{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Spreadsheet9.1","Spreadsheet9.2","Spreadsheet9.3","Spreadsheet9.4","Spreadsheet9.5","Spreadsheet9.6"],"not_rendered":{"charts":13,"images":0,"macros":1,"external_links":29,"defined_names":749,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":3,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Spreadsheet9.1","index":0,"n_rows":93,"n_cols":51,"rows_kept":93,"cut":false,"hidden":false,"merged":[[8,1,8,2]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Discount factors"]
[null,"Parameters",null,null,null,"Time","Interest rate","Fixed leg","Floating leg","Swap MtM",null,0.25,0.5,0.75,1,1.25,1.5,1.75,2,2.25,2.5,2.75,3,3.25,3.5,3.75,4,4.25,4.5,4.75,5,5.25,5.5,5.75,6,6.25,6.5,6.75,7,7.25,7.5,7.75,8,8.25,8.5,8.75,9,9.25,9.5,9.75,10]
[null,"Spot interest rate",0.05,null,0,0,{"$f":"IR0","v":0.05},{"$f":"SwapRate*SUM(OFFSET(L10,0,0,1,40-E10))*0.25","v":0.39186576790815386},{"$f":"1-OFFSET(L10,0,40-E10-1,1,1)","v":0.3883502339405196},{"$f":"H10-I10","v":3.5155339676342656E-3},null,{"$f":"L$50*EXP(-L$51*$G10)","v":0.98757805290923528},0.9753118694764833,0.96320082223584724,0.95124414296525361,0.93944093625293323,0.92779019208316249,0.91629079750321352,0.90494154743016431,0.89374115465303194,0.88268825908260584,0.87178143629840132,0.86101920543931054,0.85040003648180429,0.83992235694694606,0.82958455807500131,0.81938500050406582,0.80932201948690741,0.79939392967808476,0.78959902952140093,0.77993560526584771,0.77040193463639739,0.76099629018430504,0.75171694233998243,0.74256216219000126,0.73353022399835999,0.72461940749082265,0.71582799991987323,0.70715429792666429,0.69859660921522304,0.69015325405314776,0.6818225666120542,0.67360289616011992,0.66549260811822575,0.65749008499038908,0.64959372717844832,0.64180195369024484,0.6341132027499129,0.62652593231826303,0.61903862053068825,0.6116497660594804]
[null,"Mean reversion (a)",0.1,null,{"$f":"E10+1","v":1},{"$f":"F10+0.25","v":0.25},{"$f":"G10+MeanRev*(b_Param-G10)*0.25+NORMSINV(RAND())*SQRT(0.25)*Volatility","v":5.5458961692995606E-2},0.37707232364424065,0.4016542095633916,-2.4581885919150948E-2,null,{"$f":"L$50*EXP(-L$51*$G11)","v":0.98624786967076861},0.97271868484374957,0.9594090027970078,0.94631534868380052,0.93343422567257761,0.92076212412364811,0.90829552987696571,0.89603093172035964,0.88396482810273069,0.87209373315219318,0.8604141820549035,0.84892273584631961,0.83761598566291517,0.82649055649886627,0.81554311050897876,0.80477034989606455,0.79416901941814144,0.78373590854817077,0.77346785331658707,0.76336173786456618,0.75341449573384633,0.74362311091692468,0.73398461868960485,0.72449610624615601,0.71515471315575185,0.70595763165737913,0.69690210680903775,0.68798543650578359,0.67920497137999036,0.67055811459611681,0.66204232155126086,0.6536550994918463,0.64539400705592831,0.63725665374980656,0.62924069936689886,0.6213438533561475,0.61356387414660274,0.60589856843424938,0.5983457904366084]
[null,"Equilibrium (b)",0.05,null,2,0.5,6.3467658655744386E-2,0.3597731751561018,0.42314061293767846,-6.3367437781576663E-2,null,{"$f":"L$50*EXP(-L$51*$G12)","v":0.98429963498959827},0.96892676522226062,0.95387312275367619,0.93913062496477429,0.92469137537292401,0.91054766380123697,0.89669196598017642,0.88311694264884377,0.86981543821704821,0.85678047904352073,0.84400527138038273,0.83148319902916612,0.8192078207492911,0.80717286745588956,0.79537223924019429,0.78380000224237667,0.77245038540365918,0.76131777712175985,0.75039672183118922,0.73968191652762916,0.72916820725352594,0.7188505855601347,0.70872418495952672,0.6987842773785089,0.68902626962498759,0.67944569987602721,0.67003823419569253,0.66079966308971505,0.65172589810307979,0.64281296846576963,0.63405701779114065,0.62545430083070797,0.61700118028849493,0.60869412369755094,0.6005297003607305,0.59250457835738923,0.58461552161724817,0.57685938706232154]
[null,"Volatility (s)",0.01,null,3,0.75,6.2727782937315291E-2,0.35342280781812574,0.41276838232989477,-5.9345574511769028E-2,null,{"$f":"L$50*EXP(-L$51*$G13)","v":0.98447945930030811},0.96927645743890178,0.95438320767298201,0.93979208543257453,0.92549563023115855,0.91148654688728437,0.89775770613261408,0.88430214467506441,0.87111306477953543,0.85818383342300342,0.84550798107553449,0.83307920015397807,0.82089134319071067,0.80893842075577593,0.79721459916708959,0.78571419802000941,0.77443168756449987,0.76336168595531084,0.75249895639802589,0.74183840421150338,0.73137507382509814,0.72110414572711712,0.71102093337919325,0.70112088010965701,0.69139955599752967,0.68185265475742995,0.67247599063449059,0.66326549531728685,0.65421721487579321,0.64532730673048955,0.63659203665793007,0.62800777583735967,0.61957099794230186,0.61127827628044817,0.60312628098464705,0.59511177625730804,0.58723161767010523]
[null,"Swap rate",0.05,null,4,1,6.4957903566850994E-2,0.34359530032338892,0.41271217331679833,-6.9116872993409406E-2,null,{"$f":"L$50*EXP(-L$51*$G14)","v":0.98393753566599551},0.96822280411229511,0.95284654591951956,0.93779973559800966,0.92307358002674755,0.9086595163573421,0.8945492094539228,0.88073454893284164,0.86720764585975596,0.85396082915587868,0.84098664175993021,0.82827783658752852,0.81582737232540048,0.80362840909383182,0.79167430400717675,0.77995860665898387,0.7684750545553295,0.7572175685172684,0.74618024807088268,0.73535736684120789,0.72474336796433581,0.71433285953019099,0.70412061006686821,0.69410154407595459,0.68427073762695056,0.67462341401772308,0.66515493950686599,0.65586081912288996,0.64673669255431565,0.63777833012398455,0.62898162885021747,0.62034260859685308,0.61185740831365476,0.6035222823681009,0.59533359696915056,0.58728782668320167]
[null,null,null,null,5,1.25,6.015233331005277E-2,0.34142981114597126,0.38774735194463394,-4.6317540798662682E-2,null,{"$f":"L$50*EXP(-L$51*$G15)","v":0.985105669941995},0.97049469331111993,0.95616090169169388,0.94209821321174425,0.92830063788961881,0.91476228215686306,0.90147735263498707,0.88844015923741682,0.87564511766207376,0.86308675133459878,0.85075969285722819,0.8386586850136929,0.82677858137623583,0.81511434655689596,0.80366105614156669,0.79241389634198245,0.78136816339770454,0.77051926275732818,0.75986270806552525,0.74939411998013505,0.73910922484130315,0.7290038532126506,0.71907393831259048,0.70931551435220797,0.69972471479455367,0.69029777054877484,0.68103100811118988,0.67192084766422122,0.6629638011429978,0.65415647027844137,0.64549554462473024,0.63697779957820433,0.62860009439400544,0.62035937020605947,0.61225264805536606]
[null,null,null,null,6,1.5,6.7962958339698523E-2,0.32575616184258233,0.40677339048081462,-8.1017228638232297E-2,null,{"$f":"L$50*EXP(-L$51*$G16)","v":0.98320777331241893},0.9668048330385256,0.95077982924849125,0.93512175214167714,0.91981992503507548,0.90486399708460385,0.8902439357993811,0.87595001940222772,0.86197282908343797,0.84830324118926237,0.83493241938150353,0.82185180680008385,0.80905311825636383,0.79652833248132227,0.78426968444942258,0.77226965779604106,0.76052097734369672,0.74901660174996609,0.73774971628786368,0.72671372576759574,0.71590224760692789,0.70530910505593236,0.69492832058056342,0.68475410940836035,0.67478087323854652,0.66500319411790609,0.65541582848302093,0.64601370136877434,0.63679190078241998,0.62774567224200251,0.61887041347746674,0.61016166929241111,0.60161512658411331,0.59322660951918538]
[null,null,null,null,7,1.75,6.5505890087887098E-2,0.32073207132523895,0.39002323523511939,-6.9291163909880438E-2,null,{"$f":"L$50*EXP(-L$51*$G17)","v":0.98380441954226561},0.96796407515930616,0.95246933533931066,0.93731082104306107,0.92247940321638311,0.90796619981118021,0.89376257238434753,0.87986012233690003,0.86625068684931472,0.85292633456331235,0.83987936105506267,0.8271022841400274,0.81458783904532461,0.80232897348157528,0.79031884264262975,0.77855080415834654,0.76701841302268325,0.75571541651671248,0.74463574914380193,0.73377352759203851,0.72312304573704178,0.71267876969656418,0.70243533294670368,0.6923875315081417,0.68253031920955254,0.67285880303419554,0.66336823855468097,0.65405402545999503,0.64491170317805824,0.63593694659636635,0.62712556188262647,0.61847348240672706,0.60997676476488061]
[null,null,null,null,8,2,5.7260256915331147E-2,0.32094006041936335,0.35279659265369356,-3.1856532234330215E-2,null,{"$f":"L$50*EXP(-L$51*$G18)","v":0.98580934196003345},0.97186452473420426,0.95816109329424604,0.94469460317656317,0.93146062899704962,0.91845477204110637,0.90567266700549809,0.89310998796305319,0.88076245361595251,0.86862583189841636,0.85669594398502358,0.84496866775660262,0.83343994077165828,0.82210576278758185,0.8109621978724505,0.80000537614501233,0.78923149517748492,0.778636821093036,0.76821768938725532,0.75797050550056089,0.74789174516628831,0.73797795455718163,0.72822575025112857,0.71863181903524598,0.70919291756581926,0.69990587190012032,0.6907675769147581,0.68177499562396082,0.67292515841002276,0.66421516217707688,0.65564216943836984,0.64720340734630644]
[null,null,null,null,9,2.25,5.2262198050479595E-2,0.31749376188080825,0.32644509853238812,-8.9513366515798776E-3,null,{"$f":"L$50*EXP(-L$51*$G19)","v":0.98702660637496642},0.97423641393914473,0.96162767426519502,0.94919853948910349,0.93694707471844707,0.92487126945031273,0.91296904806694268,0.90123827947308099,0.88967678593510258,0.87828235117828468,0.8670527277950496,0.85598564401365484,0.84507880987362771,0.83432992285123997,0.82373667297548026,0.8132967474723013,0.80300783497240158,0.79286762931542443,0.7828738329812257,0.77302416017676767,0.76331633960522616,0.75374811694205479,0.74431725704102447,0.73502154589163382,0.72585879234777462,0.71682682964612321,0.70792351673140086,0.69914673940441441,0.69049441130763611,0.68196447476200261,0.67355490146761188]
[null,null,null,null,10,2.5,6.1261912682067945E-2,0.30117369113366599,0.34966210769316608,-4.8488416559500092E-2,null,{"$f":"L$50*EXP(-L$51*$G20)","v":0.9848358311755262},0.96996965388560474,0.95539461325188668,0.94110397258652734,0.92709111733171257,0.91334955822806674,0.89987293378900057,0.88665501215152887,0.87368969236805583,0.86097100519806669,0.84849311345353229,0.83625031194711896,0.82423702708794322,0.81244781616561845,0.80087736635966844,0.78952049350800291,0.77837214066506311,0.76742737647739601,0.75668139340181662,0.74612950578893333,0.7357671478526201,0.72558987154403065,0.71559334434691158,0.70577334700930627,0.69612577122521424,0.6866466172783775,0.67733199165909119,0.6681781046637828,0.65918126798604337,0.65033789230683392]
[null,null,null,null,11,2.75,6.2891953316854279E-2,0.29171075822925646,0.34633640208827754,-5.4625643859021078E-2,null,{"$f":"L$50*EXP(-L$51*$G21)","v":0.98443955540457584},0.96919885364372071,0.95427000183175015,0.93964527433749911,0.92531711445541887,0.91127813539778135,0.8975211206831778,0.88403902398972189,0.87082496853515734,0.85787224604035328,0.84517431532743958,0.83272480059903786,0.82051748944064562,0.80854633058421255,0.79680543146726823,0.78528905561860285,0.77399161989842757,0.76290769161814276,0.75203198556228612,0.74135936093290333,0.73088481823446083,0.72060349611549113,0.71051066818140229,0.70060173979128892,0.69087224485012855,0.68131784260643491,0.67193431446424279,0.66271756081722,0.65366359791172246]
[null,null,null,null,12,3,6.4456639248498801E-2,0.28233267412331242,0.34248206666910785,-6.0149392545795433E-2,null,{"$f":"L$50*EXP(-L$51*$G22)","v":0.98405931787068579},0.96845953398560281,0.95319172574971756,0.9382471878527493,0.92361743152988707,0.90929418324975508,0.89526938290173985,0.88153518154787114,0.86808393879813617,0.85490821986232546,0.84200079232624891,0.82935462269535121,0.81696287274438129,0.80481889570778165,0.79291623234183783,0.78124860688633158,0.76980992295044337,0.75859425934492919,0.74759586588013394,0.73680915914716083,0.72622871829749602,0.71584928083455412,0.70566573842894953,0.69567313276780884,0.68586665144708281,0.67624162391460407,0.6667935174705385,0.65751793333089215]
[null,null,null,null,13,3.25,7.0093782207644673E-2,0.27004824879837724,0.35140345000435635,-8.1355201205979111E-2,null,{"$f":"L$50*EXP(-L$51*$G23)","v":0.98269064149781771},0.96580063677110517,0.94931707884725458,0.93322748300328739,0.91751977532291984,0.90218228122180122,0.88720371398989295,0.87257316339339119,0.85828008437273207,0.84431428586797552,0.83066591979819548,0.81732547021733737,0.80428374266530456,0.79153185372975488,0.77906122083116935,0.76686355224119207,0.75493083734196076,0.74325533713215441,0.73182957498372725,0.72064632765176251,0.7096986165385426,0.6989796992117624,0.68848306117580937,0.67820240789416408,0.66813165706023159,0.65826493111328166,0.64859654999564365]
[null,null,null,null,14,3.5,6.7708585722813769E-2,0.26355601423678121,0.33418781351579341,-7.0631799279012197E-2,null,{"$f":"L$50*EXP(-L$51*$G24)","v":0.98326952544162605},0.96692478130901116,0.95095459938813243,0.93534814217293905,0.92009489635077835,0.90518466599517766,0.89060756552723663,0.87635401249997713,0.86241472025377675,0.84878069048537375,0.83544320576786479,0.82239382205453704,0.80962436119526526,0.79712690349049709,0.78489378030453072,0.77291756675680112,0.76119107450722245,0.74970734464924071,0.73845964072211223,0.72744144185201753,0.71664643602992317,0.70606851353258826,0.69570176049177412,0.68554045261552854,0.67557904906436095,0.66581218648420659]
[null,null,null,null,15,3.75,6.3369074021319347E-2,0.25803042398492287,0.31065797320487099,-5.2627549219948111E-2,null,{"$f":"L$50*EXP(-L$51*$G25)","v":0.98432359375732681},0.96897335262553264,0.95394107320001953,0.93921873427924063,0.92479849782535839,0.91067270927650512,0.89683389728502683,0.88327477294927015,0.86998822860021963,0.85696733619854371,0.84420534539236847,0.83169568128128246,0.81943194192768043,0.80740789565254234,0.79561747814906969,0.78405478944425511,0.77271409073541208,0.76158980112590657,0.7506764942817975,0.73996889502879371,0.72946187590683342,0.71915045369769004,0.70902978593927624,0.69909516743875422,0.68934202679512901]
[null,null,null,null,16,4,5.8456552395808437E-2,0.252428508913905,0.28523657994686136,-3.2808071032956354E-2,null,{"$f":"L$50*EXP(-L$51*$G26)","v":0.98551820999459194},0.97129766529112316,0.95733321535766003,0.94361975052870373,0.93015220929507436,0.91692558470470231,0.90393492995178049,0.89117536322578228,0.87864207188632237,0.86633031602468324,0.8542354314680457,0.84235283227801472,0.83067801279090714,0.81920654924344305,0.80793410102393648,0.79685641158580311,0.785969309057164,0.77526870657751945,0.76475060238987125,0.75441107971428056,0.74424630642663281,0.73425253456434558,0.72442609967887428,0.71476342005313864]
[null,null,null,null,17,4.25,6.4370619060870063E-2,0.24010535488045495,0.2940687669390103,-5.3963412058555343E-2,null,{"$f":"L$50*EXP(-L$51*$G27)","v":0.98408021799708745},0.96850016417573936,0.95325097340249143,0.93832399500254526,0.9237107921590636,0.90940314073341477,0.89539302757868222,0.8816726484118399,0.86823440530368334,0.85507090383983275,0.84217495000085651,0.8295395468047565,0.81715789075068113,0.80502336809873598,0.79312955101713556,0.78147019362463266,0.77003922795316826,0.75883075985294657,0.74783906485967988,0.73705858404149727,0.72648391984097993,0.71610983192595246,0.7059312330609897]
[null,null,null,null,18,4.5,6.0202185159954159E-2,0.23350098086811022,0.27114987628266385,-3.7648895414553629E-2,null,{"$f":"L$50*EXP(-L$51*$G28)","v":0.98509354487736855},0.97047109792739239,0.95612646024058046,0.94205352084291083,0.9282462619815548,0.91469876358906288,0.90140520700361804,0.88835987801662997,0.8755571693130817,0.86299158236460605,0.85065772883025392,0.83855033151527902,0.82666422493397795,0.81499435551867994,0.80353578151333682,0.79228367258680854,0.78123330919785205,0.77038008174098038,0.75971948949974311,0.74924713943157895,0.73895874480618717,0.72885012371733615]
[null,null,null,null,19,4.75,6.3180818538384823E-2,0.22291550313479097,0.26997701099192628,-4.706150785713531E-2,null,{"$f":"L$50*EXP(-L$51*$G29)","v":0.98436934661864539},0.96906232133382231,0.95407084362404426,0.93938700924067242,0.92500309145144022,0.91091154162335097,0.89710498921966697,0.88357624127889678,0.87031828143745105,0.8573242685519038,0.84458753497155692,0.83210158450719296,0.81986009013751349,0.80785689149073658,0.7960859921351533,0.78454155670909165,0.77321790791767842,0.7621095234209937,0.7512110326356759,0.74051721346971555,0.73002298900807372]
[null,null,null,null,20,5,6.5126808341073303E-2,0.21290559570852965,0.26513118084923715,-5.2225585140707492E-2,null,{"$f":"L$50*EXP(-L$51*$G30)","v":0.98389650363296288},0.96814304923974337,0.95273026314345199,0.93764901127366462,0.92289039732292022,0.90844576038145441,0.8943066721205496,0.88046493358794109,0.86691257167237767,0.853641835288661,0.84064519132923188,0.82791532042358362,0.8154451125424349,0.80322766247964272,0.79125626524124648,0.77952441136778194,0.76802578221305617,0.75675424519990031,0.74570384907100618,0.73486881915076285]
[null,null,null,null,21,5.25,6.5740437176256897E-2,0.20346391010834425,0.25602434397511087,-5.256043386676662E-2,null,{"$f":"L$50*EXP(-L$51*$G31)","v":0.98374744919356172},0.96785335611550127,0.95230792875344439,0.93710163561544102,0.92222520283682385,0.90766961081498443,0.89342609044064603,0.87948611898724871,0.86584141571372675,0.85248393723019456,0.8394058726708199,0.82659963871341047,0.81405787448092604,0.80177343635621601,0.7897393927377464,0.77794901876086808,0.76639579100629007,0.7550733822147967,0.74397565602488913]
[null,null,null,null,22,5.5,6.3005840564994836E-2,0.19521079519493026,0.23740709186117193,-4.2196296666241667E-2,null,{"$f":"L$50*EXP(-L$51*$G32)","v":0.98441187447399181},0.96914502247481682,0.95419147727292464,0.93954344293711023,0.92519329583796761,0.91113358547958456,0.89735703473448047,0.88385653955000743,0.87062516818820856,0.85765616005540546,0.84494292417255379,0.8324790373325992,0.82025824198667596,0.80827444389696335,0.79652170959034796,0.7849942636436712,0.77368648582828403,0.76259290813882807]
[null,null,null,null,23,5.75,6.9977347477306232E-2,0.18326215973997476,0.24476476436361683,-6.1502604623642071E-2,null,{"$f":"L$50*EXP(-L$51*$G33)","v":0.98271889213461538},0.9658554821751677,0.94939694984474921,0.9333308924797058,0.91764531384142201,0.90232861288239297,0.88736957251624426,0.87275734843476804,0.85848145800916231,0.84453176930738549,0.83089849025484885,0.81757215796147431,0.80454362823442549,0.79180406529250646,0.77934493169529007,0.76715797849743783,0.75523523563638317]
[null,null,null,null,24,6,7.5431419554752605E-2,0.17213593418921416,0.24651299841418661,-7.437706422497245E-2,null,{"$f":"L$50*EXP(-L$51*$G34)","v":0.98139643856095515},0.96328973757976899,0.94566281300360633,0.92849923462626371,0.9117832013256375,0.89549951704371333,0.87963356751489041,0.8641712977439151,0.84909919023080838,0.83440424393687429,0.82007395398308891,0.80609629206984401,0.79245968760508456,0.77915300952630129,0.76616554880056931,0.75348700158581339]
[null,null,null,null,25,6.25,8.0019034651132429E-2,0.16145688432782304,0.24474736944578479,-8.3290485117961749E-2,null,{"$f":"L$50*EXP(-L$51*$G35)","v":0.9802854536726362},0.96113687637809631,0.94253327178491397,0.92445452743814593,0.90688137580354056,0.88979535695779677,0.87317878287310535,0.85701470324311146,0.84128687279687242,0.82597972004722386,0.81107831742016223,0.79656835271233251,0.78243610182443135,0.76866840271925674,0.75525263055421521]
[null,null,null,null,26,6.5,8.0576665546493648E-2,0.15188031398204999,0.2325963606577246,-8.0716046675674613E-2,null,{"$f":"L$50*EXP(-L$51*$G36)","v":0.98015049769460405},0.96087552132911502,0.94215357840083491,0.92396409027360527,0.90628735131195037,0.88910448978767465,0.87239743049862462,0.85614885903882498,0.84034218765916036,0.82496152265810463,0.80999163324265777,0.79541792180056281,0.78122639552600215,0.7674036393422754]
[null,null,null,null,27,6.75,6.8688778959364052E-2,0.14487634170248131,0.19257463758681381,-4.7698295884332498E-2,null,{"$f":"L$50*EXP(-L$51*$G37)","v":0.98303159261324513},0.96646265736567238,0.95028132095687057,0.93447607754343964,0.91903578027216626,0.90394963262180505,0.8892071796101394,0.87479829891619998,0.86071319196140628,0.84694237498788916,0.8334766701673233,0.82030719676916053,0.80742536241318619]
[null,null,null,null,28,7,7.1829860694279601E-2,0.13418136467852862,0.18634390519255206,-5.2162540514023442E-2,null,{"$f":"L$50*EXP(-L$51*$G38)","v":0.98226951192641065},0.96498324383822265,0.94812697383195532,0.93168697345910545,0.91564999230818056,0.90000324277661448,0.884734385070018,0.86983151246009727,0.85528313682716584,0.8410781745083894,0.82720593246868024,0.81365609480744794]
[null,null,null,null,29,7.25,7.023752212026918E-2,0.12427343351938323,0.16962110111942097,-4.5347667600037736E-2,null,{"$f":"L$50*EXP(-L$51*$G39)","v":0.98265576690645184},0.96573293383213177,0.94921848651935914,0.9330998387077214,0.91736482037464762,0.90200166596146703,0.88699900263304865,0.87234583861258896,0.85803155162728084,0.84404587749538329,0.83037889888057903]
[null,null,null,null,30,7.5,6.5530955157216741E-2,0.11455638248561527,0.14712095354920274,-3.2564571063587469E-2,null,{"$f":"L$50*EXP(-L$51*$G40)","v":0.98379833120120652},0.96795224247234146,0.95245208518504554,0.93728846404040334,0.92245223453830827,0.90793449995745978,0.89372660791520919,0.87982014656951546,0.86620694051893532,0.85287904645079726]
[null,null,null,null,31,7.75,7.4692793805747587E-2,0.1028237294077623,0.14963623019193506,-4.6812500784172761E-2,null,{"$f":"L$50*EXP(-L$51*$G41)","v":0.98157542954657717},0.96363680790521389,0.94616765288468718,0.9291521018274983,0.91257488888829674,0.89642132293081422,0.88067726605652663,0.86532911277330549,0.85036376980806494]
[null,null,null,null,32,8,7.5078396003670389E-2,9.215763824792883E-2,0.13527552207469262,-4.3117883826763792E-2,null,{"$f":"L$50*EXP(-L$51*$G42)","v":0.98148198259393848},0.96345560301026967,0.9459040658163661,0.92881121293401947,0.91216149986056305,0.89593997257253688,0.88013224512130639,0.86472447792530738]
[null,null,null,null,33,8.25,7.6516937758547704E-2,8.1240558608816085E-2,0.12189805538235554,-4.0657496773539456E-2,null,{"$f":"L$50*EXP(-L$51*$G43)","v":0.98113344444725081},0.9627798939831731,0.94492136599817822,0.92754058350971169,0.91062094728004472,0.89414650886928404,0.87810194461764446]
[null,null,null,null,34,8.5,8.0844962666961964E-2,7.0016356196854548E-2,0.11122772113975787,-4.1211364942903325E-2,null,{"$f":"L$50*EXP(-L$51*$G44)","v":0.98008557193650403},0.96074979894496271,0.94197094818982041,0.9237282152912546,0.90600168252557955,0.88877227886024213]
[null,null,null,null,35,8.75,7.3041624137241162E-2,5.92330795124454E-2,8.5652836961142897E-2,-2.6419757448697498E-2,null,{"$f":"L$50*EXP(-L$51*$G45)","v":0.98197567512860717},{"$f":"M$50*EXP(-M$51*$G45)","v":0.96441312265903512},{"$f":"N$50*EXP(-N$51*$G45)","v":0.94729717802405422},{"$f":"O$50*EXP(-O$51*$G45)","v":0.93061322214507813},{"$f":"P$50*EXP(-P$51*$G45)","v":0.9143471630388571}]
[null,null,null,null,36,9,6.7376255475752961E-2,4.7965733719187588E-2,6.4356003414672847E-2,-1.6390269695485259E-2,null,{"$f":"L$50*EXP(-L$51*$G46)","v":0.98335020860262479},{"$f":"M$50*EXP(-M$51*$G46)","v":0.96708151257342845},{"$f":"N$50*EXP(-N$51*$G46)","v":0.95118297977362642},{"$f":"O$50*EXP(-O$51*$G46)","v":0.93564399658532715}]
[null,null,null,null,37,9.25,6.9549873245953617E-2,3.6232121583879562E-2,5.0309757053005999E-2,-1.4077635469126437E-2,null,{"$f":"L$50*EXP(-L$51*$G47)","v":0.98282261745891042},{"$f":"M$50*EXP(-M$51*$G47)","v":0.96605686630446042},{"$f":"N$50*EXP(-N$51*$G47)","v":0.949690242946994}]
[null,null,null,null,38,9.5,6.1634117467022694E-2,2.4431736574355004E-2,3.0206405248787149E-2,-5.7746686744321457E-3,null,{"$f":"L$50*EXP(-L$51*$G48)","v":0.98474533119718732},{"$f":"M$50*EXP(-M$51*$G48)","v":0.96979359475121285}]
[null,null,null,null,39,9.75,6.0301424971944496E-2,1.2313367600250893E-2,1.4930591979928631E-2,-2.6172243796777385E-3,null,{"$f":"L$50*EXP(-L$51*$G49)","v":0.98506940802007137}]
[null,null,null,null,40,10,6.2968399089891741E-2,0,0,0,"A",{"$f":"EXP(((L51-L9)*(MeanRev^2*b_Param-Volatility^2/2))/MeanRev^2-(Volatility^2*L51^2/(4*MeanRev)))","v":0.99984531154164269},0.99938748241434794,0.99863583737486117,0.99759964941845869,0.99628812549058099,0.99471039341269707,0.99287548996227892,0.99079235004772093,0.98846979692021153,0.98591653336590812,0.98314113382326374,0.98015203737196466,0.97695754154164594,0.97356579689032929,0.96998480230435835,0.96622240097347045,0.96228627699652902,0.95818395257533007,0.95392278575577916,0.94950996867760606,0.94495252629562709,0.94025731553737757,0.93543102486371177,0.93048017420070239,0.92541111521285202,0.92023003188927088,0.91494294141605081,0.90955569530959979,0.90407398078716883,0.89850332235222086,0.89284908357364856,0.88711646903914987,0.88131052646431329,0.87543614894015442,0.86949807730297801,0.86350090261151646,0.85744906871732385,0.85134687491537753,0.84519847866276099,0.83900789835418033]
[null,null,null,null,null,null,null,null,null,null,"B",{"$f":"(1-EXP(-MeanRev*L9))/MeanRev","v":0.24690087971667385},0.48770575499285984,0.72256513671447142,0.95162581964040482,1.1750309741540454,1.3929202357494219,1.6054297923079264,1.8126924692201818,2.0148378124062294,2.211992169285951,2.404278767750315,2.591817793182821,2.7747264635792779,2.9531191028128654,3.1271072120902774,3.2967995396436067,3.4623021487015269,3.6237184837822665,3.7811494353497999,3.9346934028736658,4.0844463563318483,4.2305018961951335,4.3729513119304428,4.5118836390597359,4.6473857148100972,4.7795422323898391,4.9084357939245082,5.0341469620859058,5.1567543104463764,5.2763344725898529,5.3929621900103415,5.5067103588277844,5.6176500753505083,5.7258506805127336,5.8313798032149151,5.9343034025940087,6.034685809250071,6.1325897654549877,6.2280764643684305,6.3212055882855767]
[null,null,"EE","PFE (90%)","Simulations"]
[null,0,{"$f":"SUMIF(E53:IT53,\">0\")/250","v":0},{"$f":"SMALL(E53:IT53,90%*250)","v":{"$error":"#NUM!"}}]
[null,0.25,0,{"$error":"#NUM!"}]
[null,0.5,0,{"$error":"#NUM!"}]
[null,0.75,0,{"$error":"#NUM!"}]
[null,1,0,{"$error":"#NUM!"}]
[null,1.25,0,{"$error":"#NUM!"}]
[null,1.5,0,{"$error":"#NUM!"}]
[null,1.75,0,{"$error":"#NUM!"}]
[null,2,0,{"$error":"#NUM!"}]
[null,2.25,0,{"$error":"#NUM!"}]
[null,2.5,0,{"$error":"#NUM!"}]
[null,2.75,0,{"$error":"#NUM!"}]
[null,3,0,{"$error":"#NUM!"}]
[null,3.25,0,{"$error":"#NUM!"}]
[null,3.5,0,{"$error":"#NUM!"}]
[null,3.75,0,{"$error":"#NUM!"}]
[null,4,0,{"$error":"#NUM!"}]
[null,4.25,0,{"$error":"#NUM!"}]
[null,4.5,0,{"$error":"#NUM!"}]
[null,4.75,0,{"$error":"#NUM!"}]
[null,5,0,{"$error":"#NUM!"}]
[null,5.25,0,{"$error":"#NUM!"}]
[null,5.5,0,{"$error":"#NUM!"}]
[null,5.75,0,{"$error":"#NUM!"}]
[null,6,0,{"$error":"#NUM!"}]
[null,6.25,0,{"$error":"#NUM!"}]
[null,6.5,0,{"$error":"#NUM!"}]
[null,6.75,0,{"$error":"#NUM!"}]
[null,7,0,{"$error":"#NUM!"}]
[null,7.25,0,{"$error":"#NUM!"}]
[null,7.5,0,{"$error":"#NUM!"}]
[null,7.75,0,{"$error":"#NUM!"}]
[null,8,0,{"$error":"#NUM!"}]
[null,8.25,0,{"$error":"#NUM!"}]
[null,8.5,0,{"$error":"#NUM!"}]
[null,8.75,0,{"$error":"#NUM!"}]
[null,9,0,{"$error":"#NUM!"}]
[null,9.25,0,{"$error":"#NUM!"}]
[null,9.5,0,{"$error":"#NUM!"}]
[null,9.75,0,{"$error":"#NUM!"}]
[null,10,0,{"$error":"#NUM!"}]

{"sheet":"Spreadsheet9.2","index":1,"n_rows":7046,"n_cols":68,"rows_kept":562,"cut":true,"hidden":false,"merged":[[15,2,15,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Trade Details"]
[null,"Base case","100m IRS Payer GBP 5Y"]
[null,"Trade 1","100m IRS Payer GBP 6Y",null,false]
[null,"Trade 2","100m IRS Payer EUR 5Y",null,true]
[null,"Trade 3","100m IRS Receiver EUR 5Y",null,false]
[null,"Trade 4","25m CCS GBPUSD 5Y",null,false]
[null,"Trade 5","100m IRS Payer GBP 5Y (off market)",null,false]
[]
[null,"EE",0,2.747252747252747E-3,2.7472527472527476E-2,5.4945054945054951E-2,8.2417582417582416E-2,0.16483516483516483,0.24725274725274723,0.32967032967032966,0.41208791208791207,0.49450549450549447,0.57692307692307698,0.65934065934065933,0.74175824175824179,0.82417582417582413,0.90659340659340659,0.98901098901098894,1.0714285714285714,1.153846153846154,1.2362637362637363,1.3186813186813187,1.401098901098901,1.4835164835164836,1.5659340659340659,1.6483516483516483,1.7307692307692308,1.8131868131868132,1.8956043956043955,1.9780219780219779,2.0604395604395602,2.1428571428571428,2.2252747252747254,2.3076923076923079,2.3901098901098901,2.4725274725274726,2.5549450549450547,2.6373626373626373,2.7197802197802194,2.802197802197802,2.8846153846153841,2.9670329670329672,3.0494505494505497,3.1318681318681318,3.2142857142857144,3.2967032967032965,3.3791208791208796,3.4615384615384617,3.5439560439560442,3.6263736263736264,3.7087912087912089,3.7912087912087911,3.8736263736263736,3.9560439560439558,4.0384615384615383,4.1208791208791204,4.2032967032967035,4.2857142857142856,4.3681318681318686,4.4505494505494507,4.5329670329670328,4.6153846153846159,4.697802197802198,4.7802197802197801,4.8626373626373622,4.9450549450549453,5]
[null,{"$f":"C10","v":"100m IRS Payer GBP 5Y"},{"$f":"SUMIF(C35:C1034,\">0\")/1000","v":0},{"$f":"SUMIF(D35:D1034,\">0\")/1000","v":59010.062399999973},{"$f":"SUMIF(E35:E1034,\">0\")/1000","v":177226.75609999997},243779.10540000003,282573.55069999985,365844.8588999997,396985.55860000016,425266.93430000002,468766.13780000003,474727.59539999987,592890.98779999989,608683.49630000046,588225.27160000009,609065.26350000035,583600.4593000001,550812.26249999995,640739.02749999939,631950.09450000071,654252.30790000048,660782.23859999969,678056.14109999989,686624.71909999929,782327.10199999972,797259.60899999912,795533.09939999948,784195.06309999945,784195.32389999996,783748.62999999977,844533.84630000056,858732.3993999993,862139.16799999983,867607.43990000011,807474.92009999987,762892.59510000015,800793.5899000006,803561.67569999979,797131.55399999989,784725.56200000003,739187.36739999999,693290.85959999985,709449.99340000073,662723.75669999979,581227.12660000019,507464.02010000002,446027.06190000003,366332.65919999994,363976.48480000015,301814.48969999992,246492.0099,185009.92659999995,134877.18630000003,85146.537899999996,92727.461300000083,69202.919099999985,50657.479600000013,37811.952000000012,26630.828500000003,14925.183599999995,7925.4485000000004,7817.103900000001,7667.4474999999993,7534.8760999999995,7347.8597000000009,7024.9433999999992,6756.4947000000002]
[null,{"$f":"IF(COUNTIF(E11:E14,TRUE)=1,OFFSET(C11,MATCH(TRUE,E11:E14,FALSE)-1,0,1,1),\"Netting set\")","v":"100m IRS Payer EUR 5Y"},{"$f":"SUMIF(C5045:C6044,\">0\")/1000","v":0},{"$f":"SUMIF(D5045:D6044,\">0\")/1000","v":58797.066799999979},{"$f":"SUMIF(E5045:E6044,\">0\")/1000","v":157230.82420000009},220567.83349999995,263869.89069999999,346611.14230000047,374879.31329999963,449226.3340999998,485547.56959999958,503550.74630000023,538825.01489999983,519345.77569999994,497786.37530000001,521552.47689999966,528224.94010000047,529024.67179999989,575246.11860000005,565218.17799999949,559351.76919999986,581368.0069000005,561355.19449999998,561087.23049999971,605509.77709999983,602123.1022000002,605538.50399999972,628297.01940000022,609852.8546000002,606290.27019999968,618676.30350000004,623538.62139999983,608693.99719999998,609872.62030000018,599996.38069999975,584637.2196999999,591139.60629999952,584682.41279999982,563888.48450000002,572823.44420000014,564425.80499999993,565026.03649999981,561425.64509999973,525836.75439999998,487606.82239999971,467891.82909999974,431767.38769999973,384110.24310000037,360761.7951000004,317276.09529999987,280117.16299999994,262525.40730000008,246570.55019999997,230682.95449999985,234422.74559999988,171049.73419999992,115802.30880000003,90952.273700000063,63386.325699999987,42215.241000000009,27222.010899999987,21460.307300000011,18737.109699999986,9524.4118999999992,9540.573399999992,9558.0637000000024,9570.0847999999969]
[null,"Both (with netting)",{"$f":"SUMIF(C6047:C7046,\">0\")/1000","v":0},{"$f":"SUMIF(D6047:D7046,\">0\")/1000","v":101393.7021000001},{"$f":"SUMIF(E6047:E7046,\">0\")/1000","v":281963.34269999986},397349.5321999999,463297.85570000007,606390.11349999974,629100.2709999996,718723.17450000031,780214.65350000036,785259.99059999979,940062.63879999996,927129.33650000009,887388.5098999996,942260.11909999966,917082.82750000001,867634.56079999986,991659.09630000009,971206.36639999994,999083.92539999995,1017159.8557999997,1009964.3018999995,1029488.6688999999,1166983.6598000007,1185996.2171000002,1185941.0675999995,1200043.9897999994,1177157.8886000004,1176399.99,1242445.7375999992,1268001.9604999998,1251982.1267000006,1259544.3879000002,1189737.8530999995,1135038.9035999998,1188885.4014999999,1186574.0372000006,1155224.4875999996,1156867.4694000008,1101251.7170000004,1048771.7357000005,1073619.1489999993,1008559.9652000008,906048.7524000007,828212.16919999977,746252.11500000011,631246.06799999985,630955.68060000008,539563.2927999997,454427.16309999995,379975.91299999977,307225.70389999979,229414.36180000013,269171.49700000032,183276.00460000013,116735.61619999995,78121.515599999984,48930.56690000002,27063.8986,16508.273400000002,14530.546500000006,13424.940200000003,8662.2563999999984,8493.7480999999989,8203.6303999999982,7951.890699999999]
[null,"Both (without netting)",{"$f":"C19+C18","v":0},{"$f":"D19+D18","v":117807.12919999995},{"$f":"E19+E18","v":334457.58030000003},464346.93889999995,546443.44139999989,712456.00120000017,771864.87189999979,874493.26839999983,954313.70739999961,978278.34170000011,1131716.0026999996,1128029.2720000003,1086011.6469000001,1130617.7404,1111825.3994000005,1079836.9342999998,1215985.1460999995,1197168.2725000002,1213604.0771000003,1242150.2455000002,1239411.3355999999,1247711.949599999,1387836.8790999996,1399382.7111999993,1401071.6033999992,1412492.0824999996,1394048.1785000002,1390038.9001999996,1463210.1498000007,1482271.0207999991,1470833.1651999997,1477480.0602000002,1407471.3007999996,1347529.8148000001,1391933.1962000001,1388244.0884999996,1361020.0384999998,1357549.0062000002,1303613.1724,1258316.8960999995,1270875.6385000004,1188560.5110999998,1068833.949,975355.84919999982,877794.4495999997,750442.90230000031,724738.27990000055,619090.58499999973,526609.17289999989,447535.33390000003,381447.7365,315829.49239999987,327150.20689999999,240252.65329999989,166459.78840000005,128764.22570000007,90017.15419999999,57140.424600000006,35147.459399999985,29277.411200000013,26404.557199999985,17059.288,16888.433099999995,16583.007100000003,16326.579499999996]
[]
[null,"NEE",0,2.747252747252747E-3,2.7472527472527476E-2,5.4945054945054951E-2,8.2417582417582416E-2,0.16483516483516483,0.24725274725274723,0.32967032967032966,0.41208791208791207,0.49450549450549447,0.57692307692307698,0.65934065934065933,0.74175824175824179,0.82417582417582413,0.90659340659340659,0.98901098901098894,1.0714285714285714,1.153846153846154,1.2362637362637363,1.3186813186813187,1.401098901098901,1.4835164835164836,1.5659340659340659,1.6483516483516483,1.7307692307692308,1.8131868131868132,1.8956043956043955,1.9780219780219779,2.0604395604395602,2.1428571428571428,2.2252747252747254,2.3076923076923079,2.3901098901098901,2.4725274725274726,2.5549450549450547,2.6373626373626373,2.7197802197802194,2.802197802197802,2.8846153846153841,2.9670329670329672,3.0494505494505497,3.1318681318681318,3.2142857142857144,3.2967032967032965,3.3791208791208796,3.4615384615384617,3.5439560439560442,3.6263736263736264,3.7087912087912089,3.7912087912087911,3.8736263736263736,3.9560439560439558,4.0384615384615383,4.1208791208791204,4.2032967032967035,4.2857142857142856,4.3681318681318686,4.4505494505494507,4.5329670329670328,4.6153846153846159,4.697802197802198,4.7802197802197801,4.8626373626373622,4.9450549450549453,5]
[null,{"$f":"B18","v":"100m IRS Payer GBP 5Y"},{"$f":"SUMIF(C35:C1034,\"<0\")/1000","v":0},{"$f":"SUMIF(D35:D1034,\"<0\")/1000","v":-57887.821300000061},-188199.72930000012,-276216.77429999993,-353598.86160000053,-494582.83289999951,-647326.52569999942,-783631.09059999965,-929204.10529999982,-1045824.5499999998,-941814.71500000067,-1025800.4075999997,-1132470.3119999999,-1212253.5698000006,-1295452.8504999985,-1356457.941000001,-1218967.7489999994,-1260741.8830000001,-1345095.2347999995,-1407224.0910999984,-1457366.3585000017,-1505900.6811999974,-1388468.1612000011,-1442317.4566999997,-1461684.3671999993,-1493965.4536000011,-1522258.0358999993,-1559444.5470000003,-1410826.3122999989,-1403653.6312999977,-1402686.6475999993,-1401174.0940000007,-1391894.7238999999,-1411478.5009000003,-1279512.7148999998,-1276262.0844999987,-1269530.8792999994,-1248093.4078000006,-1236253.9325999999,-1235003.5415999999,-1010415.3649999993,-930269.63730000146,-866957.49839999899,-807238.29630000028,-757989.43579999846,-728544.69559999916,-509204.74200000003,-444337.1096999998,-376745.78260000044,-330362.28989999997,-306422.75919999985,-313117.88169999997,-137879.84940000012,-182589.08640000006,-233949.17709999997,-292048.15029999957,-354890.27520000021,-427395.62290000025,-222940.09479999993,-225778.31869999965,-228638.49450000012,-231491.23049999995,-234311.74689999968,-237389.65129999979,-239604.50149999969]
[null,{"$f":"B19","v":"100m IRS Payer EUR 5Y"},{"$f":"SUMIF(C5045:C6044,\"<0\")/1000","v":0},{"$f":"SUMIF(D5045:D6044,\"<0\")/1000","v":-54500.192399999949},-180726.77519999989,-261840.32899999994,-348769.73489999981,-514273.32840000029,-623526.50620000064,-657123.33899999957,-776426.95380000037,-843395.76389999921,-892056.54490000056,-978929.23490000132,-1046250.5635999993,-1072399.966500001,-1149312.0292999996,-1204100.7646999988,-1197956.4724999985,-1257882.0857999995,-1261420.8932999992,-1258888.4323999996,-1290338.2591000001,-1304491.0989000008,-1291850.5525999991,-1328678.8972000005,-1322190.3495999998,-1283809.9156000002,-1319049.6828000001,-1306797.671899999,-1281963.5483000008,-1281811.9451000022,-1256141.4167000002,-1199992.426500001,-1221891.5076000008,-1193120.8377999999,-1146752.8819000002,-1155554.3812000016,-1136348.7456999999,-1068240.0742000004,-1066396.5384999989,-1045299.3572999999,-925958.09560000058,-827437.81390000053,-756684.69480000006,-633377.39919999952,-541918.97710000013,-472856.41109999985,-353745.40269999974,-272058.30469999998,-213547.12649999984,-118341.30700000003,-72758.482400000023,-50656.610099999947,-20525.211499999998,-37699.217200000006,-72122.658199999976,-48961.551399999975,-72949.011600000056,-113988.58789999997,-80324.074099999969,-107097.51389999996,-143110.41980000003,-85694.865799999941,-85802.031799999997,-85886.259600000005,-85930.042099999991]
[null,"Both (with netting)",{"$f":"SUMIF(C6047:C7046,\"<0\")/1000","v":0},{"$f":"SUMIF(D6047:D7046,\"<0\")/1000","v":-95974.586600000024},-316432.26689999999,-471059.69660000002,-619223.01080000016,-902790.27359999972,-1128088.4310000001,-1284984.3356999997,-1531532.0052000012,-1696201.9627999975,-1642217.8959999995,-1803829.7069999999,-1980097.7386000012,-2096295.9149999989,-2250022.307899999,-2348356.332200001,-2192598.1717000017,-2292662.0626999983,-2391995.976400001,-2441122.1337999976,-2518257.5838999986,-2592168.4993999987,-2459465.4945000005,-2557609.8597999983,-2568744.1810000022,-2565327.2765000006,-2624417.4288000022,-2652603.3087000004,-2472025.448400001,-2471196.516100002,-2439977.0258000013,-2383230.8482000018,-2396052.7838000003,-2392108.4274999974,-2223217.8021,-2230146.4143999969,-2200084.074099998,-2115651.9451999986,-2100289.015699998,-2070757.738500003,-1739116.9711000018,-1577706.9053000002,-1460856.9965999993,-1293472.0155000011,-1168366.0782999997,-1082204.2724000008,-769167.54539999994,-636868.12219999998,-518110.89930000051,-381144.17599999945,-304959.20899999986,-277359.36119999987,-100426.35100000005,-163311.65490000005,-256347.66310000006,-290366.99159999995,-386752.69950000063,-511307.6848000001,-284624.98290000018,-318128.96790000011,-358769.2973000005,-308789.06469999935,-311719.09370000008,-314896.53420000017,-317159.85479999997]
[null,"Both (without netting)",{"$f":"C25+C24","v":0},{"$f":"D25+D24","v":-112388.01370000001},-368926.50450000004,-538057.10329999984,-702368.59650000033,-1008856.1612999998,-1270853.0319000001,-1440754.4295999992,-1705631.0591000002,-1889220.313899999,-1833871.2599000013,-2004729.642500001,-2178720.875599999,-2284653.5363000017,-2444764.8797999984,-2560558.7056999998,-2416924.2214999981,-2518623.9687999999,-2606516.1280999985,-2666112.5234999983,-2747704.6176000019,-2810391.7800999982,-2680318.7138,-2770996.3539000005,-2783874.7167999991,-2777775.3692000015,-2841307.7186999992,-2866242.2188999993,-2692789.8605999998,-2685465.5763999997,-2658828.0642999997,-2601166.5205000015,-2613786.2315000007,-2604599.3387000002,-2426265.5967999999,-2431816.4657000005,-2405879.6249999991,-2316333.4820000008,-2302650.4710999988,-2280302.8988999999,-1936373.4605999999,-1757707.4512000019,-1623642.1931999992,-1440615.6954999999,-1299908.4128999985,-1201401.106699999,-862950.14469999983,-716395.41439999978,-590292.90910000028,-448703.5969,-379181.24159999989,-363774.4917999999,-158405.06090000013,-220288.30360000007,-306071.83529999992,-341009.70169999957,-427839.28680000023,-541384.21080000023,-303264.16889999993,-332875.83259999962,-371748.91430000018,-317186.09629999986,-320113.77869999968,-323275.91089999978,-325534.54359999968]
[]
[]
[null,null,"Path Num ->",3]
[null,{"$f":"B24","v":"100m IRS Payer GBP 5Y"},{"$f":"OFFSET(C35,PathRef-1,0,1,1)","v":0},-50520.1,199459.4,167087.6,795577.4,308669,783949.3,561332.30000000005,1542688.4,3070137.8,2432851.7000000002,2229304.2999999998,2184155.1,2171667.2999999998,3462316.8,2688970.8,3425912.6,2585342.2000000002,3022372.3,3500113.8,1807639.3,3224134.6,2477853.2999999998,3480356.4,3111356.6,5364117.0999999996,4844547.8,3191666,2713925.2,1859671.7,2359863.5,2747028.4,{"$f":"OFFSET(AI35,PathRef-1,0,1,1)","v":2649343},3680868.1,2864943.2,3324693.3,5385897.0999999996,3883461.5,4187594.1,4027302.8,3346809.9,3121447.5,2227784.9,1934507.2,1227376.2,863002.1,1143334.5,838631.5,567008.19999999995,588348.1,609857.9,450493.5,371618,359395.9,334217.90000000002,356607.5,353329.2,210146.8,146414.5,149476.20000000001,148366.39999999999,147617.29999999999,146064,141621.9,136896.29999999999]
[null,{"$f":"B19","v":"100m IRS Payer EUR 5Y"},{"$f":"OFFSET(C5045,PathRef-1,0,1,1)","v":0},66124.399999999994,522389.8,228200.9,924872,1926126.4,2187326.2999999998,1310398.3999999999,2118316.4,2660740.2999999998,2779160.5,1496119.2,300663.90000000002,-70051.399999999994,350506.3,13618.6,98195,-687545.3,-341370.3,841650.1,249393.2,-93331.5,188603.6,181627.2,-107399.1,1318005.2,317166.8,-87765.1,783818.8,156287.5,786056.5,1053036.8999999999,{"$f":"OFFSET(AI5045,PathRef-1,0,1,1)","v":1758954.3},1497369.1,1468184.8,1510701.5,2571257.2999999998,1780950.3,1714197.4,1491570,1355564.6,1362152.8,1050800.1000000001,1027771.4,1053379.5,976762.9,989279.3,1130130.8999999999,1359490.6,1021976.7,892632.6,737129.7,584937.80000000005,457856.4,361548.4,283313.40000000002,237044.5,153309.70000000001,101406,56637.1,32235.5,23166.1,23192.799999999999,23228.7,23258.9]
[]
[null,"Payer Swap GBP 5Y (base case)"]
[null,"Simulation 1",0,-36955,-374152,117159.7,909186.7,1534020.6,1137467.6000000001,2021828.6,2557736.4,1894767.5,2433712.9,1827461.8,3529123.7,3405879.4,2849321.4,2895649.2,2406252.4,4528896,3433361.6,2342940,1723545.8,1407299.3,1324854.7,721898.3,-183213.6,573238.69999999995,-115578.6,967466.1,1966808.7,2663352.7999999998,2587673,1112627.6000000001,925289.9,8207.1,-246934.2,52668.4,325649.5,744026.1,2392728.2000000002,1516930.4,2458926.7000000002,1809706.7,1924356.5,2018256.2,2736019.6,3158256.4,2445303.1,2179040.6,1701292.7,1215249.8,757070.7,516786.5,404902.9,335378.09999999998,245994.2,210653.9,191883,94392.1,103415,101568.4,97616.8,95424.3,93599.5,87783,83229.8]
[null,"Simulation 2",0,124822.8,762379.7,-198990.3,-390051.9,-437064.6,9045.6,-877936.3,-1132394.3999999999,-1448857.2,-1204110.6000000001,-1164773.6000000001,-1334907.5,-1816289.9,-2147278,-1889255.1,-1831723.3,-1997383.7,-2285311.1,-2321976.1,-2416530.7000000002,-2677442.7000000002,-2852893,-2593613.2000000002,-2482892.1,-2439859.7000000002,-2292308.2000000002,-2560781.1,-2642291.7000000002,-2663638.4,-2637293.2000000002,-2481944.1,-2275907.1,-2392863.9,-2495487.7000000002,-2548921.4,-2366036.1,-2203192.9,-2007401.9,-1953191.3,-1743603.3,-1719279,-1487200.1,-1272203.1000000001,-1136001.6000000001,-987584.1,-860084.8,-804817.5,-576765.5,-398439.2,-244409.7,-140551.5,-974.9,-67762.899999999994,-147270.20000000001,-184277.2,-263913,-369083.6,-214335.2,-216619.5,-221075.20000000001,-225494.1,-229518.6,-232757,-235081.8]
[null,"Simulation 3",0,-50520.1,199459.4,167087.6,795577.4,308669,783949.3,561332.30000000005,1542688.4,3070137.8,2432851.7000000002,2229304.2999999998,2184155.1,2171667.2999999998,3462316.8,2688970.8,3425912.6,2585342.2000000002,3022372.3,3500113.8,1807639.3,3224134.6,2477853.2999999998,3480356.4,3111356.6,5364117.0999999996,4844547.8,3191666,2713925.2,1859671.7,2359863.5,2747028.4,2649343,3680868.1,2864943.2,3324693.3,5385897.0999999996,3883461.5,4187594.1,4027302.8,3346809.9,3121447.5,2227784.9,1934507.2,1227376.2,863002.1,1143334.5,838631.5,567008.19999999995,588348.1,609857.9,450493.5,371618,359395.9,334217.90000000002,356607.5,353329.2,210146.8,146414.5,149476.20000000001,148366.39999999999,147617.29999999999,146064,141621.9,136896.29999999999]
[null,"Simulation 4",0,39279,524640.19999999995,1067318.8999999999,1355681.2,161702.5,-217751.9,-1394015.9,-1098062.8,-1478594.3,-1040347.7,-1717270.5,-1616850.1,-467889.9,98389.2,41866.199999999997,-240092.2,234354.4,-963854.7,-1052879.5,-1398496.1,-1640259.5,-1839529,-2179045.1,-1973588.1,-1841365.9,-2068301.7,-2063517.7,-2308380.5,-2579235.2000000002,-2444123.9,-2193155.2000000002,-2373198.7999999998,-2194700.7000000002,-1930518,-2064834.6,-1854449.1,-1709545.5,-1626062.6,-1624496.2,-1459790.8,-1185981.6000000001,-1073475.8,-877361.7,-742921.1,-729713.6,-669645.9,-492806.3,-308138.3,-51226.6,65894.899999999994,115664.1,154713.4,122103,66928.5,-6453.3,-50768.3,-58014.7,-37938.699999999997,-39428.300000000003,-38392.300000000003,-40170.1,-39938.800000000003,-44612.3,-46953.5]
[null,"Simulation 5",0,174497.7,490605.8,587718.6,854639.1,1620092.2,2156077.2000000002,1909058,1591558,1413110.4,1922397.9,4786889.7,4403110.8,4975421.7,4709106.9000000004,3694149.3,3086964.9,2454422.2000000002,3402682,3542866.3,1779786.1,2004322.9,3361718.4,5217041.0999999996,4169192.8,4094540,4222135.5,3357856.4,3871339.7,4405332.3,4288540.8,5372247.7000000002,5445376.7000000002,4817622.4000000004,2062712.5,1189614.8999999999,1311197,434232.5,227788.9,925440.2,83786,-433861,-477325,-125654.2,-228158.8,-410785.5,-180868.3,136985.29999999999,260273.6,263476.3,288024.59999999998,195951.4,200714.7,121543.7,-583.79999999999995,-103225.3,-157549.4,-307764.2,-174067,-177716.8,-181450.1,-186443.9,-191380.8,-195664.8,-198953]
[null,"Simulation 6",0,-9433.1,38262.9,-411040.6,-254180.7,-95177.4,-649381.9,-931642.4,-1190649.5,-1918914.4,-1840387.1,-2021659.3,-1702301.7,-1210660.2,-1826912.4,-1635125.2,-1341731.8999999999,-1798325.3,-1916391.4,-2347300.7000000002,-2219023.4,-1937255.1,-1871710.3,-1638007.4,-1731649.6,-1826320.8,-1359831.4,-1596276.6,-1384053.4,-1564274,-1328363.3,-1282972.5,-1398939.5,-1605146.6,-1376863.7,-1030517.9,-576380,-979505.6,-712563.19999999995,-603053.6,-106028.6,236202.1,725939.6,834880.7,869921.2,462128.1,156077.1,159632.1,242693.2,298898.59999999998,190197.4,53126.6,160128.20000000001,87012.5,31955,-37921.5,-135026.4,-209763.9,-138980.29999999999,-142015.29999999999,-145357.6,-148646.29999999999,-151836.29999999999,-155646.5,-158492.29999999999]
[null,"Simulation 7",0,36861.300000000003,259707.8,240166.8,11773.7,-1049069.6000000001,-819144.3,-802264.2,-1688349.6,-1001958.2,-70848.800000000003,-720113.1,-626703.9,46519.1,-538710.19999999995,-637130.69999999995,-969358.8,-1668618.5,-2405103.9,-3001197.2,-3149342.5,-3421403,-3031521.3,-2976211.4,-3001679.7,-2964325.7,-3224148.4,-3073898.2,-2603888.7999999998,-2616804.9,-2798623.5,-2272946.5,-2639940.2000000002,-2732700,-2346178.1,-2534397.2999999998,-2507514.4,-2795588.8,-2542904.7999999998,-2714668.9,-2132761.7000000002,-1918679.3,-2003537.7,-1838092.6,-1821782.8,-1643725.3,-950924.80000000005,-1012153.3,-998737.3,-1051724.3,-1056053.8999999999,-1088958,-649392.1,-698262.7,-771404.6,-797821,-893098.8,-956452,-481706.8,-484380.3,-487379.9,-489517.9,-493027.3,-496599.5,-497381.7]
[null,"Simulation 8",0,-189682,-353039.7,-150862.1,-485131.4,-1265239,-1092837,-812069.7,-212370.6,-467560.4,250435,1051749.6000000001,2206929.7999999998,1944924.1,1516367.5,1739472.8,1354257.2,1743199.9,3741668.1,4253529.9000000004,4760845.2,4065339.9,4411873.5999999996,3619155.7,1216333.3,175979,-696309.2,-1371000.4,-528603,-662908.1,-196458.1,240014.3,-360874.6,-592242.30000000005,-1118508.1000000001,-1615223,-1424009,-1887742.3,-1665748,-1734865.4,-1565202.5,-1351044.1,-1383256.3,-1195263,-1165641.5,-1146283.1000000001,-766179.2,-714772.1,-718533.5,-669611.30000000005,-583190.4,-588398.9,-303902.8,-328795.40000000002,-405123.5,-492958.2,-568629.9,-600108.4,-298112.7,-299349.8,-300309.5,-304441.40000000002,-307425.40000000002,-309694.7,-309996.7]
[null,"Simulation 9",0,296814.3,-312531.20000000001,270788.5,451811.4,755876.5,2512492.2000000002,3062294.4,2591791.7999999998,2834901,4954467,2589599.7999999998,1083430.3,2755802.3,984727.3,174807.1,1308035.6000000001,2095943.7,2668962.5,2881824.6,2572617.7000000002,2997801.6,1496365.6,1338619.7,3427473.2,4502334.2,2402007,3488162.4,3712846.4,2544795.7999999998,3598152.2,2146141.2000000002,1569634.9,965384.8,711363.7,36216,86512.1,161211.1,-1003883.5,-595425.80000000005,-126912.6,226908.2,212049.3,373271.1,291493.2,182202.1,393303,139715.29999999999,290441.09999999998,52705.3,-112746.1,-126838.8,91649.1,56765,-20558.5,-142314.4,-272851.3,-352877.1,-210986.2,-214523.8,-218492.3,-222473.4,-225846.6,-230150.9,-233356.1]
[null,"Simulation 10",0,-105943.3,13246.7,-262034.1,-949933.9,-1413699.1,-1229936.3,-593442.4,-465756.3,-1685512.3,-1327131.6000000001,-1311897.3999999999,-2010432.1,-1895230.6,-1885535.5,-1599755.5,-134912.79999999999,299154.09999999998,1085069.2,800769,1103952.3999999999,1052959.3999999999,2873002.7,1373823.7,2086625.5,2021127.3,3559691.1,3887237.8,4918526.7,6359142.2000000002,5065752.3,3360926.3,3728746.2,3038959.3,2030334.9,2012062.9,1717398.5,651269.80000000005,-608416.80000000005,-1110899.8,-906671.1,-859141.7,-564167.9,-429725.3,-447142.40000000002,-676721,-447550.8,-443342.9,-294910.40000000002,-150354.5,-98382.3,-174435.1,-21009.9,-86976.5,-175890.4,-256661.4,-291952.8,-371278.9,-194589.7,-196208.9,-199992.9,-203083.4,-207234.7,-209976,-211911.8]
[null,"Simulation 11",0,-97290.1,232578.7,369603.9,396003.8,874729.9,-673971.6,-983585.4,-1482490,-1742503.2,-1429930.6,-2271721.1,-2195831.9,-2550124.6,-2432433.7999999998,-2089016,-1923086.2,-2398050.2999999998,-2697312,-3176528.5,-2797646.3,-3059625.8,-2873475.6,-2931177.7,-2982408.4,-2981467.6,-2709204.9,-2412262.3999999999,-2170996.5,-1885071.2,-1959635.3,-1835977,-2020216.6,-2046501.7,-2045847.1,-1976980,-2005033.3,-2052263.9,-1963377.4,-1718938.1,-1068089.6000000001,-723700.1,-823274.6,-876005.4,-885300.6,-622565.69999999995,-448506.8,-489370.6,-202776.1,-139437.20000000001,-134670.20000000001,2024,189423,136177.79999999999,23944.400000000001,-32713.8,-135936.20000000001,-252658.1,-130190.9,-136033,-140135.70000000001,-144303.79999999999,-147065.20000000001,-150968.1,-153949.4]
[null,"Simulation 12",0,-191571.5,355851.8,370062.4,629154.19999999995,954901.4,287293.09999999998,-1347875.9,-1500274.6,-2382340.2000000002,-2116779.6,-1786694.1,-1704731.4,-1975879.3,-1809071.1,-2178962.5,-1961349.9,-1889155.7,-2667709,-2504955.4,-2125148.6,-2443234.2000000002,-1445155.5,-87070.9,1562850.1,2931937.8,3683292.4,3020250.3,1099334.7,862117.1,-990593.9,-1100941.7,-483525.3,-1567616.1,-1838854.5,-1783484.5,-2086168.4,-1812138,-2038037.7,-1868887.6,-1408795,-1512427.7,-1248104.3999999999,-1084762.2,-968400,-1076024.7,-814567.9,-592900,-660925.30000000005,-542091.1,-429252.5,-425012.4,-232653.7,-322222.5,-363132.1,-387312,-451103.4,-510103,-262147.40000000002,-265339.2,-268996.2,-270772.90000000002,-273146.09999999998,-276330.7,-277547.40000000002]
[null,"Simulation 13",0,-12594,126492.4,-210200.7,-606157.80000000005,-649294.6,-1261992.5,-889049.5,-804298.7,-1098543.1000000001,-1070233.8,-131609.1,-1583628.2,-2083364.3,-2365111.9,-2304021.7999999998,-1143999.3999999999,-470175.1,500925.8,-600286.30000000005,-197302.5,38581.300000000003,606385.30000000005,-162554.20000000001,-928972.80000000005,-892714.9,-515017.5,-1097525.7,-1253290.8,-1278797.8,-1499830.5,-1063489.8999999999,-1345356.5,-1728113.3,-1643587.8,-949083.1,-1385951,-1630823.8,-2203506.2000000002,-2179106.7000000002,-1500640.6,-1280940.3,-1150036.3,-982761.4,-1130353.8999999999,-1116613.3,-678816.4,-567113.19999999995,-301762.59999999998,-132351.5,-231626.3,-246605.7,-33193.199999999997,-97826.5,-212244,-283130.2,-363553.1,-498759.8,-271612.5,-276311.40000000002,-282358.3,-286221.5,-288690.09999999998,-291080.7,-293181.40000000002]
[null,"Simulation 14",0,44635.6,-111499.2,125984.8,808784.6,768661.1,1831969.3,634866.6,2152479.6,752022.4,2083171.8,2659736.4,3397173.5,4226280.3,3931157.8,4791292.9000000004,5538892.4000000004,4088596.5,4111546.8,4046152.6,2618257.2999999998,1614358.5,2611770.7000000002,3624901.5,2739100.5,2502477.2000000002,2750645.9,2466979.4,1800988.1,2617476.7999999998,1513273.1,564415,630578.69999999995,472560.5,-134492.70000000001,-256902.9,-371260.6,1079064.3999999999,1279104.7,1141609.6000000001,1110306.1000000001,92203.8,71990.5,895898.1,462476.79999999999,636363.6,899433.8,410387.4,133761.20000000001,34790.5,-150627.20000000001,-446005.1,-168961.7,-236765.1,-300756,-399430.1,-529029.9,-598771.9,-278893,-282194.5,-287315.90000000002,-292709.40000000002,-297460.8,-301283.8,-303651.40000000002]
[null,"Simulation 15",0,6997.3,-140236,-67394.7,-195485.1,479040.3,-1050094.5,-1823203.7,-1172611.3999999999,-1101259.2,-2132108.7999999998,-1784755.6,-2024671.1,-1928538.9,-2503473.4,-2299647.4,-1807648.4,-2581013.1,-2561324.5,-2871201.1,-2743231.9,-3113772.2,-3050145.1,-3142424.5,-3084927.1,-2961947,-3170235.8,-3121221.3,-3104504.2,-3072860.4,-2905215.9,-2835429.8,-2811665.5,-2855092.3,-2779749.3,-2728209.1,-2564603.6,-2430112,-2331065,-2255770.4,-1935411.2,-1866996.4,-1704810.3,-1521393.9,-1416302.7,-1355114.5,-1064279.1000000001,-994749.3,-817360.1,-660725,-509471,-380669.3,-61755.5,-161114.79999999999,-181693,-271503.3,-358559.6,-433884.4,-195077.8,-199012.6,-201661,-205703.3,-210040.2,-216048.1,-218636.5]
[null,"Simulation 16",0,221509.2,533457.6,396585,1080982.3,1714312.7,218390.5,532415.80000000005,1730286.8,1818524.7,778765.1,1463619.5,1584822.7,955372.1,595268.1,1115771.6000000001,1211639.3999999999,3400337.7,2496041.6,4737175.7,5020490.5,7743973.5999999996,11406616.800000001,12261844.6,16126268.800000001,15505731.300000001,12005986.9,15914731.4,16369645.199999999,18358916.399999999,19089119.300000001,19874448.300000001,17699057.199999999,20758086.899999999,23901777.800000001,22301082.899999999,16746494.800000001,15005502.199999999,14797373.4,13665352.699999999,13469168.699999999,11609986,9485879.5999999996,8964549.0999999996,8965997.1999999993,7793871.7999999998,6974543.0999999996,7115305.2000000002,5726984.7999999998,3764860,2243463.1,1156895,544818.9,375374.9,186986.1,12607.5,-139921.1,-309692.59999999998,-159911.6,-165454.9,-170174,-173766.2,-178215.8,-183069.2,-185857.1]
[null,"Simulation 17",0,-78460.2,-360951.4,-310948.3,570245.4,-71691.8,-1242852.2,-445149.5,-333148.5,-760951.7,-499190.1,-563197.6,-1272225.2,-811459.9,-1260714.2,-1992800.1,-1656524.7,-1556941.3,-1475875,-1489934.4,-1603721.6,-1213057.2,-312988.3,58989.5,877961.2,807607,1598752.1,2599281.2999999998,2616438.5,3004778.3,4267864,1844113.8,3697174.6,2278912.7999999998,3319356.8,3796403.9,3914630.8,3996320,4705667.7,4984234,4789219.8,3279076.9,3753071.2,2749088.5,2280753.1,2241019,1914222.5,1570561.7,1262986,1481869.2,1031421.6,1002237.5,842030.1,794171.8,780836.7,685796.6,576761.4,418674.4,175840.2,174593.5,170633.1,168474.9,167009,161534.29999999999,156072.4]
[null,"Simulation 18",0,-56826.6,-1548572.3,-1198695.5,-1228425.3999999999,-29357.7,-431745.6,-693254.5,-670341.4,-849687.5,227703.8,-822650.9,206490.1,732024.6,-101443.5,-376678.40000000002,-338402,-66447.600000000006,-1022801.6,-1770898.8,-1248702.2,-1475360.3,-1626910,-1107121.6000000001,-1586337.3,-1983656.1,-2323653.7000000002,-1877851.9,-1453931.3,-1660513.1,-605123.30000000005,-1509456,-999136.9,-1116416.3,-1005885.6,-927576.6,-229503.8,-855272.4,-1166541,-1333170.8,-1217241,-975397.2,-1073709.8999999999,-1257881.3,-1235915.5,-1157411,-663414.5,-681790.2,-551300,-546381.69999999995,-497414.6,-519247.6,-261472.4,-334911.09999999998,-427696.8,-485838,-569199.1,-622613.9,-355703.7,-359345.1,-361168.8,-363032.9,-366938.1,-368951.9,-370213.6]
[null,"Simulation 19",0,66288.800000000003,-183065.4,-620790.80000000005,-1009369.4,-727979.7,-787523.3,-1018841.8,-612323.30000000005,-758853,-335423.5,-78223.899999999994,255097,567941.5,762837.8,-176735.3,-686330.5,-58285.599999999999,-1217367,-1310884.1000000001,-1061238.1000000001,-1892073.1,-1703621.2,-2227771.9,-889916,244629.3,415569.3,2013802.2,1246903.7,482970.7,1077196.5,1056810.8,116116.5,350643.1,348043.5,-358357.2,-646409.6,-465126.7,41319.300000000003,-362584.4,-242762.6,-354145.5,-399089,-586592.1,-475808,-269377.90000000002,475881.8,322980.09999999998,199349.6,176200.7,-4863,-192807.1,-35780.6,-129219.2,-228896.1,-359041.2,-450975.4,-530168.1,-282252.40000000002,-285849.7,-289850.7,-292684.59999999998,-298139.59999999998,-302094.3,-304320.09999999998]
[null,"Simulation 20",0,102942.2,-214716.2,-76251.7,-634498.9,958509,1081885.2,727852.7,-24519.5,-959255.1,-786369.5,-363585.7,-95247.5,1528366.6,1678635.6,95192.8,451260.2,-199200.5,-755859.5,-416816.2,-1098615.3,-1418419,-1582837.6,-1496892,-1042229.6,-884787.5,-744748.9,-437567.5,259176.7,-71024.600000000006,-557365,-1081733.7,-1176160.7,-2039379.7,-1528588.6,-1652312.8,-1443686.8,-2098768,-2272796,-2014494.9,-1644257,-1533768.2,-1611220.1,-1304208.3,-1166450.6000000001,-1282265.3999999999,-712740.7,-471740.6,-307407.40000000002,-388356.8,-471023.7,-535091.19999999995,-174174.7,-244824.1,-324770.7,-445927.9,-501341.1,-573384.9,-283605.7,-286670.3,-287962.3,-292235,-295895.09999999998,-298134.90000000002,-300515.09999999998]
[null,"Simulation 21",0,-37484.199999999997,-368124.6,-803616.8,-452974,-980032.5,-366951.9,-1395309.7,-1554999.2,-1900966.6,-2145163.6,-1686464.3,-2216134.4,-1582850.5,-2940378.3,-2764746.9,-2162026.9,-1643485.3,-1172257,-1915790.7,-1832450,-1581724.3,-1056073.1000000001,21764.2,-37373,-1340660.2,-1804188.8,-2078394.3,-1780592.1,-1995573.8,-1973360.5,-2261263.6,-2369140,-2319611.1,-2116789.1,-2380016.2000000002,-2453480.7999999998,-2391909.9,-2276475.1,-2254022.2999999998,-1848502.2,-1714792.1,-1691463.8,-1614726.3,-1446054.5,-1413922.2,-1086741.8999999999,-991192.5,-852797.2,-764037.8,-726596.1,-708716.1,-400967.7,-407007,-485737.4,-549156.30000000005,-589665.4,-627468.80000000005,-314772.59999999998,-316012.79999999999,-319059.09999999998,-321760.2,-324412.3,-328239.59999999998,-330854.40000000002]
[null,"Simulation 22",0,-52260.6,-557206.69999999995,-321251.7,-527150.4,-700120.9,-1516280.6,-2286870.2000000002,-1471030.7,-2147931.4,-1888439.4,-2464386.7999999998,-2121681.5,-793310.1,-974350.9,-918197.6,-228260.9,-557981.19999999995,108202.9,1081033.3,701380.3,1400945.4,3275989.3,2512278.6,3052143.7,2330785.7999999998,1588797.7,1328992.8,1356340.2,813670.9,-317337.5,-654785.4,-525094.40000000002,-455176.1,565675.1,-345296.8,163697,-515351.8,-43497.4,-799159.4,-147591.1,785819.5,714208.8,846413.1,1232669.3,442644.1,557547.80000000005,637270.9,450050.9,385755.5,-44156.2,-440062.8,-286018,-386472,-496653.9,-549561.59999999998,-602699.5,-680860.5,-353221.7,-356150.2,-359749,-362012.6,-365235.3,-367913.6,-368887.5]
[null,"Simulation 23",0,128768.9,-133717.4,-561733.19999999995,-994944.3,-2323482.6,-1612923.4,-1962586.3,-1587208.1,-2221631.7999999998,-1342064.7,-105682.2,773680.2,462878.6,794754.2,-307216.5,-644495.9,-886889.4,-1110970.6000000001,-1664322.2,-1111753.8999999999,-1252826.3999999999,-1463126.3,-1138481.1000000001,-757691.1,-1220315.8999999999,-728720.1,-1531304.8,-1621630.6,-2248137.9,-2484680.2000000002,-2145362.1,-2049709.2,-2415070.9,-2044028.8,-1946115.3,-1980942.4,-1835557.2,-2096322.3,-1644250.7,-1150370.3,-724475.4,-1001619.4,-988880.2,-1012852.5,-876872.1,-577358.6,-661236.1,-682302.2,-615553.30000000005,-583510.30000000005,-653492.19999999995,-409893.8,-433721,-484479,-506180.5,-561220.19999999995,-632363,-317927.7,-320177.2,-322584.2,-324091,-326089.90000000002,-328031.40000000002,-329816.7]
[null,"Simulation 24",0,-123432.9,143024.20000000001,1182135.3999999999,1145613,1052041.5,-320889.3,-27273.200000000001,-1527711.8,-2025235.2,-2029322.9,-1698425.2,-1917687.9,-1721211.6,-903500.2,729465.1,1729119.5,1639061.3,1819609.4,1676362.6,2271399.2000000002,-209444.6,671131.7,456135.3,1388747.1,2245630.9,2883545.4,2826604.3,3064022.1,3346021.7,3401915.9,1590355.3,743724.2,1597404,2636895.9,2707217.8,3891825.7,2561274.2999999998,2404847.9,3298493.7,2128337.7000000002,1999767.7,1734200.7,1182248.7,1594442.9,812937.4,598730.1,471069.8,533284.1,358947.9,309011.09999999998,114498,235222.2,229860.2,179862,147114,35970.199999999997,-88412.9,-70365.5,-71354.3,-73306.399999999994,-77772.5,-79873.5,-83960,-87115.6]
[null,"Simulation 25",0,28886.799999999999,-423588.9,25017.200000000001,1092588.7,712564.2,-111696.5,-766155.4,-292697.09999999998,-498258,-1086108.3999999999,-470089.3,-967506.3,-1237137.1000000001,-1963357.9,-2215156.7000000002,-1844717.5,-2116422,-1731785.4,-946420.6,-1440089,-1995088.9,-2019466.2,-1761708.5,-1164925.2,-1741457.5,-894270.6,-1221199.3999999999,-1449414.4,-1900280.9,-1804304.9,-1523247.6,-1370273.8,-1797308.1,-1467007.7,-1586396.8,-1590185.2,-1710032.6,-1719123.7,-1520940.5,-1213094.1000000001,-1031956.9,-839216.6,-713547.5,-597564.1,-616751.4,-355965.5,-73601.5,100538.6,252406.1,412891,361047.3,405705.5,392024.6,391082.2,307608,253312.9,168429.9,96226.4,96501.9,95125.8,94438.5,91425.1,86924,83526.7]
[null,"Simulation 26",0,78297.399999999994,-343970.7,-282195.5,-14346.2,-840936.8,-2222435.7000000002,-1908858.1,-1267500.3,-1885168.6,-1153044.2,-2000919,-2140187.1,-2421089.2999999998,-1594858,-2435828.7000000002,-2597542.9,-2670632.4,-2588056.4,-2797777.6,-2753511.7,-2783350,-2547036.6,-2657550,-2880889.4,-2972968.3,-2893182,-2936511.5,-2624301.9,-2541070.7000000002,-2342510,-2588293,-2499495.9,-2492658.5,-2206687.7000000002,-2015753.3,-1912376,-2060408.1,-1974611,-1860790,-1565950.5,-1182806,-957320.8,-1010593.5,-796410.4,-713085.3,-443598,-277465.3,-202324,-71651.899999999994,45828.9,44785.9,113531.4,99024,57276.2,59667,59157.2,-48507.9,-43386.5,-43133.7,-43592.6,-43854.6,-45119.1,-49445.3,-52683.4]
[null,"Simulation 27",0,79458.7,-252405.6,-472185.7,-573194.80000000005,-1399216.8,-1435908.6,-1487137.3,-2668949.9,-2378830.7999999998,-2229377.7000000002,-1346695.5,-723832.3,-353547.2,228895.5,501012.1,1115244.7,232364.79999999999,-550488.9,96640.5,933641,1074700.5,1561259.1,1160267.1000000001,2775763.4,2090442.7,3443801.7,3543805,5239976.8,3891592.2,4283691.5999999996,3305237.9,3143037.8,2356998.4,2675228.2999999998,2944131.4,2974344.2,2627311,3238844.7,2738544.1,1637655.9,1647703.9,828185,1262296.2,788141.7,658066.30000000005,1108245.3,420874.5,365341.2,170721.5,180337.6,-25.3,28944.7,-67202.2,-135555.29999999999,-176837.6,-246665.5,-353984.3,-162499.70000000001,-164052.20000000001,-166732.70000000001,-168866.1,-172634.5,-176476.4,-181805.6]
[null,"Simulation 28",0,-130005.8,-129070.8,-100438.7,-428522.2,126256.2,1846.4,-1341658.2,-1832504.3,-2147833.7999999998,-1957965.2,-2231904,-2731015,-2048873,-2373578,-1989781.5,-1291689.3,-2177252.7999999998,-1990515.4,-2394231.9,-2397603.1,-2764285.3,-2529417.2999999998,-2597021.7999999998,-2841270.2,-2848688.8,-2723250,-2614321.4,-2565142.5,-2601297.7000000002,-2560289.9,-2392024.2000000002,-2293734.7000000002,-2246570.4,-2317030.2000000002,-2133212.2999999998,-2015525.6,-1801275.5,-1674200.7,-1590676.3,-1498185.2,-1319618.8,-1126303.8999999999,-914161.1,-822483.3,-735229.7,-629257.5,-395102.6,-116792.7,-3187.6,128123.8,189557.6,332467.40000000002,160093.29999999999,41328.9,-63536.9,-151994.29999999999,-240731.1,-148881.5,-150650.4,-155044.5,-159522.79999999999,-163048.20000000001,-168988,-171877.8]
[null,"Simulation 29",0,-69001.600000000006,-479387,-686095.5,-459007.3,-1027449.6,-957124.5,-894035.3,-2135073.1,-2248284.9,-1922064.8,-2091299.4,-2571221.2000000002,-2790906.5,-3230395.7,-3558595.5,-3088999.2,-3138769.8,-3003859.3,-2890585.8,-2955233.8,-2931488.3,-2642411.5,-2867954.1,-2870319.7,-3016578.1,-2958294.4,-2950730.3,-2710831.6,-2770530.8,-2900888.3,-2859949.4,-2778886.6,-2742255.3,-2563376.2999999998,-2634760.2999999998,-2587110.6,-2412116,-2366984.7000000002,-2380767.7000000002,-2165833.5,-2012577.5,-1917465,-1822431,-1693717.3,-1647088.7,-1296313.3,-1165835.5,-1072194.8,-1025240,-881458.5,-801860.9,-421262.4,-446760.6,-523086.2,-569207.9,-599549.69999999995,-686025.8,-349068.79999999999,-350596.4,-354024.1,-355872.8,-358601.7,-361404.7,-363161.59999999998]
[null,"Simulation 30",0,-52051.4,334484.90000000002,164941.5,59313.3,605495,598514.1,1370918.3,2520256.2000000002,2025214.6,623679.9,1130345,1647882,1786260.9,2047745.4,2221550.2000000002,2624149.2000000002,1756773.3,2074433.8,2216917.4,2122027.7000000002,1799068.2,1411991.3,835236.2,1311041.8999999999,2048192.5,1608125.2,2950736.9,2703575.6,4911857.7,3734410.2,3558281.4,1369174.6,1266827.6000000001,361073.4,402312.3,583820,1009958.1,1179141.3999999999,1333545,715118,-302231.59999999998,-467389.6,-812043.8,-925252.8,-1023913.3,-583568.1,-668442,-602757,-556406.5,-691095.3,-773700.8,-473317.5,-514225.6,-570141.19999999995,-665105,-740432.6,-808183.3,-439461.9,-442132,-445221.6,-449523.6,-452248.9,-454278.9,-456138]
[null,"Simulation 31",0,110348.5,604894.5,281885.09999999998,607459.4,-804448.1,-1729519.4,-1774878.5,-993566.6,-1051073.5,232395.9,-316785.40000000002,-352260.8,-872347.4,-929521.2,-1923687.2,-1800561.6,-1733707.6,-2087169.2,-2194467.1,-2379506.2000000002,-2527861.2000000002,-2124772,-2630146.5,-2726514.5,-2842973.9,-2871540.5,-2897312.7,-2468848.2000000002,-2537076.1,-2645250.7999999998,-2506480.2999999998,-2366020.7000000002,-2324125.1,-2366972,-2443815.9,-2394915,-2292473.7999999998,-2119890.5,-2005477.9,-1667013.7,-1634746,-1476624.3,-1434926.9,-1380695.7,-1333166.3,-1097717.3,-1029173.1,-877076.5,-765168.9,-660668.9,-571093.6,-245100.4,-378741.3,-467994.2,-554386.1,-588051.9,-652958,-362736,-366197,-370487.2,-374230.4,-377198.9,-381031.6,-383932.7]
[null,"Simulation 32",0,206235.2,573055.9,455408.3,526258.30000000005,517578.2,722953.3,-265319.09999999998,-1463400,-536506.1,-250868.2,-598217.19999999995,-1677727.6,-1796669.2,-2372740,-2065354.9,-2058198.4,-2401162.9,-2681731.2000000002,-2878643.5,-3316104.8,-3197337.9,-3196274.5,-3428622,-3467616.8,-3457873.2,-3329260.3,-3045067.1,-2702945.3,-2804461.8,-2758197.9,-2736218.6,-2739722.1,-2685793.8,-2512530,-2296496.7000000002,-2167923,-2024594.9,-1925305.1,-1884103.5,-1417428.2,-1135086.2,-1037902.5,-999777.3,-1001386,-979795.1,-867619.2,-723716.6,-555888.4,-436241.8,-336275.5,-276161.3,-109484.3,-144882.29999999999,-184399.5,-229617.5,-305117.7,-397610.1,-210900,-213117.5,-215814.6,-219577.1,-223020.5,-227407.8,-230791.7]
[null,"Simulation 33",0,230055.6,383909,1014547.2,994864.6,1081118,760111.7,407464.7,-250116.4,664875.9,2082597.5,1204852.2,-355900.8,-225699,-729271.7,-1089446,-2455595.7000000002,-2822708.9,-3149435,-3577501.8,-3502448.8,-3475989.9,-3056650.4,-3221417.5,-3080077.5,-2942211.2,-3044845.6,-3053990.1,-2809052.9,-2876986,-2885367.5,-2747056.4,-2646057.2000000002,-2466565.2000000002,-2050249.6,-2117968,-2276887.2999999998,-2352041.1,-2299447.4,-2371774.1,-1776107.9,-1579892.6,-1653052.2,-1633235.1,-1564225.1,-1419768,-810214,-684673.7,-554331.19999999995,-586312.9,-609367.30000000005,-663074.5,-349954.7,-495382.2,-608256.19999999995,-709486.1,-791881.5,-890269.2,-477850.7,-481564.4,-485224.1,-488215.1,-492710.6,-497283.2,-499914.1]
[null,"Simulation 34",0,186973.2,-663432.9,276787.3,572167.5,-397413.8,-2033219.2,-2163460.4,-1484731.3,-2203233.7000000002,-2559596.1,-1932130.7,-2270121.7999999998,-1710943.4,-2272383.5,-3198005.6,-2566547.4,-2467280.4,-1793173.4,-2035332.7,-1819162.4,-2414635,-2319447.1,-1896963.3,-2007103,-2338239.9,-3047533.1,-3094410.6,-2864835.7,-3172044.3,-3106170.3,-2914590.4,-2888282.4,-2823685.4,-2625562.7999999998,-2545753.7000000002,-2553433.2999999998,-2449858.1,-2379733.1,-2290670.6,-2011910,-1861359.4,-1679369.6,-1610430.8,-1509155.5,-1456352.9,-1190877.3,-1117787.8,-975404.2,-824286.6,-753924.4,-656782.30000000005,-327006.3,-452426.3,-526397.4,-541976.4,-600616.30000000005,-629091.19999999995,-304469.09999999998,-307848.09999999998,-311938.2,-314981,-316743.3,-319253.8,-321608]
[null,"Simulation 35",0,-213264.1,-685402.4,-884244.2,-804592.1,-1463461.2,-2685975.7,-3200194.4,-2895776.5,-2514088.1,-2131463.9,-2701010.2,-2795163.9,-3194520.8,-2631994.1,-1952708.9,-2213443.6,-2547564.7999999998,-3224489.9,-3242380.3,-3096398.2,-3325093.2,-2946041.8,-2764755.7,-2321022.7000000002,-2765275.9,-2683249.9,-2658403.6,-2795299.9,-2739383.2,-2715308.1,-2831873.5,-2723698.5,-2746263.4,-2750454,-2651592.2999999998,-2513176.9,-2376909,-2307920.1,-2232266.5,-1970207.1,-1821274.5,-1617465.8,-1501350.2,-1449446.8,-1407848.9,-1107514.8999999999,-1071728,-877286.8,-779463.3,-637042.6,-574328.5,-278774.8,-299700.3,-361065.7,-386516,-453109.1,-519358.6,-250321.8,-251648.4,-255079.1,-258430.5,-262139.4,-265527.90000000002,-267156.09999999998]
[null,"Simulation 36",0,-67561.600000000006,1069407.8999999999,778985.2,271841.59999999998,1315189.5,1613026.8,335385.09999999998,1744995.5,2013988.1,2157443.6,527848.69999999995,472549.2,-1233826.6000000001,-1293667.8,-1617430.8,-1381776.2,-1513742.6,-1578004.5,-1472619.2,-1781331,-1946123.4,-2029082.3,-2198956.6,-2737899.9,-2758421.2,-2211063.2000000002,-2073966.8,-1286534.8999999999,-1041289.5,-1683834.2,-1336985.2,-1132978.1000000001,-1368928.2,-894790.2,-1062721.1000000001,-1631740,-1031162.9,-864428.6,-1413819.6,-702384.2,-943816.6,-846873.5,-1032788.3,-1076922.2,-772537.5,-435902.6,-299797,-242476.9,-189591.8,-15988.7,110478.5,285680.90000000002,183145.8,117253.9,45135.1,-16888.400000000001,-96665.8,-62825.3,-67449.7,-72684.3,-77359,-81906.100000000006,-84182.9,-86295]
[null,"Simulation 37",0,123300.4,-156594.1,1102471.8999999999,1143434.5,486809.9,-67878.2,35058.800000000003,293073.40000000002,-969455.1,-62926.6,110783.2,580111.6,809122.7,552502.5,1487068.6,2146227.5,1136700.5,-241023.2,-1004016,-1614936.5,-898863.2,-1227283.5,-1379959.8,-1300904.1000000001,-1407733,-1621671.6,-2369060.1,-2517068.2999999998,-2686731,-2756421.1,-2648819.9,-2597055.2999999998,-2597228.6,-2351013.2000000002,-2271998.9,-2237333.9,-2229689.4,-2057793.1,-1798039.7,-1217221.2,-1118243.8,-389921.3,-528903.5,-443994.9,-27756.3,74885.600000000006,92567,22230.400000000001,-102201,-215438.6,-171254.7,-44999.1,-132694.70000000001,-259121.9,-352571.7,-400687.5,-492071,-231963.6,-236169.60000000001,-240102.2,-244286.7,-247821.5,-252105.60000000001,-253678.5]
[null,"Simulation 38",0,-177531.7,-128042.7,-116208.3,217349.3,-921000.2,-671987.7,-1231820.2,-1422081.3,-582170.9,-353860.9,1009740,1480440,3126466.6,3699129.6,2995429.7,3740345.1,3900512.5,3476990.6,3982997,3910773.3,2459928.2999999998,863142.6,626413.69999999995,468179.7,333242.7,-75198.7,-1309558.2,-299841.90000000002,-624126.4,-1134085.6000000001,-815237.1,-1031180.6,-785068.1,-212810,557938.4,243716.1,655651,1590832.5,1538846.1,2340214.5,2273839.4,2159198.2999999998,2298324.7000000002,1822383.2,890512.1,973431,516846.8,531326.4,430515.7,123629.5,1918,-5875.3,-55176.2,-147218.6,-205009.2,-292275.20000000001,-390549.8,-221768.6,-223526.8,-225272.1,-228539.4,-233227.6,-236446.9,-238530.6]
[null,"Simulation 39",0,303812.2,-37015.4,346744.7,-262655.8,570468.19999999995,625785.4,570858.1,-457804.6,63334.1,-1186143.1000000001,-1424094.4,-2383219.7000000002,-2167800.5,-2500571,-2640810.5,-1923153.5,-2711554.7,-2559257.7999999998,-2568414.6,-2654786.4,-2561503.1,-1985775.3,-2682753.4,-2847228.2,-2874310.1,-2820315.8,-2562040.5,-2188734.1,-1912564.9,-2168243.4,-2002588.4,-1660875.6,-1983389.8,-1855069.7,-1891401.3,-1881268,-2229617.1,-2202473.2000000002,-2004496.2,-1703816.8,-1554654.2,-1535877.9,-1450224.1,-1247313.3999999999,-1139485.2,-617856.1,-609932.19999999995,-513134.7,-443398.2,-431103.1,-496675.4,-176468.4,-255274.3,-300856,-433967.8,-522601.5,-588746.6,-316930.7,-320315.40000000002,-325270.09999999998,-329517,-333428.3,-336494.2,-338203.7]
[null,"Simulation 40",0,70188.100000000006,-311408,-766762.6,-1038019.8,-858287.4,-265956.09999999998,255546.4,-620815.1,914908.4,1162865.7,1939613.2,1800096.4,2324724.2999999998,3021987.5,2279979.4,3167031.7,2191509.7999999998,2783435.4,2528672.7999999998,2564643.4,2040398.3,2218147,2513906.6,3678008.9,4318885.0999999996,5921022.5,5068791.0999999996,5961569.7999999998,5407410.7999999998,5401154.0999999996,3230223,3234177.6,4937288.5999999996,2825470.8,2618685.2999999998,2238349.1,2484206.5,2322788.6,1620302.4,1901809.7,1625265.1,1151049.3999999999,881759.4,615114.4,663858.9,457817.7,130120,8144,8203.1,18143,-61628.4,76654.899999999994,-14011.2,-74671.199999999997,-152368.4,-272014.40000000002,-380040.2,-208560.8,-209824.7,-212841.9,-216180.8,-219942.8,-223941.1,-226651.7]
[null,"Simulation 41",0,-28962.1,-242075.8,103522.4,-456245.4,-187460.5,-624566,-771572.8,-376479,304339.09999999998,-130430,-222523.6,2489.3000000000002,-401882.6,-975491.1,-1966744.3,-404225,-135265.60000000001,52855.3,-253447.5,-1149944.7,-2161030.6,-2153315.5,-2405548.4,-2866123.9,-2869959.2,-2745556.7,-2638241.1,-2408997.4,-2116297.6,-1735778.2,-1534481.5,-1307114.6000000001,-1324157.8999999999,-1144378.5,-847769.59999999998,-407159.1,-268968.59999999998,-546208.9,-267625.40000000002,-516808.1,-204863.2,-236796.5,11004.7,101150.1,-241694.3,-143987.79999999999,-96028.1,-211908.7,-292548.8,-304818.8,-321743.5,-148390.6,-197714.2,-229401.8,-312204.09999999998,-411096.1,-471111.9,-256466.2,-258064.5,-260202.8,-264466.5,-268105.3,-270381.40000000002,-272875.7]
[null,"Simulation 42",0,101644.6,-88080.3,-464920.5,-585793.5,-169919.8,495004.5,1088334.7,-750853.1,-214478.1,1143890.3,428780.7,400867.7,-369342.6,27506.6,-1734453.8,-1668816.7,-2040487.9,-2033527.1,-2488098.4,-2851519,-2546233.6,-2475522,-2915114,-3194075.5,-3324863.5,-3396773.1,-3295618.9,-3242150.5,-3277550.2,-3102656.7,-3024013.4,-2935263.3,-2875771.3,-2796398.4,-2798497.5,-2608070.5,-2451357.1,-2310111.7999999998,-2227502.6,-1925944.7,-1831411.9,-1620821.2,-1498845.1,-1410606.3,-1345119.9,-1043177.3,-834761.1,-667788.30000000005,-546609,-453408.6,-422889.9,-102369.8,-110174.3,-129787,-181264,-244149.4,-274486.8,-86021.1,-86952.5,-87351.5,-88088.3,-89349.7,-92145.4,-95188.5]
[null,"Simulation 43",0,20826.099999999999,-465279.3,-408877.7,-227863.8,-428038.9,-388430.9,-543343.5,-33683.300000000003,-301719.40000000002,-303023.40000000002,957856.6,376362.1,292663.2,478484.1,-747907.8,-1653026.3,-895291.3,-1339489.7,-1466923.9,-1886204.9,-1976548.2,-1513572.9,-1114151,-1646250.6,-1227302.1000000001,-1493808,-1741637.3,-1549897.4,-1099690.8,-774613.7,-1323305.3,-904577.8,-39746.800000000003,466879.8,857514.2,673381.7,126317.8,-479024.3,-1076974.8999999999,-794942.7,-900846.6,-739038.5,-963106.6,-1231849.8999999999,-1199723.1000000001,-682371.9,-652215.6,-810241.4,-928748.8,-936884.8,-959677.8,-539270.9,-609364.1,-661824.19999999995,-739951.6,-832541.7,-877565.8,-446613.2,-449093.9,-451128.5,-454360.2,-458631.4,-461580.4,-463613.5]
[null,"Simulation 44",0,-115458.6,154541,22343.599999999999,-48949.599999999999,492747.4,715541.6,1295317,1562622.7,1256650.8,-266168.2,-1051807.7,-1779878.4,-1300657.2,-769125.7,726901.1,362807.3,-113107.6,507480.5,80438,-375944.4,-1098471.3,-1399827.6,-1116965,-1710983.4,-1893222.1,-1669420.8,-1396203,-1587125.7,-1279343.2,-1570174.3,-1540942.6,-1684124.2,-1836912.4,-2083626.2,-1932136.6,-2031476.2,-2050162.7,-1648429.5,-1462435.4,-1284310.6000000001,-522054.2,-735280.4,-584121.69999999995,-295760,-545771.6,-221294.8,-139589.20000000001,-232372,-302022.09999999998,-265196.3,-329660.5,-196920.5,-226480.7,-316962.7,-380722.5,-446855.2,-555078.69999999995,-344873.8,-348158.1,-350829.5,-354418.5,-356819.9,-359226.6,-361310.9]
[null,"Simulation 45",0,-81189.399999999994,-447750.8,-767030.1,-749305.4,-1576437.1,-1869496.3,-1914976.1,-949450.2,-846737.6,-633474.6,-138790.5,-926839.4,-179263.6,344051.4,136589.1,-330780.40000000002,17524,19795.7,332623.90000000002,677728.6,2542175.6,368828.7,295359.09999999998,-43002.5,114996.3,1153553.7,1171797.8999999999,1721282.7,2310743.6,1566559.8,1238820.8,334206.40000000002,-194305.4,-651402.1,-308679.59999999998,-55804.2,-373211.1,-356084.7,-542850.19999999995,-521010.5,-558467,-533927.30000000005,-519248.4,-554803.69999999995,-459494.7,-325942.7,-331876.09999999998,-371710.6,-270488.90000000002,-256288.2,-184997.1,44135.1,-34274.5,-115468.8,-232420.7,-319919,-376689.8,-221832.8,-226360.2,-228978.5,-232893.7,-236527.8,-241277,-244324.3]
[null,"Simulation 46",0,-184486.6,-784953.3,-676840,-304139.5,198109.3,625462.9,290350.90000000002,-172749.1,405718.8,966255.5,1523576.3,1559703.4,3974272,3180850.5,3420169.7,3970402.9,3505882.2,3829205.4,5154179.8,7761654.0999999996,8805783.3000000007,8972454.5,7338166.2000000002,10243949.5,10035968.800000001,10132473.6,9464589.6999999993,9623665.3000000007,8809517.5999999996,9069268.3000000007,8911063.4000000004,6288580.7000000002,6210808.2000000002,5626131.5999999996,4585068.5999999996,3952407.2,5115339.2,3981291.4,4103982.4,5135414.8,6030673.7999999998,6823011.5,5507956.4000000004,4779856.8,3919945.3,3793399.5,2207563.7999999998,1574700.2,1228425.3,682320.1,315768.5,320494.90000000002,96526.3,-38346.1,-217289.9,-367981.2,-477107.20000000001,-263330.3,-269881.8,-275215.2,-280055.90000000002,-285238.7,-289484.5,-292161.2]
[null,"Simulation 47",0,371165.4,103142.5,-441575.7,-394959.8,11286.7,188181.3,-924436.4,-935156.7,-1625287.6,-1527276.5,-353786.8,364650.1,55312.5,-589167.80000000005,-1583894,-1035638.5,-660413.80000000005,-1031981.4,-1690815.2,-2151849.4,-2552146.5,-2364577.5,-2970436.2,-3245153.5,-3515148.6,-3562019.6,-3535949.8,-3417607.4,-3432744.9,-3352790.1,-3275105.7,-3181936.2,-3136448.7,-2986569.5,-2967240.7,-2818972.4,-2704565.7,-2590704.1,-2487154.1,-2126006,-2066563.7,-1928231.7,-1799060.5,-1707253.7,-1641874.1,-1279362.1000000001,-1203125.5,-1023733.6,-878736.6,-787752.6,-748029,-357376.8,-392748.5,-429696.1,-473685.2,-531175.5,-616362.4,-313728.8,-315427.8,-317258.90000000002,-320014.5,-322853.8,-326119.40000000002,-328261.59999999998]
[null,"Simulation 48",0,202745.3,-298519.90000000002,-123953.60000000001,252692.5,493149.1,494596.9,406634.4,-1128819.3999999999,-1200477.2,-1629562.6,-1115879,-1022612.7,-898609.5,-1031792.5,-1041677.1,196352.5,289032.40000000002,252531.6,-762229.9,-1153425.7,-439929.3,285688.5,418108.9,547917.19999999995,1535127.5,-439339.3,-181758.8,189680.8,697038,-86325.5,-437013.8,-620482.19999999995,-578118.6,80136,-711343,-555568.5,273065.2,829793.4,2242686.1,3567574.7,1888353.3,2823542.7,2635438.7999999998,2142491.2999999998,1717269.1,1397019.4,846032.3,810907,622367.19999999995,308791.59999999998,10391.200000000001,129673.9,94549.8,35062.1,-43882.9,-194472.9,-320134,-138741.70000000001,-140353.9,-143404.70000000001,-146919.5,-151047.70000000001,-154994.9,-158753.4]
[null,"Simulation 49",0,138490.9,-98660,-143985.79999999999,-344010.9,-47485.4,-430574.2,205703.9,-289528.09999999998,-765627.9,582462.80000000005,1411481.7,915229.8,674385.3,1314055,410482.7,1014419.8,408457.6,1827414.5,1268631.3,2032691.4,790226.5,-473323.5,-234398.3,-120817.7,-15924.5,-14630.9,100618.2,866977.6,1033519.3,-405170.2,-1094332.3999999999,-915998.9,-1156833.6000000001,-763294.2,-297580.7,1086323.3,810113.3,784026.1,730704.8,218296.7,407226.6,482569.7,-79819.600000000006,-182926,-275384.59999999998,-264184.3,-245650.3,-180591.9,-77999.600000000006,-62554.1,-61592.5,88213.9,35740.1,-20266.599999999999,-60553.2,-125103.8,-208219.9,-107027.2,-111263.6,-114417,-115649.3,-118670.1,-121462.5,-124918.9]
[null,"Simulation 50",0,111059.5,253245.9,-23677.599999999999,641176.9,-9201.1,-1103696.8,508430,-207859.5,-782985.3,-38915.5,544341.9,-153264.29999999999,-563912.6,-953767.6,-884406.9,-532924.1,-158299.29999999999,-1020576.1,109899.6,-380426.4,-703624.7,-310821,-931078,-779432,-345668.5,-1211825.2,-2204248.7000000002,-2308029.7999999998,-1879111.5,-2024092.8,-2221168.9,-2652628.2000000002,-2651303.1,-2336561,-2260772.7999999998,-2249367.2999999998,-1875749.5,-1775679.9,-1872941.8,-1710528.5,-1626318.7,-1522215.9,-1386860.1,-1265352.8999999999,-1218222.8,-948240.6,-773641.2,-552779.19999999995,-354120.9,-223155.20000000001,-142219.6,-7517.7,56330.2,74321.7,87954.6,-15855.4,-93117.7,-108989.9,-105912.5,-105330.2,-106576.6,-107768.5,-111324.3,-114265.60000000001]
[null,"Simulation 51",0,-77061.100000000006,-785206.1,-1007996.1,-991997.3,-1577076.5,-1635271.7,-1902933.8,-1481014.6,-1635252.5,-810497.2,-608237.19999999995,-971500.2,-1867231.9,-1657393.7,-2697814.8,-2359291.6,-3036704.4,-3379081.8,-3580606.7,-3586796.6,-3898139.2,-3488583.8,-3660589.7,-3496444.4,-3379809,-3179382.7,-3185993.8,-2996271.8,-3105449.2,-2928894.8,-2844136.8,-2532899.7000000002,-2526395.2000000002,-2232528.4,-2329687.4,-2203584.4,-2207120.6,-2026458,-1935739.7,-1640671.8,-1524417.2,-1343538.6,-1242661.5,-1045252.2,-941212,-563859.5,-492114.7,-361762.5,-254413.4,-271824.5,-265159,-127448.6,-133816.20000000001,-183186.2,-206904.2,-328412,-394808.2,-222149.2,-224645.8,-227100,-229693.9,-233727.4,-236269.8,-238438.39999999999]
[null,"Simulation 52",0,-170970.5,-70381.600000000006,405749.2,671623.6,1056440,1844637.5,2262145.7000000002,3079856.6,2098468.7999999998,1384973.6,1419987.6,2409032.2000000002,1476564.1,948019.9,-438044.3,-1117434.3,-1536039.3,-2070650.5,-2295413.6,-2712431.6,-2458438,-2775960.2,-2944892.7,-2692569.7,-2546617,-2163255.1,-2138925.4,-1648039,-1091617.5,36510.9,-221015.7,-60578.1,-308178.2,339022.5,793104.6,2011230.3,2330427.2999999998,3063481.7,2499072.2000000002,4138467.9,4972931.9000000004,3388414,2712686.3,3100072.1,3342637.7,2435860.1,2359099.5,2551288.6,1985206,1719618.2,896368.3,491949.6,361657,222367,74186.2,-60812.7,-153836.1,-98953.7,-102976.6,-106522.9,-108102.3,-112337.9,-116926.9,-121376.1]
[null,"Simulation 53",0,-2557.6,-315178.40000000002,237903.7,-60860.3,383809.9,502940.5,1687670.1,1870747.4,1799246.8,3052017,2377727.2999999998,1948755,2644268.7000000002,2446105.6000000001,1980706.7,663694.9,38525.9,-140954.5,-1278967.8999999999,-1785308.4,-2278790.5,-1260734.3,-1372042.5,-1169341.3999999999,-858974.8,-1315876.8999999999,-1335092.1000000001,-1185081.3999999999,-1304039.1000000001,-1043890.9,-1129271.2,-1374566.3,-1458800.7,-1298807,-1355135.4,-1350353.9,-1324798,-1604677.8,-1628529.8,-1374773.6,-1482709,-1195079.1000000001,-1173205.1000000001,-928209.3,-1182793.8,-783416.2,-677331.5,-533252.1,-368929.8,-345443.4,-331497.5,-28534.1,-73772.7,-102578.1,-133203.20000000001,-189820,-257936.6,-70410.5,-73499.600000000006,-76322.100000000006,-79450.7,-82430,-88669.1,-91824.1]
[null,"Simulation 54",0,125086.5,206302.8,358799.2,-118048.7,-585898.4,-734458.3,-1355766.3,-1226310.6000000001,-636306.69999999995,-1756634.2,-1756341.4,-1843777.3,-1727005.7,-802676.1,-550060.30000000005,-73717.7,-962234.2,-261213.8,-1045725.8,-469078.6,-367067.6,750287.6,-63582,-1503598,-889264.4,167926.6,389786.3,661767.6,-454854.1,-608590.9,-535951.4,-837457.5,-1163454.5,-1541932.3,-1646132.2,-1565978.2,-1643305.9,-1563249.4,-1734199.9,-1305704.7,-1210081.8,-1181379.8999999999,-1114033.8,-962996.2,-937501.1,-512737.5,-416095.5,-402618.7,-331367.7,-335703.4,-340118.3,-73761.399999999994,-47874.5,-101725.1,-189045.9,-299959.5,-429160.9,-251109.3,-253818.9,-256248,-261277.9,-264764.59999999998,-268164.2,-270767.40000000002]
[null,"Simulation 55",0,-111583.1,-688084,-1554380,-1737568.7,-1316570.3,-1780232.6,-1701629.3,-505560.2,-778120.6,-1924957,-1169720.3999999999,-611495.9,-391875.5,-84359.4,-297618.2,236856.8,-3138.9,-721155.3,-497159.9,-25055.7,87691,493012.5,964775.1,-425478.7,587584.80000000005,647800.30000000005,130340.3,568624.69999999995,435633.8,-707626.3,255605.2,1063962,567551.30000000005,1024891.3,186710.8,-15669.6,243475.8,-757999.6,-331788.90000000002,-370229.7,-309967.5,90547.199999999997,352549.2,621503.5,537885.80000000005,425170.3,657621.1,603095.1,616614,709275.3,736520.6,643730.4,583235.6,421891.7,349810.5,254002.4,190040.8,72963.100000000006,72329.7,71091.7,69178.399999999994,64187.5,59679.6,55003.9]
[null,"Simulation 56",0,-293302.90000000002,-81226.899999999994,431706.3,-41250,101738.6,591446.1,430740.6,-117308.9,-69617.899999999994,479192.2,702618.7,1340923,-505747.7,-761725,-485030.1,-278420.40000000002,195654.2,4990.3,1272934.1000000001,402883.4,-238241.5,-46897.4,1072443.7,772717.7,-200013.9,-343401,-109516.8,-257570.6,-251816,-1291150.8999999999,-1076192.3,-1450369.8,-1792664.1,-1699049.8,-1676441.7,-1836628.6,-1988646.3,-1814271.9,-1655148.4,-1420555.9,-1255851.1000000001,-1203795.2,-1038663.1,-927552.4,-820060.3,-673846.6,-460039.3,-264952.8,-82663.100000000006,-9244.4,99696.4,201449.60000000001,182525.7,128508.2,36606.800000000003,-33964.300000000003,-90918.9,-59766.1,-59608.7,-60588.5,-62652.9,-66178,-70478.399999999994,-72954.3]
[null,"Simulation 57",0,-23002.400000000001,-180212.8,-612772.19999999995,-825667.3,-755581.3,-1276465.6000000001,-866832.4,-1756974.9,-1304216.5,-381935.7,449788.3,665372.30000000005,395082.5,314659.59999999998,789645.6,701426.1,-264009.2,-317561,-1178358.3,-2209513.6,-2083668.3,-1396868.7,-1864456,-1887413.7,-1472373.7,-1502387.4,-1632435.7,-2146347.7000000002,-2084756.1,-2274366.7000000002,-2479513.7999999998,-2459366.9,-2424355.7999999998,-2207759.7000000002,-2198287.6,-2378364.7000000002,-2307401.6,-2279820,-2284588.7000000002,-1989668.2,-1827811.2,-1670594.3,-1572110.8,-1586037.2,-1507494.1,-1255030.8,-1162276.2,-1008455.7,-939373.6,-845741.7,-822458.2,-484255,-544882.4,-588441.30000000005,-624263.30000000005,-684902,-702941,-358390.5,-361983.7,-363301.3,-365496,-368663.9,-372148.7,-374566.8]
[null,"Simulation 58",0,121257.1,702612.8,912084.6,197736.4,23339.9,-1179163.5,-747097.7,-1542759.1,-2421958.6,-1784826.6,-1273880.5,-2092190.3,-2578181,-2676392,-3091165.9,-2271298.5,-2404734.2999999998,-2076228.9,-1453399.5,-2253430.7999999998,-2900450.4,-2469767.2999999998,-2690509.2,-3101607.6,-3095745.7,-3320236.1,-3241065.3,-2915603.9,-2872847.8,-2929209.6,-3009537.9,-2859610,-2796916.6,-2450525.5,-2489040.9,-2284236.9,-2436473.7999999998,-2420402.7000000002,-2394694.2999999998,-1914939.3,-1705089.8,-1636152.7,-1523826,-1476234.5,-1379723.5,-1021609.4,-913849.5,-662207.30000000005,-575954.5,-464979.9,-441192.5,-138541,-254978,-346991.1,-430093.2,-541406.6,-631607.69999999995,-393912.4,-398188.1,-402342.9,-405213.7,-409131.8,-412049.2,-413953.2]
[null,"Simulation 59",0,-76921.399999999994,178889.7,122184.6,-210206.9,-333473.09999999998,-741108.9,-1225645.1000000001,-1257833.8999999999,-2271456,-1326020.6000000001,-1828565.9,-1803658.9,-2242923.7000000002,-1806403.3,-2520081.9,-2808574.5,-2419717.7999999998,-2572305.9,-2837390.8,-2907547.4,-3269811.5,-2872658.9,-2476139.7999999998,-1869117.3,-2032871.3,-2146430.2000000002,-2034165.3,-2139751.4,-2362771.2999999998,-2380440.1,-2554632.6,-2296034.2000000002,-2293315.7999999998,-1906837.5,-1364205.3,-400632.9,-99522.1,-1102215.2,-1769844.2,-1280642,-1053669.2,-1137627.6000000001,-858695,-860138.1,-898293.2,-506765.2,-478019.8,-510065.3,-442311.1,-482300,-484884.8,-212333.3,-289089.90000000002,-381778.4,-425421,-487353.5,-544146.6,-266434.3,-269765,-272230.5,-276029.5,-278946.40000000002,-281005.2,-282735.2]
[null,"Simulation 60",0,15437,145434.20000000001,293676.79999999999,357788.9,-282317.8,192709.8,170573.7,719036.3,437868.79999999999,80845.5,-115280.1,922096.3,729612.80000000005,1229110.3,1394299.6,1571380.9,1151853.8999999999,1764822.9,1926581,3877618.3,2635969.5,1733185.5,1425737.1,1976829.6,1985888.2,470929.5,277345.09999999998,1573083.1,1675983.4,2037894.4,1595948.5,85988.2,-634792.30000000005,-349359,-625951.1,-598205.6,-843094.1,-1264748.3,-1219431.5,-943028,-705019.4,-472940.3,-433024.9,-270886.3,18653.099999999999,132062.70000000001,323472.5,354362.8,377756.7,550477.9,660666.4,620376.30000000005,504776.1,426655.1,371874.1,232005.2,49297.8,2685.1,-1968.8,-10895.4,-14397.3,-17492,-23394.7,-26838.7]
[null,"Simulation 61",0,58497.8,-352199.8,-739909.3,208091.6,930848,264206.3,177765.4,923295.9,535164.1,-669314.19999999995,-1682449.8,-2000558.4,-1470665.3,-2481166.2999999998,-2551838.6,-2042685.7,-2024426.1,-2234487.2999999998,-2365091.6,-1645570.7,-1480758.4,-471586.5,-487740,-535804.69999999995,-810020.5,-741045.5,-468848.1,-1004399.1,-1375990.6,-1137972.3,-1456949.9,-1022122.1,-1272762.1000000001,-1238901.8,-702045.8,-378269.3,-421429.5,231066.7,985723.3,1556532.8,1224820.5,1084219,739501.5,783572.6,217829.9,614153,403380.8,404267.5,375815.6,257634.3,-69650.5,48948.4,-564.79999999999995,-64410.9,-168433.5,-285355.90000000002,-395355.6,-243162.8,-245621.9,-247235.1,-251000.4,-255711.4,-259369.1,-261224.9]
[null,"Simulation 62",0,128214.9,-742556.6,-998315.5,-1161025.2,-715138.4,-1184152.1000000001,-2013986.1,-2044996,-2663891.5,-2095429.7,-1533243.2,-1042995.9,-1453534.3,-928905,-906383.7,-2122150.1,-1441614.5,-532002.19999999995,187177.4,-302375,-1299015.6000000001,-1448141.7,-1982680.7,-2754055.2,-2778199,-1891566.2,-1606176.6,-549651.6,-1007907.2,-1163855.6000000001,-1148561.7,-996996,-832204.2,-929366.6,-364321.6,18671.3,168012.9,-625566.4,-835073.4,-295969.5,137321.9,101707.4,362763,386880.1,-181653.4,254116.5,195756.2,292476.7,80429.8,14545.3,-173988.4,-58523.199999999997,-108076.4,-205881.9,-277182.3,-351141.2,-430419.7,-207819.1,-211885.4,-214148.3,-218401.7,-222736.5,-226491.5,-229710.7]
[null,"Simulation 63",0,-104374.2,655014.69999999995,391422.1,165451.9,-357043.6,-470419.8,-1392268.8,-1003086.9,-1541508.8,-908151.7,197852.79999999999,966006.7,1038523.4,686680.1,255033.5,552583.19999999995,-1037145,-558701.69999999995,-269515.09999999998,-1166618.2,-1682328.4,-2180538.9,-2312438.6,-1388442.1,-2200730.7999999998,-1876927.9,-2489712.5,-1812321.5,-1790794.4,-1847024.8,-2436661.6,-2380226.7999999998,-2007601,-1414787.4,-1034153.1,-1198571.6000000001,-1462547.4,-1609414.3,-2332041.9,-1896385.7,-1804241.3,-1722331.8,-1624768.1,-1498948.4,-1470353,-856139.2,-719215.1,-616527.19999999995,-616619.4,-598429.1,-573265.1,-240584.4,-325412.8,-409094.7,-469447.6,-541459.30000000005,-633616.69999999995,-326558,-329417.5,-333230.5,-335985.8,-338800.6,-341375.2,-343903.4]
[null,"Simulation 64",0,62501.4,-221249.6,-388708,111029.7,820178.7,809822.6,1392460.1,165342.1,1862962.8,1169399.1000000001,1104115.3,1657865.8,2707495.5,4012862.1,3715060.1,2516006.4,2690945.2,1891122.1,2522580.5,2129751.9,3041697.1,3944434.4,3684950.5,4253652.2,3632303.5,4143774.2,5741326.2000000002,5592113.7999999998,5397326.5,6712927.7000000002,4428836.9000000004,2439354.2999999998,2426816.1,1317764.8,424844.9,119213.6,239822.4,1351045.9,1701184.6,1681577.4,1072387.3,912012.6,739052,1221119,855406.2,1243115.3,879144.3,990435.8,957631.4,516368.9,201836.5,239861.2,92002,-57406.400000000001,-206114.4,-327731.7,-425053.1,-202862.6,-206944.6,-210049.5,-214039.3,-219243.6,-223415.1,-226343.9]
[null,"Simulation 65",0,-92215.1,-326476.79999999999,-521037.1,-813317.4,-1658197.2,-1854968.4,-1186049.5,-1419482.2,-758657.3,363896.6,-276279.3,-838612.5,-1373901.3,-1651393.4,-1572585.3,-1369023.7,-1529375.2,-2401090.7999999998,-2408945.2000000002,-2304487.7000000002,-1967063.3,-2304642.2000000002,-2517217.1,-2496339.9,-2464327.2000000002,-2581228.7999999998,-2632598.4,-2856109.5,-2661058.9,-2551101.2000000002,-2436530.2999999998,-2376220.5,-2326337.5,-2463559.7000000002,-2452417.1,-2245774.7999999998,-1978520.7,-1764983.3,-1632434.1,-1554114.3,-1424373.9,-1108681.7,-958305.3,-779057.8,-608388.30000000005,-518022.6,-504400.3,-198052,97889.8,268345.5,396336.8,424310.4,422673.3,353035.5,322037.2,276370.8,215184.9,85135.9,84812.9,85856.4,84175.4,83037.399999999994,78736.100000000006,74670.899999999994]
[null,"Simulation 66",0,141315.70000000001,623393.9,1260520.6000000001,1268066.7,2006209.6,1335284.7,1042311.1,499777.5,-270272.2,87641.5,-1038624.2,-1541439,-2039987,-2209764.4,-2020520.6,-1752134.3,-1386856.4,-2156037.6,-2065619.6,-1532900.9,-1958672.9,-1819525.1,-1888606.9,-1541772.3,-761392.6,-1126988.6000000001,-1328569.8999999999,-1452679.8,-1694402.6,-2181617.1,-2018434.9,-1915179.6,-1713502.4,-969597.1,-1075885.3999999999,-1632172.3,-1670909.7,-1534009.5,-1765914.5,-1476254.4,-1193714.5,-1010641,-884476.8,-817949.3,-744189.5,-625121,-333646.8,-98328.4,9440.2999999999993,256558.3,280745.8,330143.2,361450.1,381137.8,377201.2,309076.7,227097.60000000001,131549.5,134662,134849.9,134262.6,129671.9,126054.2,122480]
[null,"Simulation 67",0,-128897.2,484696.2,258698.4,327790.90000000002,2001486.5,1290346.7,1186484.5,260572.6,131892.29999999999,-677149.9,-463026.6,-264504.2,-13269.5,-602757.69999999995,-651302.69999999995,-360500.1,838468.5,-403737.9,-827381,-495434.4,-715058,-179557.9,-74248.7,103150.5,176113.9,-868277,-717205.6,-697646.8,-219958,-882978.2,-1319945.8999999999,-788933,-170521.5,-122078.3,-1775765.2,-1047731.4,-1203932.2,-1707300.2,-1935180.1,-1595377.6,-1502891,-1393445.8,-1408663.9,-1124588.8,-987507,-587751.69999999995,-378960.5,-480839.2,-537814,-463617.5,-549935.5,-224512.4,-342447.9,-456172.9,-551860.80000000005,-580745.4,-672570.8,-319682.40000000002,-324648.90000000002,-328687.3,-333025.90000000002,-334742.8,-338388.8,-341541.5]
[null,"Simulation 68",0,66931.7,26871.1,549536,402879.6,2063546.4,2282172.6,3038809,3134943.9,2457585.7000000002,3199076.7,2307655.5,1825577.9,714120.6,710101.7,407372,-725988.1,-1009164.7,-1663919.8,-2601091,-2036243.5,-1642674.2,-1675846.5,-1905120.5,-1969603.8,-1277825.7,-321598.40000000002,-1045848.5,-428742.6,-611293.69999999995,-362112,-77443.8,658589.4,-3998.1,-852002.6,-698701,-731693.3,-885425.9,-1277883.8999999999,-1405166.1,-1145584.3,-913518.8,-827981.6,-746869.3,-517253.3,-333502.5,-1235.9000000000001,-66427.199999999997,-10433.200000000001,-74004.899999999994,22925.3,-4934.7,161172.29999999999,70918.100000000006,36945.699999999997,-1079.8,-67531,-149466,-90334.5,-91555.5,-95426.2,-97396.7,-99725.7,-99896.2,-103878.5]
[null,"Simulation 69",0,-1678.4,-420751.9,-358614.8,-617217,-1385059.1,-954720.1,-1092685.8999999999,-1840208.7,-2700096,-2190098.5,-2251182.7000000002,-2102915.1,-2554454.2999999998,-2093237,-1903197,-1597160.3,-1762219.6,-2013536,-2841679.2,-2415182.5,-2727444.7,-2867840,-3218917.6,-3149375.2,-2960564.9,-2889199.8,-2801470.4,-2521418.7999999998,-2641874.1,-2557968.7999999998,-2476425.2000000002,-2450858.7000000002,-2361205.2000000002,-2313529.2999999998,-2186148.6,-2031402.4,-1592630.5,-1373686.5,-1831344.7,-1346263.2,-1143006.6000000001,-1037173.8,-815660.4,-543562.80000000005,-557599.6,-64465.4,-87730.6,67558,151472.1,54242.1,-64387.7,153880.20000000001,113870.9,-41260,-159095.6,-222685.8,-324336.5,-185542.8,-188940.9,-193798.1,-198243.6,-201295.3,-205768.3,-206839.9]
[null,"Simulation 70",0,-132526,-542818.6,-973146.1,-109937.1,1511658.7,1752402.2,3086992.7,3261178.4,1740844.9,1008393.2,852739.9,307946.09999999998,-23388.799999999999,-578085.1,-676229.1,-645449.30000000005,299278.2,209171.4,1866347.3,1617355.3,3705624.1,4599831.0999999996,5354419.5,3101788.8,4548552.4000000004,4344744.5999999996,3465709.8,1865460.6,2127172.6,1013041,1745889.1,2885730,2428286.9,1628484.6,362952.4,-512612.3,-586357.4,108560.8,91467.9,354333.4,867849.8,544474.5,380405.1,761677.2,476488,652826,848213.7,913673.9,689148,480552,289957.5,222146.7,184868.7,98531.9,57134.9,-44336.7,-123326.8,-68764.7,-71459.199999999997,-73950.8,-76108.5,-79273.100000000006,-82283.5,-85710.6]
[null,"Simulation 71",0,25914.1,82526.100000000006,-639193.80000000005,-212128.1,50052.2,-862110.8,-985432.8,-1479764.9,-1431838.6,-1082897.1000000001,-1587212.8,-1234927,-820571.3,-1881531,-2258468.9,-1409464.4,-1053748.3,-718686.3,-1320411.3999999999,-1025155.3,-1760234.8,-1305894.7,-1927821.1,-2326408.7999999998,-2181188.6,-1756308.7,-1817056.7,-1562687.7,-1556828.5,-1696496,-2110284.9,-2406139.9,-2384062.2999999998,-2386648.2000000002,-2409145.5,-2359802.7000000002,-2166991.2999999998,-2007364,-1977937.9,-1763545.1,-1483720.6,-1286054.3,-1218496.2,-1216806.3999999999,-1186047.8,-980545,-855850.9,-711388.7,-579847.6,-402333.8,-371258,-88430.8,-167588.20000000001,-226439.9,-277704.3,-322467.09999999998,-419224.3,-212054.2,-214675.9,-217559.3,-222440.1,-225250.7,-229610.8,-231397]
[null,"Simulation 72",0,-39088.800000000003,-363643.6,-883570.9,-1409194.9,-1949659,-2527666.9,-3137397.5,-1728995.3,-1750732.6,-966011.4,-463992.8,-615250,-1430566.1,-353397.1,-236322.9,-43060.9,-333827.8,-442367.5,-1045218.2,-1332027.7,-1368112.9,-939352.6,195678.2,-254587.4,-702859,-700617.7,-1071086.7,-970253.7,-1230561.8999999999,-1078760.8999999999,-1430926.8,-1956892.8,-1714877.1,-1275969,-1075818.5,-1493775.7,-1372877,-1257880.2,-1305099.5,-739638.9,-752493.8,-870328.8,-609246.69999999995,-172709.8,149628.70000000001,74806.3,112348.6,-13348.2,26934.400000000001,-18536.900000000001,-74721.8,146506,79583.100000000006,-21182,-111735.7,-151526.9,-240147,-94380.9,-96930.4,-99001.600000000006,-102903.2,-108115.7,-112248.7,-114888.1]
[null,"Simulation 73",0,-121073.9,479482.2,-132885,-481592.8,-1406093.2,-1445878,-497791.3,-1568168.8,-2317719.2999999998,-2183043,-2815648.9,-2876111.5,-3124019.6,-3888219.2,-3653220.1,-3352052.5,-3292311.2,-3688899.6,-3517968.5,-3426839.9,-3660001.7,-3683070.9,-3685158.9,-3362848.9,-3227828.5,-3114512.7,-3382849,-3251440.6,-3263812.9,-3174322.4,-2970402.1,-2898435,-2868817.2,-2729306.7,-2696304.8,-2591411.7000000002,-2446659.1,-2279582.6,-2257644.2999999998,-1963695.5,-1788392.6,-1649793.4,-1525817.8,-1411214.7,-1322949.2,-987469.8,-797226.6,-708468.2,-665034.30000000005,-574466,-542929.19999999995,-261661.3,-334526.40000000002,-407689.9,-518538.9,-611508.80000000005,-703880,-392463,-396527,-400668.1,-404339.8,-407770,-411307.4,-412882.9]
[null,"Simulation 74",0,-102436.6,220695.2,601117.4,446693.1,777871,919685.4,1471015.3,1070142.5,-716528.5,-142925.79999999999,-598636,-866737.3,-1305764.7,-1099164.3999999999,-1748171,-1822781.6,-1950301.4,-1985164.1,-1927699.7,-1864997.9,-1409885.9,-1412888.3,-1082201.8999999999,-1094292,-967657.4,-1505966.5,-1667478.5,-1688168.8,-1745811.6,-1923956.4,-1806431.4,-1968642.8,-1950412.7,-1620422.8,-1594567.1,-1879124.9,-1731509.8,-1624088.9,-1676816.7,-1148462.3,-1108892.6000000001,-952860.6,-814440.3,-787240.4,-752559.5,-490702.6,-279894.2,-48179.6,89395.4,185855.4,130862.9,185882,133181.70000000001,91710.2,77608.600000000006,139,-64874.8,-45916.9,-49614.1,-52930.1,-58104.6,-60173.3,-64441,-67220.3]
[null,"Simulation 75",0,176840.2,617197.30000000005,458609.4,611656.1,983063,2457127.1,2069856.8,3285727.3,3430213.3,3043665.5,2026463.5,829762.4,58282.1,-621677.69999999995,-1224483.2,-792903.2,-1851992.9,-1359840,-1640044.4,-1648953.9,-1587849.6,-1200344.6000000001,-971895.9,-752542.9,-755964.8,-1558683.5,-796749.5,-906196.9,-1358615.3,-1858224.6,-2270146.9,-2091062.3,-2167021.7000000002,-1909030.7,-1547831.4,-1795101.8,-2022324,-1932835.6,-1951187.8,-1632830.3,-1617623.5,-1429345.2,-1307367.3999999999,-1132660.5,-1024555.2,-766525.1,-606951.5,-416274.5,-172613.5,-46121.5,-48348.3,98673.5,-9648.2000000000007,-91953.8,-201220,-297849.5,-371195.5,-234861.4,-241127.5,-244098.4,-247737.7,-250463.8,-253078.6,-256343.5]
[null,"Simulation 76",0,-91235.6,1150512,1485518.1,2356430.7999999998,2878202.8,964830.4,-717829,-1091880.5,-333169.5,-441663.3,-449994.2,-1575500.8,-511625,-1457625.2,-2254068.5,-2281161.1,-3335563.5,-3660878.5,-3880994.9,-3880905,-3932360.7,-3993458,-3992910.8,-3837211.7,-3688437,-3530220.2,-3489317.1,-2956136.4,-2941563.5,-2534408.2999999998,-2636588.9,-2001406.2,-1326249.8,-1150612.3,-1442657.4,-1677613.5,-958287.2,-397097.2,-215075.9,403744.2,876292.6,1031830.3,1218643.1000000001,1142633.6000000001,819537.8,1121003.8999999999,1354085,1230357.3,1142361.3,856539.2,256359.9,136132.4,126781.3,46193.599999999999,-29238.6,-49364.7,-133186.1,-36316.300000000003,-35625,-37131.9,-39981.199999999997,-42184.7,-47510.7,-50577.8]
[null,"Simulation 77",0,53441.9,159646.6,-506511.9,-1025841.1,-565693.5,-1282036.8999999999,-987809.1,-1917389,-1047228.9,-470287.9,-1349607.4,-1516698.5,-2154470.2999999998,-1657035.2,-481292.5,325366.3,985460,-452564.6,-940133.8,-271757,-538671.5,-625303.19999999995,-1989542.8,-2074147.6,-2129459.2999999998,-2131987,-2267738.4,-2226241.7999999998,-2280311.2999999998,-2708449.3,-2563914.7999999998,-2357660,-2332672.2000000002,-2051483.1,-2042207.9,-2180786,-2061761.6,-2019301.3,-2005402,-1834238.2,-1640010.3,-1470624.6,-1351708.9,-1286310,-1229712.8999999999,-1009968,-892987.4,-679425.6,-548824.6,-448597,-348543.2,-89952.8,-90751.6,-110043.5,-173266.8,-246977.3,-345578.2,-148689.29999999999,-149833.70000000001,-153257.9,-155396.1,-159670.5,-163264.70000000001,-165362.4]
[null,"Simulation 78",0,-51247.1,-461511.5,-501701.5,-304894.8,-1918859.6,-1863234.4,-2288511.7000000002,-2458547.6,-3745554.4,-3984582.5,-3487023.9,-3774277.5,-3842844.3,-3756963.8,-3889142.1,-3245437.1,-3028660.6,-3474359.5,-3179867.8,-3451359.3,-3561724,-3137261.2,-3317254.3,-3276643.3,-3184923.4,-2980969,-3065936.5,-2905931.5,-2820868,-2692736.4,-2867443,-2905037.7,-3023785.5,-2839954.1,-2719393.7,-2668787.9,-2668939.5,-2576497,-2560160.9,-2238786.2000000002,-2144547.9,-1994330.7,-1910305.2,-1741970.9,-1674794.5,-1283161.2,-1114111.6000000001,-999918.2,-903819.1,-828667.3,-730167.8,-378669.9,-344081.9,-398939.8,-435360.2,-501759.7,-580093.69999999995,-332545.40000000002,-334121.2,-336829.5,-339191.8,-341839.3,-344516.4,-346598.40000000002]
[null,"Simulation 79",0,-171922.1,32399.5,-202729.60000000001,-193703,-1373211.3,-506486.2,-775260.7,-463802.9,-413127,-420214.4,-1261459.8999999999,-811636.8,-515857.4,-447833.4,-765287.9,7799.2,-752649.9,-563267.80000000005,-989957.6,-1373490.8,-1245675.2,-668333.5,-884844.5,-250683.3,-823947.1,-1377022.8,-1312681.7,-983723.6,-1283067.3,-832621.5,-1349156.1,-1222719.2,-1149847,-548899.69999999995,-340192.6,-597769.9,-637901.80000000005,-379234.5,-648695.6,-185529.4,-228210.4,-406964.6,-450993.4,-440265.7,-265851.7,-123131.3,20489.599999999999,159507.79999999999,301554.7,185810.7,198028.1,267302.5,302235.90000000002,253452.3,220044.6,74094.2,5224.8999999999996,35867.199999999997,35472.9,34182.199999999997,30730.5,25620.6,20958.900000000001,18460.099999999999]
[null,"Simulation 80",0,-106000.1,374378,903798.5,1047857.8,769741.5,2219170.5,3395290.7,3532913.7,2991614.4,2732713.9,2391112.4,532078.69999999995,232406.3,-306273.8,-506781,-773284.1,-1375131.5,-1902190.9,-2296697.6,-2443580.6,-2331998.6,-2216553.7999999998,-2203680.1,-2311092.7000000002,-2261903.6,-2336841.5,-2190871,-2411611.7999999998,-2038133.4,-1954338.8,-1921331.9,-1484223.5,-1638693.7,-1614952,-1507664.8,-1284711.8,-1395426.8,-1791297.5,-1401542.6,-1194388.7,-1075374.8,-720274.8,-485314.8,-286628.3,-423078.5,75624.100000000006,367416.7,473481.6,121400.8,-2689.6,-122601.5,36628.9,-57539.1,-153542.39999999999,-183085.5,-215224.5,-307622.7,-163714.9,-167505.60000000001,-172429.6,-173823,-176163.8,-181391.7,-183587.3]
[null,"Simulation 81",0,305573,779480.3,361219.9,692455.3,-86090,-457717.7,-588471.69999999995,-515431.1,-820890.1,-558788.5,-860906.8,-273591.5,-1172902,-1305267.7,-2586621.6,-1733820.9,-806009.3,485014.1,968962.1,1098684.7,-251684.6,-461059.6,155498.79999999999,-702240.3,671106.5,599337.80000000005,448798.5,-212952.7,-519919.7,-1095712.1000000001,-606266,-981504.9,-1314047.3,-1459261.2,-1593457,-1653091.1,-1814295.9,-1775087.2,-1667205.8,-1458019.2,-1372193.8,-1191566.6000000001,-1067552.7,-954181.5,-931646.7,-807775.5,-663619.5,-449022,-275368,-173096.1,-110620.2,87084.6,66336.100000000006,37075,-31467.4,-121827.8,-203352.6,-90310.9,-91806.399999999994,-94210.9,-97213.4,-98652,-101538,-102693.2]
[null,"Simulation 82",0,-17523.400000000001,67750.899999999994,243494.7,-13610,-174062.4,10071.700000000001,-564915.69999999995,-143764.4,1071151.3,1676017.6,3074467.4,2619864.4,2205130.4,3325160.4,3151505,3679122.5,3428733.8,3554239.3,3393581.6,3177150.4,3383141.8,4700183.5,3915062.8,2300177.2000000002,1841739.7,2000848.9,1086559,783728.7,1342317,2348777.2000000002,1092568,652246.30000000005,1025397.6,323516.59999999998,841304.6,2859167.1,2560514.1,3903259.6,3736419,4084216.8,5089265.8,4978027.0999999996,5043455.0999999996,4267351.7,2790359.3,2328751,1737574.6,1107372.8,917991.8,793164.4,426448.8,296132.3,218954.3,149203.6,83992.7,19779.3,-38935.800000000003,-25876.400000000001,-29721.1,-31518.7,-33408.300000000003,-35987.9,-39649.1,-42473.8]
[null,"Simulation 83",0,-224653.5,-782001.9,-244855.4,232262.1,1101488,2602913.2999999998,2928126.4,4134983,3956535.5,4530850.4000000004,5968165.5,7834575.0999999996,7567144.5,7160729.5,7216859,5340316.4000000004,4406814.7,5147313,4453799.5,3483587.9,3365422.7,3591584.3,2864140.6,1986060.9,2599598.2000000002,2441875.1,2568867.2999999998,1619008.8,1623651,2070749.1,1449493.5,1931358.1,1517936.3,1834882.9,1433659,1061119.1000000001,815582,715582.2,2062095,1251510.7,443100.8,1302750.7,327716.8,25941,-48741.7,901786.9,403665.6,542144.80000000005,253191.6,-81199.8,-282082.09999999998,-52682.3,-150932.79999999999,-249261.1,-354051.3,-449758.9,-537190.80000000005,-315356.90000000002,-316728.40000000002,-319161.90000000002,-321978.40000000002,-326565.09999999998,-331343.8,-333030.40000000002]
[null,"Simulation 84",0,-282799.2,192813,566701.19999999995,722920.2,167284.4,575585,2152664.2000000002,4999011.4000000004,4438917.9000000004,2891298.5,3917538.3,2983290.2,1931278.3,3560716.1,4009545.3,4822593.4000000004,6032956.5999999996,7603189.2999999998,7056006.0999999996,7342696.2999999998,5461453.2999999998,3838640.9,1884474.4,1888844,1698271,2290707.2000000002,528119.1,-341625.8,-958008.7,-384723.7,-672216.9,-1675391.3,-1991940.1,-1537701.1,-1800455.8,-1836239.4,-1662355.7,-2100720.1,-2450627,-1995164.1,-2071782.3,-2078736.4,-2010156.4,-1968165.8,-1956179.2,-1506438,-1370351.5,-1277209.6000000001,-1236966,-1195451.3,-1183168.5,-675756,-768259.4,-857853.6,-962651.8,-1010514.7,-1069374.8999999999,-551150,-555379.9,-558898.69999999995,-562240.5,-565263,-567205.5,-568678.19999999995]
[null,"Simulation 85",0,-124822.5,-145563.1,-103996.9,439516.7,175002,-168623.1,1869555.6,2035308.7,2977549,2452359.7000000002,2069998.6,1478297.8,321667.7,157188.20000000001,-1105331.5,-803161.8,-1708108.2,-2063110.1,-2079530.2,-2330391.7000000002,-1822506.1,-1756904.8,-1521214.3,-1229052.3,-2453483,-2662696.7999999998,-2117377.9,-2375764.2999999998,-2426291.7999999998,-2451622.7999999998,-2579868.1,-2601655,-2525482.5,-2187546.6,-2158879.7999999998,-2382654.2000000002,-2403311.1,-2331053.1,-2286492.9,-1874822.8,-1768574.4,-1542774.9,-1431538.7,-1372383.7,-1194201.8999999999,-812142.2,-569960.69999999995,-512138.7,-413825,-286179.20000000001,-239677.1,-62279.4,-89955.7,-158776.5,-245335.3,-319680.2,-361302.5,-211228.6,-215280,-217705.9,-219852.6,-222193.1,-224077.5,-226185.60000000001]
[null,"Simulation 86",0,-242639.6,331639.09999999998,-13613.7,212439.9,521033.3,1341294.2,744122.1,1380207.9,775404.9,949308.7,433707.8,-230608.7,-324867.40000000002,-369273.9,-1219953.3,-224831.4,-922513.7,-1304814.3999999999,-2348620.7000000002,-2626009,-2576267.6,-2384782.7999999998,-2288611.7999999998,-2147887.2000000002,-2698284.8,-2685723.3,-3013656.7,-2486500.9,-2473603.2999999998,-2401659.5,-2386027.7000000002,-2331159.4,-2356483.2000000002,-2142514.4,-2301815.4,-2269442.2000000002,-2201670.5,-2057974.1,-1940826,-1575625.1,-1541053.3,-1375957.5,-1235340.5,-1105802.5,-1028751.2,-862055.4,-776353.8,-515984.9,-303390.3,-176078.9,-118700.5,82979.399999999994,2647.2,-55155.4,-124077.8,-144582.29999999999,-252362.1,-160121.70000000001,-165167.70000000001,-169363.7,-172910.4,-175660.4,-180001.8,-182731.3]
[null,"Simulation 87",0,77130.600000000006,-482444.1,-168154.3,-573256.80000000005,-727624.9,-986176,-292535.3,-1361165.2,-464943.6,-521311.7,-810714.1,-1962991.2,-2696009.3,-2890811.7,-2929033,-2402698.4,-2568891.1,-2957729.2,-2865666.9,-2940587.9,-2961217,-2647931.7000000002,-2687094.8,-2606270,-2735705.3,-2756616.3,-2442352.2000000002,-1988784.8,-1721370.5,-1714652.3,-1925602.4,-1910888.4,-1955753.6,-2107423.6,-1938810.4,-1991278.2,-1871242.6,-1776064.6,-1762229.2,-1566770.7,-1329001.1000000001,-1222926.5,-1082564.7,-1027341.3,-1004230.4,-925198.9,-775262.4,-628235.1,-499130.8,-390315.7,-297125.09999999998,-77553.899999999994,-127266.9,-168474.8,-229588,-278768.8,-377178.2,-168785.2,-170835.6,-172799.3,-174068.2,-176803.1,-180039.3,-182403.7]
[null,"Simulation 88",0,-291464.8,-701133.2,-880160.2,-774191,90330,138063.20000000001,355489.8,91970.8,1135531.3999999999,566431.80000000005,-163224.79999999999,-999011.3,-751957.2,-1198744.2,-1620546.1,-1472068,-1540738.9,-1213031.7,-1082680.1000000001,-1147948.3,-979621.6,-755754.8,-157593,-175950.9,1043455.8,117582.6,-826935.1,-1584349.1,-1809243.6,-1876461.3,-1941706.4,-2180517.2999999998,-2382795.7999999998,-2298843.4,-2347575.4,-2580277.4,-2540249.9,-2413087.6,-2396914.4,-2089307.6,-1982546.9,-1784401.4,-1653273,-1530888.1,-1452657.7,-1145251,-1029134.3,-901250.8,-778863.2,-668879,-586150.1,-283686.40000000002,-335248.09999999998,-350806.2,-367015.9,-370133,-374059.7,-153985.70000000001,-153477.5,-156732.79999999999,-159453.79999999999,-161076.20000000001,-163995.29999999999,-166264.4]
[null,"Simulation 89",0,15222.6,646277.9,811157.2,406585.8,-291454.2,-301926.7,220847.1,-1003585.2,-785696.8,-282216.40000000002,-1063269.7,-1396925.3,-2089127.8,-2613650.7999999998,-2450403.7000000002,-2650854.1,-2514939.5,-3010116.6,-2889832.6,-2345997.4,-2421106.1,-1861284.7,-2008279.4,-1254778,-1654660.5,-1557169.9,-1099488.6000000001,-1682040.1,-1400227.5,-1455627.7,-1637980.2,-1789501.2,-1806476.4,-1237642.5,-1543594.5,-1024373.5,-1464803.6,-1489823.8,-1555923,-1137648.7,-1081107.3999999999,-893575.8,-769048.2,-571484.9,-490520.9,-161818.70000000001,104034.2,329528.09999999998,502762.3,554260.80000000005,550713.9,578430.4,581730.9,514206.6,415177.8,314932.7,188500.5,70156.800000000003,66154.5,61555,59588.800000000003,57917.7,54038.9,49076.4]
[null,"Simulation 90",0,-65691.3,317434,84291.3,497479.7,-598641,-104344.4,823087.3,1569483,1853268.8,1928770.7,1518435.9,794593.8,852181.5,654872.69999999995,1068330.1000000001,2669228.2000000002,3719387,5175443.3,4319089.5999999996,5373097.4000000004,6864734.7999999998,7778267.2999999998,10110539.199999999,11043333.9,14514553.199999999,15026224.699999999,11363003.5,14177610.300000001,15941800,19254464.199999999,21742831,17531598.399999999,16211298.1,14933681.5,18079804.100000001,17789145.300000001,21097424.100000001,16906732.100000001,14472887.300000001,14654493.4,11204203.300000001,7913078.7999999998,6226884.2999999998,5559634.7999999998,4246341.0999999996,4584094.5999999996,2949075.4,2011033.2,1671739.9,1295673,419292.9,166428,153027.9,37678.699999999997,-144094.9,-331126.40000000002,-499698.7,-337520,-341037.8,-345170.7,-348353.7,-352511.4,-355854.9,-357625.9]
[null,"Simulation 91",0,-46026.9,-125451.4,-311120.40000000002,-572215,-2281923.4,-2045863.4,-1510181.5,-1060802,-644751.19999999995,-763273.8,-668674.1,-358474,-470547.8,-1075790.3,-739981.1,114418.7,-1423618.6,-1883440.3,-2533840.9,-2704059.4,-2355885,-2618825.7000000002,-2633453.9,-2471186,-2356654.1,-2723466.3,-2427696.2999999998,-2322987.2999999998,-2286491.9,-2628624.7999999998,-2689872.2,-2777430.8,-2825833.7,-2745110.9,-2736337.1,-2616397.7999999998,-2442759.9,-2341756.2000000002,-2216658.9,-1859212.1,-1633785,-1527237,-1387195.2,-1299045.8,-1270545.6000000001,-912356.9,-803263.3,-680914.4,-559770.69999999995,-479731.5,-484579.8,-259286.5,-373150.3,-410356.3,-468571.1,-537080.9,-616543.80000000005,-350616.3,-354320.5,-357072.1,-360893.5,-363644.9,-366023.9,-367006.1]
[null,"Simulation 92",0,148092.1,-677509,-1237690,-1315557.3999999999,-2094387.3,-3109243.9,-3528555.1,-3372218.5,-3541760.8,-3881632.5,-4065712.6,-4108451.6,-3922029.1,-3866368.9,-3889821.8,-3852807.5,-4179002.3,-3976804.7,-3759685.5,-3928315.3,-3925990.9,-3813877.5,-3805453.8,-3672891.8,-3455027.1,-3270435.9,-3297135.7,-3168830.3,-3175624.7,-3057168.7,-3051671.1,-2861644.2,-2766916.3,-2622439.1,-2441729.6,-2246533.2999999998,-2337386.5,-2330325.7000000002,-2301335.1,-1990994.2,-1739478.7,-1666831.2,-1554795.2,-1456387.5,-1391127.4,-1151354.2,-1048761,-890414.2,-743740.4,-681360.1,-630817.6,-359446,-357420.4,-393013.4,-444336.8,-490337.3,-548122.5,-309019.7,-310248.90000000002,-313021.90000000002,-314323.3,-317356.59999999998,-318610.3,-320575.09999999998]
[null,"Simulation 93",0,-63782.6,356777.6,-170207.4,136956.70000000001,-836676.6,-1101565.2,700916.4,35583,742039.7,2948717.4,2672286.4,2000629.7,1838563.8,1927443.7,1383925.1,950421.7,1777689,688756.4,192185.3,490158.7,974259,2008636.6,3006929.4,1476562.6,368469.6,1023966.6,219215.4,1066189.5,456714.4,468827.8,242607.4,409967.8,917979.6,2486724.5,2398747.5,3358577.3,2171308.4,3547892.5,2114554.7000000002,2960772.3,3845118.6,3014127.1,2939147.8,1929452.7,1204683.8,1501120.2,1448078.9,1006793.5,421172.7,187124.2,-204708.9,-84509.6,-166448,-260306,-361705.4,-468592.2,-543513.80000000005,-265736.40000000002,-271421.59999999998,-274893.3,-278995.20000000001,-281078.3,-283665.09999999998,-285885.59999999998]
[null,"Simulation 94",0,65015.9,-261115,-585477.69999999995,-1154804.3999999999,-1158552.3,-860485.1,-1241710,-781837,-459609.1,683973.7,1001700.6,789506,757292.8,991169,1987346.4,3234841.7,2692136.6,3275857,3663303.8,4908067.7,3460132.7,3673077.9,2989249.2,2854917.8,2025710.5,2309291.6,3507764.9,5070560.2,4869505.4000000004,4314721.9000000004,3650738.4,2802950,2623700.5,2012680.3,1502455.4,1411887.9,850434.5,515932.1,-24862.6,675510.8,594162,79047,279404.59999999998,326935,-59072,31386.3,179187.1,96429,-7816.1,-86919,-136064,109443,-24834.799999999999,-160731.70000000001,-289457.40000000002,-370626.8,-498348.9,-290601.8,-296734.90000000002,-301294.8,-305300.40000000002,-308200,-311198.59999999998,-313578.90000000002]
[null,"Simulation 95",0,-71524,502172.9,447451.9,-476943.5,-1207142.8,-867012.1,653388,155629.79999999999,-1109848,-795082.7,-970195.8,-247878.3,-357620.7,108281.7,-688404,1140438.7,1843118.2,896682.6,430743.9,-238270.1,-700582.2,713031.3,1410226.6,1050030.3999999999,1468127.2,-97885.2,-637225.5,-262933.3,-538709.1,-207998.2,-467861,-448920.9,138462.39999999999,243468.1,1554468.6,1882231.5,1724453.4,346924.9,1017423.5,762283.6,304388.90000000002,463803.4,276317.40000000002,-73666,16926.599999999999,344510,432663,323027.8,242676,113569.2,33221.9,99660.7,112221.5,34641.599999999999,-40134.699999999997,-124752.1,-213273,-151408.5,-154013.4,-157040.4,-160356.70000000001,-161901.6,-165064.4,-167637.4]
[null,"Simulation 96",0,99948.6,-287212.09999999998,-399765,-761861.6,-1017263.7,-1747081.8,-1898499.5,-1594072,-1689613,-1629240.6,-1757741.9,-1860618.7,-1368722.3,-2014824.7,-2305514.1,-2207950.4,-2606120.2000000002,-3019808.7,-2881014.7,-2811831.5,-2559894,-2322064.2000000002,-2402227.9,-2588037.7999999998,-2085200.8,-2056026.5,-2022434.1,-2348060.5,-2501230.6,-2391886,-2304517.9,-2400618.7999999998,-2407827.7000000002,-2489731,-2419341.6,-2428401.7000000002,-2198962.6,-2123759.6,-2099850,-1662437.5,-1558139.8,-1408719.8,-1306232.8999999999,-1191056.3999999999,-1120424.8,-836451.3,-635747.6,-606170.4,-528787.69999999995,-480644.2,-411326.9,-201767.2,-234366,-283417.8,-322029.3,-380690.2,-470957.4,-230957.7,-233248.2,-234636.79999999999,-236266.1,-239681.8,-243489.1,-246161.5]
[null,"Simulation 97",0,-113817.8,-19496.2,-503158.2,232687.2,877282.1,848592.4,586829,-553813.19999999995,-1947533.1,-1929153.7,-2001345.3,-2108766,-2333233.9,-1874679.1,-1453972.3,-1239239.7,-1058480.6000000001,-1444581.3,-1451611.2,-1538539.6,-1544072.1,-636476.6,-363439.3,-239316.1,-153858.6,-625590,255073.3,1579635.1,2346521.4,879975.9,1417270.8,3050861.6,3269443.3,6349303.0999999996,8315518.5999999996,5983247.2000000002,5635510.7000000002,4229762.0999999996,4467641.5999999996,4462287.5999999996,4454189.5,4287602.9000000004,2754313.5,3046040.8,2995451,3248387.6,3029180.8,2032793,1780263.6,1211319.8,513485.5,311989.7,244440,119397.4,14691.7,-95119.3,-221590.5,-133389.5,-136904.29999999999,-141030.70000000001,-145893.29999999999,-150230.70000000001,-155305.4,-158427.5]
[null,"Simulation 98",0,33860,298579.8,542566,135120.29999999999,306269.5,-1226636.6000000001,-1464858.6,-2444217.7999999998,-2070555.5,-2400052,-2197252,-878528,16863.599999999999,340885.4,-1316599.6000000001,-1747493.3,-2640247.9,-2706176,-2888165.2,-2769130.5,-2950349.3,-2584774.1,-2458875.6,-2333582.9,-2505120.2000000002,-2679129.6,-3041499.6,-2732687.5,-2635866.9,-2439694.1,-2406068.1,-2437414.2000000002,-2458706.5,-2359435.2000000002,-2253900.7999999998,-2218639.7999999998,-2101934.9,-2065490.7,-1998954.5,-1803539.5,-1668420.5,-1516326.9,-1302243.8999999999,-1232864.7,-1106854.3999999999,-906951.6,-810997.5,-575028.69999999995,-415149,-371304.8,-306985.8,-80676.100000000006,-135025.5,-159641.79999999999,-232260.6,-307322.90000000002,-354649.1,-150485.4,-152094.6,-155004.5,-157583.70000000001,-162240.29999999999,-164905.20000000001,-166753.5]
[null,"Simulation 99",0,-242725.4,-950490.6,-1327781.3999999999,-1723716.6,-1701671.6,-1354240.3,-1864203.6,-1269573.1000000001,-1654506.2,-1709160.3,-1310329.8999999999,-1070662.8999999999,-916609.7,149559.4,449818.3,1154206.5,1391997.7,1638806.8,2928022.5,2267527.4,1954389.1,1762437.7,2869419.9,4336183.9000000004,3622138.5,4384553.5,4054068,2720041.5,3280927.3,2259150.9,3425878.6,4361696.3,4005406.2,4194109,4238900,3462608.9,2565931.1,3207459.8,3305136.8,5327709.8,5440414.9000000004,5199952.0999999996,6371742.7999999998,6446056.2999999998,7549281,6036360,4999452.0999999996,4141131.1,2691734.1,2021137.9,890926.7,509072.6,345402.1,279823.40000000002,130447.7,-51073.4,-246551.4,-188108,-195433.2,-201149.7,-206289.6,-209956.7,-213919.8,-215825.8]
[null,"Simulation 100",0,133932.70000000001,-127085.3,128598.3,1146657.1000000001,1909521.5,1255482.5,462629.1,619776.4,95310.3,1618744.9,2074673.4,2200985,2142740.9,1697051.1,1804938.2,3143559.7,3805931.7,3351674.1,5233227.4000000004,6223254.2999999998,8109837.5,10959782,11940590.300000001,13039088.199999999,10600941,8540737.1999999993,6510537.7000000002,7904809,8336601.5999999996,6973002.4000000004,7083486.7000000002,8622637.9000000004,8770203.6999999993,8040170.2000000002,8945752.9000000004,9558274,9219753.1999999993,12204362.4,12876483.9,12823884.800000001,10881355.5,11281856.9,9036597.4000000004,8393573,6465048.5999999996,3760672.5,2835436.4,2166375.9,1033431.5,530426.6,-110896.2,-279516.09999999998,-334905.5,-462117.7,-570925.69999999995,-657837.6,-742725.2,-378774.4,-381435.4,-383365.2,-385858.8,-388838.5,-391740.4,-393532.8]
[null,"Simulation 101",0,83007.100000000006,-759207.9,-84530.9,400613.7,-476522.1,-59859.4,-673015.5,-823979.3,-491232.8,-186019.6,-174845.3,-1023567,-936207,-1843644.9,-1622024.7,-1255797.7,-648178.19999999995,-709531.8,-1482545.7,-1637336,-1990435.1,-1327772.6000000001,-1197036.5,-1322823.3999999999,-709868.3,-24451.3,-470991,898922.6,821969.7,-458302.1,-696443.7,-733290,55096.5,1665732.4,933321,804923.8,828771.1,1169097.5,1262363.3999999999,920500.7,655803,268252.5,387800.9,399755.6,50129.9,138163.20000000001,114115.9,60645.2,79060.899999999994,190881.2,191630.8,269529.2,192533.6,93331.4,34800.800000000003,-67046.7,-140826.70000000001,-100542.5,-105404.3,-110804.3,-113853.6,-115030.7,-118967.6,-123211.5]
[null,"Simulation 102",0,-91857.8,-877036.6,-958010,-1384009,-1545906.8,-2516846.9,-2001890.5,-1552183.1,-1138932,-660164.30000000005,-2029490.8,-2381615.1,-1849015.5,-1638041.8,-1299057.7,-2366252.2999999998,-2058223.4,-2659436.9,-3198325,-3402789.5,-2944723.3,-2986939.6,-2884248.1,-2952141.4,-3145264.9,-3361064.1,-3304691.3,-2840334.5,-2916737,-2864673.9,-2837329.7,-2892390,-2858501.4,-2619121.5,-2666169.2999999998,-2499591.6,-2424888.7999999998,-2365402.1,-2210185.2000000002,-1957595.4,-1781868.3,-1631877.6,-1527842.5,-1448394.7,-1434366.2,-1171354.8999999999,-968204.3,-834649.9,-750951.6,-706686.1,-660869,-312966.90000000002,-322069.09999999998,-349196.1,-424441.7,-479722.4,-549153.9,-276253.5,-277631.2,-279891.90000000002,-283709.3,-288612.7,-290636.2,-292452.2]
[null,"Simulation 103",0,41935.9,-167143.5,-532805.80000000005,-451447.1,171512.9,-408354.4,-833007.7,-1825686.1,-1316748.7,-2001718.3,-1654013.3,-2609804.5,-2787207.1,-1846922.4,-2155541.9,-2603469.9,-2600213.9,-2776422.3,-1593651,-1478177,-1370348.4,-1070818.3999999999,-1333516.6000000001,-1044455.8,-729117.8,-1311907.8999999999,-1413924.5,-892587.2,-1041378.6,-394744.3,-101242.3,-470593,-1138018.1000000001,-1259116.8999999999,-1450649.6000000001,-1829182.6,-1535563,-1717365,-1842608.5,-1728866.9,-1676023.3,-1501829.2,-1325671.3999999999,-1294599.8,-1260068.8999999999,-933461.2,-827860.2,-747135.8,-642572.19999999995,-536633.69999999995,-546583.30000000005,-267208.59999999998,-318198.40000000002,-377037.9,-434281.2,-463197.8,-530053.4,-255702,-258984.2,-262744.3,-263905.90000000002,-264212.40000000002,-267786.90000000002,-269742.8]
[null,"Simulation 104",0,49797.8,-58038.5,-815822.8,-1198562.8999999999,-364544.3,-422342.6,-401290.6,-226888,29883.7,-615344.30000000005,-766687.3,-1030338.6,-1195491,-1915385.9,-1910270.5,-2079161.7,-1537551.8,-1694647.8,-1249302.7,-1300074.2,-1721856.2,-2133624.2999999998,-2205034.4,-2476731,-2660351,-2631746.1,-2916040.6,-2599291.2999999998,-2397778.9,-2194297.2000000002,-2453373.7999999998,-2656886.2000000002,-2663626.6,-2557038.4,-2512909.5,-2403020.9,-2273671.6,-2170713.9,-2098274.4,-1773724.4,-1585359.8,-1389855,-1250244,-1062525.6000000001,-987987.7,-671012.30000000005,-513712.6,-371988.3,-180139.3,-87346.7,-98476.1,60198.9,23948.799999999999,-19712.5,-65901.899999999994,-136298.20000000001,-181806.5,-91005.8,-94870.5,-94387.4,-96282.6,-100242.6,-105125.5,-108519.3]
[null,"Simulation 105",0,-117425.9,247894.1,345734.7,275967,1286922.3999999999,2283197.4,1973063.2,2375994.4,1725712.3,2445888.7000000002,3689024.7,3283420.1,4352522.8,5075506.5999999996,4944488.5999999996,4284931,3815181.4,3436155.4,1293930.1000000001,1280620.8,602317.1,236311.8,-382388.8,90862.9,908111.3,-564728,-639569.5,-1040302.4,-1399511.5,-1307827.3999999999,-1636282.1,-1520431.6,-1381457.2,-688622,-866200.5,-1006500.7,-1308840.6000000001,-1575794.3,-1719684.5,-1514004,-1418629.3,-1405292.9,-1194629,-1186293.2,-1131173.1000000001,-1006263.2,-841976.5,-721379.5,-632130.4,-518429.7,-488414.9,-272795.7,-344832.2,-431062.4,-480874.2,-514774.5,-571204.6,-304890.8,-308181.7,-310810.2,-315050.90000000002,-317680.90000000002,-319430.5,-321753.59999999998]
[null,"Simulation 106",0,-92790.7,-693968,-873250.6,-945077,-1378876.5,-1384871.2,-1557809,-2027706.7,-2414374.2000000002,-3108752.4,-2792458.2,-2688469.2,-2787483.7,-2987282.9,-2775188.9,-2159283.6,-2513764.9,-2662748.4,-2788759.7,-2542037.7000000002,-2864804,-2622970,-2545560.2000000002,-2844072.7,-2831054.2,-2867011.6,-2632842,-2119118.7000000002,-2370118.1,-2314613,-2392612.7000000002,-2308648.5,-2251876.7999999998,-1953585.2,-1930079.4,-2109306.2000000002,-2144601.4,-2185614.2000000002,-2134648.9,-1814592.8,-1782400.1,-1647820.8,-1512187.4,-1414245.3,-1369236,-1142268,-1080473.1000000001,-903615.9,-748471.1,-652827,-553147.1,-236468.8,-283730.8,-308234.5,-335242.59999999998,-403342,-440059.5,-235829.1,-237387.4,-240628.1,-243162,-244383.4,-246798.2,-248752.5]
[null,"Simulation 107",0,-176873,-256730.1,302636.59999999998,219652,260789.1,-478935,706513.1,1811075.7,2632392.9,2108026.7000000002,1813441.4,698545,-490743.3,-1199568.8999999999,-468479.9,-459359.3,-434303.1,-581260.5,-1190378.3,-660079.5,-912409.3,-1104502.8,-1183875.8,-1268272.2,112961,-609535,-927872.4,-513857,-365972.1,-572050.19999999995,-222429.7,-1086890.6000000001,-1392579.1,-1379556.6,-580694.19999999995,-813700.5,-239857.7,-440514.7,-799737.2,-883855.5,-1014032.1,-1012405.6,-823535.6,-497005.9,-417422.7,-77018.5,333879.2,413307.3,527034.4,548745.30000000005,449486.8,402377.3,390394.4,358976.5,302249.5,250379.4,139286.29999999999,-11695.7,-12461.8,-14428.9,-17547.599999999999,-19873.099999999999,-23006.5,-25570.400000000001]
[null,"Simulation 108",0,224727.6,244490,-59769.599999999999,107773.6,280211.40000000002,-505016.2,23801.1,177413.2,-846137.1,-1608487.4,-1817742.4,-1333302.3,-1089861.6000000001,-1750196.4,-890585.9,-935630.9,-1653077.5,-1578214.6,-2224387,-1534574,-1985358.3,-1818014.9,-2022129.3,-2085297.1,-2950998.7,-2781306.5,-2791456.6,-2484435,-2709176.7,-2883415.5,-2715845.4,-2637213.2000000002,-2747346.9,-2799816.3,-2773457.9,-2678120.9,-2542703.4,-2389356.7999999998,-2331705.7999999998,-2046390,-1793414.1,-1651496.3,-1593036.6,-1542199.5,-1471090.7,-1170022.2,-992623.7,-767447.4,-615574.30000000005,-543527.5,-415842.1,-131714,-186577,-243374.6,-300863.3,-373659.5,-429484.7,-222956.9,-225663.3,-229270.6,-232872.6,-235141.4,-237131.4,-239458.9]
[null,"Simulation 109",0,-77243.3,-622840.19999999995,-919877.3,-1162727.3,-1261230.8999999999,-1212898.3,-1576297.4,-1615764.4,-1428456,-1566743.6,-1296880,-1914984.1,-2051026.5,-1698295,-1328248.5,-1838245,-1592259.8,-930759.7,-1843885.2,-2202343.7000000002,-2331629.2999999998,-2096603,-1921526.9,-1309904.2,-1429156.2,-1582466.2,-1690833.6,-1706246.9,-2056582.1,-2043257,-1159427.6000000001,-718973.1,-1074838.1000000001,-1039792.2,-1405638.9,-1184732.8,-1148681.5,-645643.9,-473332.5,-462361.2,-436323.1,-826970.3,-749970.7,-511356.4,-589843.4,-425716.4,-330382.2,-349958.40000000002,-251873.2,-191406.1,-221660.3,-9475.5,-77038.3,-170449.1,-230803.1,-281556,-349017.4,-161846.70000000001,-163958.29999999999,-168248.3,-170054.7,-172363.5,-176436.6,-178108.9]
[null,"Simulation 110",0,111683.7,-52267.8,-314186.09999999998,-670304,-1701373.7,-709507.5,-1701154.5,-1884433.1,-2790259.4,-2425802.6,-2729616.1,-2170296.1,-2703848,-2849731.6,-2777457.3,-2832382.5,-2982026.4,-3341808.4,-3452364.3,-3380286.7,-3126163.2,-3148715.6,-3312895.7,-3336797.8,-3168074.5,-3154108.7,-3184883.9,-2660591.5,-2768347.6,-2874389.7,-2689444.9,-2774274.1,-2650667.7000000002,-2390792.1,-2490523.2000000002,-2461918.1,-2286965.2000000002,-2231495.7999999998,-2118477.7000000002,-1787714.8,-1521406.5,-1385999.1,-1254277.6000000001,-1171158.8999999999,-1087402.1000000001,-842342.40000000002,-649411.30000000005,-462274.6,-281612.7,-187104.7,-195026.1,-45065.7,-83300.3,-159405.4,-201147.6,-282210.59999999998,-383385.8,-240293.2,-244585.9,-249435.3,-253371.8,-256713.5,-260587.1,-262800.8]
[null,"Simulation 111",0,219505.7,-182996.6,-532781.30000000005,398941.1,-690279.7,-2163660.2000000002,-2933192.5,-2339134.2000000002,-2989382.4,-2534904.1,-2688589.9,-2022834.2,-2828764.6,-2632688.6,-2491679.7999999998,-2377095.7999999998,-1828627.3,-2286496.4,-2513889.2000000002,-2312676.6,-2084222.8,-1710619.8,-2022148.8,-2237523.5,-2155923.1,-2291294.7999999998,-2480116.2000000002,-2415932.2999999998,-2460822.6,-2335064.1,-2283462.7999999998,-2094375.9,-2056844.4,-2017731.4,-2079068.3,-1833767.9,-1722233.9,-1566320.3,-1507862.8,-1423503.2,-1301157.1000000001,-1050505.6000000001,-833228.9,-701922.3,-613814.30000000005,-629777.5,-436980.3,-226089.8,-15108.6,131714,158671.79999999999,252098,183864.9,124116.9,38042.199999999997,-71193.399999999994,-139013.4,-79236.5,-82323.5,-86646.7,-91268,-95318.399999999994,-99500,-100957.8]
[null,"Simulation 112",0,93725.5,-273705.8,-1139486.8999999999,-1769363,-2434589.5,-2156795,-2491380,-2268902,-2983421.5,-3026668.4,-2378536.6,-2535947,-2716335.9,-2946393.1,-3109533,-2951629.3,-3324974.2,-3477459.5,-3599933.2,-3741630.1,-3600520.9,-3125804.8,-2756038,-3024903.1,-2573038.7999999998,-3228648.7,-3355064.7,-3087911.2,-3136281.6,-2980645.6,-2910319.2,-2546522.6,-2317305.2999999998,-1742615.3,-1479211.7,-1409148.9,-1955517.5,-1481609.9,-1185443.3999999999,-750354.5,-933563.7,-459108.4,-613719.9,-803687.8,-871411.5,-426285.2,-502881.1,-220049.4,-355391.6,-323978.7,-447029.6,-214407.7,-287476.5,-336495.7,-418235.4,-497611.8,-556212.5,-293667.3,-297367.3,-298601.5,-301689.5,-305469,-308483.40000000002,-310824.2]
[null,"Simulation 113",0,162615.20000000001,935792.4,495153.5,187367,-275175.90000000002,-1100200.7,-971018.8,-1109329.8,-1677707,-385397.9,-364343.1,102785,17930.599999999999,270303.2,17647.7,-512233,-319922.3,28216.1,487415.8,-29063,376549.1,337323.9,171660.5,-287256.5,41820.9,-1199878.7,-1197894,-1423564.1,-1625272.8,-1488105.4,-1234998.1000000001,-1499751.5,-1330099.7,-1211238.2,-1649608.1,-1896968,-1734659.5,-2103552.7000000002,-2124620,-1794398.7,-1521925.8,-1319031,-1349886.5,-1311150.8,-1183002.6000000001,-792187.6,-729787.7,-680190.1,-576587.5,-512226.5,-487341.4,-227554.2,-286006.59999999998,-348640.8,-432846.7,-509863.9,-581121.69999999995,-316230.8,-318580,-320955.3,-324587.2,-328147.7,-331709.40000000002,-333766.09999999998]
[null,"Simulation 114",0,-225.1,579235,762300.7,1248807.7,935444.3,-17885.599999999999,-422645.2,-772854.2,-454413.2,-583275.80000000005,-736411.7,-349006.1,-879505.9,-1187013.3999999999,-2003024.4,-1828247.9,-2206216.9,-962665.8,-58187.8,-760106.9,-230466.8,-348665.9,30637.4,-359752.5,-160665.20000000001,-905502.8,-506556.7,434690.5,638220.69999999995,1091065.2,1872945.2,1616146.2,1482538.1,1367071.1,983095.9,1240505.3,1534043.5,808081.4,209130.8,1205025,954021.7,1552538.7,504920.7,599721.30000000005,344657.5,711805.9,534389.1,473014.3,152187.29999999999,16517.3,-178201.1,-52976.2,-120568.7,-213548,-264892.79999999999,-359813.6,-450425.4,-263144.5,-265049.40000000002,-267249,-271486.8,-275092.8,-278954.7,-280516.2]
[null,"Simulation 115",0,-102936.8,-20880.2,506894.8,943842,503240,735838.8,131610.6,1084894.5,400678.9,-171989.9,267728.8,-136961,384756.8,1248563.3,603636.6,1247256.8999999999,1572018.4,2812279,3322968.8,3218575.6,2577229.9,3373406.8,3160032.4,2670248.4,1726686.7,1841430.6,2230009.9,1430856.3,2083425.6,2557562.2999999998,1630145,1419190.4,2276009.9,2069914.6,1061554.3,1321443.6000000001,1033338,944143,941340.8,1542172.1,1204064.7,1211041.8,709383.5,345714.8,307885.09999999998,402424.6,267585,341998.1,329345.3,198385,14488.6,65027.9,13001.9,-32658.799999999999,-101475.6,-157694.39999999999,-255805.6,-147517.9,-149299.6,-150254,-154091.1,-155515.1,-160677.5,-162957.1]
[null,"Simulation 116",0,201522.5,134062.9,161508.20000000001,123706.8,522690,766345.4,1876698.5,2705446.9,2814414.1,2536595.2000000002,2473006.6,3856395.1,3267496.2,3477508.5,4266260.8,2932124.6,-86418.9,-1262569.3999999999,-935870.6,-1599315.3,-1960743.2,-1378303.7,-1014567.4,-1242396.5,-1380164.9,-817512.2,-382109.8,1235866.5,1252991.8,686216.2,-42001.5,241041.7,-70433,724562.4,690660.3,993664.1,15420.1,467027.20000000001,2352028.7000000002,3438200.4,1419277.5,898335.3,208599.9,516644.4,668406.19999999995,770626.2,368073.4,69972.800000000003,-193149.9,-435406.2,-652408.1,-324255.90000000002,-396794.8,-499796,-576889.4,-672977.6,-746275.8,-405761.4,-409206.2,-412632.3,-416135.2,-418828.79999999999,-422326.2,-424183.4]
[null,"Simulation 117",0,98527.4,-215857.7,-234646.7,-881583.2,-154473.20000000001,-550595.5,-908279.1,-853578.3,-1171497.1000000001,-1538234.7,-2458991.6,-2554446.2999999998,-3252284.8,-2919440.4,-2847127.7,-1948377.7,-567188.80000000005,-1191354.8,226789.7,1025713.2,843096.4,2033735.8,2094587.3,1315527.6000000001,1923005.4,2263313.1,3362473.4,3100014.5,2989863.5,2923382.1,2708639.5,3230548.5,2200936.7999999998,2804663.6,2287606.1,1948027.1,1410715.4,1693792.7,796796.7,1547213.4,1520917.1,1582557.1,608855,94221.6,31728.1,275838.2,16211.5,-146779.79999999999,-295173.40000000002,-366336.4,-559258,-321284.2,-386846,-483187.6,-586474.1,-662715.30000000005,-751906.7,-405186.6,-409360,-412357.7,-415906.8,-419782.5,-423011.3,-424203.6]
[null,"Simulation 118",0,43714,601254.69999999995,690488.7,258051.20000000001,-215532.2,-1070259.6000000001,-2318312,-2142321.5,-2198009,-1567741.5,-2388145.6,-1777793,-2331215,-1659952.8,-1800060.3,-1577563.9,-1438382.8,-1562973.1,-1897081.8,-1445298.2,-1880780.8,-1705150.8,-1833876.6,-1963347.8,-1982305.8,-2074657.9,-2882650.2,-2136666.7999999998,-2214849.9,-2076858.7,-2287767.6,-2259155.5,-2014559.1,-1984777.6,-1821920.8,-1445174.3,-1025252.2,-605005.80000000005,-1091550.2,-1106753.5,-708133.3,-601517.80000000005,-401593.8,-636011.5,-779953.5,-582882.5,-451451.3,-454611.20000000001,-488706,-487666.5,-500284.6,-241117.8,-339242.8,-464994.7,-571540.6,-677589.4,-762440.1,-387032,-391863.4,-396056,-402469.7,-407160.3,-410085.3,-411378.9]
[null,"Simulation 119",0,-54228.800000000003,-119767.1,-1699.6,-443819.5,-1023608.6,-475924.7,-1472648.5,-344387.1,-152695.5,-349731.2,152785.4,1193939.2,88566.7,-639760.1,-1245430.3999999999,-860925,-1246867.8999999999,-2075912.3,-2236585.1,-2540870.7000000002,-3091715.7,-3172072.5,-3216478.6,-3345534.4,-3243863.1,-3367998.7,-3462965.8,-3319169.7,-3208235.6,-3102386.7,-2965972.3,-2900807.5,-2781519.9,-2474213.9,-2157779.1,-1948403.9,-1868119.3,-2034781.3,-1958383.5,-1579054.8,-1507131.9,-1414556.4,-1386974.4,-1322544,-1246534.2,-853211.1,-688633.5,-561462.69999999995,-443750.40000000002,-288459.7,-227817.1,60233.7,-47659.8,-139128.1,-261881.7,-353855.4,-447334.6,-248517.6,-256029.2,-261757.6,-264869.5,-269980.40000000002,-273514.8,-276992.8]
[null,"Simulation 120",0,-79937.5,432327.2,1460595.7,2184378.2999999998,1852501.5,1250538.1000000001,1613518.5,1615147.4,-247918.9,672701.2,116624,340090.5,-258532.4,-648175.4,-7009.8,-80989,-447798.4,-727495.8,470490.3,267309.8,458965.9,3260141,2692846.2,4020561.1,3152846.6,3119629.5,2845217.9,2300189.4,1542449.7,1945957.9,1540423.2,1398800.6,1386746.4,1904476.9,2377283.7000000002,1514782.2,1235310.3,2275713.7000000002,3696803.8,2694146,2818476,2517348.7999999998,1847922.4,1969253.4,1784497.5,2259570.9,1356235.3,818210.8,456623.3,83185.8,-80834.7,-73609.600000000006,-81971.899999999994,-138291.1,-217732.8,-305371.2,-393538.6,-215757.9,-218430.6,-221850.9,-224950,-229296,-232415,-234973.6]
[null,"Simulation 121",0,-140522.9,13952.1,774812.7,1040808.4,1211826.5,-14664,-108625,-240575.1,-2039266.8,-1379369.1,-2571968.4,-3090331.6,-3027491.1,-3027569.6,-2826431.7,-2442454.5,-1675083,-1361532.6,-1538480.3,-2154139.2999999998,-1490928.2,-1103119.3999999999,-2050261.9,-2331739.7999999998,-2575366.7000000002,-2526299,-2886665.6,-2479234.4,-1619841.2,-1545572.5,-1208752.8,-1981422.4,-2489893.7000000002,-2231261.2999999998,-2255270.9,-2561909.2999999998,-2345667.2000000002,-2238068.1,-2272394.7999999998,-1697830.3,-1410757.6,-1530820.9,-1549719.8,-1343826.1,-1315904.6000000001,-815106.6,-769805.6,-761386.8,-798390.6,-822526.3,-855214.1,-505483.9,-599669,-680176,-772557.3,-823716.4,-883054.3,-470317.4,-474038.8,-477197.5,-480124.9,-482111.9,-484671.7,-486546.2]
[null,"Simulation 122",0,-125317.4,330896.59999999998,-119035.7,-239957.1,-478940.5,-805641.1,-47854.400000000001,-808440.3,463607.8,941322.2,-273742.09999999998,-1217881.1000000001,-1953225.5,-2012848.6,-1797982.7,-1891747.1,-1546806.4,-1804839.3,-1617471.2,-2140618.2999999998,-1818518.8,-1440688.8,-1183733.7,-1261366.8999999999,-809709.5,-781182.7,-1016040.8,-651852.6,-1384942.8,-1967595.9,-1597473.4,-2214698.7000000002,-2240405.1,-1540159.4,-1774411.2,-1689414.3,-1924568.3,-2074900.8,-2288890.2999999998,-1753639.4,-1492944,-1506574.1,-1567818.7,-1423990.6,-1132037.3999999999,-403189.2,-461276.3,-364627.9,-529628.5,-636445.5,-781467.8,-455028.3,-514069.9,-567666.80000000005,-662411.6,-750194.9,-850063.1,-465050.9,-466874.3,-468846.5,-472952.1,-475171.6,-477812.3,-479452.3]
[null,"Simulation 123",0,-47941.9,726666.9,1112377.7,257633,930726.5,664431.6,918949.7,1883516.6,2092327.2,762245.2,619124.30000000005,926559.7,1076695.8999999999,-320950,-1611192.2,-1616019.2,-1777524.2,-1556191.7,-1525661.2,-356774.7,-772110.6,504620.5,466322.1,493037.9,472010.5,492958.4,-71679.8,-726500,-1550163.1,-1145226.8999999999,-1208348.1000000001,-974783.2,-582975.80000000005,-355534.9,1252645.3,1673436.5,1305249.7,1093918.5,875716.5,606660.1,679950.2,749850.1,554975.9,1240902.6000000001,825092,140465.20000000001,181720.2,32960.9,-8670.2000000000007,-76323.100000000006,-161800.6,28372.2,-13579.9,-108152.7,-222615.5,-314222.40000000002,-401189.5,-232456.8,-235013.2,-239288.4,-243560.6,-246278.2,-248839.4,-252051.9]
[null,"Simulation 124",0,-76363.199999999997,-49963.8,-737077.9,-1287843.1000000001,-970246.6,-170561.4,-782234.8,-1667889,-1576881.5,-1974158.5,-2523690.9,-1971805.4,-2717427.1,-2391757.6,-2072282.2,-2734281.7,-3129173.4,-2369790.5,-1712568.2,-2845992,-2187010.9,-1549592,-2172230.4,-2293548.2000000002,-1683047.9,-2139685.5,-1696663.7,-1309372.2,-1357918.6,-1819189,-1968847.6,-1608967.7,-1977855.3,-923693.4,-754833.9,-569072.19999999995,-534272.4,-83981.6,-245807,649070.80000000005,610271.9,-92952.6,-214848.9,85738.3,187000.9,162589.70000000001,-174366.6,-271848.40000000002,-346729.9,-435428.2,-483177.8,-274581.5,-371238.8,-471701,-550481,-669797.19999999995,-761474,-368910.8,-374794.5,-380154.4,-384099.3,-387617.7,-390964.7,-393526.8]
[null,"Simulation 125",0,274738.09999999998,653737.4,521879.2,1165617.8,1163903.6000000001,246934.9,1071744.3,-286897.2,-541877.69999999995,1163181.5,774948.4,519101,1029617.2,194409.4,2148452.2999999998,1799340.4,529915.5,129707.2,301293.2,241512.9,-237432.2,230530.2,-433789.9,-659679.69999999995,-1065162,-1644320,-1916904.9,-1339531.1000000001,-1343494.3,-2068298.6,-2140857.2999999998,-1553860.4,-1488474.6,-354627.6,-720734,-618352.4,-795957.3,-334690.3,-260388.7,-396131.1,-886468.4,-953439.4,-1248916.1000000001,-1217712,-1098602.5,-855918.5,-797387.2,-750284.80000000005,-641737,-531211.6,-483697.8,-220680.1,-306977.59999999998,-387361.9,-452566.8,-537726.9,-612043.69999999995,-330737.40000000002,-334034.2,-336309.7,-338764.4,-341283.3,-344665.1,-347285.7]
[null,"Simulation 126",0,26223.5,215672.2,483515.3,693493.8,-463078.8,-1683881.5,-1555970.2,-1394789.7,-1471125.2,-1215251.3,-2210120.7000000002,-2931135.8,-2812479.1,-2807872.1,-3493363.6,-3071305.6,-3337028.3,-3379193.2,-3068374.3,-3368064.2,-3187244.7,-2879578,-2323770.1,-1768588.7,-1213882.7,-1604006,-1449997,-1330913,-1175719.5,-1423647.3,-641424,-615471.4,43036.1,915156.7,1860697.8,3262789.3,4431785.4000000004,5664615.7999999998,4422253,3609757.1,3666944.2,3046032.8,3007447.5,2561954,2000673.9,2006050.2,1822856.8,1512102.2,1541604.4,1188470.1000000001,931373.5,592097,534538,441618.4,354235.8,249386.4,149445.6,91879.1,89865.9,87094.399999999994,85087.1,82369.3,77854.5,73273.7]
[null,"Simulation 127",0,-260735.4,146414.20000000001,484408.2,714031.4,377070.3,-240591.6,1156868.5,316910.59999999998,1480780.3,2267831.5,2903956.6,3318026.7,2770201.6,1806895.6,886936.5,909885.9,1676222.6,3067671.9,3526321.5,4886034.8,5740846.2000000002,4820779.5,5834307.7999999998,3816503.5,4072779.5,4144009.8,3228292.9,4010829.5,4303430.4000000004,3735611.9,4880708,3839331.2,4425864.7,3900573.7,1779773.3,3009356.3,2618982.2000000002,2170124.2999999998,2048033.9,1465979.5,848574.9,254323.9,285264.90000000002,182222.2,-265086.09999999998,-387278.9,-340122.1,-276973,-185382.9,-143022.6,-149644,28009.599999999999,-62789.1,-159091.79999999999,-250620.4,-277534.5,-349307.7,-183686.9,-187541.7,-192144.3,-196705.4,-199307.5,-201500.9,-205132.4]
[null,"Simulation 128",0,-6837.2,-90720.5,-29644.3,-102058.7,-1113262.7,-1759857.5,-1898850.2,-1909119,-2272681.4,-1815774.9,-1379289.2,-1157245.1000000001,-2206026.6,-2496281.6000000001,-2758373.7,-2053056.9,-2543922.7000000002,-2621101.7999999998,-2070530.4,-1556820.9,-2207900.5,-1540726.6,-1073217.2,-1035630.8,-1174411.6000000001,-1631015.1,-2258908.4,-1724884,-1995589.3,-2054950.8,-2307496.7000000002,-2411343.7000000002,-2475883.7000000002,-1822427.6,-1812455.9,-2115695.4,-2325397,-2372534,-2309995.7000000002,-1921936.3,-1810779.3,-1690902.6,-1613641.5,-1551705,-1549714.8,-1257051,-1102428.8,-978710.2,-866870.4,-804359.4,-807063.8,-397030.7,-452046.5,-498584.9,-552806.69999999995,-623411.1,-681847.6,-336443,-339968.6,-343590.1,-346251.6,-349805.2,-353097.8,-354943.5]
[null,"Simulation 129",0,-12916.2,-447010.5,-900429.9,-1581895.1,-1554994.7,-1250481.5,-960488.8,-545542,-1013938,424214.9,723165.4,363506.8,-359174.1,-1601329,-1918250.9,-1277869.3,-1606293.4,-2063926.7,-1414412.6,-827937.2,-984363.6,-1167677,-1192056.2,-1068651.2,-1527864,-2022075,-2013104.1,-1822965.4,-1928478.7,-2441299.2999999998,-2318806.2000000002,-2372479.7000000002,-2122771.2999999998,-1861132.3,-1563249.9,-1570675.2,-1880550.9,-1571915.3,-1744842.9,-1558872.4,-1389394.1,-1271390.8,-1081605.2,-990657.3,-948173.3,-723471.7,-593371.30000000005,-399175.9,-293752.5,-237474.9,-210931.20000000001,-51546.1,-145183.29999999999,-211624.3,-207863.1,-207849.4,-298533.7,-135211,-138605,-142340.1,-145028.6,-147557.70000000001,-150540.20000000001,-151898.4]
[null,"Simulation 130",0,-192344.9,-586545.5,-622132.30000000005,-641635.69999999995,-1249525.1000000001,-1188698,-1222813.8,-1324256.8999999999,-594644.9,29743.7,-523835.8,-486275.7,-1608959.2,-1185726.1000000001,-1236963.2,-875430.6,-1079438.2,-2032617.5,-2737488.2,-2956263.7,-2985650.6,-2948982,-2791496.7,-3219300.1,-3112336.2,-3015430.5,-2903915.2,-2627213.6,-2897746.9,-2825386.4,-2735351.6,-2737158.3,-2728989.6,-2677938.1,-2729010,-2574401.5,-2482970.4,-2399872.5,-2329532.1,-2070772.4,-1918832.8,-1770981.9,-1592044.4,-1503987.9,-1453329.1,-1166283.1000000001,-1108470.1000000001,-920192.4,-791196.5,-657642,-566470.40000000002,-310494.09999999998,-386742.1,-453003.1,-511360.6,-589073.1,-650185.80000000005,-382183.8,-383994.6,-385865.1,-388897,-391946.3,-393779.8,-395385.9]
[null,"Simulation 131",0,65779,-359810.3,-541099.9,-1128862.5,-723318.6,-702241,-85811.3,-1156125.2,-545940.9,-1763618.1,-1895209.5,-1781969.4,-2076314.4,-1482878.1,-994817.8,-379654.9,77470.5,-911998,-1265061.3,-1566617.3,-1809302.7,-1196693.7,-1592464.1,-1843292.1,-2017915.9,-2187967.7000000002,-2392929.2000000002,-2366073.7999999998,-2158534.2000000002,-2618533.9,-2535956.7000000002,-2475723.1,-2461155.9,-2350353.2999999998,-2514052.1,-2403991.2999999998,-2237921.2000000002,-2180292.7000000002,-2136038.2999999998,-1920454.5,-1803043.6,-1607970.6,-1455991.4,-1341700.8,-1216106.7,-910316.7,-781003.7,-585272.1,-450249.5,-341473.4,-313463.59999999998,-86724.5,-127941.5,-195755.6,-248489.4,-313085.3,-388460.6,-201742.3,-203256.2,-204462.9,-206721.3,-210075,-213864.3,-216029.6]
[null,"Simulation 132",0,-19398.099999999999,-583476.4,-993865.9,-922068.9,-735512.4,-459560.5,428462.3,767515.3,425779,1418593.4,1092799.5,1551007.5,-294836.40000000002,-1530903.9,-1155016,-1624347,-1424072.1,-1835018,-1996249.3,-1825393.9,-1687656.4,-2014860.7,-1635994.5,-1774928.4,-1930256.9,-2197076.1,-2180990.5,-1689223.5,-2011653.9,-2013582.5,-2023138.1,-1916154.2,-2036916,-1559049.5,-1863909.1,-1957885.3,-1880277.5,-1744155.8,-1682645.5,-1480885,-1319373.8,-1249208.5,-1082197.1000000001,-993728.6,-867200.2,-762898.5,-688297.6,-472019.6,-291403.5,-170703.7,-90628.800000000003,49260.7,-13505.8,-52716,-91297.8,-112598.1,-204988.1,-105897.1,-110298.7,-112300.8,-113084,-115388.5,-119014.6,-122748.9]
[null,"Simulation 133",0,-257833.60000000001,-302728.7,492074.7,823953.2,149326,299207.90000000002,652852.6,-190345.60000000001,-580603.9,-1229656.8999999999,-1727314.8,-1741185.7,-2181643.7999999998,-2083979.7,-2271793.4,-2095929.2,-2733881.8,-2629749.2000000002,-3271579,-3312732.9,-3431857,-3168253.5,-3452924.8,-3189280.1,-2996988.5,-3072278.4,-3471934,-3329770.9,-3430479.9,-3275895.5,-3162516.2,-3076151.7,-3102015.2,-2965038.2,-2815695.3,-2769847.8,-2676697.4,-2611273.2000000002,-2545093.7000000002,-2189726.5,-1956672.8,-1883071.8,-1738522.1,-1735649,-1702351.9,-1254593.3,-1118209.7,-903831.7,-839722,-816263.1,-759095.5,-364605,-357026.3,-442239.7,-515509.4,-574283.5,-620139.5,-329095.09999999998,-330113.3,-331561.8,-335449.7,-338145.7,-340865.1,-342990.2]
[null,"Simulation 134",0,-153869.5,-479430.40000000002,-241218,26024.5,-456578.1,26201.200000000001,-313218.59999999998,-941154.5,3835.8,513367.3,61056.800000000003,-297926.40000000002,-1388775.6,-2090012.1,-2109507.7000000002,-2412661,-2631568.2000000002,-2848420.8,-2517055.6,-2780130,-2070192.2,-1659932.8,-1463767.6,-2239359.9,-1698657.4,-1481200,-1526253,-907434.8,271621.7,605729.4,-919386,-570099.80000000005,-506539.6,52475.5,182431.8,477422.8,-925140.6,-1348553.8,-823174.4,-102214.7,-12763.6,-267761.5,-677812.6,-981201.9,-1047042.4,-702477.5,-632276.4,-602833.9,-513712.1,-459116.3,-467237.6,-192318.6,-237955.9,-249458.4,-357085,-464064.3,-544985.1,-263509.2,-267162.09999999998,-268372.59999999998,-271563,-275066.7,-278771.8,-281910.8]
[null,"Simulation 135",0,330718.7,164707,-91404.6,426603.3,408467.9,-1495508.2,-2263807.4,-2270661.9,-2819365.4,-2872060.9,-2572464.1,-2467034.5,-2208759.7000000002,-2089408.1,-1880295.1,-246234.7,371014,1526550.7,1835676.5,187230.7,-10512.5,4783.6000000000004,107054.7,2185920.2999999998,2330567.2000000002,1240301.1000000001,229190,284259.5,-236229.4,12766.1,238060.4,-162874.29999999999,-265778.40000000002,-362840.6,677416.3,1976326.4,1632302.9,1077487.2,926458.4,897529.7,49201.3,77463.8,-163662.20000000001,-370694,-821715.2,-349914.6,-454577.9,-503538.4,-474255.1,-517157.1,-593154.30000000005,-267513.3,-409745.1,-506113.4,-589410.5,-705818,-805276.1,-426120.6,-432866.2,-436778,-440259.1,-446344.1,-450301.5,-452018.5]
[null,"Simulation 136",0,23413.4,-224101.1,-7645.8,-634447.1,-382309.1,333083.7,-439295.7,-420205,-949025.7,-628608.30000000005,-1344277.4,-1856174.2,-1589789.5,-1533907.6,-2133471.4,-2406788,-1975259,-2438489.2000000002,-2303778.6,-2875144.2,-3071747.6,-2754605.3,-2812261.5,-2927028.1,-2889189.4,-3082618.5,-3014161.6,-2784725,-2621701.9,-2527985.9,-2539385.6,-2457950.9,-2195497.7999999998,-2135411.7999999998,-2209924.7999999998,-2098873.1,-1979897.9,-1799212.8,-1797161.8,-1573800.1,-1301597.2,-1200491,-996837.1,-926932,-892903.2,-701651.1,-552172.4,-342761.4,-199753.4,-82631.7,-30416.2,102139,71650.600000000006,2409.5,24039.1,1037.9000000000001,-74281.8,-14440.3,-17797.2,-20696.099999999999,-24922.3,-24783,-28629.8,-32113.9]
[null,"Simulation 137",0,239971.9,891733.1,538345.5,1003763.8,-513118.2,-1204855.2,-2124215.4,-2346532.4,-2843780.7,-2468184.2000000002,-2060482.1,-2205904.2000000002,-2493613.2999999998,-3402607.4,-3313949,-3595764.2,-3725051.8,-3769876.6,-3603627.6,-3640648.9,-3614525,-3402196.5,-3394285.8,-3087310.9,-3034514,-2983531.3,-2943097.8,-2724297.3,-2745887.5,-2687492.6,-2573661.6,-2457019.5,-2327655.6,-2270110.7999999998,-2137335.2000000002,-1980231.8,-1816073.8,-1781967,-1730419.4,-1486367.4,-1343140,-1059104.8,-976893.9,-861877.4,-747963.9,-525824.69999999995,-202750,-211232.7,-166676.5,-123235,-65504,121688.1,64399,-32620.5,-123126.8,-240530.5,-361210.4,-180623,-185280.8,-189600.6,-193574.39999999999,-198955.2,-204491.1,-207274.1]
[null,"Simulation 138",0,37861.199999999997,-495201.1,-1293353.1000000001,-1820838.3,-389029.6,635151,981845,1474748.4,-704695.6,-237086.3,677322.8,1475071.9,3142366.2,3600351.9,3072358.8,3235330.2,3433287.9,3796194.6,3260161.3,2574137.2000000002,1949728.2,1974013.5,1328219.3,-160307,-1125037.3999999999,-429553.2,-1559834.6,-1327202,-1544179.3,-1466376.6,-1603461.2,-1774138,-1869729.9,-1923606,-1549548,-1323542.3,-1693406.2,-2013198.5,-1955471.6,-1704667.2,-1594701,-1445285.6,-1349048.2,-1237149.8999999999,-1071010.2,-833685.9,-673669,-572194.69999999995,-446286,-429103.2,-407171.3,-88998.8,-177346.4,-234701.8,-286565.2,-371730.3,-461010.7,-236841,-240730.9,-243647.1,-246651.1,-250364.5,-253614.3,-256606.2]
[null,"Simulation 139",0,88905.5,480094,51744.1,-789067.5,-337219.8,1059289.2,1008511.1,423426.7,836403,97966.399999999994,1640489.7,1647388.5,2087069.2,652854,587609.30000000005,1676612.4,596501.4,-13328.4,-107282.4,-630411.19999999995,-1343809.6,-1323409.8999999999,-1984908.6,-2265230.7000000002,-2506241.6,-2693996.3,-2900841.1,-2095091.9,-2363842.1,-2311509.1,-2660179.2000000002,-2595340.4,-2714025.3,-2412231.7999999998,-1623504.2,-1352460.4,-1421940.4,-1814994.4,-2043215.1,-1796128.9,-1707696.9,-1661557.7,-1635256.4,-1634929.6,-1673171.5,-1202559.8,-1061733.3,-882190.9,-873215,-845828.8,-822436.7,-454010.9,-520171.7,-597354.4,-667501.4,-743920.6,-805332,-440769.5,-443758.7,-446301.6,-449030.5,-452331.9,-455160.4,-457693.6]
[null,"Simulation 140",0,-128563.7,-589543.4,-487274.5,-555044.30000000005,615218.30000000005,95012,322043.8,2050587.5,1880649.4,1143802.8999999999,1575169.1,1491520.8,-40908,-80886.3,-157619.5,-152232.70000000001,361462,325345.2,580311.19999999995,1418412.4,737287,429029.6,440591.6,215943,-386064.7,-518943.7,139981.79999999999,177825.4,-161722.6,-1129932.1000000001,-1979920.1,-1936536,-1952795.5,-1722587.2,-1840276.5,-933675.6,-414800.3,-283793.3,-1084528.6000000001,-1053269.1000000001,-966216.2,-473210.6,-581316.80000000005,-321873.09999999998,-344783.2,-202167.3,-130441.9,54267.5,97430.399999999994,109314.6,-106440.7,77817.8,30379.4,-11735.9,-52995.3,-131511,-239789.2,-125526.2,-127281.7,-131465.60000000001,-133399.1,-137412.9,-141095.4,-143452.4]
[null,"Simulation 141",0,-144062.70000000001,-295833.7,-1024968.7,-398010.7,-460016.4,42292.7,815947.8,1603478,2019433.7,723977.2,-143020.6,-1085569.3,-1546732.1,-1126937.8,-2302387.2999999998,-2274931.1,-2484526.5,-3153122.4,-3178303.8,-2940153.7,-2924913.4,-2261623.2000000002,-2182184.4,-2031404.3,-1830105.2,-2242424.4,-2659706.4,-2625549.5,-2664092.4,-2920418.4,-2918618.4,-2957724.5,-2967853.2,-2795238.5,-2952288.7,-2855671.5,-2740227.1,-2659743.4,-2675490.2000000002,-2309583.5,-2182156.5,-2065158.1,-1888187,-1784041.2,-1739774.7,-1340173.7,-1121294.6000000001,-1045393,-966752.5,-918488.4,-872697.5,-488599.1,-569879,-629652.6,-740919.5,-794583,-821851.1,-443186.8,-448312.6,-451295.9,-454234.5,-457742.3,-460655.4,-462056]
[null,"Simulation 142",0,-84672.3,270185.2,-135905.29999999999,350914.9,1794240.7,572020.6,1410276.7,1385156.8,2091675.3,3215520.5,1594950.7,-188963.9,221847.7,54068.2,157099.20000000001,999682.2,778550.1,1215825.7,1653430.8,1065588.8,886476.7,1917618.5,3036308.7,3225344,1958457.3,967872,866855.4,2052783.6,3185091.7,2843621.3,1658602,1228886.3,281648.8,154220.6,-6903.4,558284.6,219951.3,1039689.5,231206.8,917047.7,319736.2,131897.5,-390434.5,-148958.79999999999,-305004.5,335709.4,-119572.7,-53114.9,13819.7,-328610.59999999998,-591922.80000000005,-385737.6,-438223.8,-522571.3,-551620.9,-614857.9,-679159.6,-328191.2,-331996.40000000002,-335157.90000000002,-338197.2,-341203.5,-344343.7,-345700]
[null,"Simulation 143",0,182694.3,350640.4,-402856.6,113347.3,1073259.7,2660741,3144869.6,3456728.5,3475061,2947448,4471584.7,4989392.5,4136128.5,4376344.2,4914192.0999999996,4672488.2,5022239.4000000004,4256325.5,4038466.7,6760813.5999999996,9885765.8000000007,7637610.2000000002,7453144.0999999996,12503545,11775733.699999999,17961979,20923505.699999999,22227890,24969025.300000001,23056014.399999999,23779698.800000001,25259183,20341606.699999999,17944700.899999999,20586405.5,21314017.300000001,26614217.5,27057961.100000001,23359078.800000001,27715287.199999999,26752406.199999999,23144360.800000001,18360419.199999999,17917275.399999999,19273318.300000001,17722711.699999999,15298198.1,11717860.199999999,7775525,5980738.4000000004,2249772.2999999998,818376.2,459979,323255.2,182219.6,53219.7,-145099.9,-37334.6,-39281.300000000003,-42754.400000000001,-43334.2,-45429.2,-49217.599999999999,-54111.6]
[null,"Simulation 144",0,-135135.1,-206831.4,-149489.4,-357589.9,133697.9,2707735.2,2851608.1,1333125.5,3788326.5,6251632.5,5972751.4000000004,5540878.4000000004,5961111,5354024.8,3966488.9,5628547.2999999998,5325715.5,5455310.2999999998,6831702.2000000002,9235056.1999999993,8427195.8000000007,6963164.5,5506774.9000000004,7652599.5,6079946.9000000004,4050177.4,2606180.1,3632951.8,2972037.2,2561046,2864300.5,4156881.3,2654547.7999999998,3697539.7,3885860.5,2635012.4,2289162.2999999998,2654246.2000000002,2431532.1,2690907.5,2216668,1553516.2,1129876.3,439702.1,912700.4,1042251.9,803759,546901.30000000005,231268.7,-64765.7,-295014,-138712.4,-194069.5,-244960.9,-332240.8,-404196.9,-474524.6,-249562.8,-249340.2,-251814,-255280.5,-258244.2,-261662,-263235.3]
[null,"Simulation 145",0,195738.7,458922.5,677531.3,930806.4,301279.7,995040.5,1409732.9,1532902.7,1446902.8,947096.2,1357303.1,-35233.4,-836787.9,-1453344,-1715786.3,-1978879.3,-1694453.5,-2555507.5,-2606875.2999999998,-2787829.8,-3232659.7,-2287704.6,-2477779.9,-3110377.9,-2811474,-2682367,-2730137.2,-1855635.7,-1933146.9,-1859115,-1778584,-2605821.2999999998,-2391164.2999999998,-1996355.2,-2223729.9,-2082820.5,-2278796.6,-2117921.2999999998,-2015748.3,-1547756.4,-1089819.8999999999,-1200630.3999999999,-1001772.1,-817688.9,-943331.6,-740845.6,-703440.9,-608490.69999999995,-567909.69999999995,-577276,-564604.1,-257711.8,-301622.3,-331087.7,-373109.3,-387786.6,-440943.8,-181734.5,-184314,-187809.5,-190177.5,-192562.7,-195888.3,-198175.8]
[null,"Simulation 146",0,20103.8,-423992.5,-823656.6,-716121.4,-1561947.5,-782840.9,-511870.4,-330460.2,-451795.8,274051.8,-545154.30000000005,658378.80000000005,1025949.9,68849.2,-732609,-899286.7,-192448.6,-811832.8,1073783.3999999999,1015048.4,-1138348.8999999999,-547018.9,-1888818.9,-1788102.3,-1713332.7,-1477385.7,-2125800.5,-1497529.1,-1988781.1,-2229104.7999999998,-2279410.2999999998,-2435243.2000000002,-2960526.6,-2665359.6,-2552471.7000000002,-2653134.1,-2691176.2,-2675025.1,-2583564.7000000002,-2131233.2999999998,-2013702.8,-1856079.8,-1759010.7,-1693989.1,-1728927.4,-1176267.8,-1035027.5,-937171,-848069.1,-840849.9,-817300.6,-323779.59999999998,-459819.1,-524406.1,-592381.80000000005,-674502,-751268.6,-370464.5,-372099.6,-375546.4,-379167.8,-383011.9,-386156.5,-388307.3]
[null,"Simulation 147",0,-71379.5,508588,826969.2,1189573.3999999999,1590031.8,1861448.9,1244172.1000000001,20720.599999999999,382326.1,1076627,1696962.8,3062529.8,3194458.5,1151110.1000000001,851105.9,45009,-738204,-714395,-1066125.6000000001,-686664.6,-788647.1,311738.2,-612965.80000000005,-896893.6,-1433629.2,-1159937.8,-1358771.7,-1646191.9,-999995.3,-1212402.3,-1698989,-1572468.7,-1602118.4,-1850455.5,-1879008.5,-1816072.3,-1917270.7,-1862101.2,-1880438.1,-1786842.7,-1698691,-1596609.9,-1432081.8,-1320577.5,-1273889,-1065528.1000000001,-868432.5,-671565,-503912.7,-383501.5,-295430.5,-41152.5,11868,24738.7,19846.7,-30490.400000000001,-78555.100000000006,-22714.7,-21952,-22160.6,-21795.4,-22048.799999999999,-25772.6,-27677.7]
[null,"Simulation 148",0,-161223.29999999999,-129999.6,-24984.9,-413150.6,-969110.4,-861792.4,-1611649.7,-668620.80000000005,-1695188.2,-2433105,-2536620.9,-2555300.4,-2429390.6,-2748929.5,-1629328.5,-1295373.5,-429145.5,-1318323.6000000001,-1585840.2,-2191443.2999999998,-2025813.5,-912218.6,-1035456.4,-754413.7,-497029,-960347,-921998.2,160177.20000000001,149718.1,837328.3,947010.1,721726.3,68721.7,303914.3,-99613.2,-603255.30000000005,-336907.3,-1204429.6000000001,-1107268,-782565.7,-652077,-720808.6,-832091.2,-701691.5,-694802.4,-528818.4,-424632.6,-328089.2,-375502.1,-472119,-475776,-255755.3,-311152.09999999998,-368900.7,-447217.5,-510476.4,-595621.5,-335538.5,-337836,-340458.1,-343225.2,-345225.8,-348667.5,-350449.6]
[null,"Simulation 149",0,100269.7,635858.80000000005,1433674.4,883624.4,19081.5,21589.9,-750226.4,-214870.2,-610243.4,-364572.1,-729924.4,-1714030.9,-850967.3,-882539.5,-1035689,-707347,-831366.7,-227266.9,201005.9,-598289.1,-1629607.2,-1494179.4,-977879.4,-654049.80000000005,-1667981.6,-679487.5,-1016203.1,-426328.3,-394771,-511763.6,170304.1,-66642.600000000006,1014953.2,1631041.3,1389154,969266.7,412655.9,425172.1,124270.6,-120641.7,349318,-275397.8,-475399.8,-814541,-702664.3,-318601.8,-311559.3,-305949.90000000002,-221222.5,-415650.7,-476894,-258768.5,-338630.3,-367099.3,-391304.6,-447019.2,-536081.9,-267208.90000000002,-270855.3,-273176.2,-274065,-276155,-277812.2,-279959.8]
[null,"Simulation 150",0,50535.1,355839.1,-36613.199999999997,19759.3,540614.80000000005,-375133.8,-1396893.5,-1735674,-2007874.9,-1345021.8,-1284617.5,-1229009.1000000001,-367195,-295764.7,-1303380.8,-585106.1,-1587237.7,-1828023.8,-1679925.4,-1141978.1000000001,-245505.4,-334237.40000000002,-391738.1,-422131.5,-478237.7,-258095,-720317.9,-121299.9,-888694.6,-765735.9,-1186533.7,-1216253.3999999999,-1090876.7,-1185911.8999999999,-1260043.8,-1756155.2,-1424291.2,-1131130.3999999999,-520754.4,-530577.30000000005,-374919.3,-309521.5,-354934.5,-306919,-352314.7,-87874.9,-37040.400000000001,420579.8,375923.9,322376.2,315582.5,365608,361901.6,379517.9,314776.40000000002,238821,108277.9,69738.5,70943.600000000006,70910.8,68228,67541.7,62113.8,59001.1]
[null,"Simulation 151",0,84683.199999999997,372143.9,1788266.4,1367367.4,-20711.900000000001,-20741.3,-445460.1,-509065.9,-1479694.2,-1696612.1,-1727251.7,-2229882.4,-3056552.1,-2600900.1,-2346134.2999999998,-2178063.7999999998,-2147200,-1582513.5,-1848382.5,-1241913.6000000001,-1397004.7,-1156561.8,-1139477.3,-1620895,-2102900.1,-2331115.1,-2678620.9,-2641565.4,-2194115,-2637887.1,-2445052.7000000002,-2521985.5,-1837129.1,-1565543.5,-2068776.9,-1964595.3,-2209167.9,-1982441.3,-1854655.1,-1481703.8,-1673797,-1665576.3,-1616273.3,-1561172.3,-1428544.1,-898234.4,-873460.6,-803047.3,-798827.5,-701180.4,-630428.5,-308185,-398753.7,-456800.3,-515090,-559957.9,-625120.1,-295561.8,-298352.90000000002,-301942,-304410.7,-309011.20000000001,-312549.3,-313896.2]
[null,"Simulation 152",0,-132292.6,5176.1000000000004,-14472.4,615506,125649.60000000001,238398.5,-342604.2,-1152663.2,-992657.3,-1344830.7,-1529822.7,-1924055.6,-2043077.5,-1078357.3,-1743734.8,-977722.9,-1201516.6000000001,-1115072.7,-1346930,-1619933.6,-2206930.6,-2401152.2000000002,-2511060.2000000002,-2681133.7000000002,-2208721.7000000002,-1700003.9,-2499671.1,-1995297,-1985279.4,-1382409.3,-1659649.5,-1587517.5,-1544246.1,-1120428.3999999999,-1145432.3,-1159703.1000000001,-962980.7,-1305169.2,-759743.3,-1000974.6,-915758.4,-651004.80000000005,-785346.9,-626986.1,-384086.2,-253263.8,-106592.7,155550.20000000001,278874.8,212899.1,225051.8,276467,290232.40000000002,285192.40000000002,228865.3,161564.29999999999,32080.9,-6687.1,-5924.2,-4575.8,-7685,-11461.5,-16669.400000000001,-19725]
[null,"Simulation 153",0,-75165.7,-259919.3,-877485.5,-1084608.8999999999,-1407882,-2812500.9,-2829011.7,-2901519.2,-3316970.9,-2901304.1,-2685387.7,-2613980.9,-2771454.3,-3063698.8,-2648995.2000000002,-2761756.1,-2583718.6,-2978933.2,-3313491.8,-3554698.9,-3758339.4,-3606449.3,-3546072.7,-3385107.4,-3470678,-3486342,-3493380.2,-2994070.5,-2337454,-2615487.6,-2689578.5,-2232636.7000000002,-2101455.1,-2253320.2999999998,-2237243.1,-2069674.4,-2011239.1,-2402667,-2397909.7000000002,-1936313.2,-1880852.7,-1806659.8,-1810251.1,-1759165,-1722284.8,-1174280.3,-1102003.8999999999,-962114.9,-890967,-790663.2,-707799.8,-277935.8,-317496.2,-371609.5,-429875.5,-500016.7,-549375.19999999995,-264388.59999999998,-268299.59999999998,-271198.5,-274441.59999999998,-277795.7,-282081.5,-283927.40000000002]
[null,"Simulation 154",0,71128.2,233561.4,713950.7,1056083.8,457769.8,791743,-389433.5,392433.6,-327098.2,502328.3,-1279551.1000000001,490384.4,210572.1,1501871.1,196379.2,912413.6,374729.4,2323223.6,2144283.7999999998,1556561.7,1995703.6,4323671.3,3003013.1,3639381,2503642.6,2237120.1,1637432.1,538381.19999999995,1581179.6,1793608.2,1199782.2,1110217.1000000001,754951.6,821704.6,883004.1,637914.9,380813.4,174439.9,117337.60000000001,-39219.699999999997,442659.3,286125,12904.6,-436416.9,-796479.7,-491406.2,-611276.6,-612683.19999999995,-749767.5,-728208.5,-729148.2,-430183.1,-549352.6,-646771.80000000005,-717583.7,-801555.9,-868456.7,-457933.3,-462295,-465716.1,-468193.1,-471378.8,-473286.7,-476145.1]
[null,"Simulation 155",0,-86656.5,769187.1,42983.8,313563.09999999998,1490957.1,2005360,1794463.9,941612.6,1026263.8,1988691.2,2134516.2999999998,1704327.2,3112129.6,3226831.4,2850907.7,3472480,2554002.9,3209580.5,2200444.7999999998,2093183.2,1991559.3,2645979.6,237965.7,603587.69999999995,1260809.7,105231.3,-482031.5,-548978.5,-884886.9,-1140575.1000000001,19937.900000000001,821132.5,490611.4,497473.6,1264667,1974429.4,2021243.9,1773284.7,966685.9,1847421.2,1744500.2,599743.5,895366.6,792969,595544.9,608342.9,555226.5,388887.3,343193.4,492344.1,561372.5,526909.1,528781.5,543027.1,536212.30000000005,449538.9,395078.5,239779.6,240080.1,239463.8,239249.1,237538.7,233837.1,229120.8]
[null,"Simulation 156",0,144127.4,690662,707880.2,-340809.1,-218629.2,483072,1594298.9,1420161.3,833384.2,3207942.1,1865466.6,1128994.2,466756.7,206226.5,1716108.2,2056561,1779321.1,2647931,2656823.7000000002,3452585.7,3370950.7,4995278.2,5534628.5,3349403.4,3233804.5,2458099.6,2147235.7999999998,1255622.3999999999,1935917.2,2184866.7999999998,2451533.6,1080430.1000000001,1336577.3,2537060,1990258.4,3347580.3,3070207.9,3465509.1,2667708.4,2763967.4,1643882,1315424.6000000001,936574.8,1121520.8999999999,861002.6,769415.5,861639.2,749238,836793.1,751767.9,626411.4,485660.1,402813.1,391320.9,361435.6,219022.8,132933.4,60765.2,58757.599999999999,57117.8,55118.6,53480.7,49486,45748.7]
[null,"Simulation 157",0,-55751.199999999997,331726.2,745596.9,819868.9,523915.5,-84642.2,-967994.6,-924764.4,-2452464.5,-2428351.9,-2642540.1,-3309850.9,-3457457.3,-3464094.7,-3226780,-2666591.7999999998,-2505876.2999999998,-2521319.5,-2988562.5,-2815147.8,-2715372.6,-2605436.1,-2563782,-2293110.1,-2188478.6,-2035290.6,-2211801.6,-2411355,-2690615.9,-2482372.7999999998,-2282148.7999999998,-2084875.2,-2057612.7,-2125012.2000000002,-1939431.1,-1723134.2,-1583627.3,-1521306.1,-1354716.8,-1030802.4,-389021.8,-133042.20000000001,-9927.7000000000007,-189562.3,125811.9,215324.9,91948.9,-19656.400000000001,171014.9,226252.79999999999,102388.5,192569.3,159913.9,84998.399999999994,31213.200000000001,-61094.7,-185497.3,-121522.4,-123006.2,-125044.6,-128351,-130446.9,-133972.20000000001,-136698.29999999999]
[null,"Simulation 158",0,-190436.3,334487.5,284215.90000000002,518555.8,616549.4,-340488,-136276.5,-381852.9,-983923.19999999995,-1174903.7,-1563894.2,-1900225.6,-1874308.5,-2199368.1,-2216158.1,-1663274.3,-1456364.2,-1523447.7,-1683476.1,-2253039,-2688613.3,-2933438.9,-2543394.4,-2963629.3,-2971935.5,-2771833.5,-2832441.4,-2666715.9,-2554621.9,-2295556.1,-2025098.7,-2203705.7999999998,-2315867.2999999998,-2104856.7999999998,-2151192,-2446992.2999999998,-2406519.1,-2407088.6,-2349059.5,-2025216.1,-1857686.2,-1723201.6,-1587693.3,-1506146.9,-1402419.5,-1051758.8,-992239.6,-796126.4,-631012.30000000005,-491990.9,-383351.4,-59299,-103521.3,-127206.39999999999,-143921.5,-179468.1,-249110.1,-77410.399999999994,-76651.8,-77777,-78833,-81661.600000000006,-85322.3,-87246.5]
[null,"Simulation 159",0,-80508.600000000006,-472525.2,7911.9,-496217.3,-2113142.7000000002,-2568816.4,-3108285.2,-3122993.4,-2950529,-2396724.6,-1504004,-826393.8,-685895.3,-1836400.4,-2163016.4,-1875191.4,-1401989.3,-594146.30000000005,-620237.19999999995,-1130766.5,-864316.5,-847839.5,-315558.8,331267.09999999998,-264858.3,244457.7,2185618.1,3168923.2,3327782.3,1514514.2,1602419.4,87324.1,230469,920489.2,322178.3,-689313.8,-1172757.1000000001,-1606839.8,-1447284.2,-680289.7,-351619,-446810.5,-418913.6,-226155.5,-441100,98180.1,56350.6,-339331.3,-382255.3,-320707.3,-495319,-156074.79999999999,-280920.40000000002,-351642.3,-492433.1,-608071.80000000005,-665570.6,-321721.59999999998,-325451.8,-329939.40000000002,-331857.40000000002,-336199.8,-339099.3,-340952.7]
[null,"Simulation 160",0,11653.4,88410.7,-244152.6,337208.5,994514.7,-375922.5,-378431.6,-499029.7,-577023.4,-288676,-1126496.8999999999,-939926.7,-1458240.1,-1718397.6,-1955665.8,-1529668.6,-2206860.5,-2310627,-2580500.4,-2727410,-2701510.5,-2317577.5,-3079000.5,-3165134.8,-3151654,-3171878.8,-3199090.9,-3002709.4,-3048960.6,-2931790.2,-2804585.5,-2715773.6,-2643239.2999999998,-2490016.4,-2427275.2000000002,-2366150.5,-2168811.2999999998,-2050596.2,-1959699.3,-1715665.8,-1518066.9,-1349687.2,-1210190.5,-1073161.6000000001,-923122.2,-757387.5,-617299.9,-445233.5,-311980.09999999998,-191188.8,-83551.8,85091,32693.1,-45119.9,-149905,-220522,-280533.59999999998,-142347.79999999999,-143812.9,-145242.9,-149100.4,-151495.9,-154873.4,-158350.39999999999]
[null,"Simulation 161",0,142974.29999999999,581975.80000000005,220078.3,424270.2,183886.2,156148.20000000001,637683.5,1868556.1,3254464.4,3557989,3760610.3,3435355.4,2543710.2000000002,2098595.2000000002,674910.4,2602567.4,1505080.4,2222260.2999999998,2876355.7,2806006.5,2323282.7999999998,4873448,7025212.7000000002,5417940.4000000004,4626000.2,3665803.2,5008002.3,6917490.2000000002,6509218.9000000004,9298771,10627921.699999999,9909896.6999999993,7073994.4000000004,9554443.8000000007,6947705.5,7567784.5,7105195.7000000002,3360808.4,3796278.7,2240614.2999999998,1124785.3999999999,239724.5,62570.2,-428693.5,-440141.8,-123644.5,-87714.2,-103677.3,-279228,-568599.6,-703076,-403338.1,-454623.9,-494923.5,-541682.9,-623136.9,-689771.9,-350901.7,-352319,-353638.7,-356891.7,-360167.2,-361126.9,-363159.9]
[null,"Simulation 162",0,-126768.8,-324774.59999999998,-628481.1,-739691.1,-1799511,-1297158.5,-2143952.2999999998,-971903.4,-777881.1,-347139.4,1272504.6000000001,813547.6,727910.9,1740346.4,1610152.6,2649616.2000000002,2304612.5,3070607,3337934.5,3423074.3,2431126.2000000002,2831815.8,3649154.4,3666282.8,4103392.8,3071980,2479221.2999999998,4668534.9000000004,3876373.7,5719614.7000000002,5601344.9000000004,5694072.0999999996,5236586.5999999996,5458126.0999999996,5106056,4016184.5,3738808,3613262,2360431.2999999998,2160145,2495498.2000000002,1473845.5,644406.6,324697.09999999998,-454666,-324910.7,70650.899999999994,-239040.9,-290911.8,-365487.2,-478585.59999999998,-291955.09999999998,-339950.9,-388512.6,-428712.3,-452518.2,-548525.4,-288140.7,-290029.90000000002,-292327,-294548.09999999998,-297205.8,-300069.7,-302169]
[null,"Simulation 163",0,-51392.4,-534878.19999999995,-533409.6,-341483.1,-1465623,-1293308,-1747095.8,-469984.9,208726.5,194681.2,376200.6,353193.1,-433425.5,-789464.1,-295458.7,-303799.09999999998,-623691.5,-481901.8,-212661.8,-562763.9,-707429.8,-1241489.6000000001,-1923595.3,-1603827.4,-1890055.2,-2129366.1,-2534201.2999999998,-2416392.2999999998,-2241271.4,-2124602.7000000002,-2087001.5,-2141706.2000000002,-2246951,-1846995.7,-1418617.3,-1844264.6,-1739794,-1357102.3,-1030028,-431448.4,-833155.1,-994810.6,-803737,-634328.9,-499311,-78239.899999999994,-25073.599999999999,181799.1,175346.6,51807.199999999997,-100760,163769.70000000001,-48027.7,-212627.20000000001,-323787.59999999998,-477761.3,-534518.4,-271992.90000000002,-280639.7,-287301.5,-292189.90000000002,-296424.2,-300277.2,-302212.3]
[null,"Simulation 164",0,22421.7,-356467.5,-103306.8,441038.3,245872,686413,856857.9,-12707.4,185428,-1219737,-67983.899999999994,-201045.1,-427002.1,276433.90000000002,116042.1,-4061.9,465867.5,-84028.9,-37988.6,975147.5,418857.2,650875.1,-103112.8,231841,1338150,1723654.3,1475628.3,1329513.1000000001,847990.8,184364.7,1483223.4,2321091.1,897201.3,-9058.4,-539378,-1205227.1000000001,-774405.8,-993298.7,-998106.2,-301232.7,52675.1,673125.9,817248,339693.8,452305,604629.5,521780.4,423038.6,225305.5,-84489.8,-190156.3,-21118,-101047.5,-176157.6,-236248.5,-346810.5,-409871,-229790.9,-232728.6,-234801,-237550.9,-239886.2,-244815.4,-246707.7]
[null,"Simulation 165",0,32589.1,710012,316600.5,-15720.5,-676326.2,-803072.6,-534645.80000000005,-448103.9,-450311.3,220094,-101551.7,-819463.7,-516192.9,-1085217.2,-1482952.1,-1149535.5,-473144.5,-535425,-1824330.3,-1214399.8999999999,-1300323,-1187788.1000000001,-1335612.2,-834431,-497679.8,-765329.2,-1392339.5,-807535,-1735939.1,-1249829,-1346049.7,-2032974,-2321497.7999999998,-2133472.4,-2090323.4,-2294092.4,-2164663.7999999998,-2086839.5,-1926824.2,-1596386,-1498778.7,-1283385.2,-1126083.3,-987918.5,-913092.3,-655874.4,-451962.2,-233010.2,18128.400000000001,202671.7,203662.1,310891.2,277450.09999999998,273190.90000000002,285651.59999999998,211469,107983.4,60094,57663.7,54097.9,52972.800000000003,51286.2,48144,44394]
[null,"Simulation 166",0,-245728.9,713737.6,-337467.8,-203616.5,-617135,-151993.5,-421754.1,473981.4,1184516,767795.4,865431.3,1902376.3,97483.1,-1050192.7,-939428.4,-876457,-634498.69999999995,-882314.7,-1306371.8999999999,-1003113.3,-268764.79999999999,580808.9,1628807.6,3313440.6,3136340.4,3505807.8,3256580,3961646.1,3087468.5,2258733.9,1897022.5,1505895.3,1251307.2,1995585.6,1132609.7,997280.6,1651110.2,2399331.5,1297385.5,1025343.7,2196434.1,1695182.8,1489815,1158085.3999999999,1506846.5,1218167,960094.9,817679.1,517478.5,557639.1,465714.5,293836.5,220132.1,140666.1,112598.9,60868.3,6939.5,71799.7,67978,61900.3,57765.2,58145.2,55482,51311.9]
[null,"Simulation 167",0,-67596.5,-102641.60000000001,373592.3,862459.3,786287.8,-674030.1,-1469651.2,-2105708.9,-2722087.6,-2382124,-2495229.2999999998,-2434914.6,-2465450,-2548476.2999999998,-3044846.6,-3145969.8,-3213377.9,-3286780.5,-3195621.8,-3091134.8,-2833226.3,-2031432,-2857872,-2855607.3,-3041852.4,-2895155.9,-2758379.5,-2559422.9,-2333034.1,-2507986.6,-2544190.4,-2624741.7999999998,-2731841.1,-2521637.7999999998,-2554792.2000000002,-2571976,-2439917.7999999998,-2335329.7999999998,-2374218.7999999998,-1976093.6,-1847297.8,-1708189.5,-1654735,-1603072.9,-1565118.6,-1219367.3,-1005559.1,-850858.4,-832988,-792398.4,-773768,-334554.40000000002,-423650.8,-495279.4,-586817.5,-657314.4,-724336.3,-369617.3,-370302.3,-372737.2,-377009.1,-380897.1,-384115.20000000001,-385998]
[null,"Simulation 168",0,-9675.7999999999993,-279300.7,13333.7,-849358.8,61908.6,-1940488.8,-2140675.9,-1425584.5,-401854.3,749172.2,-657896.9,-112839.3,1654456.5,1652223.1,2391908.5,2804009.5,3194032,2235783.7999999998,1949109.3,3313823.4,3702329.4,5847880.4000000004,6434508,7974285.5,5713843.7999999998,6226080.5999999996,6617469.2000000002,6535447,6547951.7999999998,3709047.5,3217920.5,2905849.3,1692945.6,2612205,3302082.5,3958418.8,3694825.4,4073212.2,4004536.5,3441440,3367083.8,2123670.6,2915610.4,3008202,1635045.2,1963747.4,1951053.1,1834143.7,1921012.6,1090455.3,699601.8,410180.4,254385.4,160691.70000000001,80648,-16750,-215730.2,-146093.6,-148597.29999999999,-153076.9,-157456.4,-159484.5,-161059.79999999999,-162586.6]
[null,"Simulation 169",0,-30591.599999999999,-190489.5,-150999.9,-534470.1,-694262.7,-959339.5,411428,2479949.2999999998,4621208.5,4347934.2,4105186.4,3266095.1,3111704.6,3569530.4,3801750,4336678.8,4973556.3,3505703.2,2111380.6,639811.1,1804180,2392776.7000000002,918769.2,721814.3,2183964.2000000002,2516510.2999999998,2043931.7,1610676.1,1515822.6,1363207.7,1439836.8,878639,242978.8,-580434.6,-747858.8,-1116495.5,-872059.3,-738555.9,-762666.2,-146092.1,65535.1,8939.5,300879.3,282490.2,218845.8,335594.6,434953.7,187258,180615.7,99580.6,1001.6,47071.1,-74745.5,-99010.2,-213203,-229327.8,-255865.1,-149775.5,-152848,-157644.29999999999,-161984.9,-165606.20000000001,-167945.8,-169982.6]
[null,"Simulation 170",0,186895.1,1098884.5,901169.7,944956.9,1174779.1000000001,407156.2,-789112.4,-1909864.1,-1637116.4,15834.2,39906.300000000003,-937206.5,-960434.2,-1337729.3999999999,-1617575.6,-1524649.7,-1656915.1,-2062401.3,-1446882.4,-1994534.4,-1330372.3,-1493445,-1908129.6,-2344776.6,-2620287.5,-2460905.9,-2241301.5,-2305559.6,-1907513.8,-2584285.4,-2684768.9,-2537855.4,-2626439.7999999998,-2520881.7000000002,-2671309.7999999998,-2558557.7000000002,-2317101.1,-2264054.7000000002,-2178777.2999999998,-1900596.2,-1775136.9,-1664774.1,-1575973,-1501035,-1417802.3,-1135933.8999999999,-1047129,-891539.9,-787986.6,-672984.5,-587768.30000000005,-239507.5,-326736.3,-420539,-463746.2,-509174.9,-574039.4,-259193.60000000001,-263354.7,-265265.5,-267435.5,-269645.7,-272825.3,-274800.8]
[null,"Simulation 171",0,159547.20000000001,138279.29999999999,162064.1,166160.79999999999,1721905.4,2303012.9,2881233.8,2561310.2000000002,1465272.7,939341.5,2078491.7,1772148.7,2829273.4,2659840.1,2795671.3,3729508.7,3221282.1,4269027.9000000004,3663567.3,2615205.9,552664.4,1943038.3,1674273,1570376.2,881762.7,436413.3,428480.7,759087.1,614727.80000000005,638881.19999999995,358760.6,395572.7,-240681.5,-172906.6,144056.5,-129501,-170780.1,-607585.69999999995,-689251.7,-238224.2,-225307,-660241.9,-421934.3,-248805.9,-255221.7,141307.79999999999,-188752.4,-154380.29999999999,-136204.20000000001,-185549,-153636.6,33613.199999999997,-85747.9,-200572.4,-289936,-385308.3,-442894.1,-258676.1,-262174.59999999998,-266984.90000000002,-271262.7,-274881.09999999998,-277810.5,-280241.5]
[null,"Simulation 172",0,-71477,1045733,53290.400000000001,-327058.7,-476765,-407783.9,-721530.9,-1188354.1000000001,-1674248.9,-2237567.5,-1895680.7,-1193514.7,-2290013.6,-3212376,-3475817.3,-3095543.3,-3075672.8,-2927559.7,-3163806.8,-3141382.8,-3339854.4,-3649738.2,-3858094.7,-3778094.2,-3629121,-3353026.4,-3400920.7,-3102185,-3111285.9,-2989555.4,-2917649.7,-2857360.9,-2777119.6,-2748638.2,-2639114,-2558255.9,-2447864.4,-2304222.6,-2272499.6,-1938782.3,-1710841.1,-1495271.9,-1365939.9,-1238449,-1197270.8,-874758.7,-666216.80000000005,-523836.5,-456019,-262392,-145644.29999999999,117599.2,6556.1,-85979.3,-166626.9,-262280.5,-300474.40000000002,-159568.5,-162180.29999999999,-167072.9,-170327.6,-173720.9,-178567.2,-181444.8]
[null,"Simulation 173",0,128461.6,775037.1,122931,41882.1,-726686.1,-600673.30000000005,-1188807.1000000001,-1724610.1,-2217578.2999999998,-591903.1,-1033848.7,-1364691.7,-1604155.6,-1719320.5,-1134857.8999999999,-73251.5,-609923.1,-123058.4,-502586.2,-537045.19999999995,-1232598.7,-1077055.3999999999,-1566155.7,-1365736.5,-1877922.7,-1776103.5,-1425583.4,-1167711.5,-1074544.5,-1220871.8,-1050746.8999999999,-191811.20000000001,-737827.2,622536.6,757039.1,-5833,508600.4,-83455.5,193069.4,62213.2,231610.9,106389.5,-210155.7,458553.1,886494.4,921025.9,744825.4,865091.9,667894.69999999995,468508.6,223102.7,231974.3,61757.2,-37805.199999999997,-165232.79999999999,-253758,-424498.9,-264248.2,-270176.3,-273666,-277279.8,-282068.59999999998,-286582.5,-288461.8]
[null,"Simulation 174",0,37404,-114187.9,-319465.5,-717455.6,54623.7,-1730950.7,-1334788.6000000001,-1276658.8,-881611.2,620355.69999999995,514250.6,572734.30000000005,511758.9,-807884.6,-791425.9,101005,90906,-542234,1180852.7,460459.2,-13720,-189571,-1729936,-1002293.8,-814413.4,-129142.1,-974678.4,-1226538.5,-1280916.6000000001,-1535456.4,-2378568.2999999998,-2194403.1,-2303979.6,-2300055.2999999998,-2436968,-2549032.1,-2490930.2000000002,-2512135.7000000002,-2474399.2000000002,-2222459.9,-2138759.6,-2034266.8,-1960638.1,-1898805.8,-1792398.5,-1386027.8,-1345121.7,-1247292.3,-1181591.5,-1122022.2,-1023971.5,-617869.6,-691857.4,-756010.3,-815341.4,-863949.6,-918550.9,-469783.9,-471922.1,-475129.9,-477811.20000000001,-480498.3,-481631,-482897]
[null,"Simulation 175",0,51997.2,-107266.6,93105.5,598275.69999999995,677949,145152.70000000001,675894,1140495.3999999999,-219721.2,164647.5,-553471.30000000005,-901905.7,-1070617.8999999999,-1154283,-827095.6,-551591.69999999995,-1112463.7,-1772439.8,-1318035.8999999999,-1978534.2,-2072311.6,-2157233.7000000002,-2308374.5,-2238529.2000000002,-2005603.1,-2251396.1,-2375970,-2314158.7000000002,-2189355.4,-2168226.7000000002,-2189555.2000000002,-2130171.1,-2137737.7000000002,-2167816.7999999998,-2074095,-1953704.6,-1633293.7,-1745203.1,-1631989.6,-1371527.9,-902899.6,-233208.1,-316288.40000000002,-344670.9,-285980.2,-267474.90000000002,106415.8,118344.4,229470.5,227243.4,277580.5,330422.7,308338,251520.1,227212.7,148551,49332.6,-21023.4,-21081.7,-20844,-22224.3,-23211.9,-26897.200000000001,-28718.1]
[null,"Simulation 176",0,288375.09999999998,597631.9,790844,1108908.5,1091162.7,210646.6,-753383.9,-1196689.3,-1018329.8,-643736.4,-939027.2,296995,-184018.2,-585472.69999999995,-1466111.4,-1771689,-1921889.4,-2245518.6,-1760185,-1866796.8,-2091800.8,-2421388.5,-2901462,-2727387.5,-2721740.3,-2421137.2000000002,-2389037.4,-2350859.2000000002,-2649822.7999999998,-2600239.1,-2359050.7999999998,-2243498.4,-2377678.9,-2306872.6,-2360256,-2414397.7999999998,-2332303.7999999998,-2234311.6,-2180471.5,-1889466.5,-1816676.1,-1627539.5,-1567826.2,-1471571.8,-1443533.7,-1143321.1000000001,-1086607.7,-996421.3,-833777.5,-774323.1,-750103.3,-429116.5,-531726.5,-606535.5,-674634,-738919.9,-783266.5,-398072.9,-401073.5,-406065.6,-408854.3,-411898.1,-413475.2,-415285]
[null,"Simulation 177",0,213284.1,663030.1,287468.59999999998,671510.2,1366331.1,1939546.7,2673030.2000000002,4771809.5999999996,4528525.2,5298272.7,5271103.0999999996,5173397.0999999996,6068174,3791827.9,3051147.3,5323670.4000000004,7063801.0999999996,5446593.7999999998,3237006.4,1270417.6000000001,696840.2,1164492.6000000001,1523355.7,1829867.7,2079830.7,689501,1285514.1000000001,1406594.9,816554.2,626343.9,1297614.6000000001,965171.3,1347808,809509.9,1515824.3,217570.4,227770.9,727708.3,305277.90000000002,2137609.7000000002,2143121.9,991067.1,789308,1120300.5,1042080.3,1540656.4,1380519.9,794335.8,769640.4,581663.69999999995,497401.8,425074.9,314158.5,276447,224270.3,225787.5,105775.7,88372.1,86673.3,83712.800000000003,80888.100000000006,77431.199999999997,71779,67566.399999999994]
[null,"Simulation 178",0,-38207.4,296521.3,1135942.8999999999,332053.59999999998,806425.9,-91961.8,-439857.4,-360973.4,208506.6,5429,-291649,-565928.5,-319748.8,-153929.60000000001,-212378.3,319883.2,1064751.3999999999,2610441.1,2567853.7000000002,2675069.9,3049310.3,2469213.7999999998,3161301.7,2148566.4,3399935.3,3644580.4,3389992.5,3746882.7,2581169.2000000002,2816244.9,1221940,1193940.3999999999,1653584.6,2335228.7999999998,2564114.2999999998,2510871,1371852.5,1395733.6,1851590.3,1518710.6,1212626.3999999999,865120.7,772507.9,337988.2,106631.6,494256.9,59030.6,155948.9,-124929.8,-282331.5,-328980.90000000002,-143986.6,-222013.9,-291149.90000000002,-371613.3,-423572.7,-509794.1,-270563.20000000001,-273220,-276206.90000000002,-277782.09999999998,-280277.90000000002,-282854.8,-285063.90000000002]
[null,"Simulation 179",0,346992.6,121536.5,-321673.09999999998,-717776.2,-310893.40000000002,1537416.8,4101116.5,3613599.6,4704809.2,3663013.3,3381232.9,1223316.3999999999,2100397.2000000002,1094924.7,-332378.7,-1463217.2,-760894.8,-1048010.9,-399709,-1192772.6000000001,742701.4,523988.4,18680.599999999999,953077,-218201.60000000001,-365195.9,-163993.60000000001,919650.5,925568,1888804.4,1041706.4,630441.19999999995,-671894.9,-334001.09999999998,-690646.6,-923271.4,-839544.3,-1158428.2,-952619.6,-518853.1,-336172.1,111730.1,395648.7,580429.5,375975.5,400039.3,550819.80000000005,498194.5,339404.3,319903.5,396719.7,406610,383196,295505.5,238092.1,207940.4,46571.6,14551.8,12710,8394.1,6833.1,5469.7,-800.7,-3965.6]
[null,"Simulation 180",0,68586.899999999994,-110949.3,-267003.09999999998,-152062,-26323.9,386097.4,-610570,-858943.5,-629058.5,-385599.2,620734.5,462957.2,-772833.5,-504484.1,141939.29999999999,1081745.8,487547.7,-423019.7,137669.20000000001,466758.2,520841.3,781647.8,742470.5,-471982.3,-1570926.4,-1710161.1,-2184319.1,-2096110.4,-1990221.6,-2118759.2000000002,-1596748.8,-1144163.7,-1692076.6,-1533405.4,-1472453.1,-1903971.4,-1861548.8,-1500305.9,-1249620.6000000001,-1260582.6000000001,-1236944.8,-1111721.1000000001,-1002195.1,-707276.6,-895327.6,-496551,-400656.9,-641380.69999999995,-610665.9,-587098,-783667.9,-487087.1,-507959.3,-520244.9,-575765.19999999995,-624060,-693144.1,-328447.8,-330144.3,-330143.5,-332137.40000000002,-334271.3,-336875.7,-338392.9]
[null,"Simulation 181",0,-77946.899999999994,606398.69999999995,588442.30000000005,768084.3,-270203.2,-364011.3,-1099209.3999999999,-323789.8,-750463.1,-1816829.5,-2367977.5,-2034089.1,-2415112.6,-1966547.9,-1850799.4,-1367997.2,-1201824.6000000001,-714049.5,330547,-548330.1,-764785.1,-397596.5,-490224,-1106781.1000000001,-480754.6,-712328.4,83243,614523.1,711552.2,633597.30000000005,479021.1,-671381.9,-969167.1,-557637.1,-859827,-698692.2,-452981.3,-957676.3,-642761,-469526.4,27456.7,408309.7,-117126.5,277025.90000000002,61439.9,252774.9,-192063.5,-218912.4,-198812.5,-200524.9,-243118.1,-83948,-88326.1,-101021.5,-151939.20000000001,-223681.7,-319409.8,-162479.1,-162092.4,-163722.5,-166312.6,-168675.3,-173282.9,-175675.8]
[null,"Simulation 182",0,-186633.2,-607384.4,-316825.90000000002,-217444.2,594723.19999999995,195226.3,-688108.5,-1115651.6000000001,-700525.2,66118.8,146712.1,-1215464.3,-1080919.2,-1829995.4,-2134994,-796803.8,415041.4,282515.8,1186753.1000000001,1983393.6,2044686.5,2206600,1951847.5,745372.9,-222415.8,-990589.2,-1276355.7,-916606.9,-689679,-567430,-922297.6,-1274907.3999999999,-441253.1,-498123.3,-451788.5,-332602.59999999998,-414882.6,-7728.6,89850.1,454834.5,-237765.7,-671062.69999999995,-1094360.3,-939793.6,-884157.1,-640387.4,-494091.5,-662776.9,-625361.4,-559838.6,-584165.19999999995,-294423.2,-389509.8,-438295.6,-486611.9,-563698.80000000005,-634507.6,-307858.3,-310334,-313813.90000000002,-317430.3,-320116,-321999.09999999998,-324232]
[null,"Simulation 183",0,9391,99782.6,-303697.59999999998,-184679.3,403341.5,286937,-418763.7,1071739.8,-210559.6,1199644.6000000001,834771.4,-190777.5,-636990.9,645866.1,1513414.8,2023309.5,702923.8,703441.4,481116.5,290294.90000000002,543968,341249.3,526521.9,148139.70000000001,-763825,-1593358.9,-1626423.5,-1927546.6,-1770048.1,-1895466.7,-1637692.2,-2093440.8,-2271576.7000000002,-1986057.4,-1940776,-2134452.6,-2155471.4,-1998279.7,-1723375.3,-1030806.3,-654348.1,-760522,-353103,-451826.2,-307497.59999999998,123766.1,296167.5,2927,-139396.79999999999,-355101.1,-408367.8,-260030,-304778,-383844.8,-409725.1,-481639.2,-562743.6,-297606.09999999998,-298860.2,-301572.3,-303909.09999999998,-306002.8,-309769.59999999998,-312488.2]
[null,"Simulation 184",0,-245529.2,195009.3,794198.8,1488757.9,-108760,-402069.4,-183698.4,369073.9,73222.3,-651387.19999999995,-1566602.5,-2011767.4,-2092221.4,-2208222.1,-1741815.8,-1725938.9,-1782815.3,-1813572,-1149508.2,-1129857,-257819.8,409493.2,233768.3,-284692.40000000002,-98830.6,107007.4,-279949.40000000002,546957.6,398514.1,217919.4,235962.6,717078.7,337587.8,-49976.9,1185796.5,963287.5,1657806.4,1353004.5,75336.3,132457.9,431772,201778.1,-176720.4,-262071.3,-633488.1,-231654.1,88103.2,-102878.39999999999,-63278.400000000001,-279297.2,-312499.40000000002,-129255.5,-173079,-241627.9,-327752.09999999998,-502613.5,-599767.1,-352889.4,-356861.4,-361475.5,-363553.7,-367352.3,-371117.6,-373881.4]
[null,"Simulation 185",0,255293.8,241428.1,-245037.7,-111618.6,-617357.69999999995,250190.3,877390,-33211.300000000003,-628375.5,-723815.4,-955042.6,-1632330.7,-1931008.8,-1090843.8,-1139400.1000000001,-284410.59999999998,-399856.4,-1384137.3,-1174320.1000000001,-1735943.2,-1132334.1000000001,-646588.9,-1190728.8999999999,-1583983.4,-2219551.5,-1825237.4,-2357252.6,-2117197.5,-2119849.7000000002,-1938380.6,-1470757.4,-1693590.7,-1732739.8,-1822887.9,-1777613.3,-2098339.7000000002,-2145102.5,-2144706.5,-1926472,-1578409.9,-1378929.4,-915924.9,-667785.9,-521898.8,-362859.3,329670,709181.6,722076.4,618764.1,510327.4,360694.9,288140.90000000002,299289.09999999998,345790.3,287173.7,199231.6,87554.4,20952,20887.599999999999,18930.099999999999,15634.9,12558.8,10626.8,7830.4]
[null,"Simulation 186",0,47634.7,848909.6,1273551.7,2202602,3294441,3319343.5,3845836.1,3590621.6,3392886,4280253.3,6076612.2999999998,7219669.4000000004,8250550.5999999996,9514123.6999999993,8008918,9573147.9000000004,8046595.0999999996,8003379.9000000004,7437763.5,8326533.7999999998,8817031.0999999996,8358506.0999999996,9479986.0999999996,5885124.2000000002,4009670.8,4799361.2,4922633.2,4816060.2,3886605.8,3057693.1,2523578.9,978958.1,1767068.9,1655662.4,2069202.9,3982140.5,5462992.0999999996,3247672.2,3809412.2,2988151.8,2069313.2,1993224.4,1670668.7,1603649.1,1706092.8,2066740.7,1358590.5,821680.8,629054.19999999995,441664.8,-9889.4,115528.4,-121554.9,-276229.8,-411470.3,-503679.5,-620077.30000000005,-364542,-371461.8,-377629.5,-383455.8,-387414.6,-389970.8,-391966.5]
[null,"Simulation 187",0,-232581.1,146932.9,1144540.8999999999,647792.19999999995,-654021.30000000005,-1179600.3999999999,-1237690.8,-2106112.7999999998,-1993216.7,-2521388.1,-2012416.8,-1597752.1,-388640.2,342133.9,-352082.8,103825.8,1009896.8,265595.40000000002,-2514.1999999999998,-761608.8,-1012986.3,-1317790.7,-1377594.4,-1577429.2,-1440160.1,-1533822.2,-1935061.4,-1803754.4,-1814607.6,-1865074.9,-1567174,-1429448.9,-1595754.3,-1506892.9,-1207682.5,-1002114.1,-556550.1,-166349.29999999999,-883020.4,-1014251.6,-619395.19999999995,-691038.1,-344843.5,-660081.69999999995,-738740.4,-700061.3,-715350.7,-605359,-551843.4,-405125.8,-315861.3,-24624.6,-32535.8,-38721.5,-80911.399999999994,-140986.9,-253050.1,-134042.70000000001,-132011.5,-132588.29999999999,-134182.79999999999,-136744,-140446.39999999999,-144336.1]
[null,"Simulation 188",0,-22976.400000000001,-859421.5,-1170295.3,-1339435.7,-586394.69999999995,-1926939.1,-2223182.5,-1994170.7,-2886554.8,-2997492.1,-2534337.9,-3001244.7,-3246438.9,-3267504.7,-3006317.2,-2904261,-3193706.5,-3268887.6,-3156876.8,-2953148.4,-2770707.3,-2808107.9,-2781144.7,-2553251.4,-2829709.8,-2807835.8,-2624673.7999999998,-2122133.2999999998,-1893970.6,-2455871.1,-2497058.1,-2287271,-2334052.4,-2252143.5,-2449481.7999999998,-2365914.1,-2276162.4,-2269210.6,-2176481.7000000002,-1909388.8,-1694323,-1537372.1,-1452168.3,-1291825.8999999999,-1244623.8999999999,-890785.8,-686950.2,-506905.5,-446752.9,-373212.3,-304174.59999999998,3443.6,-127651.1,-242790.39999999999,-374283.5,-485209.3,-579602.4,-306634.3,-311642.90000000002,-316843.90000000002,-321716,-324653.8,-327410.7,-330578]
[null,"Simulation 189",0,272276,1035453.4,35528.400000000001,271317.09999999998,1716796,-1088271,-2214474.6,-2418779.7999999998,-1689106.7,-1912820.1,-2588627.4,-3078265.9,-3054402.5,-2728508,-2981097.7,-3337677.6,-3322294.4,-3370361.7,-3142034.1,-3405596.6,-3622640.7,-3530711,-3650599.5,-3452928.4,-3420918.3,-3372808.4,-3286276.2,-3091752.2,-2888851.8,-2746498.3,-2642190.5,-2469036.5,-2410590.6,-2492549.9,-2373013.7999999998,-2207932.9,-2032415.5,-1867032.5,-1729086.3,-1536062.5,-1467639.5,-1209213.7,-972910.7,-837402.5,-667085.80000000005,-565400.6,-466758.3,-227381.8,-22494.799999999999,174442.2,300646.7,413557.7,337301.3,240571.9,187192.6,155409.60000000001,38691.5,-6466.3,-8530,-11816.4,-14222.5,-17090.599999999999,-19777.599999999999,-20736]
[null,"Simulation 190",0,-35303.300000000003,430778.7,165064.5,-447126.8,-659456.4,-468901,-1596778.5,-1698442,-1101319.1000000001,11778.4,-758935.1,-1096732.7,176478,-475377.8,-941753.1,-543102.1,-74989,-477547.7,-654195.1,121205.8,242661.4,439547.6,-605814,-856424.1,-1355423.3,-1624234.8,-2204799.2000000002,-1879832.3,-2255519.7999999998,-1973111.1,-980481.4,-227767.7,213662.5,260959.6,-112231,-329841.40000000002,-367194.1,-63360.4,-629912.4,-460181.5,-412838,-692746.5,-371228.7,-37388.5,-398066.7,60538.9,133421,202157.1,144948,73335.100000000006,-39335.199999999997,119708.7,-40524.1,-179446.39999999999,-336821.7,-465242.7,-539472.30000000005,-297896.8,-304209.90000000002,-308538.5,-313306.5,-319694.90000000002,-323978.3,-326384.5]
[null,"Simulation 191",0,141873.79999999999,-467850.4,-1042011.6,-1232816.8,-911884,-800234.9,-714524.3,-805010.7,-1218449,-1363981.5,-1275043.8999999999,-1265747.2,-1719977.5,-1095626.3999999999,-1627652.2,-806895.7,-1870669.5,-1521753.7,-1574213,-1672342.3,-1420216.3,-676640.7,-716823.1,-613360,-477603.7,-831478.7,-380069.4,-1192626.8999999999,-868539.2,-818916.6,-539715.80000000005,-747365,11449.4,-998589.5,-869195.2,-956924.6,-1128813.2,-1415600.1,-1570885.7,-1339239.3,-1173263.5,-1295285.8999999999,-1048036.6,-942752.3,-1071084,-745044.1,-472171.5,-533789.69999999995,-526814.80000000005,-519271.2,-533480,-224529.8,-271790.2,-311984.5,-336639.4,-410197.6,-511935.3,-276268.79999999999,-278959.40000000002,-280815.09999999998,-283846,-285672.8,-289732.40000000002,-292793.5]
[null,"Simulation 192",0,-44061,-164201.4,-733530.5,144118,-1357405.9,-2152560.7999999998,-2750893.7,-2076625.6,-1097533.8999999999,-995623.1,-481983.6,-1036278.8,-1154868.8999999999,-1527165.1,-584145.80000000005,-866208.8,-796847.1,217093.9,240422.39999999999,1177244.2,1742101.5,2044697.7,1606966.1,1743868.9,1889751.9,1588389.8,1757264.2,1173008.3,1996277,1114304.6000000001,1931380.2,608308.19999999995,52763.199999999997,-120984.6,217479.7,127180.5,1189856.1000000001,431203.1,867179.9,1675947,1673313.8,2218160.7000000002,1781435.6,1362203.4,1456308.5,1302069.8,1150815.8,652282.30000000005,251015.4,45875.8,-256772.7,-134753.70000000001,-247029.1,-351660.4,-437871.2,-520308.3,-609305.80000000005,-320480.7,-324092.09999999998,-327546.2,-330718.8,-334289.5,-337491.4,-340402.5]
[null,"Simulation 193",0,-108942,-717847.6,-104231.1,301541.40000000002,2046396.8,538399.19999999995,-977948,-464394.8,340796.3,331885,-63496.2,171908.1,221508.8,2424086.6,2466460.2000000002,2572634.7000000002,2704432,3625317.3,3841225.4,2827146.7,3346518.1,3429400,3168582.7,3361423.6,3204717.6,2268037.7000000002,3072400.2,3886241,3935349.3,3651465.7,3843749.5,2818827.9,4675978.3,4480287.7,5139496.7,2133395.7999999998,3152408.5,3323712.4,4983769.9000000004,4424537.4000000004,3769159.2,3869204.5,4657678.4000000004,3885661.6,2147330.6,2422617.7999999998,1945555.4,1613639.3,1077471.3,855123.9,354130.8,214656.9,133032.4,60715.8,-9003.5,-174046.9,-271423.7,-163963.4,-166597,-169651.7,-172858.3,-176178.5,-178109,-180168.7]
[null,"Simulation 194",0,118918.2,197811.4,273583.5,971466.7,1347343.7,319635.5,-980810.7,-1008118.5,-1128647.7,-964990.6,-1806439,-1466539.9,-1278087.3999999999,-1991918.4,-2156173.7999999998,-2100263.7999999998,-2790332.6,-3010166.2,-3161150.1,-2997630.2,-3400235.7,-3167835,-3272643.2,-3381374.4,-3479478,-3596308.3,-3580361.5,-3554149.3,-3448239.5,-3164720.9,-3027015.8,-2982096.7,-2905873.6,-2725590.4,-2737089.8,-2626833.5,-2477628.5,-2328374.7999999998,-2253460.2999999998,-1984650,-1855456.9,-1613846.5,-1522125.4,-1388454,-1263957.3,-1060018.5,-929285.9,-711790.7,-609919.69999999995,-549836.6,-525093.19999999995,-231033.8,-330744.09999999998,-415356.4,-440565.8,-504101.6,-546678,-258534.9,-263376,-266689.5,-268312.90000000002,-271911.5,-274046.8,-276866.8]
[null,"Simulation 195",0,-42290.3,-626456.69999999995,-1219441.2,-879311.5,1144648.5,1807699.1,1254900.3999999999,1222871.7,1634972,1217603.2,928014.3,1522332.9,1599376.6,2300557.5,2125376.9,1382687.8,406052.7,-133831.1,-1459072,-1765013.2,-1246414.1000000001,-998550.8,-1336052.1000000001,-55071.3,480363,184041.5,336492.6,514316.3,432144,246755.3,135159.1,589450.30000000005,605716.30000000005,445369.2,94407.3,1494511.3,1370303.4,1867503.9,2509564.1,2417351,3071636.5,2293275.4,2324990.9,1903950,1307491.2,831679.1,356714.2,124730.7,171293.2,300252.09999999998,201473.7,161470.79999999999,56872.6,-9100,-44523.6,-77289.600000000006,-177963.2,-105222.6,-109711.2,-113317.3,-115829.5,-116774.39999999999,-118001.7,-120928.7]
[null,"Simulation 196",0,24804.9,1037922.9,2018136,2228329.4,538264.6,1482875.8,914677.9,1439373.9,1066875.7,1007122,1479013.4,6532.6,662651.6,-487240.8,91859.8,823125.3,1059411,755661.8,902710.5,1631280.3,1224378.3999999999,1020949.4,1573128.9,1640187.3,1959645,2458691,1826538.9,3571215.9,3516980.6,4669120.9000000004,4493779.8,5088663.2,3685713.7,3538579.9,2407207.1,1539701.9,1411257.2,2209720.2000000002,2275727.1,3189020,2476870.6,1237523.2,885903.1,273163.7,445036.6,640842.69999999995,756174.8,246351.3,184620.5,-131013.9,-250398,-88881.8,-212409.7,-269774.7,-332976.59999999998,-399055.5,-469230.1,-230500.8,-232026.3,-234081.4,-237229.5,-239591.7,-242567.8,-244639.3]
[null,"Simulation 197",0,125355,-71064.7,47570.1,153407,-845652.4,-2457358.2999999998,-2591601,-3010690.9,-2544768.2000000002,-1946049.1,-2180738.5,-2701012.6,-2931576.8,-2590602.2999999998,-2990249.1,-2640150.7999999998,-2554395.7000000002,-3133810.9,-2990341.2,-2890123.4,-2678921.2000000002,-2533537.2000000002,-2425562.4,-2691957.6,-2735204.1,-2835479.4,-2926201.6,-3120250.2,-3054700.3,-3057750,-2796019.1,-2655550.1,-2850780.7,-2556913.7999999998,-2614946.2000000002,-2703795.5,-2620205.4,-2564335.9,-2527641.7000000002,-2178028.7999999998,-2099199.2000000002,-1928904.6,-1785212.3,-1633381.6,-1587858.5,-1199376.3,-1106777.3,-947046.5,-836871.5,-775463.3,-688296.5,-315951.90000000002,-351053.3,-399683.7,-488529.9,-558339.5,-630666.9,-321144,-323835.90000000002,-325431.90000000002,-327436.90000000002,-331255.8,-334022.40000000002,-335777.5]
[null,"Simulation 198",0,118385.3,695092.7,1247963.2,1646496.8,2523037.1,1905145.2,2481286.2000000002,3928949.6,3850056.3,3429453.2,2730253.1,3449415.1,1960213.9,1711820.7,797482.9,-288163.20000000001,466519.1,-732363.4,-1051778.5,-82075,737582.3,785886.7,7604.7,775553.2,1768198.6,2176787.5,2311393.7000000002,3359919.7,3921837.7,5037435.9000000004,4939503.4000000004,5282606.5,3010695.5,3720680.5,3932410,3713391.4,1991935.3,1435781.5,1284900.5,1976893.8,2028195.3,1700146.8,2072906,2523131.7000000002,1495069.4,1330173.3,1177910,1310854.8,965539.6,715521.7,571497.80000000005,481828.1,431684.4,293640.90000000002,185879.8,134065.29999999999,35770.9,-19799.599999999999,-21092.7,-24656.400000000001,-27528.6,-30260.5,-34225.599999999999,-38157.1]
[null,"Simulation 199",0,-13005.7,-254899.1,-774663.6,-1293662.8999999999,-1151875.1000000001,-1945410.2,-2277000,-3213539,-3535606.2,-4160896.8,-4441090.0999999996,-4290583.0999999996,-4517867,-4380649.4000000004,-4065662.5,-3931041.9,-4023613.1,-3732863.8,-3640545.7,-3476330.9,-3425092.6,-3659006.5,-3481507,-3250431.4,-3041518.9,-3060270,-3210878.8,-3122011.1,-2893104.8,-2798287.5,-2696095.8,-2604440.4,-2517123.2999999998,-2446639.4,-2375208.7000000002,-2198995.7999999998,-1997144.1,-1884031.6,-1862820.3,-1675166.5,-1464470.4,-1275610.6000000001,-1078833.6000000001,-979269.1,-931038.1,-784911.1,-662217.6,-412955.3,-195451.1,12799.6,155417.4,277616.5,214711,173598.2,93023.4,25830.1,-60396.800000000003,-70155.899999999994,-72928.100000000006,-75004.7,-77206.399999999994,-79720.3,-83244.800000000003,-85455.3]
[null,"Simulation 200",0,-153854,196029.4,335787,418754,887512.3,-478041.1,-451859.7,-730572.1,996754.4,1837757.6,385735.4,640950.80000000005,1741651.1,-231009,550373.69999999995,212418.9,64713.3,-684840,-419325.1,-657099.19999999995,-252496.3,-460671.6,-241441.5,-219247.9,-580762.1,-1416530.5,-1580268.1,-1773543.7,-1433127,-1171472.2,-1356515.9,-1052748.3,-1114529.5,637608.69999999995,760733.6,677011.8,900033.2,907277.3,527084.80000000005,1283054.3,2151038.7000000002,2208409.7000000002,1112482.2,854757.5,-287913.5,-153974.5,149162.6,140300.9,-1683.2,23875.1,-95567.2,34177,72174.899999999994,53038.3,-15797.3,-43087.7,-151828.1,-9884.2000000000007,-8993.7999999999993,-11882.4,-13562.5,-15570.6,-21155.3,-24402.7]
[null,"Simulation 201",0,-18127.900000000001,-53466.1,-550851.4,496667.1,502178.3,653604,12115.3,1060822.5,1251754.3999999999,2256011.5,2643600.1,2639470.6,2737737.8,2653458.2999999998,4025282.4,5160257.4000000004,4802014,4042517.9,3665563.3,4670779,5046804.5999999996,5943963.7000000002,3277727.7,3940050.1,5027221.7,3939906.7,4390400,4840307.3,5142859.9000000004,5657632.0999999996,5954900.7999999998,7193509.2999999998,9013577.0999999996,8888476.1999999993,8483260.4000000004,9198962.5,8702054.8000000007,6902091,4938381,2848841.2,2161881.7000000002,1474915.9,1202575.8,1260371,1164104.8999999999,1891468.2,1885949.7,1234891.5,739981,361692.6,56087.9,112985,-40488.1,-161132.79999999999,-316176.09999999998,-473091,-578500.69999999995,-357911.1,-363527.7,-367008.7,-370382.1,-374373.3,-378321.3,-380388]
[null,"Simulation 202",0,132727.79999999999,-732222.3,-176807.3,171619.7,-756711.7,-453276.8,-522438.5,-614663.4,-549795.80000000005,389531.6,1039428.9,-800758.6,-545126.5,1097041.8,-94416.8,402231.5,382083.1,1251044.7,518140,962508.80000000005,734264.2,1940999.6,1922426.5,2941241.7,6335969.7999999998,4186775.6,4267867.3,4982840,4633386.5,2530864.2000000002,2620109.9,2247496.7999999998,2492415.1,2986504.1,2003689.8,2131497.9,2338254.9,1167971.8,539143.1,240330.3,413734.9,420763.9,635122.80000000005,765504.8,579058.9,411899.4,206059.6,231438.9,275002.40000000002,71740,-212936.5,-67273.7,-88248.3,-159937.29999999999,-170058.5,-237151,-303035.09999999998,-120416.1,-122294.2,-126655.6,-128109.3,-128074.1,-132958.5,-134884]
[null,"Simulation 203",0,68286.2,-199319.6,-161613.79999999999,-1337981.5,-451788.6,-66836,67909.2,228754.6,-153542,975403.1,910039.3,337774.3,143697.4,-8849,717368,1882318.3,2190437.4,1435635.9,950995.2,1363339.1,762667.4,-244473.7,-1191322.3,-1043143.3,-502952.6,-1027802.1,-1164126.2,-1329097.3,-1245509.2,-1758608.8,-2081384.4,-2036976.4,-1956814.1,-1770559,-2027469,-2041546.1,-1988934.3,-1803984.7,-1788985,-1625093.7,-1500673,-1352074.4,-1213486.8,-1081684.8999999999,-1027458.4,-846211.1,-820941.5,-646586.4,-417588.7,-291897,-211638.7,93149.6,-48036.1,-161992.5,-230286.9,-272423.8,-359791,-170899.7,-175381.2,-180110.9,-184199.8,-186021.6,-189389.3,-192502.2]
[null,"Simulation 204",0,431373.5,742897.3,873248.3,1488462.7,25846.7,-125495.8,-1388293.9,-2079554.4,-1099145.3999999999,-394062.1,-90845.8,331274.5,911666.9,559026.69999999995,959922.7,358790.40000000002,-151635.79999999999,278680.2,-198097.1,-1328293.3,-1859011.1,-1713616.2,-1955037.4,-2318272.5,-2643437.2999999998,-2291280.5,-2283457,-2090228.8,-2097665.2999999998,-2145330.5,-2099507.1,-2096242.8,-2243831.2000000002,-2014530.6,-2134853.2000000002,-2252154.7999999998,-2292856,-2358993.4,-2279433.2000000002,-1871481.8,-1697311.2,-1591181.9,-1523833.5,-1434747,-1396202.9,-930650.2,-644215,-661443,-535764.9,-558018.1,-557452.30000000005,-272851.40000000002,-288582,-301280.59999999998,-377625.1,-450606.3,-498875.5,-196331.4,-198087.6,-199370.7,-201822.5,-205868.2,-208585.60000000001,-212102]
[null,"Simulation 205",0,-76780.7,39504.5,-24941.599999999999,-145131.70000000001,-444844.9,-1448349.5,-2127694.9,-1373264,-1576683.6,-542439.9,-1480912.3,-1138020.2,-541431.80000000005,-1360227.5,-1378825.7,-1854358.6,-1541497.8,-1743468.4,-2242510.7000000002,-2611918.4,-2876402.8,-2848983,-2991184.1,-2804728.2,-2773956,-2774614.4,-2916361.2,-2923935.5,-2852374.5,-2750767.4,-2633972.9,-2544498,-2428982.6,-2371192.4,-2299104.4,-2122250.4,-1966275.6,-1891836.4,-1789718.4,-1720500.6,-1611027.7,-1425615.8,-1211632,-1073923.6000000001,-1043950.8,-863163.1,-779995.4,-545232.30000000005,-355904.2,-187780.9,-159663.9,-2435.6999999999998,-18037.2,-78588.100000000006,-110866,-77903.899999999994,-149655.9,-49612.5,-51148,-52719.1,-54324.4,-57468.1,-62808.2,-64869.9]
[null,"Simulation 206",0,63093.2,-121199.2,66594,284667.7,-692484.3,-409088.7,-1164199.6000000001,-1733667.2,-2391613.2000000002,-2352735.6,-2853710.7,-2803080.2,-3014044.1,-3197547.9,-2937677.3,-3209156.2,-3316604.7,-3659921.7,-3398735.4,-3223613.9,-3171552.8,-3287498.5,-3272820.7,-3273299.4,-3107103.8,-3109969,-3154202.4,-2907273,-3016592,-2823667.2,-2617636.1,-2849841,-2736059.7,-2180393,-2245218.7000000002,-2335965.9,-2033366.8,-2280666.6,-2221642.9,-1766830.8,-1532936.6,-1554856.4,-1085388,-1127061.8999999999,-1046779.1,-628010.4,-378861.4,-244920.3,-333937.40000000002,-403220.1,-503178.8,-241252.3,-304353.40000000002,-341393.1,-401143.6,-501560.3,-579354.19999999995,-290672.7,-294403.20000000001,-297737.59999999998,-301015,-304158.09999999998,-307570.59999999998,-310348.90000000002]
[null,"Simulation 207",0,-144935.70000000001,-748885.1,-1265304,-1332038.1000000001,-1571603.5,-661718.69999999995,-1350324.8,-1426672.7,-1895699.2,-867777,-173326.6,-374335.5,914246.4,303886.5,520710.7,689663.9,-294663.59999999998,-788862.6,-34830.6,1457241,2158818.7999999998,3815356,4678152.9000000004,3811475.5,2209289.4,1919671.1,763084.7,735734.2,770476.5,485948.1,46484.2,-538492.5,-796180.7,-1119937,-1202100.8999999999,-1789244.1,-1870604.7,-1923598.9,-2465856.1,-2006278.4,-1887636.7,-1901326.2,-1906334.4,-1882776.2,-1624385.8,-1067079.5,-1093624.7,-1105901.7,-1127087.3,-1095610.3999999999,-1009119.1,-539791.69999999995,-557756.5,-606268.19999999995,-667192.4,-713075.3,-752453.2,-391248.9,-393576.6,-394698.2,-398027.1,-401757.2,-403192.6,-404414.5]
[null,"Simulation 208",0,-151932.20000000001,-830801.5,-480685.5,-537051.80000000005,-107960.5,-1302484.3,-640000.80000000005,-687318.7,-884107.7,-530417.30000000005,-513695.4,65990.2,-781476.5,-744224.8,-470614.6,-301525.5,-283480.2,-194988.4,-13472.2,756678.9,-139427.4,276187.8,-148390.20000000001,-1214583.7,-1402483.2,-1744249.2,-1148648.8999999999,-722031.4,-259297.6,-413332.2,-125124.6,-438584.9,68543.899999999994,94391.9,-935087.4,-1295613.1000000001,-999895.8,-1423704.1,-951312.1,-400411.1,-625505.1,-315749.2,-504453.6,-414260.9,-333441.59999999998,-15626.7,-42784.2,-94678.399999999994,-94584.7,-117846.7,-106857,54422.400000000001,-24845.4,-117177.3,-252131.9,-357550.5,-455271.5,-293829.09999999998,-297139.3,-300936.40000000002,-304640.7,-307132.40000000002,-311117.8,-313965.7]
[null,"Simulation 209",0,133790.9,396114.8,1031860.4,1080666.8,998932.7,603075.19999999995,-446310,145835.79999999999,1215996.8,1087147.5,-527979.6,-1162748.5,-2218041.7999999998,-2602218.2999999998,-1955613.2,-1303257,-810166.5,930193.9,1237744.8,1984923.4,1399946.9,2138650.7999999998,1537906.1,2448004.7000000002,2477874.6,3215288.8,3359095.1,5239166.5999999996,4060281.7,3614869.7,4493336.0999999996,4937568.8,4687790.4000000004,6277140.9000000004,7885655.0999999996,7729970.7999999998,8514395.9000000004,8532892.9000000004,11409486.6,11774473.6,11377365.5,9142310.8000000007,8654446.5,8285340.7000000002,8375533.2000000002,7079269.9000000004,5529292.9000000004,4616720.7,2683751.6,1454560.8,848606.4,451285.8,307649.5,170500.7,57077.4,-53871.6,-157721,-91503,-96224.2,-99421.3,-103467,-108939.6,-114761.1,-117337.8]
[null,"Simulation 210",0,-217553.8,-302047.7,-350750.7,-163345.20000000001,-811824,-927507.8,-905991.9,-1541696.7,-1827248.8,-631213.80000000005,-1127799.6000000001,-1557375.8,-1722373,-1633832.7,-1886244.6,-995354.4,-1674481.9,-940397.9,-484921.8,-521127.8,-657650.6,-691726.5,-1228101.8,-999145.3,-1062142,-643805.30000000005,-1248589.3,-1416040.9,-1837093.3,-2035348.4,-1956007.8,-2048182.5,-1940817,-2166426.7999999998,-1399733.9,-1112764.5,-1613817.6,-1962273.5,-1913442.4,-1003643.9,-682335,-435816.4,-123683.3,-556593.19999999995,-549988.69999999995,-93527.5,-349547.4,-392124.3,-510565,-456838.7,-573418.69999999995,-283456.7,-320444.3,-427556.4,-503873.7,-537860.19999999995,-594562.6,-300715.09999999998,-302678.3,-305911.2,-309475.3,-311909.3,-314782,-317093.8]
[null,"Simulation 211",0,181844.9,616045.9,940140,602151,1872990.5,2116892.7000000002,2300165.6,2024444.9,1902577.9,3758227.2,4059351.5,2053978.3,2852363.5,3489224.3,2555723.7999999998,2847681.1,3351677.9,5337289.9000000004,6773118.2000000002,4768922.5999999996,4328827.7,4511029.5999999996,5678815.7000000002,4812527,3712727.8,3803297.6,1724845.9,1985711.9,1939401.3,1251936.3999999999,1523606,1604083.9,1725670.5,1712972.5,2625901.2000000002,2223192.2000000002,936522.2,1586128.7,248472,53364.800000000003,260795.5,301798.09999999998,728832.8,404536.5,-178955.5,337809.3,69117.5,-242225.1,-303856.90000000002,-330722.8,-491167.5,-248811.2,-306813.8,-371330.5,-494696.6,-556472.80000000005,-645865.5,-325522.40000000002,-329474.3,-332621.90000000002,-337273,-340844.2,-344545.1,-346441.6]
[null,"Simulation 212",0,-129152.4,-305564.90000000002,234133.1,85970.4,-1414917.7,-1104520.8999999999,131258.6,148567.6,-1506071,-1172143.2,-1109504.3999999999,-619806.9,-1106922.1000000001,-1021038.3,-1318170.3,-1377807.3,-1555515.9,-1816988.7,-2405816.1,-2843372,-2485681.2000000002,-2356636.4,-2756207.3,-2939120.5,-2939174.6,-2938990.9,-2988654.5,-2787604.9,-2767322.8,-2638987.4,-2534417.7999999998,-2452438.9,-1802842.5,-1260915.8,-925360,-902083.3,-1203185.2,-1544619.4,-1469786.6,-1195086.3,-1087888.3,-1005814.5,-712250.6,-668079.4,-637617,-210251,-197794.7,-94863.6,62898.7,213957.3,324391.5,398732.5,394669,337693.4,276950.09999999998,182638.2,106980.1,53834.9,52580.3,49183.6,47148.6,43445,40254.400000000001,35419.1]
[null,"Simulation 213",0,-118167.3,-44743.5,1163199.2,1080310.2,-61289.7,-1003482.9,-1029162.4,-907744.5,-2639850.6,-2378137.1,-2400558.9,-2817155.6,-1805423.1,-1448293.4,-1644195.6,-2023215.6,-2550863.7999999998,-3182024.9,-3253083.4,-3429570.8,-3431615.7,-3144994,-3208820.6,-3188464.6,-2971248.1,-2923736.5,-2926638.2,-2600290.9,-2999952.1,-2894264.3,-2853490.4,-2674037.2000000002,-2655898.6,-2281131.5,-2332952.7000000002,-2408616,-2276571.4,-2243560.9,-2229736.7000000002,-1703947,-1603759.6,-1563304.8,-1469292.8,-1470457.2,-1442132.7,-1155902.7,-968145.5,-840263.4,-748567.8,-679449.59999999998,-565521,-203784.5,-241595.1,-345005.8,-415407.9,-505558.3,-551825.4,-268237.8,-270962,-274063.3,-279079.40000000002,-283100,-287024.8,-289569.90000000002]
[null,"Simulation 214",0,120757.3,85355.4,644432.9,1500880.5,2957550,4331877.5999999996,6790965.0999999996,5554308.5,7316255.0999999996,7966185.2999999998,7673866.0999999996,9427202.5,6645012.0999999996,6398405,5301453.9000000004,2298962.7999999998,1770742.6,1430607.3,1996798.6,1270558.5,1314263.6000000001,1481811.3,1396914.8,1585691.8,1949149.6,1130794.2,1730794.7,2543342,2897489.8,2311229,1863784.6,2292816.5,1797097.6,1112454.5,223122.2,614395.69999999995,-790817.9,-728141.8,-1230672.8,-791639.6,112855.7,698742.3,1322932.8999999999,1392808.6,1914528,1633893.8,1364008.2,1195295.1000000001,984131.8,828318.5,530107.19999999995,361703.9,453029.1,478686,512888.7,440984.4,362241.2,180617.2,185520.1,188286.1,189323.4,188516.8,184806.6,180445.2]
[null,"Simulation 215",0,-82836.399999999994,-143003.20000000001,-645563.19999999995,-1317263.6000000001,-2002229.1,-1188567.5,-1573304.7,-1228392.1000000001,-1751085.2,-1758068.2,-1726051.3,-1705476.4,-1336437.1000000001,-1815736.9,-2737122.3,-2390221.4,-2439575,-3069058.8,-2748415.3,-2884535.9,-2860075.9,-2043598.4,-2206000.7000000002,-2361688,-2476877.7000000002,-2424991.7999999998,-2589630.5,-2243372.2000000002,-2196034.5,-2207897.2999999998,-2505710.2999999998,-2421925.7999999998,-2398918.6,-2421635.5,-2431534.7000000002,-2489743.2999999998,-2370958,-2278979.4,-2212737.5,-1963653.3,-1860840.1,-1695890.7,-1599765.3,-1581876.3,-1537533.7,-1124694.3,-979796.3,-844681.2,-769280.5,-818286,-893344.9,-553092.69999999995,-595906.69999999995,-623426.1,-663804.30000000005,-692771.6,-766354.1,-364546.7,-366170.9,-368310.2,-369448.5,-372360.8,-374958.1,-377587.8]
[null,"Simulation 216",0,125945.4,832904.5,356989.5,672117,157397.79999999999,-633993.9,-1554245,-1591152.3,-2067078.1,-976323.9,-99743.1,-513892.8,-246932.9,-463997.3,-339310.1,-634350.69999999995,-778374.9,-1228856.8,-2044149.1,-1976114.9,-2461931.4,-2495633.2000000002,-2201239.4,-2774581.5,-2710464.4,-2794717.3,-2779191.7,-2609418.2999999998,-2590568.7999999998,-2508281.5,-2322802,-2141109.4,-2009174.1,-2112807,-2115046.3999999999,-2027940.7,-1901485.3,-1795285.9,-1783397.1,-1587537.4,-1327633.5,-1195761.8999999999,-1031175.4,-968103,-932028.3,-567426.69999999995,-413299,-72483.7,-11698.8,101119.9,124172.2,253220.5,169245.8,136279.79999999999,31271,-83311.3,-189669.6,-140025.29999999999,-144178.70000000001,-149481,-154144.4,-159598.79999999999,-165536.5,-168480.8]
[null,"Simulation 238",0,-32034.9,471142.40000000002,618158.19999999995,583351.80000000005,85149.5,316703.8,-782107.6,-159771.4,119632.1,730455.8,1461993.8,2026765.2,419378,133950.29999999999,-1235685.6000000001,-1360814.9,-2481005.1,-2575322.5,-2929539.5,-3254590,-3080079.2,-3070201.9,-3097615.6,-3246828.6,-3260199.8,-3437168.3,-3505986,-3478846.2,-3295612.2,-3117091.8,-2992572.2,-2924272.1,-2881057.1,-2789368.6,-2720476.7,-2561788.7999999998,-2390470.2999999998,-2278517.7999999998,-2223455.2999999998,-1894692.6,-1801997.5,-1568714.9,-1467480.5,-1285400.6000000001,-1160890.7,-938945.6,-819235.4,-650366.5,-475890.1,-371114.1,-259731,-21183.200000000001,-111175.1,-255250.7,-329758.90000000002,-405310.2,-497786.8,-251512.3,-256300.5,-261640.4,-264730.7,-269392.90000000002,-273159.90000000002,-276166.40000000002]
[null,"Simulation 265",0,-194924.79999999999,255145.7,-317913.7,64592,568841.4,344530.8,476223.1,-261449.3,1349644.9,1721844.1,874546.3,1226369.6000000001,970345,1329778.3,1114735.3,2999502.5,4373780.9000000004,3816169.8,5040106.4000000004,6509724.2000000002,9861600.1999999993,8537631.4000000004,8840680.3000000007,5916157.5999999996,6051148.5999999996,5200037,4681338.5999999996,2756936.3,1665777.1,1658483.7,2476587.5,3270902.7,2660675,2333390.4,2156756,1305308.7,1024968.3,1241255.5,1170632.3999999999,946525.3,1211879,1456289.8,1186180.3999999999,1020026.9,884585.6,1124777.2,1070008.6000000001,1005284,746469.9,707081.8,614773.1,528451.30000000005,374107.2,208343.8,111922.7,12146.8,-139196,-117693.3,-123756.8,-128005,-131825.60000000001,-134678.29999999999,-140069.5,-143634.5]
[null,"Simulation 286",0,79193.600000000006,126958.1,-370519,77123.100000000006,640256.1,585813.30000000005,118123.4,-1396725.7,-1184438,-1412461.7,-2156682.9,-2224316,-2552851,-2641183.5,-2439605.5,-2515185.5,-2334304.7999999998,-2188517.7999999998,-1983012.9,-1532159.7,-1863903.6,-1757068.4,-1686613.1,-1989350.9,-2202073.4,-2055614.6,-1689219.8,-1546400.9,-1532601.3,-1079477.3,-899487.5,-1196116,-1474953,-1172903.3,-1323074.8,-739090.8,-900260.1,-913236.6,-1235566.3999999999,-1001058.7,-708714.1,-896952.7,-813965.4,-813984.6,-799410.4,-536671.30000000005,-291697.3,-80025.2,186423.3,280889.7,272786.59999999998,457248.4,337522.6,190503.3,47720.3,-52942.3,-168993.1,-131564.20000000001,-137375.29999999999,-142451.20000000001,-146843.4,-150965.79999999999,-155469.4,-158865.60000000001]
[null,"Simulation 302",0,-113267.6,-136198.20000000001,486557.7,417781.1,-901797.9,-1445829.1,-193006,-2129000.5,-2828979.2,-2522433.2999999998,-2510743.5,-3345332.9,-3182804.1,-3356071.2,-3593426.7,-3310002.7,-3158061,-3346959.4,-2975882.5,-2949178.1,-2495204.1,-2454568.7000000002,-2596794.2999999998,-2887871.4,-2846482.5,-2944671.6,-3126166.2,-3108076.4,-3091755,-2896388.5,-2766389.3,-2596881.4,-2572002.7000000002,-2517454.6,-2390889,-2271723.7999999998,-2188732.9,-2021486,-1891993,-1728712.8,-1697779.1,-1568775.9,-1460906,-1392984.1,-1314248.7,-1176176.3999999999,-1184574.8999999999,-975012.4,-799247.6,-646745.1,-536408,-163768.9,-232393.8,-326381.59999999998,-392609.8,-461140.7,-512282.2,-276953.5,-280747,-283601.2,-287185.5,-289438.59999999998,-291344.7,-293947.90000000002]
[null,"Simulation 350",0,-90440.9,255861.4,-290473.8,-540940.5,26599.599999999999,1576353.8,1115503.8,1276603.5,951752.5,1493087.3,-35839.599999999999,596494,580242.4,-87295.9,711038.7,925886.1,1385969.9,1254826,1448466,872215.5,1081191.5,-248747.5,-1268839,-987830.8,-1091898.3,-1952948.4,-2028731.3,-1500983,-1595172.4,-1415582.9,-1046397.4,-1543806.9,-1303397.3,-963077.9,-797747.5,-213729.3,390237.4,-107005.8,411545.4,972142.5,1634053.1,1236595,1189947.6000000001,898382.3,480362.3,423760.3,392667.8,520669.2,578915,763206.5,604491.6,613065.1,493595.6,326306,191619.20000000001,113872.1,20929.2,-63094.400000000001,-67475.7,-69940.3,-72421.7,-76090.100000000006,-80097.7,-81812.800000000003]
[null,"Simulation 371",0,-71003.7,304761.59999999998,297415.09999999998,-815422.4,-378939.7,-1138962.8999999999,-1381646.6,-640865.4,-1085323.5,-1367639.3,-2009192.3,-2172357.9,-2358219.4,-2317343.2999999998,-2087679.3,-1527947.1,-1623665.4,-1140408.6000000001,-1640010,-1291437.8999999999,-725048.5,-421993,121818.9,532965.80000000005,1039880.5,66531.100000000006,31634.3,299089.2,-477359.7,-660262.1,-204305,155590.1,-804071.6,-162191,-49812.5,34677.699999999997,-1075415.8999999999,-1164556.2,-1587489.5,-874693.2,-745765.9,-945978.9,-1133044.3,-1084094.6000000001,-1202363.5,-766190.6,-712625,-590668.4,-538396.4,-443932.1,-463987.5,-201941.9,-244493.9,-266619.59999999998,-292014.59999999998,-311902.59999999998,-407833.1,-203507.7,-204202,-206811.2,-209039,-210816,-214865,-217298.6]
[null,"Simulation 387",0,-18775.599999999999,-406184.7,-406129.5,113712.9,1039670.4,1582261.5,655438.69999999995,1307730.2,424888.2,2476216.9,2590898.7000000002,3302598.1,2377541.2999999998,2115913.2999999998,1253111.1000000001,2224998.7000000002,1173136.3,1335220.2,3224555.9,2099528.6,1113822.3,2861239.1,2149444.7000000002,1307500.3999999999,322654.8,120169.3,1165833.8,950799.1,1157983.3999999999,2166211,1906686.6,1817825,2029994,1638691.6,1155087.5,674000.6,516482.4,-289898.2,-182151.1,-769355.2,-960864.3,-911593.7,-499932.4,-400476.4,-278611.8,188598.39999999999,-2850.4,263196.09999999998,263701.3,165342.9,87709.7,238030.5,211215.2,133024.70000000001,32355.200000000001,-74304.399999999994,-149495.70000000001,-69552,-73048.100000000006,-76777.399999999994,-80200.399999999994,-85147.5,-87534.5,-89931.7]
[null,"Simulation 408",0,-118278,-217370.4,-737361.5,-654144.5,-279151.40000000002,-219669.3,171860.7,-761237.7,-227654.7,-202353.4,-140051.9,-602523.6,-637624.6,-1149737.8999999999,-1358445.3,-1935793.8,-2165925.5,-2625820.2000000002,-2309391.2999999998,-2152061.1,-1438729.2,-1502947.9,-2028979.3,-3118544.4,-3329057.7,-3118371.1,-2996149.2,-2522311.2000000002,-2700464.8,-2989040.7,-2792830.3,-2479730.7999999998,-2440148,-2028378.4,-2223519.2000000002,-1635811.2,-1145136.3,-963700.8,-824373.8,-1105200,-659000.30000000005,-762591.2,-623920.6,-544381.5,-645572.19999999995,-204655.2,-133928.70000000001,-181663.7,-73505.100000000006,64995.9,88043.3,191027.7,123817.3,30432,-19154.5,-57219,-121219.2,-96466.9,-99888.8,-101079.4,-102886.5,-104936.6,-107349.8,-109641.2]
[null,"Simulation 451",0,-156508.1,-191067.1,-130132.5,129856.5,-1203416.1000000001,-2129012.7000000002,-1752878.1,-2494958.7000000002,-2839482.5,-2647057.9,-2344093.7999999998,-1520101.5,-398226.2,-1567315.8,-1447025.2,-926921.8,112857.60000000001,-896612.7,-1220742.8,-2045721.8,-2433622.9,-2002915.1,-2247345.4,-2159355,-2505473.2999999998,-2124686.7000000002,-2097914,-2165282.7000000002,-2177489.1,-1950822.6,-1973052.6,-2494292.5,-2370020.1,-2180210.4,-1299453.6000000001,-1813275.8,-1202937.3999999999,-951844.7,-1142343.3,-705702.2,-787210.8,-690557.1,-490656.4,-744646,-780886,-567570.1,-399280.2,-337741.1,-283392.59999999998,-258098.3,-202568.7,72564.800000000003,18953.599999999999,-56373.9,-172430.3,-317518.5,-409606.3,-261070.5,-263025,-265782,-270128.3,-273412.09999999998,-276486.90000000002,-279155.09999999998]
[null,"Simulation 472",0,217118.8,-36120.199999999997,-216770.1,530622.4,-549306.19999999995,-865856,-1161869.3999999999,-933576.1,-280631.2,-1062036.2,-239788.5,238715,-896472.2,-862793.7,-1650252.4,-1678178.5,-2175977.5,-1610108.1,-1391529.5,-1225999.1000000001,-1190526.7,-1482799.1,-641921.69999999995,-1618758.9,-745827.6,-540013.30000000005,-72122.100000000006,620363.4,1447746.2,3059829,4461699,3986525.8,2716956.9,3547449.9,2404970.7000000002,3207588.4,2576340.2999999998,3186227.5,2298054.2000000002,1949301.8,1723510.5,1313940.7,1614599.3,1530766,1102960.6000000001,1285988.6000000001,692126.1,463652.6,232878.4,338847.7,-16011.2,98533.3,-1429.5,-120470.5,-177312.2,-289221.3,-420159.4,-221270.5,-225847.9,-229562.6,-232027.9,-237490.1,-241949.6,-245271.2]
[null,"Simulation 493",0,-38773.9,-546284.1,-896585.9,-1279397.8999999999,-2037941.5,-1630624.9,-1245137.8999999999,-2397915.7999999998,-2380053.6,-2987614.1,-2250669.7000000002,-2819493.7,-3119295,-3123017,-2714291.6,-2688471.7,-2553529.9,-2814843.6,-2843770.4,-2899821,-3096620.2,-2624972.9,-2650767,-3019422.5,-3027767.2,-3233721.5,-3339999.7,-3239763.8,-3294860.3,-3090041.2,-3006639.5,-2943037.4,-2921284.4,-2841661.4,-2883082,-2729363.5,-2589921.4,-2431384.7999999998,-2327912.7000000002,-2059575.2,-1987026.6,-1801911.1,-1638571.4,-1549982.7,-1462059.7,-1240098.5,-1233700.5,-1068490.2,-941401,-782196.6,-691532.1,-370139.7,-429997.9,-483078.1,-508302.2,-529051.4,-545322.19999999995,-259556.6,-259815.2,-261901.4,-261817.3,-264145,-267256.2,-268569.90000000002]
[null,"Simulation 536",0,61015,402886,154138.6,-393529,-181263.2,889914.5,786157.8,1395560.8,2717833.7,2599165,2275814.7000000002,3655671.4,3805720.5,3365555.1,3028263.4,3906922.3,3012877.7,1472459,2549387.2000000002,391325.5,-223268.6,-1000515.6,-1394878.5,-2545131.7999999998,-2830641,-2720301.7,-2640117.4,-2203434.2999999998,-2348028.7000000002,-2552276,-2501297.4,-2538854.7999999998,-2579081.4,-2355205.7999999998,-2195184.1,-2201982.4,-2108898.2999999998,-2038980.9,-2143534.7999999998,-1773916,-1513602.6,-1404107.5,-1298124.8,-1224425.8999999999,-1061607.8999999999,-742820.4,-518515.1,-348623.6,-224375.9,-151834.9,-165090.1,50707.4,-71263.7,-175832,-278554.40000000002,-369023.1,-470281.9,-282310.7,-287810.40000000002,-293201.59999999998,-295672.8,-299332.5,-302353,-305805]
[null,"Simulation 557",0,160804.20000000001,62003.8,-191846.39999999999,21872.7,674538.5,494519.5,839705,766734.4,1365738.7,1962319.5,1090332.1000000001,1410730.6,2600357.7999999998,1330190.3,1507994,997209.9,425255.9,249179.6,852216.8,1398620.9,165920.79999999999,169601.9,-915382.1,-72415.100000000006,-662151,-1168553.5,-1501886.7,-1359743.5,-713833,-996657.2,-1176312,-1521428,-1891612.9,-1599434.1,-1798111.9,-1675677.4,-1545820.3,-1731014.8,-1837542,-1512484.3,-1404021.8,-1216676.6000000001,-1147088.3,-872889.6,-583432.1,-242252.4,-376305.2,-185702.3,-110510.6,-53267,-104159.9,80011.7,-21005.1,-107458.9,-242436.3,-337860.2,-418772.2,-219840.4,-224407.7,-227532.3,-231397.5,-233236.3,-237178.4,-239469.6]
[null,"Simulation 578",0,-161778.6,-394326.5,134280.20000000001,403364.2,399065.5,990039,-100037.2,443843.3,331912.3,412376,-480326.2,-617446,-847185,-478659.9,-361882.7,346618.6,233768.5,-623792.19999999995,-1115770.8,-2575134.2000000002,-2960443.9,-2894389.7,-2524388.2000000002,-2230946.1,-2685018.4,-2524696.7000000002,-2482342.7000000002,-2270477.9,-2509488,-2490604.2000000002,-2533132.6,-2523661.2000000002,-2379290.5,-2138591.2999999998,-2288960.2000000002,-2383726,-2320735.2999999998,-2238038.2000000002,-2206601.1,-1926537.7,-1827043.5,-1607671.9,-1420451.3,-1308067.8999999999,-1295378.2,-1032712.4,-891957.8,-728949.2,-553217.69999999995,-417586.5,-313125.3,-63931.6,-104013,-157514.29999999999,-196965.7,-183116.6,-218953.9,-78429.899999999994,-77869.600000000006,-80350.899999999994,-82162,-83548.7,-87505.5,-89643.199999999997]
[null,"Simulation 594",0,-18719.3,38316.199999999997,890770.7,999069.3,-198444.1,-868797.8,-1121425.5,-1311302.3,-2150835.2999999998,-1777190.5,-1757854.2,-1779601.6,-2424659.6,-2801065.7,-3377693,-3331968.9,-3476187.4,-3434446.9,-3567848.7,-3739495.1,-3479176.1,-3536535.8,-3640385.3,-3569879.3,-3336557.1,-3483740.1,-3337987.2,-2783024.8,-3051585.5,-3031339.8,-2854315.7,-2896129,-2857294.1,-2744424.2,-2589194.2000000002,-2585841.6,-2517557.1,-2467992.9,-2423846.1,-2010205.8,-1877369.5,-1779915.5,-1709885.2,-1659257.9,-1563006,-934175.2,-915179.7,-847016.1,-806035.3,-731269.4,-707457.2,-362002.5,-392881.1,-434139.5,-487129,-554122.5,-619785.9,-267029,-270457.09999999998,-273948.09999999998,-276691.09999999998,-279483.09999999998,-284691.7,-287004.40000000002]
[null,"Simulation 645",0,89370.6,916640.9,1516740.5,1366667.9,681051.2,183467.3,-34166.6,-1691472.6,-1875227.6,-2424394.9,-2930012.5,-3437006.4,-3393722.8,-3346520.4,-2852664.3,-2496435.7000000002,-2487905.7999999998,-2701236.2,-3012999,-3078377.5,-3240003.6,-3231225.9,-2994041.6,-3122854.3,-2936729.9,-3044532.4,-3096255.1,-2952402.9,-2816212.7,-2716383.1,-2613801.1,-2428461.7999999998,-2368387.5,-2090838.4,-2291555.7999999998,-2150238.2000000002,-1956538.5,-1870807.9,-1796576.1,-1572701,-1498591.6,-1247588,-1133347.7,-965424,-950352.1,-607602.4,-530105.30000000005,-377785.1,-195787.2,-128515.6,-62069.7,-11216.3,-76037.7,-110308.3,-133103.5,-140887.4,-213247.3,-101284.5,-103168.5,-105559.5,-107599.9,-108668.7,-113138.9,-115739.1]
[null,"Simulation 657",0,57431.4,-59312,78743.8,9352.5,820924.9,10152.799999999999,-76876.2,-1257494.1000000001,-1218668.6000000001,-232115.7,1569398.6,2100867.6,2751397.1,2491328.7999999998,3146890.5,5852610.0999999996,6767520.9000000004,6830328.5,4814991.4000000004,4681490.9000000004,5578264.5,6791246.7999999998,9155178,11363452.800000001,14374243.199999999,14354600.5,13726035.699999999,14246599.300000001,18131211.5,19363138,19420935.800000001,15089494.800000001,12928441.9,11993978.6,10143078.300000001,8447529,7005492.7000000002,6717736.5999999996,6804185.5,6257872.4000000004,4231034.8,3515745.4,4562608.4000000004,4720583,4509751,4328742.8,3313271.6,2410033.5,1593044.4,803075.6,160774.5,87911.5,12956.1,-50179.199999999997,-146512.20000000001,-200764,-257658.7,-93809.600000000006,-94912.9,-97650.5,-100340.9,-103650.1,-106469.5,-108693.6]
[null,"Simulation 678",0,12405.9,-460462,-67900.899999999994,-220549.7,57923.4,406175,369306.4,107366.1,-878696.3,-488887.9,-975180.6,-956605.7,-664974.69999999995,-176727.2,-301553.40000000002,1177258,1199776.5,822024.6,534458.6,1171243.3,-213480.4,-99321.5,-888002.7,-1393211.6,-878728.4,-1623549,-1668903.6,-1789474,-1740105.7,-1894485.1,-2129849.7999999998,-2209429.5,-2180829.4,-2093514,-2237104.1,-2122234.7999999998,-2112720.4,-2123094,-1831823.2,-1692461.2,-1428328.8,-1330534.3,-1048021.7,-1015963.5,-1121796,-576969.30000000005,-579974,-555215,-411487.3,-285518,-361382.3,-39026.199999999997,-179773.1,-260893.6,-371770.5,-448885.9,-530178.6,-262470.90000000002,-266038.7,-270205.8,-273789.8,-277666.59999999998,-281048.2,-283270.90000000002]
[null,"Simulation 726",0,-178185,-238101.3,-246890.9,-80325.399999999994,569679.9,1548059.6,770392,360592.5,1726912.7,2245853.6,2047676.9,470155,-343615.3,-1718155,-1473774.4,-1600019.9,-2056696.6,-2156335.4,-2287996.9,-2448427.9,-2776608,-2085897.7,-1165127,-680085.3,-1242003.5,-1919512.6,-2083344.1,-1818256.8,-937191,-1305839.2,-1499360.3,-1341409.1000000001,-1135426.7,-609880.9,-920064.3,-1092902.8999999999,223065.4,933166.2,462527.8,274679,107449.4,554943.19999999995,1004873.3,984101.4,658012.69999999995,1395706.2,1310244.8,1071281.3,867460.8,703669.9,626365.6,642823.9,559061.4,445689.9,345817.5,206716,142731,87222.1,85122.3,81358.899999999994,78365.600000000006,75121.399999999994,69096,65316.5]
[null,"Simulation 742",0,208506.4,638544.5,660229,1228816.6000000001,1274580.6000000001,-86921.2,454136.1,1938167.1,1399213.1,1488230.8,2337637.5,1111951.6000000001,5203.7,-436921.8,152533,46002.8,-145668.79999999999,190872.3,916124.5,1892422.4,872385.4,1090650.8,1240034.8999999999,786909.5,1475594.6,1137759.3999999999,930231.1,1466041.4,1199197.7,1732956.4,2298506.7999999998,4259058,4782621.7,6642621.2000000002,7496190,8949433.5999999996,11039123.699999999,13052321.6,12129603.800000001,12460770.300000001,9758214.3000000007,10637400.6,7995461,7547849.7999999998,5881319.0999999996,5849704.5,5710817.9000000004,4506178.2,2927085.1,1896247.9,957706.4,682505.9,498777.3,264466.8,131549,-35227.699999999997,-198931,-121390.3,-124875.6,-128590.5,-132198.20000000001,-137783,-143717.29999999999,-146098.4]
[null,"Simulation 763",0,334205.3,99107.7,178684.7,350856.9,7340.1,415058.5,1542104.5,1445264.9,2609925.7999999998,2807537.4,3550596.4,5067438.5999999996,5343538.3,5404507.2000000002,6428238.9000000004,6650913.5,6789017.0999999996,7685475.5999999996,7672968.2000000002,7491893.7999999998,6858263.2999999998,5277428.9000000004,3234410.7,2715908.5,2047702,2485754,3183157,3539320.2,4121438.1,5286535.5999999996,5349135.2,4152950.1,2453125.1,1535349.1,2129633.9,1917792.5,3398694.8,2704778.1,1498769.4,1685558.9,1199252.7,2139312.2000000002,1536807,1382571.1,1449827.6,1572197.2,1358668.8,1104672.8999999999,958437.3,733331.6,639873.9,510193.4,421596.8,318820.3,271520.3,204139.6,119163.6,27679.4,25253,23778.1,20053.599999999999,18609.7,12709.1,9147.7999999999993]
[null,"Simulation 806",0,-165875.20000000001,-486366.8,-650941.69999999995,-127073.60000000001,-241088.1,-641387,-871576.4,-1784174.9,-1413616.9,-258832,195714.7,-1540667.9,-1570607,-1931294,-2667502.1,-3143038.8,-2667808.1,-2401385.2999999998,-1508263.6,-2135684.4,-2897589.5,-2304716.7999999998,-2468558,-2202875.7000000002,-1932199.7,-1673204.7,-2071228.4,-2273193.5,-2384047.2999999998,-2125795.2000000002,-2052878.7,-2094907.3,-1154489.3,-1724261.1,-1609302.6,-1472609.3,-1205107.6000000001,-1245475.3,-1545709.4,-1468903.4,-1599710.2,-1014056.2,-963222.8,-1035806.6,-1056354.3,-723790.5,-501642.7,-464544.7,-306018.09999999998,-411761.5,-444858.7,-213150,-309492.40000000002,-376467.6,-455677.6,-510986.6,-557422,-281994.5,-286026.2,-288785.90000000002,-291727.8,-295236.3,-297019.5,-299158.59999999998]
[null,"Simulation 827",0,374954.1,142198.5,531617.6,366307.3,457033.9,597336,-519673.8,761034,370186.8,2377015.5,1359588.1,1563728.6,1293919.3999999999,1179657.3999999999,187555.3,753322.5,1324706.8,1093866.2,568063,198602.7,1398294.9,784225.3,836562.6,1380678.4,2900141.3,4033167.8,3395705,3456536,2911991.9,3686084.8,4600767,5962093.9000000004,4125768.9,3472561.6,2140969.6,2388647.2000000002,1938962.5,1551530.8,1039196.4,1027955.9,985594.3,970763.8,458206.1,745568.1,930990.4,1110857.5,932951.5,454118.6,117905.4,-236618.3,-433569.1,-206503.9,-344530.3,-462251.3,-527046.40000000002,-644564.5,-694887.4,-352549,-355856.1,-359039.5,-363572.5,-368382.1,-372079.7,-374196.3]
[null,"Simulation 848",0,-11046.6,-72733.3,-312996.09999999998,-541544.4,-702781.6,-58264.6,-2168330.7999999998,-2484064.7000000002,-2426294.4,-424770.7,-759562.7,-1369091.2,-551528.6,-1330954.3999999999,-1352795.2,-126761.7,-1179222.3,-835601.4,378671.9,-16394.400000000001,1634014.3,3949935.1,2401745.7999999998,1985463.7,1728253.6,1975364.6,1247005,1653951,1938835.5,1335630.8999999999,807719.1,1012399.3,738580.1,671283.19999999995,115989.5,-576918.1,-433016.3,-734794.7,-1037683.7,-817080.5,-524111.7,-326381,-513921.9,-719047.8,-935118.2,-536402.4,-622361.69999999995,-602943.80000000005,-656956.1,-687771.4,-656642.30000000005,-306412.59999999998,-411931.2,-485630.6,-590383.69999999995,-662102.6,-715645.9,-366780.7,-369404.2,-373632.8,-377027.2,-380735.7,-384088,-385555.6]
[null,"Simulation 864",0,440.6,-358720.6,-827191.7,-526816.80000000005,-989540.4,350159.6,1552779.6,1046711.5,-493727.7,-692900.7,-817727.8,106479.2,351617.6,-1468052.7,-1138739.8999999999,-1317435.5,-1205024.2,-885653.8,-1920127.1,-1861743.4,-2858247.8,-2444365.6,-1977304.7,-2283029.2999999998,-2617775,-2853431.5,-2971659.3,-2793502.6,-2874076.4,-2593027.7000000002,-2562756.2000000002,-2425644.5,-2509089.5,-2483457.4,-2368076.7999999998,-2284644.2000000002,-2085418.6,-2043470.2,-1985556.2,-1648352.1,-1475312.8,-1383893.2,-1231058.8999999999,-1164428.2,-1079962.6000000001,-748643.8,-502940.7,-296583.59999999998,-194266.5,-215268.9,-189742.1,-11703.3,28104.1,-25198.1,-70817.2,-132046.9,-152685.20000000001,-60186.7,-58394.5,-57355.3,-57405.599999999999,-59927.5,-64132.4,-68522.8]
[null,"Simulation 912",0,-162343,-416923.1,-408682.2,-321794.3,1648260.9,2124844.1,1594874.3,1502924.9,811402,255749.9,864118.1,163646.5,1464385.6,2649763.7000000002,2918806.8,1881490,3886850.6,4158984.5,5053153.9000000004,4500979.9000000004,5158317.0999999996,3553104.1,2589814.4,2973076.6,3896064.5,2819888,2618871.4,710799.3,451710.1,-576435.1,-289136.2,62154.3,29506.5,-50402.6,548936,883309.9,88838,832466,-488456.3,-259050.3,-95648.5,-266546.7,-233617.3,-551415.5,-371744.4,28861.4,326054,128473.9,-24485.3,-174297.8,-322852.8,-87063.9,-186894.7,-303899.40000000002,-419227.1,-536114.30000000005,-653105.4,-334386.40000000002,-338918.40000000002,-342498.3,-346696,-349022.2,-353906.3,-356183.4]
[null,"Simulation 933",0,-92706.8,241642,651249.69999999995,256705.3,-240345,-30755.4,-237351.4,-501886,-1053923.7,-2053047.6,-2401148.5,-2339638.6,-2276583.9,-2564992.6,-2512229.5,-2685565.3,-2518454.2000000002,-2665513,-3094461.9,-2814736.7,-2396103.2000000002,-1720873.3,-1259481.8999999999,-2197555,-2454896.9,-2834137.1,-2983223.4,-2600404.7000000002,-2566086.2999999998,-2556823.5,-2544733.7000000002,-2529766.2999999998,-2448530,-2326037.9,-2292879.6,-2173496.1,-1993084.7,-1926348.5,-1850775,-1704212.1,-1493614.7,-1326701.6000000001,-1201863,-1150705.3999999999,-1089944.3999999999,-947379,-878199.7,-659250.1,-489192.3,-412077.4,-338957.6,-44927.9,-115957.9,-185642.6,-264571.09999999998,-314661.7,-414356.2,-219436.2,-220932.9,-223116.3,-228343,-230527.1,-232797.9,-234318.1]
[null,"Simulation 949",0,-80981.2,117184.2,-237693.3,-293524.8,113007.5,-315397.7,-282368,-889844.9,-1283104,-469432,-268170.59999999998,1269179.8999999999,1129655,1450808.2,748447.1,1513799.5,591984.5,571914.69999999995,399922.6,1756908.8,1472788.3,367911.2,-246583.6,779564.6,1498808.9,695702,-502646.1,-213363.1,-397476.6,-293038.2,-1110878.1000000001,-760127.5,-1239687.5,-593706.69999999995,-175289.3,238980.5,313364.8,-151424.5,-500227.7,100310.2,214204.5,-72287.8,-490484.1,-199814.39999999999,-217828.8,149592.9,239375.2,27858.9,-3279.1,-287782.5,-437298.8,-179077.2,-173551.6,-213755.3,-297303.90000000002,-364073,-454645.4,-207205,-206457.1,-208115.8,-210410.4,-214484.5,-218175.7,-221416.7]
[null,"Simulation 997",0,58988.3,-32316.9,-706898.8,356728.3,1190380.6000000001,763548.8,316755.90000000002,219381.4,539942.80000000005,1026520.5,2226251.6,2031996.9,2157033.5,3315122,3050712.6,3622892.8,1129684.1000000001,877240.9,798968.4,1286833.2,375264,-233813.9,1263851.5,747694.2,2296063.4,2441769.1,2934300.7,3571071.9,5119071.8,4016203,3247820.1,1556107.3,1106071.6000000001,2052957.9,3190749.2,2540324.1,1518162.5,1377824.1,1424751.3,1589128.6,2007608.3,1809342.1,1752166.6,1061100.2,764541.9,1229748.5,1005333.4,1116310.5,1010438.2,826002.1,305436.7,255435.1,152065.70000000001,95735.7,34440.5,-1553.1,-93806.7,12129.2,9822.7999999999993,7719.5,4842.7,1158.4000000000001,-4199.5,-8375.7000000000007]
[null,"Simulation 11",0,-82404.2,223314.1,430220.3,395660,922904.1,-937067,-1264717.3999999999,-1699778.2,-1991654.8,-1588364.8,-2690168.3,-2798654,-3180011,-3060727.6,-2783645.4,-2760599.7,-3358055.8,-3901329.3,-4385054.8,-3819030.4,-4205114.5999999996,-3926603.9,-4004157.8,-4123997.5,-4238503.5,-3812770.9,-3471286.5,-3234269.3,-2802896.7,-2877904.8,-2772551.3,-3198968,-3329670,-3317792.5,-3220793.3,-3232014.6,-3409261.6,-3352348.6,-2808544.3,-1779519.5,-1430865.8,-1812233.3,-2062561.6,-2349509.7000000002,-1919636.6,-1894714.5,-2209335.4,-1837629.9,-1720343.2,-2092581.1,-1904243.2,-1557681.9,-1116211.2,-1283312.7,-1087044.3,-484876,-814797.6,-461814.3,-570364.9,-473875.8,-461934.3,-343474.4,-348053.6,-360537.3,-32810.702080000003]
[null,"Simulation 32",0,225403.7,457088.7,384856,561376.6,613615.30000000005,951493.1,3633,-1579491.5,-634729,-300589,-883014.9,-2169630,-2546060.4,-3255459.7,-3009126.6,-2998194.3,-3349147,-3678385.4,-3849486.6,-4323683.7,-4074574.9,-4097375.5,-4390598.8,-4450665.4000000004,-4399926.2,-4062751.2,-3432490.8,-3039160.4,-3512640.5,-3620822.4,-3796470.7,-4028519.9,-4158335.1,-3924819.2,-3570274.4,-3491805.4,-3431144.6,-3424087.3,-3511953.4,-3072513.9,-2847376.2,-2837412,-2953798.3,-3009303.6,-2993371.9,-2898253.3,-2912214.4,-2733360.1,-2604241.2000000002,-2490915.2999999998,-2424470.7999999998,-2197190,-2027836.1,-1825230.4,-1659812.4,-1587427.6,-1537894.8,-1163210,-1034132.9,-883382,-780914.2,-670364.1,-604879.19999999995,-607230.6,-105205.71739999999]
[null,"Simulation 58",0,88176.9,750745,999399.6,124412,-51317.3,-1352362.3,-688014.5,-1611900.4,-2733531.8,-1933644.7,-1392922,-2351517.2999999998,-2946293.2,-3038579.7,-3622670.6,-2590982.6,-2779420.4,-2462460.7999999998,-1682904,-2732031.6,-3763464.2,-3319515,-3595027.6,-4032762.2,-4088504.4,-4592878.4000000004,-4470921.2,-4092609.3,-4113712.4,-4188864.4,-4459572.7,-4234967.4000000004,-4129998.1,-3767580.9,-3895266.8,-3573351.6,-3892150.3,-4057596.2,-4192264.4,-3780207.6,-3571065.3,-3620239.8,-3480742.5,-3530333.4,-3417322.6,-3066482.4,-3100951,-2834809.8,-2743238.5,-2627560.2999999998,-2594311.7999999998,-2205796.1,-2090948.9,-2004882,-1888634,-1856450.1,-1812517.8,-1464327.8,-1392423.4,-1251467.3,-1108302.8,-1030079.6,-957803.7,-924342.1,-159419.1251]
[null,"Simulation 95",0,-108395.8,480356.3,474699.3,-643897.59999999998,-1421696.7,-1106871.2,789220.6,336133.6,-871212.9,-429398.6,-685354.4,217866.9,187110.8,764261.2,-582861.30000000005,1464243.6,2402279.2999999998,1317770.3999999999,736404.9,-398436.7,-1123325.3,205417.60000000001,772625.2,236208.1,527403.19999999995,-879429.7,-1754878,-1505153.8,-1652256.5,-1365591.3,-1607783.8,-1530008.2,-761700.4,-399484.8,1165564.8999999999,1905995.8,1985655.2,430931.20000000001,1487431,1204921.1000000001,730643.3,861123.9,351847.7,-452549.1,-141806.6,786969.7,1254340.8,746013.1,388640.6,-187563.5,-87082.8,-8134.1,62804.5,-474172,-336238,-485169.9,-367226.6,-208112.9,-346370,-406589.4,-483419.1,-375859.9,-376716.2,-403511,-51581.871500000001]
[null,"Simulation 116",0,247852.7,209676.79999999999,326851.3,179782.8,581869.1,723828.9,1935119.6,3432509.5,3559300.7,3315868.1,3059769.6,4848508.7,4255718.5999999996,4589656.5,5320230.2,4242074.2,425108.9,-1170456.8,-792956.1,-1478672.8,-2074480.8,-1245544.1000000001,-818233.3,-1001550.3,-1345424.6,-773145.4,-175729.3,1692191,1374366.7,842965.3,9646.2000000000007,315429.90000000002,-186626,728728.8,844592,1440826.5,22795.5,628535,3060920.7,5015094.8,2566219.9,1899860.9,971819.9,1830058.8,2710525.2,3101421.9,2310951.5,1863790.7,1296943.7,583677.5,-467397,151355,188780.1,-216409.8,164359.4,-317628.09999999998,-634233.30000000005,-248509,-374017.2,-578011.6,-642297.4,-778601.8,-939759.4,-1032772.6,-225852.38010000001]
[null,"Simulation 137",0,279544.7,1044942.2,602371.69999999995,1086740.5,-867793.7,-1765477.7,-3008564.5,-3233853.8,-3801425.1,-3333230.8,-2686727.4,-2959505.8,-3280132.5,-4392965.0999999996,-4426017.0999999996,-4810672.8,-5007432.5,-5093248.5,-4916176.5999999996,-5007051.4000000004,-4999245.4000000004,-4744446.9000000004,-4698341.9000000004,-4340928.0999999996,-4255303.7,-4208238.5,-4217617,-4143408.3,-4326790,-4451526.5999999996,-4345940.5999999996,-4257525.5999999996,-4190640.6,-4151077.4,-4091316.4,-4083451.6,-4030555.4,-4055491.2,-4023062.3,-3746955.5,-3604047.7,-3302212.9,-3210749.5,-3103338.6,-2980243.5,-2688285.3,-2181885,-2209278.9,-2194996.4,-2071690.2,-1769125.3,-1426096.6,-984024.4,-866349.7,-852488.6,-1011969.2,-1197966.3999999999,-831755,-699142.2,-546068.80000000005,-437424.1,-415965.3,-425060.5,-401455.8,-39740.132299999997]
[null,"Simulation 180",0,96269.6,-157194.20000000001,-281333.2,-158967.5,6138.9,350733.5,-742379.6,-923178.4,-788759.6,-494087.2,801952.5,663129.19999999995,-821447.8,-481662.1,375894.6,1634370.3,747431.2,-401756.2,505075.3,757710.4,749492.3,959722.9,724955.7,-772550.2,-2258125.7000000002,-2416290.6,-2917055.3,-2855558.9,-2668699.6,-2775122.8,-2056064.9,-1331130.8999999999,-2151999.7999999998,-2001924.3,-1813102.2,-2377152.6,-2339364.2000000002,-1544386.1,-984007.1,-1255832.1000000001,-1317902.1000000001,-1436134.3,-1275159,-752363.9,-1360340.2,-887039,-787453.5,-1683221.2,-1501678.2,-1271591.1000000001,-1711656.1,-1282235,-950291.4,-410772.8,-330592.40000000002,-605498.5,-390871.4,-426779.6,-546981,-370174.8,-208305.9,-282472.09999999998,-483928.6,-682078.2,-137735.74549999999]
[null,"Simulation 201",0,-22979.200000000001,-302480.59999999998,-908896.6,75309.3,2269.3000000000002,-101840.1,-894987.1,182048.1,456320.6,1771759.8,2237385.7000000002,2272766.2999999998,2485957.7999999998,2467820.5,4117528.7,5507594.2000000002,5254724.4000000004,4485315.9000000004,3979230.2,4936471,4899530.7,5545772.5999999996,2901167,3768170.6,4920601.5999999996,3868744.7,4721370.7,4976721.8,5025176.8,5571044.5,6226009.5,7561828.5,9151559.1999999993,8813558.3000000007,7751916.7000000002,9299650.0999999996,8725216.8000000007,6822593.5999999996,4564846,2812932.1,2014583.9,1588278.6,1510263.7,2154170.2000000002,2488502.5,4693560.5,5927988.0999999996,4561374.7,3914120.7,3414570.9,3461022,3347375.6,2653313.2000000002,1229647.3999999999,600862.6,-133912.20000000001,5012.2,606429.9,361592.8,21790.3,-82670.3,-334009.90000000002,-578310.69999999995,-773229.5,-139033.61730000001]
[null,"Simulation 217",0,-305294.90000000002,-560722.1,304961.3,-630117.30000000005,-1377378,-1065259.2,-1683141.9,-2018157.8,-1250573.7,-960748.5,-890807.3,-2246090.7000000002,-2027730.8,-2353691.6,-2447818.6,-2568641.1,-1421284.2,-2709666.7,-2442276.7000000002,-2430816.4,-1578610.9,-2401258,-2511606.7000000002,-1482249.6,-2080134.1,-1050228.3999999999,-1653654,-1705703.1,-1613737.4,-299780.2,-960704.5,-1829406.8,-2956772.7,-2720253.5,-2925183.2,-3585697.3,-3941033.4,-3994973.9,-4100246.8,-3598138.3,-3624700.9,-3255068.2,-3278984.2,-3385587,-3278900,-2515641.2999999998,-2545194.9,-2271501.7000000002,-2319049.7999999998,-2640455.7000000002,-2634799.7000000002,-2222916.6,-2136173.9,-1928692.1,-1878214.8,-1722513.2,-1575453.8,-938444.5,-901442.1,-923913.8,-920072.5,-887904.1,-860704.2,-883131.9,-179984.038]
[null,"Simulation 238",0,-41138.199999999997,562199,718018.3,561141.6,-120115.2,126148.1,-1096679.3999999999,-406656.9,-188318.9,374596.7,1119529.7,1720467.9,-129325.5,-675695.6,-2114550.2999999998,-2223859.4,-3591141,-3640536.5,-4086374.8,-4537820.7,-4240602,-4257347.0999999996,-4152561.3,-4438035.5,-4508167.8,-4856079.3,-4975507.8,-4961875.0999999996,-4857130.8,-4736009.2,-4677361.0999999996,-4689329,-4646108.9000000004,-4472459,-4548387.8,-4473623.8,-4300722.5999999996,-4341254.8,-4341019,-4053710.8,-4007855.1,-3739863.3,-3642186.9,-3446438.6,-3337365.9,-3029447.5,-3008798.6,-2825210.1,-2646904.1,-2533564.4,-2411582.7000000002,-2070033.5,-2004962.2,-1881134.1,-1674135,-1556075,-1491994,-1074289.8999999999,-1083321.8,-915035.2,-700305.2,-591689.30000000005,-503228.3,-472273.5,-33752.785860000004]
[null,"Simulation 286",0,95533.3,206803.3,-300345.59999999998,285874.8,735786,332823.40000000002,-460537.5,-2238106.7000000002,-1973822.4,-2113628.4,-3056697.4,-3108598.8,-3461347,-3655188.6,-3549391.8,-3603222.6,-3373712.6,-3131520.2,-2986890.7,-2324214.6,-2617936.7999999998,-2402703.6,-2370320,-2697020.8,-2855551.5,-2637125.7000000002,-1869460.7,-1822097.4,-1699361.6,-1116279.6000000001,-848926.3,-1418864.8,-1976166.8,-1460498,-1763882.5,-655248.9,-879227.4,-796766.7,-1276765.7,-1144882,-847258.4,-1782765.6,-2087375.3,-2184972.1,-2237408.1,-2155293,-2061407.1,-1998889.2,-1600806.2,-1484769.3,-1655688.5,-1067662.3,-932800.5,-1119119.3999999999,-1114719.8999999999,-1025115.1,-841980.3,-591913.80000000005,-630258.69999999995,-455135.3,-330724.8,-222537.7,-113909.3,-79865,82467.786819999994]
[null,"Simulation 302",0,-118877.3,-37609.4,701689.4,540684.6,-941704.7,-1656527.5,24697.200000000001,-2270750.4,-3216636.3,-2811903.8,-2666781.9,-3932441.4,-3580343.9,-3962976.2,-4253654,-4032001.8,-3933834.1,-4178201.6,-3806774.3,-3945274,-3326796.5,-3216264.4,-3617574.9,-4056987.9,-4063460.1,-4236753.3,-4658677,-4713028.5999999996,-4827077.2,-4639066.9000000004,-4638051.5,-4474061.2,-4488405,-4308277.5,-4182659.4,-4157005.4,-4148976.8,-3937523.1,-3783211,-3668321.2,-3791815.9,-3694388.8,-3614278.2,-3547602.2,-3455599.3,-3321497.3,-3391483.6,-3174545.9,-2992502.7,-2829515.1,-2709877.2,-2243569.6,-2310441,-2187617.2000000002,-2035806.9,-1887856.6,-1748872.6,-1326673.8999999999,-1418296.4,-1287352.2,-1136821.8999999999,-992057,-849426.2,-805575.8,-153424.91450000001]
[null,"Simulation 323",0,-126046.6,481319.1,-171346,332160.5,-258834.2,-671094.8,-701863.7,-1755116.4,-1565177.4,-1601387,-1409446.7,-506105.5,-880613.9,-267048.59999999998,-1330249.6000000001,-391889.4,-415666.5,-1591151.3,-623846.9,-2686267.4,-3306960.8,-1570817.5,-2038937.8,-2641175.9,-3065331.5,-3726731.3,-3339241.5,-2577075,-1959472.5,-2228515.2999999998,-3013229.9,-2815930.7,-2965241.7,-2798766.4,-2844339,-3208027.9,-2808710.6,-2770544.8,-2149964.2000000002,-1992613.5,-1776653.5,-1763197.6,-1800572.3,-2078535.6,-1950532.3,-1954589.8,-2249593.2999999998,-2459662.1,-2558069.5,-2445696.7000000002,-2405594,-2066825.7,-1931672.5,-1695749.9,-1537525.4,-1359053.8,-1338920.7,-852411.2,-696602.1,-366048.8,-274958.5,-130633.2,-149411.70000000001,-140215.70000000001,63310.350100000003]
[null,"Simulation 366",0,430051.8,-360340.5,-968138,-552469.19999999995,-1071674.2,-346931.6,-1196227.8999999999,-815431.5,-918793.4,-1573915.1,-2591830,-3408961.6,-3721197.4,-3190595.7,-3167069.2,-3256640.6,-3999262.2,-4133738.8,-4024988.1,-4084676.6,-4582336.0999999996,-4645448.7,-4631281.5,-4198590.8,-4097615.2,-4011248.8,-4110211.2,-4277293.4000000004,-4045192,-3988739.5,-3954069.1,-3816003.3,-3665567.3,-3582876.2,-3822081.8,-3754671.2,-3546624.7,-3268255.7,-3092894.6,-3108946.2,-3160994.6,-3121875.6,-2824644.9,-2733356.8,-2621211.7999999998,-2780862.3,-2849680.3,-2640814.2999999998,-2471283.1,-2342668.9,-2184017.2999999998,-1961159.6,-1823699,-1668485.2,-1415003.4,-1229717.5,-1156621.3999999999,-956617.7,-746947.2,-596397.19999999995,-458769,-320451,-182974.1,-118062.3,9528.0649709999998]
[null,"Simulation 387",0,6036.5,-302945,-268846.40000000002,298370,1563755.5,2083637.7,943449.7,1815976,848478.4,3216083.7,3258310.9,4112335.4,2787919.7,2547718,1418346.2,2369064.7000000002,1080089.7,1454068.7,3774072.8,2804824.7,1655955.2,3722089.9,3181421,2233764.2999999998,1049848.2,977461,2479006.7000000002,2230755.2000000002,2764582.6,4146147.4,4120775.7,3821270.5,3755499.8,3309447.7,2863021.3,1960664.1,1908178.4,581917.69999999995,1046286.4,-200332,-745575.5,-1024088.4,-299991,-156672.70000000001,150378.29999999999,1095917.3,178155.2,1269298.5,1514883.8,1060132,793471.3,879950.7,2333201.5,2162572.7000000002,1738809.1,828820.4,1292410.8,959273.7,673704.8,709226.3,584088.19999999995,311609.90000000002,250597.2,137891.5,115663.2923]
[null,"Simulation 408",0,-131433.9,-366228.9,-876904.1,-696862.1,-432237,-419698.8,-196580.2,-1213890.7,-646130.30000000005,-651966.69999999995,-871221.9,-1255569.1000000001,-1365828.4,-2038406,-2572923.4,-3184688,-3372220.5,-3873247,-3414299.5,-3202170.4,-2479054.4,-2668487.2000000002,-3234473.5,-4554066.0999999996,-4876181.5,-4685296.3,-4529002.2,-3873744.5,-4106989.2,-4550257.7,-4306060.7,-4044362.5,-4134287.2,-3679438.1,-3896383.7,-3303529.4,-2651140.2999999998,-2434287.6,-2364818.7999999998,-2789631.5,-2276905.7999999998,-2487489,-2333200.9,-2347867.1,-2584546,-1965359.9,-1998078.4,-2332693.7999999998,-2233013,-2018384.9,-2042303.6,-1696552.3,-1515393.5,-1491654.9,-1373139,-1222490.8999999999,-1141208.3999999999,-884111.6,-742914.9,-458772.5,-357630,-257693.9,-207356.6,-211354,2032.0458349999999]
[null,"Simulation 451",0,-230393.9,-257286.6,-84702.2,119827.5,-1464796.8,-2616033.9,-2025172.2,-2989439.4,-3423160.5,-3264061.7,-2842371.6,-1837306.8,-600621.19999999995,-1994486.7,-1675294.1,-1088250.6000000001,269170.3,-1073450.7,-1469462.5,-2514824.5,-3030363.3,-2584463.9,-2919508,-2582376.7000000002,-2970757.5,-2420904,-2161015.1,-2486883.9,-2587308.2000000002,-2446463.5,-2532520.6,-3307035,-3229522.4,-3199033.5,-1838224.5,-2678015.2000000002,-1766084.1,-1465436.5,-1675585,-1158562.3999999999,-1396838.9,-1438644.6,-1186007.3,-1790444.9,-1942508.5,-1889534,-1558706.2,-1651678,-1362687.3,-1331252.2,-1252239.3999999999,-1229310.8999999999,-1232661.1000000001,-1467907.8,-1341022.3999999999,-1389291.5,-1329567.7,-1164241.8999999999,-1028225.6,-912064.7,-864336.8,-782286.5,-722055.1,-700447.8,-121762.2154]
[null,"Simulation 465",0,-196096.9,513378.3,1749305.4,2105880.5,1340460.6000000001,1238614.3,1984413.2,488499.3,-1017011.7,-765481.9,-1238791,-2246451.2999999998,-1875084.6,-1856924.2,-1411389.3,-541044,-773930.5,-834102.8,-610245,-1071541.6000000001,-1142698.1000000001,82038.7,-310700.59999999998,-1873507.2,-1570374.5,-1594973.9,-2332294.6,-2766318.4,-2660853.7000000002,-2568745.7000000002,-3179141.9,-3564024.6,-3602201.1,-3601010.6,-3437067.1,-3487963.6,-3268995.8,-3424561.1,-3461538.5,-3254230.1,-3502004.7,-3398551.1,-3289182.7,-3162166.1,-3026134.4,-2711474.6,-2895174.3,-2822622.9,-2656100.6,-2500806.7000000002,-2315160.4,-1986852,-1901217,-1659320.2,-1472604,-1418644.2,-1370413.3,-1131655.2,-1039376,-911775.1,-725201,-655157.80000000005,-582083.30000000005,-596047.9,-130831.7004]
[null,"Simulation 492",0,-78826.2,127679.9,194427.6,-408198.2,446433.1,440483.3,949073.8,1083146.6000000001,491157.1,2869901.3,2069474.6,1971626.7,2886699.5,2494277.2000000002,1882779.9,1024596.6,2053098,1892127.6,1323769.2,1533247.4,298455.7,246557.9,-572860.19999999995,-1207968.8999999999,-2026741,-1922400.1,-1706427.5,-673738.1,-1019540.2,-1158524.3,-2345496.1,-2115818.2000000002,-2616154.9,-1702992.8,-2246933.1,-1673304.1,-880639,-1199765.5,-1684600.4,-1573983.6,-1263911.3,-1192059.3999999999,-1062050.3999999999,529837.30000000005,7720.3,-303500.40000000002,-652184.4,-728997.9,-393955.5,-289183,-574020.5,621704.30000000005,289074.8,212645.8,-235908.7,-445254.5,-452280,-93751.2,-368443.1,-714191,-824178.2,-809520.3,-849255.8,-904063.1,-176343.57620000001]
[null,"Simulation 508",0,14417.7,-171576.2,642675.4,493903.5,-203647.8,-2074573.9,-1734108.1,-431079.2,-1409232.2,-187349.3,-884403.19999999995,-823505.5,-578049.80000000005,-1301791,-2554338,-1811384.9,-1174127.8999999999,-2983751.4,-2631350,-2887649.5,-3567273.5,-3684531.2,-3983562.1,-3886746.7,-3935169.1,-4187769.9,-4292048.5999999996,-3326057.2,-3411438,-3516442.6,-3535701.4,-3226196.3,-3141012.9,-2509788.1,-2803146.8,-2571528.2999999998,-3157804.8,-3266260.1,-3243277.9,-3009792.1,-3071308.3,-2592981.4,-2508873.2999999998,-2427230.5,-3063777.9,-2484099.7000000002,-2609938.6,-2511397.6,-2528934.7999999998,-2751254.6,-2710383.2,-2328182.6,-2275110.6,-2097372.6,-1890040.1,-1780814.1,-1716020.3,-1296324.3,-1164791.5,-1001291.9,-914650.2,-754252.4,-715643.2,-674909.4,-122491.7742]
[null,"Simulation 556",0,185384.5,571455.1,207743.6,8187.4,-57769.4,-387739.7,-30536.2,-1318803.1000000001,-69897.2,678536.4,294611.5,27404.400000000001,1165590.5,1218739.8999999999,406338.6,171762.4,144224.4,759026.5,-369781.1,-1793026,-2329464,-1856219.2,-2576012.1,-2625335.7999999998,-2488904.7999999998,-2597419.1,-2721512.2,-2260720.1,-2510757.2999999998,-2197771.5,-1677707.9,-1843091.6,-2873025.5,-2175933.2999999998,-2863131.4,-3036738.8,-3329734.3,-3474290.9,-3375934.3,-3339120.6,-3297064,-3493332.4,-3455787.6,-3519511.9,-3503708.4,-3247530.3,-3348072.5,-3381065.4,-3277985.8,-3199396.1,-3141095.3,-2661993.5,-2624721.5,-2422402.7000000002,-2315788.6,-2203406.5,-2118883.5,-1642689.5,-1608699.1,-1417933.3,-1325487.6000000001,-1267624.7,-1239557.6000000001,-1249585.6000000001,-323735.07650000002]
[null,"Simulation 572",0,32464.6,287928.59999999998,-45024.7,319490,624861.1,526335.4,1059721.3999999999,1934129.5,78220.899999999994,-1140682.7,-2189575.2999999998,-2925827.1,-3229870.4,-3637632.7,-3462963.2000000002,-4199616.7,-4203483.4000000004,-4072404.9,-3699846.2,-3323940.8,-2966802.1,-2522398.6,-2594371.7999999998,-1838618.9,-1780063.7,-3252809,-3254822.4,-2857085.3,-2688792,-2205283.1,-2174192.2999999998,-2175667.2999999998,-2571893.7999999998,-2058731.1,-1697546.8,-2132567.2999999998,-2460118,-2134256.9,-2149116.6,-1748487.3,-2199425.2000000002,-2325960.7999999998,-2499411.2999999998,-2559262.1,-2134210.1,-1820035.7,-2282096.4,-2363101.5,-2559838.4,-2521810.7000000002,-2434194.4,-2122468.5,-1916575.3,-1666170.5,-1535608,-1501172.3,-1423133.4,-1014841.6,-910363.9,-703822.5,-516450.8,-398117.1,-397115.5,-357123.3,-36875.72395]
[null,"Simulation 593",0,22326.799999999999,695482.9,618110.6,71810.2,76117.8,884185.3,1077909.3,119222,-1092125.3999999999,-1264231.8999999999,-2229028,-2144319.5,-2816666.6,-2158630.4,-2752580.4,-2970838.2,-3127193.8,-2610947,-3642945.3,-3565247.4,-3833182,-2961862.5,-2829236.6,-2554629.4,-3175923.5,-3126968,-3076828.8,-3276491.4,-3276390.6,-2660655.4,-3134777.3,-2893992.7,-2890512.7,-2693376.9,-2361453.7000000002,-2889454.2,-3062770.2,-1947190.5,-1955585.8,-1947035.3,-2197753,-1704425.1,-2310963.2999999998,-1935607.5,-2530770.5,-1813211.1,-1958980.7,-1255763.5,-1429329.4,-798054.6,-956866.4,-578819.1,-658556.4,-499551.4,-277252.90000000002,-538118.5,-801294,-399149.3,-97233.4,-324322.3,-212812,-459944.8,-609235.19999999995,-809607.6,-153372.94990000001]
[null,"Simulation 641",0,-188858.8,130255.5,-657343.80000000005,-507590.3,491931.7,1446522.6,2612003,2746825.3,748910.6,922546.8,1481429.4,3091653.3,5206046.0999999996,4981513.4000000004,3825100.7999999998,4011555.8,3533030.9,3623731.6,2642650,2477300.4,2066178.3,2874520.8,3997749.3,3631820.7999999998,3695960.9,3089812.3,1517566.6,431361.3,420791.8,-23916.7,-713164.2,-815892.7,-114205.8,-291061.8,-526224.80000000005,-50793.9,-632481.6,-573045.30000000005,-951029.6,-551488.9,-1050076.3,-1856102.9,-1981128.7,-1838002.7,-1427222.2,-1269746.3999999999,-1468815.8,-1455449.6,-1520663.4,-1432926,-1466112,-1530051.3,-1381518.2,-1196025,-1038589,-898312.8,-909261,-802537.3,-679554.9,-576260.4,-403017.6,-214843.7,-76807.100000000006,-5071.7,83940.477660000004]
[null,"Simulation 657",0,97026.6,-7388.4,117738.5,51533.599999999999,782650,-206123.7,-160045.9,-1455255,-1383005.7,-246400.6,1924335.5,2649790.2999999998,3291102.9,3011307.5,3866913.4,6934762.7000000002,8096899.0999999996,8051105.7000000002,5775496.2999999998,5635760.4000000004,6832139.4000000004,8169535.7999999998,11029611.6,13395710.699999999,16435935.699999999,15909627.1,15127436.300000001,16335071.5,20208661.300000001,22371807.699999999,23240003.399999999,19354684.600000001,16547275.199999999,15530841.4,13466516.800000001,11444931.6,9354980.4000000004,8787903.1999999993,8879580.3000000007,9761901.3000000007,6686298.0999999996,5730628.2000000002,8712473.8000000007,10125181.4,11319600.699999999,12110367.9,11050550,10509679.4,9753754.1999999993,8619161.8000000007,8671908.1999999993,8068936.0999999996,7153668.4000000004,7673226.7999999998,6312915.4000000004,6966611.7999999998,5604374.2999999998,4751812.3,4834696.8,3055347.2,2131415.7000000002,1379287.9,394794.8,-141253.5,-27905.419310000001]
[null,"Simulation 678",0,19612,-443332.2,67518.8,-103227.6,375543.9,915155.3,862043.2,625629,-614323.4,-105292.6,-666695.19999999995,-678426,-298689.2,172309.6,91899.4,1959420.6,1811346.4,1459963.1,1339047.5,1727305.6,72859.7,249820.9,-934911.1,-1755537.3,-1223417.6000000001,-2286896.2000000002,-2293056.2999999998,-2456425.7999999998,-2215892.7000000002,-2383485.2000000002,-2607302.5,-2792826.3,-2865213.3,-2812032.4,-3031407,-2627940.1,-2583690.4,-2506143,-1716872.3,-2040724.9,-1518995.8,-1855437.9,-1360513,-1619333.8,-2143858.2000000002,-1199614.8999999999,-1746065.2,-2197191.5,-2127710.2999999998,-1535070,-1584031.9,-859281.4,-1053128.6000000001,-1060710.8999999999,-1154085,-1121030.3,-934985.9,-477381.8,-377124.2,-333587.5,-368432.2,-459883.4,-599686.19999999995,-630341.6,-105307.20299999999]
[null,"Simulation 721",0,261100.5,-350286.9,85518.2,-428973.7,-132749.4,-1150208.5,-334257.2,-636410,-77882.600000000006,-1549461.4,-1556415.3,-1474098.7,-545421.30000000005,-789373.5,-2271281,-2562889.7000000002,-2615924.1,-1983197.8,-3737871.9,-4058328,-3548991.2,-3211506.8,-3107887.1,-2981301,-3138134.1,-2956101.4,-2405899.2999999998,-2693245.3,-2947214.8,-2579150.6,-2954449.7,-2634445.2999999998,-2800161.6,-1976224.4,-1546543.3,-1912893,-2018735.3,-2197990.7000000002,-2401982.7000000002,-2143819.2999999998,-2028616.5,-2651616.7999999998,-2578225.9,-2182754.4,-2050357.4,-1906539,-1803501.6,-1722097.9,-1742405.6,-1390492,-1126281.8999999999,-313809.7,97825.5,393944.9,-240404.8,-539310.69999999995,-624842.9,72909.3,-152340,38253.599999999999,195518.2,119264,-14287,-84611.7,70007.848670000007]
[null,"Simulation 742",0,284987.5,746937.1,696330.9,1346340.9,1600787.4,83680.899999999994,724902.9,2443899.5,1813820.8,1955700.1,2870863.1,1457726.7,295614.5,81265.399999999994,931548,836069.7,544766.5,931905.4,1506504.9,2709117.4,1484832,1648279.3,1843778.4,1784954.7,2471697.5,2240476.2999999998,2149780.5,3096588.2,2509381.5,3301027,3674789.1,5802079.7999999998,5939387.7999999998,8034738.2999999998,8782835.8000000007,9973890,12321917.800000001,13704013.5,12745422,13896979.1,11144625.699999999,13804254.4,11952807.199999999,13091115.4,11179837.300000001,13141146.800000001,15861740.699999999,15919246.199999999,13991127.699999999,13751946.699999999,13920203.300000001,16533309.9,15498005,10395699.9,8913772.8000000007,8001418.2999999998,6224355.2000000002,4447618,3769715.7,2920061.1,2346373.7000000002,1449994.5,371986.2,40777.4,81065.814350000001]
[null,"Simulation 763",0,412773.6,280611.90000000002,294189.8,563467.1,-94204.4,230318.6,1497463.2,1553421.4,2520887.7999999998,2575874,3283364.2,4972552.4000000004,4943466.0999999996,4884692.0999999996,6181445.7000000002,6203884.4000000004,6230484.2000000002,6815724.4000000004,6366857.7999999998,6432014.7000000002,5797789.5999999996,4235235.8,2440821.7999999998,2010312,1345446.1,2133751.6,2965330.2,3605677.1,4527435.7,5782592.5,6170723.2999999998,5002640.2,3133345.7,1937967,2481349,2059003,4074981.3,3192565.5,1639874.9,2021234.9,1242241.1000000001,3179984.4,2346231.2000000002,2065770.1,2703127.7,3483634.7,3098759.1,2611105,2542383.7000000002,1833695,2040643.3,1557014.4,704511.8,-48974.7,190004.6,-18252,128340.6,228567,486620,436691.20000000001,429023.7,401918.7,213975.9,138243,103830.40579999999]
[null,"Simulation 779",0,-75064.5,-132916.6,481647.8,93363.4,988658.5,2082508.8,2174912.1,2403487,2002957.5,2613732.5,1203031.5,699823.3,749163.2,1403460.8,1762771.9,924917.3,108061.7,138031.5,-530078.69999999995,-1080896.6000000001,-38183.9,-358786.1,-927419.2,-2037444.9,-3371457.9,-3648699.5,-3460511.5,-3461324.1,-3624559.3,-4008496.1,-3755944.4,-3508804.8,-3693839.6,-3221098,-3639367.3,-3828120.2,-3955559.5,-3969236.2,-3925247.4,-3628204.4,-3750622.9,-3647626,-3538434.6,-3651379.9,-3591795.4,-3279955.5,-3373904.3,-3228229.6,-3159514.4,-3104826.9,-2964374.8,-2508359.7999999998,-2503430.4,-2364158.9,-2185775.9,-2125221,-2088716.2,-1588543,-1428364.4,-1349485,-1234888.5,-1125696.2,-1078042.6000000001,-1092865.8,-241437.1776]
[null,"Simulation 827",0,397044.7,110337.7,577269.5,320135.09999999998,209726.4,488023.6,-628163.80000000005,872851.9,369382.7,2796493.8,1919406.8,1868333.2,1609704.2,1263000,42252.1,695676.1,1178645.8,957065.4,109642.6,-400350.5,977776.5,223081.60000000001,482519.4,1178897,3294993.3,4610923.8,3726537.7,3557831,3359792.1,4724765.8,6275632.5,8156134.5999999996,6363394.0999999996,5607090.2999999998,4177014.2,4504431.9000000004,4015952.8,3301375,2321366.5,2364855.2000000002,2750956,2914612.5,1886617.9,2450771.7999999998,3689353.4,4089406.3,4034254.6,3048014.9,2374026.5,1079234.2,-89168.3,693441.2,246423.8,360919.2,287689.5,-241620.3,-395273.2,-362143.2,-383238.40000000002,-286000.3,-369067.1,-624820.5,-759165.2,-851904.8,-170395.75450000001]
[null,"Simulation 848",0,-37905.300000000003,-166217.9,-422558.9,-718506.1,-986076.4,-366799.1,-2777685.8,-3222066.1,-3118236,-521760.8,-713077.2,-1442810.9,-462455.6,-1425305.7,-1378044.1,73701.100000000006,-1294334.2,-960457.9,149451.79999999999,-426285.1,1526905.8,4248144.2,2178238.6,1193546.7,1131537.1000000001,1653990.5,559231.9,1224131.1000000001,1652253.7,1213735.7,826168.9,1147324.1000000001,916411.4,1032208,303709.59999999998,-253278.7,-145044.5,-447144.4,-396466.4,-307813.59999999998,-108092.8,226206.1,-347045,-928909,-1429509.6,-1024376.3,-1551519.9,-1630037.9,-1994781.5,-2347222.2000000002,-2242161.1,-1950939.5,-1762391.4,-1558329.2,-1330059.3999999999,-1152713,-1376076.7,-929129.3,-973474.8,-1048144.9,-949255.2,-940352.5,-950936.7,-911604.1,-171380.1986]
[null,"Simulation 864",0,-45745,-399679.9,-939333.5,-602308.6,-1055144.7,427655.2,1910745.6,1104974.1000000001,-598973.80000000005,-882506.8,-1104006.8999999999,-104206.6,183335.5,-1949667.7,-1833622,-2073143.6,-1851978.1,-1506552.5,-2841045.4,-2837848.5,-4122971.7,-3593958,-3192951.2,-3564684.3,-4198271.0999999996,-4520969.4000000004,-4777350.4000000004,-4515735.5,-4628935,-4242754.7,-4232361.5999999996,-3960196.4,-4177081.2,-4030885.1,-3861095.9,-3974947.9,-3597673.6,-3625412.4,-3591089.5,-3181424.8,-3102046.6,-3187740.4,-3041172.4,-2998256.3,-2891378.6,-2579427.7999999998,-2461198,-2328944.2000000002,-2204821.7999999998,-2354778.9,-2327749,-1821550.8,-1629472.3,-1551328.8,-1542425.7,-1405552.1,-1276390.6000000001,-947497.5,-718254.2,-476090.8,-220040.3,-153870.6,-121780.7,-157522.1,28137.220880000001]
[null,"Simulation 906",0,201316.2,418941.7,661671.80000000005,368004.6,198477.3,-1286714.1000000001,-2107412.9,-2002960.2,-2850252.7,-2078007.9,-2549438.5,-1980476.1,-2336582.1,-1980322.4,-1562985.8,-1640597.6,-779175.2,-536947.5,57293.3,-761011.7,-1412774,-2135926.9,-2937529.8,-2431430.9,-2753978.3,-2766880,-2533356,-2240569.2000000002,-2807536.6,-3479638.7,-3769330.2,-3951723.9,-4016292.3,-3900117.7,-4146912.2,-4111799.6,-4051575.3,-3901955.8,-3961885.7,-3485719.2,-3624877.9,-3766017.2,-3744888.4,-3627591.8,-3665208.3,-3156576,-3134323.5,-3121003.3,-3092535.2,-3051352.3,-2982698.9,-2475526.7000000002,-2393535.7000000002,-2338200.7000000002,-2198856.4,-2175768.4,-2121986.7999999998,-1456255.3,-1333384.2,-1218104.3,-1200858.5,-1139723.3999999999,-1060398.8999999999,-1093919.2,-241440.38759999999]
[null,"Simulation 927",0,221559.6,131420.29999999999,835218.4,1185532.8,2092107.6,3432365.8,3100893.3,2986863.4,1367483.6,2274686.5,2032439.9,1989598.9,3495590.2,2077899.3,3097678.3,2500210.9,1675614.1,2709228.8,3234346.6,3048089.2,2703231,3519957.8,3676652.4,5243537,4004343.9,3720726.6,1176569.5,2295480.7999999998,3475454,3467504.7,2986640.3,407230.8,-1243.7,-183957,1333359,1563747.4,1135740.8,1659828.3,718779.8,1190770.3,-83095.199999999997,473.1,-228276,-1126394.3,-847653.4,-738425,-1077362.1000000001,-1303298.3999999999,-1198542.3,-1132271.5,-1634457,-1137281,-1075492,-859512.6,-566954.30000000005,-950363.3,-873638.3,-763061.3,-795833.1,-684631.6,-570711.6,-583867.9,-533286.6,-572613.30000000005,-76833.962079999998]
[null,"Simulation 948",0,-147276.29999999999,-213001.2,47190.7,467687.5,51092.800000000003,1858030.1,1261694,353396,463745.4,1779026.6,2587606.5,1712611.1,91290.3,15222.2,-630519.6,261546.1,60315.6,-1230784.8999999999,-1772431.2,-1863837.2,-1752298.6,-1068211.8999999999,-1178424.2,-2024112,-3053469,-2892463.3,-3423410.5,-2916701.8,-2957331,-2643692.6,-2415657.1,-2739075.3,-3329678.1,-3222043.6,-3598674.5,-3938973.2,-3885481.5,-3840200.5,-3988964.3,-3429861.8,-3245727.7,-3279572.9,-3244098.1,-3138077.6,-2500792.2000000002,-2028715.6,-2049739.1,-2067650.5,-1253546.1000000001,-1218397.1000000001,-631784.4,-147014.79999999999,-198734.1,-676123.4,-893123.2,-1009906.5,-1202592,-958800.7,-894659.9,-824070.9,-628327.5,-491165.8,-513952.1,-593399.80000000005,-128616.0485]
[null,"Simulation 969",0,-69435.399999999994,351687.6,827526.8,1559749.9,1233373.1000000001,2411377.1,976044.3,199824.5,-1259382.8999999999,-17271,-744145.7,-449101.4,-1360543.4,-1337386.8999999999,-2513058.5,-2417573.2000000002,-2590734.6,-2090803.5,-3221952.2,-3920632.6,-3452263.7,-3915281.1,-4484991.5999999996,-4689459.5999999996,-4578786.4000000004,-4907290.4000000004,-4689961.3,-4393474.8,-4437269.4000000004,-4809703.4000000004,-4872498,-4757168.5999999996,-4940400.4000000004,-4644078.2,-4370172.7,-4419949.2,-4415502.3,-4463497,-4531796.5,-4077085.1,-3898847,-3950338.1,-3923999.5,-3884066.8,-3851457.8,-3398342.7,-3344073.9,-3249224.3,-2959495,-2701765,-2953225.9,-2309511.4,-2216169.7999999998,-2156112.7999999998,-2140669.9,-2075446.9,-2126608.5,-1543328.5,-1410657.6,-1255957.2,-1231906.3999999999,-1211424.7,-1173950.5,-1186320,-274583.8175]
[null,"Simulation 10",0,-313113.40000000002,-759936.4,-1206365.6000000001,-1470611.8,-1563217.3,-1643020.4,-1460835.7,-2213474.5,-2479593.2999999998,-2117927.2999999998,-1657067.7,-2252795.9,-1668752.7,-1886312.2,-1074083.3,-172335.1,-229893.6,360404.5,-177548.6,454550.8,1018585.2,1577229,1000208.5,1731027.3,624522,867754.2,1446088.1,801864.9,1573270.7,649111.6,-188008.4,264753.3,738441.2,103344.2,-294059.90000000002,-1024086.1,-1002749.8,-1173655.5,-1223315.8999999999,-1385781.2,-1243578,-1132765.8,-879943.7,-624005.69999999995,-742030.3,-418341.6,-175019.9,-86627.199999999997,217998.1,306907.59999999998,267689.90000000002,244486.7,63531.1,-85975.3,-114965.5,-162838.5,-267639.40000000002,-211252.8,-231984,-294089.90000000002,-186004.4,-186217.4,-186361.60000000001,-186422.9]
[null,"Simulation 31",0,-246498.2,-302774.2,-350498,52571,-831040.4,-2108826.6,-2251323,-1883740.8,-2487442.7000000002,-2470971.7999999998,-2633814.4,-2498376.4,-2898307.8,-2995507.6,-2785994.1,-2527125.7000000002,-2658115.5,-2723311.8,-2790671,-3279425.6,-3431485.5,-3260020.4,-3272345.4,-3199892.2,-3121842,-3092066,-2917431.9,-2832728.3,-2741378.6,-2619050.4,-2654995.2999999998,-2497413.2000000002,-2390911.7000000002,-2446510.1,-2284766.5,-2209722.5,-2179595.7999999998,-1998778.7,-1860932.1,-1626870.7,-1498813.7,-1427040.9,-1207194.8,-1109153.6000000001,-1062927.3,-903650.2,-759288.3,-631451.4,-382285.4,-292247.09999999998,-144525,51894.3,-26314.9,-111438.5,-22328.5,-61049.2,-165580.29999999999,-102683.3,-150385.79999999999,-214288,-113819.5,-113987.2,-114090.1,-114152.1]
[null,"Simulation 52",0,-80878.600000000006,-32536.6,-330632.3,-706540,-1249732.3999999999,257057.5,52708.7,839824,-617474.80000000005,-1333638.2,-1244861.1000000001,-846308,-2005342.9,-2198416.2999999998,-2239759,-2453469.2999999998,-2603316.7999999998,-2817673.7,-2848635,-2909364.6,-2727104.4,-2673386.7000000002,-2413951.6,-1958270.8,-1350977.9,-925364.8,-448273.6,52959.4,618513.30000000005,1955528.2,2115405.7999999998,2336717.9,2352798.2000000002,2296614.7000000002,3022751.2,2214568.2000000002,2418128.4,3926452,3771891.2,4933181.3,4863478.3,4064781.2,2763496.5,2697622,2445958,1761363.7,1694417.7,2027869.2,1874300.4,1459508.6,843564.4,489992,353434.3,196628.6,209655.9,117231.3,5704.8,21971.5,-57837.8,-155769.5,-100789.2,-100939.7,-101045,-101093.5]
[null,"Simulation 95",0,67461.8,170873,660815.9,-708959.3,-349680.6,810925.8,1647874.5,1332356.3,1972371.8,2308387.1,2531408.7000000002,2716017.6,2685066.4,3045912.5,3444185.3,4825078.5999999996,4617614.7,3037057.8,2708661.7,3189981.1,1533475.3,1740070,2301356,1417223,2197292.4,539993.19999999995,-298706.40000000002,-682822,-872848.8,-991745.1,-1127881.2,-1104519.8999999999,-863670.6,-873745.3,-623159,-377042.4,-976883.19999999995,-843864.7,-811171.8,-844400.2,-767516.1,-515915.1,-642732,-535694.69999999995,-469437.6,-310956.79999999999,4889.1000000000004,106846.39999999999,240827.6,336159.6,467327.3,498493.8,324412.5,182031.7,116661.9,16154.8,-54592.1,-70236.5,-123808.4,-158680.79999999999,-116675.7,-116824.5,-116952.1,-117015.5]
[null,"Simulation 116",0,120217.8,-103992.8,-126036.6,-377259.1,-735805.1,-1265664.7,-450096.1,869880.8,511689.2,105057.4,-1134111.8999999999,-716967.6,-546567.19999999995,-645225,147593.4,450673.2,-1457015.2,-1993841.5,-1934743.9,-1840523.1,-2123290.7000000002,-2047077.9,-1751640.1,-1991465.7,-1827035.6,-1266135.3,-811022.3,-210623.6,-236107.8,-441101.5,-724938.5,-1070512.1000000001,-1175915.7,-1241065.3,-1288775.3,-1628902.9,-1760420.3,-1841447.2,-1865998.6,-1593201.1,-1524133.5,-1486357.6,-1241365.3999999999,-1096384.5,-1028942.6,-821821.3,-712482.5,-693278.9,-506773.5,-375313.6,-278905.8,-34144.300000000003,-94859.3,-233181.3,-190061.8,-249360.8,-335845.7,-232992,-249942.8,-308877.59999999998,-191934.8,-192162.5,-192296.4,-192349.6]
[null,"Simulation 132",0,-199697.1,-295259.5,-1017686.6,-1479626.9,-1542000.1,-1552610.3,-894169.1,-1383254.1,-1362506.9,-390294.6,-342786.9,-362538.6,-1016165.2,-2001980.1,-2628140.9,-3289783.2,-3293818.4,-3212826,-3163786.7,-2877268.7,-2677355.9,-2863957.8,-3030711.6,-3083959.8,-2902553.6,-2846058.1,-2642451,-2453069.7999999998,-2350414.9,-2215819.5,-2146798.5,-2055438.9,-1954254.2,-1839913.1,-1784516.2,-1642058.8,-1542181.3,-1444206.5,-1281070.1000000001,-1072735.1000000001,-915290.6,-909057.3,-791625,-622004.69999999995,-501621.7,-459103.9,-291837.2,-133677,37245.800000000003,137787.20000000001,289613,340027.1,253000.8,198781.5,149659.5,156800.6,119389.6,68264,90617.600000000006,92702.9,53570.2,53676,53756.4,53808.4]
[null,"Simulation 153",0,-234929.6,-297882.90000000002,-595971.69999999995,-1011814.1,-517237,-1347012.6,-1377636.6,-1296425.8,-2119216.7000000002,-700155.1,-229560.3,128547.7,417675.8,500165.3,1605991,1549397.2,3302847,2152795.7000000002,1933214.7,715894,955059.7,469539,531363.1,1065022.8999999999,892025.4,274250.2,158512.70000000001,590729.4,2699450.2,1665100.4,1263597.5,2497688.5,3021543.3,1938093.9,1953480.1,2712857.4,1952073.7,881788,343413.7,575683.19999999995,311212.09999999998,106390.7,258979.5,129835,-196724.3,-95424.5,-216592.8,-141224.29999999999,-138917.70000000001,-99737.600000000006,-94338.2,-35874.5,-154402.20000000001,-265471,-192938,-250393.9,-311979.59999999998,-194349.2,-242549.8,-298093.5,-171351.9,-171551.5,-171701.1,-171783.4]
[null,"Simulation 201",0,7423.3,-494060.2,-364762.3,-191768,-647750.30000000005,-1592032.4,-1509066,-799038.5,-1022185.6,363902.8,726482.9,189328,850140.6,490562.3,1362965.8,453458.5,-668155.80000000005,-1269432.6000000001,-1795461.6,-1706899.4,-2220014,-2163018.6,-2176732.6,-2381199,-2399823.5,-2703830.2,-2833410.3,-2849403.5,-2756984.2,-2686295.4,-2519900.7000000002,-2351517.1,-2210695.7000000002,-2185036.1,-2109555.2000000002,-2027907.1,-2010983.1,-1890499.7,-1737291.5,-1614308.5,-1459111.3,-1258836.3,-1143356.6000000001,-991969.3,-817391.4,-639402.5,-456573.6,-303864.09999999998,-205446,-109950.5,19425.599999999999,59467.1,-64055.1,-120534.1,-88666.6,-180492,-224791.3,-173385.7,-235459.5,-284276.2,-162386.70000000001,-162561.20000000001,-162729.1,-162807.20000000001]
[null,"Simulation 217",0,-89191.3,-233960.2,81059.100000000006,71208.399999999994,-149471.70000000001,-180734,-968737.3,-366155.3,-660752.9,-908296,-1784405,-2081913.8,-2008171.7,-1851590.3,-2038686,-2208444.2999999998,-2555849.6,-3035256.8,-2899934.9,-2854413,-2738551.6,-2990415.8,-2955875,-2820337.7,-2921334.4,-2876568,-2601494.2000000002,-2445761.1,-2624959.6,-2293407.2999999998,-1990646.4,-2095724,-2164777.7999999998,-2214057.6,-2267914.7999999998,-2309786.2999999998,-2179448.1,-2182505.9,-2069635.4,-1854336,-1704606.3,-1598369.7,-1455520.3,-1301654.2,-1187621.3999999999,-1036299.4,-907167.1,-819419.3,-615425.6,-473705,-370404.2,-183558.9,-198700.5,-265922.09999999998,-188026.8,-194515.3,-227516.6,-130860.7,-177904.4,-252939.4,-164633.70000000001,-164835.1,-164981.4,-165051.29999999999]
[null,"Simulation 238",0,-32519.7,71782.3,371007.9,525997.6,657275.1,1459085.7,312971.59999999998,203794.1,752912.4,2941118.6,1231257.1000000001,1030759.3,-142358.70000000001,-876070.6,-1093336.8,-1488766,-1975279.4,-2001505.4,-2042859.9,-2601860.2999999998,-2392048.9,-2687889.5,-2448160.2999999998,-2342596.2000000002,-2410597.4,-2765495.1,-2937176.5,-2896240.3,-2964120,-2784831.8,-2378379.5,-2451613.7999999998,-2060966.5,-1710676.2,-1852663.6,-1291293.5,-834058.5,-1090663.3,-1377202.1,-1225046,-997949.8,-587390,-866624.5,-773837,-686040.3,-280756.7,-468377.59999999998,-374161.1,-177918.9,-162844.9,-136694.70000000001,-92014.1,-132359.29999999999,-201786.2,-188779.3,-214206.9,-279633.59999999998,-229365.2,-209433.7,-232109,-129321.8,-129490.8,-129615.8,-129683.8]
[null,"Simulation 281",0,59879.199999999997,-486607.3,-361297,-143768.6,614993.4,606984.5,1445931.6,2532233.6,2014028.8,2316520.7000000002,2583557.5,1806829.6,1425428.7,1294365.6000000001,1505025.2,548985,2082221.6,2040802.9,3023881.6,2344100.2999999998,2708061,3015406,4711159.2,4844849,5413051.4000000004,5460040.2999999998,3934932.4,3804955.6,4956648.5999999996,3355223.4,3314513.3,3837687.4,5419259.2000000002,4895618.3,5014410,5995400.7999999998,4145326.6,3990173.2,3457405,3495794.4,2950343.4,3033376.8,2655182.7999999998,1936275.4,1545491.1,1311802.3,732363.1,642134.1,478355.6,265301,159547.29999999999,160385.70000000001,98718.1,8330.6,15426.4,-51239.3,-106663.9,-59398.400000000001,-110647.9,-156351.70000000001,-77194.3,-77286.2,-77385.8,-77447.7]
[null,"Simulation 302",0,-116139.6,-55464.9,-334781.2,-471858.5,-323595.3,-830885.7,423156.6,54531.5,-641914.1,-514444.3,-440252,-1004149.9,250843,-69386.899999999994,-111563.5,-389945.7,-392091.3,-1063281.8999999999,-572756,-434899.20000000001,233449.1,967857,1055028.8999999999,-575885,-970164.6,-996273.5,-1304475.3999999999,-1501633.5,-1368825.1,-1517965.4,-1370457.3,-1546787,-1904633.6,-1692841.4,-1653934.1,-1791222.3,-1768465.5,-1812145.3,-1717379.3,-1539635.5,-1419814.5,-1303332,-1174966.3,-1070353.1000000001,-938414.8,-843306.5,-681337.8,-500112.1,-379071.5,-255455.1,-136157.9,32047.3,-31043.9,-104679.3,-80008,-136971.4,-196313,-153258.9,-149360.79999999999,-180213.2,-97182.7,-97318.5,-97421.6,-97479.2]
[null,"Simulation 319",0,-132333.6,40142.5,-65773,-320407.2,-766973.4,-1498338.6,-1231278.8999999999,-1518859,-965701.8,90972,-1192938,-1501163.7,-1596567.6,-1318107.7,-1401047.1,-1158726.3999999999,-1090238.8,-1460492.8,-1617988.8,-1772236.6,-1861789.3,-2318368.2000000002,-2431846.3999999999,-2190182.6,-2440515.2999999998,-2660598,-2666190.1,-2668392.1,-2440927.2000000002,-2308617.6,-2348028.7999999998,-2256858.7000000002,-2157169.7000000002,-2204220.5,-2144403,-1954290.2,-2019007,-1816339.9,-1671728.6,-1593932.7,-1421030.3,-1190406.1000000001,-1100344.7,-953867,-825413.1,-739540.6,-593531.19999999995,-410316.5,-319071.3,-208997.9,-35851.699999999997,103047.8,22132.5,5416.5,4424.7,-88226.2,-142344.20000000001,-95656.5,-167937.8,-200998.7,-91699.5,-91796,-91909.4,-91992.9]
[null,"Simulation 365",0,-101893.6,547256.69999999995,1144578.8,1344422.5,1479750.6,2354687,1629188,1051190.2,1714861.8,1265987.8999999999,2185596.1,1613822.6,904659.1,1150936.8999999999,1269750.7,1089274.5,929446.7,514300.1,122570.7,173812.2,-726335.4,-842465.2,-945817.59999999998,-64767.9,-648011.4,-201799.5,-273395,-861080.7,-806841.3,-1038788.5,-1151279.6000000001,-84241.4,-370057.2,-426001.7,79233.600000000006,80885.5,42492.2,690664,1040201.2,1660807.7,1312049,1591165.8,1305817,965763.9,713009.3,900089.5,828702.2,532663.30000000005,492708.4,390659.8,461395.9,498556.1,427893.3,354403.2,290268.40000000002,214261.8,152515.4,64522.3,59541,42775.3,16733.400000000001,16766.900000000001,16790.599999999999,16803.2]
[null,"Simulation 386",0,-28406.3,-368283.2,-695558.3,-1025882.2,-726385.4,-379642.6,-411515.8,-182147.20000000001,-581239.6,-1453051.6,-2112734.5,-1912062,-1070032.7,-1778963.3,-2022676.6,-2688243,-2734104.7,-2656862.7000000002,-2855076.4,-3044937.6,-2385172.2999999998,-2442167.4,-2582609.7000000002,-2631634.2000000002,-2289008.2999999998,-2451380.2999999998,-2272475.6,-2413648.9,-2160547.2000000002,-2171502.2000000002,-1874738.2,-2135516.6,-2033132.8,-1707530.5,-1880021.4,-1826126.9,-1524958.2,-1611134,-1574161.9,-1465121.8,-1083663.3999999999,-1206531.1000000001,-929693.8,-690571.1,-720522.9,-429518.1,-479615.1,-404367.5,-240181.4,-100346.3,-68987.8,-44770.2,-109748.3,-227684.4,-163486.29999999999,-195663.8,-280700.59999999998,-205266.2,-216882.6,-264341.2,-151452.4,-151672.29999999999,-151805.5,-151854.79999999999]
[null,"Simulation 407",0,-124740,358024.9,576875.6,464222.8,-44859.6,-987025.5,-1339448.1000000001,-1475920.1,-1881331.7,-2072870,-1754548.4,-2323189.9,-1609613.6,-1324255.5,-1871426.8,-1864851.5,-1719737.2,-2071040.2,-1988838.9,-1966186.6,-1517864.7,-1310687.8,-1503193.4,-1247218.1000000001,699681.4,281302.09999999998,1208303.8999999999,458474.9,675364.4,-152713.29999999999,-189231.4,-1257612,-1009972.1,-917205.8,-882233.3,-925094.5,-1229008.8,-1269107.8999999999,-1087964.1000000001,-1003579.3,-724190.4,-803603.5,-477278.4,-844927.5,-783323.1,-597619.80000000005,-453504.9,-484646.5,-291805.2,-137409.9,-99337.3,88370.3,20210.5,-89334.399999999994,-52057.7,-79332.600000000006,-155083.29999999999,-67522.100000000006,-102582,-161112.9,-87349.3,-87469.1,-87572.7,-87625.9]
[null,"Simulation 423",0,15725.7,-451002.8,-608157.9,-461088.6,-936299.3,-380474.6,550924.80000000005,235819.8,-683585.1,-1484397.8,-1245264.8999999999,-1282695.1000000001,-1535272.9,-1482691.7,-865371.4,-961218.8,-847730.9,-931368.3,-1130445.7,-1677982.5,-1472656.6,-1396279.5,-1653232.8,-1441192.6,-1296819.8999999999,-1274225.8,-1112093.8,-1171786.8999999999,-1368637,-1564005.9,-1245967.1000000001,-1582940.6,-1428395.5,-1675118.8,-1703631.4,-1553893,-1436129.7,-1550976.1,-1369406.8,-997935.8,-737600,-590530.69999999995,-412715.2,-308916.3,-134925.20000000001,238415.3,207887.5,258141.9,303848.2,294218.7,454524.2,515301.1,423753.3,353711.8,295572.3,226762.9,181078.6,146024.20000000001,87656.3,24830.7,-31086.3,-31129.8,-31170.2,-31200.2]
[null,"Simulation 471",0,-91530.1,56519.3,-387304.7,-997974.2,87091.199999999997,-1055046,-962288.5,-1266943.1000000001,-1493447.3,-1555861.4,-2317600,-2385079.2000000002,-2565895.7999999998,-2479817.9,-2037779.4,-1683190.9,-1815568.5,-1678783.5,-225843.7,-360421.1,76750.600000000006,407653.2,721312.2,919293,1062870.8,1464177.3,291149.2,-622108.4,-1177718.3999999999,-1155368.8,-1360180.4,-1631958.1,-1757889.3,-1740032,-1934268.7,-1779576.9,-1692047.6,-1730289.6,-1696102.6,-1491048.5,-1297644.3,-1152002.7,-956326.8,-789202.7,-631386.30000000005,-509720.6,-368661.1,-256640,-149341.29999999999,60428.2,131676.20000000001,284154.5,231940.5,108975.4,144540.79999999999,65181.599999999999,-38026.199999999997,2675.8,-97968.6,-189918.3,-109867.3,-110011.3,-110131.2,-110189.8]
[null,"Simulation 487",0,-37508.9,-72356.600000000006,-437970.9,-1010717,-1721291.6,-1208755.1000000001,-1203380.6000000001,-1250435.3,-1047562.7,-1268289,-1102898.8999999999,-483037.8,-440894.8,-336777.5,429301.4,361699.1,-314896.5,-206694.8,-210120,-352850.8,-461368.6,-957602.5,-64506.400000000001,-362477.2,272683.8,205740.2,-19968.5,754016.7,103287.6,-454554.9,-6392.2,-698760.2,-928064.7,-1301013.3,-1354904.2,-1092216.7,-1116914.2,-1048515.5,-1093823.3,-1242758.6000000001,-1097223.8,-1030487.9,-920536.7,-700565.6,-494060.6,-229997.6,-53404.9,184449.3,301713.40000000002,383884.9,515342.9,383966.7,310099.40000000002,301874.2,169773.1,164997.29999999999,143575.9,81232.100000000006,108638.39999999999,149504.29999999999,88865.5,89019.3,89179.7,89277.4]
[null,"Simulation 508",0,-209674.7,-575320,137581.4,271758.40000000002,-299250,-1176009.2,-1976979,-1927943.6,-1751053.7,-713270.6,-1105225.5,-1377870.3,-1182299,-1638544.6,-2417752.2999999998,-2471194.6,-1454989.8,-1009223.7,434018.1,566834.6,566005.19999999995,201125.1,-376079.8,-724293.8,118029.8,-335513,-16252.2,248450.9,-243665.6,140979.1,772406.3,791925.9,175287.9,428784.7,150280,-157109.4,-202472.3,-864042.9,-1379961.6,-1096054.3,-1200490.5,-873790.6,-1040261.1,-1079439.6000000001,-999251.3,-784512.5,-768397.9,-686515.1,-396340.8,-404911.7,-309277.8,-179412,-250588.6,-256272.9,-144262.9,-211710.1,-251207,-168094.9,-274124.40000000002,-323069.59999999998,-177723.2,-177832.1,-178011.1,-178151.3]
[null,"Simulation 529",0,41330.800000000003,348032.6,-328028.5,-605571.4,160813.5,1187551.6000000001,2581285.7999999998,724263.8,566666.30000000005,215037.5,300906.2,12002.4,-769823,-586874.19999999995,-833512.8,-438068.3,524238.8,1803140,3041228,6104702.7000000002,4029560,5575925.5999999996,3353069.7,4463035.9000000004,4234061.5999999996,3625428.1,2446748.7000000002,1566759.7,1097087.7,1729374.9,1221774.2,1281844.3,1432396.6,514760.3,-481684.2,-1001870.8,-675939.4,-239321,193203.5,333126.59999999998,450340.6,651707.9,776384.6,321195.3,283896.8,248585.2,24437.1,103726,307225.59999999998,254848.7,55838.8,34709.199999999997,-90388.800000000003,-130722.1,-65782.399999999994,-159173.9,-178272.2,-117960.4,-215722.5,-248384.7,-109298.8,-109386,-109543.2,-109643.1]
[null,"Simulation 572",0,149678.39999999999,187525.1,401412.2,17042.400000000001,-56837.599999999999,-306952.3,-137474.79999999999,276208.7,-45660.9,-904208.4,-1843632.6,-2482036.5,-3021778.7,-3215489.8,-3046272,-3104039.3,-3271942.2,-3366461.9,-2887325.8,-2872794.5,-2609890.6,-2588362.9,-2661753.9,-2536140.4,-2416840.4,-2674855.4,-2637533.2000000002,-2362913.9,-2439405.7000000002,-2365315.2000000002,-2296440.5,-2308971.2999999998,-2172483.9,-2257017.1,-2200685.5,-2086593.5,-2068338.7,-1941235.9,-1840459.9,-1711052.3,-1607259,-1497043.1,-1310858.7,-1170866,-1043719,-790680.2,-650855,-502578.8,-324197.3,-138325.9,-5829,122624.8,49091.6,-63967.7,-53258.6,-109289.3,-184884.6,-137406,-164099.20000000001,-203231.1,-104648.5,-104815.9,-104917,-104963.9]
[null,"Simulation 593",0,-56271.199999999997,-400074.6,-291383.8,-665724.9,-1682946,-1002248.4,643914.6,386415,-610053.6,-1146292.7,-345798.8,-1193536.3999999999,-1410780.6,-1428498,-274093.3,-490190.9,118100.7,-213096,-1311771.8,-1210343.2,-1862870.5,-1727491.2,-2142727,-2085369.2,-1806698,-2196289.7000000002,-2094558.5,-2251750.7999999998,-2121628.6,-1671870,-1875365.6,-1849365.7,-1450828.2,-1500575.9,-1548662.9,-1195912.6000000001,-642820.30000000005,-38056.6,-540632.6,-377447.6,-589446,-668094.1,-487918.3,-269465.3,-113139.3,67416.399999999994,98056.1,204084.2,191699.4,276136.5,168121.7,149452.9,59892.4,-74196.5,-35697.1,-95308.5,-143226.70000000001,-106318.3,-117225.60000000001,-163023.6,-99427.7,-99559.4,-99671.1,-99727.6]
[null,"Simulation 614",0,-16752.3,170784.5,55376.7,-496543.6,-410640.3,-52192.2,-51675.1,226362.8,797178.9,-316003.5,-220941.9,223235.6,-165448,151328.79999999999,598657,347392.7,65226.2,-51416.5,79000,272381.8,820363.1,310427.2,-51738.3,90841.9,-339619.9,372674.1,-129215.2,-367528.9,-485959.2,-777415.3,-798515.1,-538619.5,-552808.9,-597080.80000000005,-764088.5,-1143713.8,-1053641.2,-1274380.5,-1296677.2,-1175290.8999999999,-1062448,-931894.7,-790914.2,-614435.9,-434786.8,-190744.9,23737.7,250039.4,383951.7,467066.8,665198.5,612740.80000000005,495633,430355.3,276740.59999999998,201504.6,145231,57907.8,48550.400000000001,31090.5,-12501.3,-12520.2,-12538.2,-12548.8]
[null,"Simulation 657",0,77138.7,321242.5,222709.6,646722.1,-593100.19999999995,-1008863.8,503971.2,967307.7,1260767.2,2056326,2508443.6,2649859.7999999998,3890055,4623773.2,3656170.7,4965467,5526208.5,5273942.3,5379554.7999999998,4935909.5,6958548.9000000004,6752791.0999999996,9485456.3000000007,10546185.1,10655435.1,10869152.199999999,10140335.699999999,10783111.300000001,12329402.5,12389094.300000001,12750242.9,10102859.5,9178990,7295374.4000000004,7686501.7999999998,5905286,6359233.4000000004,5684973.7999999998,3715574.1,3967896,2939006.2,2801007.5,2562870,2499830.9,2525561.7000000002,3275416.9,2368747.1,1854640.5,1353361.4,968147.5,745694.4,604136.30000000005,398453.9,214982,182936.9,111739.3,11384.3,-7323.1,-42627.6,-107826.7,-79400.7,-79531,-79618.399999999994,-79654.3]
[null,"Simulation 678",0,-31726,-84099.199999999997,192216.5,439233.9,1026723.5,1421708.9,789657.5,253638.9,-634442.80000000005,-1586268.8,-2414446.1,-2063741.1,-2440679,-2362437.7000000002,-2679525.5,-1630459,-1792756.3,-2433256.2000000002,-2258537.2999999998,-2366839,-2105476.7999999998,-1777065.4,-2063528.1,-2144673,-2022207.5,-1878625.5,-2249160.6,-2198262.7999999998,-2268765.1,-2309144.2999999998,-2341485,-2355824,-2299452,-2231375.4,-2163045.5,-2071589.6,-1971098.5,-1873390.3,-1767149.4,-1607398.3999999999,-1464008.7,-1312897.6000000001,-1051673.2,-898465.6,-827385.9,-585554.30000000005,-442687.6,-364669.2,-185576.5,9686.5,97105.9,205117.1,128313.1,18323.3,-13521.6,-54847.6,-106808.5,-99381.7,-78893.100000000006,-101900.3,-63526.3,-63632,-63698.8,-63732.7]
[null,"Simulation 694",0,90311.7,-162455.20000000001,585298.9,512485.5,-384451.4,209093.3,745989.7,1415658.7,938083.1,-42637.8,121290.4,399847.2,771775.2,353827.6,476361.8,675287.8,898002.6,368759.4,-778447.7,-319998,-1160818.3999999999,-1039084.4,-1016794.3,-968599.8,-487299.3,-1174725.3999999999,-1085531.8,-274432.8,707487.6,758893.3,259477.4,-236326.6,866578.3,631291,661675.1,4754.5,-132047.70000000001,-477875.9,-737477.4,-628700.4,-446138.3,-469318.5,-476117.7,-392488,-289269.59999999998,-114067.7,132879.20000000001,345696.5,371502.2,607667,756013.2,658820.1,571009.69999999995,575791.69999999995,441542.1,406721.7,368889.2,232280.7,271589.8,310544.2,155595,155903.1,156191.5,156413.1]
[null,"Simulation 726",0,-79994.8,403247.9,1523341.1,1093208.8,2065090.5,2312589.9,976645.6,826762.6,1957937.2,2215056.6,1422372.7,1456825,151452.29999999999,-55155,568431.1,-446081.2,-1883529.9,-1844104.4,-2069697.2,-2459640.7999999998,-2669725.6,-2647296.7000000002,-2368844.9,-2439092.6,-2763112.9,-3126571.7,-3344961.4,-3190515.1,-2929967,-3033478.2,-2927666.8,-2832479,-2785471.9,-2553840,-2443638.7000000002,-2319359.9,-2112773.7999999998,-2094011.1,-1981427,-1746325,-1650014.8,-1487204.9,-1166116.5,-1057973.1000000001,-988793,-691212.3,-533246.80000000005,-510539.2,-360295.5,-189330.5,-79701.100000000006,64591.6,-32359.9,-111738.7,-83612.399999999994,-139227.79999999999,-200669.1,-131131.29999999999,-206695.2,-272819.09999999998,-162198.70000000001,-162389.29999999999,-162529.20000000001,-162595.29999999999]
[null,"Simulation 762",0,68196.5,243651.3,208138,127596.2,1067381.1000000001,921094.9,1766379,417366.9,-645362.1,-631970.1,1094192.6000000001,1511715.9,2005419.7,2097952.6,2398027.5,3079440.5,3482449.9,1458980.7,780121.9,626055.9,403781.5,66516.5,-436194.3,-1048111.9,-1229895.2,-1627148.7,-1957325.7,-1968140.5,-2061862.4,-1823353.8,-1793171.5,-2039736.1,-1907635.4,-1993460.1,-1958358.2,-1868652.6,-1910112.1,-1833013.1,-1711311,-1562950.9,-1353439.2,-1154698,-1015704.2,-790124.8,-623295.9,-484374.6,-299015.40000000002,-144487.1,105533.3,236659.5,384297.2,487801.9,406004.2,265672.3,157758.9,74284.7,-2812.2,-52492.7,-109402.7,-160774.9,-79904.600000000006,-80007.899999999994,-80101.100000000006,-80162.2]
[null,"Simulation 778",0,75979.8,-547030.4,-1174058.6000000001,-1276923.3,-1735113.9,-2339931,-1545784.5,-2278278.1,-2778130.5,-2974955.3,-2603259.7999999998,-2366764.4,-2123552.2999999998,-1901746.3,-1563317.3,-1858309.3,-2250128.7000000002,-2151833,-2070721.2,-1746514.5,-2066728.6,-2511685.2999999998,-2570377.9,-2463138.6,-2545084.1,-2785494.1,-2880556.9,-3027370.5,-2962617.4,-2906125.2,-2783674.5,-2621206,-2526192,-2510981.2999999998,-2319038.2000000002,-2137219.6,-2123222.2999999998,-1955575.5,-1824731.8,-1719671.1,-1540237.6,-1448057.6,-1344199.3,-1164149.7,-1046189.7,-934166.4,-749713.4,-612392.30000000005,-457627.7,-280712.2,-125324,42890.6,-6941.9,-51633.4,-95427.7,-104001.2,-100406.39999999999,-101968.9,-36314.800000000003,-15588.7,-5734.9,-5745.3,-5753.3,-5757.8]
[null,"Simulation 799",0,118339.2,890920.2,448638.4,679198.3,1415947.3,443567.8,1602428.5,63374.3,-358847.9,-380418.9,373646.4,-716880.1,-385074.3,-634750.6,-735952.9,-1289436.2,-1622117.7,-1311228.3,-1805585.5,-1264316.3,-1174140.1000000001,-1435352.2,-1345673,-1920238.4,-2361106.6,-2640337.6,-2683644,-2922580.7,-2764181.7,-2625375.5,-2675767.6,-2514995.7999999998,-2235085.5,-2278475.7999999998,-2097374.7999999998,-1863065.3,-1908809.7,-1765854.5,-1520777.1,-1532095.1,-1346446.9,-1107777.8,-1048472.7,-917655.7,-661875.1,-605465.9,-434897.1,-156321.79999999999,-85858.9,35501.800000000003,376477.3,423821.5,445386.3,460788.9,371693.1,239450.8,257551.5,115230.2,44067.1,54287.6,23377.8,23405.5,23445.7,23477.8]
[null,"Simulation 842",0,-122568.4,-282537.90000000002,175263.6,-250737.2,24330.3,-1085743.7,-533192.6,-1458071.6,-1934396.4,-1812382.9,-2118730.7000000002,-1848539.4,-1580511.7,-2252174.5,-2075310.7,-1889202.8,-2072903.8,-1961083.5,-2113845.2999999998,-1980970.4,-2104963.2000000002,-2289995.6,-2365149,-2318537.6,-2052216.2,-2168692.1,-2357430,-2377634.1,-2379149.2000000002,-2404705.5,-2198230.9,-2248054,-2196207.2999999998,-2019073.9,-2027645.5,-2047249.6,-1915713.5,-1912898.2,-1806689.1,-1500026.4,-1376958.7,-1271195.1000000001,-1007922.1,-921992.7,-749865,-606375.30000000005,-419897.2,-401898.1,-207249.3,-118252.4,-29489.3,69888.899999999994,6315.7,-107992.7,-35753.1,-78634.399999999994,-164837.1,-111364.8,-191259.7,-283254.90000000002,-186629.7,-186856.5,-186990.8,-187046.6]
[null,"Simulation 863",0,27135.1,-129495.6,66410.2,-250267.5,-580283.6,-520060.1,205725.7,-1249281.3999999999,-1442356.9,-1433221.9,-2159444.7000000002,-2691209.7,-2964917,-2750968.8,-2195155.1,-2275354.9,-1981660.3,-1954371.5,-1816815.2,-1882920.9,-1832984.5,-2064759.4,-2089056.3,-1861442.6,-1714705.6,-2195412.1,-2366479.1,-2341111.7000000002,-2107033.7999999998,-2026336.5,-1758324,-1838562.7,-1456518.6,-1575974.1,-1260263.8999999999,-1459330.1,-1424353.4,-1501847.9,-1280979.1000000001,-1117216.3,-1015582.4,-578716.5,-734536.1,-630477.69999999995,-506863.6,-217605,-16406,118347.7,221674.4,249247.2,249380,282007.2,139039,42203.199999999997,50824.9,-47542.9,-86536.7,-57325,-104416.1,-131455.5,-85321.5,-85420.5,-85533.2,-85595.7]
[null,"Simulation 884",0,72306.7,410305.5,524163.3,888622.7,-39635.599999999999,-787624,-26562.3,-664084.69999999995,-2194350.7999999998,-2327768.2999999998,-2426360.1,-2348183.2000000002,-2747706.9,-2728201,-2391536.4,-2641906.9,-2135218.2999999998,-2287811.5,-2241536.9,-2674692.9,-2123621.2999999998,-1914779.9,-2187780.4,-2251008.7000000002,-2008092.4,-2551696.2999999998,-2693569.4,-2681748.7999999998,-2649375.7999999998,-2509962.2000000002,-2457564.4,-2323582.2999999998,-2125972.6,-1984127.6,-2124264.4,-2093426.1,-1992085.9,-2048591.3,-1929958.5,-1652607.1,-1557937.5,-1456825.2,-1264370.8,-1157654.8999999999,-998749.5,-736471,-648853.1,-525524,-293156,-175066,-70809.399999999994,72814.5,-39248,-155181,-146874.5,-229800.5,-315733.8,-224581.5,-297786.3,-367746,-213712.8,-213910.8,-214063.4,-214160.3]
[null,"Simulation 927",0,138635.5,144320.9,631015.80000000005,446532.4,1251551.7,2154483.7999999998,2080280.3,1775990.7,1509470.5,1025493.1,1619739.5,1203108.1000000001,2797278.9,2740332.2,2069347.3,2311735,2117723.6,1420158.3,2724708.2,1560916.6,1608659.6,2400138.2999999998,2571275.2999999998,2213411.9,1772561.1,2519634.7000000002,909155.4,419915.1,289805.5,-317624.3,-234835.7,-815252.2,-753909.2,-856237,-195410.1,-462840,-556148.6,-94111.7,-598222.69999999995,-453699,-670364.5,-542910.6,-468135.7,-527273.80000000005,-320911.40000000002,81392.100000000006,204504.4,153674.29999999999,244476.79999999999,201311.6,173505,232846.4,76367,17236.8,74661.8,1429.3,-69234.600000000006,-52125.599999999999,-109440.4,-143030.5,-67648.100000000006,-67745.7,-67833.2,-67880]
[null,"Simulation 948",0,-97519.1,-67453.7,-251801.4,84736.3,-1256415.6000000001,-871423.4,-900530,-1327676.8,-2014006.5,-1942676.4,-1846343.7,-2118189.2000000002,-2237708.4,-2524646.3999999999,-2696740.5,-2808998.6,-2808768.6,-2740031.5,-2295631.1,-2130731.2999999998,-1049683.5,-90658.4,264739.3,550567.9,-866414.4,-995153.1,-1673443.2,-1659745.2,-2109923.2000000002,-1578010.8,-702177.6,-846181.5,-1262591.2,-1270085.1000000001,-1555558.7,-1851316.9,-1769010.1,-1732660.2,-1879168.7,-1619035.5,-1313469.3999999999,-1340092.2,-1131488.8999999999,-857187.1,-642192.80000000005,-326482.3,-243714.5,-344208.5,-32660.9,-8436.7999999999993,59180.5,126897.9,39659.300000000003,-101111.5,-21024,-110307.9,-180389.7,-102295.7,-171487,-226321.6,-132531.4,-132701.20000000001,-132831,-132892.4]
[null,"Simulation 969",0,95378.1,23089,552785.5,1028617,1023051.4,1245347.3,1107896.6000000001,752256.8,79118.3,1682324.6,1466381.4,2223417.2000000002,3194489.2,2751711.3,2799950,2366868.7999999998,2796774.3,3635527.3,2058816.6,1618891.3,1439982.1,-237881.2,-525775.4,-1113829.1000000001,-1330538.2,-1870697.8,-1919323.7,-1754353.5,-1427435.4,-1276560.7,-1591448.7,-1808448.7,-1792707.3,-1755255.2,-795169.7,-703640.9,-203772.79999999999,449842.4,1178167.2,1112788.7,1266968.2,737555.9,1094832.1000000001,558707.4,460243.6,228041.4,183473.4,243238.3,345921.2,417841.9,231876.6,212560,100964.2,-20737.099999999999,10149.9,-56225.5,-132417.1,-94049.4,-151148.9,-200706,-116016.6,-116178.6,-116292.3,-116349.1]
[null,"Simulation 10",0,5972.4,18816.8,106896,89468.5,321268.8,420139.9,529989.6,304884,410647.9,267416.90000000002,253562.2,464992,282390.3,178802.8,160411,366795.9,334900.2,184787.7,348655.2,-39214.400000000001,-336501.6,-424336.8,-279944,-170454.5,-243874.7,-54503.5,-153039.70000000001,-229017.7,-66144.899999999994,78630.2,-25430.9,-316310.8,-234529.2,-451927.9,-251419.7,-285184.09999999998,-512570.4,-912730.3,-627569.80000000005,-676928.3,-509189.8,-384600.6,-836335,-1003117.2,-863172.8,-964814.4,-592788.5,-293785.7,-256415,-543963.80000000005,-899364.6,-1015998.6,-1190395.5,-1097279.8999999999,-1144888,-1175263.1000000001,-1325045.3,-1212852.5,-736849.4,-645351.30000000005,-455657.8,-679103.3,-704562.7,-1241143.1000000001]
[null,"Simulation 31",0,-77279.8,-333314.2,-441876.1,-236580.7,6593.4,-100832.9,-185001.2,201710.9,252459.1,-149145.5,-246716.7,-539454.9,-1023229.9,-1371893.5,-1450530.2,-1297892.1000000001,-1407924.3,-1421993.6,-1012406.5,-940105.8,-832808.9,-721635.5,-770607.1,-942281.5,-1137169.3,-1222556.8,-1231944.8999999999,-1326304.1000000001,-1376211,-1590470.1,-1582143.4,-1832644.2,-2061347.9,-1800610.7,-1839910.9,-2113280.9,-2259667.7000000002,-2411994.7000000002,-2362331.7000000002,-2151702,-1957420.4,-2082107,-2048773.1,-1933199.1,-2116440.7999999998,-2218338.6,-2207818.9,-1999837.5,-1922495.9,-1931784.6,-2151883.1,-2121339.9,-2084801.2,-2216198.6,-2233255.4,-2309224,-2310928.6,-2233791.5,-2370009,-2342609.5,-2372184.4,-2666683.9,-2622137.1,-2625532.2000000002]
[null,"Simulation 47",0,-8771.6,-48268.6,-118954,68311,76216.399999999994,121934,107899.2,413914.9,395056.6,511643.4,369049.9,203216.3,477204,716152.7,800297.7,945399.6,955169.1,862565.5,650944.4,825042.1,600724.4,796480,1444817.7,1225573.5,1241418.3999999999,1554979.6,1257071.5,1290058.5,1162709.7,725942.7,672893.3,701563.1,472216.6,81328.399999999994,371482.8,352758.5,821070.1,869988.3,479871.4,336674.4,274346.5,108291.9,379245.7,277060,124271.5,-96514.9,-18371.099999999999,-225890.2,-64672.1,477414.40000000002,805857.9,1010898.4,1124622.7,1130174.3,1424542.5,1303807.2,1300370.3,1918011.2,2159576.7999999998,2290843.7999999998,2633223.7999999998,2145012.6,1586807.5,1510342.8]
[null,"Simulation 68",0,15860.1,83627.199999999997,98997.3,49089.599999999999,-590221.6,-707850.4,-750891.8,-609373,-516473.7,-694698,-736617,-761170.4,-703422.7,-531625.9,-450791.9,-277913.5,-24177,-138206.5,159030.6,430185.8,48438,551777.30000000005,594676.1,347510.7,443775.8,64065.4,337395.1,345447,228917,330360.90000000002,495056.1,194604.9,-102804.5,235740.79999999999,221095.5,145066.29999999999,-83201.5,106043.5,28968.3,21717.5,-301785.7,-53791.6,-37591.199999999997,-738096.5,-923645.5,-1077717.8,-1341593.2,-1498948,-1432709.3,-1265044.3999999999,-1244493.3,-1207320,-908347,-1067471.3,-812459.6,-979812.9,-1399767.2,-1372765.3,-1452369.5,-1455286.9,-1538239,-1688854,-1615574.9,-1569935.9]
[null,"Simulation 116",0,25368.3,-184263.4,-265529.7,-191439,-284306.90000000002,-383393.6,-278523.2,-314696,-411511.3,-462105,-300464,-429058.1,-677710.4,-522672.2,-395315.7,-69701.600000000006,202623.6,203781.9,188432,566430.6,660960.6,751288.7,803205.5,1068318.8999999999,1099654.1000000001,1222654.8999999999,727015.1,731783.1,526309.6,596397.30000000005,943088.9,798351.9,1173049.8,815833.59999999998,642654.6,649891,789914.3,372743.9,-144742.70000000001,-64925.9,320303.8,62831.199999999997,-264014.3,-142311.79999999999,158337.70000000001,417788.7,555665.4,218702.4,247456.8,446575.8,263184.90000000002,153803.20000000001,393408.3,694155.8,614363.19999999995,976414.8,667392.4,501685.6,439191.4,405028.3,261306.6,564680.9,584946.9,345802.4]
[null,"Simulation 132",0,49501.9,274062.3,439850,465896.3,719726.1,779424.8,614061.19999999995,427995.8,371947.2,712633.9,1117803.6000000001,953628.2,1007310.2,1323860.3,1469522.6,1927336.4,1884225.3,2421124.5,2335506.7999999998,2253871.7000000002,2628954.7999999998,2525831.5,2751149.8,2453728.2999999998,2122768.1,2409961.9,2287150.6,1891562.2,1789741.3,1690953.3,1802104.6,1824273.8,2022180.3,2211025.2999999998,2772073,2764528.3,3078708.9,2804364.8,3117577.7,3310147.6,3827692.2,4215434.3,4490668.9000000004,4051424.7,4466065.8,4448724.0999999996,4613645.4000000004,5377873.4000000004,5994147.2999999998,6318196.9000000004,6514921.7000000002,6234083.5999999996,6665309.7000000002,6676491.7999999998,5741982.5999999996,6061162.9000000004,6164676.7000000002,6026599.4000000004,6554421.2999999998,7077871.2999999998,6549203.7000000002,6746469,6520675.7999999998,6619515.0999999996]
[null,"Simulation 165",0,-17167,-35267.5,-95642.8,-24905.599999999999,-56329.5,-311482,-213886,-338440,-166754.20000000001,-194549.5,-740952.7,-610639.69999999995,-994523.4,-1075482.8,-1036040.6,-1353108.6,-1184861,-1285779.1000000001,-1211883.1000000001,-1331429.2,-1622828.9,-1367904.6,-1310486,-1541066.2,-1412420.5,-1271239,-1094767.3,-1424034.5,-871529.7,-698953.4,-787119.6,-674144.3,-592713.5,-555852.19999999995,-536271.69999999995,-206664.1,-155181.79999999999,-471459.1,-640103.1,-566997.19999999995,-588083.4,-911811.2,-954131.8,-890685.2,-989125.9,-998448.4,-1000053.6,-884657.1,-1072115,-1180615.8999999999,-1161922.8999999999,-1035114.2,-1004837.2,-819284.7,-1097840.3999999999,-929189.6,-916661.6,-731022.2,-656036.1,-426800.9,-241325.2,-183036.1,-52909.599999999999,80554.600000000006]
[null,"Simulation 195",0,22076.9,6810.8,86366,93092.3,209822.7,275638.40000000002,722186.5,981238.4,872169.2,522578.4,313407.3,399810.8,376788.1,115105.7,30485.3,96004.800000000003,52923.5,-133975,-213699,-317157.8,-67992.5,77644.800000000003,362373.4,-21400,-33390.699999999997,79748,88713.600000000006,418967.7,-61543.4,-378303.4,-492971.8,-391168.6,-346787.2,-739337.2,-955307.2,-1011249.7,-901495.6,-1162051.8,-1244479.6000000001,-937896.3,-1362651.3,-1407395.1,-1348711.8,-1275120.3,-968252.2,-780747,-559485.80000000005,-221036.5,-425888.1,-590583.30000000005,-804034,-1016660.3,-1055873.2,-993619.7,-863067.3,-595695.6,-380029,-535502.4,-376603.9,-210329.5,-358287.7,-319850.59999999998,-202059.9,-390457.8]
[null,"Simulation 216",0,-53906.5,61465.1,130034.8,71356.899999999994,355679.3,373810.4,568978.19999999995,570433.19999999995,281092.8,156830,192457.2,13360.7,-255334.2,-291459.09999999998,-381744.4,-24520.3,-64174,64363,-254766.9,13112.2,-119534.5,-176212.2,-159234.6,-437519.4,-813345.6,-854522.2,-917302.5,-915093.8,-928440,-915609.3,-1168167.3999999999,-1387369,-1197240.8999999999,-950655.9,-720993.4,-760456.3,-859190.3,-913514.2,-1208191.3999999999,-1184563.3,-1391415.9,-1498824.8,-1638914.7,-1645933.5,-1775562.4,-1517868.3,-1620586.3,-1854714.8,-2041106.2,-2084549.4,-2188643.9,-1996125.4,-2029763.3,-2218281.5,-1959710.5,-1899459.6,-1744891,-1710011.1,-1633179.8,-1721437.7,-1839044.2,-1847454,-1756814.4,-1753463.7]
[null,"Simulation 237",0,-86111.2,-160416,-188673.2,-41782,-401919.2,-500248.5,-305760.40000000002,-17836,83407,380655.5,396578,386560.5,168908.4,224067.1,84728.4,-23346.2,323149.5,643327.19999999995,455461.1,-31173.5,-295590.40000000002,35872.5,-176073.9,-128735.8,-298388.3,63081,286469.7,531829.9,392500.6,854432.5,740390.7,591486.69999999995,273523.90000000002,307851.09999999998,283289.3,276727.3,206496.2,179041,177552.7,257237.1,-51959.5,248488.7,569300.5,223088,-90196,30185.3,59596.4,63179.8,16398.8,-68319.600000000006,-113324.1,-224138.5,-245530.1,-370230.2,-588302.80000000005,-616023.30000000005,-362698.3,-544205,-638504.4,-693026.8,-631685.4,-133829.20000000001,-451474.6,-455393.8]
[null,"Simulation 280",0,9652.4,189721.3,118550.5,-69764.5,-418435.5,42004.6,-31139.9,-601382.40000000002,-518898.4,-349859.3,-441187.6,-670057.30000000005,-232265.8,-198040.6,-135318.5,157133.6,6160.1,183779.9,126984.6,313136.90000000002,102603.2,104190.1,91693.1,-373412,-555143.80000000005,-192237.9,-133393.4,-245528.6,-592810.6,-815174.7,-921767.5,-873144.2,-904761.8,-943572.2,-778506.6,-891725,-600478.5,-750544.1,-920582.1,-982713.7,-765570.8,-1061893.6000000001,-930303.8,-975233.7,-1119304.3,-1155524.8,-1280854.3999999999,-1425024.2,-1561842,-1438715.7,-1280832,-1492679,-1701785.3,-1878915.1,-1844262.9,-1725627.8,-1810698.1,-1945398,-1925454.2,-2008085.5,-1795867.4,-1912591.7,-1982711.4,-1810323.1]
[null,"Simulation 301",0,62091.7,-88433.600000000006,-306342.5,-173308.5,-173088,-186556.2,-169198.3,-571705.1,-467656.3,-391640.7,-222064.6,-372310.6,-258713.4,-159777.79999999999,75163.7,16423.900000000001,97542.8,123990.3,234911.4,-135523.6,21416.7,91843.6,-11550.2,-33103,-35536.5,-304309.8,-85871.8,44059.8,28082.799999999999,-25188.799999999999,-489501.1,-516285.1,-416811.9,-501392.8,-265230,-250484.7,-13594.2,-149216.9,-69952.399999999994,-300344.59999999998,-335437.40000000002,-489635.5,-730638.6,-959707.6,-925440.8,-920030,-1495625.8,-1591410.5,-1511794,-1577216.7,-1522008.9,-1463329.5,-1445663.1,-979948.5,-957852.1,-907723.9,-783542.8,-709810.2,-1011188.4,-1058173.7,-1199462.1000000001,-1171218.8,-1424898.9,-1335683.6000000001]
[null,"Simulation 322",0,16173.4,-29479.1,-3621.8,-78052.899999999994,36531.4,202685,545940.30000000005,580223.5,162954.70000000001,164961.60000000001,34794,-272845.90000000002,-229915.4,-346100.2,-540847.19999999995,-377967.5,-353284.4,-245580.3,198968.5,62818,-9624.9,-74955.899999999994,-78972.800000000003,68270.100000000006,7237.9,-75552.899999999994,85912.3,21246.6,46084.6,111326.3,233904.9,422878.1,374767,134451.29999999999,153030.1,-39709.9,-330661.90000000002,-113897.2,-292479.5,9978.6,387643.3,189308.7,178249.3,214279.4,582983,752488.6,232045.2,88111.7,403889.3,495628.5,603202.4,700215,766003.9,629024.6,238076.6,105815.1,-226591.3,-121700.3,442889.8,707298.3,606763.80000000005,713477.1,685151.2,616842.1]
[null,"Simulation 338",0,-34032.1,222566.5,161405.29999999999,101883.3,19006.099999999999,40665.199999999997,100406.6,-243386.3,-255435.6,-265610.7,-140004.4,-194796.7,-209818.4,-308940.09999999998,-306179.09999999998,-212291.8,-19087.3,-290680.8,-150418.9,-380256.1,-630490.1,-1021653.1,-799201.5,-703419.8,-626865.19999999995,-663560,-590813.5,-519873.4,-424798.9,-458601.8,-435460.2,-38104.6,-124010.6,204213.1,-9761.2000000000007,-126122.5,94096.7,93630,-14624.7,-170624.9,-154393.1,-22130.7,-182638.9,-72558,143671.29999999999,31745.5,-200643.20000000001,-309999.59999999998,-200743.4,-384011.6,-447833.8,-293680.3,46301.599999999999,120930.5,243659.4,531831,149977.20000000001,128185.1,-86296.3,4077.4,95708.7,292112.8,530112.1,453551.3]
[null,"Simulation 386",0,7398.6,323029.09999999998,475587.7,449893.3,914033.1,896332,716572.6,540595.9,585240,250554.8,687938,948349.2,968679.5,680636.4,1139549.3,1367456.8,1118385.2,864964.4,1640576.4,1913898.9,2287092.1,2203110.5,2048644.6,1796259.4,1954042.3,1932703.1,1609955.3,2125177.2999999998,1562182.5,1119347.6000000001,977508.4,1673356.3,1592021.9,1260659.6000000001,933837.2,1323473,1359434.7,1215339,805840.9,533299.4,474160.5,280871.8,281328.09999999998,265734.7,78745.8,248106.7,658251.4,516877.6,779814.5,717750.8,877740.4,862487.2,418306.4,666730.80000000005,632624.5,739491.7,1054507,1135793.7,1347153.9,1468040.7,1754651.5,1987519.3,1852583.4,1993751.2]
[null,"Simulation 402",0,42420.1,27485.4,111288.9,94524.2,408168.3,115202.6,-207779.4,-629294.19999999995,-337005,-426702.7,-359041.1,-89860.5,-86786.5,46523.1,87725.8,154335.79999999999,458456.5,364761.3,206856.9,291551.90000000002,140594,-246440.6,-53549.4,-203215,77880.7,224351.2,96141.6,-77260.600000000006,-177288.6,-246418.1,-171051,-444893,-346117.4,-513031.1,-391506.2,-663850.6,-693445.7,-710146.3,-652119.5,-968581.9,-985308.5,-1292527.6000000001,-1233804.8,-1151224.8,-942430.2,-795412.4,-838925.2,-927850.5,-557776.1,-391863.9,-179932.79999999999,-48203.9,-264451.7,21591.599999999999,29048.5,184812.2,310539.7,100906,201572.1,145756.6,177637.5,258346.7,112258.4,-114225.7]
[null,"Simulation 423",0,-60932.4,-3761,238673.7,253188.9,78314.100000000006,-132903.4,-112064.9,-93545.1,47578.2,369179.1,174217.9,473121.8,426253.5,356683.6,468873.4,569111.5,567113.19999999995,271733.40000000002,188976.1,70841.399999999994,-178563.5,-23782.5,-199474.4,-120582.1,-239981.9,-87597,-539359.19999999995,-339804.4,-512368.2,-612528.69999999995,-405707.2,-89666,71769.3,93986.3,95496.3,299305.7,-4355.1000000000004,238592.7,80376.600000000006,123650.2,12047.5,116546.1,-437021.8,-738591.5,-767736.5,-907054.4,-792705.9,-701466.2,-601050.1,-303499.8,-413852.2,-302257.8,-440014.8,-282209.59999999998,-156487.79999999999,-114119.7,-332032.2,-355269.9,-312164.59999999998,-470712.6,-545967.80000000005,-859799.6,-869886.6,-812838.2]
[null,"Simulation 444",0,1094.4000000000001,285863,282014.7,258398.5,68999,220478.6,433781.9,470969.8,752641.6,581370.4,299363.8,61631.5,63633.9,-70044.3,-190706.3,-346312.2,-476052,-81916.100000000006,-471540.5,-583054.30000000005,-668444.4,-520480.5,-362090.9,-508078.5,-411962.6,48150.8,-314.2,156764.1,64509,-75318.399999999994,198185.4,-25098.2,-348924.9,-461998.3,-599633.80000000005,-583993,-950320.4,-1015403.6,-937400.5,-941407.1,-887199,-804433.3,-541984.19999999995,-434687.3,-577946.9,-947440.7,-906802,-628540.4,-796241.4,-934727.8,-859446.2,-777193.4,-824987.9,-882386,-1046194.1,-1255122.2,-1330166.8,-1303905.3,-1416009.4,-1232186.5,-1302129.8999999999,-1232490.5,-1419659.5,-1475237.2]
[null,"Simulation 487",0,-36266.300000000003,161793.60000000001,408040.5,616102.19999999995,706594.6,980645,1007206.9,1470833.8,993344.5,799344.4,716002.5,768295.7,863101.3,936697,813138.6,982229.1,1247740.3999999999,1324658.2,584727.6,556434,650793.6,872747.3,704159.8,542647.19999999995,317351.90000000002,550100.1,699298.1,448564.6,320230.59999999998,268267.5,263580.7,590671.9,530636.69999999995,722830.4,625058.6,656866,1050596.1000000001,898824.6,903034.7,1141384,1237611.5,1173920.6000000001,1158883.5,1374760.4,1479944.5,1371308.7,1604732,1565236,1349377.3,1372599.5,1514193,1893860.9,2460357.1,1986170.2,1785212.3,1657415.8,1145978.5,1052979.8,921017.9,771911.5,1139365.7,1095931.3999999999,1322055.3,1248307]
[null,"Simulation 508",0,-18217.2,125716.3,42260,238422.8,-168075.1,-38808.800000000003,209777.7,23794,20542.400000000001,-159618.6,-618916.80000000005,-619160,-440239.6,-893141.4,-703508.7,-771274.8,-701375.2,-774726.8,-753771.2,-722233.1,-636734.9,-889777.1,-1100093,-1168151,-1014395,-1038424.2,-1120043.7,-1168032.7,-1343211.1,-1198448.5,-1158656.1000000001,-978620.8,-1178572.7,-1414900.7,-1375315,-1688991.1,-1686410.6,-1816150.8,-1725717.6,-2133458.6,-2123328.9,-2338409.9,-2259941.5,-2164985.2999999998,-1990072.4,-1938092.1,-2158767.7999999998,-2190424,-2365602.6,-2284520.7999999998,-2166019.2000000002,-2173110.1,-2157695,-2367797,-2421714.4,-2485396.1,-2402864.2000000002,-2307129.7000000002,-2122085,-2182150.2000000002,-2338055.1,-2300430.4,-2371294.9,-2441105.2000000002]
[null,"Simulation 529",0,77121.2,254177.9,108103.4,22563.599999999999,-16027.5,64109.4,125566.2,568286,474933,287586.3,309234.90000000002,-29386,618794.5,294375.8,362459.9,247956.6,90469.6,-388172.6,-388964.9,-698248,-618776.5,-915721.1,-302808,-68807.3,-100270.5,230744.6,9468,311712,655574.4,599803.30000000005,524020.7,235967.8,28664.5,4400.8999999999996,7747.8,-96873.1,-169662.4,-385789.3,-462064.9,-307321.09999999998,-442276.1,-453908.6,-246933.4,28550.400000000001,124875.3,104503,233719.9,573253.69999999995,585605.6,138520.4,350906.5,58341.2,-292100.09999999998,-61239.8,-168689.9,140569.29999999999,330557.90000000002,148474.9,85838.8,-258835.6,-434773,-389451.1,-346513.7,-218562.6]
[null,"Simulation 572",0,4714.6000000000004,-68055.100000000006,32134.1,-129027.1,-488013.1,-726126.3,-757138.8,-790626.7,-724918.9,-654477.80000000005,-523892.1,-238126.4,-208197.9,-92370.9,-71694.399999999994,327387.90000000002,235232.3,54587.7,-283740.90000000002,-173241.60000000001,-174000.1,-210756.3,-295797.09999999998,-263731.40000000002,-664419.69999999995,-415301.7,-540045.6,-875006.2,-784996,-910800.9,-1150821.2,-1203432.7,-1120190.7,-1034573,-899040.7,-894185.4,-908995.3,-959607.3,-584899.19999999995,-617393.6,-420009.8,-670903.9,-819630.8,-760994.6,-1129005.2,-1166247.3999999999,-1149429.3,-868281.3,-821829.6,-669349.19999999995,-696051.19999999995,-569817.5,-616193.30000000005,-569609,-784010.9,-421947.6,-332854,-259123.5,-516473.1,-524345.69999999995,-521219.3,-609284.19999999995,-550074,-403460.1]
[null,"Simulation 580",0,-100033.3,-176907.9,-388236.2,-394291.20000000001,-134059.9,25759.7,-191832,-414982.7,-679836.2,-677370.5,-706252.9,-349740.5,-350489.2,-638588.5,-480468.3,-504111.4,-749647.5,-867414.7,-758896.9,-744930.3,-543875.4,-824361.7,-1002993.2,-621639.4,-731971.3,-230225.3,-510129.2,-200331.7,-201443.8,-292189.90000000002,-540058.5,-487287,-496980.9,-494985.3,-186987.2,-28495.9,169937.8,119428.4,520788.8,408236.5,278086.2,752629.7,781589.3,170779.9,-42812.800000000003,-99214.8,52515.9,-12001.7,-89165.9,-162731.29999999999,-360280.1,-405900.6,-430225.6,-508346.5,-308275.3,125596,462453,255932.4,432830.9,323181.59999999998,207798.3,175550,343601.9,435217.3]
[null,"Simulation 608",0,-43867.9,-48183.6,53565.2,25678.7,401625.3,-21436.1,-42229.9,173146.4,-129640.7,-121354,-407420.7,-632100.80000000005,-448825.3,73188,187318.39999999999,232562.7,-127932.6,14222.3,-43476.800000000003,-238287.8,127363.9,250418.5,381245.2,166050.70000000001,217149.2,168657.5,-289843.3,-389098.8,-468622.3,-138472.9,-407164.7,-515979.3,-339332.4,35731.5,165122,366634.1,7809.5,-266010.8,-694297.9,-886561.4,-719983,-934952.2,-960535.1,-860076.4,-1194365.3999999999,-1219775.8999999999,-1341966.8,-1306366.6000000001,-1503232.6,-1527832.9,-1475022.6,-1234819.7,-822274.9,-1128183.3,-1204455.7,-1294571.3999999999,-1395327.8,-1261671.3999999999,-1167288.3,-1159190.2,-1063474.1000000001,-905436.9,-869747,-802752.4]
[null,"Simulation 656",0,-17217.2,-90312.5,-25733,46214.400000000001,122123.6,924.6,309693.09999999998,499886.2,175746.5,70120.3,-63155.7,-118424.8,-431614.9,-347896.9,-430742.9,-631656,-577008.5,-460404.3,-790444.1,-974278.3,-1294128.6000000001,-1037867.1,-1070518.1000000001,-983690.8,-1142059.3999999999,-1018606.5,-889637.4,-959054.7,-918928.1,-1048233.5,-980650.1,-983622.2,-1438647.2,-1416746.3,-1381078.9,-1300004.8999999999,-870809.2,-898453.2,-1139934.3,-1097154.2,-1157540.3,-1317567.2,-1262311.1000000001,-1214208.2,-1409136.7,-1488077.5,-1176070.3,-1378028.3,-1522137.6,-1497077.1,-1572302.5,-1342394.7,-1431058.3,-1627794.1,-1682630.7,-1702833.8,-1661766.4,-1790561.7,-1824078.5,-1999698.2,-1806669.2,-1568728.3,-1609498.7,-1724125.5]
[null,"Simulation 677",0,-43002.2,5719.9,-150778.9,75454.600000000006,-41320.400000000001,114711.3,-230092,-181089.3,-23193.4,-102814.2,-226197.3,136078.6,-267423.3,-334928.7,-348450,-218599.4,-392274.3,-763402.6,-402618.9,-442775.7,-498201.59999999998,-204481.6,-32517.4,164603.4,472005.8,-59246.2,-394413.6,-432771.8,-297511.09999999998,67626.8,-63160.5,73771.899999999994,-68288.2,355353.1,105464.2,275477.3,433944.7,487213.1,600892.69999999995,878263.2,1108976.1000000001,1149732.1000000001,1533094.6,1757023.8,2068441.5,1218513.6000000001,721883,580245.30000000005,1076463.5,1112044.7,1424065.4,1241199.1000000001,1207222.1000000001,1492316.9,2117250.1,2297464.7000000002,1631903.4,1628928.1,1685215.3,1688993,1876079.5,2148524.1,2064088.9,1659658.4]
[null,"Simulation 693",0,14172.1,180743.3,153424.79999999999,240015.2,387934.2,331385.59999999998,273614.3,520564.7,673572.2,1149249.1000000001,1479287.8,1482322.5,1020915.3,953845.1,1234707.2,1400824.9,1520758.2,1745865.3,1764092.3,1735313,1563018.3,1657303.1,1346998.3,1694704.1,2317977.2999999998,1867480,1676597.7,1408733.1,1442461.2,1399611.4,1509563.5,966436,1079528.8,897689.7,894176.7,856985.7,835097.3,903213.4,485845.4,477658.7,-172363.3,-166029.79999999999,195638.39999999999,-147935.70000000001,31741.599999999999,112808.1,32579.200000000001,-206633,-257716.7,-202264.5,-203533.9,-190458.1,-476713.2,-595677.5,-633348.69999999995,-820868.8,-851024.5,-986096.1,-859353.1,-1104305.6000000001,-974200.5,-1065535.5,-921890.4,-979849.6]
[null,"Simulation 714",0,17223.8,50944.1,42662,-89296.5,-164215.5,-332709.7,-455403.8,-591021.4,-808919,-797174.3,-382382.2,-648308,-323058.40000000002,-160252.79999999999,20798.5,-24676.7,217424.9,210920.1,112087.9,-205246.1,-192463.8,217461.8,1456.4,-67046.8,79147.3,-179320.3,-282397,-413079.6,-182788.8,-195390.6,-273134.40000000002,-577004.30000000005,-755332.3,-512675.2,-406953.7,-347099.2,-281081.3,-245462.39999999999,-327914.5,-94326.6,136762.20000000001,462393.5,481146.2,552393,165356.29999999999,-128142.6,-73951.399999999994,-153587.29999999999,-227613.5,-157138.1,-341563.7,57852.7,212835.7,177607,-187759.9,-54078.9,-63570.9,15495.2,-425943.9,-322088.2,-401738.9,-407131.4,-314517.5,-357349.6]
[null,"Simulation 757",0,-20581.3,127555.6,207901.4,273107,376809.1,478530.2,581720.1,587791.80000000005,348103.1,126414.5,322837,138262.5,385170.2,324187.3,646540.69999999995,458823.4,405258.4,301718.90000000002,340665.1,385101.3,414726.6,502083.6,313997.90000000002,236650.4,218825.7,-204511.1,-448876.9,-452112.5,-513229.7,-501745,-440700.2,-457428.3,-833341.4,-618659.4,-637025.69999999995,-251022.7,-164586.5,-359478.2,-703615.6,-79108.3,-91859.7,385754.9,569199.5,622421.19999999995,398287.6,579973.69999999995,747524.2,901732.6,1037595,1025931.7,578701.9,1270355.2,1562232,1278728.3999999999,1679247.8,2062418.2,2076229.8,2356637.4,2098708,2031120.8,1911201.9,2076176.9,2080433.3,2296820.1]
[null,"Simulation 778",0,15283.2,19911.099999999999,231644.6,102688.3,174934.8,201881.4,80880.2,295378.59999999998,150299.6,130986.7,-189788.1,-430159.9,-452860.2,-649329.6,-840957.4,-919229.9,-715181.6,-878631.3,-812408,-857972.1,-835156.2,-733663.1,-633220.1,-652504.6,-562390.1,-792898.9,-960271.2,-949978.1,-779164.2,-738907.2,-669707.69999999995,-679958.4,-830983.2,-1024038,-1074332.5,-1196223.8,-1117556.1000000001,-1102596.8999999999,-940802.3,-1387649.7,-1463703.5,-1632482.7,-1587588.6,-1549443.2,-1494912.3,-1506283.6,-1577682.3,-1596693.1,-1535148.7,-1417139.3,-1648631.2,-1514366.6,-1369987.7,-1249593,-1167063.2,-1472874,-1352723.6,-1234083.8,-955981.5,-1063316.3999999999,-904074.8,-813713,-513058,-342536.4]
[null,"Simulation 799",0,16854.099999999999,-189269.4,-131293,-176800.9,-388534.1,-230803.1,-643014.80000000005,-450169.9,-527716.69999999995,-418109.3,-268867.7,-183077.1,-220434.7,-611657,-386224.7,-416297.3,-373529.59999999998,-390774.9,-72035.600000000006,-229832,-297284.09999999998,-449626.1,-810816.1,-531218.1,-396363,-180663.4,-518088,-577469,-583207.1,-703127.6,-1027262.8,-1143552.2,-1261097.6000000001,-1231785.6000000001,-1190955.8999999999,-1252878.2,-1380345.7,-1067045.7,-1616831.8,-1496237.9,-1092996.3,-1293004.7,-1138246.1000000001,-1346257.2,-1505836,-1445668.7,-1475850.2,-1528030.7,-1399819.1,-1823163,-1754288.7,-1710827.2,-1635774.2,-1615896.1,-1177846.5,-1069037.6000000001,-979317.4,-652465.80000000005,-684669.9,-983237.1,-1013319.3,-1094810.3999999999,-1186911.3999999999,-1372457.4]
[null,"Simulation 842",0,32042.1,95377.600000000006,-104562.4,-273631.7,-173409.8,224428.1,243791.3,652859,904359.7,661680.1,1213220,1165933.8999999999,824095.3,897333.8,922343.1,1092195.5,936091.9,869831.1,734847.9,1024963.7,986937.2,1025050.3,1425078.7,1523616.1,1618286.7,1897302,1625613.6,1159102.8999999999,1352031.9,1733236.7,1198745.7,1684961.7,1601776.8,1646390.8,1462242,1125248,1373045.6,1689621.2,1701146.6,2206769.7999999998,2263647,2309977.7000000002,1880475.8,2208373.2000000002,2393854.4,2119384.7000000002,2139170.9,2039310.9,2387400,2396386.7999999998,2536695.7999999998,2713653,2401714,1956141.5,1849203.8,1778286.4,1667028.1,1903554.6,1594922.5,1943468.3,1884975.1,2113593.9,2044271.3,2125043.2000000002]
[null,"Simulation 863",0,39503,47820.6,38456.699999999997,4646.5,-201360.1,-342898.4,-61901.8,-128676.5,-189697.4,32439.599999999999,261955.4,716282.2,469012.1,146530.5,130265,187752.1,453347.7,616562.5,644421.5,681532.4,792070.9,985853.3,876544.1,1264168.6000000001,1074861.1000000001,1775623.7,1926725.1,1967790.9,2040317.7,1968572.6,2231834.4,2429252.2000000002,2259677.1,2326604.7999999998,2092689,2470421.4,2682287.1,2718093.1,2831901.5,2773201.1,3232115.1,2572122.4,2561072.9,2623870.5,2259742.1,1958677.2,2233255.5,2002758.3,2081060.5,1840558.3,1564129,1385268.9,1288928.3,1151210.1000000001,909527.8,1270023.3,1451873.4,1494838.4,1492476.5,1744348.9,1979189.1,2283634.2000000002,2721765.2,2779703.2]
[null,"Simulation 884",0,-41030.800000000003,40170.5,-4947.8,114268.6,39445.5,88711.6,-129576.8,-147783,222757.8,495433.8,678043,636601.19999999995,561309.6,547974.69999999995,604055,1166792.6000000001,1074301.8,1379563.7,1393941,1721267.4,2046838.1,2398793.4,2649641,2818872,2483288.2999999998,2773668.2,2814520.7,3142513.8,3184824,3073813.1,3002322.6,2838728.3,3205726.9,2815020.2,2999549.7,2389176.1,2521231.7000000002,2496666.4,1789761.9,2272183.2999999998,2824035.4,2546639.5,3398682.2,3871156,3874445.6,3905136.5,4824817.2,4760895,4936424,5028614.5,5101079.5,4429004.0999999996,3706853.6,3684535.1,3164040.8,2871088.8,3032612,2667854.2000000002,2230093.1,2264646.5,1995267.1,1981586.4,2042400,2599741.2000000002]
[null,"Simulation 927",0,-9095.5,-156867.79999999999,-223784.5,-182526.1,-230684.7,-330675.20000000001,-108951.7,94528.1,-68647.600000000006,38257.5,-55819.7,-116371.7,-313668.7,-472898.3,-366812.2,-414905.2,-320860,-645531.69999999995,-817005.1,-638732,-780146,-895100.1,-1130088.2,-1400837,-1524828.6,-1517172.4,-1338079.6000000001,-1251711.5,-1443990.5,-1354630.7,-1415563.2,-1242758.3999999999,-1396432.6,-1030095.8,-1313499.5,-1224083.1000000001,-1057341.8,-1251395.6000000001,-1152609,-1222032.6000000001,-992170.9,-742072.5,-583314.4,-203663.5,-368039.5,-185109.1,66630.100000000006,129665.4,77822.100000000006,-15827.3,231787.2,298530.8,-15596.4,-28495.3,113337.3,427837.7,111582.8,269078.90000000002,107577.9,-133080.1,-193199.7,-498720,-511254.4,-412792.1]
[null,"Simulation 948",0,-8748.6,78531.3,-76112.399999999994,-353211.1,-412431.6,-568654.30000000005,-229554.3,-231961.3,-540782.30000000005,-477586.6,-532751.5,-611038.1,-630900.9,-929507.6,-1219105.1000000001,-1113402.5,-914323.8,-755994.9,-603049.4,-503293.5,-845501.5,-870687,-1185574.6000000001,-1292226.8999999999,-1398829.2,-1451203.6,-1261875.8,-909952.6,-998239.2,-1122540.8,-1122845.8,-1044154.9,-996868.7,-968671.1,-753618.9,-868389,-522781.9,-741421.4,-566890,-466782.1,-317999.3,126084.1,69946,-304094.09999999998,-508195.1,-719217.2,-666016.5,-631893.80000000005,-796922,-975044.3,-997224.9,-913424.1,-906458.2,-471986.7,-261477.3,-636408.6,-488530.3,-276194,-393439.6,-596745.19999999995,-961520.4,-1212040,-1374278.3,-1356386.7]
[null,"Simulation 964",0,-7530.2,6325.9,-83851.100000000006,17377.900000000001,161844,-82500.600000000006,57350,623951.9,375438.3,236108.6,16837,-150215.9,-321553.5,-358387,-362144.3,-451600,-408964.9,-425490.7,-500965.6,-112683.8,111276.3,302543.8,204170.6,249876.2,186986.8,329436.7,193914.8,379821.9,99924.5,276429.2,489199.9,396440.6,39013.599999999999,46457.599999999999,60645.4,35911,-71936.899999999994,-233153.4,-42689.5,332775.5,431513.2,804331.5,410990.2,518598.3,490068.8,665770.1,954563,851581.9,545135.1,657925.5,832189.8,1000742.1,1012723.1,1115972.6000000001,1353439.5,1571295.6,1900270.9,2494747.2999999998,2420637.9,2970696,3305316.9,3543774.6,3983638.9,4010722.8]
[null,"Simulation 987",0,31563.8,131934.29999999999,55768.1,88200.3,66132.2,-86096.3,-253240.2,-769935,-745741.7,-405522.3,-771777,-713617.9,-905603.3,-847589.4,-666419,-622013.69999999995,-715090.1,-675106.2,-681786.7,-704197.7,-891382,-989434.1,-1256072.7,-712042,-911522.3,-1084045.6000000001,-880896.5,-734885.9,-863631.2,-1148011,-1166996.3999999999,-1253246.6000000001,-953524.2,-1297527.7,-915051,-840792.8,-1046402.6,-755458.5,-614713.19999999995,-912400.6,-696890,-775115,-636306,-732932.2,-1076277.3999999999,-993657.3,-1027115.9,-950762.6,-942222.7,-724915,-346323.9,-221139.7,-305734.5,-538035.30000000005,-760690.8,-684939.7,-1126019.3999999999,-1157935.8,-1251926.7,-1054051.7,-755874,-878405.2,-876494.7,-792325]
[null,"Simulation 30",{"$f":"C64+3000000*(5-C$17)/5","v":3000000},2946300.2483516484,3318001.3835164835,3131974.4670329671,3009862.7505494505,3506593.9010989009,3450162.4516483517,4173116.1021978026,5273003.4527472528,4728511.3032967038,3277526.0538461539,3734740.6043956042,4202827.0549450554,4291755.4054945055,4503789.3560439553,4628143.6065934068,4981292.0571428575,4064465.6076923078,4332675.5582417585,4425708.6087912088,4281368.3593406603,3908958.30989011,3472430.8604395604,2846225.210989011,3272580.3615384614,3960280.4120879122,3470762.5626373626,4763923.7131868135,4467311.8637362644,6626143.4142857138,5399245.3648351654,5173666.0153846154,2935108.6659340663,2783311.1164835165,1828106.367032967,1819894.7175824177,1951951.8681318683,2328639.4186813189,2448372.1692307694,2553325.2197802197,1885447.6703296702,818647.52087912092,604038.97142857139,209934.22197802213,47274.672527472256,-100836.37692307704,290058.2736263735,155733.82417582418,171968.27472527465,168868.22527472535,-15271.124175824225,-147327.17362637352,103605.57692307699,13246.927472527721,-92119.221978022018,-236533.57142857136,-361311.72087912116,-478512.97032967047,-159242.11978021974,-211362.76923076954,-263902.91868131876,-317655.46813186805,-369831.3175824174,-421311.86703296716,-456138]
[null,"Simulation 46",{"$f":"C80+3000000*(5-C$17)/5","v":3000000},2813865.0483516483,2198563.1835164838,2290192.9670329671,2646409.9505494507,3099208.2010989008,3477111.2516483516,3092548.7021978023,2579998.1527472525,3109015.5032967031,3620101.653846154,4127971.9043956045,4114648.4549450548,6479766.5054945052,5636894.4560439559,5826763.1065934068,6327545.7571428567,5813574.5076923072,6087447.1582417581,7362971.0087912083,9920994.7593406588,10915673.409890112,11032894.060439561,9349155.2109890115,12205487.961538462,11948056.712087912,11995110.962637363,11277776.513186812,11387401.563736266,10523803.314285714,10734103.464835165,10526448.015384616,7854514.7659340659,7727291.7164835166,7093164.5670329668,6002651.0175824175,5320539.0681318687,6434020.5186813194,5250522.1692307694,5323762.6197802201,6305744.4703296702,7151552.9208791209,7894440.0714285709,6529934.4219780229,5752384.2725274721,4843022.2230769228,4667025.8736263737,3031739.6241758242,2349425.4747252744,1953700.0252747254,1358144.2758241757,942142.12637362652,897417.97692307702,623998.82747252774,439675.87802197796,211281.52857142864,11139.679120878805,-147436.87032967043,16889.480219780293,-39112.569230769528,-93896.518681318819,-148187.7681318681,-202821.11758241736,-256517.46703296714,-292161.2]
[null,"Simulation 67",{"$f":"C101+3000000*(5-C$17)/5","v":3000000},2869454.4483516482,3468212.6835164838,3225731.367032967,3278340.3505494506,4902585.4010989014,4141995.0516483514,3988682.3021978023,3013319.8527472527,2835189.0032967031,1976696.2538461541,2141369.0043956041,2290440.8549450547,2492225.0054945056,1853286.2560439559,1755290.7065934066,1996642.7571428572,3146160.8076923075,1854503.8582417583,1381410.2087912089,1663906.2593406597,1394832.1098901099,1880881.6604395607,1936740.3109890111,2064688.9615384615,2088201.8120879121,994360.36263736268,1095981.2131868131,1066089.463736264,1494327.7142857141,781856.96483516484,295438.71538461535,777001.06593406596,1345962.0164835164,1344954.6670329671,-358182.78241758235,320400.46813186829,114749.11868131883,-438069.43076923047,-715399.88021978037,-425047.9296703299,-382011.87912087911,-322017.22857142868,-386685.87802197773,-152061.32747252774,-64430.076923076995,285874.67362637352,445215.32417582418,293886.07472527464,187460.72527472535,212206.67582417582,76438.126373626525,352410.67692307697,185024.62747252767,21849.078021977912,-123289.37142857141,-201624.52087912121,-342900.47032967047,-39462.619780219742,-93879.669230769563,-147368.6186813188,-201157.7681318681,-252325.21758241733,-305421.76703296712,-341541.5]
[null,"Simulation 110",{"$f":"C144+3000000*(5-C$17)/5","v":3000000},3110035.3483516485,2931248.6835164838,2652846.867032967,2280245.4505494507,1199725.201098901,2142140.8516483516,1101043.3021978023,868314.15274725249,-86962.69670329662,228043.5538461539,-125220.49560439587,384648.95494505484,-198353.49450549437,-393687.64395604422,-370863.89340659324,-475239.64285714272,-674334.09230769239,-1083566.6417582417,-1243573.0912087909,-1220946.0406593406,-1016273.0901098903,-1088276.0395604395,-1301906.6890109892,-1375259.3384615383,-1255986.5879120878,-1291471.3373626375,-1371697.0868131868,-896855.23626373592,-1054061.885714286,-1209554.5351648354,-1074060.2846153846,-1208340.0340659341,-1134184.1835164838,-923759.13296703296,-1072940.7824175826,-1093786.2318681318,-968283.88131868141,-962265.03076923033,-898697.48021978047,-617385.12967032986,-400527.37912087911,-314570.52857142873,-232299.57802197791,-198631.4274725276,-164325.17692307709,31283.973626373452,174764.52417582413,312450.67472527467,443662.02527472534,488719.47582417581,431347.52637362655,531857.37692307704,444172.22747252771,318616.57802197791,227423.82857142863,96910.27912087884,-53715.47032967041,39926.58021978027,-13816.669230769534,-68116.618681318796,-121503.66813186806,-174295.91758241734,-227620.06703296717,-262800.8]
[null,"Simulation 131",{"$f":"C165+3000000*(5-C$17)/5","v":3000000},3064130.6483516484,2623706.1835164838,2425933.0670329672,1821686.9505494507,2177780.3010989008,2149407.3516483516,2716386.5021978025,1596622.0527472526,2157355.8032967034,890228.0538461539,709186.10439560423,772975.65494505502,429180.10549450573,973165.85604395578,1411775.6065934065,1977487.9571428574,2385162.8076923075,1346243.7582417582,943729.90879120887,592723.35934065958,300587.40989010991,863745.86043956061,418524.91098901094,118246.36153846141,-105827.9879120877,-325330.33736263751,-579742.38681318704,-602337.53626373573,-444248.4857142861,-953698.73516483512,-920572.08461538493,-909789.03406593413,-944672.38351648347,-883320.33296703268,-1096469.6824175825,-1035859.4318681315,-919239.88131868141,-911061.9307692307,-916258.08021978009,-750124.82967032981,-682164.4791208792,-536542.02857142873,-434013.37802197773,-369173.32747252774,-293029.77692307695,-36690.326373626478,43172.124175824225,189453.17472527467,275025.22527472535,334350.7758241758,312910.02637362655,490198.57692307699,399531.0274725277,282266.37802197796,180082.02857142864,66035.579120878829,-58790.270329670398,78477.480219780293,27513.030769230449,-23144.218681318802,-74853.168131868064,-127657.41758241734,-180897.26703296712,-216029.6]
[null,"Simulation 152",{"$f":"C186+3000000*(5-C$17)/5","v":3000000},2866059.0483516483,2988692.5835164837,2952560.5670329672,3566055.4505494507,3026748.501098901,3090046.8516483516,2459593.6021978022,1600084.0527472526,1710639.4032967032,1309015.453846154,1074572.9043956043,630889.45494505484,462417.00549450563,1377686.6560439558,662858.60659340653,1379419.9571428574,1106175.7076923074,1143169.0582417583,861861.20879120892,539407.05934065953,-97040.490109890234,-340712.63956043962,-500071.18901098915,-719595.23846153868,-296633.78791208798,162633.46263736277,-686484.28681318695,-231560.73626373592,-270993.68571428582,282425.86483516474,-44264.884615384741,-21583.434065934038,-27762.583516483661,346604.56703296723,272150.11758241756,208428.76813186822,355700.61868131883,-35938.430769230472,460036.91978021967,169355.07032967021,205120.72087912087,420423.77142857132,236631.12197802216,345541.37252747233,538990.72307692305,620362.57362637343,717583.12417582422,930275.4747252746,1004149.5252747254,888723.2758241758,851425.42637362657,853390.07692307699,817704.92747252772,763214.37802197796,657436.72857142868,540685.17912087881,361751.2296703296,273532.6802197803,224845.03076923045,176742.8813186812,124183.13186813192,70956.082417582656,16297.632967032849,-19725]
[null,"Simulation 168",{"$f":"C202+3000000*(5-C$17)/5","v":3000000},2988675.8483516485,2704215.7835164834,2980366.6670329673,2101190.6505494509,2963007.501098901,911159.5516483516,661521.90219780244,1327162.7527472526,2301442.4032967035,3403018.3538461542,1946498.7043956043,2442105.7549450551,4159951.0054945056,4108267.056043956,4798501.9065934066,5161152.3571428573,5501724.307692308,4494025.5582417585,4157900.5087912092,5473164.0593406595,5812219.5098901093,7908319.9604395609,8445497.0109890103,9935823.961538462,7625931.7120879125,8088717.9626373621,8430656.0131868124,8299183.2637362638,8262237.5142857134,5373882.6648351643,4833305.115384615,4471783.3659340655,3209429.1164835165,4079237.9670329671,4719664.9175824178,5326550.6681318684,5013506.7186813187,5342442.9692307692,5224316.7197802197,4611769.6703296704,4487962.9208791209,3195099.1714285715,3937588.421978022,3980729.4725274723,2558122.1230769232,2837373.7736263731,2775228.924175824,2608868.9747252744,2646287.3252747254,1766279.4758241759,1325975.4263736266,987103.47692307702,781857.92747252772,638713.67802197789,509219.42857142864,362370.87912087882,113940.12967032957,134126.18021978028,82171.930769230472,28241.781318681198,-25588.26813186807,-77066.917582417344,-128092.76703296714,-162586.6]
[null,"Simulation 216",{"$f":"C250+3000000*(5-C$17)/5","v":3000000},3124297.0483516483,3816420.9835164836,3324022.4670329671,3622666.4505494507,3058496.7010989008,2217654.4516483517,1247952.8021978023,1161594.9527472525,636218.60329670319,1677522.2538461541,2504652.5043956041,2041052.2549450549,2258561.6054945057,1992046.6560439558,2067283.3065934065,1722792.1571428573,1529317.4076923076,1029384.9582417582,164642.10879120883,183225.75934065972,-352041.29010989005,-435193.63956043962,-190250.38901098887,-813043.0384615385,-798376.4879120877,-932079.93736263714,-966004.88681318704,-845682.03626373573,-876283.08571428573,-843446.33516483521,-707417.38461538474,-575175.33406593394,-492690.58351648366,-645774.03296703286,-697463.9824175823,-659808.83186813165,-582803.98131868127,-526055.13076923043,-563616.88021978037,-417207.72967032972,-206754.37912087911,-124333.32857142854,-9197.3780219778419,4424.4725274723023,-8951.3769230770413,306199.67362637352,410876.82417582418,702241.5747252747,713575.9252747253,776944.07582417584,750545.82637362648,830143.57692307699,696718.32747252774,614301.77802197798,459842.42857142864,295809.57912087883,140000.72967032957,140194.48021978029,86590.530769230449,31837.681318681192,-22276.26813186807,-77181.217582417332,-132569.46703296714,-168480.8]
[null,"Simulation 237",{"$f":"C271+3000000*(5-C$17)/5","v":3000000},3058474.4483516482,2748060.5835164837,3374586.1670329673,3208672.6505494509,5729477.9010989014,5050055.9516483517,3699781.9021978024,2590703.7527472526,2129555.1032967032,722314.35384615394,664864.40439560427,1198111.854945055,1142399.9054945055,-368280.74395604432,-370464.49340659333,-513982.44285714254,-1319273.6923076925,-1322920.3417582419,-1265837.191208791,-1238070.2406593403,-939289.39010989014,-797513.43956043944,-928384.78901098878,-804799.5384615385,-734221.38791208761,-685859.03736263723,-818841.18681318685,-1067168.836263736,-1174099.385714286,-973451.83516483521,-624735.08461538493,-450656.33406593394,-286582.18351648352,291193.76703296718,573970.21758241765,-52354.331868131645,37186.718681318685,-186195.73076923052,-488628.78021978028,-375717.9296703299,-277466.37912087911,59078.971428571385,-113565.27802197787,-45136.927472527721,125615.52307692298,466856.07362637349,502645.7241758242,447908.87472527463,512839.32527472533,603375.17582417582,573351.7263736265,634207.67692307697,532796.22747252765,479550.07802197791,368923.52857142861,319818.27912087884,188221.62967032957,184117.98021978029,134527.63076923045,83325.381318681189,32411.531868131919,-19705.017582417349,-72195.767032967153,-107307.9]
[null,"Simulation 253",{"$f":"C287+3000000*(5-C$17)/5","v":3000000},2761161.6483516484,2719010.1835164838,3330978.867032967,3954665.1505494509,2925755.1010989011,2722302.8516483516,1879286.5021978023,1912653.0527472526,2602893.5032967031,2379972.0538461539,1139132.5043956041,736634.05494505493,801566.90549450554,292861.15604395606,-62886.093406593427,-53535.542857142631,11574.20769230742,-503720.64175824169,-579015.79120879108,-578928.04065934056,-377163.39010989014,-335178.83956043934,-468661.68901098915,-590482.33846153831,-484914.68791208789,-556074.93736263714,-245380.28681318695,-193495.63626373583,-286835.68571428582,-383456.53516483516,20798.115384615259,320004.66593406606,81241.116483516525,323125.46703296714,314823.91758241761,190085.66813186835,404917.91868131876,830411.1692307695,921224.3197802197,1129876.7703296703,851780.12087912089,840518.27142857132,784374.72197802225,686219.4725274723,440258.12307692302,637845.2736263735,686255.12417582422,791423.87472527463,852437.5252747254,840635.7758241758,796451.32637362648,769378.37692307704,669620.72747252765,573271.37802197796,472601.32857142866,345377.17912087881,198805.02967032959,190109.68021978028,138935.33076923047,85869.781318681198,35248.531868131919,-16642.117582417341,-69077.367032967144,-104178.4]
[null,"Simulation 301",{"$f":"C335+3000000*(5-C$17)/5","v":3000000},2829070.6483516484,2195190.4835164836,1828100.0670329672,1711604.8505494506,1414143.001098901,1211687.8516483516,1524856.1021978024,1477446.1527472525,1237880.9032967032,1470194.5538461539,1608882.3043956042,1667165.2549450549,1615776.6054945057,1617430.2560439559,1189348.8065934065,1408982.3571428573,2275329.2076923074,1628214.8582417583,1300517.4087912089,1660156.1593406596,2073191.1098901099,1912620.6604395607,2582129.710989011,1811041.3615384614,2028785.1120879122,1819998.0626373626,1251974.3131868131,865051.1637362641,1269611.414285714,714558.96483516484,924213.21538461524,1471463.6659340661,1271692.5164835164,1292998.6670329671,1079213.2175824177,1381997.7681318682,698685.11868131883,564136.06923076953,1430196.4197802197,1161490.6703296702,1043216.1208791209,786556.57142857136,835932.52197802218,967586.9725274723,409847.92307692301,348331.17362637352,417754.32417582418,354564.47472527466,384236.92527472536,433235.17582417582,429214.12637362652,571205.07692307699,437889.42747252772,252750.07802197794,137496.02857142861,19771.479120878794,-117003.7703296704,2988.8802197802579,-50991.869230769516,-102604.6186813188,-153828.96813186805,-206200.31758241737,-259351.96703296714,-295720]
[null,"Simulation 317",{"$f":"C351+3000000*(5-C$17)/5","v":3000000},3096195.7483516484,3459064.4835164836,3897104.1670329673,3608853.6505494509,4105484.1010989007,2992089.5516483518,4588662.9021978024,5208146.8527472522,2281463.9032967035,2082505.3538461539,2711587.0043956041,2815413.8549450547,2090533.1054945057,2148308.8560439558,2035990.9065934066,1678508.5571428572,1236489.6076923076,1557933.8582417583,1355714.1087912088,1697676.3593406596,1277449.1098901099,1481590.5604395606,1311706.4109890112,501645.9615384615,232764.71208791225,218362.96263736277,14587.313186813146,294717.56373626413,301974.71428571409,393414.86483516474,17288.415384615306,-3473.7340659340844,-227172.58351648366,357970.06703296723,57835.017582417699,376447.76813186833,-53635.681318681221,-486401.83076923061,-537922.78021978028,-156491.72967032972,138116.32087912085,205376.77142857132,145552.32197802223,259757.17252747226,-89049.576923076995,46496.373626373475,210765.52417582413,247175.87472527463,317766.42527472536,384244.47582417581,322616.82637362654,511699.77692307701,427537.32747252769,312221.67802197795,177955.62857142865,16010.379120878817,-92830.170329670422,44006.880219780287,-7350.9692307695514,-58030.718681318802,-109207.76813186807,-163119.01758241735,-216485.76703296712,-251328.6]
[null,"Simulation 338",{"$f":"C372+3000000*(5-C$17)/5","v":3000000},3210881.0483516483,2690593.5835164837,1736742.4670329671,1661452.0505494508,1761469.201098901,3012447.1516483515,3190593.1021978022,4154888.7527472526,4012693.7032967033,2254118.653846154,2986729.8043956044,1635207.354945055,1960171.2054945056,1692945.8560439558,1434263.6065934065,1652279.7571428572,1196047.9076923076,794242.55824175826,962525.60879120883,1204169.0593406595,1313901.70989011,1933223.7604395605,1713341.4109890112,1061323.3615384614,478206.91208791221,-170555.93736263737,50947.513186813099,618229.06373626413,910665.11428571411,1524315.1648351648,2024487.8153846152,764602.16593406594,967908.71648351639,781595.16703296709,752859.71758241765,744918.66813186835,1045487.3186813188,221552.86923076946,-58109.480219780235,417360.37032967014,504923.22087912087,406133.67142857134,379553.12197802216,191230.37252747233,101372.32307692303,293146.47362637345,243849.7241758242,226658.87472527463,171740.12527472537,136051.47582417587,101898.62637362652,375869.07692307699,239606.72747252771,113099.87802197796,4658.7285714286263,-131742.32087912119,-257932.37032967038,-15734.819780219696,-66582.069230769528,-118355.41868131878,-172562.7681318681,-225405.41758241734,-277717.26703296712,-312861.59999999998]
[null,"Simulation 359",{"$f":"C393+3000000*(5-C$17)/5","v":3000000},3205984.4483516482,3428994.2835164834,3075454.7670329669,3286743.3505494506,4564045.1010989007,3875352.6516483519,2992401.4021978024,3763517.8527472527,3615228.6032967032,4241951.653846154,3597382.6043956042,3360334.5549450549,3775004.1054945057,3815667.6560439561,4707298.1065934068,4697165.2571428567,3038678.6076923078,4208978.9582417579,4247349.7087912094,2685203.5593406595,2466716.5098901098,2428657.2604395607,1844249.210989011,2878348.5615384616,2158652.712087912,1831221.1626373627,767368.5131868131,580833.56373626413,558951.11428571399,-58563.035164835164,-674061.38461538474,-692689.03406593413,-802259.18351648375,-847511.53296703286,-988767.9824175823,-977945.73186813178,-940128.38131868141,-917922.53076923033,-914959.98021978047,-720294.62967032986,-540282.87912087911,-368138.32857142854,-338572.87802197773,-338303.22747252765,-334511.87692307704,-5836.4263736265711,219864.52417582413,305594.77472527465,324204.82527472533,270378.2758241758,194556.7263736265,430836.47692307702,335664.62747252767,217208.57802197794,83499.828571428661,-74310.920879121171,-159864.47032967041,42815.280219780281,-7513.9692307695514,-58813.518681318819,-111273.26813186807,-163950.11758241736,-217060.46703296714,-253074]
[null,"Simulation 402",{"$f":"C436+3000000*(5-C$17)/5","v":3000000},3112965.6483516484,3461415.2835164834,3498371.7670329669,2544074.8505494506,1866473.701098901,1985756.1516483517,2167824.3021978023,2528058.7527472526,2575007.1032967032,1937603.2538461541,1998707.0043956041,709242.65494505502,-42018.394505494274,571840.15604395582,887441.00659340667,568071.05714285723,814994.50769230747,1546173.2582417582,1733911.7087912089,772975.05934065953,633392.30989010981,442704.46043956047,35778.810989011079,-757602.5384615385,-403788.08791208779,-1284269.4373626371,-1297546.0868131868,-871748.4362637361,-907089.08571428573,-1005611.9351648353,-1350954.4846153848,-1179509.6340659342,-1262143.3835164835,-728821.63296703296,-639733.4824175823,-430931.63186813169,-519339.08131868113,-406233.23076923052,-205237.18021978019,793053.87032967014,859744.82087912085,618213.47142857139,457387.52197802218,311477.07252747228,-129734.77692307695,60270.173626373522,-154241.2758241758,-244990.9252747253,-206219.4747252746,-241103.52417582413,-293178.07362637343,101116.37692307698,15980.627472527674,-80239.121978022042,-196817.97142857139,-298713.12087912118,-373441.37032967038,-34243.119780219742,-86976.069230769528,-138464.21868131883,-191743.66813186806,-244482.81758241737,-297991.96703296714,-333154.09999999998]
[null,"Simulation 426",{"$f":"C460+3000000*(5-C$17)/5","v":3000000},2757108.6483516484,2976939.5835164837,3177549.6670329673,2532296.7505494505,3311086.6010989011,2191237.7516483516,1989009.1021978024,1604655.3527472527,1768069.7032967033,2110274.9538461538,1902810.6043956042,1247746.854945055,1397524.1054945057,1620700.3560439558,3464240.1065934068,3141087.9571428574,3548070.1076923078,4138490.0582417585,3053235.308791209,2552118.6593406596,3578170.4098901097,2167473.2604395607,2242384.9109890112,1315687.2615384615,1037081.5120879122,883402.56263736263,-185675.08681318676,106536.76373626408,466934.81428571418,577611.76483516488,581255.71538461524,115162.76593406592,632189.01648351643,706098.86703296716,1216355.6175824176,63851.668131868355,525811.31868131878,680903.36923076946,1245001.7197802197,1380273.9703296702,1643561.2208791208,1315579.5714285714,744621.22197802225,876173.4725274723,656737.32307692303,798822.67362637352,569723.82417582418,453136.17472527467,359141.32527472533,245479.47582417581,52329.326373626478,353376.57692307699,224207.82747252769,99430.178021977947,-36431.771428571374,-150393.92087912123,-279979.67032967042,-30762.319780219696,-84094.669230769563,-136016.31868131881,-187340.86813186808,-239343.71758241733,-289999.36703296716,-324398.90000000002]
[null,"Simulation 443",{"$f":"C477+3000000*(5-C$17)/5","v":3000000},2999529.7483516484,3158807.5835164837,2867284.6670329673,2891125.3505494506,4466946.4010989014,5314110.5516483523,4395907.9021978024,3637468.5527472524,3255119.3032967034,4486045.3538461542,3205582.7043956043,2705725.0549450549,2564783.1054945057,2313501.4560439559,909107.30659340648,612848.75714285718,-274203.69230769249,-542203.14175824169,-569430.99120879127,-371600.74065934028,-179151.39010989014,225287.76043956052,747057.21098901099,1256095.6615384615,1362829.0120879123,248732.76263736258,164912.31318681315,600484.06373626413,1740818.614285714,481335.76483516488,897391.31538461521,729600.16593406594,259345.71648351639,284880.36703296704,177897.61758241756,102537.9681318684,-72330.581318681128,-474918.23076923052,-741260.08021978033,-429505.22967032972,14172.020879120799,256482.57142857136,171956.12197802216,495336.67252747231,466093.82307692303,710952.2736263735,728982.92417582416,605905.9747252746,632189.22527472535,683536.2758241758,632620.42637362657,649028.17692307697,402426.62747252767,298472.67802197795,191291.02857142864,102235.87912087882,-6168.5703296704451,87896.480219780293,34862.630769230454,-19000.718681318802,-71948.168131868064,-123142.21758241733,-174883.46703296714,-210408.8]
[null,"Simulation 486",{"$f":"C520+3000000*(5-C$17)/5","v":3000000},3192966.9483516482,3401129.8835164835,3610178.9670329671,3641748.7505494505,4077970.7010989012,2807159.0516483518,2540143.5021978025,3830414.9527472528,3966038.3032967034,2973563.8538461542,2808510.5043956041,2294757.3549450547,1193393.9054945055,1528592.6560439558,1916857.7065934066,2609906.0571428575,3425285.3076923075,3488665.7582417582,2799501.4087912086,2946386.7593406597,3154853.0098901098,3409270.8604395604,4086801.710989011,4532440.3615384614,4039583.9120879122,5155272.2626373628,4682220.3131868131,3320281.1637362642,2529418.4142857138,3479638.1648351648,4698046.7153846156,4972556.7659340659,4953565.2164835166,4792936.7670329669,4644636.617582418,4127605.6681318684,4152791.9186813189,5013325.1692307694,4316832.8197802193,4390017.9703296702,4710389.0208791206,5305474.771428572,5439549.9219780229,4827701.1725274725,4368267.3230769224,3214542.7736263731,2216334.2241758239,1687250.7747252746,1565091.4252747253,1501303.4758241759,1353316.2263736264,1175482.4769230769,1111784.7274725277,1001843.1780219779,913633.12857142859,731215.17912087881,589003.92967032955,409625.98021978029,359511.03076923045,308274.88131868117,258017.43186813191,206300.08241758266,150906.13296703284,115041.1]
[null,"Simulation 507",{"$f":"C541+3000000*(5-C$17)/5","v":3000000},3137748.3483516485,3906032.1835164838,3754665.5670329672,3897877.2505494505,2834094.001098901,2468006.6516483515,2542478.7021978023,2105227.5527472524,2630609.5032967031,2273277.8538461542,3118903.3043956044,4070229.4549450548,5014826.7054945063,6425791.7560439557,7152758.4065934066,6397362.4571428578,7328432.0076923072,6038358.5582417585,4583677.2087912094,3990817.4593406599,5171924.5098901093,5202539.4604395609,5442954.8109890111,4850722.0615384616,5399918.6120879129,5013889.5626373626,3981872.9131868132,4376693.2637362638,8344012.8142857142,7274902.9648351651,8834975.9153846148,8783381.9659340661,8764828.0164835155,8782223.1670329683,11024411.117582416,10273032.468131868,11801044.818681318,11161776.16923077,9177194.1197802201,8537887.8703296706,7955704.4208791209,6285633.4714285713,5949601.7219780227,4825164.4725274723,3884062.2230769228,2912941.3736263737,3157662.2241758239,3110321.5747252745,3053987.6252747253,2474665.6758241756,2063425.0263736264,1620914.2769230769,1697658.0274725277,1708495.6780219779,1667733.9285714286,1514920.1791208789,1306732.7296703295,743819.6802197803,700712.03076923045,655230.58131868124,605891.13186813192,555943.88241758267,502637.93296703289,467434.9]
[null,"Simulation 523",{"$f":"C557+3000000*(5-C$17)/5","v":3000000},3201911.7483516484,3138640.5835164837,2876637.6670329673,3279077.0505494508,4875198.1010989007,4779649.0516483514,5298753.1021978017,6123898.2527472526,7207481.2032967033,6982413.8538461542,5301629.1043956038,4303373.4549450548,4248200.3054945059,3978410.9560439559,2940340.0065934067,3911888.5571428575,4775223.307692308,5870085.4582417589,5561206.0087912083,5565831.3593406603,4603245.6098901099,3309966.6604395607,2463179.6109890109,2859953.2615384618,4887323.4120879117,3633658.5626373626,3243244.0131868133,3347109.5637362641,3213239.4142857138,2490670.1648351648,2410305.2153846151,1307689.065934066,2009590.5164835164,2174000.6670329673,2032509.8175824177,1034311.4681318683,412487.61868131883,242783.36923076946,-56334.180219780188,492266.77032967017,229567.82087912085,185864.77142857132,379893.4219780222,301821.27252747235,473543.72307692299,654559.17362637352,633971.7241758242,593999.5747252747,663210.12527472537,552487.87582417578,349909.32637362654,467425.87692307698,370732.32747252769,228731.87802197793,93640.728571428626,-53490.620879121183,-162849.57032967045,29064.08021978027,-24905.669230769534,-77764.118681318796,-129922.36813186808,-181841.91758241734,-234662.56703296711,-270401.09999999998]
[null,"Simulation 571",{"$f":"C605+3000000*(5-C$17)/5","v":3000000},2966857.3483516485,3075262.1835164838,1679769.4670329671,1072166.4505494507,331739.00109890103,-374047.44835164817,-299233.99780219747,-55915.04725274723,1059205.3032967034,978909.0538461539,845435.30439560418,1063325.654945055,955423.90549450554,538083.35604395578,609671.40659340657,592837.55714285723,1210216.2076923074,1044430.2582417582,809824.20879120892,1351502.6593406596,1439990.0098901098,2186096.9604395605,1540482.210989011,2124479.7615384613,2748190.8120879121,1687002.2626373626,1398480.6131868132,680640.76373626408,1099224.914285714,605042.66483516479,575317.41538461531,490924.36593406601,60104.116483516525,-95195.832967032911,-291179.78241758235,-448702.23186813178,-832491.08131868113,-820941.83076923061,-816812.88021978037,-540005.52967032976,-465845.07912087906,-382123.82857142854,-209476.77802197787,-224793.22747252765,-151433.07692307699,162710.37362637348,248087.42417582416,364004.27472527465,449537.92527472536,475732.7758241758,472427.82637362654,652409.97692307702,578616.32747252774,469546.27802197792,382404.92857142864,293520.67912087881,126649.12967032957,169977.38021978029,117260.03076923046,64910.081318681187,14775.131868131924,-39229.917582417344,-89869.067032967156,-125447]
[null,"Simulation 592",{"$f":"C626+3000000*(5-C$17)/5","v":3000000},2849264.3483516485,2399790.2835164834,2602602.7670329669,3107394.4505494507,2710697.4010989009,2626820.9516483517,1280499.0021978023,849304.15274725249,849856.50329670333,153206.0538461539,-83319.79560439568,387292.15494505502,-366476.49450549437,-727191.84395604394,-602594.19340659352,-338651.64285714272,-704623.09230769239,-614278.24175824178,-483164.19120879099,-803269.84065934038,-1077374.8901098901,-1035363.2395604393,-1317761.1890109892,-1137936.1384615386,-1115400.787912088,-943860.93736263714,-1153653.6868131869,-1194431.9362637361,-1312828.1857142858,-1400659.0351648354,-1334330.3846153847,-1196215.8340659339,-1342467.9835164836,-1278175.7329670331,-1340602.7824175826,-1276142.7318681318,-1208667.0813186811,-1111401.2307692305,-1115248.3802197804,-829306.9296703299,-846752.4791208792,-691501.42857142864,-590723.67802197777,-589353.4274725276,-569030.17692307709,-311438.32637362648,-324140.87582417578,-213691.0252747254,-144331.17472527467,-149702.12417582422,-95388.673626373522,211882.17692307697,105122.32747252769,5481.8780219779583,-90628.87142857135,-179035.82087912114,-312904.07032967045,-23529.019780219707,-76198.869230769516,-128324.41868131878,-180402.2681318681,-233131.11758241736,-286135.06703296711,-320612.3]
[null,"Simulation 608",{"$f":"C642+3000000*(5-C$17)/5","v":3000000},3071419.0483516483,3211424.1835164838,3160628.2670329669,3589628.6505494509,2945109.1010989011,3510059.2516483516,3243526.1021978022,2812042.1527472525,2387135.6032967032,3173945.2538461541,3020092.5043956041,2021918.354945055,3030163.6054945057,2560843.9560439559,3026833.4065934066,3677527.7571428572,3384283.4076923076,3403294.5582417585,3934263.4087912086,3504580.9593406599,3048101.30989011,3710385.3604395604,2769746.4109890112,3169781.4615384615,2675217.4120879122,1407328.1626373627,2270088.0131868133,3625139.8637362644,3796048.2142857141,2892915.7648351649,1913671.7153846151,1762174.1659340661,1448101.1164835165,940837.26703296718,1432985.9175824176,1564590.9681318684,898600.51868131873,1335987.8692307696,1230850.0197802198,1627519.0703296703,1394276.3208791208,1298106.2714285713,1344421.2219780223,941613.67252747226,1191910.0230769231,1289481.5736263734,1211362.5241758241,1179883.5747252747,1264087.7252747254,966743.67582417582,818972.2263736265,682022.67692307697,585962.0274725277,469904.77802197792,308381.42857142864,141894.07912087883,-32926.270329670398,35982.480219780293,-16060.469230769551,-69017.718681318802,-121230.06813186809,-174652.91758241734,-227726.56703296717,-262350.90000000002]
[null,"Simulation 629",{"$f":"C663+3000000*(5-C$17)/5","v":3000000},3126513.5483516483,3713008.7835164834,3491628.4670329671,3129116.7505494505,2606146.2010989008,2245343.4516483517,1593854.8021978023,2667349.2527472526,1264184.9032967032,1731791.953846154,698335.70439560432,725279.95494505484,2063778.9054945055,1539614.3560439558,1954378.7065934066,1888311.1571428573,1753857.6076923076,897576.05824175826,1179927.308791209,272563.05934065953,352908.00989010977,1084626.4604395605,647314.31098901108,1917647.7615384615,3190153.7120879125,2554942.6626373627,2382767.9131868132,2071441.463736264,2204539.5142857139,2418159.4648351651,1978543.3153846152,1165192.9659340661,736730.51648351643,1283788.7670329672,883166.21758241765,1493279.4681318684,1414762.9186813189,1370719.2692307695,849350.01978021977,1562329.8703296701,1777769.520879121,759490.67142857134,800922.4219780222,405898.4725274723,823410.52307692298,876733.37362637348,956113.92417582416,851937.17472527467,867818.32527472533,776857.47582417587,755811.7263736265,840463.77692307695,707192.82747252774,593019.27802197798,419103.72857142863,231355.17912087881,93080.629670329567,114392.18021978028,59910.830769230466,4873.6813186811924,-48189.168131868064,-101513.61758241736,-154719.66703296715,-190608]
[null,"Simulation 672",{"$f":"C706+3000000*(5-C$17)/5","v":3000000},3185606.9483516482,3584718.7835164834,3262609.867032967,3314003.8505494506,5839969.8010989008,5889245.6516483519,6480572.3021978028,5035601.2527472526,4741744.1032967027,3574442.9538461538,4903032.1043956038,3639140.8549450552,2924432.9054945055,2509061.1560439561,3160125.5065934067,2714771.4571428574,2442629.1076923073,2364422.2582417582,3069219.1087912088,3198335.2593406597,2680655.30989011,4363463.8604395604,3797603.4109890107,3252584.0615384616,3620681.1120879119,4488290.7626373628,4939423.3131868131,6225564.2637362638,6992329.6142857149,6515815.764835164,6095455.8153846152,6639794.0659340657,6756362.9164835168,7170359.9670329671,8134163.2175824177,7577481.2681318689,7140945.2186813187,6582840.8692307696,5578716.6197802201,3947413.8703296706,4072729.7208791208,3821144.2714285715,4591475.1219780222,3434011.6725274725,2179999.0230769231,1951993.4736263736,1678458.2241758243,1108361.1747252746,891899.62527472537,588792.2758241758,393870.62637362652,402253.97692307702,372550.22747252771,336471.07802197791,311455.42857142864,260673.77912087881,115909.62967032957,180041.58021978027,132635.53076923045,84089.881318681189,34372.031868131919,-15547.517582417349,-66572.667032967147,-100689.5]
[null,"Simulation 693",{"$f":"C727+3000000*(5-C$17)/5","v":3000000},3001997.1483516484,2231197.7835164834,2542076.2670329669,2222939.3505494506,2014812.4010989009,2269639.1516483519,2595770.7021978023,2973457.1527472525,2604155.9032967035,1509767.7538461541,446996.70439560432,-307133.14505494526,393188.80549450545,-563022.24395604432,-234337.49340659333,426309.45714285737,592106.60769230756,962258.15824175812,65937.708791208919,540774.65934065962,-141112.79010989005,-146609.23956043925,-337286.28901098878,-828584.0384615385,-976361.58791208779,-489332.63736263732,-969169.78681318695,-1018018.0362637357,-1115095.6857142858,-1151676.135164835,-1032373.1846153846,-976905.93406593404,-1022848.4835164836,-880302.63296703296,-957597.58241758239,-971524.73186813178,-871802.38131868141,-866973.53076923033,-816924.98021978023,-449760.9296703299,115679.32087912085,247109.07142857136,236479.02197802218,347186.9725274723,333001.62307692296,584550.2736263735,525185.92417582416,688476.37472527463,516409.72527472535,345178.47582417581,312502.92637362651,427726.37692307698,341725.62747252767,233748.27802197792,122627.22857142863,6625.4791208787938,-130999.47032967041,3084.8802197802579,-46368.869230769516,-97873.218681318831,-149342.06813186809,-202707.61758241736,-255422.86703296716,-290782.40000000002]
[null,"Simulation 714",{"$f":"C748+3000000*(5-C$17)/5","v":3000000},2826024.7483516484,2680685.8835164835,2861027.6670329673,2400604.1505494509,1400315.9010989009,785628.65164835169,1071752.5021978023,739526.85274725268,72918.203296703286,745585.35384615394,1243447.5043956041,1353372.7549450549,855717.90549450554,-408604.14395604422,281536.90659340657,143500.05714285746,-131085.59230769239,-626033.94175824197,-1185164.4912087913,-1393852.8406593404,-1554440.19010989,-1461030.7395604393,-1531645.489010989,-1447260.7384615387,-1461519.9879120877,-1388211.0373626372,-1337615.386813187,-1137047.5362637357,-1475149.0857142857,-1319991.3351648352,-1335258.2846153846,-1307228.6340659342,-1315592.2835164834,-1322439.3329670327,-1336722.9824175823,-1201173.2318681318,-1108045.8813186814,-985952.83076923061,-922239.48021978047,-709589.32967032981,-732385.67912087915,-567537.22857142868,-462686.27802197787,-348544.82747252774,-330245.4769230769,-149459.92637362657,-163736.07582417584,23217.174725274672,115948.12527472537,119843.2758241758,122171.62637362652,321366.97692307702,219697.0274725277,99917.378021977958,-18003.87142857135,-134575.12087912118,-286188.57032967045,-65080.41978021973,-117307.26923076954,-168121.31868131881,-219588.86813186808,-271293.11758241733,-323782.46703296714,-358462.2]
[null,"Simulation 757",{"$f":"C791+3000000*(5-C$17)/5","v":3000000},2859556.2483516484,3825353.5835164837,3564428.6670329673,3437017.1505494509,3597489.1010989007,3046455.6516483515,2857891.7021978023,1927884.3527472527,2263934.4032967035,2609484.7538461541,1957450.6043956042,1337492.5549450549,546846.50549450563,174166.25604395568,430963.40659340657,1219736.3571428573,780922.40769230761,1430527.0582417583,825245.20879120892,491391.85934065958,470733.60989010986,204325.96043956047,5882.3109890110791,-476313.4384615384,-758939.78791208798,-194027.83736263728,-396113.98681318667,95905.763736264082,515481.91428571404,563253.86483516474,324937.71538461535,59814.765934065916,118071.81648351648,-207371.03296703286,-117731.4824175823,-399877.23186813178,27495.818681318779,-106341.03076923057,-90550.580219780328,-127236.72967032972,367895.72087912087,159845.67142857134,669268.82197802211,147824.67252747226,210142.82307692303,570909.17362637352,602388.82417582418,393836.07472527464,298083.02527472534,302122.37582417583,260939.7263736265,407981.87692307698,213077.82747252769,81913.078021977912,-71638.771428571374,-225449.62087912118,-329823.87032967038,-86433.119780219742,-139735.66923076956,-193291.51868131882,-246801.46813186805,-301076.3175824174,-354204.16703296715,-389205.4]
[null,"Simulation 778",{"$f":"C812+3000000*(5-C$17)/5","v":3000000},3052671.4483516482,3161518.5835164837,2110295.9670329671,2048314.4505494507,1925071.501098901,507498.95164835174,2145258.1021978026,1500761.6527472525,388929.30329670338,124571.75384615408,544292.60439560423,130490.35494505474,-349064.79450549418,-80354.143956044223,245690.70659340639,219975.15714285709,-15389.092307692394,449877.55824175826,229044.40879120887,582712.05934065953,576673.20989010995,-277882.83956043934,-528980.38901098887,-201101.4384615384,-998023.08791208779,-1178066.9373626371,-1119120.4868131867,-983185.63626373583,-821246.18571428582,-975393.13516483502,-1041924.1846153846,-1114240.6340659342,-1219791.2835164834,-1086046.4329670328,-1065517.6824175825,-988351.5318681316,-953912.08131868113,-900913.33076923061,-886745.48021978047,-511765.4296703299,-472029.17912087915,-357473.02857142873,-281738.27802197787,-253699.4274725276,-222600.87692307704,-22565.626373626525,182745.82417582418,290838.07472527464,413755.02527472534,472513.17582417582,428933.52637362655,713511.47692307702,656341.72747252765,544164.17802197789,428841.92857142864,289011.77912087878,151837.62967032957,183092.58021978027,131717.63076923045,80488.681318681192,26225.031868131919,-26522.117582417341,-80732.96703296715,-117013.9]
[null,"Simulation 799",{"$f":"C833+3000000*(5-C$17)/5","v":3000000},3054272.6483516484,3198418.0835164837,2887471.2670329669,2679936.8505494506,2271808.2010989012,1869191.1516483517,3062039.8021978023,2447454.8527472527,1930170.4032967032,1518683.153846154,1483711.5043956041,597882.95494505484,112628.00549450563,-487338.64395604422,-134316.79340659361,-123474.34285714291,23541.807692307513,200592.35824175831,-815215.79120879108,-161007.54065934056,200245.90989010991,695044.36043956061,1503982.4109890112,332213.26153846155,283037.11208791216,317047.96263736277,383370.11318681319,-332222.13626373583,-371872.98571428587,-324996.63516483526,-477612.18461538479,-309561.53406593413,-119215.48351648357,24929.367032967042,142014.81758241751,172844.26813186822,529337.41868131876,348917.1692307695,150187.51978021977,440328.67032967019,675485.22087912087,1130625.2714285713,1203146.3219780221,828143.27252747235,844072.32307692303,646501.47362637345,964144.82417582418,1210596.3747252747,1288453.3252747254,1307003.7758241757,1325781.8263736265,1179183.376923077,1233855.5274725277,1147208.578021978,1085769.5285714287,984114.57912087883,777383.42967032955,447837.88021978026,399526.13076923043,352042.88131868117,302214.2318681319,252765.88241758264,198398.63296703284,159922.1]
[null,"Simulation 833",{"$f":"C867+3000000*(5-C$17)/5","v":3000000},2909171.7483516484,3093874.9835164836,2965106.867032967,2839127.1505494509,2377521.6010989011,2633549.2516483516,2486890.9021978024,2165698.4527472528,2585877.9032967035,2425825.653846154,1840320.1043956042,2060146.154945055,2254181.0054945056,2066707.4560439559,1523593.3065934065,570396.85714285728,1464282.2076923074,-36568.541758241598,-826060.09120879089,-795876.84065934038,-965953.59010989033,-989446.83956043934,-949081.08901098906,-1089774.6384615386,-1210685.1879120879,-1232190.6373626373,-1476163.2868131869,-1527333.2362637359,-1633817.385714286,-1597284.7351648351,-1511435.2846153846,-1521556.2340659339,-1527127.6835164838,-1391597.132967033,-1436347.7824175826,-1419443.3318681319,-1381268.981318681,-1293981.4307692307,-1240977.1802197802,-931165.82967032981,-901303.67912087915,-790653.92857142864,-741484.27802197787,-715136.72747252765,-611193.87692307704,-352361.22637362662,-300515.47582417587,-238539.82527472533,-195052.0747252747,-111604.02417582413,-149283.7736263735,169407.27692307701,26974.627472527674,-133970.72197802202,-266921.77142857132,-383572.32087912114,-514723.37032967038,-173656.41978021973,-226131.26923076954,-279079.11868131883,-331065.16813186806,-383642.61758241733,-435159.56703296711,-470303.1]
[null,"Simulation 862",{"$f":"C896+3000000*(5-C$17)/5","v":3000000},2849597.3483516485,2879261.6835164838,2917832.9670329671,2950792.5505494508,2459772.7010989008,1902240.4516483517,1139578.5021978023,292165.65274725249,589415.20329670329,-6574.1461538458243,-208649.59560439596,-163849.04505494516,-500662.39450549427,-204527.64395604422,-530779.99340659333,-934197.94285714254,-917189.39230769267,-881348.5417582416,-786847.39120879117,-660298.54065934056,-1320159.0901098903,-1010879.0395604395,-1193033.2890109888,-1325466.0384615385,-1454069.5879120878,-1539916.4373626371,-1502217.886813187,-1268976.0362637357,-1585904.385714286,-1485291.4351648353,-1521226.5846153849,-1202950.6340659342,-1295803.8835164835,-968123.63296703296,-884445.08241758239,-1392759.1318681317,-1348049.2813186813,-1417361.1307692304,-1266630.3802197804,-960835.9296703299,-937767.9791208792,-962398.72857142868,-984746.87802197773,-942401.5274725277,-908849.37692307704,-390556.72637362662,-360025.57582417573,-344300.32527472544,-298934.4747252746,-331844.82417582418,-293256.97362637345,68600.676923076971,-35162.272527472349,-166070.62197802204,-265694.97142857139,-369499.32087912114,-457623.87032967038,-116327.61978021974,-169000.36923076952,-220388.1186813188,-272485.56813186809,-323763.8175824174,-374849.76703296712,-409853.6]
[null,"Simulation 878",{"$f":"C912+3000000*(5-C$17)/5","v":3000000},2957366.4483516482,3458874.8835164835,3332805.2670329669,3039745.5505494508,2916890.6010989011,2445441.2516483516,2922460.1021978022,2510520.1527472525,1175344.6032967032,1631240.5538461539,1076182.1043956042,1789542.154945055,3200761.1054945057,3662651.4560439559,3719629.4065934066,4408498.0571428575,4585223.9076923076,7313110.7582417578,7791071.2087912094,10385967.55934066,8533273.5098901093,5474599.8604395604,4487522.0109890113,4816011.961538462,3705088.2120879125,4101914.6626373623,3888867.7131868131,3102310.463736264,3120354.4142857138,3025010.6648351648,2917953.2153846156,1910799.065934066,1329583.7164835164,1016229.0670329671,1480064.6175824176,1794963.8681318683,1378196.2186813187,1778665.6692307694,1282042.6197802196,508510.27032967017,829071.12087912089,690872.37142857141,675475.9219780222,92478.072527472279,-71501.076923076995,233776.47362637345,59817.224175824202,116499.37472527463,147695.0252747254,164092.47582417581,162177.7263736265,367085.67692307697,254068.82747252769,169776.87802197796,87998.228571428626,-11902.120879121183,-119144.17032967042,16515.680219780304,-35359.969230769551,-87008.818681318808,-139470.46813186805,-190936.61758241736,-242680.76703296712,-277531.59999999998]
[null,"Simulation 899",{"$f":"C933+3000000*(5-C$17)/5","v":3000000},3037896.1483516484,2525006.4835164836,2352141.1670329673,2356464.5505494508,2856159.001098901,1836195.6516483517,925845.90219780244,493789.25274725258,778603.90329670324,347461.85384615418,194544.70439560432,-616081.14505494526,-662343.29450549418,-1005114.3439560439,-1303342.7934065936,-1083539.1428571427,-1244065.1923076925,-1087509.3417582419,-1004466.4912087913,-1003837.2406593403,-1040167.69010989,-697939.83956043934,-895241.28901098878,-771692.0384615385,-680213.88791208761,-1042040.1373626373,-1026400.0868131868,-786884.03626373573,-330585.88571428601,-656800.73516483512,-644468.08461538493,-749585.43406593404,-875564.18351648375,-604701.03296703286,-718812.08241758239,-836731.83186813188,-895702.88131868141,-807610.13076923043,-841182.38021978037,-671115.62967032986,-541634.77912087901,-364192.92857142864,-305561.37802197773,-215952.12747252779,-207214.07692307699,22059.973626373452,218578.82417582418,327154.57472527464,471631.62527472537,580352.7758241758,559427.2263736265,740039.07692307699,624876.92747252772,526597.87802197796,410313.32857142866,305188.67912087881,173105.32967032958,232208.88021978029,177452.23076923046,125751.58131868119,71451.631868131924,17256.182417582655,-35258.367032967144,-69572.100000000006]
[null,"Simulation 947",{"$f":"C981+3000000*(5-C$17)/5","v":3000000},3131718.3483516485,2992755.8835164835,2774048.867032967,2531558.9505494507,2397427.501098901,2968091.0516483518,3124545.5021978025,3249732.2527472526,3503842.3032967034,4256712.7538461536,4262134.3043956039,2473211.5549450549,1468362.2054945056,2010666.6560439558,1487759.0065934067,941254.95714285737,1800797.7076923074,1131051.5582417583,1158730.1087912088,991722.15934065962,572540.40989010991,373961.26043956052,-148108.58901098906,591940.66153846146,-231884.9879120877,-73288.037362637231,-539386.98681318667,529183.76373626408,58914.41428571404,202548.36483516474,-311249.38461538474,196162.86593406601,2233.2164835163858,-46281.532967032865,80682.017582417699,-316416.5318681316,-357268.88131868117,-301773.03076923057,-497294.08021978033,-327315.62967032986,-215474.37912087911,-83391.328571428545,63061.721978022135,132910.37252747233,132173.32307692303,259794.7736263735,397166.42417582416,581747.9747252746,709102.62527472537,808907.97582417587,870458.42637362657,921328.97692307702,784729.32747252774,632887.67802197789,495137.92857142864,386626.17912087881,222080.22967032957,194765.08021978027,142405.53076923045,90617.381318681189,37275.031868131919,-13498.817582417338,-66827.267032967153,-102877.4]
[null,"Simulation 963",{"$f":"C997+3000000*(5-C$17)/5","v":3000000},3046726.9483516482,2768649.1835164838,2500717.7670329669,1364055.8505494506,2550041.1010989011,2569630.4516483517,2165418.1021978026,1634712.6527472525,1737324.5032967033,2275233.9538461538,1890212.4043956043,2101257.5549450549,2315857.8054945054,2605464.1560439561,3107272.3065934065,3344299.1571428571,2927690.7076923074,3005686.7582417582,2968168.1087912088,2240884.8593406598,1639431.8098901098,2192479.0604395606,1996341.6109890111,1117483.0615384616,179318.21208791225,45796.462637362769,290785.21318681305,107383.86373626417,270723.41428571404,117796.66483516479,-404555.28461538465,-663700.43406593404,-701131.78351648338,-642408.53296703286,-777266.68241758249,-634763.93186813174,87026.618681318825,409108.1692307695,927328.61978021974,1151135.4703296702,1655672.520879121,599532.47142857139,281250.22197802213,537748.77252747235,576533.62307692296,519991.57362637349,589505.2241758242,721220.5747252747,703238.9252747253,727114.7758241758,610113.32637362648,650265.97692307702,605417.42747252772,578742.87802197796,476151.42857142864,383656.47912087879,252424.12967032957,256295.08021978027,205937.83076923047,157560.8813186812,108025.33186813192,57063.882417582659,1761.9329670328516,-34555.199999999997]
[null,"Simulation 984",{"$f":"C1018+3000000*(5-C$17)/5","v":3000000},3045574.5483516483,3474538.1835164838,2891002.2670329669,2620712.7505494505,2903659.1010989011,2778554.5516483518,2719215.6021978022,1134542.9527472525,799818.40329670324,277869.5538461539,334791.20439560432,1015375.854945055,1656421.5054945056,2722751.056043956,1924116.6065934065,3714153.5571428575,4682548.5076923072,6061303.3582417583,6330731.5087912083,6954951.4593406599,6202148.9098901097,7337878.3604395604,7611183.6109890109,9962490.2615384609,9849086.8120879121,10703493.162637364,10824538.213186814,10546312.363736264,8917731.2142857146,8686738.764835164,7222872.615384615,6467777.5659340657,4926903.7164835166,4225592.4670329671,3830215.4175824178,2234586.7681318684,1811948.8186813188,1959194.4692307694,2393772.0197802195,1602019.8703296701,1128768.8208791208,539651.27142857132,755080.22197802225,1052976.7725274723,1151548.623076923,1257173.5736263734,1107231.7241758243,1170960.5747252747,1146472.4252747253,776729.57582417584,501858.7263736265,604963.37692307704,475610.22747252771,353804.67802197795,238756.62857142865,107974.97912087879,13922.629670329567,155320.28021978028,101960.43076923046,50465.681318681192,-3264.9681318680814,-56228.817582417338,-108010.46703296715,-143443.9]
[null,"Simulation 3",{"$f":"IF(IncludeDeal1,C1039,0)+IF(IncludeDeal2,C2041,0)+IF(IncludeDeal3,-C2041,0)+IF(IncludeDeal4,C3043,0)+IF(IncludeDeal5,C4045,0)","v":0},66124.399999999994,522389.8,228200.9,924872,1926126.4,2187326.2999999998,1310398.3999999999,2118316.4,2660740.2999999998,2779160.5,1496119.2,300663.90000000002,-70051.399999999994,350506.3,13618.6,98195,-687545.3,-341370.3,841650.1,249393.2,-93331.5,188603.6,181627.2,-107399.1,1318005.2,317166.8,-87765.1,783818.8,156287.5,786056.5,1053036.8999999999,{"$f":"IF(IncludeDeal1,AI1039,0)+IF(IncludeDeal2,AI2041,0)+IF(IncludeDeal3,-AI2041,0)+IF(IncludeDeal4,AI3043,0)+IF(IncludeDeal5,AI4045,0)","v":1758954.3},1497369.1,1468184.8,1510701.5,2571257.2999999998,1780950.3,1714197.4,1491570,1355564.6,1362152.8,1050800.1000000001,1027771.4,1053379.5,976762.9,989279.3,1130130.8999999999,1359490.6,1021976.7,892632.6,737129.7,584937.80000000005,457856.4,361548.4,283313.40000000002,237044.5,153309.70000000001,101406,56637.1,32235.5,23166.1,23192.799999999999,23228.7,23258.9]
[null,"Simulation 46",{"$f":"IF(IncludeDeal1,C1082,0)+IF(IncludeDeal2,C2084,0)+IF(IncludeDeal3,-C2084,0)+IF(IncludeDeal4,C3086,0)+IF(IncludeDeal5,C4088,0)","v":0},67859.600000000006,-272619.2,-265787.5,-132539.4,73336.399999999994,-1129182.2,-1769976.6,-2402618.9,-2489627.1,-1891136.7,-1867055.8,-1249576.3999999999,-819040.5,-1239092.2,-1316897.1000000001,-370949.1,-895399.1,-272901.59999999998,101412.2,1301888.8,1928889.9,3208940.6,3712987.1,4711205.8,5512809,5031498.3,3623242.3,3580062,4903069.4000000004,4328323.5,4297201.8,{"$f":"IF(IncludeDeal1,AI1082,0)+IF(IncludeDeal2,AI2084,0)+IF(IncludeDeal3,-AI2084,0)+IF(IncludeDeal4,AI3086,0)+IF(IncludeDeal5,AI4088,0)","v":3257146.9},1734113.2,1139115.2,678995.6,311736.7,792232.9,462298.1,141279.6,455718.5,1098781.3,1802997.6,1511275.9,1141078.1000000001,1498029,1195952.8,967180.1,577657.59999999998,631696.69999999995,600266.19999999995,412241.2,387795.3,271808.09999999998,91631.1,32240.6,-40806.699999999997,-132375.4,-137817.4,-120635.5,-160104.6,-95193.3,-95361.600000000006,-95452.7,-95483.3]
[null,"Simulation 67",{"$f":"IF(IncludeDeal1,C1103,0)+IF(IncludeDeal2,C2105,0)+IF(IncludeDeal3,-C2105,0)+IF(IncludeDeal4,C3107,0)+IF(IncludeDeal5,C4109,0)","v":0},189650.4,282172.5,222695.5,83790.7,-262233.8,-1088641.7,-1377327,-1915558.1,-1350190.4,-1409581.4,-1460650.3,-1264952.6000000001,-235341.1,-1406343.2,-1567559.3,-1390419.4,-15711.2,-718792.8,-689181.3,-271467.3,-452596.3,528366.30000000005,9853.9,-81772.3,-640948.30000000005,-825414.7,-471943.5,-866345.4,-306618.7,-934006,-675853.4,{"$f":"IF(IncludeDeal1,AI1103,0)+IF(IncludeDeal2,AI2105,0)+IF(IncludeDeal3,-AI2105,0)+IF(IncludeDeal4,AI3107,0)+IF(IncludeDeal5,AI4109,0)","v":-554602.69999999995},-721528.4,-293796.7,-1435985.9,-1148755.7,-1008608.9,-1046350.9,-1169438.5,-1085147.3999999999,-866522.9,-838442.7,-654971.9,-540041.9,-379664,-57741.2,375032,279505.5,289140,352951.9,321454.2,329516.5,263985.3,152301.79999999999,185399.1,178500.3,77270.2,81791.7,4355.3999999999996,-50004.6,-34416.400000000001,-34472.400000000001,-34514.199999999997,-34537.4]
[null,"Simulation 83",{"$f":"IF(IncludeDeal1,C1119,0)+IF(IncludeDeal2,C2121,0)+IF(IncludeDeal3,-C2121,0)+IF(IncludeDeal4,C3123,0)+IF(IncludeDeal5,C4125,0)","v":0},-126589.6,-668317.80000000005,-57955.1,312303.90000000002,418314.2,1089386.7,1610879,1810385.7,2468635.6,4129446.6,6246885.9000000004,8650122.9000000004,10133993.1,10263549.199999999,10976655.4,9019957.0999999996,8939028.6999999993,10143812.699999999,8611544,8375237.5999999996,9223924.5,9556332.4000000004,9401181.0999999996,9786884.9000000004,10538956.9,9191891.6999999993,7129068.0999999996,6341005.2999999998,7660570.7999999998,9826812.6999999993,8789577.5,{"$f":"IF(IncludeDeal1,AI1119,0)+IF(IncludeDeal2,AI2121,0)+IF(IncludeDeal3,-AI2121,0)+IF(IncludeDeal4,AI3123,0)+IF(IncludeDeal5,AI4125,0)","v":9777156.0999999996},10074772.1,12736033.6,13919653.300000001,14864369.1,11926598.4,13603128.699999999,18295532.300000001,22649293.300000001,17709792.199999999,17088062.399999999,14757426.9,12634546.5,8731200.8000000007,10039546,7729387.4000000004,6506665.5999999996,5236342.4000000004,3342211.2,1933973.3,370810.4,249401.7,108311.7,91332.3,40373.5,-38241.9,-22470.9,-66017.399999999994,-142499.1,-112514.7,-112696.4,-112802.9,-112842.3]
[null,"Simulation 131",{"$f":"IF(IncludeDeal1,C1167,0)+IF(IncludeDeal2,C2169,0)+IF(IncludeDeal3,-C2169,0)+IF(IncludeDeal4,C3171,0)+IF(IncludeDeal5,C4173,0)","v":0},159363.6,-128467.4,-806879.6,-1339769.1000000001,-1679727.4,-1079555.8999999999,6086.9,-491209.9,346809.2,-363735,-115969.9,-245588,-606264.1,-20688.8,930334.7,358048.8,-371782.8,-1102204.6000000001,-1384504.2,-1956043.2,-2217267,-2450476,-2695374.1,-3102968.3,-3176636.5,-3323615.6,-3420543.7,-3367186.2,-3242235.5,-3221777.4,-3041570.9,{"$f":"IF(IncludeDeal1,AI1167,0)+IF(IncludeDeal2,AI2169,0)+IF(IncludeDeal3,-AI2169,0)+IF(IncludeDeal4,AI3171,0)+IF(IncludeDeal5,AI4173,0)","v":-2909799},-2814320.4,-2645433.2000000002,-2526521.7999999998,-2465084.9,-2337051.2000000002,-2229755.9,-2167094.7999999998,-2028598.6,-1874783.9,-1750737.7,-1578555.4,-1476635.4,-1352420.8,-1115635.1000000001,-1010377.5,-855565.3,-609287.69999999995,-546259.4,-431525.7,-221143.8,-257221,-334935.59999999998,-222103.2,-243535.3,-319963.59999999998,-210689.3,-256149.2,-301517.7,-184001.9,-184208.8,-184365.1,-184433.3]
[null,"Simulation 152",{"$f":"IF(IncludeDeal1,C1188,0)+IF(IncludeDeal2,C2190,0)+IF(IncludeDeal3,-C2190,0)+IF(IncludeDeal4,C3192,0)+IF(IncludeDeal5,C4194,0)","v":0},-174517.6,172480.3,327592,964835.7,927476.4,1061893.3,422337.9,1775458.8,2016235.1,1923590.7,2258419.1,-73021.899999999994,-257369.60000000001,335248.7,-591855.9,-883183.4,-1469793.7,-1782889.3,-1756798.4,-1966598.5,-2155747.9,-2316184.7000000002,-2672226.9,-2793701.5,-2609042.4,-2588372.6,-2918436.6,-2525280.5,-2194647,-2081041,-2287144.7999999998,{"$f":"IF(IncludeDeal1,AI1188,0)+IF(IncludeDeal2,AI2190,0)+IF(IncludeDeal3,-AI2190,0)+IF(IncludeDeal4,AI3192,0)+IF(IncludeDeal5,AI4194,0)","v":-1943177.8},-1730009,-1629686.4,-1259106.1000000001,-1255385.7,-629935.5,-1063845,-613335.9,-574809.9,-644957.19999999995,-437519.3,-600054.9,-266297.2,-19305.599999999999,194807.8,145391.79999999999,180754,362897.9,402658.2,377810.5,366604.79999999999,275808,176910,125048.1,53306.7,-69591.399999999994,-64883.5,-92668,-150869.5,-109974.2,-110151.1,-110254.8,-110296.5]
[null,"Simulation 168",{"$f":"IF(IncludeDeal1,C1204,0)+IF(IncludeDeal2,C2206,0)+IF(IncludeDeal3,-C2206,0)+IF(IncludeDeal4,C3208,0)+IF(IncludeDeal5,C4210,0)","v":0},22736.5,178213.8,825566.4,-392745.7,142114,-36684.199999999997,433339.7,982162.6,846443.3,1980529.8,2173092.7000000002,3367476,5956426.5,5310432.3,4978786.3,4546493.4000000004,4260832,2565783,1912836.8,2646438.7999999998,2839085.4,3305889.7,3445253.3,3398846.1,3151168,3735487.7,2347873.2999999998,2894726.8,3145702.6,2244545.7000000002,1184895.2,{"$f":"IF(IncludeDeal1,AI1204,0)+IF(IncludeDeal2,AI2206,0)+IF(IncludeDeal3,-AI2206,0)+IF(IncludeDeal4,AI3208,0)+IF(IncludeDeal5,AI4210,0)","v":1579868.3},72140.600000000006,662784.69999999995,895551.3,1662732.1,1156982.3,813126,1541974.9,1527206.5,1409483.3,1286879.1000000001,1426933.4,1642180.7,1281851,1636680,1393647.1,995730.9,873782.9,708977.5,538509.9,340255.7,236771.5,97226.2,64876.2,-9871.7999999999993,-74130.7,-44091.199999999997,-74761.100000000006,-125986.9,-83255.899999999994,-83371.600000000006,-83455.100000000006,-83516.3]
[null,"Simulation 216",{"$f":"IF(IncludeDeal1,C1252,0)+IF(IncludeDeal2,C2254,0)+IF(IncludeDeal3,-C2254,0)+IF(IncludeDeal4,C3256,0)+IF(IncludeDeal5,C4258,0)","v":0},196390.7,623686.9,463791.5,635169.6,618294.5,201462.8,-902310.5,-1343587.4,-2315377.2999999998,-1623463.1,-1191790.3999999999,-1433789.4,-1698558.2,-2300406.1,-1771145.8,-1930341.3,-1745618.2,-1852348.9,-2103644.1,-2322351.2000000002,-2192678.6,-2594550.9,-2165409.4,-2081190.7,-1822212,-1590878.4,-1548994.4,-1197163.5,-1117858.2,-1600900.9,-1521305.1,{"$f":"IF(IncludeDeal1,AI1252,0)+IF(IncludeDeal2,AI2254,0)+IF(IncludeDeal3,-AI2254,0)+IF(IncludeDeal4,AI3256,0)+IF(IncludeDeal5,AI4258,0)","v":-1385505.1},-1566423.3,-1561026.2,-1772100.9,-1874471.7,-1640811.6,-1719890.5,-1734504.8,-1511919.3,-1373034,-1295775.8,-1126993.6000000001,-970790.3,-933912.9,-725370.2,-558910.1,-438430.7,-230624.9,-61299.9,37053.5,188054.2,160504,80673.2,48432,9842.2999999999993,-73570.7,-61858.1,-78198,-134933.20000000001,-96442.4,-96597.5,-96700.6,-96737.7]
[null,"Simulation 232",{"$f":"IF(IncludeDeal1,C1268,0)+IF(IncludeDeal2,C2270,0)+IF(IncludeDeal3,-C2270,0)+IF(IncludeDeal4,C3272,0)+IF(IncludeDeal5,C4274,0)","v":0},-3554.6,-112651.3,-336970.2,-85625.4,220007.8,115224.6,202856.7,-631197.9,-232058.4,-1943623,-2521558.2999999998,-3180370.7,-3425759.8,-3766757.2,-3813394.6,-3482431.4,-3265754.5,-2898287.7,-2689878.9,-2852735.9,-2771822.3,-2891826.8,-3009497.4,-2977098.4,-3022728,-2684144.2999999998,-2183722.7000000002,-2143426,-2041398.4,-1666522.3,-1919993.5,{"$f":"IF(IncludeDeal1,AI1268,0)+IF(IncludeDeal2,AI2270,0)+IF(IncludeDeal3,-AI2270,0)+IF(IncludeDeal4,AI3272,0)+IF(IncludeDeal5,AI4274,0)","v":-2181424.2999999998},-2024284.8,-1943749.9,-2070638.7,-2067977.9,-1906780.8,-1988287.1,-1923760.6,-1719608.3,-1601120.2,-1456600.3,-1210422.1000000001,-1046819.9,-917222.40000000002,-853365.7,-749108.6,-469898.1,-278721.8,-270460.3,-168799.2,-68151.7,-151353.60000000001,-206591,-128050.1,-171263.6,-201950.5,-148039.70000000001,-152299,-163528.6,-92973.9,-93097.5,-93215.1,-93270.7]
[null,"Simulation 246",{"$f":"IF(IncludeDeal1,C1282,0)+IF(IncludeDeal2,C2284,0)+IF(IncludeDeal3,-C2284,0)+IF(IncludeDeal4,C3286,0)+IF(IncludeDeal5,C4288,0)","v":0},-147365.9,-422921.3,61431.7,457565.5,871656.1,460529.9,654448.1,301700.40000000002,176488.7,-135168.70000000001,11379.6,185955.4,-901031.8,-1023961.3,-854176.6,-512442.9,36560.9,1016784.4,1723801.7,1813898.8,1632785,2371411.7000000002,1861530.9,1279161.5,2139866.2000000002,3551444.4,5749079,7524717.0999999996,8694392.1999999993,9449234,10539939.5,{"$f":"IF(IncludeDeal1,AI1282,0)+IF(IncludeDeal2,AI2284,0)+IF(IncludeDeal3,-AI2284,0)+IF(IncludeDeal4,AI3286,0)+IF(IncludeDeal5,AI4288,0)","v":8059561.2999999998},9103845.8000000007,10080984.5,10016789.1,8422519.8000000007,8070179,6157495.7000000002,6546038.0999999996,6508651.7000000002,8193816,6354880.0999999996,5701313.4000000004,5847903.9000000004,6129052.7999999998,5652353.2000000002,4825486,3545515.6,2660102.1,1847960.5,1293555,841249.3,716461.2,612498.1,445678,392291.9,344407.9,201933.2,164173.1,126506.5,45913.9,46001.7,46069.3,46105.599999999999]
[null,"Simulation 273",{"$f":"IF(IncludeDeal1,C1309,0)+IF(IncludeDeal2,C2311,0)+IF(IncludeDeal3,-C2311,0)+IF(IncludeDeal4,C3313,0)+IF(IncludeDeal5,C4315,0)","v":0},171483,515127.8,541106.1,529726.9,2164327.7999999998,1730957.5,2415868.7999999998,1643105.1,170416.2,-357433.7,-621492.6,-323362.8,-196908.7,114500.1,-320520.59999999998,-783749.2,-658176.4,-284444.09999999998,-788203.2,-1265891.8,-1188362.6000000001,-804215.7,-551330,-658661.5,-237333.5,-490880.5,-9013.2999999999993,-322143.09999999998,-113709,-513515.3,-743991.4,{"$f":"IF(IncludeDeal1,AI1309,0)+IF(IncludeDeal2,AI2311,0)+IF(IncludeDeal3,-AI2311,0)+IF(IncludeDeal4,AI3313,0)+IF(IncludeDeal5,AI4315,0)","v":-666848.4},-248112.9,-471926.4,-286422.8,-727420.7,-469605.1,296315.5,259161.1,567850.5,-118578.1,864,717597.7,578990.6,457746.3,1107852.3,954234.2,1152680.6000000001,761268.5,474657.3,114288.8,61884.3,-48028.6,-131825.9,-92171,-134225.4,-220704.5,-139861.4,-174176.4,-214320.2,-133800.9,-133990.6,-134114.5,-134168.6]
[null,"Simulation 316",{"$f":"IF(IncludeDeal1,C1352,0)+IF(IncludeDeal2,C2354,0)+IF(IncludeDeal3,-C2354,0)+IF(IncludeDeal4,C3356,0)+IF(IncludeDeal5,C4358,0)","v":0},-45639.6,-210317.9,-456862.2,-72299.7,446200.2,-1391863.8,-1327255.3999999999,-1666806.6,-2060915.2,-1899744.2,-1602134.7,-982852.5,-820380.1,-1715980.3,-1366670,-1122444.3999999999,-1061186.8,-265402.3,-831403.1,-1260540.8999999999,-1328918.5,-1257534.5,-1401041,-1735718.9,-1489386.3,-1143062.2,-813107.5,-639248.1,-1106625.3999999999,-1211762.8,-517381.3,{"$f":"IF(IncludeDeal1,AI1352,0)+IF(IncludeDeal2,AI2354,0)+IF(IncludeDeal3,-AI2354,0)+IF(IncludeDeal4,AI3356,0)+IF(IncludeDeal5,AI4358,0)","v":-474772.6},-658831.69999999995,-1350309.7,-1317582.3999999999,-1463754,-1549415.4,-1501075,-1458510,-995249.6,-585223.9,-626668.4,-779082.6,-808620.9,-777464.9,-644883.9,-484604.7,-466972.6,-247770.8,-217507.3,-200226.7,-23235,-118926,-222533.5,-163991.79999999999,-179764.3,-245201.8,-156123.9,-181227.8,-231532.5,-146952.4,-147151.70000000001,-147278.70000000001,-147327.70000000001]
[null,"Simulation 337",{"$f":"IF(IncludeDeal1,C1373,0)+IF(IncludeDeal2,C2375,0)+IF(IncludeDeal3,-C2375,0)+IF(IncludeDeal4,C3377,0)+IF(IncludeDeal5,C4379,0)","v":0},79509.3,-216981.3,-160874.4,492880.6,924523.8,380265.5,759351.6,-764814.9,-355703.6,-578934.80000000005,-740059.8,-158285.9,-691986.1,196956.9,-681456,-665955,-1205071.5,-1023411.7,-2246910.2000000002,-2447963.2999999998,-2700725.9,-2807204.6,-2936689.6,-3111506.4,-3023734.4,-3001737.2,-2999237.5,-2802530.8,-2726304.4,-2583876.1,-2530494.5,{"$f":"IF(IncludeDeal1,AI1373,0)+IF(IncludeDeal2,AI2375,0)+IF(IncludeDeal3,-AI2375,0)+IF(IncludeDeal4,AI3377,0)+IF(IncludeDeal5,AI4379,0)","v":-2432929},-2354648.2999999998,-2385146.7000000002,-2191297.4,-2033657.2,-2013146.3,-1815227.6,-1666587.6,-1568304.2,-1388364.1,-1242486.1000000001,-1155326.1000000001,-951703.2,-799066.4,-747812.4,-581289.69999999995,-399421.9,-335740,-140646.5,37468.1,131884.1,174003.6,167015.6,145022.1,158551.4,103671.4,40594.1,50713.2,36745.1,10384.5,10405.6,10420.1,10426.700000000001]
[null,"Simulation 358",{"$f":"IF(IncludeDeal1,C1394,0)+IF(IncludeDeal2,C2396,0)+IF(IncludeDeal3,-C2396,0)+IF(IncludeDeal4,C3398,0)+IF(IncludeDeal5,C4400,0)","v":0},-88995.6,-281244,-273424,282011.7,1229612.1000000001,319972.3,-227165.4,307265.7,399542,247456.9,871447.7,496804.5,501923.1,-1261359.1000000001,-2105863.5,-3194331.5,-3304833.1,-3276869.9,-3256233.5,-3155083.1,-3192293.5,-3409598.2,-3323488.6,-3294204.2,-3341605.7,-3252218.8,-3273729,-3116336.3,-3157104.3,-3075054.6,-2964501,{"$f":"IF(IncludeDeal1,AI1394,0)+IF(IncludeDeal2,AI2396,0)+IF(IncludeDeal3,-AI2396,0)+IF(IncludeDeal4,AI3398,0)+IF(IncludeDeal5,AI4400,0)","v":-2818990.6},-2757549.7,-2554992.5,-2440695.2000000002,-2381833.7999999998,-2230629,-2095867.7,-1992214,-1750105.8,-1614657.7,-1533209.3,-1305649.3,-1183220.5,-1090995,-884877.4,-727661.8,-583333.80000000005,-342260.7,-214904.3,-37926,115902.7,-11147.5,-127986.7,-68287.600000000006,-122531.6,-165697.60000000001,-104035.4,-152686.79999999999,-176931.1,-82847.3,-82960.399999999994,-83064.5,-83123]
[null,"Simulation 401",{"$f":"IF(IncludeDeal1,C1437,0)+IF(IncludeDeal2,C2439,0)+IF(IncludeDeal3,-C2439,0)+IF(IncludeDeal4,C3441,0)+IF(IncludeDeal5,C4443,0)","v":0},-60958.400000000001,-419297.8,-958387.7,-1173204.5,-93126.8,540175.4,304490.8,570750.4,-287372.90000000002,-85487.6,-278248.2,-589208.19999999995,-877612.4,-921307.6,-1315242.3,-1270347.3,-2094226,-1877352.1,-2064952.1,-1941581.2,-2076173.9,-2314149.2000000002,-2520294.5,-2589491.9,-2831886.5,-2491371.9,-2398266.9,-2528467,-2342813.7999999998,-2211483.2000000002,-2150307.2000000002,{"$f":"IF(IncludeDeal1,AI1437,0)+IF(IncludeDeal2,AI2439,0)+IF(IncludeDeal3,-AI2439,0)+IF(IncludeDeal4,AI3441,0)+IF(IncludeDeal5,AI4443,0)","v":-2036254.8},-1912412.2,-1797158.1,-1701735.2,-1583361,-1519349,-1540828,-1417237.8,-1260655.7,-1062561.8,-957942.1,-845388.80000000005,-612179.30000000005,-456371.4,-281759.2,-122417.2,7966.6,163731.5,275505.7,364758.5,394924.3,334376.90000000002,229036.6,187624.7,141085.1,60051.6,38290.5,27694.7,1603.8,-21579.4,-21615,-21644.7,-21661.9]
[null,"Simulation 422",{"$f":"IF(IncludeDeal1,C1458,0)+IF(IncludeDeal2,C2460,0)+IF(IncludeDeal3,-C2460,0)+IF(IncludeDeal4,C3462,0)+IF(IncludeDeal5,C4464,0)","v":0},193933.2,845945.3,172156,-118533.2,-20056.3,-356126.4,595410.80000000005,-881692.6,-1441084.5,-1369003.4,-1281380.3999999999,-402915,-374028.5,311699.59999999998,-871344.1,-258490.6,-189851.9,-785757.5,-476404.4,366183.9,400320.7,1961467.1,2010028.3,981493.8,649972.1,1444163.7,1760477.4,1283615.8,2313050.6,2718927.1,2230880.7999999998,{"$f":"IF(IncludeDeal1,AI1458,0)+IF(IncludeDeal2,AI2460,0)+IF(IncludeDeal3,-AI2460,0)+IF(IncludeDeal4,AI3462,0)+IF(IncludeDeal5,AI4464,0)","v":1373067.8},499013.8,882333.8,741326.1,147423.29999999999,3028.1,-219197.9,-525397.69999999995,-935089.2,-735497,-607863.5,-413159.6,-413707.1,-443140.7,-129495.6,-124918.2,-47832.2,3167.7,93504.3,170471.4,294173.59999999998,147610.6,47659.5,78327.100000000006,-14845.2,-102713.1,-87773,-135334,-203462.7,-132234.5,-132392.20000000001,-132520.5,-132589.6]
[null,"Simulation 438",{"$f":"IF(IncludeDeal1,C1474,0)+IF(IncludeDeal2,C2476,0)+IF(IncludeDeal3,-C2476,0)+IF(IncludeDeal4,C3478,0)+IF(IncludeDeal5,C4480,0)","v":0},-85411.5,-369264.4,-275896.59999999998,-536337,-1573143.4,-2374063.9,-1530689,-1196153.8,-778162.2,199311.5,599170,257220.3,-383215.2,-908791.9,-1698528.7,-1251828.8,-1376746.6,-1573198.1,-1687634.4,-860911.4,-1399843.3,-2009259.4,-1731803.3,-1587556,-1065579.6000000001,-1261719.3,-987675,-804529.7,-1096078.8,-1508226.5,-1419861.7,{"$f":"IF(IncludeDeal1,AI1474,0)+IF(IncludeDeal2,AI2476,0)+IF(IncludeDeal3,-AI2476,0)+IF(IncludeDeal4,AI3478,0)+IF(IncludeDeal5,AI4480,0)","v":-1487166.7},-1172881.1000000001,-45172.9,353887.9,-2845.3,219454.9,782346.3,1193837.7,1238573,499258.7,548207.1,948528.5,912101.9,686248.3,715042.2,450117.9,233454.1,325388.2,249826.9,250826.8,345493.7,223476.2,156883.5,101238.2,-8656,-48449.1,-30729.7,-126529.3,-153064,-99687.5,-99786.9,-99916.5,-99996.5]
[null,"Simulation 459",{"$f":"IF(IncludeDeal1,C1495,0)+IF(IncludeDeal2,C2497,0)+IF(IncludeDeal3,-C2497,0)+IF(IncludeDeal4,C3499,0)+IF(IncludeDeal5,C4501,0)","v":0},166528.1,102202.2,-248649.9,255634.5,425562.7,1020846.5,1303369.7,245911.9,-135618.79999999999,-213578.6,-399342,-1250852.7,-1021329,-711923.4,672486.3,88563.9,-439622.8,-819737.2,-993922.1,-1548816.9,-2293721.9,-2017328.8,-1119638.5,-950920.8,-1261817.3,-1106929.6000000001,-475196.8,-521633.7,-976236.4,-783219.3,-859353.8,{"$f":"IF(IncludeDeal1,AI1495,0)+IF(IncludeDeal2,AI2497,0)+IF(IncludeDeal3,-AI2497,0)+IF(IncludeDeal4,AI3499,0)+IF(IncludeDeal5,AI4501,0)","v":-100368.7},-15475.6,-989421.9,-1044685,-936171.6,-851942.6,19253.2,213142.5,682225.1,414959.8,66992.600000000006,172262.5,394845.7,457834.8,555994.9,705897.3,504064.9,394009.1,362467.8,342328,283994.2,235274,76113.899999999994,41251.9,19158.2,-82943.8,-100588.9,-90885.9,-102870.8,-44974.6,-45044.1,-45102.8,-45130.400000000001]
[null,"Simulation 507",{"$f":"IF(IncludeDeal1,C1543,0)+IF(IncludeDeal2,C2545,0)+IF(IncludeDeal3,-C2545,0)+IF(IncludeDeal4,C3547,0)+IF(IncludeDeal5,C4549,0)","v":0},-86023.8,146474.5,-22817.1,-28701.599999999999,102332.6,-532757.19999999995,-380368.4,-1214793,-923258.5,-733109.7,627603.4,1802582.5,2776132.3,3123953.7,3756033.7,2812833.6,3495545.4,3174194.1,1950453.9,1265814.2,1499182,1446781.1,1592660.6,1531035.3,1081943.8,105284.7,111251.7,-185568.9,1572897.1,170935.2,391518.2,{"$f":"IF(IncludeDeal1,AI1543,0)+IF(IncludeDeal2,AI2545,0)+IF(IncludeDeal3,-AI2545,0)+IF(IncludeDeal4,AI3547,0)+IF(IncludeDeal5,AI4549,0)","v":121227.5},206743.9,-65347.7,2139.4,-486937.4,-533187,-755963.9,-845768.1,-747131.6,-647854.4,-550716.69999999995,-422163.8,-250679.2,-207329.5,-209905.2,92213.5,222268.1,337634.7,464373.4,602873.59999999998,683258.2,653524.19999999995,555682.19999999995,424744.4,395038.1,294798.5,158221.6,184182.8,125392.3,5825.1,5836.8,5844.3,5847.7]
[null,"Simulation 523",{"$f":"IF(IncludeDeal1,C1559,0)+IF(IncludeDeal2,C2561,0)+IF(IncludeDeal3,-C2561,0)+IF(IncludeDeal4,C3563,0)+IF(IncludeDeal5,C4565,0)","v":0},51865.2,99402.8,-377779.1,-322284.79999999999,-728307.19999999995,-784533.7,-662612.69999999995,28726.5,1793325.4,2995689.4,1072912.8,601051,808616.8,-64551.1,-965536.4,-684146.1,-1110411.7,-651920.9,-746116.1,-1237908.6000000001,-1401380.7,-2017354.5,-1905830.8,-1782910.1,-1335296.3,-1480953.7,-1084656.3999999999,-1134226.3,-1374752,-1549416.4,-1573529.8,{"$f":"IF(IncludeDeal1,AI1559,0)+IF(IncludeDeal2,AI2561,0)+IF(IncludeDeal3,-AI2561,0)+IF(IncludeDeal4,AI3563,0)+IF(IncludeDeal5,AI4565,0)","v":-1851967.8},-1567885.6,-1458644.8,-1807323.5,-1788406.6,-1654630.1,-1638013.1,-1781392.5,-1430795.3,-1351448.5,-1262749.1000000001,-1023308.4,-916235.2,-778327.7,-615470.4,-448789.9,-282513.5,-79558,112908.5,212064,172397.5,129003.7,69359.3,42084.7,8925.2999999999993,-27926.6,-27644.5,17172.599999999999,15303.4,-17275.400000000001,-17302.7,-17324.5,-17338.5]
[null,"Simulation 544",{"$f":"IF(IncludeDeal1,C1580,0)+IF(IncludeDeal2,C2582,0)+IF(IncludeDeal3,-C2582,0)+IF(IncludeDeal4,C3584,0)+IF(IncludeDeal5,C4586,0)","v":0},-41352.199999999997,-98532.7,-558003.1,-552312.19999999995,-757568.5,320600.59999999998,3464.2,202994.7,1227587.8,1460861.1,996554.9,2278727.9,3403287.6,3105575.2,2241278.1,2174565.6,2074679.8,1892785.9,2431050,2223576.7999999998,3076323.4,896000.4,20829.099999999999,357590.6,1287766.8,1168690.6000000001,667801.9,578609.4,56546.9,-203767.2,-674179.7,{"$f":"IF(IncludeDeal1,AI1580,0)+IF(IncludeDeal2,AI2582,0)+IF(IncludeDeal3,-AI2582,0)+IF(IncludeDeal4,AI3584,0)+IF(IncludeDeal5,AI4586,0)","v":-885798.1},-354788.5,-463800.5,-989351.1,-1257637.8,-1395949.7,-1420142.5,-1718746.5,-1327740.5,-1263609.8,-1338610.8999999999,-928847.1,-849477.1,-725577.5,-499087.9,-395516.1,-313367.7,-127158.6,26592.7,9790.7999999999993,165540.9,26763.5,-109807.2,-50226.7,-109473,-188441.8,-93864.8,-187091.3,-264353.09999999998,-140489.60000000001,-140625.60000000001,-140758.6,-140857.79999999999]
[null,"Simulation 587",{"$f":"IF(IncludeDeal1,C1623,0)+IF(IncludeDeal2,C2625,0)+IF(IncludeDeal3,-C2625,0)+IF(IncludeDeal4,C3627,0)+IF(IncludeDeal5,C4629,0)","v":0},15661.6,-252677.1,-603959.6,-568489.6,-971565.3,-814461.2,-1166169.8999999999,-2031228.8,-1997643.8,-1623672.9,-2442586.6,-2686625.2,-2366062.9,-2730723.6,-2897032.9,-2229495.2000000002,-2495423.4,-2539863.9,-2824094,-3092139.5,-2976614.5,-3002892.3,-3138003.6,-3208375.3,-2750657.6,-2806820.8,-2789411.2,-2582912.6,-2710258.3,-2606587.9,-2592253.6,{"$f":"IF(IncludeDeal1,AI1623,0)+IF(IncludeDeal2,AI2625,0)+IF(IncludeDeal3,-AI2625,0)+IF(IncludeDeal4,AI3627,0)+IF(IncludeDeal5,AI4629,0)","v":-2567347.7000000002},-2486837.2000000002,-2497041.2999999998,-2308679.6,-2239766.5,-2198540.1,-2062839.2,-1970239.2,-1834243.3,-1695230.4,-1561001.9,-1396565.5,-1234566.6000000001,-1126320.7,-984589.4,-856875.7,-764957,-580150.5,-447095.8,-347557.1,-187766.5,-198561.2,-266123.7,-152696.70000000001,-198319.6,-255985.6,-155735.6,-212402.5,-251779.9,-125278.3,-125448,-125580.6,-125645.2]
[null,"Simulation 608",{"$f":"IF(IncludeDeal1,C1644,0)+IF(IncludeDeal2,C2646,0)+IF(IncludeDeal3,-C2646,0)+IF(IncludeDeal4,C3648,0)+IF(IncludeDeal5,C4650,0)","v":0},380895.7,785201.3,567079.5,948199.8,-327252.5,985125.4,1353583,657687.19999999995,892269.6,1399564,2036470.3,3167819.2,3006759.2,2040991.3,1481371.8,1264988.7,490988,343370.7,1124623.7,684711.8,557057.19999999995,1390537,802814.5,1323364.8,1454061.7,255868.1,1031564.7,1635990,1193665.5,694018.5,267559,{"$f":"IF(IncludeDeal1,AI1644,0)+IF(IncludeDeal2,AI2646,0)+IF(IncludeDeal3,-AI2646,0)+IF(IncludeDeal4,AI3648,0)+IF(IncludeDeal5,AI4650,0)","v":-406057.1},-609946.30000000005,-593756.19999999995,252513.2,784859.7,58456.7,-31973.3,203641.7,102129,85083.3,432773.1,726553.8,839386.9,1058691.1000000001,1125574.3,1008209.6,885269.8,916256.5,910073,712945,619417.4,451446.5,297057.2,210200,99571.3,9615.2000000000007,-15439.1,-87285.8,-122305.9,-61953.5,-62025.7,-62103.4,-62165.4]
[null,"Simulation 629",{"$f":"IF(IncludeDeal1,C1665,0)+IF(IncludeDeal2,C2667,0)+IF(IncludeDeal3,-C2667,0)+IF(IncludeDeal4,C3669,0)+IF(IncludeDeal5,C4671,0)","v":0},697,379238.1,112301,117296.6,632395.5,763918.1,730010.9,1819173,570941.30000000005,821693.2,-671285.6,-564002.80000000005,554569.5,1259769.8,1734519.4,1152882.3999999999,1548118,1609424.9,2457330.4,2184012.2999999998,2284403.2000000002,2342675.2000000002,2224384,3522576.8,2964029,1791717.7,944811,109767.2,-474947.9,-108845,-262663.5,{"$f":"IF(IncludeDeal1,AI1665,0)+IF(IncludeDeal2,AI2667,0)+IF(IncludeDeal3,-AI2667,0)+IF(IncludeDeal4,AI3669,0)+IF(IncludeDeal5,AI4671,0)","v":-201427.20000000001},-610063.6,-717099.3,-687341.5,-402210.4,-917594.5,-516448.4,-255991.9,-82700.399999999994,720581.3,74658.3,124096.6,222257.9,267944.7,445909.1,395280.2,433608.9,604586.4,568509.80000000005,430370.2,353358.3,253866.5,133776,55027.1,-7611.8,-59790.5,-60036.6,-79316.100000000006,-88936.1,-30492.2,-30541.1,-30583.5,-30607]
[null,"Simulation 672",{"$f":"IF(IncludeDeal1,C1708,0)+IF(IncludeDeal2,C2710,0)+IF(IncludeDeal3,-C2710,0)+IF(IncludeDeal4,C3712,0)+IF(IncludeDeal5,C4714,0)","v":0},-11418.3,461103.4,1203910.1000000001,927089,2232530.5,2741251.7,2839608,3298196.6,3131953.8,2152003.7999999998,2664847.4,699658.6,338648.3,293147.3,199587.1,68680.5,262608.7,21425.1,167055.4,-397698.6,373742.2,717073.7,-152545.5,-419014.6,233928.7,414442.7,683866.8,1551963.3,1266990.3,1217051.7,1439855.4,{"$f":"IF(IncludeDeal1,AI1708,0)+IF(IncludeDeal2,AI2710,0)+IF(IncludeDeal3,-AI2710,0)+IF(IncludeDeal4,AI3712,0)+IF(IncludeDeal5,AI4714,0)","v":1099465},2074657.1,2036094.2,1328963.5,2030315.1,841653,133559.9,-325795.20000000001,-921561.8,-732956.9,-540818.19999999995,-214261.9,-77458,-154930.29999999999,145234.6,408412,431869.2,487007.1,625809.30000000005,844932.7,807447.2,726969.5,684292.5,511563.5,501185.3,509709,348195.4,313740.90000000002,303716.8,142585.70000000001,142807.4,143111.1,143324.1]
[null,"Simulation 687",{"$f":"IF(IncludeDeal1,C1723,0)+IF(IncludeDeal2,C2725,0)+IF(IncludeDeal3,-C2725,0)+IF(IncludeDeal4,C3727,0)+IF(IncludeDeal5,C4729,0)","v":0},39510.800000000003,777429.5,1195251,363106.8,-210667.5,-1421369.5,-429705.2,303496.09999999998,564049.1,974859.6,1654381.5,2346813.7999999998,1577502.5,672723.3,-30471.4,-319414.40000000002,132794.20000000001,723594.1,1013217.1,1024944.3,509750.7,141422.9,137413.79999999999,-320248.40000000002,-312827.40000000002,-545103.1,-72789.399999999994,-443815.3,-1158405.6000000001,-1401673.8,-1675989.6,{"$f":"IF(IncludeDeal1,AI1723,0)+IF(IncludeDeal2,AI2725,0)+IF(IncludeDeal3,-AI2725,0)+IF(IncludeDeal4,AI3727,0)+IF(IncludeDeal5,AI4729,0)","v":-2068340.2},-2044681.3,-2085588.6,-2104227.2999999998,-2002745.1,-1984306.6,-1961921.8,-1892072.9,-1719563.6,-1549765.1,-1438259.2,-1239004.8999999999,-1067396.3999999999,-856541.8,-685040.5,-497175.6,-308661.7,-119450.6,1558.7,105157.3,358318.6,321523.40000000002,234179.4,239261.6,161810.6,28263.599999999999,76598.5,-7829.4,-106918.8,-28462.1,-28500.5,-28538.400000000001,-28567.7]
[null,"Simulation 713",{"$f":"IF(IncludeDeal1,C1749,0)+IF(IncludeDeal2,C2751,0)+IF(IncludeDeal3,-C2751,0)+IF(IncludeDeal4,C3753,0)+IF(IncludeDeal5,C4755,0)","v":0},-229830.3,-196432,-553425.4,-1053569.2,-668310.5,-845797.7,-1369570.4,-1968517.4,-2195538.2999999998,-2176844.2000000002,-1301496.2,-1703820.4,-1567638.5,-1511355.4,-996526.7,-696024.2,-47655.9,-467765.5,-417813.2,-749304.3,-865292.7,-1234340.8999999999,-1153377.5,-707688.1,-1354714.9,-1156200.7,-1565422.7,-1090737.7,-930472,-1192278.7,-1445605.3,{"$f":"IF(IncludeDeal1,AI1749,0)+IF(IncludeDeal2,AI2751,0)+IF(IncludeDeal3,-AI2751,0)+IF(IncludeDeal4,AI3753,0)+IF(IncludeDeal5,AI4755,0)","v":-1584742.9},-1677917.2,-1632475.6,-1622805.6,-1846022.6,-1772397.1,-1689194.5,-1813613.8,-1628346.8,-1507385.8,-1266125,-1003030,-974085.1,-928012.2,-698058.4,-558318.5,-407535.7,-139833.5,20147.5,119159.8,143515.6,125917.5,38260,41160.800000000003,23847.4,-49021,-26046.2,-88480,-151530.70000000001,-100129,-100274.9,-100384.1,-100436.4]
[null,"Simulation 729",{"$f":"IF(IncludeDeal1,C1765,0)+IF(IncludeDeal2,C2767,0)+IF(IncludeDeal3,-C2767,0)+IF(IncludeDeal4,C3769,0)+IF(IncludeDeal5,C4771,0)","v":0},64885,-6670.5,-169044.2,288230.2,-352191.9,-1120875.6000000001,-886191,-1099036.3999999999,-1138452.8,-396536.8,-110528.1,-466783.6,532451,-98476.9,-95155,-752548.5,-570872,-421008.4,525118.5,620231.80000000005,137057.29999999999,883348.4,587911.4,145950.20000000001,1000439.1,954591.5,500578.5,250856.8,141726.39999999999,562484.5,1177488.6000000001,{"$f":"IF(IncludeDeal1,AI1765,0)+IF(IncludeDeal2,AI2767,0)+IF(IncludeDeal3,-AI2767,0)+IF(IncludeDeal4,AI3769,0)+IF(IncludeDeal5,AI4771,0)","v":1577820.1},1642099.2,1835145,2582490.2000000002,2179029.4,2489250.6,2065472.3,2448600.9,1647854.4,1642145.1,2136995.7999999998,2377923,1554460.6,1829636,1443689.8,1397378.5,1486631,1526146.9,1253581,936911.9,806667,713669.6,586713,427460.7,307874.7,267694.59999999998,219663.7,116771.2,62275.7,49625.3,49683,49762.3,49839.8]
[null,"Simulation 777",{"$f":"IF(IncludeDeal1,C1813,0)+IF(IncludeDeal2,C2815,0)+IF(IncludeDeal3,-C2815,0)+IF(IncludeDeal4,C3817,0)+IF(IncludeDeal5,C4819,0)","v":0},-42580.2,-380052,-304674.7,-144257.4,-141764.1,-1157415.5,-537473.19999999995,-363682,-1258093.8,-1075642.7,191832.6,12784.5,1470655.2,1063683.1000000001,1823484.3,1776749.5,976753.5,543899.4,810723.7,333962.8,1213399.8,1835650.2,1381508.3,127229.8,-877455.3,-1732669.3,-1634772.2,-1506397.4,-1375995.1,-1277597.3999999999,-1521577.1,{"$f":"IF(IncludeDeal1,AI1813,0)+IF(IncludeDeal2,AI2815,0)+IF(IncludeDeal3,-AI2815,0)+IF(IncludeDeal4,AI3817,0)+IF(IncludeDeal5,AI4819,0)","v":-1006110.5},-1864539.6,-1752794.6,-1960054.7,-2053249.9,-1756349.8,-1761578.5,-1734667.1,-1477818.6,-1337360.2,-1286582.6000000001,-1165273.7,-1122189.1000000001,-1039430,-859647.6,-739818.1,-634480.19999999995,-366746.2,-263732,-217671.1,-89561.2,-144168.4,-246304.9,-181124.1,-217149.9,-275647.3,-216780.4,-231518.3,-277710.90000000002,-153965.29999999999,-154150,-154297.4,-154374.20000000001]
[null,"Simulation 793",{"$f":"IF(IncludeDeal1,C1829,0)+IF(IncludeDeal2,C2831,0)+IF(IncludeDeal3,-C2831,0)+IF(IncludeDeal4,C3833,0)+IF(IncludeDeal5,C4835,0)","v":0},31580.1,-189117,541232.19999999995,107312.3,-31051.599999999999,197678,382265.4,1958090.4,2175480.1,2456240.4,1512874.7,597579.1,2054780.8,2624746.6,1866489.8,997739.8,951498.1,914531.1,679952.2,478684,1075070,1861119.7,2994977.1,3419728.3,3987502.9,3826990.7,3496086.3,2549102.2999999998,1966758.2,1943054.2,806093.1,{"$f":"IF(IncludeDeal1,AI1829,0)+IF(IncludeDeal2,AI2831,0)+IF(IncludeDeal3,-AI2831,0)+IF(IncludeDeal4,AI3833,0)+IF(IncludeDeal5,AI4835,0)","v":755198.8},370398.2,92965.9,220820,134219.9,800836.9,605773.5,397088.6,-27250.3,199308.1,501585.8,312870.59999999998,342068.6,283908.8,473840.7,563562,779839.5,967891.7,858587.1,885391,844190.3,694769.1,567799.80000000005,354696.4,295471.3,265187,107185.2,183584.2,263137.7,137396.70000000001,137701.70000000001,137966.5,138126.70000000001]
[null,"Simulation 814",{"$f":"IF(IncludeDeal1,C1850,0)+IF(IncludeDeal2,C2852,0)+IF(IncludeDeal3,-C2852,0)+IF(IncludeDeal4,C3854,0)+IF(IncludeDeal5,C4856,0)","v":0},-7441.8,-537121.30000000005,-1116936.7,-790792.2,-1317247.1000000001,-525592.69999999995,-1189847.2,-1685039.6,-1214294.1000000001,-1638743,-1464374.6,-1084876.3,-955400.7,-776786.3,-962378.8,-925229.5,-1335201.7,-1664147.2,-2359163,-2891968.2,-2819218.4,-2929710.1,-3075077.7,-3030640,-3164424.8,-3137832.8,-2993349.6,-3012110.9,-2848297,-2786271.1,-2719848.8,{"$f":"IF(IncludeDeal1,AI1850,0)+IF(IncludeDeal2,AI2852,0)+IF(IncludeDeal3,-AI2852,0)+IF(IncludeDeal4,AI3854,0)+IF(IncludeDeal5,AI4856,0)","v":-2567082.1},-2458802.7000000002,-2474178.5,-2290732.5,-2131990.9,-2090463.7,-1951917.7,-1816350.2,-1681583.6,-1489610.6,-1286663.3,-1201271.8,-1032656.6,-894445.1,-763179.8,-629055.5,-424000.4,-310651.7,-207749.6,-89775.8,-6742.4,-92590.5,-182487,-108258.9,-142020.4,-192570.1,-145877,-202455.5,-229337.8,-125281.60000000001,-125429.5,-125575.5,-125650.5]
[null,"Simulation 862",{"$f":"IF(IncludeDeal1,C1898,0)+IF(IncludeDeal2,C2900,0)+IF(IncludeDeal3,-C2900,0)+IF(IncludeDeal4,C3902,0)+IF(IncludeDeal5,C4904,0)","v":0},-43628.3,-379875.8,11891.7,-420069.1,-118949.6,-751580.1,-827616.5,-1702725.3,-1903714.6,-1960952.6,-2286352.7999999998,-2363255.7999999998,-2522886.9,-2757252,-2422048.9,-2747209,-2468545.2999999998,-2001927.6,-2276839.4,-2199852.5,-2050390.9,-2153992.4,-1843577.4,-1519004.9,-1351614.4,-1795197.2,-1480792.6,-1622847.1,-1800574.4,-1619921.1,-1613791.2,{"$f":"IF(IncludeDeal1,AI1898,0)+IF(IncludeDeal2,AI2900,0)+IF(IncludeDeal3,-AI2900,0)+IF(IncludeDeal4,AI3902,0)+IF(IncludeDeal5,AI4904,0)","v":-1540502.8},-1631067.7,-1623841.2,-1566411.7,-1636022.7,-1610803.5,-1543524.4,-1452819.4,-1236690.1000000001,-1147632.7,-1022870.4,-871022.6,-708782.3,-645903.1,-444432.6,-353902.8,-294273.3,-81355.600000000006,2079.9,84310.9,176994.4,95154.7,-20466.8,-1056.3,-52755.6,-112220.6,-89415.7,-136036.1,-175734.5,-123782,-123939.6,-124061.5,-124132.1]
[null,"Simulation 878",{"$f":"IF(IncludeDeal1,C1914,0)+IF(IncludeDeal2,C2916,0)+IF(IncludeDeal3,-C2916,0)+IF(IncludeDeal4,C3918,0)+IF(IncludeDeal5,C4920,0)","v":0},-41511.800000000003,402565.2,47017.3,-795278.3,-1652907.5,-1623454.9,-1832884,-1954359.8,-2558061,-2905044,-2774423.6,-2179175,-1151628.2,-1522624.6,-1504849,-647293.30000000005,-845463.8,1682640,1565131.1,2414843.6,1300473.3999999999,59828.5,-775026.9,-332064.90000000002,-249387.6,-283125.7,-538412.1,-843757.6,-1373539.5,-1199593.8,-1098671.1000000001,{"$f":"IF(IncludeDeal1,AI1914,0)+IF(IncludeDeal2,AI2916,0)+IF(IncludeDeal3,-AI2916,0)+IF(IncludeDeal4,AI3918,0)+IF(IncludeDeal5,AI4920,0)","v":-1740001.4},-1710086.9,-1711708.9,-1862967.6,-1895058.5,-1792404.5,-1894391.4,-1885455.4,-1755905.5,-1540662.6,-1427166.3,-1204016.3,-1128545.1000000001,-1041137,-845077.5,-761406.3,-656954.19999999995,-433021.2,-272854.8,-168171.3,-15070.9,-94184.2,-190309.2,-83798.5,-150924,-201572.8,-146147.5,-228967.5,-281356.40000000002,-170983.4,-171146.6,-171295.2,-171393.7]
[null,"Simulation 899",{"$f":"IF(IncludeDeal1,C1935,0)+IF(IncludeDeal2,C2937,0)+IF(IncludeDeal3,-C2937,0)+IF(IncludeDeal4,C3939,0)+IF(IncludeDeal5,C4941,0)","v":0},-99182.1,351512.8,705958.6,1190972,1015466.3,-84043.7,-939095,-1481753,-1648878,-1915897,-2223508.5,-2411438.1,-2852442.7,-2843199.8,-2742194.3,-3219667.1,-3569012.4,-3477075.7,-3306128.2,-3242404.3,-3095269.6,-3178732.7,-3026795,-2947329.2,-2880540.4,-2890924.7,-2930965.5,-2919953.9,-2820474.9,-2689559.4,-2554009.5,{"$f":"IF(IncludeDeal1,AI1935,0)+IF(IncludeDeal2,AI2937,0)+IF(IncludeDeal3,-AI2937,0)+IF(IncludeDeal4,AI3939,0)+IF(IncludeDeal5,AI4941,0)","v":-2593794.5},-2579552.9,-2531877.2000000002,-2420466.2999999998,-2231761.5,-2159774.4,-2110250.2000000002,-1996118.7,-1860918.2,-1711854.8,-1563474.3,-1397709.3,-1222559.1000000001,-1067025.1000000001,-887763.5,-703312.4,-518277.4,-312643.5,-80815.8,47984.5,219945.8,143735.20000000001,44402.400000000001,37970.300000000003,5760.1,-72080.100000000006,-83325.600000000006,-100414.7,-136315.9,-77049.100000000006,-77157.5,-77248.399999999994,-77294.899999999994]
[null,"Simulation 920",{"$f":"IF(IncludeDeal1,C1956,0)+IF(IncludeDeal2,C2958,0)+IF(IncludeDeal3,-C2958,0)+IF(IncludeDeal4,C3960,0)+IF(IncludeDeal5,C4962,0)","v":0},-131263.6,746892.4,1842364.9,1813989.7,1695616.3,970215.7,843963,1609756.9,2344542,3417981.8,5428210.7999999998,4075104.8,4151333.7,3971840.6,3439052,2363587.9,2210238.7000000002,2586814.6,1896284,2063366.9,2175150.7000000002,3198827.6,2910481.5,4612511.8,4773717.8,4470033.4000000004,4143436.3,4241337.9000000004,2825700.8,2126484.7000000002,2235555.4,{"$f":"IF(IncludeDeal1,AI1956,0)+IF(IncludeDeal2,AI2958,0)+IF(IncludeDeal3,-AI2958,0)+IF(IncludeDeal4,AI3960,0)+IF(IncludeDeal5,AI4962,0)","v":2862869.4},2060020.6,1461292.3,599966.5,579166.9,-279182.2,-1105440.3999999999,-1216148.3,-1042756.9,-782508.6,-239919.1,-248904.9,-293027.20000000001,-79456.7,-303608.7,-228597.9,-211286.7,-54330,57383.3,63722.400000000001,111072.7,-8757.4,-94522,-88714.4,-190092.7,-225891,-177092.1,-233729.1,-241764,-121315.3,-121416.4,-121553.8,-121672.9]
[null,"Simulation 963",{"$f":"IF(IncludeDeal1,C1999,0)+IF(IncludeDeal2,C3001,0)+IF(IncludeDeal3,-C3001,0)+IF(IncludeDeal4,C4003,0)+IF(IncludeDeal5,C5005,0)","v":0},-58370.8,-340809.5,-812429.2,-1277244.3,-1441582.6,-1755160.4,-1450522.6,-1787247.3,-1579539.3,-2144710,-2266357.9,-2395286.7000000002,-2305269,-2526625,-2179096.6,-1960947.8,-993429.6,-852147.1,-941293.4,-1811193.3,-1719593,-1281281.3,-436649,-1264787.7,-1152347.5,-1395779.1,-1269645.2,-1161678.8,-1714306.1,-1697148,-2143474.1,{"$f":"IF(IncludeDeal1,AI1999,0)+IF(IncludeDeal2,AI3001,0)+IF(IncludeDeal3,-AI3001,0)+IF(IncludeDeal4,AI4003,0)+IF(IncludeDeal5,AI5005,0)","v":-2254573.6},-2443785.9,-2353154.2000000002,-2489343.5,-2436601.1,-2125576.4,-2087696.8,-2021456.5,-1747136.3,-1652888.4,-1701104.7,-1460119.6,-1346634.4,-1336775.6000000001,-1093723.3999999999,-982891.5,-848557,-567232.4,-432372.8,-375544.8,-208314.2,-250038,-298957.40000000002,-196538,-235692.4,-278245.09999999998,-169403.6,-234283.8,-280594.7,-159703.5,-159885.5,-160040.6,-160113.20000000001]
[null,"Simulation 984",{"$f":"IF(IncludeDeal1,C2020,0)+IF(IncludeDeal2,C3022,0)+IF(IncludeDeal3,-C3022,0)+IF(IncludeDeal4,C4024,0)+IF(IncludeDeal5,C5026,0)","v":0},-3254.4,-389033.9,-645328.5,-812222.7,-387830.9,-665226,-1142097.6000000001,-1654570.4,-1705334.7,-1919364.4,-1091492.5,-161407.4,181024.9,382076.2,352606.1,1159430.8,1781890.6,2350728.6,1819651.7,699341.7,585004.19999999995,815268.7,429735,337521.8,-198209.1,-1220400.1000000001,-1570883.5,-1436358.3,-1502463.8,-1644792,-1638080.1,{"$f":"IF(IncludeDeal1,AI2020,0)+IF(IncludeDeal2,AI3022,0)+IF(IncludeDeal3,-AI3022,0)+IF(IncludeDeal4,AI4024,0)+IF(IncludeDeal5,AI5026,0)","v":-1801718.5},-1960345.9,-2100287.7999999998,-2082025.1,-1972345.6,-1992221,-2019103.8,-1868374,-1631678.2,-1386568.8,-1322898.3999999999,-1169133.3,-935366.7,-843162.9,-628794.6,-527650.1,-363021.5,-189470.9,-175627,-105361.60000000001,-84569.7,-139185.5,-172116.1,-170206.7,-185919.2,-161716,-125780.4,-105224.8,-41492,-20959.099999999999,-20981.8,-21015.200000000001,-21039.5]
[null,"Simulation 1000",{"$f":"IF(IncludeDeal1,C2036,0)+IF(IncludeDeal2,C3038,0)+IF(IncludeDeal3,-C3038,0)+IF(IncludeDeal4,C4040,0)+IF(IncludeDeal5,C5042,0)","v":0},-45238.400000000001,-40780.199999999997,-88130,-51775.4,-21810.3,-999205.2,-968585.9,-1359355.8,-680273.9,-452380.9,-969942.9,-1172740.8,-701217.1,-1362803,-1010417.2,-850284.5,-1138546.1000000001,-1254573.5,-1218380,-1500124,-1878560.7,-2094321.7,-2160124.2000000002,-2023791.1,-2063745.4,-2373018.2000000002,-2540578.4,-2454572.2000000002,-2357033.5,-2349579,-2412894.6,{"$f":"IF(IncludeDeal1,AI2036,0)+IF(IncludeDeal2,AI3038,0)+IF(IncludeDeal3,-AI3038,0)+IF(IncludeDeal4,AI4040,0)+IF(IncludeDeal5,AI5042,0)","v":-2455238.2999999998},-2322996.9,-2315358.5,-2091995,-1981213.8,-1903713,-1913747.8,-1771512.6,-1573844.5,-1392020.6,-1243710,-1023542.5,-907035.1,-785921,-622077,-557699.5,-357803.3,-166867.29999999999,-53416.7,89351.7,239275.3,133852.4,45878.1,68676,-20221.900000000001,-71879.5,-35024.699999999997,-63721.1,-84039.3,-49042.7,-49108.1,-49171.4,-49213.9]
[null,"Simulation 46",{"$f":"C5090+C80","v":0},-116627,-1057572.5,-942627.5,-436678.9,271445.69999999995,-503719.29999999993,-1479625.7000000002,-2575368,-2083908.3,-924881.2,-343479.5,310127,3155231.5,1941758.3,2103272.6,3599453.8,2610483.1,3556303.8,5255592,9063542.9000000004,10734673.200000001,12181395.1,11051153.300000001,14955155.300000001,15548777.800000001,15163971.899999999,13087832,13203727.300000001,13712587,13397591.800000001,13208265.199999999,{"$f":"AI5090+AI80","v":9545727.5999999996},7944921.4000000004,6765246.7999999998,5264064.1999999993,4264143.9000000004,5907572.1000000006,4443589.5,4245262,5591133.2999999998,7129455.0999999996,8626009.0999999996,7019232.3000000007,5920934.9000000004,5417974.2999999998,4989352.3,3174743.9,2152357.7999999998,1860122,1282586.2999999998,728009.7,708290.2,368334.39999999997,53285.000000000007,-185049.3,-408787.9,-609482.6,-401147.69999999995,-390517.3,-435319.80000000005,-375249.2,-380600.30000000005,-384937.2,-387644.5]
[null,"Simulation 67",{"$f":"C5111+C101","v":0},60753.2,766868.7,481393.9,411581.60000000003,1739252.7,201705,-190842.5,-1654985.5,-1218298.0999999999,-2086731.2999999998,-1923676.9,-1529456.8,-248610.6,-2009100.9,-2218862,-1750919.5,822757.3,-1122530.7000000002,-1516562.3,-766901.7,-1167654.3,348808.4,-64394.799999999996,21378.199999999997,-464834.4,-1693691.7,-1189149.1000000001,-1563992.2000000002,-526576.69999999995,-1816984.2,-1995799.2999999998,{"$f":"AI5111+AI101","v":-1343535.7},-892049.9,-415875,-3211751.0999999996,-2196487.1,-2212541.1,-2753651.1,-3104618.6,-2680525,-2369413.9,-2231888.5,-2063635.7999999998,-1664630.7000000002,-1367171,-645492.89999999991,-3928.5,-201333.7,-248674,-110665.59999999998,-228481.3,105004.1,-78462.600000000035,-303871.10000000003,-366461.70000000007,-402245.10000000003,-595300.60000000009,-237890.7,-320293.5,-378691.89999999997,-367442.30000000005,-369215.2,-372903,-376078.9]
[null,"Simulation 92",{"$f":"C5136+C126","v":0},55076.800000000003,-1484261.1,-2447632.4,-2309409.7999999998,-4346331.0999999996,-6049394,-6996419.9000000004,-6730967.5,-7241682.6999999993,-8103140.5999999996,-8096047.5999999996,-8402289.8000000007,-8163789.1999999993,-8151196.3000000007,-8245771.0999999996,-8028262.7000000002,-8420744.6999999993,-8109194.0999999996,-7965454.7000000002,-8099558.7999999998,-7969746.4000000004,-7921229.5,-7804728.7999999998,-7535644.2999999998,-7289566.3000000007,-6900982.7999999998,-6833336.7000000002,-6624617.0999999996,-6480773.0999999996,-6199857.0999999996,-6176735.5,{"$f":"AI5136+AI126","v":-5773310.0999999996},-5556239.6999999993,-5353871.5,-4958700.0999999996,-4532138.5,-4619579.4000000004,-4465990.8000000007,-4279031.7,-3824355.7,-3381596.9,-3165020.2,-2958294,-2698112.6,-2457562.9,-2104069.4,-1873958.6,-1548386.4,-1256808.5,-999823.2,-760581.79999999993,-367469.3,-333238.90000000002,-421849.7,-504666.7,-553256.5,-638386.6,-390701.4,-386419.60000000003,-409528.10000000003,-376166,-379297.39999999997,-380622.3,-382623.89999999997]
[null,"Simulation 103",{"$f":"C5147+C137","v":0},-29894.700000000004,-554231.69999999995,-1863763.9000000001,-1643704,-649873.5,-958765.3,-2101736.2000000002,-3654164.3,-3353889.7,-4129509.8,-3520478.2,-4644512.4000000004,-4661792.7,-3365148.3,-3274743.2,-3828876,-4226711.3,-4911039.9000000004,-2745271.1,-3044645.8,-2662575.2000000002,-2180706.5999999996,-2399782.2999999998,-1798488.2000000002,-1065438.5,-1808420.2999999998,-1872367,-447629.1,-844490.2,65553.5,-7700,{"$f":"AI5147+AI137","v":-769423.5},-1810700.8,-2680075.2999999998,-2943130.7,-3347359.7,-2901579.9,-3149630.2,-3354908.5,-2907090.8,-2904170.7,-2233502.2999999998,-2025020.4,-1946628.6,-1592842.9,-1284204.6000000001,-1114859.7999999998,-1175244.2000000002,-806114.29999999993,-661013.1,-635021.80000000005,-202621.3,-395767.10000000003,-580450.19999999995,-587642,-686521.8,-858049,-456677.9,-490431.80000000005,-545711,-411640.30000000005,-412130.9,-415830,-417870.6]
[null,"Simulation 146",{"$f":"C5190+C180","v":0},-167080.6,-317284.09999999998,-112773.90000000002,-208580.30000000005,-1960192.3,584799.29999999993,988819.20000000007,310438.60000000003,-1514266.9000000001,-354319.2,-1739297,100399.30000000005,206773.40000000002,-986568.5,-2637523.9,-2946512.4,-1888060.5,-2936104.3,-304220.60000000009,-502479.79999999993,-2939095.2,-2126408.9,-3975721.2,-3925534.9000000004,-3475674,-3574833.5999999996,-4106263.7,-3579184.3,-4399208.5999999996,-4678082,-4532052.1999999993,{"$f":"AI5190+AI180","v":-4968132.4000000004},-5503749.8000000007,-5162108.3000000007,-5035754.9000000004,-5106701.5999999996,-5058522.8000000007,-5031100.3000000007,-4808366.2,-4175482.8,-3920844.4000000004,-3633356.1,-3298561.4,-3084489.8,-3031172.9,-2264644.6,-1958658.4,-1757238.8,-1414289.9,-1276042.7,-1109997.3999999999,-410589.39999999997,-666272.6,-844461.2,-835305.5,-966591.7,-1119948.3999999999,-602214.5,-627561.6,-676286.4,-542717.19999999995,-546773.69999999995,-550061.69999999995,-552268.69999999995]
[null,"Simulation 167",{"$f":"C5211+C201","v":0},121484,-207989.90000000002,-525166.30000000005,202680.10000000009,339331.50000000006,-1882293.7999999998,-3364882.7,-5161731.8,-6207042.4000000004,-6401253.5999999996,-6483788.6999999993,-6491370.2000000002,-6485363.2999999998,-6528344.9000000004,-6985050.7000000002,-6890298.9000000004,-6934464.1999999993,-6762075.7000000002,-6231461,-5942462.7999999998,-5106415.0999999996,-4208016.7,-5025166.7,-4525483.3,-4989648,-4326751.8,-4164916.1,-4062032.4,-3518420.3,-4387514.9000000004,-4339774.3,{"$f":"AI5211+AI201","v":-4145955},-4641223.2,-4508851.9000000004,-4489510.5999999996,-4431788,-4190730.5999999996,-3879027.0999999996,-3905611.6999999997,-3287875,-2800699.5,-2453615.2999999998,-2205755.7000000002,-2087135.0999999999,-2096526.9000000001,-1692239.2000000002,-1174554.7,-918728.70000000007,-884286.5,-737432.20000000007,-673453.6,-115550.80000000002,-255863.3,-387090.60000000003,-506395.5,-618691.80000000005,-744805.10000000009,-365078.2,-423083.6,-479898.4,-450699.3,-454701,-458009.4,-459930.2]
[null,"Simulation 188",{"$f":"C5232+C222","v":0},28707.199999999997,-1106085.8,-1631015.2000000002,-1740090.1,-803798.6,-3076185.3,-3462428.5,-3130126.9,-5041213.3,-5227986.4000000004,-4432122.8,-5329341.7,-5518052.9000000004,-5702929.8000000007,-5628174.7000000002,-5152505.5999999996,-5645074.0999999996,-5740499.4000000004,-5303390.5,-5116921.5,-5238923.4000000004,-5385655.4000000004,-4547941.8000000007,-4069150.4,-4544489.5,-4222495.0999999996,-3539063.6999999997,-2758712.0999999996,-2783990.5,-3658028.9000000004,-3033888.5,{"$f":"AI5232+AI222","v":-1945162.8},-2299752.4,-1494423.4,-2113510.6999999997,-1934725.8,-2368783.2999999998,-2147246.7000000002,-2457807.9000000004,-2092795.3,-1896958.7,-1743385.9000000001,-1815265.1,-1393196,-1237172.5999999999,-907263.8,-624540.1,-421788.2,-212390.90000000002,-5725.7999999999884,83220.200000000012,465962.1,276795.09999999998,94800.000000000029,-158165.4,-336955.69999999995,-478981.10000000003,-265356.09999999998,-292518.80000000005,-333802.10000000003,-351081.4,-354060.1,-356860.2,-360050.7]
[null,"Simulation 231",{"$f":"C5275+C265","v":0},-218570.30000000002,-735431.7,-527605.6,-1378739.2999999998,-1453355.1,-2662882.7999999998,-4578043.4000000004,-3359250.7,-4808676.5,-4701013.0999999996,-5292568.5999999996,-5281504.9000000004,-6440948.5,-6645800.5,-6021490.5,-5306698.9000000004,-4755807.9000000004,-5120859.8,-5171728,-5468264.2000000002,-6140036.9000000004,-6544218.9000000004,-6729791.4000000004,-6595932.7000000002,-6048644.2999999998,-5907985.1999999993,-5872966.5999999996,-5607123.8000000007,-5428312.5999999996,-5470821.6999999993,-4977294.0999999996,{"$f":"AI5275+AI265","v":-4963035},-4836724.9000000004,-4868984,-4563850.0999999996,-4471207.7,-4370607.5999999996,-4004442.3000000003,-3751804.0999999996,-3263893.7,-2769026.8,-2223428.2999999998,-2033649,-1763771,-1586430.7,-1149108.2,-805344.5,-555883.5,-406519.5,-65839.100000000006,163879.1,467576.4,300577.09999999998,209535,176202.2,41705.100000000006,-130049.9,-13856.400000000001,-43268.1,-68664.600000000006,-65188.5,-69245.799999999988,-75712.7,-79254]
[null,"Simulation 252",{"$f":"C5296+C286","v":0},91214,234202.7,-48577.199999999983,561643,332774.69999999995,2087479.9,3598569,4814789,3504319.3,565646.69999999995,-1262809.3,-2636147.5,-1311794,-1790700.3,-1269851.7000000002,-282935.39999999997,-91542.900000000023,1573239.6,1638556.4,500630.8,140796.80000000005,851489.39999999991,617230.30000000005,1579595.2,1818677.7000000002,1164216,2403781.4,4475265.4000000004,2191348.7000000002,1320846,-86845.199999999983,{"$f":"AI5296+AI286","v":185188.8},-380947.20000000001,-1319611.0999999999,-274370.5,125933.79999999999,-244686.50000000006,-754368.4,-1696998.5,-1936756.9000000001,-1722281,-1669947.2,-240224.9,-680494.9,-292310.40000000002,47702.699999999953,163496.20000000001,222243.90000000002,186535.2,125921.1,-25490.799999999988,88703.9,-56042.7,-250576.7,-259616.90000000002,-351950.6,-473792.89999999997,-225575.3,-289390.2,-297257.59999999998,-216072.9,-220042.5,-224527.7,-227129.60000000001]
[null,"Simulation 273",{"$f":"C5317+C307","v":0},197537,1071258.5,1716680.2000000002,2003612.4,5496297,4290125.9000000004,5387599.5,4083328.9,1439292.5,366616.3,356949.4,1897299.9999999998,3360092.6999999997,2927204.1,3497390,2572506,898750.99999999988,1464726.1,1421539.7,564431.5,1376294.1999999997,207662.5,576868.5,990290.2,1746450.1,1213383.3,1302389.7,891357.79999999993,1377885.9,-602454.5,-1748678.1,{"$f":"AI5317+AI307","v":-1473535},-1226307.0999999999,-2020908.4,-1763215.1,-2228054.5,-1593768.7999999998,-196972.3,124586,980617.9,141047.6,470537.3,1569539.6,702415.79999999993,388527.1,1744848.1,1532971,1633370.7000000002,1174759.1000000001,522000.3,-111394.59999999999,-19034.199999999997,-288939.09999999998,-512637.19999999995,-583170.4,-730765.5,-925320.8,-527401,-565052.4,-607910.80000000005,-531116,-535000.4,-539541.80000000005,-542055.5]
[null,"Simulation 316",{"$f":"C5360+C350","v":0},120631.4,-445102.8,-938787.9,210651.8,597760.1,-2532945.2999999998,-2308697.2000000002,-3180254.4000000004,-3560482.9,-3031415.3,-2149623.5,-1023331.5,-377025,-2450151.9,-1458022.2,-841085.39999999991,-354568.60000000009,661510.19999999995,-481873,-1622253.0999999999,-1792584.1,-843657.3,-1456305.3,-2464942.9,-1249764.9000000001,220976.69999999995,257411.10000000009,793786.6,-522132.49999999988,-1243725.6000000001,-730586,{"$f":"AI5360+AI350","v":-476794.1},-754081.1,-2085427.4,-1356929.2,-1728159.2,-2701116.9,-2298318.2999999998,-2754419,-1587632,-581025.70000000007,-805704.5,-831200.1,-1182703.3999999999,-1112681.1000000001,-942660.2,-620608.6,-631060,-419865.69999999995,-468664.8,-524214.9,-115505.8,-309201.8,-468556.2,-457386.3,-520578,-688994.6,-371807.9,-399766.5,-453732.9,-373600.3,-377198.2,-379947.1,-382625.1]
[null,"Simulation 337",{"$f":"C5381+C371","v":0},57629.9,-460575.6,-820346.9,-327145.80000000005,328000,89071.5,689680.7,-1466974,-1241676.8999999999,-1697691.6,-2071623.8,-2148807.1,-3196961.9,-2181440.6,-3300296.9,-2918105.1,-3895826.7,-3930508.8,-5447318.4000000004,-5535885.2999999998,-5939843.7999999998,-5654832,-5956475,-6365432.6999999993,-6161300.4000000004,-6185706.7000000002,-6255629.9000000004,-5877427.4000000004,-5653914.6999999993,-5484090,-5401075.9000000004,{"$f":"AI5381+AI371","v":-5168457},-5106446.5999999996,-5086383.9000000004,-4769279.9000000004,-4474406.5,-4352004.0999999996,-4103532,-3935210.5,-3494413.9,-3240754.7,-2905014.8,-2716991,-2459915.7000000002,-2294977.5,-2010829.1,-1737246,-1417880.8,-1260833.3999999999,-898584,-656941.30000000005,-202527.9,-218719.6,-287411.90000000002,-353013.80000000005,-404370.29999999993,-529591,-296603.7,-289732.09999999998,-307047,-335339.5,-336867.4,-340171.7,-341632.2]
[null,"Simulation 353",{"$f":"C5397+C387","v":0},210976.40000000002,757933.60000000009,120613.59999999999,1033033.6000000001,1723706.4,983885.39999999991,3189862.2,3835794.6,4650656.8,4396040.0999999996,5723439.6999999993,4466146.5,4671294.4000000004,5249041.7,5287255.4000000004,7644238.0999999996,8698177,12168365.199999999,12226762.300000001,9831958.4000000004,10395096.199999999,11279941.300000001,10065448.5,7566577,8434936.8000000007,8263032.7000000002,8484867.8000000007,6062921.0999999996,7582913.4000000004,5997755.3000000007,4701331.8,{"$f":"AI5397+AI387","v":5871991.9000000004},4430574.8,4081031.4000000004,2939818.5999999996,2295980.2999999998,1938805.7999999998,2145509.7000000002,76788.899999999907,77071.799999999988,1363385.8,1617206.1,2002376,1311087.3,654404.6,863421.5,842997,715691.4,669213.69999999995,504711.8,530488.80000000005,645502.79999999993,428939.39999999997,261894.8,171568.00000000003,-47695.099999999977,-185205.3,-21617.100000000006,-49070.699999999983,-47994.100000000006,-112922.00000000001,-116391.4,-120751.5,-124145.1]
[null,"Simulation 374",{"$f":"C5418+C408","v":0},-242733.09999999998,-978291.9,-903070.3,-198002.5,204389.1,-798659,118504.6,-1587106.7,-3506593.5,-832574.5,749838.6,2987127.7,3898491.1,3435115,6706592.5999999996,6217409.7999999998,4241371,5758242.7999999998,7011659.2000000002,9732150.5,9215668.5,11019466.5,9743629.0999999996,6691308.2000000002,5493264.3000000007,5956124.9000000004,5871139.1000000006,4279007.3,3623262.6,2642603.9,947422.60000000009,{"$f":"AI5418+AI408","v":434675.09999999986},335360.19999999995,619116.20000000019,1758007.5999999999,1357593.9,1588824.3,999527.3,1174090.7999999998,1928595.2999999998,1381297.7,1317894.5,2163915.2999999998,1966795.3,1467218.8000000003,1605301.4,2027819.4000000001,1713564.0999999999,1548835.3,1139644.1000000001,879470.29999999993,752701.60000000009,456806.8,180316.80000000002,66493,-81687.199999999997,-338228.9,-274844.69999999995,-316353.3,-367834.9,-266602.09999999998,-271096.7,-277304.5,-279418.80000000005]
[null,"Simulation 422",{"$f":"C5466+C456","v":0},157069.40000000002,1257492,-82574.700000000012,-537389,1180514.7,1057102.6000000001,3008063.0999999996,640694.6,-275166.30000000005,-208350.09999999986,-536097.79999999993,302307.30000000005,304185,1797218.6,-504415.8,295224.80000000005,1049842,639277.69999999995,1897028.5,5587033.9000000004,5129358,8607946.5,10103539.200000001,7686876.7999999998,6700246.3999999994,8486600.6999999993,9163032.4000000004,8473740.0999999996,9778652,11190074.199999999,8307098.2999999998,{"$f":"AI5466+AI456","v":6600949},4585120.4000000004,5596088,6614481.3999999994,6845583.0999999996,5719585.3999999994,4217081.8999999994,4091613.2,3604956.3999999994,4233175.3,3526326.5,2798970.1,2139317.6999999997,1250701.3,2812934.9,1960447.2,1588430.9000000001,733813.39999999991,541786,229625.59999999998,295424.3,-11689.199999999983,-237811.5,-330092.80000000005,-551179,-786957.79999999993,-453725,-506067.6,-577931.9,-512728,-518509.5,-523845.2,-526410.4]
[null,"Simulation 438",{"$f":"C5482+C472","v":0},-254219.8,-780534.9,-580589,-1198583.5,-2027773.0999999999,-3724870.9,-2845533.1,-2015161.5,-1534598,390250.7,2170674.1,1700440.8,824254.5,-815866.3,-2205859.5,-377409.70000000007,246712.79999999981,-879050.10000000009,-1959262.2999999998,-1599722,-2762999.1,-4579728.4000000004,-4434540.0999999996,-4150164.4,-3451329.2,-4166068.2,-3517795.5,-3127816.8,-3322384.9000000004,-4048751.1,-4185038.9000000004,{"$f":"AI5482+AI472","v":-4241413.0999999996},-3981168.3000000003,-2510278.6999999997,-2027872.2000000002,-2380471.2999999998,-2052594.9,-968317.59999999986,-278384.19999999995,306001.59999999998,-865920.40000000014,-660343.50000000012,-338772.69999999995,-320122.70000000007,-525178.19999999995,-307054.30000000005,-417845.79999999993,-538165,-341971.3,-241603.1,-162599.60000000003,180289.80000000002,19489.200000000012,-37756.600000000006,-118189.8,-236627.4,-330411.69999999995,-148471.5,-243977.90000000002,-271819.7,-218819.8,-221627,-225564.5,-229367.5]
[null,"Simulation 459",{"$f":"C5503+C493","v":0},301788.90000000002,624609.5,173596.80000000002,1321679,1231533.3999999999,1869347,2029345.7,-552743.29999999993,-2134086.7999999998,-1788697.3,-2124110.2000000002,-3062677.8,-2718148.3,-1724416.7000000002,-249503.89999999991,-954381.6,-1720149.4000000001,-1513253.4,-1407586.4,-2025171.7,-2708146.6999999997,-2319626.7999999998,-1446651.8,-850716.5,-1450564,-1226657.4000000001,-340219.1,-1114247.8999999999,-2134980.9,-1500607,-1694430.2000000002,{"$f":"AI5503+AI493","v":-69186.600000000006},-418111.1,-2113980.9,-1504387.4,-1644004.4,-1580376.2,-318418.2,-4909.3999999999942,471096.3,-310003.8,-874474.8,-645892.69999999995,-327362.60000000003,-132394.20000000001,448310,931038.9,753760.4,587910,361715.5,281727.8,394156.80000000005,258482.1,-11673.300000000003,-89650.299999999988,-183466.59999999998,-435208.1,-299682.5,-292606.19999999995,-307348.5,-253440.30000000002,-255810.80000000002,-261837.5,-265193.60000000003]
[null,"Simulation 507",{"$f":"C5551+C541","v":0},53372.900000000009,1068990.2,764815.5,918626.20000000007,35327.700000000012,-916398.89999999991,-640087.5,-1862312.7,-995945.7,-1113678,1142111.1000000001,3317866.9,5285464.5,7093701.5,8502198.6999999993,6853053.2000000002,8516285.0999999996,6954310.9000000004,4325339.9000000004,3097291,4561216.4000000004,4588881,5024626.4000000004,4420218.9000000004,4569774.5,3256536.9000000004,2279937.8000000003,2427388.1,8202624.1999999993,5781003,7611109.5,{"$f":"AI5551+AI541","v":7338675.4000000004},7455088.4000000004,7249842.5,9608968.0999999996,8417963.1999999993,9949176.5,9136581.5,7111645.8000000007,6620426.6000000006,6186970.8999999994,4663488.2,4505459.9000000004,3601957.8,2753655.8,1829409.8,2425699.9,2557864.4,2666347.6,2263214.9,2039925,1727249.4,1823709.7,1786155.9,1663906.9,1530837.4,1271860.8999999999,621821.5,654125.6,599304.20000000007,479848.1,479363.1,475515.2,473282.60000000003]
[null,"Simulation 533",{"$f":"C5577+C567","v":0},235537,1645450.5,1875291.9,900869.7,2330482,3669454.1,5341198.4000000004,7147009.5,6401791.4000000004,5778027.5,7423908.2000000002,5380396.4000000004,5410823.5,6722763.9000000004,4828387.6000000006,7108369.4000000004,5051202.3999999994,4838456.8,4720591.0999999996,5273246,7176055.2000000002,5852851.0999999996,4528222.3000000007,6018484.5999999996,5261039.8,3772417.5,4202505.1000000006,2878957.4,3091472.2,3612557.7,5481570.5,{"$f":"AI5577+AI567","v":4906239.8},3742439.4999999995,5202059.7,7829999.1000000006,7767304,6880349.2000000002,3805102.5,3081692.2,1513481.7000000002,1325226.7,1880054,1655506.6,1668338.8000000003,1989013.6,2116750,3042971.6,2584917.5,1655575.3,1041943.7,285459.7,239592.30000000002,97351.5,13959.599999999977,-110422.89999999997,-278865.59999999998,-455051.10000000003,-233230.2,-278678.60000000003,-300031.2,-275368,-276938.39999999997,-280145.90000000002,-281385]
[null,"Simulation 543",{"$f":"C5587+C577","v":0},269217.09999999998,842448.8,1399315.8,554941.19999999995,1241263.8999999999,-1060228,-1664672.1,-3171098.3,-2587366.2000000002,-3245377.6999999997,-4838579.7,-4943259.2,-6087423.0999999996,-5431609.5999999996,-4606654.3000000007,-5052396.0999999996,-4837514.8000000007,-4305476.8,-3014710,-1967387.1,-79140.700000000012,-102866.79999999999,-853690.60000000009,1672097.6,1810266.8,-85705.900000000023,-1690516.3,-883569.7,-37818.600000000035,542445.5,1538680.3,{"$f":"AI5587+AI577","v":-6969.6000000000058},2256304.4,1978899.0999999999,2059156,1685472.5,1868462.9,1187080.5,1485745.9,1200638.1000000001,1453043.1,815886.2,743658.5,1106238.2,1247372.8,971738.4,987694.6,1262981.7000000002,1069556.5,1085830.3999999999,953064,756382.2,539322,421196.4,358857.3,247265.1,174367.5,109898.3,35274.5,19607.5,31676.300000000003,28189.600000000002,23380.800000000003,19679.399999999998]
[null,"Simulation 586",{"$f":"C5630+C620","v":0},-299892.40000000002,-289895.3,-572728.80000000005,105727.90000000002,1942906,-454922.9,-124640.29999999999,-1185386,-3029672.8,-3301087.4000000004,-4269412.5999999996,-4251641.9000000004,-4479041.7,-4980089.8,-6465187.9000000004,-5716175.3000000007,-5150536,-6701659.2999999998,-6787012.7999999998,-6186022.7000000002,-6374851.5,-6225985,-6484326.0999999996,-6387449.5999999996,-5813104.2000000002,-5916746.5999999996,-6057967.9000000004,-5775251.2999999998,-5707419.5999999996,-5104119.0999999996,-4914249.3,{"$f":"AI5630+AI620","v":-4913454.5},-4312344,-3664731.8,-4160515.7,-3387912.4000000004,-3305872.2,-3286183.7,-2995696.1999999997,-1657902.7999999998,-1292155,-1897902.5,-1693350.3,-1984297.4,-2112910,-1440737.5,-1463622,-1448079.1,-1339853.3,-1299142,-1316535.7000000002,-691115.7,-870555.2,-1069343.6000000001,-981153.5,-1114260.3,-1267709.1000000001,-702301.1,-768927.8,-839289.3,-644465,-648251.4,-650942.80000000005,-652165.30000000005]
[null,"Simulation 607",{"$f":"C5651+C641","v":0},51529.500000000015,129777.1,1137998.5,2343490.7999999998,913041.9,-1014443.9999999999,-2595245.1,-3100197.5,-3024919.8,-3028484.2,-1746002.6,-2998476.7,-3055915.5,-1615829.4999999998,-1544385.4999999998,635558.69999999972,-613157.40000000014,-1999544.0000000002,-1700432.4,-2474711.2999999998,-2021342.6999999997,-134780.09999999986,2455325.6,1677547.9,2075596.4,1959655.9,3118064.1000000006,3156675.9000000004,2132933.7000000002,1009079.8000000003,1316626.3000000003,{"$f":"AI5651+AI641","v":578028},-204769.69999999972,544496.5,546784.89999999991,1797384.8,2789527.5,2447642.7999999998,1808646.5000000002,1533053.4000000001,752102.40000000002,817756.70000000007,1553259.6999999997,2383201.9,3112200.5,2369509.6,1706491.9,1404735.4000000001,1338299,1286893.7000000002,1106865,1002804.4,786944.70000000007,611463,414264.2,162189.40000000002,-4511.7999999999884,18331.399999999994,-19434.299999999988,-79352.199999999983,-131205.40000000002,-133691.79999999999,-137043.9,-140630.5]
[null,"Simulation 628",{"$f":"C5672+C662","v":0},-300855.09999999998,-206878.9,-1071057.6000000001,-2042955.2000000002,-2656525.0999999996,-5135995.3000000007,-5113090.4000000004,-5143458.7,-5703985,-4131890.9000000004,-3633109.9000000004,-3519800.8,-3736948.1,-4676540.5,-5643258.7999999998,-5490934,-5402032.9000000004,-4960879,-5714695.0999999996,-5652145.3000000007,-5246976.4000000004,-4693094.5999999996,-4574724.8,-5074957.0999999996,-5063930.0999999996,-5112903.4000000004,-4804379.9000000004,-3875683.1,-4056858.6,-4293281.5,-4557493.8000000007,{"$f":"AI5672+AI662","v":-4687873.4000000004},-4694592.5,-4610562.5999999996,-4661941.5999999996,-4493700.8,-4479377.5,-4367560.4000000004,-4296307.4000000004,-3784419.6,-3531937.6,-3391863,-2964267.4000000004,-2692167.2,-2591625.9,-2211308.7000000002,-1992134.1,-1777952.5,-1510238.9,-1118889,-858404.6,-498467.4,-613184.30000000005,-727885.8,-698172.5,-747579.4,-816485.39999999991,-469551,-446937.1,-460174.80000000005,-380572.9,-382279.10000000003,-386582.7,-387460.1]
[null,"Simulation 644",{"$f":"C5688+C678","v":0},-463394.9,-881250.6,-764709.2,-953105.5,815349.4,1170044.0999999999,1991080.7,4347448.8000000007,508279.9,19518.400000000023,132974.90000000014,112435.5,1886535.3,2278299.7999999998,1341909.8,1443378.8000000003,1189364.3999999999,936539.2,-48822.200000000186,-656685.40000000014,-559045.5,-2018551.1,-2739792.4,-3301533.9000000004,-2398414.4,-2721529,-2974030.1,-2957916.1,-3899959.5,-2770885,-2886148.5,{"$f":"AI5688+AI678","v":-3801373},-3344686.3,-4046322.1,-3987974.4,-3599481.8,-3728653,-3881407.1,-3800024.8,-3354499,-2917122.0999999996,-2639465.5,-2357147.7000000002,-2141902,-1809452.7,-1232861,-1154964,-920312.7,-645426.9,-504198.69999999995,-401622.2,-48796.600000000006,-147774.6,-323036.2,-331864,-458503.5,-600554,-288718,-360514.6,-406142.1,-327387.09999999998,-330611.19999999995,-334349.40000000002,-337271.5]
[null,"Simulation 692",{"$f":"C5736+C726","v":0},-155784,1050867.2999999998,1271726.8999999999,678381.10000000009,1333717.2,597480.69999999995,778490,277249,-424876.3,876451.5,492576.6,-31694.700000000012,-499345.30000000005,131865,4171439.1,2717100.5999999996,3541894.7,5140530.4000000004,7473954.5,7768606.7999999998,7654113.2000000002,12099881.899999999,14509623.100000001,13001299.899999999,10844885.1,9407428.4000000004,8899654,7413604.5,4512241.5999999996,3559088.3,3591550.7,{"$f":"AI5736+AI726","v":2407300.7999999998},317914.19999999995,-606600.6,-1118470.4000000001,-1820411,-958148.8,-2023764.7,-2844662.7,-1881689.9,-2375955.0999999996,-2518433.2999999998,-2360972.7000000002,-2410284.7000000002,-2272543,-1545463.5,-1373538.4,-1091227.8,-925384.5,-897238.2,-811996.39999999991,-286267.39999999997,-413285.4,-563662,-626906.9,-748016.10000000009,-917317,-516646.40000000002,-599974.5,-652248.1,-507776.1,-512272.5,-515904.7,-517965.3]
[null,"Simulation 708",{"$f":"C5752+C742","v":0},29000.5,-111167.2,460224.5,-912755,-1891712.9,-2171069.1,-1311136.4999999998,-1170015.1000000001,-1587328.7,-2331480.1,-1913196.9000000001,-1297306.7999999998,-2593938,-2394516.1,-1507667,607107.9,-117962.09999999998,-98810.599999999977,-370961.80000000005,-502184.8,2690111.6,1621976.6,-127156,-223369.69999999998,671920.4,2290911.7999999998,2411151.2000000002,3013985.8,5025960.9000000004,2311273.2999999998,1963962.2,{"$f":"AI5752+AI742","v":656893.19999999995},1385494.0999999999,-180924.2,-889858.5,-1485137.3,-917943.3,-2032864.8,-3058448.5999999996,-2631115.5,-2720546.3,-2775456.5,-2626817.0999999996,-2511804.7000000002,-2388333.9,-1692882.2000000002,-1450423.7,-1368177.1,-838515.29999999993,-804336.89999999991,-817462.6,-376392.5,-593046.1,-810318.39999999991,-862348.80000000005,-1035380.7,-1208357.1000000001,-710687.1,-762010.6,-814393.3,-682130.6,-685544.3,-688161,-689188.6]
[null,"Simulation 729",{"$f":"C5773+C763","v":0},9805.1999999999971,-349426.6,-877544.2,-251552.60000000003,-1229690.6000000001,-3265174.5,-3096651.2,-2725870.3,-2071684.3,-527923,-85212,-1384173.7999999998,1635653.4,223411.4,-745375.9,-1754087.7,-2005176,-1991879.2999999998,-575579.69999999995,-1085918.5,-1517204.9,303822.80000000005,-393990.29999999993,-1256659.1000000001,-45494.20000000007,-53030.800000000047,-923274.8,-1386539.4,-1436405,-1102554,-51153.799999999814,{"$f":"AI5773+AI763","v":77950.700000000186},102092.69999999995,360147.60000000009,1776642.7000000002,1155199.7,1686684.8,1000541,1317820.8999999999,661848.59999999986,733722.70000000007,1422850.6999999997,1933465,960495.3,1503359.9,1341738.2,1434510.2,1705397.5,1945148.7999999998,1628058.9,1123179.3999999999,1059919.8,890667.8,655947.6,417850.4,215376.30000000002,115152.49999999997,207100.1,99884.799999999988,41479.1,27409.200000000004,24222.400000000001,21445.100000000002,18587.600000000002]
[null,"Simulation 750",{"$f":"C5794+C784","v":0},432188.3,1900283.9,3706593,3857347.6,2876690,613983.29999999993,297573,660475.1,-485047.5,-533214.69999999995,-529647.19999999995,-1200506.6000000001,-1204833.3,-2469951.5999999996,-787690.7,-255124.30000000002,-72814.7,-1258696.6000000001,-2578798.9,-4410799.9000000004,-4438976.8,-4265578,-4074638.0999999996,-4302963.2,-3771933.3,-4114863.7,-3344081.3,-4207450.9000000004,-3076257.6,-2771842.9,-3253286.2,{"$f":"AI5794+AI784","v":-3451135.7},-3566384.7,-3908967.9,-4178554.8,-4373415.5,-4093527.9000000004,-4072976.1999999997,-4148476.0999999996,-3378393.3,-2697695.8,-2564035.2000000002,-2273776.6,-2031658.1,-1829890.9,-1299903.2,-970677,-596948,-270810.29999999993,-204401,-344928.79999999993,28765.599999999977,-156420.79999999999,-311313.40000000002,-382401.7,-559420.70000000007,-719402.7,-398754,-483403.30000000005,-531665.19999999995,-465644.79999999999,-468693.4,-472013.1,-473929.7]
[null,"Simulation 793",{"$f":"C5837+C827","v":0},87510.9,-532315.5,1057413.3999999999,18588.699999999997,-857041.9,-100559.5,-777204.9,1013825.3999999999,1474660,2359471.6999999997,1736360,-483758.4,1877136.1,3063279.7,1775854.3,-7182,194154.59999999998,-207999.00000000012,-1179665,-1460381.4,-913037.8,454452,2790867.3000000003,2873096.0999999996,4140981.1,4730122.5,3969948.9,3239779.3,2389215.6,2685791.7,157883.09999999998,{"$f":"AI5837+AI827","v":-267524},-996533,-1482465.2000000002,-1177993,-822199.9,381059.5,-41737.400000000023,-186068.40000000002,-829775.60000000009,-654989.70000000007,-179742.3,-379751.4,-258593.5,-584302.60000000009,-96779.499999999942,80028.299999999988,424659.20000000001,683833.79999999993,636268,669821.4,861062.9,627649.79999999993,436449.80000000005,147360.40000000002,19582.799999999988,-84143.299999999988,-64701.000000000015,9205.4000000000233,87315.200000000012,-43245.799999999988,-46919.699999999983,-50327,-53655.299999999988]
[null,"Simulation 814",{"$f":"C5858+C848","v":0},-92330,-981560.60000000009,-2269947.4,-1555341.7999999998,-2083814.5,-1876794.9,-2897870.8,-3300195,-2552477.1,-2994049.9,-2380389.7999999998,-660116.4,-756107.2,-73536.600000000093,40128.399999999907,-1424997.7,-1828000,-2402021.4,-3411275.4,-4255252.0999999996,-4261820.5,-4201710,-5220647,-5612628.0999999996,-6115890.6999999993,-6114361.5999999996,-5887181,-5494479.7999999998,-5364039.7,-5394765.7000000002,-5134299.0999999996,{"$f":"AI5858+AI848","v":-4933838},-4942137.2,-4824443.0999999996,-4537654.8,-4266998.1999999993,-4085220.0999999996,-3828056.8,-3564620.4,-3262941.4000000004,-2856557.7,-2454538.6,-2239951.7000000002,-1921941.7,-1726493.5,-1535149.4,-1189692.8999999999,-749521.8,-571540.19999999995,-346442,-228092,-48861.3,-129217.7,-268293.2,-149585.29999999999,-184547.5,-313979.5,-192099.5,-249367.8,-276749.09999999998,-172910.3,-174383.7,-178573.4,-181250.5]
[null,"Simulation 835",{"$f":"C5879+C869","v":0},391675.3,-50365.700000000012,-1443168.6,-1126273,-400869.5,-569666.4,1262296,2937323.4,2289629,6953697.8000000007,10205087.1,11201286.300000001,10619066,10326767.6,10403486.1,7797267.5,4544195.9000000004,3119562.2,3100789,2805797,3430782.8,908093.7,-651762.89999999991,-618858.10000000009,-886840.2,-1029375,-2712059.1,-2414715.7999999998,-2095541.1,-2775465.5999999996,-3387953.2,{"$f":"AI5879+AI869","v":-3056272},-3379965.7,-2975879.9,-2467097.4,-2889756.6,-2936032.2,-2895089.1,-2438532.2000000002,-1484158.5,-1358712.5,-1059694.5,-695198.2,-659644.70000000007,-576509,-102357.49999999999,-138169.60000000001,-54749,2191.5999999999985,79414.399999999994,182012.4,385296,335852.6,183809.09999999998,119866.20000000001,-77214.5,-278868.5,-147962.6,-223956.40000000002,-275893.90000000002,-218326.9,-221149.40000000002,-223543.7,-225622.09999999998]
[null,"Simulation 878",{"$f":"C5922+C912","v":0},-82497,877923.60000000009,412789.6,-706082.20000000007,-1637115.8,-2029662,-1712621.7,-2196586.9,-4086013.1,-3927649.6,-4302637.0999999996,-2944577.9,-456361.6,-316017.10000000009,-191813,1404061.9,1432067.8,6737509,7147411.0999999996,10641470.5,7723856.8000000007,3473988.8,1701506.1,2522408.6,1543612.7,1956151.5999999999,1537268.7999999998,494816.6,32529.199999999953,160581.69999999995,203897.5,{"$f":"AI5922+AI912","v":-1395136.4},-1896986.7,-2162512.7999999998,-1800485.4000000001,-1468226.5,-1732889.6000000001,-1384956.5,-1823193,-2417724.9,-1832470.6,-1807722.5,-1550518.4,-2008594.5,-2035715,-1484927.4,-1525764.9,-1315180.1000000001,-1010600.8999999999,-784586.5,-632367.19999999995,-224908.3,-367587.9,-498554.3,-424371.7,-541947,-650387.30000000005,-409851.6,-495096.7,-549683.9,-442322,-444500.80000000005,-446943,-448925.3]
[null,"Simulation 899",{"$f":"C5943+C933","v":0},-59637.600000000006,-106997.20000000001,91066.79999999993,596887.1,970526.4,-1099496.3999999999,-2815446.9,-3740711,-3573570.8,-4222281.3,-4633359.4000000004,-5582464.3000000007,-6020280.5,-6304358.0999999996,-6452130.5,-6660349.0999999996,-7120769.9000000004,-6822826.8000000007,-6519385.9000000004,-6405582.1999999993,-6245327.4000000004,-5937112.0999999996,-5933025.2999999998,-5680559.7000000002,-5472842.1999999993,-5795602.2000000002,-5770552.4000000004,-5470574.1999999993,-4865346.5,-5011195.3,-4813862.2,{"$f":"AI5943+AI933","v":-4909314},-4971600.5999999996,-4603611.2,-4556860.8,-4436625.2,-4374158.5999999996,-4187091.1,-4057081.3,-3702363.5,-3374368.7,-2999095.8,-2725248.7,-2411038.7000000002,-2197316.1,-1739329.9,-1308909.3999999999,-965848.10000000009,-566286.6,-176287.2,-18961.899999999994,383061.8,241139.6,92978.3,19712.200000000004,-68172.099999999991,-228645.1,-131336.5,-153731.70000000001,-191883,-137465.60000000001,-142318.9,-145473.79999999999,-146867]
[null,"Simulation 915",{"$f":"C5959+C949","v":0},121080.29999999999,296426.09999999998,2513469.2999999998,2068253.5,3907991.4000000004,3489624.6,3343140.9,1595614.1,926116.2,1998298.4,3375469.4,4342452.5999999996,3491618.4000000004,1712708.9000000001,2908616.7,3684219.6,4070302.9000000004,5065976.9000000004,4076241.7,2136854.4,2969674.8,1221536.2999999998,2850216.0999999996,2852424.8,5066379.2,5830359.4000000004,8680428,10523158.5,9535242.1999999993,10456329.5,10175607,{"$f":"AI5959+AI949","v":11363147.300000001},9487435.1999999993,11739267.4,13431936.300000001,12299827,12130411.199999999,16783906.399999999,21320359.800000001,20869421.899999999,19576623.100000001,21212534.100000001,17287440.5,15750865.5,14011009.300000001,13271586.300000001,12286202.899999999,11069734.5,8035177.6999999993,5064391.2,2682182.6,1269962.5,1033020.3,882578.5,640283.5,481525.30000000005,289466.90000000002,167336.5,170935.5,121404.6,41840.400000000001,36133.299999999996,30506.800000000003,27490.999999999996]
[null,"Simulation 939",{"$f":"C5983+C973","v":0},-446832.4,-275960.69999999995,1165060.3999999999,1454766.7999999998,363515.2,-335294.5,-1880166.2000000002,-2485501.7999999998,-1750964.1,-1796928.1,-1573538.3,-3497121.8,-3806404.7,-2876060.3000000003,-2050571.7999999998,-45478,153355,2080240.3,2495809.6999999997,2620110.9,2914426.6999999997,3776463.5999999996,2942177.9,226988.10000000009,1133722.7,2615203.2999999998,3276289.1,3043491.8999999994,4537217.3000000007,5412766.5999999996,2359795.1,{"$f":"AI5983+AI973","v":394258.90000000014},899802.70000000019,1390117.6,1426438.8,1615458.7999999998,1760741.4000000001,792844.60000000009,2317399.4,4305231.4000000004,4254245.3000000007,4378980.9000000004,2563607.1999999997,2446875.1,611504.60000000009,545443.6,464900.09999999986,15465.900000000023,252003.90000000002,-145002.30000000005,-535969.1,-178223.8,-270716.7,-474274.5,-491015.5,-604904.5,-775055.7,-364793.59999999998,-446604.3,-548147.80000000005,-466542.5,-470436.89999999997,-473615.19999999995,-476273.7]
[null,"Simulation 940",{"$f":"C5984+C974","v":0},-330885.5,158366,-200637.1,-480543.20000000007,-1577716.5999999999,856655.3,2656075.4000000004,2852339.9,2932049.1,1600984.5,781352.7,-315365.2,987774.29999999993,575115.80000000005,-1139987.5,-1950990.3,-1670571.2000000002,-2667265.7999999998,-2837159.7,-3560728.3,-2668036.7999999998,-3650696.8,-4167919.9000000004,-4794965.3,-4394732.8000000007,-4008259.2,-3942311.9000000004,-4198591.8,-4259896.0999999996,-4683135,-4780220.5999999996,{"$f":"AI5984+AI974","v":-4427264.0999999996},-4413897.9000000004,-4367651.9000000004,-4546863.7,-4218924.7,-4247186.8,-4220873.7,-3980351.4000000004,-3358054.2,-2931894.4,-2701548.2,-2551215.1,-2334112.4,-2003205,-1569420.8,-1235552.3,-752041.6,-528663,-245610.4,90861.299999999988,495494.1,341269,273674.40000000002,199430.1,3744.5,-112878.40000000001,21828.500000000007,-62218.1,-66544.7,-65182.8,-67083.7,-71850.100000000006,-75537.8]
[null,"Simulation 941",{"$f":"C5985+C975","v":0},6065.4000000000015,232957.4,987458.50000000012,-275591.10000000003,-778058.8,1104929.8999999999,338117.60000000009,323148.19999999995,-160329.5,1038852.1,991152.5,767075.3,122147.19999999995,734378.7,319179.89999999997,-160100.90000000002,577562.19999999995,1591055,2012144.4000000001,2198737.1,-762210.5,-1378373.0999999999,-2145802.6,-2790277.4,-2152349,-3650847.3,-3957975.8,-3928949.6999999997,-3786061.9000000004,-3867174.1,-3521613,{"$f":"AI5985+AI975","v":-2725965.8},-3288463.5,-3849476.9000000004,-3869934.5,-3726096.4,-3153301.7,-3116647.4,-2854096.5,-2284157,-1903660.5999999999,-1883164.2000000002,-1395433.5999999999,-1272959.8,-970513.1,-800623.8,-549534.69999999995,-304460.59999999998,-181355.09999999998,-78688.599999999977,100913.20000000001,252916.4,258285.3,197133.3,77320.300000000017,10777.800000000017,-85235.299999999988,-57576.600000000006,-27685.399999999994,-42861,-114902.40000000001,-117184.19999999998,-119891.19999999998,-122536.80000000002]
[null,"Simulation 942",{"$f":"C5986+C976","v":0},-123078.39999999999,175363.10000000003,-875647.4,-1843758.4000000001,-3430991.4000000004,-3837484.4,-2733921.2,-567986.89999999991,-258794.30000000005,1299004,-33941.599999999977,1296529.8,-790868.4,-608069.10000000009,-1181317.8999999999,485180.3,-77821.3,1335374.5,4454644.0999999996,5329313.9000000004,7116348.4000000004,12757724.699999999,13260955.6,13877870.6,11918732.4,11485843.199999999,8257373.9000000004,9192862.0999999996,10559761.1,9116045.1999999993,7982126.3000000007,{"$f":"AI5986+AI976","v":7422185.8000000007},5946327.9000000004,5705675.2000000002,2524434.4,-418900.1,-948624.79999999993,-1161531.3999999999,-2039069.1,-1904026.6,-1643991.4,-1866886.2,-1881610.4,-1539029.1,-1592673.7,-1073461.6000000001,-723731.7,-396648,-269897.19999999995,-173031.59999999998,-99894.5,163346.20000000001,50237.600000000006,-76966.5,-86749.099999999991,-232867.3,-404619.6,-220356.7,-239726.4,-282694.59999999998,-220616,-222176.2,-226136.7,-229359.7]
[null,"Simulation 943",{"$f":"C5987+C977","v":0},591678.1,968759.3,710582.5,-32625.799999999988,1540787.0999999999,1633007.5,3072616.2,1388148.2,1147527.2,2474950.1,4083578,3054840.6,2536903.7000000002,2532065.1,1915348.3,965013.89999999991,2546092.1,3848452.4,8025327.5999999996,8780615.9000000004,11356609.399999999,10049322,10423629.699999999,11731080.600000001,11215075.800000001,11026700.299999999,8022055.9000000004,10476583.1,9610292.0999999996,11679008.5,11137028.9,{"$f":"AI5987+AI977","v":10470035.299999999},13596319.200000001,15586713.699999999,15636048.1,15193117.199999999,12888786,11556030.300000001,12100405.6,8368320.5999999996,6026784.9000000004,4725823.4000000004,5240861.3000000007,5140472.8999999994,3545416.5,3578693.1,1800749.6,1818365.5,1206489.6000000001,661531.39999999991,151232.1,216752.3,-60983.299999999996,-268300.39999999997,-395406.9,-547940.6,-659497.89999999991,-357964,-421393,-444523.9,-342258.9,-344872.69999999995,-348613.4,-351652.3]
[null,"Simulation 944",{"$f":"C5988+C978","v":0},-85149.599999999991,-674639.6,-276085.2,399278.80000000005,-1839761.4,-2285670.2000000002,-1076513.1000000001,-1326109.7000000002,613114.19999999995,654091.29999999993,2090526.4,1904111.5,494982.3,49363.5,2708402.1,2449330.7000000002,2484833.5,5028880.4000000004,4347329.9000000004,5103005.4000000004,4122193.4,3634471.2,2291795,1498056.9,1583324.7000000002,2058321.5,646782.20000000007,-520033.9,-759663.10000000009,-1532988,-1228132.6000000001,{"$f":"AI5988+AI978","v":-264523.40000000002},-1542982.4,-913844.9,-11597.399999999907,-1185414.5,-1296677.2999999998,-2031081.8,-1778911,-1014897,-1672761.7,-1912763.5,-1455442.5,-1860618.6,-1898899.4,-1459975.7,-1232095.7,-1015392.3,-957204.2,-534408,-552953.19999999995,-247077.6,-386961.69999999995,-536069.60000000009,-575913.6,-715591.2,-850647.5,-532399.6,-540541.9,-581099.39999999991,-476784.1,-480682.5,-483554.3,-485868.5]
[null,"Simulation 945",{"$f":"C5989+C979","v":0},-114759.1,-530437.69999999995,-810609.3,-1580357.7000000002,-272801.80000000005,-1465737.8,-1753758.2,-1366553.4000000001,-2531451.7000000002,-3264150.3,-4273383.8,-3456055.9,-3364410.8,-3544686.9,-3653295.8,-3667086.6,-4582772.5,-5746258.5,-5794121.4000000004,-6769509.4000000004,-5789634.0999999996,-5088269.3000000007,-5167742.5999999996,-4968055.5,-5364852.9000000004,-5327379.0999999996,-5368763.0999999996,-5283519.3,-5229770.2,-4722275.4000000004,-4061742.9,{"$f":"AI5989+AI979","v":-3442503.2},-2541876.9000000004,-1883196.8,-2278765.2000000002,-1917459.7,-2729190.3,-2399806.6,-2277845,-2220223.5,-1498964.3,-2344836,-2161675,-1649889.1,-1873942.0999999999,-1357878.4,-1057908.6000000001,-750828.5,-490520.4,-443780,-250201.90000000002,20581,-160611.1,-401898.30000000005,-401136,-523080.7,-681472.9,-357187,-460588,-550576.1,-446559.69999999995,-449668.2,-453240,-455714.9]
[null,"Simulation 946",{"$f":"C5990+C980","v":0},23211.800000000003,-484701.39999999997,1072610,742094.10000000009,604380.4,1625828,900518,1316233.1000000001,-1062971.8999999999,54252.700000000012,-1842012.4,-952763.5,-633124.50000000012,-1691704.0000000002,-1702784.3,-1896651.4000000001,-353752.09999999986,624224.30000000005,137627,324109.40000000014,-48913.90000000014,128917.09999999998,174904.7,28393,52609.70000000007,-90278.100000000035,1034487.8,2970955.8,4334353.5,7271878.0999999996,8202168.8000000007,{"$f":"AI5990+AI980","v":8775732.1999999993},9085002.3999999985,9401510.9000000004,8543209,7453437.5,7034121.9000000004,6281543.2000000002,5390786.0999999996,4963048.2,5782769.0999999996,4848218.5999999996,4058932.4,2801940.8,2811107.9,2311207.4,1875156,822082.8,441074.2,260947.9,116943.5,272770.90000000002,145187.6,87923.599999999991,-7048.2000000000116,3447.1000000000058,-223770.80000000002,-176587.3,-162706.30000000002,-199378.2,-227836.7,-230297.59999999998,-233220,-235776]
[null,"Simulation 947",{"$f":"C5991+C981","v":0},24466.600000000006,-442877.69999999995,-895690.6,-1362822.7,-1477852.9,-123766.8,-37761.5,-515923.4,-157248.09999999998,1085718.8,835645,-1967292.6,-3086331.1,-2395521.2999999998,-3521730.3,-3888151.3,-2646045.1,-3336198.7,-3382760.3000000003,-3700945.6,-4043487.8,-4034943.9000000004,-4636405.8000000007,-3587351.4000000004,-4538120.4000000004,-4311182.1999999993,-4857264.0999999996,-3621171.7,-3979257.0999999996,-3356831.8,-3840948,{"$f":"AI5991+AI981","v":-3188797.9},-3303444.2,-3176357.1,-3105800.2,-3203387.5,-3045084.7,-2922557.4000000004,-3067972.1,-2708162.8,-2404794.4,-2056393.5999999999,-1674827.9,-1375873.6,-1203655.7,-874781,-548177.6,-155757,183682.69999999998,495474.3,759890.1,909610.1,718642.3,552005.5,356574.8,252511.9,45746.5,-11422.5,-44357.399999999994,-61388.9,-101739.8,-103074.5,-106962.40000000001,-110051.29999999999]
[null,"Simulation 948",{"$f":"C5992+C982","v":0},-215588.2,-225149,-85881.699999999983,749414.9,-867483.50000000012,1208195.1000000001,450295.69999999995,-785866.70000000007,-1321262.3999999999,-81310.5,802700.40000000014,-39949.300000000279,-1520159.2,-1723202.9,-2648937.1,-2168557.6,-2506893.4,-3415232,-3370046.1,-3145089,-1986644.9,-422551.1,-55319.5,-533850.49999999988,-2847908.6,-2822873.1,-3960729.4000000004,-3616890.7,-4146109.8000000003,-3362425.1,-2358978.7999999998,{"$f":"AI5992+AI982","v":-2803684},-3616308.7,-3476007.3000000003,-3955023.8,-4372232,-4186809.8000000003,-3934902.8,-4097380.5,-3348353.4,-2824332.0999999996,-2747565.8,-2483123.2999999998,-2109276.6,-1513866.6,-811664.89999999991,-647788.9,-675996.2,-181675,-151042.19999999998,-126184.5,86560.099999999991,-13084.399999999994,-215194.2,-194708.9,-372560.6,-523836.10000000003,-281955.8,-354226.9,-410607.1,-317711.19999999995,-319469.80000000005,-323433.5,-326106.3]
[null,"Simulation 949",{"$f":"C5993+C983","v":0},-266189.90000000002,-247864.59999999998,-674754.6,-894977,-735792.4,-1055323.8999999999,-370821.6,-1925219.4,-2421589.6,-1475901.2,-1496762.9,1985639.4,2274655.2999999998,3917129.5999999996,1841968,2648512,1459716.1,1643587.3,2121059.2999999998,3863394.4000000004,2639164.9000000004,764252.2,664234.70000000007,1398638.2999999998,2063232.5,299648,-1087257.2999999998,-769240.79999999993,-1256760.2999999998,-909762.10000000009,-1951259,{"$f":"AI5993+AI983","v":-1696375.1},-2741403.6,-2078854.5,-1045082.7,-814412.60000000009,-414085.2,-847827.2,-1152557.5,-341352.89999999997,-394118.40000000002,-768707.5,-955604.6,-344090.19999999995,-335432.5,153656.6,248778.80000000002,20885.300000000003,183688.9,-148060.9,-300146.8,-22991.600000000006,-87976.5,-221854.09999999998,-295123.5,-394764.4,-577819,-308907.8,-326026,-372090.5,-300345.7,-304540.2,-308331.5,-311624.90000000002]
[null,"Simulation 950",{"$f":"C5994+C984","v":0},-60331.399999999994,167311.9,85724,512306,1349041.9,1620618.5999999999,2531205.1,2213883.5,743289.8,1065230.1000000001,-1822018.5,-1502108.2000000002,1557553.0999999999,-8096.6999999999534,292309.5,4537861.8,6919457.0999999996,5758114.3000000007,8126904.8000000007,9000851.9000000004,9811662,10266726.100000001,8474826.5999999996,9212458.9000000004,8070841.2999999998,6273448.6999999993,4793095.2,4886641.0999999996,3518486.2,1992246.9,4566205.8,{"$f":"AI5994+AI984","v":4717930.8},2815568.1,4614114,4459808.2,4695898.0999999996,4229133,3586920.2,509311.60000000003,722334,152146.79999999999,-111503.3,-265386.40000000002,-623848.29999999993,-416358.7,-485825.3,28121.700000000012,-44596.600000000006,-344950.5,-233043.7,-218340.8,56913,-68607.700000000012,-187647.3,-264642.80000000005,-411707.89999999997,-560434.20000000007,-320448.5,-385029,-423720.2,-373886.1,-377251.69999999995,-380230.40000000002,-382333]
[null,"Simulation 951",{"$f":"C5995+C985","v":0},78705.600000000006,577690.9,-780327.39999999991,1095355,645433.9,2822385.3,2744660,2419517.5,5019619.8,5000148.5999999996,5676549.5,5345130.2,2707271.3000000003,1914641.0999999999,35879,1053605.3,1788433.4000000001,1983264.3000000003,1523760.5,-1055577.8,-1841654.8,-2350508.2999999998,-2701603.2,-2732638.9,-3347212.7,-2094416.2,-2265987.5,-273414.8,213871.19999999995,627428.5,1691595.9,{"$f":"AI5995+AI985","v":1396466.7},825545.39999999991,1363298.1,-112272,-583985.9,-475856.80000000005,-852015.7,-319807.80000000005,-629039.79999999993,-737403.39999999991,-563967.30000000005,-793186.3,-517322.6,-538222.69999999995,-703028.29999999993,-276383,-97723.700000000012,75684.999999999971,244370.4,399658.80000000005,436445.2,328181.90000000002,197956.80000000002,95859.500000000015,52977.499999999985,-181156.09999999998,-111698.09999999999,-110126.80000000002,-136228.5,-158552.1,-160560.9,-164442.20000000001,-165354.20000000001]
[null,"Simulation 952",{"$f":"C5996+C986","v":0},319355.2,1412175.8,1618572.2000000002,2796207.8,2900410,386814.39999999997,2182428,3260305.6,4791552.5,3589579.2,2928307.6,4777333,4945715.2000000002,4603463.5999999996,7333267,4535744.9000000004,3282938.8000000003,1957559.9,1376191.6,1340644.2,1936615.3,594341.80000000005,1961685.4,2488899.5,299068.30000000005,-1108864.2000000002,-1980829.8,-2634951.7000000002,-3032015.3,-3183993,-3466871.5,{"$f":"AI5996+AI986","v":-4603882.7},-4691125.5,-4089726.6,-4688018.4000000004,-4800218.9000000004,-4514414.3,-4371151,-4012907,-3267434.5,-3096586.1,-3065675.6,-2763943.1,-2417605.4,-2344157.6,-1664210.5,-1336139.5,-1104035.5,-814427,-641511.19999999995,-373922,61780.3,-99804.9,-253298,-331979.09999999998,-479673.59999999998,-626034.1,-358160.7,-375140.3,-402231.80000000005,-321248.2,-325283.7,-328609.09999999998,-330569.8]
[null,"Simulation 953",{"$f":"C5997+C987","v":0},-28292.5,179637.30000000002,-1244828.3999999999,-1007729,-2255577.9,-2093334.2,-2340239.6,-1949033.0000000002,-2524165.6,-2026735.7,-1973073.0000000002,-916097.3,-1132910.6000000001,-2155498.6,-2860528.3,-2785759.7,-1441297.2999999998,-3220075.9000000004,-2086886.2000000002,-2275174,-3200842.5999999996,-2765739.4,-3897340.5,-4765324.4000000004,-4604616.5999999996,-4967224,-4848131.5,-4680770.8,-4795574,-4925790.8000000007,-5028452,{"$f":"AI5997+AI987","v":-4698058.5},-4488764,-4511347.5,-4474817.3,-4082282.3,-3906384,-3530275.0999999996,-3192583.8,-2904353.9,-2598507.2000000002,-2245606.7000000002,-2102178.5,-1900528,-1618675,-1462236.2,-1278271.6000000001,-996996.70000000007,-647715.80000000005,-398111,-123703.2,188639.69999999998,121255.59999999999,19857.699999999997,-9528.9000000000015,-127545.99999999999,-254490.8,-132931.70000000001,-167312.1,-206869.4,-170015.40000000002,-173525,-177896.7,-180720]
[null,"Simulation 954",{"$f":"C5998+C988","v":0},-52669.3,-59838,-193510.80000000005,651470.5,1022231.3,2012206.2,-1922774,-1037819.8999999999,-394255.9,-1878645.6,-1746834.6,-2813711.6,-863505.70000000019,-1839679.7000000002,-2455302.1,-3186743.8,-2979572.5999999996,-3431965.6,-3080138.8,-3895282.5999999996,-4060442,-4767218.8,-5122718.3000000007,-5164686.7,-4677937.5,-4915232.9000000004,-5203204.2,-5214126.0999999996,-5500915.9000000004,-4986326.4000000004,-4866590.9000000004,{"$f":"AI5998+AI988","v":-4693926.4000000004},-4244000.6999999993,-3384791.5999999996,-3216637.3,-3007553.0999999996,-2593921.7999999998,-2111803.4,-2853492.9,-2361492,-1801747.3,-1410377.4,-1734940.9000000001,-1400893.2,-1294657.7,-955912,-439088,-258588.7,-129562.69999999998,75993.399999999965,276808.59999999998,500979.39999999997,417219.2,398694.80000000005,169089,39817.299999999988,100971.59999999998,119308.80000000002,172174.9,275416.90000000002,128292.8,126065.59999999999,122658.29999999999,121016.29999999999]
[null,"Simulation 955",{"$f":"C5999+C989","v":0},-244851.40000000002,-238568.40000000002,-778732.8,52016.700000000004,227416.7,2823851.6,3717801.7,5418001.0999999996,2917956.5,3419451.3000000003,980662.79999999981,-900318.20000000019,-295454.30000000005,619054.40000000014,-239295.59999999986,699158.69999999972,-121104.89999999991,360111.39999999991,-2571903.1,-2141151.2000000002,-3257533.3000000003,-3457552.9,-3981268.9000000004,-4322492,-4176910.3,-3226627.9000000004,-3206998.1,-1601130.9,-1154285.2999999998,-2310802.2999999998,-2644507.7999999998,{"$f":"AI5999+AI989","v":-2304680},-3427299.5,-3292692.4000000004,-3255259.9,-3016270.4,-3061051.2,-3355008.1,-3318216.5,-2918824.2,-2755824.1,-3000017.0999999996,-2562566.2000000002,-2317787.4000000004,-2337057.7999999998,-1806068.7,-1702524.9,-1640698.3,-1294195.2000000002,-1150911.8,-1077209.5,-541034.1,-742339.4,-1001804.2,-990827.89999999991,-1167484.8999999999,-1350570.7000000002,-832489.1,-868161.10000000009,-934223.7,-754172.5,-757255.8,-759768.8,-761385]
[null,"Simulation 956",{"$f":"C6000+C990","v":0},245892.69999999998,308710.90000000002,344148.7,-36673.600000000006,-791007.10000000009,-112157.6,251146.7,-489035.00000000006,1266318,912379,1478129.1,-339550,196315.90000000002,-211527.49999999994,-727829.29999999993,263466.59999999998,-1463347.9,-2635191.2000000002,-2513693.2999999998,-3072537.5999999996,-2994448.2,-2692587.9,-3461662.4000000004,-2973040.5999999996,-2423336.8000000003,-4014511.3000000003,-4467176.8000000007,-4204246.8,-4424741.2,-4333161,-4143099.7,{"$f":"AI6000+AI990","v":-4333211.7},-3937671.3,-3315640,-3631359.2,-3160694.3,-2941270.5,-3310048.8,-3604655.4000000004,-2925297.2,-2766917.8,-2489790.4000000004,-2552122.2999999998,-2265379.2000000002,-2146259.2000000002,-1588923.4,-1242605.1000000001,-940160.3,-709458.10000000009,-486584.69999999995,-345331.5,39132.700000000012,-104085.40000000001,-252715.10000000003,-381038,-513009.3,-678517,-404176.3,-381873.9,-401963.1,-324851.89999999997,-327340.2,-330482.2,-332952.2]
[null,"Simulation 957",{"$f":"C6001+C991","v":0},-323389.90000000002,297285.8,1839081.7000000002,2593406.1,4274567.3,5249156.7,2991651.3,3659814.5,3685037,3320756.7,3109748.7,2493798.1999999997,3946525.8,3630795.4,4839225,5697641.0999999996,8598239.5999999996,9737332.0999999996,7392507.1999999993,8990560.5,9193966.5,11559713.5,12705712,14851207.6,17851783.600000001,13099559.5,10895483.5,12787043,14135285.699999999,11407192.199999999,9298041.9000000004,{"$f":"AI6001+AI991","v":7091757.5},9716100.9000000004,7664309,9010168.6999999993,5596757,6707943.7000000002,7196550.4000000004,4621730.4000000004,4917116,4501520.2,6478406.4000000004,8067569.5,7214429.4000000004,5326363.0999999996,5427534.6999999993,5444137.7000000002,4121309.8,2881400.7,2207317.2999999998,945207.3,415222.4,196652,-3509.5,-196081.80000000002,-418044.8,-582507.6,-312619.60000000003,-364572.3,-400911.5,-358224.80000000005,-361364.3,-364982.3,-368002.89999999997]
[null,"Simulation 958",{"$f":"C6002+C992","v":0},-248698.4,199250.2,875052,142536.80000000002,-166360.40000000002,212073.1,-131862.20000000001,-2358688,-2873459.0999999996,-1837871.2,-2132016.6,-3800232.7,-3941078.7,-4305608.7,-4212912.5999999996,-3844997.4000000004,-3963509.3,-3899118.8000000003,-4620364.3,-4710409,-5218023.5999999996,-4484733.4000000004,-5221925.8,-4858180.8,-4962245.9000000004,-5690963.5,-5556845,-4905432.9000000004,-4961171.6999999993,-5078635.0999999996,-3978066.8,{"$f":"AI6002+AI992","v":-4368880.0999999996},-4302251.4000000004,-3880584.5,-3098023.6,-3676788.0999999996,-3506696.1,-3438803.6999999997,-3679999.4,-3114469.1,-2955026.7,-2634858.1,-2422551.4,-2035960.6,-2280292.2000000002,-1780278,-1525110.5,-1359836.8,-1055746.2,-1004800.8999999999,-944525.20000000007,-472977.4,-619183.20000000007,-874639.20000000007,-847749,-932761.5,-1119791.2,-616271.69999999995,-613517.60000000009,-675470.8,-629694.89999999991,-633407.29999999993,-635829.69999999995,-637457.70000000007]
[null,"Simulation 959",{"$f":"C6003+C993","v":0},19800.900000000001,-968965.4,-709324.89999999991,-405588.20000000007,410735.29999999993,1503743,1107783.8999999999,86103.600000000093,383883.30000000005,-231957.89999999997,442854.6,-76609.199999999953,430509.10000000009,-502089.8,-414370.5,1147205.8999999999,1559102.4,668918.80000000005,1791149.3,541631.80000000005,40593.800000000047,-549787,589410.39999999991,31994.900000000023,-343966.4,-1881951.8,-2096524.7999999998,-1790659.4000000001,-992635.39999999991,-1810430.4000000001,-2612006.9,{"$f":"AI6003+AI993","v":-3239242.8000000003},-3556334.2,-3771571.4,-3866258.2,-3650774.8,-3538840.9000000004,-3843586.4000000004,-3126396.3,-2638073.2000000002,-2100128.7999999998,-1922350.5,-1928404.4000000001,-1534857.1,-1588612.6,-957912.8,-950368.4,-775738.4,-711580.4,-762716.6,-735154.39999999991,-440001.4,-564252.4,-592795.60000000009,-566372.6,-702344,-785330.7,-404681.3,-487990.1,-529659,-428563,-429934.4,-431202.5,-434096.7]
[null,"Simulation 960",{"$f":"C6004+C994","v":0},-51292.700000000004,-1208118.2,-1000553.1000000001,-574501.1,-1538630.3,-1005028.8999999999,-503405.2,-1524117.3,-779121.3,-1917460.1,319832.40000000002,1040100.3999999999,565797.30000000005,1951833.7999999998,1491182.1,2967527.9,6565416.3999999994,7590817.2999999998,12484385.600000001,14272654.899999999,17136986.600000001,13770050.9,11829604.200000001,11966404.600000001,9157738.6999999993,7960323.1000000006,6668218.5,4217999.5999999996,1606497.9000000001,1726977.8,732332.9,{"$f":"AI6004+AI994","v":-777550.60000000009},-979140.8,-981183.8,-966726.6,-663305.69999999995,152062.00000000006,-1563778.4,-2562065.7000000002,-2481406.2999999998,-2240371.7000000002,-2198558.7999999998,-2054949.9,-1978898.3,-1798456.1,-1520778.5,-1313025.2999999998,-1009128.3,-805902.89999999991,-494675.5,-338534.9,-47411.400000000023,-168218.00000000003,-295586.8,-323148.40000000002,-437893.6,-487627.5,-232775.80000000002,-299419,-336509.4,-293073.90000000002,-294931,-296661.5,-299841]
[null,"Simulation 961",{"$f":"C6005+C995","v":0},-257990.2,692039.8,-335638.89999999997,1312408.9000000001,692792.1,1206196,-922050.49999999988,-1609546.1,-2010782.7999999998,-2137059.9,-1992861.8,-1871366,-2712357.9,-3357233.1,-3190419.6999999997,-3659391.4000000004,-3906093.2,-3488560.8,-2811996.6,-4278800.8000000007,-4964493.8,-5526567.9000000004,-5360435.8000000007,-4977860.4000000004,-5197435.9000000004,-5609748.4000000004,-5597303.5999999996,-5084523.5999999996,-5034534.4000000004,-4700397.5,-4465482.3,{"$f":"AI6005+AI995","v":-4088102.9},-3787431.9,-3668502.3,-3278764,-3205878.7,-3059788.4,-2892846.6,-2659127.9,-2168170,-1608342.9,-1456276.2,-1502628.9000000001,-1200883.2,-749800.4,1343.8999999999651,220028,260353.90000000002,380239.79999999993,367285,288252.49999999994,437450.49999999994,241140.19999999998,21686.299999999988,-103586.20000000001,-230793.19999999998,-466497.80000000005,-215551.40000000002,-259936.2,-354717.3,-353954.10000000003,-357065.5,-359716.8,-361766.5]
[null,"Simulation 962",{"$f":"C6006+C996","v":0},-157534.70000000001,-486874.39999999997,202862.5,858822.8,1140139.3,-703883.1,648188.1,354148.10000000009,-1997209.7,-2061009.4,-3278537.8,-3957743.1999999997,-4239981.5,-4417065.8,-5256177.4000000004,-5027946.2,-5263976,-5323707.5,-5508422.1999999993,-5546149,-5188931.7,-5224801.9000000004,-5213314,-5698822.5999999996,-6270528.2000000002,-6130235.7999999998,-6057535.5999999996,-5463091.2999999998,-5292604.0999999996,-4947623.7,-4518507.8,{"$f":"AI6006+AI996","v":-4438969.8000000007},-4288113.5,-3533323.4,-3159039.9,-3081586.4,-2906818.4,-3024140,-2495530.4,-1908165.7999999998,-1432832.7,-1732934.5,-1679642.9,-1233381.2,-1232085.7,-880983,-460517.5,-478970.2,-377099.6,-332649.60000000003,-300383.8,-14787.300000000017,-102671.59999999999,-239949.6,-274579.3,-374887.7,-521614.1,-269406.2,-332649.5,-408032.8,-346955.5,-350514.5,-353801.9,-355635.1]
[null,"Simulation 963",{"$f":"C6007+C997","v":0},-9995.5,-555676.80000000005,-1278744.3999999999,-2863737.9000000004,-1792640.4000000001,-2037178.2999999998,-2087302.3,-2905281.9000000004,-2545511.5,-2523322.2000000002,-2980541.0999999996,-2848974.2,-2494905.7000000002,-2377204.7999999998,-1478417.7000000002,-973791.5,-373431.19999999995,-104702.09999999998,-181916.5,-1729649.1,-2190051.2999999998,-1149241.8,-451296.4,-2108843.1,-2885117.2,-3212620,-2792046.8,-2818031.2,-3157868.4000000004,-3244186.5,-4163414,{"$f":"AI6007+AI997","v":-4484208.0999999996},-4661401.1999999993,-4462595.7,-4684192.5999999996,-4439496.9000000004,-3357231.0999999996,-2947819.4,-2313908.1,-1766330.5,-1118095,-2173000.7999999998,-2200847.4000000004,-1781413.0999999999,-1683318.9000000001,-1447358.2,-1217562.1000000001,-902061.7,-589268.20000000007,-381082.2,-391805.1,-134971.30000000002,-172093.1,-198236.50000000003,-148958,-231156.8,-355491.3,-193328.30000000002,-259115.19999999998,-304352.5,-183546.3,-185239.2,-191245.7,-194668.40000000002]
[null,"Simulation 964",{"$f":"C6008+C998","v":0},11400.5,1106093.8999999999,2432433.2000000002,1467873.4,-1066231.5,-2105146.1,-1520384,-3759463.8000000003,-2361197.4,-1669202.3,772645.8,-1104231.2000000002,-1891659.8000000003,-1789528.9000000001,-3506600.5,-3435774.6999999997,-3008082.6,-3331679.5999999996,-3204659.5,-2641444.5,-2501667.5,-3799709.9000000004,-4136115,-4800624,-4173312.8,-4035260.5,-4013026,-3229376.6,-4167903.2,-4250577.4000000004,-3856552.2,{"$f":"AI6008+AI998","v":-3701901.9},-3924819.4,-3948897.8,-4539680,-4407622,-4198643.2,-4153414.1,-4025709.2,-3536613.8,-3431656.7,-2981617.3,-2638607.2000000002,-2465627.1,-2339279.4,-1833616.3,-1617413.6,-1461953.2,-1017504.2000000001,-842793.6,-709621.9,-254623.49999999997,-261939,-344112.7,-302222.30000000005,-380760,-523688.80000000005,-253981.6,-291236.30000000005,-361298.9,-353547.3,-358210.69999999995,-360579.19999999995,-360999.2]
[null,"Simulation 965",{"$f":"C6009+C999","v":0},-133336.1,-268712.7,398491.60000000003,1099569.3,2422743.4,3687761.8,1090601.5999999999,1100927.2,-708200.9,176751.90000000014,-239925.00000000006,-3244478.3,-5648589.3000000007,-5657975.7999999998,-4997977.1999999993,-3939966.1,-3657159.1999999997,-3574009.3,-3224983.5,-3239044.6,-3399716.6,-3654980.4000000004,-3325872.5999999996,-3679061.0999999996,-3625619.5,-4125404.5,-4147099,-4020063.7,-3873869.1,-4141241.9000000004,-3255052.3,{"$f":"AI6009+AI999","v":-2873778},-3458683.9000000004,-2751024.3,-2862620.2,-3221803.7,-3242491.3,-3105270.7,-2713686.5,-2289380.7000000002,-2147290.6,-2285923.7999999998,-1652765.2000000002,-1579642,-1380059.8,-1055603.7,-873409.7,-640934.69999999995,-315108.69999999995,63437.399999999994,147082.20000000001,427621.80000000005,258566.2,89782.6,83780.800000000003,-88079.400000000009,-198725.69999999998,-53711.5,-139380.6,-177772.1,-118912.90000000001,-123332.2,-127196,-130066.3]
[null,"Simulation 966",{"$f":"C6010+C1000","v":0},-257860.2,-248982.5,-91849.599999999977,-416198.99999999988,-1256145.6000000001,-1077236.2,-464966.10000000009,-158705.59999999998,128605.29999999993,585835.69999999995,67244.900000000023,113339.09999999998,-1245351.3,-1439142.2,-1161843.8,-1763835,-1604674.6,-2344080,-1766823.2,-1402711.4,-2404152.7999999998,-2529685.2999999998,-2266160.2000000002,-1956699.5,-3310617.8000000003,-4404548.9000000004,-4004164.9000000004,-2423777.4,-2124519.9,-2492617,-2985963.8000000003,{"$f":"AI6010+AI1000","v":-3545678.3},-3249263.5999999996,-3750022.4,-4121350.7,-3904281.6,-3710933.0999999996,-3924756.9,-3605887.6,-2973160.4000000004,-2787874.7,-2548470.7000000002,-2043672.0999999999,-1736670.8,-1366620.3,-836942,-652424.5,-439770,-383413.10000000003,-118772.5,98459.400000000023,291238.5,208450.40000000002,95414.399999999994,-13545.5,-118644,-269950.89999999997,-84131.5,-177029.7,-240555.2,-264358.7,-268948.8,-272735.3,-274897.7]
[null,"Simulation 967",{"$f":"C6011+C1001","v":0},186823.2,45131.799999999988,-1355018.6,-2059113.9,-1089620.3,-2056930.2,-3243220.8,-2943843,-3240877.9000000004,-2232253.7000000002,-2810526.4,-3049351.6999999997,-4190109.4000000004,-4459243.4000000004,-4397423.4000000004,-3893721.4000000004,-2970704.7,-2171101.9000000004,-1076543.8,-2246602.6,-1029657.9,1548423.4,569339.20000000007,1341175.2999999998,3333133.3,3714875.7,5918617.2999999998,7341457.2999999998,9049416.5,10427990.5,10516059,{"$f":"AI6011+AI1001","v":12497051.699999999},13967404.199999999,17944757,16654660.1,16554424.399999999,16714168.699999999,16474943,14828936.699999999,12338671.199999999,10090743.6,9252716.8000000007,7192395.5,6091757.6999999993,4110108,3950921.0999999996,2680762.1,1731826.2000000002,1700879.7,1729165.8,1008879.1,814226,649532.5,360970.1,258394.30000000002,76402.900000000009,-182147.5,-159738.79999999999,-271425.90000000002,-358352.9,-250640.2,-252952.2,-257606.3,-260912.90000000002]
[null,"Simulation 968",{"$f":"C6012+C1002","v":0},87249.7,103488.4,194517.6,-60100.799999999988,829107.1,66490.70000000007,-1564209.5999999999,246566.5,161768.40000000002,280809.89999999991,-84011,1201534.5,763355,907989.00000000012,-474120.80000000005,-1122103.8999999999,80823.800000000047,1790790.3000000003,964540.3,3157029.6,4190165.8999999994,3458528.4000000004,6152034.2000000002,5913564.4000000004,7215829,5262292.1000000006,4794709.5999999996,4701057,5229575,4283367.2,2950796.3,{"$f":"AI6012+AI1002","v":2050139.4999999998},1850058.0999999999,2607327.1,3560589.6,3744764.6999999997,2488313.9000000004,1914249.5,407481.19999999995,1148350.8999999999,1916239.9000000001,2383111.2000000002,1912231.8,905443.60000000009,1188421.7999999998,950739.79999999993,1192944.8999999999,797549.10000000009,845332.39999999991,695923.4,285392.8,414486.5,244686.89999999997,153134.59999999998,-4012.2999999999884,-121547.29999999999,-273145.49999999994,-78591,-119443.6,-180041.3,-267858.09999999998,-268604.89999999997,-271341.5,-273606.39999999997]
[null,"Simulation 969",{"$f":"C6013+C1003","v":0},13116.200000000012,291753,1343024.2,2510784,2281087.9,3369159.4000000004,2030955.9000000001,1014603.2000000001,-717812.5,2005530.9000000001,1061440.5999999999,2099536.9000000004,2154110.4000000004,1825016.4,1132756.2,680597.29999999981,879357.59999999986,2020484.9,-391676.60000000009,-1334239.2,-1126448.1999999997,-3104938.8000000003,-3825958,-4558884.9000000004,-4634599.4000000004,-5412110.2999999998,-5290227.2,-4773488.2,-4533427.6999999993,-4565020.2,-4834521,{"$f":"AI6013+AI1003","v":-4962255.3},-4970014.2,-4648136.5,-3485263.9000000004,-3410866.1,-2838108.9,-2127338.8000000003,-1420255.9000000001,-942635.2,-607316.69999999995,-1118005.8999999999,-722777.59999999986,-1236173.2999999998,-1308966.7999999998,-1097088.5,-1010592.2999999999,-839214,-617765.5,-491123.1,-712669.20000000007,-298009.40000000002,-444233.99999999994,-594999.29999999993,-634990.9,-769703.3,-932825.29999999993,-481221.1,-540894.4,-593007.1,-512329.9,-516781,-519556.1,-521934.80000000005]
[null,"Simulation 970",{"$f":"C6014+C1004","v":0},-62149.799999999996,1113450.2,748437.4,469266.8,-1108503.2,-178784.1,28204.799999999988,639351.9,-932435.6,1028469.2,-2868.6999999999534,2269275.2000000002,2667978.1,3101563.4,563464.70000000007,-139365.29999999993,-405994.69999999995,-459545.59999999998,-1599576.2,-2634806.7999999998,-2405704,-3027112.5999999996,-4299928.3,-5066571.7,-4349236.5999999996,-3851762.3,-3956004.0999999996,-2921008.2,-2631116,-3033736.4,-2396722.7000000002,{"$f":"AI6014+AI1004","v":-2435003.7999999998},-2103032.6,-2296014.7000000002,-2203098,-2193663.9,-2578075.6,-1753065.3,-2128032.2000000002,-1442900.8,-1355127.0999999999,-1312640.3,-1001517.5,-872926.4,-505506.5,-283757.90000000002,-194483.39999999997,-26745.5,64948.599999999977,197773.2,249601.59999999998,277985.2,166416.5,88630.200000000012,181206.80000000002,129705.9,-69184.800000000003,-49351.899999999994,-116640.79999999999,-196019.7,-95236.2,-96216.6,-102138,-105082]
[null,"Simulation 971",{"$f":"C6015+C1005","v":0},-14599.400000000001,1086277.3999999999,1037752,368081.1,402334.8,-2291574.4,-2681341.0999999996,-1764386,-4136292.8,-4047221.3,-5103194.4000000004,-5691858.2999999998,-6527410.9000000004,-6235263.1999999993,-6480483.5,-5936736.3000000007,-6251449.2999999998,-6440875.5,-7167441.7000000002,-6575735.8000000007,-5893970.4000000004,-5858483,-6914383.7999999998,-6811522.5999999996,-6697582.7999999998,-6679248.7999999998,-6553813.5999999996,-6346912.4000000004,-6170566.2000000002,-6137331.9000000004,-5935147.5999999996,{"$f":"AI6015+AI1005","v":-5935075.6999999993},-5708035,-5423176.9000000004,-5238678.6999999993,-5040933.2,-4829006.8,-4595982,-4496426.5,-3776779.3,-3400399.7,-3275649.4,-2855162.2,-2645685.4,-2489235.5,-1986506.6,-1663298.9000000001,-1440910,-1183336.1000000001,-975131.8,-710841.8,-330745,-367914,-439944.8,-432064.2,-569372.6,-672271.5,-391737.1,-446323.5,-484034.80000000005,-424855.4,-426365.2,-428399.1,-430562]
[null,"Simulation 972",{"$f":"C6016+C1006","v":0},-202505.8,-311777.90000000002,-858411.5,-1604421.1,-1065174.6000000001,-1091350.7,-2435293.2000000002,-5132752.6999999993,-6123453.2999999998,-5205769.3,-6289725.5,-6855945.6999999993,-7499412.5999999996,-7030726.6999999993,-6707010.5999999996,-5984018.6999999993,-6014523.2000000002,-6390403.5999999996,-5861582.8000000007,-5808971.4000000004,-5501604.7999999998,-4790331.4000000004,-3813320.5,-4332285.8000000007,-3794803.1,-4044498.5,-4552768.9000000004,-4168990.6999999997,-3987021.8,-4374222.5999999996,-4385500.8,{"$f":"AI6016+AI1006","v":-4338296.7},-4228831.8,-4235215.4000000004,-4027157.3,-3663077.3,-2835519.2,-2370110.6,-2008189.2,-2000605.3,-2200831.2999999998,-2524040.4000000004,-2053798.2000000002,-1954766.7000000002,-1630343.9,-866978,-562908.79999999993,-493071.3,-116619.00000000003,81.600000000005821,92747.6,498520.2,234547.7,-61914.800000000017,-250150.60000000003,-461258.10000000003,-715907.8,-424531.7,-461749.7,-547250.89999999991,-473638.7,-478509,-482434.9,-484177.6]
[null,"Simulation 973",{"$f":"C6017+C1007","v":0},-138731.6,-471426.1,-839676.5,-1030972.8,75014.299999999988,-858212.9,-1033901.1,-4089302,-5008423.3000000007,-4219685.9000000004,-5200958.5,-4860655,-3827399.5,-4271280.3,-4348824,-3512285.9000000004,-4037664.3,-2597884.2000000002,-3032944.8,-2546604.9,-2482366.9,-2559365.9000000004,-1985524.5,-2694907.4,-1706810.7,-1572465.6,-2998038.7,-3153867.9000000004,-3671255.5,-3739765.8,-3496359.8,{"$f":"AI6017+AI1007","v":-2384107.5},-2950149.3,-2951627.1,-2979247.3,-3010475.3,-3442913.6,-3206381.5999999996,-3280504.1,-2736835.8,-2641532.2999999998,-2375157.1,-2012240.4000000001,-1908244.1,-1613912.1,-1227769.7,-861712,-579336.80000000005,-286258.59999999998,-25222.9,102803.3,401971.4,257553.59999999998,24353.4,-7036,-161784.70000000001,-376865.2,-207577.3,-242643.4,-314132.09999999998,-221882.4,-226653.8,-228243.59999999998,-232503.1]
[null,"Simulation 974",{"$f":"C6018+C1008","v":0},239165.3,558651.5,642571.29999999993,990053.3,-562714.4,-913282.8,-2290538.4000000004,-2691230.4000000004,-3944560.5999999996,-4657721.1999999993,-4678265.8,-4846967.5,-5644824.4000000004,-5788428.2000000002,-4944859.8,-5237391.5,-5686404.5,-5362847.0999999996,-5710553.2000000002,-6230348.1999999993,-6114174.0999999996,-5651706.2999999998,-5176465.7,-5642181.0999999996,-5862104.0999999996,-5648196.5,-5726463.0999999996,-5100471.9000000004,-5687783.7999999998,-5693224.9000000004,-5284123.7,{"$f":"AI6018+AI1008","v":-5228938},-5154010.5,-4332005.3000000007,-4140350.5,-4114473.5,-3651897.3,-3151770.3000000003,-3433810.9000000004,-3002045.7,-2731550.7,-2597610.7999999998,-2274797.6,-1817029.2000000002,-1631855,-926183,-854356.6,-660285.30000000005,-486310.40000000002,-331742,-160310.40000000002,99258.699999999983,-41662,-153955.9,-386060.1,-507430.10000000003,-552040.20000000007,-304300.2,-290672.89999999997,-305348.3,-322195.40000000002,-325123.20000000001,-327541.69999999995,-330042.90000000002]
[null,"Simulation 975",{"$f":"C6019+C1009","v":0},180197.40000000002,518435,-304120.79999999993,41396.700000000012,902169.7,-509890.5,-1377822.9,-950889.70000000007,-1597225,-3870322,-5442429.5999999996,-4354633.9000000004,-3730198.4,-4423317.2,-3503631,-2612745.2000000002,-2703384.9000000004,-2340128.6,-1436492.9000000001,-2481698.6,-1975154.8,-2647756.5,-2611673.4000000004,-1790670.3000000003,-1494410.3,-2910303.6,-3799388,-3254557.8000000003,-3020455.7,-1765873.7000000002,-1640518.2,{"$f":"AI6019+AI1009","v":-1396486.7000000002},-983740.6,498952.30000000005,1183441.3999999999,1004152.1,2806726.2,2087941.9,2505680,4016837.8,4609848.3000000007,2882633.9,2740931.7,3400385.4,3065028.0999999996,3072258.6,2469355.2999999998,2319073.1,1465999.5,1331179.3,764992.3,696045.89999999991,518752.80000000005,311723.29999999993,210461,123971.90000000002,-46202.100000000035,97569.800000000017,39900,-31489.200000000012,-131476,-133848,-137310.29999999999,-139989.70000000001]
[null,"Simulation 976",{"$f":"C6020+C1010","v":0},-68062.100000000006,162699,-845065,-1111654.8999999999,-981763.8,-795106.4,746089.8,1916345.7,-702438.2,-3049287.4000000004,-5618270.5999999996,-4972409.7,-5173123.4000000004,-3694178.2,-3547328.4,-2807477.1999999997,-2650927.7000000002,-3183107.7,-3354882,-2326932.1,-2000491.7999999998,-1203388.8999999999,-2045318.9,-2827092.4,-3305575.1999999997,-4772359,-4787588.2,-4457014.0999999996,-4687613.2,-4566574.7,-4767689.9000000004,{"$f":"AI6020+AI1010","v":-4472975.8},-4577429.0999999996,-4581264,-4650733.4000000004,-4475604.9000000004,-4280853.0999999996,-4409859.5999999996,-4148497.9,-3652199.3,-3394714,-3026796.2,-2592691.4000000004,-2385989.0999999996,-2252424.9000000004,-1802481.9,-1597159.9,-1261800.3999999999,-964214,-652642.69999999995,-483610.1,-135432.90000000002,-294268,-443663.4,-447106.80000000005,-548320.9,-657435.19999999995,-356454.6,-452560.4,-486405.5,-383320.69999999995,-386121.3,-389719.6,-391060]
[null,"Simulation 977",{"$f":"C6021+C1011","v":0},115847.79999999999,1593404.6,2049909.3,1910812.1,2290842.1,5932058.2999999998,8205363.6999999993,7972105.2999999998,7358936.3000000007,4391024.9000000004,4250653.8,3396465.2,7317725.0999999996,5993423.7000000002,4278465.5,3588123.3,1254409.0999999999,3022824.2,2959742.9,1093553.9000000001,1252545.8,1065617.8999999999,-518854.5,48781.20000000007,496328.40000000014,-1497225.1,-1091299.3999999999,-508066.80000000005,507691.19999999995,1659419.9,2209913,{"$f":"AI6021+AI1011","v":2836909.0999999996},1489540.2000000002,2711155.6,3081759.6,2380257.6999999997,985076.60000000009,2858326.3000000003,2279683.6999999997,709239.79999999993,2133728,2948015.1999999997,1957755.9,2274658.1,1469266.5,1581719.1,302902.19999999995,389194.6,226162.29999999993,178849.19999999995,6717.5,97794.400000000023,-43821.5,-172505.2,-294829.2,-399134.6,-473499.89999999997,-259201.69999999998,-247232.99999999997,-278509.5,-293226.3,-294423.2,-296655.90000000002,-298681.3]
[null,"Simulation 978",{"$f":"C6022+C1012","v":0},-262692.90000000002,349854.10000000003,898533.4,-110167.79999999999,-126045.70000000001,-1728825.9,-2532412.2000000002,-1296884.6000000001,-765006.8,1384649.5999999999,2182682.5,943212.7,431082.6,1154260.2999999998,-646271.09999999986,-869450.99999999988,-1294143.7,-2949061.8,-3393914.5,-4205903.5,-4799004,-4934306.3000000007,-5252190.4000000004,-5158776,-4828959.1999999993,-4466202.5999999996,-4154120.8,-3720486.9,-4181244.5,-4608658.3,-4472676.1999999993,{"$f":"AI6022+AI1012","v":-4584444.5999999996},-4417737.2,-4130974.6,-4155017.1,-4318213.1999999993,-4028555.6,-3791737.7,-3825912.7,-3217281.3,-2819983.6,-2638438.6,-2311395.7999999998,-2163042.2000000002,-1981092,-1425777.5999999999,-1086012.4000000001,-905214.7,-583893.39999999991,-310403.8,-190325.5,127654.90000000002,-106362.60000000003,-285232,-359711,-482347.5,-638192.6,-321541.5,-404813.6,-467417.8,-468982,-472283.6,-475357.80000000005,-476306.19999999995]
[null,"Simulation 979",{"$f":"C6023+C1013","v":0},569241.4,927971.5,-279242.60000000003,733452.5,-1088806.3999999999,-1184478,-1783226.7000000002,-4389518.2,-5748179.9000000004,-5654605.5999999996,-6003238.0999999996,-6274479.2999999998,-5564226.3000000007,-5746194,-6155829.5999999996,-4811964.7,-5007805.5,-4413601.5,-4608457.7,-5267126.0999999996,-5028852.0999999996,-4634243.9000000004,-4999711.3,-4930933.9000000004,-4884461.5,-4696698.0999999996,-4394285.5999999996,-4079346.4,-4066856.2,-3507768.7,-2431325,{"$f":"AI6023+AI1013","v":-3114198.9},-3238692.3000000003,-2993832.6,-4244113,-4503286.5999999996,-4317326.2,-4185867,-4277664.8000000007,-3270543.1,-3307059,-3071626.9,-2821198.8,-2786398.8,-2605708.6,-1780946.7999999998,-1389169.4,-1228314.3999999999,-988902.60000000009,-909765.20000000007,-823799.79999999993,-314634.40000000002,-509939,-695983,-790413.6,-976453.5,-1161795.5999999999,-632255.5,-691704.7,-736333.8,-612361.30000000005,-616729.5,-620612.80000000005,-622928]
[null,"Simulation 980",{"$f":"C6024+C1014","v":0},81995.200000000012,732212.6,305636,-373361.8,-601297.5,858147,950072.10000000009,1340347.5,-1298225,-1815072.3,-713123.7,1205029.5,2506576.0999999996,3884408.6,3626591.4000000004,4063576.2,3164855.2,2731938.1,1586438.4,3390854.6,3887668.8,3648866.9,3182106.6,1518637.2999999998,1073559,3040430.5,2213017,-291960.29999999981,-1530326.5,-2216224,-3202758.2,{"$f":"AI6024+AI1014","v":-3160052.9},-2733133.6,-2401491,-1788959.9000000001,-1992398,-1939649.0999999999,-1804098.3,-1721725.3,-1734062.8,-1944122.0999999999,-1526990.3,-1372228.7000000002,-1303113.8999999999,-1187989.8999999999,-1045233.5,-929282.1,-679519.79999999993,-407479.89999999997,-201995.30000000005,-121340.40000000002,171700.3,-1395.3999999999942,-243341.3,-400475.60000000003,-571450.30000000005,-746805.6,-447566.3,-499120.9,-562720.80000000005,-473288.5,-475527.30000000005,-478963.5,-481680]
[null,"Simulation 981",{"$f":"C6025+C1015","v":0},28861,-574726.9,246837.7,454154.10000000003,902397.2,1369826.9,1051616.5999999999,1068997.7999999998,1038671.2,1338192.8999999999,2240037.2999999998,3506357.0999999996,4668861.2,3640303.3000000003,3090910,7122316.9000000004,7786331.9000000004,9493076,8199179.5999999996,7663045.5,5944935.2000000002,3958915.8,3370405.8,2524555.7999999998,3300143.5,4635096.8,4900553.8,2999408.8000000003,5692051,6507816.7000000002,5157009.8000000007,{"$f":"AI6025+AI1015","v":4841067.5},716332.4,74145.299999999988,598973.10000000009,1150598.2,1936091.2,395583.3,312317.09999999998,1949799.5,291929.8,-462806.7,-494410,99156.700000000012,-679729.7,-306334.80000000005,-700405.60000000009,-827703.39999999991,-577323.89999999991,-567783.1,-877798,-478639.3,-625076.6,-764397.3,-691096.4,-832590.89999999991,-979748.6,-537111.30000000005,-593307,-667086.10000000009,-550741.1,-553809.6,-557160.19999999995,-559149.5]
[null,"Simulation 982",{"$f":"C6026+C1016","v":0},-119048.9,180119.2,41254.099999999991,1555713,677336.20000000007,-939935.1,-1462842.8,-2142092,-1964774.7,965353.90000000014,1766753.3,645072.1,1232819.8,640584.30000000005,49050.40000000014,543611.19999999995,-799978.39999999991,280738.10000000009,477112.9,783425.3,-602373.69999999995,663015.10000000009,-1295666.3999999999,-130002.30000000005,242554.00000000012,1065738.7,1484373.6,706429.7,-728790.40000000014,-493724.6,71732.5,{"$f":"AI6026+AI1016","v":-1217195.5},-1803116.2,-1470004.7,-1177465.3,-1841123.9,-2354573.2999999998,-2435185.2999999998,-1686881.2999999998,-810663.8,-827730.59999999986,-1443232.4,-967636.7,-392127.6,-7944.3999999999069,961387.50000000012,988549.89999999991,552661.19999999995,415879.89999999997,209878.7,73415.3,404615.6,138685.19999999998,-183846,-182987.40000000002,-435077.9,-538077.60000000009,-318139.59999999998,-335762.9,-358083.7,-258141.9,-261692.09999999998,-267670.59999999998,-271155]
[null,"Simulation 983",{"$f":"C6027+C1017","v":0},241132,1148009.3999999999,-6074.3999999999942,-1246401.8,2059081.7000000002,635522.89999999991,-105025.5,1849872,1150417.1000000001,2286313.4000000004,1624776.8,-1407403.2,-1294675.7,-2277910.9,-2539245.6999999997,-2694609.1,-2689841.5,-4216182.3,-4640700.5999999996,-3968480.0999999996,-3162617.7,-2700398.9,-2463458.2999999998,-2688947,-3081126.0999999996,-2828340.7,-1329000.3,-1835413.5999999999,-401221.6,-452318.70000000007,-1217328.2999999998,{"$f":"AI6027+AI1017","v":-1210470.1000000001},-19521,-831247.10000000009,-389788.7,332666.90000000002,167165.70000000001,-942530.6,-107645.5,540226.89999999991,634183,-111467.5,-888235.7,-607325.69999999995,-927359.8,-528558.1,-958176.40000000014,-721109.9,-555183,-499397.30000000005,-582534.19999999995,-255901.5,-367876.1,-445430.1,-513415.80000000005,-620417.9,-655078.69999999995,-284719.40000000002,-388043.8,-405428.1,-414054.10000000003,-415549.69999999995,-417520.8,-419089.3]
[null,"Simulation 984",{"$f":"C6028+C1018","v":0},43968.5,101987.79999999999,-721359.2,-1142059.3999999999,-385270.7,-738319.8,-1225079.8,-3272774.7,-3608813,-4295341,-3361096.9,-1700976.5999999999,-668048.1,648783.30000000005,-129870.70000000001,2516441.5,4156746.8000000003,6153790.2000000002,5941592,5494952.5,4677263,6092707.5,6029929.5999999996,8338473.5999999996,7738789.8000000007,7620455.7000000011,7440467.9000000004,7346217.7999999998,5700981.7000000002,5377111.5999999996,3969407.9,{"$f":"AI6028+AI1018","v":3100125},1450074.3000000003,658271.70000000019,330607.89999999991,-1105890.7000000002,-1498953.5,-1329140.1000000001,-694382.2,-1199988,-1378679.1,-1854675.7,-1436031.1,-854917.39999999991,-614691.19999999995,-245247.39999999997,-244594.19999999995,33213.799999999988,231726.80000000002,-74721.600000000006,-229876.5,-56529.399999999994,-191047.8,-296333.40000000002,-360021.5,-457065.10000000003,-477463.7,-250679.9,-234033.6,-172345,-156092.20000000001,-159628.19999999998,-161992.70000000001,-164483.4]
[null,"Simulation 985",{"$f":"C6029+C1019","v":0},113651.09999999999,334380,2266588.2999999998,1604319.8,1600610.2,2491670.7000000002,1202854,1488474.0999999999,573915.30000000005,-321564.10000000009,-486266.89999999991,-300863.80000000005,378903.5,1462429.1999999997,1066022.8999999999,2774819.7,4744907.8,2865069.4,3344996.2,4276777.9000000004,5862565.1000000006,7111362.5,7971920.5,7629823.8999999994,5434158.0999999996,3359925.6999999997,2070972.5000000002,1387200.4999999998,609350.5,69304.600000000093,-505742.10000000009,{"$f":"AI6029+AI1019","v":-13920.200000000186},-1238593.5,-1300392.1000000001,-1705507.5,-1118834.9000000001,-1854329,-2218391.5,-2146383.1,-1809122.2,-1446918.0999999999,-1087664.3999999999,-1777129.8,-1479884.4,-1141608.3999999999,-577845.39999999991,-444966.9,-278393.7,-114365.4,-47910.999999999971,20938.300000000047,248203.30000000002,-34442.299999999988,-274321.3,-377370.2,-575530.1,-684366.4,-372679.3,-447944.89999999997,-445599.8,-387539.19999999995,-391876.7,-394962.69999999995,-397446.5]
[null,"Simulation 986",{"$f":"C6030+C1020","v":0},135983.90000000002,-1119017.3999999999,-2077021.8,-3185965.2,-3524907.2,-2991442.3,-2597667.9000000004,-2051486.2999999998,-3797618.5999999996,-4430227.9000000004,-5810138.5999999996,-6026254,-6151048.4000000004,-6982425.7999999998,-7306515.3000000007,-6776281.0999999996,-7234847.2999999998,-7348810.3000000007,-7211620,-7497676.5,-7634883.5999999996,-7123061.2000000002,-7455693.7000000002,-7299789.2999999998,-6898353.5999999996,-6550101.3000000007,-6444946.2999999998,-5925887.4000000004,-5169767.5,-4317091.0999999996,-4192135.9,{"$f":"AI6030+AI1020","v":-3908655.5999999996},-3742105.5,-2995155.4,-2556410.2000000002,-1627526.7,-1766709.5,-1244482.7,-1141182.0999999999,-342973.5,115276.5,443260.10000000009,1363873.8,1311433.2999999998,1006004.7,1232765.9000000001,1180396.2,1026752.6,877178.9,381663.8,171338.7,381646.2,184692.7,27445.099999999991,-141270.70000000001,-293441.60000000003,-495666.1,-247801.40000000002,-296694.2,-351664.4,-294186.7,-299682.40000000002,-303843.8,-307384.80000000005]
[null,"Simulation 987",{"$f":"C6031+C1021","v":0},313542.8,568915.6,-303918,-1028671.9,326642.40000000002,437563.2,-651777.9,1331554.7,1025572.3999999999,-1426949.6,-2001368.2999999998,-3082780.5,-1798745.8,-476304.79999999993,-688364.89999999991,-29235.099999999977,-477684.39999999997,21233.699999999953,1385562.9,-101473,-728037.20000000007,1025914.9,1571272.5,454657.1,14305.599999999977,-1091645.3999999999,-590675,311945.89999999997,995446.8,3066207.5999999996,2465024.7000000002,{"$f":"AI6031+AI1021","v":3281667.9},1293469.5,2826136.7,858942.8,1313468,2001339.2999999998,1275175.5,2923995.9,3493049.2,3154406.9000000004,3103099.6999999997,3106639.4000000004,1933617.5,1309384.2,1047175.5,695038.1,641161.4,794168.1,594811.70000000007,433481.9,437248.8,214690.5,27327.299999999988,-35775.799999999988,-181232.3,-356855.3,-244555.8,-319446.09999999998,-368430.69999999995,-310852.7,-312832.40000000002,-315583.40000000002,-318363.59999999998]
[null,"Simulation 988",{"$f":"C6032+C1022","v":0},-32674.900000000009,-853111.7,-867828.3,-545569.70000000007,740250.3,-1170681.5,703197.8,-932468.2,-1608495.3,-3386645.7,-4580470.8,-5208806.3,-4798938.5999999996,-4129197.4000000004,-3971409.4,-3607649.8,-4178665,-4162151.6,-3539768.1,-3837021.3,-3643086.5999999996,-4378995.2,-4571003,-4205219.4000000004,-5006829.5,-3830229,-3674660.1,-2687442.6,-2538053.1,-2674105.6,-2443792.0999999996,{"$f":"AI6032+AI1022","v":-3067035.8},-2424621.2000000002,-1722733,-1039957.1000000001,-992011.39999999991,-214535.4,205276.7,250029.7,-553184.69999999995,-724670.2,-1348887.3,-747710.7,-872094.4,-646405.1,-485011,-439483.30000000005,-586254.79999999993,-467117.5,-501648.80000000005,-561789,-244378.3,-396544.1,-597717.1,-646913.30000000005,-772404.6,-901739.3,-523411.7,-508581.10000000003,-553298.6,-484118.6,-486550.5,-489476.6,-492092.9]
[null,"Simulation 989",{"$f":"C6033+C1023","v":0},-344025.30000000005,-1626388.4,-1270636.5,-2011843.7,-2331218.2000000002,-2430812.5,-3617557,-3048748.2,-3903328.0999999996,-3769327.9000000004,-4948264.6999999993,-5088698.9000000004,-4681508.1999999993,-4216353.0999999996,-4504223.8,-4089798.5,-2915020.5,-1176649.3,-1783203.7000000002,-2308632.9000000004,-2894052.1,-2993835,-1792301,-1845123.8,-2686244.5,-2582450.2000000002,-2253902.7000000002,-1223995.7,-45705.70000000007,1903303.3,1193596.5,{"$f":"AI6033+AI1023","v":-184664.29999999993},-1017657.7000000001,-1165133.3999999999,-1652957.3,-2425079.1,-1988887.1,-1186449.7,-1799371.3,-1240715.2000000002,-926132,-761993.5,-607915.69999999995,-250653.40000000002,17816.5,70581.600000000035,159691.60000000003,585487.4,420798.4,417588.2,421716.60000000003,340260.1,189347.4,54603.1,15246.300000000001,-126814.5,-286121.30000000005,-191072.6,-279698.7,-329347.7,-256604,-260080.40000000002,-263457.59999999998,-266159.09999999998]
[null,"Simulation 990",{"$f":"C6034+C1024","v":0},-464790.6,-852332.10000000009,-945978.1,-1412538,970575.60000000009,-1017253.3,-99698.699999999953,-1599241.5,-1239678.3,-1284265.9000000001,-1763066.5,-3245333.1,-4435537.3,-2730178.5,-3251174.5999999996,-1626061.8,-1239534.5999999999,-1533300.9,-1467931.1,21465.399999999907,644324.59999999986,826691.8,1102492.1000000001,1977782.1,5109700.5999999996,2250691.7999999998,342581,2048758.1,1776012.1,-396072.30000000005,-940681.60000000009,{"$f":"AI6034+AI1024","v":-1744360.8},-1564660.2000000002,-591342.1,-979124.8,-1340693.2,-1252628.7,-1339926.6000000001,-1581350.4,-488245.7,-643657.30000000005,-607118.20000000007,-792564.3,-1459561.8,-1425559,-1125181,-1058398.1000000001,-896666.5,-613244.1,-371573.9,-469639.80000000005,-176783.6,-357140.7,-457412.7,-474961.30000000005,-573784.69999999995,-719674.6,-376074.3,-424326.3,-466650.8,-396557.19999999995,-399106.80000000005,-402292.80000000005,-404913.6]
[null,"Simulation 991",{"$f":"C6035+C1025","v":0},295160.40000000002,868078.4,606192.69999999995,1420968,282923.30000000005,-485424.9,-126489.4,-468486.6,698131.5,514047.69999999995,182473.40000000002,-792099.4,381803.69999999995,1684685.5,-765505.10000000009,282216.49999999977,-403928,-814029.4,-2127284.6999999997,-2546395.8000000003,-3056534.4,-2203758.5,-2998053.3000000003,-2914684.1,-3624396.5,-3131879.3,-3745807.4,-3268850.3,-3560009,-3279579.2,-3517859.4,{"$f":"AI6035+AI1025","v":-3766838.4000000004},-4240165.2,-4004782.0999999996,-4001117.9000000004,-4268426.0999999996,-3940734.8,-4012259.8,-3896584.6,-3104754.8,-2381883.5,-2339516.6,-1887596.6,-2070786,-1798423,-1053015.6000000001,-1046401.4,-970860.4,-723601.2,-578489.59999999998,-432287.9,-15796.300000000003,-237594.7,-477444.4,-502501.30000000005,-628392.9,-794118.7,-462542.6,-536230.5,-596785.30000000005,-444251.7,-447897.4,-451225.80000000005,-453490.3]
[null,"Simulation 992",{"$f":"C6036+C1026","v":0},113291.9,-611.89999999999418,-969854.7,-1359134.2000000002,-3125008.8,-2856376.3,-3395588.4000000004,-3144186,-4412376.4000000004,-4726232.8,-5786183.5,-6384504.4000000004,-6648329.7999999998,-5920283.7999999998,-6460451.2000000002,-6014068.7000000002,-6123382,-6145360.2000000002,-6269753.2000000002,-5794544,-4979971.9000000004,-4242536.2,-3574587.3,-3386249.2,-3970312.8,-3811098.5,-3471559.5,-3433827.5,-3569394.9,-2516873.6999999997,-2204661.4,{"$f":"AI6036+AI1026","v":-2487350.9},-3072482.5,-1938877.2000000002,-2602911.1,-3135760,-3286300.9,-2557903,-2552111.5,-2481340.1,-2107039.1,-2101371.2999999998,-1758144,-1425261.2000000002,-917975.5,-794090.8,-533697.80000000005,-263902.90000000002,11549.5,169488.90000000002,211300.1,400434.9,339421.4,220056,173696.80000000002,684,-182575.7,-146490.5,-164498,-198494,-82139.199999999997,-86623.599999999991,-93006.400000000009,-96491.5]
[null,"Simulation 993",{"$f":"C6037+C1027","v":0},-49076.2,-631142.69999999995,-589182.19999999995,-1210566.6000000001,-1616532.4,-3754423.6,-3198952.7,-2970022.8,-2833963.8000000003,-2359818.5,-2517636.2999999998,-3134312.2,-5599424,-5722639.5,-5657633.0999999996,-4703654,-4868156.3,-4465511.5,-4757633.9000000004,-4655318.4000000004,-5069167.5,-4917567.4000000004,-5158937.4000000004,-4795439.5999999996,-4767685.5999999996,-5071565.9000000004,-5162917.9000000004,-4664367.5999999996,-4067541.6,-4312228.3,-4821673.8000000007,{"$f":"AI6037+AI1027","v":-4474621.4000000004},-4348114.6999999993,-3486534.9000000004,-3489897.9000000004,-4034173.4000000004,-3304263.2,-2974712.8,-3293594.6,-2140681.1,-2200486.9,-2277472.3000000003,-2003893,-1660958.4000000001,-1331615.0999999999,-891616.59999999986,-678514.7,-658377.29999999993,-604166.30000000005,-659378.20000000007,-526821,-85288.400000000023,-242538.99999999997,-430650.1,-472163.5,-615042.5,-732640.3,-421159,-453875.19999999995,-487996.2,-450313.69999999995,-453010.8,-456207.9,-457681.7]
[null,"Simulation 994",{"$f":"C6038+C1028","v":0},-317172,186624.70000000007,160548.50000000003,422508.6,-1080231,46211.100000000006,597180.9,-449044.4,-996744.9,755305.7,454704,-143707.4,-437408.7,-211443.4,1081216.3,1449511.5,-63197,-1611561.7000000002,-632737.89999999991,1046798.7999999999,851150.89999999991,1932647.2,2624373.6,2581415.5999999996,1693882.7,2558835.6999999997,3082371.3000000003,2855746.8,632860.60000000009,-795627.7,-393223.3,{"$f":"AI6038+AI1028","v":-790553.10000000009},-1425987.1,-1699273.3,-2286189.1,-1289932.5,-1920417.2,-967878.3,-363547.60000000009,-1426359.1,-1234998.2000000002,-692639.1,-574799.80000000005,-492019.5,218083,336438.5,961494.8,972930.79999999993,849557.1,1018479.5,939649.39999999991,803005.60000000009,716914.5,632075.5,447292.9,398219.1,260202.5,131787.09999999998,107801.2,58846,-39389.699999999997,-39210.5,-42306.7,-45557.799999999996]
[null,"Simulation 995",{"$f":"C6039+C1029","v":0},-247164.69999999998,843198.20000000007,264122.90000000002,-818751.29999999993,-2586110.2000000002,-2812633.7,-2402739.7000000002,-4001011.4000000004,-4950027.8,-4887121.0999999996,-5648163.7999999998,-5551462.7000000002,-6016372.5,-6172615.7999999998,-5562623.4000000004,-5084747.3000000007,-5268027.8,-6001902.4000000004,-6060851.4000000004,-6257342.4000000004,-5724925.8000000007,-5492168.5,-5432745.0999999996,-5282592.4000000004,-4039005.3,-3460750.2,-4156442.7,-3484002.4,-3599193.9,-3937709.5,-4281038.1999999993,{"$f":"AI6039+AI1029","v":-4864541.2},-4621715.5999999996,-4379007.0999999996,-4363614.2,-4356097.3,-4417963.9000000004,-4236811.2,-3959634.5,-3405774,-3022340.8,-2646120.1,-2410882.5,-2155831.5,-1850098.1,-1478852.9,-1173109.8,-682410.1,-579687.69999999995,-285713.3,73839.5,382324.8,257390.7,169839.9,23300.299999999988,-128512.90000000001,-202637.3,-155147,-163493.6,-138948.30000000002,-159143.79999999999,-161897,-166638.6,-169240.8]
[null,"Simulation 996",{"$f":"C6040+C1030","v":0},247771.8,-592950.6,285217.2,1295323.8999999999,1045144.9000000001,297763.5,1222565.3999999999,170177.7,193387.3,-196743.90000000002,-412922.39999999997,-1886248.5,-2446146.2000000002,-3086825.4000000004,-2701874.8,-3355402.9000000004,-3273003.6,-4397671.3,-4581801.2,-3950895.7,-3664684.8,-3269992.2,-3550963.2,-3244159.2,-3295008.5,-2893245.5,-3229244.8,-3114897.8,-2452337.5999999996,-2301833.2999999998,-2316549.9,{"$f":"AI6040+AI1030","v":-2742258.8},-2317738.2000000002,-2085103.5,-2133547,-1362851.1,-1672306.4000000001,-1669576.1,-1226487.7999999998,-1218748.2,-1461951.5,-1691267.7999999998,-768223.3,-1307984.8,-1271261.8999999999,-743320.70000000007,-537375.19999999995,-448407.80000000005,-563117.19999999995,-491007,-470119.7,-88256.4,-245969.1,-387613.8,-390048.7,-529209.69999999995,-612756.69999999995,-337531,-358579.80000000005,-389062.1,-328846.09999999998,-330768.30000000005,-334719.5,-337294]
[null,"Simulation 997",{"$f":"C6041+C1031","v":0},81970.899999999994,-348757.30000000005,-1809422.5,-65107.700000000012,1260597.2000000002,439207.20000000007,-498967.6,-860123.1,12544.600000000093,658549.80000000005,2072394.9000000001,2376961.9,3482944,5925484.0999999996,6050131.5,6189941.1999999993,2977487,2038037.2999999998,1833718.9,2917698.7,2071033.2,588952.5,3237287.6,2579798.2999999998,3913561.9,3738246.7,4487061.5,6854531.0999999996,9327489.5,8315509.4000000004,8864363.3000000007,{"$f":"AI6041+AI1031","v":6432286.5999999996},5243429.5999999996,6098295.6999999993,7540112.4000000004,6616140.5999999996,5599252.9000000004,6614710.6999999993,6930284.0999999996,6600653.4000000004,7208269.5999999996,5879735.7000000002,6256018.3000000007,5047428.8,3965361.6,4734621.7,2882046.1,2628239.2000000002,2328774.5999999996,1910574.9,1139466.8,756836.1,557951.30000000005,469595.9,336167.6,206181.69999999998,118168.09999999999,149127.20000000001,92431.900000000009,155359.4,97135.2,93569.099999999991,88403.1,84377]
[null,"Simulation 998",{"$f":"C6042+C1032","v":0},-166653.9,165627.70000000001,-112641.29999999999,-223879.7,913945.10000000009,993097.9,-680963,-73881,-567153.30000000005,-553612.09999999986,-745075.7,-1431763.3,-411644.5,-579752.90000000014,-920854.79999999993,-338410.09999999986,677763.40000000014,-66959.600000000093,-179699.19999999995,-1024379.6000000001,-1194159.6000000001,-8242.1999999999534,-1337665.8999999999,-630328.80000000005,-3018249,-3224615.9,-3287135,-1743870.0999999999,-2530668.2999999998,-2622481.7999999998,-3074137.7,{"$f":"AI6042+AI1032","v":-2897553},-2533991.5999999996,-569199.4,-1064481.8999999999,-1368442.4,-2034283.7999999998,-1639237.5999999999,-793343.10000000009,-153387.20000000001,1610838,818851.7,945955.7,1607893.4,2067617.2000000002,2359655.5999999996,2275881.5,2515948.6,2576853.6,2153013.9,1708712.9,1355448,1092514.6000000001,814830.3,561351.30000000005,368287.4,192792.6,25195.599999999999,-20233.400000000001,-32572.7,-7750.0000000000036,-11703.199999999997,-12490.700000000004,-17902.800000000003]
[null,"Simulation 999",{"$f":"C6043+C1033","v":0},87055.5,-615531.80000000005,-1381003.6,-1178999.3,-1642177.7,-1916521.2,-2875147.6,-3688051.3,-3776460.7,-4611357.5,-4114281.9,-4185958.6999999997,-4807513.3,-5437953.6999999993,-5584631.8000000007,-5705607.2999999998,-5667420.9000000004,-5174808.2,-5213701.0999999996,-6023388.5999999996,-6103262.0999999996,-5659198.5999999996,-5672856.1999999993,-5768496.8000000007,-5609690.5999999996,-5736864.5,-5538043.4000000004,-4442729.0999999996,-4845419.8000000007,-4374604.5,-3983483,{"$f":"AI6043+AI1033","v":-4009517.4000000004},-4254658.5,-3664610.6,-3002954.5,-3021143.6,-2859770.1,-2707312.5,-3013221.4000000004,-2334869.7999999998,-1865540.3,-1628482,-1557706,-1375577.5,-1472379.2999999998,-697464.8,-570512.9,-339564.6,-186167.5,60799.600000000006,218522.39999999997,306032.30000000005,82859.8,-142682.1,-211626.4,-366814.4,-539241,-362645.5,-373140.5,-389544.9,-284109.59999999998,-284503.90000000002,-286388.7,-289192.59999999998]
[null,"Simulation 1000",{"$f":"C6044+C1034","v":0},29957.1,138538.70000000001,435754.7,-270930.40000000002,-199007.69999999998,-2182801.2000000002,-2129874.2000000002,-3042814.7,-3233359.6999999997,-2780133.3,-3729946.1999999997,-4026719,-2934580.3000000003,-4462458.5,-4132397.5,-3497543.8,-3886266,-4264770.8,-4144806.7,-4402683.5999999996,-5177334.5,-5316837.3,-5008056.9000000004,-4885518,-4799115.4000000004,-5366310,-5665341.4000000004,-5541034.9000000004,-5518391.5,-5391916.2000000002,-5380955.5,{"$f":"AI6044+AI1034","v":-5349110.0999999996},-5161157.8,-5092949.3,-4783090.2,-4512937.0999999996,-4273229.5,-4165756,-3890850.8000000003,-3400863.3,-3160697.4000000004,-2834478.3,-2535186.6,-2295751.6,-2119770.5,-1736346,-1700911.2,-1327951.8,-1020516.7,-792971,-575329,-89491.100000000035,-308710.40000000002,-489776.20000000007,-543277.9,-716196.20000000007,-835663.3,-429331.20000000001,-463319.3,-487338.3,-457440.8,-461485.6,-463948.80000000005,-465561.80000000005]

{"sheet":"Spreadsheet9.3","index":2,"n_rows":95,"n_cols":10,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Parameters"]
[null,null,"Trade 1","Trade 2","Trade 3"]
[null,"Mean",6,-10,0]
[null,"Std Dev",10,30,0]
[null,"Correlation",0]
[]
[null,"Stand-alone calculations"]
[null,null,"Trade 1","Trade 2","Trade 3"]
[null,"EE",{"$f":"C11*NORMSDIST(C11/C12)+C12*NORMDIST(C11/C12,0,1,FALSE)","v":7.6867273224175552},{"$f":"D11*NORMSDIST(D11/D12)+D12*NORMDIST(D11/D12,0,1,FALSE)","v":7.6270834289721581},{"$f":"E11*NORMSDIST(E11/E12)+E12*NORMDIST(E11/E12,0,1,FALSE)","v":{"$error":"#DIV/0!"}}]
[null,"EE1 + EE2",{"$f":"C17+D17","v":15.313810751389713}]
[]
[null,"Portfolio"]
[null,"Mean",{"$f":"C11+D11+E11","v":-4}]
[null,"Std Dev",{"$f":"SQRT(C12^2+D12^2+E12^2+2*Correlation*(C12*D12+C12*E12+D12*E12))","v":31.622776601683793}]
[null,"EE (total)",{"$f":"C21*NORMSDIST(C21/C22)+C22*NORMDIST(C21/C22,0,1,FALSE)","v":10.716453558913875}]
[]
[null,"EE Allocation"]
[null,null,"Trade 1","Trade 2","Trade 3"]
[null,"Correlation",{"$f":"C12/C22+Correlation*D12/C22","v":0.31622776601683794},{"$f":"D12/C22+Correlation*C12/C22","v":0.94868329805051377},{"$f":"E12/C22+Correlation*D12/C22","v":0}]
[null,"Marginal EE",{"$f":"C11*NORMSDIST(C21/C22)+C12*C27*NORMDIST(C21/C22,0,1,FALSE)","v":3.9495435592877595},{"$f":"D11*NORMSDIST(C21/C22)+D12*D27*NORMDIST(C21/C22,0,1,FALSE)","v":6.7669099996261171},{"$f":"E11*NORMSDIST(C21/C22)+E12*E27*NORMDIST(C21/C22,0,1,FALSE)","v":0}]
[null,"Total EE",{"$f":"C28+D28+E28","v":10.716453558913877}]
[null,"Percentage",{"$f":"C28/TotalMargEPE","v":0.36854949611595667},{"$f":"D28/TotalMargEPE","v":0.63145050388404333},{"$f":"E28/TotalMargEPE","v":0}]
[]
[]
[]
[null,null,"Trade 1","Trade 2"]
[null,-100,{"$f":"NORMDIST(B35,$C$11,$C$12,FALSE)","v":1.5931111327009667E-26},{"$f":"NORMDIST(B35,$D$11,$D$12,FALSE)","v":1.4772828039793357E-4}]
[null,{"$f":"B35+5","v":-95},2.8165665442762424E-24,2.402033254869741E-4]
[null,{"$f":"B36+5","v":-90},3.8781119317469604E-22,3.7986620079324805E-4]
[null,-85,4.1585989791151602E-20,5.8427668311895138E-4]
[null,-80,3.4729627485662083E-18,8.7406296979031619E-4]
[null,-75,2.2588094031543033E-16,1.2717541168805993E-3]
[null,-70,1.1441564901801369E-14,1.7996988837729354E-3]
[null,-65,4.513543677205518E-13,2.4770387852997701E-3,null,0,{"$f":"C28","v":3.9495435592877595},{"$f":"D28","v":6.7669099996261171},{"$f":"C17","v":7.6867273224175552},{"$f":"D17","v":7.6270834289721581}]
[null,-60,1.3866799941653171E-11,3.3159046264249559E-3,null,{"$f":"MAX(C35:D95)","v":3.9695254747701178E-2},{"$f":"G42","v":3.9495435592877595},{"$f":"H42","v":6.7669099996261171},{"$f":"I42","v":7.6867273224175552},{"$f":"J42","v":7.6270834289721581}]
[null,-55,3.3178842435473048E-10,4.3172531888630581E-3]
[null,-50,6.1826205001658568E-9,5.4670024891997878E-3]
[null,-45,8.9724351623833366E-8,6.7332895184686291E-3]
[null,-40,1.014085206548676E-6,8.0656908173047798E-3]
[null,-35,8.9261657177132918E-6,9.3970625136767516E-3]
[null,-30,6.1190193011377187E-5,1.0648266850745075E-2]
[null,-25,3.2668190561999186E-4,1.1735510892143317E-2]
[null,-20,1.3582969233685612E-3,1.2579440923099771E-2]
[null,-15,4.3983595980427196E-3,1.3114657203397996E-2]
[null,-10,1.1092083467945555E-2,1.329807601338109E-2]
[null,-5,2.1785217703255054E-2,1.3114657203397996E-2]
[null,0,3.3322460289179963E-2,1.2579440923099771E-2]
[null,5,3.9695254747701178E-2,1.1735510892143317E-2]
[null,10,3.6827014030332332E-2,1.0648266850745075E-2]
[null,15,2.6608524989875482E-2,9.3970625136767516E-3]
[null,20,1.4972746563574486E-2,8.0656908173047798E-3]
[null,25,6.5615814774676604E-3,6.7332895184686291E-3]
[null,30,2.2394530294842902E-3,5.4670024891997878E-3]
[null,35,5.9525324197758534E-4,4.3172531888630581E-3]
[null,40,1.2322191684730198E-4,3.3159046264249559E-3]
[null,45,1.9865547139277272E-5,2.4770387852997701E-3]
[null,50,2.4942471290053532E-6,1.7996988837729354E-3]
[null,55,2.438960745893352E-7,1.2717541168805993E-3]
[null,60,{"$f":"NORMDIST(B67,$C$11,$C$12,FALSE)","v":1.8573618445552898E-8},{"$f":"NORMDIST(B67,$D$11,$D$12,FALSE)","v":8.7406296979031619E-4}]
[null,65,1.1015763624682308E-9,5.8427668311895138E-4]
[null,70,5.0881402816450391E-11,3.7986620079324805E-4]
[null,75,1.8303322170155717E-12,2.402033254869741E-4]
[null,80,5.1277536367966629E-14,1.4772828039793357E-4]
[null,85,1.1187956214351817E-15,8.8365865147670177E-5]
[null,90,1.9010815379079636E-17,5.140929987637017E-5]
[null,95,2.5158057769514047E-19,2.9089423168192001E-5]
[null,100,2.5928647011003709E-21,1.6009021720694022E-5]
[null,105,2.0811768202028245E-23,8.5690118354102107E-6]
[null,110,1.3009616199239129E-25,4.4610075254961786E-6]
[null,115,6.3335378218306056E-28,2.2587669962939213E-6]
[null,120,2.4013454000085361E-30,1.1123620798546142E-6]
[null,125,7.0907026684280599E-33,5.3279137023018252E-7]
[null,130,1.6306107348396452E-35,2.4820152902099964E-7]
[null,135,2.9203687938681377E-38,1.1245738687156054E-7]
[null,140,4.0733476775278454E-41,4.9557317157809931E-8]
[null,145,4.4247795833161674E-44,2.1240456738902849E-8]
[null,150,3.743330579885009E-47,8.8543396950730428E-9]
[null,155,2.466329525880551E-50,3.5899200141810921E-9]
[null,160,1.2655240466047518E-53,1.4156295821516289E-9]
[null,165,5.057269304375426E-57,5.4293864025285136E-10]
[null,170,1.573939879776645E-60,2.0252942832744286E-10]
[null,175,3.814930036150269E-64,7.3478754658720724E-11]
[null,180,7.2013081527191162E-68,2.5928160226898982E-11]
[null,185,1.0586748413641459E-71,8.8985220492095073E-12]
[null,190,1.212104794907882E-75,2.9703000624507173E-12]
[null,195,1.0807969874547754E-79,9.6431524406928905E-13]
[null,200,7.505410686455268E-84,3.0449068027881982E-13]

{"sheet":"Spreadsheet9.4","index":3,"n_rows":2031,"n_cols":67,"rows_kept":562,"cut":true,"hidden":false,"merged":[[15,2,15,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Trade Details"]
[null,"New trade","100m IRS Payer GBP 5Y"]
[null,"Trade 1","100m IRS Payer GBP 6Y",null,false]
[null,"Trade 2","100m IRS Payer EUR 5Y",null,true]
[null,"Trade 3","100m IRS Receiver EUR 5Y",null,false]
[null,"Trade 4","25m CCS GBPUSD 5Y",null,false]
[null,"Trade 5","100m IRS Payer GBP 5Y (off market)",null,false]
[]
[null,"EE",0,2.747252747252747E-3,2.7472527472527476E-2,5.4945054945054951E-2,8.2417582417582416E-2,0.16483516483516483,0.24725274725274723,0.32967032967032966,0.41208791208791207,0.49450549450549447,0.57692307692307698,0.65934065934065933,0.74175824175824179,0.82417582417582413,0.90659340659340659,0.98901098901098894,1.0714285714285714,1.153846153846154,1.2362637362637363,1.3186813186813187,1.401098901098901,1.4835164835164836,1.5659340659340659,1.6483516483516483,1.7307692307692308,1.8131868131868132,1.8956043956043955,1.9780219780219779,2.0604395604395602,2.1428571428571428,2.2252747252747254,2.3076923076923079,2.3901098901098901,2.4725274725274726,2.5549450549450547,2.6373626373626373,2.7197802197802194,2.802197802197802,2.8846153846153841,2.9670329670329672,3.0494505494505497,3.1318681318681318,3.2142857142857144,3.2967032967032965,3.3791208791208796,3.4615384615384617,3.5439560439560442,3.6263736263736264,3.7087912087912089,3.7912087912087911,3.8736263736263736,3.9560439560439558,4.0384615384615383,4.1208791208791204,4.2032967032967035,4.2857142857142856,4.3681318681318686,4.4505494505494507,4.5329670329670328,4.6153846153846159,4.697802197802198,4.7802197802197801,4.8626373626373622,4.9450549450549453,5]
[null,"100m IRS Payer GBP 5Y (stand-alone)",0,{"$f":"SUMIF(Spreadsheet9.2!D35:D1034,\">0\")/1000","v":59010.062399999973},{"$f":"SUMIF(Spreadsheet9.2!E35:E1034,\">0\")/1000","v":177226.75609999997},{"$f":"SUMIF(Spreadsheet9.2!F35:F1034,\">0\")/1000","v":243779.10540000003},{"$f":"SUMIF(Spreadsheet9.2!G35:G1034,\">0\")/1000","v":282573.55069999985},{"$f":"SUMIF(Spreadsheet9.2!H35:H1034,\">0\")/1000","v":365844.8588999997},{"$f":"SUMIF(Spreadsheet9.2!I35:I1034,\">0\")/1000","v":396985.55860000016},{"$f":"SUMIF(Spreadsheet9.2!J35:J1034,\">0\")/1000","v":425266.93430000002},{"$f":"SUMIF(Spreadsheet9.2!K35:K1034,\">0\")/1000","v":468766.13780000003},{"$f":"SUMIF(Spreadsheet9.2!L35:L1034,\">0\")/1000","v":474727.59539999987},{"$f":"SUMIF(Spreadsheet9.2!M35:M1034,\">0\")/1000","v":592890.98779999989},{"$f":"SUMIF(Spreadsheet9.2!N35:N1034,\">0\")/1000","v":608683.49630000046},{"$f":"SUMIF(Spreadsheet9.2!O35:O1034,\">0\")/1000","v":588225.27160000009},{"$f":"SUMIF(Spreadsheet9.2!P35:P1034,\">0\")/1000","v":609065.26350000035},{"$f":"SUMIF(Spreadsheet9.2!Q35:Q1034,\">0\")/1000","v":583600.4593000001},{"$f":"SUMIF(Spreadsheet9.2!R35:R1034,\">0\")/1000","v":550812.26249999995},{"$f":"SUMIF(Spreadsheet9.2!S35:S1034,\">0\")/1000","v":640739.02749999939},{"$f":"SUMIF(Spreadsheet9.2!T35:T1034,\">0\")/1000","v":631950.09450000071},{"$f":"SUMIF(Spreadsheet9.2!U35:U1034,\">0\")/1000","v":654252.30790000048},{"$f":"SUMIF(Spreadsheet9.2!V35:V1034,\">0\")/1000","v":660782.23859999969},{"$f":"SUMIF(Spreadsheet9.2!W35:W1034,\">0\")/1000","v":678056.14109999989},{"$f":"SUMIF(Spreadsheet9.2!X35:X1034,\">0\")/1000","v":686624.71909999929},{"$f":"SUMIF(Spreadsheet9.2!Y35:Y1034,\">0\")/1000","v":782327.10199999972},{"$f":"SUMIF(Spreadsheet9.2!Z35:Z1034,\">0\")/1000","v":797259.60899999912},{"$f":"SUMIF(Spreadsheet9.2!AA35:AA1034,\">0\")/1000","v":795533.09939999948},{"$f":"SUMIF(Spreadsheet9.2!AB35:AB1034,\">0\")/1000","v":784195.06309999945},{"$f":"SUMIF(Spreadsheet9.2!AC35:AC1034,\">0\")/1000","v":784195.32389999996},{"$f":"SUMIF(Spreadsheet9.2!AD35:AD1034,\">0\")/1000","v":783748.62999999977},{"$f":"SUMIF(Spreadsheet9.2!AE35:AE1034,\">0\")/1000","v":844533.84630000056},{"$f":"SUMIF(Spreadsheet9.2!AF35:AF1034,\">0\")/1000","v":858732.3993999993},{"$f":"SUMIF(Spreadsheet9.2!AG35:AG1034,\">0\")/1000","v":862139.16799999983},{"$f":"SUMIF(Spreadsheet9.2!AH35:AH1034,\">0\")/1000","v":867607.43990000011},{"$f":"SUMIF(Spreadsheet9.2!AI35:AI1034,\">0\")/1000","v":807474.92009999987},{"$f":"SUMIF(Spreadsheet9.2!AJ35:AJ1034,\">0\")/1000","v":762892.59510000015},{"$f":"SUMIF(Spreadsheet9.2!AK35:AK1034,\">0\")/1000","v":800793.5899000006},{"$f":"SUMIF(Spreadsheet9.2!AL35:AL1034,\">0\")/1000","v":803561.67569999979},{"$f":"SUMIF(Spreadsheet9.2!AM35:AM1034,\">0\")/1000","v":797131.55399999989},{"$f":"SUMIF(Spreadsheet9.2!AN35:AN1034,\">0\")/1000","v":784725.56200000003},{"$f":"SUMIF(Spreadsheet9.2!AO35:AO1034,\">0\")/1000","v":739187.36739999999},{"$f":"SUMIF(Spreadsheet9.2!AP35:AP1034,\">0\")/1000","v":693290.85959999985},{"$f":"SUMIF(Spreadsheet9.2!AQ35:AQ1034,\">0\")/1000","v":709449.99340000073},{"$f":"SUMIF(Spreadsheet9.2!AR35:AR1034,\">0\")/1000","v":662723.75669999979},{"$f":"SUMIF(Spreadsheet9.2!AS35:AS1034,\">0\")/1000","v":581227.12660000019},{"$f":"SUMIF(Spreadsheet9.2!AT35:AT1034,\">0\")/1000","v":507464.02010000002},{"$f":"SUMIF(Spreadsheet9.2!AU35:AU1034,\">0\")/1000","v":446027.06190000003},{"$f":"SUMIF(Spreadsheet9.2!AV35:AV1034,\">0\")/1000","v":366332.65919999994},{"$f":"SUMIF(Spreadsheet9.2!AW35:AW1034,\">0\")/1000","v":363976.48480000015},{"$f":"SUMIF(Spreadsheet9.2!AX35:AX1034,\">0\")/1000","v":301814.48969999992},{"$f":"SUMIF(Spreadsheet9.2!AY35:AY1034,\">0\")/1000","v":246492.0099},{"$f":"SUMIF(Spreadsheet9.2!AZ35:AZ1034,\">0\")/1000","v":185009.92659999995},{"$f":"SUMIF(Spreadsheet9.2!BA35:BA1034,\">0\")/1000","v":134877.18630000003},{"$f":"SUMIF(Spreadsheet9.2!BB35:BB1034,\">0\")/1000","v":85146.537899999996},{"$f":"SUMIF(Spreadsheet9.2!BC35:BC1034,\">0\")/1000","v":92727.461300000083},{"$f":"SUMIF(Spreadsheet9.2!BD35:BD1034,\">0\")/1000","v":69202.919099999985},{"$f":"SUMIF(Spreadsheet9.2!BE35:BE1034,\">0\")/1000","v":50657.479600000013},{"$f":"SUMIF(Spreadsheet9.2!BF35:BF1034,\">0\")/1000","v":37811.952000000012},{"$f":"SUMIF(Spreadsheet9.2!BG35:BG1034,\">0\")/1000","v":26630.828500000003},{"$f":"SUMIF(Spreadsheet9.2!BH35:BH1034,\">0\")/1000","v":14925.183599999995},{"$f":"SUMIF(Spreadsheet9.2!BI35:BI1034,\">0\")/1000","v":7925.4485000000004},{"$f":"SUMIF(Spreadsheet9.2!BJ35:BJ1034,\">0\")/1000","v":7817.103900000001},{"$f":"SUMIF(Spreadsheet9.2!BK35:BK1034,\">0\")/1000","v":7667.4474999999993},{"$f":"SUMIF(Spreadsheet9.2!BL35:BL1034,\">0\")/1000","v":7534.8760999999995},{"$f":"SUMIF(Spreadsheet9.2!BM35:BM1034,\">0\")/1000","v":7347.8597000000009},{"$f":"SUMIF(Spreadsheet9.2!BN35:BN1034,\">0\")/1000","v":7024.9433999999992},{"$f":"SUMIF(Spreadsheet9.2!BO35:BO1034,\">0\")/1000","v":6756.4947000000002}]
[null,"Netting Set",{"$f":"SUMIF(C30:C1029,\">0\")/1000","v":0},58797.066799999979,157230.82420000009,220567.83349999995,263869.89069999999,346611.14230000047,374879.31329999963,449226.3340999998,485547.56959999958,503550.74630000023,538825.01489999983,519345.77569999994,497786.37530000001,521552.47689999966,528224.94010000047,529024.67179999989,575246.11860000005,565218.17799999949,559351.76919999986,581368.0069000005,561355.19449999998,561087.23049999971,605509.77709999983,602123.1022000002,605538.50399999972,628297.01940000022,609852.8546000002,606290.27019999968,618676.30350000004,623538.62139999983,608693.99719999998,609872.62030000018,{"$f":"SUMIF(AI30:AI1029,\">0\")/1000","v":599996.38069999975},584637.2196999999,591139.60629999952,584682.41279999982,563888.48450000002,572823.44420000014,564425.80499999993,565026.03649999981,561425.64509999973,525836.75439999998,487606.82239999971,467891.82909999974,431767.38769999973,384110.24310000037,360761.7951000004,317276.09529999987,280117.16299999994,262525.40730000008,246570.55019999997,230682.95449999985,234422.74559999988,171049.73419999992,115802.30880000003,90952.273700000063,63386.325699999987,42215.241000000009,27222.010899999987,21460.307300000011,18737.109699999986,9524.4118999999992,9540.573399999992,9558.0637000000024,9570.0847999999969]
[null,"Netting Set + New Trade",{"$f":"SUMIF(C1032:C2031,\">0\")/1000","v":0},101393.7021000001,281963.34269999986,397349.5321999999,463297.85570000007,606390.11349999974,629100.2709999996,718723.17450000031,780214.65350000036,785259.99059999979,940062.63879999996,927129.33650000009,887388.5098999996,942260.11909999966,917082.82750000001,867634.56079999986,991659.09630000009,971206.36639999994,999083.92539999995,1017159.8557999997,1009964.3018999995,1029488.6688999999,1166983.6598000007,1185996.2171000002,1185941.0675999995,1200043.9897999994,1177157.8886000004,1176399.99,1242445.7375999992,1268001.9604999998,1251982.1267000006,1259544.3879000002,{"$f":"SUMIF(AI1032:AI2031,\">0\")/1000","v":1189737.8530999995},1135038.9035999998,1188885.4014999999,1186574.0372000006,1155224.4875999996,1156867.4694000008,1101251.7170000004,1048771.7357000005,1073619.1489999993,1008559.9652000008,906048.7524000007,828212.16919999977,746252.11500000011,631246.06799999985,630955.68060000008,539563.2927999997,454427.16309999995,379975.91299999977,307225.70389999979,229414.36180000013,269171.49700000032,183276.00460000013,116735.61619999995,78121.515599999984,48930.56690000002,27063.8986,16508.273400000002,14530.546500000006,13424.940200000003,8662.2563999999984,8493.7480999999989,8203.6303999999982,7951.890699999999]
[null,"100m IRS Payer GBP 5Y (incremental)",{"$f":"C20-C19","v":0},42596.635300000118,124732.51849999977,176781.69869999995,199427.96500000008,259778.97119999927,254220.95769999997,269496.84040000051,294667.08390000078,281709.24429999955,401237.62390000012,407783.56080000015,389602.13459999958,420707.6422,388857.88739999954,338609.88899999997,416412.97770000005,405988.18840000045,439732.15620000008,435791.84889999917,448609.10739999951,468401.43840000022,561473.88270000089,583873.11490000004,580402.56359999976,571746.97039999918,567305.03400000022,570109.71980000031,623769.43409999914,644463.33909999998,643288.12950000062,649671.76760000002,{"$f":"AI20-AI19","v":589741.47239999974},550401.68389999995,597745.7952000004,601891.62440000079,591336.00309999962,584044.02520000061,536825.91200000048,483745.69920000073,512193.50389999954,482723.21080000082,418441.93000000098,360320.34010000003,314484.72730000038,247135.82489999948,270193.88549999968,222287.19749999983,174310.0001,117450.50569999969,60655.153699999821,-1268.5926999997173,34748.751400000445,12226.270400000212,933.30739999991783,-12830.758100000079,-14455.758799999967,-15151.342400000009,-10713.737499999985,-6929.7608000000055,-5312.1694999999836,-862.15550000000076,-1046.8252999999931,-1354.4333000000042,{"$f":"BO20-BO19","v":-1618.1940999999979}]
[]
[null,"NEE"]
[null,"Stand-alone",{"$f":"SUMIF(Spreadsheet9.2!C35:C1034,\"<0\")/1000","v":0},{"$f":"SUMIF(Spreadsheet9.2!D35:D1034,\"<0\")/1000","v":-57887.821300000061},{"$f":"SUMIF(Spreadsheet9.2!E35:E1034,\"<0\")/1000","v":-188199.72930000012},{"$f":"SUMIF(Spreadsheet9.2!F35:F1034,\"<0\")/1000","v":-276216.77429999993},{"$f":"SUMIF(Spreadsheet9.2!G35:G1034,\"<0\")/1000","v":-353598.86160000053},{"$f":"SUMIF(Spreadsheet9.2!H35:H1034,\"<0\")/1000","v":-494582.83289999951},{"$f":"SUMIF(Spreadsheet9.2!I35:I1034,\"<0\")/1000","v":-647326.52569999942},{"$f":"SUMIF(Spreadsheet9.2!J35:J1034,\"<0\")/1000","v":-783631.09059999965},{"$f":"SUMIF(Spreadsheet9.2!K35:K1034,\"<0\")/1000","v":-929204.10529999982},{"$f":"SUMIF(Spreadsheet9.2!L35:L1034,\"<0\")/1000","v":-1045824.5499999998},{"$f":"SUMIF(Spreadsheet9.2!M35:M1034,\"<0\")/1000","v":-941814.71500000067},{"$f":"SUMIF(Spreadsheet9.2!N35:N1034,\"<0\")/1000","v":-1025800.4075999997},{"$f":"SUMIF(Spreadsheet9.2!O35:O1034,\"<0\")/1000","v":-1132470.3119999999},{"$f":"SUMIF(Spreadsheet9.2!P35:P1034,\"<0\")/1000","v":-1212253.5698000006},{"$f":"SUMIF(Spreadsheet9.2!Q35:Q1034,\"<0\")/1000","v":-1295452.8504999985},{"$f":"SUMIF(Spreadsheet9.2!R35:R1034,\"<0\")/1000","v":-1356457.941000001},{"$f":"SUMIF(Spreadsheet9.2!S35:S1034,\"<0\")/1000","v":-1218967.7489999994},{"$f":"SUMIF(Spreadsheet9.2!T35:T1034,\"<0\")/1000","v":-1260741.8830000001},{"$f":"SUMIF(Spreadsheet9.2!U35:U1034,\"<0\")/1000","v":-1345095.2347999995},{"$f":"SUMIF(Spreadsheet9.2!V35:V1034,\"<0\")/1000","v":-1407224.0910999984},{"$f":"SUMIF(Spreadsheet9.2!W35:W1034,\"<0\")/1000","v":-1457366.3585000017},{"$f":"SUMIF(Spreadsheet9.2!X35:X1034,\"<0\")/1000","v":-1505900.6811999974},{"$f":"SUMIF(Spreadsheet9.2!Y35:Y1034,\"<0\")/1000","v":-1388468.1612000011},{"$f":"SUMIF(Spreadsheet9.2!Z35:Z1034,\"<0\")/1000","v":-1442317.4566999997},{"$f":"SUMIF(Spreadsheet9.2!AA35:AA1034,\"<0\")/1000","v":-1461684.3671999993},{"$f":"SUMIF(Spreadsheet9.2!AB35:AB1034,\"<0\")/1000","v":-1493965.4536000011},{"$f":"SUMIF(Spreadsheet9.2!AC35:AC1034,\"<0\")/1000","v":-1522258.0358999993},{"$f":"SUMIF(Spreadsheet9.2!AD35:AD1034,\"<0\")/1000","v":-1559444.5470000003},{"$f":"SUMIF(Spreadsheet9.2!AE35:AE1034,\"<0\")/1000","v":-1410826.3122999989},{"$f":"SUMIF(Spreadsheet9.2!AF35:AF1034,\"<0\")/1000","v":-1403653.6312999977},{"$f":"SUMIF(Spreadsheet9.2!AG35:AG1034,\"<0\")/1000","v":-1402686.6475999993},{"$f":"SUMIF(Spreadsheet9.2!AH35:AH1034,\"<0\")/1000","v":-1401174.0940000007},{"$f":"SUMIF(Spreadsheet9.2!AI35:AI1034,\"<0\")/1000","v":-1391894.7238999999},{"$f":"SUMIF(Spreadsheet9.2!AJ35:AJ1034,\"<0\")/1000","v":-1411478.5009000003},{"$f":"SUMIF(Spreadsheet9.2!AK35:AK1034,\"<0\")/1000","v":-1279512.7148999998},{"$f":"SUMIF(Spreadsheet9.2!AL35:AL1034,\"<0\")/1000","v":-1276262.0844999987},{"$f":"SUMIF(Spreadsheet9.2!AM35:AM1034,\"<0\")/1000","v":-1269530.8792999994},{"$f":"SUMIF(Spreadsheet9.2!AN35:AN1034,\"<0\")/1000","v":-1248093.4078000006},{"$f":"SUMIF(Spreadsheet9.2!AO35:AO1034,\"<0\")/1000","v":-1236253.9325999999},{"$f":"SUMIF(Spreadsheet9.2!AP35:AP1034,\"<0\")/1000","v":-1235003.5415999999},{"$f":"SUMIF(Spreadsheet9.2!AQ35:AQ1034,\"<0\")/1000","v":-1010415.3649999993},{"$f":"SUMIF(Spreadsheet9.2!AR35:AR1034,\"<0\")/1000","v":-930269.63730000146},{"$f":"SUMIF(Spreadsheet9.2!AS35:AS1034,\"<0\")/1000","v":-866957.49839999899},{"$f":"SUMIF(Spreadsheet9.2!AT35:AT1034,\"<0\")/1000","v":-807238.29630000028},{"$f":"SUMIF(Spreadsheet9.2!AU35:AU1034,\"<0\")/1000","v":-757989.43579999846},{"$f":"SUMIF(Spreadsheet9.2!AV35:AV1034,\"<0\")/1000","v":-728544.69559999916},{"$f":"SUMIF(Spreadsheet9.2!AW35:AW1034,\"<0\")/1000","v":-509204.74200000003},{"$f":"SUMIF(Spreadsheet9.2!AX35:AX1034,\"<0\")/1000","v":-444337.1096999998},{"$f":"SUMIF(Spreadsheet9.2!AY35:AY1034,\"<0\")/1000","v":-376745.78260000044},{"$f":"SUMIF(Spreadsheet9.2!AZ35:AZ1034,\"<0\")/1000","v":-330362.28989999997},{"$f":"SUMIF(Spreadsheet9.2!BA35:BA1034,\"<0\")/1000","v":-306422.75919999985},{"$f":"SUMIF(Spreadsheet9.2!BB35:BB1034,\"<0\")/1000","v":-313117.88169999997},{"$f":"SUMIF(Spreadsheet9.2!BC35:BC1034,\"<0\")/1000","v":-137879.84940000012},{"$f":"SUMIF(Spreadsheet9.2!BD35:BD1034,\"<0\")/1000","v":-182589.08640000006},{"$f":"SUMIF(Spreadsheet9.2!BE35:BE1034,\"<0\")/1000","v":-233949.17709999997},{"$f":"SUMIF(Spreadsheet9.2!BF35:BF1034,\"<0\")/1000","v":-292048.15029999957},{"$f":"SUMIF(Spreadsheet9.2!BG35:BG1034,\"<0\")/1000","v":-354890.27520000021},{"$f":"SUMIF(Spreadsheet9.2!BH35:BH1034,\"<0\")/1000","v":-427395.62290000025},{"$f":"SUMIF(Spreadsheet9.2!BI35:BI1034,\"<0\")/1000","v":-222940.09479999993},{"$f":"SUMIF(Spreadsheet9.2!BJ35:BJ1034,\"<0\")/1000","v":-225778.31869999965},{"$f":"SUMIF(Spreadsheet9.2!BK35:BK1034,\"<0\")/1000","v":-228638.49450000012},{"$f":"SUMIF(Spreadsheet9.2!BL35:BL1034,\"<0\")/1000","v":-231491.23049999995},{"$f":"SUMIF(Spreadsheet9.2!BM35:BM1034,\"<0\")/1000","v":-234311.74689999968},{"$f":"SUMIF(Spreadsheet9.2!BN35:BN1034,\"<0\")/1000","v":-237389.65129999979},{"$f":"SUMIF(Spreadsheet9.2!BO35:BO1034,\"<0\")/1000","v":-239604.50149999969}]
[null,"Netting Set",{"$f":"SUMIF(C30:C1029,\"<0\")/1000","v":0},{"$f":"SUMIF(D30:D1029,\"<0\")/1000","v":-54500.192399999949},-180726.77519999989,-261840.32899999994,-348769.73489999981,-514273.32840000029,-623526.50620000064,-657123.33899999957,-776426.95380000037,-843395.76389999921,-892056.54490000056,-978929.23490000132,-1046250.5635999993,-1072399.966500001,-1149312.0292999996,-1204100.7646999988,-1197956.4724999985,-1257882.0857999995,-1261420.8932999992,-1258888.4323999996,-1290338.2591000001,-1304491.0989000008,-1291850.5525999991,-1328678.8972000005,-1322190.3495999998,-1283809.9156000002,-1319049.6828000001,-1306797.671899999,-1281963.5483000008,-1281811.9451000022,-1256141.4167000002,-1199992.426500001,-1221891.5076000008,-1193120.8377999999,-1146752.8819000002,-1155554.3812000016,-1136348.7456999999,-1068240.0742000004,-1066396.5384999989,-1045299.3572999999,-925958.09560000058,-827437.81390000053,-756684.69480000006,-633377.39919999952,-541918.97710000013,-472856.41109999985,-353745.40269999974,-272058.30469999998,-213547.12649999984,-118341.30700000003,-72758.482400000023,-50656.610099999947,-20525.211499999998,-37699.217200000006,-72122.658199999976,-48961.551399999975,-72949.011600000056,-113988.58789999997,-80324.074099999969,-107097.51389999996,-143110.41980000003,-85694.865799999941,-85802.031799999997,-85886.259600000005,-85930.042099999991]
[null,"Netting Set + New Trade",{"$f":"SUMIF(C1032:C2031,\"<0\")/1000","v":0},{"$f":"SUMIF(D1032:D2031,\"<0\")/1000","v":-95974.586600000024},-316432.26689999999,-471059.69660000002,-619223.01080000016,-902790.27359999972,-1128088.4310000001,-1284984.3356999997,-1531532.0052000012,-1696201.9627999975,-1642217.8959999995,-1803829.7069999999,-1980097.7386000012,-2096295.9149999989,-2250022.307899999,-2348356.332200001,-2192598.1717000017,-2292662.0626999983,-2391995.976400001,-2441122.1337999976,-2518257.5838999986,-2592168.4993999987,-2459465.4945000005,-2557609.8597999983,-2568744.1810000022,-2565327.2765000006,-2624417.4288000022,-2652603.3087000004,-2472025.448400001,-2471196.516100002,-2439977.0258000013,-2383230.8482000018,-2396052.7838000003,-2392108.4274999974,-2223217.8021,-2230146.4143999969,-2200084.074099998,-2115651.9451999986,-2100289.015699998,-2070757.738500003,-1739116.9711000018,-1577706.9053000002,-1460856.9965999993,-1293472.0155000011,-1168366.0782999997,-1082204.2724000008,-769167.54539999994,-636868.12219999998,-518110.89930000051,-381144.17599999945,-304959.20899999986,-277359.36119999987,-100426.35100000005,-163311.65490000005,-256347.66310000006,-290366.99159999995,-386752.69950000063,-511307.6848000001,-284624.98290000018,-318128.96790000011,-358769.2973000005,-308789.06469999935,-311719.09370000008,-314896.53420000017,-317159.85479999997]
[null,"Incremental",{"$f":"C26-C25","v":0},{"$f":"D26-D25","v":-41474.394200000075},-135705.4917000001,-209219.36760000009,-270453.27590000036,-388516.94519999943,-504561.92479999945,-627860.99670000013,-755105.05140000081,-852806.19889999833,-750161.35109999892,-824900.47209999862,-933847.17500000191,-1023895.9484999978,-1100710.2785999994,-1144255.5675000022,-994641.69920000318,-1034779.9768999987,-1130575.0831000018,-1182233.701399998,-1227919.3247999984,-1287677.4004999979,-1167614.9419000014,-1228930.9625999979,-1246553.8314000024,-1281517.3609000004,-1305367.7460000021,-1345805.6368000014,-1190061.9001000002,-1189384.5709999998,-1183835.6091000012,-1183238.4217000008,-1174161.2761999995,-1198987.5896999976,-1076464.9201999998,-1074592.0331999953,-1063735.3283999981,-1047411.8709999982,-1033892.4771999991,-1025458.3812000031,-813158.87550000125,-750269.09139999968,-704172.3017999992,-660094.61630000162,-626447.10119999957,-609347.86130000092,-415422.1427000002,-364809.8175,-304563.77280000068,-262802.86899999942,-232200.72659999982,-226702.75109999994,-79901.139500000048,-125612.43770000004,-184225.00490000009,-241405.44019999998,-313803.6879000006,-397319.09690000012,-204300.90880000021,-211031.45400000014,-215658.87750000047,-223094.19889999941,-225917.06190000009,-229010.27460000018,-231229.81269999998]
[]
[null,"Netting set"]
[null,"Simulation 1",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1037,0)+IF(IncludeDeal2,Spreadsheet9.2!C2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2039,0)+IF(IncludeDeal4,Spreadsheet9.2!C3041,0)+IF(IncludeDeal5,Spreadsheet9.2!C4043,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1037,0)+IF(IncludeDeal2,Spreadsheet9.2!D2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2039,0)+IF(IncludeDeal4,Spreadsheet9.2!D3041,0)+IF(IncludeDeal5,Spreadsheet9.2!D4043,0)","v":18033.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1037,0)+IF(IncludeDeal2,Spreadsheet9.2!E2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2039,0)+IF(IncludeDeal4,Spreadsheet9.2!E3041,0)+IF(IncludeDeal5,Spreadsheet9.2!E4043,0)","v":382335.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1037,0)+IF(IncludeDeal2,Spreadsheet9.2!F2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2039,0)+IF(IncludeDeal4,Spreadsheet9.2!F3041,0)+IF(IncludeDeal5,Spreadsheet9.2!F4043,0)","v":1116943.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1037,0)+IF(IncludeDeal2,Spreadsheet9.2!G2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2039,0)+IF(IncludeDeal4,Spreadsheet9.2!G3041,0)+IF(IncludeDeal5,Spreadsheet9.2!G4043,0)","v":1330188},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1037,0)+IF(IncludeDeal2,Spreadsheet9.2!H2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2039,0)+IF(IncludeDeal4,Spreadsheet9.2!H3041,0)+IF(IncludeDeal5,Spreadsheet9.2!H4043,0)","v":2258270.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1037,0)+IF(IncludeDeal2,Spreadsheet9.2!I2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2039,0)+IF(IncludeDeal4,Spreadsheet9.2!I3041,0)+IF(IncludeDeal5,Spreadsheet9.2!I4043,0)","v":734527.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1037,0)+IF(IncludeDeal2,Spreadsheet9.2!J2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2039,0)+IF(IncludeDeal4,Spreadsheet9.2!J3041,0)+IF(IncludeDeal5,Spreadsheet9.2!J4043,0)","v":927597.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1037,0)+IF(IncludeDeal2,Spreadsheet9.2!K2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2039,0)+IF(IncludeDeal4,Spreadsheet9.2!K3041,0)+IF(IncludeDeal5,Spreadsheet9.2!K4043,0)","v":224057.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1037,0)+IF(IncludeDeal2,Spreadsheet9.2!L2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2039,0)+IF(IncludeDeal4,Spreadsheet9.2!L3041,0)+IF(IncludeDeal5,Spreadsheet9.2!L4043,0)","v":-123230},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1037,0)+IF(IncludeDeal2,Spreadsheet9.2!M2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2039,0)+IF(IncludeDeal4,Spreadsheet9.2!M3041,0)+IF(IncludeDeal5,Spreadsheet9.2!M4043,0)","v":-203867.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1037,0)+IF(IncludeDeal2,Spreadsheet9.2!N2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2039,0)+IF(IncludeDeal4,Spreadsheet9.2!N3041,0)+IF(IncludeDeal5,Spreadsheet9.2!N4043,0)","v":-220309.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1037,0)+IF(IncludeDeal2,Spreadsheet9.2!O2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2039,0)+IF(IncludeDeal4,Spreadsheet9.2!O3041,0)+IF(IncludeDeal5,Spreadsheet9.2!O4043,0)","v":390340.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1037,0)+IF(IncludeDeal2,Spreadsheet9.2!P2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2039,0)+IF(IncludeDeal4,Spreadsheet9.2!P3041,0)+IF(IncludeDeal5,Spreadsheet9.2!P4043,0)","v":-637447.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1037,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2039,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3041,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4043,0)","v":-733979.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1037,0)+IF(IncludeDeal2,Spreadsheet9.2!R2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2039,0)+IF(IncludeDeal4,Spreadsheet9.2!R3041,0)+IF(IncludeDeal5,Spreadsheet9.2!R4043,0)","v":-961410.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1037,0)+IF(IncludeDeal2,Spreadsheet9.2!S2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2039,0)+IF(IncludeDeal4,Spreadsheet9.2!S3041,0)+IF(IncludeDeal5,Spreadsheet9.2!S4043,0)","v":-1203534.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1037,0)+IF(IncludeDeal2,Spreadsheet9.2!T2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2039,0)+IF(IncludeDeal4,Spreadsheet9.2!T3041,0)+IF(IncludeDeal5,Spreadsheet9.2!T4043,0)","v":-80422.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1037,0)+IF(IncludeDeal2,Spreadsheet9.2!U2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2039,0)+IF(IncludeDeal4,Spreadsheet9.2!U3041,0)+IF(IncludeDeal5,Spreadsheet9.2!U4043,0)","v":-509359.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1037,0)+IF(IncludeDeal2,Spreadsheet9.2!V2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2039,0)+IF(IncludeDeal4,Spreadsheet9.2!V3041,0)+IF(IncludeDeal5,Spreadsheet9.2!V4043,0)","v":-813451.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1037,0)+IF(IncludeDeal2,Spreadsheet9.2!W2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2039,0)+IF(IncludeDeal4,Spreadsheet9.2!W3041,0)+IF(IncludeDeal5,Spreadsheet9.2!W4043,0)","v":-1079886.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1037,0)+IF(IncludeDeal2,Spreadsheet9.2!X2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2039,0)+IF(IncludeDeal4,Spreadsheet9.2!X3041,0)+IF(IncludeDeal5,Spreadsheet9.2!X4043,0)","v":-1083362.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1037,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2039,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3041,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4043,0)","v":-880121.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1037,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2039,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3041,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4043,0)","v":-948682.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4043,0)","v":-743390.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4043,0)","v":-533876.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4043,0)","v":-563182.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4043,0)","v":-904113.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4043,0)","v":-1048586.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4043,0)","v":-1022631.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4043,0)","v":-1120885.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4043,0)","v":-1456675.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4043,0)","v":-1603118.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4043,0)","v":-1539447.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4043,0)","v":-1405898.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4043,0)","v":-1531840.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4043,0)","v":-1286687.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4043,0)","v":-1207714.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4043,0)","v":-1020220.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4043,0)","v":-993116.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4043,0)","v":-584777.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4043,0)","v":-951570.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4043,0)","v":-510732.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4043,0)","v":-76334.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4043,0)","v":-35676.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4043,0)","v":343194.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4043,0)","v":493418.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4043,0)","v":590372},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4043,0)","v":515730.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3041,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4043,0)","v":530738.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4043,0)","v":542176.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4043,0)","v":506579.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4043,0)","v":445045.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4043,0)","v":332596.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4043,0)","v":234454.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4043,0)","v":173133.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4043,0)","v":141378.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4043,0)","v":59870.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4043,0)","v":-2110.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4043,0)","v":-18433.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4043,0)","v":-63747.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4043,0)","v":-39122.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4043,0)","v":-39185.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4043,0)","v":-39231.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2039,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3041,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4043,0)","v":-39257.1}]
[null,"Simulation 2",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1038,0)+IF(IncludeDeal2,Spreadsheet9.2!C2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2040,0)+IF(IncludeDeal4,Spreadsheet9.2!C3042,0)+IF(IncludeDeal5,Spreadsheet9.2!C4044,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1038,0)+IF(IncludeDeal2,Spreadsheet9.2!D2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2040,0)+IF(IncludeDeal4,Spreadsheet9.2!D3042,0)+IF(IncludeDeal5,Spreadsheet9.2!D4044,0)","v":138979.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1038,0)+IF(IncludeDeal2,Spreadsheet9.2!E2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2040,0)+IF(IncludeDeal4,Spreadsheet9.2!E3042,0)+IF(IncludeDeal5,Spreadsheet9.2!E4044,0)","v":128792.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1038,0)+IF(IncludeDeal2,Spreadsheet9.2!F2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2040,0)+IF(IncludeDeal4,Spreadsheet9.2!F3042,0)+IF(IncludeDeal5,Spreadsheet9.2!F4044,0)","v":-551692.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1038,0)+IF(IncludeDeal2,Spreadsheet9.2!G2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2040,0)+IF(IncludeDeal4,Spreadsheet9.2!G3042,0)+IF(IncludeDeal5,Spreadsheet9.2!G4044,0)","v":-536919.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1038,0)+IF(IncludeDeal2,Spreadsheet9.2!H2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2040,0)+IF(IncludeDeal4,Spreadsheet9.2!H3042,0)+IF(IncludeDeal5,Spreadsheet9.2!H4044,0)","v":-704749.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1038,0)+IF(IncludeDeal2,Spreadsheet9.2!I2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2040,0)+IF(IncludeDeal4,Spreadsheet9.2!I3042,0)+IF(IncludeDeal5,Spreadsheet9.2!I4044,0)","v":-57182.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1038,0)+IF(IncludeDeal2,Spreadsheet9.2!J2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2040,0)+IF(IncludeDeal4,Spreadsheet9.2!J3042,0)+IF(IncludeDeal5,Spreadsheet9.2!J4044,0)","v":-315549},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1038,0)+IF(IncludeDeal2,Spreadsheet9.2!K2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2040,0)+IF(IncludeDeal4,Spreadsheet9.2!K3042,0)+IF(IncludeDeal5,Spreadsheet9.2!K4044,0)","v":379750.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1038,0)+IF(IncludeDeal2,Spreadsheet9.2!L2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2040,0)+IF(IncludeDeal4,Spreadsheet9.2!L3042,0)+IF(IncludeDeal5,Spreadsheet9.2!L4044,0)","v":631281.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1038,0)+IF(IncludeDeal2,Spreadsheet9.2!M2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2040,0)+IF(IncludeDeal4,Spreadsheet9.2!M3042,0)+IF(IncludeDeal5,Spreadsheet9.2!M4044,0)","v":-76058.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1038,0)+IF(IncludeDeal2,Spreadsheet9.2!N2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2040,0)+IF(IncludeDeal4,Spreadsheet9.2!N3042,0)+IF(IncludeDeal5,Spreadsheet9.2!N4044,0)","v":-339030.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1038,0)+IF(IncludeDeal2,Spreadsheet9.2!O2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2040,0)+IF(IncludeDeal4,Spreadsheet9.2!O3042,0)+IF(IncludeDeal5,Spreadsheet9.2!O4044,0)","v":-718233.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1038,0)+IF(IncludeDeal2,Spreadsheet9.2!P2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2040,0)+IF(IncludeDeal4,Spreadsheet9.2!P3042,0)+IF(IncludeDeal5,Spreadsheet9.2!P4044,0)","v":-269749.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1038,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2040,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3042,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4044,0)","v":-204831.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1038,0)+IF(IncludeDeal2,Spreadsheet9.2!R2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2040,0)+IF(IncludeDeal4,Spreadsheet9.2!R3042,0)+IF(IncludeDeal5,Spreadsheet9.2!R4044,0)","v":-182602},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1038,0)+IF(IncludeDeal2,Spreadsheet9.2!S2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2040,0)+IF(IncludeDeal4,Spreadsheet9.2!S3042,0)+IF(IncludeDeal5,Spreadsheet9.2!S4044,0)","v":-888189.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1038,0)+IF(IncludeDeal2,Spreadsheet9.2!T2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2040,0)+IF(IncludeDeal4,Spreadsheet9.2!T3042,0)+IF(IncludeDeal5,Spreadsheet9.2!T4044,0)","v":-1211964},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1038,0)+IF(IncludeDeal2,Spreadsheet9.2!U2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2040,0)+IF(IncludeDeal4,Spreadsheet9.2!U3042,0)+IF(IncludeDeal5,Spreadsheet9.2!U4044,0)","v":-499983.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1038,0)+IF(IncludeDeal2,Spreadsheet9.2!V2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2040,0)+IF(IncludeDeal4,Spreadsheet9.2!V3042,0)+IF(IncludeDeal5,Spreadsheet9.2!V4044,0)","v":-767295.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1038,0)+IF(IncludeDeal2,Spreadsheet9.2!W2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2040,0)+IF(IncludeDeal4,Spreadsheet9.2!W3042,0)+IF(IncludeDeal5,Spreadsheet9.2!W4044,0)","v":-1472080.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1038,0)+IF(IncludeDeal2,Spreadsheet9.2!X2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2040,0)+IF(IncludeDeal4,Spreadsheet9.2!X3042,0)+IF(IncludeDeal5,Spreadsheet9.2!X4044,0)","v":-1988804.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1038,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2040,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3042,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4044,0)","v":-2229407.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1038,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2040,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3042,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4044,0)","v":-1664315},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4044,0)","v":-1442758.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4044,0)","v":-1204091.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4044,0)","v":-654690.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4044,0)","v":-763577.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4044,0)","v":-976205.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4044,0)","v":-1246077.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4044,0)","v":-852816.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4044,0)","v":-258308.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4044,0)","v":-722632.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4044,0)","v":-1146764.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4044,0)","v":-927334.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4044,0)","v":-836307.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4044,0)","v":-1340696.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4044,0)","v":-920942.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4044,0)","v":-680515.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4044,0)","v":-816084},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4044,0)","v":-773410.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4044,0)","v":-879286.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4044,0)","v":-569517.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4044,0)","v":-301933.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4044,0)","v":-57696.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4044,0)","v":-21494.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4044,0)","v":-105695.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4044,0)","v":14776.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4044,0)","v":127431.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3042,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4044,0)","v":165409.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4044,0)","v":302666},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4044,0)","v":369541.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4044,0)","v":463798.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4044,0)","v":398255.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4044,0)","v":298794},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4044,0)","v":262189.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4044,0)","v":201255.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4044,0)","v":111773.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4044,0)","v":53256.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4044,0)","v":-11747.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4044,0)","v":-72188.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4044,0)","v":-61193.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4044,0)","v":-61283.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4044,0)","v":-61352.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2040,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3042,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4044,0)","v":-61397}]
[null,"Simulation 3",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1039,0)+IF(IncludeDeal2,Spreadsheet9.2!C2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2041,0)+IF(IncludeDeal4,Spreadsheet9.2!C3043,0)+IF(IncludeDeal5,Spreadsheet9.2!C4045,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1039,0)+IF(IncludeDeal2,Spreadsheet9.2!D2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2041,0)+IF(IncludeDeal4,Spreadsheet9.2!D3043,0)+IF(IncludeDeal5,Spreadsheet9.2!D4045,0)","v":66124.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1039,0)+IF(IncludeDeal2,Spreadsheet9.2!E2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2041,0)+IF(IncludeDeal4,Spreadsheet9.2!E3043,0)+IF(IncludeDeal5,Spreadsheet9.2!E4045,0)","v":522389.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1039,0)+IF(IncludeDeal2,Spreadsheet9.2!F2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2041,0)+IF(IncludeDeal4,Spreadsheet9.2!F3043,0)+IF(IncludeDeal5,Spreadsheet9.2!F4045,0)","v":228200.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1039,0)+IF(IncludeDeal2,Spreadsheet9.2!G2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2041,0)+IF(IncludeDeal4,Spreadsheet9.2!G3043,0)+IF(IncludeDeal5,Spreadsheet9.2!G4045,0)","v":924872},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1039,0)+IF(IncludeDeal2,Spreadsheet9.2!H2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2041,0)+IF(IncludeDeal4,Spreadsheet9.2!H3043,0)+IF(IncludeDeal5,Spreadsheet9.2!H4045,0)","v":1926126.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1039,0)+IF(IncludeDeal2,Spreadsheet9.2!I2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2041,0)+IF(IncludeDeal4,Spreadsheet9.2!I3043,0)+IF(IncludeDeal5,Spreadsheet9.2!I4045,0)","v":2187326.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1039,0)+IF(IncludeDeal2,Spreadsheet9.2!J2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2041,0)+IF(IncludeDeal4,Spreadsheet9.2!J3043,0)+IF(IncludeDeal5,Spreadsheet9.2!J4045,0)","v":1310398.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1039,0)+IF(IncludeDeal2,Spreadsheet9.2!K2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2041,0)+IF(IncludeDeal4,Spreadsheet9.2!K3043,0)+IF(IncludeDeal5,Spreadsheet9.2!K4045,0)","v":2118316.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1039,0)+IF(IncludeDeal2,Spreadsheet9.2!L2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2041,0)+IF(IncludeDeal4,Spreadsheet9.2!L3043,0)+IF(IncludeDeal5,Spreadsheet9.2!L4045,0)","v":2660740.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1039,0)+IF(IncludeDeal2,Spreadsheet9.2!M2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2041,0)+IF(IncludeDeal4,Spreadsheet9.2!M3043,0)+IF(IncludeDeal5,Spreadsheet9.2!M4045,0)","v":2779160.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1039,0)+IF(IncludeDeal2,Spreadsheet9.2!N2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2041,0)+IF(IncludeDeal4,Spreadsheet9.2!N3043,0)+IF(IncludeDeal5,Spreadsheet9.2!N4045,0)","v":1496119.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1039,0)+IF(IncludeDeal2,Spreadsheet9.2!O2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2041,0)+IF(IncludeDeal4,Spreadsheet9.2!O3043,0)+IF(IncludeDeal5,Spreadsheet9.2!O4045,0)","v":300663.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1039,0)+IF(IncludeDeal2,Spreadsheet9.2!P2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2041,0)+IF(IncludeDeal4,Spreadsheet9.2!P3043,0)+IF(IncludeDeal5,Spreadsheet9.2!P4045,0)","v":-70051.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1039,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2041,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3043,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4045,0)","v":350506.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1039,0)+IF(IncludeDeal2,Spreadsheet9.2!R2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2041,0)+IF(IncludeDeal4,Spreadsheet9.2!R3043,0)+IF(IncludeDeal5,Spreadsheet9.2!R4045,0)","v":13618.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1039,0)+IF(IncludeDeal2,Spreadsheet9.2!S2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2041,0)+IF(IncludeDeal4,Spreadsheet9.2!S3043,0)+IF(IncludeDeal5,Spreadsheet9.2!S4045,0)","v":98195},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1039,0)+IF(IncludeDeal2,Spreadsheet9.2!T2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2041,0)+IF(IncludeDeal4,Spreadsheet9.2!T3043,0)+IF(IncludeDeal5,Spreadsheet9.2!T4045,0)","v":-687545.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1039,0)+IF(IncludeDeal2,Spreadsheet9.2!U2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2041,0)+IF(IncludeDeal4,Spreadsheet9.2!U3043,0)+IF(IncludeDeal5,Spreadsheet9.2!U4045,0)","v":-341370.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1039,0)+IF(IncludeDeal2,Spreadsheet9.2!V2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2041,0)+IF(IncludeDeal4,Spreadsheet9.2!V3043,0)+IF(IncludeDeal5,Spreadsheet9.2!V4045,0)","v":841650.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1039,0)+IF(IncludeDeal2,Spreadsheet9.2!W2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2041,0)+IF(IncludeDeal4,Spreadsheet9.2!W3043,0)+IF(IncludeDeal5,Spreadsheet9.2!W4045,0)","v":249393.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1039,0)+IF(IncludeDeal2,Spreadsheet9.2!X2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2041,0)+IF(IncludeDeal4,Spreadsheet9.2!X3043,0)+IF(IncludeDeal5,Spreadsheet9.2!X4045,0)","v":-93331.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1039,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2041,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3043,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4045,0)","v":188603.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1039,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2041,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3043,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4045,0)","v":181627.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4045,0)","v":-107399.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4045,0)","v":1318005.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4045,0)","v":317166.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4045,0)","v":-87765.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4045,0)","v":783818.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4045,0)","v":156287.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4045,0)","v":786056.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4045,0)","v":1053036.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4045,0)","v":1758954.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4045,0)","v":1497369.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4045,0)","v":1468184.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4045,0)","v":1510701.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4045,0)","v":2571257.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4045,0)","v":1780950.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4045,0)","v":1714197.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4045,0)","v":1491570},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4045,0)","v":1355564.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4045,0)","v":1362152.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4045,0)","v":1050800.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4045,0)","v":1027771.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4045,0)","v":1053379.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4045,0)","v":976762.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4045,0)","v":989279.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4045,0)","v":1130130.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4045,0)","v":1359490.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3043,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4045,0)","v":1021976.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4045,0)","v":892632.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4045,0)","v":737129.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4045,0)","v":584937.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4045,0)","v":457856.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4045,0)","v":361548.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4045,0)","v":283313.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4045,0)","v":237044.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4045,0)","v":153309.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4045,0)","v":101406},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4045,0)","v":56637.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4045,0)","v":32235.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4045,0)","v":23166.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4045,0)","v":23192.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4045,0)","v":23228.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2041,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3043,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4045,0)","v":23258.9}]
[null,"Simulation 4",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1040,0)+IF(IncludeDeal2,Spreadsheet9.2!C2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2042,0)+IF(IncludeDeal4,Spreadsheet9.2!C3044,0)+IF(IncludeDeal5,Spreadsheet9.2!C4046,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1040,0)+IF(IncludeDeal2,Spreadsheet9.2!D2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2042,0)+IF(IncludeDeal4,Spreadsheet9.2!D3044,0)+IF(IncludeDeal5,Spreadsheet9.2!D4046,0)","v":29300.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1040,0)+IF(IncludeDeal2,Spreadsheet9.2!E2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2042,0)+IF(IncludeDeal4,Spreadsheet9.2!E3044,0)+IF(IncludeDeal5,Spreadsheet9.2!E4046,0)","v":280482.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1040,0)+IF(IncludeDeal2,Spreadsheet9.2!F2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2042,0)+IF(IncludeDeal4,Spreadsheet9.2!F3044,0)+IF(IncludeDeal5,Spreadsheet9.2!F4046,0)","v":51061.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1040,0)+IF(IncludeDeal2,Spreadsheet9.2!G2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2042,0)+IF(IncludeDeal4,Spreadsheet9.2!G3044,0)+IF(IncludeDeal5,Spreadsheet9.2!G4046,0)","v":128410.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1040,0)+IF(IncludeDeal2,Spreadsheet9.2!H2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2042,0)+IF(IncludeDeal4,Spreadsheet9.2!H3044,0)+IF(IncludeDeal5,Spreadsheet9.2!H4046,0)","v":1719670.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1040,0)+IF(IncludeDeal2,Spreadsheet9.2!I2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2042,0)+IF(IncludeDeal4,Spreadsheet9.2!I3044,0)+IF(IncludeDeal5,Spreadsheet9.2!I4046,0)","v":1764838},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1040,0)+IF(IncludeDeal2,Spreadsheet9.2!J2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2042,0)+IF(IncludeDeal4,Spreadsheet9.2!J3044,0)+IF(IncludeDeal5,Spreadsheet9.2!J4046,0)","v":1672057.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1040,0)+IF(IncludeDeal2,Spreadsheet9.2!K2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2042,0)+IF(IncludeDeal4,Spreadsheet9.2!K3044,0)+IF(IncludeDeal5,Spreadsheet9.2!K4046,0)","v":2472406.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1040,0)+IF(IncludeDeal2,Spreadsheet9.2!L2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2042,0)+IF(IncludeDeal4,Spreadsheet9.2!L3044,0)+IF(IncludeDeal5,Spreadsheet9.2!L4046,0)","v":2549915.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1040,0)+IF(IncludeDeal2,Spreadsheet9.2!M2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2042,0)+IF(IncludeDeal4,Spreadsheet9.2!M3044,0)+IF(IncludeDeal5,Spreadsheet9.2!M4046,0)","v":3138446.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1040,0)+IF(IncludeDeal2,Spreadsheet9.2!N2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2042,0)+IF(IncludeDeal4,Spreadsheet9.2!N3044,0)+IF(IncludeDeal5,Spreadsheet9.2!N4046,0)","v":4212265.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1040,0)+IF(IncludeDeal2,Spreadsheet9.2!O2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2042,0)+IF(IncludeDeal4,Spreadsheet9.2!O3044,0)+IF(IncludeDeal5,Spreadsheet9.2!O4046,0)","v":3829626.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1040,0)+IF(IncludeDeal2,Spreadsheet9.2!P2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2042,0)+IF(IncludeDeal4,Spreadsheet9.2!P3044,0)+IF(IncludeDeal5,Spreadsheet9.2!P4046,0)","v":3829205},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1040,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2042,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3044,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4046,0)","v":3365339.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1040,0)+IF(IncludeDeal2,Spreadsheet9.2!R2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2042,0)+IF(IncludeDeal4,Spreadsheet9.2!R3044,0)+IF(IncludeDeal5,Spreadsheet9.2!R4046,0)","v":2064318.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1040,0)+IF(IncludeDeal2,Spreadsheet9.2!S2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2042,0)+IF(IncludeDeal4,Spreadsheet9.2!S3044,0)+IF(IncludeDeal5,Spreadsheet9.2!S4046,0)","v":1831103.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1040,0)+IF(IncludeDeal2,Spreadsheet9.2!T2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2042,0)+IF(IncludeDeal4,Spreadsheet9.2!T3044,0)+IF(IncludeDeal5,Spreadsheet9.2!T4046,0)","v":1916123.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1040,0)+IF(IncludeDeal2,Spreadsheet9.2!U2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2042,0)+IF(IncludeDeal4,Spreadsheet9.2!U3044,0)+IF(IncludeDeal5,Spreadsheet9.2!U4046,0)","v":2134175.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1040,0)+IF(IncludeDeal2,Spreadsheet9.2!V2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2042,0)+IF(IncludeDeal4,Spreadsheet9.2!V3044,0)+IF(IncludeDeal5,Spreadsheet9.2!V4046,0)","v":2664600.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1040,0)+IF(IncludeDeal2,Spreadsheet9.2!W2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2042,0)+IF(IncludeDeal4,Spreadsheet9.2!W3044,0)+IF(IncludeDeal5,Spreadsheet9.2!W4046,0)","v":3168675.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1040,0)+IF(IncludeDeal2,Spreadsheet9.2!X2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2042,0)+IF(IncludeDeal4,Spreadsheet9.2!X3044,0)+IF(IncludeDeal5,Spreadsheet9.2!X4046,0)","v":3148773.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1040,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2042,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3044,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4046,0)","v":2845835.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1040,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2042,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3044,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4046,0)","v":2174860.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4046,0)","v":2124518.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4046,0)","v":2762063.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4046,0)","v":2301481.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4046,0)","v":3039193.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4046,0)","v":2470333},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4046,0)","v":1469260.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4046,0)","v":1137774.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4046,0)","v":1472167.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4046,0)","v":85484.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4046,0)","v":32260.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4046,0)","v":763125.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4046,0)","v":604686.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4046,0)","v":1269749.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4046,0)","v":1018416.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4046,0)","v":928588.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4046,0)","v":821015.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4046,0)","v":984288.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4046,0)","v":1450021.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4046,0)","v":1289021.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4046,0)","v":898262},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4046,0)","v":558857.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4046,0)","v":225205},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4046,0)","v":256774.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4046,0)","v":294974.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4046,0)","v":450694.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3044,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4046,0)","v":605617.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4046,0)","v":362763.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4046,0)","v":274986.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4046,0)","v":298220.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4046,0)","v":179903.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4046,0)","v":46605.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4046,0)","v":29445.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4046,0)","v":-32373.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4046,0)","v":-87602.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4046,0)","v":-31563.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4046,0)","v":-83816.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4046,0)","v":-121781},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4046,0)","v":-75340.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4046,0)","v":-75439.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4046,0)","v":-75535.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2042,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3044,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4046,0)","v":-75586.7}]
[null,"Simulation 5",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1041,0)+IF(IncludeDeal2,Spreadsheet9.2!C2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2043,0)+IF(IncludeDeal4,Spreadsheet9.2!C3045,0)+IF(IncludeDeal5,Spreadsheet9.2!C4047,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1041,0)+IF(IncludeDeal2,Spreadsheet9.2!D2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2043,0)+IF(IncludeDeal4,Spreadsheet9.2!D3045,0)+IF(IncludeDeal5,Spreadsheet9.2!D4047,0)","v":285690},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1041,0)+IF(IncludeDeal2,Spreadsheet9.2!E2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2043,0)+IF(IncludeDeal4,Spreadsheet9.2!E3045,0)+IF(IncludeDeal5,Spreadsheet9.2!E4047,0)","v":207232.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1041,0)+IF(IncludeDeal2,Spreadsheet9.2!F2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2043,0)+IF(IncludeDeal4,Spreadsheet9.2!F3045,0)+IF(IncludeDeal5,Spreadsheet9.2!F4047,0)","v":150964.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1041,0)+IF(IncludeDeal2,Spreadsheet9.2!G2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2043,0)+IF(IncludeDeal4,Spreadsheet9.2!G3045,0)+IF(IncludeDeal5,Spreadsheet9.2!G4047,0)","v":490165.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1041,0)+IF(IncludeDeal2,Spreadsheet9.2!H2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2043,0)+IF(IncludeDeal4,Spreadsheet9.2!H3045,0)+IF(IncludeDeal5,Spreadsheet9.2!H4047,0)","v":-697960.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1041,0)+IF(IncludeDeal2,Spreadsheet9.2!I2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2043,0)+IF(IncludeDeal4,Spreadsheet9.2!I3045,0)+IF(IncludeDeal5,Spreadsheet9.2!I4047,0)","v":-782708},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1041,0)+IF(IncludeDeal2,Spreadsheet9.2!J2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2043,0)+IF(IncludeDeal4,Spreadsheet9.2!J3045,0)+IF(IncludeDeal5,Spreadsheet9.2!J4047,0)","v":-338469.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1041,0)+IF(IncludeDeal2,Spreadsheet9.2!K2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2043,0)+IF(IncludeDeal4,Spreadsheet9.2!K3045,0)+IF(IncludeDeal5,Spreadsheet9.2!K4047,0)","v":-801481.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1041,0)+IF(IncludeDeal2,Spreadsheet9.2!L2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2043,0)+IF(IncludeDeal4,Spreadsheet9.2!L3045,0)+IF(IncludeDeal5,Spreadsheet9.2!L4047,0)","v":-1229853.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1041,0)+IF(IncludeDeal2,Spreadsheet9.2!M2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2043,0)+IF(IncludeDeal4,Spreadsheet9.2!M3045,0)+IF(IncludeDeal5,Spreadsheet9.2!M4047,0)","v":-1113001.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1041,0)+IF(IncludeDeal2,Spreadsheet9.2!N2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2043,0)+IF(IncludeDeal4,Spreadsheet9.2!N3045,0)+IF(IncludeDeal5,Spreadsheet9.2!N4047,0)","v":-53336.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1041,0)+IF(IncludeDeal2,Spreadsheet9.2!O2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2043,0)+IF(IncludeDeal4,Spreadsheet9.2!O3045,0)+IF(IncludeDeal5,Spreadsheet9.2!O4047,0)","v":548232.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1041,0)+IF(IncludeDeal2,Spreadsheet9.2!P2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2043,0)+IF(IncludeDeal4,Spreadsheet9.2!P3045,0)+IF(IncludeDeal5,Spreadsheet9.2!P4047,0)","v":903574.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1041,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2043,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3045,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4047,0)","v":892617.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1041,0)+IF(IncludeDeal2,Spreadsheet9.2!R2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2043,0)+IF(IncludeDeal4,Spreadsheet9.2!R3045,0)+IF(IncludeDeal5,Spreadsheet9.2!R4047,0)","v":1727495.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1041,0)+IF(IncludeDeal2,Spreadsheet9.2!S2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2043,0)+IF(IncludeDeal4,Spreadsheet9.2!S3045,0)+IF(IncludeDeal5,Spreadsheet9.2!S4047,0)","v":1275465.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1041,0)+IF(IncludeDeal2,Spreadsheet9.2!T2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2043,0)+IF(IncludeDeal4,Spreadsheet9.2!T3045,0)+IF(IncludeDeal5,Spreadsheet9.2!T4047,0)","v":679304.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1041,0)+IF(IncludeDeal2,Spreadsheet9.2!U2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2043,0)+IF(IncludeDeal4,Spreadsheet9.2!U3045,0)+IF(IncludeDeal5,Spreadsheet9.2!U4047,0)","v":1365271.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1041,0)+IF(IncludeDeal2,Spreadsheet9.2!V2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2043,0)+IF(IncludeDeal4,Spreadsheet9.2!V3045,0)+IF(IncludeDeal5,Spreadsheet9.2!V4047,0)","v":1778602.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1041,0)+IF(IncludeDeal2,Spreadsheet9.2!W2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2043,0)+IF(IncludeDeal4,Spreadsheet9.2!W3045,0)+IF(IncludeDeal5,Spreadsheet9.2!W4047,0)","v":381939},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1041,0)+IF(IncludeDeal2,Spreadsheet9.2!X2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2043,0)+IF(IncludeDeal4,Spreadsheet9.2!X3045,0)+IF(IncludeDeal5,Spreadsheet9.2!X4047,0)","v":-40420.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1041,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2043,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3045,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4047,0)","v":159617.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1041,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2043,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3045,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4047,0)","v":343172.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4047,0)","v":-197738.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4047,0)","v":48166.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4047,0)","v":236389.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4047,0)","v":45195.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4047,0)","v":-201942.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4047,0)","v":20200},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4047,0)","v":-836447.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4047,0)","v":-729857.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4047,0)","v":-1000681},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4047,0)","v":-1055940.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4047,0)","v":-1267802.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4047,0)","v":-1599576.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4047,0)","v":-1539604.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4047,0)","v":-1613812.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4047,0)","v":-1696572.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4047,0)","v":-1597457.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4047,0)","v":-1501137.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4047,0)","v":-1286993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4047,0)","v":-1102831.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4047,0)","v":-928836.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4047,0)","v":-695594.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4047,0)","v":-587374.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4047,0)","v":-552041.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4047,0)","v":-367742.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4047,0)","v":-114316},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3045,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4047,0)","v":-33454.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4047,0)","v":154140.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4047,0)","v":321846.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4047,0)","v":397084.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4047,0)","v":320529.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4047,0)","v":188798.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4047,0)","v":142554.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4047,0)","v":120421.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4047,0)","v":30989.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4047,0)","v":49569},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4047,0)","v":-9500.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4047,0)","v":-71248.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4047,0)","v":-56457.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4047,0)","v":-56534.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4047,0)","v":-56600},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2043,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3045,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4047,0)","v":-56644.6}]
[null,"Simulation 6",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1042,0)+IF(IncludeDeal2,Spreadsheet9.2!C2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2044,0)+IF(IncludeDeal4,Spreadsheet9.2!C3046,0)+IF(IncludeDeal5,Spreadsheet9.2!C4048,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1042,0)+IF(IncludeDeal2,Spreadsheet9.2!D2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2044,0)+IF(IncludeDeal4,Spreadsheet9.2!D3046,0)+IF(IncludeDeal5,Spreadsheet9.2!D4048,0)","v":-75518.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1042,0)+IF(IncludeDeal2,Spreadsheet9.2!E2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2044,0)+IF(IncludeDeal4,Spreadsheet9.2!E3046,0)+IF(IncludeDeal5,Spreadsheet9.2!E4048,0)","v":-532.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1042,0)+IF(IncludeDeal2,Spreadsheet9.2!F2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2044,0)+IF(IncludeDeal4,Spreadsheet9.2!F3046,0)+IF(IncludeDeal5,Spreadsheet9.2!F4048,0)","v":-89044},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1042,0)+IF(IncludeDeal2,Spreadsheet9.2!G2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2044,0)+IF(IncludeDeal4,Spreadsheet9.2!G3046,0)+IF(IncludeDeal5,Spreadsheet9.2!G4048,0)","v":83632.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1042,0)+IF(IncludeDeal2,Spreadsheet9.2!H2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2044,0)+IF(IncludeDeal4,Spreadsheet9.2!H3046,0)+IF(IncludeDeal5,Spreadsheet9.2!H4048,0)","v":-1290145.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1042,0)+IF(IncludeDeal2,Spreadsheet9.2!I2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2044,0)+IF(IncludeDeal4,Spreadsheet9.2!I3046,0)+IF(IncludeDeal5,Spreadsheet9.2!I4048,0)","v":-1460216.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1042,0)+IF(IncludeDeal2,Spreadsheet9.2!J2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2044,0)+IF(IncludeDeal4,Spreadsheet9.2!J3046,0)+IF(IncludeDeal5,Spreadsheet9.2!J4048,0)","v":-1952432.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1042,0)+IF(IncludeDeal2,Spreadsheet9.2!K2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2044,0)+IF(IncludeDeal4,Spreadsheet9.2!K3046,0)+IF(IncludeDeal5,Spreadsheet9.2!K4048,0)","v":-2076121.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1042,0)+IF(IncludeDeal2,Spreadsheet9.2!L2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2044,0)+IF(IncludeDeal4,Spreadsheet9.2!L3046,0)+IF(IncludeDeal5,Spreadsheet9.2!L4048,0)","v":-2373405.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1042,0)+IF(IncludeDeal2,Spreadsheet9.2!M2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2044,0)+IF(IncludeDeal4,Spreadsheet9.2!M3046,0)+IF(IncludeDeal5,Spreadsheet9.2!M4048,0)","v":-2239977.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1042,0)+IF(IncludeDeal2,Spreadsheet9.2!N2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2044,0)+IF(IncludeDeal4,Spreadsheet9.2!N3046,0)+IF(IncludeDeal5,Spreadsheet9.2!N4048,0)","v":-2832637.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1042,0)+IF(IncludeDeal2,Spreadsheet9.2!O2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2044,0)+IF(IncludeDeal4,Spreadsheet9.2!O3046,0)+IF(IncludeDeal5,Spreadsheet9.2!O4048,0)","v":-2152457},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1042,0)+IF(IncludeDeal2,Spreadsheet9.2!P2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2044,0)+IF(IncludeDeal4,Spreadsheet9.2!P3046,0)+IF(IncludeDeal5,Spreadsheet9.2!P4048,0)","v":-1524167.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1042,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2044,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3046,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4048,0)","v":-1845058.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1042,0)+IF(IncludeDeal2,Spreadsheet9.2!R2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2044,0)+IF(IncludeDeal4,Spreadsheet9.2!R3046,0)+IF(IncludeDeal5,Spreadsheet9.2!R4048,0)","v":-1153093.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1042,0)+IF(IncludeDeal2,Spreadsheet9.2!S2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2044,0)+IF(IncludeDeal4,Spreadsheet9.2!S3046,0)+IF(IncludeDeal5,Spreadsheet9.2!S4048,0)","v":-1748221.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1042,0)+IF(IncludeDeal2,Spreadsheet9.2!T2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2044,0)+IF(IncludeDeal4,Spreadsheet9.2!T3046,0)+IF(IncludeDeal5,Spreadsheet9.2!T4048,0)","v":-2243107.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1042,0)+IF(IncludeDeal2,Spreadsheet9.2!U2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2044,0)+IF(IncludeDeal4,Spreadsheet9.2!U3046,0)+IF(IncludeDeal5,Spreadsheet9.2!U4048,0)","v":-2303936.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1042,0)+IF(IncludeDeal2,Spreadsheet9.2!V2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2044,0)+IF(IncludeDeal4,Spreadsheet9.2!V3046,0)+IF(IncludeDeal5,Spreadsheet9.2!V4048,0)","v":-2251819.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1042,0)+IF(IncludeDeal2,Spreadsheet9.2!W2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2044,0)+IF(IncludeDeal4,Spreadsheet9.2!W3046,0)+IF(IncludeDeal5,Spreadsheet9.2!W4048,0)","v":-2690642.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1042,0)+IF(IncludeDeal2,Spreadsheet9.2!X2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2044,0)+IF(IncludeDeal4,Spreadsheet9.2!X3046,0)+IF(IncludeDeal5,Spreadsheet9.2!X4048,0)","v":-2607173.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1042,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2044,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3046,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4048,0)","v":-1639259.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1042,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2044,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3046,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4048,0)","v":-1914307},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4048,0)","v":-2763107.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4048,0)","v":-2489732.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4048,0)","v":-2227530.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4048,0)","v":-2231081.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4048,0)","v":-1983176.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4048,0)","v":-2159543.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4048,0)","v":-1981821.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4048,0)","v":-2098468.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4048,0)","v":-2281238.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4048,0)","v":-2123093.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4048,0)","v":-1912114.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4048,0)","v":-1904033},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4048,0)","v":-1198864},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4048,0)","v":-995827.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4048,0)","v":-706992.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4048,0)","v":-507119.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4048,0)","v":-335897.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4048,0)","v":62159.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4048,0)","v":383533.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4048,0)","v":84448.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4048,0)","v":-9000.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4048,0)","v":-261742.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4048,0)","v":-264995.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4048,0)","v":-172904.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4048,0)","v":-145227.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3046,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4048,0)","v":190000},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4048,0)","v":247963.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4048,0)","v":286017.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4048,0)","v":318791.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4048,0)","v":164029.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4048,0)","v":-111.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4048,0)","v":3151},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4048,0)","v":-91212.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4048,0)","v":-207825},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4048,0)","v":-122601.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4048,0)","v":-158303.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4048,0)","v":-245310.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4048,0)","v":-140173.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4048,0)","v":-140372},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4048,0)","v":-140489.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2044,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3046,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4048,0)","v":-140528.6}]
[null,"Simulation 7",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1043,0)+IF(IncludeDeal2,Spreadsheet9.2!C2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2045,0)+IF(IncludeDeal4,Spreadsheet9.2!C3047,0)+IF(IncludeDeal5,Spreadsheet9.2!C4049,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1043,0)+IF(IncludeDeal2,Spreadsheet9.2!D2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2045,0)+IF(IncludeDeal4,Spreadsheet9.2!D3047,0)+IF(IncludeDeal5,Spreadsheet9.2!D4049,0)","v":59240.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1043,0)+IF(IncludeDeal2,Spreadsheet9.2!E2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2045,0)+IF(IncludeDeal4,Spreadsheet9.2!E3047,0)+IF(IncludeDeal5,Spreadsheet9.2!E4049,0)","v":-192782.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1043,0)+IF(IncludeDeal2,Spreadsheet9.2!F2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2045,0)+IF(IncludeDeal4,Spreadsheet9.2!F3047,0)+IF(IncludeDeal5,Spreadsheet9.2!F4049,0)","v":54372.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1043,0)+IF(IncludeDeal2,Spreadsheet9.2!G2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2045,0)+IF(IncludeDeal4,Spreadsheet9.2!G3047,0)+IF(IncludeDeal5,Spreadsheet9.2!G4049,0)","v":678455.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1043,0)+IF(IncludeDeal2,Spreadsheet9.2!H2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2045,0)+IF(IncludeDeal4,Spreadsheet9.2!H3047,0)+IF(IncludeDeal5,Spreadsheet9.2!H4049,0)","v":396542.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1043,0)+IF(IncludeDeal2,Spreadsheet9.2!I2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2045,0)+IF(IncludeDeal4,Spreadsheet9.2!I3047,0)+IF(IncludeDeal5,Spreadsheet9.2!I4049,0)","v":320306.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1043,0)+IF(IncludeDeal2,Spreadsheet9.2!J2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2045,0)+IF(IncludeDeal4,Spreadsheet9.2!J3047,0)+IF(IncludeDeal5,Spreadsheet9.2!J4049,0)","v":291104.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1043,0)+IF(IncludeDeal2,Spreadsheet9.2!K2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2045,0)+IF(IncludeDeal4,Spreadsheet9.2!K3047,0)+IF(IncludeDeal5,Spreadsheet9.2!K4049,0)","v":491640.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1043,0)+IF(IncludeDeal2,Spreadsheet9.2!L2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2045,0)+IF(IncludeDeal4,Spreadsheet9.2!L3047,0)+IF(IncludeDeal5,Spreadsheet9.2!L4049,0)","v":-397786.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1043,0)+IF(IncludeDeal2,Spreadsheet9.2!M2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2045,0)+IF(IncludeDeal4,Spreadsheet9.2!M3047,0)+IF(IncludeDeal5,Spreadsheet9.2!M4049,0)","v":-317928.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1043,0)+IF(IncludeDeal2,Spreadsheet9.2!N2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2045,0)+IF(IncludeDeal4,Spreadsheet9.2!N3047,0)+IF(IncludeDeal5,Spreadsheet9.2!N4049,0)","v":-707209.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1043,0)+IF(IncludeDeal2,Spreadsheet9.2!O2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2045,0)+IF(IncludeDeal4,Spreadsheet9.2!O3047,0)+IF(IncludeDeal5,Spreadsheet9.2!O4049,0)","v":-542275.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1043,0)+IF(IncludeDeal2,Spreadsheet9.2!P2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2045,0)+IF(IncludeDeal4,Spreadsheet9.2!P3047,0)+IF(IncludeDeal5,Spreadsheet9.2!P4049,0)","v":307708.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1043,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2045,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3047,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4049,0)","v":70158.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1043,0)+IF(IncludeDeal2,Spreadsheet9.2!R2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2045,0)+IF(IncludeDeal4,Spreadsheet9.2!R3047,0)+IF(IncludeDeal5,Spreadsheet9.2!R4049,0)","v":-615792.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1043,0)+IF(IncludeDeal2,Spreadsheet9.2!S2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2045,0)+IF(IncludeDeal4,Spreadsheet9.2!S3047,0)+IF(IncludeDeal5,Spreadsheet9.2!S4049,0)","v":-821429.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1043,0)+IF(IncludeDeal2,Spreadsheet9.2!T2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2045,0)+IF(IncludeDeal4,Spreadsheet9.2!T3047,0)+IF(IncludeDeal5,Spreadsheet9.2!T4049,0)","v":-846888.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1043,0)+IF(IncludeDeal2,Spreadsheet9.2!U2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2045,0)+IF(IncludeDeal4,Spreadsheet9.2!U3047,0)+IF(IncludeDeal5,Spreadsheet9.2!U4049,0)","v":-1164680},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1043,0)+IF(IncludeDeal2,Spreadsheet9.2!V2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2045,0)+IF(IncludeDeal4,Spreadsheet9.2!V3047,0)+IF(IncludeDeal5,Spreadsheet9.2!V4049,0)","v":-2186264.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1043,0)+IF(IncludeDeal2,Spreadsheet9.2!W2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2045,0)+IF(IncludeDeal4,Spreadsheet9.2!W3047,0)+IF(IncludeDeal5,Spreadsheet9.2!W4049,0)","v":-2243549.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1043,0)+IF(IncludeDeal2,Spreadsheet9.2!X2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2045,0)+IF(IncludeDeal4,Spreadsheet9.2!X3047,0)+IF(IncludeDeal5,Spreadsheet9.2!X4049,0)","v":-2751290.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1043,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2045,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3047,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4049,0)","v":-2311573.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1043,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2045,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3047,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4049,0)","v":-2137229},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4049,0)","v":-1605877.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4049,0)","v":-755767.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4049,0)","v":-313648.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4049,0)","v":-467120.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4049,0)","v":-329990.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4049,0)","v":-116827.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4049,0)","v":-291345},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4049,0)","v":416533.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4049,0)","v":-705301.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4049,0)","v":-985462.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4049,0)","v":-934544.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4049,0)","v":-815553.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4049,0)","v":-809138.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4049,0)","v":-693355.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4049,0)","v":75188.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4049,0)","v":469285.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4049,0)","v":543010.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4049,0)","v":495544.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4049,0)","v":-344080.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4049,0)","v":-362489.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4049,0)","v":-617364.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4049,0)","v":-657896.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4049,0)","v":-362460.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4049,0)","v":-445319.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4049,0)","v":-395295.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3047,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4049,0)","v":-358948.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4049,0)","v":-441879.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4049,0)","v":-406713.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4049,0)","v":-233506.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4049,0)","v":-302859.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4049,0)","v":-330932.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4049,0)","v":-128980.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4049,0)","v":-191445.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4049,0)","v":-236212.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4049,0)","v":-137381.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4049,0)","v":-217010.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4049,0)","v":-265708.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4049,0)","v":-137702.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4049,0)","v":-137852},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4049,0)","v":-138008.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2045,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3047,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4049,0)","v":-138100.6}]
[null,"Simulation 8",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1044,0)+IF(IncludeDeal2,Spreadsheet9.2!C2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2046,0)+IF(IncludeDeal4,Spreadsheet9.2!C3048,0)+IF(IncludeDeal5,Spreadsheet9.2!C4050,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1044,0)+IF(IncludeDeal2,Spreadsheet9.2!D2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2046,0)+IF(IncludeDeal4,Spreadsheet9.2!D3048,0)+IF(IncludeDeal5,Spreadsheet9.2!D4050,0)","v":177725.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1044,0)+IF(IncludeDeal2,Spreadsheet9.2!E2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2046,0)+IF(IncludeDeal4,Spreadsheet9.2!E3048,0)+IF(IncludeDeal5,Spreadsheet9.2!E4050,0)","v":968130.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1044,0)+IF(IncludeDeal2,Spreadsheet9.2!F2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2046,0)+IF(IncludeDeal4,Spreadsheet9.2!F3048,0)+IF(IncludeDeal5,Spreadsheet9.2!F4050,0)","v":1518303.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1044,0)+IF(IncludeDeal2,Spreadsheet9.2!G2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2046,0)+IF(IncludeDeal4,Spreadsheet9.2!G3048,0)+IF(IncludeDeal5,Spreadsheet9.2!G4050,0)","v":1790427.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1044,0)+IF(IncludeDeal2,Spreadsheet9.2!H2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2046,0)+IF(IncludeDeal4,Spreadsheet9.2!H3048,0)+IF(IncludeDeal5,Spreadsheet9.2!H4050,0)","v":448576.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1044,0)+IF(IncludeDeal2,Spreadsheet9.2!I2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2046,0)+IF(IncludeDeal4,Spreadsheet9.2!I3048,0)+IF(IncludeDeal5,Spreadsheet9.2!I4050,0)","v":781816.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1044,0)+IF(IncludeDeal2,Spreadsheet9.2!J2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2046,0)+IF(IncludeDeal4,Spreadsheet9.2!J3048,0)+IF(IncludeDeal5,Spreadsheet9.2!J4050,0)","v":466796.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1044,0)+IF(IncludeDeal2,Spreadsheet9.2!K2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2046,0)+IF(IncludeDeal4,Spreadsheet9.2!K3048,0)+IF(IncludeDeal5,Spreadsheet9.2!K4050,0)","v":205253.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1044,0)+IF(IncludeDeal2,Spreadsheet9.2!L2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2046,0)+IF(IncludeDeal4,Spreadsheet9.2!L3048,0)+IF(IncludeDeal5,Spreadsheet9.2!L4050,0)","v":394979.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1044,0)+IF(IncludeDeal2,Spreadsheet9.2!M2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2046,0)+IF(IncludeDeal4,Spreadsheet9.2!M3048,0)+IF(IncludeDeal5,Spreadsheet9.2!M4050,0)","v":457861.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1044,0)+IF(IncludeDeal2,Spreadsheet9.2!N2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2046,0)+IF(IncludeDeal4,Spreadsheet9.2!N3048,0)+IF(IncludeDeal5,Spreadsheet9.2!N4050,0)","v":1703956.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1044,0)+IF(IncludeDeal2,Spreadsheet9.2!O2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2046,0)+IF(IncludeDeal4,Spreadsheet9.2!O3048,0)+IF(IncludeDeal5,Spreadsheet9.2!O4050,0)","v":3212101.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1044,0)+IF(IncludeDeal2,Spreadsheet9.2!P2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2046,0)+IF(IncludeDeal4,Spreadsheet9.2!P3048,0)+IF(IncludeDeal5,Spreadsheet9.2!P4050,0)","v":2009538.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1044,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2046,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3048,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4050,0)","v":722015.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1044,0)+IF(IncludeDeal2,Spreadsheet9.2!R2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2046,0)+IF(IncludeDeal4,Spreadsheet9.2!R3048,0)+IF(IncludeDeal5,Spreadsheet9.2!R4050,0)","v":237266.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1044,0)+IF(IncludeDeal2,Spreadsheet9.2!S2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2046,0)+IF(IncludeDeal4,Spreadsheet9.2!S3048,0)+IF(IncludeDeal5,Spreadsheet9.2!S4050,0)","v":31039.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1044,0)+IF(IncludeDeal2,Spreadsheet9.2!T2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2046,0)+IF(IncludeDeal4,Spreadsheet9.2!T3048,0)+IF(IncludeDeal5,Spreadsheet9.2!T4050,0)","v":-265408.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1044,0)+IF(IncludeDeal2,Spreadsheet9.2!U2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2046,0)+IF(IncludeDeal4,Spreadsheet9.2!U3048,0)+IF(IncludeDeal5,Spreadsheet9.2!U4050,0)","v":1127523.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1044,0)+IF(IncludeDeal2,Spreadsheet9.2!V2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2046,0)+IF(IncludeDeal4,Spreadsheet9.2!V3048,0)+IF(IncludeDeal5,Spreadsheet9.2!V4050,0)","v":1658613.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1044,0)+IF(IncludeDeal2,Spreadsheet9.2!W2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2046,0)+IF(IncludeDeal4,Spreadsheet9.2!W3048,0)+IF(IncludeDeal5,Spreadsheet9.2!W4050,0)","v":1658135.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1044,0)+IF(IncludeDeal2,Spreadsheet9.2!X2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2046,0)+IF(IncludeDeal4,Spreadsheet9.2!X3048,0)+IF(IncludeDeal5,Spreadsheet9.2!X4050,0)","v":1603099.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1044,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2046,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3048,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4050,0)","v":2099545.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1044,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2046,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3048,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4050,0)","v":1313016.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4050,0)","v":144880.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4050,0)","v":-100868.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4050,0)","v":730287.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4050,0)","v":704411.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4050,0)","v":2057834.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4050,0)","v":1793829.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4050,0)","v":2210842.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4050,0)","v":1622167.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4050,0)","v":574492.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4050,0)","v":10602.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4050,0)","v":-652370.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4050,0)","v":-1217051.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4050,0)","v":-890180.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4050,0)","v":-1192413.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4050,0)","v":-1412764.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4050,0)","v":-1348373.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4050,0)","v":-1177185.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4050,0)","v":-806059.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4050,0)","v":-1002709.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4050,0)","v":-761603.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4050,0)","v":-782344},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4050,0)","v":-762068.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4050,0)","v":-536145},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4050,0)","v":-400440.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4050,0)","v":-323502.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3048,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4050,0)","v":-244491.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4050,0)","v":-68757.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4050,0)","v":92798.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4050,0)","v":218586.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4050,0)","v":145833.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4050,0)","v":53203},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4050,0)","v":79448.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4050,0)","v":34787.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4050,0)","v":-33117.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4050,0)","v":-23186.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4050,0)","v":-85449.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4050,0)","v":-182355.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4050,0)","v":-120842.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4050,0)","v":-121003.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4050,0)","v":-121129},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2046,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3048,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4050,0)","v":-121187.5}]
[null,"Simulation 9",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1045,0)+IF(IncludeDeal2,Spreadsheet9.2!C2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2047,0)+IF(IncludeDeal4,Spreadsheet9.2!C3049,0)+IF(IncludeDeal5,Spreadsheet9.2!C4051,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1045,0)+IF(IncludeDeal2,Spreadsheet9.2!D2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2047,0)+IF(IncludeDeal4,Spreadsheet9.2!D3049,0)+IF(IncludeDeal5,Spreadsheet9.2!D4051,0)","v":-3260.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1045,0)+IF(IncludeDeal2,Spreadsheet9.2!E2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2047,0)+IF(IncludeDeal4,Spreadsheet9.2!E3049,0)+IF(IncludeDeal5,Spreadsheet9.2!E4051,0)","v":-133343.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1045,0)+IF(IncludeDeal2,Spreadsheet9.2!F2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2047,0)+IF(IncludeDeal4,Spreadsheet9.2!F3049,0)+IF(IncludeDeal5,Spreadsheet9.2!F4051,0)","v":609375},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1045,0)+IF(IncludeDeal2,Spreadsheet9.2!G2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2047,0)+IF(IncludeDeal4,Spreadsheet9.2!G3049,0)+IF(IncludeDeal5,Spreadsheet9.2!G4051,0)","v":806844.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1045,0)+IF(IncludeDeal2,Spreadsheet9.2!H2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2047,0)+IF(IncludeDeal4,Spreadsheet9.2!H3049,0)+IF(IncludeDeal5,Spreadsheet9.2!H4051,0)","v":-156693.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1045,0)+IF(IncludeDeal2,Spreadsheet9.2!I2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2047,0)+IF(IncludeDeal4,Spreadsheet9.2!I3049,0)+IF(IncludeDeal5,Spreadsheet9.2!I4051,0)","v":440180},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1045,0)+IF(IncludeDeal2,Spreadsheet9.2!J2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2047,0)+IF(IncludeDeal4,Spreadsheet9.2!J3049,0)+IF(IncludeDeal5,Spreadsheet9.2!J4051,0)","v":1391290.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1045,0)+IF(IncludeDeal2,Spreadsheet9.2!K2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2047,0)+IF(IncludeDeal4,Spreadsheet9.2!K3049,0)+IF(IncludeDeal5,Spreadsheet9.2!K4051,0)","v":357703.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1045,0)+IF(IncludeDeal2,Spreadsheet9.2!L2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2047,0)+IF(IncludeDeal4,Spreadsheet9.2!L3049,0)+IF(IncludeDeal5,Spreadsheet9.2!L4051,0)","v":837217.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1045,0)+IF(IncludeDeal2,Spreadsheet9.2!M2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2047,0)+IF(IncludeDeal4,Spreadsheet9.2!M3049,0)+IF(IncludeDeal5,Spreadsheet9.2!M4051,0)","v":1263520.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1045,0)+IF(IncludeDeal2,Spreadsheet9.2!N2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2047,0)+IF(IncludeDeal4,Spreadsheet9.2!N3049,0)+IF(IncludeDeal5,Spreadsheet9.2!N4051,0)","v":1345322.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1045,0)+IF(IncludeDeal2,Spreadsheet9.2!O2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2047,0)+IF(IncludeDeal4,Spreadsheet9.2!O3049,0)+IF(IncludeDeal5,Spreadsheet9.2!O4051,0)","v":521655.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1045,0)+IF(IncludeDeal2,Spreadsheet9.2!P2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2047,0)+IF(IncludeDeal4,Spreadsheet9.2!P3049,0)+IF(IncludeDeal5,Spreadsheet9.2!P4051,0)","v":652827.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1045,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2047,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3049,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4051,0)","v":-651982.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1045,0)+IF(IncludeDeal2,Spreadsheet9.2!R2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2047,0)+IF(IncludeDeal4,Spreadsheet9.2!R3049,0)+IF(IncludeDeal5,Spreadsheet9.2!R4051,0)","v":-718549.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1045,0)+IF(IncludeDeal2,Spreadsheet9.2!S2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2047,0)+IF(IncludeDeal4,Spreadsheet9.2!S3049,0)+IF(IncludeDeal5,Spreadsheet9.2!S4051,0)","v":669453.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1045,0)+IF(IncludeDeal2,Spreadsheet9.2!T2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2047,0)+IF(IncludeDeal4,Spreadsheet9.2!T3049,0)+IF(IncludeDeal5,Spreadsheet9.2!T4051,0)","v":1814053.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1045,0)+IF(IncludeDeal2,Spreadsheet9.2!U2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2047,0)+IF(IncludeDeal4,Spreadsheet9.2!U3049,0)+IF(IncludeDeal5,Spreadsheet9.2!U4051,0)","v":1033303.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1045,0)+IF(IncludeDeal2,Spreadsheet9.2!V2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2047,0)+IF(IncludeDeal4,Spreadsheet9.2!V3049,0)+IF(IncludeDeal5,Spreadsheet9.2!V4051,0)","v":-79276},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1045,0)+IF(IncludeDeal2,Spreadsheet9.2!W2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2047,0)+IF(IncludeDeal4,Spreadsheet9.2!W3049,0)+IF(IncludeDeal5,Spreadsheet9.2!W4051,0)","v":-311731.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1045,0)+IF(IncludeDeal2,Spreadsheet9.2!X2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2047,0)+IF(IncludeDeal4,Spreadsheet9.2!X3049,0)+IF(IncludeDeal5,Spreadsheet9.2!X4051,0)","v":-442829.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1045,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2047,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3049,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4051,0)","v":-1026556.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1045,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2047,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3049,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4051,0)","v":-567490.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4051,0)","v":-630325},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4051,0)","v":-35543.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4051,0)","v":-568607.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4051,0)","v":17801.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4051,0)","v":145188.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4051,0)","v":-198445.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4051,0)","v":354946.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4051,0)","v":-197305.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4051,0)","v":-803626.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4051,0)","v":-1148927.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4051,0)","v":-1087117.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4051,0)","v":-1384924.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4051,0)","v":-496312.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4051,0)","v":-112368.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4051,0)","v":-520628.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4051,0)","v":-20452.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4051,0)","v":-120945.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4051,0)","v":581179},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4051,0)","v":546377.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4051,0)","v":626635.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4051,0)","v":916595.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4051,0)","v":1070650.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4051,0)","v":659755.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4051,0)","v":412211.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4051,0)","v":295110.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3049,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4051,0)","v":162710.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4051,0)","v":108998.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4051,0)","v":99646.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4051,0)","v":115424.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4051,0)","v":100700.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4051,0)","v":68159.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4051,0)","v":32468.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4051,0)","v":-15129},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4051,0)","v":-66068},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4051,0)","v":-78558},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4051,0)","v":-53029},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4051,0)","v":-64134.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4051,0)","v":-34324.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4051,0)","v":-34377.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4051,0)","v":-34422.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2047,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3049,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4051,0)","v":-34446.6}]
[null,"Simulation 10",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1046,0)+IF(IncludeDeal2,Spreadsheet9.2!C2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2048,0)+IF(IncludeDeal4,Spreadsheet9.2!C3050,0)+IF(IncludeDeal5,Spreadsheet9.2!C4052,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1046,0)+IF(IncludeDeal2,Spreadsheet9.2!D2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2048,0)+IF(IncludeDeal4,Spreadsheet9.2!D3050,0)+IF(IncludeDeal5,Spreadsheet9.2!D4052,0)","v":-313113.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1046,0)+IF(IncludeDeal2,Spreadsheet9.2!E2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2048,0)+IF(IncludeDeal4,Spreadsheet9.2!E3050,0)+IF(IncludeDeal5,Spreadsheet9.2!E4052,0)","v":-759936.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1046,0)+IF(IncludeDeal2,Spreadsheet9.2!F2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2048,0)+IF(IncludeDeal4,Spreadsheet9.2!F3050,0)+IF(IncludeDeal5,Spreadsheet9.2!F4052,0)","v":-1206365.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1046,0)+IF(IncludeDeal2,Spreadsheet9.2!G2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2048,0)+IF(IncludeDeal4,Spreadsheet9.2!G3050,0)+IF(IncludeDeal5,Spreadsheet9.2!G4052,0)","v":-1470611.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1046,0)+IF(IncludeDeal2,Spreadsheet9.2!H2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2048,0)+IF(IncludeDeal4,Spreadsheet9.2!H3050,0)+IF(IncludeDeal5,Spreadsheet9.2!H4052,0)","v":-1563217.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1046,0)+IF(IncludeDeal2,Spreadsheet9.2!I2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2048,0)+IF(IncludeDeal4,Spreadsheet9.2!I3050,0)+IF(IncludeDeal5,Spreadsheet9.2!I4052,0)","v":-1643020.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1046,0)+IF(IncludeDeal2,Spreadsheet9.2!J2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2048,0)+IF(IncludeDeal4,Spreadsheet9.2!J3050,0)+IF(IncludeDeal5,Spreadsheet9.2!J4052,0)","v":-1460835.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1046,0)+IF(IncludeDeal2,Spreadsheet9.2!K2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2048,0)+IF(IncludeDeal4,Spreadsheet9.2!K3050,0)+IF(IncludeDeal5,Spreadsheet9.2!K4052,0)","v":-2213474.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1046,0)+IF(IncludeDeal2,Spreadsheet9.2!L2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2048,0)+IF(IncludeDeal4,Spreadsheet9.2!L3050,0)+IF(IncludeDeal5,Spreadsheet9.2!L4052,0)","v":-2479593.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1046,0)+IF(IncludeDeal2,Spreadsheet9.2!M2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2048,0)+IF(IncludeDeal4,Spreadsheet9.2!M3050,0)+IF(IncludeDeal5,Spreadsheet9.2!M4052,0)","v":-2117927.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1046,0)+IF(IncludeDeal2,Spreadsheet9.2!N2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2048,0)+IF(IncludeDeal4,Spreadsheet9.2!N3050,0)+IF(IncludeDeal5,Spreadsheet9.2!N4052,0)","v":-1657067.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1046,0)+IF(IncludeDeal2,Spreadsheet9.2!O2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2048,0)+IF(IncludeDeal4,Spreadsheet9.2!O3050,0)+IF(IncludeDeal5,Spreadsheet9.2!O4052,0)","v":-2252795.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1046,0)+IF(IncludeDeal2,Spreadsheet9.2!P2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2048,0)+IF(IncludeDeal4,Spreadsheet9.2!P3050,0)+IF(IncludeDeal5,Spreadsheet9.2!P4052,0)","v":-1668752.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1046,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2048,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3050,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4052,0)","v":-1886312.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1046,0)+IF(IncludeDeal2,Spreadsheet9.2!R2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2048,0)+IF(IncludeDeal4,Spreadsheet9.2!R3050,0)+IF(IncludeDeal5,Spreadsheet9.2!R4052,0)","v":-1074083.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1046,0)+IF(IncludeDeal2,Spreadsheet9.2!S2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2048,0)+IF(IncludeDeal4,Spreadsheet9.2!S3050,0)+IF(IncludeDeal5,Spreadsheet9.2!S4052,0)","v":-172335.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1046,0)+IF(IncludeDeal2,Spreadsheet9.2!T2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2048,0)+IF(IncludeDeal4,Spreadsheet9.2!T3050,0)+IF(IncludeDeal5,Spreadsheet9.2!T4052,0)","v":-229893.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1046,0)+IF(IncludeDeal2,Spreadsheet9.2!U2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2048,0)+IF(IncludeDeal4,Spreadsheet9.2!U3050,0)+IF(IncludeDeal5,Spreadsheet9.2!U4052,0)","v":360404.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1046,0)+IF(IncludeDeal2,Spreadsheet9.2!V2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2048,0)+IF(IncludeDeal4,Spreadsheet9.2!V3050,0)+IF(IncludeDeal5,Spreadsheet9.2!V4052,0)","v":-177548.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1046,0)+IF(IncludeDeal2,Spreadsheet9.2!W2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2048,0)+IF(IncludeDeal4,Spreadsheet9.2!W3050,0)+IF(IncludeDeal5,Spreadsheet9.2!W4052,0)","v":454550.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1046,0)+IF(IncludeDeal2,Spreadsheet9.2!X2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2048,0)+IF(IncludeDeal4,Spreadsheet9.2!X3050,0)+IF(IncludeDeal5,Spreadsheet9.2!X4052,0)","v":1018585.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1046,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2048,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3050,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4052,0)","v":1577229},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1046,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2048,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3050,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4052,0)","v":1000208.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4052,0)","v":1731027.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4052,0)","v":624522},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4052,0)","v":867754.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4052,0)","v":1446088.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4052,0)","v":801864.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4052,0)","v":1573270.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4052,0)","v":649111.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4052,0)","v":-188008.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4052,0)","v":264753.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4052,0)","v":738441.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4052,0)","v":103344.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4052,0)","v":-294059.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4052,0)","v":-1024086.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4052,0)","v":-1002749.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4052,0)","v":-1173655.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4052,0)","v":-1223315.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4052,0)","v":-1385781.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4052,0)","v":-1243578},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4052,0)","v":-1132765.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4052,0)","v":-879943.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4052,0)","v":-624005.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4052,0)","v":-742030.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4052,0)","v":-418341.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4052,0)","v":-175019.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4052,0)","v":-86627.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3050,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4052,0)","v":217998.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4052,0)","v":306907.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4052,0)","v":267689.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4052,0)","v":244486.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4052,0)","v":63531.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4052,0)","v":-85975.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4052,0)","v":-114965.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4052,0)","v":-162838.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4052,0)","v":-267639.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4052,0)","v":-211252.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4052,0)","v":-231984},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4052,0)","v":-294089.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4052,0)","v":-186004.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4052,0)","v":-186217.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4052,0)","v":-186361.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2048,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3050,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4052,0)","v":-186422.9}]
[null,"Simulation 11",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1047,0)+IF(IncludeDeal2,Spreadsheet9.2!C2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2049,0)+IF(IncludeDeal4,Spreadsheet9.2!C3051,0)+IF(IncludeDeal5,Spreadsheet9.2!C4053,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1047,0)+IF(IncludeDeal2,Spreadsheet9.2!D2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2049,0)+IF(IncludeDeal4,Spreadsheet9.2!D3051,0)+IF(IncludeDeal5,Spreadsheet9.2!D4053,0)","v":-29775.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1047,0)+IF(IncludeDeal2,Spreadsheet9.2!E2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2049,0)+IF(IncludeDeal4,Spreadsheet9.2!E3051,0)+IF(IncludeDeal5,Spreadsheet9.2!E4053,0)","v":294983.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1047,0)+IF(IncludeDeal2,Spreadsheet9.2!F2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2049,0)+IF(IncludeDeal4,Spreadsheet9.2!F3051,0)+IF(IncludeDeal5,Spreadsheet9.2!F4053,0)","v":268324.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1047,0)+IF(IncludeDeal2,Spreadsheet9.2!G2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2049,0)+IF(IncludeDeal4,Spreadsheet9.2!G3051,0)+IF(IncludeDeal5,Spreadsheet9.2!G4053,0)","v":67741.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1047,0)+IF(IncludeDeal2,Spreadsheet9.2!H2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2049,0)+IF(IncludeDeal4,Spreadsheet9.2!H3051,0)+IF(IncludeDeal5,Spreadsheet9.2!H4053,0)","v":655435.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1047,0)+IF(IncludeDeal2,Spreadsheet9.2!I2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2049,0)+IF(IncludeDeal4,Spreadsheet9.2!I3051,0)+IF(IncludeDeal5,Spreadsheet9.2!I4053,0)","v":-248419.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1047,0)+IF(IncludeDeal2,Spreadsheet9.2!J2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2049,0)+IF(IncludeDeal4,Spreadsheet9.2!J3051,0)+IF(IncludeDeal5,Spreadsheet9.2!J4053,0)","v":-423475.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1047,0)+IF(IncludeDeal2,Spreadsheet9.2!K2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2049,0)+IF(IncludeDeal4,Spreadsheet9.2!K3051,0)+IF(IncludeDeal5,Spreadsheet9.2!K4053,0)","v":-1410780.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1047,0)+IF(IncludeDeal2,Spreadsheet9.2!L2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2049,0)+IF(IncludeDeal4,Spreadsheet9.2!L3051,0)+IF(IncludeDeal5,Spreadsheet9.2!L4053,0)","v":-1848541.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1047,0)+IF(IncludeDeal2,Spreadsheet9.2!M2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2049,0)+IF(IncludeDeal4,Spreadsheet9.2!M3051,0)+IF(IncludeDeal5,Spreadsheet9.2!M4053,0)","v":-2072962.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1047,0)+IF(IncludeDeal2,Spreadsheet9.2!N2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2049,0)+IF(IncludeDeal4,Spreadsheet9.2!N3051,0)+IF(IncludeDeal5,Spreadsheet9.2!N4053,0)","v":-1561115.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1047,0)+IF(IncludeDeal2,Spreadsheet9.2!O2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2049,0)+IF(IncludeDeal4,Spreadsheet9.2!O3051,0)+IF(IncludeDeal5,Spreadsheet9.2!O4053,0)","v":-1363950},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1047,0)+IF(IncludeDeal2,Spreadsheet9.2!P2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2049,0)+IF(IncludeDeal4,Spreadsheet9.2!P3051,0)+IF(IncludeDeal5,Spreadsheet9.2!P4053,0)","v":-1466416.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1047,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2049,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3051,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4053,0)","v":-864996.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1047,0)+IF(IncludeDeal2,Spreadsheet9.2!R2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2049,0)+IF(IncludeDeal4,Spreadsheet9.2!R3051,0)+IF(IncludeDeal5,Spreadsheet9.2!R4053,0)","v":-1657298.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1047,0)+IF(IncludeDeal2,Spreadsheet9.2!S2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2049,0)+IF(IncludeDeal4,Spreadsheet9.2!S3051,0)+IF(IncludeDeal5,Spreadsheet9.2!S4053,0)","v":-2080237.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1047,0)+IF(IncludeDeal2,Spreadsheet9.2!T2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2049,0)+IF(IncludeDeal4,Spreadsheet9.2!T3051,0)+IF(IncludeDeal5,Spreadsheet9.2!T4053,0)","v":-2253580.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1047,0)+IF(IncludeDeal2,Spreadsheet9.2!U2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2049,0)+IF(IncludeDeal4,Spreadsheet9.2!U3051,0)+IF(IncludeDeal5,Spreadsheet9.2!U4053,0)","v":-2223774.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1047,0)+IF(IncludeDeal2,Spreadsheet9.2!V2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2049,0)+IF(IncludeDeal4,Spreadsheet9.2!V3051,0)+IF(IncludeDeal5,Spreadsheet9.2!V4053,0)","v":-2951969},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1047,0)+IF(IncludeDeal2,Spreadsheet9.2!W2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2049,0)+IF(IncludeDeal4,Spreadsheet9.2!W3051,0)+IF(IncludeDeal5,Spreadsheet9.2!W4053,0)","v":-2913256},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1047,0)+IF(IncludeDeal2,Spreadsheet9.2!X2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2049,0)+IF(IncludeDeal4,Spreadsheet9.2!X3051,0)+IF(IncludeDeal5,Spreadsheet9.2!X4053,0)","v":-3291974},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1047,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2049,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3051,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4053,0)","v":-2770720.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1047,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2049,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3051,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4053,0)","v":-2868028.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4053,0)","v":-2845394.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4053,0)","v":-2713056.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4053,0)","v":-2340091.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4053,0)","v":-2249591.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4053,0)","v":-1380812.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4053,0)","v":-1216600.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4053,0)","v":-925357.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4053,0)","v":-475877.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4053,0)","v":-625706.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4053,0)","v":-337500.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4053,0)","v":-357719.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4053,0)","v":-218859.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4053,0)","v":-342567.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4053,0)","v":176436.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4053,0)","v":993384.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4053,0)","v":2051218.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4053,0)","v":2653870.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4053,0)","v":2812888.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4053,0)","v":2102207.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4053,0)","v":1856725.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4053,0)","v":2095493.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4053,0)","v":2231109.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4053,0)","v":2163253.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4053,0)","v":1557744.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4053,0)","v":1272684.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3051,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4053,0)","v":1004185.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4053,0)","v":616799.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4053,0)","v":344238.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4053,0)","v":269751.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4053,0)","v":241501},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4053,0)","v":129064.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4053,0)","v":74659.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4053,0)","v":70184.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4053,0)","v":-1776.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4053,0)","v":7875.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4053,0)","v":22437.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4053,0)","v":-21967.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4053,0)","v":-47521.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4053,0)","v":-47603.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4053,0)","v":-47662.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2049,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3051,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4053,0)","v":-47686.6}]
[null,"Simulation 12",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1048,0)+IF(IncludeDeal2,Spreadsheet9.2!C2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2050,0)+IF(IncludeDeal4,Spreadsheet9.2!C3052,0)+IF(IncludeDeal5,Spreadsheet9.2!C4054,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1048,0)+IF(IncludeDeal2,Spreadsheet9.2!D2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2050,0)+IF(IncludeDeal4,Spreadsheet9.2!D3052,0)+IF(IncludeDeal5,Spreadsheet9.2!D4054,0)","v":-98187.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1048,0)+IF(IncludeDeal2,Spreadsheet9.2!E2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2050,0)+IF(IncludeDeal4,Spreadsheet9.2!E3052,0)+IF(IncludeDeal5,Spreadsheet9.2!E4054,0)","v":477258.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1048,0)+IF(IncludeDeal2,Spreadsheet9.2!F2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2050,0)+IF(IncludeDeal4,Spreadsheet9.2!F3052,0)+IF(IncludeDeal5,Spreadsheet9.2!F4054,0)","v":724074.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1048,0)+IF(IncludeDeal2,Spreadsheet9.2!G2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2050,0)+IF(IncludeDeal4,Spreadsheet9.2!G3052,0)+IF(IncludeDeal5,Spreadsheet9.2!G4054,0)","v":702101},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1048,0)+IF(IncludeDeal2,Spreadsheet9.2!H2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2050,0)+IF(IncludeDeal4,Spreadsheet9.2!H3052,0)+IF(IncludeDeal5,Spreadsheet9.2!H4054,0)","v":755901.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1048,0)+IF(IncludeDeal2,Spreadsheet9.2!I2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2050,0)+IF(IncludeDeal4,Spreadsheet9.2!I3052,0)+IF(IncludeDeal5,Spreadsheet9.2!I4054,0)","v":391190.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1048,0)+IF(IncludeDeal2,Spreadsheet9.2!J2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2050,0)+IF(IncludeDeal4,Spreadsheet9.2!J3052,0)+IF(IncludeDeal5,Spreadsheet9.2!J4054,0)","v":-1233738.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1048,0)+IF(IncludeDeal2,Spreadsheet9.2!K2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2050,0)+IF(IncludeDeal4,Spreadsheet9.2!K3052,0)+IF(IncludeDeal5,Spreadsheet9.2!K4054,0)","v":-1182259.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1048,0)+IF(IncludeDeal2,Spreadsheet9.2!L2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2050,0)+IF(IncludeDeal4,Spreadsheet9.2!L3052,0)+IF(IncludeDeal5,Spreadsheet9.2!L4054,0)","v":-1138953.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1048,0)+IF(IncludeDeal2,Spreadsheet9.2!M2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2050,0)+IF(IncludeDeal4,Spreadsheet9.2!M3052,0)+IF(IncludeDeal5,Spreadsheet9.2!M4054,0)","v":-671491.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1048,0)+IF(IncludeDeal2,Spreadsheet9.2!N2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2050,0)+IF(IncludeDeal4,Spreadsheet9.2!N3052,0)+IF(IncludeDeal5,Spreadsheet9.2!N4054,0)","v":-68105.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1048,0)+IF(IncludeDeal2,Spreadsheet9.2!O2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2050,0)+IF(IncludeDeal4,Spreadsheet9.2!O3052,0)+IF(IncludeDeal5,Spreadsheet9.2!O4054,0)","v":280657.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1048,0)+IF(IncludeDeal2,Spreadsheet9.2!P2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2050,0)+IF(IncludeDeal4,Spreadsheet9.2!P3052,0)+IF(IncludeDeal5,Spreadsheet9.2!P4054,0)","v":-274786.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1048,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2050,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3052,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4054,0)","v":-152592.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1048,0)+IF(IncludeDeal2,Spreadsheet9.2!R2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2050,0)+IF(IncludeDeal4,Spreadsheet9.2!R3052,0)+IF(IncludeDeal5,Spreadsheet9.2!R4054,0)","v":355075.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1048,0)+IF(IncludeDeal2,Spreadsheet9.2!S2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2050,0)+IF(IncludeDeal4,Spreadsheet9.2!S3052,0)+IF(IncludeDeal5,Spreadsheet9.2!S4054,0)","v":263911.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1048,0)+IF(IncludeDeal2,Spreadsheet9.2!T2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2050,0)+IF(IncludeDeal4,Spreadsheet9.2!T3052,0)+IF(IncludeDeal5,Spreadsheet9.2!T4054,0)","v":27453.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1048,0)+IF(IncludeDeal2,Spreadsheet9.2!U2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2050,0)+IF(IncludeDeal4,Spreadsheet9.2!U3052,0)+IF(IncludeDeal5,Spreadsheet9.2!U4054,0)","v":-530706.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1048,0)+IF(IncludeDeal2,Spreadsheet9.2!V2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2050,0)+IF(IncludeDeal4,Spreadsheet9.2!V3052,0)+IF(IncludeDeal5,Spreadsheet9.2!V4054,0)","v":-275863.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1048,0)+IF(IncludeDeal2,Spreadsheet9.2!W2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2050,0)+IF(IncludeDeal4,Spreadsheet9.2!W3052,0)+IF(IncludeDeal5,Spreadsheet9.2!W4054,0)","v":137413.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1048,0)+IF(IncludeDeal2,Spreadsheet9.2!X2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2050,0)+IF(IncludeDeal4,Spreadsheet9.2!X3052,0)+IF(IncludeDeal5,Spreadsheet9.2!X4054,0)","v":-240728},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1048,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2050,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3052,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4054,0)","v":-598285.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1048,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2050,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3052,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4054,0)","v":-165006.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4054,0)","v":-102536},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4054,0)","v":236785},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4054,0)","v":-200574.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4054,0)","v":-154115.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4054,0)","v":-920631.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4054,0)","v":-703302.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4054,0)","v":-1406893.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4054,0)","v":-1509446.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4054,0)","v":-1565248.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4054,0)","v":-1460103.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4054,0)","v":-1357039.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4054,0)","v":-1287632.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4054,0)","v":-1395235.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4054,0)","v":-1106292.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4054,0)","v":-1240566},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4054,0)","v":-978827.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4054,0)","v":-142644.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4054,0)","v":-39692.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4054,0)","v":50779},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4054,0)","v":-31618.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4054,0)","v":-205250.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4054,0)","v":18553.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4054,0)","v":192235.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4054,0)","v":537919.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4054,0)","v":624426.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3052,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4054,0)","v":574420.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4054,0)","v":573999.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4054,0)","v":549016.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4054,0)","v":524215.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4054,0)","v":469623.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4054,0)","v":359793.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4054,0)","v":325254.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4054,0)","v":265907.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4054,0)","v":181168.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4054,0)","v":150469.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4054,0)","v":51223},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4054,0)","v":-43756.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4054,0)","v":-26855},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4054,0)","v":-26894.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4054,0)","v":-26931.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2050,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3052,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4054,0)","v":-26955.599999999999}]
[null,"Simulation 13",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1049,0)+IF(IncludeDeal2,Spreadsheet9.2!C2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2051,0)+IF(IncludeDeal4,Spreadsheet9.2!C3053,0)+IF(IncludeDeal5,Spreadsheet9.2!C4055,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1049,0)+IF(IncludeDeal2,Spreadsheet9.2!D2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2051,0)+IF(IncludeDeal4,Spreadsheet9.2!D3053,0)+IF(IncludeDeal5,Spreadsheet9.2!D4055,0)","v":59395.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1049,0)+IF(IncludeDeal2,Spreadsheet9.2!E2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2051,0)+IF(IncludeDeal4,Spreadsheet9.2!E3053,0)+IF(IncludeDeal5,Spreadsheet9.2!E4055,0)","v":-234255.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1049,0)+IF(IncludeDeal2,Spreadsheet9.2!F2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2051,0)+IF(IncludeDeal4,Spreadsheet9.2!F3053,0)+IF(IncludeDeal5,Spreadsheet9.2!F4055,0)","v":-973094},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1049,0)+IF(IncludeDeal2,Spreadsheet9.2!G2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2051,0)+IF(IncludeDeal4,Spreadsheet9.2!G3053,0)+IF(IncludeDeal5,Spreadsheet9.2!G4055,0)","v":-1109698.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1049,0)+IF(IncludeDeal2,Spreadsheet9.2!H2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2051,0)+IF(IncludeDeal4,Spreadsheet9.2!H3053,0)+IF(IncludeDeal5,Spreadsheet9.2!H4055,0)","v":-269683.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1049,0)+IF(IncludeDeal2,Spreadsheet9.2!I2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2051,0)+IF(IncludeDeal4,Spreadsheet9.2!I3053,0)+IF(IncludeDeal5,Spreadsheet9.2!I4055,0)","v":-204408.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1049,0)+IF(IncludeDeal2,Spreadsheet9.2!J2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2051,0)+IF(IncludeDeal4,Spreadsheet9.2!J3053,0)+IF(IncludeDeal5,Spreadsheet9.2!J4055,0)","v":-231031.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1049,0)+IF(IncludeDeal2,Spreadsheet9.2!K2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2051,0)+IF(IncludeDeal4,Spreadsheet9.2!K3053,0)+IF(IncludeDeal5,Spreadsheet9.2!K4055,0)","v":344162.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1049,0)+IF(IncludeDeal2,Spreadsheet9.2!L2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2051,0)+IF(IncludeDeal4,Spreadsheet9.2!L3053,0)+IF(IncludeDeal5,Spreadsheet9.2!L4055,0)","v":1158259.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1049,0)+IF(IncludeDeal2,Spreadsheet9.2!M2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2051,0)+IF(IncludeDeal4,Spreadsheet9.2!M3053,0)+IF(IncludeDeal5,Spreadsheet9.2!M4055,0)","v":322507.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1049,0)+IF(IncludeDeal2,Spreadsheet9.2!N2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2051,0)+IF(IncludeDeal4,Spreadsheet9.2!N3053,0)+IF(IncludeDeal5,Spreadsheet9.2!N4055,0)","v":948435.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1049,0)+IF(IncludeDeal2,Spreadsheet9.2!O2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2051,0)+IF(IncludeDeal4,Spreadsheet9.2!O3053,0)+IF(IncludeDeal5,Spreadsheet9.2!O4055,0)","v":259409.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1049,0)+IF(IncludeDeal2,Spreadsheet9.2!P2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2051,0)+IF(IncludeDeal4,Spreadsheet9.2!P3053,0)+IF(IncludeDeal5,Spreadsheet9.2!P4055,0)","v":-568420.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1049,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2051,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3053,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4055,0)","v":-749691.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1049,0)+IF(IncludeDeal2,Spreadsheet9.2!R2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2051,0)+IF(IncludeDeal4,Spreadsheet9.2!R3053,0)+IF(IncludeDeal5,Spreadsheet9.2!R4055,0)","v":-1299099.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1049,0)+IF(IncludeDeal2,Spreadsheet9.2!S2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2051,0)+IF(IncludeDeal4,Spreadsheet9.2!S3053,0)+IF(IncludeDeal5,Spreadsheet9.2!S4055,0)","v":-612904.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1049,0)+IF(IncludeDeal2,Spreadsheet9.2!T2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2051,0)+IF(IncludeDeal4,Spreadsheet9.2!T3053,0)+IF(IncludeDeal5,Spreadsheet9.2!T4055,0)","v":-588788.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1049,0)+IF(IncludeDeal2,Spreadsheet9.2!U2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2051,0)+IF(IncludeDeal4,Spreadsheet9.2!U3053,0)+IF(IncludeDeal5,Spreadsheet9.2!U4055,0)","v":18594.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1049,0)+IF(IncludeDeal2,Spreadsheet9.2!V2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2051,0)+IF(IncludeDeal4,Spreadsheet9.2!V3053,0)+IF(IncludeDeal5,Spreadsheet9.2!V4055,0)","v":-1291628.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1049,0)+IF(IncludeDeal2,Spreadsheet9.2!W2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2051,0)+IF(IncludeDeal4,Spreadsheet9.2!W3053,0)+IF(IncludeDeal5,Spreadsheet9.2!W4055,0)","v":-691514},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1049,0)+IF(IncludeDeal2,Spreadsheet9.2!X2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2051,0)+IF(IncludeDeal4,Spreadsheet9.2!X3053,0)+IF(IncludeDeal5,Spreadsheet9.2!X4055,0)","v":-88399.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1049,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2051,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3053,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4055,0)","v":-1038296.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1049,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2051,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3053,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4055,0)","v":-1717978.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4055,0)","v":-1634153.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4055,0)","v":-1088063.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4055,0)","v":-1550514.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4055,0)","v":-888628.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4055,0)","v":-1504360.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4055,0)","v":-1347285.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4055,0)","v":-1120983},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4055,0)","v":-550240.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4055,0)","v":-316487.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4055,0)","v":-775050.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4055,0)","v":-420378.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4055,0)","v":188180.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4055,0)","v":-299092},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4055,0)","v":614180.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4055,0)","v":-246353.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4055,0)","v":-754126.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4055,0)","v":74675.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4055,0)","v":-24767.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4055,0)","v":561954},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4055,0)","v":1009953.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4055,0)","v":282126.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4055,0)","v":220723},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4055,0)","v":108210.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4055,0)","v":4716.3999999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4055,0)","v":-20162.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3053,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4055,0)","v":114507.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4055,0)","v":33209.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4055,0)","v":-107756.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4055,0)","v":-34046.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4055,0)","v":-109896.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4055,0)","v":-241258.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4055,0)","v":-153388.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4055,0)","v":-177135.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4055,0)","v":-282822.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4055,0)","v":-189778},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4055,0)","v":-229131.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4055,0)","v":-287077.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4055,0)","v":-175599.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4055,0)","v":-175824.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4055,0)","v":-175962.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2051,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3053,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4055,0)","v":-176022.7}]
[null,"Simulation 14",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1050,0)+IF(IncludeDeal2,Spreadsheet9.2!C2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2052,0)+IF(IncludeDeal4,Spreadsheet9.2!C3054,0)+IF(IncludeDeal5,Spreadsheet9.2!C4056,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1050,0)+IF(IncludeDeal2,Spreadsheet9.2!D2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2052,0)+IF(IncludeDeal4,Spreadsheet9.2!D3054,0)+IF(IncludeDeal5,Spreadsheet9.2!D4056,0)","v":52634.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1050,0)+IF(IncludeDeal2,Spreadsheet9.2!E2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2052,0)+IF(IncludeDeal4,Spreadsheet9.2!E3054,0)+IF(IncludeDeal5,Spreadsheet9.2!E4056,0)","v":-236874},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1050,0)+IF(IncludeDeal2,Spreadsheet9.2!F2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2052,0)+IF(IncludeDeal4,Spreadsheet9.2!F3054,0)+IF(IncludeDeal5,Spreadsheet9.2!F4056,0)","v":-345085.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1050,0)+IF(IncludeDeal2,Spreadsheet9.2!G2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2052,0)+IF(IncludeDeal4,Spreadsheet9.2!G3054,0)+IF(IncludeDeal5,Spreadsheet9.2!G4056,0)","v":192227.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1050,0)+IF(IncludeDeal2,Spreadsheet9.2!H2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2052,0)+IF(IncludeDeal4,Spreadsheet9.2!H3054,0)+IF(IncludeDeal5,Spreadsheet9.2!H4056,0)","v":1060102.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1050,0)+IF(IncludeDeal2,Spreadsheet9.2!I2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2052,0)+IF(IncludeDeal4,Spreadsheet9.2!I3054,0)+IF(IncludeDeal5,Spreadsheet9.2!I4056,0)","v":605301.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1050,0)+IF(IncludeDeal2,Spreadsheet9.2!J2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2052,0)+IF(IncludeDeal4,Spreadsheet9.2!J3054,0)+IF(IncludeDeal5,Spreadsheet9.2!J4056,0)","v":705453.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1050,0)+IF(IncludeDeal2,Spreadsheet9.2!K2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2052,0)+IF(IncludeDeal4,Spreadsheet9.2!K3054,0)+IF(IncludeDeal5,Spreadsheet9.2!K4056,0)","v":3633159.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1050,0)+IF(IncludeDeal2,Spreadsheet9.2!L2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2052,0)+IF(IncludeDeal4,Spreadsheet9.2!L3054,0)+IF(IncludeDeal5,Spreadsheet9.2!L4056,0)","v":1741750.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1050,0)+IF(IncludeDeal2,Spreadsheet9.2!M2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2052,0)+IF(IncludeDeal4,Spreadsheet9.2!M3054,0)+IF(IncludeDeal5,Spreadsheet9.2!M4056,0)","v":288125.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1050,0)+IF(IncludeDeal2,Spreadsheet9.2!N2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2052,0)+IF(IncludeDeal4,Spreadsheet9.2!N3054,0)+IF(IncludeDeal5,Spreadsheet9.2!N4056,0)","v":546828},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1050,0)+IF(IncludeDeal2,Spreadsheet9.2!O2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2052,0)+IF(IncludeDeal4,Spreadsheet9.2!O3054,0)+IF(IncludeDeal5,Spreadsheet9.2!O4056,0)","v":219520.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1050,0)+IF(IncludeDeal2,Spreadsheet9.2!P2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2052,0)+IF(IncludeDeal4,Spreadsheet9.2!P3054,0)+IF(IncludeDeal5,Spreadsheet9.2!P4056,0)","v":488930.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1050,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2052,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3054,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4056,0)","v":48096.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1050,0)+IF(IncludeDeal2,Spreadsheet9.2!R2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2052,0)+IF(IncludeDeal4,Spreadsheet9.2!R3054,0)+IF(IncludeDeal5,Spreadsheet9.2!R4056,0)","v":-16344.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1050,0)+IF(IncludeDeal2,Spreadsheet9.2!S2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2052,0)+IF(IncludeDeal4,Spreadsheet9.2!S3054,0)+IF(IncludeDeal5,Spreadsheet9.2!S4056,0)","v":-320270.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1050,0)+IF(IncludeDeal2,Spreadsheet9.2!T2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2052,0)+IF(IncludeDeal4,Spreadsheet9.2!T3054,0)+IF(IncludeDeal5,Spreadsheet9.2!T4056,0)","v":-1190586.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1050,0)+IF(IncludeDeal2,Spreadsheet9.2!U2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2052,0)+IF(IncludeDeal4,Spreadsheet9.2!U3054,0)+IF(IncludeDeal5,Spreadsheet9.2!U4056,0)","v":-1046263.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1050,0)+IF(IncludeDeal2,Spreadsheet9.2!V2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2052,0)+IF(IncludeDeal4,Spreadsheet9.2!V3054,0)+IF(IncludeDeal5,Spreadsheet9.2!V4056,0)","v":-1371525.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1050,0)+IF(IncludeDeal2,Spreadsheet9.2!W2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2052,0)+IF(IncludeDeal4,Spreadsheet9.2!W3054,0)+IF(IncludeDeal5,Spreadsheet9.2!W4056,0)","v":-1769715.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1050,0)+IF(IncludeDeal2,Spreadsheet9.2!X2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2052,0)+IF(IncludeDeal4,Spreadsheet9.2!X3054,0)+IF(IncludeDeal5,Spreadsheet9.2!X4056,0)","v":-1634102.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1050,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2052,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3054,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4056,0)","v":-1685239.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1050,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2052,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3054,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4056,0)","v":-1416470.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4056,0)","v":-1761399},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4056,0)","v":-1734318.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4056,0)","v":-1831969.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4056,0)","v":-1685815.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4056,0)","v":-1734142.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4056,0)","v":-1613480.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4056,0)","v":-1731080},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4056,0)","v":-1859845.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4056,0)","v":-1899080.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4056,0)","v":-1896082.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4056,0)","v":-1787132.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4056,0)","v":-2069610.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4056,0)","v":-1900608.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4056,0)","v":-1803640.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4056,0)","v":-1952757.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4056,0)","v":-1763626.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4056,0)","v":-1628100.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4056,0)","v":-1538361.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4056,0)","v":-1435184.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4056,0)","v":-1294291.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4056,0)","v":-1182719.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4056,0)","v":-956843.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4056,0)","v":-723779},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4056,0)","v":-659285.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4056,0)","v":-559577},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3054,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4056,0)","v":-366901},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4056,0)","v":-222807.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4056,0)","v":-112922.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4056,0)","v":55203.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4056,0)","v":13873.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4056,0)","v":-22464.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4056,0)","v":31928.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4056,0)","v":-34660.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4056,0)","v":-54267.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4056,0)","v":-37540},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4056,0)","v":-126842.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4056,0)","v":-189601.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4056,0)","v":-131766.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4056,0)","v":-131910.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4056,0)","v":-132051.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2052,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3054,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4056,0)","v":-132133.9}]
[null,"Simulation 15",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1051,0)+IF(IncludeDeal2,Spreadsheet9.2!C2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2053,0)+IF(IncludeDeal4,Spreadsheet9.2!C3055,0)+IF(IncludeDeal5,Spreadsheet9.2!C4057,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1051,0)+IF(IncludeDeal2,Spreadsheet9.2!D2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2053,0)+IF(IncludeDeal4,Spreadsheet9.2!D3055,0)+IF(IncludeDeal5,Spreadsheet9.2!D4057,0)","v":82278.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1051,0)+IF(IncludeDeal2,Spreadsheet9.2!E2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2053,0)+IF(IncludeDeal4,Spreadsheet9.2!E3055,0)+IF(IncludeDeal5,Spreadsheet9.2!E4057,0)","v":-42972.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1051,0)+IF(IncludeDeal2,Spreadsheet9.2!F2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2053,0)+IF(IncludeDeal4,Spreadsheet9.2!F3055,0)+IF(IncludeDeal5,Spreadsheet9.2!F4057,0)","v":-68772.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1051,0)+IF(IncludeDeal2,Spreadsheet9.2!G2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2053,0)+IF(IncludeDeal4,Spreadsheet9.2!G3055,0)+IF(IncludeDeal5,Spreadsheet9.2!G4057,0)","v":-197588},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1051,0)+IF(IncludeDeal2,Spreadsheet9.2!H2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2053,0)+IF(IncludeDeal4,Spreadsheet9.2!H3055,0)+IF(IncludeDeal5,Spreadsheet9.2!H4057,0)","v":103493.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1051,0)+IF(IncludeDeal2,Spreadsheet9.2!I2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2053,0)+IF(IncludeDeal4,Spreadsheet9.2!I3055,0)+IF(IncludeDeal5,Spreadsheet9.2!I4057,0)","v":-574680.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1051,0)+IF(IncludeDeal2,Spreadsheet9.2!J2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2053,0)+IF(IncludeDeal4,Spreadsheet9.2!J3055,0)+IF(IncludeDeal5,Spreadsheet9.2!J4057,0)","v":-1355916.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1051,0)+IF(IncludeDeal2,Spreadsheet9.2!K2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2053,0)+IF(IncludeDeal4,Spreadsheet9.2!K3055,0)+IF(IncludeDeal5,Spreadsheet9.2!K4057,0)","v":-1363750},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1051,0)+IF(IncludeDeal2,Spreadsheet9.2!L2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2053,0)+IF(IncludeDeal4,Spreadsheet9.2!L3055,0)+IF(IncludeDeal5,Spreadsheet9.2!L4057,0)","v":-1751227.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1051,0)+IF(IncludeDeal2,Spreadsheet9.2!M2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2053,0)+IF(IncludeDeal4,Spreadsheet9.2!M3055,0)+IF(IncludeDeal5,Spreadsheet9.2!M4057,0)","v":-2003492.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1051,0)+IF(IncludeDeal2,Spreadsheet9.2!N2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2053,0)+IF(IncludeDeal4,Spreadsheet9.2!N3055,0)+IF(IncludeDeal5,Spreadsheet9.2!N4057,0)","v":-1900351.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1051,0)+IF(IncludeDeal2,Spreadsheet9.2!O2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2053,0)+IF(IncludeDeal4,Spreadsheet9.2!O3055,0)+IF(IncludeDeal5,Spreadsheet9.2!O4057,0)","v":-1888437.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1051,0)+IF(IncludeDeal2,Spreadsheet9.2!P2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2053,0)+IF(IncludeDeal4,Spreadsheet9.2!P3055,0)+IF(IncludeDeal5,Spreadsheet9.2!P4057,0)","v":-2080812},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1051,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2053,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3055,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4057,0)","v":-2115552.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1051,0)+IF(IncludeDeal2,Spreadsheet9.2!R2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2053,0)+IF(IncludeDeal4,Spreadsheet9.2!R3055,0)+IF(IncludeDeal5,Spreadsheet9.2!R4057,0)","v":-2262446},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1051,0)+IF(IncludeDeal2,Spreadsheet9.2!S2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2053,0)+IF(IncludeDeal4,Spreadsheet9.2!S3055,0)+IF(IncludeDeal5,Spreadsheet9.2!S4057,0)","v":-2460038.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1051,0)+IF(IncludeDeal2,Spreadsheet9.2!T2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2053,0)+IF(IncludeDeal4,Spreadsheet9.2!T3055,0)+IF(IncludeDeal5,Spreadsheet9.2!T4057,0)","v":-2959553.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1051,0)+IF(IncludeDeal2,Spreadsheet9.2!U2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2053,0)+IF(IncludeDeal4,Spreadsheet9.2!U3055,0)+IF(IncludeDeal5,Spreadsheet9.2!U4057,0)","v":-2881615.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1051,0)+IF(IncludeDeal2,Spreadsheet9.2!V2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2053,0)+IF(IncludeDeal4,Spreadsheet9.2!V3055,0)+IF(IncludeDeal5,Spreadsheet9.2!V4057,0)","v":-3116044.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1051,0)+IF(IncludeDeal2,Spreadsheet9.2!W2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2053,0)+IF(IncludeDeal4,Spreadsheet9.2!W3055,0)+IF(IncludeDeal5,Spreadsheet9.2!W4057,0)","v":-2898787.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1051,0)+IF(IncludeDeal2,Spreadsheet9.2!X2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2053,0)+IF(IncludeDeal4,Spreadsheet9.2!X3055,0)+IF(IncludeDeal5,Spreadsheet9.2!X4057,0)","v":-2848934.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1051,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2053,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3055,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4057,0)","v":-2670635.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1051,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2053,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3055,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4057,0)","v":-2628058.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4057,0)","v":-2575778},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4057,0)","v":-2626950.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4057,0)","v":-2759638.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4057,0)","v":-2422482.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4057,0)","v":-2394338.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4057,0)","v":-2276215.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4057,0)","v":-1970896.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4057,0)","v":-2210640.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4057,0)","v":-2171242.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4057,0)","v":-2143191.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4057,0)","v":-2336759.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4057,0)","v":-2118319.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4057,0)","v":-2076264.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4057,0)","v":-2107006.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4057,0)","v":-1975597},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4057,0)","v":-1841146.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4057,0)","v":-1691015.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4057,0)","v":-1623024.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4057,0)","v":-1421066.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4057,0)","v":-1231083.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4057,0)","v":-1076501.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4057,0)","v":-972993.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4057,0)","v":-816794},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4057,0)","v":-655978.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4057,0)","v":-515691.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3055,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4057,0)","v":-312816.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4057,0)","v":-224887.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4057,0)","v":-20662.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4057,0)","v":129588.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4057,0)","v":64496.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4057,0)","v":31102.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4057,0)","v":45863.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4057,0)","v":-6077.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4057,0)","v":-71685.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4057,0)","v":-24095.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4057,0)","v":-38407.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4057,0)","v":-69621.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4057,0)","v":-42205},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4057,0)","v":-42269.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4057,0)","v":-42329.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2053,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3055,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4057,0)","v":-42358.3}]
[null,"Simulation 16",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1052,0)+IF(IncludeDeal2,Spreadsheet9.2!C2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2054,0)+IF(IncludeDeal4,Spreadsheet9.2!C3056,0)+IF(IncludeDeal5,Spreadsheet9.2!C4058,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1052,0)+IF(IncludeDeal2,Spreadsheet9.2!D2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2054,0)+IF(IncludeDeal4,Spreadsheet9.2!D3056,0)+IF(IncludeDeal5,Spreadsheet9.2!D4058,0)","v":147907.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1052,0)+IF(IncludeDeal2,Spreadsheet9.2!E2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2054,0)+IF(IncludeDeal4,Spreadsheet9.2!E3056,0)+IF(IncludeDeal5,Spreadsheet9.2!E4058,0)","v":-103926},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1052,0)+IF(IncludeDeal2,Spreadsheet9.2!F2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2054,0)+IF(IncludeDeal4,Spreadsheet9.2!F3056,0)+IF(IncludeDeal5,Spreadsheet9.2!F4058,0)","v":-275980.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1052,0)+IF(IncludeDeal2,Spreadsheet9.2!G2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2054,0)+IF(IncludeDeal4,Spreadsheet9.2!G3056,0)+IF(IncludeDeal5,Spreadsheet9.2!G4058,0)","v":-144532.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1052,0)+IF(IncludeDeal2,Spreadsheet9.2!H2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2054,0)+IF(IncludeDeal4,Spreadsheet9.2!H3056,0)+IF(IncludeDeal5,Spreadsheet9.2!H4058,0)","v":788544},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1052,0)+IF(IncludeDeal2,Spreadsheet9.2!I2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2054,0)+IF(IncludeDeal4,Spreadsheet9.2!I3056,0)+IF(IncludeDeal5,Spreadsheet9.2!I4058,0)","v":370709.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1052,0)+IF(IncludeDeal2,Spreadsheet9.2!J2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2054,0)+IF(IncludeDeal4,Spreadsheet9.2!J3056,0)+IF(IncludeDeal5,Spreadsheet9.2!J4058,0)","v":1018679.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1052,0)+IF(IncludeDeal2,Spreadsheet9.2!K2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2054,0)+IF(IncludeDeal4,Spreadsheet9.2!K3056,0)+IF(IncludeDeal5,Spreadsheet9.2!K4058,0)","v":1380601.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1052,0)+IF(IncludeDeal2,Spreadsheet9.2!L2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2054,0)+IF(IncludeDeal4,Spreadsheet9.2!L3056,0)+IF(IncludeDeal5,Spreadsheet9.2!L4058,0)","v":1408521.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1052,0)+IF(IncludeDeal2,Spreadsheet9.2!M2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2054,0)+IF(IncludeDeal4,Spreadsheet9.2!M3056,0)+IF(IncludeDeal5,Spreadsheet9.2!M4058,0)","v":623700.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1052,0)+IF(IncludeDeal2,Spreadsheet9.2!N2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2054,0)+IF(IncludeDeal4,Spreadsheet9.2!N3056,0)+IF(IncludeDeal5,Spreadsheet9.2!N4058,0)","v":1661537.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1052,0)+IF(IncludeDeal2,Spreadsheet9.2!O2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2054,0)+IF(IncludeDeal4,Spreadsheet9.2!O3056,0)+IF(IncludeDeal5,Spreadsheet9.2!O4058,0)","v":1937785.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1052,0)+IF(IncludeDeal2,Spreadsheet9.2!P2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2054,0)+IF(IncludeDeal4,Spreadsheet9.2!P3056,0)+IF(IncludeDeal5,Spreadsheet9.2!P4058,0)","v":581658.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1052,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2054,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3056,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4058,0)","v":892759.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1052,0)+IF(IncludeDeal2,Spreadsheet9.2!R2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2054,0)+IF(IncludeDeal4,Spreadsheet9.2!R3056,0)+IF(IncludeDeal5,Spreadsheet9.2!R4058,0)","v":786090},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1052,0)+IF(IncludeDeal2,Spreadsheet9.2!S2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2054,0)+IF(IncludeDeal4,Spreadsheet9.2!S3056,0)+IF(IncludeDeal5,Spreadsheet9.2!S4058,0)","v":1080995.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1052,0)+IF(IncludeDeal2,Spreadsheet9.2!T2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2054,0)+IF(IncludeDeal4,Spreadsheet9.2!T3056,0)+IF(IncludeDeal5,Spreadsheet9.2!T4058,0)","v":1131314.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1052,0)+IF(IncludeDeal2,Spreadsheet9.2!U2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2054,0)+IF(IncludeDeal4,Spreadsheet9.2!U3056,0)+IF(IncludeDeal5,Spreadsheet9.2!U4058,0)","v":1309080.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1052,0)+IF(IncludeDeal2,Spreadsheet9.2!V2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2054,0)+IF(IncludeDeal4,Spreadsheet9.2!V3056,0)+IF(IncludeDeal5,Spreadsheet9.2!V4058,0)","v":982182.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1052,0)+IF(IncludeDeal2,Spreadsheet9.2!W2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2054,0)+IF(IncludeDeal4,Spreadsheet9.2!W3056,0)+IF(IncludeDeal5,Spreadsheet9.2!W4058,0)","v":1787383.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1052,0)+IF(IncludeDeal2,Spreadsheet9.2!X2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2054,0)+IF(IncludeDeal4,Spreadsheet9.2!X3056,0)+IF(IncludeDeal5,Spreadsheet9.2!X4058,0)","v":3358494.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1052,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2054,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3056,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4058,0)","v":4402829.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1052,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2054,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3056,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4058,0)","v":3693821.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4058,0)","v":4545969.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4058,0)","v":4749372.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4058,0)","v":2892218.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4058,0)","v":4973919.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4058,0)","v":4337800.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4058,0)","v":5642569.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4058,0)","v":4099349.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4058,0)","v":3499317},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4058,0)","v":2820741.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4058,0)","v":2715051.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4058,0)","v":3830817.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4058,0)","v":2738858.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4058,0)","v":952284.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4058,0)","v":393142.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4058,0)","v":-312779.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4058,0)","v":-4068.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4058,0)","v":33034.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4058,0)","v":354730.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4058,0)","v":-38584.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4058,0)","v":1097970.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4058,0)","v":590365.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4058,0)","v":657534.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4058,0)","v":489416.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4058,0)","v":379682},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4058,0)","v":463064.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3056,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4058,0)","v":549918.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4058,0)","v":433177.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4058,0)","v":341861.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4058,0)","v":234565.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4058,0)","v":110565.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4058,0)","v":35804.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4058,0)","v":45563.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4058,0)","v":-39677.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4058,0)","v":-129578.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4058,0)","v":-105576.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4058,0)","v":-148153.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4058,0)","v":-201092.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4058,0)","v":-110406.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4058,0)","v":-110553.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4058,0)","v":-110655.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2054,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3056,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4058,0)","v":-110730.1}]
[null,"Simulation 17",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1053,0)+IF(IncludeDeal2,Spreadsheet9.2!C2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2055,0)+IF(IncludeDeal4,Spreadsheet9.2!C3057,0)+IF(IncludeDeal5,Spreadsheet9.2!C4059,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1053,0)+IF(IncludeDeal2,Spreadsheet9.2!D2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2055,0)+IF(IncludeDeal4,Spreadsheet9.2!D3057,0)+IF(IncludeDeal5,Spreadsheet9.2!D4059,0)","v":84405.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1053,0)+IF(IncludeDeal2,Spreadsheet9.2!E2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2055,0)+IF(IncludeDeal4,Spreadsheet9.2!E3057,0)+IF(IncludeDeal5,Spreadsheet9.2!E4059,0)","v":-250583.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1053,0)+IF(IncludeDeal2,Spreadsheet9.2!F2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2055,0)+IF(IncludeDeal4,Spreadsheet9.2!F3057,0)+IF(IncludeDeal5,Spreadsheet9.2!F4059,0)","v":-122305.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1053,0)+IF(IncludeDeal2,Spreadsheet9.2!G2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2055,0)+IF(IncludeDeal4,Spreadsheet9.2!G3057,0)+IF(IncludeDeal5,Spreadsheet9.2!G4059,0)","v":775542.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1053,0)+IF(IncludeDeal2,Spreadsheet9.2!H2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2055,0)+IF(IncludeDeal4,Spreadsheet9.2!H3057,0)+IF(IncludeDeal5,Spreadsheet9.2!H4059,0)","v":751528.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1053,0)+IF(IncludeDeal2,Spreadsheet9.2!I2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2055,0)+IF(IncludeDeal4,Spreadsheet9.2!I3057,0)+IF(IncludeDeal5,Spreadsheet9.2!I4059,0)","v":-202828.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1053,0)+IF(IncludeDeal2,Spreadsheet9.2!J2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2055,0)+IF(IncludeDeal4,Spreadsheet9.2!J3057,0)+IF(IncludeDeal5,Spreadsheet9.2!J4059,0)","v":1944737.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1053,0)+IF(IncludeDeal2,Spreadsheet9.2!K2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2055,0)+IF(IncludeDeal4,Spreadsheet9.2!K3057,0)+IF(IncludeDeal5,Spreadsheet9.2!K4059,0)","v":2605635.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1053,0)+IF(IncludeDeal2,Spreadsheet9.2!L2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2055,0)+IF(IncludeDeal4,Spreadsheet9.2!L3057,0)+IF(IncludeDeal5,Spreadsheet9.2!L4059,0)","v":3124533.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1053,0)+IF(IncludeDeal2,Spreadsheet9.2!M2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2055,0)+IF(IncludeDeal4,Spreadsheet9.2!M3057,0)+IF(IncludeDeal5,Spreadsheet9.2!M4059,0)","v":3028458.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1053,0)+IF(IncludeDeal2,Spreadsheet9.2!N2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2055,0)+IF(IncludeDeal4,Spreadsheet9.2!N3057,0)+IF(IncludeDeal5,Spreadsheet9.2!N4059,0)","v":3539611.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1053,0)+IF(IncludeDeal2,Spreadsheet9.2!O2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2055,0)+IF(IncludeDeal4,Spreadsheet9.2!O3057,0)+IF(IncludeDeal5,Spreadsheet9.2!O4059,0)","v":2979876.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1053,0)+IF(IncludeDeal2,Spreadsheet9.2!P2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2055,0)+IF(IncludeDeal4,Spreadsheet9.2!P3057,0)+IF(IncludeDeal5,Spreadsheet9.2!P4059,0)","v":3004894.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1053,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2055,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3057,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4059,0)","v":1256865.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1053,0)+IF(IncludeDeal2,Spreadsheet9.2!R2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2055,0)+IF(IncludeDeal4,Spreadsheet9.2!R3057,0)+IF(IncludeDeal5,Spreadsheet9.2!R4059,0)","v":498603.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1053,0)+IF(IncludeDeal2,Spreadsheet9.2!S2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2055,0)+IF(IncludeDeal4,Spreadsheet9.2!S3057,0)+IF(IncludeDeal5,Spreadsheet9.2!S4059,0)","v":952618.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1053,0)+IF(IncludeDeal2,Spreadsheet9.2!T2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2055,0)+IF(IncludeDeal4,Spreadsheet9.2!T3057,0)+IF(IncludeDeal5,Spreadsheet9.2!T4059,0)","v":1219825.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1053,0)+IF(IncludeDeal2,Spreadsheet9.2!U2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2055,0)+IF(IncludeDeal4,Spreadsheet9.2!U3057,0)+IF(IncludeDeal5,Spreadsheet9.2!U4059,0)","v":1980443.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1053,0)+IF(IncludeDeal2,Spreadsheet9.2!V2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2055,0)+IF(IncludeDeal4,Spreadsheet9.2!V3057,0)+IF(IncludeDeal5,Spreadsheet9.2!V4059,0)","v":1594448.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1053,0)+IF(IncludeDeal2,Spreadsheet9.2!W2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2055,0)+IF(IncludeDeal4,Spreadsheet9.2!W3057,0)+IF(IncludeDeal5,Spreadsheet9.2!W4059,0)","v":1081858.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1053,0)+IF(IncludeDeal2,Spreadsheet9.2!X2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2055,0)+IF(IncludeDeal4,Spreadsheet9.2!X3057,0)+IF(IncludeDeal5,Spreadsheet9.2!X4059,0)","v":1583889.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1053,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2055,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3057,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4059,0)","v":1560497.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1053,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2055,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3057,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4059,0)","v":2005252.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4059,0)","v":2216974.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4059,0)","v":1691329},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4059,0)","v":786282.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4059,0)","v":151258.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4059,0)","v":-392048.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4059,0)","v":319113.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4059,0)","v":463670.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4059,0)","v":-198698.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4059,0)","v":894189.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4059,0)","v":400743.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4059,0)","v":-417444.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4059,0)","v":-244644.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4059,0)","v":-383103.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4059,0)","v":-526470.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4059,0)","v":-342596.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4059,0)","v":66679},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4059,0)","v":645153.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4059,0)","v":224827.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4059,0)","v":665097.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4059,0)","v":514091.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4059,0)","v":609104.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4059,0)","v":571238.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4059,0)","v":522600.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4059,0)","v":781288.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4059,0)","v":635437.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3057,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4059,0)","v":795252.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4059,0)","v":650686.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4059,0)","v":603265},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4059,0)","v":562079.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4059,0)","v":425514.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4059,0)","v":343369.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4059,0)","v":205381},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4059,0)","v":158898},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4059,0)","v":84129.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4059,0)","v":74615},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4059,0)","v":12891.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4059,0)","v":-34907.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4059,0)","v":-33247.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4059,0)","v":-33298.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4059,0)","v":-33342},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2055,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3057,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4059,0)","v":-33367.1}]
[null,"Simulation 18",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1054,0)+IF(IncludeDeal2,Spreadsheet9.2!C2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2056,0)+IF(IncludeDeal4,Spreadsheet9.2!C3058,0)+IF(IncludeDeal5,Spreadsheet9.2!C4060,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1054,0)+IF(IncludeDeal2,Spreadsheet9.2!D2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2056,0)+IF(IncludeDeal4,Spreadsheet9.2!D3058,0)+IF(IncludeDeal5,Spreadsheet9.2!D4060,0)","v":111186.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1054,0)+IF(IncludeDeal2,Spreadsheet9.2!E2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2056,0)+IF(IncludeDeal4,Spreadsheet9.2!E3058,0)+IF(IncludeDeal5,Spreadsheet9.2!E4060,0)","v":-1199903.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1054,0)+IF(IncludeDeal2,Spreadsheet9.2!F2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2056,0)+IF(IncludeDeal4,Spreadsheet9.2!F3058,0)+IF(IncludeDeal5,Spreadsheet9.2!F4060,0)","v":-1145868.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1054,0)+IF(IncludeDeal2,Spreadsheet9.2!G2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2056,0)+IF(IncludeDeal4,Spreadsheet9.2!G3058,0)+IF(IncludeDeal5,Spreadsheet9.2!G4060,0)","v":-1098112.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1054,0)+IF(IncludeDeal2,Spreadsheet9.2!H2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2056,0)+IF(IncludeDeal4,Spreadsheet9.2!H3058,0)+IF(IncludeDeal5,Spreadsheet9.2!H4060,0)","v":240091.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1054,0)+IF(IncludeDeal2,Spreadsheet9.2!I2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2056,0)+IF(IncludeDeal4,Spreadsheet9.2!I3058,0)+IF(IncludeDeal5,Spreadsheet9.2!I4060,0)","v":356771.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1054,0)+IF(IncludeDeal2,Spreadsheet9.2!J2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2056,0)+IF(IncludeDeal4,Spreadsheet9.2!J3058,0)+IF(IncludeDeal5,Spreadsheet9.2!J4060,0)","v":-592603.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1054,0)+IF(IncludeDeal2,Spreadsheet9.2!K2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2056,0)+IF(IncludeDeal4,Spreadsheet9.2!K3058,0)+IF(IncludeDeal5,Spreadsheet9.2!K4060,0)","v":-437170.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1054,0)+IF(IncludeDeal2,Spreadsheet9.2!L2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2056,0)+IF(IncludeDeal4,Spreadsheet9.2!L3058,0)+IF(IncludeDeal5,Spreadsheet9.2!L4060,0)","v":1060731.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1054,0)+IF(IncludeDeal2,Spreadsheet9.2!M2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2056,0)+IF(IncludeDeal4,Spreadsheet9.2!M3058,0)+IF(IncludeDeal5,Spreadsheet9.2!M4060,0)","v":1861930.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1054,0)+IF(IncludeDeal2,Spreadsheet9.2!N2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2056,0)+IF(IncludeDeal4,Spreadsheet9.2!N3058,0)+IF(IncludeDeal5,Spreadsheet9.2!N4060,0)","v":955873.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1054,0)+IF(IncludeDeal2,Spreadsheet9.2!O2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2056,0)+IF(IncludeDeal4,Spreadsheet9.2!O3058,0)+IF(IncludeDeal5,Spreadsheet9.2!O4060,0)","v":2202600},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1054,0)+IF(IncludeDeal2,Spreadsheet9.2!P2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2056,0)+IF(IncludeDeal4,Spreadsheet9.2!P3058,0)+IF(IncludeDeal5,Spreadsheet9.2!P4060,0)","v":2935296.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1054,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2056,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3058,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4060,0)","v":3221722.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1054,0)+IF(IncludeDeal2,Spreadsheet9.2!R2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2056,0)+IF(IncludeDeal4,Spreadsheet9.2!R3058,0)+IF(IncludeDeal5,Spreadsheet9.2!R4060,0)","v":3076590.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1054,0)+IF(IncludeDeal2,Spreadsheet9.2!S2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2056,0)+IF(IncludeDeal4,Spreadsheet9.2!S3058,0)+IF(IncludeDeal5,Spreadsheet9.2!S4060,0)","v":2560343.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1054,0)+IF(IncludeDeal2,Spreadsheet9.2!T2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2056,0)+IF(IncludeDeal4,Spreadsheet9.2!T3058,0)+IF(IncludeDeal5,Spreadsheet9.2!T4060,0)","v":1913075.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1054,0)+IF(IncludeDeal2,Spreadsheet9.2!U2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2056,0)+IF(IncludeDeal4,Spreadsheet9.2!U3058,0)+IF(IncludeDeal5,Spreadsheet9.2!U4060,0)","v":1265006.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1054,0)+IF(IncludeDeal2,Spreadsheet9.2!V2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2056,0)+IF(IncludeDeal4,Spreadsheet9.2!V3058,0)+IF(IncludeDeal5,Spreadsheet9.2!V4060,0)","v":954956.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1054,0)+IF(IncludeDeal2,Spreadsheet9.2!W2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2056,0)+IF(IncludeDeal4,Spreadsheet9.2!W3058,0)+IF(IncludeDeal5,Spreadsheet9.2!W4060,0)","v":918189.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1054,0)+IF(IncludeDeal2,Spreadsheet9.2!X2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2056,0)+IF(IncludeDeal4,Spreadsheet9.2!X3058,0)+IF(IncludeDeal5,Spreadsheet9.2!X4060,0)","v":934183.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1054,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2056,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3058,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4060,0)","v":859912},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1054,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2056,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3058,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4060,0)","v":1074371},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4060,0)","v":992682.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4060,0)","v":348217.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4060,0)","v":795535.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4060,0)","v":1649270.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4060,0)","v":2660404.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4060,0)","v":2039536.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4060,0)","v":3734495.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4060,0)","v":2562899.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4060,0)","v":2370123},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4060,0)","v":1771226.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4060,0)","v":722580.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4060,0)","v":628842},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4060,0)","v":1111855.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4060,0)","v":479097.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4060,0)","v":-326634.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4060,0)","v":-281433.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4060,0)","v":-618729.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4060,0)","v":-624167.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4060,0)","v":-445814.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4060,0)","v":-629533.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4060,0)","v":-443296.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4060,0)","v":-274724.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4060,0)","v":-73167.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4060,0)","v":53321},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4060,0)","v":-8043.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3058,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4060,0)","v":110.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4060,0)","v":155639},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4060,0)","v":302210},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4060,0)","v":235765.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4060,0)","v":227643},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4060,0)","v":241956.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4060,0)","v":130691.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4060,0)","v":109151.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4060,0)","v":128013.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4060,0)","v":61489.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4060,0)","v":43645.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4060,0)","v":60246.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4060,0)","v":54120.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4060,0)","v":54207.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4060,0)","v":54306.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2056,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3058,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4060,0)","v":54368.6}]
[null,"Simulation 19",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1055,0)+IF(IncludeDeal2,Spreadsheet9.2!C2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2057,0)+IF(IncludeDeal4,Spreadsheet9.2!C3059,0)+IF(IncludeDeal5,Spreadsheet9.2!C4061,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1055,0)+IF(IncludeDeal2,Spreadsheet9.2!D2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2057,0)+IF(IncludeDeal4,Spreadsheet9.2!D3059,0)+IF(IncludeDeal5,Spreadsheet9.2!D4061,0)","v":171105.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1055,0)+IF(IncludeDeal2,Spreadsheet9.2!E2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2057,0)+IF(IncludeDeal4,Spreadsheet9.2!E3059,0)+IF(IncludeDeal5,Spreadsheet9.2!E4061,0)","v":-475130},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1055,0)+IF(IncludeDeal2,Spreadsheet9.2!F2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2057,0)+IF(IncludeDeal4,Spreadsheet9.2!F3059,0)+IF(IncludeDeal5,Spreadsheet9.2!F4061,0)","v":-794449.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1055,0)+IF(IncludeDeal2,Spreadsheet9.2!G2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2057,0)+IF(IncludeDeal4,Spreadsheet9.2!G3059,0)+IF(IncludeDeal5,Spreadsheet9.2!G4061,0)","v":-1215741.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1055,0)+IF(IncludeDeal2,Spreadsheet9.2!H2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2057,0)+IF(IncludeDeal4,Spreadsheet9.2!H3059,0)+IF(IncludeDeal5,Spreadsheet9.2!H4061,0)","v":-1149169.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1055,0)+IF(IncludeDeal2,Spreadsheet9.2!I2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2057,0)+IF(IncludeDeal4,Spreadsheet9.2!I3059,0)+IF(IncludeDeal5,Spreadsheet9.2!I4061,0)","v":-2117866.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1055,0)+IF(IncludeDeal2,Spreadsheet9.2!J2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2057,0)+IF(IncludeDeal4,Spreadsheet9.2!J3059,0)+IF(IncludeDeal5,Spreadsheet9.2!J4061,0)","v":-1868009.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1055,0)+IF(IncludeDeal2,Spreadsheet9.2!K2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2057,0)+IF(IncludeDeal4,Spreadsheet9.2!K3059,0)+IF(IncludeDeal5,Spreadsheet9.2!K4061,0)","v":-1510635.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1055,0)+IF(IncludeDeal2,Spreadsheet9.2!L2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2057,0)+IF(IncludeDeal4,Spreadsheet9.2!L3059,0)+IF(IncludeDeal5,Spreadsheet9.2!L4061,0)","v":-1504993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1055,0)+IF(IncludeDeal2,Spreadsheet9.2!M2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2057,0)+IF(IncludeDeal4,Spreadsheet9.2!M3059,0)+IF(IncludeDeal5,Spreadsheet9.2!M4061,0)","v":-1797559.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1055,0)+IF(IncludeDeal2,Spreadsheet9.2!N2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2057,0)+IF(IncludeDeal4,Spreadsheet9.2!N3059,0)+IF(IncludeDeal5,Spreadsheet9.2!N4061,0)","v":-2074485.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1055,0)+IF(IncludeDeal2,Spreadsheet9.2!O2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2057,0)+IF(IncludeDeal4,Spreadsheet9.2!O3059,0)+IF(IncludeDeal5,Spreadsheet9.2!O4061,0)","v":-2314033.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1055,0)+IF(IncludeDeal2,Spreadsheet9.2!P2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2057,0)+IF(IncludeDeal4,Spreadsheet9.2!P3059,0)+IF(IncludeDeal5,Spreadsheet9.2!P4061,0)","v":-2423833.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1055,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2057,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3059,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4061,0)","v":-2175734.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1055,0)+IF(IncludeDeal2,Spreadsheet9.2!R2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2057,0)+IF(IncludeDeal4,Spreadsheet9.2!R3059,0)+IF(IncludeDeal5,Spreadsheet9.2!R4061,0)","v":-2366695},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1055,0)+IF(IncludeDeal2,Spreadsheet9.2!S2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2057,0)+IF(IncludeDeal4,Spreadsheet9.2!S3059,0)+IF(IncludeDeal5,Spreadsheet9.2!S4061,0)","v":-2452726.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1055,0)+IF(IncludeDeal2,Spreadsheet9.2!T2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2057,0)+IF(IncludeDeal4,Spreadsheet9.2!T3059,0)+IF(IncludeDeal5,Spreadsheet9.2!T4061,0)","v":-1771639.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1055,0)+IF(IncludeDeal2,Spreadsheet9.2!U2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2057,0)+IF(IncludeDeal4,Spreadsheet9.2!U3059,0)+IF(IncludeDeal5,Spreadsheet9.2!U4061,0)","v":-2601136.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1055,0)+IF(IncludeDeal2,Spreadsheet9.2!V2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2057,0)+IF(IncludeDeal4,Spreadsheet9.2!V3059,0)+IF(IncludeDeal5,Spreadsheet9.2!V4061,0)","v":-2395098.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1055,0)+IF(IncludeDeal2,Spreadsheet9.2!W2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2057,0)+IF(IncludeDeal4,Spreadsheet9.2!W3059,0)+IF(IncludeDeal5,Spreadsheet9.2!W4061,0)","v":-2551853},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1055,0)+IF(IncludeDeal2,Spreadsheet9.2!X2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2057,0)+IF(IncludeDeal4,Spreadsheet9.2!X3059,0)+IF(IncludeDeal5,Spreadsheet9.2!X4061,0)","v":-3110670},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1055,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2057,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3059,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4061,0)","v":-2933404.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1055,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2057,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3059,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4061,0)","v":-3158092.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4061,0)","v":-3023767},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4061,0)","v":-2948063.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4061,0)","v":-2747124.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4061,0)","v":-2635571.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4061,0)","v":-2699022},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4061,0)","v":-2639984.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4061,0)","v":-2604536.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4061,0)","v":-2524970.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4061,0)","v":-2544513.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4061,0)","v":-2509765},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4061,0)","v":-2384878.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4061,0)","v":-2363324},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4061,0)","v":-2252436.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4061,0)","v":-2053545.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4061,0)","v":-2011959.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4061,0)","v":-1911827.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4061,0)","v":-1675569.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4061,0)","v":-1529998.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4061,0)","v":-1422143.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4061,0)","v":-1213862.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4061,0)","v":-1083026.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4061,0)","v":-976204.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4061,0)","v":-628549.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4061,0)","v":-460737},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4061,0)","v":-380647.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3059,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4061,0)","v":-121246},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4061,0)","v":-23067.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4061,0)","v":-32983},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4061,0)","v":93235.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4061,0)","v":-20576},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4061,0)","v":-110111.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4061,0)","v":-91358},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4061,0)","v":-132105.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4061,0)","v":-212755.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4061,0)","v":-131529.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4061,0)","v":-199640.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4061,0)","v":-283060.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4061,0)","v":-175032},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4061,0)","v":-175255.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4061,0)","v":-175401.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2057,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3059,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4061,0)","v":-175449.8}]
[null,"Simulation 20",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1056,0)+IF(IncludeDeal2,Spreadsheet9.2!C2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2058,0)+IF(IncludeDeal4,Spreadsheet9.2!C3060,0)+IF(IncludeDeal5,Spreadsheet9.2!C4062,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1056,0)+IF(IncludeDeal2,Spreadsheet9.2!D2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2058,0)+IF(IncludeDeal4,Spreadsheet9.2!D3060,0)+IF(IncludeDeal5,Spreadsheet9.2!D4062,0)","v":29515.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1056,0)+IF(IncludeDeal2,Spreadsheet9.2!E2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2058,0)+IF(IncludeDeal4,Spreadsheet9.2!E3060,0)+IF(IncludeDeal5,Spreadsheet9.2!E4062,0)","v":-332159.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1056,0)+IF(IncludeDeal2,Spreadsheet9.2!F2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2058,0)+IF(IncludeDeal4,Spreadsheet9.2!F3060,0)+IF(IncludeDeal5,Spreadsheet9.2!F4062,0)","v":87916},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1056,0)+IF(IncludeDeal2,Spreadsheet9.2!G2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2058,0)+IF(IncludeDeal4,Spreadsheet9.2!G3060,0)+IF(IncludeDeal5,Spreadsheet9.2!G4062,0)","v":-227787.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1056,0)+IF(IncludeDeal2,Spreadsheet9.2!H2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2058,0)+IF(IncludeDeal4,Spreadsheet9.2!H3060,0)+IF(IncludeDeal5,Spreadsheet9.2!H4062,0)","v":1443960.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1056,0)+IF(IncludeDeal2,Spreadsheet9.2!I2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2058,0)+IF(IncludeDeal4,Spreadsheet9.2!I3060,0)+IF(IncludeDeal5,Spreadsheet9.2!I4062,0)","v":1526318.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1056,0)+IF(IncludeDeal2,Spreadsheet9.2!J2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2058,0)+IF(IncludeDeal4,Spreadsheet9.2!J3060,0)+IF(IncludeDeal5,Spreadsheet9.2!J4062,0)","v":2064943.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1056,0)+IF(IncludeDeal2,Spreadsheet9.2!K2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2058,0)+IF(IncludeDeal4,Spreadsheet9.2!K3060,0)+IF(IncludeDeal5,Spreadsheet9.2!K4062,0)","v":1500627.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1056,0)+IF(IncludeDeal2,Spreadsheet9.2!L2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2058,0)+IF(IncludeDeal4,Spreadsheet9.2!L3060,0)+IF(IncludeDeal5,Spreadsheet9.2!L4062,0)","v":678408.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1056,0)+IF(IncludeDeal2,Spreadsheet9.2!M2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2058,0)+IF(IncludeDeal4,Spreadsheet9.2!M3060,0)+IF(IncludeDeal5,Spreadsheet9.2!M4062,0)","v":-456571.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1056,0)+IF(IncludeDeal2,Spreadsheet9.2!N2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2058,0)+IF(IncludeDeal4,Spreadsheet9.2!N3060,0)+IF(IncludeDeal5,Spreadsheet9.2!N4062,0)","v":-918351.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1056,0)+IF(IncludeDeal2,Spreadsheet9.2!O2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2058,0)+IF(IncludeDeal4,Spreadsheet9.2!O3060,0)+IF(IncludeDeal5,Spreadsheet9.2!O4062,0)","v":-1535545.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1056,0)+IF(IncludeDeal2,Spreadsheet9.2!P2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2058,0)+IF(IncludeDeal4,Spreadsheet9.2!P3060,0)+IF(IncludeDeal5,Spreadsheet9.2!P4062,0)","v":-1463645.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1056,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2058,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3060,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4062,0)","v":-2039867.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1056,0)+IF(IncludeDeal2,Spreadsheet9.2!R2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2058,0)+IF(IncludeDeal4,Spreadsheet9.2!R3060,0)+IF(IncludeDeal5,Spreadsheet9.2!R4062,0)","v":-2648140.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1056,0)+IF(IncludeDeal2,Spreadsheet9.2!S2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2058,0)+IF(IncludeDeal4,Spreadsheet9.2!S3060,0)+IF(IncludeDeal5,Spreadsheet9.2!S4062,0)","v":-2029479.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1056,0)+IF(IncludeDeal2,Spreadsheet9.2!T2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2058,0)+IF(IncludeDeal4,Spreadsheet9.2!T3060,0)+IF(IncludeDeal5,Spreadsheet9.2!T4062,0)","v":-2297545.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1056,0)+IF(IncludeDeal2,Spreadsheet9.2!U2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2058,0)+IF(IncludeDeal4,Spreadsheet9.2!U3060,0)+IF(IncludeDeal5,Spreadsheet9.2!U4062,0)","v":-2830201.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1056,0)+IF(IncludeDeal2,Spreadsheet9.2!V2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2058,0)+IF(IncludeDeal4,Spreadsheet9.2!V3060,0)+IF(IncludeDeal5,Spreadsheet9.2!V4062,0)","v":-2772826.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1056,0)+IF(IncludeDeal2,Spreadsheet9.2!W2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2058,0)+IF(IncludeDeal4,Spreadsheet9.2!W3060,0)+IF(IncludeDeal5,Spreadsheet9.2!W4062,0)","v":-2836416.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1056,0)+IF(IncludeDeal2,Spreadsheet9.2!X2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2058,0)+IF(IncludeDeal4,Spreadsheet9.2!X3060,0)+IF(IncludeDeal5,Spreadsheet9.2!X4062,0)","v":-2677040.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1056,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2058,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3060,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4062,0)","v":-2515922.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1056,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2058,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3060,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4062,0)","v":-2499556.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4062,0)","v":-2350394.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4062,0)","v":-2402294.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4062,0)","v":-2245929.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4062,0)","v":-1741963.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4062,0)","v":-1545782.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4062,0)","v":-1882038},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4062,0)","v":-1961454.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4062,0)","v":-2086892.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4062,0)","v":-2221280.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4062,0)","v":-2141949.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4062,0)","v":-2016494.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4062,0)","v":-2097598.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4062,0)","v":-1937601.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4062,0)","v":-1939756.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4062,0)","v":-2003480.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4062,0)","v":-1875137.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4062,0)","v":-1671495},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4062,0)","v":-1542553.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4062,0)","v":-1523246.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4062,0)","v":-1278135},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4062,0)","v":-1167366.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4062,0)","v":-1093482.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4062,0)","v":-822833.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4062,0)","v":-604762},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4062,0)","v":-439770.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3060,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4062,0)","v":-231781.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4062,0)","v":-118023.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4062,0)","v":-48271.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4062,0)","v":79912.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4062,0)","v":-11066.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4062,0)","v":-70969.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4062,0)","v":-19923.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4062,0)","v":-110251.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4062,0)","v":-179217.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4062,0)","v":-135016.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4062,0)","v":-222277.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4062,0)","v":-275827.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4062,0)","v":-174383},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4062,0)","v":-174562.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4062,0)","v":-174723.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2058,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3060,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4062,0)","v":-174807.2}]
[null,"Simulation 21",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1057,0)+IF(IncludeDeal2,Spreadsheet9.2!C2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2059,0)+IF(IncludeDeal4,Spreadsheet9.2!C3061,0)+IF(IncludeDeal5,Spreadsheet9.2!C4063,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1057,0)+IF(IncludeDeal2,Spreadsheet9.2!D2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2059,0)+IF(IncludeDeal4,Spreadsheet9.2!D3061,0)+IF(IncludeDeal5,Spreadsheet9.2!D4063,0)","v":71870.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1057,0)+IF(IncludeDeal2,Spreadsheet9.2!E2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2059,0)+IF(IncludeDeal4,Spreadsheet9.2!E3061,0)+IF(IncludeDeal5,Spreadsheet9.2!E4063,0)","v":-315011.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1057,0)+IF(IncludeDeal2,Spreadsheet9.2!F2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2059,0)+IF(IncludeDeal4,Spreadsheet9.2!F3061,0)+IF(IncludeDeal5,Spreadsheet9.2!F4063,0)","v":-240485.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1057,0)+IF(IncludeDeal2,Spreadsheet9.2!G2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2059,0)+IF(IncludeDeal4,Spreadsheet9.2!G3061,0)+IF(IncludeDeal5,Spreadsheet9.2!G4063,0)","v":-231686.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1057,0)+IF(IncludeDeal2,Spreadsheet9.2!H2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2059,0)+IF(IncludeDeal4,Spreadsheet9.2!H3061,0)+IF(IncludeDeal5,Spreadsheet9.2!H4063,0)","v":-1086159.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1057,0)+IF(IncludeDeal2,Spreadsheet9.2!I2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2059,0)+IF(IncludeDeal4,Spreadsheet9.2!I3061,0)+IF(IncludeDeal5,Spreadsheet9.2!I4063,0)","v":-868679.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1057,0)+IF(IncludeDeal2,Spreadsheet9.2!J2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2059,0)+IF(IncludeDeal4,Spreadsheet9.2!J3061,0)+IF(IncludeDeal5,Spreadsheet9.2!J4063,0)","v":-362987.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1057,0)+IF(IncludeDeal2,Spreadsheet9.2!K2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2059,0)+IF(IncludeDeal4,Spreadsheet9.2!K3061,0)+IF(IncludeDeal5,Spreadsheet9.2!K4063,0)","v":-1412818},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1057,0)+IF(IncludeDeal2,Spreadsheet9.2!L2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2059,0)+IF(IncludeDeal4,Spreadsheet9.2!L3061,0)+IF(IncludeDeal5,Spreadsheet9.2!L4063,0)","v":-901475.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1057,0)+IF(IncludeDeal2,Spreadsheet9.2!M2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2059,0)+IF(IncludeDeal4,Spreadsheet9.2!M3061,0)+IF(IncludeDeal5,Spreadsheet9.2!M4063,0)","v":-1526635.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1057,0)+IF(IncludeDeal2,Spreadsheet9.2!N2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2059,0)+IF(IncludeDeal4,Spreadsheet9.2!N3061,0)+IF(IncludeDeal5,Spreadsheet9.2!N4063,0)","v":-1085124.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1057,0)+IF(IncludeDeal2,Spreadsheet9.2!O2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2059,0)+IF(IncludeDeal4,Spreadsheet9.2!O3061,0)+IF(IncludeDeal5,Spreadsheet9.2!O4063,0)","v":-1931283.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1057,0)+IF(IncludeDeal2,Spreadsheet9.2!P2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2059,0)+IF(IncludeDeal4,Spreadsheet9.2!P3061,0)+IF(IncludeDeal5,Spreadsheet9.2!P4063,0)","v":-1477393.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1057,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2059,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3061,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4063,0)","v":-2158981.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1057,0)+IF(IncludeDeal2,Spreadsheet9.2!R2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2059,0)+IF(IncludeDeal4,Spreadsheet9.2!R3061,0)+IF(IncludeDeal5,Spreadsheet9.2!R4063,0)","v":-2726608.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1057,0)+IF(IncludeDeal2,Spreadsheet9.2!S2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2059,0)+IF(IncludeDeal4,Spreadsheet9.2!S3061,0)+IF(IncludeDeal5,Spreadsheet9.2!S4063,0)","v":-2890686.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1057,0)+IF(IncludeDeal2,Spreadsheet9.2!T2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2059,0)+IF(IncludeDeal4,Spreadsheet9.2!T3061,0)+IF(IncludeDeal5,Spreadsheet9.2!T4063,0)","v":-3039352.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1057,0)+IF(IncludeDeal2,Spreadsheet9.2!U2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2059,0)+IF(IncludeDeal4,Spreadsheet9.2!U3061,0)+IF(IncludeDeal5,Spreadsheet9.2!U4063,0)","v":-3004072.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1057,0)+IF(IncludeDeal2,Spreadsheet9.2!V2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2059,0)+IF(IncludeDeal4,Spreadsheet9.2!V3061,0)+IF(IncludeDeal5,Spreadsheet9.2!V4063,0)","v":-3314713.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1057,0)+IF(IncludeDeal2,Spreadsheet9.2!W2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2059,0)+IF(IncludeDeal4,Spreadsheet9.2!W3061,0)+IF(IncludeDeal5,Spreadsheet9.2!W4063,0)","v":-3240168.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1057,0)+IF(IncludeDeal2,Spreadsheet9.2!X2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2059,0)+IF(IncludeDeal4,Spreadsheet9.2!X3061,0)+IF(IncludeDeal5,Spreadsheet9.2!X4063,0)","v":-3008195.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1057,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2059,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3061,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4063,0)","v":-2903847.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1057,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2059,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3061,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4063,0)","v":-2732648.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4063,0)","v":-2766589.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4063,0)","v":-3009481.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4063,0)","v":-3024072.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4063,0)","v":-3082405.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4063,0)","v":-2894109.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4063,0)","v":-2709613},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4063,0)","v":-2513464.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4063,0)","v":-2426794},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4063,0)","v":-2344653.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4063,0)","v":-2224538},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4063,0)","v":-2149218.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4063,0)","v":-2138335.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4063,0)","v":-2021278.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4063,0)","v":-2009772},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4063,0)","v":-1827469.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4063,0)","v":-1803727.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4063,0)","v":-1645584.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4063,0)","v":-1474756.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4063,0)","v":-1404759.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4063,0)","v":-1178437.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4063,0)","v":-1006654.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4063,0)","v":-895155.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4063,0)","v":-737139},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4063,0)","v":-640621.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4063,0)","v":-541898.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3061,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4063,0)","v":-336504.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4063,0)","v":-200574},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4063,0)","v":-100375.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4063,0)","v":139425.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4063,0)","v":99657.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4063,0)","v":-9505.2000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4063,0)","v":62907.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4063,0)","v":12481.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4063,0)","v":-83041.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4063,0)","v":-17903.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4063,0)","v":-105360},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4063,0)","v":-197252.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4063,0)","v":-124995.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4063,0)","v":-125150.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4063,0)","v":-125276.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2059,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3061,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4063,0)","v":-125347}]
[null,"Simulation 22",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1058,0)+IF(IncludeDeal2,Spreadsheet9.2!C2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2060,0)+IF(IncludeDeal4,Spreadsheet9.2!C3062,0)+IF(IncludeDeal5,Spreadsheet9.2!C4064,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1058,0)+IF(IncludeDeal2,Spreadsheet9.2!D2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2060,0)+IF(IncludeDeal4,Spreadsheet9.2!D3062,0)+IF(IncludeDeal5,Spreadsheet9.2!D4064,0)","v":-101747.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1058,0)+IF(IncludeDeal2,Spreadsheet9.2!E2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2060,0)+IF(IncludeDeal4,Spreadsheet9.2!E3062,0)+IF(IncludeDeal5,Spreadsheet9.2!E4064,0)","v":-770944.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1058,0)+IF(IncludeDeal2,Spreadsheet9.2!F2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2060,0)+IF(IncludeDeal4,Spreadsheet9.2!F3062,0)+IF(IncludeDeal5,Spreadsheet9.2!F4064,0)","v":-704240.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1058,0)+IF(IncludeDeal2,Spreadsheet9.2!G2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2060,0)+IF(IncludeDeal4,Spreadsheet9.2!G3062,0)+IF(IncludeDeal5,Spreadsheet9.2!G4064,0)","v":-841508.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1058,0)+IF(IncludeDeal2,Spreadsheet9.2!H2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2060,0)+IF(IncludeDeal4,Spreadsheet9.2!H3062,0)+IF(IncludeDeal5,Spreadsheet9.2!H4064,0)","v":-1134070.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1058,0)+IF(IncludeDeal2,Spreadsheet9.2!I2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2060,0)+IF(IncludeDeal4,Spreadsheet9.2!I3062,0)+IF(IncludeDeal5,Spreadsheet9.2!I4064,0)","v":-1350431.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1058,0)+IF(IncludeDeal2,Spreadsheet9.2!J2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2060,0)+IF(IncludeDeal4,Spreadsheet9.2!J3062,0)+IF(IncludeDeal5,Spreadsheet9.2!J4064,0)","v":-2067568.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1058,0)+IF(IncludeDeal2,Spreadsheet9.2!K2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2060,0)+IF(IncludeDeal4,Spreadsheet9.2!K3062,0)+IF(IncludeDeal5,Spreadsheet9.2!K4064,0)","v":-1960061.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1058,0)+IF(IncludeDeal2,Spreadsheet9.2!L2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2060,0)+IF(IncludeDeal4,Spreadsheet9.2!L3062,0)+IF(IncludeDeal5,Spreadsheet9.2!L4064,0)","v":-1843599.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1058,0)+IF(IncludeDeal2,Spreadsheet9.2!M2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2060,0)+IF(IncludeDeal4,Spreadsheet9.2!M3062,0)+IF(IncludeDeal5,Spreadsheet9.2!M4064,0)","v":-1361787.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1058,0)+IF(IncludeDeal2,Spreadsheet9.2!N2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2060,0)+IF(IncludeDeal4,Spreadsheet9.2!N3062,0)+IF(IncludeDeal5,Spreadsheet9.2!N4064,0)","v":-1675460.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1058,0)+IF(IncludeDeal2,Spreadsheet9.2!O2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2060,0)+IF(IncludeDeal4,Spreadsheet9.2!O3062,0)+IF(IncludeDeal5,Spreadsheet9.2!O4064,0)","v":-1408261.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1058,0)+IF(IncludeDeal2,Spreadsheet9.2!P2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2060,0)+IF(IncludeDeal4,Spreadsheet9.2!P3062,0)+IF(IncludeDeal5,Spreadsheet9.2!P4064,0)","v":300753.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1058,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2060,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3062,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4064,0)","v":1371871},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1058,0)+IF(IncludeDeal2,Spreadsheet9.2!R2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2060,0)+IF(IncludeDeal4,Spreadsheet9.2!R3062,0)+IF(IncludeDeal5,Spreadsheet9.2!R4064,0)","v":512577.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1058,0)+IF(IncludeDeal2,Spreadsheet9.2!S2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2060,0)+IF(IncludeDeal4,Spreadsheet9.2!S3062,0)+IF(IncludeDeal5,Spreadsheet9.2!S4064,0)","v":1600127},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1058,0)+IF(IncludeDeal2,Spreadsheet9.2!T2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2060,0)+IF(IncludeDeal4,Spreadsheet9.2!T3062,0)+IF(IncludeDeal5,Spreadsheet9.2!T4064,0)","v":351930},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1058,0)+IF(IncludeDeal2,Spreadsheet9.2!U2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2060,0)+IF(IncludeDeal4,Spreadsheet9.2!U3062,0)+IF(IncludeDeal5,Spreadsheet9.2!U4064,0)","v":1532799.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1058,0)+IF(IncludeDeal2,Spreadsheet9.2!V2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2060,0)+IF(IncludeDeal4,Spreadsheet9.2!V3062,0)+IF(IncludeDeal5,Spreadsheet9.2!V4064,0)","v":2346269.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1058,0)+IF(IncludeDeal2,Spreadsheet9.2!W2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2060,0)+IF(IncludeDeal4,Spreadsheet9.2!W3062,0)+IF(IncludeDeal5,Spreadsheet9.2!W4064,0)","v":2610671.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1058,0)+IF(IncludeDeal2,Spreadsheet9.2!X2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2060,0)+IF(IncludeDeal4,Spreadsheet9.2!X3062,0)+IF(IncludeDeal5,Spreadsheet9.2!X4064,0)","v":1956208.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1058,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2060,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3062,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4064,0)","v":4059990.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1058,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2060,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3062,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4064,0)","v":4628151.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4064,0)","v":4448650.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4064,0)","v":5925295.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4064,0)","v":5970132.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4064,0)","v":4382342.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4064,0)","v":4449519.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4064,0)","v":3695818.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4064,0)","v":2728789.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4064,0)","v":2402903.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4064,0)","v":4043313.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4064,0)","v":4321100.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4064,0)","v":4126110.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4064,0)","v":2328750.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4064,0)","v":3454553.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4064,0)","v":2991639.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4064,0)","v":3998799},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4064,0)","v":2863677.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4064,0)","v":2580209.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4064,0)","v":2807624.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4064,0)","v":2206593.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4064,0)","v":3187221.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4064,0)","v":3651528.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4064,0)","v":2702113.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4064,0)","v":2198165.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4064,0)","v":1417234.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4064,0)","v":1033253.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3062,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4064,0)","v":749927.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4064,0)","v":363154},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4064,0)","v":43881.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4064,0)","v":-50233.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4064,0)","v":-164025.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4064,0)","v":-274153.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4064,0)","v":-161938.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4064,0)","v":-211916.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4064,0)","v":-296339.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4064,0)","v":-166365.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4064,0)","v":-282807.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4064,0)","v":-359895.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4064,0)","v":-208608.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4064,0)","v":-208790.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4064,0)","v":-208960.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2060,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3062,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4064,0)","v":-209051.5}]
[null,"Simulation 23",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1059,0)+IF(IncludeDeal2,Spreadsheet9.2!C2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2061,0)+IF(IncludeDeal4,Spreadsheet9.2!C3063,0)+IF(IncludeDeal5,Spreadsheet9.2!C4065,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1059,0)+IF(IncludeDeal2,Spreadsheet9.2!D2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2061,0)+IF(IncludeDeal4,Spreadsheet9.2!D3063,0)+IF(IncludeDeal5,Spreadsheet9.2!D4065,0)","v":88351},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1059,0)+IF(IncludeDeal2,Spreadsheet9.2!E2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2061,0)+IF(IncludeDeal4,Spreadsheet9.2!E3063,0)+IF(IncludeDeal5,Spreadsheet9.2!E4065,0)","v":-101705.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1059,0)+IF(IncludeDeal2,Spreadsheet9.2!F2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2061,0)+IF(IncludeDeal4,Spreadsheet9.2!F3063,0)+IF(IncludeDeal5,Spreadsheet9.2!F4065,0)","v":-612771.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1059,0)+IF(IncludeDeal2,Spreadsheet9.2!G2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2061,0)+IF(IncludeDeal4,Spreadsheet9.2!G3063,0)+IF(IncludeDeal5,Spreadsheet9.2!G4065,0)","v":-1353821.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1059,0)+IF(IncludeDeal2,Spreadsheet9.2!H2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2061,0)+IF(IncludeDeal4,Spreadsheet9.2!H3063,0)+IF(IncludeDeal5,Spreadsheet9.2!H4065,0)","v":-1422779.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1059,0)+IF(IncludeDeal2,Spreadsheet9.2!I2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2061,0)+IF(IncludeDeal4,Spreadsheet9.2!I3063,0)+IF(IncludeDeal5,Spreadsheet9.2!I4065,0)","v":-1759428.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1059,0)+IF(IncludeDeal2,Spreadsheet9.2!J2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2061,0)+IF(IncludeDeal4,Spreadsheet9.2!J3063,0)+IF(IncludeDeal5,Spreadsheet9.2!J4065,0)","v":-1337689.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1059,0)+IF(IncludeDeal2,Spreadsheet9.2!K2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2061,0)+IF(IncludeDeal4,Spreadsheet9.2!K3063,0)+IF(IncludeDeal5,Spreadsheet9.2!K4065,0)","v":-1878626.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1059,0)+IF(IncludeDeal2,Spreadsheet9.2!L2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2061,0)+IF(IncludeDeal4,Spreadsheet9.2!L3063,0)+IF(IncludeDeal5,Spreadsheet9.2!L4065,0)","v":-2753980.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1059,0)+IF(IncludeDeal2,Spreadsheet9.2!M2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2061,0)+IF(IncludeDeal4,Spreadsheet9.2!M3063,0)+IF(IncludeDeal5,Spreadsheet9.2!M4065,0)","v":-2623930.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1059,0)+IF(IncludeDeal2,Spreadsheet9.2!N2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2061,0)+IF(IncludeDeal4,Spreadsheet9.2!N3063,0)+IF(IncludeDeal5,Spreadsheet9.2!N4065,0)","v":-2239361.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1059,0)+IF(IncludeDeal2,Spreadsheet9.2!O2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2061,0)+IF(IncludeDeal4,Spreadsheet9.2!O3063,0)+IF(IncludeDeal5,Spreadsheet9.2!O4065,0)","v":-2372096.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1059,0)+IF(IncludeDeal2,Spreadsheet9.2!P2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2061,0)+IF(IncludeDeal4,Spreadsheet9.2!P3063,0)+IF(IncludeDeal5,Spreadsheet9.2!P4065,0)","v":-2401843.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1059,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2061,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3063,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4065,0)","v":-2770722.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1059,0)+IF(IncludeDeal2,Spreadsheet9.2!R2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2061,0)+IF(IncludeDeal4,Spreadsheet9.2!R3063,0)+IF(IncludeDeal5,Spreadsheet9.2!R4065,0)","v":-3518120.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1059,0)+IF(IncludeDeal2,Spreadsheet9.2!S2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2061,0)+IF(IncludeDeal4,Spreadsheet9.2!S3063,0)+IF(IncludeDeal5,Spreadsheet9.2!S4065,0)","v":-3472290.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1059,0)+IF(IncludeDeal2,Spreadsheet9.2!T2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2061,0)+IF(IncludeDeal4,Spreadsheet9.2!T3063,0)+IF(IncludeDeal5,Spreadsheet9.2!T4065,0)","v":-3236097.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1059,0)+IF(IncludeDeal2,Spreadsheet9.2!U2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2061,0)+IF(IncludeDeal4,Spreadsheet9.2!U3063,0)+IF(IncludeDeal5,Spreadsheet9.2!U4065,0)","v":-2934281.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1059,0)+IF(IncludeDeal2,Spreadsheet9.2!V2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2061,0)+IF(IncludeDeal4,Spreadsheet9.2!V3063,0)+IF(IncludeDeal5,Spreadsheet9.2!V4065,0)","v":-2748148.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1059,0)+IF(IncludeDeal2,Spreadsheet9.2!W2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2061,0)+IF(IncludeDeal4,Spreadsheet9.2!W3063,0)+IF(IncludeDeal5,Spreadsheet9.2!W4065,0)","v":-2605384.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1059,0)+IF(IncludeDeal2,Spreadsheet9.2!X2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2061,0)+IF(IncludeDeal4,Spreadsheet9.2!X3063,0)+IF(IncludeDeal5,Spreadsheet9.2!X4065,0)","v":-2304488.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1059,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2061,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3063,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4065,0)","v":-2467605.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1059,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2061,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3063,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4065,0)","v":-2167610.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4065,0)","v":-1593827.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4065,0)","v":-1713520.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4065,0)","v":-1820541.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4065,0)","v":-1586717.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4065,0)","v":-1933430.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4065,0)","v":-2128884.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4065,0)","v":-1902299.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4065,0)","v":-1802117.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4065,0)","v":-2031734.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4065,0)","v":-1886203.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4065,0)","v":-1652575.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4065,0)","v":-1451651.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4065,0)","v":-1655358.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4065,0)","v":-1395419.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4065,0)","v":-1596848.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4065,0)","v":-1546800.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4065,0)","v":-1308624.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4065,0)","v":-644040.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4065,0)","v":-394458.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4065,0)","v":-271263.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4065,0)","v":-429883.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4065,0)","v":-149717},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4065,0)","v":-35941.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4065,0)","v":-125446.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4065,0)","v":-160325.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3063,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4065,0)","v":49834.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4065,0)","v":194067.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4065,0)","v":215391},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4065,0)","v":257452.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4065,0)","v":204896.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4065,0)","v":104483.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4065,0)","v":122495.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4065,0)","v":69776.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4065,0)","v":2865.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4065,0)","v":-2849.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4065,0)","v":-41060.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4065,0)","v":-89438.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4065,0)","v":-65652.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4065,0)","v":-65750.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4065,0)","v":-65828.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2061,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3063,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4065,0)","v":-65867.8}]
[null,"Simulation 24",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1060,0)+IF(IncludeDeal2,Spreadsheet9.2!C2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2062,0)+IF(IncludeDeal4,Spreadsheet9.2!C3064,0)+IF(IncludeDeal5,Spreadsheet9.2!C4066,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1060,0)+IF(IncludeDeal2,Spreadsheet9.2!D2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2062,0)+IF(IncludeDeal4,Spreadsheet9.2!D3064,0)+IF(IncludeDeal5,Spreadsheet9.2!D4066,0)","v":-181508.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1060,0)+IF(IncludeDeal2,Spreadsheet9.2!E2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2062,0)+IF(IncludeDeal4,Spreadsheet9.2!E3064,0)+IF(IncludeDeal5,Spreadsheet9.2!E4066,0)","v":-304933.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1060,0)+IF(IncludeDeal2,Spreadsheet9.2!F2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2062,0)+IF(IncludeDeal4,Spreadsheet9.2!F3064,0)+IF(IncludeDeal5,Spreadsheet9.2!F4066,0)","v":691858.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1060,0)+IF(IncludeDeal2,Spreadsheet9.2!G2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2062,0)+IF(IncludeDeal4,Spreadsheet9.2!G3064,0)+IF(IncludeDeal5,Spreadsheet9.2!G4066,0)","v":1134144.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1060,0)+IF(IncludeDeal2,Spreadsheet9.2!H2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2062,0)+IF(IncludeDeal4,Spreadsheet9.2!H3064,0)+IF(IncludeDeal5,Spreadsheet9.2!H4066,0)","v":-552215.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1060,0)+IF(IncludeDeal2,Spreadsheet9.2!I2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2062,0)+IF(IncludeDeal4,Spreadsheet9.2!I3064,0)+IF(IncludeDeal5,Spreadsheet9.2!I4066,0)","v":-1823172.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1060,0)+IF(IncludeDeal2,Spreadsheet9.2!J2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2062,0)+IF(IncludeDeal4,Spreadsheet9.2!J3064,0)+IF(IncludeDeal5,Spreadsheet9.2!J4066,0)","v":-2120151.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1060,0)+IF(IncludeDeal2,Spreadsheet9.2!K2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2062,0)+IF(IncludeDeal4,Spreadsheet9.2!K3064,0)+IF(IncludeDeal5,Spreadsheet9.2!K4066,0)","v":-2979336.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1060,0)+IF(IncludeDeal2,Spreadsheet9.2!L2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2062,0)+IF(IncludeDeal4,Spreadsheet9.2!L3064,0)+IF(IncludeDeal5,Spreadsheet9.2!L4066,0)","v":-2906239.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1060,0)+IF(IncludeDeal2,Spreadsheet9.2!M2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2062,0)+IF(IncludeDeal4,Spreadsheet9.2!M3064,0)+IF(IncludeDeal5,Spreadsheet9.2!M4066,0)","v":-2977981.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1060,0)+IF(IncludeDeal2,Spreadsheet9.2!N2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2062,0)+IF(IncludeDeal4,Spreadsheet9.2!N3064,0)+IF(IncludeDeal5,Spreadsheet9.2!N4066,0)","v":-2949772.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1060,0)+IF(IncludeDeal2,Spreadsheet9.2!O2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2062,0)+IF(IncludeDeal4,Spreadsheet9.2!O3064,0)+IF(IncludeDeal5,Spreadsheet9.2!O4066,0)","v":-2965124},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1060,0)+IF(IncludeDeal2,Spreadsheet9.2!P2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2062,0)+IF(IncludeDeal4,Spreadsheet9.2!P3064,0)+IF(IncludeDeal5,Spreadsheet9.2!P4066,0)","v":-2705729.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1060,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2062,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3064,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4066,0)","v":-2522843.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1060,0)+IF(IncludeDeal2,Spreadsheet9.2!R2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2062,0)+IF(IncludeDeal4,Spreadsheet9.2!R3064,0)+IF(IncludeDeal5,Spreadsheet9.2!R4066,0)","v":-2550282.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1060,0)+IF(IncludeDeal2,Spreadsheet9.2!S2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2062,0)+IF(IncludeDeal4,Spreadsheet9.2!S3064,0)+IF(IncludeDeal5,Spreadsheet9.2!S4066,0)","v":-2119649.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1060,0)+IF(IncludeDeal2,Spreadsheet9.2!T2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2062,0)+IF(IncludeDeal4,Spreadsheet9.2!T3064,0)+IF(IncludeDeal5,Spreadsheet9.2!T4066,0)","v":-2255011.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1060,0)+IF(IncludeDeal2,Spreadsheet9.2!U2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2062,0)+IF(IncludeDeal4,Spreadsheet9.2!U3064,0)+IF(IncludeDeal5,Spreadsheet9.2!U4066,0)","v":-2256132.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1060,0)+IF(IncludeDeal2,Spreadsheet9.2!V2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2062,0)+IF(IncludeDeal4,Spreadsheet9.2!V3064,0)+IF(IncludeDeal5,Spreadsheet9.2!V4066,0)","v":-2148359.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1060,0)+IF(IncludeDeal2,Spreadsheet9.2!W2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2062,0)+IF(IncludeDeal4,Spreadsheet9.2!W3064,0)+IF(IncludeDeal5,Spreadsheet9.2!W4066,0)","v":-2347680.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1060,0)+IF(IncludeDeal2,Spreadsheet9.2!X2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2062,0)+IF(IncludeDeal4,Spreadsheet9.2!X3064,0)+IF(IncludeDeal5,Spreadsheet9.2!X4066,0)","v":-2504314.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1060,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2062,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3064,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4066,0)","v":-2632444.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1060,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2062,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3064,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4066,0)","v":-2631625.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4066,0)","v":-2652640.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4066,0)","v":-2507329.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4066,0)","v":-2417030.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4066,0)","v":-2088997.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4066,0)","v":-1657377.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4066,0)","v":-1376917.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4066,0)","v":-1096951.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4066,0)","v":-1122071.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4066,0)","v":-1199088.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4066,0)","v":-1254386.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4066,0)","v":-934176.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4066,0)","v":-1279742.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4066,0)","v":-1053165},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4066,0)","v":-1368449.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4066,0)","v":-1415944.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4066,0)","v":-1299159.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4066,0)","v":-1209036.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4066,0)","v":-1009573.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4066,0)","v":-994350.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4066,0)","v":-761700.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4066,0)","v":-333249.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4066,0)","v":-617887.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4066,0)","v":-456476.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4066,0)","v":-363967.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4066,0)","v":-251617.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3064,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4066,0)","v":102463},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4066,0)","v":198193.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4066,0)","v":267082.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4066,0)","v":519626.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4066,0)","v":404582.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4066,0)","v":243138.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4066,0)","v":279764.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4066,0)","v":145063.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4066,0)","v":1025.9000000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4066,0)","v":30011.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4066,0)","v":-89066.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4066,0)","v":-206132},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4066,0)","v":-121192.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4066,0)","v":-121337.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4066,0)","v":-121456.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2062,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3064,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4066,0)","v":-121524.2}]
[null,"Simulation 25",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1061,0)+IF(IncludeDeal2,Spreadsheet9.2!C2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2063,0)+IF(IncludeDeal4,Spreadsheet9.2!C3065,0)+IF(IncludeDeal5,Spreadsheet9.2!C4067,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1061,0)+IF(IncludeDeal2,Spreadsheet9.2!D2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2063,0)+IF(IncludeDeal4,Spreadsheet9.2!D3065,0)+IF(IncludeDeal5,Spreadsheet9.2!D4067,0)","v":39026.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1061,0)+IF(IncludeDeal2,Spreadsheet9.2!E2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2063,0)+IF(IncludeDeal4,Spreadsheet9.2!E3065,0)+IF(IncludeDeal5,Spreadsheet9.2!E4067,0)","v":-214049.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1061,0)+IF(IncludeDeal2,Spreadsheet9.2!F2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2063,0)+IF(IncludeDeal4,Spreadsheet9.2!F3065,0)+IF(IncludeDeal5,Spreadsheet9.2!F4067,0)","v":399037},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1061,0)+IF(IncludeDeal2,Spreadsheet9.2!G2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2063,0)+IF(IncludeDeal4,Spreadsheet9.2!G3065,0)+IF(IncludeDeal5,Spreadsheet9.2!G4067,0)","v":641539.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1061,0)+IF(IncludeDeal2,Spreadsheet9.2!H2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2063,0)+IF(IncludeDeal4,Spreadsheet9.2!H3065,0)+IF(IncludeDeal5,Spreadsheet9.2!H4067,0)","v":653788.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1061,0)+IF(IncludeDeal2,Spreadsheet9.2!I2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2063,0)+IF(IncludeDeal4,Spreadsheet9.2!I3065,0)+IF(IncludeDeal5,Spreadsheet9.2!I4067,0)","v":-1097480.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1061,0)+IF(IncludeDeal2,Spreadsheet9.2!J2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2063,0)+IF(IncludeDeal4,Spreadsheet9.2!J3065,0)+IF(IncludeDeal5,Spreadsheet9.2!J4067,0)","v":-1796941.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1061,0)+IF(IncludeDeal2,Spreadsheet9.2!K2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2063,0)+IF(IncludeDeal4,Spreadsheet9.2!K3065,0)+IF(IncludeDeal5,Spreadsheet9.2!K4067,0)","v":-2153342.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1061,0)+IF(IncludeDeal2,Spreadsheet9.2!L2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2063,0)+IF(IncludeDeal4,Spreadsheet9.2!L3065,0)+IF(IncludeDeal5,Spreadsheet9.2!L4067,0)","v":-2450048.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1061,0)+IF(IncludeDeal2,Spreadsheet9.2!M2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2063,0)+IF(IncludeDeal4,Spreadsheet9.2!M3065,0)+IF(IncludeDeal5,Spreadsheet9.2!M4067,0)","v":-2687221},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1061,0)+IF(IncludeDeal2,Spreadsheet9.2!N2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2063,0)+IF(IncludeDeal4,Spreadsheet9.2!N3065,0)+IF(IncludeDeal5,Spreadsheet9.2!N4067,0)","v":-2238083.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1061,0)+IF(IncludeDeal2,Spreadsheet9.2!O2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2063,0)+IF(IncludeDeal4,Spreadsheet9.2!O3065,0)+IF(IncludeDeal5,Spreadsheet9.2!O4067,0)","v":-2375255.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1061,0)+IF(IncludeDeal2,Spreadsheet9.2!P2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2063,0)+IF(IncludeDeal4,Spreadsheet9.2!P3065,0)+IF(IncludeDeal5,Spreadsheet9.2!P4067,0)","v":-2283318.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1061,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2063,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3065,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4067,0)","v":-2547090.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1061,0)+IF(IncludeDeal2,Spreadsheet9.2!R2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2063,0)+IF(IncludeDeal4,Spreadsheet9.2!R3065,0)+IF(IncludeDeal5,Spreadsheet9.2!R4067,0)","v":-2646866.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1061,0)+IF(IncludeDeal2,Spreadsheet9.2!S2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2063,0)+IF(IncludeDeal4,Spreadsheet9.2!S3065,0)+IF(IncludeDeal5,Spreadsheet9.2!S4067,0)","v":-1954696.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1061,0)+IF(IncludeDeal2,Spreadsheet9.2!T2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2063,0)+IF(IncludeDeal4,Spreadsheet9.2!T3065,0)+IF(IncludeDeal5,Spreadsheet9.2!T4067,0)","v":-2294713.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1061,0)+IF(IncludeDeal2,Spreadsheet9.2!U2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2063,0)+IF(IncludeDeal4,Spreadsheet9.2!U3065,0)+IF(IncludeDeal5,Spreadsheet9.2!U4067,0)","v":-2137487.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1061,0)+IF(IncludeDeal2,Spreadsheet9.2!V2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2063,0)+IF(IncludeDeal4,Spreadsheet9.2!V3065,0)+IF(IncludeDeal5,Spreadsheet9.2!V4067,0)","v":-1939613.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1061,0)+IF(IncludeDeal2,Spreadsheet9.2!W2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2063,0)+IF(IncludeDeal4,Spreadsheet9.2!W3065,0)+IF(IncludeDeal5,Spreadsheet9.2!W4067,0)","v":-2446215.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1061,0)+IF(IncludeDeal2,Spreadsheet9.2!X2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2063,0)+IF(IncludeDeal4,Spreadsheet9.2!X3065,0)+IF(IncludeDeal5,Spreadsheet9.2!X4067,0)","v":-2581215.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1061,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2063,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3065,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4067,0)","v":-2921505},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1061,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2063,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3065,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4067,0)","v":-2601277.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4067,0)","v":-2334565.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4067,0)","v":-2762945.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4067,0)","v":-2552149},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4067,0)","v":-2640199.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4067,0)","v":-2646876.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4067,0)","v":-2658782.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4067,0)","v":-2598463.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4067,0)","v":-2546353.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4067,0)","v":-2187109.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4067,0)","v":-2333025.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4067,0)","v":-2273952.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4067,0)","v":-2206055.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4067,0)","v":-2116507.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4067,0)","v":-2055067.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4067,0)","v":-1991842.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4067,0)","v":-1659050.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4067,0)","v":-1424958.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4067,0)","v":-1170874.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4067,0)","v":-1163225.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4067,0)","v":-1135213.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4067,0)","v":-1104860},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4067,0)","v":-793712.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4067,0)","v":-380472.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4067,0)","v":-295182},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4067,0)","v":-294702.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3065,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4067,0)","v":-125110.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4067,0)","v":-59766.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4067,0)","v":-168144.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4067,0)","v":-98760.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4067,0)","v":-179439},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4067,0)","v":-236870.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4067,0)","v":-141912.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4067,0)","v":-170666.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4067,0)","v":-237445.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4067,0)","v":-127538.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4067,0)","v":-193665.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4067,0)","v":-265128.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4067,0)","v":-165741},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4067,0)","v":-165944.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4067,0)","v":-166081},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2063,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3065,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4067,0)","v":-166152.9}]
[null,"Simulation 26",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1062,0)+IF(IncludeDeal2,Spreadsheet9.2!C2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2064,0)+IF(IncludeDeal4,Spreadsheet9.2!C3066,0)+IF(IncludeDeal5,Spreadsheet9.2!C4068,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1062,0)+IF(IncludeDeal2,Spreadsheet9.2!D2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2064,0)+IF(IncludeDeal4,Spreadsheet9.2!D3066,0)+IF(IncludeDeal5,Spreadsheet9.2!D4068,0)","v":27020.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1062,0)+IF(IncludeDeal2,Spreadsheet9.2!E2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2064,0)+IF(IncludeDeal4,Spreadsheet9.2!E3066,0)+IF(IncludeDeal5,Spreadsheet9.2!E4068,0)","v":-113797.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1062,0)+IF(IncludeDeal2,Spreadsheet9.2!F2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2064,0)+IF(IncludeDeal4,Spreadsheet9.2!F3066,0)+IF(IncludeDeal5,Spreadsheet9.2!F4068,0)","v":-56505.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1062,0)+IF(IncludeDeal2,Spreadsheet9.2!G2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2064,0)+IF(IncludeDeal4,Spreadsheet9.2!G3066,0)+IF(IncludeDeal5,Spreadsheet9.2!G4068,0)","v":-146768.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1062,0)+IF(IncludeDeal2,Spreadsheet9.2!H2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2064,0)+IF(IncludeDeal4,Spreadsheet9.2!H3066,0)+IF(IncludeDeal5,Spreadsheet9.2!H4068,0)","v":-679244.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1062,0)+IF(IncludeDeal2,Spreadsheet9.2!I2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2064,0)+IF(IncludeDeal4,Spreadsheet9.2!I3066,0)+IF(IncludeDeal5,Spreadsheet9.2!I4068,0)","v":-1616026.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1062,0)+IF(IncludeDeal2,Spreadsheet9.2!J2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2064,0)+IF(IncludeDeal4,Spreadsheet9.2!J3066,0)+IF(IncludeDeal5,Spreadsheet9.2!J4068,0)","v":-1482157.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1062,0)+IF(IncludeDeal2,Spreadsheet9.2!K2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2064,0)+IF(IncludeDeal4,Spreadsheet9.2!K3066,0)+IF(IncludeDeal5,Spreadsheet9.2!K4068,0)","v":-1028602},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1062,0)+IF(IncludeDeal2,Spreadsheet9.2!L2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2064,0)+IF(IncludeDeal4,Spreadsheet9.2!L3066,0)+IF(IncludeDeal5,Spreadsheet9.2!L4068,0)","v":-1395578.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1062,0)+IF(IncludeDeal2,Spreadsheet9.2!M2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2064,0)+IF(IncludeDeal4,Spreadsheet9.2!M3066,0)+IF(IncludeDeal5,Spreadsheet9.2!M4068,0)","v":-794760.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1062,0)+IF(IncludeDeal2,Spreadsheet9.2!N2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2064,0)+IF(IncludeDeal4,Spreadsheet9.2!N3066,0)+IF(IncludeDeal5,Spreadsheet9.2!N4068,0)","v":-1152106.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1062,0)+IF(IncludeDeal2,Spreadsheet9.2!O2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2064,0)+IF(IncludeDeal4,Spreadsheet9.2!O3066,0)+IF(IncludeDeal5,Spreadsheet9.2!O4068,0)","v":-1292833.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1062,0)+IF(IncludeDeal2,Spreadsheet9.2!P2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2064,0)+IF(IncludeDeal4,Spreadsheet9.2!P3066,0)+IF(IncludeDeal5,Spreadsheet9.2!P4068,0)","v":-1313809},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1062,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2064,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3066,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4068,0)","v":484462.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1062,0)+IF(IncludeDeal2,Spreadsheet9.2!R2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2064,0)+IF(IncludeDeal4,Spreadsheet9.2!R3066,0)+IF(IncludeDeal5,Spreadsheet9.2!R4068,0)","v":322437.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1062,0)+IF(IncludeDeal2,Spreadsheet9.2!S2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2064,0)+IF(IncludeDeal4,Spreadsheet9.2!S3066,0)+IF(IncludeDeal5,Spreadsheet9.2!S4068,0)","v":-999438.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1062,0)+IF(IncludeDeal2,Spreadsheet9.2!T2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2064,0)+IF(IncludeDeal4,Spreadsheet9.2!T3066,0)+IF(IncludeDeal5,Spreadsheet9.2!T4068,0)","v":-1028002.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1062,0)+IF(IncludeDeal2,Spreadsheet9.2!U2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2064,0)+IF(IncludeDeal4,Spreadsheet9.2!U3066,0)+IF(IncludeDeal5,Spreadsheet9.2!U4068,0)","v":-1217310},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1062,0)+IF(IncludeDeal2,Spreadsheet9.2!V2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2064,0)+IF(IncludeDeal4,Spreadsheet9.2!V3066,0)+IF(IncludeDeal5,Spreadsheet9.2!V4068,0)","v":-1102866.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1062,0)+IF(IncludeDeal2,Spreadsheet9.2!W2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2064,0)+IF(IncludeDeal4,Spreadsheet9.2!W3066,0)+IF(IncludeDeal5,Spreadsheet9.2!W4068,0)","v":-368650.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1062,0)+IF(IncludeDeal2,Spreadsheet9.2!X2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2064,0)+IF(IncludeDeal4,Spreadsheet9.2!X3066,0)+IF(IncludeDeal5,Spreadsheet9.2!X4068,0)","v":-1552492.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1062,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2064,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3066,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4068,0)","v":-1675078.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1062,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2064,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3066,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4068,0)","v":-1985861.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4068,0)","v":-2224862.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4068,0)","v":-2256831.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4068,0)","v":-2348242.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4068,0)","v":-2509885.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4068,0)","v":-2357280.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4068,0)","v":-2345740.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4068,0)","v":-2178977.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4068,0)","v":-2119228.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4068,0)","v":-2109572.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4068,0)","v":-1992689.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4068,0)","v":-1879490.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4068,0)","v":-1749487.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4068,0)","v":-1645239.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4068,0)","v":-1554530.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4068,0)","v":-1576863.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4068,0)","v":-1502479.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4068,0)","v":-1327748.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4068,0)","v":-1225034},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4068,0)","v":-1094502.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4068,0)","v":-892381.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4068,0)","v":-746880.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4068,0)","v":-677023.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4068,0)","v":-497709.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4068,0)","v":-356556.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4068,0)","v":-265579.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3066,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4068,0)","v":-46974.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4068,0)","v":117837.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4068,0)","v":241539.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4068,0)","v":302458.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4068,0)","v":245906.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4068,0)","v":189055.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4068,0)","v":158548.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4068,0)","v":151807.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4068,0)","v":75504.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4068,0)","v":50918.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4068,0)","v":27696.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4068,0)","v":-29964},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4068,0)","v":-57335.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4068,0)","v":-57433.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4068,0)","v":-57500.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2064,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3066,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4068,0)","v":-57528.1}]
[null,"Simulation 27",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1063,0)+IF(IncludeDeal2,Spreadsheet9.2!C2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2065,0)+IF(IncludeDeal4,Spreadsheet9.2!C3067,0)+IF(IncludeDeal5,Spreadsheet9.2!C4069,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1063,0)+IF(IncludeDeal2,Spreadsheet9.2!D2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2065,0)+IF(IncludeDeal4,Spreadsheet9.2!D3067,0)+IF(IncludeDeal5,Spreadsheet9.2!D4069,0)","v":27793.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1063,0)+IF(IncludeDeal2,Spreadsheet9.2!E2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2065,0)+IF(IncludeDeal4,Spreadsheet9.2!E3067,0)+IF(IncludeDeal5,Spreadsheet9.2!E4069,0)","v":414015.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1063,0)+IF(IncludeDeal2,Spreadsheet9.2!F2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2065,0)+IF(IncludeDeal4,Spreadsheet9.2!F3067,0)+IF(IncludeDeal5,Spreadsheet9.2!F4069,0)","v":323040.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1063,0)+IF(IncludeDeal2,Spreadsheet9.2!G2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2065,0)+IF(IncludeDeal4,Spreadsheet9.2!G3067,0)+IF(IncludeDeal5,Spreadsheet9.2!G4069,0)","v":-157434},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1063,0)+IF(IncludeDeal2,Spreadsheet9.2!H2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2065,0)+IF(IncludeDeal4,Spreadsheet9.2!H3067,0)+IF(IncludeDeal5,Spreadsheet9.2!H4069,0)","v":207586.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1063,0)+IF(IncludeDeal2,Spreadsheet9.2!I2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2065,0)+IF(IncludeDeal4,Spreadsheet9.2!I3067,0)+IF(IncludeDeal5,Spreadsheet9.2!I4069,0)","v":643623.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1063,0)+IF(IncludeDeal2,Spreadsheet9.2!J2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2065,0)+IF(IncludeDeal4,Spreadsheet9.2!J3067,0)+IF(IncludeDeal5,Spreadsheet9.2!J4069,0)","v":176022.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1063,0)+IF(IncludeDeal2,Spreadsheet9.2!K2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2065,0)+IF(IncludeDeal4,Spreadsheet9.2!K3067,0)+IF(IncludeDeal5,Spreadsheet9.2!K4069,0)","v":-1251110.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1063,0)+IF(IncludeDeal2,Spreadsheet9.2!L2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2065,0)+IF(IncludeDeal4,Spreadsheet9.2!L3067,0)+IF(IncludeDeal5,Spreadsheet9.2!L4069,0)","v":-1173213.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1063,0)+IF(IncludeDeal2,Spreadsheet9.2!M2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2065,0)+IF(IncludeDeal4,Spreadsheet9.2!M3067,0)+IF(IncludeDeal5,Spreadsheet9.2!M4069,0)","v":-784244.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1063,0)+IF(IncludeDeal2,Spreadsheet9.2!N2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2065,0)+IF(IncludeDeal4,Spreadsheet9.2!N3067,0)+IF(IncludeDeal5,Spreadsheet9.2!N4069,0)","v":-214732.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1063,0)+IF(IncludeDeal2,Spreadsheet9.2!O2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2065,0)+IF(IncludeDeal4,Spreadsheet9.2!O3067,0)+IF(IncludeDeal5,Spreadsheet9.2!O4069,0)","v":-272637.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1063,0)+IF(IncludeDeal2,Spreadsheet9.2!P2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2065,0)+IF(IncludeDeal4,Spreadsheet9.2!P3067,0)+IF(IncludeDeal5,Spreadsheet9.2!P4069,0)","v":642131.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1063,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2065,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3067,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4069,0)","v":624361.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1063,0)+IF(IncludeDeal2,Spreadsheet9.2!R2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2065,0)+IF(IncludeDeal4,Spreadsheet9.2!R3067,0)+IF(IncludeDeal5,Spreadsheet9.2!R4069,0)","v":435099.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1063,0)+IF(IncludeDeal2,Spreadsheet9.2!S2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2065,0)+IF(IncludeDeal4,Spreadsheet9.2!S3067,0)+IF(IncludeDeal5,Spreadsheet9.2!S4069,0)","v":857389.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1063,0)+IF(IncludeDeal2,Spreadsheet9.2!T2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2065,0)+IF(IncludeDeal4,Spreadsheet9.2!T3067,0)+IF(IncludeDeal5,Spreadsheet9.2!T4069,0)","v":184370.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1063,0)+IF(IncludeDeal2,Spreadsheet9.2!U2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2065,0)+IF(IncludeDeal4,Spreadsheet9.2!U3067,0)+IF(IncludeDeal5,Spreadsheet9.2!U4069,0)","v":-1069477.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1063,0)+IF(IncludeDeal2,Spreadsheet9.2!V2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2065,0)+IF(IncludeDeal4,Spreadsheet9.2!V3067,0)+IF(IncludeDeal5,Spreadsheet9.2!V4069,0)","v":-818572.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1063,0)+IF(IncludeDeal2,Spreadsheet9.2!W2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2065,0)+IF(IncludeDeal4,Spreadsheet9.2!W3067,0)+IF(IncludeDeal5,Spreadsheet9.2!W4069,0)","v":-872160.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1063,0)+IF(IncludeDeal2,Spreadsheet9.2!X2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2065,0)+IF(IncludeDeal4,Spreadsheet9.2!X3067,0)+IF(IncludeDeal5,Spreadsheet9.2!X4069,0)","v":-1071873.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1063,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2065,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3067,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4069,0)","v":-474028},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1063,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2065,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3067,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4069,0)","v":-102288.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4069,0)","v":-158107},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4069,0)","v":70565.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4069,0)","v":354155.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4069,0)","v":615407.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4069,0)","v":1260117.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4069,0)","v":517133.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4069,0)","v":27116.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4069,0)","v":-118814},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4069,0)","v":-888358.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4069,0)","v":-1127415.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4069,0)","v":-1333365.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4069,0)","v":-1257940.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4069,0)","v":-1615634.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4069,0)","v":-1462146},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4069,0)","v":-1072755},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4069,0)","v":-1466845.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4069,0)","v":-1514340.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4069,0)","v":-1293634.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4069,0)","v":-1253958.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4069,0)","v":-1092544.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4069,0)","v":-769864.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4069,0)","v":-511161.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4069,0)","v":-214549.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4069,0)","v":-257240},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4069,0)","v":-269436.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3067,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4069,0)","v":-66553.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4069,0)","v":7841.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4069,0)","v":61109.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4069,0)","v":72663.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4069,0)","v":28517},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4069,0)","v":-56413.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4069,0)","v":-33236.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4069,0)","v":-49243.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4069,0)","v":-102857.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4069,0)","v":-85201.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4069,0)","v":-84081.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4069,0)","v":-112129.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4069,0)","v":-64691.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4069,0)","v":-64784.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4069,0)","v":-64873.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2065,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3067,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4069,0)","v":-64915.6}]
[null,"Simulation 28",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1064,0)+IF(IncludeDeal2,Spreadsheet9.2!C2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2066,0)+IF(IncludeDeal4,Spreadsheet9.2!C3068,0)+IF(IncludeDeal5,Spreadsheet9.2!C4070,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1064,0)+IF(IncludeDeal2,Spreadsheet9.2!D2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2066,0)+IF(IncludeDeal4,Spreadsheet9.2!D3068,0)+IF(IncludeDeal5,Spreadsheet9.2!D4070,0)","v":-184432.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1064,0)+IF(IncludeDeal2,Spreadsheet9.2!E2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2066,0)+IF(IncludeDeal4,Spreadsheet9.2!E3068,0)+IF(IncludeDeal5,Spreadsheet9.2!E4070,0)","v":138077.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1064,0)+IF(IncludeDeal2,Spreadsheet9.2!F2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2066,0)+IF(IncludeDeal4,Spreadsheet9.2!F3068,0)+IF(IncludeDeal5,Spreadsheet9.2!F4070,0)","v":-75922.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1064,0)+IF(IncludeDeal2,Spreadsheet9.2!G2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2066,0)+IF(IncludeDeal4,Spreadsheet9.2!G3068,0)+IF(IncludeDeal5,Spreadsheet9.2!G4070,0)","v":-819415.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1064,0)+IF(IncludeDeal2,Spreadsheet9.2!H2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2066,0)+IF(IncludeDeal4,Spreadsheet9.2!H3068,0)+IF(IncludeDeal5,Spreadsheet9.2!H4070,0)","v":-297513.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1064,0)+IF(IncludeDeal2,Spreadsheet9.2!I2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2066,0)+IF(IncludeDeal4,Spreadsheet9.2!I3068,0)+IF(IncludeDeal5,Spreadsheet9.2!I4070,0)","v":-113472.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1064,0)+IF(IncludeDeal2,Spreadsheet9.2!J2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2066,0)+IF(IncludeDeal4,Spreadsheet9.2!J3068,0)+IF(IncludeDeal5,Spreadsheet9.2!J4070,0)","v":-1645514.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1064,0)+IF(IncludeDeal2,Spreadsheet9.2!K2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2066,0)+IF(IncludeDeal4,Spreadsheet9.2!K3068,0)+IF(IncludeDeal5,Spreadsheet9.2!K4070,0)","v":-2166999.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1064,0)+IF(IncludeDeal2,Spreadsheet9.2!L2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2066,0)+IF(IncludeDeal4,Spreadsheet9.2!L3068,0)+IF(IncludeDeal5,Spreadsheet9.2!L4070,0)","v":-2364750.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1064,0)+IF(IncludeDeal2,Spreadsheet9.2!M2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2066,0)+IF(IncludeDeal4,Spreadsheet9.2!M3068,0)+IF(IncludeDeal5,Spreadsheet9.2!M4070,0)","v":-2227724.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1064,0)+IF(IncludeDeal2,Spreadsheet9.2!N2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2066,0)+IF(IncludeDeal4,Spreadsheet9.2!N3068,0)+IF(IncludeDeal5,Spreadsheet9.2!N4070,0)","v":-2973945.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1064,0)+IF(IncludeDeal2,Spreadsheet9.2!O2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2066,0)+IF(IncludeDeal4,Spreadsheet9.2!O3068,0)+IF(IncludeDeal5,Spreadsheet9.2!O4070,0)","v":-2273694.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1064,0)+IF(IncludeDeal2,Spreadsheet9.2!P2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2066,0)+IF(IncludeDeal4,Spreadsheet9.2!P3068,0)+IF(IncludeDeal5,Spreadsheet9.2!P4070,0)","v":-2515992.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1064,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2066,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3068,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4070,0)","v":-2911785.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1064,0)+IF(IncludeDeal2,Spreadsheet9.2!R2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2066,0)+IF(IncludeDeal4,Spreadsheet9.2!R3068,0)+IF(IncludeDeal5,Spreadsheet9.2!R4070,0)","v":-1895848.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1064,0)+IF(IncludeDeal2,Spreadsheet9.2!S2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2066,0)+IF(IncludeDeal4,Spreadsheet9.2!S3068,0)+IF(IncludeDeal5,Spreadsheet9.2!S4070,0)","v":-955396.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1064,0)+IF(IncludeDeal2,Spreadsheet9.2!T2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2066,0)+IF(IncludeDeal4,Spreadsheet9.2!T3068,0)+IF(IncludeDeal5,Spreadsheet9.2!T4070,0)","v":-1489149.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1064,0)+IF(IncludeDeal2,Spreadsheet9.2!U2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2066,0)+IF(IncludeDeal4,Spreadsheet9.2!U3068,0)+IF(IncludeDeal5,Spreadsheet9.2!U4070,0)","v":-1698390},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1064,0)+IF(IncludeDeal2,Spreadsheet9.2!V2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2066,0)+IF(IncludeDeal4,Spreadsheet9.2!V3068,0)+IF(IncludeDeal5,Spreadsheet9.2!V4070,0)","v":-2231729.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1064,0)+IF(IncludeDeal2,Spreadsheet9.2!W2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2066,0)+IF(IncludeDeal4,Spreadsheet9.2!W3068,0)+IF(IncludeDeal5,Spreadsheet9.2!W4070,0)","v":-2361061.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1064,0)+IF(IncludeDeal2,Spreadsheet9.2!X2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2066,0)+IF(IncludeDeal4,Spreadsheet9.2!X3068,0)+IF(IncludeDeal5,Spreadsheet9.2!X4070,0)","v":-2250012.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1064,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2066,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3068,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4070,0)","v":-2133934.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1064,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2066,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3068,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4070,0)","v":-2191650.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4070,0)","v":-2148945},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4070,0)","v":-2162597.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4070,0)","v":-2309974},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4070,0)","v":-2255189},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4070,0)","v":-2551219.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4070,0)","v":-2594980.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4070,0)","v":-2512092.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4070,0)","v":-2421256.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4070,0)","v":-2405892.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4070,0)","v":-2377810.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4070,0)","v":-2422667.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4070,0)","v":-2258638},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4070,0)","v":-2132634.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4070,0)","v":-2072644.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4070,0)","v":-1892715.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4070,0)","v":-1690292},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4070,0)","v":-1613638.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4070,0)","v":-1451957.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4070,0)","v":-1301482.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4070,0)","v":-1276857.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4070,0)","v":-1109457.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4070,0)","v":-930667.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4070,0)","v":-757139.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4070,0)","v":-586599.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4070,0)","v":-262492.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3068,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4070,0)","v":-165194.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4070,0)","v":-31847.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4070,0)","v":150701.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4070,0)","v":203962.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4070,0)","v":150094.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4070,0)","v":173451.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4070,0)","v":94242.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4070,0)","v":89575.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4070,0)","v":74355.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4070,0)","v":1641.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4070,0)","v":34595},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4070,0)","v":38493.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4070,0)","v":2025.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4070,0)","v":2028.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4070,0)","v":2031.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2066,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3068,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4070,0)","v":2033.7}]
[null,"Simulation 29",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1065,0)+IF(IncludeDeal2,Spreadsheet9.2!C2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2067,0)+IF(IncludeDeal4,Spreadsheet9.2!C3069,0)+IF(IncludeDeal5,Spreadsheet9.2!C4071,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1065,0)+IF(IncludeDeal2,Spreadsheet9.2!D2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2067,0)+IF(IncludeDeal4,Spreadsheet9.2!D3069,0)+IF(IncludeDeal5,Spreadsheet9.2!D4071,0)","v":-153232.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1065,0)+IF(IncludeDeal2,Spreadsheet9.2!E2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2067,0)+IF(IncludeDeal4,Spreadsheet9.2!E3069,0)+IF(IncludeDeal5,Spreadsheet9.2!E4071,0)","v":-140253.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1065,0)+IF(IncludeDeal2,Spreadsheet9.2!F2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2067,0)+IF(IncludeDeal4,Spreadsheet9.2!F3069,0)+IF(IncludeDeal5,Spreadsheet9.2!F4071,0)","v":-94964.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1065,0)+IF(IncludeDeal2,Spreadsheet9.2!G2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2067,0)+IF(IncludeDeal4,Spreadsheet9.2!G3069,0)+IF(IncludeDeal5,Spreadsheet9.2!G4071,0)","v":-39590.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1065,0)+IF(IncludeDeal2,Spreadsheet9.2!H2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2067,0)+IF(IncludeDeal4,Spreadsheet9.2!H3069,0)+IF(IncludeDeal5,Spreadsheet9.2!H4071,0)","v":-133941},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1065,0)+IF(IncludeDeal2,Spreadsheet9.2!I2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2067,0)+IF(IncludeDeal4,Spreadsheet9.2!I3069,0)+IF(IncludeDeal5,Spreadsheet9.2!I4071,0)","v":-310078.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1065,0)+IF(IncludeDeal2,Spreadsheet9.2!J2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2067,0)+IF(IncludeDeal4,Spreadsheet9.2!J3069,0)+IF(IncludeDeal5,Spreadsheet9.2!J4071,0)","v":383262.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1065,0)+IF(IncludeDeal2,Spreadsheet9.2!K2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2067,0)+IF(IncludeDeal4,Spreadsheet9.2!K3069,0)+IF(IncludeDeal5,Spreadsheet9.2!K4071,0)","v":-431124.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1065,0)+IF(IncludeDeal2,Spreadsheet9.2!L2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2067,0)+IF(IncludeDeal4,Spreadsheet9.2!L3069,0)+IF(IncludeDeal5,Spreadsheet9.2!L4071,0)","v":-1177341.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1065,0)+IF(IncludeDeal2,Spreadsheet9.2!M2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2067,0)+IF(IncludeDeal4,Spreadsheet9.2!M3069,0)+IF(IncludeDeal5,Spreadsheet9.2!M4071,0)","v":-496640.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1065,0)+IF(IncludeDeal2,Spreadsheet9.2!N2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2067,0)+IF(IncludeDeal4,Spreadsheet9.2!N3069,0)+IF(IncludeDeal5,Spreadsheet9.2!N4071,0)","v":-931449.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1065,0)+IF(IncludeDeal2,Spreadsheet9.2!O2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2067,0)+IF(IncludeDeal4,Spreadsheet9.2!O3069,0)+IF(IncludeDeal5,Spreadsheet9.2!O4071,0)","v":-1616282.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1065,0)+IF(IncludeDeal2,Spreadsheet9.2!P2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2067,0)+IF(IncludeDeal4,Spreadsheet9.2!P3069,0)+IF(IncludeDeal5,Spreadsheet9.2!P4071,0)","v":-1936942.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1065,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2067,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3069,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4071,0)","v":-2326279.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1065,0)+IF(IncludeDeal2,Spreadsheet9.2!R2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2067,0)+IF(IncludeDeal4,Spreadsheet9.2!R3069,0)+IF(IncludeDeal5,Spreadsheet9.2!R4071,0)","v":-2723782.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1065,0)+IF(IncludeDeal2,Spreadsheet9.2!S2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2067,0)+IF(IncludeDeal4,Spreadsheet9.2!S3069,0)+IF(IncludeDeal5,Spreadsheet9.2!S4071,0)","v":-2682388.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1065,0)+IF(IncludeDeal2,Spreadsheet9.2!T2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2067,0)+IF(IncludeDeal4,Spreadsheet9.2!T3069,0)+IF(IncludeDeal5,Spreadsheet9.2!T4071,0)","v":-2613352.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1065,0)+IF(IncludeDeal2,Spreadsheet9.2!U2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2067,0)+IF(IncludeDeal4,Spreadsheet9.2!U3069,0)+IF(IncludeDeal5,Spreadsheet9.2!U4071,0)","v":-2537651.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1065,0)+IF(IncludeDeal2,Spreadsheet9.2!V2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2067,0)+IF(IncludeDeal4,Spreadsheet9.2!V3069,0)+IF(IncludeDeal5,Spreadsheet9.2!V4071,0)","v":-2278912.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1065,0)+IF(IncludeDeal2,Spreadsheet9.2!W2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2067,0)+IF(IncludeDeal4,Spreadsheet9.2!W3069,0)+IF(IncludeDeal5,Spreadsheet9.2!W4071,0)","v":-2410995.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1065,0)+IF(IncludeDeal2,Spreadsheet9.2!X2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2067,0)+IF(IncludeDeal4,Spreadsheet9.2!X3069,0)+IF(IncludeDeal5,Spreadsheet9.2!X4071,0)","v":-2405690.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1065,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2067,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3069,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4071,0)","v":-2408795},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1065,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2067,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3069,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4071,0)","v":-2519976.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4071,0)","v":-2386551.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4071,0)","v":-2468558.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4071,0)","v":-2657442.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4071,0)","v":-2517172.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4071,0)","v":-2668508.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4071,0)","v":-2503569.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4071,0)","v":-2365092.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4071,0)","v":-2339854.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4071,0)","v":-2100271.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4071,0)","v":-1972810.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4071,0)","v":-1996449.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4071,0)","v":-1921549.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4071,0)","v":-1717231},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4071,0)","v":-1621068.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4071,0)","v":-1668610.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4071,0)","v":-1461351.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4071,0)","v":-1313068.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4071,0)","v":-1258812.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4071,0)","v":-1163449.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4071,0)","v":-1090434.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4071,0)","v":-975669.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4071,0)","v":-765336.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4071,0)","v":-668482.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4071,0)","v":-611637.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4071,0)","v":-459512.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3069,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4071,0)","v":-330400.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4071,0)","v":-115340.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4071,0)","v":45478.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4071,0)","v":120592.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4071,0)","v":46670.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4071,0)","v":8524},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4071,0)","v":9099.7999999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4071,0)","v":-29704.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4071,0)","v":-47066.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4071,0)","v":-69150.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4071,0)","v":-68443.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4071,0)","v":-29480.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4071,0)","v":22339.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4071,0)","v":22375.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4071,0)","v":22409.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2067,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3069,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4071,0)","v":22433.3}]
[null,"Simulation 30",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1066,0)+IF(IncludeDeal2,Spreadsheet9.2!C2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2068,0)+IF(IncludeDeal4,Spreadsheet9.2!C3070,0)+IF(IncludeDeal5,Spreadsheet9.2!C4072,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1066,0)+IF(IncludeDeal2,Spreadsheet9.2!D2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2068,0)+IF(IncludeDeal4,Spreadsheet9.2!D3070,0)+IF(IncludeDeal5,Spreadsheet9.2!D4072,0)","v":-51038.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1066,0)+IF(IncludeDeal2,Spreadsheet9.2!E2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2068,0)+IF(IncludeDeal4,Spreadsheet9.2!E3070,0)+IF(IncludeDeal5,Spreadsheet9.2!E4072,0)","v":-29886.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1066,0)+IF(IncludeDeal2,Spreadsheet9.2!F2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2068,0)+IF(IncludeDeal4,Spreadsheet9.2!F3070,0)+IF(IncludeDeal5,Spreadsheet9.2!F4072,0)","v":14021.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1066,0)+IF(IncludeDeal2,Spreadsheet9.2!G2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2068,0)+IF(IncludeDeal4,Spreadsheet9.2!G3070,0)+IF(IncludeDeal5,Spreadsheet9.2!G4072,0)","v":228561.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1066,0)+IF(IncludeDeal2,Spreadsheet9.2!H2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2068,0)+IF(IncludeDeal4,Spreadsheet9.2!H3070,0)+IF(IncludeDeal5,Spreadsheet9.2!H4072,0)","v":-244153.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1066,0)+IF(IncludeDeal2,Spreadsheet9.2!I2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2068,0)+IF(IncludeDeal4,Spreadsheet9.2!I3070,0)+IF(IncludeDeal5,Spreadsheet9.2!I4072,0)","v":-589529.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1066,0)+IF(IncludeDeal2,Spreadsheet9.2!J2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2068,0)+IF(IncludeDeal4,Spreadsheet9.2!J3070,0)+IF(IncludeDeal5,Spreadsheet9.2!J4072,0)","v":-483005.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1066,0)+IF(IncludeDeal2,Spreadsheet9.2!K2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2068,0)+IF(IncludeDeal4,Spreadsheet9.2!K3070,0)+IF(IncludeDeal5,Spreadsheet9.2!K4072,0)","v":-471439.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1066,0)+IF(IncludeDeal2,Spreadsheet9.2!L2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2068,0)+IF(IncludeDeal4,Spreadsheet9.2!L3070,0)+IF(IncludeDeal5,Spreadsheet9.2!L4072,0)","v":-829964},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1066,0)+IF(IncludeDeal2,Spreadsheet9.2!M2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2068,0)+IF(IncludeDeal4,Spreadsheet9.2!M3070,0)+IF(IncludeDeal5,Spreadsheet9.2!M4072,0)","v":-1502950.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1066,0)+IF(IncludeDeal2,Spreadsheet9.2!N2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2068,0)+IF(IncludeDeal4,Spreadsheet9.2!N3070,0)+IF(IncludeDeal5,Spreadsheet9.2!N4072,0)","v":-968322},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1066,0)+IF(IncludeDeal2,Spreadsheet9.2!O2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2068,0)+IF(IncludeDeal4,Spreadsheet9.2!O3070,0)+IF(IncludeDeal5,Spreadsheet9.2!O4072,0)","v":-1262234.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1066,0)+IF(IncludeDeal2,Spreadsheet9.2!P2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2068,0)+IF(IncludeDeal4,Spreadsheet9.2!P3070,0)+IF(IncludeDeal5,Spreadsheet9.2!P4072,0)","v":-1681223.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1066,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2068,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3070,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4072,0)","v":-870123},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1066,0)+IF(IncludeDeal2,Spreadsheet9.2!R2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2068,0)+IF(IncludeDeal4,Spreadsheet9.2!R3070,0)+IF(IncludeDeal5,Spreadsheet9.2!R4072,0)","v":-757753.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1066,0)+IF(IncludeDeal2,Spreadsheet9.2!S2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2068,0)+IF(IncludeDeal4,Spreadsheet9.2!S3070,0)+IF(IncludeDeal5,Spreadsheet9.2!S4072,0)","v":137400.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1066,0)+IF(IncludeDeal2,Spreadsheet9.2!T2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2068,0)+IF(IncludeDeal4,Spreadsheet9.2!T3070,0)+IF(IncludeDeal5,Spreadsheet9.2!T4072,0)","v":-250538.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1066,0)+IF(IncludeDeal2,Spreadsheet9.2!U2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2068,0)+IF(IncludeDeal4,Spreadsheet9.2!U3070,0)+IF(IncludeDeal5,Spreadsheet9.2!U4072,0)","v":338819.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1066,0)+IF(IncludeDeal2,Spreadsheet9.2!V2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2068,0)+IF(IncludeDeal4,Spreadsheet9.2!V3070,0)+IF(IncludeDeal5,Spreadsheet9.2!V4072,0)","v":259637.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1066,0)+IF(IncludeDeal2,Spreadsheet9.2!W2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2068,0)+IF(IncludeDeal4,Spreadsheet9.2!W3070,0)+IF(IncludeDeal5,Spreadsheet9.2!W4072,0)","v":-81663.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1066,0)+IF(IncludeDeal2,Spreadsheet9.2!X2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2068,0)+IF(IncludeDeal4,Spreadsheet9.2!X3070,0)+IF(IncludeDeal5,Spreadsheet9.2!X4072,0)","v":-277902.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1066,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2068,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3070,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4072,0)","v":1154099.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1066,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2068,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3070,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4072,0)","v":515903.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4072,0)","v":477407.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4072,0)","v":674162.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4072,0)","v":474288.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4072,0)","v":1553453.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4072,0)","v":1449758.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4072,0)","v":2483972},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4072,0)","v":2303753.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4072,0)","v":2314464.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4072,0)","v":2263134.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4072,0)","v":2318179.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4072,0)","v":2057472.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4072,0)","v":2125285.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4072,0)","v":2242199.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4072,0)","v":4491211.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4072,0)","v":5323207},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4072,0)","v":5786946.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4072,0)","v":4773366.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4072,0)","v":2932541.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4072,0)","v":3474186.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4072,0)","v":3828956.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4072,0)","v":2567724.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4072,0)","v":2913314.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4072,0)","v":2349542.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4072,0)","v":1572456.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4072,0)","v":1269008.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3070,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4072,0)","v":1159089.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4072,0)","v":654647.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4072,0)","v":184129.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4072,0)","v":-20576.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4072,0)","v":-90411.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4072,0)","v":-162019.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4072,0)","v":-166544.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4072,0)","v":-203297.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4072,0)","v":-260502.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4072,0)","v":-164794.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4072,0)","v":-167232},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4072,0)","v":-201830.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4072,0)","v":-118246.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4072,0)","v":-118380.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4072,0)","v":-118508.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2068,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3070,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4072,0)","v":-118586.8}]
[null,"Simulation 31",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1067,0)+IF(IncludeDeal2,Spreadsheet9.2!C2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2069,0)+IF(IncludeDeal4,Spreadsheet9.2!C3071,0)+IF(IncludeDeal5,Spreadsheet9.2!C4073,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1067,0)+IF(IncludeDeal2,Spreadsheet9.2!D2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2069,0)+IF(IncludeDeal4,Spreadsheet9.2!D3071,0)+IF(IncludeDeal5,Spreadsheet9.2!D4073,0)","v":-246498.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1067,0)+IF(IncludeDeal2,Spreadsheet9.2!E2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2069,0)+IF(IncludeDeal4,Spreadsheet9.2!E3071,0)+IF(IncludeDeal5,Spreadsheet9.2!E4073,0)","v":-302774.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1067,0)+IF(IncludeDeal2,Spreadsheet9.2!F2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2069,0)+IF(IncludeDeal4,Spreadsheet9.2!F3071,0)+IF(IncludeDeal5,Spreadsheet9.2!F4073,0)","v":-350498},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1067,0)+IF(IncludeDeal2,Spreadsheet9.2!G2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2069,0)+IF(IncludeDeal4,Spreadsheet9.2!G3071,0)+IF(IncludeDeal5,Spreadsheet9.2!G4073,0)","v":52571},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1067,0)+IF(IncludeDeal2,Spreadsheet9.2!H2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2069,0)+IF(IncludeDeal4,Spreadsheet9.2!H3071,0)+IF(IncludeDeal5,Spreadsheet9.2!H4073,0)","v":-831040.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1067,0)+IF(IncludeDeal2,Spreadsheet9.2!I2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2069,0)+IF(IncludeDeal4,Spreadsheet9.2!I3071,0)+IF(IncludeDeal5,Spreadsheet9.2!I4073,0)","v":-2108826.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1067,0)+IF(IncludeDeal2,Spreadsheet9.2!J2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2069,0)+IF(IncludeDeal4,Spreadsheet9.2!J3071,0)+IF(IncludeDeal5,Spreadsheet9.2!J4073,0)","v":-2251323},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1067,0)+IF(IncludeDeal2,Spreadsheet9.2!K2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2069,0)+IF(IncludeDeal4,Spreadsheet9.2!K3071,0)+IF(IncludeDeal5,Spreadsheet9.2!K4073,0)","v":-1883740.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1067,0)+IF(IncludeDeal2,Spreadsheet9.2!L2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2069,0)+IF(IncludeDeal4,Spreadsheet9.2!L3071,0)+IF(IncludeDeal5,Spreadsheet9.2!L4073,0)","v":-2487442.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1067,0)+IF(IncludeDeal2,Spreadsheet9.2!M2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2069,0)+IF(IncludeDeal4,Spreadsheet9.2!M3071,0)+IF(IncludeDeal5,Spreadsheet9.2!M4073,0)","v":-2470971.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1067,0)+IF(IncludeDeal2,Spreadsheet9.2!N2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2069,0)+IF(IncludeDeal4,Spreadsheet9.2!N3071,0)+IF(IncludeDeal5,Spreadsheet9.2!N4073,0)","v":-2633814.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1067,0)+IF(IncludeDeal2,Spreadsheet9.2!O2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2069,0)+IF(IncludeDeal4,Spreadsheet9.2!O3071,0)+IF(IncludeDeal5,Spreadsheet9.2!O4073,0)","v":-2498376.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1067,0)+IF(IncludeDeal2,Spreadsheet9.2!P2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2069,0)+IF(IncludeDeal4,Spreadsheet9.2!P3071,0)+IF(IncludeDeal5,Spreadsheet9.2!P4073,0)","v":-2898307.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1067,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2069,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3071,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4073,0)","v":-2995507.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1067,0)+IF(IncludeDeal2,Spreadsheet9.2!R2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2069,0)+IF(IncludeDeal4,Spreadsheet9.2!R3071,0)+IF(IncludeDeal5,Spreadsheet9.2!R4073,0)","v":-2785994.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1067,0)+IF(IncludeDeal2,Spreadsheet9.2!S2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2069,0)+IF(IncludeDeal4,Spreadsheet9.2!S3071,0)+IF(IncludeDeal5,Spreadsheet9.2!S4073,0)","v":-2527125.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1067,0)+IF(IncludeDeal2,Spreadsheet9.2!T2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2069,0)+IF(IncludeDeal4,Spreadsheet9.2!T3071,0)+IF(IncludeDeal5,Spreadsheet9.2!T4073,0)","v":-2658115.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1067,0)+IF(IncludeDeal2,Spreadsheet9.2!U2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2069,0)+IF(IncludeDeal4,Spreadsheet9.2!U3071,0)+IF(IncludeDeal5,Spreadsheet9.2!U4073,0)","v":-2723311.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1067,0)+IF(IncludeDeal2,Spreadsheet9.2!V2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2069,0)+IF(IncludeDeal4,Spreadsheet9.2!V3071,0)+IF(IncludeDeal5,Spreadsheet9.2!V4073,0)","v":-2790671},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1067,0)+IF(IncludeDeal2,Spreadsheet9.2!W2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2069,0)+IF(IncludeDeal4,Spreadsheet9.2!W3071,0)+IF(IncludeDeal5,Spreadsheet9.2!W4073,0)","v":-3279425.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1067,0)+IF(IncludeDeal2,Spreadsheet9.2!X2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2069,0)+IF(IncludeDeal4,Spreadsheet9.2!X3071,0)+IF(IncludeDeal5,Spreadsheet9.2!X4073,0)","v":-3431485.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1067,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2069,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3071,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4073,0)","v":-3260020.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1067,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2069,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3071,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4073,0)","v":-3272345.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4073,0)","v":-3199892.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4073,0)","v":-3121842},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4073,0)","v":-3092066},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4073,0)","v":-2917431.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4073,0)","v":-2832728.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4073,0)","v":-2741378.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4073,0)","v":-2619050.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4073,0)","v":-2654995.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4073,0)","v":-2497413.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4073,0)","v":-2390911.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4073,0)","v":-2446510.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4073,0)","v":-2284766.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4073,0)","v":-2209722.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4073,0)","v":-2179595.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4073,0)","v":-1998778.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4073,0)","v":-1860932.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4073,0)","v":-1626870.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4073,0)","v":-1498813.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4073,0)","v":-1427040.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4073,0)","v":-1207194.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4073,0)","v":-1109153.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4073,0)","v":-1062927.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4073,0)","v":-903650.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4073,0)","v":-759288.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4073,0)","v":-631451.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3071,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4073,0)","v":-382285.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4073,0)","v":-292247.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4073,0)","v":-144525},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4073,0)","v":51894.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4073,0)","v":-26314.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4073,0)","v":-111438.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4073,0)","v":-22328.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4073,0)","v":-61049.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4073,0)","v":-165580.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4073,0)","v":-102683.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4073,0)","v":-150385.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4073,0)","v":-214288},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4073,0)","v":-113819.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4073,0)","v":-113987.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4073,0)","v":-114090.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2069,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3071,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4073,0)","v":-114152.1}]
[null,"Simulation 32",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1068,0)+IF(IncludeDeal2,Spreadsheet9.2!C2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2070,0)+IF(IncludeDeal4,Spreadsheet9.2!C3072,0)+IF(IncludeDeal5,Spreadsheet9.2!C4074,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1068,0)+IF(IncludeDeal2,Spreadsheet9.2!D2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2070,0)+IF(IncludeDeal4,Spreadsheet9.2!D3072,0)+IF(IncludeDeal5,Spreadsheet9.2!D4074,0)","v":90685.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1068,0)+IF(IncludeDeal2,Spreadsheet9.2!E2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2070,0)+IF(IncludeDeal4,Spreadsheet9.2!E3072,0)+IF(IncludeDeal5,Spreadsheet9.2!E4074,0)","v":-367980.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1068,0)+IF(IncludeDeal2,Spreadsheet9.2!F2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2070,0)+IF(IncludeDeal4,Spreadsheet9.2!F3072,0)+IF(IncludeDeal5,Spreadsheet9.2!F4074,0)","v":-442497.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1068,0)+IF(IncludeDeal2,Spreadsheet9.2!G2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2070,0)+IF(IncludeDeal4,Spreadsheet9.2!G3072,0)+IF(IncludeDeal5,Spreadsheet9.2!G4074,0)","v":-148839.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1068,0)+IF(IncludeDeal2,Spreadsheet9.2!H2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2070,0)+IF(IncludeDeal4,Spreadsheet9.2!H3072,0)+IF(IncludeDeal5,Spreadsheet9.2!H4074,0)","v":-177945.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1068,0)+IF(IncludeDeal2,Spreadsheet9.2!I2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2070,0)+IF(IncludeDeal4,Spreadsheet9.2!I3072,0)+IF(IncludeDeal5,Spreadsheet9.2!I4074,0)","v":-393055.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1068,0)+IF(IncludeDeal2,Spreadsheet9.2!J2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2070,0)+IF(IncludeDeal4,Spreadsheet9.2!J3072,0)+IF(IncludeDeal5,Spreadsheet9.2!J4074,0)","v":-201674.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1068,0)+IF(IncludeDeal2,Spreadsheet9.2!K2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2070,0)+IF(IncludeDeal4,Spreadsheet9.2!K3072,0)+IF(IncludeDeal5,Spreadsheet9.2!K4074,0)","v":-1301388.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1068,0)+IF(IncludeDeal2,Spreadsheet9.2!L2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2070,0)+IF(IncludeDeal4,Spreadsheet9.2!L3072,0)+IF(IncludeDeal5,Spreadsheet9.2!L4074,0)","v":-2013244.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1068,0)+IF(IncludeDeal2,Spreadsheet9.2!M2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2070,0)+IF(IncludeDeal4,Spreadsheet9.2!M3072,0)+IF(IncludeDeal5,Spreadsheet9.2!M4074,0)","v":-1910602.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1068,0)+IF(IncludeDeal2,Spreadsheet9.2!N2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2070,0)+IF(IncludeDeal4,Spreadsheet9.2!N3072,0)+IF(IncludeDeal5,Spreadsheet9.2!N4074,0)","v":-2539321.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1068,0)+IF(IncludeDeal2,Spreadsheet9.2!O2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2070,0)+IF(IncludeDeal4,Spreadsheet9.2!O3072,0)+IF(IncludeDeal5,Spreadsheet9.2!O4074,0)","v":-3236142},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1068,0)+IF(IncludeDeal2,Spreadsheet9.2!P2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2070,0)+IF(IncludeDeal4,Spreadsheet9.2!P3072,0)+IF(IncludeDeal5,Spreadsheet9.2!P4074,0)","v":-3213174.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1068,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2070,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3072,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4074,0)","v":-3431811.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1068,0)+IF(IncludeDeal2,Spreadsheet9.2!R2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2070,0)+IF(IncludeDeal4,Spreadsheet9.2!R3072,0)+IF(IncludeDeal5,Spreadsheet9.2!R4074,0)","v":-3183068.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1068,0)+IF(IncludeDeal2,Spreadsheet9.2!S2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2070,0)+IF(IncludeDeal4,Spreadsheet9.2!S3072,0)+IF(IncludeDeal5,Spreadsheet9.2!S4074,0)","v":-2899065.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1068,0)+IF(IncludeDeal2,Spreadsheet9.2!T2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2070,0)+IF(IncludeDeal4,Spreadsheet9.2!T3072,0)+IF(IncludeDeal5,Spreadsheet9.2!T4074,0)","v":-2656513.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1068,0)+IF(IncludeDeal2,Spreadsheet9.2!U2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2070,0)+IF(IncludeDeal4,Spreadsheet9.2!U3072,0)+IF(IncludeDeal5,Spreadsheet9.2!U4074,0)","v":-2723976.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1068,0)+IF(IncludeDeal2,Spreadsheet9.2!V2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2070,0)+IF(IncludeDeal4,Spreadsheet9.2!V3072,0)+IF(IncludeDeal5,Spreadsheet9.2!V4074,0)","v":-2422243.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1068,0)+IF(IncludeDeal2,Spreadsheet9.2!W2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2070,0)+IF(IncludeDeal4,Spreadsheet9.2!W3072,0)+IF(IncludeDeal5,Spreadsheet9.2!W4074,0)","v":-2423827.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1068,0)+IF(IncludeDeal2,Spreadsheet9.2!X2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2070,0)+IF(IncludeDeal4,Spreadsheet9.2!X3072,0)+IF(IncludeDeal5,Spreadsheet9.2!X4074,0)","v":-2094520.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1068,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2070,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3072,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4074,0)","v":-1602454.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1068,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2070,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3072,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4074,0)","v":-2087546.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4074,0)","v":-2704511.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4074,0)","v":-2273134.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4074,0)","v":-2069972.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4074,0)","v":-1510645.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4074,0)","v":-746214.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4074,0)","v":-250032.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4074,0)","v":709046.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4074,0)","v":-164197.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4074,0)","v":-658694.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4074,0)","v":-800349},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4074,0)","v":-511419.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4074,0)","v":-312431},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4074,0)","v":-253876.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4074,0)","v":-522181.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4074,0)","v":-431110.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4074,0)","v":-725874.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4074,0)","v":-84862.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4074,0)","v":179423.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4074,0)","v":342916.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4074,0)","v":67822.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4074,0)","v":17592.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4074,0)","v":-94884.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4074,0)","v":84341.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4074,0)","v":141997.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4074,0)","v":76127},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3072,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4074,0)","v":203411.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4074,0)","v":207681},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4074,0)","v":218141.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4074,0)","v":232149.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4074,0)","v":121032.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4074,0)","v":-25970.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4074,0)","v":7886.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4074,0)","v":-115402.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4074,0)","v":-206436.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4074,0)","v":-133884.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4074,0)","v":-217530.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4074,0)","v":-294348.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4074,0)","v":-182220},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4074,0)","v":-182412},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4074,0)","v":-182560.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2070,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3072,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4074,0)","v":-182642.6}]
[null,"Simulation 33",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1069,0)+IF(IncludeDeal2,Spreadsheet9.2!C2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2071,0)+IF(IncludeDeal4,Spreadsheet9.2!C3073,0)+IF(IncludeDeal5,Spreadsheet9.2!C4075,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1069,0)+IF(IncludeDeal2,Spreadsheet9.2!D2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2071,0)+IF(IncludeDeal4,Spreadsheet9.2!D3073,0)+IF(IncludeDeal5,Spreadsheet9.2!D4075,0)","v":327975.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1069,0)+IF(IncludeDeal2,Spreadsheet9.2!E2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2071,0)+IF(IncludeDeal4,Spreadsheet9.2!E3073,0)+IF(IncludeDeal5,Spreadsheet9.2!E4075,0)","v":432539.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1069,0)+IF(IncludeDeal2,Spreadsheet9.2!F2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2071,0)+IF(IncludeDeal4,Spreadsheet9.2!F3073,0)+IF(IncludeDeal5,Spreadsheet9.2!F4075,0)","v":957046.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1069,0)+IF(IncludeDeal2,Spreadsheet9.2!G2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2071,0)+IF(IncludeDeal4,Spreadsheet9.2!G3073,0)+IF(IncludeDeal5,Spreadsheet9.2!G4075,0)","v":362625},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1069,0)+IF(IncludeDeal2,Spreadsheet9.2!H2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2071,0)+IF(IncludeDeal4,Spreadsheet9.2!H3073,0)+IF(IncludeDeal5,Spreadsheet9.2!H4075,0)","v":159391.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1069,0)+IF(IncludeDeal2,Spreadsheet9.2!I2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2071,0)+IF(IncludeDeal4,Spreadsheet9.2!I3073,0)+IF(IncludeDeal5,Spreadsheet9.2!I4075,0)","v":-872089.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1069,0)+IF(IncludeDeal2,Spreadsheet9.2!J2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2071,0)+IF(IncludeDeal4,Spreadsheet9.2!J3073,0)+IF(IncludeDeal5,Spreadsheet9.2!J4075,0)","v":-1571587.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1069,0)+IF(IncludeDeal2,Spreadsheet9.2!K2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2071,0)+IF(IncludeDeal4,Spreadsheet9.2!K3073,0)+IF(IncludeDeal5,Spreadsheet9.2!K4075,0)","v":-1547289.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1069,0)+IF(IncludeDeal2,Spreadsheet9.2!L2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2071,0)+IF(IncludeDeal4,Spreadsheet9.2!L3073,0)+IF(IncludeDeal5,Spreadsheet9.2!L4075,0)","v":-1080737.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1069,0)+IF(IncludeDeal2,Spreadsheet9.2!M2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2071,0)+IF(IncludeDeal4,Spreadsheet9.2!M3073,0)+IF(IncludeDeal5,Spreadsheet9.2!M4075,0)","v":34942.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1069,0)+IF(IncludeDeal2,Spreadsheet9.2!N2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2071,0)+IF(IncludeDeal4,Spreadsheet9.2!N3073,0)+IF(IncludeDeal5,Spreadsheet9.2!N4075,0)","v":-821267.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1069,0)+IF(IncludeDeal2,Spreadsheet9.2!O2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2071,0)+IF(IncludeDeal4,Spreadsheet9.2!O3073,0)+IF(IncludeDeal5,Spreadsheet9.2!O4075,0)","v":-2463316.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1069,0)+IF(IncludeDeal2,Spreadsheet9.2!P2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2071,0)+IF(IncludeDeal4,Spreadsheet9.2!P3073,0)+IF(IncludeDeal5,Spreadsheet9.2!P4075,0)","v":-2314053.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1069,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2071,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3073,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4075,0)","v":-2454569.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1069,0)+IF(IncludeDeal2,Spreadsheet9.2!R2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2071,0)+IF(IncludeDeal4,Spreadsheet9.2!R3073,0)+IF(IncludeDeal5,Spreadsheet9.2!R4075,0)","v":-2113549.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1069,0)+IF(IncludeDeal2,Spreadsheet9.2!S2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2071,0)+IF(IncludeDeal4,Spreadsheet9.2!S3073,0)+IF(IncludeDeal5,Spreadsheet9.2!S4075,0)","v":-2672437.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1069,0)+IF(IncludeDeal2,Spreadsheet9.2!T2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2071,0)+IF(IncludeDeal4,Spreadsheet9.2!T3073,0)+IF(IncludeDeal5,Spreadsheet9.2!T4075,0)","v":-3047157.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1069,0)+IF(IncludeDeal2,Spreadsheet9.2!U2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2071,0)+IF(IncludeDeal4,Spreadsheet9.2!U3073,0)+IF(IncludeDeal5,Spreadsheet9.2!U4075,0)","v":-2861141.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1069,0)+IF(IncludeDeal2,Spreadsheet9.2!V2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2071,0)+IF(IncludeDeal4,Spreadsheet9.2!V3073,0)+IF(IncludeDeal5,Spreadsheet9.2!V4075,0)","v":-3166951.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1069,0)+IF(IncludeDeal2,Spreadsheet9.2!W2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2071,0)+IF(IncludeDeal4,Spreadsheet9.2!W3073,0)+IF(IncludeDeal5,Spreadsheet9.2!W4075,0)","v":-3091888.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1069,0)+IF(IncludeDeal2,Spreadsheet9.2!X2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2071,0)+IF(IncludeDeal4,Spreadsheet9.2!X3073,0)+IF(IncludeDeal5,Spreadsheet9.2!X4075,0)","v":-3189192.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1069,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2071,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3073,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4075,0)","v":-2979419.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1069,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2071,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3073,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4075,0)","v":-2930357.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4075,0)","v":-2594764},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4075,0)","v":-2090833.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4075,0)","v":-2141443.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4075,0)","v":-2521659},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4075,0)","v":-2353711.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4075,0)","v":-2489593},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4075,0)","v":-2319115.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4075,0)","v":-2182872},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4075,0)","v":-1906183.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4075,0)","v":-1345608.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4075,0)","v":-738336.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4075,0)","v":-481292.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4075,0)","v":-894820.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4075,0)","v":-567585.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4075,0)","v":-666585.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4075,0)","v":-1208985.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4075,0)","v":-1078100.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4075,0)","v":-1223586.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4075,0)","v":-1212150.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4075,0)","v":-862136.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4075,0)","v":-761256.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4075,0)","v":-624000.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4075,0)","v":-308946.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4075,0)","v":-313164.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4075,0)","v":-321218.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3073,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4075,0)","v":-87115.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4075,0)","v":-86008.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4075,0)","v":-188629.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4075,0)","v":-198760.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4075,0)","v":-289364},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4075,0)","v":-429464.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4075,0)","v":-303274.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4075,0)","v":-334715},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4075,0)","v":-424633.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4075,0)","v":-287297.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4075,0)","v":-314378.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4075,0)","v":-362950.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4075,0)","v":-193887.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4075,0)","v":-194137.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4075,0)","v":-194285.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2071,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3073,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4075,0)","v":-194329.8}]
[null,"Simulation 34",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1070,0)+IF(IncludeDeal2,Spreadsheet9.2!C2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2072,0)+IF(IncludeDeal4,Spreadsheet9.2!C3074,0)+IF(IncludeDeal5,Spreadsheet9.2!C4076,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1070,0)+IF(IncludeDeal2,Spreadsheet9.2!D2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2072,0)+IF(IncludeDeal4,Spreadsheet9.2!D3074,0)+IF(IncludeDeal5,Spreadsheet9.2!D4076,0)","v":47150.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1070,0)+IF(IncludeDeal2,Spreadsheet9.2!E2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2072,0)+IF(IncludeDeal4,Spreadsheet9.2!E3074,0)+IF(IncludeDeal5,Spreadsheet9.2!E4076,0)","v":46294.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1070,0)+IF(IncludeDeal2,Spreadsheet9.2!F2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2072,0)+IF(IncludeDeal4,Spreadsheet9.2!F3074,0)+IF(IncludeDeal5,Spreadsheet9.2!F4076,0)","v":606493.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1070,0)+IF(IncludeDeal2,Spreadsheet9.2!G2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2072,0)+IF(IncludeDeal4,Spreadsheet9.2!G3074,0)+IF(IncludeDeal5,Spreadsheet9.2!G4076,0)","v":512045.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1070,0)+IF(IncludeDeal2,Spreadsheet9.2!H2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2072,0)+IF(IncludeDeal4,Spreadsheet9.2!H3074,0)+IF(IncludeDeal5,Spreadsheet9.2!H4076,0)","v":991209.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1070,0)+IF(IncludeDeal2,Spreadsheet9.2!I2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2072,0)+IF(IncludeDeal4,Spreadsheet9.2!I3074,0)+IF(IncludeDeal5,Spreadsheet9.2!I4076,0)","v":-84769.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1070,0)+IF(IncludeDeal2,Spreadsheet9.2!J2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2072,0)+IF(IncludeDeal4,Spreadsheet9.2!J3074,0)+IF(IncludeDeal5,Spreadsheet9.2!J4076,0)","v":-856827.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1070,0)+IF(IncludeDeal2,Spreadsheet9.2!K2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2072,0)+IF(IncludeDeal4,Spreadsheet9.2!K3074,0)+IF(IncludeDeal5,Spreadsheet9.2!K4076,0)","v":-987439.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1070,0)+IF(IncludeDeal2,Spreadsheet9.2!L2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2072,0)+IF(IncludeDeal4,Spreadsheet9.2!L3074,0)+IF(IncludeDeal5,Spreadsheet9.2!L4076,0)","v":-435998.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1070,0)+IF(IncludeDeal2,Spreadsheet9.2!M2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2072,0)+IF(IncludeDeal4,Spreadsheet9.2!M3074,0)+IF(IncludeDeal5,Spreadsheet9.2!M4076,0)","v":-875570.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1070,0)+IF(IncludeDeal2,Spreadsheet9.2!N2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2072,0)+IF(IncludeDeal4,Spreadsheet9.2!N3074,0)+IF(IncludeDeal5,Spreadsheet9.2!N4076,0)","v":-1086462.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1070,0)+IF(IncludeDeal2,Spreadsheet9.2!O2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2072,0)+IF(IncludeDeal4,Spreadsheet9.2!O3074,0)+IF(IncludeDeal5,Spreadsheet9.2!O4076,0)","v":-1172339.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1070,0)+IF(IncludeDeal2,Spreadsheet9.2!P2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2072,0)+IF(IncludeDeal4,Spreadsheet9.2!P3074,0)+IF(IncludeDeal5,Spreadsheet9.2!P4076,0)","v":-1298105.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1070,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2072,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3074,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4076,0)","v":-2111857.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1070,0)+IF(IncludeDeal2,Spreadsheet9.2!R2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2072,0)+IF(IncludeDeal4,Spreadsheet9.2!R3074,0)+IF(IncludeDeal5,Spreadsheet9.2!R4076,0)","v":-3091198.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1070,0)+IF(IncludeDeal2,Spreadsheet9.2!S2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2072,0)+IF(IncludeDeal4,Spreadsheet9.2!S3074,0)+IF(IncludeDeal5,Spreadsheet9.2!S4076,0)","v":-3317002.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1070,0)+IF(IncludeDeal2,Spreadsheet9.2!T2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2072,0)+IF(IncludeDeal4,Spreadsheet9.2!T3074,0)+IF(IncludeDeal5,Spreadsheet9.2!T4076,0)","v":-2823210.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1070,0)+IF(IncludeDeal2,Spreadsheet9.2!U2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2072,0)+IF(IncludeDeal4,Spreadsheet9.2!U3074,0)+IF(IncludeDeal5,Spreadsheet9.2!U4076,0)","v":-2466137.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1070,0)+IF(IncludeDeal2,Spreadsheet9.2!V2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2072,0)+IF(IncludeDeal4,Spreadsheet9.2!V3074,0)+IF(IncludeDeal5,Spreadsheet9.2!V4076,0)","v":-2570723.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1070,0)+IF(IncludeDeal2,Spreadsheet9.2!W2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2072,0)+IF(IncludeDeal4,Spreadsheet9.2!W3074,0)+IF(IncludeDeal5,Spreadsheet9.2!W4076,0)","v":-2285281.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1070,0)+IF(IncludeDeal2,Spreadsheet9.2!X2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2072,0)+IF(IncludeDeal4,Spreadsheet9.2!X3074,0)+IF(IncludeDeal5,Spreadsheet9.2!X4076,0)","v":-2403808.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1070,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2072,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3074,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4076,0)","v":-1608050.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1070,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2072,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3074,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4076,0)","v":-1695165.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4076,0)","v":-1066176.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4076,0)","v":-1244453.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4076,0)","v":-1788164.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4076,0)","v":-2230010.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4076,0)","v":-2293456.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4076,0)","v":-2458723.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4076,0)","v":-2492879},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4076,0)","v":-2264506.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4076,0)","v":-2233693.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4076,0)","v":-1987230.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4076,0)","v":-1935725.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4076,0)","v":-1920186.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4076,0)","v":-1806855.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4076,0)","v":-1701532.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4076,0)","v":-1701304.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4076,0)","v":-1524499.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4076,0)","v":-1378171.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4076,0)","v":-1238749.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4076,0)","v":-1064405.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4076,0)","v":-994960.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4076,0)","v":-768075.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4076,0)","v":-609595.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4076,0)","v":-554353},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4076,0)","v":-319660.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4076,0)","v":-142036.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3074,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4076,0)","v":-76926.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4076,0)","v":158244.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4076,0)","v":356747.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4076,0)","v":470394.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4076,0)","v":350158.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4076,0)","v":278189.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4076,0)","v":228130.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4076,0)","v":186578.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4076,0)","v":153999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4076,0)","v":87234.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4076,0)","v":112755},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4076,0)","v":96908.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4076,0)","v":19318.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4076,0)","v":19352.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4076,0)","v":19382.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2072,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3074,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4076,0)","v":19397.599999999999}]
[null,"Simulation 35",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1071,0)+IF(IncludeDeal2,Spreadsheet9.2!C2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2073,0)+IF(IncludeDeal4,Spreadsheet9.2!C3075,0)+IF(IncludeDeal5,Spreadsheet9.2!C4077,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1071,0)+IF(IncludeDeal2,Spreadsheet9.2!D2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2073,0)+IF(IncludeDeal4,Spreadsheet9.2!D3075,0)+IF(IncludeDeal5,Spreadsheet9.2!D4077,0)","v":-353454.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1071,0)+IF(IncludeDeal2,Spreadsheet9.2!E2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2073,0)+IF(IncludeDeal4,Spreadsheet9.2!E3075,0)+IF(IncludeDeal5,Spreadsheet9.2!E4077,0)","v":-777010.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1071,0)+IF(IncludeDeal2,Spreadsheet9.2!F2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2073,0)+IF(IncludeDeal4,Spreadsheet9.2!F3075,0)+IF(IncludeDeal5,Spreadsheet9.2!F4077,0)","v":-384590.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1071,0)+IF(IncludeDeal2,Spreadsheet9.2!G2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2073,0)+IF(IncludeDeal4,Spreadsheet9.2!G3075,0)+IF(IncludeDeal5,Spreadsheet9.2!G4077,0)","v":-310173.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1071,0)+IF(IncludeDeal2,Spreadsheet9.2!H2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2073,0)+IF(IncludeDeal4,Spreadsheet9.2!H3075,0)+IF(IncludeDeal5,Spreadsheet9.2!H4077,0)","v":-343496},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1071,0)+IF(IncludeDeal2,Spreadsheet9.2!I2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2073,0)+IF(IncludeDeal4,Spreadsheet9.2!I3075,0)+IF(IncludeDeal5,Spreadsheet9.2!I4077,0)","v":200288.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1071,0)+IF(IncludeDeal2,Spreadsheet9.2!J2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2073,0)+IF(IncludeDeal4,Spreadsheet9.2!J3075,0)+IF(IncludeDeal5,Spreadsheet9.2!J4077,0)","v":-235092.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1071,0)+IF(IncludeDeal2,Spreadsheet9.2!K2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2073,0)+IF(IncludeDeal4,Spreadsheet9.2!K3075,0)+IF(IncludeDeal5,Spreadsheet9.2!K4077,0)","v":139725.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1071,0)+IF(IncludeDeal2,Spreadsheet9.2!L2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2073,0)+IF(IncludeDeal4,Spreadsheet9.2!L3075,0)+IF(IncludeDeal5,Spreadsheet9.2!L4077,0)","v":1242044},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1071,0)+IF(IncludeDeal2,Spreadsheet9.2!M2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2073,0)+IF(IncludeDeal4,Spreadsheet9.2!M3075,0)+IF(IncludeDeal5,Spreadsheet9.2!M4077,0)","v":798114},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1071,0)+IF(IncludeDeal2,Spreadsheet9.2!N2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2073,0)+IF(IncludeDeal4,Spreadsheet9.2!N3075,0)+IF(IncludeDeal5,Spreadsheet9.2!N4077,0)","v":-677933.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1071,0)+IF(IncludeDeal2,Spreadsheet9.2!O2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2073,0)+IF(IncludeDeal4,Spreadsheet9.2!O3075,0)+IF(IncludeDeal5,Spreadsheet9.2!O4077,0)","v":-568229.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1071,0)+IF(IncludeDeal2,Spreadsheet9.2!P2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2073,0)+IF(IncludeDeal4,Spreadsheet9.2!P3075,0)+IF(IncludeDeal5,Spreadsheet9.2!P4077,0)","v":-967895.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1071,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2073,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3075,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4077,0)","v":-1329665.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1071,0)+IF(IncludeDeal2,Spreadsheet9.2!R2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2073,0)+IF(IncludeDeal4,Spreadsheet9.2!R3075,0)+IF(IncludeDeal5,Spreadsheet9.2!R4077,0)","v":-1323585.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1071,0)+IF(IncludeDeal2,Spreadsheet9.2!S2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2073,0)+IF(IncludeDeal4,Spreadsheet9.2!S3075,0)+IF(IncludeDeal5,Spreadsheet9.2!S4077,0)","v":-1416145.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1071,0)+IF(IncludeDeal2,Spreadsheet9.2!T2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2073,0)+IF(IncludeDeal4,Spreadsheet9.2!T3075,0)+IF(IncludeDeal5,Spreadsheet9.2!T4077,0)","v":-2042526.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1071,0)+IF(IncludeDeal2,Spreadsheet9.2!U2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2073,0)+IF(IncludeDeal4,Spreadsheet9.2!U3075,0)+IF(IncludeDeal5,Spreadsheet9.2!U4077,0)","v":-2675113.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1071,0)+IF(IncludeDeal2,Spreadsheet9.2!V2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2073,0)+IF(IncludeDeal4,Spreadsheet9.2!V3075,0)+IF(IncludeDeal5,Spreadsheet9.2!V4077,0)","v":-2720340.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1071,0)+IF(IncludeDeal2,Spreadsheet9.2!W2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2073,0)+IF(IncludeDeal4,Spreadsheet9.2!W3075,0)+IF(IncludeDeal5,Spreadsheet9.2!W4077,0)","v":-2354692.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1071,0)+IF(IncludeDeal2,Spreadsheet9.2!X2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2073,0)+IF(IncludeDeal4,Spreadsheet9.2!X3075,0)+IF(IncludeDeal5,Spreadsheet9.2!X4077,0)","v":-2490845.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1071,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2073,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3075,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4077,0)","v":-1982477},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1071,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2073,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3075,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4077,0)","v":-1874893.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4077,0)","v":-1401209.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4077,0)","v":-1276038},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4077,0)","v":-1149135.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4077,0)","v":-1015448.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4077,0)","v":-1470878.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4077,0)","v":-1788152.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4077,0)","v":-1806231.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4077,0)","v":-1823909.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4077,0)","v":-2001017.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4077,0)","v":-2032315.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4077,0)","v":-1898560.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4077,0)","v":-1996530.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4077,0)","v":-2020899.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4077,0)","v":-1899244.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4077,0)","v":-2117652},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4077,0)","v":-2061133.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4077,0)","v":-1806114.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4077,0)","v":-1657283.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4077,0)","v":-1532172},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4077,0)","v":-1268289.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4077,0)","v":-1166088.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4077,0)","v":-1105829.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4077,0)","v":-856284.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4077,0)","v":-742828.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4077,0)","v":-600798.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3075,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4077,0)","v":-418420.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4077,0)","v":-306481.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4077,0)","v":-195151.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4077,0)","v":-13530.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4077,0)","v":-94306.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4077,0)","v":-200416.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4077,0)","v":-117140.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4077,0)","v":-185845.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4077,0)","v":-256023},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4077,0)","v":-191984.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4077,0)","v":-247796.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4077,0)","v":-311565.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4077,0)","v":-201145.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4077,0)","v":-201347.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4077,0)","v":-201508},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2073,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3075,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4077,0)","v":-201580.6}]
[null,"Simulation 36",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1072,0)+IF(IncludeDeal2,Spreadsheet9.2!C2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2074,0)+IF(IncludeDeal4,Spreadsheet9.2!C3076,0)+IF(IncludeDeal5,Spreadsheet9.2!C4078,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1072,0)+IF(IncludeDeal2,Spreadsheet9.2!D2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2074,0)+IF(IncludeDeal4,Spreadsheet9.2!D3076,0)+IF(IncludeDeal5,Spreadsheet9.2!D4078,0)","v":132157.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1072,0)+IF(IncludeDeal2,Spreadsheet9.2!E2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2074,0)+IF(IncludeDeal4,Spreadsheet9.2!E3076,0)+IF(IncludeDeal5,Spreadsheet9.2!E4078,0)","v":575975},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1072,0)+IF(IncludeDeal2,Spreadsheet9.2!F2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2074,0)+IF(IncludeDeal4,Spreadsheet9.2!F3076,0)+IF(IncludeDeal5,Spreadsheet9.2!F4078,0)","v":242129.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1072,0)+IF(IncludeDeal2,Spreadsheet9.2!G2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2074,0)+IF(IncludeDeal4,Spreadsheet9.2!G3076,0)+IF(IncludeDeal5,Spreadsheet9.2!G4078,0)","v":-537019.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1072,0)+IF(IncludeDeal2,Spreadsheet9.2!H2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2074,0)+IF(IncludeDeal4,Spreadsheet9.2!H3076,0)+IF(IncludeDeal5,Spreadsheet9.2!H4078,0)","v":-107458.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1072,0)+IF(IncludeDeal2,Spreadsheet9.2!I2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2074,0)+IF(IncludeDeal4,Spreadsheet9.2!I3076,0)+IF(IncludeDeal5,Spreadsheet9.2!I4078,0)","v":-8787.7999999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1072,0)+IF(IncludeDeal2,Spreadsheet9.2!J2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2074,0)+IF(IncludeDeal4,Spreadsheet9.2!J3076,0)+IF(IncludeDeal5,Spreadsheet9.2!J4078,0)","v":-182294.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1072,0)+IF(IncludeDeal2,Spreadsheet9.2!K2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2074,0)+IF(IncludeDeal4,Spreadsheet9.2!K3076,0)+IF(IncludeDeal5,Spreadsheet9.2!K4078,0)","v":-59090.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1072,0)+IF(IncludeDeal2,Spreadsheet9.2!L2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2074,0)+IF(IncludeDeal4,Spreadsheet9.2!L3076,0)+IF(IncludeDeal5,Spreadsheet9.2!L4078,0)","v":969164.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1072,0)+IF(IncludeDeal2,Spreadsheet9.2!M2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2074,0)+IF(IncludeDeal4,Spreadsheet9.2!M3076,0)+IF(IncludeDeal5,Spreadsheet9.2!M4078,0)","v":668603.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1072,0)+IF(IncludeDeal2,Spreadsheet9.2!N2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2074,0)+IF(IncludeDeal4,Spreadsheet9.2!N3076,0)+IF(IncludeDeal5,Spreadsheet9.2!N4078,0)","v":-1312850.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1072,0)+IF(IncludeDeal2,Spreadsheet9.2!O2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2074,0)+IF(IncludeDeal4,Spreadsheet9.2!O3076,0)+IF(IncludeDeal5,Spreadsheet9.2!O4078,0)","v":-2351062.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1072,0)+IF(IncludeDeal2,Spreadsheet9.2!P2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2074,0)+IF(IncludeDeal4,Spreadsheet9.2!P3076,0)+IF(IncludeDeal5,Spreadsheet9.2!P4078,0)","v":-3047122.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1072,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2074,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3076,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4078,0)","v":-2312715.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1072,0)+IF(IncludeDeal2,Spreadsheet9.2!R2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2074,0)+IF(IncludeDeal4,Spreadsheet9.2!R3076,0)+IF(IncludeDeal5,Spreadsheet9.2!R4078,0)","v":-2740396.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1072,0)+IF(IncludeDeal2,Spreadsheet9.2!S2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2074,0)+IF(IncludeDeal4,Spreadsheet9.2!S3076,0)+IF(IncludeDeal5,Spreadsheet9.2!S4078,0)","v":-3214677.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1072,0)+IF(IncludeDeal2,Spreadsheet9.2!T2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2074,0)+IF(IncludeDeal4,Spreadsheet9.2!T3076,0)+IF(IncludeDeal5,Spreadsheet9.2!T4078,0)","v":-3248390.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1072,0)+IF(IncludeDeal2,Spreadsheet9.2!U2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2074,0)+IF(IncludeDeal4,Spreadsheet9.2!U3076,0)+IF(IncludeDeal5,Spreadsheet9.2!U4078,0)","v":-3338299.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1072,0)+IF(IncludeDeal2,Spreadsheet9.2!V2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2074,0)+IF(IncludeDeal4,Spreadsheet9.2!V3076,0)+IF(IncludeDeal5,Spreadsheet9.2!V4078,0)","v":-3071264.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1072,0)+IF(IncludeDeal2,Spreadsheet9.2!W2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2074,0)+IF(IncludeDeal4,Spreadsheet9.2!W3076,0)+IF(IncludeDeal5,Spreadsheet9.2!W4078,0)","v":-3059269.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1072,0)+IF(IncludeDeal2,Spreadsheet9.2!X2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2074,0)+IF(IncludeDeal4,Spreadsheet9.2!X3076,0)+IF(IncludeDeal5,Spreadsheet9.2!X4078,0)","v":-3095949.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1072,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2074,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3076,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4078,0)","v":-3126965.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1072,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2074,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3076,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4078,0)","v":-3206389.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4078,0)","v":-2989966.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4078,0)","v":-3048521.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4078,0)","v":-3019647.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4078,0)","v":-2866593},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4078,0)","v":-2820304.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4078,0)","v":-2760680.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4078,0)","v":-2903011.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4078,0)","v":-2804133},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4078,0)","v":-2655213.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4078,0)","v":-2564650.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4078,0)","v":-2454029.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4078,0)","v":-2330126.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4078,0)","v":-2224462.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4078,0)","v":-2080985.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4078,0)","v":-1944506},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4078,0)","v":-1837723.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4078,0)","v":-1677335.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4078,0)","v":-1496628.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4078,0)","v":-1378677.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4078,0)","v":-1282967.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4078,0)","v":-1135377.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4078,0)","v":-966811.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4078,0)","v":-840338.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4078,0)","v":-712144.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4078,0)","v":-544952.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3076,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4078,0)","v":-380680},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4078,0)","v":-258032.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4078,0)","v":-79143.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4078,0)","v":126967.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4078,0)","v":17415.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4078,0)","v":-91454.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4078,0)","v":-72994.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4078,0)","v":-142809.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4078,0)","v":-204598.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4078,0)","v":-154966.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4078,0)","v":-166119.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4078,0)","v":-186143.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4078,0)","v":-93102.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4078,0)","v":-93207.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4078,0)","v":-93314.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2074,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3076,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4078,0)","v":-93390.8}]
[null,"Simulation 37",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1073,0)+IF(IncludeDeal2,Spreadsheet9.2!C2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2075,0)+IF(IncludeDeal4,Spreadsheet9.2!C3077,0)+IF(IncludeDeal5,Spreadsheet9.2!C4079,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1073,0)+IF(IncludeDeal2,Spreadsheet9.2!D2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2075,0)+IF(IncludeDeal4,Spreadsheet9.2!D3077,0)+IF(IncludeDeal5,Spreadsheet9.2!D4079,0)","v":120288.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1073,0)+IF(IncludeDeal2,Spreadsheet9.2!E2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2075,0)+IF(IncludeDeal4,Spreadsheet9.2!E3077,0)+IF(IncludeDeal5,Spreadsheet9.2!E4079,0)","v":-296640.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1073,0)+IF(IncludeDeal2,Spreadsheet9.2!F2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2075,0)+IF(IncludeDeal4,Spreadsheet9.2!F3077,0)+IF(IncludeDeal5,Spreadsheet9.2!F4079,0)","v":293791},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1073,0)+IF(IncludeDeal2,Spreadsheet9.2!G2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2075,0)+IF(IncludeDeal4,Spreadsheet9.2!G3077,0)+IF(IncludeDeal5,Spreadsheet9.2!G4079,0)","v":103849.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1073,0)+IF(IncludeDeal2,Spreadsheet9.2!H2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2075,0)+IF(IncludeDeal4,Spreadsheet9.2!H3077,0)+IF(IncludeDeal5,Spreadsheet9.2!H4079,0)","v":123128.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1073,0)+IF(IncludeDeal2,Spreadsheet9.2!I2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2075,0)+IF(IncludeDeal4,Spreadsheet9.2!I3077,0)+IF(IncludeDeal5,Spreadsheet9.2!I4079,0)","v":-615973.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1073,0)+IF(IncludeDeal2,Spreadsheet9.2!J2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2075,0)+IF(IncludeDeal4,Spreadsheet9.2!J3077,0)+IF(IncludeDeal5,Spreadsheet9.2!J4079,0)","v":-324219},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1073,0)+IF(IncludeDeal2,Spreadsheet9.2!K2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2075,0)+IF(IncludeDeal4,Spreadsheet9.2!K3077,0)+IF(IncludeDeal5,Spreadsheet9.2!K4079,0)","v":-1213834.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1073,0)+IF(IncludeDeal2,Spreadsheet9.2!L2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2075,0)+IF(IncludeDeal4,Spreadsheet9.2!L3077,0)+IF(IncludeDeal5,Spreadsheet9.2!L4079,0)","v":-1685691.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1073,0)+IF(IncludeDeal2,Spreadsheet9.2!M2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2075,0)+IF(IncludeDeal4,Spreadsheet9.2!M3077,0)+IF(IncludeDeal5,Spreadsheet9.2!M4079,0)","v":-290398.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1073,0)+IF(IncludeDeal2,Spreadsheet9.2!N2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2075,0)+IF(IncludeDeal4,Spreadsheet9.2!N3077,0)+IF(IncludeDeal5,Spreadsheet9.2!N4079,0)","v":-332820.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1073,0)+IF(IncludeDeal2,Spreadsheet9.2!O2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2075,0)+IF(IncludeDeal4,Spreadsheet9.2!O3077,0)+IF(IncludeDeal5,Spreadsheet9.2!O4079,0)","v":-589212.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1073,0)+IF(IncludeDeal2,Spreadsheet9.2!P2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2075,0)+IF(IncludeDeal4,Spreadsheet9.2!P3077,0)+IF(IncludeDeal5,Spreadsheet9.2!P4079,0)","v":-711455.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1073,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2075,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3077,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4079,0)","v":-1583120.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1073,0)+IF(IncludeDeal2,Spreadsheet9.2!R2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2075,0)+IF(IncludeDeal4,Spreadsheet9.2!R3077,0)+IF(IncludeDeal5,Spreadsheet9.2!R4079,0)","v":-1944991.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1073,0)+IF(IncludeDeal2,Spreadsheet9.2!S2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2075,0)+IF(IncludeDeal4,Spreadsheet9.2!S3077,0)+IF(IncludeDeal5,Spreadsheet9.2!S4079,0)","v":-1338411.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1073,0)+IF(IncludeDeal2,Spreadsheet9.2!T2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2075,0)+IF(IncludeDeal4,Spreadsheet9.2!T3077,0)+IF(IncludeDeal5,Spreadsheet9.2!T4079,0)","v":-2181382.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1073,0)+IF(IncludeDeal2,Spreadsheet9.2!U2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2075,0)+IF(IncludeDeal4,Spreadsheet9.2!U3077,0)+IF(IncludeDeal5,Spreadsheet9.2!U4079,0)","v":-2607727.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1073,0)+IF(IncludeDeal2,Spreadsheet9.2!V2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2075,0)+IF(IncludeDeal4,Spreadsheet9.2!V3077,0)+IF(IncludeDeal5,Spreadsheet9.2!V4079,0)","v":-2915274.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1073,0)+IF(IncludeDeal2,Spreadsheet9.2!W2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2075,0)+IF(IncludeDeal4,Spreadsheet9.2!W3077,0)+IF(IncludeDeal5,Spreadsheet9.2!W4079,0)","v":-2907003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1073,0)+IF(IncludeDeal2,Spreadsheet9.2!X2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2075,0)+IF(IncludeDeal4,Spreadsheet9.2!X3077,0)+IF(IncludeDeal5,Spreadsheet9.2!X4079,0)","v":-2926576.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1073,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2075,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3077,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4079,0)","v":-2903849.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1073,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2075,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3077,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4079,0)","v":-2782578},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4079,0)","v":-2456168.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4079,0)","v":-2301912.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4079,0)","v":-2488372.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4079,0)","v":-2524022.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4079,0)","v":-2518486.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4079,0)","v":-2562612.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4079,0)","v":-2512220},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4079,0)","v":-2422855},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4079,0)","v":-2424940.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4079,0)","v":-2367542.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4079,0)","v":-2368962.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4079,0)","v":-2192102.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4079,0)","v":-1981015.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4079,0)","v":-1939403.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4079,0)","v":-1916316.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4079,0)","v":-1815086.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4079,0)","v":-1637925.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4079,0)","v":-1531014.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4079,0)","v":-1378045.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4079,0)","v":-1116063.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4079,0)","v":-964637.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4079,0)","v":-774849.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4079,0)","v":-564187.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4079,0)","v":-417860.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4079,0)","v":-366118.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3077,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4079,0)","v":-230802.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4079,0)","v":-98354.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4079,0)","v":5633.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4079,0)","v":117760.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4079,0)","v":13055.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4079,0)","v":-115024.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4079,0)","v":-131923.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4079,0)","v":-185380.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4079,0)","v":-263856.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4079,0)","v":-177171.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4079,0)","v":-155951.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4079,0)","v":-200444.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4079,0)","v":-119423.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4079,0)","v":-119607.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4079,0)","v":-119725.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2075,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3077,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4079,0)","v":-119772.4}]
[null,"Simulation 38",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1074,0)+IF(IncludeDeal2,Spreadsheet9.2!C2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2076,0)+IF(IncludeDeal4,Spreadsheet9.2!C3078,0)+IF(IncludeDeal5,Spreadsheet9.2!C4080,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1074,0)+IF(IncludeDeal2,Spreadsheet9.2!D2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2076,0)+IF(IncludeDeal4,Spreadsheet9.2!D3078,0)+IF(IncludeDeal5,Spreadsheet9.2!D4080,0)","v":-240720.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1074,0)+IF(IncludeDeal2,Spreadsheet9.2!E2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2076,0)+IF(IncludeDeal4,Spreadsheet9.2!E3078,0)+IF(IncludeDeal5,Spreadsheet9.2!E4080,0)","v":-518211.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1074,0)+IF(IncludeDeal2,Spreadsheet9.2!F2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2076,0)+IF(IncludeDeal4,Spreadsheet9.2!F3078,0)+IF(IncludeDeal5,Spreadsheet9.2!F4080,0)","v":-799246.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1074,0)+IF(IncludeDeal2,Spreadsheet9.2!G2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2076,0)+IF(IncludeDeal4,Spreadsheet9.2!G3078,0)+IF(IncludeDeal5,Spreadsheet9.2!G4080,0)","v":-539302.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1074,0)+IF(IncludeDeal2,Spreadsheet9.2!H2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2076,0)+IF(IncludeDeal4,Spreadsheet9.2!H3078,0)+IF(IncludeDeal5,Spreadsheet9.2!H4080,0)","v":-960943.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1074,0)+IF(IncludeDeal2,Spreadsheet9.2!I2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2076,0)+IF(IncludeDeal4,Spreadsheet9.2!I3078,0)+IF(IncludeDeal5,Spreadsheet9.2!I4080,0)","v":-1328878.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1074,0)+IF(IncludeDeal2,Spreadsheet9.2!J2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2076,0)+IF(IncludeDeal4,Spreadsheet9.2!J3078,0)+IF(IncludeDeal5,Spreadsheet9.2!J4080,0)","v":-1298548.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1074,0)+IF(IncludeDeal2,Spreadsheet9.2!K2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2076,0)+IF(IncludeDeal4,Spreadsheet9.2!K3078,0)+IF(IncludeDeal5,Spreadsheet9.2!K4080,0)","v":-1175694.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1074,0)+IF(IncludeDeal2,Spreadsheet9.2!L2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2076,0)+IF(IncludeDeal4,Spreadsheet9.2!L3078,0)+IF(IncludeDeal5,Spreadsheet9.2!L4080,0)","v":-682625.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1074,0)+IF(IncludeDeal2,Spreadsheet9.2!M2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2076,0)+IF(IncludeDeal4,Spreadsheet9.2!M3078,0)+IF(IncludeDeal5,Spreadsheet9.2!M4080,0)","v":252178.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1074,0)+IF(IncludeDeal2,Spreadsheet9.2!N2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2076,0)+IF(IncludeDeal4,Spreadsheet9.2!N3078,0)+IF(IncludeDeal5,Spreadsheet9.2!N4080,0)","v":589760.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1074,0)+IF(IncludeDeal2,Spreadsheet9.2!O2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2076,0)+IF(IncludeDeal4,Spreadsheet9.2!O3078,0)+IF(IncludeDeal5,Spreadsheet9.2!O4080,0)","v":656249.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1074,0)+IF(IncludeDeal2,Spreadsheet9.2!P2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2076,0)+IF(IncludeDeal4,Spreadsheet9.2!P3078,0)+IF(IncludeDeal5,Spreadsheet9.2!P4080,0)","v":1218460},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1074,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2076,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3078,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4080,0)","v":3205025.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1074,0)+IF(IncludeDeal2,Spreadsheet9.2!R2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2076,0)+IF(IncludeDeal4,Spreadsheet9.2!R3078,0)+IF(IncludeDeal5,Spreadsheet9.2!R4080,0)","v":3394869.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1074,0)+IF(IncludeDeal2,Spreadsheet9.2!S2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2076,0)+IF(IncludeDeal4,Spreadsheet9.2!S3078,0)+IF(IncludeDeal5,Spreadsheet9.2!S4080,0)","v":4221572.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1074,0)+IF(IncludeDeal2,Spreadsheet9.2!T2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2076,0)+IF(IncludeDeal4,Spreadsheet9.2!T3078,0)+IF(IncludeDeal5,Spreadsheet9.2!T4080,0)","v":5069291.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1074,0)+IF(IncludeDeal2,Spreadsheet9.2!U2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2076,0)+IF(IncludeDeal4,Spreadsheet9.2!U3078,0)+IF(IncludeDeal5,Spreadsheet9.2!U4080,0)","v":4301727.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1074,0)+IF(IncludeDeal2,Spreadsheet9.2!V2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2076,0)+IF(IncludeDeal4,Spreadsheet9.2!V3078,0)+IF(IncludeDeal5,Spreadsheet9.2!V4080,0)","v":5411016.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1074,0)+IF(IncludeDeal2,Spreadsheet9.2!W2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2076,0)+IF(IncludeDeal4,Spreadsheet9.2!W3078,0)+IF(IncludeDeal5,Spreadsheet9.2!W4080,0)","v":5678697.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1074,0)+IF(IncludeDeal2,Spreadsheet9.2!X2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2076,0)+IF(IncludeDeal4,Spreadsheet9.2!X3078,0)+IF(IncludeDeal5,Spreadsheet9.2!X4080,0)","v":4014468.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1074,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2076,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3078,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4080,0)","v":1746466.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1074,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2076,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3078,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4080,0)","v":2481246.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4080,0)","v":1203607},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4080,0)","v":522809.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4080,0)","v":768199.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4080,0)","v":-74708.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4080,0)","v":756477.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4080,0)","v":688490.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4080,0)","v":519399.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4080,0)","v":689961.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4080,0)","v":343761.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4080,0)","v":1437519.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4080,0)","v":790028.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4080,0)","v":1006268},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4080,0)","v":928793.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4080,0)","v":913927.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4080,0)","v":1740166.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4080,0)","v":1562024.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4080,0)","v":2549246.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4080,0)","v":2963897.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4080,0)","v":2800907.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4080,0)","v":2627514.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4080,0)","v":2046154.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4080,0)","v":1597753.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4080,0)","v":916761.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4080,0)","v":1114808.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4080,0)","v":1049888.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3078,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4080,0)","v":965199.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4080,0)","v":864454.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4080,0)","v":813022.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4080,0)","v":650847.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4080,0)","v":545944.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4080,0)","v":379216.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4080,0)","v":307681.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4080,0)","v":213439.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4080,0)","v":129190.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4080,0)","v":101977.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4080,0)","v":-2883.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4080,0)","v":-66903.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4080,0)","v":-43124.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4080,0)","v":-43184.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4080,0)","v":-43240.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2076,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3078,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4080,0)","v":-43277}]
[null,"Simulation 39",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1075,0)+IF(IncludeDeal2,Spreadsheet9.2!C2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2077,0)+IF(IncludeDeal4,Spreadsheet9.2!C3079,0)+IF(IncludeDeal5,Spreadsheet9.2!C4081,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1075,0)+IF(IncludeDeal2,Spreadsheet9.2!D2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2077,0)+IF(IncludeDeal4,Spreadsheet9.2!D3079,0)+IF(IncludeDeal5,Spreadsheet9.2!D4081,0)","v":229566.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1075,0)+IF(IncludeDeal2,Spreadsheet9.2!E2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2077,0)+IF(IncludeDeal4,Spreadsheet9.2!E3079,0)+IF(IncludeDeal5,Spreadsheet9.2!E4081,0)","v":-219729.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1075,0)+IF(IncludeDeal2,Spreadsheet9.2!F2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2077,0)+IF(IncludeDeal4,Spreadsheet9.2!F3079,0)+IF(IncludeDeal5,Spreadsheet9.2!F4081,0)","v":-314236.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1075,0)+IF(IncludeDeal2,Spreadsheet9.2!G2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2077,0)+IF(IncludeDeal4,Spreadsheet9.2!G3079,0)+IF(IncludeDeal5,Spreadsheet9.2!G4081,0)","v":-255216.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1075,0)+IF(IncludeDeal2,Spreadsheet9.2!H2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2077,0)+IF(IncludeDeal4,Spreadsheet9.2!H3079,0)+IF(IncludeDeal5,Spreadsheet9.2!H4081,0)","v":-1037875.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1075,0)+IF(IncludeDeal2,Spreadsheet9.2!I2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2077,0)+IF(IncludeDeal4,Spreadsheet9.2!I3079,0)+IF(IncludeDeal5,Spreadsheet9.2!I4081,0)","v":-1320173.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1075,0)+IF(IncludeDeal2,Spreadsheet9.2!J2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2077,0)+IF(IncludeDeal4,Spreadsheet9.2!J3079,0)+IF(IncludeDeal5,Spreadsheet9.2!J4081,0)","v":-141700.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1075,0)+IF(IncludeDeal2,Spreadsheet9.2!K2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2077,0)+IF(IncludeDeal4,Spreadsheet9.2!K3079,0)+IF(IncludeDeal5,Spreadsheet9.2!K4081,0)","v":-41970.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1075,0)+IF(IncludeDeal2,Spreadsheet9.2!L2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2077,0)+IF(IncludeDeal4,Spreadsheet9.2!L3079,0)+IF(IncludeDeal5,Spreadsheet9.2!L4081,0)","v":-175706.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1075,0)+IF(IncludeDeal2,Spreadsheet9.2!M2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2077,0)+IF(IncludeDeal4,Spreadsheet9.2!M3079,0)+IF(IncludeDeal5,Spreadsheet9.2!M4081,0)","v":-1292788.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1075,0)+IF(IncludeDeal2,Spreadsheet9.2!N2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2077,0)+IF(IncludeDeal4,Spreadsheet9.2!N3079,0)+IF(IncludeDeal5,Spreadsheet9.2!N4081,0)","v":-2639283.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1075,0)+IF(IncludeDeal2,Spreadsheet9.2!O2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2077,0)+IF(IncludeDeal4,Spreadsheet9.2!O3079,0)+IF(IncludeDeal5,Spreadsheet9.2!O4081,0)","v":-2883371.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1075,0)+IF(IncludeDeal2,Spreadsheet9.2!P2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2077,0)+IF(IncludeDeal4,Spreadsheet9.2!P3079,0)+IF(IncludeDeal5,Spreadsheet9.2!P4081,0)","v":-2817188.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1075,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2077,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3079,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4081,0)","v":-2923582.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1075,0)+IF(IncludeDeal2,Spreadsheet9.2!R2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2077,0)+IF(IncludeDeal4,Spreadsheet9.2!R3079,0)+IF(IncludeDeal5,Spreadsheet9.2!R4081,0)","v":-2627278.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1075,0)+IF(IncludeDeal2,Spreadsheet9.2!S2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2077,0)+IF(IncludeDeal4,Spreadsheet9.2!S3079,0)+IF(IncludeDeal5,Spreadsheet9.2!S4081,0)","v":-2324264.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1075,0)+IF(IncludeDeal2,Spreadsheet9.2!T2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2077,0)+IF(IncludeDeal4,Spreadsheet9.2!T3079,0)+IF(IncludeDeal5,Spreadsheet9.2!T4081,0)","v":-3018708.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1075,0)+IF(IncludeDeal2,Spreadsheet9.2!U2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2077,0)+IF(IncludeDeal4,Spreadsheet9.2!U3079,0)+IF(IncludeDeal5,Spreadsheet9.2!U4081,0)","v":-3006501.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1075,0)+IF(IncludeDeal2,Spreadsheet9.2!V2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2077,0)+IF(IncludeDeal4,Spreadsheet9.2!V3079,0)+IF(IncludeDeal5,Spreadsheet9.2!V4081,0)","v":-3021218.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1075,0)+IF(IncludeDeal2,Spreadsheet9.2!W2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2077,0)+IF(IncludeDeal4,Spreadsheet9.2!W3079,0)+IF(IncludeDeal5,Spreadsheet9.2!W4081,0)","v":-2880960.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1075,0)+IF(IncludeDeal2,Spreadsheet9.2!X2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2077,0)+IF(IncludeDeal4,Spreadsheet9.2!X3079,0)+IF(IncludeDeal5,Spreadsheet9.2!X4081,0)","v":-2751444.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1075,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2077,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3079,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4081,0)","v":-2548748},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1075,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2077,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3079,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4081,0)","v":-2696531.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4081,0)","v":-2954384.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4081,0)","v":-3041620.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4081,0)","v":-2956085.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4081,0)","v":-2798287.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4081,0)","v":-2597730.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4081,0)","v":-2454437.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4081,0)","v":-2284683},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4081,0)","v":-2180866},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4081,0)","v":-2189732.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4081,0)","v":-2023170.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4081,0)","v":-1971126.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4081,0)","v":-1948668.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4081,0)","v":-1818853.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4081,0)","v":-1724569.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4081,0)","v":-1779001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4081,0)","v":-1556103.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4081,0)","v":-1356335.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4081,0)","v":-1260592.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4081,0)","v":-1164631.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4081,0)","v":-992049.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4081,0)","v":-861499.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4081,0)","v":-730287.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4081,0)","v":-531797.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4081,0)","v":-368891.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4081,0)","v":-218539.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3079,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4081,0)","v":-74963.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4081,0)","v":110396.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4081,0)","v":184079.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4081,0)","v":240365.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4081,0)","v":162006.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4081,0)","v":136887.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4081,0)","v":93084.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4081,0)","v":49010.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4081,0)","v":-4467.1000000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4081,0)","v":-7869.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4081,0)","v":-78285.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4081,0)","v":-142739.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4081,0)","v":-88546.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4081,0)","v":-88674.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4081,0)","v":-88775.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2077,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3079,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4081,0)","v":-88828.7}]
[null,"Simulation 40",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1076,0)+IF(IncludeDeal2,Spreadsheet9.2!C2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2078,0)+IF(IncludeDeal4,Spreadsheet9.2!C3080,0)+IF(IncludeDeal5,Spreadsheet9.2!C4082,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1076,0)+IF(IncludeDeal2,Spreadsheet9.2!D2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2078,0)+IF(IncludeDeal4,Spreadsheet9.2!D3080,0)+IF(IncludeDeal5,Spreadsheet9.2!D4082,0)","v":-3420.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1076,0)+IF(IncludeDeal2,Spreadsheet9.2!E2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2078,0)+IF(IncludeDeal4,Spreadsheet9.2!E3080,0)+IF(IncludeDeal5,Spreadsheet9.2!E4082,0)","v":21573.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1076,0)+IF(IncludeDeal2,Spreadsheet9.2!F2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2078,0)+IF(IncludeDeal4,Spreadsheet9.2!F3080,0)+IF(IncludeDeal5,Spreadsheet9.2!F4082,0)","v":-419160.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1076,0)+IF(IncludeDeal2,Spreadsheet9.2!G2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2078,0)+IF(IncludeDeal4,Spreadsheet9.2!G3080,0)+IF(IncludeDeal5,Spreadsheet9.2!G4082,0)","v":-1234681.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1076,0)+IF(IncludeDeal2,Spreadsheet9.2!H2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2078,0)+IF(IncludeDeal4,Spreadsheet9.2!H3080,0)+IF(IncludeDeal5,Spreadsheet9.2!H4082,0)","v":-869664.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1076,0)+IF(IncludeDeal2,Spreadsheet9.2!I2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2078,0)+IF(IncludeDeal4,Spreadsheet9.2!I3080,0)+IF(IncludeDeal5,Spreadsheet9.2!I4082,0)","v":424512.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1076,0)+IF(IncludeDeal2,Spreadsheet9.2!J2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2078,0)+IF(IncludeDeal4,Spreadsheet9.2!J3080,0)+IF(IncludeDeal5,Spreadsheet9.2!J4082,0)","v":1702282.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1076,0)+IF(IncludeDeal2,Spreadsheet9.2!K2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2078,0)+IF(IncludeDeal4,Spreadsheet9.2!K3080,0)+IF(IncludeDeal5,Spreadsheet9.2!K4082,0)","v":1484067.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1076,0)+IF(IncludeDeal2,Spreadsheet9.2!L2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2078,0)+IF(IncludeDeal4,Spreadsheet9.2!L3080,0)+IF(IncludeDeal5,Spreadsheet9.2!L4082,0)","v":2097354},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1076,0)+IF(IncludeDeal2,Spreadsheet9.2!M2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2078,0)+IF(IncludeDeal4,Spreadsheet9.2!M3080,0)+IF(IncludeDeal5,Spreadsheet9.2!M4082,0)","v":1111781},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1076,0)+IF(IncludeDeal2,Spreadsheet9.2!N2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2078,0)+IF(IncludeDeal4,Spreadsheet9.2!N3080,0)+IF(IncludeDeal5,Spreadsheet9.2!N4082,0)","v":750345.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1076,0)+IF(IncludeDeal2,Spreadsheet9.2!O2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2078,0)+IF(IncludeDeal4,Spreadsheet9.2!O3080,0)+IF(IncludeDeal5,Spreadsheet9.2!O4082,0)","v":1170704.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1076,0)+IF(IncludeDeal2,Spreadsheet9.2!P2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2078,0)+IF(IncludeDeal4,Spreadsheet9.2!P3080,0)+IF(IncludeDeal5,Spreadsheet9.2!P4082,0)","v":1869563},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1076,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2078,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3080,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4082,0)","v":2618237.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1076,0)+IF(IncludeDeal2,Spreadsheet9.2!R2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2078,0)+IF(IncludeDeal4,Spreadsheet9.2!R3080,0)+IF(IncludeDeal5,Spreadsheet9.2!R4082,0)","v":3677151.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1076,0)+IF(IncludeDeal2,Spreadsheet9.2!S2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2078,0)+IF(IncludeDeal4,Spreadsheet9.2!S3080,0)+IF(IncludeDeal5,Spreadsheet9.2!S4082,0)","v":5535440.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1076,0)+IF(IncludeDeal2,Spreadsheet9.2!T2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2078,0)+IF(IncludeDeal4,Spreadsheet9.2!T3080,0)+IF(IncludeDeal5,Spreadsheet9.2!T4082,0)","v":3580993.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1076,0)+IF(IncludeDeal2,Spreadsheet9.2!U2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2078,0)+IF(IncludeDeal4,Spreadsheet9.2!U3080,0)+IF(IncludeDeal5,Spreadsheet9.2!U4082,0)","v":3613583.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1076,0)+IF(IncludeDeal2,Spreadsheet9.2!V2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2078,0)+IF(IncludeDeal4,Spreadsheet9.2!V3080,0)+IF(IncludeDeal5,Spreadsheet9.2!V4082,0)","v":3657205.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1076,0)+IF(IncludeDeal2,Spreadsheet9.2!W2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2078,0)+IF(IncludeDeal4,Spreadsheet9.2!W3080,0)+IF(IncludeDeal5,Spreadsheet9.2!W4082,0)","v":2755357.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1076,0)+IF(IncludeDeal2,Spreadsheet9.2!X2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2078,0)+IF(IncludeDeal4,Spreadsheet9.2!X3080,0)+IF(IncludeDeal5,Spreadsheet9.2!X4082,0)","v":3014574.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1076,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2078,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3080,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4082,0)","v":2775077.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1076,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2078,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3080,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4082,0)","v":3362054.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4082,0)","v":3900699.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4082,0)","v":3038172},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4082,0)","v":3368847.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4082,0)","v":1992368.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4082,0)","v":2179475.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4082,0)","v":1624738.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4082,0)","v":1596512.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4082,0)","v":1086376.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4082,0)","v":1883070.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4082,0)","v":2323046.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4082,0)","v":1694149.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4082,0)","v":916665.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4082,0)","v":2123830.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4082,0)","v":2018724.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4082,0)","v":1781737.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4082,0)","v":536321.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4082,0)","v":784995.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4082,0)","v":673596.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4082,0)","v":503498.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4082,0)","v":292910.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4082,0)","v":386799.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4082,0)","v":370419.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4082,0)","v":250552.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4082,0)","v":166353.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4082,0)","v":221020.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3080,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4082,0)","v":365816.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4082,0)","v":413467.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4082,0)","v":500660.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4082,0)","v":530441},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4082,0)","v":346320.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4082,0)","v":224604.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4082,0)","v":180090.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4082,0)","v":30044.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4082,0)","v":-18086.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4082,0)","v":4304.6000000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4082,0)","v":-107579.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4082,0)","v":-158727.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4082,0)","v":-84770},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4082,0)","v":-84837.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4082,0)","v":-84953.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2078,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3080,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4082,0)","v":-85055.4}]
[null,"Simulation 41",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1077,0)+IF(IncludeDeal2,Spreadsheet9.2!C2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2079,0)+IF(IncludeDeal4,Spreadsheet9.2!C3081,0)+IF(IncludeDeal5,Spreadsheet9.2!C4083,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1077,0)+IF(IncludeDeal2,Spreadsheet9.2!D2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2079,0)+IF(IncludeDeal4,Spreadsheet9.2!D3081,0)+IF(IncludeDeal5,Spreadsheet9.2!D4083,0)","v":126915},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1077,0)+IF(IncludeDeal2,Spreadsheet9.2!E2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2079,0)+IF(IncludeDeal4,Spreadsheet9.2!E3081,0)+IF(IncludeDeal5,Spreadsheet9.2!E4083,0)","v":-296163},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1077,0)+IF(IncludeDeal2,Spreadsheet9.2!F2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2079,0)+IF(IncludeDeal4,Spreadsheet9.2!F3081,0)+IF(IncludeDeal5,Spreadsheet9.2!F4083,0)","v":-167128.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1077,0)+IF(IncludeDeal2,Spreadsheet9.2!G2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2079,0)+IF(IncludeDeal4,Spreadsheet9.2!G3081,0)+IF(IncludeDeal5,Spreadsheet9.2!G4083,0)","v":-767700},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1077,0)+IF(IncludeDeal2,Spreadsheet9.2!H2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2079,0)+IF(IncludeDeal4,Spreadsheet9.2!H3081,0)+IF(IncludeDeal5,Spreadsheet9.2!H4083,0)","v":-290790.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1077,0)+IF(IncludeDeal2,Spreadsheet9.2!I2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2079,0)+IF(IncludeDeal4,Spreadsheet9.2!I3081,0)+IF(IncludeDeal5,Spreadsheet9.2!I4083,0)","v":-48060.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1077,0)+IF(IncludeDeal2,Spreadsheet9.2!J2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2079,0)+IF(IncludeDeal4,Spreadsheet9.2!J3081,0)+IF(IncludeDeal5,Spreadsheet9.2!J4083,0)","v":-157278.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1077,0)+IF(IncludeDeal2,Spreadsheet9.2!K2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2079,0)+IF(IncludeDeal4,Spreadsheet9.2!K3081,0)+IF(IncludeDeal5,Spreadsheet9.2!K4083,0)","v":142697.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1077,0)+IF(IncludeDeal2,Spreadsheet9.2!L2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2079,0)+IF(IncludeDeal4,Spreadsheet9.2!L3081,0)+IF(IncludeDeal5,Spreadsheet9.2!L4083,0)","v":566727.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1077,0)+IF(IncludeDeal2,Spreadsheet9.2!M2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2079,0)+IF(IncludeDeal4,Spreadsheet9.2!M3081,0)+IF(IncludeDeal5,Spreadsheet9.2!M4083,0)","v":-164996.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1077,0)+IF(IncludeDeal2,Spreadsheet9.2!N2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2079,0)+IF(IncludeDeal4,Spreadsheet9.2!N3081,0)+IF(IncludeDeal5,Spreadsheet9.2!N4083,0)","v":-368887.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1077,0)+IF(IncludeDeal2,Spreadsheet9.2!O2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2079,0)+IF(IncludeDeal4,Spreadsheet9.2!O3081,0)+IF(IncludeDeal5,Spreadsheet9.2!O4083,0)","v":-1047378.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1077,0)+IF(IncludeDeal2,Spreadsheet9.2!P2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2079,0)+IF(IncludeDeal4,Spreadsheet9.2!P3081,0)+IF(IncludeDeal5,Spreadsheet9.2!P4083,0)","v":-1808024.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1077,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2079,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3081,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4083,0)","v":-1911403.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1077,0)+IF(IncludeDeal2,Spreadsheet9.2!R2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2079,0)+IF(IncludeDeal4,Spreadsheet9.2!R3081,0)+IF(IncludeDeal5,Spreadsheet9.2!R4083,0)","v":-2197685.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1077,0)+IF(IncludeDeal2,Spreadsheet9.2!S2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2079,0)+IF(IncludeDeal4,Spreadsheet9.2!S3081,0)+IF(IncludeDeal5,Spreadsheet9.2!S4083,0)","v":-1105718.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1077,0)+IF(IncludeDeal2,Spreadsheet9.2!T2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2079,0)+IF(IncludeDeal4,Spreadsheet9.2!T3081,0)+IF(IncludeDeal5,Spreadsheet9.2!T4083,0)","v":-433974.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1077,0)+IF(IncludeDeal2,Spreadsheet9.2!U2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2079,0)+IF(IncludeDeal4,Spreadsheet9.2!U3081,0)+IF(IncludeDeal5,Spreadsheet9.2!U4083,0)","v":-508538.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1077,0)+IF(IncludeDeal2,Spreadsheet9.2!V2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2079,0)+IF(IncludeDeal4,Spreadsheet9.2!V3081,0)+IF(IncludeDeal5,Spreadsheet9.2!V4083,0)","v":-729865.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1077,0)+IF(IncludeDeal2,Spreadsheet9.2!W2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2079,0)+IF(IncludeDeal4,Spreadsheet9.2!W3081,0)+IF(IncludeDeal5,Spreadsheet9.2!W4083,0)","v":-622285.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1077,0)+IF(IncludeDeal2,Spreadsheet9.2!X2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2079,0)+IF(IncludeDeal4,Spreadsheet9.2!X3081,0)+IF(IncludeDeal5,Spreadsheet9.2!X4083,0)","v":-971980.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1077,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2079,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3081,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4083,0)","v":-1127237.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1077,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2079,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3081,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4083,0)","v":-1213351},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4083,0)","v":-1562945.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4083,0)","v":-1807648.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4083,0)","v":-2024538.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4083,0)","v":-2005382.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4083,0)","v":-2224670.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4083,0)","v":-2052123.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4083,0)","v":-1964163.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4083,0)","v":-1708405.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4083,0)","v":-1671835.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4083,0)","v":-1532264.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4083,0)","v":-1343541.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4083,0)","v":-1624809.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4083,0)","v":-1599730.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4083,0)","v":-1413323.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4083,0)","v":-1428653.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4083,0)","v":-1482734.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4083,0)","v":-1255063.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4083,0)","v":-1017675},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4083,0)","v":-920274.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4083,0)","v":-715887.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4083,0)","v":-442413.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4083,0)","v":-289825.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4083,0)","v":-24377.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4083,0)","v":310332.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4083,0)","v":449757.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3081,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4083,0)","v":384910.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4083,0)","v":528022.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4083,0)","v":625322.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4083,0)","v":671870},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4083,0)","v":525104.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4083,0)","v":436205.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4083,0)","v":343819.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4083,0)","v":239912.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4083,0)","v":152637.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4083,0)","v":112327.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4083,0)","v":72676.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4083,0)","v":26686.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4083,0)","v":-179.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4083,0)","v":-179.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4083,0)","v":-180.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2079,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3081,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4083,0)","v":-180.3}]
[null,"Simulation 42",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1078,0)+IF(IncludeDeal2,Spreadsheet9.2!C2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2080,0)+IF(IncludeDeal4,Spreadsheet9.2!C3082,0)+IF(IncludeDeal5,Spreadsheet9.2!C4084,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1078,0)+IF(IncludeDeal2,Spreadsheet9.2!D2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2080,0)+IF(IncludeDeal4,Spreadsheet9.2!D3082,0)+IF(IncludeDeal5,Spreadsheet9.2!D4084,0)","v":92096.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1078,0)+IF(IncludeDeal2,Spreadsheet9.2!E2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2080,0)+IF(IncludeDeal4,Spreadsheet9.2!E3082,0)+IF(IncludeDeal5,Spreadsheet9.2!E4084,0)","v":-975166.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1078,0)+IF(IncludeDeal2,Spreadsheet9.2!F2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2080,0)+IF(IncludeDeal4,Spreadsheet9.2!F3082,0)+IF(IncludeDeal5,Spreadsheet9.2!F4084,0)","v":-1268944.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1078,0)+IF(IncludeDeal2,Spreadsheet9.2!G2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2080,0)+IF(IncludeDeal4,Spreadsheet9.2!G3082,0)+IF(IncludeDeal5,Spreadsheet9.2!G4084,0)","v":-1411515.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1078,0)+IF(IncludeDeal2,Spreadsheet9.2!H2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2080,0)+IF(IncludeDeal4,Spreadsheet9.2!H3082,0)+IF(IncludeDeal5,Spreadsheet9.2!H4084,0)","v":-1331709.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1078,0)+IF(IncludeDeal2,Spreadsheet9.2!I2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2080,0)+IF(IncludeDeal4,Spreadsheet9.2!I3082,0)+IF(IncludeDeal5,Spreadsheet9.2!I4084,0)","v":-1255393.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1078,0)+IF(IncludeDeal2,Spreadsheet9.2!J2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2080,0)+IF(IncludeDeal4,Spreadsheet9.2!J3082,0)+IF(IncludeDeal5,Spreadsheet9.2!J4084,0)","v":-1274842.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1078,0)+IF(IncludeDeal2,Spreadsheet9.2!K2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2080,0)+IF(IncludeDeal4,Spreadsheet9.2!K3082,0)+IF(IncludeDeal5,Spreadsheet9.2!K4084,0)","v":-1835911},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1078,0)+IF(IncludeDeal2,Spreadsheet9.2!L2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2080,0)+IF(IncludeDeal4,Spreadsheet9.2!L3082,0)+IF(IncludeDeal5,Spreadsheet9.2!L4084,0)","v":-1961256.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1078,0)+IF(IncludeDeal2,Spreadsheet9.2!M2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2080,0)+IF(IncludeDeal4,Spreadsheet9.2!M3082,0)+IF(IncludeDeal5,Spreadsheet9.2!M4084,0)","v":-1263812.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1078,0)+IF(IncludeDeal2,Spreadsheet9.2!N2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2080,0)+IF(IncludeDeal4,Spreadsheet9.2!N3082,0)+IF(IncludeDeal5,Spreadsheet9.2!N4084,0)","v":-751703.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1078,0)+IF(IncludeDeal2,Spreadsheet9.2!O2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2080,0)+IF(IncludeDeal4,Spreadsheet9.2!O3082,0)+IF(IncludeDeal5,Spreadsheet9.2!O4084,0)","v":267372.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1078,0)+IF(IncludeDeal2,Spreadsheet9.2!P2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2080,0)+IF(IncludeDeal4,Spreadsheet9.2!P3082,0)+IF(IncludeDeal5,Spreadsheet9.2!P4084,0)","v":-1451964.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1078,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2080,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3082,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4084,0)","v":-1497673.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1078,0)+IF(IncludeDeal2,Spreadsheet9.2!R2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2080,0)+IF(IncludeDeal4,Spreadsheet9.2!R3082,0)+IF(IncludeDeal5,Spreadsheet9.2!R4084,0)","v":-2202208.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1078,0)+IF(IncludeDeal2,Spreadsheet9.2!S2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2080,0)+IF(IncludeDeal4,Spreadsheet9.2!S3082,0)+IF(IncludeDeal5,Spreadsheet9.2!S4084,0)","v":-2262747.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1078,0)+IF(IncludeDeal2,Spreadsheet9.2!T2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2080,0)+IF(IncludeDeal4,Spreadsheet9.2!T3082,0)+IF(IncludeDeal5,Spreadsheet9.2!T4084,0)","v":-2374939.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1078,0)+IF(IncludeDeal2,Spreadsheet9.2!U2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2080,0)+IF(IncludeDeal4,Spreadsheet9.2!U3082,0)+IF(IncludeDeal5,Spreadsheet9.2!U4084,0)","v":-2385923.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1078,0)+IF(IncludeDeal2,Spreadsheet9.2!V2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2080,0)+IF(IncludeDeal4,Spreadsheet9.2!V3082,0)+IF(IncludeDeal5,Spreadsheet9.2!V4084,0)","v":-2561604.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1078,0)+IF(IncludeDeal2,Spreadsheet9.2!W2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2080,0)+IF(IncludeDeal4,Spreadsheet9.2!W3082,0)+IF(IncludeDeal5,Spreadsheet9.2!W4084,0)","v":-2616786.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1078,0)+IF(IncludeDeal2,Spreadsheet9.2!X2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2080,0)+IF(IncludeDeal4,Spreadsheet9.2!X3082,0)+IF(IncludeDeal5,Spreadsheet9.2!X4084,0)","v":-2251635.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1078,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2080,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3082,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4084,0)","v":-2217510},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1078,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2080,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3082,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4084,0)","v":-2312296.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4084,0)","v":-2446752.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4084,0)","v":-2299945.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4084,0)","v":-2468629.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4084,0)","v":-2469449},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4084,0)","v":-2303724},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4084,0)","v":-2287881.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4084,0)","v":-2082620.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4084,0)","v":-1788389.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4084,0)","v":-1943365.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4084,0)","v":-1723265.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4084,0)","v":-1660230.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4084,0)","v":-1830324.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4084,0)","v":-1657151.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4084,0)","v":-1668756.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4084,0)","v":-1656516.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4084,0)","v":-1605209.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4084,0)","v":-1413487.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4084,0)","v":-1260442.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4084,0)","v":-1067800.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4084,0)","v":-974969.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4084,0)","v":-779529.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4084,0)","v":-661227.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4084,0)","v":-510534.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4084,0)","v":-302823.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4084,0)","v":-150203.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3082,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4084,0)","v":10549.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4084,0)","v":160264.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4084,0)","v":237463.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4084,0)","v":333488.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4084,0)","v":252502.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4084,0)","v":189257.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4084,0)","v":173698.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4084,0)","v":134463.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4084,0)","v":55580.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4084,0)","v":31644},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4084,0)","v":-22530.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4084,0)","v":-77478.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4084,0)","v":-64350.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4084,0)","v":-64451.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4084,0)","v":-64530.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2080,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3082,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4084,0)","v":-64566.1}]
[null,"Simulation 43",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1079,0)+IF(IncludeDeal2,Spreadsheet9.2!C2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2081,0)+IF(IncludeDeal4,Spreadsheet9.2!C3083,0)+IF(IncludeDeal5,Spreadsheet9.2!C4085,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1079,0)+IF(IncludeDeal2,Spreadsheet9.2!D2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2081,0)+IF(IncludeDeal4,Spreadsheet9.2!D3083,0)+IF(IncludeDeal5,Spreadsheet9.2!D4085,0)","v":-28261.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1079,0)+IF(IncludeDeal2,Spreadsheet9.2!E2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2081,0)+IF(IncludeDeal4,Spreadsheet9.2!E3083,0)+IF(IncludeDeal5,Spreadsheet9.2!E4085,0)","v":-730729.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1079,0)+IF(IncludeDeal2,Spreadsheet9.2!F2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2081,0)+IF(IncludeDeal4,Spreadsheet9.2!F3083,0)+IF(IncludeDeal5,Spreadsheet9.2!F4085,0)","v":-72718},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1079,0)+IF(IncludeDeal2,Spreadsheet9.2!G2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2081,0)+IF(IncludeDeal4,Spreadsheet9.2!G3083,0)+IF(IncludeDeal5,Spreadsheet9.2!G4085,0)","v":-317352.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1079,0)+IF(IncludeDeal2,Spreadsheet9.2!H2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2081,0)+IF(IncludeDeal4,Spreadsheet9.2!H3083,0)+IF(IncludeDeal5,Spreadsheet9.2!H4085,0)","v":-594067.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1079,0)+IF(IncludeDeal2,Spreadsheet9.2!I2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2081,0)+IF(IncludeDeal4,Spreadsheet9.2!I3083,0)+IF(IncludeDeal5,Spreadsheet9.2!I4085,0)","v":-458966.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1079,0)+IF(IncludeDeal2,Spreadsheet9.2!J2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2081,0)+IF(IncludeDeal4,Spreadsheet9.2!J3083,0)+IF(IncludeDeal5,Spreadsheet9.2!J4085,0)","v":-304270.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1079,0)+IF(IncludeDeal2,Spreadsheet9.2!K2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2081,0)+IF(IncludeDeal4,Spreadsheet9.2!K3083,0)+IF(IncludeDeal5,Spreadsheet9.2!K4085,0)","v":-956972.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1079,0)+IF(IncludeDeal2,Spreadsheet9.2!L2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2081,0)+IF(IncludeDeal4,Spreadsheet9.2!L3083,0)+IF(IncludeDeal5,Spreadsheet9.2!L4085,0)","v":-296034.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1079,0)+IF(IncludeDeal2,Spreadsheet9.2!M2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2081,0)+IF(IncludeDeal4,Spreadsheet9.2!M3083,0)+IF(IncludeDeal5,Spreadsheet9.2!M4085,0)","v":-489471.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1079,0)+IF(IncludeDeal2,Spreadsheet9.2!N2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2081,0)+IF(IncludeDeal4,Spreadsheet9.2!N3083,0)+IF(IncludeDeal5,Spreadsheet9.2!N4085,0)","v":-465282.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1079,0)+IF(IncludeDeal2,Spreadsheet9.2!O2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2081,0)+IF(IncludeDeal4,Spreadsheet9.2!O3083,0)+IF(IncludeDeal5,Spreadsheet9.2!O4085,0)","v":-1236522.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1079,0)+IF(IncludeDeal2,Spreadsheet9.2!P2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2081,0)+IF(IncludeDeal4,Spreadsheet9.2!P3083,0)+IF(IncludeDeal5,Spreadsheet9.2!P4085,0)","v":-1323916.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1079,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2081,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3083,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4085,0)","v":-2163409.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1079,0)+IF(IncludeDeal2,Spreadsheet9.2!R2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2081,0)+IF(IncludeDeal4,Spreadsheet9.2!R3083,0)+IF(IncludeDeal5,Spreadsheet9.2!R4085,0)","v":-2608464.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1079,0)+IF(IncludeDeal2,Spreadsheet9.2!S2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2081,0)+IF(IncludeDeal4,Spreadsheet9.2!S3083,0)+IF(IncludeDeal5,Spreadsheet9.2!S4085,0)","v":-3125318.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1079,0)+IF(IncludeDeal2,Spreadsheet9.2!T2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2081,0)+IF(IncludeDeal4,Spreadsheet9.2!T3083,0)+IF(IncludeDeal5,Spreadsheet9.2!T4085,0)","v":-2947632.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1079,0)+IF(IncludeDeal2,Spreadsheet9.2!U2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2081,0)+IF(IncludeDeal4,Spreadsheet9.2!U3083,0)+IF(IncludeDeal5,Spreadsheet9.2!U4085,0)","v":-2777522.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1079,0)+IF(IncludeDeal2,Spreadsheet9.2!V2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2081,0)+IF(IncludeDeal4,Spreadsheet9.2!V3083,0)+IF(IncludeDeal5,Spreadsheet9.2!V4085,0)","v":-2844016.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1079,0)+IF(IncludeDeal2,Spreadsheet9.2!W2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2081,0)+IF(IncludeDeal4,Spreadsheet9.2!W3083,0)+IF(IncludeDeal5,Spreadsheet9.2!W4085,0)","v":-2836024.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1079,0)+IF(IncludeDeal2,Spreadsheet9.2!X2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2081,0)+IF(IncludeDeal4,Spreadsheet9.2!X3083,0)+IF(IncludeDeal5,Spreadsheet9.2!X4085,0)","v":-2854936},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1079,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2081,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3083,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4085,0)","v":-2810997.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1079,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2081,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3083,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4085,0)","v":-2654048.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4085,0)","v":-2556286.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4085,0)","v":-2322080.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4085,0)","v":-2494672.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4085,0)","v":-2450526.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4085,0)","v":-2454383.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4085,0)","v":-2098819.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4085,0)","v":-1716887.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4085,0)","v":-1517728.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4085,0)","v":-1537548.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4085,0)","v":-1070361.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4085,0)","v":-1217311.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4085,0)","v":-1658053.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4085,0)","v":-1539516.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4085,0)","v":-1597032.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4085,0)","v":-1643684.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4085,0)","v":-1571749.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4085,0)","v":-1323378.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4085,0)","v":-1221444.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4085,0)","v":-1128394.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4085,0)","v":-919534.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4085,0)","v":-797276.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4085,0)","v":-691496.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4085,0)","v":-523381},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4085,0)","v":-471977.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4085,0)","v":-409923.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3083,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4085,0)","v":-238988.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4085,0)","v":-118910},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4085,0)","v":-83351.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4085,0)","v":136483.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4085,0)","v":45627.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4085,0)","v":-76753},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4085,0)","v":-47851},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4085,0)","v":-145451},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4085,0)","v":-242690.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4085,0)","v":-161537.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4085,0)","v":-234224},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4085,0)","v":-316221.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4085,0)","v":-183039.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4085,0)","v":-183239},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4085,0)","v":-183388.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2081,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3083,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4085,0)","v":-183455}]
[null,"Simulation 44",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1080,0)+IF(IncludeDeal2,Spreadsheet9.2!C2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2082,0)+IF(IncludeDeal4,Spreadsheet9.2!C3084,0)+IF(IncludeDeal5,Spreadsheet9.2!C4086,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1080,0)+IF(IncludeDeal2,Spreadsheet9.2!D2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2082,0)+IF(IncludeDeal4,Spreadsheet9.2!D3084,0)+IF(IncludeDeal5,Spreadsheet9.2!D4086,0)","v":-20626.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1080,0)+IF(IncludeDeal2,Spreadsheet9.2!E2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2082,0)+IF(IncludeDeal4,Spreadsheet9.2!E3084,0)+IF(IncludeDeal5,Spreadsheet9.2!E4086,0)","v":710485.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1080,0)+IF(IncludeDeal2,Spreadsheet9.2!F2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2082,0)+IF(IncludeDeal4,Spreadsheet9.2!F3084,0)+IF(IncludeDeal5,Spreadsheet9.2!F4086,0)","v":388498.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1080,0)+IF(IncludeDeal2,Spreadsheet9.2!G2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2082,0)+IF(IncludeDeal4,Spreadsheet9.2!G3084,0)+IF(IncludeDeal5,Spreadsheet9.2!G4086,0)","v":446761.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1080,0)+IF(IncludeDeal2,Spreadsheet9.2!H2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2082,0)+IF(IncludeDeal4,Spreadsheet9.2!H3084,0)+IF(IncludeDeal5,Spreadsheet9.2!H4086,0)","v":635490.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1080,0)+IF(IncludeDeal2,Spreadsheet9.2!I2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2082,0)+IF(IncludeDeal4,Spreadsheet9.2!I3084,0)+IF(IncludeDeal5,Spreadsheet9.2!I4086,0)","v":344838.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1080,0)+IF(IncludeDeal2,Spreadsheet9.2!J2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2082,0)+IF(IncludeDeal4,Spreadsheet9.2!J3084,0)+IF(IncludeDeal5,Spreadsheet9.2!J4086,0)","v":1509693.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1080,0)+IF(IncludeDeal2,Spreadsheet9.2!K2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2082,0)+IF(IncludeDeal4,Spreadsheet9.2!K3084,0)+IF(IncludeDeal5,Spreadsheet9.2!K4086,0)","v":1521827.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1080,0)+IF(IncludeDeal2,Spreadsheet9.2!L2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2082,0)+IF(IncludeDeal4,Spreadsheet9.2!L3084,0)+IF(IncludeDeal5,Spreadsheet9.2!L4086,0)","v":1710813.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1080,0)+IF(IncludeDeal2,Spreadsheet9.2!M2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2082,0)+IF(IncludeDeal4,Spreadsheet9.2!M3084,0)+IF(IncludeDeal5,Spreadsheet9.2!M4086,0)","v":1193248.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1080,0)+IF(IncludeDeal2,Spreadsheet9.2!N2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2082,0)+IF(IncludeDeal4,Spreadsheet9.2!N3084,0)+IF(IncludeDeal5,Spreadsheet9.2!N4086,0)","v":1242960.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1080,0)+IF(IncludeDeal2,Spreadsheet9.2!O2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2082,0)+IF(IncludeDeal4,Spreadsheet9.2!O3084,0)+IF(IncludeDeal5,Spreadsheet9.2!O4086,0)","v":1126943.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1080,0)+IF(IncludeDeal2,Spreadsheet9.2!P2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2082,0)+IF(IncludeDeal4,Spreadsheet9.2!P3084,0)+IF(IncludeDeal5,Spreadsheet9.2!P4086,0)","v":495044},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1080,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2082,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3084,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4086,0)","v":1073081.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1080,0)+IF(IncludeDeal2,Spreadsheet9.2!R2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2082,0)+IF(IncludeDeal4,Spreadsheet9.2!R3084,0)+IF(IncludeDeal5,Spreadsheet9.2!R4086,0)","v":1847165},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1080,0)+IF(IncludeDeal2,Spreadsheet9.2!S2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2082,0)+IF(IncludeDeal4,Spreadsheet9.2!S3084,0)+IF(IncludeDeal5,Spreadsheet9.2!S4086,0)","v":1910715.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1080,0)+IF(IncludeDeal2,Spreadsheet9.2!T2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2082,0)+IF(IncludeDeal4,Spreadsheet9.2!T3084,0)+IF(IncludeDeal5,Spreadsheet9.2!T4086,0)","v":211472.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1080,0)+IF(IncludeDeal2,Spreadsheet9.2!U2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2082,0)+IF(IncludeDeal4,Spreadsheet9.2!U3084,0)+IF(IncludeDeal5,Spreadsheet9.2!U4086,0)","v":1106367.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1080,0)+IF(IncludeDeal2,Spreadsheet9.2!V2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2082,0)+IF(IncludeDeal4,Spreadsheet9.2!V3084,0)+IF(IncludeDeal5,Spreadsheet9.2!V4086,0)","v":647806},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1080,0)+IF(IncludeDeal2,Spreadsheet9.2!W2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2082,0)+IF(IncludeDeal4,Spreadsheet9.2!W3084,0)+IF(IncludeDeal5,Spreadsheet9.2!W4086,0)","v":108168.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1080,0)+IF(IncludeDeal2,Spreadsheet9.2!X2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2082,0)+IF(IncludeDeal4,Spreadsheet9.2!X3084,0)+IF(IncludeDeal5,Spreadsheet9.2!X4086,0)","v":252973.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1080,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2082,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3084,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4086,0)","v":100709.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1080,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2082,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3084,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4086,0)","v":-390450.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4086,0)","v":-467409.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4086,0)","v":-1041287.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4086,0)","v":-1274822.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4086,0)","v":-1467562.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4086,0)","v":-1929522.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4086,0)","v":-1720042},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4086,0)","v":-2015798.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4086,0)","v":-1949802.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4086,0)","v":-2141079},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4086,0)","v":-2049281.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4086,0)","v":-2281836.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4086,0)","v":-2236149.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4086,0)","v":-2183969.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4086,0)","v":-2121645.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4086,0)","v":-2027472.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4086,0)","v":-1900785.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4086,0)","v":-1660325.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4086,0)","v":-1510294},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4086,0)","v":-1408481.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4086,0)","v":-1215957.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4086,0)","v":-1082487.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4086,0)","v":-1003792.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4086,0)","v":-747475.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4086,0)","v":-573796.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4086,0)","v":-582683.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3084,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4086,0)","v":-428170.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4086,0)","v":-316645.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4086,0)","v":-238374.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4086,0)","v":-135692.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4086,0)","v":-191008},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4086,0)","v":-243566.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4086,0)","v":-187871.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4086,0)","v":-221782.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4086,0)","v":-314057.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4086,0)","v":-242297},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4086,0)","v":-255474.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4086,0)","v":-295160},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4086,0)","v":-163288.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4086,0)","v":-163496.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4086,0)","v":-163635.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2082,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3084,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4086,0)","v":-163698.9}]
[null,"Simulation 45",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1081,0)+IF(IncludeDeal2,Spreadsheet9.2!C2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2083,0)+IF(IncludeDeal4,Spreadsheet9.2!C3085,0)+IF(IncludeDeal5,Spreadsheet9.2!C4087,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1081,0)+IF(IncludeDeal2,Spreadsheet9.2!D2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2083,0)+IF(IncludeDeal4,Spreadsheet9.2!D3085,0)+IF(IncludeDeal5,Spreadsheet9.2!D4087,0)","v":-132284.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1081,0)+IF(IncludeDeal2,Spreadsheet9.2!E2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2083,0)+IF(IncludeDeal4,Spreadsheet9.2!E3085,0)+IF(IncludeDeal5,Spreadsheet9.2!E4087,0)","v":200830.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1081,0)+IF(IncludeDeal2,Spreadsheet9.2!F2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2083,0)+IF(IncludeDeal4,Spreadsheet9.2!F3085,0)+IF(IncludeDeal5,Spreadsheet9.2!F4087,0)","v":-406800.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1081,0)+IF(IncludeDeal2,Spreadsheet9.2!G2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2083,0)+IF(IncludeDeal4,Spreadsheet9.2!G3085,0)+IF(IncludeDeal5,Spreadsheet9.2!G4087,0)","v":-41525},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1081,0)+IF(IncludeDeal2,Spreadsheet9.2!H2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2083,0)+IF(IncludeDeal4,Spreadsheet9.2!H3085,0)+IF(IncludeDeal5,Spreadsheet9.2!H4087,0)","v":-53135.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1081,0)+IF(IncludeDeal2,Spreadsheet9.2!I2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2083,0)+IF(IncludeDeal4,Spreadsheet9.2!I3085,0)+IF(IncludeDeal5,Spreadsheet9.2!I4087,0)","v":-884365.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1081,0)+IF(IncludeDeal2,Spreadsheet9.2!J2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2083,0)+IF(IncludeDeal4,Spreadsheet9.2!J3085,0)+IF(IncludeDeal5,Spreadsheet9.2!J4087,0)","v":-642868.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1081,0)+IF(IncludeDeal2,Spreadsheet9.2!K2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2083,0)+IF(IncludeDeal4,Spreadsheet9.2!K3085,0)+IF(IncludeDeal5,Spreadsheet9.2!K4087,0)","v":1649925.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1081,0)+IF(IncludeDeal2,Spreadsheet9.2!L2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2083,0)+IF(IncludeDeal4,Spreadsheet9.2!L3085,0)+IF(IncludeDeal5,Spreadsheet9.2!L4087,0)","v":1032573.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1081,0)+IF(IncludeDeal2,Spreadsheet9.2!M2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2083,0)+IF(IncludeDeal4,Spreadsheet9.2!M3085,0)+IF(IncludeDeal5,Spreadsheet9.2!M4087,0)","v":928679.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1081,0)+IF(IncludeDeal2,Spreadsheet9.2!N2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2083,0)+IF(IncludeDeal4,Spreadsheet9.2!N3085,0)+IF(IncludeDeal5,Spreadsheet9.2!N4087,0)","v":-337742.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1081,0)+IF(IncludeDeal2,Spreadsheet9.2!O2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2083,0)+IF(IncludeDeal4,Spreadsheet9.2!O3085,0)+IF(IncludeDeal5,Spreadsheet9.2!O4087,0)","v":-1232938.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1081,0)+IF(IncludeDeal2,Spreadsheet9.2!P2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2083,0)+IF(IncludeDeal4,Spreadsheet9.2!P3085,0)+IF(IncludeDeal5,Spreadsheet9.2!P4087,0)","v":-357226.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1081,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2083,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3085,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4087,0)","v":-898411.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1081,0)+IF(IncludeDeal2,Spreadsheet9.2!R2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2083,0)+IF(IncludeDeal4,Spreadsheet9.2!R3085,0)+IF(IncludeDeal5,Spreadsheet9.2!R4087,0)","v":-1191568.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1081,0)+IF(IncludeDeal2,Spreadsheet9.2!S2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2083,0)+IF(IncludeDeal4,Spreadsheet9.2!S3085,0)+IF(IncludeDeal5,Spreadsheet9.2!S4087,0)","v":-1908144.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1081,0)+IF(IncludeDeal2,Spreadsheet9.2!T2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2083,0)+IF(IncludeDeal4,Spreadsheet9.2!T3085,0)+IF(IncludeDeal5,Spreadsheet9.2!T4087,0)","v":-1945729.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1081,0)+IF(IncludeDeal2,Spreadsheet9.2!U2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2083,0)+IF(IncludeDeal4,Spreadsheet9.2!U3085,0)+IF(IncludeDeal5,Spreadsheet9.2!U4087,0)","v":-1945271.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1081,0)+IF(IncludeDeal2,Spreadsheet9.2!V2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2083,0)+IF(IncludeDeal4,Spreadsheet9.2!V3085,0)+IF(IncludeDeal5,Spreadsheet9.2!V4087,0)","v":-1521545.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1081,0)+IF(IncludeDeal2,Spreadsheet9.2!W2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2083,0)+IF(IncludeDeal4,Spreadsheet9.2!W3085,0)+IF(IncludeDeal5,Spreadsheet9.2!W4087,0)","v":-1776303.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1081,0)+IF(IncludeDeal2,Spreadsheet9.2!X2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2083,0)+IF(IncludeDeal4,Spreadsheet9.2!X3085,0)+IF(IncludeDeal5,Spreadsheet9.2!X4087,0)","v":-1423523.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1081,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2083,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3085,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4087,0)","v":-2152104.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1081,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2083,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3085,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4087,0)","v":-2621951.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4087,0)","v":-2587541.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4087,0)","v":-1827017.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4087,0)","v":-999684.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4087,0)","v":-1123860.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4087,0)","v":-750047},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4087,0)","v":-534930},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4087,0)","v":-551386.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4087,0)","v":-1063836.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4087,0)","v":-1327034},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4087,0)","v":-1777602.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4087,0)","v":-1722236},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4087,0)","v":-1754768.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4087,0)","v":-1627762.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4087,0)","v":-1270972},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4087,0)","v":-721740.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4087,0)","v":-845093.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4087,0)","v":-1083149.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4087,0)","v":-1263938.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4087,0)","v":-1245525.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4087,0)","v":-993938.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4087,0)","v":-935627.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4087,0)","v":-773666},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4087,0)","v":-544218.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4087,0)","v":-554721.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4087,0)","v":-508177},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3085,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4087,0)","v":-235848.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4087,0)","v":-207298.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4087,0)","v":-29788.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4087,0)","v":182703.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4087,0)","v":39496.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4087,0)","v":-100618.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4087,0)","v":-79497.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4087,0)","v":-144664.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4087,0)","v":-199276.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4087,0)","v":-153534.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4087,0)","v":-186646.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4087,0)","v":-220243.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4087,0)","v":-94537.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4087,0)","v":-94658.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4087,0)","v":-94767.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2083,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3085,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4087,0)","v":-94828}]
[null,"Simulation 46",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1082,0)+IF(IncludeDeal2,Spreadsheet9.2!C2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2084,0)+IF(IncludeDeal4,Spreadsheet9.2!C3086,0)+IF(IncludeDeal5,Spreadsheet9.2!C4088,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1082,0)+IF(IncludeDeal2,Spreadsheet9.2!D2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2084,0)+IF(IncludeDeal4,Spreadsheet9.2!D3086,0)+IF(IncludeDeal5,Spreadsheet9.2!D4088,0)","v":67859.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1082,0)+IF(IncludeDeal2,Spreadsheet9.2!E2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2084,0)+IF(IncludeDeal4,Spreadsheet9.2!E3086,0)+IF(IncludeDeal5,Spreadsheet9.2!E4088,0)","v":-272619.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1082,0)+IF(IncludeDeal2,Spreadsheet9.2!F2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2084,0)+IF(IncludeDeal4,Spreadsheet9.2!F3086,0)+IF(IncludeDeal5,Spreadsheet9.2!F4088,0)","v":-265787.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1082,0)+IF(IncludeDeal2,Spreadsheet9.2!G2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2084,0)+IF(IncludeDeal4,Spreadsheet9.2!G3086,0)+IF(IncludeDeal5,Spreadsheet9.2!G4088,0)","v":-132539.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1082,0)+IF(IncludeDeal2,Spreadsheet9.2!H2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2084,0)+IF(IncludeDeal4,Spreadsheet9.2!H3086,0)+IF(IncludeDeal5,Spreadsheet9.2!H4088,0)","v":73336.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1082,0)+IF(IncludeDeal2,Spreadsheet9.2!I2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2084,0)+IF(IncludeDeal4,Spreadsheet9.2!I3086,0)+IF(IncludeDeal5,Spreadsheet9.2!I4088,0)","v":-1129182.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1082,0)+IF(IncludeDeal2,Spreadsheet9.2!J2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2084,0)+IF(IncludeDeal4,Spreadsheet9.2!J3086,0)+IF(IncludeDeal5,Spreadsheet9.2!J4088,0)","v":-1769976.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1082,0)+IF(IncludeDeal2,Spreadsheet9.2!K2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2084,0)+IF(IncludeDeal4,Spreadsheet9.2!K3086,0)+IF(IncludeDeal5,Spreadsheet9.2!K4088,0)","v":-2402618.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1082,0)+IF(IncludeDeal2,Spreadsheet9.2!L2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2084,0)+IF(IncludeDeal4,Spreadsheet9.2!L3086,0)+IF(IncludeDeal5,Spreadsheet9.2!L4088,0)","v":-2489627.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1082,0)+IF(IncludeDeal2,Spreadsheet9.2!M2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2084,0)+IF(IncludeDeal4,Spreadsheet9.2!M3086,0)+IF(IncludeDeal5,Spreadsheet9.2!M4088,0)","v":-1891136.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1082,0)+IF(IncludeDeal2,Spreadsheet9.2!N2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2084,0)+IF(IncludeDeal4,Spreadsheet9.2!N3086,0)+IF(IncludeDeal5,Spreadsheet9.2!N4088,0)","v":-1867055.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1082,0)+IF(IncludeDeal2,Spreadsheet9.2!O2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2084,0)+IF(IncludeDeal4,Spreadsheet9.2!O3086,0)+IF(IncludeDeal5,Spreadsheet9.2!O4088,0)","v":-1249576.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1082,0)+IF(IncludeDeal2,Spreadsheet9.2!P2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2084,0)+IF(IncludeDeal4,Spreadsheet9.2!P3086,0)+IF(IncludeDeal5,Spreadsheet9.2!P4088,0)","v":-819040.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1082,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2084,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3086,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4088,0)","v":-1239092.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1082,0)+IF(IncludeDeal2,Spreadsheet9.2!R2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2084,0)+IF(IncludeDeal4,Spreadsheet9.2!R3086,0)+IF(IncludeDeal5,Spreadsheet9.2!R4088,0)","v":-1316897.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1082,0)+IF(IncludeDeal2,Spreadsheet9.2!S2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2084,0)+IF(IncludeDeal4,Spreadsheet9.2!S3086,0)+IF(IncludeDeal5,Spreadsheet9.2!S4088,0)","v":-370949.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1082,0)+IF(IncludeDeal2,Spreadsheet9.2!T2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2084,0)+IF(IncludeDeal4,Spreadsheet9.2!T3086,0)+IF(IncludeDeal5,Spreadsheet9.2!T4088,0)","v":-895399.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1082,0)+IF(IncludeDeal2,Spreadsheet9.2!U2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2084,0)+IF(IncludeDeal4,Spreadsheet9.2!U3086,0)+IF(IncludeDeal5,Spreadsheet9.2!U4088,0)","v":-272901.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1082,0)+IF(IncludeDeal2,Spreadsheet9.2!V2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2084,0)+IF(IncludeDeal4,Spreadsheet9.2!V3086,0)+IF(IncludeDeal5,Spreadsheet9.2!V4088,0)","v":101412.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1082,0)+IF(IncludeDeal2,Spreadsheet9.2!W2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2084,0)+IF(IncludeDeal4,Spreadsheet9.2!W3086,0)+IF(IncludeDeal5,Spreadsheet9.2!W4088,0)","v":1301888.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1082,0)+IF(IncludeDeal2,Spreadsheet9.2!X2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2084,0)+IF(IncludeDeal4,Spreadsheet9.2!X3086,0)+IF(IncludeDeal5,Spreadsheet9.2!X4088,0)","v":1928889.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1082,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2084,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3086,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4088,0)","v":3208940.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1082,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2084,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3086,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4088,0)","v":3712987.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4088,0)","v":4711205.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4088,0)","v":5512809},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4088,0)","v":5031498.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4088,0)","v":3623242.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4088,0)","v":3580062},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4088,0)","v":4903069.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4088,0)","v":4328323.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4088,0)","v":4297201.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4088,0)","v":3257146.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4088,0)","v":1734113.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4088,0)","v":1139115.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4088,0)","v":678995.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4088,0)","v":311736.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4088,0)","v":792232.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4088,0)","v":462298.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4088,0)","v":141279.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4088,0)","v":455718.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4088,0)","v":1098781.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4088,0)","v":1802997.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4088,0)","v":1511275.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4088,0)","v":1141078.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4088,0)","v":1498029},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4088,0)","v":1195952.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4088,0)","v":967180.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4088,0)","v":577657.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3086,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4088,0)","v":631696.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4088,0)","v":600266.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4088,0)","v":412241.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4088,0)","v":387795.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4088,0)","v":271808.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4088,0)","v":91631.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4088,0)","v":32240.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4088,0)","v":-40806.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4088,0)","v":-132375.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4088,0)","v":-137817.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4088,0)","v":-120635.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4088,0)","v":-160104.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4088,0)","v":-95193.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4088,0)","v":-95361.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4088,0)","v":-95452.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2084,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3086,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4088,0)","v":-95483.3}]
[null,"Simulation 47",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1083,0)+IF(IncludeDeal2,Spreadsheet9.2!C2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2085,0)+IF(IncludeDeal4,Spreadsheet9.2!C3087,0)+IF(IncludeDeal5,Spreadsheet9.2!C4089,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1083,0)+IF(IncludeDeal2,Spreadsheet9.2!D2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2085,0)+IF(IncludeDeal4,Spreadsheet9.2!D3087,0)+IF(IncludeDeal5,Spreadsheet9.2!D4089,0)","v":81621.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1083,0)+IF(IncludeDeal2,Spreadsheet9.2!E2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2085,0)+IF(IncludeDeal4,Spreadsheet9.2!E3087,0)+IF(IncludeDeal5,Spreadsheet9.2!E4089,0)","v":256981.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1083,0)+IF(IncludeDeal2,Spreadsheet9.2!F2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2085,0)+IF(IncludeDeal4,Spreadsheet9.2!F3087,0)+IF(IncludeDeal5,Spreadsheet9.2!F4089,0)","v":22242.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1083,0)+IF(IncludeDeal2,Spreadsheet9.2!G2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2085,0)+IF(IncludeDeal4,Spreadsheet9.2!G3087,0)+IF(IncludeDeal5,Spreadsheet9.2!G4089,0)","v":88350.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1083,0)+IF(IncludeDeal2,Spreadsheet9.2!H2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2085,0)+IF(IncludeDeal4,Spreadsheet9.2!H3087,0)+IF(IncludeDeal5,Spreadsheet9.2!H4089,0)","v":-588050.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1083,0)+IF(IncludeDeal2,Spreadsheet9.2!I2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2085,0)+IF(IncludeDeal4,Spreadsheet9.2!I3087,0)+IF(IncludeDeal5,Spreadsheet9.2!I4089,0)","v":-347685.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1083,0)+IF(IncludeDeal2,Spreadsheet9.2!J2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2085,0)+IF(IncludeDeal4,Spreadsheet9.2!J3087,0)+IF(IncludeDeal5,Spreadsheet9.2!J4089,0)","v":-840386.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1083,0)+IF(IncludeDeal2,Spreadsheet9.2!K2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2085,0)+IF(IncludeDeal4,Spreadsheet9.2!K3087,0)+IF(IncludeDeal5,Spreadsheet9.2!K4089,0)","v":-383142.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1083,0)+IF(IncludeDeal2,Spreadsheet9.2!L2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2085,0)+IF(IncludeDeal4,Spreadsheet9.2!L3087,0)+IF(IncludeDeal5,Spreadsheet9.2!L4089,0)","v":-900256},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1083,0)+IF(IncludeDeal2,Spreadsheet9.2!M2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2085,0)+IF(IncludeDeal4,Spreadsheet9.2!M3087,0)+IF(IncludeDeal5,Spreadsheet9.2!M4089,0)","v":-1126784.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1083,0)+IF(IncludeDeal2,Spreadsheet9.2!N2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2085,0)+IF(IncludeDeal4,Spreadsheet9.2!N3087,0)+IF(IncludeDeal5,Spreadsheet9.2!N4089,0)","v":-348213.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1083,0)+IF(IncludeDeal2,Spreadsheet9.2!O2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2085,0)+IF(IncludeDeal4,Spreadsheet9.2!O3087,0)+IF(IncludeDeal5,Spreadsheet9.2!O4089,0)","v":-98542.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1083,0)+IF(IncludeDeal2,Spreadsheet9.2!P2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2085,0)+IF(IncludeDeal4,Spreadsheet9.2!P3087,0)+IF(IncludeDeal5,Spreadsheet9.2!P4089,0)","v":-846910.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1083,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2085,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3087,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4089,0)","v":-1635127.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1083,0)+IF(IncludeDeal2,Spreadsheet9.2!R2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2085,0)+IF(IncludeDeal4,Spreadsheet9.2!R3087,0)+IF(IncludeDeal5,Spreadsheet9.2!R4089,0)","v":-2429683.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1083,0)+IF(IncludeDeal2,Spreadsheet9.2!S2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2085,0)+IF(IncludeDeal4,Spreadsheet9.2!S3087,0)+IF(IncludeDeal5,Spreadsheet9.2!S4089,0)","v":-2290017.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1083,0)+IF(IncludeDeal2,Spreadsheet9.2!T2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2085,0)+IF(IncludeDeal4,Spreadsheet9.2!T3087,0)+IF(IncludeDeal5,Spreadsheet9.2!T4089,0)","v":-1972992.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1083,0)+IF(IncludeDeal2,Spreadsheet9.2!U2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2085,0)+IF(IncludeDeal4,Spreadsheet9.2!U3087,0)+IF(IncludeDeal5,Spreadsheet9.2!U4089,0)","v":-1452841.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1083,0)+IF(IncludeDeal2,Spreadsheet9.2!V2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2085,0)+IF(IncludeDeal4,Spreadsheet9.2!V3087,0)+IF(IncludeDeal5,Spreadsheet9.2!V4089,0)","v":-1914997.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1083,0)+IF(IncludeDeal2,Spreadsheet9.2!W2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2085,0)+IF(IncludeDeal4,Spreadsheet9.2!W3087,0)+IF(IncludeDeal5,Spreadsheet9.2!W4089,0)","v":-1896433.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1083,0)+IF(IncludeDeal2,Spreadsheet9.2!X2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2085,0)+IF(IncludeDeal4,Spreadsheet9.2!X3087,0)+IF(IncludeDeal5,Spreadsheet9.2!X4089,0)","v":-1840892.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1083,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2085,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3087,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4089,0)","v":-1795990.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1083,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2085,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3087,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4089,0)","v":-2024365.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4089,0)","v":-2155374.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4089,0)","v":-2535623.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4089,0)","v":-2631041.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4089,0)","v":-2413877.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4089,0)","v":-2399613},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4089,0)","v":-2440698.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4089,0)","v":-2521630.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4089,0)","v":-2635003.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4089,0)","v":-2513843.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4089,0)","v":-2287548.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4089,0)","v":-2263563.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4089,0)","v":-2215357.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4089,0)","v":-2111675.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4089,0)","v":-2169890.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4089,0)","v":-2100489.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4089,0)","v":-1928002.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4089,0)","v":-1759856.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4089,0)","v":-1574472.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4089,0)","v":-1453365.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4089,0)","v":-1254025.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4089,0)","v":-1151798.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4089,0)","v":-1042513.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4089,0)","v":-797845.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4089,0)","v":-687569.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4089,0)","v":-598671.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3087,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4089,0)","v":-367537.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4089,0)","v":-283926.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4089,0)","v":-162202.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4089,0)","v":60112.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4089,0)","v":-76.599999999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4089,0)","v":-105426},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4089,0)","v":-53244.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4089,0)","v":-120831.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4089,0)","v":-196373.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4089,0)","v":-149405.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4089,0)","v":-221281.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4089,0)","v":-263278.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4089,0)","v":-141552.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4089,0)","v":-141710.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4089,0)","v":-141864.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2085,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3087,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4089,0)","v":-141946.9}]
[null,"Simulation 48",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1084,0)+IF(IncludeDeal2,Spreadsheet9.2!C2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2086,0)+IF(IncludeDeal4,Spreadsheet9.2!C3088,0)+IF(IncludeDeal5,Spreadsheet9.2!C4090,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1084,0)+IF(IncludeDeal2,Spreadsheet9.2!D2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2086,0)+IF(IncludeDeal4,Spreadsheet9.2!D3088,0)+IF(IncludeDeal5,Spreadsheet9.2!D4090,0)","v":285767.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1084,0)+IF(IncludeDeal2,Spreadsheet9.2!E2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2086,0)+IF(IncludeDeal4,Spreadsheet9.2!E3088,0)+IF(IncludeDeal5,Spreadsheet9.2!E4090,0)","v":405008.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1084,0)+IF(IncludeDeal2,Spreadsheet9.2!F2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2086,0)+IF(IncludeDeal4,Spreadsheet9.2!F3088,0)+IF(IncludeDeal5,Spreadsheet9.2!F4090,0)","v":727553.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1084,0)+IF(IncludeDeal2,Spreadsheet9.2!G2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2086,0)+IF(IncludeDeal4,Spreadsheet9.2!G3088,0)+IF(IncludeDeal5,Spreadsheet9.2!G4090,0)","v":1213302.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1084,0)+IF(IncludeDeal2,Spreadsheet9.2!H2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2086,0)+IF(IncludeDeal4,Spreadsheet9.2!H3088,0)+IF(IncludeDeal5,Spreadsheet9.2!H4090,0)","v":1853272.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1084,0)+IF(IncludeDeal2,Spreadsheet9.2!I2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2086,0)+IF(IncludeDeal4,Spreadsheet9.2!I3088,0)+IF(IncludeDeal5,Spreadsheet9.2!I4090,0)","v":2363724.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1084,0)+IF(IncludeDeal2,Spreadsheet9.2!J2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2086,0)+IF(IncludeDeal4,Spreadsheet9.2!J3088,0)+IF(IncludeDeal5,Spreadsheet9.2!J4090,0)","v":2632547.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1084,0)+IF(IncludeDeal2,Spreadsheet9.2!K2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2086,0)+IF(IncludeDeal4,Spreadsheet9.2!K3088,0)+IF(IncludeDeal5,Spreadsheet9.2!K4090,0)","v":2437913.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1084,0)+IF(IncludeDeal2,Spreadsheet9.2!L2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2086,0)+IF(IncludeDeal4,Spreadsheet9.2!L3088,0)+IF(IncludeDeal5,Spreadsheet9.2!L4090,0)","v":2831498.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1084,0)+IF(IncludeDeal2,Spreadsheet9.2!M2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2086,0)+IF(IncludeDeal4,Spreadsheet9.2!M3088,0)+IF(IncludeDeal5,Spreadsheet9.2!M4090,0)","v":1560707.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1084,0)+IF(IncludeDeal2,Spreadsheet9.2!N2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2086,0)+IF(IncludeDeal4,Spreadsheet9.2!N3088,0)+IF(IncludeDeal5,Spreadsheet9.2!N4090,0)","v":1512832.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1084,0)+IF(IncludeDeal2,Spreadsheet9.2!O2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2086,0)+IF(IncludeDeal4,Spreadsheet9.2!O3088,0)+IF(IncludeDeal5,Spreadsheet9.2!O4090,0)","v":1729480.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1084,0)+IF(IncludeDeal2,Spreadsheet9.2!P2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2086,0)+IF(IncludeDeal4,Spreadsheet9.2!P3088,0)+IF(IncludeDeal5,Spreadsheet9.2!P4090,0)","v":1038241},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1084,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2086,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3088,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4090,0)","v":726505.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1084,0)+IF(IncludeDeal2,Spreadsheet9.2!R2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2086,0)+IF(IncludeDeal4,Spreadsheet9.2!R3088,0)+IF(IncludeDeal5,Spreadsheet9.2!R4090,0)","v":413304.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1084,0)+IF(IncludeDeal2,Spreadsheet9.2!S2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2086,0)+IF(IncludeDeal4,Spreadsheet9.2!S3088,0)+IF(IncludeDeal5,Spreadsheet9.2!S4090,0)","v":860141.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1084,0)+IF(IncludeDeal2,Spreadsheet9.2!T2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2086,0)+IF(IncludeDeal4,Spreadsheet9.2!T3088,0)+IF(IncludeDeal5,Spreadsheet9.2!T4090,0)","v":1136375.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1084,0)+IF(IncludeDeal2,Spreadsheet9.2!U2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2086,0)+IF(IncludeDeal4,Spreadsheet9.2!U3088,0)+IF(IncludeDeal5,Spreadsheet9.2!U4090,0)","v":742489.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1084,0)+IF(IncludeDeal2,Spreadsheet9.2!V2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2086,0)+IF(IncludeDeal4,Spreadsheet9.2!V3088,0)+IF(IncludeDeal5,Spreadsheet9.2!V4090,0)","v":-406159.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1084,0)+IF(IncludeDeal2,Spreadsheet9.2!W2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2086,0)+IF(IncludeDeal4,Spreadsheet9.2!W3088,0)+IF(IncludeDeal5,Spreadsheet9.2!W4090,0)","v":-310247.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1084,0)+IF(IncludeDeal2,Spreadsheet9.2!X2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2086,0)+IF(IncludeDeal4,Spreadsheet9.2!X3088,0)+IF(IncludeDeal5,Spreadsheet9.2!X4090,0)","v":872924.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1084,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2086,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3088,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4090,0)","v":1251840.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1084,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2086,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3088,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4090,0)","v":430612.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4090,0)","v":25487.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4090,0)","v":470377.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4090,0)","v":-245477.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4090,0)","v":-70434.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4090,0)","v":-552574.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4090,0)","v":-384375.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4090,0)","v":-1229313.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4090,0)","v":-668890.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4090,0)","v":-859385.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4090,0)","v":-544459.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4090,0)","v":-323898.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4090,0)","v":-971725.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4090,0)","v":-639019.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4090,0)","v":334526.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4090,0)","v":255611.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4090,0)","v":92189.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4090,0)","v":539974.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4090,0)","v":252789.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4090,0)","v":375724},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4090,0)","v":423772.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4090,0)","v":314307.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4090,0)","v":150574.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4090,0)","v":199073.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4090,0)","v":155943.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4090,0)","v":217652.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3088,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4090,0)","v":382334.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4090,0)","v":406370.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4090,0)","v":139078.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4090,0)","v":4810},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4090,0)","v":-62087.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4090,0)","v":-153073.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4090,0)","v":-88291.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4090,0)","v":-137554.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4090,0)","v":-207769.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4090,0)","v":-142843.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4090,0)","v":-151925.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4090,0)","v":-205811.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4090,0)","v":-110874.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4090,0)","v":-111036.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4090,0)","v":-111156.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2086,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3088,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4090,0)","v":-111212}]
[null,"Simulation 49",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1085,0)+IF(IncludeDeal2,Spreadsheet9.2!C2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2087,0)+IF(IncludeDeal4,Spreadsheet9.2!C3089,0)+IF(IncludeDeal5,Spreadsheet9.2!C4091,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1085,0)+IF(IncludeDeal2,Spreadsheet9.2!D2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2087,0)+IF(IncludeDeal4,Spreadsheet9.2!D3089,0)+IF(IncludeDeal5,Spreadsheet9.2!D4091,0)","v":-45615.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1085,0)+IF(IncludeDeal2,Spreadsheet9.2!E2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2087,0)+IF(IncludeDeal4,Spreadsheet9.2!E3089,0)+IF(IncludeDeal5,Spreadsheet9.2!E4091,0)","v":-372943.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1085,0)+IF(IncludeDeal2,Spreadsheet9.2!F2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2087,0)+IF(IncludeDeal4,Spreadsheet9.2!F3089,0)+IF(IncludeDeal5,Spreadsheet9.2!F4091,0)","v":-449354.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1085,0)+IF(IncludeDeal2,Spreadsheet9.2!G2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2087,0)+IF(IncludeDeal4,Spreadsheet9.2!G3089,0)+IF(IncludeDeal5,Spreadsheet9.2!G4091,0)","v":-1006041},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1085,0)+IF(IncludeDeal2,Spreadsheet9.2!H2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2087,0)+IF(IncludeDeal4,Spreadsheet9.2!H3089,0)+IF(IncludeDeal5,Spreadsheet9.2!H4091,0)","v":-1463184.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1085,0)+IF(IncludeDeal2,Spreadsheet9.2!I2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2087,0)+IF(IncludeDeal4,Spreadsheet9.2!I3089,0)+IF(IncludeDeal5,Spreadsheet9.2!I4091,0)","v":-743034},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1085,0)+IF(IncludeDeal2,Spreadsheet9.2!J2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2087,0)+IF(IncludeDeal4,Spreadsheet9.2!J3089,0)+IF(IncludeDeal5,Spreadsheet9.2!J4091,0)","v":-698175},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1085,0)+IF(IncludeDeal2,Spreadsheet9.2!K2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2087,0)+IF(IncludeDeal4,Spreadsheet9.2!K3089,0)+IF(IncludeDeal5,Spreadsheet9.2!K4091,0)","v":-1252283.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1085,0)+IF(IncludeDeal2,Spreadsheet9.2!L2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2087,0)+IF(IncludeDeal4,Spreadsheet9.2!L3089,0)+IF(IncludeDeal5,Spreadsheet9.2!L4091,0)","v":-1731685.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1085,0)+IF(IncludeDeal2,Spreadsheet9.2!M2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2087,0)+IF(IncludeDeal4,Spreadsheet9.2!M3089,0)+IF(IncludeDeal5,Spreadsheet9.2!M4091,0)","v":-1114726.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1085,0)+IF(IncludeDeal2,Spreadsheet9.2!N2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2087,0)+IF(IncludeDeal4,Spreadsheet9.2!N3089,0)+IF(IncludeDeal5,Spreadsheet9.2!N4091,0)","v":-1183178.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1085,0)+IF(IncludeDeal2,Spreadsheet9.2!O2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2087,0)+IF(IncludeDeal4,Spreadsheet9.2!O3089,0)+IF(IncludeDeal5,Spreadsheet9.2!O4091,0)","v":-1952023.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1085,0)+IF(IncludeDeal2,Spreadsheet9.2!P2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2087,0)+IF(IncludeDeal4,Spreadsheet9.2!P3089,0)+IF(IncludeDeal5,Spreadsheet9.2!P4091,0)","v":-1375550},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1085,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2087,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3089,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4091,0)","v":-538687.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1085,0)+IF(IncludeDeal2,Spreadsheet9.2!R2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2087,0)+IF(IncludeDeal4,Spreadsheet9.2!R3089,0)+IF(IncludeDeal5,Spreadsheet9.2!R4091,0)","v":-1517353.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1085,0)+IF(IncludeDeal2,Spreadsheet9.2!S2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2087,0)+IF(IncludeDeal4,Spreadsheet9.2!S3089,0)+IF(IncludeDeal5,Spreadsheet9.2!S4091,0)","v":-2029126.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1085,0)+IF(IncludeDeal2,Spreadsheet9.2!T2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2087,0)+IF(IncludeDeal4,Spreadsheet9.2!T3089,0)+IF(IncludeDeal5,Spreadsheet9.2!T4091,0)","v":-1917877.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1085,0)+IF(IncludeDeal2,Spreadsheet9.2!U2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2087,0)+IF(IncludeDeal4,Spreadsheet9.2!U3089,0)+IF(IncludeDeal5,Spreadsheet9.2!U4091,0)","v":-1992227.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1085,0)+IF(IncludeDeal2,Spreadsheet9.2!V2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2087,0)+IF(IncludeDeal4,Spreadsheet9.2!V3089,0)+IF(IncludeDeal5,Spreadsheet9.2!V4091,0)","v":-1694815},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1085,0)+IF(IncludeDeal2,Spreadsheet9.2!W2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2087,0)+IF(IncludeDeal4,Spreadsheet9.2!W3089,0)+IF(IncludeDeal5,Spreadsheet9.2!W4091,0)","v":-1562879.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1085,0)+IF(IncludeDeal2,Spreadsheet9.2!X2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2087,0)+IF(IncludeDeal4,Spreadsheet9.2!X3089,0)+IF(IncludeDeal5,Spreadsheet9.2!X4091,0)","v":-1884401.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1085,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2087,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3089,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4091,0)","v":-1894485.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1085,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2087,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3089,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4091,0)","v":-2134154.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4091,0)","v":-1737439},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4091,0)","v":-2059564},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4091,0)","v":-1866076.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4091,0)","v":-1823148.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4091,0)","v":-805396.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4091,0)","v":-285569.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4091,0)","v":-728579.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4091,0)","v":-1041778.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4091,0)","v":-923693.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4091,0)","v":-1245114.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4091,0)","v":-1153764.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4091,0)","v":-708623.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4091,0)","v":-238031.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4091,0)","v":-324948.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4091,0)","v":315778.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4091,0)","v":326125.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4091,0)","v":183078.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4091,0)","v":-190795.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4091,0)","v":-132258.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4091,0)","v":63055},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4091,0)","v":37644.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4091,0)","v":-56539.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4091,0)","v":-139560.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4091,0)","v":-100234.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4091,0)","v":-208477.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3089,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4091,0)","v":8893.2999999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4091,0)","v":69935.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4091,0)","v":49931.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4091,0)","v":208342.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4091,0)","v":118418.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4091,0)","v":-18356.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4091,0)","v":30143.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4091,0)","v":-22651.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4091,0)","v":-133768.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4091,0)","v":-76294.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4091,0)","v":-146637.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4091,0)","v":-246190.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4091,0)","v":-141774.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4091,0)","v":-141973.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4091,0)","v":-142070.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2087,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3089,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4091,0)","v":-142105.60000000001}]
[null,"Simulation 50",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1086,0)+IF(IncludeDeal2,Spreadsheet9.2!C2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2088,0)+IF(IncludeDeal4,Spreadsheet9.2!C3090,0)+IF(IncludeDeal5,Spreadsheet9.2!C4092,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1086,0)+IF(IncludeDeal2,Spreadsheet9.2!D2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2088,0)+IF(IncludeDeal4,Spreadsheet9.2!D3090,0)+IF(IncludeDeal5,Spreadsheet9.2!D4092,0)","v":-29279.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1086,0)+IF(IncludeDeal2,Spreadsheet9.2!E2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2088,0)+IF(IncludeDeal4,Spreadsheet9.2!E3090,0)+IF(IncludeDeal5,Spreadsheet9.2!E4092,0)","v":-497839.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1086,0)+IF(IncludeDeal2,Spreadsheet9.2!F2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2088,0)+IF(IncludeDeal4,Spreadsheet9.2!F3090,0)+IF(IncludeDeal5,Spreadsheet9.2!F4092,0)","v":914240.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1086,0)+IF(IncludeDeal2,Spreadsheet9.2!G2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2088,0)+IF(IncludeDeal4,Spreadsheet9.2!G3090,0)+IF(IncludeDeal5,Spreadsheet9.2!G4092,0)","v":1102690.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1086,0)+IF(IncludeDeal2,Spreadsheet9.2!H2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2088,0)+IF(IncludeDeal4,Spreadsheet9.2!H3090,0)+IF(IncludeDeal5,Spreadsheet9.2!H4092,0)","v":1384944.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1086,0)+IF(IncludeDeal2,Spreadsheet9.2!I2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2088,0)+IF(IncludeDeal4,Spreadsheet9.2!I3090,0)+IF(IncludeDeal5,Spreadsheet9.2!I4092,0)","v":1105792.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1086,0)+IF(IncludeDeal2,Spreadsheet9.2!J2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2088,0)+IF(IncludeDeal4,Spreadsheet9.2!J3090,0)+IF(IncludeDeal5,Spreadsheet9.2!J4092,0)","v":3070675.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1086,0)+IF(IncludeDeal2,Spreadsheet9.2!K2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2088,0)+IF(IncludeDeal4,Spreadsheet9.2!K3090,0)+IF(IncludeDeal5,Spreadsheet9.2!K4092,0)","v":2117959},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1086,0)+IF(IncludeDeal2,Spreadsheet9.2!L2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2088,0)+IF(IncludeDeal4,Spreadsheet9.2!L3090,0)+IF(IncludeDeal5,Spreadsheet9.2!L4092,0)","v":2227492.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1086,0)+IF(IncludeDeal2,Spreadsheet9.2!M2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2088,0)+IF(IncludeDeal4,Spreadsheet9.2!M3090,0)+IF(IncludeDeal5,Spreadsheet9.2!M4092,0)","v":2650853},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1086,0)+IF(IncludeDeal2,Spreadsheet9.2!N2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2088,0)+IF(IncludeDeal4,Spreadsheet9.2!N3090,0)+IF(IncludeDeal5,Spreadsheet9.2!N4092,0)","v":3034089.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1086,0)+IF(IncludeDeal2,Spreadsheet9.2!O2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2088,0)+IF(IncludeDeal4,Spreadsheet9.2!O3090,0)+IF(IncludeDeal5,Spreadsheet9.2!O4092,0)","v":3054544.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1086,0)+IF(IncludeDeal2,Spreadsheet9.2!P2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2088,0)+IF(IncludeDeal4,Spreadsheet9.2!P3090,0)+IF(IncludeDeal5,Spreadsheet9.2!P4092,0)","v":3180517.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1086,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2088,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3090,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4092,0)","v":2493657.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1086,0)+IF(IncludeDeal2,Spreadsheet9.2!R2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2088,0)+IF(IncludeDeal4,Spreadsheet9.2!R3090,0)+IF(IncludeDeal5,Spreadsheet9.2!R4092,0)","v":2573593.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1086,0)+IF(IncludeDeal2,Spreadsheet9.2!S2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2088,0)+IF(IncludeDeal4,Spreadsheet9.2!S3090,0)+IF(IncludeDeal5,Spreadsheet9.2!S4092,0)","v":2165074.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1086,0)+IF(IncludeDeal2,Spreadsheet9.2!T2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2088,0)+IF(IncludeDeal4,Spreadsheet9.2!T3090,0)+IF(IncludeDeal5,Spreadsheet9.2!T4092,0)","v":2531242.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1086,0)+IF(IncludeDeal2,Spreadsheet9.2!U2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2088,0)+IF(IncludeDeal4,Spreadsheet9.2!U3090,0)+IF(IncludeDeal5,Spreadsheet9.2!U4092,0)","v":239141.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1086,0)+IF(IncludeDeal2,Spreadsheet9.2!V2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2088,0)+IF(IncludeDeal4,Spreadsheet9.2!V3090,0)+IF(IncludeDeal5,Spreadsheet9.2!V4092,0)","v":879177.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1086,0)+IF(IncludeDeal2,Spreadsheet9.2!W2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2088,0)+IF(IncludeDeal4,Spreadsheet9.2!W3090,0)+IF(IncludeDeal5,Spreadsheet9.2!W4092,0)","v":1006331.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1086,0)+IF(IncludeDeal2,Spreadsheet9.2!X2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2088,0)+IF(IncludeDeal4,Spreadsheet9.2!X3090,0)+IF(IncludeDeal5,Spreadsheet9.2!X4092,0)","v":375285.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1086,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2088,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3090,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4092,0)","v":601762.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1086,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2088,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3090,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4092,0)","v":779311.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4092,0)","v":402327.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4092,0)","v":402685.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4092,0)","v":-271451.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4092,0)","v":-841756.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4092,0)","v":-1056822.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4092,0)","v":-885739.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4092,0)","v":-719080.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4092,0)","v":-1196371.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4092,0)","v":-1496295.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4092,0)","v":-1440573.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4092,0)","v":-1256453.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4092,0)","v":-1144131},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4092,0)","v":-1323451.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4092,0)","v":-1087095.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4092,0)","v":-1019102.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4092,0)","v":-1006327.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4092,0)","v":-711773.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4092,0)","v":-593277.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4092,0)","v":-368732.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4092,0)","v":-280707.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4092,0)","v":-245278.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4092,0)","v":-213397.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4092,0)","v":-147600.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4092,0)","v":48144.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4092,0)","v":96931.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3090,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4092,0)","v":371393.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4092,0)","v":429527.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4092,0)","v":464279.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4092,0)","v":449514.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4092,0)","v":361266},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4092,0)","v":289779},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4092,0)","v":279619.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4092,0)","v":187873.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4092,0)","v":102808.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4092,0)","v":114761.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4092,0)","v":-14086.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4092,0)","v":-102577},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4092,0)","v":-70727.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4092,0)","v":-70814.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4092,0)","v":-70908.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2088,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3090,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4092,0)","v":-70958.7}]
[null,"Simulation 51",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1087,0)+IF(IncludeDeal2,Spreadsheet9.2!C2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2089,0)+IF(IncludeDeal4,Spreadsheet9.2!C3091,0)+IF(IncludeDeal5,Spreadsheet9.2!C4093,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1087,0)+IF(IncludeDeal2,Spreadsheet9.2!D2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2089,0)+IF(IncludeDeal4,Spreadsheet9.2!D3091,0)+IF(IncludeDeal5,Spreadsheet9.2!D4093,0)","v":108051.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1087,0)+IF(IncludeDeal2,Spreadsheet9.2!E2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2089,0)+IF(IncludeDeal4,Spreadsheet9.2!E3091,0)+IF(IncludeDeal5,Spreadsheet9.2!E4093,0)","v":-198801.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1087,0)+IF(IncludeDeal2,Spreadsheet9.2!F2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2089,0)+IF(IncludeDeal4,Spreadsheet9.2!F3091,0)+IF(IncludeDeal5,Spreadsheet9.2!F4093,0)","v":162909.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1087,0)+IF(IncludeDeal2,Spreadsheet9.2!G2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2089,0)+IF(IncludeDeal4,Spreadsheet9.2!G3091,0)+IF(IncludeDeal5,Spreadsheet9.2!G4093,0)","v":299712.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1087,0)+IF(IncludeDeal2,Spreadsheet9.2!H2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2089,0)+IF(IncludeDeal4,Spreadsheet9.2!H3091,0)+IF(IncludeDeal5,Spreadsheet9.2!H4093,0)","v":-137277.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1087,0)+IF(IncludeDeal2,Spreadsheet9.2!I2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2089,0)+IF(IncludeDeal4,Spreadsheet9.2!I3091,0)+IF(IncludeDeal5,Spreadsheet9.2!I4093,0)","v":1302931.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1087,0)+IF(IncludeDeal2,Spreadsheet9.2!J2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2089,0)+IF(IncludeDeal4,Spreadsheet9.2!J3091,0)+IF(IncludeDeal5,Spreadsheet9.2!J4093,0)","v":1027911.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1087,0)+IF(IncludeDeal2,Spreadsheet9.2!K2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2089,0)+IF(IncludeDeal4,Spreadsheet9.2!K3091,0)+IF(IncludeDeal5,Spreadsheet9.2!K4093,0)","v":1141864.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1087,0)+IF(IncludeDeal2,Spreadsheet9.2!L2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2089,0)+IF(IncludeDeal4,Spreadsheet9.2!L3091,0)+IF(IncludeDeal5,Spreadsheet9.2!L4093,0)","v":1662970.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1087,0)+IF(IncludeDeal2,Spreadsheet9.2!M2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2089,0)+IF(IncludeDeal4,Spreadsheet9.2!M3091,0)+IF(IncludeDeal5,Spreadsheet9.2!M4093,0)","v":2770956.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1087,0)+IF(IncludeDeal2,Spreadsheet9.2!N2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2089,0)+IF(IncludeDeal4,Spreadsheet9.2!N3091,0)+IF(IncludeDeal5,Spreadsheet9.2!N4093,0)","v":2016130},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1087,0)+IF(IncludeDeal2,Spreadsheet9.2!O2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2089,0)+IF(IncludeDeal4,Spreadsheet9.2!O3091,0)+IF(IncludeDeal5,Spreadsheet9.2!O4093,0)","v":999709.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1087,0)+IF(IncludeDeal2,Spreadsheet9.2!P2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2089,0)+IF(IncludeDeal4,Spreadsheet9.2!P3091,0)+IF(IncludeDeal5,Spreadsheet9.2!P4093,0)","v":1346562.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1087,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2089,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3091,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4093,0)","v":1661069.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1087,0)+IF(IncludeDeal2,Spreadsheet9.2!R2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2089,0)+IF(IncludeDeal4,Spreadsheet9.2!R3091,0)+IF(IncludeDeal5,Spreadsheet9.2!R4093,0)","v":851455.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1087,0)+IF(IncludeDeal2,Spreadsheet9.2!S2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2089,0)+IF(IncludeDeal4,Spreadsheet9.2!S3091,0)+IF(IncludeDeal5,Spreadsheet9.2!S4093,0)","v":1398630.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1087,0)+IF(IncludeDeal2,Spreadsheet9.2!T2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2089,0)+IF(IncludeDeal4,Spreadsheet9.2!T3091,0)+IF(IncludeDeal5,Spreadsheet9.2!T4093,0)","v":1101866.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1087,0)+IF(IncludeDeal2,Spreadsheet9.2!U2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2089,0)+IF(IncludeDeal4,Spreadsheet9.2!U3091,0)+IF(IncludeDeal5,Spreadsheet9.2!U4093,0)","v":-569944.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1087,0)+IF(IncludeDeal2,Spreadsheet9.2!V2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2089,0)+IF(IncludeDeal4,Spreadsheet9.2!V3091,0)+IF(IncludeDeal5,Spreadsheet9.2!V4093,0)","v":-258010.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1087,0)+IF(IncludeDeal2,Spreadsheet9.2!W2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2089,0)+IF(IncludeDeal4,Spreadsheet9.2!W3091,0)+IF(IncludeDeal5,Spreadsheet9.2!W4093,0)","v":-536247.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1087,0)+IF(IncludeDeal2,Spreadsheet9.2!X2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2089,0)+IF(IncludeDeal4,Spreadsheet9.2!X3091,0)+IF(IncludeDeal5,Spreadsheet9.2!X4093,0)","v":-1438895.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1087,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2089,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3091,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4093,0)","v":-1116203.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1087,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2089,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3091,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4093,0)","v":-784870.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4093,0)","v":42995.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4093,0)","v":-29155.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4093,0)","v":286740},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4093,0)","v":55177.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4093,0)","v":976772.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4093,0)","v":406903.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4093,0)","v":1301924.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4093,0)","v":2082782.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4093,0)","v":2980963.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4093,0)","v":1653363.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4093,0)","v":3364772.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4093,0)","v":2995382.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4093,0)","v":2933440.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4093,0)","v":3302562.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4093,0)","v":3970360.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4093,0)","v":4437340.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4093,0)","v":2928403.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4093,0)","v":2255793.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4093,0)","v":2912718.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4093,0)","v":1694771.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4093,0)","v":2205430.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4093,0)","v":2328562.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4093,0)","v":2010347.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4093,0)","v":1751771.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4093,0)","v":1551205.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3091,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4093,0)","v":1173934.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4093,0)","v":795081.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4093,0)","v":730292.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4093,0)","v":586421.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4093,0)","v":544935.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4093,0)","v":446488.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4093,0)","v":374731.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4093,0)","v":279898.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4093,0)","v":216813},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4093,0)","v":96611.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4093,0)","v":17542.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4093,0)","v":-13914.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4093,0)","v":-23409.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4093,0)","v":-23441.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4093,0)","v":-23475.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2089,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3091,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4093,0)","v":-23495.8}]
[null,"Simulation 52",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1088,0)+IF(IncludeDeal2,Spreadsheet9.2!C2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2090,0)+IF(IncludeDeal4,Spreadsheet9.2!C3092,0)+IF(IncludeDeal5,Spreadsheet9.2!C4094,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1088,0)+IF(IncludeDeal2,Spreadsheet9.2!D2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2090,0)+IF(IncludeDeal4,Spreadsheet9.2!D3092,0)+IF(IncludeDeal5,Spreadsheet9.2!D4094,0)","v":-80878.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1088,0)+IF(IncludeDeal2,Spreadsheet9.2!E2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2090,0)+IF(IncludeDeal4,Spreadsheet9.2!E3092,0)+IF(IncludeDeal5,Spreadsheet9.2!E4094,0)","v":-32536.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1088,0)+IF(IncludeDeal2,Spreadsheet9.2!F2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2090,0)+IF(IncludeDeal4,Spreadsheet9.2!F3092,0)+IF(IncludeDeal5,Spreadsheet9.2!F4094,0)","v":-330632.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1088,0)+IF(IncludeDeal2,Spreadsheet9.2!G2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2090,0)+IF(IncludeDeal4,Spreadsheet9.2!G3092,0)+IF(IncludeDeal5,Spreadsheet9.2!G4094,0)","v":-706540},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1088,0)+IF(IncludeDeal2,Spreadsheet9.2!H2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2090,0)+IF(IncludeDeal4,Spreadsheet9.2!H3092,0)+IF(IncludeDeal5,Spreadsheet9.2!H4094,0)","v":-1249732.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1088,0)+IF(IncludeDeal2,Spreadsheet9.2!I2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2090,0)+IF(IncludeDeal4,Spreadsheet9.2!I3092,0)+IF(IncludeDeal5,Spreadsheet9.2!I4094,0)","v":257057.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1088,0)+IF(IncludeDeal2,Spreadsheet9.2!J2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2090,0)+IF(IncludeDeal4,Spreadsheet9.2!J3092,0)+IF(IncludeDeal5,Spreadsheet9.2!J4094,0)","v":52708.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1088,0)+IF(IncludeDeal2,Spreadsheet9.2!K2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2090,0)+IF(IncludeDeal4,Spreadsheet9.2!K3092,0)+IF(IncludeDeal5,Spreadsheet9.2!K4094,0)","v":839824},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1088,0)+IF(IncludeDeal2,Spreadsheet9.2!L2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2090,0)+IF(IncludeDeal4,Spreadsheet9.2!L3092,0)+IF(IncludeDeal5,Spreadsheet9.2!L4094,0)","v":-617474.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1088,0)+IF(IncludeDeal2,Spreadsheet9.2!M2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2090,0)+IF(IncludeDeal4,Spreadsheet9.2!M3092,0)+IF(IncludeDeal5,Spreadsheet9.2!M4094,0)","v":-1333638.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1088,0)+IF(IncludeDeal2,Spreadsheet9.2!N2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2090,0)+IF(IncludeDeal4,Spreadsheet9.2!N3092,0)+IF(IncludeDeal5,Spreadsheet9.2!N4094,0)","v":-1244861.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1088,0)+IF(IncludeDeal2,Spreadsheet9.2!O2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2090,0)+IF(IncludeDeal4,Spreadsheet9.2!O3092,0)+IF(IncludeDeal5,Spreadsheet9.2!O4094,0)","v":-846308},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1088,0)+IF(IncludeDeal2,Spreadsheet9.2!P2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2090,0)+IF(IncludeDeal4,Spreadsheet9.2!P3092,0)+IF(IncludeDeal5,Spreadsheet9.2!P4094,0)","v":-2005342.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1088,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2090,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3092,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4094,0)","v":-2198416.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1088,0)+IF(IncludeDeal2,Spreadsheet9.2!R2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2090,0)+IF(IncludeDeal4,Spreadsheet9.2!R3092,0)+IF(IncludeDeal5,Spreadsheet9.2!R4094,0)","v":-2239759},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1088,0)+IF(IncludeDeal2,Spreadsheet9.2!S2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2090,0)+IF(IncludeDeal4,Spreadsheet9.2!S3092,0)+IF(IncludeDeal5,Spreadsheet9.2!S4094,0)","v":-2453469.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1088,0)+IF(IncludeDeal2,Spreadsheet9.2!T2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2090,0)+IF(IncludeDeal4,Spreadsheet9.2!T3092,0)+IF(IncludeDeal5,Spreadsheet9.2!T4094,0)","v":-2603316.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1088,0)+IF(IncludeDeal2,Spreadsheet9.2!U2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2090,0)+IF(IncludeDeal4,Spreadsheet9.2!U3092,0)+IF(IncludeDeal5,Spreadsheet9.2!U4094,0)","v":-2817673.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1088,0)+IF(IncludeDeal2,Spreadsheet9.2!V2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2090,0)+IF(IncludeDeal4,Spreadsheet9.2!V3092,0)+IF(IncludeDeal5,Spreadsheet9.2!V4094,0)","v":-2848635},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1088,0)+IF(IncludeDeal2,Spreadsheet9.2!W2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2090,0)+IF(IncludeDeal4,Spreadsheet9.2!W3092,0)+IF(IncludeDeal5,Spreadsheet9.2!W4094,0)","v":-2909364.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1088,0)+IF(IncludeDeal2,Spreadsheet9.2!X2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2090,0)+IF(IncludeDeal4,Spreadsheet9.2!X3092,0)+IF(IncludeDeal5,Spreadsheet9.2!X4094,0)","v":-2727104.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1088,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2090,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3092,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4094,0)","v":-2673386.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1088,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2090,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3092,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4094,0)","v":-2413951.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4094,0)","v":-1958270.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4094,0)","v":-1350977.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4094,0)","v":-925364.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4094,0)","v":-448273.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4094,0)","v":52959.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4094,0)","v":618513.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4094,0)","v":1955528.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4094,0)","v":2115405.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4094,0)","v":2336717.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4094,0)","v":2352798.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4094,0)","v":2296614.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4094,0)","v":3022751.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4094,0)","v":2214568.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4094,0)","v":2418128.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4094,0)","v":3926452},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4094,0)","v":3771891.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4094,0)","v":4933181.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4094,0)","v":4863478.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4094,0)","v":4064781.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4094,0)","v":2763496.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4094,0)","v":2697622},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4094,0)","v":2445958},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4094,0)","v":1761363.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4094,0)","v":1694417.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4094,0)","v":2027869.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3092,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4094,0)","v":1874300.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4094,0)","v":1459508.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4094,0)","v":843564.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4094,0)","v":489992},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4094,0)","v":353434.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4094,0)","v":196628.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4094,0)","v":209655.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4094,0)","v":117231.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4094,0)","v":5704.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4094,0)","v":21971.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4094,0)","v":-57837.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4094,0)","v":-155769.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4094,0)","v":-100789.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4094,0)","v":-100939.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4094,0)","v":-101045},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2090,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3092,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4094,0)","v":-101093.5}]
[null,"Simulation 53",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1089,0)+IF(IncludeDeal2,Spreadsheet9.2!C2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2091,0)+IF(IncludeDeal4,Spreadsheet9.2!C3093,0)+IF(IncludeDeal5,Spreadsheet9.2!C4095,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1089,0)+IF(IncludeDeal2,Spreadsheet9.2!D2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2091,0)+IF(IncludeDeal4,Spreadsheet9.2!D3093,0)+IF(IncludeDeal5,Spreadsheet9.2!D4095,0)","v":115876.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1089,0)+IF(IncludeDeal2,Spreadsheet9.2!E2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2091,0)+IF(IncludeDeal4,Spreadsheet9.2!E3093,0)+IF(IncludeDeal5,Spreadsheet9.2!E4095,0)","v":-400306.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1089,0)+IF(IncludeDeal2,Spreadsheet9.2!F2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2091,0)+IF(IncludeDeal4,Spreadsheet9.2!F3093,0)+IF(IncludeDeal5,Spreadsheet9.2!F4095,0)","v":-60065.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1089,0)+IF(IncludeDeal2,Spreadsheet9.2!G2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2091,0)+IF(IncludeDeal4,Spreadsheet9.2!G3093,0)+IF(IncludeDeal5,Spreadsheet9.2!G4095,0)","v":-669229.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1089,0)+IF(IncludeDeal2,Spreadsheet9.2!H2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2091,0)+IF(IncludeDeal4,Spreadsheet9.2!H3093,0)+IF(IncludeDeal5,Spreadsheet9.2!H4095,0)","v":-716459},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1089,0)+IF(IncludeDeal2,Spreadsheet9.2!I2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2091,0)+IF(IncludeDeal4,Spreadsheet9.2!I3093,0)+IF(IncludeDeal5,Spreadsheet9.2!I4095,0)","v":-1271426.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1089,0)+IF(IncludeDeal2,Spreadsheet9.2!J2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2091,0)+IF(IncludeDeal4,Spreadsheet9.2!J3093,0)+IF(IncludeDeal5,Spreadsheet9.2!J4095,0)","v":70671.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1089,0)+IF(IncludeDeal2,Spreadsheet9.2!K2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2091,0)+IF(IncludeDeal4,Spreadsheet9.2!K3093,0)+IF(IncludeDeal5,Spreadsheet9.2!K4095,0)","v":91325},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1089,0)+IF(IncludeDeal2,Spreadsheet9.2!L2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2091,0)+IF(IncludeDeal4,Spreadsheet9.2!L3093,0)+IF(IncludeDeal5,Spreadsheet9.2!L4095,0)","v":-92849.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1089,0)+IF(IncludeDeal2,Spreadsheet9.2!M2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2091,0)+IF(IncludeDeal4,Spreadsheet9.2!M3093,0)+IF(IncludeDeal5,Spreadsheet9.2!M4095,0)","v":1818694.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1089,0)+IF(IncludeDeal2,Spreadsheet9.2!N2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2091,0)+IF(IncludeDeal4,Spreadsheet9.2!N3093,0)+IF(IncludeDeal5,Spreadsheet9.2!N4095,0)","v":2146478.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1089,0)+IF(IncludeDeal2,Spreadsheet9.2!O2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2091,0)+IF(IncludeDeal4,Spreadsheet9.2!O3093,0)+IF(IncludeDeal5,Spreadsheet9.2!O4095,0)","v":706254.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1089,0)+IF(IncludeDeal2,Spreadsheet9.2!P2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2091,0)+IF(IncludeDeal4,Spreadsheet9.2!P3093,0)+IF(IncludeDeal5,Spreadsheet9.2!P4095,0)","v":1231121.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1089,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2091,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3093,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4095,0)","v":835086.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1089,0)+IF(IncludeDeal2,Spreadsheet9.2!R2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2091,0)+IF(IncludeDeal4,Spreadsheet9.2!R3093,0)+IF(IncludeDeal5,Spreadsheet9.2!R4095,0)","v":534424.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1089,0)+IF(IncludeDeal2,Spreadsheet9.2!S2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2091,0)+IF(IncludeDeal4,Spreadsheet9.2!S3093,0)+IF(IncludeDeal5,Spreadsheet9.2!S4095,0)","v":-644605.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1089,0)+IF(IncludeDeal2,Spreadsheet9.2!T2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2091,0)+IF(IncludeDeal4,Spreadsheet9.2!T3093,0)+IF(IncludeDeal5,Spreadsheet9.2!T4095,0)","v":-160614.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1089,0)+IF(IncludeDeal2,Spreadsheet9.2!U2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2091,0)+IF(IncludeDeal4,Spreadsheet9.2!U3093,0)+IF(IncludeDeal5,Spreadsheet9.2!U4095,0)","v":80688.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1089,0)+IF(IncludeDeal2,Spreadsheet9.2!V2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2091,0)+IF(IncludeDeal4,Spreadsheet9.2!V3093,0)+IF(IncludeDeal5,Spreadsheet9.2!V4095,0)","v":712365.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1089,0)+IF(IncludeDeal2,Spreadsheet9.2!W2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2091,0)+IF(IncludeDeal4,Spreadsheet9.2!W3093,0)+IF(IncludeDeal5,Spreadsheet9.2!W4095,0)","v":128010.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1089,0)+IF(IncludeDeal2,Spreadsheet9.2!X2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2091,0)+IF(IncludeDeal4,Spreadsheet9.2!X3093,0)+IF(IncludeDeal5,Spreadsheet9.2!X4095,0)","v":127547.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1089,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2091,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3093,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4095,0)","v":-720856.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1089,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2091,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3093,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4095,0)","v":-1201065.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4095,0)","v":-1260796.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4095,0)","v":-1262210.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4095,0)","v":-1754122.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4095,0)","v":-1836561.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4095,0)","v":-1451789},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4095,0)","v":-1626185.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4095,0)","v":-1708699.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4095,0)","v":-1501643},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4095,0)","v":-1553687.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4095,0)","v":-1935126.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4095,0)","v":-1833348.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4095,0)","v":-1889126.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4095,0)","v":-1797506.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4095,0)","v":-1534757.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4095,0)","v":-1661835.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4095,0)","v":-1408839},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4095,0)","v":-1394455.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4095,0)","v":-1356457.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4095,0)","v":-1067365.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4095,0)","v":-1040814.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4095,0)","v":-906046.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4095,0)","v":-1050376.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4095,0)","v":-702986.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4095,0)","v":-512836.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4095,0)","v":-471944},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3093,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4095,0)","v":-204959.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4095,0)","v":-159067.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4095,0)","v":-133250.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4095,0)","v":4051.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4095,0)","v":-78906.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4095,0)","v":-166402.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4095,0)","v":-85436},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4095,0)","v":-120232.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4095,0)","v":-173894.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4095,0)","v":-124978.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4095,0)","v":-147392.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4095,0)","v":-194860.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4095,0)","v":-92497.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4095,0)","v":-92610.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4095,0)","v":-92716.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2091,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3093,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4095,0)","v":-92776.9}]
[null,"Simulation 54",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1090,0)+IF(IncludeDeal2,Spreadsheet9.2!C2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2092,0)+IF(IncludeDeal4,Spreadsheet9.2!C3094,0)+IF(IncludeDeal5,Spreadsheet9.2!C4096,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1090,0)+IF(IncludeDeal2,Spreadsheet9.2!D2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2092,0)+IF(IncludeDeal4,Spreadsheet9.2!D3094,0)+IF(IncludeDeal5,Spreadsheet9.2!D4096,0)","v":223709},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1090,0)+IF(IncludeDeal2,Spreadsheet9.2!E2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2092,0)+IF(IncludeDeal4,Spreadsheet9.2!E3094,0)+IF(IncludeDeal5,Spreadsheet9.2!E4096,0)","v":-436018.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1090,0)+IF(IncludeDeal2,Spreadsheet9.2!F2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2092,0)+IF(IncludeDeal4,Spreadsheet9.2!F3094,0)+IF(IncludeDeal5,Spreadsheet9.2!F4096,0)","v":-263700.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1090,0)+IF(IncludeDeal2,Spreadsheet9.2!G2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2092,0)+IF(IncludeDeal4,Spreadsheet9.2!G3094,0)+IF(IncludeDeal5,Spreadsheet9.2!G4096,0)","v":-578348},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1090,0)+IF(IncludeDeal2,Spreadsheet9.2!H2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2092,0)+IF(IncludeDeal4,Spreadsheet9.2!H3094,0)+IF(IncludeDeal5,Spreadsheet9.2!H4096,0)","v":-598851.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1090,0)+IF(IncludeDeal2,Spreadsheet9.2!I2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2092,0)+IF(IncludeDeal4,Spreadsheet9.2!I3094,0)+IF(IncludeDeal5,Spreadsheet9.2!I4096,0)","v":-757210.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1090,0)+IF(IncludeDeal2,Spreadsheet9.2!J2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2092,0)+IF(IncludeDeal4,Spreadsheet9.2!J3094,0)+IF(IncludeDeal5,Spreadsheet9.2!J4096,0)","v":-1452861.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1090,0)+IF(IncludeDeal2,Spreadsheet9.2!K2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2092,0)+IF(IncludeDeal4,Spreadsheet9.2!K3094,0)+IF(IncludeDeal5,Spreadsheet9.2!K4096,0)","v":-771541.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1090,0)+IF(IncludeDeal2,Spreadsheet9.2!L2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2092,0)+IF(IncludeDeal4,Spreadsheet9.2!L3094,0)+IF(IncludeDeal5,Spreadsheet9.2!L4096,0)","v":-225907.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1090,0)+IF(IncludeDeal2,Spreadsheet9.2!M2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2092,0)+IF(IncludeDeal4,Spreadsheet9.2!M3094,0)+IF(IncludeDeal5,Spreadsheet9.2!M4096,0)","v":-736459.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1090,0)+IF(IncludeDeal2,Spreadsheet9.2!N2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2092,0)+IF(IncludeDeal4,Spreadsheet9.2!N3094,0)+IF(IncludeDeal5,Spreadsheet9.2!N4096,0)","v":-1348570.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1090,0)+IF(IncludeDeal2,Spreadsheet9.2!O2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2092,0)+IF(IncludeDeal4,Spreadsheet9.2!O3094,0)+IF(IncludeDeal5,Spreadsheet9.2!O4096,0)","v":-1047565.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1090,0)+IF(IncludeDeal2,Spreadsheet9.2!P2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2092,0)+IF(IncludeDeal4,Spreadsheet9.2!P3094,0)+IF(IncludeDeal5,Spreadsheet9.2!P4096,0)","v":-28608.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1090,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2092,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3094,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4096,0)","v":480954},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1090,0)+IF(IncludeDeal2,Spreadsheet9.2!R2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2092,0)+IF(IncludeDeal4,Spreadsheet9.2!R3094,0)+IF(IncludeDeal5,Spreadsheet9.2!R4096,0)","v":-15307.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1090,0)+IF(IncludeDeal2,Spreadsheet9.2!S2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2092,0)+IF(IncludeDeal4,Spreadsheet9.2!S3094,0)+IF(IncludeDeal5,Spreadsheet9.2!S4096,0)","v":1542786},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1090,0)+IF(IncludeDeal2,Spreadsheet9.2!T2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2092,0)+IF(IncludeDeal4,Spreadsheet9.2!T3094,0)+IF(IncludeDeal5,Spreadsheet9.2!T4096,0)","v":750904.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1090,0)+IF(IncludeDeal2,Spreadsheet9.2!U2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2092,0)+IF(IncludeDeal4,Spreadsheet9.2!U3094,0)+IF(IncludeDeal5,Spreadsheet9.2!U4096,0)","v":914376.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1090,0)+IF(IncludeDeal2,Spreadsheet9.2!V2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2092,0)+IF(IncludeDeal4,Spreadsheet9.2!V3094,0)+IF(IncludeDeal5,Spreadsheet9.2!V4096,0)","v":-254940.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1090,0)+IF(IncludeDeal2,Spreadsheet9.2!W2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2092,0)+IF(IncludeDeal4,Spreadsheet9.2!W3094,0)+IF(IncludeDeal5,Spreadsheet9.2!W4096,0)","v":323115.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1090,0)+IF(IncludeDeal2,Spreadsheet9.2!X2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2092,0)+IF(IncludeDeal4,Spreadsheet9.2!X3094,0)+IF(IncludeDeal5,Spreadsheet9.2!X4096,0)","v":687796.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1090,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2092,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3094,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4096,0)","v":961192.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1090,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2092,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3094,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4096,0)","v":1395205.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4096,0)","v":-169089.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4096,0)","v":-277967.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4096,0)","v":-286919.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4096,0)","v":-40193.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4096,0)","v":-151491.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4096,0)","v":-699430},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4096,0)","v":-658786.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4096,0)","v":-783610.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4096,0)","v":-767543.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4096,0)","v":-1004289.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4096,0)","v":-1316420.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4096,0)","v":-1481535.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4096,0)","v":-1416817.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4096,0)","v":-1304126.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4096,0)","v":-1325159.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4096,0)","v":-1610642.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4096,0)","v":-1366387.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4096,0)","v":-1282455.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4096,0)","v":-1279450.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4096,0)","v":-1007352.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4096,0)","v":-857451.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4096,0)","v":-851391.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4096,0)","v":-672576},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4096,0)","v":-580418.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4096,0)","v":-486731.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3094,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4096,0)","v":-254816.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4096,0)","v":-83640.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4096,0)","v":-1585.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4096,0)","v":150489.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4096,0)","v":20504.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4096,0)","v":-88939.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4096,0)","v":-64994.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4096,0)","v":-125853.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4096,0)","v":-246965.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4096,0)","v":-192878.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4096,0)","v":-204862.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4096,0)","v":-250282.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4096,0)","v":-136721.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4096,0)","v":-136911.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4096,0)","v":-137033.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2092,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3094,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4096,0)","v":-137086.29999999999}]
[null,"Simulation 55",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1091,0)+IF(IncludeDeal2,Spreadsheet9.2!C2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2093,0)+IF(IncludeDeal4,Spreadsheet9.2!C3095,0)+IF(IncludeDeal5,Spreadsheet9.2!C4097,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1091,0)+IF(IncludeDeal2,Spreadsheet9.2!D2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2093,0)+IF(IncludeDeal4,Spreadsheet9.2!D3095,0)+IF(IncludeDeal5,Spreadsheet9.2!D4097,0)","v":-7293.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1091,0)+IF(IncludeDeal2,Spreadsheet9.2!E2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2093,0)+IF(IncludeDeal4,Spreadsheet9.2!E3095,0)+IF(IncludeDeal5,Spreadsheet9.2!E4097,0)","v":-883646.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1091,0)+IF(IncludeDeal2,Spreadsheet9.2!F2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2093,0)+IF(IncludeDeal4,Spreadsheet9.2!F3095,0)+IF(IncludeDeal5,Spreadsheet9.2!F4097,0)","v":-1354053.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1091,0)+IF(IncludeDeal2,Spreadsheet9.2!G2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2093,0)+IF(IncludeDeal4,Spreadsheet9.2!G3095,0)+IF(IncludeDeal5,Spreadsheet9.2!G4097,0)","v":-1852137.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1091,0)+IF(IncludeDeal2,Spreadsheet9.2!H2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2093,0)+IF(IncludeDeal4,Spreadsheet9.2!H3095,0)+IF(IncludeDeal5,Spreadsheet9.2!H4097,0)","v":-992535.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1091,0)+IF(IncludeDeal2,Spreadsheet9.2!I2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2093,0)+IF(IncludeDeal4,Spreadsheet9.2!I3095,0)+IF(IncludeDeal5,Spreadsheet9.2!I4097,0)","v":-1496480.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1091,0)+IF(IncludeDeal2,Spreadsheet9.2!J2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2093,0)+IF(IncludeDeal4,Spreadsheet9.2!J3095,0)+IF(IncludeDeal5,Spreadsheet9.2!J4097,0)","v":-1836603.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1091,0)+IF(IncludeDeal2,Spreadsheet9.2!K2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2093,0)+IF(IncludeDeal4,Spreadsheet9.2!K3095,0)+IF(IncludeDeal5,Spreadsheet9.2!K4097,0)","v":-1117830.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1091,0)+IF(IncludeDeal2,Spreadsheet9.2!L2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2093,0)+IF(IncludeDeal4,Spreadsheet9.2!L3095,0)+IF(IncludeDeal5,Spreadsheet9.2!L4097,0)","v":-1247322.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1091,0)+IF(IncludeDeal2,Spreadsheet9.2!M2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2093,0)+IF(IncludeDeal4,Spreadsheet9.2!M3095,0)+IF(IncludeDeal5,Spreadsheet9.2!M4097,0)","v":-1748206.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1091,0)+IF(IncludeDeal2,Spreadsheet9.2!N2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2093,0)+IF(IncludeDeal4,Spreadsheet9.2!N3095,0)+IF(IncludeDeal5,Spreadsheet9.2!N4097,0)","v":-440732.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1091,0)+IF(IncludeDeal2,Spreadsheet9.2!O2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2093,0)+IF(IncludeDeal4,Spreadsheet9.2!O3095,0)+IF(IncludeDeal5,Spreadsheet9.2!O4097,0)","v":-174730.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1091,0)+IF(IncludeDeal2,Spreadsheet9.2!P2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2093,0)+IF(IncludeDeal4,Spreadsheet9.2!P3095,0)+IF(IncludeDeal5,Spreadsheet9.2!P4097,0)","v":623343.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1091,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2093,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3095,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4097,0)","v":812416.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1091,0)+IF(IncludeDeal2,Spreadsheet9.2!R2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2093,0)+IF(IncludeDeal4,Spreadsheet9.2!R3095,0)+IF(IncludeDeal5,Spreadsheet9.2!R4097,0)","v":318413},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1091,0)+IF(IncludeDeal2,Spreadsheet9.2!S2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2093,0)+IF(IncludeDeal4,Spreadsheet9.2!S3095,0)+IF(IncludeDeal5,Spreadsheet9.2!S4097,0)","v":959604.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1091,0)+IF(IncludeDeal2,Spreadsheet9.2!T2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2093,0)+IF(IncludeDeal4,Spreadsheet9.2!T3095,0)+IF(IncludeDeal5,Spreadsheet9.2!T4097,0)","v":1024671.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1091,0)+IF(IncludeDeal2,Spreadsheet9.2!U2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2093,0)+IF(IncludeDeal4,Spreadsheet9.2!U3095,0)+IF(IncludeDeal5,Spreadsheet9.2!U4097,0)","v":1312681},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1091,0)+IF(IncludeDeal2,Spreadsheet9.2!V2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2093,0)+IF(IncludeDeal4,Spreadsheet9.2!V3095,0)+IF(IncludeDeal5,Spreadsheet9.2!V4097,0)","v":2454183.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1091,0)+IF(IncludeDeal2,Spreadsheet9.2!W2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2093,0)+IF(IncludeDeal4,Spreadsheet9.2!W3095,0)+IF(IncludeDeal5,Spreadsheet9.2!W4097,0)","v":3368676.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1091,0)+IF(IncludeDeal2,Spreadsheet9.2!X2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2093,0)+IF(IncludeDeal4,Spreadsheet9.2!X3095,0)+IF(IncludeDeal5,Spreadsheet9.2!X4097,0)","v":2300206.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1091,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2093,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3095,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4097,0)","v":4136867},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1091,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2093,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3095,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4097,0)","v":4572666},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4097,0)","v":3554552.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4097,0)","v":3861887},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4097,0)","v":3536640.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4097,0)","v":3458438.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4097,0)","v":2294412.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4097,0)","v":2440852.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4097,0)","v":2288512.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4097,0)","v":2548417.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4097,0)","v":3470604.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4097,0)","v":4309382.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4097,0)","v":4749832.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4097,0)","v":4299142.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4097,0)","v":4228306.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4097,0)","v":5501183},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4097,0)","v":4552043.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4097,0)","v":6625327.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4097,0)","v":7130640},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4097,0)","v":6360064.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4097,0)","v":6499759},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4097,0)","v":6599773.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4097,0)","v":5820798},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4097,0)","v":4019971.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4097,0)","v":3157151.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4097,0)","v":2566745.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4097,0)","v":1955034.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3095,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4097,0)","v":1647242.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4097,0)","v":1351006.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4097,0)","v":998534.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4097,0)","v":613354.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4097,0)","v":518807.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4097,0)","v":401183.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4097,0)","v":297132.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4097,0)","v":194157.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4097,0)","v":121458.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4097,0)","v":50589.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4097,0)","v":46085.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4097,0)","v":17055.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4097,0)","v":-30471.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4097,0)","v":-30514.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4097,0)","v":-30558.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2093,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3095,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4097,0)","v":-30585.599999999999}]
[null,"Simulation 56",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1092,0)+IF(IncludeDeal2,Spreadsheet9.2!C2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2094,0)+IF(IncludeDeal4,Spreadsheet9.2!C3096,0)+IF(IncludeDeal5,Spreadsheet9.2!C4098,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1092,0)+IF(IncludeDeal2,Spreadsheet9.2!D2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2094,0)+IF(IncludeDeal4,Spreadsheet9.2!D3096,0)+IF(IncludeDeal5,Spreadsheet9.2!D4098,0)","v":-276818.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1092,0)+IF(IncludeDeal2,Spreadsheet9.2!E2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2094,0)+IF(IncludeDeal4,Spreadsheet9.2!E3096,0)+IF(IncludeDeal5,Spreadsheet9.2!E4098,0)","v":-392978.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1092,0)+IF(IncludeDeal2,Spreadsheet9.2!F2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2094,0)+IF(IncludeDeal4,Spreadsheet9.2!F3096,0)+IF(IncludeDeal5,Spreadsheet9.2!F4098,0)","v":-86604.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1092,0)+IF(IncludeDeal2,Spreadsheet9.2!G2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2094,0)+IF(IncludeDeal4,Spreadsheet9.2!G3096,0)+IF(IncludeDeal5,Spreadsheet9.2!G4098,0)","v":-579817.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1092,0)+IF(IncludeDeal2,Spreadsheet9.2!H2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2094,0)+IF(IncludeDeal4,Spreadsheet9.2!H3096,0)+IF(IncludeDeal5,Spreadsheet9.2!H4098,0)","v":-192267.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1092,0)+IF(IncludeDeal2,Spreadsheet9.2!I2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2094,0)+IF(IncludeDeal4,Spreadsheet9.2!I3096,0)+IF(IncludeDeal5,Spreadsheet9.2!I4098,0)","v":542223.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1092,0)+IF(IncludeDeal2,Spreadsheet9.2!J2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2094,0)+IF(IncludeDeal4,Spreadsheet9.2!J3096,0)+IF(IncludeDeal5,Spreadsheet9.2!J4098,0)","v":1926721},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1092,0)+IF(IncludeDeal2,Spreadsheet9.2!K2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2094,0)+IF(IncludeDeal4,Spreadsheet9.2!K3096,0)+IF(IncludeDeal5,Spreadsheet9.2!K4098,0)","v":1377162.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1092,0)+IF(IncludeDeal2,Spreadsheet9.2!L2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2094,0)+IF(IncludeDeal4,Spreadsheet9.2!L3096,0)+IF(IncludeDeal5,Spreadsheet9.2!L4098,0)","v":1448196.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1092,0)+IF(IncludeDeal2,Spreadsheet9.2!M2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2094,0)+IF(IncludeDeal4,Spreadsheet9.2!M3096,0)+IF(IncludeDeal5,Spreadsheet9.2!M4098,0)","v":1577194.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1092,0)+IF(IncludeDeal2,Spreadsheet9.2!N2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2094,0)+IF(IncludeDeal4,Spreadsheet9.2!N3096,0)+IF(IncludeDeal5,Spreadsheet9.2!N4098,0)","v":1352359.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1092,0)+IF(IncludeDeal2,Spreadsheet9.2!O2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2094,0)+IF(IncludeDeal4,Spreadsheet9.2!O3096,0)+IF(IncludeDeal5,Spreadsheet9.2!O4098,0)","v":1083669.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1092,0)+IF(IncludeDeal2,Spreadsheet9.2!P2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2094,0)+IF(IncludeDeal4,Spreadsheet9.2!P3096,0)+IF(IncludeDeal5,Spreadsheet9.2!P4098,0)","v":451874},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1092,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2094,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3096,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4098,0)","v":230759.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1092,0)+IF(IncludeDeal2,Spreadsheet9.2!R2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2094,0)+IF(IncludeDeal4,Spreadsheet9.2!R3096,0)+IF(IncludeDeal5,Spreadsheet9.2!R4098,0)","v":-542227.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1092,0)+IF(IncludeDeal2,Spreadsheet9.2!S2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2094,0)+IF(IncludeDeal4,Spreadsheet9.2!S3096,0)+IF(IncludeDeal5,Spreadsheet9.2!S4098,0)","v":-540678.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1092,0)+IF(IncludeDeal2,Spreadsheet9.2!T2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2094,0)+IF(IncludeDeal4,Spreadsheet9.2!T3096,0)+IF(IncludeDeal5,Spreadsheet9.2!T4098,0)","v":-915311.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1092,0)+IF(IncludeDeal2,Spreadsheet9.2!U2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2094,0)+IF(IncludeDeal4,Spreadsheet9.2!U3096,0)+IF(IncludeDeal5,Spreadsheet9.2!U4098,0)","v":-676722},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1092,0)+IF(IncludeDeal2,Spreadsheet9.2!V2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2094,0)+IF(IncludeDeal4,Spreadsheet9.2!V3096,0)+IF(IncludeDeal5,Spreadsheet9.2!V4098,0)","v":91516.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1092,0)+IF(IncludeDeal2,Spreadsheet9.2!W2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2094,0)+IF(IncludeDeal4,Spreadsheet9.2!W3096,0)+IF(IncludeDeal5,Spreadsheet9.2!W4098,0)","v":-996533.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1092,0)+IF(IncludeDeal2,Spreadsheet9.2!X2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2094,0)+IF(IncludeDeal4,Spreadsheet9.2!X3096,0)+IF(IncludeDeal5,Spreadsheet9.2!X4098,0)","v":-1154904.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1092,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2094,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3096,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4098,0)","v":-1447776.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1092,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2094,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3096,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4098,0)","v":-400042.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4098,0)","v":-384506},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4098,0)","v":-393870.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4098,0)","v":623198.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4098,0)","v":689267.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4098,0)","v":496470.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4098,0)","v":507662.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4098,0)","v":253281.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4098,0)","v":69454.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4098,0)","v":253741.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4098,0)","v":609197},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4098,0)","v":951802.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4098,0)","v":262254.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4098,0)","v":373220.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4098,0)","v":-277239.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4098,0)","v":-158822.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4098,0)","v":-528047.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4098,0)","v":-651658.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4098,0)","v":-70686.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4098,0)","v":-200213.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4098,0)","v":-11108.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4098,0)","v":192695.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4098,0)","v":3921.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4098,0)","v":78622.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4098,0)","v":-3126.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4098,0)","v":90389.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3096,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4098,0)","v":207715.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4098,0)","v":151564.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4098,0)","v":140705.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4098,0)","v":237790.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4098,0)","v":130477.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4098,0)","v":5164.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4098,0)","v":-19903.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4098,0)","v":-66701.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4098,0)","v":-128334.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4098,0)","v":-65851.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4098,0)","v":-125380.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4098,0)","v":-180154.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4098,0)","v":-98038.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4098,0)","v":-98176.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4098,0)","v":-98281.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2094,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3096,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4098,0)","v":-98335.4}]
[null,"Simulation 57",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1093,0)+IF(IncludeDeal2,Spreadsheet9.2!C2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2095,0)+IF(IncludeDeal4,Spreadsheet9.2!C3097,0)+IF(IncludeDeal5,Spreadsheet9.2!C4099,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1093,0)+IF(IncludeDeal2,Spreadsheet9.2!D2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2095,0)+IF(IncludeDeal4,Spreadsheet9.2!D3097,0)+IF(IncludeDeal5,Spreadsheet9.2!D4099,0)","v":-152630},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1093,0)+IF(IncludeDeal2,Spreadsheet9.2!E2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2095,0)+IF(IncludeDeal4,Spreadsheet9.2!E3097,0)+IF(IncludeDeal5,Spreadsheet9.2!E4099,0)","v":-843716.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1093,0)+IF(IncludeDeal2,Spreadsheet9.2!F2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2095,0)+IF(IncludeDeal4,Spreadsheet9.2!F3097,0)+IF(IncludeDeal5,Spreadsheet9.2!F4099,0)","v":-1054382.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1093,0)+IF(IncludeDeal2,Spreadsheet9.2!G2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2095,0)+IF(IncludeDeal4,Spreadsheet9.2!G3097,0)+IF(IncludeDeal5,Spreadsheet9.2!G4099,0)","v":-1609120.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1093,0)+IF(IncludeDeal2,Spreadsheet9.2!H2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2095,0)+IF(IncludeDeal4,Spreadsheet9.2!H3097,0)+IF(IncludeDeal5,Spreadsheet9.2!H4099,0)","v":-1575821},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1093,0)+IF(IncludeDeal2,Spreadsheet9.2!I2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2095,0)+IF(IncludeDeal4,Spreadsheet9.2!I3097,0)+IF(IncludeDeal5,Spreadsheet9.2!I4099,0)","v":-1945391.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1093,0)+IF(IncludeDeal2,Spreadsheet9.2!J2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2095,0)+IF(IncludeDeal4,Spreadsheet9.2!J3097,0)+IF(IncludeDeal5,Spreadsheet9.2!J4099,0)","v":-1538604.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1093,0)+IF(IncludeDeal2,Spreadsheet9.2!K2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2095,0)+IF(IncludeDeal4,Spreadsheet9.2!K3097,0)+IF(IncludeDeal5,Spreadsheet9.2!K4099,0)","v":-1978776},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1093,0)+IF(IncludeDeal2,Spreadsheet9.2!L2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2095,0)+IF(IncludeDeal4,Spreadsheet9.2!L3097,0)+IF(IncludeDeal5,Spreadsheet9.2!L4099,0)","v":-1737852.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1093,0)+IF(IncludeDeal2,Spreadsheet9.2!M2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2095,0)+IF(IncludeDeal4,Spreadsheet9.2!M3097,0)+IF(IncludeDeal5,Spreadsheet9.2!M4099,0)","v":-980945.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1093,0)+IF(IncludeDeal2,Spreadsheet9.2!N2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2095,0)+IF(IncludeDeal4,Spreadsheet9.2!N3097,0)+IF(IncludeDeal5,Spreadsheet9.2!N4099,0)","v":-529812.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1093,0)+IF(IncludeDeal2,Spreadsheet9.2!O2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2095,0)+IF(IncludeDeal4,Spreadsheet9.2!O3097,0)+IF(IncludeDeal5,Spreadsheet9.2!O4099,0)","v":59987.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1093,0)+IF(IncludeDeal2,Spreadsheet9.2!P2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2095,0)+IF(IncludeDeal4,Spreadsheet9.2!P3097,0)+IF(IncludeDeal5,Spreadsheet9.2!P4099,0)","v":-1131144.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1093,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2095,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3097,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4099,0)","v":-1390849.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1093,0)+IF(IncludeDeal2,Spreadsheet9.2!R2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2095,0)+IF(IncludeDeal4,Spreadsheet9.2!R3097,0)+IF(IncludeDeal5,Spreadsheet9.2!R4099,0)","v":-1220648.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1093,0)+IF(IncludeDeal2,Spreadsheet9.2!S2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2095,0)+IF(IncludeDeal4,Spreadsheet9.2!S3097,0)+IF(IncludeDeal5,Spreadsheet9.2!S4099,0)","v":-1805946.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1093,0)+IF(IncludeDeal2,Spreadsheet9.2!T2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2095,0)+IF(IncludeDeal4,Spreadsheet9.2!T3097,0)+IF(IncludeDeal5,Spreadsheet9.2!T4099,0)","v":-2769925.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1093,0)+IF(IncludeDeal2,Spreadsheet9.2!U2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2095,0)+IF(IncludeDeal4,Spreadsheet9.2!U3097,0)+IF(IncludeDeal5,Spreadsheet9.2!U4099,0)","v":-2721845.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1093,0)+IF(IncludeDeal2,Spreadsheet9.2!V2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2095,0)+IF(IncludeDeal4,Spreadsheet9.2!V3097,0)+IF(IncludeDeal5,Spreadsheet9.2!V4099,0)","v":-3033744.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1093,0)+IF(IncludeDeal2,Spreadsheet9.2!W2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2095,0)+IF(IncludeDeal4,Spreadsheet9.2!W3097,0)+IF(IncludeDeal5,Spreadsheet9.2!W4099,0)","v":-3342629.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1093,0)+IF(IncludeDeal2,Spreadsheet9.2!X2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2095,0)+IF(IncludeDeal4,Spreadsheet9.2!X3097,0)+IF(IncludeDeal5,Spreadsheet9.2!X4099,0)","v":-3100776.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1093,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2095,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3097,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4099,0)","v":-3016369.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1093,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2095,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3097,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4099,0)","v":-3277865},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4099,0)","v":-3255018},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4099,0)","v":-3179333.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4099,0)","v":-3267080.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4099,0)","v":-3381742.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4099,0)","v":-3389604.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4099,0)","v":-3220127.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4099,0)","v":-3088613.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4099,0)","v":-3072174.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4099,0)","v":-2962224.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4099,0)","v":-2808105.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4099,0)","v":-2689740.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4099,0)","v":-2691825.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4099,0)","v":-2615162},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4099,0)","v":-2361037.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4099,0)","v":-2319825.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4099,0)","v":-2244003.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4099,0)","v":-1988701.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4099,0)","v":-1844031},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4099,0)","v":-1759535.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4099,0)","v":-1494023.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4099,0)","v":-1399696.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4099,0)","v":-1331931.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4099,0)","v":-1057418.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4099,0)","v":-1013746.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4099,0)","v":-920940.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3097,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4099,0)","v":-666082},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4099,0)","v":-550012.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4099,0)","v":-478098.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4099,0)","v":-262532.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4099,0)","v":-343319.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4099,0)","v":-413506.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4099,0)","v":-295162.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4099,0)","v":-323507.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4099,0)","v":-375549.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4099,0)","v":-240127.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4099,0)","v":-282457.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4099,0)","v":-328211},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4099,0)","v":-183564.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4099,0)","v":-183774.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4099,0)","v":-183919.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2095,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3097,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4099,0)","v":-183991.8}]
[null,"Simulation 58",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1094,0)+IF(IncludeDeal2,Spreadsheet9.2!C2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2096,0)+IF(IncludeDeal4,Spreadsheet9.2!C3098,0)+IF(IncludeDeal5,Spreadsheet9.2!C4100,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1094,0)+IF(IncludeDeal2,Spreadsheet9.2!D2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2096,0)+IF(IncludeDeal4,Spreadsheet9.2!D3098,0)+IF(IncludeDeal5,Spreadsheet9.2!D4100,0)","v":-13895.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1094,0)+IF(IncludeDeal2,Spreadsheet9.2!E2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2096,0)+IF(IncludeDeal4,Spreadsheet9.2!E3098,0)+IF(IncludeDeal5,Spreadsheet9.2!E4100,0)","v":68604.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1094,0)+IF(IncludeDeal2,Spreadsheet9.2!F2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2096,0)+IF(IncludeDeal4,Spreadsheet9.2!F3098,0)+IF(IncludeDeal5,Spreadsheet9.2!F4100,0)","v":-306462.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1094,0)+IF(IncludeDeal2,Spreadsheet9.2!G2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2096,0)+IF(IncludeDeal4,Spreadsheet9.2!G3098,0)+IF(IncludeDeal5,Spreadsheet9.2!G4100,0)","v":-360086.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1094,0)+IF(IncludeDeal2,Spreadsheet9.2!H2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2096,0)+IF(IncludeDeal4,Spreadsheet9.2!H3098,0)+IF(IncludeDeal5,Spreadsheet9.2!H4100,0)","v":-511632.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1094,0)+IF(IncludeDeal2,Spreadsheet9.2!I2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2096,0)+IF(IncludeDeal4,Spreadsheet9.2!I3098,0)+IF(IncludeDeal5,Spreadsheet9.2!I4100,0)","v":-1323324.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1094,0)+IF(IncludeDeal2,Spreadsheet9.2!J2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2096,0)+IF(IncludeDeal4,Spreadsheet9.2!J3098,0)+IF(IncludeDeal5,Spreadsheet9.2!J4100,0)","v":-768271.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1094,0)+IF(IncludeDeal2,Spreadsheet9.2!K2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2096,0)+IF(IncludeDeal4,Spreadsheet9.2!K3098,0)+IF(IncludeDeal5,Spreadsheet9.2!K4100,0)","v":-1195197.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1094,0)+IF(IncludeDeal2,Spreadsheet9.2!L2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2096,0)+IF(IncludeDeal4,Spreadsheet9.2!L3098,0)+IF(IncludeDeal5,Spreadsheet9.2!L4100,0)","v":-1080374.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1094,0)+IF(IncludeDeal2,Spreadsheet9.2!M2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2096,0)+IF(IncludeDeal4,Spreadsheet9.2!M3098,0)+IF(IncludeDeal5,Spreadsheet9.2!M4100,0)","v":-962089.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1094,0)+IF(IncludeDeal2,Spreadsheet9.2!N2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2096,0)+IF(IncludeDeal4,Spreadsheet9.2!N3098,0)+IF(IncludeDeal5,Spreadsheet9.2!N4100,0)","v":-317007.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1094,0)+IF(IncludeDeal2,Spreadsheet9.2!O2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2096,0)+IF(IncludeDeal4,Spreadsheet9.2!O3098,0)+IF(IncludeDeal5,Spreadsheet9.2!O4100,0)","v":-1626634.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1094,0)+IF(IncludeDeal2,Spreadsheet9.2!P2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2096,0)+IF(IncludeDeal4,Spreadsheet9.2!P3098,0)+IF(IncludeDeal5,Spreadsheet9.2!P4100,0)","v":-2074691.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1094,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2096,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3098,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4100,0)","v":-2340557.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1094,0)+IF(IncludeDeal2,Spreadsheet9.2!R2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2096,0)+IF(IncludeDeal4,Spreadsheet9.2!R3098,0)+IF(IncludeDeal5,Spreadsheet9.2!R4100,0)","v":-2862974.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1094,0)+IF(IncludeDeal2,Spreadsheet9.2!S2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2096,0)+IF(IncludeDeal4,Spreadsheet9.2!S3098,0)+IF(IncludeDeal5,Spreadsheet9.2!S4100,0)","v":-2828385.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1094,0)+IF(IncludeDeal2,Spreadsheet9.2!T2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2096,0)+IF(IncludeDeal4,Spreadsheet9.2!T3098,0)+IF(IncludeDeal5,Spreadsheet9.2!T4100,0)","v":-3074411.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1094,0)+IF(IncludeDeal2,Spreadsheet9.2!U2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2096,0)+IF(IncludeDeal4,Spreadsheet9.2!U3098,0)+IF(IncludeDeal5,Spreadsheet9.2!U4100,0)","v":-3413227.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1094,0)+IF(IncludeDeal2,Spreadsheet9.2!V2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2096,0)+IF(IncludeDeal4,Spreadsheet9.2!V3098,0)+IF(IncludeDeal5,Spreadsheet9.2!V4100,0)","v":-2810741.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1094,0)+IF(IncludeDeal2,Spreadsheet9.2!W2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2096,0)+IF(IncludeDeal4,Spreadsheet9.2!W3098,0)+IF(IncludeDeal5,Spreadsheet9.2!W4100,0)","v":-3300323},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1094,0)+IF(IncludeDeal2,Spreadsheet9.2!X2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2096,0)+IF(IncludeDeal4,Spreadsheet9.2!X3098,0)+IF(IncludeDeal5,Spreadsheet9.2!X4100,0)","v":-3306647.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1094,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2096,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3098,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4100,0)","v":-3277874.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1094,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2096,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3098,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4100,0)","v":-3118516.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4100,0)","v":-3247478.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4100,0)","v":-3258275.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4100,0)","v":-3024694.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4100,0)","v":-2818589.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4100,0)","v":-2829125.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4100,0)","v":-2730421.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4100,0)","v":-2544693.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4100,0)","v":-2556233},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4100,0)","v":-2438829.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4100,0)","v":-2227261.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4100,0)","v":-2158517.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4100,0)","v":-2007913.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4100,0)","v":-1688865.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4100,0)","v":-1574425.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4100,0)","v":-1476904.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4100,0)","v":-1403905},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4100,0)","v":-1211435.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4100,0)","v":-999839},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4100,0)","v":-884932.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4100,0)","v":-796328.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4100,0)","v":-649239.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4100,0)","v":-451808.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4100,0)","v":-262887.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4100,0)","v":-54284.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4100,0)","v":152734.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3098,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4100,0)","v":347382.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4100,0)","v":492129.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4100,0)","v":683465.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4100,0)","v":676897.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4100,0)","v":543200.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4100,0)","v":409579.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4100,0)","v":304610.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4100,0)","v":243353.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4100,0)","v":145925.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4100,0)","v":78006.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4100,0)","v":25375.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4100,0)","v":-19467.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4100,0)","v":-28198.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4100,0)","v":-28242.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4100,0)","v":-28279.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2096,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3098,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4100,0)","v":-28303.3}]
[null,"Simulation 59",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1095,0)+IF(IncludeDeal2,Spreadsheet9.2!C2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2097,0)+IF(IncludeDeal4,Spreadsheet9.2!C3099,0)+IF(IncludeDeal5,Spreadsheet9.2!C4101,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1095,0)+IF(IncludeDeal2,Spreadsheet9.2!D2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2097,0)+IF(IncludeDeal4,Spreadsheet9.2!D3099,0)+IF(IncludeDeal5,Spreadsheet9.2!D4101,0)","v":44632.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1095,0)+IF(IncludeDeal2,Spreadsheet9.2!E2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2097,0)+IF(IncludeDeal4,Spreadsheet9.2!E3099,0)+IF(IncludeDeal5,Spreadsheet9.2!E4101,0)","v":-396821.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1095,0)+IF(IncludeDeal2,Spreadsheet9.2!F2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2097,0)+IF(IncludeDeal4,Spreadsheet9.2!F3099,0)+IF(IncludeDeal5,Spreadsheet9.2!F4101,0)","v":176048},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1095,0)+IF(IncludeDeal2,Spreadsheet9.2!G2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2097,0)+IF(IncludeDeal4,Spreadsheet9.2!G3099,0)+IF(IncludeDeal5,Spreadsheet9.2!G4101,0)","v":-47029.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1095,0)+IF(IncludeDeal2,Spreadsheet9.2!H2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2097,0)+IF(IncludeDeal4,Spreadsheet9.2!H3099,0)+IF(IncludeDeal5,Spreadsheet9.2!H4101,0)","v":15063.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1095,0)+IF(IncludeDeal2,Spreadsheet9.2!I2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2097,0)+IF(IncludeDeal4,Spreadsheet9.2!I3099,0)+IF(IncludeDeal5,Spreadsheet9.2!I4101,0)","v":-10927.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1095,0)+IF(IncludeDeal2,Spreadsheet9.2!J2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2097,0)+IF(IncludeDeal4,Spreadsheet9.2!J3099,0)+IF(IncludeDeal5,Spreadsheet9.2!J4101,0)","v":616491.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1095,0)+IF(IncludeDeal2,Spreadsheet9.2!K2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2097,0)+IF(IncludeDeal4,Spreadsheet9.2!K3099,0)+IF(IncludeDeal5,Spreadsheet9.2!K4101,0)","v":379392.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1095,0)+IF(IncludeDeal2,Spreadsheet9.2!L2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2097,0)+IF(IncludeDeal4,Spreadsheet9.2!L3099,0)+IF(IncludeDeal5,Spreadsheet9.2!L4101,0)","v":-637654},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1095,0)+IF(IncludeDeal2,Spreadsheet9.2!M2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2097,0)+IF(IncludeDeal4,Spreadsheet9.2!M3099,0)+IF(IncludeDeal5,Spreadsheet9.2!M4101,0)","v":1042587.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1095,0)+IF(IncludeDeal2,Spreadsheet9.2!N2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2097,0)+IF(IncludeDeal4,Spreadsheet9.2!N3099,0)+IF(IncludeDeal5,Spreadsheet9.2!N4101,0)","v":-203606.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1095,0)+IF(IncludeDeal2,Spreadsheet9.2!O2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2097,0)+IF(IncludeDeal4,Spreadsheet9.2!O3099,0)+IF(IncludeDeal5,Spreadsheet9.2!O4101,0)","v":-642161.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1095,0)+IF(IncludeDeal2,Spreadsheet9.2!P2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2097,0)+IF(IncludeDeal4,Spreadsheet9.2!P3099,0)+IF(IncludeDeal5,Spreadsheet9.2!P4101,0)","v":-568136.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1095,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2097,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3099,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4101,0)","v":555047.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1095,0)+IF(IncludeDeal2,Spreadsheet9.2!R2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2097,0)+IF(IncludeDeal4,Spreadsheet9.2!R3099,0)+IF(IncludeDeal5,Spreadsheet9.2!R4101,0)","v":238819.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1095,0)+IF(IncludeDeal2,Spreadsheet9.2!S2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2097,0)+IF(IncludeDeal4,Spreadsheet9.2!S3099,0)+IF(IncludeDeal5,Spreadsheet9.2!S4101,0)","v":194535.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1095,0)+IF(IncludeDeal2,Spreadsheet9.2!T2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2097,0)+IF(IncludeDeal4,Spreadsheet9.2!T3099,0)+IF(IncludeDeal5,Spreadsheet9.2!T4101,0)","v":344455.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1095,0)+IF(IncludeDeal2,Spreadsheet9.2!U2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2097,0)+IF(IncludeDeal4,Spreadsheet9.2!U3099,0)+IF(IncludeDeal5,Spreadsheet9.2!U4101,0)","v":543064.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1095,0)+IF(IncludeDeal2,Spreadsheet9.2!V2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2097,0)+IF(IncludeDeal4,Spreadsheet9.2!V3099,0)+IF(IncludeDeal5,Spreadsheet9.2!V4101,0)","v":962482.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1095,0)+IF(IncludeDeal2,Spreadsheet9.2!W2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2097,0)+IF(IncludeDeal4,Spreadsheet9.2!W3099,0)+IF(IncludeDeal5,Spreadsheet9.2!W4101,0)","v":607323.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1095,0)+IF(IncludeDeal2,Spreadsheet9.2!X2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2097,0)+IF(IncludeDeal4,Spreadsheet9.2!X3099,0)+IF(IncludeDeal5,Spreadsheet9.2!X4101,0)","v":-821548.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1095,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2097,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3099,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4101,0)","v":-1133330.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1095,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2097,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3099,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4101,0)","v":-616954.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4101,0)","v":-317647.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4101,0)","v":-226296.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4101,0)","v":185573.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4101,0)","v":78894.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4101,0)","v":21077.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4101,0)","v":44160.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4101,0)","v":222081.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4101,0)","v":346518.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4101,0)","v":1520233.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4101,0)","v":1111159.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4101,0)","v":2144446.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4101,0)","v":2505463.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4101,0)","v":4055054.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4101,0)","v":5249554.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4101,0)","v":5724380.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4101,0)","v":3986357.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4101,0)","v":4248355},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4101,0)","v":3912789.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4101,0)","v":3069893.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4101,0)","v":2656444.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4101,0)","v":2502401},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4101,0)","v":2549656.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4101,0)","v":1933700.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4101,0)","v":1518411.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4101,0)","v":879242.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3099,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4101,0)","v":825175.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4101,0)","v":393070.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4101,0)","v":234888.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4101,0)","v":94153.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4101,0)","v":53416.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4101,0)","v":-20371.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4101,0)","v":-17702.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4101,0)","v":-40816.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4101,0)","v":-110701.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4101,0)","v":-82762.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4101,0)","v":-87335.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4101,0)","v":-115363.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4101,0)","v":-60305.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4101,0)","v":-60400.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4101,0)","v":-60474.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2097,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3099,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4101,0)","v":-60511.199999999997}]
[null,"Simulation 60",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1096,0)+IF(IncludeDeal2,Spreadsheet9.2!C2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2098,0)+IF(IncludeDeal4,Spreadsheet9.2!C3100,0)+IF(IncludeDeal5,Spreadsheet9.2!C4102,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1096,0)+IF(IncludeDeal2,Spreadsheet9.2!D2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2098,0)+IF(IncludeDeal4,Spreadsheet9.2!D3100,0)+IF(IncludeDeal5,Spreadsheet9.2!D4102,0)","v":-119036.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1096,0)+IF(IncludeDeal2,Spreadsheet9.2!E2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2098,0)+IF(IncludeDeal4,Spreadsheet9.2!E3100,0)+IF(IncludeDeal5,Spreadsheet9.2!E4102,0)","v":171701.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1096,0)+IF(IncludeDeal2,Spreadsheet9.2!F2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2098,0)+IF(IncludeDeal4,Spreadsheet9.2!F3100,0)+IF(IncludeDeal5,Spreadsheet9.2!F4102,0)","v":229124.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1096,0)+IF(IncludeDeal2,Spreadsheet9.2!G2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2098,0)+IF(IncludeDeal4,Spreadsheet9.2!G3100,0)+IF(IncludeDeal5,Spreadsheet9.2!G4102,0)","v":38556.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1096,0)+IF(IncludeDeal2,Spreadsheet9.2!H2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2098,0)+IF(IncludeDeal4,Spreadsheet9.2!H3100,0)+IF(IncludeDeal5,Spreadsheet9.2!H4102,0)","v":526129.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1096,0)+IF(IncludeDeal2,Spreadsheet9.2!I2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2098,0)+IF(IncludeDeal4,Spreadsheet9.2!I3100,0)+IF(IncludeDeal5,Spreadsheet9.2!I4102,0)","v":-23821.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1096,0)+IF(IncludeDeal2,Spreadsheet9.2!J2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2098,0)+IF(IncludeDeal4,Spreadsheet9.2!J3100,0)+IF(IncludeDeal5,Spreadsheet9.2!J4102,0)","v":-667306.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1096,0)+IF(IncludeDeal2,Spreadsheet9.2!K2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2098,0)+IF(IncludeDeal4,Spreadsheet9.2!K3100,0)+IF(IncludeDeal5,Spreadsheet9.2!K4102,0)","v":-238387.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1096,0)+IF(IncludeDeal2,Spreadsheet9.2!L2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2098,0)+IF(IncludeDeal4,Spreadsheet9.2!L3100,0)+IF(IncludeDeal5,Spreadsheet9.2!L4102,0)","v":-350608.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1096,0)+IF(IncludeDeal2,Spreadsheet9.2!M2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2098,0)+IF(IncludeDeal4,Spreadsheet9.2!M3100,0)+IF(IncludeDeal5,Spreadsheet9.2!M4102,0)","v":-785863.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1096,0)+IF(IncludeDeal2,Spreadsheet9.2!N2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2098,0)+IF(IncludeDeal4,Spreadsheet9.2!N3100,0)+IF(IncludeDeal5,Spreadsheet9.2!N4102,0)","v":-793661.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1096,0)+IF(IncludeDeal2,Spreadsheet9.2!O2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2098,0)+IF(IncludeDeal4,Spreadsheet9.2!O3100,0)+IF(IncludeDeal5,Spreadsheet9.2!O4102,0)","v":-163865.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1096,0)+IF(IncludeDeal2,Spreadsheet9.2!P2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2098,0)+IF(IncludeDeal4,Spreadsheet9.2!P3100,0)+IF(IncludeDeal5,Spreadsheet9.2!P4102,0)","v":106172.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1096,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2098,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3100,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4102,0)","v":-406216.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1096,0)+IF(IncludeDeal2,Spreadsheet9.2!R2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2098,0)+IF(IncludeDeal4,Spreadsheet9.2!R3100,0)+IF(IncludeDeal5,Spreadsheet9.2!R4102,0)","v":-1287271.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1096,0)+IF(IncludeDeal2,Spreadsheet9.2!S2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2098,0)+IF(IncludeDeal4,Spreadsheet9.2!S3100,0)+IF(IncludeDeal5,Spreadsheet9.2!S4102,0)","v":-1289000.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1096,0)+IF(IncludeDeal2,Spreadsheet9.2!T2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2098,0)+IF(IncludeDeal4,Spreadsheet9.2!T3100,0)+IF(IncludeDeal5,Spreadsheet9.2!T4102,0)","v":-1388751.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1096,0)+IF(IncludeDeal2,Spreadsheet9.2!U2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2098,0)+IF(IncludeDeal4,Spreadsheet9.2!U3100,0)+IF(IncludeDeal5,Spreadsheet9.2!U4102,0)","v":-1113187.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1096,0)+IF(IncludeDeal2,Spreadsheet9.2!V2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2098,0)+IF(IncludeDeal4,Spreadsheet9.2!V3100,0)+IF(IncludeDeal5,Spreadsheet9.2!V4102,0)","v":-1348453.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1096,0)+IF(IncludeDeal2,Spreadsheet9.2!W2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2098,0)+IF(IncludeDeal4,Spreadsheet9.2!W3100,0)+IF(IncludeDeal5,Spreadsheet9.2!W4102,0)","v":-1575858.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1096,0)+IF(IncludeDeal2,Spreadsheet9.2!X2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2098,0)+IF(IncludeDeal4,Spreadsheet9.2!X3100,0)+IF(IncludeDeal5,Spreadsheet9.2!X4102,0)","v":-1422213.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1096,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2098,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3100,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4102,0)","v":-1560497},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1096,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2098,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3100,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4102,0)","v":-1464410.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4102,0)","v":-985222.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4102,0)","v":-1516387.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4102,0)","v":-1771256.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4102,0)","v":-1875311.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4102,0)","v":-1423411.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4102,0)","v":-1699947.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4102,0)","v":-1512168.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4102,0)","v":-1377756.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4102,0)","v":-1822420.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4102,0)","v":-1757352.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4102,0)","v":-1645932.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4102,0)","v":-1676793.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4102,0)","v":-1543275.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4102,0)","v":-1461205},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4102,0)","v":-1433360.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4102,0)","v":-1271047.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4102,0)","v":-1149149.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4102,0)","v":-971042},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4102,0)","v":-771935.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4102,0)","v":-707782.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4102,0)","v":-447751.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4102,0)","v":-271998.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4102,0)","v":-161140.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4102,0)","v":-35673.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4102,0)","v":129084.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3100,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4102,0)","v":178182.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4102,0)","v":345856.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4102,0)","v":469778},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4102,0)","v":608952.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4102,0)","v":489940.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4102,0)","v":431429.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4102,0)","v":407763.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4102,0)","v":318166.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4102,0)","v":220301.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4102,0)","v":206493.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4102,0)","v":139004.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4102,0)","v":41453.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4102,0)","v":22114.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4102,0)","v":22145.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4102,0)","v":22178.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2098,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3100,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4102,0)","v":22205.8}]
[null,"Simulation 61",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1097,0)+IF(IncludeDeal2,Spreadsheet9.2!C2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2099,0)+IF(IncludeDeal4,Spreadsheet9.2!C3101,0)+IF(IncludeDeal5,Spreadsheet9.2!C4103,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1097,0)+IF(IncludeDeal2,Spreadsheet9.2!D2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2099,0)+IF(IncludeDeal4,Spreadsheet9.2!D3101,0)+IF(IncludeDeal5,Spreadsheet9.2!D4103,0)","v":58377.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1097,0)+IF(IncludeDeal2,Spreadsheet9.2!E2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2099,0)+IF(IncludeDeal4,Spreadsheet9.2!E3101,0)+IF(IncludeDeal5,Spreadsheet9.2!E4103,0)","v":-635057.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1097,0)+IF(IncludeDeal2,Spreadsheet9.2!F2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2099,0)+IF(IncludeDeal4,Spreadsheet9.2!F3101,0)+IF(IncludeDeal5,Spreadsheet9.2!F4103,0)","v":-1282775.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1097,0)+IF(IncludeDeal2,Spreadsheet9.2!G2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2099,0)+IF(IncludeDeal4,Spreadsheet9.2!G3101,0)+IF(IncludeDeal5,Spreadsheet9.2!G4103,0)","v":-1345920.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1097,0)+IF(IncludeDeal2,Spreadsheet9.2!H2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2099,0)+IF(IncludeDeal4,Spreadsheet9.2!H3101,0)+IF(IncludeDeal5,Spreadsheet9.2!H4103,0)","v":-1373398.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1097,0)+IF(IncludeDeal2,Spreadsheet9.2!I2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2099,0)+IF(IncludeDeal4,Spreadsheet9.2!I3101,0)+IF(IncludeDeal5,Spreadsheet9.2!I4103,0)","v":-1912799.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1097,0)+IF(IncludeDeal2,Spreadsheet9.2!J2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2099,0)+IF(IncludeDeal4,Spreadsheet9.2!J3101,0)+IF(IncludeDeal5,Spreadsheet9.2!J4103,0)","v":-3036912.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1097,0)+IF(IncludeDeal2,Spreadsheet9.2!K2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2099,0)+IF(IncludeDeal4,Spreadsheet9.2!K3101,0)+IF(IncludeDeal5,Spreadsheet9.2!K4103,0)","v":-2966364.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1097,0)+IF(IncludeDeal2,Spreadsheet9.2!L2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2099,0)+IF(IncludeDeal4,Spreadsheet9.2!L3101,0)+IF(IncludeDeal5,Spreadsheet9.2!L4103,0)","v":-2521583.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1097,0)+IF(IncludeDeal2,Spreadsheet9.2!M2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2099,0)+IF(IncludeDeal4,Spreadsheet9.2!M3101,0)+IF(IncludeDeal5,Spreadsheet9.2!M4103,0)","v":-2634843},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1097,0)+IF(IncludeDeal2,Spreadsheet9.2!N2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2099,0)+IF(IncludeDeal4,Spreadsheet9.2!N3101,0)+IF(IncludeDeal5,Spreadsheet9.2!N4103,0)","v":-2832684.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1097,0)+IF(IncludeDeal2,Spreadsheet9.2!O2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2099,0)+IF(IncludeDeal4,Spreadsheet9.2!O3101,0)+IF(IncludeDeal5,Spreadsheet9.2!O4103,0)","v":-3445003.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1097,0)+IF(IncludeDeal2,Spreadsheet9.2!P2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2099,0)+IF(IncludeDeal4,Spreadsheet9.2!P3101,0)+IF(IncludeDeal5,Spreadsheet9.2!P4103,0)","v":-3299537.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1097,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2099,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3101,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4103,0)","v":-3482526.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1097,0)+IF(IncludeDeal2,Spreadsheet9.2!R2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2099,0)+IF(IncludeDeal4,Spreadsheet9.2!R3101,0)+IF(IncludeDeal5,Spreadsheet9.2!R4103,0)","v":-3328986.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1097,0)+IF(IncludeDeal2,Spreadsheet9.2!S2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2099,0)+IF(IncludeDeal4,Spreadsheet9.2!S3101,0)+IF(IncludeDeal5,Spreadsheet9.2!S4103,0)","v":-3057046.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1097,0)+IF(IncludeDeal2,Spreadsheet9.2!T2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2099,0)+IF(IncludeDeal4,Spreadsheet9.2!T3101,0)+IF(IncludeDeal5,Spreadsheet9.2!T4103,0)","v":-3146922.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1097,0)+IF(IncludeDeal2,Spreadsheet9.2!U2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2099,0)+IF(IncludeDeal4,Spreadsheet9.2!U3101,0)+IF(IncludeDeal5,Spreadsheet9.2!U4103,0)","v":-2758818.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1097,0)+IF(IncludeDeal2,Spreadsheet9.2!V2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2099,0)+IF(IncludeDeal4,Spreadsheet9.2!V3101,0)+IF(IncludeDeal5,Spreadsheet9.2!V4103,0)","v":-2653560.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1097,0)+IF(IncludeDeal2,Spreadsheet9.2!W2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2099,0)+IF(IncludeDeal4,Spreadsheet9.2!W3101,0)+IF(IncludeDeal5,Spreadsheet9.2!W4103,0)","v":-2464301.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1097,0)+IF(IncludeDeal2,Spreadsheet9.2!X2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2099,0)+IF(IncludeDeal4,Spreadsheet9.2!X3101,0)+IF(IncludeDeal5,Spreadsheet9.2!X4103,0)","v":-2432815.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1097,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2099,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3101,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4103,0)","v":-2474800.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1097,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2099,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3101,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4103,0)","v":-2434160.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4103,0)","v":-2255027.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4103,0)","v":-2204917.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4103,0)","v":-2191548.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4103,0)","v":-1883225.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4103,0)","v":-2183740},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4103,0)","v":-2462141.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4103,0)","v":-2438416.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4103,0)","v":-2530006.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4103,0)","v":-2451149},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4103,0)","v":-2356666.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4103,0)","v":-2451692.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4103,0)","v":-2308293.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4103,0)","v":-2178964.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4103,0)","v":-2165859.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4103,0)","v":-2024085.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4103,0)","v":-1891236.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4103,0)","v":-1690434.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4103,0)","v":-1542532.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4103,0)","v":-1420379.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4103,0)","v":-1270166.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4103,0)","v":-1088930.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4103,0)","v":-967459.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4103,0)","v":-862949.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4103,0)","v":-688266.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4103,0)","v":-517283.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3101,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4103,0)","v":-307071.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4103,0)","v":-91300.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4103,0)","v":53972.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4103,0)","v":160770},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4103,0)","v":88168.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4103,0)","v":12931},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4103,0)","v":-8980},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4103,0)","v":-43864.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4103,0)","v":-101021.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4103,0)","v":-95163.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4103,0)","v":-60567.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4103,0)","v":-46176.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4103,0)","v":-23361.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4103,0)","v":-23399.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4103,0)","v":-23431.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2099,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3101,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4103,0)","v":-23447.5}]
[null,"Simulation 62",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1098,0)+IF(IncludeDeal2,Spreadsheet9.2!C2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2100,0)+IF(IncludeDeal4,Spreadsheet9.2!C3102,0)+IF(IncludeDeal5,Spreadsheet9.2!C4104,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1098,0)+IF(IncludeDeal2,Spreadsheet9.2!D2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2100,0)+IF(IncludeDeal4,Spreadsheet9.2!D3102,0)+IF(IncludeDeal5,Spreadsheet9.2!D4104,0)","v":119739},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1098,0)+IF(IncludeDeal2,Spreadsheet9.2!E2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2100,0)+IF(IncludeDeal4,Spreadsheet9.2!E3102,0)+IF(IncludeDeal5,Spreadsheet9.2!E4104,0)","v":-315177.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1098,0)+IF(IncludeDeal2,Spreadsheet9.2!F2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2100,0)+IF(IncludeDeal4,Spreadsheet9.2!F3102,0)+IF(IncludeDeal5,Spreadsheet9.2!F4104,0)","v":-157469.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1098,0)+IF(IncludeDeal2,Spreadsheet9.2!G2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2100,0)+IF(IncludeDeal4,Spreadsheet9.2!G3102,0)+IF(IncludeDeal5,Spreadsheet9.2!G4104,0)","v":-878060.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1098,0)+IF(IncludeDeal2,Spreadsheet9.2!H2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2100,0)+IF(IncludeDeal4,Spreadsheet9.2!H3102,0)+IF(IncludeDeal5,Spreadsheet9.2!H4104,0)","v":330456.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1098,0)+IF(IncludeDeal2,Spreadsheet9.2!I2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2100,0)+IF(IncludeDeal4,Spreadsheet9.2!I3102,0)+IF(IncludeDeal5,Spreadsheet9.2!I4104,0)","v":811146.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1098,0)+IF(IncludeDeal2,Spreadsheet9.2!J2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2100,0)+IF(IncludeDeal4,Spreadsheet9.2!J3102,0)+IF(IncludeDeal5,Spreadsheet9.2!J4104,0)","v":-45147.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1098,0)+IF(IncludeDeal2,Spreadsheet9.2!K2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2100,0)+IF(IncludeDeal4,Spreadsheet9.2!K3102,0)+IF(IncludeDeal5,Spreadsheet9.2!K4104,0)","v":-702662.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1098,0)+IF(IncludeDeal2,Spreadsheet9.2!L2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2100,0)+IF(IncludeDeal4,Spreadsheet9.2!L3102,0)+IF(IncludeDeal5,Spreadsheet9.2!L4104,0)","v":-1425711.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1098,0)+IF(IncludeDeal2,Spreadsheet9.2!M2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2100,0)+IF(IncludeDeal4,Spreadsheet9.2!M3102,0)+IF(IncludeDeal5,Spreadsheet9.2!M4104,0)","v":-871668.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1098,0)+IF(IncludeDeal2,Spreadsheet9.2!N2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2100,0)+IF(IncludeDeal4,Spreadsheet9.2!N3102,0)+IF(IncludeDeal5,Spreadsheet9.2!N4104,0)","v":-619955.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1098,0)+IF(IncludeDeal2,Spreadsheet9.2!O2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2100,0)+IF(IncludeDeal4,Spreadsheet9.2!O3102,0)+IF(IncludeDeal5,Spreadsheet9.2!O4104,0)","v":-421395.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1098,0)+IF(IncludeDeal2,Spreadsheet9.2!P2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2100,0)+IF(IncludeDeal4,Spreadsheet9.2!P3102,0)+IF(IncludeDeal5,Spreadsheet9.2!P4104,0)","v":-596552.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1098,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2100,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3102,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4104,0)","v":500769.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1098,0)+IF(IncludeDeal2,Spreadsheet9.2!R2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2100,0)+IF(IncludeDeal4,Spreadsheet9.2!R3102,0)+IF(IncludeDeal5,Spreadsheet9.2!R4104,0)","v":995945.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1098,0)+IF(IncludeDeal2,Spreadsheet9.2!S2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2100,0)+IF(IncludeDeal4,Spreadsheet9.2!S3102,0)+IF(IncludeDeal5,Spreadsheet9.2!S4104,0)","v":-911008.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1098,0)+IF(IncludeDeal2,Spreadsheet9.2!T2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2100,0)+IF(IncludeDeal4,Spreadsheet9.2!T3102,0)+IF(IncludeDeal5,Spreadsheet9.2!T4104,0)","v":-1570580.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1098,0)+IF(IncludeDeal2,Spreadsheet9.2!U2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2100,0)+IF(IncludeDeal4,Spreadsheet9.2!U3102,0)+IF(IncludeDeal5,Spreadsheet9.2!U4104,0)","v":-1192566.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1098,0)+IF(IncludeDeal2,Spreadsheet9.2!V2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2100,0)+IF(IncludeDeal4,Spreadsheet9.2!V3102,0)+IF(IncludeDeal5,Spreadsheet9.2!V4104,0)","v":-777338.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1098,0)+IF(IncludeDeal2,Spreadsheet9.2!W2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2100,0)+IF(IncludeDeal4,Spreadsheet9.2!W3102,0)+IF(IncludeDeal5,Spreadsheet9.2!W4104,0)","v":-1467875.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1098,0)+IF(IncludeDeal2,Spreadsheet9.2!X2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2100,0)+IF(IncludeDeal4,Spreadsheet9.2!X3102,0)+IF(IncludeDeal5,Spreadsheet9.2!X4104,0)","v":-1547500.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1098,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2100,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3102,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4104,0)","v":-1479083.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1098,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2100,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3102,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4104,0)","v":-1814236.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4104,0)","v":-1972468.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4104,0)","v":-2019496.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4104,0)","v":-1139583.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4104,0)","v":-869107.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4104,0)","v":-450844.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4104,0)","v":-518437.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4104,0)","v":-283065.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4104,0)","v":-832109.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4104,0)","v":-434835.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4104,0)","v":-678087},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4104,0)","v":-1497740.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4104,0)","v":-1225659.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4104,0)","v":-1517704.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4104,0)","v":-1223419.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4104,0)","v":-1418398.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4104,0)","v":-1520497.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4104,0)","v":-1372293.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4104,0)","v":-1260704.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4104,0)","v":-1261505.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4104,0)","v":-759877.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4104,0)","v":-853151.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4104,0)","v":-757834.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4104,0)","v":-607738.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4104,0)","v":-576095.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4104,0)","v":-431057.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3102,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4104,0)","v":-256246.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4104,0)","v":-208303.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4104,0)","v":-278185},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4104,0)","v":-131177.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4104,0)","v":-238507.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4104,0)","v":-338162.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4104,0)","v":-237180.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4104,0)","v":-281675},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4104,0)","v":-363979.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4104,0)","v":-233395.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4104,0)","v":-303468.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4104,0)","v":-373770.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4104,0)","v":-210487.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4104,0)","v":-210718},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4104,0)","v":-210865.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2100,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3102,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4104,0)","v":-210921.60000000001}]
[null,"Simulation 63",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1099,0)+IF(IncludeDeal2,Spreadsheet9.2!C2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2101,0)+IF(IncludeDeal4,Spreadsheet9.2!C3103,0)+IF(IncludeDeal5,Spreadsheet9.2!C4105,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1099,0)+IF(IncludeDeal2,Spreadsheet9.2!D2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2101,0)+IF(IncludeDeal4,Spreadsheet9.2!D3103,0)+IF(IncludeDeal5,Spreadsheet9.2!D4105,0)","v":-157915.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1099,0)+IF(IncludeDeal2,Spreadsheet9.2!E2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2101,0)+IF(IncludeDeal4,Spreadsheet9.2!E3103,0)+IF(IncludeDeal5,Spreadsheet9.2!E4105,0)","v":604813.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1099,0)+IF(IncludeDeal2,Spreadsheet9.2!F2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2101,0)+IF(IncludeDeal4,Spreadsheet9.2!F3103,0)+IF(IncludeDeal5,Spreadsheet9.2!F4105,0)","v":59416.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1099,0)+IF(IncludeDeal2,Spreadsheet9.2!G2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2101,0)+IF(IncludeDeal4,Spreadsheet9.2!G3103,0)+IF(IncludeDeal5,Spreadsheet9.2!G4105,0)","v":-47632},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1099,0)+IF(IncludeDeal2,Spreadsheet9.2!H2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2101,0)+IF(IncludeDeal4,Spreadsheet9.2!H3103,0)+IF(IncludeDeal5,Spreadsheet9.2!H4105,0)","v":-1238486.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1099,0)+IF(IncludeDeal2,Spreadsheet9.2!I2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2101,0)+IF(IncludeDeal4,Spreadsheet9.2!I3103,0)+IF(IncludeDeal5,Spreadsheet9.2!I4105,0)","v":-1838881.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1099,0)+IF(IncludeDeal2,Spreadsheet9.2!J2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2101,0)+IF(IncludeDeal4,Spreadsheet9.2!J3103,0)+IF(IncludeDeal5,Spreadsheet9.2!J4105,0)","v":-2210095.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1099,0)+IF(IncludeDeal2,Spreadsheet9.2!K2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2101,0)+IF(IncludeDeal4,Spreadsheet9.2!K3103,0)+IF(IncludeDeal5,Spreadsheet9.2!K4105,0)","v":-2480328.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1099,0)+IF(IncludeDeal2,Spreadsheet9.2!L2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2101,0)+IF(IncludeDeal4,Spreadsheet9.2!L3103,0)+IF(IncludeDeal5,Spreadsheet9.2!L4105,0)","v":-2903127.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1099,0)+IF(IncludeDeal2,Spreadsheet9.2!M2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2101,0)+IF(IncludeDeal4,Spreadsheet9.2!M3103,0)+IF(IncludeDeal5,Spreadsheet9.2!M4105,0)","v":-2670714.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1099,0)+IF(IncludeDeal2,Spreadsheet9.2!N2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2101,0)+IF(IncludeDeal4,Spreadsheet9.2!N3103,0)+IF(IncludeDeal5,Spreadsheet9.2!N4105,0)","v":-2066312.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1099,0)+IF(IncludeDeal2,Spreadsheet9.2!O2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2101,0)+IF(IncludeDeal4,Spreadsheet9.2!O3103,0)+IF(IncludeDeal5,Spreadsheet9.2!O4105,0)","v":-1967965.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1099,0)+IF(IncludeDeal2,Spreadsheet9.2!P2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2101,0)+IF(IncludeDeal4,Spreadsheet9.2!P3103,0)+IF(IncludeDeal5,Spreadsheet9.2!P4105,0)","v":-1469574.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1099,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2101,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3103,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4105,0)","v":-1602066.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1099,0)+IF(IncludeDeal2,Spreadsheet9.2!R2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2101,0)+IF(IncludeDeal4,Spreadsheet9.2!R3103,0)+IF(IncludeDeal5,Spreadsheet9.2!R4105,0)","v":-1568072.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1099,0)+IF(IncludeDeal2,Spreadsheet9.2!S2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2101,0)+IF(IncludeDeal4,Spreadsheet9.2!S3103,0)+IF(IncludeDeal5,Spreadsheet9.2!S4105,0)","v":-1493673.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1099,0)+IF(IncludeDeal2,Spreadsheet9.2!T2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2101,0)+IF(IncludeDeal4,Spreadsheet9.2!T3103,0)+IF(IncludeDeal5,Spreadsheet9.2!T4105,0)","v":-2073512.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1099,0)+IF(IncludeDeal2,Spreadsheet9.2!U2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2101,0)+IF(IncludeDeal4,Spreadsheet9.2!U3103,0)+IF(IncludeDeal5,Spreadsheet9.2!U4105,0)","v":-2000645.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1099,0)+IF(IncludeDeal2,Spreadsheet9.2!V2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2101,0)+IF(IncludeDeal4,Spreadsheet9.2!V3103,0)+IF(IncludeDeal5,Spreadsheet9.2!V4105,0)","v":-2122149.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1099,0)+IF(IncludeDeal2,Spreadsheet9.2!W2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2101,0)+IF(IncludeDeal4,Spreadsheet9.2!W3103,0)+IF(IncludeDeal5,Spreadsheet9.2!W4105,0)","v":-1975257.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1099,0)+IF(IncludeDeal2,Spreadsheet9.2!X2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2101,0)+IF(IncludeDeal4,Spreadsheet9.2!X3103,0)+IF(IncludeDeal5,Spreadsheet9.2!X4105,0)","v":-2181295.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1099,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2101,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3103,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4105,0)","v":-2163482.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1099,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2101,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3103,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4105,0)","v":-1758151.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4105,0)","v":-1307259.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4105,0)","v":-1665176.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4105,0)","v":-1765862},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4105,0)","v":-2395218.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4105,0)","v":-2387251.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4105,0)","v":-2375152.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4105,0)","v":-2321503.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4105,0)","v":-2015746.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4105,0)","v":-2121063.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4105,0)","v":-1994783.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4105,0)","v":-1736577},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4105,0)","v":-1857533},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4105,0)","v":-1778886.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4105,0)","v":-1268858.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4105,0)","v":-1220350.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4105,0)","v":-1834499.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4105,0)","v":-1690623.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4105,0)","v":-1628013.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4105,0)","v":-1591399.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4105,0)","v":-1308377.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4105,0)","v":-1165414.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4105,0)","v":-1112094.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4105,0)","v":-869904.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4105,0)","v":-707260.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4105,0)","v":-578716.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3103,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4105,0)","v":-291792.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4105,0)","v":-235017.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4105,0)","v":-80402.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4105,0)","v":25520.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4105,0)","v":-52652.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4105,0)","v":-207481.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4105,0)","v":-176061.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4105,0)","v":-222871.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4105,0)","v":-315833.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4105,0)","v":-229565.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4105,0)","v":-273203.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4105,0)","v":-337480.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4105,0)","v":-188535},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4105,0)","v":-188767.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4105,0)","v":-188907.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2101,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3103,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4105,0)","v":-188963.7}]
[null,"Simulation 64",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1100,0)+IF(IncludeDeal2,Spreadsheet9.2!C2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2102,0)+IF(IncludeDeal4,Spreadsheet9.2!C3104,0)+IF(IncludeDeal5,Spreadsheet9.2!C4106,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1100,0)+IF(IncludeDeal2,Spreadsheet9.2!D2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2102,0)+IF(IncludeDeal4,Spreadsheet9.2!D3104,0)+IF(IncludeDeal5,Spreadsheet9.2!D4106,0)","v":52519.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1100,0)+IF(IncludeDeal2,Spreadsheet9.2!E2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2102,0)+IF(IncludeDeal4,Spreadsheet9.2!E3104,0)+IF(IncludeDeal5,Spreadsheet9.2!E4106,0)","v":-342111.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1100,0)+IF(IncludeDeal2,Spreadsheet9.2!F2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2102,0)+IF(IncludeDeal4,Spreadsheet9.2!F3104,0)+IF(IncludeDeal5,Spreadsheet9.2!F4106,0)","v":-719035.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1100,0)+IF(IncludeDeal2,Spreadsheet9.2!G2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2102,0)+IF(IncludeDeal4,Spreadsheet9.2!G3104,0)+IF(IncludeDeal5,Spreadsheet9.2!G4106,0)","v":-374557.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1100,0)+IF(IncludeDeal2,Spreadsheet9.2!H2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2102,0)+IF(IncludeDeal4,Spreadsheet9.2!H3104,0)+IF(IncludeDeal5,Spreadsheet9.2!H4106,0)","v":828772.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1100,0)+IF(IncludeDeal2,Spreadsheet9.2!I2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2102,0)+IF(IncludeDeal4,Spreadsheet9.2!I3104,0)+IF(IncludeDeal5,Spreadsheet9.2!I4106,0)","v":971716.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1100,0)+IF(IncludeDeal2,Spreadsheet9.2!J2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2102,0)+IF(IncludeDeal4,Spreadsheet9.2!J3104,0)+IF(IncludeDeal5,Spreadsheet9.2!J4106,0)","v":1732247.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1100,0)+IF(IncludeDeal2,Spreadsheet9.2!K2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2102,0)+IF(IncludeDeal4,Spreadsheet9.2!K3104,0)+IF(IncludeDeal5,Spreadsheet9.2!K4106,0)","v":1119673.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1100,0)+IF(IncludeDeal2,Spreadsheet9.2!L2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2102,0)+IF(IncludeDeal4,Spreadsheet9.2!L3104,0)+IF(IncludeDeal5,Spreadsheet9.2!L4106,0)","v":1782485.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1100,0)+IF(IncludeDeal2,Spreadsheet9.2!M2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2102,0)+IF(IncludeDeal4,Spreadsheet9.2!M3104,0)+IF(IncludeDeal5,Spreadsheet9.2!M4106,0)","v":85643},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1100,0)+IF(IncludeDeal2,Spreadsheet9.2!N2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2102,0)+IF(IncludeDeal4,Spreadsheet9.2!N3104,0)+IF(IncludeDeal5,Spreadsheet9.2!N4106,0)","v":-346947.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1100,0)+IF(IncludeDeal2,Spreadsheet9.2!O2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2102,0)+IF(IncludeDeal4,Spreadsheet9.2!O3104,0)+IF(IncludeDeal5,Spreadsheet9.2!O4106,0)","v":-213593.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1100,0)+IF(IncludeDeal2,Spreadsheet9.2!P2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2102,0)+IF(IncludeDeal4,Spreadsheet9.2!P3104,0)+IF(IncludeDeal5,Spreadsheet9.2!P4106,0)","v":227932.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1100,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2102,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3104,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4106,0)","v":350215.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1100,0)+IF(IncludeDeal2,Spreadsheet9.2!R2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2102,0)+IF(IncludeDeal4,Spreadsheet9.2!R3104,0)+IF(IncludeDeal5,Spreadsheet9.2!R4106,0)","v":-312859.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1100,0)+IF(IncludeDeal2,Spreadsheet9.2!S2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2102,0)+IF(IncludeDeal4,Spreadsheet9.2!S3104,0)+IF(IncludeDeal5,Spreadsheet9.2!S4106,0)","v":222004.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1100,0)+IF(IncludeDeal2,Spreadsheet9.2!T2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2102,0)+IF(IncludeDeal4,Spreadsheet9.2!T3104,0)+IF(IncludeDeal5,Spreadsheet9.2!T4106,0)","v":-115759.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1100,0)+IF(IncludeDeal2,Spreadsheet9.2!U2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2102,0)+IF(IncludeDeal4,Spreadsheet9.2!U3104,0)+IF(IncludeDeal5,Spreadsheet9.2!U4106,0)","v":169285.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1100,0)+IF(IncludeDeal2,Spreadsheet9.2!V2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2102,0)+IF(IncludeDeal4,Spreadsheet9.2!V3104,0)+IF(IncludeDeal5,Spreadsheet9.2!V4106,0)","v":625295.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1100,0)+IF(IncludeDeal2,Spreadsheet9.2!W2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2102,0)+IF(IncludeDeal4,Spreadsheet9.2!W3104,0)+IF(IncludeDeal5,Spreadsheet9.2!W4106,0)","v":34671.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1100,0)+IF(IncludeDeal2,Spreadsheet9.2!X2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2102,0)+IF(IncludeDeal4,Spreadsheet9.2!X3104,0)+IF(IncludeDeal5,Spreadsheet9.2!X4106,0)","v":-80868.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1100,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2102,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3104,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4106,0)","v":538791.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1100,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2102,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3104,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4106,0)","v":60077},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4106,0)","v":-112256},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4106,0)","v":130943},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4106,0)","v":227470.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4106,0)","v":1218558.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4106,0)","v":786976},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4106,0)","v":478861.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4106,0)","v":510967.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4106,0)","v":-206054.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4106,0)","v":-102842.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4106,0)","v":915445.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4106,0)","v":782986.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4106,0)","v":363789},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4106,0)","v":-27827.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4106,0)","v":-447507},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4106,0)","v":-106143.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4106,0)","v":-125101.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4106,0)","v":-151562.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4106,0)","v":-642694.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4106,0)","v":-770680.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4106,0)","v":-224357.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4106,0)","v":280.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4106,0)","v":146874.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4106,0)","v":100324.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4106,0)","v":85910},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4106,0)","v":164097.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3104,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4106,0)","v":271530.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4106,0)","v":352525.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4106,0)","v":469029.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4106,0)","v":487389.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4106,0)","v":409156.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4106,0)","v":313303},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4106,0)","v":170646.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4106,0)","v":104335.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4106,0)","v":100561.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4106,0)","v":38774.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4106,0)","v":42091.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4106,0)","v":91550.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4106,0)","v":77494.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4106,0)","v":77618.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4106,0)","v":77765.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2102,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3104,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4106,0)","v":77870.899999999994}]
[null,"Simulation 65",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1101,0)+IF(IncludeDeal2,Spreadsheet9.2!C2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2103,0)+IF(IncludeDeal4,Spreadsheet9.2!C3105,0)+IF(IncludeDeal5,Spreadsheet9.2!C4107,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1101,0)+IF(IncludeDeal2,Spreadsheet9.2!D2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2103,0)+IF(IncludeDeal4,Spreadsheet9.2!D3105,0)+IF(IncludeDeal5,Spreadsheet9.2!D4107,0)","v":131844.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1101,0)+IF(IncludeDeal2,Spreadsheet9.2!E2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2103,0)+IF(IncludeDeal4,Spreadsheet9.2!E3105,0)+IF(IncludeDeal5,Spreadsheet9.2!E4107,0)","v":97810.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1101,0)+IF(IncludeDeal2,Spreadsheet9.2!F2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2103,0)+IF(IncludeDeal4,Spreadsheet9.2!F3105,0)+IF(IncludeDeal5,Spreadsheet9.2!F4107,0)","v":-77125.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1101,0)+IF(IncludeDeal2,Spreadsheet9.2!G2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2103,0)+IF(IncludeDeal4,Spreadsheet9.2!G3105,0)+IF(IncludeDeal5,Spreadsheet9.2!G4107,0)","v":-186292.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1101,0)+IF(IncludeDeal2,Spreadsheet9.2!H2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2103,0)+IF(IncludeDeal4,Spreadsheet9.2!H3105,0)+IF(IncludeDeal5,Spreadsheet9.2!H4107,0)","v":-1459124.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1101,0)+IF(IncludeDeal2,Spreadsheet9.2!I2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2103,0)+IF(IncludeDeal4,Spreadsheet9.2!I3105,0)+IF(IncludeDeal5,Spreadsheet9.2!I4107,0)","v":-1466549.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1101,0)+IF(IncludeDeal2,Spreadsheet9.2!J2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2103,0)+IF(IncludeDeal4,Spreadsheet9.2!J3105,0)+IF(IncludeDeal5,Spreadsheet9.2!J4107,0)","v":-800194.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1101,0)+IF(IncludeDeal2,Spreadsheet9.2!K2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2103,0)+IF(IncludeDeal4,Spreadsheet9.2!K3105,0)+IF(IncludeDeal5,Spreadsheet9.2!K4107,0)","v":-605789},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1101,0)+IF(IncludeDeal2,Spreadsheet9.2!L2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2103,0)+IF(IncludeDeal4,Spreadsheet9.2!L3105,0)+IF(IncludeDeal5,Spreadsheet9.2!L4107,0)","v":-252350.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1101,0)+IF(IncludeDeal2,Spreadsheet9.2!M2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2103,0)+IF(IncludeDeal4,Spreadsheet9.2!M3105,0)+IF(IncludeDeal5,Spreadsheet9.2!M4107,0)","v":370695.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1101,0)+IF(IncludeDeal2,Spreadsheet9.2!N2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2103,0)+IF(IncludeDeal4,Spreadsheet9.2!N3105,0)+IF(IncludeDeal5,Spreadsheet9.2!N4107,0)","v":-895305.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1101,0)+IF(IncludeDeal2,Spreadsheet9.2!O2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2103,0)+IF(IncludeDeal4,Spreadsheet9.2!O3105,0)+IF(IncludeDeal5,Spreadsheet9.2!O4107,0)","v":-889778.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1101,0)+IF(IncludeDeal2,Spreadsheet9.2!P2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2103,0)+IF(IncludeDeal4,Spreadsheet9.2!P3105,0)+IF(IncludeDeal5,Spreadsheet9.2!P4107,0)","v":-337909.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1101,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2103,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3105,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4107,0)","v":476530.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1101,0)+IF(IncludeDeal2,Spreadsheet9.2!R2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2103,0)+IF(IncludeDeal4,Spreadsheet9.2!R3105,0)+IF(IncludeDeal5,Spreadsheet9.2!R4107,0)","v":-668532},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1101,0)+IF(IncludeDeal2,Spreadsheet9.2!S2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2103,0)+IF(IncludeDeal4,Spreadsheet9.2!S3105,0)+IF(IncludeDeal5,Spreadsheet9.2!S4107,0)","v":-479392.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1101,0)+IF(IncludeDeal2,Spreadsheet9.2!T2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2103,0)+IF(IncludeDeal4,Spreadsheet9.2!T3105,0)+IF(IncludeDeal5,Spreadsheet9.2!T4107,0)","v":-802178.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1101,0)+IF(IncludeDeal2,Spreadsheet9.2!U2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2103,0)+IF(IncludeDeal4,Spreadsheet9.2!U3105,0)+IF(IncludeDeal5,Spreadsheet9.2!U4107,0)","v":-1178413.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1101,0)+IF(IncludeDeal2,Spreadsheet9.2!V2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2103,0)+IF(IncludeDeal4,Spreadsheet9.2!V3105,0)+IF(IncludeDeal5,Spreadsheet9.2!V4107,0)","v":-936993.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1101,0)+IF(IncludeDeal2,Spreadsheet9.2!W2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2103,0)+IF(IncludeDeal4,Spreadsheet9.2!W3105,0)+IF(IncludeDeal5,Spreadsheet9.2!W4107,0)","v":-665098.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1101,0)+IF(IncludeDeal2,Spreadsheet9.2!X2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2103,0)+IF(IncludeDeal4,Spreadsheet9.2!X3105,0)+IF(IncludeDeal5,Spreadsheet9.2!X4107,0)","v":-1074939.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1101,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2103,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3105,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4107,0)","v":-1260848.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1101,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2103,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3105,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4107,0)","v":-1423279.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4107,0)","v":-1191551.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4107,0)","v":-1123502.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4107,0)","v":-1605860.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4107,0)","v":-1545458.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4107,0)","v":-1749723.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4107,0)","v":-1915934.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4107,0)","v":-1970191.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4107,0)","v":-1931351.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4107,0)","v":-2127972.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4107,0)","v":-2006133},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4107,0)","v":-2048101.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4107,0)","v":-1900958.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4107,0)","v":-1809829.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4107,0)","v":-1833439.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4107,0)","v":-1710415},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4107,0)","v":-1578759.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4107,0)","v":-1489724.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4107,0)","v":-1260881},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4107,0)","v":-1131072.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4107,0)","v":-1051674.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4107,0)","v":-865434.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4107,0)","v":-698524.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4107,0)","v":-622930.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4107,0)","v":-478070.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4107,0)","v":-282814.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3105,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4107,0)","v":-180423.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4107,0)","v":50147.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4107,0)","v":285734.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4107,0)","v":427318.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4107,0)","v":341406.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4107,0)","v":256678.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4107,0)","v":202078.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4107,0)","v":125560.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4107,0)","v":59529.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4107,0)","v":15423.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4107,0)","v":-44669.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4107,0)","v":-76801.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4107,0)","v":-52616.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4107,0)","v":-52689.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4107,0)","v":-52760.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2103,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3105,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4107,0)","v":-52802.3}]
[null,"Simulation 66",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1102,0)+IF(IncludeDeal2,Spreadsheet9.2!C2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2104,0)+IF(IncludeDeal4,Spreadsheet9.2!C3106,0)+IF(IncludeDeal5,Spreadsheet9.2!C4108,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1102,0)+IF(IncludeDeal2,Spreadsheet9.2!D2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2104,0)+IF(IncludeDeal4,Spreadsheet9.2!D3106,0)+IF(IncludeDeal5,Spreadsheet9.2!D4108,0)","v":-109545.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1102,0)+IF(IncludeDeal2,Spreadsheet9.2!E2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2104,0)+IF(IncludeDeal4,Spreadsheet9.2!E3106,0)+IF(IncludeDeal5,Spreadsheet9.2!E4108,0)","v":-78583.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1102,0)+IF(IncludeDeal2,Spreadsheet9.2!F2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2104,0)+IF(IncludeDeal4,Spreadsheet9.2!F3106,0)+IF(IncludeDeal5,Spreadsheet9.2!F4108,0)","v":-314952.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1102,0)+IF(IncludeDeal2,Spreadsheet9.2!G2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2104,0)+IF(IncludeDeal4,Spreadsheet9.2!G3106,0)+IF(IncludeDeal5,Spreadsheet9.2!G4108,0)","v":-812132.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1102,0)+IF(IncludeDeal2,Spreadsheet9.2!H2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2104,0)+IF(IncludeDeal4,Spreadsheet9.2!H3106,0)+IF(IncludeDeal5,Spreadsheet9.2!H4108,0)","v":-1158990.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1102,0)+IF(IncludeDeal2,Spreadsheet9.2!I2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2104,0)+IF(IncludeDeal4,Spreadsheet9.2!I3106,0)+IF(IncludeDeal5,Spreadsheet9.2!I4108,0)","v":-1691950.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1102,0)+IF(IncludeDeal2,Spreadsheet9.2!J2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2104,0)+IF(IncludeDeal4,Spreadsheet9.2!J3106,0)+IF(IncludeDeal5,Spreadsheet9.2!J4108,0)","v":-1868670.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1102,0)+IF(IncludeDeal2,Spreadsheet9.2!K2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2104,0)+IF(IncludeDeal4,Spreadsheet9.2!K3106,0)+IF(IncludeDeal5,Spreadsheet9.2!K4108,0)","v":-1095621.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1102,0)+IF(IncludeDeal2,Spreadsheet9.2!L2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2104,0)+IF(IncludeDeal4,Spreadsheet9.2!L3106,0)+IF(IncludeDeal5,Spreadsheet9.2!L4108,0)","v":-1145303.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1102,0)+IF(IncludeDeal2,Spreadsheet9.2!M2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2104,0)+IF(IncludeDeal4,Spreadsheet9.2!M3106,0)+IF(IncludeDeal5,Spreadsheet9.2!M4108,0)","v":-923462.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1102,0)+IF(IncludeDeal2,Spreadsheet9.2!N2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2104,0)+IF(IncludeDeal4,Spreadsheet9.2!N3106,0)+IF(IncludeDeal5,Spreadsheet9.2!N4108,0)","v":-1739132.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1102,0)+IF(IncludeDeal2,Spreadsheet9.2!O2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2104,0)+IF(IncludeDeal4,Spreadsheet9.2!O3106,0)+IF(IncludeDeal5,Spreadsheet9.2!O4108,0)","v":-2230305.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1102,0)+IF(IncludeDeal2,Spreadsheet9.2!P2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2104,0)+IF(IncludeDeal4,Spreadsheet9.2!P3106,0)+IF(IncludeDeal5,Spreadsheet9.2!P4108,0)","v":-2638682.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1102,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2104,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3106,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4108,0)","v":-2877225.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1102,0)+IF(IncludeDeal2,Spreadsheet9.2!R2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2104,0)+IF(IncludeDeal4,Spreadsheet9.2!R3106,0)+IF(IncludeDeal5,Spreadsheet9.2!R4108,0)","v":-2552121.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1102,0)+IF(IncludeDeal2,Spreadsheet9.2!S2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2104,0)+IF(IncludeDeal4,Spreadsheet9.2!S3106,0)+IF(IncludeDeal5,Spreadsheet9.2!S4108,0)","v":-2813461.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1102,0)+IF(IncludeDeal2,Spreadsheet9.2!T2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2104,0)+IF(IncludeDeal4,Spreadsheet9.2!T3106,0)+IF(IncludeDeal5,Spreadsheet9.2!T4108,0)","v":-2696361.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1102,0)+IF(IncludeDeal2,Spreadsheet9.2!U2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2104,0)+IF(IncludeDeal4,Spreadsheet9.2!U3106,0)+IF(IncludeDeal5,Spreadsheet9.2!U4108,0)","v":-2731980.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1102,0)+IF(IncludeDeal2,Spreadsheet9.2!V2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2104,0)+IF(IncludeDeal4,Spreadsheet9.2!V3106,0)+IF(IncludeDeal5,Spreadsheet9.2!V4108,0)","v":-2880561.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1102,0)+IF(IncludeDeal2,Spreadsheet9.2!W2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2104,0)+IF(IncludeDeal4,Spreadsheet9.2!W3106,0)+IF(IncludeDeal5,Spreadsheet9.2!W4108,0)","v":-2799749.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1102,0)+IF(IncludeDeal2,Spreadsheet9.2!X2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2104,0)+IF(IncludeDeal4,Spreadsheet9.2!X3106,0)+IF(IncludeDeal5,Spreadsheet9.2!X4108,0)","v":-2967608.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1102,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2104,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3106,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4108,0)","v":-2847308.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1102,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2104,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3106,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4108,0)","v":-2797154.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4108,0)","v":-2844474.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4108,0)","v":-2579070.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4108,0)","v":-2478528.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4108,0)","v":-2409046.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4108,0)","v":-2315373.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4108,0)","v":-2327092.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4108,0)","v":-2494261.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4108,0)","v":-2310583.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4108,0)","v":-2050941.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4108,0)","v":-1719888.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4108,0)","v":-1411262.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4108,0)","v":-849410.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4108,0)","v":-1213421.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4108,0)","v":-987694.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4108,0)","v":-448378.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4108,0)","v":-1079189.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4108,0)","v":-730232.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4108,0)","v":-288729.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4108,0)","v":-61163.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4108,0)","v":-197658.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4108,0)","v":-291619.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4108,0)","v":-338047.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4108,0)","v":-104840.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4108,0)","v":127002.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4108,0)","v":96338.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3106,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4108,0)","v":226730.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4108,0)","v":338244},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4108,0)","v":458147.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4108,0)","v":522072},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4108,0)","v":398798.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4108,0)","v":291690},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4108,0)","v":227657.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4108,0)","v":158760.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4108,0)","v":94948.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4108,0)","v":53360.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4108,0)","v":11133.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4108,0)","v":-2321.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4108,0)","v":5052.8999999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4108,0)","v":5059.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4108,0)","v":5067},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2104,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3106,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4108,0)","v":5072.8999999999996}]
[null,"Simulation 67",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1103,0)+IF(IncludeDeal2,Spreadsheet9.2!C2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2105,0)+IF(IncludeDeal4,Spreadsheet9.2!C3107,0)+IF(IncludeDeal5,Spreadsheet9.2!C4109,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1103,0)+IF(IncludeDeal2,Spreadsheet9.2!D2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2105,0)+IF(IncludeDeal4,Spreadsheet9.2!D3107,0)+IF(IncludeDeal5,Spreadsheet9.2!D4109,0)","v":189650.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1103,0)+IF(IncludeDeal2,Spreadsheet9.2!E2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2105,0)+IF(IncludeDeal4,Spreadsheet9.2!E3107,0)+IF(IncludeDeal5,Spreadsheet9.2!E4109,0)","v":282172.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1103,0)+IF(IncludeDeal2,Spreadsheet9.2!F2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2105,0)+IF(IncludeDeal4,Spreadsheet9.2!F3107,0)+IF(IncludeDeal5,Spreadsheet9.2!F4109,0)","v":222695.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1103,0)+IF(IncludeDeal2,Spreadsheet9.2!G2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2105,0)+IF(IncludeDeal4,Spreadsheet9.2!G3107,0)+IF(IncludeDeal5,Spreadsheet9.2!G4109,0)","v":83790.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1103,0)+IF(IncludeDeal2,Spreadsheet9.2!H2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2105,0)+IF(IncludeDeal4,Spreadsheet9.2!H3107,0)+IF(IncludeDeal5,Spreadsheet9.2!H4109,0)","v":-262233.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1103,0)+IF(IncludeDeal2,Spreadsheet9.2!I2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2105,0)+IF(IncludeDeal4,Spreadsheet9.2!I3107,0)+IF(IncludeDeal5,Spreadsheet9.2!I4109,0)","v":-1088641.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1103,0)+IF(IncludeDeal2,Spreadsheet9.2!J2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2105,0)+IF(IncludeDeal4,Spreadsheet9.2!J3107,0)+IF(IncludeDeal5,Spreadsheet9.2!J4109,0)","v":-1377327},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1103,0)+IF(IncludeDeal2,Spreadsheet9.2!K2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2105,0)+IF(IncludeDeal4,Spreadsheet9.2!K3107,0)+IF(IncludeDeal5,Spreadsheet9.2!K4109,0)","v":-1915558.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1103,0)+IF(IncludeDeal2,Spreadsheet9.2!L2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2105,0)+IF(IncludeDeal4,Spreadsheet9.2!L3107,0)+IF(IncludeDeal5,Spreadsheet9.2!L4109,0)","v":-1350190.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1103,0)+IF(IncludeDeal2,Spreadsheet9.2!M2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2105,0)+IF(IncludeDeal4,Spreadsheet9.2!M3107,0)+IF(IncludeDeal5,Spreadsheet9.2!M4109,0)","v":-1409581.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1103,0)+IF(IncludeDeal2,Spreadsheet9.2!N2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2105,0)+IF(IncludeDeal4,Spreadsheet9.2!N3107,0)+IF(IncludeDeal5,Spreadsheet9.2!N4109,0)","v":-1460650.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1103,0)+IF(IncludeDeal2,Spreadsheet9.2!O2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2105,0)+IF(IncludeDeal4,Spreadsheet9.2!O3107,0)+IF(IncludeDeal5,Spreadsheet9.2!O4109,0)","v":-1264952.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1103,0)+IF(IncludeDeal2,Spreadsheet9.2!P2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2105,0)+IF(IncludeDeal4,Spreadsheet9.2!P3107,0)+IF(IncludeDeal5,Spreadsheet9.2!P4109,0)","v":-235341.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1103,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2105,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3107,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4109,0)","v":-1406343.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1103,0)+IF(IncludeDeal2,Spreadsheet9.2!R2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2105,0)+IF(IncludeDeal4,Spreadsheet9.2!R3107,0)+IF(IncludeDeal5,Spreadsheet9.2!R4109,0)","v":-1567559.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1103,0)+IF(IncludeDeal2,Spreadsheet9.2!S2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2105,0)+IF(IncludeDeal4,Spreadsheet9.2!S3107,0)+IF(IncludeDeal5,Spreadsheet9.2!S4109,0)","v":-1390419.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1103,0)+IF(IncludeDeal2,Spreadsheet9.2!T2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2105,0)+IF(IncludeDeal4,Spreadsheet9.2!T3107,0)+IF(IncludeDeal5,Spreadsheet9.2!T4109,0)","v":-15711.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1103,0)+IF(IncludeDeal2,Spreadsheet9.2!U2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2105,0)+IF(IncludeDeal4,Spreadsheet9.2!U3107,0)+IF(IncludeDeal5,Spreadsheet9.2!U4109,0)","v":-718792.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1103,0)+IF(IncludeDeal2,Spreadsheet9.2!V2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2105,0)+IF(IncludeDeal4,Spreadsheet9.2!V3107,0)+IF(IncludeDeal5,Spreadsheet9.2!V4109,0)","v":-689181.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1103,0)+IF(IncludeDeal2,Spreadsheet9.2!W2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2105,0)+IF(IncludeDeal4,Spreadsheet9.2!W3107,0)+IF(IncludeDeal5,Spreadsheet9.2!W4109,0)","v":-271467.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1103,0)+IF(IncludeDeal2,Spreadsheet9.2!X2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2105,0)+IF(IncludeDeal4,Spreadsheet9.2!X3107,0)+IF(IncludeDeal5,Spreadsheet9.2!X4109,0)","v":-452596.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1103,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2105,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3107,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4109,0)","v":528366.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1103,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2105,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3107,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4109,0)","v":9853.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4109,0)","v":-81772.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4109,0)","v":-640948.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4109,0)","v":-825414.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4109,0)","v":-471943.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4109,0)","v":-866345.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4109,0)","v":-306618.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4109,0)","v":-934006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4109,0)","v":-675853.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4109,0)","v":-554602.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4109,0)","v":-721528.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4109,0)","v":-293796.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4109,0)","v":-1435985.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4109,0)","v":-1148755.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4109,0)","v":-1008608.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4109,0)","v":-1046350.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4109,0)","v":-1169438.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4109,0)","v":-1085147.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4109,0)","v":-866522.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4109,0)","v":-838442.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4109,0)","v":-654971.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4109,0)","v":-540041.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4109,0)","v":-379664},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4109,0)","v":-57741.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4109,0)","v":375032},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4109,0)","v":279505.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3107,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4109,0)","v":289140},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4109,0)","v":352951.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4109,0)","v":321454.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4109,0)","v":329516.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4109,0)","v":263985.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4109,0)","v":152301.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4109,0)","v":185399.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4109,0)","v":178500.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4109,0)","v":77270.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4109,0)","v":81791.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4109,0)","v":4355.3999999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4109,0)","v":-50004.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4109,0)","v":-34416.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4109,0)","v":-34472.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4109,0)","v":-34514.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2105,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3107,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4109,0)","v":-34537.4}]
[null,"Simulation 68",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1104,0)+IF(IncludeDeal2,Spreadsheet9.2!C2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2106,0)+IF(IncludeDeal4,Spreadsheet9.2!C3108,0)+IF(IncludeDeal5,Spreadsheet9.2!C4110,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1104,0)+IF(IncludeDeal2,Spreadsheet9.2!D2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2106,0)+IF(IncludeDeal4,Spreadsheet9.2!D3108,0)+IF(IncludeDeal5,Spreadsheet9.2!D4110,0)","v":-114247.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1104,0)+IF(IncludeDeal2,Spreadsheet9.2!E2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2106,0)+IF(IncludeDeal4,Spreadsheet9.2!E3108,0)+IF(IncludeDeal5,Spreadsheet9.2!E4110,0)","v":-58636.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1104,0)+IF(IncludeDeal2,Spreadsheet9.2!F2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2106,0)+IF(IncludeDeal4,Spreadsheet9.2!F3108,0)+IF(IncludeDeal5,Spreadsheet9.2!F4110,0)","v":18252.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1104,0)+IF(IncludeDeal2,Spreadsheet9.2!G2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2106,0)+IF(IncludeDeal4,Spreadsheet9.2!G3108,0)+IF(IncludeDeal5,Spreadsheet9.2!G4110,0)","v":85663.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1104,0)+IF(IncludeDeal2,Spreadsheet9.2!H2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2106,0)+IF(IncludeDeal4,Spreadsheet9.2!H3108,0)+IF(IncludeDeal5,Spreadsheet9.2!H4110,0)","v":399202.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1104,0)+IF(IncludeDeal2,Spreadsheet9.2!I2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2106,0)+IF(IncludeDeal4,Spreadsheet9.2!I3108,0)+IF(IncludeDeal5,Spreadsheet9.2!I4110,0)","v":782816},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1104,0)+IF(IncludeDeal2,Spreadsheet9.2!J2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2106,0)+IF(IncludeDeal4,Spreadsheet9.2!J3108,0)+IF(IncludeDeal5,Spreadsheet9.2!J4110,0)","v":1167570.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1104,0)+IF(IncludeDeal2,Spreadsheet9.2!K2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2106,0)+IF(IncludeDeal4,Spreadsheet9.2!K3108,0)+IF(IncludeDeal5,Spreadsheet9.2!K4110,0)","v":523349.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1104,0)+IF(IncludeDeal2,Spreadsheet9.2!L2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2106,0)+IF(IncludeDeal4,Spreadsheet9.2!L3108,0)+IF(IncludeDeal5,Spreadsheet9.2!L4110,0)","v":417969.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1104,0)+IF(IncludeDeal2,Spreadsheet9.2!M2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2106,0)+IF(IncludeDeal4,Spreadsheet9.2!M3108,0)+IF(IncludeDeal5,Spreadsheet9.2!M4110,0)","v":1461903.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1104,0)+IF(IncludeDeal2,Spreadsheet9.2!N2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2106,0)+IF(IncludeDeal4,Spreadsheet9.2!N3108,0)+IF(IncludeDeal5,Spreadsheet9.2!N4110,0)","v":637573.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1104,0)+IF(IncludeDeal2,Spreadsheet9.2!O2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2106,0)+IF(IncludeDeal4,Spreadsheet9.2!O3108,0)+IF(IncludeDeal5,Spreadsheet9.2!O4110,0)","v":516989.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1104,0)+IF(IncludeDeal2,Spreadsheet9.2!P2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2106,0)+IF(IncludeDeal4,Spreadsheet9.2!P3108,0)+IF(IncludeDeal5,Spreadsheet9.2!P4110,0)","v":-349573.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1104,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2106,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3108,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4110,0)","v":463433},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1104,0)+IF(IncludeDeal2,Spreadsheet9.2!R2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2106,0)+IF(IncludeDeal4,Spreadsheet9.2!R3108,0)+IF(IncludeDeal5,Spreadsheet9.2!R4110,0)","v":340340.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1104,0)+IF(IncludeDeal2,Spreadsheet9.2!S2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2106,0)+IF(IncludeDeal4,Spreadsheet9.2!S3108,0)+IF(IncludeDeal5,Spreadsheet9.2!S4110,0)","v":-79739.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1104,0)+IF(IncludeDeal2,Spreadsheet9.2!T2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2106,0)+IF(IncludeDeal4,Spreadsheet9.2!T3108,0)+IF(IncludeDeal5,Spreadsheet9.2!T4110,0)","v":91507.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1104,0)+IF(IncludeDeal2,Spreadsheet9.2!U2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2106,0)+IF(IncludeDeal4,Spreadsheet9.2!U3108,0)+IF(IncludeDeal5,Spreadsheet9.2!U4110,0)","v":-304077.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1104,0)+IF(IncludeDeal2,Spreadsheet9.2!V2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2106,0)+IF(IncludeDeal4,Spreadsheet9.2!V3108,0)+IF(IncludeDeal5,Spreadsheet9.2!V4110,0)","v":-527228.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1104,0)+IF(IncludeDeal2,Spreadsheet9.2!W2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2106,0)+IF(IncludeDeal4,Spreadsheet9.2!W3108,0)+IF(IncludeDeal5,Spreadsheet9.2!W4110,0)","v":-119238.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1104,0)+IF(IncludeDeal2,Spreadsheet9.2!X2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2106,0)+IF(IncludeDeal4,Spreadsheet9.2!X3108,0)+IF(IncludeDeal5,Spreadsheet9.2!X4110,0)","v":-149819.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1104,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2106,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3108,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4110,0)","v":213398.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1104,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2106,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3108,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4110,0)","v":-56820},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4110,0)","v":950937.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4110,0)","v":1630269},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4110,0)","v":3545063.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4110,0)","v":2082186},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4110,0)","v":1544943.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4110,0)","v":1913986.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4110,0)","v":1707104.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4110,0)","v":1339243.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4110,0)","v":1029908.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4110,0)","v":797022.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4110,0)","v":-619268.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4110,0)","v":-440361},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4110,0)","v":-828413},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4110,0)","v":-1021512.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4110,0)","v":-1110100.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4110,0)","v":-1216964},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4110,0)","v":-981246.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4110,0)","v":-693354.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4110,0)","v":-363977.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4110,0)","v":-645511.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4110,0)","v":-499458.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4110,0)","v":-120600.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4110,0)","v":193042},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4110,0)","v":124923.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4110,0)","v":335130.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3108,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4110,0)","v":239766},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4110,0)","v":247945.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4110,0)","v":391235.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4110,0)","v":543871.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4110,0)","v":393153},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4110,0)","v":475119.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4110,0)","v":349082.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4110,0)","v":184317.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4110,0)","v":225994.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4110,0)","v":176273.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4110,0)","v":51022.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4110,0)","v":170390.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4110,0)","v":168050},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4110,0)","v":168065.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4110,0)","v":168484.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2106,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3108,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4110,0)","v":168974.4}]
[null,"Simulation 69",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1105,0)+IF(IncludeDeal2,Spreadsheet9.2!C2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2107,0)+IF(IncludeDeal4,Spreadsheet9.2!C3109,0)+IF(IncludeDeal5,Spreadsheet9.2!C4111,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1105,0)+IF(IncludeDeal2,Spreadsheet9.2!D2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2107,0)+IF(IncludeDeal4,Spreadsheet9.2!D3109,0)+IF(IncludeDeal5,Spreadsheet9.2!D4111,0)","v":-21005.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1105,0)+IF(IncludeDeal2,Spreadsheet9.2!E2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2107,0)+IF(IncludeDeal4,Spreadsheet9.2!E3109,0)+IF(IncludeDeal5,Spreadsheet9.2!E4111,0)","v":-499730.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1105,0)+IF(IncludeDeal2,Spreadsheet9.2!F2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2107,0)+IF(IncludeDeal4,Spreadsheet9.2!F3109,0)+IF(IncludeDeal5,Spreadsheet9.2!F4111,0)","v":532350},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1105,0)+IF(IncludeDeal2,Spreadsheet9.2!G2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2107,0)+IF(IncludeDeal4,Spreadsheet9.2!G3109,0)+IF(IncludeDeal5,Spreadsheet9.2!G4111,0)","v":-490453.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1105,0)+IF(IncludeDeal2,Spreadsheet9.2!H2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2107,0)+IF(IncludeDeal4,Spreadsheet9.2!H3109,0)+IF(IncludeDeal5,Spreadsheet9.2!H4111,0)","v":-1468167},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1105,0)+IF(IncludeDeal2,Spreadsheet9.2!I2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2107,0)+IF(IncludeDeal4,Spreadsheet9.2!I3109,0)+IF(IncludeDeal5,Spreadsheet9.2!I4111,0)","v":-998633},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1105,0)+IF(IncludeDeal2,Spreadsheet9.2!J2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2107,0)+IF(IncludeDeal4,Spreadsheet9.2!J3109,0)+IF(IncludeDeal5,Spreadsheet9.2!J4111,0)","v":-1394703.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1105,0)+IF(IncludeDeal2,Spreadsheet9.2!K2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2107,0)+IF(IncludeDeal4,Spreadsheet9.2!K3109,0)+IF(IncludeDeal5,Spreadsheet9.2!K4111,0)","v":-1649461.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1105,0)+IF(IncludeDeal2,Spreadsheet9.2!L2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2107,0)+IF(IncludeDeal4,Spreadsheet9.2!L3109,0)+IF(IncludeDeal5,Spreadsheet9.2!L4111,0)","v":-2179145.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1105,0)+IF(IncludeDeal2,Spreadsheet9.2!M2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2107,0)+IF(IncludeDeal4,Spreadsheet9.2!M3109,0)+IF(IncludeDeal5,Spreadsheet9.2!M4111,0)","v":-2260760.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1105,0)+IF(IncludeDeal2,Spreadsheet9.2!N2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2107,0)+IF(IncludeDeal4,Spreadsheet9.2!N3109,0)+IF(IncludeDeal5,Spreadsheet9.2!N4111,0)","v":-2284313.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1105,0)+IF(IncludeDeal2,Spreadsheet9.2!O2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2107,0)+IF(IncludeDeal4,Spreadsheet9.2!O3109,0)+IF(IncludeDeal5,Spreadsheet9.2!O4111,0)","v":-3002544.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1105,0)+IF(IncludeDeal2,Spreadsheet9.2!P2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2107,0)+IF(IncludeDeal4,Spreadsheet9.2!P3109,0)+IF(IncludeDeal5,Spreadsheet9.2!P4111,0)","v":-3000761.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1105,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2107,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3109,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4111,0)","v":-1898636.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1105,0)+IF(IncludeDeal2,Spreadsheet9.2!R2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2107,0)+IF(IncludeDeal4,Spreadsheet9.2!R3109,0)+IF(IncludeDeal5,Spreadsheet9.2!R4111,0)","v":-2498608.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1105,0)+IF(IncludeDeal2,Spreadsheet9.2!S2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2107,0)+IF(IncludeDeal4,Spreadsheet9.2!S3109,0)+IF(IncludeDeal5,Spreadsheet9.2!S4111,0)","v":-2569908.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1105,0)+IF(IncludeDeal2,Spreadsheet9.2!T2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2107,0)+IF(IncludeDeal4,Spreadsheet9.2!T3109,0)+IF(IncludeDeal5,Spreadsheet9.2!T4111,0)","v":-2432573.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1105,0)+IF(IncludeDeal2,Spreadsheet9.2!U2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2107,0)+IF(IncludeDeal4,Spreadsheet9.2!U3109,0)+IF(IncludeDeal5,Spreadsheet9.2!U4111,0)","v":-2347945.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1105,0)+IF(IncludeDeal2,Spreadsheet9.2!V2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2107,0)+IF(IncludeDeal4,Spreadsheet9.2!V3109,0)+IF(IncludeDeal5,Spreadsheet9.2!V4111,0)","v":-2462104.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1105,0)+IF(IncludeDeal2,Spreadsheet9.2!W2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2107,0)+IF(IncludeDeal4,Spreadsheet9.2!W3109,0)+IF(IncludeDeal5,Spreadsheet9.2!W4111,0)","v":-2211822.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1105,0)+IF(IncludeDeal2,Spreadsheet9.2!X2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2107,0)+IF(IncludeDeal4,Spreadsheet9.2!X3109,0)+IF(IncludeDeal5,Spreadsheet9.2!X4111,0)","v":-2167709.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1105,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2107,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3109,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4111,0)","v":-2411069.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1105,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2107,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3109,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4111,0)","v":-2179645.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4111,0)","v":-2361470.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4111,0)","v":-2199274.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4111,0)","v":-2141132.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4111,0)","v":-2363827.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4111,0)","v":-2109701.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4111,0)","v":-2041928.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4111,0)","v":-1937363.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4111,0)","v":-1484593},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4111,0)","v":-2014147.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4111,0)","v":-2101123.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4111,0)","v":-1997015.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4111,0)","v":-1891143.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4111,0)","v":-1749870.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4111,0)","v":-1379023.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4111,0)","v":-1215835.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4111,0)","v":-1406781.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4111,0)","v":-1291592.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4111,0)","v":-1374202.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4111,0)","v":-1257463.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4111,0)","v":-911667.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4111,0)","v":-687062.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4111,0)","v":-590618.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4111,0)","v":-301369.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4111,0)","v":-70299.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4111,0)","v":93997.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3109,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4111,0)","v":369897.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4111,0)","v":316518},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4111,0)","v":274172.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4111,0)","v":231944.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4111,0)","v":139648},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4111,0)","v":-25376.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4111,0)","v":-35176},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4111,0)","v":-64181},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4111,0)","v":-149709.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4111,0)","v":-119262.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4111,0)","v":-147708.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4111,0)","v":-188020.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4111,0)","v":-127073.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4111,0)","v":-127265.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4111,0)","v":-127379.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2107,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3109,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4111,0)","v":-127422.5}]
[null,"Simulation 70",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1106,0)+IF(IncludeDeal2,Spreadsheet9.2!C2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2108,0)+IF(IncludeDeal4,Spreadsheet9.2!C3110,0)+IF(IncludeDeal5,Spreadsheet9.2!C4112,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1106,0)+IF(IncludeDeal2,Spreadsheet9.2!D2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2108,0)+IF(IncludeDeal4,Spreadsheet9.2!D3110,0)+IF(IncludeDeal5,Spreadsheet9.2!D4112,0)","v":-238520.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1106,0)+IF(IncludeDeal2,Spreadsheet9.2!E2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2108,0)+IF(IncludeDeal4,Spreadsheet9.2!E3110,0)+IF(IncludeDeal5,Spreadsheet9.2!E4112,0)","v":-227870.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1106,0)+IF(IncludeDeal2,Spreadsheet9.2!F2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2108,0)+IF(IncludeDeal4,Spreadsheet9.2!F3110,0)+IF(IncludeDeal5,Spreadsheet9.2!F4112,0)","v":-700408.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1106,0)+IF(IncludeDeal2,Spreadsheet9.2!G2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2108,0)+IF(IncludeDeal4,Spreadsheet9.2!G3110,0)+IF(IncludeDeal5,Spreadsheet9.2!G4112,0)","v":-671066},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1106,0)+IF(IncludeDeal2,Spreadsheet9.2!H2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2108,0)+IF(IncludeDeal4,Spreadsheet9.2!H3110,0)+IF(IncludeDeal5,Spreadsheet9.2!H4112,0)","v":-261656},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1106,0)+IF(IncludeDeal2,Spreadsheet9.2!I2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2108,0)+IF(IncludeDeal4,Spreadsheet9.2!I3110,0)+IF(IncludeDeal5,Spreadsheet9.2!I4112,0)","v":-431440},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1106,0)+IF(IncludeDeal2,Spreadsheet9.2!J2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2108,0)+IF(IncludeDeal4,Spreadsheet9.2!J3110,0)+IF(IncludeDeal5,Spreadsheet9.2!J4112,0)","v":92113},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1106,0)+IF(IncludeDeal2,Spreadsheet9.2!K2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2108,0)+IF(IncludeDeal4,Spreadsheet9.2!K3110,0)+IF(IncludeDeal5,Spreadsheet9.2!K4112,0)","v":-627188.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1106,0)+IF(IncludeDeal2,Spreadsheet9.2!L2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2108,0)+IF(IncludeDeal4,Spreadsheet9.2!L3110,0)+IF(IncludeDeal5,Spreadsheet9.2!L4112,0)","v":-258897.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1106,0)+IF(IncludeDeal2,Spreadsheet9.2!M2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2108,0)+IF(IncludeDeal4,Spreadsheet9.2!M3110,0)+IF(IncludeDeal5,Spreadsheet9.2!M4112,0)","v":-934350.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1106,0)+IF(IncludeDeal2,Spreadsheet9.2!N2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2108,0)+IF(IncludeDeal4,Spreadsheet9.2!N3110,0)+IF(IncludeDeal5,Spreadsheet9.2!N4112,0)","v":-1481164},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1106,0)+IF(IncludeDeal2,Spreadsheet9.2!O2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2108,0)+IF(IncludeDeal4,Spreadsheet9.2!O3110,0)+IF(IncludeDeal5,Spreadsheet9.2!O4112,0)","v":-1797328.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1106,0)+IF(IncludeDeal2,Spreadsheet9.2!P2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2108,0)+IF(IncludeDeal4,Spreadsheet9.2!P3110,0)+IF(IncludeDeal5,Spreadsheet9.2!P4112,0)","v":-1614462.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1106,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2108,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3110,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4112,0)","v":-1293658.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1106,0)+IF(IncludeDeal2,Spreadsheet9.2!R2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2108,0)+IF(IncludeDeal4,Spreadsheet9.2!R3110,0)+IF(IncludeDeal5,Spreadsheet9.2!R4112,0)","v":-1100114},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1106,0)+IF(IncludeDeal2,Spreadsheet9.2!S2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2108,0)+IF(IncludeDeal4,Spreadsheet9.2!S3110,0)+IF(IncludeDeal5,Spreadsheet9.2!S4112,0)","v":-2005425},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1106,0)+IF(IncludeDeal2,Spreadsheet9.2!T2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2108,0)+IF(IncludeDeal4,Spreadsheet9.2!T3110,0)+IF(IncludeDeal5,Spreadsheet9.2!T4112,0)","v":-1383191.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1106,0)+IF(IncludeDeal2,Spreadsheet9.2!U2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2108,0)+IF(IncludeDeal4,Spreadsheet9.2!U3110,0)+IF(IncludeDeal5,Spreadsheet9.2!U4112,0)","v":-1812841.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1106,0)+IF(IncludeDeal2,Spreadsheet9.2!V2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2108,0)+IF(IncludeDeal4,Spreadsheet9.2!V3110,0)+IF(IncludeDeal5,Spreadsheet9.2!V4112,0)","v":-1764406.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1106,0)+IF(IncludeDeal2,Spreadsheet9.2!W2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2108,0)+IF(IncludeDeal4,Spreadsheet9.2!W3110,0)+IF(IncludeDeal5,Spreadsheet9.2!W4112,0)","v":-1604900.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1106,0)+IF(IncludeDeal2,Spreadsheet9.2!X2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2108,0)+IF(IncludeDeal4,Spreadsheet9.2!X3110,0)+IF(IncludeDeal5,Spreadsheet9.2!X4112,0)","v":-1248660},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1106,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2108,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3110,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4112,0)","v":-657746.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1106,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2108,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3110,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4112,0)","v":-326748.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4112,0)","v":-833026.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4112,0)","v":-910027.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4112,0)","v":-985157.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4112,0)","v":-1168337.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4112,0)","v":-1763435.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4112,0)","v":-1166368.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4112,0)","v":-1484589.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4112,0)","v":-967187.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4112,0)","v":-648201.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4112,0)","v":9041.7999999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4112,0)","v":15639.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4112,0)","v":-607170.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4112,0)","v":-978475},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4112,0)","v":-1000627.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4112,0)","v":-451024.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4112,0)","v":-485341.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4112,0)","v":-343193.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4112,0)","v":-257290.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4112,0)","v":-439203.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4112,0)","v":-316415.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4112,0)","v":-251567.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4112,0)","v":-198654},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4112,0)","v":39058.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4112,0)","v":238213.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4112,0)","v":409018.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3110,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4112,0)","v":417065.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4112,0)","v":419096.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4112,0)","v":490386.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4112,0)","v":403706.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4112,0)","v":348899.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4112,0)","v":311882.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4112,0)","v":301291.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4112,0)","v":214295.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4112,0)","v":135792.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4112,0)","v":102828.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4112,0)","v":-11366.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4112,0)","v":-85641.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4112,0)","v":-43112.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4112,0)","v":-43156.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4112,0)","v":-43223.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2108,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3110,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4112,0)","v":-43265.8}]
[null,"Simulation 71",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1107,0)+IF(IncludeDeal2,Spreadsheet9.2!C2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2109,0)+IF(IncludeDeal4,Spreadsheet9.2!C3111,0)+IF(IncludeDeal5,Spreadsheet9.2!C4113,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1107,0)+IF(IncludeDeal2,Spreadsheet9.2!D2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2109,0)+IF(IncludeDeal4,Spreadsheet9.2!D3111,0)+IF(IncludeDeal5,Spreadsheet9.2!D4113,0)","v":88627},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1107,0)+IF(IncludeDeal2,Spreadsheet9.2!E2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2109,0)+IF(IncludeDeal4,Spreadsheet9.2!E3111,0)+IF(IncludeDeal5,Spreadsheet9.2!E4113,0)","v":309929.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1107,0)+IF(IncludeDeal2,Spreadsheet9.2!F2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2109,0)+IF(IncludeDeal4,Spreadsheet9.2!F3111,0)+IF(IncludeDeal5,Spreadsheet9.2!F4113,0)","v":-67562.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1107,0)+IF(IncludeDeal2,Spreadsheet9.2!G2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2109,0)+IF(IncludeDeal4,Spreadsheet9.2!G3111,0)+IF(IncludeDeal5,Spreadsheet9.2!G4113,0)","v":802826.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1107,0)+IF(IncludeDeal2,Spreadsheet9.2!H2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2109,0)+IF(IncludeDeal4,Spreadsheet9.2!H3111,0)+IF(IncludeDeal5,Spreadsheet9.2!H4113,0)","v":2317938.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1107,0)+IF(IncludeDeal2,Spreadsheet9.2!I2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2109,0)+IF(IncludeDeal4,Spreadsheet9.2!I3111,0)+IF(IncludeDeal5,Spreadsheet9.2!I4113,0)","v":1668055.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1107,0)+IF(IncludeDeal2,Spreadsheet9.2!J2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2109,0)+IF(IncludeDeal4,Spreadsheet9.2!J3111,0)+IF(IncludeDeal5,Spreadsheet9.2!J4113,0)","v":2234490.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1107,0)+IF(IncludeDeal2,Spreadsheet9.2!K2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2109,0)+IF(IncludeDeal4,Spreadsheet9.2!K3111,0)+IF(IncludeDeal5,Spreadsheet9.2!K4113,0)","v":860309.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1107,0)+IF(IncludeDeal2,Spreadsheet9.2!L2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2109,0)+IF(IncludeDeal4,Spreadsheet9.2!L3111,0)+IF(IncludeDeal5,Spreadsheet9.2!L4113,0)","v":1006985},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1107,0)+IF(IncludeDeal2,Spreadsheet9.2!M2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2109,0)+IF(IncludeDeal4,Spreadsheet9.2!M3111,0)+IF(IncludeDeal5,Spreadsheet9.2!M4113,0)","v":1484531.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1107,0)+IF(IncludeDeal2,Spreadsheet9.2!N2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2109,0)+IF(IncludeDeal4,Spreadsheet9.2!N3111,0)+IF(IncludeDeal5,Spreadsheet9.2!N4113,0)","v":2826029.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1107,0)+IF(IncludeDeal2,Spreadsheet9.2!O2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2109,0)+IF(IncludeDeal4,Spreadsheet9.2!O3111,0)+IF(IncludeDeal5,Spreadsheet9.2!O4113,0)","v":1090311.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1107,0)+IF(IncludeDeal2,Spreadsheet9.2!P2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2109,0)+IF(IncludeDeal4,Spreadsheet9.2!P3111,0)+IF(IncludeDeal5,Spreadsheet9.2!P4113,0)","v":1763920.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1107,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2109,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3111,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4113,0)","v":569747.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1107,0)+IF(IncludeDeal2,Spreadsheet9.2!R2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2109,0)+IF(IncludeDeal4,Spreadsheet9.2!R3111,0)+IF(IncludeDeal5,Spreadsheet9.2!R4113,0)","v":445884.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1107,0)+IF(IncludeDeal2,Spreadsheet9.2!S2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2109,0)+IF(IncludeDeal4,Spreadsheet9.2!S3111,0)+IF(IncludeDeal5,Spreadsheet9.2!S4113,0)","v":366794.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1107,0)+IF(IncludeDeal2,Spreadsheet9.2!T2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2109,0)+IF(IncludeDeal4,Spreadsheet9.2!T3111,0)+IF(IncludeDeal5,Spreadsheet9.2!T4113,0)","v":3597454.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1107,0)+IF(IncludeDeal2,Spreadsheet9.2!U2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2109,0)+IF(IncludeDeal4,Spreadsheet9.2!U3111,0)+IF(IncludeDeal5,Spreadsheet9.2!U4113,0)","v":4834191.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1107,0)+IF(IncludeDeal2,Spreadsheet9.2!V2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2109,0)+IF(IncludeDeal4,Spreadsheet9.2!V3111,0)+IF(IncludeDeal5,Spreadsheet9.2!V4113,0)","v":4387086.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1107,0)+IF(IncludeDeal2,Spreadsheet9.2!W2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2109,0)+IF(IncludeDeal4,Spreadsheet9.2!W3111,0)+IF(IncludeDeal5,Spreadsheet9.2!W4113,0)","v":4848074.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1107,0)+IF(IncludeDeal2,Spreadsheet9.2!X2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2109,0)+IF(IncludeDeal4,Spreadsheet9.2!X3111,0)+IF(IncludeDeal5,Spreadsheet9.2!X4113,0)","v":5638520.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1107,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2109,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3111,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4113,0)","v":5787473.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1107,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2109,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3111,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4113,0)","v":6144487.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4113,0)","v":5834607.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4113,0)","v":6634684.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4113,0)","v":8164557.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4113,0)","v":7407562.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4113,0)","v":4917706.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4113,0)","v":4055682.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4113,0)","v":4440072.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4113,0)","v":2053629.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4113,0)","v":1303247.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4113,0)","v":1192683.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4113,0)","v":-68812.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4113,0)","v":-151109.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4113,0)","v":-14254.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4113,0)","v":-231824.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4113,0)","v":-496506.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4113,0)","v":-807112.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4113,0)","v":-897323},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4113,0)","v":-803979.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4113,0)","v":-588490.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4113,0)","v":-579350.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4113,0)","v":-752055},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4113,0)","v":-600585.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4113,0)","v":-612870.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4113,0)","v":-553030.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4113,0)","v":-383074.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3111,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4113,0)","v":-272522},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4113,0)","v":-143537.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4113,0)","v":20750.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4113,0)","v":69365.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4113,0)","v":7293.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4113,0)","v":39102.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4113,0)","v":26271.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4113,0)","v":-35507.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4113,0)","v":-5657.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4113,0)","v":-282.39999999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4113,0)","v":-52824.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4113,0)","v":-25254.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4113,0)","v":2928.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4113,0)","v":2931.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4113,0)","v":2936.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2109,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3111,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4113,0)","v":2940.7}]
[null,"Simulation 72",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1108,0)+IF(IncludeDeal2,Spreadsheet9.2!C2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2110,0)+IF(IncludeDeal4,Spreadsheet9.2!C3112,0)+IF(IncludeDeal5,Spreadsheet9.2!C4114,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1108,0)+IF(IncludeDeal2,Spreadsheet9.2!D2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2110,0)+IF(IncludeDeal4,Spreadsheet9.2!D3112,0)+IF(IncludeDeal5,Spreadsheet9.2!D4114,0)","v":34284.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1108,0)+IF(IncludeDeal2,Spreadsheet9.2!E2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2110,0)+IF(IncludeDeal4,Spreadsheet9.2!E3112,0)+IF(IncludeDeal5,Spreadsheet9.2!E4114,0)","v":-224351.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1108,0)+IF(IncludeDeal2,Spreadsheet9.2!F2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2110,0)+IF(IncludeDeal4,Spreadsheet9.2!F3112,0)+IF(IncludeDeal5,Spreadsheet9.2!F4114,0)","v":-589059.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1108,0)+IF(IncludeDeal2,Spreadsheet9.2!G2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2110,0)+IF(IncludeDeal4,Spreadsheet9.2!G3112,0)+IF(IncludeDeal5,Spreadsheet9.2!G4114,0)","v":-564816.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1108,0)+IF(IncludeDeal2,Spreadsheet9.2!H2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2110,0)+IF(IncludeDeal4,Spreadsheet9.2!H3112,0)+IF(IncludeDeal5,Spreadsheet9.2!H4114,0)","v":-24414.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1108,0)+IF(IncludeDeal2,Spreadsheet9.2!I2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2110,0)+IF(IncludeDeal4,Spreadsheet9.2!I3112,0)+IF(IncludeDeal5,Spreadsheet9.2!I4114,0)","v":-792840.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1108,0)+IF(IncludeDeal2,Spreadsheet9.2!J2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2110,0)+IF(IncludeDeal4,Spreadsheet9.2!J3112,0)+IF(IncludeDeal5,Spreadsheet9.2!J4114,0)","v":-1118514.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1108,0)+IF(IncludeDeal2,Spreadsheet9.2!K2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2110,0)+IF(IncludeDeal4,Spreadsheet9.2!K3112,0)+IF(IncludeDeal5,Spreadsheet9.2!K4114,0)","v":26238.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1108,0)+IF(IncludeDeal2,Spreadsheet9.2!L2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2110,0)+IF(IncludeDeal4,Spreadsheet9.2!L3112,0)+IF(IncludeDeal5,Spreadsheet9.2!L4114,0)","v":-852596.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1108,0)+IF(IncludeDeal2,Spreadsheet9.2!M2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2110,0)+IF(IncludeDeal4,Spreadsheet9.2!M3112,0)+IF(IncludeDeal5,Spreadsheet9.2!M4114,0)","v":-768144.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1108,0)+IF(IncludeDeal2,Spreadsheet9.2!N2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2110,0)+IF(IncludeDeal4,Spreadsheet9.2!N3112,0)+IF(IncludeDeal5,Spreadsheet9.2!N4114,0)","v":-708890.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1108,0)+IF(IncludeDeal2,Spreadsheet9.2!O2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2110,0)+IF(IncludeDeal4,Spreadsheet9.2!O3112,0)+IF(IncludeDeal5,Spreadsheet9.2!O4114,0)","v":-799492.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1108,0)+IF(IncludeDeal2,Spreadsheet9.2!P2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2110,0)+IF(IncludeDeal4,Spreadsheet9.2!P3112,0)+IF(IncludeDeal5,Spreadsheet9.2!P4114,0)","v":-315037.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1108,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2110,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3112,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4114,0)","v":287188.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1108,0)+IF(IncludeDeal2,Spreadsheet9.2!R2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2110,0)+IF(IncludeDeal4,Spreadsheet9.2!R3112,0)+IF(IncludeDeal5,Spreadsheet9.2!R4114,0)","v":-46203},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1108,0)+IF(IncludeDeal2,Spreadsheet9.2!S2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2110,0)+IF(IncludeDeal4,Spreadsheet9.2!S3112,0)+IF(IncludeDeal5,Spreadsheet9.2!S4114,0)","v":869419.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1108,0)+IF(IncludeDeal2,Spreadsheet9.2!T2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2110,0)+IF(IncludeDeal4,Spreadsheet9.2!T3112,0)+IF(IncludeDeal5,Spreadsheet9.2!T4114,0)","v":139599.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1108,0)+IF(IncludeDeal2,Spreadsheet9.2!U2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2110,0)+IF(IncludeDeal4,Spreadsheet9.2!U3112,0)+IF(IncludeDeal5,Spreadsheet9.2!U4114,0)","v":85254.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1108,0)+IF(IncludeDeal2,Spreadsheet9.2!V2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2110,0)+IF(IncludeDeal4,Spreadsheet9.2!V3112,0)+IF(IncludeDeal5,Spreadsheet9.2!V4114,0)","v":-599733.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1108,0)+IF(IncludeDeal2,Spreadsheet9.2!W2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2110,0)+IF(IncludeDeal4,Spreadsheet9.2!W3112,0)+IF(IncludeDeal5,Spreadsheet9.2!W4114,0)","v":-1208169},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1108,0)+IF(IncludeDeal2,Spreadsheet9.2!X2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2110,0)+IF(IncludeDeal4,Spreadsheet9.2!X3112,0)+IF(IncludeDeal5,Spreadsheet9.2!X4114,0)","v":-1417008.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1108,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2110,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3112,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4114,0)","v":-1331835.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1108,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2110,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3112,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4114,0)","v":-488450.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4114,0)","v":-737039.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4114,0)","v":-1103117.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4114,0)","v":-1103051.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4114,0)","v":-1069587.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4114,0)","v":-1100823.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4114,0)","v":-1046915},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4114,0)","v":-643655.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4114,0)","v":-1142488.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4114,0)","v":-1371898.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4114,0)","v":-1493316.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4114,0)","v":-1557517.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4114,0)","v":-1038256},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4114,0)","v":-1370816.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4114,0)","v":-744017.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4114,0)","v":-570329.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4114,0)","v":-567778.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4114,0)","v":325633.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4114,0)","v":454386.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4114,0)","v":427255.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4114,0)","v":970056.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4114,0)","v":774510.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4114,0)","v":970491.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4114,0)","v":1167166.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4114,0)","v":1003949.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4114,0)","v":883602.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3112,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4114,0)","v":623857.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4114,0)","v":521563.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4114,0)","v":390911.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4114,0)","v":259184.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4114,0)","v":166316.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4114,0)","v":62129.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4114,0)","v":14503.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4114,0)","v":-17719.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4114,0)","v":-68375.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4114,0)","v":-62197.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4114,0)","v":-36905.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4114,0)","v":-25645.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4114,0)","v":29480},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4114,0)","v":29535.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4114,0)","v":29580.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2110,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3112,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4114,0)","v":29606.1}]
[null,"Simulation 73",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1109,0)+IF(IncludeDeal2,Spreadsheet9.2!C2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2111,0)+IF(IncludeDeal4,Spreadsheet9.2!C3113,0)+IF(IncludeDeal5,Spreadsheet9.2!C4115,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1109,0)+IF(IncludeDeal2,Spreadsheet9.2!D2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2111,0)+IF(IncludeDeal4,Spreadsheet9.2!D3113,0)+IF(IncludeDeal5,Spreadsheet9.2!D4115,0)","v":-319285.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1109,0)+IF(IncludeDeal2,Spreadsheet9.2!E2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2111,0)+IF(IncludeDeal4,Spreadsheet9.2!E3113,0)+IF(IncludeDeal5,Spreadsheet9.2!E4115,0)","v":-371017.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1109,0)+IF(IncludeDeal2,Spreadsheet9.2!F2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2111,0)+IF(IncludeDeal4,Spreadsheet9.2!F3113,0)+IF(IncludeDeal5,Spreadsheet9.2!F4115,0)","v":-749887.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1109,0)+IF(IncludeDeal2,Spreadsheet9.2!G2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2111,0)+IF(IncludeDeal4,Spreadsheet9.2!G3113,0)+IF(IncludeDeal5,Spreadsheet9.2!G4115,0)","v":-809278.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1109,0)+IF(IncludeDeal2,Spreadsheet9.2!H2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2111,0)+IF(IncludeDeal4,Spreadsheet9.2!H3113,0)+IF(IncludeDeal5,Spreadsheet9.2!H4115,0)","v":-540755.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1109,0)+IF(IncludeDeal2,Spreadsheet9.2!I2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2111,0)+IF(IncludeDeal4,Spreadsheet9.2!I3113,0)+IF(IncludeDeal5,Spreadsheet9.2!I4115,0)","v":-1242336.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1109,0)+IF(IncludeDeal2,Spreadsheet9.2!J2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2111,0)+IF(IncludeDeal4,Spreadsheet9.2!J3113,0)+IF(IncludeDeal5,Spreadsheet9.2!J4115,0)","v":21796},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1109,0)+IF(IncludeDeal2,Spreadsheet9.2!K2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2111,0)+IF(IncludeDeal4,Spreadsheet9.2!K3113,0)+IF(IncludeDeal5,Spreadsheet9.2!K4115,0)","v":-108861.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1109,0)+IF(IncludeDeal2,Spreadsheet9.2!L2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2111,0)+IF(IncludeDeal4,Spreadsheet9.2!L3113,0)+IF(IncludeDeal5,Spreadsheet9.2!L4115,0)","v":-1338641.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1109,0)+IF(IncludeDeal2,Spreadsheet9.2!M2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2111,0)+IF(IncludeDeal4,Spreadsheet9.2!M3113,0)+IF(IncludeDeal5,Spreadsheet9.2!M4115,0)","v":-1974187.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1109,0)+IF(IncludeDeal2,Spreadsheet9.2!N2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2111,0)+IF(IncludeDeal4,Spreadsheet9.2!N3113,0)+IF(IncludeDeal5,Spreadsheet9.2!N4115,0)","v":-2080214.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1109,0)+IF(IncludeDeal2,Spreadsheet9.2!O2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2111,0)+IF(IncludeDeal4,Spreadsheet9.2!O3113,0)+IF(IncludeDeal5,Spreadsheet9.2!O4115,0)","v":-1615629.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1109,0)+IF(IncludeDeal2,Spreadsheet9.2!P2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2111,0)+IF(IncludeDeal4,Spreadsheet9.2!P3113,0)+IF(IncludeDeal5,Spreadsheet9.2!P4115,0)","v":-1160569.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1109,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2111,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3113,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4115,0)","v":-2493203.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1109,0)+IF(IncludeDeal2,Spreadsheet9.2!R2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2111,0)+IF(IncludeDeal4,Spreadsheet9.2!R3113,0)+IF(IncludeDeal5,Spreadsheet9.2!R4115,0)","v":-1720414.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1109,0)+IF(IncludeDeal2,Spreadsheet9.2!S2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2111,0)+IF(IncludeDeal4,Spreadsheet9.2!S3113,0)+IF(IncludeDeal5,Spreadsheet9.2!S4115,0)","v":-1371608},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1109,0)+IF(IncludeDeal2,Spreadsheet9.2!T2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2111,0)+IF(IncludeDeal4,Spreadsheet9.2!T3113,0)+IF(IncludeDeal5,Spreadsheet9.2!T4115,0)","v":-831027.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1109,0)+IF(IncludeDeal2,Spreadsheet9.2!U2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2111,0)+IF(IncludeDeal4,Spreadsheet9.2!U3113,0)+IF(IncludeDeal5,Spreadsheet9.2!U4115,0)","v":-887894.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1109,0)+IF(IncludeDeal2,Spreadsheet9.2!V2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2111,0)+IF(IncludeDeal4,Spreadsheet9.2!V3113,0)+IF(IncludeDeal5,Spreadsheet9.2!V4115,0)","v":-840519.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1109,0)+IF(IncludeDeal2,Spreadsheet9.2!W2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2111,0)+IF(IncludeDeal4,Spreadsheet9.2!W3113,0)+IF(IncludeDeal5,Spreadsheet9.2!W4115,0)","v":-620202.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1109,0)+IF(IncludeDeal2,Spreadsheet9.2!X2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2111,0)+IF(IncludeDeal4,Spreadsheet9.2!X3113,0)+IF(IncludeDeal5,Spreadsheet9.2!X4115,0)","v":-706048.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1109,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2111,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3113,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4115,0)","v":-575390.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1109,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2111,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3113,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4115,0)","v":-418182.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4115,0)","v":58910},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4115,0)","v":31321.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4115,0)","v":-13767.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4115,0)","v":-151748.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4115,0)","v":488921.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4115,0)","v":240300.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4115,0)","v":46433.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4115,0)","v":-32285.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4115,0)","v":-31675.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4115,0)","v":7643.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4115,0)","v":505399.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4115,0)","v":222145.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4115,0)","v":280225.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4115,0)","v":137556.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4115,0)","v":246325.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4115,0)","v":76730.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4115,0)","v":178255.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4115,0)","v":241894.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4115,0)","v":516010},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4115,0)","v":339695.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4115,0)","v":1290769.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4115,0)","v":1350457},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4115,0)","v":1752778.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4115,0)","v":1206027.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4115,0)","v":822157.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3113,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4115,0)","v":391457.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4115,0)","v":146836.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4115,0)","v":109764.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4115,0)","v":132093.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4115,0)","v":11942.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4115,0)","v":-106451.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4115,0)","v":-53288.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4115,0)","v":-139155.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4115,0)","v":-239092.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4115,0)","v":-188878.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4115,0)","v":-241433.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4115,0)","v":-301586.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4115,0)","v":-175498.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4115,0)","v":-175701.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4115,0)","v":-175855.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2111,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3113,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4115,0)","v":-175918.2}]
[null,"Simulation 74",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1110,0)+IF(IncludeDeal2,Spreadsheet9.2!C2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2112,0)+IF(IncludeDeal4,Spreadsheet9.2!C3114,0)+IF(IncludeDeal5,Spreadsheet9.2!C4116,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1110,0)+IF(IncludeDeal2,Spreadsheet9.2!D2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2112,0)+IF(IncludeDeal4,Spreadsheet9.2!D3114,0)+IF(IncludeDeal5,Spreadsheet9.2!D4116,0)","v":-338542.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1110,0)+IF(IncludeDeal2,Spreadsheet9.2!E2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2112,0)+IF(IncludeDeal4,Spreadsheet9.2!E3114,0)+IF(IncludeDeal5,Spreadsheet9.2!E4116,0)","v":-367574.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1110,0)+IF(IncludeDeal2,Spreadsheet9.2!F2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2112,0)+IF(IncludeDeal4,Spreadsheet9.2!F3114,0)+IF(IncludeDeal5,Spreadsheet9.2!F4116,0)","v":183424.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1110,0)+IF(IncludeDeal2,Spreadsheet9.2!G2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2112,0)+IF(IncludeDeal4,Spreadsheet9.2!G3114,0)+IF(IncludeDeal5,Spreadsheet9.2!G4116,0)","v":465832.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1110,0)+IF(IncludeDeal2,Spreadsheet9.2!H2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2112,0)+IF(IncludeDeal4,Spreadsheet9.2!H3114,0)+IF(IncludeDeal5,Spreadsheet9.2!H4116,0)","v":588821.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1110,0)+IF(IncludeDeal2,Spreadsheet9.2!I2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2112,0)+IF(IncludeDeal4,Spreadsheet9.2!I3114,0)+IF(IncludeDeal5,Spreadsheet9.2!I4116,0)","v":-17276},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1110,0)+IF(IncludeDeal2,Spreadsheet9.2!J2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2112,0)+IF(IncludeDeal4,Spreadsheet9.2!J3114,0)+IF(IncludeDeal5,Spreadsheet9.2!J4116,0)","v":870383.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1110,0)+IF(IncludeDeal2,Spreadsheet9.2!K2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2112,0)+IF(IncludeDeal4,Spreadsheet9.2!K3114,0)+IF(IncludeDeal5,Spreadsheet9.2!K4116,0)","v":998288.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1110,0)+IF(IncludeDeal2,Spreadsheet9.2!L2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2112,0)+IF(IncludeDeal4,Spreadsheet9.2!L3114,0)+IF(IncludeDeal5,Spreadsheet9.2!L4116,0)","v":-197174.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1110,0)+IF(IncludeDeal2,Spreadsheet9.2!M2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2112,0)+IF(IncludeDeal4,Spreadsheet9.2!M3114,0)+IF(IncludeDeal5,Spreadsheet9.2!M4116,0)","v":449116.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1110,0)+IF(IncludeDeal2,Spreadsheet9.2!N2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2112,0)+IF(IncludeDeal4,Spreadsheet9.2!N3114,0)+IF(IncludeDeal5,Spreadsheet9.2!N4116,0)","v":364651.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1110,0)+IF(IncludeDeal2,Spreadsheet9.2!O2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2112,0)+IF(IncludeDeal4,Spreadsheet9.2!O3114,0)+IF(IncludeDeal5,Spreadsheet9.2!O4116,0)","v":1330342.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1110,0)+IF(IncludeDeal2,Spreadsheet9.2!P2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2112,0)+IF(IncludeDeal4,Spreadsheet9.2!P3114,0)+IF(IncludeDeal5,Spreadsheet9.2!P4116,0)","v":955041.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1110,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2112,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3114,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4116,0)","v":1800531.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1110,0)+IF(IncludeDeal2,Spreadsheet9.2!R2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2112,0)+IF(IncludeDeal4,Spreadsheet9.2!R3114,0)+IF(IncludeDeal5,Spreadsheet9.2!R4116,0)","v":1605322.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1110,0)+IF(IncludeDeal2,Spreadsheet9.2!S2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2112,0)+IF(IncludeDeal4,Spreadsheet9.2!S3114,0)+IF(IncludeDeal5,Spreadsheet9.2!S4116,0)","v":-118006.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1110,0)+IF(IncludeDeal2,Spreadsheet9.2!T2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2112,0)+IF(IncludeDeal4,Spreadsheet9.2!T3114,0)+IF(IncludeDeal5,Spreadsheet9.2!T4116,0)","v":19395.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1110,0)+IF(IncludeDeal2,Spreadsheet9.2!U2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2112,0)+IF(IncludeDeal4,Spreadsheet9.2!U3114,0)+IF(IncludeDeal5,Spreadsheet9.2!U4116,0)","v":-495116.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1110,0)+IF(IncludeDeal2,Spreadsheet9.2!V2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2112,0)+IF(IncludeDeal4,Spreadsheet9.2!V3114,0)+IF(IncludeDeal5,Spreadsheet9.2!V4116,0)","v":-765907.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1110,0)+IF(IncludeDeal2,Spreadsheet9.2!W2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2112,0)+IF(IncludeDeal4,Spreadsheet9.2!W3114,0)+IF(IncludeDeal5,Spreadsheet9.2!W4116,0)","v":-1044983.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1110,0)+IF(IncludeDeal2,Spreadsheet9.2!X2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2112,0)+IF(IncludeDeal4,Spreadsheet9.2!X3114,0)+IF(IncludeDeal5,Spreadsheet9.2!X4116,0)","v":-1306325},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1110,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2112,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3114,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4116,0)","v":-1318252.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1110,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2112,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3114,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4116,0)","v":-1401184.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4116,0)","v":-1225003.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4116,0)","v":-1064317.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4116,0)","v":-1648245.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4116,0)","v":-2011842.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4116,0)","v":-1259982.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4116,0)","v":-1638273.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4116,0)","v":-1743223.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4116,0)","v":-1742567},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4116,0)","v":-1706491.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4116,0)","v":-1832121.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4116,0)","v":-1712046.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4116,0)","v":-1783895.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4116,0)","v":-1764682},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4116,0)","v":-1573533.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4116,0)","v":-1696054.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4116,0)","v":-1665591.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4116,0)","v":-1476991.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4116,0)","v":-1302415.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4116,0)","v":-1108361.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4116,0)","v":-850181.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4116,0)","v":-684372.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4116,0)","v":-618475.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4116,0)","v":-424040.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4116,0)","v":-252382},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4116,0)","v":-162550},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3114,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4116,0)","v":-8204},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4116,0)","v":106095.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4116,0)","v":197063.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4116,0)","v":334576},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4116,0)","v":295535.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4116,0)","v":230614.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4116,0)","v":163550.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4116,0)","v":111985},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4116,0)","v":76249.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4116,0)","v":2907.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4116,0)","v":29908.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4116,0)","v":45621.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4116,0)","v":28200.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4116,0)","v":28243.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4116,0)","v":28289},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2112,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3114,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4116,0)","v":28319.200000000001}]
[null,"Simulation 75",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1111,0)+IF(IncludeDeal2,Spreadsheet9.2!C2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2113,0)+IF(IncludeDeal4,Spreadsheet9.2!C3115,0)+IF(IncludeDeal5,Spreadsheet9.2!C4117,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1111,0)+IF(IncludeDeal2,Spreadsheet9.2!D2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2113,0)+IF(IncludeDeal4,Spreadsheet9.2!D3115,0)+IF(IncludeDeal5,Spreadsheet9.2!D4117,0)","v":174529},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1111,0)+IF(IncludeDeal2,Spreadsheet9.2!E2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2113,0)+IF(IncludeDeal4,Spreadsheet9.2!E3115,0)+IF(IncludeDeal5,Spreadsheet9.2!E4117,0)","v":1179236.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1111,0)+IF(IncludeDeal2,Spreadsheet9.2!F2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2113,0)+IF(IncludeDeal4,Spreadsheet9.2!F3115,0)+IF(IncludeDeal5,Spreadsheet9.2!F4117,0)","v":718353.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1111,0)+IF(IncludeDeal2,Spreadsheet9.2!G2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2113,0)+IF(IncludeDeal4,Spreadsheet9.2!G3115,0)+IF(IncludeDeal5,Spreadsheet9.2!G4117,0)","v":781008.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1111,0)+IF(IncludeDeal2,Spreadsheet9.2!H2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2113,0)+IF(IncludeDeal4,Spreadsheet9.2!H3115,0)+IF(IncludeDeal5,Spreadsheet9.2!H4117,0)","v":1566449.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1111,0)+IF(IncludeDeal2,Spreadsheet9.2!I2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2113,0)+IF(IncludeDeal4,Spreadsheet9.2!I3115,0)+IF(IncludeDeal5,Spreadsheet9.2!I4117,0)","v":2780370.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1111,0)+IF(IncludeDeal2,Spreadsheet9.2!J2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2113,0)+IF(IncludeDeal4,Spreadsheet9.2!J3115,0)+IF(IncludeDeal5,Spreadsheet9.2!J4117,0)","v":2582882.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1111,0)+IF(IncludeDeal2,Spreadsheet9.2!K2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2113,0)+IF(IncludeDeal4,Spreadsheet9.2!K3115,0)+IF(IncludeDeal5,Spreadsheet9.2!K4117,0)","v":3010673.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1111,0)+IF(IncludeDeal2,Spreadsheet9.2!L2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2113,0)+IF(IncludeDeal4,Spreadsheet9.2!L3115,0)+IF(IncludeDeal5,Spreadsheet9.2!L4117,0)","v":3357860.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1111,0)+IF(IncludeDeal2,Spreadsheet9.2!M2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2113,0)+IF(IncludeDeal4,Spreadsheet9.2!M3115,0)+IF(IncludeDeal5,Spreadsheet9.2!M4117,0)","v":2700654.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1111,0)+IF(IncludeDeal2,Spreadsheet9.2!N2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2113,0)+IF(IncludeDeal4,Spreadsheet9.2!N3115,0)+IF(IncludeDeal5,Spreadsheet9.2!N4117,0)","v":1952717.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1111,0)+IF(IncludeDeal2,Spreadsheet9.2!O2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2113,0)+IF(IncludeDeal4,Spreadsheet9.2!O3115,0)+IF(IncludeDeal5,Spreadsheet9.2!O4117,0)","v":753296.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1111,0)+IF(IncludeDeal2,Spreadsheet9.2!P2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2113,0)+IF(IncludeDeal4,Spreadsheet9.2!P3115,0)+IF(IncludeDeal5,Spreadsheet9.2!P4117,0)","v":1054644.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1111,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2113,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3115,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4117,0)","v":1885361.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1111,0)+IF(IncludeDeal2,Spreadsheet9.2!R2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2113,0)+IF(IncludeDeal4,Spreadsheet9.2!R3115,0)+IF(IncludeDeal5,Spreadsheet9.2!R4117,0)","v":1607312.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1111,0)+IF(IncludeDeal2,Spreadsheet9.2!S2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2113,0)+IF(IncludeDeal4,Spreadsheet9.2!S3115,0)+IF(IncludeDeal5,Spreadsheet9.2!S4117,0)","v":511836.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1111,0)+IF(IncludeDeal2,Spreadsheet9.2!T2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2113,0)+IF(IncludeDeal4,Spreadsheet9.2!T3115,0)+IF(IncludeDeal5,Spreadsheet9.2!T4117,0)","v":-41905.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1111,0)+IF(IncludeDeal2,Spreadsheet9.2!U2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2113,0)+IF(IncludeDeal4,Spreadsheet9.2!U3115,0)+IF(IncludeDeal5,Spreadsheet9.2!U4117,0)","v":-262962.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1111,0)+IF(IncludeDeal2,Spreadsheet9.2!V2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2113,0)+IF(IncludeDeal4,Spreadsheet9.2!V3115,0)+IF(IncludeDeal5,Spreadsheet9.2!V4117,0)","v":614144.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1111,0)+IF(IncludeDeal2,Spreadsheet9.2!W2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2113,0)+IF(IncludeDeal4,Spreadsheet9.2!W3115,0)+IF(IncludeDeal5,Spreadsheet9.2!W4117,0)","v":648985.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1111,0)+IF(IncludeDeal2,Spreadsheet9.2!X2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2113,0)+IF(IncludeDeal4,Spreadsheet9.2!X3115,0)+IF(IncludeDeal5,Spreadsheet9.2!X4117,0)","v":109435.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1111,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2113,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3115,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4117,0)","v":4903.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1111,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2113,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3115,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4117,0)","v":-371666.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4117,0)","v":-1000932.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4117,0)","v":-847013.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4117,0)","v":-997919.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4117,0)","v":-562465.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4117,0)","v":-1128685.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4117,0)","v":-1579241.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4117,0)","v":-1452278.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4117,0)","v":-1658939.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4117,0)","v":-1650007.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4117,0)","v":-1516901.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4117,0)","v":-1544001.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4117,0)","v":-1538385.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4117,0)","v":-1392906.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4117,0)","v":-1390336.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4117,0)","v":-1390198.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4117,0)","v":-1353181.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4117,0)","v":-1189566.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4117,0)","v":-1119296.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4117,0)","v":-968533.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4117,0)","v":-895927.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4117,0)","v":-706310.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4117,0)","v":-529123.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4117,0)","v":-413669.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4117,0)","v":-182739.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4117,0)","v":-40850},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3115,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4117,0)","v":25471.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4117,0)","v":288466.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4117,0)","v":392016.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4117,0)","v":491084.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4117,0)","v":462753.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4117,0)","v":365544.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4117,0)","v":289329.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4117,0)","v":249683.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4117,0)","v":193381.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4117,0)","v":97095.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4117,0)","v":148814.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4117,0)","v":150340.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4117,0)","v":87703.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4117,0)","v":87896.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4117,0)","v":88041.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2113,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3115,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4117,0)","v":88136.9}]
[null,"Simulation 76",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1112,0)+IF(IncludeDeal2,Spreadsheet9.2!C2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2114,0)+IF(IncludeDeal4,Spreadsheet9.2!C3116,0)+IF(IncludeDeal5,Spreadsheet9.2!C4118,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1112,0)+IF(IncludeDeal2,Spreadsheet9.2!D2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2114,0)+IF(IncludeDeal4,Spreadsheet9.2!D3116,0)+IF(IncludeDeal5,Spreadsheet9.2!D4118,0)","v":-70749.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1112,0)+IF(IncludeDeal2,Spreadsheet9.2!E2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2114,0)+IF(IncludeDeal4,Spreadsheet9.2!E3116,0)+IF(IncludeDeal5,Spreadsheet9.2!E4118,0)","v":236047.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1112,0)+IF(IncludeDeal2,Spreadsheet9.2!F2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2114,0)+IF(IncludeDeal4,Spreadsheet9.2!F3116,0)+IF(IncludeDeal5,Spreadsheet9.2!F4118,0)","v":30885.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1112,0)+IF(IncludeDeal2,Spreadsheet9.2!G2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2114,0)+IF(IncludeDeal4,Spreadsheet9.2!G3116,0)+IF(IncludeDeal5,Spreadsheet9.2!G4118,0)","v":450266.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1112,0)+IF(IncludeDeal2,Spreadsheet9.2!H2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2114,0)+IF(IncludeDeal4,Spreadsheet9.2!H3116,0)+IF(IncludeDeal5,Spreadsheet9.2!H4118,0)","v":106202.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1112,0)+IF(IncludeDeal2,Spreadsheet9.2!I2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2114,0)+IF(IncludeDeal4,Spreadsheet9.2!I3116,0)+IF(IncludeDeal5,Spreadsheet9.2!I4118,0)","v":-362609},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1112,0)+IF(IncludeDeal2,Spreadsheet9.2!J2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2114,0)+IF(IncludeDeal4,Spreadsheet9.2!J3116,0)+IF(IncludeDeal5,Spreadsheet9.2!J4118,0)","v":-1897856.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1112,0)+IF(IncludeDeal2,Spreadsheet9.2!K2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2114,0)+IF(IncludeDeal4,Spreadsheet9.2!K3116,0)+IF(IncludeDeal5,Spreadsheet9.2!K4118,0)","v":-1507023.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1112,0)+IF(IncludeDeal2,Spreadsheet9.2!L2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2114,0)+IF(IncludeDeal4,Spreadsheet9.2!L3116,0)+IF(IncludeDeal5,Spreadsheet9.2!L4118,0)","v":-1032736.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1112,0)+IF(IncludeDeal2,Spreadsheet9.2!M2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2114,0)+IF(IncludeDeal4,Spreadsheet9.2!M3116,0)+IF(IncludeDeal5,Spreadsheet9.2!M4118,0)","v":-1425214.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1112,0)+IF(IncludeDeal2,Spreadsheet9.2!N2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2114,0)+IF(IncludeDeal4,Spreadsheet9.2!N3116,0)+IF(IncludeDeal5,Spreadsheet9.2!N4118,0)","v":-1898551.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1112,0)+IF(IncludeDeal2,Spreadsheet9.2!O2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2114,0)+IF(IncludeDeal4,Spreadsheet9.2!O3116,0)+IF(IncludeDeal5,Spreadsheet9.2!O4118,0)","v":-2321661.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1112,0)+IF(IncludeDeal2,Spreadsheet9.2!P2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2114,0)+IF(IncludeDeal4,Spreadsheet9.2!P3116,0)+IF(IncludeDeal5,Spreadsheet9.2!P4118,0)","v":-1966530},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1112,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2114,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3116,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4118,0)","v":-2996942.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1112,0)+IF(IncludeDeal2,Spreadsheet9.2!R2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2114,0)+IF(IncludeDeal4,Spreadsheet9.2!R3116,0)+IF(IncludeDeal5,Spreadsheet9.2!R4118,0)","v":-3519543.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1112,0)+IF(IncludeDeal2,Spreadsheet9.2!S2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2114,0)+IF(IncludeDeal4,Spreadsheet9.2!S3116,0)+IF(IncludeDeal5,Spreadsheet9.2!S4118,0)","v":-3476516.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1112,0)+IF(IncludeDeal2,Spreadsheet9.2!T2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2114,0)+IF(IncludeDeal4,Spreadsheet9.2!T3116,0)+IF(IncludeDeal5,Spreadsheet9.2!T4118,0)","v":-3942689.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1112,0)+IF(IncludeDeal2,Spreadsheet9.2!U2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2114,0)+IF(IncludeDeal4,Spreadsheet9.2!U3116,0)+IF(IncludeDeal5,Spreadsheet9.2!U4118,0)","v":-3902759.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1112,0)+IF(IncludeDeal2,Spreadsheet9.2!V2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2114,0)+IF(IncludeDeal4,Spreadsheet9.2!V3116,0)+IF(IncludeDeal5,Spreadsheet9.2!V4118,0)","v":-3715464.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1112,0)+IF(IncludeDeal2,Spreadsheet9.2!W2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2114,0)+IF(IncludeDeal4,Spreadsheet9.2!W3116,0)+IF(IncludeDeal5,Spreadsheet9.2!W4118,0)","v":-3697851.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1112,0)+IF(IncludeDeal2,Spreadsheet9.2!X2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2114,0)+IF(IncludeDeal4,Spreadsheet9.2!X3116,0)+IF(IncludeDeal5,Spreadsheet9.2!X4118,0)","v":-3723209.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1112,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2114,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3116,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4118,0)","v":-3563726.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1112,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2114,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3116,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4118,0)","v":-3648462.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4118,0)","v":-3701748.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4118,0)","v":-3443930.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4118,0)","v":-3356784.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4118,0)","v":-3285347.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4118,0)","v":-3049406.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4118,0)","v":-2933322.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4118,0)","v":-2789935.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4118,0)","v":-2714482.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4118,0)","v":-2501798.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4118,0)","v":-2345243},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4118,0)","v":-2167359.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4118,0)","v":-2173268.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4118,0)","v":-2064240.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4118,0)","v":-1807673.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4118,0)","v":-1671777.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4118,0)","v":-1500810},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4118,0)","v":-1282775.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4118,0)","v":-1120568.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4118,0)","v":-954545.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4118,0)","v":-717472.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4118,0)","v":-241161.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4118,0)","v":-204397.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4118,0)","v":3656.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4118,0)","v":208259},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4118,0)","v":198063.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3116,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4118,0)","v":382868.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4118,0)","v":490367.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4118,0)","v":496915.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4118,0)","v":430821.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4118,0)","v":319729.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4118,0)","v":221465.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4118,0)","v":186264.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4118,0)","v":126877.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4118,0)","v":66009.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4118,0)","v":13959.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4118,0)","v":-36509},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4118,0)","v":-84217.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4118,0)","v":-52897.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4118,0)","v":-52977.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4118,0)","v":-53044.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2114,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3116,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4118,0)","v":-53081.1}]
[null,"Simulation 77",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1113,0)+IF(IncludeDeal2,Spreadsheet9.2!C2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2115,0)+IF(IncludeDeal4,Spreadsheet9.2!C3117,0)+IF(IncludeDeal5,Spreadsheet9.2!C4119,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1113,0)+IF(IncludeDeal2,Spreadsheet9.2!D2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2115,0)+IF(IncludeDeal4,Spreadsheet9.2!D3117,0)+IF(IncludeDeal5,Spreadsheet9.2!D4119,0)","v":-78626.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1113,0)+IF(IncludeDeal2,Spreadsheet9.2!E2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2115,0)+IF(IncludeDeal4,Spreadsheet9.2!E3117,0)+IF(IncludeDeal5,Spreadsheet9.2!E4119,0)","v":-398335.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1113,0)+IF(IncludeDeal2,Spreadsheet9.2!F2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2115,0)+IF(IncludeDeal4,Spreadsheet9.2!F3117,0)+IF(IncludeDeal5,Spreadsheet9.2!F4119,0)","v":-873933.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1113,0)+IF(IncludeDeal2,Spreadsheet9.2!G2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2115,0)+IF(IncludeDeal4,Spreadsheet9.2!G3117,0)+IF(IncludeDeal5,Spreadsheet9.2!G4119,0)","v":-1350220.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1113,0)+IF(IncludeDeal2,Spreadsheet9.2!H2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2115,0)+IF(IncludeDeal4,Spreadsheet9.2!H3117,0)+IF(IncludeDeal5,Spreadsheet9.2!H4119,0)","v":-1650293.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1113,0)+IF(IncludeDeal2,Spreadsheet9.2!I2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2115,0)+IF(IncludeDeal4,Spreadsheet9.2!I3117,0)+IF(IncludeDeal5,Spreadsheet9.2!I4119,0)","v":-1482329.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1113,0)+IF(IncludeDeal2,Spreadsheet9.2!J2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2115,0)+IF(IncludeDeal4,Spreadsheet9.2!J3117,0)+IF(IncludeDeal5,Spreadsheet9.2!J4119,0)","v":-1009730.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1113,0)+IF(IncludeDeal2,Spreadsheet9.2!K2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2115,0)+IF(IncludeDeal4,Spreadsheet9.2!K3117,0)+IF(IncludeDeal5,Spreadsheet9.2!K4119,0)","v":-796936.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1113,0)+IF(IncludeDeal2,Spreadsheet9.2!L2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2115,0)+IF(IncludeDeal4,Spreadsheet9.2!L3117,0)+IF(IncludeDeal5,Spreadsheet9.2!L4119,0)","v":114770.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1113,0)+IF(IncludeDeal2,Spreadsheet9.2!M2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2115,0)+IF(IncludeDeal4,Spreadsheet9.2!M3117,0)+IF(IncludeDeal5,Spreadsheet9.2!M4119,0)","v":914299.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1113,0)+IF(IncludeDeal2,Spreadsheet9.2!N2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2115,0)+IF(IncludeDeal4,Spreadsheet9.2!N3117,0)+IF(IncludeDeal5,Spreadsheet9.2!N4119,0)","v":699746.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1113,0)+IF(IncludeDeal2,Spreadsheet9.2!O2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2115,0)+IF(IncludeDeal4,Spreadsheet9.2!O3117,0)+IF(IncludeDeal5,Spreadsheet9.2!O4119,0)","v":1466826.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1113,0)+IF(IncludeDeal2,Spreadsheet9.2!P2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2115,0)+IF(IncludeDeal4,Spreadsheet9.2!P3117,0)+IF(IncludeDeal5,Spreadsheet9.2!P4119,0)","v":906446.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1113,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2115,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3117,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4119,0)","v":1634187.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1113,0)+IF(IncludeDeal2,Spreadsheet9.2!R2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2115,0)+IF(IncludeDeal4,Spreadsheet9.2!R3117,0)+IF(IncludeDeal5,Spreadsheet9.2!R4119,0)","v":2734724.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1113,0)+IF(IncludeDeal2,Spreadsheet9.2!S2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2115,0)+IF(IncludeDeal4,Spreadsheet9.2!S3117,0)+IF(IncludeDeal5,Spreadsheet9.2!S4119,0)","v":3003694.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1113,0)+IF(IncludeDeal2,Spreadsheet9.2!T2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2115,0)+IF(IncludeDeal4,Spreadsheet9.2!T3117,0)+IF(IncludeDeal5,Spreadsheet9.2!T4119,0)","v":2479577.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1113,0)+IF(IncludeDeal2,Spreadsheet9.2!U2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2115,0)+IF(IncludeDeal4,Spreadsheet9.2!U3117,0)+IF(IncludeDeal5,Spreadsheet9.2!U4119,0)","v":370010.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1113,0)+IF(IncludeDeal2,Spreadsheet9.2!V2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2115,0)+IF(IncludeDeal4,Spreadsheet9.2!V3117,0)+IF(IncludeDeal5,Spreadsheet9.2!V4119,0)","v":-470537.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1113,0)+IF(IncludeDeal2,Spreadsheet9.2!W2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2115,0)+IF(IncludeDeal4,Spreadsheet9.2!W3117,0)+IF(IncludeDeal5,Spreadsheet9.2!W4119,0)","v":-190238.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1113,0)+IF(IncludeDeal2,Spreadsheet9.2!X2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2115,0)+IF(IncludeDeal4,Spreadsheet9.2!X3117,0)+IF(IncludeDeal5,Spreadsheet9.2!X4119,0)","v":-462318.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1113,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2115,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3117,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4119,0)","v":-718957.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1113,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2115,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3117,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4119,0)","v":-1513077.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4119,0)","v":-1632195.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4119,0)","v":-1981235.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4119,0)","v":-1277013.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4119,0)","v":-1823246.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4119,0)","v":-1399342.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4119,0)","v":-1472966.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4119,0)","v":-2181625},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4119,0)","v":-2039925.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4119,0)","v":-2021433.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4119,0)","v":-1762454.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4119,0)","v":-1445512.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4119,0)","v":-1272119.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4119,0)","v":-1192511.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4119,0)","v":-600625.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4119,0)","v":-565329.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4119,0)","v":-849741.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4119,0)","v":-1131368.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4119,0)","v":-1031795.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4119,0)","v":-990157.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4119,0)","v":-814387.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4119,0)","v":-345922.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4119,0)","v":-289645.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4119,0)","v":-130103.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4119,0)","v":-73368.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4119,0)","v":34952.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3117,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4119,0)","v":74356.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4119,0)","v":152891.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4119,0)","v":221342},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4119,0)","v":353977.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4119,0)","v":311488.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4119,0)","v":248140.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4119,0)","v":200401.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4119,0)","v":170714.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4119,0)","v":115921.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4119,0)","v":87436.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4119,0)","v":52553.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4119,0)","v":-4787.3999999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4119,0)","v":-24122.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4119,0)","v":-24162.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4119,0)","v":-24193.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2115,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3117,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4119,0)","v":-24209.1}]
[null,"Simulation 78",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1114,0)+IF(IncludeDeal2,Spreadsheet9.2!C2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2116,0)+IF(IncludeDeal4,Spreadsheet9.2!C3118,0)+IF(IncludeDeal5,Spreadsheet9.2!C4120,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1114,0)+IF(IncludeDeal2,Spreadsheet9.2!D2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2116,0)+IF(IncludeDeal4,Spreadsheet9.2!D3118,0)+IF(IncludeDeal5,Spreadsheet9.2!D4120,0)","v":-85176.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1114,0)+IF(IncludeDeal2,Spreadsheet9.2!E2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2116,0)+IF(IncludeDeal4,Spreadsheet9.2!E3118,0)+IF(IncludeDeal5,Spreadsheet9.2!E4120,0)","v":-263418.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1114,0)+IF(IncludeDeal2,Spreadsheet9.2!F2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2116,0)+IF(IncludeDeal4,Spreadsheet9.2!F3118,0)+IF(IncludeDeal5,Spreadsheet9.2!F4120,0)","v":-391691.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1114,0)+IF(IncludeDeal2,Spreadsheet9.2!G2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2116,0)+IF(IncludeDeal4,Spreadsheet9.2!G3118,0)+IF(IncludeDeal5,Spreadsheet9.2!G4120,0)","v":384516.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1114,0)+IF(IncludeDeal2,Spreadsheet9.2!H2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2116,0)+IF(IncludeDeal4,Spreadsheet9.2!H3118,0)+IF(IncludeDeal5,Spreadsheet9.2!H4120,0)","v":-996283.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1114,0)+IF(IncludeDeal2,Spreadsheet9.2!I2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2116,0)+IF(IncludeDeal4,Spreadsheet9.2!I3118,0)+IF(IncludeDeal5,Spreadsheet9.2!I4120,0)","v":-1523125.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1114,0)+IF(IncludeDeal2,Spreadsheet9.2!J2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2116,0)+IF(IncludeDeal4,Spreadsheet9.2!J3118,0)+IF(IncludeDeal5,Spreadsheet9.2!J4120,0)","v":-2137036.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1114,0)+IF(IncludeDeal2,Spreadsheet9.2!K2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2116,0)+IF(IncludeDeal4,Spreadsheet9.2!K3118,0)+IF(IncludeDeal5,Spreadsheet9.2!K4120,0)","v":-2300172.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1114,0)+IF(IncludeDeal2,Spreadsheet9.2!L2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2116,0)+IF(IncludeDeal4,Spreadsheet9.2!L3118,0)+IF(IncludeDeal5,Spreadsheet9.2!L4120,0)","v":-2910092.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1114,0)+IF(IncludeDeal2,Spreadsheet9.2!M2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2116,0)+IF(IncludeDeal4,Spreadsheet9.2!M3118,0)+IF(IncludeDeal5,Spreadsheet9.2!M4120,0)","v":-3460218.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1114,0)+IF(IncludeDeal2,Spreadsheet9.2!N2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2116,0)+IF(IncludeDeal4,Spreadsheet9.2!N3118,0)+IF(IncludeDeal5,Spreadsheet9.2!N4120,0)","v":-3369090},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1114,0)+IF(IncludeDeal2,Spreadsheet9.2!O2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2116,0)+IF(IncludeDeal4,Spreadsheet9.2!O3118,0)+IF(IncludeDeal5,Spreadsheet9.2!O4120,0)","v":-3790569.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1114,0)+IF(IncludeDeal2,Spreadsheet9.2!P2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2116,0)+IF(IncludeDeal4,Spreadsheet9.2!P3118,0)+IF(IncludeDeal5,Spreadsheet9.2!P4120,0)","v":-3712762.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1114,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2116,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3118,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4120,0)","v":-3645965.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1114,0)+IF(IncludeDeal2,Spreadsheet9.2!R2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2116,0)+IF(IncludeDeal4,Spreadsheet9.2!R3118,0)+IF(IncludeDeal5,Spreadsheet9.2!R4120,0)","v":-3876426},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1114,0)+IF(IncludeDeal2,Spreadsheet9.2!S2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2116,0)+IF(IncludeDeal4,Spreadsheet9.2!S3118,0)+IF(IncludeDeal5,Spreadsheet9.2!S4120,0)","v":-3672554.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1114,0)+IF(IncludeDeal2,Spreadsheet9.2!T2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2116,0)+IF(IncludeDeal4,Spreadsheet9.2!T3118,0)+IF(IncludeDeal5,Spreadsheet9.2!T4120,0)","v":-3696780.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1114,0)+IF(IncludeDeal2,Spreadsheet9.2!U2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2116,0)+IF(IncludeDeal4,Spreadsheet9.2!U3118,0)+IF(IncludeDeal5,Spreadsheet9.2!U4120,0)","v":-3889538.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1114,0)+IF(IncludeDeal2,Spreadsheet9.2!V2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2116,0)+IF(IncludeDeal4,Spreadsheet9.2!V3118,0)+IF(IncludeDeal5,Spreadsheet9.2!V4120,0)","v":-3918249.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1114,0)+IF(IncludeDeal2,Spreadsheet9.2!W2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2116,0)+IF(IncludeDeal4,Spreadsheet9.2!W3118,0)+IF(IncludeDeal5,Spreadsheet9.2!W4120,0)","v":-3998842.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1114,0)+IF(IncludeDeal2,Spreadsheet9.2!X2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2116,0)+IF(IncludeDeal4,Spreadsheet9.2!X3118,0)+IF(IncludeDeal5,Spreadsheet9.2!X4120,0)","v":-3941056.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1114,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2116,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3118,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4120,0)","v":-3859622},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1114,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2116,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3118,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4120,0)","v":-3912210.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4120,0)","v":-3888758.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4120,0)","v":-3870831.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4120,0)","v":-3721640.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4120,0)","v":-3693172.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4120,0)","v":-3562935.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4120,0)","v":-3401019.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4120,0)","v":-3238422},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4120,0)","v":-3050814.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4120,0)","v":-2916434.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4120,0)","v":-2837792.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4120,0)","v":-2758019.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4120,0)","v":-2549174.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4120,0)","v":-2341143.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4120,0)","v":-2245454.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4120,0)","v":-2101083.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4120,0)","v":-2035653.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4120,0)","v":-1909269.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4120,0)","v":-1766444.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4120,0)","v":-1597350.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4120,0)","v":-1449804.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4120,0)","v":-1308670.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4120,0)","v":-1161828.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4120,0)","v":-934887.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4120,0)","v":-836478.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4120,0)","v":-702371.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3118,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4120,0)","v":-551192.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4120,0)","v":-457681.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4120,0)","v":-313950.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4120,0)","v":-119610.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4120,0)","v":-176650.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4120,0)","v":-285319},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4120,0)","v":-184940},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4120,0)","v":-230062.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4120,0)","v":-276378.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4120,0)","v":-213863.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4120,0)","v":-274941.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4120,0)","v":-331651.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4120,0)","v":-189086.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4120,0)","v":-189269.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4120,0)","v":-189444},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2116,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3118,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4120,0)","v":-189526.9}]
[null,"Simulation 79",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1115,0)+IF(IncludeDeal2,Spreadsheet9.2!C2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2117,0)+IF(IncludeDeal4,Spreadsheet9.2!C3119,0)+IF(IncludeDeal5,Spreadsheet9.2!C4121,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1115,0)+IF(IncludeDeal2,Spreadsheet9.2!D2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2117,0)+IF(IncludeDeal4,Spreadsheet9.2!D3119,0)+IF(IncludeDeal5,Spreadsheet9.2!D4121,0)","v":69875.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1115,0)+IF(IncludeDeal2,Spreadsheet9.2!E2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2117,0)+IF(IncludeDeal4,Spreadsheet9.2!E3119,0)+IF(IncludeDeal5,Spreadsheet9.2!E4121,0)","v":153321.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1115,0)+IF(IncludeDeal2,Spreadsheet9.2!F2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2117,0)+IF(IncludeDeal4,Spreadsheet9.2!F3119,0)+IF(IncludeDeal5,Spreadsheet9.2!F4121,0)","v":325009},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1115,0)+IF(IncludeDeal2,Spreadsheet9.2!G2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2117,0)+IF(IncludeDeal4,Spreadsheet9.2!G3119,0)+IF(IncludeDeal5,Spreadsheet9.2!G4121,0)","v":-35843},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1115,0)+IF(IncludeDeal2,Spreadsheet9.2!H2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2117,0)+IF(IncludeDeal4,Spreadsheet9.2!H3119,0)+IF(IncludeDeal5,Spreadsheet9.2!H4121,0)","v":-980821},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1115,0)+IF(IncludeDeal2,Spreadsheet9.2!I2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2117,0)+IF(IncludeDeal4,Spreadsheet9.2!I3119,0)+IF(IncludeDeal5,Spreadsheet9.2!I4121,0)","v":194203.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1115,0)+IF(IncludeDeal2,Spreadsheet9.2!J2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2117,0)+IF(IncludeDeal4,Spreadsheet9.2!J3119,0)+IF(IncludeDeal5,Spreadsheet9.2!J4121,0)","v":887488.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1115,0)+IF(IncludeDeal2,Spreadsheet9.2!K2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2117,0)+IF(IncludeDeal4,Spreadsheet9.2!K3119,0)+IF(IncludeDeal5,Spreadsheet9.2!K4121,0)","v":1398883.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1115,0)+IF(IncludeDeal2,Spreadsheet9.2!L2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2117,0)+IF(IncludeDeal4,Spreadsheet9.2!L3119,0)+IF(IncludeDeal5,Spreadsheet9.2!L4121,0)","v":1057940.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1115,0)+IF(IncludeDeal2,Spreadsheet9.2!M2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2117,0)+IF(IncludeDeal4,Spreadsheet9.2!M3119,0)+IF(IncludeDeal5,Spreadsheet9.2!M4121,0)","v":275397.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1115,0)+IF(IncludeDeal2,Spreadsheet9.2!N2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2117,0)+IF(IncludeDeal4,Spreadsheet9.2!N3119,0)+IF(IncludeDeal5,Spreadsheet9.2!N4121,0)","v":368368.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1115,0)+IF(IncludeDeal2,Spreadsheet9.2!O2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2117,0)+IF(IncludeDeal4,Spreadsheet9.2!O3119,0)+IF(IncludeDeal5,Spreadsheet9.2!O4121,0)","v":-35259.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1115,0)+IF(IncludeDeal2,Spreadsheet9.2!P2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2117,0)+IF(IncludeDeal4,Spreadsheet9.2!P3119,0)+IF(IncludeDeal5,Spreadsheet9.2!P4121,0)","v":730523.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1115,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2117,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3119,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4121,0)","v":2238135.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1115,0)+IF(IncludeDeal2,Spreadsheet9.2!R2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2117,0)+IF(IncludeDeal4,Spreadsheet9.2!R3119,0)+IF(IncludeDeal5,Spreadsheet9.2!R4121,0)","v":1360374.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1115,0)+IF(IncludeDeal2,Spreadsheet9.2!S2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2117,0)+IF(IncludeDeal4,Spreadsheet9.2!S3119,0)+IF(IncludeDeal5,Spreadsheet9.2!S4121,0)","v":1257612.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1115,0)+IF(IncludeDeal2,Spreadsheet9.2!T2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2117,0)+IF(IncludeDeal4,Spreadsheet9.2!T3119,0)+IF(IncludeDeal5,Spreadsheet9.2!T4121,0)","v":1121090.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1115,0)+IF(IncludeDeal2,Spreadsheet9.2!U2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2117,0)+IF(IncludeDeal4,Spreadsheet9.2!U3119,0)+IF(IncludeDeal5,Spreadsheet9.2!U4121,0)","v":782431},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1115,0)+IF(IncludeDeal2,Spreadsheet9.2!V2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2117,0)+IF(IncludeDeal4,Spreadsheet9.2!V3119,0)+IF(IncludeDeal5,Spreadsheet9.2!V4121,0)","v":1409513.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1115,0)+IF(IncludeDeal2,Spreadsheet9.2!W2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2117,0)+IF(IncludeDeal4,Spreadsheet9.2!W3119,0)+IF(IncludeDeal5,Spreadsheet9.2!W4121,0)","v":1540371.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1115,0)+IF(IncludeDeal2,Spreadsheet9.2!X2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2117,0)+IF(IncludeDeal4,Spreadsheet9.2!X3119,0)+IF(IncludeDeal5,Spreadsheet9.2!X4121,0)","v":1519174.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1115,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2117,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3119,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4121,0)","v":2501310.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1115,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2117,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3119,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4121,0)","v":2615119.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4121,0)","v":3171674.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4121,0)","v":2159486.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4121,0)","v":1220075.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4121,0)","v":2364908.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4121,0)","v":2923927.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4121,0)","v":3492870},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4121,0)","v":3286133.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4121,0)","v":2647572.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4121,0)","v":2928856.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4121,0)","v":2828515.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4121,0)","v":2636806.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4121,0)","v":2318631.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4121,0)","v":1556968.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4121,0)","v":1244104.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4121,0)","v":1968370.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4121,0)","v":1862450.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4121,0)","v":1652937},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4121,0)","v":1345395.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4121,0)","v":402137.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4121,0)","v":340908.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4121,0)","v":454268.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4121,0)","v":97280},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4121,0)","v":74384.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4121,0)","v":107070.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4121,0)","v":-15464.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3119,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4121,0)","v":226891.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4121,0)","v":173541.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4121,0)","v":272184.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4121,0)","v":264136.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4121,0)","v":264856.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4121,0)","v":197649.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4121,0)","v":179611.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4121,0)","v":127145.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4121,0)","v":80532.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4121,0)","v":74531},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4121,0)","v":41256.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4121,0)","v":-12328.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4121,0)","v":-28154.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4121,0)","v":-28203.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4121,0)","v":-28237.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2117,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3119,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4121,0)","v":-28258.400000000001}]
[null,"Simulation 80",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1116,0)+IF(IncludeDeal2,Spreadsheet9.2!C2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2118,0)+IF(IncludeDeal4,Spreadsheet9.2!C3120,0)+IF(IncludeDeal5,Spreadsheet9.2!C4122,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1116,0)+IF(IncludeDeal2,Spreadsheet9.2!D2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2118,0)+IF(IncludeDeal4,Spreadsheet9.2!D3120,0)+IF(IncludeDeal5,Spreadsheet9.2!D4122,0)","v":134595},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1116,0)+IF(IncludeDeal2,Spreadsheet9.2!E2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2118,0)+IF(IncludeDeal4,Spreadsheet9.2!E3120,0)+IF(IncludeDeal5,Spreadsheet9.2!E4122,0)","v":450429.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1116,0)+IF(IncludeDeal2,Spreadsheet9.2!F2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2118,0)+IF(IncludeDeal4,Spreadsheet9.2!F3120,0)+IF(IncludeDeal5,Spreadsheet9.2!F4122,0)","v":-74171.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1116,0)+IF(IncludeDeal2,Spreadsheet9.2!G2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2118,0)+IF(IncludeDeal4,Spreadsheet9.2!G3120,0)+IF(IncludeDeal5,Spreadsheet9.2!G4122,0)","v":84421.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1116,0)+IF(IncludeDeal2,Spreadsheet9.2!H2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2118,0)+IF(IncludeDeal4,Spreadsheet9.2!H3120,0)+IF(IncludeDeal5,Spreadsheet9.2!H4122,0)","v":1012962.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1116,0)+IF(IncludeDeal2,Spreadsheet9.2!I2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2118,0)+IF(IncludeDeal4,Spreadsheet9.2!I3120,0)+IF(IncludeDeal5,Spreadsheet9.2!I4122,0)","v":146549.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1116,0)+IF(IncludeDeal2,Spreadsheet9.2!J2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2118,0)+IF(IncludeDeal4,Spreadsheet9.2!J3120,0)+IF(IncludeDeal5,Spreadsheet9.2!J4122,0)","v":20606.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1116,0)+IF(IncludeDeal2,Spreadsheet9.2!K2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2118,0)+IF(IncludeDeal4,Spreadsheet9.2!K3120,0)+IF(IncludeDeal5,Spreadsheet9.2!K4122,0)","v":-145876.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1116,0)+IF(IncludeDeal2,Spreadsheet9.2!L2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2118,0)+IF(IncludeDeal4,Spreadsheet9.2!L3120,0)+IF(IncludeDeal5,Spreadsheet9.2!L4122,0)","v":1083568.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1116,0)+IF(IncludeDeal2,Spreadsheet9.2!M2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2118,0)+IF(IncludeDeal4,Spreadsheet9.2!M3120,0)+IF(IncludeDeal5,Spreadsheet9.2!M4122,0)","v":85353.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1116,0)+IF(IncludeDeal2,Spreadsheet9.2!N2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2118,0)+IF(IncludeDeal4,Spreadsheet9.2!N3120,0)+IF(IncludeDeal5,Spreadsheet9.2!N4122,0)","v":264783.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1116,0)+IF(IncludeDeal2,Spreadsheet9.2!O2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2118,0)+IF(IncludeDeal4,Spreadsheet9.2!O3120,0)+IF(IncludeDeal5,Spreadsheet9.2!O4122,0)","v":-263274.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1116,0)+IF(IncludeDeal2,Spreadsheet9.2!P2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2118,0)+IF(IncludeDeal4,Spreadsheet9.2!P3120,0)+IF(IncludeDeal5,Spreadsheet9.2!P4122,0)","v":963662.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1116,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2118,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3120,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4122,0)","v":232738.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1116,0)+IF(IncludeDeal2,Spreadsheet9.2!R2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2118,0)+IF(IncludeDeal4,Spreadsheet9.2!R3120,0)+IF(IncludeDeal5,Spreadsheet9.2!R4122,0)","v":336482},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1116,0)+IF(IncludeDeal2,Spreadsheet9.2!S2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2118,0)+IF(IncludeDeal4,Spreadsheet9.2!S3120,0)+IF(IncludeDeal5,Spreadsheet9.2!S4122,0)","v":-1025621.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1116,0)+IF(IncludeDeal2,Spreadsheet9.2!T2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2118,0)+IF(IncludeDeal4,Spreadsheet9.2!T3120,0)+IF(IncludeDeal5,Spreadsheet9.2!T4122,0)","v":-1699367.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1116,0)+IF(IncludeDeal2,Spreadsheet9.2!U2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2118,0)+IF(IncludeDeal4,Spreadsheet9.2!U3120,0)+IF(IncludeDeal5,Spreadsheet9.2!U4122,0)","v":-1929055.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1116,0)+IF(IncludeDeal2,Spreadsheet9.2!V2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2118,0)+IF(IncludeDeal4,Spreadsheet9.2!V3120,0)+IF(IncludeDeal5,Spreadsheet9.2!V4122,0)","v":-2217392.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1116,0)+IF(IncludeDeal2,Spreadsheet9.2!W2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2118,0)+IF(IncludeDeal4,Spreadsheet9.2!W3120,0)+IF(IncludeDeal5,Spreadsheet9.2!W4122,0)","v":-2279372.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1116,0)+IF(IncludeDeal2,Spreadsheet9.2!X2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2118,0)+IF(IncludeDeal4,Spreadsheet9.2!X3120,0)+IF(IncludeDeal5,Spreadsheet9.2!X4122,0)","v":-2146067.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1116,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2118,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3120,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4122,0)","v":-2051153.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1116,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2118,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3120,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4122,0)","v":-1982926},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4122,0)","v":-1373973.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4122,0)","v":-1579084.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4122,0)","v":-1747634.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4122,0)","v":-1643515.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4122,0)","v":-1911797.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4122,0)","v":-1858384.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4122,0)","v":-1795510.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4122,0)","v":-1882891.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4122,0)","v":-1828205.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4122,0)","v":-1704127.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4122,0)","v":-1814950.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4122,0)","v":-1755917.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4122,0)","v":-1485211.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4122,0)","v":-1628594.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4122,0)","v":-1638503.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4122,0)","v":-1388522.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4122,0)","v":-1388073.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4122,0)","v":-1225732.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4122,0)","v":-922718},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4122,0)","v":-853820.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4122,0)","v":-660828.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4122,0)","v":-497733.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4122,0)","v":-444662.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4122,0)","v":-260258.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4122,0)","v":98779.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3120,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4122,0)","v":124083},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4122,0)","v":214768.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4122,0)","v":393580.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4122,0)","v":402421.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4122,0)","v":372207.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4122,0)","v":379176},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4122,0)","v":264121.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4122,0)","v":247496.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4122,0)","v":244476.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4122,0)","v":129815.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4122,0)","v":157000.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4122,0)","v":191300.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4122,0)","v":108446.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4122,0)","v":108634.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4122,0)","v":108845.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2118,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3120,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4122,0)","v":108975.5}]
[null,"Simulation 81",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1117,0)+IF(IncludeDeal2,Spreadsheet9.2!C2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2119,0)+IF(IncludeDeal4,Spreadsheet9.2!C3121,0)+IF(IncludeDeal5,Spreadsheet9.2!C4123,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1117,0)+IF(IncludeDeal2,Spreadsheet9.2!D2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2119,0)+IF(IncludeDeal4,Spreadsheet9.2!D3121,0)+IF(IncludeDeal5,Spreadsheet9.2!D4123,0)","v":-76707.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1117,0)+IF(IncludeDeal2,Spreadsheet9.2!E2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2119,0)+IF(IncludeDeal4,Spreadsheet9.2!E3121,0)+IF(IncludeDeal5,Spreadsheet9.2!E4123,0)","v":555896},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1117,0)+IF(IncludeDeal2,Spreadsheet9.2!F2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2119,0)+IF(IncludeDeal4,Spreadsheet9.2!F3121,0)+IF(IncludeDeal5,Spreadsheet9.2!F4123,0)","v":-330465.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1117,0)+IF(IncludeDeal2,Spreadsheet9.2!G2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2119,0)+IF(IncludeDeal4,Spreadsheet9.2!G3121,0)+IF(IncludeDeal5,Spreadsheet9.2!G4123,0)","v":-486172.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1117,0)+IF(IncludeDeal2,Spreadsheet9.2!H2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2119,0)+IF(IncludeDeal4,Spreadsheet9.2!H3121,0)+IF(IncludeDeal5,Spreadsheet9.2!H4123,0)","v":-369537.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1117,0)+IF(IncludeDeal2,Spreadsheet9.2!I2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2119,0)+IF(IncludeDeal4,Spreadsheet9.2!I3121,0)+IF(IncludeDeal5,Spreadsheet9.2!I4123,0)","v":688985.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1117,0)+IF(IncludeDeal2,Spreadsheet9.2!J2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2119,0)+IF(IncludeDeal4,Spreadsheet9.2!J3121,0)+IF(IncludeDeal5,Spreadsheet9.2!J4123,0)","v":1278553},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1117,0)+IF(IncludeDeal2,Spreadsheet9.2!K2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2119,0)+IF(IncludeDeal4,Spreadsheet9.2!K3121,0)+IF(IncludeDeal5,Spreadsheet9.2!K4123,0)","v":1505637.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1117,0)+IF(IncludeDeal2,Spreadsheet9.2!L2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2119,0)+IF(IncludeDeal4,Spreadsheet9.2!L3121,0)+IF(IncludeDeal5,Spreadsheet9.2!L4123,0)","v":1618963.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1117,0)+IF(IncludeDeal2,Spreadsheet9.2!M2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2119,0)+IF(IncludeDeal4,Spreadsheet9.2!M3121,0)+IF(IncludeDeal5,Spreadsheet9.2!M4123,0)","v":1878268.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1117,0)+IF(IncludeDeal2,Spreadsheet9.2!N2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2119,0)+IF(IncludeDeal4,Spreadsheet9.2!N3121,0)+IF(IncludeDeal5,Spreadsheet9.2!N4123,0)","v":1071410},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1117,0)+IF(IncludeDeal2,Spreadsheet9.2!O2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2119,0)+IF(IncludeDeal4,Spreadsheet9.2!O3121,0)+IF(IncludeDeal5,Spreadsheet9.2!O4123,0)","v":2069993.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1117,0)+IF(IncludeDeal2,Spreadsheet9.2!P2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2119,0)+IF(IncludeDeal4,Spreadsheet9.2!P3121,0)+IF(IncludeDeal5,Spreadsheet9.2!P4123,0)","v":1333739.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1117,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2119,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3121,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4123,0)","v":582410.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1117,0)+IF(IncludeDeal2,Spreadsheet9.2!R2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2119,0)+IF(IncludeDeal4,Spreadsheet9.2!R3121,0)+IF(IncludeDeal5,Spreadsheet9.2!R4123,0)","v":-656992.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1117,0)+IF(IncludeDeal2,Spreadsheet9.2!S2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2119,0)+IF(IncludeDeal4,Spreadsheet9.2!S3121,0)+IF(IncludeDeal5,Spreadsheet9.2!S4123,0)","v":33070.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1117,0)+IF(IncludeDeal2,Spreadsheet9.2!T2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2119,0)+IF(IncludeDeal4,Spreadsheet9.2!T3121,0)+IF(IncludeDeal5,Spreadsheet9.2!T4123,0)","v":204826.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1117,0)+IF(IncludeDeal2,Spreadsheet9.2!U2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2119,0)+IF(IncludeDeal4,Spreadsheet9.2!U3121,0)+IF(IncludeDeal5,Spreadsheet9.2!U4123,0)","v":860034.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1117,0)+IF(IncludeDeal2,Spreadsheet9.2!V2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2119,0)+IF(IncludeDeal4,Spreadsheet9.2!V3121,0)+IF(IncludeDeal5,Spreadsheet9.2!V4123,0)","v":1262285.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1117,0)+IF(IncludeDeal2,Spreadsheet9.2!W2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2119,0)+IF(IncludeDeal4,Spreadsheet9.2!W3121,0)+IF(IncludeDeal5,Spreadsheet9.2!W4123,0)","v":678574.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1117,0)+IF(IncludeDeal2,Spreadsheet9.2!X2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2119,0)+IF(IncludeDeal4,Spreadsheet9.2!X3121,0)+IF(IncludeDeal5,Spreadsheet9.2!X4123,0)","v":-450928},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1117,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2119,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3121,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4123,0)","v":-895845.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1117,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2119,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3121,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4123,0)","v":-326661.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4123,0)","v":-1126366.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4123,0)","v":-440291.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4123,0)","v":-221778.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4123,0)","v":-791675.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4123,0)","v":-741183},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4123,0)","v":-469531.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4123,0)","v":-430830},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4123,0)","v":438049.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4123,0)","v":617646.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4123,0)","v":-275552.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4123,0)","v":361154.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4123,0)","v":257322.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4123,0)","v":1306841},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4123,0)","v":1095454.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4123,0)","v":552309.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4123,0)","v":594490.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4123,0)","v":506907},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4123,0)","v":-58103.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4123,0)","v":42149.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4123,0)","v":206461.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4123,0)","v":-165708.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4123,0)","v":-163274.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4123,0)","v":-120748.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4123,0)","v":38914.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4123,0)","v":-14528.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3121,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4123,0)","v":21752.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4123,0)","v":-368.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4123,0)","v":-23708.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4123,0)","v":45244.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4123,0)","v":68.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4123,0)","v":-24530.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4123,0)","v":24658.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4123,0)","v":-39633.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4123,0)","v":-60972.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4123,0)","v":-11623.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4123,0)","v":-113209.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4123,0)","v":-176462.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4123,0)","v":-115566.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4123,0)","v":-115679.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4123,0)","v":-115816.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2119,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3121,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4123,0)","v":-115904.2}]
[null,"Simulation 82",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1118,0)+IF(IncludeDeal2,Spreadsheet9.2!C2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2120,0)+IF(IncludeDeal4,Spreadsheet9.2!C3122,0)+IF(IncludeDeal5,Spreadsheet9.2!C4124,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1118,0)+IF(IncludeDeal2,Spreadsheet9.2!D2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2120,0)+IF(IncludeDeal4,Spreadsheet9.2!D3122,0)+IF(IncludeDeal5,Spreadsheet9.2!D4124,0)","v":-160303.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1118,0)+IF(IncludeDeal2,Spreadsheet9.2!E2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2120,0)+IF(IncludeDeal4,Spreadsheet9.2!E3122,0)+IF(IncludeDeal5,Spreadsheet9.2!E4124,0)","v":333741.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1118,0)+IF(IncludeDeal2,Spreadsheet9.2!F2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2120,0)+IF(IncludeDeal4,Spreadsheet9.2!F3122,0)+IF(IncludeDeal5,Spreadsheet9.2!F4124,0)","v":416482.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1118,0)+IF(IncludeDeal2,Spreadsheet9.2!G2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2120,0)+IF(IncludeDeal4,Spreadsheet9.2!G3122,0)+IF(IncludeDeal5,Spreadsheet9.2!G4124,0)","v":59833.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1118,0)+IF(IncludeDeal2,Spreadsheet9.2!H2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2120,0)+IF(IncludeDeal4,Spreadsheet9.2!H3122,0)+IF(IncludeDeal5,Spreadsheet9.2!H4124,0)","v":100087.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1118,0)+IF(IncludeDeal2,Spreadsheet9.2!I2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2120,0)+IF(IncludeDeal4,Spreadsheet9.2!I3122,0)+IF(IncludeDeal5,Spreadsheet9.2!I4124,0)","v":-908258.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1118,0)+IF(IncludeDeal2,Spreadsheet9.2!J2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2120,0)+IF(IncludeDeal4,Spreadsheet9.2!J3122,0)+IF(IncludeDeal5,Spreadsheet9.2!J4124,0)","v":-1739701},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1118,0)+IF(IncludeDeal2,Spreadsheet9.2!K2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2120,0)+IF(IncludeDeal4,Spreadsheet9.2!K3122,0)+IF(IncludeDeal5,Spreadsheet9.2!K4124,0)","v":-1923459.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1118,0)+IF(IncludeDeal2,Spreadsheet9.2!L2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2120,0)+IF(IncludeDeal4,Spreadsheet9.2!L3122,0)+IF(IncludeDeal5,Spreadsheet9.2!L4124,0)","v":-1610307.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1118,0)+IF(IncludeDeal2,Spreadsheet9.2!M2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2120,0)+IF(IncludeDeal4,Spreadsheet9.2!M3122,0)+IF(IncludeDeal5,Spreadsheet9.2!M4124,0)","v":-1809428.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1118,0)+IF(IncludeDeal2,Spreadsheet9.2!N2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2120,0)+IF(IncludeDeal4,Spreadsheet9.2!N3122,0)+IF(IncludeDeal5,Spreadsheet9.2!N4124,0)","v":-1048786.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1118,0)+IF(IncludeDeal2,Spreadsheet9.2!O2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2120,0)+IF(IncludeDeal4,Spreadsheet9.2!O3122,0)+IF(IncludeDeal5,Spreadsheet9.2!O4124,0)","v":-1203250.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1118,0)+IF(IncludeDeal2,Spreadsheet9.2!P2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2120,0)+IF(IncludeDeal4,Spreadsheet9.2!P3122,0)+IF(IncludeDeal5,Spreadsheet9.2!P4124,0)","v":-1150331.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1118,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2120,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3122,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4124,0)","v":-216072.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1118,0)+IF(IncludeDeal2,Spreadsheet9.2!R2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2120,0)+IF(IncludeDeal4,Spreadsheet9.2!R3122,0)+IF(IncludeDeal5,Spreadsheet9.2!R4124,0)","v":-523507.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1118,0)+IF(IncludeDeal2,Spreadsheet9.2!S2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2120,0)+IF(IncludeDeal4,Spreadsheet9.2!S3122,0)+IF(IncludeDeal5,Spreadsheet9.2!S4124,0)","v":-569281.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1118,0)+IF(IncludeDeal2,Spreadsheet9.2!T2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2120,0)+IF(IncludeDeal4,Spreadsheet9.2!T3122,0)+IF(IncludeDeal5,Spreadsheet9.2!T4124,0)","v":-1104641},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1118,0)+IF(IncludeDeal2,Spreadsheet9.2!U2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2120,0)+IF(IncludeDeal4,Spreadsheet9.2!U3122,0)+IF(IncludeDeal5,Spreadsheet9.2!U4124,0)","v":-775533.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1118,0)+IF(IncludeDeal2,Spreadsheet9.2!V2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2120,0)+IF(IncludeDeal4,Spreadsheet9.2!V3122,0)+IF(IncludeDeal5,Spreadsheet9.2!V4124,0)","v":-1044710.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1118,0)+IF(IncludeDeal2,Spreadsheet9.2!W2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2120,0)+IF(IncludeDeal4,Spreadsheet9.2!W3122,0)+IF(IncludeDeal5,Spreadsheet9.2!W4124,0)","v":-1355935.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1118,0)+IF(IncludeDeal2,Spreadsheet9.2!X2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2120,0)+IF(IncludeDeal4,Spreadsheet9.2!X3122,0)+IF(IncludeDeal5,Spreadsheet9.2!X4124,0)","v":-1324269},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1118,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2120,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3122,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4124,0)","v":-1377501.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1118,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2120,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3122,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4124,0)","v":-1513223},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4124,0)","v":-1356124.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4124,0)","v":-1180225.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4124,0)","v":-1013562.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4124,0)","v":-1022700.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4124,0)","v":-1096396.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4124,0)","v":-1122439.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4124,0)","v":-498827.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4124,0)","v":-931489.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4124,0)","v":-1407181.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4124,0)","v":-1238237.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4124,0)","v":-1336326.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4124,0)","v":-1389736},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4124,0)","v":-1084768.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4124,0)","v":-1103224.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4124,0)","v":-1138792.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4124,0)","v":-1203127.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4124,0)","v":-1078290.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4124,0)","v":-903691.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4124,0)","v":-668822.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4124,0)","v":-595788.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4124,0)","v":-522833.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4124,0)","v":-384389.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4124,0)","v":-231878},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4124,0)","v":-118193.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4124,0)","v":33105.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3122,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4124,0)","v":83236.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4124,0)","v":329511.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4124,0)","v":461554.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4124,0)","v":467089.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4124,0)","v":383849.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4124,0)","v":329886.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4124,0)","v":248098.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4124,0)","v":180585.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4124,0)","v":142425.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4124,0)","v":36279.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4124,0)","v":59711.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4124,0)","v":77871.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4124,0)","v":43852.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4124,0)","v":43933.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4124,0)","v":44007.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2120,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3122,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4124,0)","v":44046.7}]
[null,"Simulation 83",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1119,0)+IF(IncludeDeal2,Spreadsheet9.2!C2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2121,0)+IF(IncludeDeal4,Spreadsheet9.2!C3123,0)+IF(IncludeDeal5,Spreadsheet9.2!C4125,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1119,0)+IF(IncludeDeal2,Spreadsheet9.2!D2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2121,0)+IF(IncludeDeal4,Spreadsheet9.2!D3123,0)+IF(IncludeDeal5,Spreadsheet9.2!D4125,0)","v":-126589.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1119,0)+IF(IncludeDeal2,Spreadsheet9.2!E2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2121,0)+IF(IncludeDeal4,Spreadsheet9.2!E3123,0)+IF(IncludeDeal5,Spreadsheet9.2!E4125,0)","v":-668317.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1119,0)+IF(IncludeDeal2,Spreadsheet9.2!F2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2121,0)+IF(IncludeDeal4,Spreadsheet9.2!F3123,0)+IF(IncludeDeal5,Spreadsheet9.2!F4125,0)","v":-57955.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1119,0)+IF(IncludeDeal2,Spreadsheet9.2!G2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2121,0)+IF(IncludeDeal4,Spreadsheet9.2!G3123,0)+IF(IncludeDeal5,Spreadsheet9.2!G4125,0)","v":312303.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1119,0)+IF(IncludeDeal2,Spreadsheet9.2!H2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2121,0)+IF(IncludeDeal4,Spreadsheet9.2!H3123,0)+IF(IncludeDeal5,Spreadsheet9.2!H4125,0)","v":418314.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1119,0)+IF(IncludeDeal2,Spreadsheet9.2!I2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2121,0)+IF(IncludeDeal4,Spreadsheet9.2!I3123,0)+IF(IncludeDeal5,Spreadsheet9.2!I4125,0)","v":1089386.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1119,0)+IF(IncludeDeal2,Spreadsheet9.2!J2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2121,0)+IF(IncludeDeal4,Spreadsheet9.2!J3123,0)+IF(IncludeDeal5,Spreadsheet9.2!J4125,0)","v":1610879},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1119,0)+IF(IncludeDeal2,Spreadsheet9.2!K2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2121,0)+IF(IncludeDeal4,Spreadsheet9.2!K3123,0)+IF(IncludeDeal5,Spreadsheet9.2!K4125,0)","v":1810385.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1119,0)+IF(IncludeDeal2,Spreadsheet9.2!L2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2121,0)+IF(IncludeDeal4,Spreadsheet9.2!L3123,0)+IF(IncludeDeal5,Spreadsheet9.2!L4125,0)","v":2468635.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1119,0)+IF(IncludeDeal2,Spreadsheet9.2!M2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2121,0)+IF(IncludeDeal4,Spreadsheet9.2!M3123,0)+IF(IncludeDeal5,Spreadsheet9.2!M4125,0)","v":4129446.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1119,0)+IF(IncludeDeal2,Spreadsheet9.2!N2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2121,0)+IF(IncludeDeal4,Spreadsheet9.2!N3123,0)+IF(IncludeDeal5,Spreadsheet9.2!N4125,0)","v":6246885.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1119,0)+IF(IncludeDeal2,Spreadsheet9.2!O2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2121,0)+IF(IncludeDeal4,Spreadsheet9.2!O3123,0)+IF(IncludeDeal5,Spreadsheet9.2!O4125,0)","v":8650122.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1119,0)+IF(IncludeDeal2,Spreadsheet9.2!P2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2121,0)+IF(IncludeDeal4,Spreadsheet9.2!P3123,0)+IF(IncludeDeal5,Spreadsheet9.2!P4125,0)","v":10133993.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1119,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2121,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3123,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4125,0)","v":10263549.199999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1119,0)+IF(IncludeDeal2,Spreadsheet9.2!R2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2121,0)+IF(IncludeDeal4,Spreadsheet9.2!R3123,0)+IF(IncludeDeal5,Spreadsheet9.2!R4125,0)","v":10976655.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1119,0)+IF(IncludeDeal2,Spreadsheet9.2!S2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2121,0)+IF(IncludeDeal4,Spreadsheet9.2!S3123,0)+IF(IncludeDeal5,Spreadsheet9.2!S4125,0)","v":9019957.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1119,0)+IF(IncludeDeal2,Spreadsheet9.2!T2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2121,0)+IF(IncludeDeal4,Spreadsheet9.2!T3123,0)+IF(IncludeDeal5,Spreadsheet9.2!T4125,0)","v":8939028.6999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1119,0)+IF(IncludeDeal2,Spreadsheet9.2!U2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2121,0)+IF(IncludeDeal4,Spreadsheet9.2!U3123,0)+IF(IncludeDeal5,Spreadsheet9.2!U4125,0)","v":10143812.699999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1119,0)+IF(IncludeDeal2,Spreadsheet9.2!V2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2121,0)+IF(IncludeDeal4,Spreadsheet9.2!V3123,0)+IF(IncludeDeal5,Spreadsheet9.2!V4125,0)","v":8611544},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1119,0)+IF(IncludeDeal2,Spreadsheet9.2!W2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2121,0)+IF(IncludeDeal4,Spreadsheet9.2!W3123,0)+IF(IncludeDeal5,Spreadsheet9.2!W4125,0)","v":8375237.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1119,0)+IF(IncludeDeal2,Spreadsheet9.2!X2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2121,0)+IF(IncludeDeal4,Spreadsheet9.2!X3123,0)+IF(IncludeDeal5,Spreadsheet9.2!X4125,0)","v":9223924.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1119,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2121,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3123,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4125,0)","v":9556332.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1119,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2121,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3123,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4125,0)","v":9401181.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4125,0)","v":9786884.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4125,0)","v":10538956.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4125,0)","v":9191891.6999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4125,0)","v":7129068.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4125,0)","v":6341005.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4125,0)","v":7660570.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4125,0)","v":9826812.6999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4125,0)","v":8789577.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4125,0)","v":9777156.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4125,0)","v":10074772.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4125,0)","v":12736033.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4125,0)","v":13919653.300000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4125,0)","v":14864369.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4125,0)","v":11926598.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4125,0)","v":13603128.699999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4125,0)","v":18295532.300000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4125,0)","v":22649293.300000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4125,0)","v":17709792.199999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4125,0)","v":17088062.399999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4125,0)","v":14757426.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4125,0)","v":12634546.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4125,0)","v":8731200.8000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4125,0)","v":10039546},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4125,0)","v":7729387.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4125,0)","v":6506665.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3123,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4125,0)","v":5236342.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4125,0)","v":3342211.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4125,0)","v":1933973.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4125,0)","v":370810.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4125,0)","v":249401.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4125,0)","v":108311.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4125,0)","v":91332.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4125,0)","v":40373.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4125,0)","v":-38241.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4125,0)","v":-22470.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4125,0)","v":-66017.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4125,0)","v":-142499.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4125,0)","v":-112514.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4125,0)","v":-112696.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4125,0)","v":-112802.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2121,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3123,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4125,0)","v":-112842.3}]
[null,"Simulation 84",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1120,0)+IF(IncludeDeal2,Spreadsheet9.2!C2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2122,0)+IF(IncludeDeal4,Spreadsheet9.2!C3124,0)+IF(IncludeDeal5,Spreadsheet9.2!C4126,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1120,0)+IF(IncludeDeal2,Spreadsheet9.2!D2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2122,0)+IF(IncludeDeal4,Spreadsheet9.2!D3124,0)+IF(IncludeDeal5,Spreadsheet9.2!D4126,0)","v":-82095.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1120,0)+IF(IncludeDeal2,Spreadsheet9.2!E2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2122,0)+IF(IncludeDeal4,Spreadsheet9.2!E3124,0)+IF(IncludeDeal5,Spreadsheet9.2!E4126,0)","v":-742723.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1120,0)+IF(IncludeDeal2,Spreadsheet9.2!F2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2122,0)+IF(IncludeDeal4,Spreadsheet9.2!F3124,0)+IF(IncludeDeal5,Spreadsheet9.2!F4126,0)","v":-260140.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1120,0)+IF(IncludeDeal2,Spreadsheet9.2!G2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2122,0)+IF(IncludeDeal4,Spreadsheet9.2!G3124,0)+IF(IncludeDeal5,Spreadsheet9.2!G4126,0)","v":318547},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1120,0)+IF(IncludeDeal2,Spreadsheet9.2!H2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2122,0)+IF(IncludeDeal4,Spreadsheet9.2!H3124,0)+IF(IncludeDeal5,Spreadsheet9.2!H4126,0)","v":-861919.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1120,0)+IF(IncludeDeal2,Spreadsheet9.2!I2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2122,0)+IF(IncludeDeal4,Spreadsheet9.2!I3124,0)+IF(IncludeDeal5,Spreadsheet9.2!I4126,0)","v":-2084413.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1120,0)+IF(IncludeDeal2,Spreadsheet9.2!J2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2122,0)+IF(IncludeDeal4,Spreadsheet9.2!J3124,0)+IF(IncludeDeal5,Spreadsheet9.2!J4126,0)","v":-1374679.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1120,0)+IF(IncludeDeal2,Spreadsheet9.2!K2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2122,0)+IF(IncludeDeal4,Spreadsheet9.2!K3124,0)+IF(IncludeDeal5,Spreadsheet9.2!K4126,0)","v":-159348.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1120,0)+IF(IncludeDeal2,Spreadsheet9.2!L2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2122,0)+IF(IncludeDeal4,Spreadsheet9.2!L3124,0)+IF(IncludeDeal5,Spreadsheet9.2!L4126,0)","v":-245792.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1120,0)+IF(IncludeDeal2,Spreadsheet9.2!M2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2122,0)+IF(IncludeDeal4,Spreadsheet9.2!M3124,0)+IF(IncludeDeal5,Spreadsheet9.2!M4126,0)","v":-531748},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1120,0)+IF(IncludeDeal2,Spreadsheet9.2!N2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2122,0)+IF(IncludeDeal4,Spreadsheet9.2!N3124,0)+IF(IncludeDeal5,Spreadsheet9.2!N4126,0)","v":-189054.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1120,0)+IF(IncludeDeal2,Spreadsheet9.2!O2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2122,0)+IF(IncludeDeal4,Spreadsheet9.2!O3124,0)+IF(IncludeDeal5,Spreadsheet9.2!O4126,0)","v":-15772.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1120,0)+IF(IncludeDeal2,Spreadsheet9.2!P2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2122,0)+IF(IncludeDeal4,Spreadsheet9.2!P3124,0)+IF(IncludeDeal5,Spreadsheet9.2!P4126,0)","v":-40321.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1120,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2122,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3124,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4126,0)","v":68547.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1120,0)+IF(IncludeDeal2,Spreadsheet9.2!R2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2122,0)+IF(IncludeDeal4,Spreadsheet9.2!R3124,0)+IF(IncludeDeal5,Spreadsheet9.2!R4126,0)","v":331795.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1120,0)+IF(IncludeDeal2,Spreadsheet9.2!S2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2122,0)+IF(IncludeDeal4,Spreadsheet9.2!S3124,0)+IF(IncludeDeal5,Spreadsheet9.2!S4126,0)","v":-82165.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1120,0)+IF(IncludeDeal2,Spreadsheet9.2!T2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2122,0)+IF(IncludeDeal4,Spreadsheet9.2!T3124,0)+IF(IncludeDeal5,Spreadsheet9.2!T4126,0)","v":-151618},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1120,0)+IF(IncludeDeal2,Spreadsheet9.2!U2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2122,0)+IF(IncludeDeal4,Spreadsheet9.2!U3124,0)+IF(IncludeDeal5,Spreadsheet9.2!U4126,0)","v":231232.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1120,0)+IF(IncludeDeal2,Spreadsheet9.2!V2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2122,0)+IF(IncludeDeal4,Spreadsheet9.2!V3124,0)+IF(IncludeDeal5,Spreadsheet9.2!V4126,0)","v":-721461},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1120,0)+IF(IncludeDeal2,Spreadsheet9.2!W2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2122,0)+IF(IncludeDeal4,Spreadsheet9.2!W3124,0)+IF(IncludeDeal5,Spreadsheet9.2!W4126,0)","v":-435495.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1120,0)+IF(IncludeDeal2,Spreadsheet9.2!X2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2122,0)+IF(IncludeDeal4,Spreadsheet9.2!X3124,0)+IF(IncludeDeal5,Spreadsheet9.2!X4126,0)","v":-801748},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1120,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2122,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3124,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4126,0)","v":-1571346.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1120,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2122,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3124,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4126,0)","v":-2102453.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4126,0)","v":-2116424},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4126,0)","v":-2104563.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4126,0)","v":-2333744.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4126,0)","v":-2536496.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4126,0)","v":-2520637.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4126,0)","v":-2605069},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4126,0)","v":-2356013.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4126,0)","v":-2355857.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4126,0)","v":-2510938.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4126,0)","v":-2451019},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4126,0)","v":-2286183.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4126,0)","v":-2292698.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4126,0)","v":-2243581.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4126,0)","v":-2051138.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4126,0)","v":-1914725.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4126,0)","v":-1926660.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4126,0)","v":-1673692.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4126,0)","v":-1609863.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4126,0)","v":-1630147.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4126,0)","v":-1373282.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4126,0)","v":-1298160.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4126,0)","v":-1198224.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4126,0)","v":-979663.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4126,0)","v":-859689.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4126,0)","v":-795605.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3124,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4126,0)","v":-565302.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4126,0)","v":-430796.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4126,0)","v":-346977.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4126,0)","v":-190489.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4126,0)","v":-254184.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4126,0)","v":-339399.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4126,0)","v":-215865.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4126,0)","v":-255004.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4126,0)","v":-295862.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4126,0)","v":-187059.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4126,0)","v":-263996.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4126,0)","v":-308169.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4126,0)","v":-176481.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4126,0)","v":-176647.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4126,0)","v":-176787.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2122,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3124,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4126,0)","v":-176905.3}]
[null,"Simulation 85",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1121,0)+IF(IncludeDeal2,Spreadsheet9.2!C2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2123,0)+IF(IncludeDeal4,Spreadsheet9.2!C3125,0)+IF(IncludeDeal5,Spreadsheet9.2!C4127,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1121,0)+IF(IncludeDeal2,Spreadsheet9.2!D2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2123,0)+IF(IncludeDeal4,Spreadsheet9.2!D3125,0)+IF(IncludeDeal5,Spreadsheet9.2!D4127,0)","v":-99854.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1121,0)+IF(IncludeDeal2,Spreadsheet9.2!E2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2123,0)+IF(IncludeDeal4,Spreadsheet9.2!E3125,0)+IF(IncludeDeal5,Spreadsheet9.2!E4127,0)","v":107275.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1121,0)+IF(IncludeDeal2,Spreadsheet9.2!F2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2123,0)+IF(IncludeDeal4,Spreadsheet9.2!F3125,0)+IF(IncludeDeal5,Spreadsheet9.2!F4127,0)","v":-74658.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1121,0)+IF(IncludeDeal2,Spreadsheet9.2!G2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2123,0)+IF(IncludeDeal4,Spreadsheet9.2!G3125,0)+IF(IncludeDeal5,Spreadsheet9.2!G4127,0)","v":-318980.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1121,0)+IF(IncludeDeal2,Spreadsheet9.2!H2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2123,0)+IF(IncludeDeal4,Spreadsheet9.2!H3125,0)+IF(IncludeDeal5,Spreadsheet9.2!H4127,0)","v":-878580.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1121,0)+IF(IncludeDeal2,Spreadsheet9.2!I2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2123,0)+IF(IncludeDeal4,Spreadsheet9.2!I3125,0)+IF(IncludeDeal5,Spreadsheet9.2!I4127,0)","v":-436320},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1121,0)+IF(IncludeDeal2,Spreadsheet9.2!J2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2123,0)+IF(IncludeDeal4,Spreadsheet9.2!J3125,0)+IF(IncludeDeal5,Spreadsheet9.2!J4127,0)","v":320735.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1121,0)+IF(IncludeDeal2,Spreadsheet9.2!K2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2123,0)+IF(IncludeDeal4,Spreadsheet9.2!K3125,0)+IF(IncludeDeal5,Spreadsheet9.2!K4127,0)","v":296248.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1121,0)+IF(IncludeDeal2,Spreadsheet9.2!L2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2123,0)+IF(IncludeDeal4,Spreadsheet9.2!L3125,0)+IF(IncludeDeal5,Spreadsheet9.2!L4127,0)","v":1504531.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1121,0)+IF(IncludeDeal2,Spreadsheet9.2!M2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2123,0)+IF(IncludeDeal4,Spreadsheet9.2!M3125,0)+IF(IncludeDeal5,Spreadsheet9.2!M4127,0)","v":-12578.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1121,0)+IF(IncludeDeal2,Spreadsheet9.2!N2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2123,0)+IF(IncludeDeal4,Spreadsheet9.2!N3125,0)+IF(IncludeDeal5,Spreadsheet9.2!N4127,0)","v":-1350101.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1121,0)+IF(IncludeDeal2,Spreadsheet9.2!O2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2123,0)+IF(IncludeDeal4,Spreadsheet9.2!O3125,0)+IF(IncludeDeal5,Spreadsheet9.2!O4127,0)","v":-1630201.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1121,0)+IF(IncludeDeal2,Spreadsheet9.2!P2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2123,0)+IF(IncludeDeal4,Spreadsheet9.2!P3125,0)+IF(IncludeDeal5,Spreadsheet9.2!P4127,0)","v":-2454574.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1121,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2123,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3125,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4127,0)","v":-2486598.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1121,0)+IF(IncludeDeal2,Spreadsheet9.2!R2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2123,0)+IF(IncludeDeal4,Spreadsheet9.2!R3125,0)+IF(IncludeDeal5,Spreadsheet9.2!R4127,0)","v":-2210699.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1121,0)+IF(IncludeDeal2,Spreadsheet9.2!S2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2123,0)+IF(IncludeDeal4,Spreadsheet9.2!S3125,0)+IF(IncludeDeal5,Spreadsheet9.2!S4127,0)","v":-2271076.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1121,0)+IF(IncludeDeal2,Spreadsheet9.2!T2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2123,0)+IF(IncludeDeal4,Spreadsheet9.2!T3125,0)+IF(IncludeDeal5,Spreadsheet9.2!T4127,0)","v":-2686273.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1121,0)+IF(IncludeDeal2,Spreadsheet9.2!U2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2123,0)+IF(IncludeDeal4,Spreadsheet9.2!U3125,0)+IF(IncludeDeal5,Spreadsheet9.2!U4127,0)","v":-2767759.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1121,0)+IF(IncludeDeal2,Spreadsheet9.2!V2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2123,0)+IF(IncludeDeal4,Spreadsheet9.2!V3125,0)+IF(IncludeDeal5,Spreadsheet9.2!V4127,0)","v":-2685137.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1121,0)+IF(IncludeDeal2,Spreadsheet9.2!W2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2123,0)+IF(IncludeDeal4,Spreadsheet9.2!W3125,0)+IF(IncludeDeal5,Spreadsheet9.2!W4127,0)","v":-2957450},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1121,0)+IF(IncludeDeal2,Spreadsheet9.2!X2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2123,0)+IF(IncludeDeal4,Spreadsheet9.2!X3125,0)+IF(IncludeDeal5,Spreadsheet9.2!X4127,0)","v":-2872119.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1121,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2123,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3125,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4127,0)","v":-2719610.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1121,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2123,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3125,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4127,0)","v":-2664793.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4127,0)","v":-2734399.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4127,0)","v":-2872700},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4127,0)","v":-2789539.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4127,0)","v":-2503194.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4127,0)","v":-2769279.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4127,0)","v":-2953082.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4127,0)","v":-2823293.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4127,0)","v":-2701895},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4127,0)","v":-2574891.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4127,0)","v":-2407619.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4127,0)","v":-2405201},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4127,0)","v":-2295523.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4127,0)","v":-2204147.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4127,0)","v":-2197474.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4127,0)","v":-2106389.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4127,0)","v":-1950093.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4127,0)","v":-1799535},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4127,0)","v":-1636625.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4127,0)","v":-1420418.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4127,0)","v":-1286431.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4127,0)","v":-1169850.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4127,0)","v":-954796.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4127,0)","v":-814738.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4127,0)","v":-630512.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4127,0)","v":-475423.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3125,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4127,0)","v":-360673.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4127,0)","v":-162528.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4127,0)","v":-35606.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4127,0)","v":59729.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4127,0)","v":50633.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4127,0)","v":-22413.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4127,0)","v":-93486.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4127,0)","v":-130787.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4127,0)","v":-188353.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4127,0)","v":-138776.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4127,0)","v":-155334.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4127,0)","v":-196690},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4127,0)","v":-128789.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4127,0)","v":-128956.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4127,0)","v":-129085.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2123,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3125,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4127,0)","v":-129147.9}]
[null,"Simulation 86",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1122,0)+IF(IncludeDeal2,Spreadsheet9.2!C2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2124,0)+IF(IncludeDeal4,Spreadsheet9.2!C3126,0)+IF(IncludeDeal5,Spreadsheet9.2!C4128,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1122,0)+IF(IncludeDeal2,Spreadsheet9.2!D2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2124,0)+IF(IncludeDeal4,Spreadsheet9.2!D3126,0)+IF(IncludeDeal5,Spreadsheet9.2!D4128,0)","v":-52339.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1122,0)+IF(IncludeDeal2,Spreadsheet9.2!E2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2124,0)+IF(IncludeDeal4,Spreadsheet9.2!E3126,0)+IF(IncludeDeal5,Spreadsheet9.2!E4128,0)","v":553112.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1122,0)+IF(IncludeDeal2,Spreadsheet9.2!F2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2124,0)+IF(IncludeDeal4,Spreadsheet9.2!F3126,0)+IF(IncludeDeal5,Spreadsheet9.2!F4128,0)","v":590429.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1122,0)+IF(IncludeDeal2,Spreadsheet9.2!G2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2124,0)+IF(IncludeDeal4,Spreadsheet9.2!G3126,0)+IF(IncludeDeal5,Spreadsheet9.2!G4128,0)","v":1073976.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1122,0)+IF(IncludeDeal2,Spreadsheet9.2!H2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2124,0)+IF(IncludeDeal4,Spreadsheet9.2!H3126,0)+IF(IncludeDeal5,Spreadsheet9.2!H4128,0)","v":1294449.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1122,0)+IF(IncludeDeal2,Spreadsheet9.2!I2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2124,0)+IF(IncludeDeal4,Spreadsheet9.2!I3126,0)+IF(IncludeDeal5,Spreadsheet9.2!I4128,0)","v":1146040.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1122,0)+IF(IncludeDeal2,Spreadsheet9.2!J2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2124,0)+IF(IncludeDeal4,Spreadsheet9.2!J3126,0)+IF(IncludeDeal5,Spreadsheet9.2!J4128,0)","v":-140814.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1122,0)+IF(IncludeDeal2,Spreadsheet9.2!K2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2124,0)+IF(IncludeDeal4,Spreadsheet9.2!K3126,0)+IF(IncludeDeal5,Spreadsheet9.2!K4128,0)","v":561742.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1122,0)+IF(IncludeDeal2,Spreadsheet9.2!L2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2124,0)+IF(IncludeDeal4,Spreadsheet9.2!L3126,0)+IF(IncludeDeal5,Spreadsheet9.2!L4128,0)","v":474439.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1122,0)+IF(IncludeDeal2,Spreadsheet9.2!M2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2124,0)+IF(IncludeDeal4,Spreadsheet9.2!M3126,0)+IF(IncludeDeal5,Spreadsheet9.2!M4128,0)","v":-701158.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1122,0)+IF(IncludeDeal2,Spreadsheet9.2!N2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2124,0)+IF(IncludeDeal4,Spreadsheet9.2!N3126,0)+IF(IncludeDeal5,Spreadsheet9.2!N4128,0)","v":99955.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1122,0)+IF(IncludeDeal2,Spreadsheet9.2!O2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2124,0)+IF(IncludeDeal4,Spreadsheet9.2!O3126,0)+IF(IncludeDeal5,Spreadsheet9.2!O4128,0)","v":268818.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1122,0)+IF(IncludeDeal2,Spreadsheet9.2!P2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2124,0)+IF(IncludeDeal4,Spreadsheet9.2!P3126,0)+IF(IncludeDeal5,Spreadsheet9.2!P4128,0)","v":-367715},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1122,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2124,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3126,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4128,0)","v":-881633.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1122,0)+IF(IncludeDeal2,Spreadsheet9.2!R2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2124,0)+IF(IncludeDeal4,Spreadsheet9.2!R3126,0)+IF(IncludeDeal5,Spreadsheet9.2!R4128,0)","v":-2009991.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1122,0)+IF(IncludeDeal2,Spreadsheet9.2!S2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2124,0)+IF(IncludeDeal4,Spreadsheet9.2!S3126,0)+IF(IncludeDeal5,Spreadsheet9.2!S4128,0)","v":-1918211.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1122,0)+IF(IncludeDeal2,Spreadsheet9.2!T2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2124,0)+IF(IncludeDeal4,Spreadsheet9.2!T3126,0)+IF(IncludeDeal5,Spreadsheet9.2!T4128,0)","v":-1836874.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1122,0)+IF(IncludeDeal2,Spreadsheet9.2!U2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2124,0)+IF(IncludeDeal4,Spreadsheet9.2!U3126,0)+IF(IncludeDeal5,Spreadsheet9.2!U4128,0)","v":-2187725.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1122,0)+IF(IncludeDeal2,Spreadsheet9.2!V2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2124,0)+IF(IncludeDeal4,Spreadsheet9.2!V3126,0)+IF(IncludeDeal5,Spreadsheet9.2!V4128,0)","v":-2916001.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1122,0)+IF(IncludeDeal2,Spreadsheet9.2!W2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2124,0)+IF(IncludeDeal4,Spreadsheet9.2!W3126,0)+IF(IncludeDeal5,Spreadsheet9.2!W4128,0)","v":-3268966.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1122,0)+IF(IncludeDeal2,Spreadsheet9.2!X2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2124,0)+IF(IncludeDeal4,Spreadsheet9.2!X3126,0)+IF(IncludeDeal5,Spreadsheet9.2!X4128,0)","v":-3262484},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1122,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2124,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3126,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4128,0)","v":-3195124.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1122,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2124,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3126,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4128,0)","v":-3238556.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4128,0)","v":-2953695.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4128,0)","v":-2767490.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4128,0)","v":-2829819.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4128,0)","v":-3033343.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4128,0)","v":-2869107},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4128,0)","v":-2662324},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4128,0)","v":-1853357.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4128,0)","v":-1710921.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4128,0)","v":-1282503.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4128,0)","v":-1057534.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4128,0)","v":-416013.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4128,0)","v":-673459.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4128,0)","v":-899591.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4128,0)","v":-441257.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4128,0)","v":-652582.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4128,0)","v":-512046.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4128,0)","v":-848104.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4128,0)","v":-1404185.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4128,0)","v":-1273763.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4128,0)","v":-1184376.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4128,0)","v":-1043266.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4128,0)","v":-798187.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4128,0)","v":-642629.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4128,0)","v":-607401.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4128,0)","v":-314016.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3126,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4128,0)","v":-222309.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4128,0)","v":-105864.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4128,0)","v":65723.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4128,0)","v":102092},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4128,0)","v":62500.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4128,0)","v":99386.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4128,0)","v":92327.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4128,0)","v":60616.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4128,0)","v":59107.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4128,0)","v":12033.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4128,0)","v":-61092},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4128,0)","v":-78216.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4128,0)","v":-65901.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4128,0)","v":-65958.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4128,0)","v":-66055.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2124,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3126,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4128,0)","v":-66125.8}]
[null,"Simulation 87",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1123,0)+IF(IncludeDeal2,Spreadsheet9.2!C2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2125,0)+IF(IncludeDeal4,Spreadsheet9.2!C3127,0)+IF(IncludeDeal5,Spreadsheet9.2!C4129,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1123,0)+IF(IncludeDeal2,Spreadsheet9.2!D2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2125,0)+IF(IncludeDeal4,Spreadsheet9.2!D3127,0)+IF(IncludeDeal5,Spreadsheet9.2!D4129,0)","v":96743.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1123,0)+IF(IncludeDeal2,Spreadsheet9.2!E2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2125,0)+IF(IncludeDeal4,Spreadsheet9.2!E3127,0)+IF(IncludeDeal5,Spreadsheet9.2!E4129,0)","v":-273016.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1123,0)+IF(IncludeDeal2,Spreadsheet9.2!F2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2125,0)+IF(IncludeDeal4,Spreadsheet9.2!F3127,0)+IF(IncludeDeal5,Spreadsheet9.2!F4129,0)","v":703137.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1123,0)+IF(IncludeDeal2,Spreadsheet9.2!G2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2125,0)+IF(IncludeDeal4,Spreadsheet9.2!G3127,0)+IF(IncludeDeal5,Spreadsheet9.2!G4129,0)","v":-526038.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1123,0)+IF(IncludeDeal2,Spreadsheet9.2!H2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2125,0)+IF(IncludeDeal4,Spreadsheet9.2!H3127,0)+IF(IncludeDeal5,Spreadsheet9.2!H4129,0)","v":302866.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1123,0)+IF(IncludeDeal2,Spreadsheet9.2!I2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2125,0)+IF(IncludeDeal4,Spreadsheet9.2!I3127,0)+IF(IncludeDeal5,Spreadsheet9.2!I4129,0)","v":47802.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1123,0)+IF(IncludeDeal2,Spreadsheet9.2!J2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2125,0)+IF(IncludeDeal4,Spreadsheet9.2!J3127,0)+IF(IncludeDeal5,Spreadsheet9.2!J4129,0)","v":-29796.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1123,0)+IF(IncludeDeal2,Spreadsheet9.2!K2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2125,0)+IF(IncludeDeal4,Spreadsheet9.2!K3127,0)+IF(IncludeDeal5,Spreadsheet9.2!K4129,0)","v":-549022.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1123,0)+IF(IncludeDeal2,Spreadsheet9.2!L2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2125,0)+IF(IncludeDeal4,Spreadsheet9.2!L3127,0)+IF(IncludeDeal5,Spreadsheet9.2!L4129,0)","v":-1289828.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1123,0)+IF(IncludeDeal2,Spreadsheet9.2!M2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2125,0)+IF(IncludeDeal4,Spreadsheet9.2!M3127,0)+IF(IncludeDeal5,Spreadsheet9.2!M4129,0)","v":-1556286.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1123,0)+IF(IncludeDeal2,Spreadsheet9.2!N2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2125,0)+IF(IncludeDeal4,Spreadsheet9.2!N3127,0)+IF(IncludeDeal5,Spreadsheet9.2!N4129,0)","v":-1288899.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1123,0)+IF(IncludeDeal2,Spreadsheet9.2!O2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2125,0)+IF(IncludeDeal4,Spreadsheet9.2!O3127,0)+IF(IncludeDeal5,Spreadsheet9.2!O4129,0)","v":-764532.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1123,0)+IF(IncludeDeal2,Spreadsheet9.2!P2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2125,0)+IF(IncludeDeal4,Spreadsheet9.2!P3127,0)+IF(IncludeDeal5,Spreadsheet9.2!P4129,0)","v":-1487248.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1123,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2125,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3127,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4129,0)","v":-1851680.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1123,0)+IF(IncludeDeal2,Spreadsheet9.2!R2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2125,0)+IF(IncludeDeal4,Spreadsheet9.2!R3127,0)+IF(IncludeDeal5,Spreadsheet9.2!R4129,0)","v":-1662541.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1123,0)+IF(IncludeDeal2,Spreadsheet9.2!S2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2125,0)+IF(IncludeDeal4,Spreadsheet9.2!S3127,0)+IF(IncludeDeal5,Spreadsheet9.2!S4129,0)","v":-1851142.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1123,0)+IF(IncludeDeal2,Spreadsheet9.2!T2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2125,0)+IF(IncludeDeal4,Spreadsheet9.2!T3127,0)+IF(IncludeDeal5,Spreadsheet9.2!T4129,0)","v":-1306943.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1123,0)+IF(IncludeDeal2,Spreadsheet9.2!U2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2125,0)+IF(IncludeDeal4,Spreadsheet9.2!U3127,0)+IF(IncludeDeal5,Spreadsheet9.2!U4129,0)","v":-923638.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1123,0)+IF(IncludeDeal2,Spreadsheet9.2!V2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2125,0)+IF(IncludeDeal4,Spreadsheet9.2!V3127,0)+IF(IncludeDeal5,Spreadsheet9.2!V4129,0)","v":-830810.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1123,0)+IF(IncludeDeal2,Spreadsheet9.2!W2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2125,0)+IF(IncludeDeal4,Spreadsheet9.2!W3127,0)+IF(IncludeDeal5,Spreadsheet9.2!W4129,0)","v":-1274140.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1123,0)+IF(IncludeDeal2,Spreadsheet9.2!X2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2125,0)+IF(IncludeDeal4,Spreadsheet9.2!X3127,0)+IF(IncludeDeal5,Spreadsheet9.2!X4129,0)","v":-1810837},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1123,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2125,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3127,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4129,0)","v":-1646969.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1123,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2125,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3127,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4129,0)","v":-1770542.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4129,0)","v":-1189729.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4129,0)","v":-1144168.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4129,0)","v":-1635371},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4129,0)","v":-1455304.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4129,0)","v":-1396789.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4129,0)","v":-1199156.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4129,0)","v":-1083072.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4129,0)","v":-1350500.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4129,0)","v":-1348567.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4129,0)","v":-1069788.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4129,0)","v":-1282477.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4129,0)","v":-1105417.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4129,0)","v":-1015073},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4129,0)","v":-723337.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4129,0)","v":-719612.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4129,0)","v":-1027989.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4129,0)","v":-784874.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4129,0)","v":-607030.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4129,0)","v":-134840.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4129,0)","v":27235.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4129,0)","v":54818.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4129,0)","v":108037.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4129,0)","v":224589.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4129,0)","v":330724.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4129,0)","v":351132.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3127,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4129,0)","v":473234.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4129,0)","v":520522.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4129,0)","v":490135.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4129,0)","v":433074.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4129,0)","v":290274.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4129,0)","v":165628},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4129,0)","v":90512.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4129,0)","v":54756.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4129,0)","v":-16627.900000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4129,0)","v":-35556.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4129,0)","v":-44097.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4129,0)","v":-81793.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4129,0)","v":-43372},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4129,0)","v":-43442.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4129,0)","v":-43500.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2125,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3127,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4129,0)","v":-43526.8}]
[null,"Simulation 88",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1124,0)+IF(IncludeDeal2,Spreadsheet9.2!C2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2126,0)+IF(IncludeDeal4,Spreadsheet9.2!C3128,0)+IF(IncludeDeal5,Spreadsheet9.2!C4130,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1124,0)+IF(IncludeDeal2,Spreadsheet9.2!D2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2126,0)+IF(IncludeDeal4,Spreadsheet9.2!D3128,0)+IF(IncludeDeal5,Spreadsheet9.2!D4130,0)","v":-20490},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1124,0)+IF(IncludeDeal2,Spreadsheet9.2!E2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2126,0)+IF(IncludeDeal4,Spreadsheet9.2!E3128,0)+IF(IncludeDeal5,Spreadsheet9.2!E4130,0)","v":-176518.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1124,0)+IF(IncludeDeal2,Spreadsheet9.2!F2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2126,0)+IF(IncludeDeal4,Spreadsheet9.2!F3128,0)+IF(IncludeDeal5,Spreadsheet9.2!F4130,0)","v":169795},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1124,0)+IF(IncludeDeal2,Spreadsheet9.2!G2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2126,0)+IF(IncludeDeal4,Spreadsheet9.2!G3128,0)+IF(IncludeDeal5,Spreadsheet9.2!G4130,0)","v":90359.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1124,0)+IF(IncludeDeal2,Spreadsheet9.2!H2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2126,0)+IF(IncludeDeal4,Spreadsheet9.2!H3128,0)+IF(IncludeDeal5,Spreadsheet9.2!H4130,0)","v":473552.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1124,0)+IF(IncludeDeal2,Spreadsheet9.2!I2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2126,0)+IF(IncludeDeal4,Spreadsheet9.2!I3128,0)+IF(IncludeDeal5,Spreadsheet9.2!I4130,0)","v":837586.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1124,0)+IF(IncludeDeal2,Spreadsheet9.2!J2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2126,0)+IF(IncludeDeal4,Spreadsheet9.2!J3128,0)+IF(IncludeDeal5,Spreadsheet9.2!J4130,0)","v":688983.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1124,0)+IF(IncludeDeal2,Spreadsheet9.2!K2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2126,0)+IF(IncludeDeal4,Spreadsheet9.2!K3128,0)+IF(IncludeDeal5,Spreadsheet9.2!K4130,0)","v":1441920.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1124,0)+IF(IncludeDeal2,Spreadsheet9.2!L2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2126,0)+IF(IncludeDeal4,Spreadsheet9.2!L3128,0)+IF(IncludeDeal5,Spreadsheet9.2!L4130,0)","v":3605612},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1124,0)+IF(IncludeDeal2,Spreadsheet9.2!M2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2126,0)+IF(IncludeDeal4,Spreadsheet9.2!M3128,0)+IF(IncludeDeal5,Spreadsheet9.2!M4130,0)","v":3588077.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1124,0)+IF(IncludeDeal2,Spreadsheet9.2!N2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2126,0)+IF(IncludeDeal4,Spreadsheet9.2!N3128,0)+IF(IncludeDeal5,Spreadsheet9.2!N4130,0)","v":2357856.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1124,0)+IF(IncludeDeal2,Spreadsheet9.2!O2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2126,0)+IF(IncludeDeal4,Spreadsheet9.2!O3128,0)+IF(IncludeDeal5,Spreadsheet9.2!O4130,0)","v":2555831.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1124,0)+IF(IncludeDeal2,Spreadsheet9.2!P2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2126,0)+IF(IncludeDeal4,Spreadsheet9.2!P3128,0)+IF(IncludeDeal5,Spreadsheet9.2!P4130,0)","v":1270439.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1124,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2126,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3128,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4130,0)","v":-164668.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1124,0)+IF(IncludeDeal2,Spreadsheet9.2!R2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2126,0)+IF(IncludeDeal4,Spreadsheet9.2!R3128,0)+IF(IncludeDeal5,Spreadsheet9.2!R4130,0)","v":-252927.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1124,0)+IF(IncludeDeal2,Spreadsheet9.2!S2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2126,0)+IF(IncludeDeal4,Spreadsheet9.2!S3128,0)+IF(IncludeDeal5,Spreadsheet9.2!S4130,0)","v":-148838.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1124,0)+IF(IncludeDeal2,Spreadsheet9.2!T2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2126,0)+IF(IncludeDeal4,Spreadsheet9.2!T3128,0)+IF(IncludeDeal5,Spreadsheet9.2!T4130,0)","v":-269319.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1124,0)+IF(IncludeDeal2,Spreadsheet9.2!U2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2126,0)+IF(IncludeDeal4,Spreadsheet9.2!U3128,0)+IF(IncludeDeal5,Spreadsheet9.2!U4130,0)","v":-286291.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1124,0)+IF(IncludeDeal2,Spreadsheet9.2!V2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2126,0)+IF(IncludeDeal4,Spreadsheet9.2!V3128,0)+IF(IncludeDeal5,Spreadsheet9.2!V4130,0)","v":358683.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1124,0)+IF(IncludeDeal2,Spreadsheet9.2!W2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2126,0)+IF(IncludeDeal4,Spreadsheet9.2!W3128,0)+IF(IncludeDeal5,Spreadsheet9.2!W4130,0)","v":581976.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1124,0)+IF(IncludeDeal2,Spreadsheet9.2!X2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2126,0)+IF(IncludeDeal4,Spreadsheet9.2!X3128,0)+IF(IncludeDeal5,Spreadsheet9.2!X4130,0)","v":1010533.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1124,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2126,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3128,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4130,0)","v":1395087.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1124,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2126,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3128,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4130,0)","v":2230415.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4130,0)","v":1920986},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4130,0)","v":3016920.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4130,0)","v":2545951.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4130,0)","v":2500942.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4130,0)","v":2630923.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4130,0)","v":2699250.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4130,0)","v":3205668.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4130,0)","v":3004984},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4130,0)","v":1578639.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4130,0)","v":1297456.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4130,0)","v":1076139.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4130,0)","v":784521.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4130,0)","v":507740},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4130,0)","v":773412.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4130,0)","v":981105},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4130,0)","v":255797},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4130,0)","v":93526.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4130,0)","v":591048.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4130,0)","v":622117.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4130,0)","v":1027218.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4130,0)","v":907486.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4130,0)","v":838438.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4130,0)","v":1025955.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4130,0)","v":823849.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4130,0)","v":565657.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3128,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4130,0)","v":349121.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4130,0)","v":107959.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4130,0)","v":-20191.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4130,0)","v":27276},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4130,0)","v":-23815.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4130,0)","v":-90427},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4130,0)","v":-19787.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4130,0)","v":-60453.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4130,0)","v":-120854.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4130,0)","v":-49450.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4130,0)","v":-103726.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4130,0)","v":-167868.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4130,0)","v":-110514.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4130,0)","v":-110651},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4130,0)","v":-110765.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2126,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3128,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4130,0)","v":-110832}]
[null,"Simulation 89",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1125,0)+IF(IncludeDeal2,Spreadsheet9.2!C2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2127,0)+IF(IncludeDeal4,Spreadsheet9.2!C3129,0)+IF(IncludeDeal5,Spreadsheet9.2!C4131,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1125,0)+IF(IncludeDeal2,Spreadsheet9.2!D2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2127,0)+IF(IncludeDeal4,Spreadsheet9.2!D3129,0)+IF(IncludeDeal5,Spreadsheet9.2!D4131,0)","v":-401470.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1125,0)+IF(IncludeDeal2,Spreadsheet9.2!E2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2127,0)+IF(IncludeDeal4,Spreadsheet9.2!E3129,0)+IF(IncludeDeal5,Spreadsheet9.2!E4131,0)","v":-76632.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1125,0)+IF(IncludeDeal2,Spreadsheet9.2!F2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2127,0)+IF(IncludeDeal4,Spreadsheet9.2!F3129,0)+IF(IncludeDeal5,Spreadsheet9.2!F4131,0)","v":-39097.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1125,0)+IF(IncludeDeal2,Spreadsheet9.2!G2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2127,0)+IF(IncludeDeal4,Spreadsheet9.2!G3129,0)+IF(IncludeDeal5,Spreadsheet9.2!G4131,0)","v":-522463.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1125,0)+IF(IncludeDeal2,Spreadsheet9.2!H2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2127,0)+IF(IncludeDeal4,Spreadsheet9.2!H3129,0)+IF(IncludeDeal5,Spreadsheet9.2!H4131,0)","v":620766.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1125,0)+IF(IncludeDeal2,Spreadsheet9.2!I2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2127,0)+IF(IncludeDeal4,Spreadsheet9.2!I3129,0)+IF(IncludeDeal5,Spreadsheet9.2!I4131,0)","v":877380.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1125,0)+IF(IncludeDeal2,Spreadsheet9.2!J2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2127,0)+IF(IncludeDeal4,Spreadsheet9.2!J3129,0)+IF(IncludeDeal5,Spreadsheet9.2!J4131,0)","v":1203775.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1125,0)+IF(IncludeDeal2,Spreadsheet9.2!K2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2127,0)+IF(IncludeDeal4,Spreadsheet9.2!K3129,0)+IF(IncludeDeal5,Spreadsheet9.2!K4131,0)","v":-512918.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1125,0)+IF(IncludeDeal2,Spreadsheet9.2!L2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2127,0)+IF(IncludeDeal4,Spreadsheet9.2!L3129,0)+IF(IncludeDeal5,Spreadsheet9.2!L4131,0)","v":519074.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1125,0)+IF(IncludeDeal2,Spreadsheet9.2!M2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2127,0)+IF(IncludeDeal4,Spreadsheet9.2!M3129,0)+IF(IncludeDeal5,Spreadsheet9.2!M4131,0)","v":-758575.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1125,0)+IF(IncludeDeal2,Spreadsheet9.2!N2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2127,0)+IF(IncludeDeal4,Spreadsheet9.2!N3129,0)+IF(IncludeDeal5,Spreadsheet9.2!N4131,0)","v":-1990608.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1125,0)+IF(IncludeDeal2,Spreadsheet9.2!O2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2127,0)+IF(IncludeDeal4,Spreadsheet9.2!O3129,0)+IF(IncludeDeal5,Spreadsheet9.2!O4131,0)","v":-1861584.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1125,0)+IF(IncludeDeal2,Spreadsheet9.2!P2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2127,0)+IF(IncludeDeal4,Spreadsheet9.2!P3129,0)+IF(IncludeDeal5,Spreadsheet9.2!P4131,0)","v":-2867033.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1125,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2127,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3129,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4131,0)","v":-2780064},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1125,0)+IF(IncludeDeal2,Spreadsheet9.2!R2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2127,0)+IF(IncludeDeal4,Spreadsheet9.2!R3129,0)+IF(IncludeDeal5,Spreadsheet9.2!R4131,0)","v":-2506964},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1125,0)+IF(IncludeDeal2,Spreadsheet9.2!S2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2127,0)+IF(IncludeDeal4,Spreadsheet9.2!S3129,0)+IF(IncludeDeal5,Spreadsheet9.2!S4131,0)","v":-2751574.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1125,0)+IF(IncludeDeal2,Spreadsheet9.2!T2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2127,0)+IF(IncludeDeal4,Spreadsheet9.2!T3129,0)+IF(IncludeDeal5,Spreadsheet9.2!T4131,0)","v":-2591740.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1125,0)+IF(IncludeDeal2,Spreadsheet9.2!U2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2127,0)+IF(IncludeDeal4,Spreadsheet9.2!U3129,0)+IF(IncludeDeal5,Spreadsheet9.2!U4131,0)","v":-2734675.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1125,0)+IF(IncludeDeal2,Spreadsheet9.2!V2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2127,0)+IF(IncludeDeal4,Spreadsheet9.2!V3129,0)+IF(IncludeDeal5,Spreadsheet9.2!V4131,0)","v":-2253405.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1125,0)+IF(IncludeDeal2,Spreadsheet9.2!W2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2127,0)+IF(IncludeDeal4,Spreadsheet9.2!W3129,0)+IF(IncludeDeal5,Spreadsheet9.2!W4131,0)","v":-2311327},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1125,0)+IF(IncludeDeal2,Spreadsheet9.2!X2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2127,0)+IF(IncludeDeal4,Spreadsheet9.2!X3129,0)+IF(IncludeDeal5,Spreadsheet9.2!X4131,0)","v":-1852940},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1125,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2127,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3129,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4131,0)","v":-1129949.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1125,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2127,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3129,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4131,0)","v":-926432.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4131,0)","v":-886255.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4131,0)","v":-1407562.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4131,0)","v":-1388865.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4131,0)","v":-1063366.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4131,0)","v":-1677739.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4131,0)","v":-1592460},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4131,0)","v":-1794620.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4131,0)","v":-2147603.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4131,0)","v":-2245493.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4131,0)","v":-1976607.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4131,0)","v":-1936143.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4131,0)","v":-1962483},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4131,0)","v":-1812313.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4131,0)","v":-1857434.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4131,0)","v":-1767045.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4131,0)","v":-1747262.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4131,0)","v":-1456481.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4131,0)","v":-1251748.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4131,0)","v":-334969.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4131,0)","v":-374132.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4131,0)","v":-448712},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4131,0)","v":-244218.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4131,0)","v":-171568.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4131,0)","v":28869.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4131,0)","v":54118.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3129,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4131,0)","v":199368.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4131,0)","v":201614.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4131,0)","v":183700.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4131,0)","v":99144.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4131,0)","v":62416.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4131,0)","v":12127.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4131,0)","v":8560.7999999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4131,0)","v":-52957.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4131,0)","v":-104560.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4131,0)","v":-101613.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4131,0)","v":-124607.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4131,0)","v":-136129.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4131,0)","v":-64290.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4131,0)","v":-64371},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4131,0)","v":-64452.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2127,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3129,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4131,0)","v":-64513.1}]
[null,"Simulation 90",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1126,0)+IF(IncludeDeal2,Spreadsheet9.2!C2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2128,0)+IF(IncludeDeal4,Spreadsheet9.2!C3130,0)+IF(IncludeDeal5,Spreadsheet9.2!C4132,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1126,0)+IF(IncludeDeal2,Spreadsheet9.2!D2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2128,0)+IF(IncludeDeal4,Spreadsheet9.2!D3130,0)+IF(IncludeDeal5,Spreadsheet9.2!D4132,0)","v":-135295.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1126,0)+IF(IncludeDeal2,Spreadsheet9.2!E2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2128,0)+IF(IncludeDeal4,Spreadsheet9.2!E3130,0)+IF(IncludeDeal5,Spreadsheet9.2!E4132,0)","v":-326894.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1126,0)+IF(IncludeDeal2,Spreadsheet9.2!F2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2128,0)+IF(IncludeDeal4,Spreadsheet9.2!F3130,0)+IF(IncludeDeal5,Spreadsheet9.2!F4132,0)","v":-593186.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1126,0)+IF(IncludeDeal2,Spreadsheet9.2!G2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2128,0)+IF(IncludeDeal4,Spreadsheet9.2!G3130,0)+IF(IncludeDeal5,Spreadsheet9.2!G4132,0)","v":-294577.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1126,0)+IF(IncludeDeal2,Spreadsheet9.2!H2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2128,0)+IF(IncludeDeal4,Spreadsheet9.2!H3130,0)+IF(IncludeDeal5,Spreadsheet9.2!H4132,0)","v":-806406.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1126,0)+IF(IncludeDeal2,Spreadsheet9.2!I2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2128,0)+IF(IncludeDeal4,Spreadsheet9.2!I3130,0)+IF(IncludeDeal5,Spreadsheet9.2!I4132,0)","v":-83774.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1126,0)+IF(IncludeDeal2,Spreadsheet9.2!J2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2128,0)+IF(IncludeDeal4,Spreadsheet9.2!J3130,0)+IF(IncludeDeal5,Spreadsheet9.2!J4132,0)","v":323873.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1126,0)+IF(IncludeDeal2,Spreadsheet9.2!K2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2128,0)+IF(IncludeDeal4,Spreadsheet9.2!K3130,0)+IF(IncludeDeal5,Spreadsheet9.2!K4132,0)","v":-576186.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1126,0)+IF(IncludeDeal2,Spreadsheet9.2!L2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2128,0)+IF(IncludeDeal4,Spreadsheet9.2!L3130,0)+IF(IncludeDeal5,Spreadsheet9.2!L4132,0)","v":-330353.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1126,0)+IF(IncludeDeal2,Spreadsheet9.2!M2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2128,0)+IF(IncludeDeal4,Spreadsheet9.2!M3130,0)+IF(IncludeDeal5,Spreadsheet9.2!M4132,0)","v":-617634.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1126,0)+IF(IncludeDeal2,Spreadsheet9.2!N2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2128,0)+IF(IncludeDeal4,Spreadsheet9.2!N3130,0)+IF(IncludeDeal5,Spreadsheet9.2!N4132,0)","v":-323249.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1126,0)+IF(IncludeDeal2,Spreadsheet9.2!O2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2128,0)+IF(IncludeDeal4,Spreadsheet9.2!O3130,0)+IF(IncludeDeal5,Spreadsheet9.2!O4132,0)","v":145125.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1126,0)+IF(IncludeDeal2,Spreadsheet9.2!P2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2128,0)+IF(IncludeDeal4,Spreadsheet9.2!P3130,0)+IF(IncludeDeal5,Spreadsheet9.2!P4132,0)","v":1767141.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1126,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2128,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3130,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4132,0)","v":1932713},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1126,0)+IF(IncludeDeal2,Spreadsheet9.2!R2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2128,0)+IF(IncludeDeal4,Spreadsheet9.2!R3130,0)+IF(IncludeDeal5,Spreadsheet9.2!R4132,0)","v":1975221.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1126,0)+IF(IncludeDeal2,Spreadsheet9.2!S2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2128,0)+IF(IncludeDeal4,Spreadsheet9.2!S3130,0)+IF(IncludeDeal5,Spreadsheet9.2!S4132,0)","v":3648068.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1126,0)+IF(IncludeDeal2,Spreadsheet9.2!T2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2128,0)+IF(IncludeDeal4,Spreadsheet9.2!T3130,0)+IF(IncludeDeal5,Spreadsheet9.2!T4132,0)","v":2934602.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1126,0)+IF(IncludeDeal2,Spreadsheet9.2!U2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2128,0)+IF(IncludeDeal4,Spreadsheet9.2!U3130,0)+IF(IncludeDeal5,Spreadsheet9.2!U4132,0)","v":2757939.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1126,0)+IF(IncludeDeal2,Spreadsheet9.2!V2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2128,0)+IF(IncludeDeal4,Spreadsheet9.2!V3130,0)+IF(IncludeDeal5,Spreadsheet9.2!V4132,0)","v":1339151.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1126,0)+IF(IncludeDeal2,Spreadsheet9.2!W2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2128,0)+IF(IncludeDeal4,Spreadsheet9.2!W3130,0)+IF(IncludeDeal5,Spreadsheet9.2!W4132,0)","v":2687948.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1126,0)+IF(IncludeDeal2,Spreadsheet9.2!X2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2128,0)+IF(IncludeDeal4,Spreadsheet9.2!X3130,0)+IF(IncludeDeal5,Spreadsheet9.2!X4132,0)","v":3185237.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1126,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2128,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3130,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4132,0)","v":3780627.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1126,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2128,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3130,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4132,0)","v":4611037.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4132,0)","v":4558006.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4132,0)","v":5774689.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4132,0)","v":5574624},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4132,0)","v":3131758},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4132,0)","v":2226208.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4132,0)","v":2033607},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4132,0)","v":2345136.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4132,0)","v":2467175.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4132,0)","v":1888127},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4132,0)","v":2363815.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4132,0)","v":1508691.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4132,0)","v":1787013.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4132,0)","v":1832724},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4132,0)","v":2460200.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4132,0)","v":2043602},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4132,0)","v":502141.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4132,0)","v":-64769.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4132,0)","v":611422.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4132,0)","v":218725.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4132,0)","v":356969.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4132,0)","v":619215.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4132,0)","v":221184.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4132,0)","v":592639},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4132,0)","v":278735},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4132,0)","v":368462.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3130,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4132,0)","v":544795.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4132,0)","v":599333.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4132,0)","v":582938.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4132,0)","v":505669},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4132,0)","v":416079.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4132,0)","v":268677.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4132,0)","v":200709.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4132,0)","v":106557.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4132,0)","v":5335.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4132,0)","v":-6416.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4132,0)","v":-50207},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4132,0)","v":-99209.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4132,0)","v":-54105.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4132,0)","v":-54172.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4132,0)","v":-54242.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2128,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3130,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4132,0)","v":-54287.3}]
[null,"Simulation 91",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1127,0)+IF(IncludeDeal2,Spreadsheet9.2!C2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2129,0)+IF(IncludeDeal4,Spreadsheet9.2!C3131,0)+IF(IncludeDeal5,Spreadsheet9.2!C4133,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1127,0)+IF(IncludeDeal2,Spreadsheet9.2!D2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2129,0)+IF(IncludeDeal4,Spreadsheet9.2!D3131,0)+IF(IncludeDeal5,Spreadsheet9.2!D4133,0)","v":-7618.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1127,0)+IF(IncludeDeal2,Spreadsheet9.2!E2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2129,0)+IF(IncludeDeal4,Spreadsheet9.2!E3131,0)+IF(IncludeDeal5,Spreadsheet9.2!E4133,0)","v":-617961.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1127,0)+IF(IncludeDeal2,Spreadsheet9.2!F2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2129,0)+IF(IncludeDeal4,Spreadsheet9.2!F3131,0)+IF(IncludeDeal5,Spreadsheet9.2!F4133,0)","v":-293463.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1127,0)+IF(IncludeDeal2,Spreadsheet9.2!G2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2129,0)+IF(IncludeDeal4,Spreadsheet9.2!G3131,0)+IF(IncludeDeal5,Spreadsheet9.2!G4133,0)","v":-286219.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1127,0)+IF(IncludeDeal2,Spreadsheet9.2!H2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2129,0)+IF(IncludeDeal4,Spreadsheet9.2!H3131,0)+IF(IncludeDeal5,Spreadsheet9.2!H4133,0)","v":-1442228.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1127,0)+IF(IncludeDeal2,Spreadsheet9.2!I2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2129,0)+IF(IncludeDeal4,Spreadsheet9.2!I3131,0)+IF(IncludeDeal5,Spreadsheet9.2!I4133,0)","v":-873577.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1127,0)+IF(IncludeDeal2,Spreadsheet9.2!J2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2129,0)+IF(IncludeDeal4,Spreadsheet9.2!J3131,0)+IF(IncludeDeal5,Spreadsheet9.2!J4133,0)","v":-511302.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1127,0)+IF(IncludeDeal2,Spreadsheet9.2!K2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2129,0)+IF(IncludeDeal4,Spreadsheet9.2!K3131,0)+IF(IncludeDeal5,Spreadsheet9.2!K4133,0)","v":-165635.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1127,0)+IF(IncludeDeal2,Spreadsheet9.2!L2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2129,0)+IF(IncludeDeal4,Spreadsheet9.2!L3131,0)+IF(IncludeDeal5,Spreadsheet9.2!L4133,0)","v":-467968.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1127,0)+IF(IncludeDeal2,Spreadsheet9.2!M2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2129,0)+IF(IncludeDeal4,Spreadsheet9.2!M3131,0)+IF(IncludeDeal5,Spreadsheet9.2!M4133,0)","v":-518857.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1127,0)+IF(IncludeDeal2,Spreadsheet9.2!N2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2129,0)+IF(IncludeDeal4,Spreadsheet9.2!N3131,0)+IF(IncludeDeal5,Spreadsheet9.2!N4133,0)","v":-48971.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1127,0)+IF(IncludeDeal2,Spreadsheet9.2!O2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2129,0)+IF(IncludeDeal4,Spreadsheet9.2!O3131,0)+IF(IncludeDeal5,Spreadsheet9.2!O4133,0)","v":13066},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1127,0)+IF(IncludeDeal2,Spreadsheet9.2!P2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2129,0)+IF(IncludeDeal4,Spreadsheet9.2!P3131,0)+IF(IncludeDeal5,Spreadsheet9.2!P4133,0)","v":-183632.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1127,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2129,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3131,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4133,0)","v":-162380.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1127,0)+IF(IncludeDeal2,Spreadsheet9.2!R2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2129,0)+IF(IncludeDeal4,Spreadsheet9.2!R3131,0)+IF(IncludeDeal5,Spreadsheet9.2!R4133,0)","v":-257653.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1127,0)+IF(IncludeDeal2,Spreadsheet9.2!S2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2129,0)+IF(IncludeDeal4,Spreadsheet9.2!S3131,0)+IF(IncludeDeal5,Spreadsheet9.2!S4133,0)","v":572393.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1127,0)+IF(IncludeDeal2,Spreadsheet9.2!T2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2129,0)+IF(IncludeDeal4,Spreadsheet9.2!T3131,0)+IF(IncludeDeal5,Spreadsheet9.2!T4133,0)","v":-276539.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1127,0)+IF(IncludeDeal2,Spreadsheet9.2!U2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2129,0)+IF(IncludeDeal4,Spreadsheet9.2!U3131,0)+IF(IncludeDeal5,Spreadsheet9.2!U4133,0)","v":-704972.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1127,0)+IF(IncludeDeal2,Spreadsheet9.2!V2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2129,0)+IF(IncludeDeal4,Spreadsheet9.2!V3131,0)+IF(IncludeDeal5,Spreadsheet9.2!V4133,0)","v":-1203356.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1127,0)+IF(IncludeDeal2,Spreadsheet9.2!W2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2129,0)+IF(IncludeDeal4,Spreadsheet9.2!W3131,0)+IF(IncludeDeal5,Spreadsheet9.2!W4133,0)","v":-1836161.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1127,0)+IF(IncludeDeal2,Spreadsheet9.2!X2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2129,0)+IF(IncludeDeal4,Spreadsheet9.2!X3131,0)+IF(IncludeDeal5,Spreadsheet9.2!X4133,0)","v":-1655168.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1127,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2129,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3131,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4133,0)","v":-1794171.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1127,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2129,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3131,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4133,0)","v":-1189027.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4133,0)","v":-979845.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4133,0)","v":-662808.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4133,0)","v":-465663.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4133,0)","v":-228046.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4133,0)","v":-708537},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4133,0)","v":-999702.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4133,0)","v":-1123173.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4133,0)","v":-1369178.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4133,0)","v":-1587061.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4133,0)","v":-1752330.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4133,0)","v":-1926926.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4133,0)","v":-1844290.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4133,0)","v":-1824790.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4133,0)","v":-1852715.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4133,0)","v":-1702255.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4133,0)","v":-1511321.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4133,0)","v":-1428414.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4133,0)","v":-1180016.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4133,0)","v":-961074.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4133,0)","v":-787132.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4133,0)","v":-590023.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4133,0)","v":-394123.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4133,0)","v":-289224.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4133,0)","v":-159585.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4133,0)","v":-4272.6000000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3131,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4133,0)","v":98714.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4133,0)","v":348388.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4133,0)","v":500335.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4133,0)","v":512675.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4133,0)","v":400968.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4133,0)","v":298033.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4133,0)","v":241336.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4133,0)","v":185891.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4133,0)","v":96703},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4133,0)","v":70198},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4133,0)","v":78859.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4133,0)","v":27716.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4133,0)","v":-13467.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4133,0)","v":-13493.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4133,0)","v":-13510},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2129,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3131,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4133,0)","v":-13518.2}]
[null,"Simulation 92",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1128,0)+IF(IncludeDeal2,Spreadsheet9.2!C2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2130,0)+IF(IncludeDeal4,Spreadsheet9.2!C3132,0)+IF(IncludeDeal5,Spreadsheet9.2!C4134,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1128,0)+IF(IncludeDeal2,Spreadsheet9.2!D2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2130,0)+IF(IncludeDeal4,Spreadsheet9.2!D3132,0)+IF(IncludeDeal5,Spreadsheet9.2!D4134,0)","v":-93015.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1128,0)+IF(IncludeDeal2,Spreadsheet9.2!E2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2130,0)+IF(IncludeDeal4,Spreadsheet9.2!E3132,0)+IF(IncludeDeal5,Spreadsheet9.2!E4134,0)","v":-806752.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1128,0)+IF(IncludeDeal2,Spreadsheet9.2!F2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2130,0)+IF(IncludeDeal4,Spreadsheet9.2!F3132,0)+IF(IncludeDeal5,Spreadsheet9.2!F4134,0)","v":-1209942.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1128,0)+IF(IncludeDeal2,Spreadsheet9.2!G2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2130,0)+IF(IncludeDeal4,Spreadsheet9.2!G3132,0)+IF(IncludeDeal5,Spreadsheet9.2!G4134,0)","v":-993852.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1128,0)+IF(IncludeDeal2,Spreadsheet9.2!H2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2130,0)+IF(IncludeDeal4,Spreadsheet9.2!H3132,0)+IF(IncludeDeal5,Spreadsheet9.2!H4134,0)","v":-2251943.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1128,0)+IF(IncludeDeal2,Spreadsheet9.2!I2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2130,0)+IF(IncludeDeal4,Spreadsheet9.2!I3132,0)+IF(IncludeDeal5,Spreadsheet9.2!I4134,0)","v":-2940150.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1128,0)+IF(IncludeDeal2,Spreadsheet9.2!J2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2130,0)+IF(IncludeDeal4,Spreadsheet9.2!J3132,0)+IF(IncludeDeal5,Spreadsheet9.2!J4134,0)","v":-3467864.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1128,0)+IF(IncludeDeal2,Spreadsheet9.2!K2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2130,0)+IF(IncludeDeal4,Spreadsheet9.2!K3132,0)+IF(IncludeDeal5,Spreadsheet9.2!K4134,0)","v":-3358749},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1128,0)+IF(IncludeDeal2,Spreadsheet9.2!L2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2130,0)+IF(IncludeDeal4,Spreadsheet9.2!L3132,0)+IF(IncludeDeal5,Spreadsheet9.2!L4134,0)","v":-3699921.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1128,0)+IF(IncludeDeal2,Spreadsheet9.2!M2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2130,0)+IF(IncludeDeal4,Spreadsheet9.2!M3132,0)+IF(IncludeDeal5,Spreadsheet9.2!M4134,0)","v":-4221508.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1128,0)+IF(IncludeDeal2,Spreadsheet9.2!N2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2130,0)+IF(IncludeDeal4,Spreadsheet9.2!N3132,0)+IF(IncludeDeal5,Spreadsheet9.2!N4134,0)","v":-4030335},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1128,0)+IF(IncludeDeal2,Spreadsheet9.2!O2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2130,0)+IF(IncludeDeal4,Spreadsheet9.2!O3132,0)+IF(IncludeDeal5,Spreadsheet9.2!O4134,0)","v":-4293838.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1128,0)+IF(IncludeDeal2,Spreadsheet9.2!P2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2130,0)+IF(IncludeDeal4,Spreadsheet9.2!P3132,0)+IF(IncludeDeal5,Spreadsheet9.2!P4134,0)","v":-4241760.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1128,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2130,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3132,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4134,0)","v":-4284827.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1128,0)+IF(IncludeDeal2,Spreadsheet9.2!R2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2130,0)+IF(IncludeDeal4,Spreadsheet9.2!R3132,0)+IF(IncludeDeal5,Spreadsheet9.2!R4134,0)","v":-4355949.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1128,0)+IF(IncludeDeal2,Spreadsheet9.2!S2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2130,0)+IF(IncludeDeal4,Spreadsheet9.2!S3132,0)+IF(IncludeDeal5,Spreadsheet9.2!S4134,0)","v":-4175455.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1128,0)+IF(IncludeDeal2,Spreadsheet9.2!T2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2130,0)+IF(IncludeDeal4,Spreadsheet9.2!T3132,0)+IF(IncludeDeal5,Spreadsheet9.2!T4134,0)","v":-4241742.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1128,0)+IF(IncludeDeal2,Spreadsheet9.2!U2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2130,0)+IF(IncludeDeal4,Spreadsheet9.2!U3132,0)+IF(IncludeDeal5,Spreadsheet9.2!U4134,0)","v":-4132389.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1128,0)+IF(IncludeDeal2,Spreadsheet9.2!V2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2130,0)+IF(IncludeDeal4,Spreadsheet9.2!V3132,0)+IF(IncludeDeal5,Spreadsheet9.2!V4134,0)","v":-4205769.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1128,0)+IF(IncludeDeal2,Spreadsheet9.2!W2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2130,0)+IF(IncludeDeal4,Spreadsheet9.2!W3132,0)+IF(IncludeDeal5,Spreadsheet9.2!W4134,0)","v":-4171243.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1128,0)+IF(IncludeDeal2,Spreadsheet9.2!X2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2130,0)+IF(IncludeDeal4,Spreadsheet9.2!X3132,0)+IF(IncludeDeal5,Spreadsheet9.2!X4134,0)","v":-4043755.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1128,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2130,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3132,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4134,0)","v":-4107352},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1128,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2130,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3132,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4134,0)","v":-3999275},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4134,0)","v":-3862752.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4134,0)","v":-3834539.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4134,0)","v":-3630546.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4134,0)","v":-3536201},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4134,0)","v":-3455786.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4134,0)","v":-3305148.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4134,0)","v":-3142688.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4134,0)","v":-3125064.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4134,0)","v":-2911665.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4134,0)","v":-2789323.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4134,0)","v":-2731432.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4134,0)","v":-2516970.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4134,0)","v":-2285605.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4134,0)","v":-2282192.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4134,0)","v":-2135665.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4134,0)","v":-1977696.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4134,0)","v":-1833361.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4134,0)","v":-1642118.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4134,0)","v":-1498189},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4134,0)","v":-1403498.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4134,0)","v":-1241725.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4134,0)","v":-1066435.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4134,0)","v":-952715.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4134,0)","v":-825197.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4134,0)","v":-657972.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3132,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4134,0)","v":-513068.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4134,0)","v":-318463.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4134,0)","v":-129764.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4134,0)","v":-8023.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4134,0)","v":24181.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4134,0)","v":-28836.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4134,0)","v":-60329.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4134,0)","v":-62919.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4134,0)","v":-90264.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4134,0)","v":-81681.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4134,0)","v":-76170.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4134,0)","v":-96506.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4134,0)","v":-61842.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4134,0)","v":-61940.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4134,0)","v":-62012},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2130,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3132,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4134,0)","v":-62048.800000000003}]
[null,"Simulation 93",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1129,0)+IF(IncludeDeal2,Spreadsheet9.2!C2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2131,0)+IF(IncludeDeal4,Spreadsheet9.2!C3133,0)+IF(IncludeDeal5,Spreadsheet9.2!C4135,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1129,0)+IF(IncludeDeal2,Spreadsheet9.2!D2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2131,0)+IF(IncludeDeal4,Spreadsheet9.2!D3133,0)+IF(IncludeDeal5,Spreadsheet9.2!D4135,0)","v":32523.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1129,0)+IF(IncludeDeal2,Spreadsheet9.2!E2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2131,0)+IF(IncludeDeal4,Spreadsheet9.2!E3133,0)+IF(IncludeDeal5,Spreadsheet9.2!E4135,0)","v":771668},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1129,0)+IF(IncludeDeal2,Spreadsheet9.2!F2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2131,0)+IF(IncludeDeal4,Spreadsheet9.2!F3133,0)+IF(IncludeDeal5,Spreadsheet9.2!F4135,0)","v":-77136.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1129,0)+IF(IncludeDeal2,Spreadsheet9.2!G2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2131,0)+IF(IncludeDeal4,Spreadsheet9.2!G3133,0)+IF(IncludeDeal5,Spreadsheet9.2!G4135,0)","v":-800698.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1129,0)+IF(IncludeDeal2,Spreadsheet9.2!H2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2131,0)+IF(IncludeDeal4,Spreadsheet9.2!H3133,0)+IF(IncludeDeal5,Spreadsheet9.2!H4135,0)","v":-1922818},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1129,0)+IF(IncludeDeal2,Spreadsheet9.2!I2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2131,0)+IF(IncludeDeal4,Spreadsheet9.2!I3133,0)+IF(IncludeDeal5,Spreadsheet9.2!I4135,0)","v":-2467620.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1129,0)+IF(IncludeDeal2,Spreadsheet9.2!J2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2131,0)+IF(IncludeDeal4,Spreadsheet9.2!J3133,0)+IF(IncludeDeal5,Spreadsheet9.2!J4135,0)","v":-1566591.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1129,0)+IF(IncludeDeal2,Spreadsheet9.2!K2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2131,0)+IF(IncludeDeal4,Spreadsheet9.2!K3133,0)+IF(IncludeDeal5,Spreadsheet9.2!K4135,0)","v":-2278994.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1129,0)+IF(IncludeDeal2,Spreadsheet9.2!L2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2131,0)+IF(IncludeDeal4,Spreadsheet9.2!L3133,0)+IF(IncludeDeal5,Spreadsheet9.2!L4135,0)","v":-2369980.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1129,0)+IF(IncludeDeal2,Spreadsheet9.2!M2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2131,0)+IF(IncludeDeal4,Spreadsheet9.2!M3133,0)+IF(IncludeDeal5,Spreadsheet9.2!M4135,0)","v":-1908202.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1129,0)+IF(IncludeDeal2,Spreadsheet9.2!N2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2131,0)+IF(IncludeDeal4,Spreadsheet9.2!N3133,0)+IF(IncludeDeal5,Spreadsheet9.2!N4135,0)","v":-1792168.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1129,0)+IF(IncludeDeal2,Spreadsheet9.2!O2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2131,0)+IF(IncludeDeal4,Spreadsheet9.2!O3133,0)+IF(IncludeDeal5,Spreadsheet9.2!O4135,0)","v":-2182357.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1129,0)+IF(IncludeDeal2,Spreadsheet9.2!P2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2131,0)+IF(IncludeDeal4,Spreadsheet9.2!P3133,0)+IF(IncludeDeal5,Spreadsheet9.2!P4135,0)","v":-2145764.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1129,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2131,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3133,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4135,0)","v":-1857836.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1129,0)+IF(IncludeDeal2,Spreadsheet9.2!R2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2131,0)+IF(IncludeDeal4,Spreadsheet9.2!R3133,0)+IF(IncludeDeal5,Spreadsheet9.2!R4135,0)","v":-2232674.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1129,0)+IF(IncludeDeal2,Spreadsheet9.2!S2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2131,0)+IF(IncludeDeal4,Spreadsheet9.2!S3133,0)+IF(IncludeDeal5,Spreadsheet9.2!S4135,0)","v":-2630386.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1129,0)+IF(IncludeDeal2,Spreadsheet9.2!T2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2131,0)+IF(IncludeDeal4,Spreadsheet9.2!T3133,0)+IF(IncludeDeal5,Spreadsheet9.2!T4135,0)","v":-1964656.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1129,0)+IF(IncludeDeal2,Spreadsheet9.2!U2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2131,0)+IF(IncludeDeal4,Spreadsheet9.2!U3133,0)+IF(IncludeDeal5,Spreadsheet9.2!U4135,0)","v":-1616127.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1129,0)+IF(IncludeDeal2,Spreadsheet9.2!V2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2131,0)+IF(IncludeDeal4,Spreadsheet9.2!V3133,0)+IF(IncludeDeal5,Spreadsheet9.2!V4135,0)","v":-1175693.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1129,0)+IF(IncludeDeal2,Spreadsheet9.2!W2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2131,0)+IF(IncludeDeal4,Spreadsheet9.2!W3133,0)+IF(IncludeDeal5,Spreadsheet9.2!W4135,0)","v":-1881947.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1129,0)+IF(IncludeDeal2,Spreadsheet9.2!X2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2131,0)+IF(IncludeDeal4,Spreadsheet9.2!X3133,0)+IF(IncludeDeal5,Spreadsheet9.2!X4135,0)","v":-1738260},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1129,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2131,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3133,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4135,0)","v":-1203609},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1129,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2131,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3133,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4135,0)","v":-1088313.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4135,0)","v":-1026104.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4135,0)","v":-852996.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4135,0)","v":208710.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4135,0)","v":-287370.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4135,0)","v":224784.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4135,0)","v":171045.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4135,0)","v":96472.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4135,0)","v":438519.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4135,0)","v":642354.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4135,0)","v":877578.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4135,0)","v":1243120.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4135,0)","v":1585495.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4135,0)","v":1447146},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4135,0)","v":1594904.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4135,0)","v":1607793.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4135,0)","v":1215438},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4135,0)","v":1838236},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4135,0)","v":1843036.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4135,0)","v":1661281.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4135,0)","v":1641008.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4135,0)","v":1294797.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4135,0)","v":1171145.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4135,0)","v":861138.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4135,0)","v":944141},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4135,0)","v":484153.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3133,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4135,0)","v":476418.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4135,0)","v":347026.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4135,0)","v":248327.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4135,0)","v":139815.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4135,0)","v":59519.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4135,0)","v":-26166.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4135,0)","v":-29585.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4135,0)","v":-89896.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4135,0)","v":-174389},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4135,0)","v":-116867.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4135,0)","v":-151536.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4135,0)","v":-199971},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4135,0)","v":-121833.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4135,0)","v":-121998.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4135,0)","v":-122123.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2131,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3133,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4135,0)","v":-122175.9}]
[null,"Simulation 94",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1130,0)+IF(IncludeDeal2,Spreadsheet9.2!C2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2132,0)+IF(IncludeDeal4,Spreadsheet9.2!C3134,0)+IF(IncludeDeal5,Spreadsheet9.2!C4136,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1130,0)+IF(IncludeDeal2,Spreadsheet9.2!D2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2132,0)+IF(IncludeDeal4,Spreadsheet9.2!D3134,0)+IF(IncludeDeal5,Spreadsheet9.2!D4136,0)","v":157544.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1130,0)+IF(IncludeDeal2,Spreadsheet9.2!E2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2132,0)+IF(IncludeDeal4,Spreadsheet9.2!E3134,0)+IF(IncludeDeal5,Spreadsheet9.2!E4136,0)","v":-95314.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1130,0)+IF(IncludeDeal2,Spreadsheet9.2!F2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2132,0)+IF(IncludeDeal4,Spreadsheet9.2!F3134,0)+IF(IncludeDeal5,Spreadsheet9.2!F4136,0)","v":-73291.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1130,0)+IF(IncludeDeal2,Spreadsheet9.2!G2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2132,0)+IF(IncludeDeal4,Spreadsheet9.2!G3134,0)+IF(IncludeDeal5,Spreadsheet9.2!G4136,0)","v":-729566.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1130,0)+IF(IncludeDeal2,Spreadsheet9.2!H2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2132,0)+IF(IncludeDeal4,Spreadsheet9.2!H3134,0)+IF(IncludeDeal5,Spreadsheet9.2!H4136,0)","v":161488.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1130,0)+IF(IncludeDeal2,Spreadsheet9.2!I2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2132,0)+IF(IncludeDeal4,Spreadsheet9.2!I3134,0)+IF(IncludeDeal5,Spreadsheet9.2!I4136,0)","v":515854.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1130,0)+IF(IncludeDeal2,Spreadsheet9.2!J2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2132,0)+IF(IncludeDeal4,Spreadsheet9.2!J3134,0)+IF(IncludeDeal5,Spreadsheet9.2!J4136,0)","v":640469.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1130,0)+IF(IncludeDeal2,Spreadsheet9.2!K2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2132,0)+IF(IncludeDeal4,Spreadsheet9.2!K3134,0)+IF(IncludeDeal5,Spreadsheet9.2!K4136,0)","v":1269528},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1130,0)+IF(IncludeDeal2,Spreadsheet9.2!L2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2132,0)+IF(IncludeDeal4,Spreadsheet9.2!L3134,0)+IF(IncludeDeal5,Spreadsheet9.2!L4136,0)","v":886627.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1130,0)+IF(IncludeDeal2,Spreadsheet9.2!M2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2132,0)+IF(IncludeDeal4,Spreadsheet9.2!M3134,0)+IF(IncludeDeal5,Spreadsheet9.2!M4136,0)","v":2181724},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1130,0)+IF(IncludeDeal2,Spreadsheet9.2!N2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2132,0)+IF(IncludeDeal4,Spreadsheet9.2!N3134,0)+IF(IncludeDeal5,Spreadsheet9.2!N4136,0)","v":1524251.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1130,0)+IF(IncludeDeal2,Spreadsheet9.2!O2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2132,0)+IF(IncludeDeal4,Spreadsheet9.2!O3134,0)+IF(IncludeDeal5,Spreadsheet9.2!O4136,0)","v":1403550.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1130,0)+IF(IncludeDeal2,Spreadsheet9.2!P2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2132,0)+IF(IncludeDeal4,Spreadsheet9.2!P3134,0)+IF(IncludeDeal5,Spreadsheet9.2!P4136,0)","v":778410.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1130,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2132,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3134,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4136,0)","v":882779.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1130,0)+IF(IncludeDeal2,Spreadsheet9.2!R2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2132,0)+IF(IncludeDeal4,Spreadsheet9.2!R3134,0)+IF(IncludeDeal5,Spreadsheet9.2!R4136,0)","v":725438.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1130,0)+IF(IncludeDeal2,Spreadsheet9.2!S2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2132,0)+IF(IncludeDeal4,Spreadsheet9.2!S3134,0)+IF(IncludeDeal5,Spreadsheet9.2!S4136,0)","v":1603793},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1130,0)+IF(IncludeDeal2,Spreadsheet9.2!T2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2132,0)+IF(IncludeDeal4,Spreadsheet9.2!T3134,0)+IF(IncludeDeal5,Spreadsheet9.2!T4136,0)","v":2388332.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1130,0)+IF(IncludeDeal2,Spreadsheet9.2!U2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2132,0)+IF(IncludeDeal4,Spreadsheet9.2!U3134,0)+IF(IncludeDeal5,Spreadsheet9.2!U4136,0)","v":2240179.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1130,0)+IF(IncludeDeal2,Spreadsheet9.2!V2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2132,0)+IF(IncludeDeal4,Spreadsheet9.2!V3134,0)+IF(IncludeDeal5,Spreadsheet9.2!V4136,0)","v":2186481.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1130,0)+IF(IncludeDeal2,Spreadsheet9.2!W2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2132,0)+IF(IncludeDeal4,Spreadsheet9.2!W3134,0)+IF(IncludeDeal5,Spreadsheet9.2!W4136,0)","v":2889415.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1130,0)+IF(IncludeDeal2,Spreadsheet9.2!X2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2132,0)+IF(IncludeDeal4,Spreadsheet9.2!X3134,0)+IF(IncludeDeal5,Spreadsheet9.2!X4136,0)","v":1738793.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1130,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2132,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3134,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4136,0)","v":2155892.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1130,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2132,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3134,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4136,0)","v":2263162.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4136,0)","v":1578437.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4136,0)","v":1545219.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4136,0)","v":649510.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4136,0)","v":1031510.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4136,0)","v":639936.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4136,0)","v":578333.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4136,0)","v":1186750.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4136,0)","v":1542138.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4136,0)","v":791672.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4136,0)","v":825874.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4136,0)","v":274111.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4136,0)","v":-419253},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4136,0)","v":-358031.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4136,0)","v":-290899.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4136,0)","v":-609922.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4136,0)","v":-502169.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4136,0)","v":375250},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4136,0)","v":-108746.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4136,0)","v":-300157.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4136,0)","v":-105067.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4136,0)","v":77663.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4136,0)","v":-371335},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4136,0)","v":64407.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4136,0)","v":146086},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4136,0)","v":204036.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3134,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4136,0)","v":167698.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4136,0)","v":99978.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4136,0)","v":-58403.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4136,0)","v":-24351.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4136,0)","v":-124099},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4136,0)","v":-222062.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4136,0)","v":-185611.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4136,0)","v":-238491.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4136,0)","v":-306783.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4136,0)","v":-235257.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4136,0)","v":-257347.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4136,0)","v":-278434.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4136,0)","v":-151644.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4136,0)","v":-151806.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4136,0)","v":-151938.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2132,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3134,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4136,0)","v":-152030.20000000001}]
[null,"Simulation 95",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1131,0)+IF(IncludeDeal2,Spreadsheet9.2!C2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2133,0)+IF(IncludeDeal4,Spreadsheet9.2!C3135,0)+IF(IncludeDeal5,Spreadsheet9.2!C4137,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1131,0)+IF(IncludeDeal2,Spreadsheet9.2!D2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2133,0)+IF(IncludeDeal4,Spreadsheet9.2!D3135,0)+IF(IncludeDeal5,Spreadsheet9.2!D4137,0)","v":67461.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1131,0)+IF(IncludeDeal2,Spreadsheet9.2!E2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2133,0)+IF(IncludeDeal4,Spreadsheet9.2!E3135,0)+IF(IncludeDeal5,Spreadsheet9.2!E4137,0)","v":170873},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1131,0)+IF(IncludeDeal2,Spreadsheet9.2!F2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2133,0)+IF(IncludeDeal4,Spreadsheet9.2!F3135,0)+IF(IncludeDeal5,Spreadsheet9.2!F4137,0)","v":660815.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1131,0)+IF(IncludeDeal2,Spreadsheet9.2!G2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2133,0)+IF(IncludeDeal4,Spreadsheet9.2!G3135,0)+IF(IncludeDeal5,Spreadsheet9.2!G4137,0)","v":-708959.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1131,0)+IF(IncludeDeal2,Spreadsheet9.2!H2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2133,0)+IF(IncludeDeal4,Spreadsheet9.2!H3135,0)+IF(IncludeDeal5,Spreadsheet9.2!H4137,0)","v":-349680.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1131,0)+IF(IncludeDeal2,Spreadsheet9.2!I2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2133,0)+IF(IncludeDeal4,Spreadsheet9.2!I3135,0)+IF(IncludeDeal5,Spreadsheet9.2!I4137,0)","v":810925.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1131,0)+IF(IncludeDeal2,Spreadsheet9.2!J2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2133,0)+IF(IncludeDeal4,Spreadsheet9.2!J3135,0)+IF(IncludeDeal5,Spreadsheet9.2!J4137,0)","v":1647874.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1131,0)+IF(IncludeDeal2,Spreadsheet9.2!K2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2133,0)+IF(IncludeDeal4,Spreadsheet9.2!K3135,0)+IF(IncludeDeal5,Spreadsheet9.2!K4137,0)","v":1332356.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1131,0)+IF(IncludeDeal2,Spreadsheet9.2!L2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2133,0)+IF(IncludeDeal4,Spreadsheet9.2!L3135,0)+IF(IncludeDeal5,Spreadsheet9.2!L4137,0)","v":1972371.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1131,0)+IF(IncludeDeal2,Spreadsheet9.2!M2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2133,0)+IF(IncludeDeal4,Spreadsheet9.2!M3135,0)+IF(IncludeDeal5,Spreadsheet9.2!M4137,0)","v":2308387.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1131,0)+IF(IncludeDeal2,Spreadsheet9.2!N2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2133,0)+IF(IncludeDeal4,Spreadsheet9.2!N3135,0)+IF(IncludeDeal5,Spreadsheet9.2!N4137,0)","v":2531408.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1131,0)+IF(IncludeDeal2,Spreadsheet9.2!O2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2133,0)+IF(IncludeDeal4,Spreadsheet9.2!O3135,0)+IF(IncludeDeal5,Spreadsheet9.2!O4137,0)","v":2716017.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1131,0)+IF(IncludeDeal2,Spreadsheet9.2!P2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2133,0)+IF(IncludeDeal4,Spreadsheet9.2!P3135,0)+IF(IncludeDeal5,Spreadsheet9.2!P4137,0)","v":2685066.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1131,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2133,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3135,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4137,0)","v":3045912.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1131,0)+IF(IncludeDeal2,Spreadsheet9.2!R2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2133,0)+IF(IncludeDeal4,Spreadsheet9.2!R3135,0)+IF(IncludeDeal5,Spreadsheet9.2!R4137,0)","v":3444185.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1131,0)+IF(IncludeDeal2,Spreadsheet9.2!S2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2133,0)+IF(IncludeDeal4,Spreadsheet9.2!S3135,0)+IF(IncludeDeal5,Spreadsheet9.2!S4137,0)","v":4825078.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1131,0)+IF(IncludeDeal2,Spreadsheet9.2!T2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2133,0)+IF(IncludeDeal4,Spreadsheet9.2!T3135,0)+IF(IncludeDeal5,Spreadsheet9.2!T4137,0)","v":4617614.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1131,0)+IF(IncludeDeal2,Spreadsheet9.2!U2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2133,0)+IF(IncludeDeal4,Spreadsheet9.2!U3135,0)+IF(IncludeDeal5,Spreadsheet9.2!U4137,0)","v":3037057.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1131,0)+IF(IncludeDeal2,Spreadsheet9.2!V2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2133,0)+IF(IncludeDeal4,Spreadsheet9.2!V3135,0)+IF(IncludeDeal5,Spreadsheet9.2!V4137,0)","v":2708661.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1131,0)+IF(IncludeDeal2,Spreadsheet9.2!W2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2133,0)+IF(IncludeDeal4,Spreadsheet9.2!W3135,0)+IF(IncludeDeal5,Spreadsheet9.2!W4137,0)","v":3189981.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1131,0)+IF(IncludeDeal2,Spreadsheet9.2!X2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2133,0)+IF(IncludeDeal4,Spreadsheet9.2!X3135,0)+IF(IncludeDeal5,Spreadsheet9.2!X4137,0)","v":1533475.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1131,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2133,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3135,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4137,0)","v":1740070},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1131,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2133,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3135,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4137,0)","v":2301356},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4137,0)","v":1417223},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4137,0)","v":2197292.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4137,0)","v":539993.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4137,0)","v":-298706.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4137,0)","v":-682822},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4137,0)","v":-872848.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4137,0)","v":-991745.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4137,0)","v":-1127881.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4137,0)","v":-1104519.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4137,0)","v":-863670.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4137,0)","v":-873745.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4137,0)","v":-623159},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4137,0)","v":-377042.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4137,0)","v":-976883.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4137,0)","v":-843864.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4137,0)","v":-811171.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4137,0)","v":-844400.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4137,0)","v":-767516.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4137,0)","v":-515915.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4137,0)","v":-642732},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4137,0)","v":-535694.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4137,0)","v":-469437.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4137,0)","v":-310956.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4137,0)","v":4889.1000000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4137,0)","v":106846.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3135,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4137,0)","v":240827.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4137,0)","v":336159.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4137,0)","v":467327.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4137,0)","v":498493.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4137,0)","v":324412.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4137,0)","v":182031.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4137,0)","v":116661.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4137,0)","v":16154.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4137,0)","v":-54592.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4137,0)","v":-70236.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4137,0)","v":-123808.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4137,0)","v":-158680.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4137,0)","v":-116675.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4137,0)","v":-116824.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4137,0)","v":-116952.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2133,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3135,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4137,0)","v":-117015.5}]
[null,"Simulation 96",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1132,0)+IF(IncludeDeal2,Spreadsheet9.2!C2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2134,0)+IF(IncludeDeal4,Spreadsheet9.2!C3136,0)+IF(IncludeDeal5,Spreadsheet9.2!C4138,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1132,0)+IF(IncludeDeal2,Spreadsheet9.2!D2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2134,0)+IF(IncludeDeal4,Spreadsheet9.2!D3136,0)+IF(IncludeDeal5,Spreadsheet9.2!D4138,0)","v":-79967.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1132,0)+IF(IncludeDeal2,Spreadsheet9.2!E2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2134,0)+IF(IncludeDeal4,Spreadsheet9.2!E3136,0)+IF(IncludeDeal5,Spreadsheet9.2!E4138,0)","v":-260862.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1132,0)+IF(IncludeDeal2,Spreadsheet9.2!F2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2134,0)+IF(IncludeDeal4,Spreadsheet9.2!F3136,0)+IF(IncludeDeal5,Spreadsheet9.2!F4138,0)","v":-452018.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1132,0)+IF(IncludeDeal2,Spreadsheet9.2!G2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2134,0)+IF(IncludeDeal4,Spreadsheet9.2!G3136,0)+IF(IncludeDeal5,Spreadsheet9.2!G4138,0)","v":-952660},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1132,0)+IF(IncludeDeal2,Spreadsheet9.2!H2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2134,0)+IF(IncludeDeal4,Spreadsheet9.2!H3136,0)+IF(IncludeDeal5,Spreadsheet9.2!H4138,0)","v":-557907.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1132,0)+IF(IncludeDeal2,Spreadsheet9.2!I2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2134,0)+IF(IncludeDeal4,Spreadsheet9.2!I3136,0)+IF(IncludeDeal5,Spreadsheet9.2!I4138,0)","v":-1168490.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1132,0)+IF(IncludeDeal2,Spreadsheet9.2!J2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2134,0)+IF(IncludeDeal4,Spreadsheet9.2!J3136,0)+IF(IncludeDeal5,Spreadsheet9.2!J4138,0)","v":-874963.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1132,0)+IF(IncludeDeal2,Spreadsheet9.2!K2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2134,0)+IF(IncludeDeal4,Spreadsheet9.2!K3136,0)+IF(IncludeDeal5,Spreadsheet9.2!K4138,0)","v":-391541.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1132,0)+IF(IncludeDeal2,Spreadsheet9.2!L2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2134,0)+IF(IncludeDeal4,Spreadsheet9.2!L3136,0)+IF(IncludeDeal5,Spreadsheet9.2!L4138,0)","v":-417572},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1132,0)+IF(IncludeDeal2,Spreadsheet9.2!M2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2134,0)+IF(IncludeDeal4,Spreadsheet9.2!M3136,0)+IF(IncludeDeal5,Spreadsheet9.2!M4138,0)","v":-399642.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1132,0)+IF(IncludeDeal2,Spreadsheet9.2!N2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2134,0)+IF(IncludeDeal4,Spreadsheet9.2!N3136,0)+IF(IncludeDeal5,Spreadsheet9.2!N4138,0)","v":914619.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1132,0)+IF(IncludeDeal2,Spreadsheet9.2!O2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2134,0)+IF(IncludeDeal4,Spreadsheet9.2!O3136,0)+IF(IncludeDeal5,Spreadsheet9.2!O4138,0)","v":1556615.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1132,0)+IF(IncludeDeal2,Spreadsheet9.2!P2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2134,0)+IF(IncludeDeal4,Spreadsheet9.2!P3136,0)+IF(IncludeDeal5,Spreadsheet9.2!P4138,0)","v":1679475.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1132,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2134,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3136,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4138,0)","v":1677077.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1132,0)+IF(IncludeDeal2,Spreadsheet9.2!R2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2134,0)+IF(IncludeDeal4,Spreadsheet9.2!R3136,0)+IF(IncludeDeal5,Spreadsheet9.2!R4138,0)","v":906569.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1132,0)+IF(IncludeDeal2,Spreadsheet9.2!S2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2134,0)+IF(IncludeDeal4,Spreadsheet9.2!S3136,0)+IF(IncludeDeal5,Spreadsheet9.2!S4138,0)","v":725971.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1132,0)+IF(IncludeDeal2,Spreadsheet9.2!T2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2134,0)+IF(IncludeDeal4,Spreadsheet9.2!T3136,0)+IF(IncludeDeal5,Spreadsheet9.2!T4138,0)","v":-385403.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1132,0)+IF(IncludeDeal2,Spreadsheet9.2!U2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2134,0)+IF(IncludeDeal4,Spreadsheet9.2!U3136,0)+IF(IncludeDeal5,Spreadsheet9.2!U4138,0)","v":-358624.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1132,0)+IF(IncludeDeal2,Spreadsheet9.2!V2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2134,0)+IF(IncludeDeal4,Spreadsheet9.2!V3136,0)+IF(IncludeDeal5,Spreadsheet9.2!V4138,0)","v":336683.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1132,0)+IF(IncludeDeal2,Spreadsheet9.2!W2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2134,0)+IF(IncludeDeal4,Spreadsheet9.2!W3136,0)+IF(IncludeDeal5,Spreadsheet9.2!W4138,0)","v":-152667.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1132,0)+IF(IncludeDeal2,Spreadsheet9.2!X2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2134,0)+IF(IncludeDeal4,Spreadsheet9.2!X3136,0)+IF(IncludeDeal5,Spreadsheet9.2!X4138,0)","v":-540267.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1132,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2134,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3136,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4138,0)","v":-613269.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1132,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2134,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3136,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4138,0)","v":-450658.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4138,0)","v":-1172467},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4138,0)","v":-1135519.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4138,0)","v":-1193341.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4138,0)","v":-1503173.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4138,0)","v":-1701494.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4138,0)","v":-1952972},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4138,0)","v":-1748762.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4138,0)","v":-1753420.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4138,0)","v":-1672952.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4138,0)","v":-1609109.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4138,0)","v":-1475404.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4138,0)","v":-1501421.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4138,0)","v":-1400719.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4138,0)","v":-1084550.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4138,0)","v":-934627.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4138,0)","v":-1063796.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4138,0)","v":-577431.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4138,0)","v":-754366.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4138,0)","v":-651148.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4138,0)","v":-495141.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4138,0)","v":-195490.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4138,0)","v":-5288.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4138,0)","v":230114.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4138,0)","v":318333.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4138,0)","v":308547.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3136,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4138,0)","v":376955.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4138,0)","v":293348.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4138,0)","v":313676.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4138,0)","v":307478.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4138,0)","v":185488.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4138,0)","v":78689.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4138,0)","v":66792},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4138,0)","v":-30988.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4138,0)","v":-116861.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4138,0)","v":-96435},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4138,0)","v":-159627.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4138,0)","v":-207225.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4138,0)","v":-122546.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4138,0)","v":-122707.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4138,0)","v":-122837},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2134,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3136,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4138,0)","v":-122900.4}]
[null,"Simulation 97",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1133,0)+IF(IncludeDeal2,Spreadsheet9.2!C2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2135,0)+IF(IncludeDeal4,Spreadsheet9.2!C3137,0)+IF(IncludeDeal5,Spreadsheet9.2!C4139,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1133,0)+IF(IncludeDeal2,Spreadsheet9.2!D2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2135,0)+IF(IncludeDeal4,Spreadsheet9.2!D3137,0)+IF(IncludeDeal5,Spreadsheet9.2!D4139,0)","v":31533.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1133,0)+IF(IncludeDeal2,Spreadsheet9.2!E2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2135,0)+IF(IncludeDeal4,Spreadsheet9.2!E3137,0)+IF(IncludeDeal5,Spreadsheet9.2!E4139,0)","v":171930.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1133,0)+IF(IncludeDeal2,Spreadsheet9.2!F2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2135,0)+IF(IncludeDeal4,Spreadsheet9.2!F3137,0)+IF(IncludeDeal5,Spreadsheet9.2!F4139,0)","v":376243.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1133,0)+IF(IncludeDeal2,Spreadsheet9.2!G2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2135,0)+IF(IncludeDeal4,Spreadsheet9.2!G3137,0)+IF(IncludeDeal5,Spreadsheet9.2!G4139,0)","v":294510.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1133,0)+IF(IncludeDeal2,Spreadsheet9.2!H2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2135,0)+IF(IncludeDeal4,Spreadsheet9.2!H3137,0)+IF(IncludeDeal5,Spreadsheet9.2!H4139,0)","v":539393},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1133,0)+IF(IncludeDeal2,Spreadsheet9.2!I2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2135,0)+IF(IncludeDeal4,Spreadsheet9.2!I3137,0)+IF(IncludeDeal5,Spreadsheet9.2!I4139,0)","v":389719.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1133,0)+IF(IncludeDeal2,Spreadsheet9.2!J2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2135,0)+IF(IncludeDeal4,Spreadsheet9.2!J3137,0)+IF(IncludeDeal5,Spreadsheet9.2!J4139,0)","v":125917.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1133,0)+IF(IncludeDeal2,Spreadsheet9.2!K2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2135,0)+IF(IncludeDeal4,Spreadsheet9.2!K3137,0)+IF(IncludeDeal5,Spreadsheet9.2!K4139,0)","v":495831.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1133,0)+IF(IncludeDeal2,Spreadsheet9.2!L2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2135,0)+IF(IncludeDeal4,Spreadsheet9.2!L3137,0)+IF(IncludeDeal5,Spreadsheet9.2!L4139,0)","v":584397.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1133,0)+IF(IncludeDeal2,Spreadsheet9.2!M2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2135,0)+IF(IncludeDeal4,Spreadsheet9.2!M3137,0)+IF(IncludeDeal5,Spreadsheet9.2!M4139,0)","v":-58443.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1133,0)+IF(IncludeDeal2,Spreadsheet9.2!N2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2135,0)+IF(IncludeDeal4,Spreadsheet9.2!N3137,0)+IF(IncludeDeal5,Spreadsheet9.2!N4139,0)","v":-290781.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1133,0)+IF(IncludeDeal2,Spreadsheet9.2!O2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2135,0)+IF(IncludeDeal4,Spreadsheet9.2!O3137,0)+IF(IncludeDeal5,Spreadsheet9.2!O4139,0)","v":579917.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1133,0)+IF(IncludeDeal2,Spreadsheet9.2!P2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2135,0)+IF(IncludeDeal4,Spreadsheet9.2!P3137,0)+IF(IncludeDeal5,Spreadsheet9.2!P4139,0)","v":461542.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1133,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2135,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3137,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4139,0)","v":233966.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1133,0)+IF(IncludeDeal2,Spreadsheet9.2!R2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2135,0)+IF(IncludeDeal4,Spreadsheet9.2!R3137,0)+IF(IncludeDeal5,Spreadsheet9.2!R4139,0)","v":1431298},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1133,0)+IF(IncludeDeal2,Spreadsheet9.2!S2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2135,0)+IF(IncludeDeal4,Spreadsheet9.2!S3137,0)+IF(IncludeDeal5,Spreadsheet9.2!S4139,0)","v":820551.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1133,0)+IF(IncludeDeal2,Spreadsheet9.2!T2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2135,0)+IF(IncludeDeal4,Spreadsheet9.2!T3137,0)+IF(IncludeDeal5,Spreadsheet9.2!T4139,0)","v":624255.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1133,0)+IF(IncludeDeal2,Spreadsheet9.2!U2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2135,0)+IF(IncludeDeal4,Spreadsheet9.2!U3137,0)+IF(IncludeDeal5,Spreadsheet9.2!U4139,0)","v":40793.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1133,0)+IF(IncludeDeal2,Spreadsheet9.2!V2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2135,0)+IF(IncludeDeal4,Spreadsheet9.2!V3137,0)+IF(IncludeDeal5,Spreadsheet9.2!V4139,0)","v":-288299.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1133,0)+IF(IncludeDeal2,Spreadsheet9.2!W2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2135,0)+IF(IncludeDeal4,Spreadsheet9.2!W3137,0)+IF(IncludeDeal5,Spreadsheet9.2!W4139,0)","v":-703988},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1133,0)+IF(IncludeDeal2,Spreadsheet9.2!X2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2135,0)+IF(IncludeDeal4,Spreadsheet9.2!X3137,0)+IF(IncludeDeal5,Spreadsheet9.2!X4139,0)","v":-163405.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1133,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2135,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3137,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4139,0)","v":-653288.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1133,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2135,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3137,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4139,0)","v":-345378.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4139,0)","v":-951296.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4139,0)","v":-665212.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4139,0)","v":-1431864.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4139,0)","v":-1205774.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4139,0)","v":-1041919.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4139,0)","v":-1335986.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4139,0)","v":-1775038.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4139,0)","v":-1302843.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4139,0)","v":-923922},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4139,0)","v":-815714.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4139,0)","v":151065.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4139,0)","v":899115.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4139,0)","v":214074.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4139,0)","v":-220546.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4139,0)","v":-493707},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4139,0)","v":-1257363.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4139,0)","v":-678746.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4139,0)","v":-7482.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4139,0)","v":-125643.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4139,0)","v":-258087.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4139,0)","v":-92596.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4139,0)","v":-194056.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4139,0)","v":101193.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4139,0)","v":102737.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4139,0)","v":3942},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3137,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4139,0)","v":182374.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4139,0)","v":131971.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4139,0)","v":116990.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4139,0)","v":211133},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4139,0)","v":71554.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4139,0)","v":-62862.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4139,0)","v":-28081.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4139,0)","v":-103166.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4139,0)","v":-218722},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4139,0)","v":-160867.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4139,0)","v":-237288.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4139,0)","v":-278822.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4139,0)","v":-141485.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4139,0)","v":-141645.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4139,0)","v":-141788.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2135,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3137,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4139,0)","v":-141858.79999999999}]
[null,"Simulation 98",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1134,0)+IF(IncludeDeal2,Spreadsheet9.2!C2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2136,0)+IF(IncludeDeal4,Spreadsheet9.2!C3138,0)+IF(IncludeDeal5,Spreadsheet9.2!C4140,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1134,0)+IF(IncludeDeal2,Spreadsheet9.2!D2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2136,0)+IF(IncludeDeal4,Spreadsheet9.2!D3138,0)+IF(IncludeDeal5,Spreadsheet9.2!D4140,0)","v":255231.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1134,0)+IF(IncludeDeal2,Spreadsheet9.2!E2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2136,0)+IF(IncludeDeal4,Spreadsheet9.2!E3138,0)+IF(IncludeDeal5,Spreadsheet9.2!E4140,0)","v":1021275.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1134,0)+IF(IncludeDeal2,Spreadsheet9.2!F2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2136,0)+IF(IncludeDeal4,Spreadsheet9.2!F3138,0)+IF(IncludeDeal5,Spreadsheet9.2!F4140,0)","v":1812356.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1134,0)+IF(IncludeDeal2,Spreadsheet9.2!G2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2136,0)+IF(IncludeDeal4,Spreadsheet9.2!G3138,0)+IF(IncludeDeal5,Spreadsheet9.2!G4140,0)","v":1419581.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1134,0)+IF(IncludeDeal2,Spreadsheet9.2!H2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2136,0)+IF(IncludeDeal4,Spreadsheet9.2!H3138,0)+IF(IncludeDeal5,Spreadsheet9.2!H4140,0)","v":510303.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1134,0)+IF(IncludeDeal2,Spreadsheet9.2!I2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2136,0)+IF(IncludeDeal4,Spreadsheet9.2!I3138,0)+IF(IncludeDeal5,Spreadsheet9.2!I4140,0)","v":-888361.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1134,0)+IF(IncludeDeal2,Spreadsheet9.2!J2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2136,0)+IF(IncludeDeal4,Spreadsheet9.2!J3138,0)+IF(IncludeDeal5,Spreadsheet9.2!J4140,0)","v":-860389.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1134,0)+IF(IncludeDeal2,Spreadsheet9.2!K2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2136,0)+IF(IncludeDeal4,Spreadsheet9.2!K3138,0)+IF(IncludeDeal5,Spreadsheet9.2!K4140,0)","v":-1530780.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1134,0)+IF(IncludeDeal2,Spreadsheet9.2!L2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2136,0)+IF(IncludeDeal4,Spreadsheet9.2!L3138,0)+IF(IncludeDeal5,Spreadsheet9.2!L4140,0)","v":-1019530},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1134,0)+IF(IncludeDeal2,Spreadsheet9.2!M2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2136,0)+IF(IncludeDeal4,Spreadsheet9.2!M3138,0)+IF(IncludeDeal5,Spreadsheet9.2!M4140,0)","v":-1513844.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1134,0)+IF(IncludeDeal2,Spreadsheet9.2!N2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2136,0)+IF(IncludeDeal4,Spreadsheet9.2!N3138,0)+IF(IncludeDeal5,Spreadsheet9.2!N4140,0)","v":-1251488.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1134,0)+IF(IncludeDeal2,Spreadsheet9.2!O2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2136,0)+IF(IncludeDeal4,Spreadsheet9.2!O3138,0)+IF(IncludeDeal5,Spreadsheet9.2!O4140,0)","v":-997948.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1134,0)+IF(IncludeDeal2,Spreadsheet9.2!P2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2136,0)+IF(IncludeDeal4,Spreadsheet9.2!P3138,0)+IF(IncludeDeal5,Spreadsheet9.2!P4140,0)","v":-1070125.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1134,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2136,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3138,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4140,0)","v":-1941278.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1134,0)+IF(IncludeDeal2,Spreadsheet9.2!R2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2136,0)+IF(IncludeDeal4,Spreadsheet9.2!R3138,0)+IF(IncludeDeal5,Spreadsheet9.2!R4140,0)","v":-2822612.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1134,0)+IF(IncludeDeal2,Spreadsheet9.2!S2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2136,0)+IF(IncludeDeal4,Spreadsheet9.2!S3138,0)+IF(IncludeDeal5,Spreadsheet9.2!S4140,0)","v":-2977902},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1134,0)+IF(IncludeDeal2,Spreadsheet9.2!T2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2136,0)+IF(IncludeDeal4,Spreadsheet9.2!T3138,0)+IF(IncludeDeal5,Spreadsheet9.2!T4140,0)","v":-3395804.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1134,0)+IF(IncludeDeal2,Spreadsheet9.2!U2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2136,0)+IF(IncludeDeal4,Spreadsheet9.2!U3138,0)+IF(IncludeDeal5,Spreadsheet9.2!U4140,0)","v":-3442932.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1134,0)+IF(IncludeDeal2,Spreadsheet9.2!V2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2136,0)+IF(IncludeDeal4,Spreadsheet9.2!V3138,0)+IF(IncludeDeal5,Spreadsheet9.2!V4140,0)","v":-3408586},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1134,0)+IF(IncludeDeal2,Spreadsheet9.2!W2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2136,0)+IF(IncludeDeal4,Spreadsheet9.2!W3138,0)+IF(IncludeDeal5,Spreadsheet9.2!W4140,0)","v":-3154519.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1134,0)+IF(IncludeDeal2,Spreadsheet9.2!X2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2136,0)+IF(IncludeDeal4,Spreadsheet9.2!X3138,0)+IF(IncludeDeal5,Spreadsheet9.2!X4140,0)","v":-3314448.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1134,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2136,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3138,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4140,0)","v":-3004714.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1134,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2136,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3138,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4140,0)","v":-3022308.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4140,0)","v":-2926440.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4140,0)","v":-2740900.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4140,0)","v":-2960045.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4140,0)","v":-3058946.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4140,0)","v":-2971730.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4140,0)","v":-2864053.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4140,0)","v":-2731503.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4140,0)","v":-2561896.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4140,0)","v":-2570455.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4140,0)","v":-2433007.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4140,0)","v":-2203238.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4140,0)","v":-2073239.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4140,0)","v":-1849809.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4140,0)","v":-1522362.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4140,0)","v":-1705834.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4140,0)","v":-1574053.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4140,0)","v":-1297294.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4140,0)","v":-1212979.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4140,0)","v":-1219272.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4140,0)","v":-874431.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4140,0)","v":-638692.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4140,0)","v":-379789.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4140,0)","v":-59394.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4140,0)","v":-12686.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4140,0)","v":-105089},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3138,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4140,0)","v":67511.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4140,0)","v":21436.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4140,0)","v":-82206.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4140,0)","v":12171.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4140,0)","v":-99880.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4140,0)","v":-214868.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4140,0)","v":-152389.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4140,0)","v":-230149.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4140,0)","v":-299821.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4140,0)","v":-193359.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4140,0)","v":-225785.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4140,0)","v":-288418.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4140,0)","v":-171127.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4140,0)","v":-171361.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4140,0)","v":-171497},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2136,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3138,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4140,0)","v":-171556.5}]
[null,"Simulation 99",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1135,0)+IF(IncludeDeal2,Spreadsheet9.2!C2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2137,0)+IF(IncludeDeal4,Spreadsheet9.2!C3139,0)+IF(IncludeDeal5,Spreadsheet9.2!C4141,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1135,0)+IF(IncludeDeal2,Spreadsheet9.2!D2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2137,0)+IF(IncludeDeal4,Spreadsheet9.2!D3139,0)+IF(IncludeDeal5,Spreadsheet9.2!D4141,0)","v":-135045},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1135,0)+IF(IncludeDeal2,Spreadsheet9.2!E2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2137,0)+IF(IncludeDeal4,Spreadsheet9.2!E3139,0)+IF(IncludeDeal5,Spreadsheet9.2!E4141,0)","v":-981155.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1135,0)+IF(IncludeDeal2,Spreadsheet9.2!F2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2137,0)+IF(IncludeDeal4,Spreadsheet9.2!F3139,0)+IF(IncludeDeal5,Spreadsheet9.2!F4141,0)","v":-965268.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1135,0)+IF(IncludeDeal2,Spreadsheet9.2!G2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2137,0)+IF(IncludeDeal4,Spreadsheet9.2!G3139,0)+IF(IncludeDeal5,Spreadsheet9.2!G4141,0)","v":-1136754.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1135,0)+IF(IncludeDeal2,Spreadsheet9.2!H2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2137,0)+IF(IncludeDeal4,Spreadsheet9.2!H3139,0)+IF(IncludeDeal5,Spreadsheet9.2!H4141,0)","v":620156.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1135,0)+IF(IncludeDeal2,Spreadsheet9.2!I2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2137,0)+IF(IncludeDeal4,Spreadsheet9.2!I3139,0)+IF(IncludeDeal5,Spreadsheet9.2!I4141,0)","v":565929.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1135,0)+IF(IncludeDeal2,Spreadsheet9.2!J2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2137,0)+IF(IncludeDeal4,Spreadsheet9.2!J3139,0)+IF(IncludeDeal5,Spreadsheet9.2!J4141,0)","v":1110976.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1135,0)+IF(IncludeDeal2,Spreadsheet9.2!K2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2137,0)+IF(IncludeDeal4,Spreadsheet9.2!K3139,0)+IF(IncludeDeal5,Spreadsheet9.2!K4141,0)","v":2814586.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1135,0)+IF(IncludeDeal2,Spreadsheet9.2!L2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2137,0)+IF(IncludeDeal4,Spreadsheet9.2!L3139,0)+IF(IncludeDeal5,Spreadsheet9.2!L4141,0)","v":1590200.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1135,0)+IF(IncludeDeal2,Spreadsheet9.2!M2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2137,0)+IF(IncludeDeal4,Spreadsheet9.2!M3139,0)+IF(IncludeDeal5,Spreadsheet9.2!M4141,0)","v":1754025.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1135,0)+IF(IncludeDeal2,Spreadsheet9.2!N2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2137,0)+IF(IncludeDeal4,Spreadsheet9.2!N3139,0)+IF(IncludeDeal5,Spreadsheet9.2!N4141,0)","v":1234603.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1135,0)+IF(IncludeDeal2,Spreadsheet9.2!O2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2137,0)+IF(IncludeDeal4,Spreadsheet9.2!O3139,0)+IF(IncludeDeal5,Spreadsheet9.2!O4141,0)","v":1036062.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1135,0)+IF(IncludeDeal2,Spreadsheet9.2!P2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2137,0)+IF(IncludeDeal4,Spreadsheet9.2!P3139,0)+IF(IncludeDeal5,Spreadsheet9.2!P4141,0)","v":1493820.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1135,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2137,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3139,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4141,0)","v":581576.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1135,0)+IF(IncludeDeal2,Spreadsheet9.2!R2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2137,0)+IF(IncludeDeal4,Spreadsheet9.2!R3139,0)+IF(IncludeDeal5,Spreadsheet9.2!R4141,0)","v":797982.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1135,0)+IF(IncludeDeal2,Spreadsheet9.2!S2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2137,0)+IF(IncludeDeal4,Spreadsheet9.2!S3139,0)+IF(IncludeDeal5,Spreadsheet9.2!S4141,0)","v":735818.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1135,0)+IF(IncludeDeal2,Spreadsheet9.2!T2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2137,0)+IF(IncludeDeal4,Spreadsheet9.2!T3139,0)+IF(IncludeDeal5,Spreadsheet9.2!T4141,0)","v":1269270.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1135,0)+IF(IncludeDeal2,Spreadsheet9.2!U2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2137,0)+IF(IncludeDeal4,Spreadsheet9.2!U3139,0)+IF(IncludeDeal5,Spreadsheet9.2!U4141,0)","v":1074409.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1135,0)+IF(IncludeDeal2,Spreadsheet9.2!V2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2137,0)+IF(IncludeDeal4,Spreadsheet9.2!V3139,0)+IF(IncludeDeal5,Spreadsheet9.2!V4141,0)","v":1413713.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1135,0)+IF(IncludeDeal2,Spreadsheet9.2!W2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2137,0)+IF(IncludeDeal4,Spreadsheet9.2!W3139,0)+IF(IncludeDeal5,Spreadsheet9.2!W4141,0)","v":808346.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1135,0)+IF(IncludeDeal2,Spreadsheet9.2!X2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2137,0)+IF(IncludeDeal4,Spreadsheet9.2!X3139,0)+IF(IncludeDeal5,Spreadsheet9.2!X4141,0)","v":419176},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1135,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2137,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3139,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4141,0)","v":999451.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1135,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2137,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3139,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4141,0)","v":1584789.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4141,0)","v":1914628},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4141,0)","v":2256650.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4141,0)","v":4051614.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4141,0)","v":5161663.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4141,0)","v":3850392.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4141,0)","v":4380017},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4141,0)","v":3777832.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4141,0)","v":4333240.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4141,0)","v":5256814.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4141,0)","v":5424795.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4141,0)","v":5711438.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4141,0)","v":4191898.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4141,0)","v":2457609.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4141,0)","v":875900.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4141,0)","v":578674.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4141,0)","v":1071776.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4141,0)","v":577393.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4141,0)","v":725682.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4141,0)","v":828531.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4141,0)","v":1577448.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4141,0)","v":1310982.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4141,0)","v":1608336.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4141,0)","v":1188041.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4141,0)","v":918966.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4141,0)","v":1085190.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3139,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4141,0)","v":812716.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4141,0)","v":541976.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4141,0)","v":442658.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4141,0)","v":388445.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4141,0)","v":228569.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4141,0)","v":90595.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4141,0)","v":57363.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4141,0)","v":-11887.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4141,0)","v":-105725.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4141,0)","v":-58503},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4141,0)","v":-132247.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4141,0)","v":-186971},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4141,0)","v":-104572.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4141,0)","v":-104655.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4141,0)","v":-104753.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2137,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3139,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4141,0)","v":-104854.39999999999}]
[null,"Simulation 100",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1136,0)+IF(IncludeDeal2,Spreadsheet9.2!C2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2138,0)+IF(IncludeDeal4,Spreadsheet9.2!C3140,0)+IF(IncludeDeal5,Spreadsheet9.2!C4142,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1136,0)+IF(IncludeDeal2,Spreadsheet9.2!D2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2138,0)+IF(IncludeDeal4,Spreadsheet9.2!D3140,0)+IF(IncludeDeal5,Spreadsheet9.2!D4142,0)","v":-2072.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1136,0)+IF(IncludeDeal2,Spreadsheet9.2!E2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2138,0)+IF(IncludeDeal4,Spreadsheet9.2!E3140,0)+IF(IncludeDeal5,Spreadsheet9.2!E4142,0)","v":-565466.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1136,0)+IF(IncludeDeal2,Spreadsheet9.2!F2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2138,0)+IF(IncludeDeal4,Spreadsheet9.2!F3140,0)+IF(IncludeDeal5,Spreadsheet9.2!F4142,0)","v":-538468.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1136,0)+IF(IncludeDeal2,Spreadsheet9.2!G2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2138,0)+IF(IncludeDeal4,Spreadsheet9.2!G3140,0)+IF(IncludeDeal5,Spreadsheet9.2!G4142,0)","v":-94053.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1136,0)+IF(IncludeDeal2,Spreadsheet9.2!H2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2138,0)+IF(IncludeDeal4,Spreadsheet9.2!H3140,0)+IF(IncludeDeal5,Spreadsheet9.2!H4142,0)","v":-332516.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1136,0)+IF(IncludeDeal2,Spreadsheet9.2!I2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2138,0)+IF(IncludeDeal4,Spreadsheet9.2!I3140,0)+IF(IncludeDeal5,Spreadsheet9.2!I4142,0)","v":-39087.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1136,0)+IF(IncludeDeal2,Spreadsheet9.2!J2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2138,0)+IF(IncludeDeal4,Spreadsheet9.2!J3140,0)+IF(IncludeDeal5,Spreadsheet9.2!J4142,0)","v":-273651.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1136,0)+IF(IncludeDeal2,Spreadsheet9.2!K2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2138,0)+IF(IncludeDeal4,Spreadsheet9.2!K3140,0)+IF(IncludeDeal5,Spreadsheet9.2!K4142,0)","v":1227767.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1136,0)+IF(IncludeDeal2,Spreadsheet9.2!L2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2138,0)+IF(IncludeDeal4,Spreadsheet9.2!L3140,0)+IF(IncludeDeal5,Spreadsheet9.2!L4142,0)","v":1009174.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1136,0)+IF(IncludeDeal2,Spreadsheet9.2!M2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2138,0)+IF(IncludeDeal4,Spreadsheet9.2!M3140,0)+IF(IncludeDeal5,Spreadsheet9.2!M4142,0)","v":2186342.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1136,0)+IF(IncludeDeal2,Spreadsheet9.2!N2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2138,0)+IF(IncludeDeal4,Spreadsheet9.2!N3140,0)+IF(IncludeDeal5,Spreadsheet9.2!N4142,0)","v":1815057},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1136,0)+IF(IncludeDeal2,Spreadsheet9.2!O2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2138,0)+IF(IncludeDeal4,Spreadsheet9.2!O3140,0)+IF(IncludeDeal5,Spreadsheet9.2!O4142,0)","v":1690044},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1136,0)+IF(IncludeDeal2,Spreadsheet9.2!P2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2138,0)+IF(IncludeDeal4,Spreadsheet9.2!P3140,0)+IF(IncludeDeal5,Spreadsheet9.2!P4142,0)","v":1563458.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1136,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2138,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3140,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4142,0)","v":1152598.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1136,0)+IF(IncludeDeal2,Spreadsheet9.2!R2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2138,0)+IF(IncludeDeal4,Spreadsheet9.2!R3140,0)+IF(IncludeDeal5,Spreadsheet9.2!R4142,0)","v":404244.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1136,0)+IF(IncludeDeal2,Spreadsheet9.2!S2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2138,0)+IF(IncludeDeal4,Spreadsheet9.2!S3140,0)+IF(IncludeDeal5,Spreadsheet9.2!S4142,0)","v":147373.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1136,0)+IF(IncludeDeal2,Spreadsheet9.2!T2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2138,0)+IF(IncludeDeal4,Spreadsheet9.2!T3140,0)+IF(IncludeDeal5,Spreadsheet9.2!T4142,0)","v":1382.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1136,0)+IF(IncludeDeal2,Spreadsheet9.2!U2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2138,0)+IF(IncludeDeal4,Spreadsheet9.2!U3140,0)+IF(IncludeDeal5,Spreadsheet9.2!U4142,0)","v":270797.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1136,0)+IF(IncludeDeal2,Spreadsheet9.2!V2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2138,0)+IF(IncludeDeal4,Spreadsheet9.2!V3140,0)+IF(IncludeDeal5,Spreadsheet9.2!V4142,0)","v":1945086.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1136,0)+IF(IncludeDeal2,Spreadsheet9.2!W2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2138,0)+IF(IncludeDeal4,Spreadsheet9.2!W3140,0)+IF(IncludeDeal5,Spreadsheet9.2!W4142,0)","v":3004101.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1136,0)+IF(IncludeDeal2,Spreadsheet9.2!X2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2138,0)+IF(IncludeDeal4,Spreadsheet9.2!X3140,0)+IF(IncludeDeal5,Spreadsheet9.2!X4142,0)","v":2719299},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1136,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2138,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3140,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4142,0)","v":4216164.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1136,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2138,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3140,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4142,0)","v":5650162.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4142,0)","v":5769689.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4142,0)","v":5491948.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4142,0)","v":4692419.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4142,0)","v":4179163.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4142,0)","v":3139856.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4142,0)","v":2021947.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4142,0)","v":1470293.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4142,0)","v":1420596.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4142,0)","v":3409265.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4142,0)","v":3767600.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4142,0)","v":3588188.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4142,0)","v":3655074.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4142,0)","v":3149749.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4142,0)","v":3322052.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4142,0)","v":4839609.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4142,0)","v":5543267.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4142,0)","v":5189825.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4142,0)","v":4337754.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4142,0)","v":4625585.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4142,0)","v":3804266.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4142,0)","v":3490852.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4142,0)","v":3798741.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4142,0)","v":2901893},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4142,0)","v":2117094.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4142,0)","v":1525389.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3140,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4142,0)","v":1170485.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4142,0)","v":673704.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4142,0)","v":294337.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4142,0)","v":14170.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4142,0)","v":-107484.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4142,0)","v":-253791.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4142,0)","v":-195622.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4142,0)","v":-266893.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4142,0)","v":-332271.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4142,0)","v":-228274.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4142,0)","v":-282381.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4142,0)","v":-316035.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4142,0)","v":-172797.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4142,0)","v":-172981.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4142,0)","v":-173140.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2138,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3140,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4142,0)","v":-173216.4}]
[null,"Simulation 101",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1137,0)+IF(IncludeDeal2,Spreadsheet9.2!C2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2139,0)+IF(IncludeDeal4,Spreadsheet9.2!C3141,0)+IF(IncludeDeal5,Spreadsheet9.2!C4143,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1137,0)+IF(IncludeDeal2,Spreadsheet9.2!D2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2139,0)+IF(IncludeDeal4,Spreadsheet9.2!D3141,0)+IF(IncludeDeal5,Spreadsheet9.2!D4143,0)","v":49685.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1137,0)+IF(IncludeDeal2,Spreadsheet9.2!E2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2139,0)+IF(IncludeDeal4,Spreadsheet9.2!E3141,0)+IF(IncludeDeal5,Spreadsheet9.2!E4143,0)","v":-327343.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1137,0)+IF(IncludeDeal2,Spreadsheet9.2!F2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2139,0)+IF(IncludeDeal4,Spreadsheet9.2!F3141,0)+IF(IncludeDeal5,Spreadsheet9.2!F4143,0)","v":-379672.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1137,0)+IF(IncludeDeal2,Spreadsheet9.2!G2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2139,0)+IF(IncludeDeal4,Spreadsheet9.2!G3141,0)+IF(IncludeDeal5,Spreadsheet9.2!G4143,0)","v":-148990.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1137,0)+IF(IncludeDeal2,Spreadsheet9.2!H2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2139,0)+IF(IncludeDeal4,Spreadsheet9.2!H3141,0)+IF(IncludeDeal5,Spreadsheet9.2!H4143,0)","v":-523846.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1137,0)+IF(IncludeDeal2,Spreadsheet9.2!I2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2139,0)+IF(IncludeDeal4,Spreadsheet9.2!I3141,0)+IF(IncludeDeal5,Spreadsheet9.2!I4143,0)","v":-731464.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1137,0)+IF(IncludeDeal2,Spreadsheet9.2!J2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2139,0)+IF(IncludeDeal4,Spreadsheet9.2!J3141,0)+IF(IncludeDeal5,Spreadsheet9.2!J4143,0)","v":-879003.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1137,0)+IF(IncludeDeal2,Spreadsheet9.2!K2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2139,0)+IF(IncludeDeal4,Spreadsheet9.2!K3141,0)+IF(IncludeDeal5,Spreadsheet9.2!K4143,0)","v":-998665.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1137,0)+IF(IncludeDeal2,Spreadsheet9.2!L2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2139,0)+IF(IncludeDeal4,Spreadsheet9.2!L3141,0)+IF(IncludeDeal5,Spreadsheet9.2!L4143,0)","v":-992105},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1137,0)+IF(IncludeDeal2,Spreadsheet9.2!M2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2139,0)+IF(IncludeDeal4,Spreadsheet9.2!M3141,0)+IF(IncludeDeal5,Spreadsheet9.2!M4143,0)","v":-1628138.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1137,0)+IF(IncludeDeal2,Spreadsheet9.2!N2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2139,0)+IF(IncludeDeal4,Spreadsheet9.2!N3141,0)+IF(IncludeDeal5,Spreadsheet9.2!N4143,0)","v":-2243826.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1137,0)+IF(IncludeDeal2,Spreadsheet9.2!O2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2139,0)+IF(IncludeDeal4,Spreadsheet9.2!O3141,0)+IF(IncludeDeal5,Spreadsheet9.2!O4143,0)","v":-2937022.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1137,0)+IF(IncludeDeal2,Spreadsheet9.2!P2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2139,0)+IF(IncludeDeal4,Spreadsheet9.2!P3141,0)+IF(IncludeDeal5,Spreadsheet9.2!P4143,0)","v":-3088287.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1137,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2139,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3141,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4143,0)","v":-3771502.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1137,0)+IF(IncludeDeal2,Spreadsheet9.2!R2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2139,0)+IF(IncludeDeal4,Spreadsheet9.2!R3141,0)+IF(IncludeDeal5,Spreadsheet9.2!R4143,0)","v":-3388211.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1137,0)+IF(IncludeDeal2,Spreadsheet9.2!S2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2139,0)+IF(IncludeDeal4,Spreadsheet9.2!S3141,0)+IF(IncludeDeal5,Spreadsheet9.2!S4143,0)","v":-3552455.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1137,0)+IF(IncludeDeal2,Spreadsheet9.2!T2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2139,0)+IF(IncludeDeal4,Spreadsheet9.2!T3141,0)+IF(IncludeDeal5,Spreadsheet9.2!T4143,0)","v":-3129291.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1137,0)+IF(IncludeDeal2,Spreadsheet9.2!U2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2139,0)+IF(IncludeDeal4,Spreadsheet9.2!U3141,0)+IF(IncludeDeal5,Spreadsheet9.2!U4143,0)","v":-2865706.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1137,0)+IF(IncludeDeal2,Spreadsheet9.2!V2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2139,0)+IF(IncludeDeal4,Spreadsheet9.2!V3141,0)+IF(IncludeDeal5,Spreadsheet9.2!V4143,0)","v":-2846743.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1137,0)+IF(IncludeDeal2,Spreadsheet9.2!W2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2139,0)+IF(IncludeDeal4,Spreadsheet9.2!W3141,0)+IF(IncludeDeal5,Spreadsheet9.2!W4143,0)","v":-2954395.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1137,0)+IF(IncludeDeal2,Spreadsheet9.2!X2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2139,0)+IF(IncludeDeal4,Spreadsheet9.2!X3141,0)+IF(IncludeDeal5,Spreadsheet9.2!X4143,0)","v":-2479739.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1137,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2139,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3141,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4143,0)","v":-2218017.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1137,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2139,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3141,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4143,0)","v":-1697929.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4143,0)","v":-1480894.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4143,0)","v":-756989.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4143,0)","v":-192358.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4143,0)","v":339446.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4143,0)","v":970857.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4143,0)","v":931406.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4143,0)","v":-153456.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4143,0)","v":-682547.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4143,0)","v":-574245.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4143,0)","v":8900.2000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4143,0)","v":473101.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4143,0)","v":-215412.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4143,0)","v":160851.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4143,0)","v":78188.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4143,0)","v":-368769.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4143,0)","v":-267949.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4143,0)","v":-209421.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4143,0)","v":-383867},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4143,0)","v":-153432.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4143,0)","v":350625.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4143,0)","v":515558},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4143,0)","v":330351.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4143,0)","v":630705.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4143,0)","v":643745},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4143,0)","v":563650.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3141,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4143,0)","v":640933.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4143,0)","v":701781.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4143,0)","v":646591.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4143,0)","v":551807.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4143,0)","v":448754.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4143,0)","v":299925},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4143,0)","v":281891.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4143,0)","v":213991.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4143,0)","v":153717.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4143,0)","v":116721.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4143,0)","v":90416},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4143,0)","v":54639.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4143,0)","v":12724.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4143,0)","v":12745.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4143,0)","v":12763.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2139,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3141,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4143,0)","v":12774.9}]
[null,"Simulation 102",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1138,0)+IF(IncludeDeal2,Spreadsheet9.2!C2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2140,0)+IF(IncludeDeal4,Spreadsheet9.2!C3142,0)+IF(IncludeDeal5,Spreadsheet9.2!C4144,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1138,0)+IF(IncludeDeal2,Spreadsheet9.2!D2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2140,0)+IF(IncludeDeal4,Spreadsheet9.2!D3142,0)+IF(IncludeDeal5,Spreadsheet9.2!D4144,0)","v":-95952.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1138,0)+IF(IncludeDeal2,Spreadsheet9.2!E2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2140,0)+IF(IncludeDeal4,Spreadsheet9.2!E3142,0)+IF(IncludeDeal5,Spreadsheet9.2!E4144,0)","v":-619487.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1138,0)+IF(IncludeDeal2,Spreadsheet9.2!F2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2140,0)+IF(IncludeDeal4,Spreadsheet9.2!F3142,0)+IF(IncludeDeal5,Spreadsheet9.2!F4144,0)","v":-240936.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1138,0)+IF(IncludeDeal2,Spreadsheet9.2!G2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2140,0)+IF(IncludeDeal4,Spreadsheet9.2!G3142,0)+IF(IncludeDeal5,Spreadsheet9.2!G4144,0)","v":-968952.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1138,0)+IF(IncludeDeal2,Spreadsheet9.2!H2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2140,0)+IF(IncludeDeal4,Spreadsheet9.2!H3142,0)+IF(IncludeDeal5,Spreadsheet9.2!H4144,0)","v":-291616.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1138,0)+IF(IncludeDeal2,Spreadsheet9.2!I2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2140,0)+IF(IncludeDeal4,Spreadsheet9.2!I3142,0)+IF(IncludeDeal5,Spreadsheet9.2!I4144,0)","v":-1230849},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1138,0)+IF(IncludeDeal2,Spreadsheet9.2!J2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2140,0)+IF(IncludeDeal4,Spreadsheet9.2!J3142,0)+IF(IncludeDeal5,Spreadsheet9.2!J4144,0)","v":-551831.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1138,0)+IF(IncludeDeal2,Spreadsheet9.2!K2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2140,0)+IF(IncludeDeal4,Spreadsheet9.2!K3142,0)+IF(IncludeDeal5,Spreadsheet9.2!K4144,0)","v":718302.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1138,0)+IF(IncludeDeal2,Spreadsheet9.2!L2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2140,0)+IF(IncludeDeal4,Spreadsheet9.2!L3142,0)+IF(IncludeDeal5,Spreadsheet9.2!L4144,0)","v":328184.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1138,0)+IF(IncludeDeal2,Spreadsheet9.2!M2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2140,0)+IF(IncludeDeal4,Spreadsheet9.2!M3142,0)+IF(IncludeDeal5,Spreadsheet9.2!M4144,0)","v":148182.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1138,0)+IF(IncludeDeal2,Spreadsheet9.2!N2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2140,0)+IF(IncludeDeal4,Spreadsheet9.2!N3142,0)+IF(IncludeDeal5,Spreadsheet9.2!N4144,0)","v":-743061.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1138,0)+IF(IncludeDeal2,Spreadsheet9.2!O2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2140,0)+IF(IncludeDeal4,Spreadsheet9.2!O3142,0)+IF(IncludeDeal5,Spreadsheet9.2!O4144,0)","v":-1097247.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1138,0)+IF(IncludeDeal2,Spreadsheet9.2!P2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2140,0)+IF(IncludeDeal4,Spreadsheet9.2!P3142,0)+IF(IncludeDeal5,Spreadsheet9.2!P4144,0)","v":-1414477.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1138,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2140,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3142,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4144,0)","v":-1791036.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1138,0)+IF(IncludeDeal2,Spreadsheet9.2!R2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2140,0)+IF(IncludeDeal4,Spreadsheet9.2!R3142,0)+IF(IncludeDeal5,Spreadsheet9.2!R4144,0)","v":-2232795.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1138,0)+IF(IncludeDeal2,Spreadsheet9.2!S2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2140,0)+IF(IncludeDeal4,Spreadsheet9.2!S3142,0)+IF(IncludeDeal5,Spreadsheet9.2!S4144,0)","v":-1913446.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1138,0)+IF(IncludeDeal2,Spreadsheet9.2!T2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2140,0)+IF(IncludeDeal4,Spreadsheet9.2!T3142,0)+IF(IncludeDeal5,Spreadsheet9.2!T4144,0)","v":-1971564.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1138,0)+IF(IncludeDeal2,Spreadsheet9.2!U2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2140,0)+IF(IncludeDeal4,Spreadsheet9.2!U3142,0)+IF(IncludeDeal5,Spreadsheet9.2!U4144,0)","v":-2158285},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1138,0)+IF(IncludeDeal2,Spreadsheet9.2!V2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2140,0)+IF(IncludeDeal4,Spreadsheet9.2!V3142,0)+IF(IncludeDeal5,Spreadsheet9.2!V4144,0)","v":-2435951.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1138,0)+IF(IncludeDeal2,Spreadsheet9.2!W2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2140,0)+IF(IncludeDeal4,Spreadsheet9.2!W3142,0)+IF(IncludeDeal5,Spreadsheet9.2!W4144,0)","v":-2650443.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1138,0)+IF(IncludeDeal2,Spreadsheet9.2!X2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2140,0)+IF(IncludeDeal4,Spreadsheet9.2!X3142,0)+IF(IncludeDeal5,Spreadsheet9.2!X4144,0)","v":-2310437.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1138,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2140,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3142,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4144,0)","v":-2192423.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1138,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2140,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3142,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4144,0)","v":-2109211.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4144,0)","v":-2016041.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4144,0)","v":-2017384.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4144,0)","v":-1951914.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4144,0)","v":-1222589.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4144,0)","v":-880274.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4144,0)","v":-906555.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4144,0)","v":-1042151.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4144,0)","v":-1018297.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4144,0)","v":-1500436.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4144,0)","v":-1567984.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4144,0)","v":-1558582.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4144,0)","v":-1615886.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4144,0)","v":-1495266},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4144,0)","v":-1525678.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4144,0)","v":-1572308.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4144,0)","v":-1367578},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4144,0)","v":-1304738.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4144,0)","v":-1093720.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4144,0)","v":-954593.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4144,0)","v":-902431.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4144,0)","v":-673418.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4144,0)","v":-486412.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4144,0)","v":-380433.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4144,0)","v":-157122.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4144,0)","v":50944.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3142,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4144,0)","v":158642.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4144,0)","v":326448.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4144,0)","v":545159.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4144,0)","v":554102.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4144,0)","v":519827.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4144,0)","v":420307.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4144,0)","v":356222.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4144,0)","v":344966.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4144,0)","v":260917.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4144,0)","v":211456.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4144,0)","v":223300.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4144,0)","v":189028.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4144,0)","v":85286},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4144,0)","v":85450.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4144,0)","v":85572.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2140,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3142,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4144,0)","v":85656.4}]
[null,"Simulation 103",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1139,0)+IF(IncludeDeal2,Spreadsheet9.2!C2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2141,0)+IF(IncludeDeal4,Spreadsheet9.2!C3143,0)+IF(IncludeDeal5,Spreadsheet9.2!C4145,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1139,0)+IF(IncludeDeal2,Spreadsheet9.2!D2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2141,0)+IF(IncludeDeal4,Spreadsheet9.2!D3143,0)+IF(IncludeDeal5,Spreadsheet9.2!D4145,0)","v":-71830.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1139,0)+IF(IncludeDeal2,Spreadsheet9.2!E2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2141,0)+IF(IncludeDeal4,Spreadsheet9.2!E3143,0)+IF(IncludeDeal5,Spreadsheet9.2!E4145,0)","v":-387088.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1139,0)+IF(IncludeDeal2,Spreadsheet9.2!F2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2141,0)+IF(IncludeDeal4,Spreadsheet9.2!F3143,0)+IF(IncludeDeal5,Spreadsheet9.2!F4145,0)","v":-1330958.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1139,0)+IF(IncludeDeal2,Spreadsheet9.2!G2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2141,0)+IF(IncludeDeal4,Spreadsheet9.2!G3143,0)+IF(IncludeDeal5,Spreadsheet9.2!G4145,0)","v":-1192256.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1139,0)+IF(IncludeDeal2,Spreadsheet9.2!H2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2141,0)+IF(IncludeDeal4,Spreadsheet9.2!H3143,0)+IF(IncludeDeal5,Spreadsheet9.2!H4145,0)","v":-821386.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1139,0)+IF(IncludeDeal2,Spreadsheet9.2!I2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2141,0)+IF(IncludeDeal4,Spreadsheet9.2!I3143,0)+IF(IncludeDeal5,Spreadsheet9.2!I4145,0)","v":-550410.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1139,0)+IF(IncludeDeal2,Spreadsheet9.2!J2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2141,0)+IF(IncludeDeal4,Spreadsheet9.2!J3143,0)+IF(IncludeDeal5,Spreadsheet9.2!J4145,0)","v":-1268728.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1139,0)+IF(IncludeDeal2,Spreadsheet9.2!K2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2141,0)+IF(IncludeDeal4,Spreadsheet9.2!K3143,0)+IF(IncludeDeal5,Spreadsheet9.2!K4145,0)","v":-1828478.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1139,0)+IF(IncludeDeal2,Spreadsheet9.2!L2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2141,0)+IF(IncludeDeal4,Spreadsheet9.2!L3143,0)+IF(IncludeDeal5,Spreadsheet9.2!L4145,0)","v":-2037141},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1139,0)+IF(IncludeDeal2,Spreadsheet9.2!M2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2141,0)+IF(IncludeDeal4,Spreadsheet9.2!M3143,0)+IF(IncludeDeal5,Spreadsheet9.2!M4145,0)","v":-2127791.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1139,0)+IF(IncludeDeal2,Spreadsheet9.2!N2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2141,0)+IF(IncludeDeal4,Spreadsheet9.2!N3143,0)+IF(IncludeDeal5,Spreadsheet9.2!N4145,0)","v":-1866464.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1139,0)+IF(IncludeDeal2,Spreadsheet9.2!O2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2141,0)+IF(IncludeDeal4,Spreadsheet9.2!O3143,0)+IF(IncludeDeal5,Spreadsheet9.2!O4145,0)","v":-2034707.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1139,0)+IF(IncludeDeal2,Spreadsheet9.2!P2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2141,0)+IF(IncludeDeal4,Spreadsheet9.2!P3143,0)+IF(IncludeDeal5,Spreadsheet9.2!P4145,0)","v":-1874585.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1139,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2141,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3143,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4145,0)","v":-1518225.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1139,0)+IF(IncludeDeal2,Spreadsheet9.2!R2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2141,0)+IF(IncludeDeal4,Spreadsheet9.2!R3143,0)+IF(IncludeDeal5,Spreadsheet9.2!R4145,0)","v":-1119201.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1139,0)+IF(IncludeDeal2,Spreadsheet9.2!S2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2141,0)+IF(IncludeDeal4,Spreadsheet9.2!S3143,0)+IF(IncludeDeal5,Spreadsheet9.2!S4145,0)","v":-1225406.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1139,0)+IF(IncludeDeal2,Spreadsheet9.2!T2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2141,0)+IF(IncludeDeal4,Spreadsheet9.2!T3143,0)+IF(IncludeDeal5,Spreadsheet9.2!T4145,0)","v":-1626497.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1139,0)+IF(IncludeDeal2,Spreadsheet9.2!U2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2141,0)+IF(IncludeDeal4,Spreadsheet9.2!U3143,0)+IF(IncludeDeal5,Spreadsheet9.2!U4145,0)","v":-2134617.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1139,0)+IF(IncludeDeal2,Spreadsheet9.2!V2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2141,0)+IF(IncludeDeal4,Spreadsheet9.2!V3143,0)+IF(IncludeDeal5,Spreadsheet9.2!V4145,0)","v":-1151620.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1139,0)+IF(IncludeDeal2,Spreadsheet9.2!W2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2141,0)+IF(IncludeDeal4,Spreadsheet9.2!W3143,0)+IF(IncludeDeal5,Spreadsheet9.2!W4145,0)","v":-1566468.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1139,0)+IF(IncludeDeal2,Spreadsheet9.2!X2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2141,0)+IF(IncludeDeal4,Spreadsheet9.2!X3143,0)+IF(IncludeDeal5,Spreadsheet9.2!X4145,0)","v":-1292226.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1139,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2141,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3143,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4145,0)","v":-1109888.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1139,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2141,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3143,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4145,0)","v":-1066265.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4145,0)","v":-754032.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4145,0)","v":-336320.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4145,0)","v":-496512.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4145,0)","v":-458442.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4145,0)","v":444958.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4145,0)","v":196888.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4145,0)","v":460297.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4145,0)","v":93542.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4145,0)","v":-298830.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4145,0)","v":-672682.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4145,0)","v":-1420958.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4145,0)","v":-1492481.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4145,0)","v":-1518177.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4145,0)","v":-1366016.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4145,0)","v":-1432265.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4145,0)","v":-1512300},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4145,0)","v":-1178223.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4145,0)","v":-1228147.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4145,0)","v":-731673.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4145,0)","v":-699349},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4145,0)","v":-652028.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4145,0)","v":-332774},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4145,0)","v":-350743.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4145,0)","v":-286999.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4145,0)","v":-428108.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3143,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4145,0)","v":-163542.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4145,0)","v":-124379.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4145,0)","v":-88438.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4145,0)","v":64587.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4145,0)","v":-77568.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4145,0)","v":-203412.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4145,0)","v":-153360.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4145,0)","v":-223324},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4145,0)","v":-327995.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4145,0)","v":-200975.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4145,0)","v":-231447.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4145,0)","v":-282966.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4145,0)","v":-147734.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4145,0)","v":-147918.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4145,0)","v":-148043.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2141,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3143,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4145,0)","v":-148127.79999999999}]
[null,"Simulation 104",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1140,0)+IF(IncludeDeal2,Spreadsheet9.2!C2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2142,0)+IF(IncludeDeal4,Spreadsheet9.2!C3144,0)+IF(IncludeDeal5,Spreadsheet9.2!C4146,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1140,0)+IF(IncludeDeal2,Spreadsheet9.2!D2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2142,0)+IF(IncludeDeal4,Spreadsheet9.2!D3144,0)+IF(IncludeDeal5,Spreadsheet9.2!D4146,0)","v":9148.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1140,0)+IF(IncludeDeal2,Spreadsheet9.2!E2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2142,0)+IF(IncludeDeal4,Spreadsheet9.2!E3144,0)+IF(IncludeDeal5,Spreadsheet9.2!E4146,0)","v":-15984.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1140,0)+IF(IncludeDeal2,Spreadsheet9.2!F2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2142,0)+IF(IncludeDeal4,Spreadsheet9.2!F3144,0)+IF(IncludeDeal5,Spreadsheet9.2!F4146,0)","v":-377355.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1140,0)+IF(IncludeDeal2,Spreadsheet9.2!G2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2142,0)+IF(IncludeDeal4,Spreadsheet9.2!G3144,0)+IF(IncludeDeal5,Spreadsheet9.2!G4146,0)","v":-1237198.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1140,0)+IF(IncludeDeal2,Spreadsheet9.2!H2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2142,0)+IF(IncludeDeal4,Spreadsheet9.2!H3144,0)+IF(IncludeDeal5,Spreadsheet9.2!H4146,0)","v":-1772845.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1140,0)+IF(IncludeDeal2,Spreadsheet9.2!I2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2142,0)+IF(IncludeDeal4,Spreadsheet9.2!I3144,0)+IF(IncludeDeal5,Spreadsheet9.2!I4146,0)","v":-2092558.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1140,0)+IF(IncludeDeal2,Spreadsheet9.2!J2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2142,0)+IF(IncludeDeal4,Spreadsheet9.2!J3144,0)+IF(IncludeDeal5,Spreadsheet9.2!J4146,0)","v":-2696513.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1140,0)+IF(IncludeDeal2,Spreadsheet9.2!K2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2142,0)+IF(IncludeDeal4,Spreadsheet9.2!K3144,0)+IF(IncludeDeal5,Spreadsheet9.2!K4146,0)","v":-2063089.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1140,0)+IF(IncludeDeal2,Spreadsheet9.2!L2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2142,0)+IF(IncludeDeal4,Spreadsheet9.2!L3144,0)+IF(IncludeDeal5,Spreadsheet9.2!L4146,0)","v":-2329782.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1140,0)+IF(IncludeDeal2,Spreadsheet9.2!M2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2142,0)+IF(IncludeDeal4,Spreadsheet9.2!M3144,0)+IF(IncludeDeal5,Spreadsheet9.2!M4146,0)","v":-2320954.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1140,0)+IF(IncludeDeal2,Spreadsheet9.2!N2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2142,0)+IF(IncludeDeal4,Spreadsheet9.2!N3144,0)+IF(IncludeDeal5,Spreadsheet9.2!N4146,0)","v":-2515703.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1140,0)+IF(IncludeDeal2,Spreadsheet9.2!O2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2142,0)+IF(IncludeDeal4,Spreadsheet9.2!O3144,0)+IF(IncludeDeal5,Spreadsheet9.2!O4146,0)","v":-2485890.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1140,0)+IF(IncludeDeal2,Spreadsheet9.2!P2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2142,0)+IF(IncludeDeal4,Spreadsheet9.2!P3144,0)+IF(IncludeDeal5,Spreadsheet9.2!P4146,0)","v":-2765638.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1140,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2142,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3144,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4146,0)","v":-3257471.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1140,0)+IF(IncludeDeal2,Spreadsheet9.2!R2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2142,0)+IF(IncludeDeal4,Spreadsheet9.2!R3144,0)+IF(IncludeDeal5,Spreadsheet9.2!R4146,0)","v":-3492454.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1140,0)+IF(IncludeDeal2,Spreadsheet9.2!S2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2142,0)+IF(IncludeDeal4,Spreadsheet9.2!S3144,0)+IF(IncludeDeal5,Spreadsheet9.2!S4146,0)","v":-3482003.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1140,0)+IF(IncludeDeal2,Spreadsheet9.2!T2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2142,0)+IF(IncludeDeal4,Spreadsheet9.2!T3144,0)+IF(IncludeDeal5,Spreadsheet9.2!T4146,0)","v":-3276581.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1140,0)+IF(IncludeDeal2,Spreadsheet9.2!U2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2142,0)+IF(IncludeDeal4,Spreadsheet9.2!U3144,0)+IF(IncludeDeal5,Spreadsheet9.2!U4146,0)","v":-3041980.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1140,0)+IF(IncludeDeal2,Spreadsheet9.2!V2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2142,0)+IF(IncludeDeal4,Spreadsheet9.2!V3144,0)+IF(IncludeDeal5,Spreadsheet9.2!V4146,0)","v":-2453131.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1140,0)+IF(IncludeDeal2,Spreadsheet9.2!W2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2142,0)+IF(IncludeDeal4,Spreadsheet9.2!W3144,0)+IF(IncludeDeal5,Spreadsheet9.2!W4146,0)","v":-2498734.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1140,0)+IF(IncludeDeal2,Spreadsheet9.2!X2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2142,0)+IF(IncludeDeal4,Spreadsheet9.2!X3144,0)+IF(IncludeDeal5,Spreadsheet9.2!X4146,0)","v":-2767530.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1140,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2142,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3144,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4146,0)","v":-2910081.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1140,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2142,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3144,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4146,0)","v":-2919740.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4146,0)","v":-2880874.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4146,0)","v":-2519993.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4146,0)","v":-2538473.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4146,0)","v":-2850989.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4146,0)","v":-2751051.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4146,0)","v":-2641421.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4146,0)","v":-2475286.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4146,0)","v":-2053157.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4146,0)","v":-2241810.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4146,0)","v":-2015126},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4146,0)","v":-1717500.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4146,0)","v":-1615089.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4146,0)","v":-1813463.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4146,0)","v":-1599297.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4146,0)","v":-1279010.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4146,0)","v":-1375307.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4146,0)","v":-1254818.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4146,0)","v":-1137693.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4146,0)","v":-1162909},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4146,0)","v":-917535.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4146,0)","v":-372860},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4146,0)","v":-327300.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4146,0)","v":-269015},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4146,0)","v":-189286.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4146,0)","v":-95840.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3144,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4146,0)","v":98237.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4146,0)","v":154798.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4146,0)","v":192669.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4146,0)","v":261522.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4146,0)","v":216691.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4146,0)","v":126249.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4146,0)","v":70402.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4146,0)","v":40867.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4146,0)","v":-23620.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4146,0)","v":-51222.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4146,0)","v":-50205},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4146,0)","v":-87592.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4146,0)","v":-61048.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4146,0)","v":-61159.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4146,0)","v":-61231.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2142,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3144,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4146,0)","v":-61257}]
[null,"Simulation 105",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1141,0)+IF(IncludeDeal2,Spreadsheet9.2!C2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2143,0)+IF(IncludeDeal4,Spreadsheet9.2!C3145,0)+IF(IncludeDeal5,Spreadsheet9.2!C4147,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1141,0)+IF(IncludeDeal2,Spreadsheet9.2!D2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2143,0)+IF(IncludeDeal4,Spreadsheet9.2!D3145,0)+IF(IncludeDeal5,Spreadsheet9.2!D4147,0)","v":-32666},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1141,0)+IF(IncludeDeal2,Spreadsheet9.2!E2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2143,0)+IF(IncludeDeal4,Spreadsheet9.2!E3145,0)+IF(IncludeDeal5,Spreadsheet9.2!E4147,0)","v":-482155},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1141,0)+IF(IncludeDeal2,Spreadsheet9.2!F2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2143,0)+IF(IncludeDeal4,Spreadsheet9.2!F3145,0)+IF(IncludeDeal5,Spreadsheet9.2!F4147,0)","v":-213170.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1141,0)+IF(IncludeDeal2,Spreadsheet9.2!G2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2143,0)+IF(IncludeDeal4,Spreadsheet9.2!G3145,0)+IF(IncludeDeal5,Spreadsheet9.2!G4147,0)","v":-116739.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1141,0)+IF(IncludeDeal2,Spreadsheet9.2!H2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2143,0)+IF(IncludeDeal4,Spreadsheet9.2!H3145,0)+IF(IncludeDeal5,Spreadsheet9.2!H4147,0)","v":877439.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1141,0)+IF(IncludeDeal2,Spreadsheet9.2!I2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2143,0)+IF(IncludeDeal4,Spreadsheet9.2!I3145,0)+IF(IncludeDeal5,Spreadsheet9.2!I4147,0)","v":1025876.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1141,0)+IF(IncludeDeal2,Spreadsheet9.2!J2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2143,0)+IF(IncludeDeal4,Spreadsheet9.2!J3145,0)+IF(IncludeDeal5,Spreadsheet9.2!J4147,0)","v":987187.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1141,0)+IF(IncludeDeal2,Spreadsheet9.2!K2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2143,0)+IF(IncludeDeal4,Spreadsheet9.2!K3145,0)+IF(IncludeDeal5,Spreadsheet9.2!K4147,0)","v":1408716.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1141,0)+IF(IncludeDeal2,Spreadsheet9.2!L2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2143,0)+IF(IncludeDeal4,Spreadsheet9.2!L3145,0)+IF(IncludeDeal5,Spreadsheet9.2!L4147,0)","v":850685.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1141,0)+IF(IncludeDeal2,Spreadsheet9.2!M2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2143,0)+IF(IncludeDeal4,Spreadsheet9.2!M3145,0)+IF(IncludeDeal5,Spreadsheet9.2!M4147,0)","v":1413171.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1141,0)+IF(IncludeDeal2,Spreadsheet9.2!N2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2143,0)+IF(IncludeDeal4,Spreadsheet9.2!N3145,0)+IF(IncludeDeal5,Spreadsheet9.2!N4147,0)","v":2186518.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1141,0)+IF(IncludeDeal2,Spreadsheet9.2!O2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2143,0)+IF(IncludeDeal4,Spreadsheet9.2!O3145,0)+IF(IncludeDeal5,Spreadsheet9.2!O4147,0)","v":2525448.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1141,0)+IF(IncludeDeal2,Spreadsheet9.2!P2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2143,0)+IF(IncludeDeal4,Spreadsheet9.2!P3145,0)+IF(IncludeDeal5,Spreadsheet9.2!P4147,0)","v":2493552.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1141,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2143,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3145,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4147,0)","v":1663001.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1141,0)+IF(IncludeDeal2,Spreadsheet9.2!R2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2143,0)+IF(IncludeDeal4,Spreadsheet9.2!R3145,0)+IF(IncludeDeal5,Spreadsheet9.2!R4147,0)","v":673459.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1141,0)+IF(IncludeDeal2,Spreadsheet9.2!S2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2143,0)+IF(IncludeDeal4,Spreadsheet9.2!S3145,0)+IF(IncludeDeal5,Spreadsheet9.2!S4147,0)","v":2264931.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1141,0)+IF(IncludeDeal2,Spreadsheet9.2!T2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2143,0)+IF(IncludeDeal4,Spreadsheet9.2!T3145,0)+IF(IncludeDeal5,Spreadsheet9.2!T4147,0)","v":2710151.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1141,0)+IF(IncludeDeal2,Spreadsheet9.2!U2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2143,0)+IF(IncludeDeal4,Spreadsheet9.2!U3145,0)+IF(IncludeDeal5,Spreadsheet9.2!U4147,0)","v":2178789.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1141,0)+IF(IncludeDeal2,Spreadsheet9.2!V2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2143,0)+IF(IncludeDeal4,Spreadsheet9.2!V3145,0)+IF(IncludeDeal5,Spreadsheet9.2!V4147,0)","v":1672211.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1141,0)+IF(IncludeDeal2,Spreadsheet9.2!W2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2143,0)+IF(IncludeDeal4,Spreadsheet9.2!W3145,0)+IF(IncludeDeal5,Spreadsheet9.2!W4147,0)","v":1223352.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1141,0)+IF(IncludeDeal2,Spreadsheet9.2!X2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2143,0)+IF(IncludeDeal4,Spreadsheet9.2!X3145,0)+IF(IncludeDeal5,Spreadsheet9.2!X4147,0)","v":341234.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1141,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2143,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3145,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4147,0)","v":186137.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1141,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2143,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3145,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4147,0)","v":-201468},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4147,0)","v":-882102.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4147,0)","v":-875656.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4147,0)","v":-1058493.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4147,0)","v":-1516412.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4147,0)","v":-1495576.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4147,0)","v":-1336937.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4147,0)","v":-1440232.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4147,0)","v":-1462661.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4147,0)","v":-1562428.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4147,0)","v":-1589928.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4147,0)","v":-1580596.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4147,0)","v":-1642807},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4147,0)","v":-1450620.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4147,0)","v":-1518075.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4147,0)","v":-1487906.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4147,0)","v":-1299070.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4147,0)","v":-1350705.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4147,0)","v":-1154977.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4147,0)","v":-984400.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4147,0)","v":-986779.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4147,0)","v":-814135.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4147,0)","v":-620917},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4147,0)","v":-644353.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4147,0)","v":-479384.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4147,0)","v":-331658.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3145,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4147,0)","v":-300042.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4147,0)","v":-145515.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4147,0)","v":85615.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4147,0)","v":252087.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4147,0)","v":200643.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4147,0)","v":179642.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4147,0)","v":93645.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4147,0)","v":45822.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4147,0)","v":26343.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4147,0)","v":11760.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4147,0)","v":-6086.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4147,0)","v":-26366.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4147,0)","v":-37608.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4147,0)","v":-37656.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4147,0)","v":-37711.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2143,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3145,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4147,0)","v":-37745.1}]
[null,"Simulation 106",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1142,0)+IF(IncludeDeal2,Spreadsheet9.2!C2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2144,0)+IF(IncludeDeal4,Spreadsheet9.2!C3146,0)+IF(IncludeDeal5,Spreadsheet9.2!C4148,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1142,0)+IF(IncludeDeal2,Spreadsheet9.2!D2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2144,0)+IF(IncludeDeal4,Spreadsheet9.2!D3146,0)+IF(IncludeDeal5,Spreadsheet9.2!D4148,0)","v":-50685.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1142,0)+IF(IncludeDeal2,Spreadsheet9.2!E2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2144,0)+IF(IncludeDeal4,Spreadsheet9.2!E3146,0)+IF(IncludeDeal5,Spreadsheet9.2!E4148,0)","v":-257476.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1142,0)+IF(IncludeDeal2,Spreadsheet9.2!F2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2144,0)+IF(IncludeDeal4,Spreadsheet9.2!F3146,0)+IF(IncludeDeal5,Spreadsheet9.2!F4148,0)","v":-158902.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1142,0)+IF(IncludeDeal2,Spreadsheet9.2!G2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2144,0)+IF(IncludeDeal4,Spreadsheet9.2!G3146,0)+IF(IncludeDeal5,Spreadsheet9.2!G4148,0)","v":-20305.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1142,0)+IF(IncludeDeal2,Spreadsheet9.2!H2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2144,0)+IF(IncludeDeal4,Spreadsheet9.2!H3146,0)+IF(IncludeDeal5,Spreadsheet9.2!H4148,0)","v":227959.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1142,0)+IF(IncludeDeal2,Spreadsheet9.2!I2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2144,0)+IF(IncludeDeal4,Spreadsheet9.2!I3146,0)+IF(IncludeDeal5,Spreadsheet9.2!I4148,0)","v":-164399.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1142,0)+IF(IncludeDeal2,Spreadsheet9.2!J2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2144,0)+IF(IncludeDeal4,Spreadsheet9.2!J3146,0)+IF(IncludeDeal5,Spreadsheet9.2!J4148,0)","v":-311334.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1142,0)+IF(IncludeDeal2,Spreadsheet9.2!K2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2144,0)+IF(IncludeDeal4,Spreadsheet9.2!K3146,0)+IF(IncludeDeal5,Spreadsheet9.2!K4148,0)","v":-897884.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1142,0)+IF(IncludeDeal2,Spreadsheet9.2!L2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2144,0)+IF(IncludeDeal4,Spreadsheet9.2!L3146,0)+IF(IncludeDeal5,Spreadsheet9.2!L4148,0)","v":-726742.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1142,0)+IF(IncludeDeal2,Spreadsheet9.2!M2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2144,0)+IF(IncludeDeal4,Spreadsheet9.2!M3146,0)+IF(IncludeDeal5,Spreadsheet9.2!M4148,0)","v":-880089.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1142,0)+IF(IncludeDeal2,Spreadsheet9.2!N2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2144,0)+IF(IncludeDeal4,Spreadsheet9.2!N3146,0)+IF(IncludeDeal5,Spreadsheet9.2!N4148,0)","v":211050.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1142,0)+IF(IncludeDeal2,Spreadsheet9.2!O2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2144,0)+IF(IncludeDeal4,Spreadsheet9.2!O3146,0)+IF(IncludeDeal5,Spreadsheet9.2!O4148,0)","v":-407976.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1142,0)+IF(IncludeDeal2,Spreadsheet9.2!P2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2144,0)+IF(IncludeDeal4,Spreadsheet9.2!P3146,0)+IF(IncludeDeal5,Spreadsheet9.2!P4148,0)","v":-480893.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1142,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2144,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3146,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4148,0)","v":-1147301.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1142,0)+IF(IncludeDeal2,Spreadsheet9.2!R2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2144,0)+IF(IncludeDeal4,Spreadsheet9.2!R3146,0)+IF(IncludeDeal5,Spreadsheet9.2!R4148,0)","v":-1753965.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1142,0)+IF(IncludeDeal2,Spreadsheet9.2!S2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2144,0)+IF(IncludeDeal4,Spreadsheet9.2!S3146,0)+IF(IncludeDeal5,Spreadsheet9.2!S4148,0)","v":-1553984.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1142,0)+IF(IncludeDeal2,Spreadsheet9.2!T2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2144,0)+IF(IncludeDeal4,Spreadsheet9.2!T3146,0)+IF(IncludeDeal5,Spreadsheet9.2!T4148,0)","v":-2047447.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1142,0)+IF(IncludeDeal2,Spreadsheet9.2!U2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2144,0)+IF(IncludeDeal4,Spreadsheet9.2!U3146,0)+IF(IncludeDeal5,Spreadsheet9.2!U4148,0)","v":-1697444.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1142,0)+IF(IncludeDeal2,Spreadsheet9.2!V2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2144,0)+IF(IncludeDeal4,Spreadsheet9.2!V3146,0)+IF(IncludeDeal5,Spreadsheet9.2!V4148,0)","v":-1984802.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1142,0)+IF(IncludeDeal2,Spreadsheet9.2!W2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2144,0)+IF(IncludeDeal4,Spreadsheet9.2!W3146,0)+IF(IncludeDeal5,Spreadsheet9.2!W4148,0)","v":-1768894.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1142,0)+IF(IncludeDeal2,Spreadsheet9.2!X2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2144,0)+IF(IncludeDeal4,Spreadsheet9.2!X3146,0)+IF(IncludeDeal5,Spreadsheet9.2!X4148,0)","v":-2108360.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1142,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2144,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3146,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4148,0)","v":-1804021.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1142,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2144,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3146,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4148,0)","v":-2015915.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4148,0)","v":-2046712.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4148,0)","v":-2183009.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4148,0)","v":-2094402},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4148,0)","v":-1586758.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4148,0)","v":-1328973.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4148,0)","v":-1472656.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4148,0)","v":-1204509.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4148,0)","v":-1194375.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4148,0)","v":-1447915.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4148,0)","v":-1122749.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4148,0)","v":-1075724.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4148,0)","v":-1146210.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4148,0)","v":-1331761.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4148,0)","v":-1359362.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4148,0)","v":-1398991.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4148,0)","v":-1316360.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4148,0)","v":-1240486.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4148,0)","v":-1045280.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4148,0)","v":-827002.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4148,0)","v":-750360},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4148,0)","v":-543709.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4148,0)","v":-393691.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4148,0)","v":-363878.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4148,0)","v":-197557.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4148,0)","v":1277.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3146,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4148,0)","v":42508.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4148,0)","v":181382.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4148,0)","v":382033.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4148,0)","v":555894.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4148,0)","v":437507.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4148,0)","v":358279.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4148,0)","v":245796.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4148,0)","v":201812},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4148,0)","v":127771.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4148,0)","v":96164.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4148,0)","v":23455.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4148,0)","v":-13499.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4148,0)","v":-28611.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4148,0)","v":-28650.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4148,0)","v":-28688.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2144,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3146,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4148,0)","v":-28714.2}]
[null,"Simulation 107",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1143,0)+IF(IncludeDeal2,Spreadsheet9.2!C2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2145,0)+IF(IncludeDeal4,Spreadsheet9.2!C3147,0)+IF(IncludeDeal5,Spreadsheet9.2!C4149,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1143,0)+IF(IncludeDeal2,Spreadsheet9.2!D2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2145,0)+IF(IncludeDeal4,Spreadsheet9.2!D3147,0)+IF(IncludeDeal5,Spreadsheet9.2!D4149,0)","v":-202755.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1143,0)+IF(IncludeDeal2,Spreadsheet9.2!E2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2145,0)+IF(IncludeDeal4,Spreadsheet9.2!E3147,0)+IF(IncludeDeal5,Spreadsheet9.2!E4149,0)","v":-304688.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1143,0)+IF(IncludeDeal2,Spreadsheet9.2!F2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2145,0)+IF(IncludeDeal4,Spreadsheet9.2!F3147,0)+IF(IncludeDeal5,Spreadsheet9.2!F4149,0)","v":192581.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1143,0)+IF(IncludeDeal2,Spreadsheet9.2!G2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2145,0)+IF(IncludeDeal4,Spreadsheet9.2!G3147,0)+IF(IncludeDeal5,Spreadsheet9.2!G4149,0)","v":1227312.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1143,0)+IF(IncludeDeal2,Spreadsheet9.2!H2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2145,0)+IF(IncludeDeal4,Spreadsheet9.2!H3147,0)+IF(IncludeDeal5,Spreadsheet9.2!H4149,0)","v":1855423.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1143,0)+IF(IncludeDeal2,Spreadsheet9.2!I2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2145,0)+IF(IncludeDeal4,Spreadsheet9.2!I3147,0)+IF(IncludeDeal5,Spreadsheet9.2!I4149,0)","v":2316408.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1143,0)+IF(IncludeDeal2,Spreadsheet9.2!J2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2145,0)+IF(IncludeDeal4,Spreadsheet9.2!J3147,0)+IF(IncludeDeal5,Spreadsheet9.2!J4149,0)","v":2475770},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1143,0)+IF(IncludeDeal2,Spreadsheet9.2!K2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2145,0)+IF(IncludeDeal4,Spreadsheet9.2!K3147,0)+IF(IncludeDeal5,Spreadsheet9.2!K4149,0)","v":2370418.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1143,0)+IF(IncludeDeal2,Spreadsheet9.2!L2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2145,0)+IF(IncludeDeal4,Spreadsheet9.2!L3147,0)+IF(IncludeDeal5,Spreadsheet9.2!L4149,0)","v":2809123.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1143,0)+IF(IncludeDeal2,Spreadsheet9.2!M2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2145,0)+IF(IncludeDeal4,Spreadsheet9.2!M3147,0)+IF(IncludeDeal5,Spreadsheet9.2!M4149,0)","v":2732827},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1143,0)+IF(IncludeDeal2,Spreadsheet9.2!N2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2145,0)+IF(IncludeDeal4,Spreadsheet9.2!N3147,0)+IF(IncludeDeal5,Spreadsheet9.2!N4149,0)","v":1959250.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1143,0)+IF(IncludeDeal2,Spreadsheet9.2!O2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2145,0)+IF(IncludeDeal4,Spreadsheet9.2!O3147,0)+IF(IncludeDeal5,Spreadsheet9.2!O4149,0)","v":1639544.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1143,0)+IF(IncludeDeal2,Spreadsheet9.2!P2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2145,0)+IF(IncludeDeal4,Spreadsheet9.2!P3147,0)+IF(IncludeDeal5,Spreadsheet9.2!P4149,0)","v":525202.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1143,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2145,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3147,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4149,0)","v":60280.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1143,0)+IF(IncludeDeal2,Spreadsheet9.2!R2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2145,0)+IF(IncludeDeal4,Spreadsheet9.2!R3147,0)+IF(IncludeDeal5,Spreadsheet9.2!R4149,0)","v":-321220.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1143,0)+IF(IncludeDeal2,Spreadsheet9.2!S2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2145,0)+IF(IncludeDeal4,Spreadsheet9.2!S3147,0)+IF(IncludeDeal5,Spreadsheet9.2!S4149,0)","v":79587.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1143,0)+IF(IncludeDeal2,Spreadsheet9.2!T2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2145,0)+IF(IncludeDeal4,Spreadsheet9.2!T3147,0)+IF(IncludeDeal5,Spreadsheet9.2!T4149,0)","v":145621.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1143,0)+IF(IncludeDeal2,Spreadsheet9.2!U2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2145,0)+IF(IncludeDeal4,Spreadsheet9.2!U3147,0)+IF(IncludeDeal5,Spreadsheet9.2!U4149,0)","v":569042},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1143,0)+IF(IncludeDeal2,Spreadsheet9.2!V2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2145,0)+IF(IncludeDeal4,Spreadsheet9.2!V3147,0)+IF(IncludeDeal5,Spreadsheet9.2!V4149,0)","v":613899.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1143,0)+IF(IncludeDeal2,Spreadsheet9.2!W2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2145,0)+IF(IncludeDeal4,Spreadsheet9.2!W3147,0)+IF(IncludeDeal5,Spreadsheet9.2!W4149,0)","v":1197151.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1143,0)+IF(IncludeDeal2,Spreadsheet9.2!X2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2145,0)+IF(IncludeDeal4,Spreadsheet9.2!X3147,0)+IF(IncludeDeal5,Spreadsheet9.2!X4149,0)","v":995684.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1143,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2145,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3147,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4149,0)","v":1656998.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1143,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2145,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3147,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4149,0)","v":1975678.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4149,0)","v":1739162.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4149,0)","v":2876726.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4149,0)","v":1992745.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4149,0)","v":496324.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4149,0)","v":1377850.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4149,0)","v":1411310.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4149,0)","v":2009200.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4149,0)","v":1401258.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4149,0)","v":1234866.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4149,0)","v":812383.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4149,0)","v":880050.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4149,0)","v":1685156.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4149,0)","v":949625.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4149,0)","v":2127851.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4149,0)","v":1262436.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4149,0)","v":320637.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4149,0)","v":234154.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4149,0)","v":-280618.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4149,0)","v":-433035.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4149,0)","v":145671.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4149,0)","v":-26888.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4149,0)","v":-335591.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4149,0)","v":87587.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4149,0)","v":544440.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4149,0)","v":513227.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3147,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4149,0)","v":699900.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4149,0)","v":521014.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4149,0)","v":300547.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4149,0)","v":219777.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4149,0)","v":137499.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4149,0)","v":22169.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4149,0)","v":-4513.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4149,0)","v":-62418.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4149,0)","v":-133242.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4149,0)","v":-105227.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4149,0)","v":-154706.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4149,0)","v":-212529.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4149,0)","v":-137986.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4149,0)","v":-138144.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4149,0)","v":-138292},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2145,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3147,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4149,0)","v":-138361.4}]
[null,"Simulation 108",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1144,0)+IF(IncludeDeal2,Spreadsheet9.2!C2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2146,0)+IF(IncludeDeal4,Spreadsheet9.2!C3148,0)+IF(IncludeDeal5,Spreadsheet9.2!C4150,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1144,0)+IF(IncludeDeal2,Spreadsheet9.2!D2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2146,0)+IF(IncludeDeal4,Spreadsheet9.2!D3148,0)+IF(IncludeDeal5,Spreadsheet9.2!D4150,0)","v":91741.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1144,0)+IF(IncludeDeal2,Spreadsheet9.2!E2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2146,0)+IF(IncludeDeal4,Spreadsheet9.2!E3148,0)+IF(IncludeDeal5,Spreadsheet9.2!E4150,0)","v":346962.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1144,0)+IF(IncludeDeal2,Spreadsheet9.2!F2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2146,0)+IF(IncludeDeal4,Spreadsheet9.2!F3148,0)+IF(IncludeDeal5,Spreadsheet9.2!F4150,0)","v":334257.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1144,0)+IF(IncludeDeal2,Spreadsheet9.2!G2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2146,0)+IF(IncludeDeal4,Spreadsheet9.2!G3148,0)+IF(IncludeDeal5,Spreadsheet9.2!G4150,0)","v":265592},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1144,0)+IF(IncludeDeal2,Spreadsheet9.2!H2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2146,0)+IF(IncludeDeal4,Spreadsheet9.2!H3148,0)+IF(IncludeDeal5,Spreadsheet9.2!H4150,0)","v":43901.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1144,0)+IF(IncludeDeal2,Spreadsheet9.2!I2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2146,0)+IF(IncludeDeal4,Spreadsheet9.2!I3148,0)+IF(IncludeDeal5,Spreadsheet9.2!I4150,0)","v":-161729.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1144,0)+IF(IncludeDeal2,Spreadsheet9.2!J2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2146,0)+IF(IncludeDeal4,Spreadsheet9.2!J3148,0)+IF(IncludeDeal5,Spreadsheet9.2!J4150,0)","v":-147385.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1144,0)+IF(IncludeDeal2,Spreadsheet9.2!K2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2146,0)+IF(IncludeDeal4,Spreadsheet9.2!K3148,0)+IF(IncludeDeal5,Spreadsheet9.2!K4150,0)","v":964049.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1144,0)+IF(IncludeDeal2,Spreadsheet9.2!L2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2146,0)+IF(IncludeDeal4,Spreadsheet9.2!L3148,0)+IF(IncludeDeal5,Spreadsheet9.2!L4150,0)","v":1162106.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1144,0)+IF(IncludeDeal2,Spreadsheet9.2!M2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2146,0)+IF(IncludeDeal4,Spreadsheet9.2!M3148,0)+IF(IncludeDeal5,Spreadsheet9.2!M4150,0)","v":1330387.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1144,0)+IF(IncludeDeal2,Spreadsheet9.2!N2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2146,0)+IF(IncludeDeal4,Spreadsheet9.2!N3148,0)+IF(IncludeDeal5,Spreadsheet9.2!N4150,0)","v":881231.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1144,0)+IF(IncludeDeal2,Spreadsheet9.2!O2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2146,0)+IF(IncludeDeal4,Spreadsheet9.2!O3148,0)+IF(IncludeDeal5,Spreadsheet9.2!O4150,0)","v":279250.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1144,0)+IF(IncludeDeal2,Spreadsheet9.2!P2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2146,0)+IF(IncludeDeal4,Spreadsheet9.2!P3148,0)+IF(IncludeDeal5,Spreadsheet9.2!P4150,0)","v":-661989.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1144,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2146,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3148,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4150,0)","v":-1252161.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1144,0)+IF(IncludeDeal2,Spreadsheet9.2!R2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2146,0)+IF(IncludeDeal4,Spreadsheet9.2!R3148,0)+IF(IncludeDeal5,Spreadsheet9.2!R4150,0)","v":344892.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1144,0)+IF(IncludeDeal2,Spreadsheet9.2!S2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2146,0)+IF(IncludeDeal4,Spreadsheet9.2!S3148,0)+IF(IncludeDeal5,Spreadsheet9.2!S4150,0)","v":430226.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1144,0)+IF(IncludeDeal2,Spreadsheet9.2!T2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2146,0)+IF(IncludeDeal4,Spreadsheet9.2!T3148,0)+IF(IncludeDeal5,Spreadsheet9.2!T4150,0)","v":-797018.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1144,0)+IF(IncludeDeal2,Spreadsheet9.2!U2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2146,0)+IF(IncludeDeal4,Spreadsheet9.2!U3148,0)+IF(IncludeDeal5,Spreadsheet9.2!U4150,0)","v":-921341.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1144,0)+IF(IncludeDeal2,Spreadsheet9.2!V2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2146,0)+IF(IncludeDeal4,Spreadsheet9.2!V3148,0)+IF(IncludeDeal5,Spreadsheet9.2!V4150,0)","v":-1825848.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1144,0)+IF(IncludeDeal2,Spreadsheet9.2!W2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2146,0)+IF(IncludeDeal4,Spreadsheet9.2!W3148,0)+IF(IncludeDeal5,Spreadsheet9.2!W4150,0)","v":-1913514},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1144,0)+IF(IncludeDeal2,Spreadsheet9.2!X2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2146,0)+IF(IncludeDeal4,Spreadsheet9.2!X3148,0)+IF(IncludeDeal5,Spreadsheet9.2!X4150,0)","v":-1458433.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1144,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2146,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3148,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4150,0)","v":-1470304.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1144,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2146,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3148,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4150,0)","v":-1752773.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4150,0)","v":-2206519},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4150,0)","v":-2335928.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4150,0)","v":-2260094.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4150,0)","v":-1902652.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4150,0)","v":-1692341.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4150,0)","v":-1708295.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4150,0)","v":-1669111.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4150,0)","v":-799025.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4150,0)","v":-788770.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4150,0)","v":-205192.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4150,0)","v":-655071.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4150,0)","v":-67987.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4150,0)","v":256178.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4150,0)","v":242389.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4150,0)","v":172107.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4150,0)","v":-301588.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4150,0)","v":-154393.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4150,0)","v":-282858.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4150,0)","v":-118460.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4150,0)","v":-482175.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4150,0)","v":-261312.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4150,0)","v":-194362.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4150,0)","v":-2864.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4150,0)","v":-137755.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4150,0)","v":75977.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3148,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4150,0)","v":130712.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4150,0)","v":3276.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4150,0)","v":54091.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4150,0)","v":112640.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4150,0)","v":-19358.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4150,0)","v":-176077.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4150,0)","v":-149791.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4150,0)","v":-226262.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4150,0)","v":-316939.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4150,0)","v":-218238.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4150,0)","v":-276088.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4150,0)","v":-342254},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4150,0)","v":-188750.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4150,0)","v":-188956.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4150,0)","v":-189099},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2146,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3148,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4150,0)","v":-189171.8}]
[null,"Simulation 109",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1145,0)+IF(IncludeDeal2,Spreadsheet9.2!C2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2147,0)+IF(IncludeDeal4,Spreadsheet9.2!C3149,0)+IF(IncludeDeal5,Spreadsheet9.2!C4151,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1145,0)+IF(IncludeDeal2,Spreadsheet9.2!D2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2147,0)+IF(IncludeDeal4,Spreadsheet9.2!D3149,0)+IF(IncludeDeal5,Spreadsheet9.2!D4151,0)","v":-151674.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1145,0)+IF(IncludeDeal2,Spreadsheet9.2!E2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2147,0)+IF(IncludeDeal4,Spreadsheet9.2!E3149,0)+IF(IncludeDeal5,Spreadsheet9.2!E4151,0)","v":-592357.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1145,0)+IF(IncludeDeal2,Spreadsheet9.2!F2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2147,0)+IF(IncludeDeal4,Spreadsheet9.2!F3149,0)+IF(IncludeDeal5,Spreadsheet9.2!F4151,0)","v":-703089.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1145,0)+IF(IncludeDeal2,Spreadsheet9.2!G2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2147,0)+IF(IncludeDeal4,Spreadsheet9.2!G3149,0)+IF(IncludeDeal5,Spreadsheet9.2!G4151,0)","v":-1146176.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1145,0)+IF(IncludeDeal2,Spreadsheet9.2!H2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2147,0)+IF(IncludeDeal4,Spreadsheet9.2!H3149,0)+IF(IncludeDeal5,Spreadsheet9.2!H4151,0)","v":-951769.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1145,0)+IF(IncludeDeal2,Spreadsheet9.2!I2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2147,0)+IF(IncludeDeal4,Spreadsheet9.2!I3149,0)+IF(IncludeDeal5,Spreadsheet9.2!I4151,0)","v":-1495247.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1145,0)+IF(IncludeDeal2,Spreadsheet9.2!J2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2147,0)+IF(IncludeDeal4,Spreadsheet9.2!J3149,0)+IF(IncludeDeal5,Spreadsheet9.2!J4151,0)","v":-2058119.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1145,0)+IF(IncludeDeal2,Spreadsheet9.2!K2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2147,0)+IF(IncludeDeal4,Spreadsheet9.2!K3149,0)+IF(IncludeDeal5,Spreadsheet9.2!K4151,0)","v":-1980689},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1145,0)+IF(IncludeDeal2,Spreadsheet9.2!L2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2147,0)+IF(IncludeDeal4,Spreadsheet9.2!L3149,0)+IF(IncludeDeal5,Spreadsheet9.2!L4151,0)","v":-1835767.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1145,0)+IF(IncludeDeal2,Spreadsheet9.2!M2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2147,0)+IF(IncludeDeal4,Spreadsheet9.2!M3149,0)+IF(IncludeDeal5,Spreadsheet9.2!M4151,0)","v":-1803768.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1145,0)+IF(IncludeDeal2,Spreadsheet9.2!N2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2147,0)+IF(IncludeDeal4,Spreadsheet9.2!N3149,0)+IF(IncludeDeal5,Spreadsheet9.2!N4151,0)","v":-1119373.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1145,0)+IF(IncludeDeal2,Spreadsheet9.2!O2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2147,0)+IF(IncludeDeal4,Spreadsheet9.2!O3149,0)+IF(IncludeDeal5,Spreadsheet9.2!O4151,0)","v":-1739348.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1145,0)+IF(IncludeDeal2,Spreadsheet9.2!P2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2147,0)+IF(IncludeDeal4,Spreadsheet9.2!P3149,0)+IF(IncludeDeal5,Spreadsheet9.2!P4151,0)","v":-1649155.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1145,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2147,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3149,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4151,0)","v":-2045443.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1145,0)+IF(IncludeDeal2,Spreadsheet9.2!R2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2147,0)+IF(IncludeDeal4,Spreadsheet9.2!R3149,0)+IF(IncludeDeal5,Spreadsheet9.2!R4151,0)","v":-2285553.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1145,0)+IF(IncludeDeal2,Spreadsheet9.2!S2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2147,0)+IF(IncludeDeal4,Spreadsheet9.2!S3149,0)+IF(IncludeDeal5,Spreadsheet9.2!S4151,0)","v":-2586160.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1145,0)+IF(IncludeDeal2,Spreadsheet9.2!T2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2147,0)+IF(IncludeDeal4,Spreadsheet9.2!T3149,0)+IF(IncludeDeal5,Spreadsheet9.2!T4151,0)","v":-1829291.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1145,0)+IF(IncludeDeal2,Spreadsheet9.2!U2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2147,0)+IF(IncludeDeal4,Spreadsheet9.2!U3149,0)+IF(IncludeDeal5,Spreadsheet9.2!U4151,0)","v":-861091.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1145,0)+IF(IncludeDeal2,Spreadsheet9.2!V2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2147,0)+IF(IncludeDeal4,Spreadsheet9.2!V3149,0)+IF(IncludeDeal5,Spreadsheet9.2!V4151,0)","v":-1338990.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1145,0)+IF(IncludeDeal2,Spreadsheet9.2!W2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2147,0)+IF(IncludeDeal4,Spreadsheet9.2!W3149,0)+IF(IncludeDeal5,Spreadsheet9.2!W4151,0)","v":-1666268.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1145,0)+IF(IncludeDeal2,Spreadsheet9.2!X2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2147,0)+IF(IncludeDeal4,Spreadsheet9.2!X3149,0)+IF(IncludeDeal5,Spreadsheet9.2!X4151,0)","v":-2669481.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1145,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2147,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3149,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4151,0)","v":-2838854.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1145,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2147,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3149,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4151,0)","v":-2993626.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4151,0)","v":-3083959.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4151,0)","v":-2997312.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4151,0)","v":-2675293.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4151,0)","v":-2893425.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4151,0)","v":-2873371.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4151,0)","v":-2746789},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4151,0)","v":-2632590.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4151,0)","v":-1796540.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4151,0)","v":-1489924},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4151,0)","v":-1227244},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4151,0)","v":-557850.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4151,0)","v":-409468.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4151,0)","v":-71864.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4151,0)","v":118232},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4151,0)","v":973474.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4151,0)","v":606787.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4151,0)","v":905514.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4151,0)","v":1135928.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4151,0)","v":423504.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4151,0)","v":65858.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4151,0)","v":253414.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4151,0)","v":-262648.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4151,0)","v":-262780.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4151,0)","v":-261301.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4151,0)","v":-392040.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3149,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4151,0)","v":-211692.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4151,0)","v":-227185},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4151,0)","v":-309137.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4151,0)","v":-196129.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4151,0)","v":-271710.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4151,0)","v":-332066.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4151,0)","v":-210973.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4151,0)","v":-255282.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4151,0)","v":-322091.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4151,0)","v":-191398.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4151,0)","v":-234437.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4151,0)","v":-297463.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4151,0)","v":-166570.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4151,0)","v":-166759.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4151,0)","v":-166916.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2147,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3149,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4151,0)","v":-166994.70000000001}]
[null,"Simulation 110",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1146,0)+IF(IncludeDeal2,Spreadsheet9.2!C2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2148,0)+IF(IncludeDeal4,Spreadsheet9.2!C3150,0)+IF(IncludeDeal5,Spreadsheet9.2!C4152,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1146,0)+IF(IncludeDeal2,Spreadsheet9.2!D2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2148,0)+IF(IncludeDeal4,Spreadsheet9.2!D3150,0)+IF(IncludeDeal5,Spreadsheet9.2!D4152,0)","v":189560.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1146,0)+IF(IncludeDeal2,Spreadsheet9.2!E2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2148,0)+IF(IncludeDeal4,Spreadsheet9.2!E3150,0)+IF(IncludeDeal5,Spreadsheet9.2!E4152,0)","v":326525.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1146,0)+IF(IncludeDeal2,Spreadsheet9.2!F2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2148,0)+IF(IncludeDeal4,Spreadsheet9.2!F3150,0)+IF(IncludeDeal5,Spreadsheet9.2!F4152,0)","v":-678591.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1146,0)+IF(IncludeDeal2,Spreadsheet9.2!G2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2148,0)+IF(IncludeDeal4,Spreadsheet9.2!G3150,0)+IF(IncludeDeal5,Spreadsheet9.2!G4152,0)","v":-720231.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1146,0)+IF(IncludeDeal2,Spreadsheet9.2!H2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2148,0)+IF(IncludeDeal4,Spreadsheet9.2!H3150,0)+IF(IncludeDeal5,Spreadsheet9.2!H4152,0)","v":-1783058.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1146,0)+IF(IncludeDeal2,Spreadsheet9.2!I2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2148,0)+IF(IncludeDeal4,Spreadsheet9.2!I3150,0)+IF(IncludeDeal5,Spreadsheet9.2!I4152,0)","v":-1555657.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1146,0)+IF(IncludeDeal2,Spreadsheet9.2!J2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2148,0)+IF(IncludeDeal4,Spreadsheet9.2!J3150,0)+IF(IncludeDeal5,Spreadsheet9.2!J4152,0)","v":-1870364},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1146,0)+IF(IncludeDeal2,Spreadsheet9.2!K2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2148,0)+IF(IncludeDeal4,Spreadsheet9.2!K3150,0)+IF(IncludeDeal5,Spreadsheet9.2!K4152,0)","v":-2266956.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1146,0)+IF(IncludeDeal2,Spreadsheet9.2!L2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2148,0)+IF(IncludeDeal4,Spreadsheet9.2!L3150,0)+IF(IncludeDeal5,Spreadsheet9.2!L4152,0)","v":-2809651.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1146,0)+IF(IncludeDeal2,Spreadsheet9.2!M2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2148,0)+IF(IncludeDeal4,Spreadsheet9.2!M3150,0)+IF(IncludeDeal5,Spreadsheet9.2!M4152,0)","v":-2628169.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1146,0)+IF(IncludeDeal2,Spreadsheet9.2!N2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2148,0)+IF(IncludeDeal4,Spreadsheet9.2!N3150,0)+IF(IncludeDeal5,Spreadsheet9.2!N4152,0)","v":-2945262.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1146,0)+IF(IncludeDeal2,Spreadsheet9.2!O2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2148,0)+IF(IncludeDeal4,Spreadsheet9.2!O3150,0)+IF(IncludeDeal5,Spreadsheet9.2!O4152,0)","v":-2795573.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1146,0)+IF(IncludeDeal2,Spreadsheet9.2!P2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2148,0)+IF(IncludeDeal4,Spreadsheet9.2!P3150,0)+IF(IncludeDeal5,Spreadsheet9.2!P4152,0)","v":-2632562.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1146,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2148,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3150,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4152,0)","v":-2749621.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1146,0)+IF(IncludeDeal2,Spreadsheet9.2!R2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2148,0)+IF(IncludeDeal4,Spreadsheet9.2!R3150,0)+IF(IncludeDeal5,Spreadsheet9.2!R4152,0)","v":-2767512.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1146,0)+IF(IncludeDeal2,Spreadsheet9.2!S2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2148,0)+IF(IncludeDeal4,Spreadsheet9.2!S3150,0)+IF(IncludeDeal5,Spreadsheet9.2!S4152,0)","v":-2346911.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1146,0)+IF(IncludeDeal2,Spreadsheet9.2!T2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2148,0)+IF(IncludeDeal4,Spreadsheet9.2!T3150,0)+IF(IncludeDeal5,Spreadsheet9.2!T4152,0)","v":-2576597.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1146,0)+IF(IncludeDeal2,Spreadsheet9.2!U2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2148,0)+IF(IncludeDeal4,Spreadsheet9.2!U3150,0)+IF(IncludeDeal5,Spreadsheet9.2!U4152,0)","v":-2800561.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1146,0)+IF(IncludeDeal2,Spreadsheet9.2!V2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2148,0)+IF(IncludeDeal4,Spreadsheet9.2!V3150,0)+IF(IncludeDeal5,Spreadsheet9.2!V4152,0)","v":-2610174},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1146,0)+IF(IncludeDeal2,Spreadsheet9.2!W2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2148,0)+IF(IncludeDeal4,Spreadsheet9.2!W3150,0)+IF(IncludeDeal5,Spreadsheet9.2!W4152,0)","v":-2485614.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1146,0)+IF(IncludeDeal2,Spreadsheet9.2!X2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2148,0)+IF(IncludeDeal4,Spreadsheet9.2!X3150,0)+IF(IncludeDeal5,Spreadsheet9.2!X4152,0)","v":-2092416.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1146,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2148,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3150,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4152,0)","v":-2246141.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1146,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2148,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3150,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4152,0)","v":-2352632.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4152,0)","v":-2108078.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4152,0)","v":-2136689.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4152,0)","v":-2057891.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4152,0)","v":-1865587.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4152,0)","v":-1447486.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4152,0)","v":-1697711},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4152,0)","v":-1545022.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4152,0)","v":-1386842.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4152,0)","v":-1545745.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4152,0)","v":-1740164.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4152,0)","v":-1588486.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4152,0)","v":-1719505.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4152,0)","v":-1782652.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4152,0)","v":-1637856},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4152,0)","v":-1773148.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4152,0)","v":-1722583.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4152,0)","v":-1622641.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4152,0)","v":-1508538.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4152,0)","v":-1403186.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4152,0)","v":-1192664.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4152,0)","v":-1062889.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4152,0)","v":-916364.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4152,0)","v":-746962.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4152,0)","v":-601433.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4152,0)","v":-494020.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3150,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4152,0)","v":-268453.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4152,0)","v":-137775},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4152,0)","v":-12033.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4152,0)","v":104036.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4152,0)","v":36274.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4152,0)","v":-27515.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4152,0)","v":-38351.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4152,0)","v":-131929.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4152,0)","v":-196116.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4152,0)","v":-137247.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4152,0)","v":-218095.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4152,0)","v":-259174.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4152,0)","v":-137475.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4152,0)","v":-137589.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4152,0)","v":-137746.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2148,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3150,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4152,0)","v":-137862.1}]
[null,"Simulation 111",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1147,0)+IF(IncludeDeal2,Spreadsheet9.2!C2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2149,0)+IF(IncludeDeal4,Spreadsheet9.2!C3151,0)+IF(IncludeDeal5,Spreadsheet9.2!C4153,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1147,0)+IF(IncludeDeal2,Spreadsheet9.2!D2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2149,0)+IF(IncludeDeal4,Spreadsheet9.2!D3151,0)+IF(IncludeDeal5,Spreadsheet9.2!D4153,0)","v":120680.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1147,0)+IF(IncludeDeal2,Spreadsheet9.2!E2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2149,0)+IF(IncludeDeal4,Spreadsheet9.2!E3151,0)+IF(IncludeDeal5,Spreadsheet9.2!E4153,0)","v":-37178},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1147,0)+IF(IncludeDeal2,Spreadsheet9.2!F2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2149,0)+IF(IncludeDeal4,Spreadsheet9.2!F3151,0)+IF(IncludeDeal5,Spreadsheet9.2!F4153,0)","v":-502311.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1147,0)+IF(IncludeDeal2,Spreadsheet9.2!G2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2149,0)+IF(IncludeDeal4,Spreadsheet9.2!G3151,0)+IF(IncludeDeal5,Spreadsheet9.2!G4153,0)","v":-162010.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1147,0)+IF(IncludeDeal2,Spreadsheet9.2!H2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2149,0)+IF(IncludeDeal4,Spreadsheet9.2!H3151,0)+IF(IncludeDeal5,Spreadsheet9.2!H4153,0)","v":-147398.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1147,0)+IF(IncludeDeal2,Spreadsheet9.2!I2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2149,0)+IF(IncludeDeal4,Spreadsheet9.2!I3151,0)+IF(IncludeDeal5,Spreadsheet9.2!I4153,0)","v":-517467},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1147,0)+IF(IncludeDeal2,Spreadsheet9.2!J2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2149,0)+IF(IncludeDeal4,Spreadsheet9.2!J3151,0)+IF(IncludeDeal5,Spreadsheet9.2!J4153,0)","v":-1169480.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1147,0)+IF(IncludeDeal2,Spreadsheet9.2!K2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2149,0)+IF(IncludeDeal4,Spreadsheet9.2!K3151,0)+IF(IncludeDeal5,Spreadsheet9.2!K4153,0)","v":-665015},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1147,0)+IF(IncludeDeal2,Spreadsheet9.2!L2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2149,0)+IF(IncludeDeal4,Spreadsheet9.2!L3151,0)+IF(IncludeDeal5,Spreadsheet9.2!L4153,0)","v":-1433291.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1147,0)+IF(IncludeDeal2,Spreadsheet9.2!M2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2149,0)+IF(IncludeDeal4,Spreadsheet9.2!M3151,0)+IF(IncludeDeal5,Spreadsheet9.2!M4153,0)","v":-1702784.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1147,0)+IF(IncludeDeal2,Spreadsheet9.2!N2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2149,0)+IF(IncludeDeal4,Spreadsheet9.2!N3151,0)+IF(IncludeDeal5,Spreadsheet9.2!N4153,0)","v":-1441276.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1147,0)+IF(IncludeDeal2,Spreadsheet9.2!O2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2149,0)+IF(IncludeDeal4,Spreadsheet9.2!O3151,0)+IF(IncludeDeal5,Spreadsheet9.2!O4153,0)","v":-168401.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1147,0)+IF(IncludeDeal2,Spreadsheet9.2!P2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2149,0)+IF(IncludeDeal4,Spreadsheet9.2!P3151,0)+IF(IncludeDeal5,Spreadsheet9.2!P4153,0)","v":-442228.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1147,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2149,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3151,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4153,0)","v":291658.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1147,0)+IF(IncludeDeal2,Spreadsheet9.2!R2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2149,0)+IF(IncludeDeal4,Spreadsheet9.2!R3151,0)+IF(IncludeDeal5,Spreadsheet9.2!R4153,0)","v":-308927.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1147,0)+IF(IncludeDeal2,Spreadsheet9.2!S2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2149,0)+IF(IncludeDeal4,Spreadsheet9.2!S3151,0)+IF(IncludeDeal5,Spreadsheet9.2!S4153,0)","v":-399430.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1147,0)+IF(IncludeDeal2,Spreadsheet9.2!T2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2149,0)+IF(IncludeDeal4,Spreadsheet9.2!T3151,0)+IF(IncludeDeal5,Spreadsheet9.2!T4153,0)","v":378516},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1147,0)+IF(IncludeDeal2,Spreadsheet9.2!U2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2149,0)+IF(IncludeDeal4,Spreadsheet9.2!U3151,0)+IF(IncludeDeal5,Spreadsheet9.2!U4153,0)","v":-757727},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1147,0)+IF(IncludeDeal2,Spreadsheet9.2!V2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2149,0)+IF(IncludeDeal4,Spreadsheet9.2!V3151,0)+IF(IncludeDeal5,Spreadsheet9.2!V4153,0)","v":-1527041.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1147,0)+IF(IncludeDeal2,Spreadsheet9.2!W2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2149,0)+IF(IncludeDeal4,Spreadsheet9.2!W3151,0)+IF(IncludeDeal5,Spreadsheet9.2!W4153,0)","v":-1748971.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1147,0)+IF(IncludeDeal2,Spreadsheet9.2!X2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2149,0)+IF(IncludeDeal4,Spreadsheet9.2!X3151,0)+IF(IncludeDeal5,Spreadsheet9.2!X4153,0)","v":-1700386.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1147,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2149,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3151,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4153,0)","v":-984682.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1147,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2149,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3151,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4153,0)","v":-1840441},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4153,0)","v":-1882096.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4153,0)","v":-1297796.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4153,0)","v":-1326378.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4153,0)","v":-1810721.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4153,0)","v":-1361484.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4153,0)","v":-1411466.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4153,0)","v":-1364244.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4153,0)","v":-930939.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4153,0)","v":-1129197.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4153,0)","v":-987417.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4153,0)","v":-564694.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4153,0)","v":-794610},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4153,0)","v":-96947.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4153,0)","v":-267671.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4153,0)","v":-589023.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4153,0)","v":-1107619},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4153,0)","v":-915401},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4153,0)","v":-969918.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4153,0)","v":-1082061.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4153,0)","v":-697342.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4153,0)","v":-238543.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4153,0)","v":-98281.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4153,0)","v":137021.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4153,0)","v":118571.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4153,0)","v":-20322.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3151,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4153,0)","v":83069.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4153,0)","v":72392.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4153,0)","v":-61922.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4153,0)","v":-33134.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4153,0)","v":-134619.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4153,0)","v":-311501.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4153,0)","v":-216619.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4153,0)","v":-313319.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4153,0)","v":-409583.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4153,0)","v":-275453.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4153,0)","v":-345521.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4153,0)","v":-438200.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4153,0)","v":-260461.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4153,0)","v":-260676.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4153,0)","v":-260829},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2149,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3151,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4153,0)","v":-260889.3}]
[null,"Simulation 112",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1148,0)+IF(IncludeDeal2,Spreadsheet9.2!C2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2150,0)+IF(IncludeDeal4,Spreadsheet9.2!C3152,0)+IF(IncludeDeal5,Spreadsheet9.2!C4154,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1148,0)+IF(IncludeDeal2,Spreadsheet9.2!D2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2150,0)+IF(IncludeDeal4,Spreadsheet9.2!D3152,0)+IF(IncludeDeal5,Spreadsheet9.2!D4154,0)","v":-89893.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1148,0)+IF(IncludeDeal2,Spreadsheet9.2!E2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2150,0)+IF(IncludeDeal4,Spreadsheet9.2!E3152,0)+IF(IncludeDeal5,Spreadsheet9.2!E4154,0)","v":-785230.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1148,0)+IF(IncludeDeal2,Spreadsheet9.2!F2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2150,0)+IF(IncludeDeal4,Spreadsheet9.2!F3152,0)+IF(IncludeDeal5,Spreadsheet9.2!F4154,0)","v":-1934793.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1148,0)+IF(IncludeDeal2,Spreadsheet9.2!G2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2150,0)+IF(IncludeDeal4,Spreadsheet9.2!G3152,0)+IF(IncludeDeal5,Spreadsheet9.2!G4154,0)","v":-2619084.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1148,0)+IF(IncludeDeal2,Spreadsheet9.2!H2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2150,0)+IF(IncludeDeal4,Spreadsheet9.2!H3152,0)+IF(IncludeDeal5,Spreadsheet9.2!H4154,0)","v":-2806805.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1148,0)+IF(IncludeDeal2,Spreadsheet9.2!I2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2150,0)+IF(IncludeDeal4,Spreadsheet9.2!I3152,0)+IF(IncludeDeal5,Spreadsheet9.2!I4154,0)","v":-3086393.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1148,0)+IF(IncludeDeal2,Spreadsheet9.2!J2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2150,0)+IF(IncludeDeal4,Spreadsheet9.2!J3152,0)+IF(IncludeDeal5,Spreadsheet9.2!J4154,0)","v":-2843534.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1148,0)+IF(IncludeDeal2,Spreadsheet9.2!K2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2150,0)+IF(IncludeDeal4,Spreadsheet9.2!K3152,0)+IF(IncludeDeal5,Spreadsheet9.2!K4154,0)","v":-2037286.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1148,0)+IF(IncludeDeal2,Spreadsheet9.2!L2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2150,0)+IF(IncludeDeal4,Spreadsheet9.2!L3152,0)+IF(IncludeDeal5,Spreadsheet9.2!L4154,0)","v":-2195260.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1148,0)+IF(IncludeDeal2,Spreadsheet9.2!M2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2150,0)+IF(IncludeDeal4,Spreadsheet9.2!M3152,0)+IF(IncludeDeal5,Spreadsheet9.2!M4154,0)","v":-1677765.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1148,0)+IF(IncludeDeal2,Spreadsheet9.2!N2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2150,0)+IF(IncludeDeal4,Spreadsheet9.2!N3152,0)+IF(IncludeDeal5,Spreadsheet9.2!N4154,0)","v":-1778914.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1148,0)+IF(IncludeDeal2,Spreadsheet9.2!O2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2150,0)+IF(IncludeDeal4,Spreadsheet9.2!O3152,0)+IF(IncludeDeal5,Spreadsheet9.2!O4154,0)","v":-1508864.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1148,0)+IF(IncludeDeal2,Spreadsheet9.2!P2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2150,0)+IF(IncludeDeal4,Spreadsheet9.2!P3152,0)+IF(IncludeDeal5,Spreadsheet9.2!P4154,0)","v":-1196088.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1148,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2150,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3152,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4154,0)","v":-747941.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1148,0)+IF(IncludeDeal2,Spreadsheet9.2!R2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2150,0)+IF(IncludeDeal4,Spreadsheet9.2!R3152,0)+IF(IncludeDeal5,Spreadsheet9.2!R4154,0)","v":-1291200.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1148,0)+IF(IncludeDeal2,Spreadsheet9.2!S2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2150,0)+IF(IncludeDeal4,Spreadsheet9.2!S3152,0)+IF(IncludeDeal5,Spreadsheet9.2!S4154,0)","v":-1469964.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1148,0)+IF(IncludeDeal2,Spreadsheet9.2!T2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2150,0)+IF(IncludeDeal4,Spreadsheet9.2!T3152,0)+IF(IncludeDeal5,Spreadsheet9.2!T4154,0)","v":-1432834.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1148,0)+IF(IncludeDeal2,Spreadsheet9.2!U2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2150,0)+IF(IncludeDeal4,Spreadsheet9.2!U3152,0)+IF(IncludeDeal5,Spreadsheet9.2!U4154,0)","v":-1464678.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1148,0)+IF(IncludeDeal2,Spreadsheet9.2!V2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2150,0)+IF(IncludeDeal4,Spreadsheet9.2!V3152,0)+IF(IncludeDeal5,Spreadsheet9.2!V4154,0)","v":-1805620.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1148,0)+IF(IncludeDeal2,Spreadsheet9.2!W2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2150,0)+IF(IncludeDeal4,Spreadsheet9.2!W3152,0)+IF(IncludeDeal5,Spreadsheet9.2!W4154,0)","v":-1529881.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1148,0)+IF(IncludeDeal2,Spreadsheet9.2!X2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2150,0)+IF(IncludeDeal4,Spreadsheet9.2!X3152,0)+IF(IncludeDeal5,Spreadsheet9.2!X4154,0)","v":-972662.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1148,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2150,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3152,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4154,0)","v":-416948.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1148,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2150,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3152,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4154,0)","v":188321},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4154,0)","v":-577482.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4154,0)","v":-31600.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4154,0)","v":-1018772.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4154,0)","v":-1865341.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4154,0)","v":-1446405.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4154,0)","v":-1939752.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4154,0)","v":-1833716.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4154,0)","v":-1144520.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4154,0)","v":-811272},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4154,0)","v":-666981},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4154,0)","v":-780097.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4154,0)","v":-1011238.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4154,0)","v":-1116393.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4154,0)","v":-1240344.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4154,0)","v":-1106483.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4154,0)","v":-457859.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4154,0)","v":-260120.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4154,0)","v":173511.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4154,0)","v":177716.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4154,0)","v":-192395.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4154,0)","v":-468501.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4154,0)","v":-319913.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4154,0)","v":-182567.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4154,0)","v":-239027.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4154,0)","v":62830.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3152,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4154,0)","v":-9479.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4154,0)","v":-56581.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4154,0)","v":-118415.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4154,0)","v":-33744.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4154,0)","v":-154322},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4154,0)","v":-272721.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4154,0)","v":-221299.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4154,0)","v":-247696.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4154,0)","v":-314594},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4154,0)","v":-248245.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4154,0)","v":-258412.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4154,0)","v":-295403.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4154,0)","v":-160989.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4154,0)","v":-161206.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4154,0)","v":-161334.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2150,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3152,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4154,0)","v":-161378.20000000001}]
[null,"Simulation 113",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1149,0)+IF(IncludeDeal2,Spreadsheet9.2!C2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2151,0)+IF(IncludeDeal4,Spreadsheet9.2!C3153,0)+IF(IncludeDeal5,Spreadsheet9.2!C4155,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1149,0)+IF(IncludeDeal2,Spreadsheet9.2!D2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2151,0)+IF(IncludeDeal4,Spreadsheet9.2!D3153,0)+IF(IncludeDeal5,Spreadsheet9.2!D4155,0)","v":24469.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1149,0)+IF(IncludeDeal2,Spreadsheet9.2!E2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2151,0)+IF(IncludeDeal4,Spreadsheet9.2!E3153,0)+IF(IncludeDeal5,Spreadsheet9.2!E4155,0)","v":904205.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1149,0)+IF(IncludeDeal2,Spreadsheet9.2!F2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2151,0)+IF(IncludeDeal4,Spreadsheet9.2!F3153,0)+IF(IncludeDeal5,Spreadsheet9.2!F4155,0)","v":620912.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1149,0)+IF(IncludeDeal2,Spreadsheet9.2!G2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2151,0)+IF(IncludeDeal4,Spreadsheet9.2!G3153,0)+IF(IncludeDeal5,Spreadsheet9.2!G4155,0)","v":164306},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1149,0)+IF(IncludeDeal2,Spreadsheet9.2!H2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2151,0)+IF(IncludeDeal4,Spreadsheet9.2!H3153,0)+IF(IncludeDeal5,Spreadsheet9.2!H4155,0)","v":471473.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1149,0)+IF(IncludeDeal2,Spreadsheet9.2!I2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2151,0)+IF(IncludeDeal4,Spreadsheet9.2!I3153,0)+IF(IncludeDeal5,Spreadsheet9.2!I4155,0)","v":-557921.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1149,0)+IF(IncludeDeal2,Spreadsheet9.2!J2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2151,0)+IF(IncludeDeal4,Spreadsheet9.2!J3153,0)+IF(IncludeDeal5,Spreadsheet9.2!J4155,0)","v":-225084.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1149,0)+IF(IncludeDeal2,Spreadsheet9.2!K2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2151,0)+IF(IncludeDeal4,Spreadsheet9.2!K3153,0)+IF(IncludeDeal5,Spreadsheet9.2!K4155,0)","v":431980.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1149,0)+IF(IncludeDeal2,Spreadsheet9.2!L2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2151,0)+IF(IncludeDeal4,Spreadsheet9.2!L3153,0)+IF(IncludeDeal5,Spreadsheet9.2!L4155,0)","v":291488},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1149,0)+IF(IncludeDeal2,Spreadsheet9.2!M2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2151,0)+IF(IncludeDeal4,Spreadsheet9.2!M3153,0)+IF(IncludeDeal5,Spreadsheet9.2!M4155,0)","v":617321.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1149,0)+IF(IncludeDeal2,Spreadsheet9.2!N2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2151,0)+IF(IncludeDeal4,Spreadsheet9.2!N3153,0)+IF(IncludeDeal5,Spreadsheet9.2!N4155,0)","v":352630.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1149,0)+IF(IncludeDeal2,Spreadsheet9.2!O2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2151,0)+IF(IncludeDeal4,Spreadsheet9.2!O3153,0)+IF(IncludeDeal5,Spreadsheet9.2!O4155,0)","v":944729.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1149,0)+IF(IncludeDeal2,Spreadsheet9.2!P2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2151,0)+IF(IncludeDeal4,Spreadsheet9.2!P3153,0)+IF(IncludeDeal5,Spreadsheet9.2!P4155,0)","v":2708865.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1149,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2151,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3153,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4155,0)","v":1870852.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1149,0)+IF(IncludeDeal2,Spreadsheet9.2!R2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2151,0)+IF(IncludeDeal4,Spreadsheet9.2!R3153,0)+IF(IncludeDeal5,Spreadsheet9.2!R4155,0)","v":1244161.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1149,0)+IF(IncludeDeal2,Spreadsheet9.2!S2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2151,0)+IF(IncludeDeal4,Spreadsheet9.2!S3153,0)+IF(IncludeDeal5,Spreadsheet9.2!S4155,0)","v":1049955.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1149,0)+IF(IncludeDeal2,Spreadsheet9.2!T2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2151,0)+IF(IncludeDeal4,Spreadsheet9.2!T3153,0)+IF(IncludeDeal5,Spreadsheet9.2!T4155,0)","v":226054.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1149,0)+IF(IncludeDeal2,Spreadsheet9.2!U2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2151,0)+IF(IncludeDeal4,Spreadsheet9.2!U3153,0)+IF(IncludeDeal5,Spreadsheet9.2!U4155,0)","v":525222.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1149,0)+IF(IncludeDeal2,Spreadsheet9.2!V2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2151,0)+IF(IncludeDeal4,Spreadsheet9.2!V3153,0)+IF(IncludeDeal5,Spreadsheet9.2!V4155,0)","v":2101188.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1149,0)+IF(IncludeDeal2,Spreadsheet9.2!W2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2151,0)+IF(IncludeDeal4,Spreadsheet9.2!W3153,0)+IF(IncludeDeal5,Spreadsheet9.2!W4155,0)","v":2060897.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1149,0)+IF(IncludeDeal2,Spreadsheet9.2!X2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2151,0)+IF(IncludeDeal4,Spreadsheet9.2!X3153,0)+IF(IncludeDeal5,Spreadsheet9.2!X4155,0)","v":2337409.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1149,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2151,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3153,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4155,0)","v":2140443.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1149,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2151,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3153,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4155,0)","v":1455312.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4155,0)","v":344677.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4155,0)","v":1028977.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4155,0)","v":373618.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4155,0)","v":-202681.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4155,0)","v":-1020896.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4155,0)","v":-894709.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4155,0)","v":-1446848.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4155,0)","v":-1218671.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4155,0)","v":-1631009.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4155,0)","v":-1216021},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4155,0)","v":-1062830.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4155,0)","v":-1398079.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4155,0)","v":-1425993.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4155,0)","v":-1338725.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4155,0)","v":-1562736.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4155,0)","v":-1637521.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4155,0)","v":-1411766.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4155,0)","v":-1238201.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4155,0)","v":-1136211.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4155,0)","v":-952309.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4155,0)","v":-812938.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4155,0)","v":-794775.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4155,0)","v":-532447.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4155,0)","v":-435217.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4155,0)","v":-322609.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3153,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4155,0)","v":-200688.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4155,0)","v":-56306.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4155,0)","v":53314.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4155,0)","v":213277.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4155,0)","v":86706.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4155,0)","v":-37285.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4155,0)","v":-44873.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4155,0)","v":-104597.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4155,0)","v":-164078.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4155,0)","v":-139011.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4155,0)","v":-156607.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4155,0)","v":-203747.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4155,0)","v":-126063.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4155,0)","v":-126227.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4155,0)","v":-126355.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2151,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3153,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4155,0)","v":-126418.4}]
[null,"Simulation 114",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1150,0)+IF(IncludeDeal2,Spreadsheet9.2!C2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2152,0)+IF(IncludeDeal4,Spreadsheet9.2!C3154,0)+IF(IncludeDeal5,Spreadsheet9.2!C4156,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1150,0)+IF(IncludeDeal2,Spreadsheet9.2!D2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2152,0)+IF(IncludeDeal4,Spreadsheet9.2!D3154,0)+IF(IncludeDeal5,Spreadsheet9.2!D4156,0)","v":237103},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1150,0)+IF(IncludeDeal2,Spreadsheet9.2!E2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2152,0)+IF(IncludeDeal4,Spreadsheet9.2!E3154,0)+IF(IncludeDeal5,Spreadsheet9.2!E4156,0)","v":803943.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1150,0)+IF(IncludeDeal2,Spreadsheet9.2!F2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2152,0)+IF(IncludeDeal4,Spreadsheet9.2!F3154,0)+IF(IncludeDeal5,Spreadsheet9.2!F4156,0)","v":658852.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1150,0)+IF(IncludeDeal2,Spreadsheet9.2!G2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2152,0)+IF(IncludeDeal4,Spreadsheet9.2!G3154,0)+IF(IncludeDeal5,Spreadsheet9.2!G4156,0)","v":1049374},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1150,0)+IF(IncludeDeal2,Spreadsheet9.2!H2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2152,0)+IF(IncludeDeal4,Spreadsheet9.2!H3154,0)+IF(IncludeDeal5,Spreadsheet9.2!H4156,0)","v":1775717.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1150,0)+IF(IncludeDeal2,Spreadsheet9.2!I2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2152,0)+IF(IncludeDeal4,Spreadsheet9.2!I3154,0)+IF(IncludeDeal5,Spreadsheet9.2!I4156,0)","v":588071.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1150,0)+IF(IncludeDeal2,Spreadsheet9.2!J2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2152,0)+IF(IncludeDeal4,Spreadsheet9.2!J3154,0)+IF(IncludeDeal5,Spreadsheet9.2!J4156,0)","v":357260.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1150,0)+IF(IncludeDeal2,Spreadsheet9.2!K2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2152,0)+IF(IncludeDeal4,Spreadsheet9.2!K3154,0)+IF(IncludeDeal5,Spreadsheet9.2!K4156,0)","v":-331789.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1150,0)+IF(IncludeDeal2,Spreadsheet9.2!L2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2152,0)+IF(IncludeDeal4,Spreadsheet9.2!L3154,0)+IF(IncludeDeal5,Spreadsheet9.2!L4156,0)","v":590477.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1150,0)+IF(IncludeDeal2,Spreadsheet9.2!M2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2152,0)+IF(IncludeDeal4,Spreadsheet9.2!M3154,0)+IF(IncludeDeal5,Spreadsheet9.2!M4156,0)","v":733042.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1150,0)+IF(IncludeDeal2,Spreadsheet9.2!N2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2152,0)+IF(IncludeDeal4,Spreadsheet9.2!N3154,0)+IF(IncludeDeal5,Spreadsheet9.2!N4156,0)","v":184482.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1150,0)+IF(IncludeDeal2,Spreadsheet9.2!O2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2152,0)+IF(IncludeDeal4,Spreadsheet9.2!O3154,0)+IF(IncludeDeal5,Spreadsheet9.2!O4156,0)","v":-624171.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1150,0)+IF(IncludeDeal2,Spreadsheet9.2!P2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2152,0)+IF(IncludeDeal4,Spreadsheet9.2!P3154,0)+IF(IncludeDeal5,Spreadsheet9.2!P4156,0)","v":-830075.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1150,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2152,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3154,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4156,0)","v":-1283443.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1150,0)+IF(IncludeDeal2,Spreadsheet9.2!R2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2152,0)+IF(IncludeDeal4,Spreadsheet9.2!R3154,0)+IF(IncludeDeal5,Spreadsheet9.2!R4156,0)","v":-1504866.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1150,0)+IF(IncludeDeal2,Spreadsheet9.2!S2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2152,0)+IF(IncludeDeal4,Spreadsheet9.2!S3154,0)+IF(IncludeDeal5,Spreadsheet9.2!S4156,0)","v":-712319.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1150,0)+IF(IncludeDeal2,Spreadsheet9.2!T2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2152,0)+IF(IncludeDeal4,Spreadsheet9.2!T3154,0)+IF(IncludeDeal5,Spreadsheet9.2!T4156,0)","v":-1302309.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1150,0)+IF(IncludeDeal2,Spreadsheet9.2!U2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2152,0)+IF(IncludeDeal4,Spreadsheet9.2!U3154,0)+IF(IncludeDeal5,Spreadsheet9.2!U4156,0)","v":-355976.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1150,0)+IF(IncludeDeal2,Spreadsheet9.2!V2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2152,0)+IF(IncludeDeal4,Spreadsheet9.2!V3154,0)+IF(IncludeDeal5,Spreadsheet9.2!V4156,0)","v":711300.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1150,0)+IF(IncludeDeal2,Spreadsheet9.2!W2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2152,0)+IF(IncludeDeal4,Spreadsheet9.2!W3154,0)+IF(IncludeDeal5,Spreadsheet9.2!W4156,0)","v":-7130},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1150,0)+IF(IncludeDeal2,Spreadsheet9.2!X2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2152,0)+IF(IncludeDeal4,Spreadsheet9.2!X3154,0)+IF(IncludeDeal5,Spreadsheet9.2!X4156,0)","v":575515.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1150,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2152,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3154,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4156,0)","v":729526},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1150,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2152,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3154,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4156,0)","v":639601.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4156,0)","v":317535.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4156,0)","v":368852.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4156,0)","v":-388443.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4156,0)","v":301365.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4156,0)","v":1581953.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4156,0)","v":1060275.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4156,0)","v":519772.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4156,0)","v":1023754.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4156,0)","v":690205.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4156,0)","v":-148518.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4156,0)","v":-263816},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4156,0)","v":-603951.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4156,0)","v":-176539.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4156,0)","v":148845.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4156,0)","v":57172.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4156,0)","v":455596.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4156,0)","v":490943.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4156,0)","v":-2852.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4156,0)","v":403248.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4156,0)","v":-130606.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4156,0)","v":-283796.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4156,0)","v":-408022.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4156,0)","v":-168132.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4156,0)","v":-161764.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4156,0)","v":-262335.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3154,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4156,0)","v":-135012.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4156,0)","v":-206200.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4156,0)","v":-308804.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4156,0)","v":-171517.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4156,0)","v":-217438.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4156,0)","v":-333824.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4156,0)","v":-229295.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4156,0)","v":-294949.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4156,0)","v":-371384.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4156,0)","v":-268393.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4156,0)","v":-304350},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4156,0)","v":-353380.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4156,0)","v":-195510.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4156,0)","v":-195721.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4156,0)","v":-195878},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2152,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3154,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4156,0)","v":-195946.4}]
[null,"Simulation 115",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1151,0)+IF(IncludeDeal2,Spreadsheet9.2!C2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2153,0)+IF(IncludeDeal4,Spreadsheet9.2!C3155,0)+IF(IncludeDeal5,Spreadsheet9.2!C4157,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1151,0)+IF(IncludeDeal2,Spreadsheet9.2!D2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2153,0)+IF(IncludeDeal4,Spreadsheet9.2!D3155,0)+IF(IncludeDeal5,Spreadsheet9.2!D4157,0)","v":-161488.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1151,0)+IF(IncludeDeal2,Spreadsheet9.2!E2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2153,0)+IF(IncludeDeal4,Spreadsheet9.2!E3155,0)+IF(IncludeDeal5,Spreadsheet9.2!E4157,0)","v":-605308},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1151,0)+IF(IncludeDeal2,Spreadsheet9.2!F2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2153,0)+IF(IncludeDeal4,Spreadsheet9.2!F3155,0)+IF(IncludeDeal5,Spreadsheet9.2!F4157,0)","v":178326.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1151,0)+IF(IncludeDeal2,Spreadsheet9.2!G2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2153,0)+IF(IncludeDeal4,Spreadsheet9.2!G3155,0)+IF(IncludeDeal5,Spreadsheet9.2!G4157,0)","v":1064216.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1151,0)+IF(IncludeDeal2,Spreadsheet9.2!H2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2153,0)+IF(IncludeDeal4,Spreadsheet9.2!H3155,0)+IF(IncludeDeal5,Spreadsheet9.2!H4157,0)","v":1050392.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1151,0)+IF(IncludeDeal2,Spreadsheet9.2!I2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2153,0)+IF(IncludeDeal4,Spreadsheet9.2!I3155,0)+IF(IncludeDeal5,Spreadsheet9.2!I4157,0)","v":893355.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1151,0)+IF(IncludeDeal2,Spreadsheet9.2!J2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2153,0)+IF(IncludeDeal4,Spreadsheet9.2!J3155,0)+IF(IncludeDeal5,Spreadsheet9.2!J4157,0)","v":973657.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1151,0)+IF(IncludeDeal2,Spreadsheet9.2!K2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2153,0)+IF(IncludeDeal4,Spreadsheet9.2!K3155,0)+IF(IncludeDeal5,Spreadsheet9.2!K4157,0)","v":2180444.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1151,0)+IF(IncludeDeal2,Spreadsheet9.2!L2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2153,0)+IF(IncludeDeal4,Spreadsheet9.2!L3155,0)+IF(IncludeDeal5,Spreadsheet9.2!L4157,0)","v":1235507},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1151,0)+IF(IncludeDeal2,Spreadsheet9.2!M2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2153,0)+IF(IncludeDeal4,Spreadsheet9.2!M3155,0)+IF(IncludeDeal5,Spreadsheet9.2!M4157,0)","v":502220.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1151,0)+IF(IncludeDeal2,Spreadsheet9.2!N2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2153,0)+IF(IncludeDeal4,Spreadsheet9.2!N3155,0)+IF(IncludeDeal5,Spreadsheet9.2!N4157,0)","v":695258},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1151,0)+IF(IncludeDeal2,Spreadsheet9.2!O2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2153,0)+IF(IncludeDeal4,Spreadsheet9.2!O3155,0)+IF(IncludeDeal5,Spreadsheet9.2!O4157,0)","v":466949.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1151,0)+IF(IncludeDeal2,Spreadsheet9.2!P2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2153,0)+IF(IncludeDeal4,Spreadsheet9.2!P3155,0)+IF(IncludeDeal5,Spreadsheet9.2!P4157,0)","v":-21604.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1151,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2153,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3155,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4157,0)","v":-180205.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1151,0)+IF(IncludeDeal2,Spreadsheet9.2!R2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2153,0)+IF(IncludeDeal4,Spreadsheet9.2!R3155,0)+IF(IncludeDeal5,Spreadsheet9.2!R4157,0)","v":-591484.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1151,0)+IF(IncludeDeal2,Spreadsheet9.2!S2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2153,0)+IF(IncludeDeal4,Spreadsheet9.2!S3155,0)+IF(IncludeDeal5,Spreadsheet9.2!S4157,0)","v":-1077138.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1151,0)+IF(IncludeDeal2,Spreadsheet9.2!T2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2153,0)+IF(IncludeDeal4,Spreadsheet9.2!T3155,0)+IF(IncludeDeal5,Spreadsheet9.2!T4157,0)","v":-1788976.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1151,0)+IF(IncludeDeal2,Spreadsheet9.2!U2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2153,0)+IF(IncludeDeal4,Spreadsheet9.2!U3155,0)+IF(IncludeDeal5,Spreadsheet9.2!U4157,0)","v":-1668283.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1151,0)+IF(IncludeDeal2,Spreadsheet9.2!V2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2153,0)+IF(IncludeDeal4,Spreadsheet9.2!V3155,0)+IF(IncludeDeal5,Spreadsheet9.2!V4157,0)","v":-936063.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1151,0)+IF(IncludeDeal2,Spreadsheet9.2!W2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2153,0)+IF(IncludeDeal4,Spreadsheet9.2!W3155,0)+IF(IncludeDeal5,Spreadsheet9.2!W4157,0)","v":-1439478.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1151,0)+IF(IncludeDeal2,Spreadsheet9.2!X2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2153,0)+IF(IncludeDeal4,Spreadsheet9.2!X3155,0)+IF(IncludeDeal5,Spreadsheet9.2!X4157,0)","v":-1167161.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1151,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2153,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3155,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4157,0)","v":-970070},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1151,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2153,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3155,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4157,0)","v":-870483.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4157,0)","v":-1017866.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4157,0)","v":-971506.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4157,0)","v":-1284642.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4157,0)","v":-1074350.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4157,0)","v":-1279605.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4157,0)","v":-1145182.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4157,0)","v":-1383025.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4157,0)","v":-1365457.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4157,0)","v":-1623796},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4157,0)","v":-1762235.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4157,0)","v":-1745532},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4157,0)","v":-2122876.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4157,0)","v":-2075756.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4157,0)","v":-2044609.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4157,0)","v":-2172697.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4157,0)","v":-2074014.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4157,0)","v":-1858605.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4157,0)","v":-1741531.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4157,0)","v":-1649341.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4157,0)","v":-1504541.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4157,0)","v":-1373609.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4157,0)","v":-1280762.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4157,0)","v":-1121779.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4157,0)","v":-998840.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4157,0)","v":-871448.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3155,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4157,0)","v":-672014.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4157,0)","v":-550982.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4157,0)","v":-432863.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4157,0)","v":-252990.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4157,0)","v":-224182.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4157,0)","v":-237475.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4157,0)","v":-156637.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4157,0)","v":-192746.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4157,0)","v":-234628.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4157,0)","v":-165041.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4157,0)","v":-222573.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4157,0)","v":-270070.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4157,0)","v":-125642.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4157,0)","v":-125783},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4157,0)","v":-125916},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2153,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3155,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4157,0)","v":-125995.9}]
[null,"Simulation 116",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1152,0)+IF(IncludeDeal2,Spreadsheet9.2!C2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2154,0)+IF(IncludeDeal4,Spreadsheet9.2!C3156,0)+IF(IncludeDeal5,Spreadsheet9.2!C4158,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1152,0)+IF(IncludeDeal2,Spreadsheet9.2!D2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2154,0)+IF(IncludeDeal4,Spreadsheet9.2!D3156,0)+IF(IncludeDeal5,Spreadsheet9.2!D4158,0)","v":120217.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1152,0)+IF(IncludeDeal2,Spreadsheet9.2!E2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2154,0)+IF(IncludeDeal4,Spreadsheet9.2!E3156,0)+IF(IncludeDeal5,Spreadsheet9.2!E4158,0)","v":-103992.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1152,0)+IF(IncludeDeal2,Spreadsheet9.2!F2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2154,0)+IF(IncludeDeal4,Spreadsheet9.2!F3156,0)+IF(IncludeDeal5,Spreadsheet9.2!F4158,0)","v":-126036.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1152,0)+IF(IncludeDeal2,Spreadsheet9.2!G2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2154,0)+IF(IncludeDeal4,Spreadsheet9.2!G3156,0)+IF(IncludeDeal5,Spreadsheet9.2!G4158,0)","v":-377259.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1152,0)+IF(IncludeDeal2,Spreadsheet9.2!H2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2154,0)+IF(IncludeDeal4,Spreadsheet9.2!H3156,0)+IF(IncludeDeal5,Spreadsheet9.2!H4158,0)","v":-735805.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1152,0)+IF(IncludeDeal2,Spreadsheet9.2!I2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2154,0)+IF(IncludeDeal4,Spreadsheet9.2!I3156,0)+IF(IncludeDeal5,Spreadsheet9.2!I4158,0)","v":-1265664.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1152,0)+IF(IncludeDeal2,Spreadsheet9.2!J2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2154,0)+IF(IncludeDeal4,Spreadsheet9.2!J3156,0)+IF(IncludeDeal5,Spreadsheet9.2!J4158,0)","v":-450096.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1152,0)+IF(IncludeDeal2,Spreadsheet9.2!K2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2154,0)+IF(IncludeDeal4,Spreadsheet9.2!K3156,0)+IF(IncludeDeal5,Spreadsheet9.2!K4158,0)","v":869880.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1152,0)+IF(IncludeDeal2,Spreadsheet9.2!L2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2154,0)+IF(IncludeDeal4,Spreadsheet9.2!L3156,0)+IF(IncludeDeal5,Spreadsheet9.2!L4158,0)","v":511689.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1152,0)+IF(IncludeDeal2,Spreadsheet9.2!M2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2154,0)+IF(IncludeDeal4,Spreadsheet9.2!M3156,0)+IF(IncludeDeal5,Spreadsheet9.2!M4158,0)","v":105057.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1152,0)+IF(IncludeDeal2,Spreadsheet9.2!N2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2154,0)+IF(IncludeDeal4,Spreadsheet9.2!N3156,0)+IF(IncludeDeal5,Spreadsheet9.2!N4158,0)","v":-1134111.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1152,0)+IF(IncludeDeal2,Spreadsheet9.2!O2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2154,0)+IF(IncludeDeal4,Spreadsheet9.2!O3156,0)+IF(IncludeDeal5,Spreadsheet9.2!O4158,0)","v":-716967.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1152,0)+IF(IncludeDeal2,Spreadsheet9.2!P2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2154,0)+IF(IncludeDeal4,Spreadsheet9.2!P3156,0)+IF(IncludeDeal5,Spreadsheet9.2!P4158,0)","v":-546567.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1152,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2154,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3156,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4158,0)","v":-645225},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1152,0)+IF(IncludeDeal2,Spreadsheet9.2!R2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2154,0)+IF(IncludeDeal4,Spreadsheet9.2!R3156,0)+IF(IncludeDeal5,Spreadsheet9.2!R4158,0)","v":147593.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1152,0)+IF(IncludeDeal2,Spreadsheet9.2!S2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2154,0)+IF(IncludeDeal4,Spreadsheet9.2!S3156,0)+IF(IncludeDeal5,Spreadsheet9.2!S4158,0)","v":450673.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1152,0)+IF(IncludeDeal2,Spreadsheet9.2!T2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2154,0)+IF(IncludeDeal4,Spreadsheet9.2!T3156,0)+IF(IncludeDeal5,Spreadsheet9.2!T4158,0)","v":-1457015.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1152,0)+IF(IncludeDeal2,Spreadsheet9.2!U2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2154,0)+IF(IncludeDeal4,Spreadsheet9.2!U3156,0)+IF(IncludeDeal5,Spreadsheet9.2!U4158,0)","v":-1993841.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1152,0)+IF(IncludeDeal2,Spreadsheet9.2!V2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2154,0)+IF(IncludeDeal4,Spreadsheet9.2!V3156,0)+IF(IncludeDeal5,Spreadsheet9.2!V4158,0)","v":-1934743.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1152,0)+IF(IncludeDeal2,Spreadsheet9.2!W2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2154,0)+IF(IncludeDeal4,Spreadsheet9.2!W3156,0)+IF(IncludeDeal5,Spreadsheet9.2!W4158,0)","v":-1840523.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1152,0)+IF(IncludeDeal2,Spreadsheet9.2!X2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2154,0)+IF(IncludeDeal4,Spreadsheet9.2!X3156,0)+IF(IncludeDeal5,Spreadsheet9.2!X4158,0)","v":-2123290.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1152,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2154,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3156,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4158,0)","v":-2047077.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1152,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2154,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3156,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4158,0)","v":-1751640.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4158,0)","v":-1991465.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4158,0)","v":-1827035.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4158,0)","v":-1266135.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4158,0)","v":-811022.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4158,0)","v":-210623.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4158,0)","v":-236107.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4158,0)","v":-441101.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4158,0)","v":-724938.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4158,0)","v":-1070512.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4158,0)","v":-1175915.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4158,0)","v":-1241065.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4158,0)","v":-1288775.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4158,0)","v":-1628902.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4158,0)","v":-1760420.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4158,0)","v":-1841447.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4158,0)","v":-1865998.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4158,0)","v":-1593201.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4158,0)","v":-1524133.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4158,0)","v":-1486357.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4158,0)","v":-1241365.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4158,0)","v":-1096384.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4158,0)","v":-1028942.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4158,0)","v":-821821.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4158,0)","v":-712482.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4158,0)","v":-693278.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3156,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4158,0)","v":-506773.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4158,0)","v":-375313.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4158,0)","v":-278905.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4158,0)","v":-34144.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4158,0)","v":-94859.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4158,0)","v":-233181.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4158,0)","v":-190061.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4158,0)","v":-249360.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4158,0)","v":-335845.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4158,0)","v":-232992},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4158,0)","v":-249942.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4158,0)","v":-308877.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4158,0)","v":-191934.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4158,0)","v":-192162.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4158,0)","v":-192296.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2154,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3156,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4158,0)","v":-192349.6}]
[null,"Simulation 117",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1153,0)+IF(IncludeDeal2,Spreadsheet9.2!C2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2155,0)+IF(IncludeDeal4,Spreadsheet9.2!C3157,0)+IF(IncludeDeal5,Spreadsheet9.2!C4159,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1153,0)+IF(IncludeDeal2,Spreadsheet9.2!D2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2155,0)+IF(IncludeDeal4,Spreadsheet9.2!D3157,0)+IF(IncludeDeal5,Spreadsheet9.2!D4159,0)","v":-55527.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1153,0)+IF(IncludeDeal2,Spreadsheet9.2!E2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2155,0)+IF(IncludeDeal4,Spreadsheet9.2!E3157,0)+IF(IncludeDeal5,Spreadsheet9.2!E4159,0)","v":-336553.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1153,0)+IF(IncludeDeal2,Spreadsheet9.2!F2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2155,0)+IF(IncludeDeal4,Spreadsheet9.2!F3157,0)+IF(IncludeDeal5,Spreadsheet9.2!F4159,0)","v":45388.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1153,0)+IF(IncludeDeal2,Spreadsheet9.2!G2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2155,0)+IF(IncludeDeal4,Spreadsheet9.2!G3157,0)+IF(IncludeDeal5,Spreadsheet9.2!G4159,0)","v":257001.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1153,0)+IF(IncludeDeal2,Spreadsheet9.2!H2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2155,0)+IF(IncludeDeal4,Spreadsheet9.2!H3157,0)+IF(IncludeDeal5,Spreadsheet9.2!H4159,0)","v":176962.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1153,0)+IF(IncludeDeal2,Spreadsheet9.2!I2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2155,0)+IF(IncludeDeal4,Spreadsheet9.2!I3157,0)+IF(IncludeDeal5,Spreadsheet9.2!I4159,0)","v":586829.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1153,0)+IF(IncludeDeal2,Spreadsheet9.2!J2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2155,0)+IF(IncludeDeal4,Spreadsheet9.2!J3157,0)+IF(IncludeDeal5,Spreadsheet9.2!J4159,0)","v":11388.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1153,0)+IF(IncludeDeal2,Spreadsheet9.2!K2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2155,0)+IF(IncludeDeal4,Spreadsheet9.2!K3157,0)+IF(IncludeDeal5,Spreadsheet9.2!K4159,0)","v":245449.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1153,0)+IF(IncludeDeal2,Spreadsheet9.2!L2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2155,0)+IF(IncludeDeal4,Spreadsheet9.2!L3157,0)+IF(IncludeDeal5,Spreadsheet9.2!L4159,0)","v":-685679.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1153,0)+IF(IncludeDeal2,Spreadsheet9.2!M2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2155,0)+IF(IncludeDeal4,Spreadsheet9.2!M3157,0)+IF(IncludeDeal5,Spreadsheet9.2!M4159,0)","v":45208.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1153,0)+IF(IncludeDeal2,Spreadsheet9.2!N2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2155,0)+IF(IncludeDeal4,Spreadsheet9.2!N3157,0)+IF(IncludeDeal5,Spreadsheet9.2!N4159,0)","v":-70937.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1153,0)+IF(IncludeDeal2,Spreadsheet9.2!O2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2155,0)+IF(IncludeDeal4,Spreadsheet9.2!O3157,0)+IF(IncludeDeal5,Spreadsheet9.2!O4159,0)","v":173382},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1153,0)+IF(IncludeDeal2,Spreadsheet9.2!P2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2155,0)+IF(IncludeDeal4,Spreadsheet9.2!P3157,0)+IF(IncludeDeal5,Spreadsheet9.2!P4159,0)","v":-613877.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1153,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2155,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3157,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4159,0)","v":-487865.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1153,0)+IF(IncludeDeal2,Spreadsheet9.2!R2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2155,0)+IF(IncludeDeal4,Spreadsheet9.2!R3157,0)+IF(IncludeDeal5,Spreadsheet9.2!R4159,0)","v":-807321.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1153,0)+IF(IncludeDeal2,Spreadsheet9.2!S2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2155,0)+IF(IncludeDeal4,Spreadsheet9.2!S3157,0)+IF(IncludeDeal5,Spreadsheet9.2!S4159,0)","v":-408961.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1153,0)+IF(IncludeDeal2,Spreadsheet9.2!T2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2155,0)+IF(IncludeDeal4,Spreadsheet9.2!T3157,0)+IF(IncludeDeal5,Spreadsheet9.2!T4159,0)","v":293381.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1153,0)+IF(IncludeDeal2,Spreadsheet9.2!U2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2155,0)+IF(IncludeDeal4,Spreadsheet9.2!U3157,0)+IF(IncludeDeal5,Spreadsheet9.2!U4159,0)","v":652779.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1153,0)+IF(IncludeDeal2,Spreadsheet9.2!V2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2155,0)+IF(IncludeDeal4,Spreadsheet9.2!V3157,0)+IF(IncludeDeal5,Spreadsheet9.2!V4159,0)","v":1580199.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1153,0)+IF(IncludeDeal2,Spreadsheet9.2!W2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2155,0)+IF(IncludeDeal4,Spreadsheet9.2!W3157,0)+IF(IncludeDeal5,Spreadsheet9.2!W4159,0)","v":3041179},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1153,0)+IF(IncludeDeal2,Spreadsheet9.2!X2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2155,0)+IF(IncludeDeal4,Spreadsheet9.2!X3157,0)+IF(IncludeDeal5,Spreadsheet9.2!X4159,0)","v":2356129.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1153,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2155,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3157,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4159,0)","v":2218126.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1153,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2155,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3157,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4159,0)","v":3039026.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4159,0)","v":4070684.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4159,0)","v":4449310.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4159,0)","v":4867359.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4159,0)","v":5127912.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4159,0)","v":4942108.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4159,0)","v":4416398.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4159,0)","v":2793404.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4159,0)","v":2156776.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4159,0)","v":2190012.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4159,0)","v":1965071.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4159,0)","v":1785674.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4159,0)","v":1812821.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4159,0)","v":1268815.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4159,0)","v":1632785.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4159,0)","v":1666150.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4159,0)","v":1553983.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4159,0)","v":2373337.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4159,0)","v":2406619},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4159,0)","v":1721071.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4159,0)","v":1262451.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4159,0)","v":595734.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4159,0)","v":428661.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4159,0)","v":324352.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4159,0)","v":488053.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4159,0)","v":509247.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3157,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4159,0)","v":439087.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4159,0)","v":539441.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4159,0)","v":371860.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4159,0)","v":303003.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4159,0)","v":171575.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4159,0)","v":-7284.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4159,0)","v":-39304.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4159,0)","v":-101871.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4159,0)","v":-203103.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4159,0)","v":-122437.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4159,0)","v":-145231.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4159,0)","v":-200539.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4159,0)","v":-133348.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4159,0)","v":-133552.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4159,0)","v":-133669},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2155,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3157,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4159,0)","v":-133706.6}]
[null,"Simulation 118",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1154,0)+IF(IncludeDeal2,Spreadsheet9.2!C2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2156,0)+IF(IncludeDeal4,Spreadsheet9.2!C3158,0)+IF(IncludeDeal5,Spreadsheet9.2!C4160,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1154,0)+IF(IncludeDeal2,Spreadsheet9.2!D2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2156,0)+IF(IncludeDeal4,Spreadsheet9.2!D3158,0)+IF(IncludeDeal5,Spreadsheet9.2!D4160,0)","v":-29323.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1154,0)+IF(IncludeDeal2,Spreadsheet9.2!E2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2156,0)+IF(IncludeDeal4,Spreadsheet9.2!E3158,0)+IF(IncludeDeal5,Spreadsheet9.2!E4160,0)","v":90680.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1154,0)+IF(IncludeDeal2,Spreadsheet9.2!F2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2156,0)+IF(IncludeDeal4,Spreadsheet9.2!F3158,0)+IF(IncludeDeal5,Spreadsheet9.2!F4160,0)","v":196406.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1154,0)+IF(IncludeDeal2,Spreadsheet9.2!G2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2156,0)+IF(IncludeDeal4,Spreadsheet9.2!G3158,0)+IF(IncludeDeal5,Spreadsheet9.2!G4160,0)","v":574254.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1154,0)+IF(IncludeDeal2,Spreadsheet9.2!H2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2156,0)+IF(IncludeDeal4,Spreadsheet9.2!H3158,0)+IF(IncludeDeal5,Spreadsheet9.2!H4160,0)","v":2125274.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1154,0)+IF(IncludeDeal2,Spreadsheet9.2!I2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2156,0)+IF(IncludeDeal4,Spreadsheet9.2!I3158,0)+IF(IncludeDeal5,Spreadsheet9.2!I4160,0)","v":2385537.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1154,0)+IF(IncludeDeal2,Spreadsheet9.2!J2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2156,0)+IF(IncludeDeal4,Spreadsheet9.2!J3158,0)+IF(IncludeDeal5,Spreadsheet9.2!J4160,0)","v":1128258.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1154,0)+IF(IncludeDeal2,Spreadsheet9.2!K2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2156,0)+IF(IncludeDeal4,Spreadsheet9.2!K3158,0)+IF(IncludeDeal5,Spreadsheet9.2!K4160,0)","v":749698.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1154,0)+IF(IncludeDeal2,Spreadsheet9.2!L2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2156,0)+IF(IncludeDeal4,Spreadsheet9.2!L3158,0)+IF(IncludeDeal5,Spreadsheet9.2!L4160,0)","v":339327.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1154,0)+IF(IncludeDeal2,Spreadsheet9.2!M2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2156,0)+IF(IncludeDeal4,Spreadsheet9.2!M3158,0)+IF(IncludeDeal5,Spreadsheet9.2!M4160,0)","v":147935.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1154,0)+IF(IncludeDeal2,Spreadsheet9.2!N2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2156,0)+IF(IncludeDeal4,Spreadsheet9.2!N3158,0)+IF(IncludeDeal5,Spreadsheet9.2!N4160,0)","v":-1310300.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1154,0)+IF(IncludeDeal2,Spreadsheet9.2!O2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2156,0)+IF(IncludeDeal4,Spreadsheet9.2!O3158,0)+IF(IncludeDeal5,Spreadsheet9.2!O4160,0)","v":-1218398.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1154,0)+IF(IncludeDeal2,Spreadsheet9.2!P2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2156,0)+IF(IncludeDeal4,Spreadsheet9.2!P3158,0)+IF(IncludeDeal5,Spreadsheet9.2!P4160,0)","v":-1171046.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1154,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2156,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3158,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4160,0)","v":-1571858.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1154,0)+IF(IncludeDeal2,Spreadsheet9.2!R2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2156,0)+IF(IncludeDeal4,Spreadsheet9.2!R3158,0)+IF(IncludeDeal5,Spreadsheet9.2!R4160,0)","v":-2140132.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1154,0)+IF(IncludeDeal2,Spreadsheet9.2!S2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2156,0)+IF(IncludeDeal4,Spreadsheet9.2!S3158,0)+IF(IncludeDeal5,Spreadsheet9.2!S4160,0)","v":-2567193.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1154,0)+IF(IncludeDeal2,Spreadsheet9.2!T2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2156,0)+IF(IncludeDeal4,Spreadsheet9.2!T3158,0)+IF(IncludeDeal5,Spreadsheet9.2!T4160,0)","v":-2707081.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1154,0)+IF(IncludeDeal2,Spreadsheet9.2!U2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2156,0)+IF(IncludeDeal4,Spreadsheet9.2!U3158,0)+IF(IncludeDeal5,Spreadsheet9.2!U4160,0)","v":-2903985.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1154,0)+IF(IncludeDeal2,Spreadsheet9.2!V2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2156,0)+IF(IncludeDeal4,Spreadsheet9.2!V3158,0)+IF(IncludeDeal5,Spreadsheet9.2!V4160,0)","v":-2913114.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1154,0)+IF(IncludeDeal2,Spreadsheet9.2!W2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2156,0)+IF(IncludeDeal4,Spreadsheet9.2!W3158,0)+IF(IncludeDeal5,Spreadsheet9.2!W4160,0)","v":-3102954.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1154,0)+IF(IncludeDeal2,Spreadsheet9.2!X2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2156,0)+IF(IncludeDeal4,Spreadsheet9.2!X3158,0)+IF(IncludeDeal5,Spreadsheet9.2!X4160,0)","v":-3213114.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1154,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2156,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3158,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4160,0)","v":-3246282},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1154,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2156,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3158,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4160,0)","v":-3396613.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4160,0)","v":-3227804.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4160,0)","v":-3063536.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4160,0)","v":-3255514.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4160,0)","v":-3267072.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4160,0)","v":-3217715.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4160,0)","v":-3169247.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4160,0)","v":-3110145.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4160,0)","v":-3002800.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4160,0)","v":-2873838.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4160,0)","v":-2722540.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4160,0)","v":-2580730.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4160,0)","v":-2520870.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4160,0)","v":-2356196.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4160,0)","v":-2095193.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4160,0)","v":-1970712.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4160,0)","v":-1906935},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4160,0)","v":-1614026.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4160,0)","v":-1480836.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4160,0)","v":-1383199.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4160,0)","v":-1109058.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4160,0)","v":-948853.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4160,0)","v":-832443},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4160,0)","v":-648619.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4160,0)","v":-490663.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4160,0)","v":-348804.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3158,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4160,0)","v":-122019.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4160,0)","v":-87620.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4160,0)","v":-57959.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4160,0)","v":-6586.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4160,0)","v":-63543.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4160,0)","v":-177854.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4160,0)","v":-97962},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4160,0)","v":-139221.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4160,0)","v":-202998.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4160,0)","v":-146251.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4160,0)","v":-182671.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4160,0)","v":-222525.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4160,0)","v":-145143.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4160,0)","v":-145322.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4160,0)","v":-145455.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2156,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3158,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4160,0)","v":-145518.39999999999}]
[null,"Simulation 119",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1155,0)+IF(IncludeDeal2,Spreadsheet9.2!C2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2157,0)+IF(IncludeDeal4,Spreadsheet9.2!C3159,0)+IF(IncludeDeal5,Spreadsheet9.2!C4161,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1155,0)+IF(IncludeDeal2,Spreadsheet9.2!D2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2157,0)+IF(IncludeDeal4,Spreadsheet9.2!D3159,0)+IF(IncludeDeal5,Spreadsheet9.2!D4161,0)","v":74493.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1155,0)+IF(IncludeDeal2,Spreadsheet9.2!E2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2157,0)+IF(IncludeDeal4,Spreadsheet9.2!E3159,0)+IF(IncludeDeal5,Spreadsheet9.2!E4161,0)","v":321909.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1155,0)+IF(IncludeDeal2,Spreadsheet9.2!F2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2157,0)+IF(IncludeDeal4,Spreadsheet9.2!F3159,0)+IF(IncludeDeal5,Spreadsheet9.2!F4161,0)","v":438009.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1155,0)+IF(IncludeDeal2,Spreadsheet9.2!G2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2157,0)+IF(IncludeDeal4,Spreadsheet9.2!G3159,0)+IF(IncludeDeal5,Spreadsheet9.2!G4161,0)","v":110302.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1155,0)+IF(IncludeDeal2,Spreadsheet9.2!H2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2157,0)+IF(IncludeDeal4,Spreadsheet9.2!H3159,0)+IF(IncludeDeal5,Spreadsheet9.2!H4161,0)","v":-558988.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1155,0)+IF(IncludeDeal2,Spreadsheet9.2!I2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2157,0)+IF(IncludeDeal4,Spreadsheet9.2!I3159,0)+IF(IncludeDeal5,Spreadsheet9.2!I4161,0)","v":-424751.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1155,0)+IF(IncludeDeal2,Spreadsheet9.2!J2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2157,0)+IF(IncludeDeal4,Spreadsheet9.2!J3159,0)+IF(IncludeDeal5,Spreadsheet9.2!J4161,0)","v":236399.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1155,0)+IF(IncludeDeal2,Spreadsheet9.2!K2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2157,0)+IF(IncludeDeal4,Spreadsheet9.2!K3159,0)+IF(IncludeDeal5,Spreadsheet9.2!K4161,0)","v":1108996.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1155,0)+IF(IncludeDeal2,Spreadsheet9.2!L2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2157,0)+IF(IncludeDeal4,Spreadsheet9.2!L3159,0)+IF(IncludeDeal5,Spreadsheet9.2!L4161,0)","v":2382428.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1155,0)+IF(IncludeDeal2,Spreadsheet9.2!M2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2157,0)+IF(IncludeDeal4,Spreadsheet9.2!M3159,0)+IF(IncludeDeal5,Spreadsheet9.2!M4161,0)","v":1044603.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1155,0)+IF(IncludeDeal2,Spreadsheet9.2!N2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2157,0)+IF(IncludeDeal4,Spreadsheet9.2!N3159,0)+IF(IncludeDeal5,Spreadsheet9.2!N4161,0)","v":1361169.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1155,0)+IF(IncludeDeal2,Spreadsheet9.2!O2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2157,0)+IF(IncludeDeal4,Spreadsheet9.2!O3159,0)+IF(IncludeDeal5,Spreadsheet9.2!O4161,0)","v":1713075.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1155,0)+IF(IncludeDeal2,Spreadsheet9.2!P2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2157,0)+IF(IncludeDeal4,Spreadsheet9.2!P3159,0)+IF(IncludeDeal5,Spreadsheet9.2!P4161,0)","v":1744323.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1155,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2157,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3159,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4161,0)","v":1248215.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1155,0)+IF(IncludeDeal2,Spreadsheet9.2!R2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2157,0)+IF(IncludeDeal4,Spreadsheet9.2!R3159,0)+IF(IncludeDeal5,Spreadsheet9.2!R4161,0)","v":1418991.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1155,0)+IF(IncludeDeal2,Spreadsheet9.2!S2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2157,0)+IF(IncludeDeal4,Spreadsheet9.2!S3159,0)+IF(IncludeDeal5,Spreadsheet9.2!S4161,0)","v":1290033.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1155,0)+IF(IncludeDeal2,Spreadsheet9.2!T2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2157,0)+IF(IncludeDeal4,Spreadsheet9.2!T3159,0)+IF(IncludeDeal5,Spreadsheet9.2!T4161,0)","v":684271.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1155,0)+IF(IncludeDeal2,Spreadsheet9.2!U2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2157,0)+IF(IncludeDeal4,Spreadsheet9.2!U3159,0)+IF(IncludeDeal5,Spreadsheet9.2!U4161,0)","v":128655},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1155,0)+IF(IncludeDeal2,Spreadsheet9.2!V2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2157,0)+IF(IncludeDeal4,Spreadsheet9.2!V3159,0)+IF(IncludeDeal5,Spreadsheet9.2!V4161,0)","v":-505842.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1155,0)+IF(IncludeDeal2,Spreadsheet9.2!W2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2157,0)+IF(IncludeDeal4,Spreadsheet9.2!W3159,0)+IF(IncludeDeal5,Spreadsheet9.2!W4161,0)","v":-1100942.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1155,0)+IF(IncludeDeal2,Spreadsheet9.2!X2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2157,0)+IF(IncludeDeal4,Spreadsheet9.2!X3159,0)+IF(IncludeDeal5,Spreadsheet9.2!X4161,0)","v":-1841017.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1155,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2157,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3159,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4161,0)","v":-1802748.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1155,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2157,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3159,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4161,0)","v":-1656664.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4161,0)","v":-1170317.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4161,0)","v":-1479979.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4161,0)","v":-1835259.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4161,0)","v":-2170727.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4161,0)","v":-1950226.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4161,0)","v":-2058480.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4161,0)","v":-1998845.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4161,0)","v":-2017422.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4161,0)","v":-2080082.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4161,0)","v":-1866981.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4161,0)","v":-1793582.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4161,0)","v":-1322092.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4161,0)","v":-981917.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4161,0)","v":-1439175.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4161,0)","v":-1492184.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4161,0)","v":-1370697.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4161,0)","v":-898990},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4161,0)","v":-885699.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4161,0)","v":-1010879.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4161,0)","v":-897282.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4161,0)","v":-841229},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4161,0)","v":-761824.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4161,0)","v":-554329.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4161,0)","v":-323065},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4161,0)","v":-311822.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3159,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4161,0)","v":-84135.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4161,0)","v":72412.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4161,0)","v":109239.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4161,0)","v":234927},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4161,0)","v":109560.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4161,0)","v":40551.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4161,0)","v":52237.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4161,0)","v":-44649.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4161,0)","v":-116351.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4161,0)","v":-92339.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4161,0)","v":-113426.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4161,0)","v":-151925.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4161,0)","v":-112040.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4161,0)","v":-112190.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4161,0)","v":-112303.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2157,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3159,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4161,0)","v":-112372.8}]
[null,"Simulation 120",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1156,0)+IF(IncludeDeal2,Spreadsheet9.2!C2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2158,0)+IF(IncludeDeal4,Spreadsheet9.2!C3160,0)+IF(IncludeDeal5,Spreadsheet9.2!C4162,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1156,0)+IF(IncludeDeal2,Spreadsheet9.2!D2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2158,0)+IF(IncludeDeal4,Spreadsheet9.2!D3160,0)+IF(IncludeDeal5,Spreadsheet9.2!D4162,0)","v":-93837.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1156,0)+IF(IncludeDeal2,Spreadsheet9.2!E2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2158,0)+IF(IncludeDeal4,Spreadsheet9.2!E3160,0)+IF(IncludeDeal5,Spreadsheet9.2!E4162,0)","v":-246851.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1156,0)+IF(IncludeDeal2,Spreadsheet9.2!F2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2158,0)+IF(IncludeDeal4,Spreadsheet9.2!F3160,0)+IF(IncludeDeal5,Spreadsheet9.2!F4162,0)","v":66137.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1156,0)+IF(IncludeDeal2,Spreadsheet9.2!G2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2158,0)+IF(IncludeDeal4,Spreadsheet9.2!G3160,0)+IF(IncludeDeal5,Spreadsheet9.2!G4162,0)","v":624690.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1156,0)+IF(IncludeDeal2,Spreadsheet9.2!H2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2158,0)+IF(IncludeDeal4,Spreadsheet9.2!H3160,0)+IF(IncludeDeal5,Spreadsheet9.2!H4162,0)","v":272050.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1156,0)+IF(IncludeDeal2,Spreadsheet9.2!I2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2158,0)+IF(IncludeDeal4,Spreadsheet9.2!I3160,0)+IF(IncludeDeal5,Spreadsheet9.2!I4162,0)","v":-418472.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1156,0)+IF(IncludeDeal2,Spreadsheet9.2!J2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2158,0)+IF(IncludeDeal4,Spreadsheet9.2!J3160,0)+IF(IncludeDeal5,Spreadsheet9.2!J4162,0)","v":826418.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1156,0)+IF(IncludeDeal2,Spreadsheet9.2!K2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2158,0)+IF(IncludeDeal4,Spreadsheet9.2!K3160,0)+IF(IncludeDeal5,Spreadsheet9.2!K4162,0)","v":-10497.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1156,0)+IF(IncludeDeal2,Spreadsheet9.2!L2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2158,0)+IF(IncludeDeal4,Spreadsheet9.2!L3160,0)+IF(IncludeDeal5,Spreadsheet9.2!L4162,0)","v":-371461.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1156,0)+IF(IncludeDeal2,Spreadsheet9.2!M2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2158,0)+IF(IncludeDeal4,Spreadsheet9.2!M3160,0)+IF(IncludeDeal5,Spreadsheet9.2!M4162,0)","v":-900575.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1156,0)+IF(IncludeDeal2,Spreadsheet9.2!N2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2158,0)+IF(IncludeDeal4,Spreadsheet9.2!N3160,0)+IF(IncludeDeal5,Spreadsheet9.2!N4162,0)","v":-1413142.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1156,0)+IF(IncludeDeal2,Spreadsheet9.2!O2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2158,0)+IF(IncludeDeal4,Spreadsheet9.2!O3160,0)+IF(IncludeDeal5,Spreadsheet9.2!O4162,0)","v":-1538438.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1156,0)+IF(IncludeDeal2,Spreadsheet9.2!P2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2158,0)+IF(IncludeDeal4,Spreadsheet9.2!P3160,0)+IF(IncludeDeal5,Spreadsheet9.2!P4162,0)","v":-2131982.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1156,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2158,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3160,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4162,0)","v":-2707745.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1156,0)+IF(IncludeDeal2,Spreadsheet9.2!R2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2158,0)+IF(IncludeDeal4,Spreadsheet9.2!R3160,0)+IF(IncludeDeal5,Spreadsheet9.2!R4162,0)","v":-2858125.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1156,0)+IF(IncludeDeal2,Spreadsheet9.2!S2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2158,0)+IF(IncludeDeal4,Spreadsheet9.2!S3160,0)+IF(IncludeDeal5,Spreadsheet9.2!S4162,0)","v":-2469543.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1156,0)+IF(IncludeDeal2,Spreadsheet9.2!T2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2158,0)+IF(IncludeDeal4,Spreadsheet9.2!T3160,0)+IF(IncludeDeal5,Spreadsheet9.2!T4162,0)","v":-2728205.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1156,0)+IF(IncludeDeal2,Spreadsheet9.2!U2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2158,0)+IF(IncludeDeal4,Spreadsheet9.2!U3160,0)+IF(IncludeDeal5,Spreadsheet9.2!U4162,0)","v":-2446805.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1156,0)+IF(IncludeDeal2,Spreadsheet9.2!V2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2158,0)+IF(IncludeDeal4,Spreadsheet9.2!V3160,0)+IF(IncludeDeal5,Spreadsheet9.2!V4162,0)","v":-2749548.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1156,0)+IF(IncludeDeal2,Spreadsheet9.2!W2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2158,0)+IF(IncludeDeal4,Spreadsheet9.2!W3160,0)+IF(IncludeDeal5,Spreadsheet9.2!W4162,0)","v":-2782587.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1156,0)+IF(IncludeDeal2,Spreadsheet9.2!X2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2158,0)+IF(IncludeDeal4,Spreadsheet9.2!X3160,0)+IF(IncludeDeal5,Spreadsheet9.2!X4162,0)","v":-2838872.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1156,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2158,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3160,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4162,0)","v":-2287704.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1156,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2158,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3160,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4162,0)","v":-2355636.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4162,0)","v":-1898506.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4162,0)","v":-2329894.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4162,0)","v":-2289179.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4162,0)","v":-1828471.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4162,0)","v":-1722755.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4162,0)","v":-1549245.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4162,0)","v":-1001511.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4162,0)","v":-715058.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4162,0)","v":-738432.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4162,0)","v":-512040},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4162,0)","v":-783817.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4162,0)","v":-489587.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4162,0)","v":-1164291.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4162,0)","v":-1019058.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4162,0)","v":-134869.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4162,0)","v":-557184.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4162,0)","v":-297490.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4162,0)","v":-284516.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4162,0)","v":-299126},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4162,0)","v":-31973.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4162,0)","v":91210.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4162,0)","v":105538},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4162,0)","v":313612.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4162,0)","v":203763.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4162,0)","v":289911.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3160,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4162,0)","v":400780.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4162,0)","v":457367.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4162,0)","v":565071},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4162,0)","v":470168.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4162,0)","v":363600.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4162,0)","v":310886.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4162,0)","v":229841.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4162,0)","v":187375.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4162,0)","v":155270.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4162,0)","v":115709.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4162,0)","v":62612},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4162,0)","v":8969.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4162,0)","v":-16939.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4162,0)","v":-16964.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4162,0)","v":-16989.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2158,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3160,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4162,0)","v":-17004.3}]
[null,"Simulation 121",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1157,0)+IF(IncludeDeal2,Spreadsheet9.2!C2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2159,0)+IF(IncludeDeal4,Spreadsheet9.2!C3161,0)+IF(IncludeDeal5,Spreadsheet9.2!C4163,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1157,0)+IF(IncludeDeal2,Spreadsheet9.2!D2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2159,0)+IF(IncludeDeal4,Spreadsheet9.2!D3161,0)+IF(IncludeDeal5,Spreadsheet9.2!D4163,0)","v":-109852.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1157,0)+IF(IncludeDeal2,Spreadsheet9.2!E2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2159,0)+IF(IncludeDeal4,Spreadsheet9.2!E3161,0)+IF(IncludeDeal5,Spreadsheet9.2!E4163,0)","v":-296160.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1157,0)+IF(IncludeDeal2,Spreadsheet9.2!F2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2159,0)+IF(IncludeDeal4,Spreadsheet9.2!F3161,0)+IF(IncludeDeal5,Spreadsheet9.2!F4163,0)","v":-39479.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1157,0)+IF(IncludeDeal2,Spreadsheet9.2!G2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2159,0)+IF(IncludeDeal4,Spreadsheet9.2!G3161,0)+IF(IncludeDeal5,Spreadsheet9.2!G4163,0)","v":100003.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1157,0)+IF(IncludeDeal2,Spreadsheet9.2!H2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2159,0)+IF(IncludeDeal4,Spreadsheet9.2!H3161,0)+IF(IncludeDeal5,Spreadsheet9.2!H4163,0)","v":-91640},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1157,0)+IF(IncludeDeal2,Spreadsheet9.2!I2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2159,0)+IF(IncludeDeal4,Spreadsheet9.2!I3161,0)+IF(IncludeDeal5,Spreadsheet9.2!I4163,0)","v":546453},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1157,0)+IF(IncludeDeal2,Spreadsheet9.2!J2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2159,0)+IF(IncludeDeal4,Spreadsheet9.2!J3161,0)+IF(IncludeDeal5,Spreadsheet9.2!J4163,0)","v":1952715.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1157,0)+IF(IncludeDeal2,Spreadsheet9.2!K2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2159,0)+IF(IncludeDeal4,Spreadsheet9.2!K3161,0)+IF(IncludeDeal5,Spreadsheet9.2!K4163,0)","v":2275554.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1157,0)+IF(IncludeDeal2,Spreadsheet9.2!L2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2159,0)+IF(IncludeDeal4,Spreadsheet9.2!L3161,0)+IF(IncludeDeal5,Spreadsheet9.2!L4163,0)","v":2362253.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1157,0)+IF(IncludeDeal2,Spreadsheet9.2!M2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2159,0)+IF(IncludeDeal4,Spreadsheet9.2!M3161,0)+IF(IncludeDeal5,Spreadsheet9.2!M4163,0)","v":3402221.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1157,0)+IF(IncludeDeal2,Spreadsheet9.2!N2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2159,0)+IF(IncludeDeal4,Spreadsheet9.2!N3161,0)+IF(IncludeDeal5,Spreadsheet9.2!N4163,0)","v":1086405},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1157,0)+IF(IncludeDeal2,Spreadsheet9.2!O2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2159,0)+IF(IncludeDeal4,Spreadsheet9.2!O3161,0)+IF(IncludeDeal5,Spreadsheet9.2!O4163,0)","v":851187.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1157,0)+IF(IncludeDeal2,Spreadsheet9.2!P2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2159,0)+IF(IncludeDeal4,Spreadsheet9.2!P3161,0)+IF(IncludeDeal5,Spreadsheet9.2!P4163,0)","v":1279853.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1157,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2159,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3161,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4163,0)","v":1499995.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1157,0)+IF(IncludeDeal2,Spreadsheet9.2!R2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2159,0)+IF(IncludeDeal4,Spreadsheet9.2!R3161,0)+IF(IncludeDeal5,Spreadsheet9.2!R4163,0)","v":676052.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1157,0)+IF(IncludeDeal2,Spreadsheet9.2!S2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2159,0)+IF(IncludeDeal4,Spreadsheet9.2!S3161,0)+IF(IncludeDeal5,Spreadsheet9.2!S4163,0)","v":2290945.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1157,0)+IF(IncludeDeal2,Spreadsheet9.2!T2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2159,0)+IF(IncludeDeal4,Spreadsheet9.2!T3161,0)+IF(IncludeDeal5,Spreadsheet9.2!T4163,0)","v":2871488.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1157,0)+IF(IncludeDeal2,Spreadsheet9.2!U2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2159,0)+IF(IncludeDeal4,Spreadsheet9.2!U3161,0)+IF(IncludeDeal5,Spreadsheet9.2!U4163,0)","v":3523805.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1157,0)+IF(IncludeDeal2,Spreadsheet9.2!V2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2159,0)+IF(IncludeDeal4,Spreadsheet9.2!V3161,0)+IF(IncludeDeal5,Spreadsheet9.2!V4163,0)","v":3529685.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1157,0)+IF(IncludeDeal2,Spreadsheet9.2!W2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2159,0)+IF(IncludeDeal4,Spreadsheet9.2!W3161,0)+IF(IncludeDeal5,Spreadsheet9.2!W4163,0)","v":3781842.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1157,0)+IF(IncludeDeal2,Spreadsheet9.2!X2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2159,0)+IF(IncludeDeal4,Spreadsheet9.2!X3161,0)+IF(IncludeDeal5,Spreadsheet9.2!X4163,0)","v":3695673.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1157,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2159,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3161,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4163,0)","v":4326398.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1157,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2159,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3161,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4163,0)","v":2216623.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4163,0)","v":1290293.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4163,0)","v":1234564.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4163,0)","v":639233.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4163,0)","v":-448585.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4163,0)","v":-792399.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4163,0)","v":-340196.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4163,0)","v":362487.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4163,0)","v":1409759.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4163,0)","v":175769.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4163,0)","v":281817.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4163,0)","v":338323.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4163,0)","v":129972},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4163,0)","v":-180689},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4163,0)","v":-143424.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4163,0)","v":145614.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4163,0)","v":528230.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4163,0)","v":587783.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4163,0)","v":724451.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4163,0)","v":538490.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4163,0)","v":380492.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4163,0)","v":507600.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4163,0)","v":108297.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4163,0)","v":300049.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4163,0)","v":366508.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4163,0)","v":374525.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3161,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4163,0)","v":551214.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4163,0)","v":508287.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4163,0)","v":443047.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4163,0)","v":263295.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4163,0)","v":169645.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4163,0)","v":99525.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4163,0)","v":69490.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4163,0)","v":9665.7000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4163,0)","v":-34806.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4163,0)","v":4225.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4163,0)","v":-37366.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4163,0)","v":-57499.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4163,0)","v":-26675.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4163,0)","v":-26712.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4163,0)","v":-26750.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2159,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3161,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4163,0)","v":-26774.3}]
[null,"Simulation 122",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1158,0)+IF(IncludeDeal2,Spreadsheet9.2!C2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2160,0)+IF(IncludeDeal4,Spreadsheet9.2!C3162,0)+IF(IncludeDeal5,Spreadsheet9.2!C4164,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1158,0)+IF(IncludeDeal2,Spreadsheet9.2!D2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2160,0)+IF(IncludeDeal4,Spreadsheet9.2!D3162,0)+IF(IncludeDeal5,Spreadsheet9.2!D4164,0)","v":-37276.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1158,0)+IF(IncludeDeal2,Spreadsheet9.2!E2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2160,0)+IF(IncludeDeal4,Spreadsheet9.2!E3162,0)+IF(IncludeDeal5,Spreadsheet9.2!E4164,0)","v":-57282.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1158,0)+IF(IncludeDeal2,Spreadsheet9.2!F2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2160,0)+IF(IncludeDeal4,Spreadsheet9.2!F3162,0)+IF(IncludeDeal5,Spreadsheet9.2!F4164,0)","v":-576911.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1158,0)+IF(IncludeDeal2,Spreadsheet9.2!G2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2160,0)+IF(IncludeDeal4,Spreadsheet9.2!G3162,0)+IF(IncludeDeal5,Spreadsheet9.2!G4164,0)","v":-1083739.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1158,0)+IF(IncludeDeal2,Spreadsheet9.2!H2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2160,0)+IF(IncludeDeal4,Spreadsheet9.2!H3162,0)+IF(IncludeDeal5,Spreadsheet9.2!H4164,0)","v":-1313109.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1158,0)+IF(IncludeDeal2,Spreadsheet9.2!I2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2160,0)+IF(IncludeDeal4,Spreadsheet9.2!I3162,0)+IF(IncludeDeal5,Spreadsheet9.2!I4164,0)","v":-1487663.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1158,0)+IF(IncludeDeal2,Spreadsheet9.2!J2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2160,0)+IF(IncludeDeal4,Spreadsheet9.2!J3162,0)+IF(IncludeDeal5,Spreadsheet9.2!J4164,0)","v":-1560806.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1158,0)+IF(IncludeDeal2,Spreadsheet9.2!K2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2160,0)+IF(IncludeDeal4,Spreadsheet9.2!K3162,0)+IF(IncludeDeal5,Spreadsheet9.2!K4164,0)","v":-2119005.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1158,0)+IF(IncludeDeal2,Spreadsheet9.2!L2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2160,0)+IF(IncludeDeal4,Spreadsheet9.2!L3162,0)+IF(IncludeDeal5,Spreadsheet9.2!L4164,0)","v":-1786139.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1158,0)+IF(IncludeDeal2,Spreadsheet9.2!M2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2160,0)+IF(IncludeDeal4,Spreadsheet9.2!M3162,0)+IF(IncludeDeal5,Spreadsheet9.2!M4164,0)","v":-1825277.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1158,0)+IF(IncludeDeal2,Spreadsheet9.2!N2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2160,0)+IF(IncludeDeal4,Spreadsheet9.2!N3162,0)+IF(IncludeDeal5,Spreadsheet9.2!N4164,0)","v":-1415373.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1158,0)+IF(IncludeDeal2,Spreadsheet9.2!O2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2160,0)+IF(IncludeDeal4,Spreadsheet9.2!O3162,0)+IF(IncludeDeal5,Spreadsheet9.2!O4164,0)","v":-2282881},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1158,0)+IF(IncludeDeal2,Spreadsheet9.2!P2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2160,0)+IF(IncludeDeal4,Spreadsheet9.2!P3162,0)+IF(IncludeDeal5,Spreadsheet9.2!P4164,0)","v":-2523278.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1158,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2160,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3162,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4164,0)","v":-2782650.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1158,0)+IF(IncludeDeal2,Spreadsheet9.2!R2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2160,0)+IF(IncludeDeal4,Spreadsheet9.2!R3162,0)+IF(IncludeDeal5,Spreadsheet9.2!R4164,0)","v":-2728914.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1158,0)+IF(IncludeDeal2,Spreadsheet9.2!S2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2160,0)+IF(IncludeDeal4,Spreadsheet9.2!S3162,0)+IF(IncludeDeal5,Spreadsheet9.2!S4164,0)","v":-3069128.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1158,0)+IF(IncludeDeal2,Spreadsheet9.2!T2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2160,0)+IF(IncludeDeal4,Spreadsheet9.2!T3162,0)+IF(IncludeDeal5,Spreadsheet9.2!T4164,0)","v":-3041683.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1158,0)+IF(IncludeDeal2,Spreadsheet9.2!U2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2160,0)+IF(IncludeDeal4,Spreadsheet9.2!U3162,0)+IF(IncludeDeal5,Spreadsheet9.2!U4164,0)","v":-2757190.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1158,0)+IF(IncludeDeal2,Spreadsheet9.2!V2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2160,0)+IF(IncludeDeal4,Spreadsheet9.2!V3162,0)+IF(IncludeDeal5,Spreadsheet9.2!V4164,0)","v":-2718882.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1158,0)+IF(IncludeDeal2,Spreadsheet9.2!W2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2160,0)+IF(IncludeDeal4,Spreadsheet9.2!W3162,0)+IF(IncludeDeal5,Spreadsheet9.2!W4164,0)","v":-2581560.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1158,0)+IF(IncludeDeal2,Spreadsheet9.2!X2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2160,0)+IF(IncludeDeal4,Spreadsheet9.2!X3162,0)+IF(IncludeDeal5,Spreadsheet9.2!X4164,0)","v":-2795658.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1158,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2160,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3162,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4164,0)","v":-2507855.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1158,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2160,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3162,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4164,0)","v":-2552296},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4164,0)","v":-2370812.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4164,0)","v":-1932246.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4164,0)","v":-1565665.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4164,0)","v":-1614193.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4164,0)","v":-1577481.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4164,0)","v":-1956893.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4164,0)","v":-2369109.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4164,0)","v":-2027549.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4164,0)","v":-2418093.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4164,0)","v":-2402524.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4164,0)","v":-2217592.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4164,0)","v":-2169226.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4164,0)","v":-2209276.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4164,0)","v":-1955602.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4164,0)","v":-1967833},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4164,0)","v":-2006881.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4164,0)","v":-1696496.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4164,0)","v":-1582051.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4164,0)","v":-1478611.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4164,0)","v":-1195754.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4164,0)","v":-977830.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4164,0)","v":-997866.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4164,0)","v":-641837.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4164,0)","v":-632335.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4164,0)","v":-638222.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3162,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4164,0)","v":-379908.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4164,0)","v":-300002.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4164,0)","v":-317684.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4164,0)","v":-138350.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4164,0)","v":-258236.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4164,0)","v":-353209},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4164,0)","v":-257393.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4164,0)","v":-306579.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4164,0)","v":-377000.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4164,0)","v":-245250},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4164,0)","v":-297355.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4164,0)","v":-351947},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4164,0)","v":-204080.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4164,0)","v":-204318.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4164,0)","v":-204470.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2160,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3162,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4164,0)","v":-204523.3}]
[null,"Simulation 123",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1159,0)+IF(IncludeDeal2,Spreadsheet9.2!C2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2161,0)+IF(IncludeDeal4,Spreadsheet9.2!C3163,0)+IF(IncludeDeal5,Spreadsheet9.2!C4165,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1159,0)+IF(IncludeDeal2,Spreadsheet9.2!D2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2161,0)+IF(IncludeDeal4,Spreadsheet9.2!D3163,0)+IF(IncludeDeal5,Spreadsheet9.2!D4165,0)","v":-194460.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1159,0)+IF(IncludeDeal2,Spreadsheet9.2!E2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2161,0)+IF(IncludeDeal4,Spreadsheet9.2!E3163,0)+IF(IncludeDeal5,Spreadsheet9.2!E4165,0)","v":276469.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1159,0)+IF(IncludeDeal2,Spreadsheet9.2!F2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2161,0)+IF(IncludeDeal4,Spreadsheet9.2!F3163,0)+IF(IncludeDeal5,Spreadsheet9.2!F4165,0)","v":427753.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1159,0)+IF(IncludeDeal2,Spreadsheet9.2!G2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2161,0)+IF(IncludeDeal4,Spreadsheet9.2!G3163,0)+IF(IncludeDeal5,Spreadsheet9.2!G4165,0)","v":269663.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1159,0)+IF(IncludeDeal2,Spreadsheet9.2!H2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2161,0)+IF(IncludeDeal4,Spreadsheet9.2!H3163,0)+IF(IncludeDeal5,Spreadsheet9.2!H4165,0)","v":975157.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1159,0)+IF(IncludeDeal2,Spreadsheet9.2!I2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2161,0)+IF(IncludeDeal4,Spreadsheet9.2!I3163,0)+IF(IncludeDeal5,Spreadsheet9.2!I4165,0)","v":1423732.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1159,0)+IF(IncludeDeal2,Spreadsheet9.2!J2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2161,0)+IF(IncludeDeal4,Spreadsheet9.2!J3163,0)+IF(IncludeDeal5,Spreadsheet9.2!J4165,0)","v":3206451.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1159,0)+IF(IncludeDeal2,Spreadsheet9.2!K2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2161,0)+IF(IncludeDeal4,Spreadsheet9.2!K3163,0)+IF(IncludeDeal5,Spreadsheet9.2!K4165,0)","v":2192137.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1159,0)+IF(IncludeDeal2,Spreadsheet9.2!L2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2161,0)+IF(IncludeDeal4,Spreadsheet9.2!L3163,0)+IF(IncludeDeal5,Spreadsheet9.2!L4165,0)","v":1952535.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1159,0)+IF(IncludeDeal2,Spreadsheet9.2!M2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2161,0)+IF(IncludeDeal4,Spreadsheet9.2!M3163,0)+IF(IncludeDeal5,Spreadsheet9.2!M4165,0)","v":456567.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1159,0)+IF(IncludeDeal2,Spreadsheet9.2!N2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2161,0)+IF(IncludeDeal4,Spreadsheet9.2!N3163,0)+IF(IncludeDeal5,Spreadsheet9.2!N4165,0)","v":199575},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1159,0)+IF(IncludeDeal2,Spreadsheet9.2!O2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2161,0)+IF(IncludeDeal4,Spreadsheet9.2!O3163,0)+IF(IncludeDeal5,Spreadsheet9.2!O4165,0)","v":-341944.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1159,0)+IF(IncludeDeal2,Spreadsheet9.2!P2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2161,0)+IF(IncludeDeal4,Spreadsheet9.2!P3163,0)+IF(IncludeDeal5,Spreadsheet9.2!P4165,0)","v":138612.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1159,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2161,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3163,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4165,0)","v":-50829.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1159,0)+IF(IncludeDeal2,Spreadsheet9.2!R2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2161,0)+IF(IncludeDeal4,Spreadsheet9.2!R3163,0)+IF(IncludeDeal5,Spreadsheet9.2!R4165,0)","v":185253.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1159,0)+IF(IncludeDeal2,Spreadsheet9.2!S2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2161,0)+IF(IncludeDeal4,Spreadsheet9.2!S3163,0)+IF(IncludeDeal5,Spreadsheet9.2!S4165,0)","v":847274.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1159,0)+IF(IncludeDeal2,Spreadsheet9.2!T2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2161,0)+IF(IncludeDeal4,Spreadsheet9.2!T3163,0)+IF(IncludeDeal5,Spreadsheet9.2!T4165,0)","v":159372.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1159,0)+IF(IncludeDeal2,Spreadsheet9.2!U2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2161,0)+IF(IncludeDeal4,Spreadsheet9.2!U3163,0)+IF(IncludeDeal5,Spreadsheet9.2!U4165,0)","v":116457.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1159,0)+IF(IncludeDeal2,Spreadsheet9.2!V2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2161,0)+IF(IncludeDeal4,Spreadsheet9.2!V3163,0)+IF(IncludeDeal5,Spreadsheet9.2!V4165,0)","v":485177.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1159,0)+IF(IncludeDeal2,Spreadsheet9.2!W2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2161,0)+IF(IncludeDeal4,Spreadsheet9.2!W3163,0)+IF(IncludeDeal5,Spreadsheet9.2!W4165,0)","v":1280477.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1159,0)+IF(IncludeDeal2,Spreadsheet9.2!X2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2161,0)+IF(IncludeDeal4,Spreadsheet9.2!X3163,0)+IF(IncludeDeal5,Spreadsheet9.2!X4165,0)","v":465849},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1159,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2161,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3163,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4165,0)","v":241291.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1159,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2161,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3163,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4165,0)","v":-446875.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4165,0)","v":-906753.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4165,0)","v":-776105.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4165,0)","v":-842515.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4165,0)","v":-981094.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4165,0)","v":-876678.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4165,0)","v":-1792858.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4165,0)","v":-1565627.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4165,0)","v":-1588492.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4165,0)","v":-1239621.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4165,0)","v":-1049925.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4165,0)","v":-645230.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4165,0)","v":25408.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4165,0)","v":-61621.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4165,0)","v":-711945.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4165,0)","v":-460602},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4165,0)","v":-698876.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4165,0)","v":-1030864.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4165,0)","v":-1260963},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4165,0)","v":-1267126},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4165,0)","v":-945813.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4165,0)","v":-692073.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4165,0)","v":-672106.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4165,0)","v":-723526.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4165,0)","v":-541315.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4165,0)","v":-546214.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3163,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4165,0)","v":-347047},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4165,0)","v":-295648.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4165,0)","v":-156727.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4165,0)","v":1660},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4165,0)","v":-51428.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4165,0)","v":-114682.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4165,0)","v":-97972.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4165,0)","v":-126046.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4165,0)","v":-151265.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4165,0)","v":-120237.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4165,0)","v":-176378.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4165,0)","v":-258157.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4165,0)","v":-174170.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4165,0)","v":-174375.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4165,0)","v":-174509.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2161,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3163,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4165,0)","v":-174586.8}]
[null,"Simulation 124",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1160,0)+IF(IncludeDeal2,Spreadsheet9.2!C2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2162,0)+IF(IncludeDeal4,Spreadsheet9.2!C3164,0)+IF(IncludeDeal5,Spreadsheet9.2!C4166,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1160,0)+IF(IncludeDeal2,Spreadsheet9.2!D2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2162,0)+IF(IncludeDeal4,Spreadsheet9.2!D3164,0)+IF(IncludeDeal5,Spreadsheet9.2!D4166,0)","v":-68254.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1160,0)+IF(IncludeDeal2,Spreadsheet9.2!E2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2162,0)+IF(IncludeDeal4,Spreadsheet9.2!E3164,0)+IF(IncludeDeal5,Spreadsheet9.2!E4166,0)","v":87991.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1160,0)+IF(IncludeDeal2,Spreadsheet9.2!F2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2162,0)+IF(IncludeDeal4,Spreadsheet9.2!F3164,0)+IF(IncludeDeal5,Spreadsheet9.2!F4166,0)","v":226674.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1160,0)+IF(IncludeDeal2,Spreadsheet9.2!G2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2162,0)+IF(IncludeDeal4,Spreadsheet9.2!G3164,0)+IF(IncludeDeal5,Spreadsheet9.2!G4166,0)","v":-124513.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1160,0)+IF(IncludeDeal2,Spreadsheet9.2!H2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2162,0)+IF(IncludeDeal4,Spreadsheet9.2!H3164,0)+IF(IncludeDeal5,Spreadsheet9.2!H4166,0)","v":297691.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1160,0)+IF(IncludeDeal2,Spreadsheet9.2!I2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2162,0)+IF(IncludeDeal4,Spreadsheet9.2!I3164,0)+IF(IncludeDeal5,Spreadsheet9.2!I4166,0)","v":422727},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1160,0)+IF(IncludeDeal2,Spreadsheet9.2!J2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2162,0)+IF(IncludeDeal4,Spreadsheet9.2!J3164,0)+IF(IncludeDeal5,Spreadsheet9.2!J4166,0)","v":-110161.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1160,0)+IF(IncludeDeal2,Spreadsheet9.2!K2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2162,0)+IF(IncludeDeal4,Spreadsheet9.2!K3164,0)+IF(IncludeDeal5,Spreadsheet9.2!K4166,0)","v":-326990},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1160,0)+IF(IncludeDeal2,Spreadsheet9.2!L2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2162,0)+IF(IncludeDeal4,Spreadsheet9.2!L3164,0)+IF(IncludeDeal5,Spreadsheet9.2!L4166,0)","v":-341126.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1160,0)+IF(IncludeDeal2,Spreadsheet9.2!M2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2162,0)+IF(IncludeDeal4,Spreadsheet9.2!M3164,0)+IF(IncludeDeal5,Spreadsheet9.2!M4166,0)","v":-635534},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1160,0)+IF(IncludeDeal2,Spreadsheet9.2!N2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2162,0)+IF(IncludeDeal4,Spreadsheet9.2!N3164,0)+IF(IncludeDeal5,Spreadsheet9.2!N4166,0)","v":89853.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1160,0)+IF(IncludeDeal2,Spreadsheet9.2!O2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2162,0)+IF(IncludeDeal4,Spreadsheet9.2!O3164,0)+IF(IncludeDeal5,Spreadsheet9.2!O4166,0)","v":-11420.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1160,0)+IF(IncludeDeal2,Spreadsheet9.2!P2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2162,0)+IF(IncludeDeal4,Spreadsheet9.2!P3164,0)+IF(IncludeDeal5,Spreadsheet9.2!P4166,0)","v":-1097696.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1160,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2162,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3164,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4166,0)","v":-1160009.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1160,0)+IF(IncludeDeal2,Spreadsheet9.2!R2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2162,0)+IF(IncludeDeal4,Spreadsheet9.2!R3164,0)+IF(IncludeDeal5,Spreadsheet9.2!R4166,0)","v":-1182952.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1160,0)+IF(IncludeDeal2,Spreadsheet9.2!S2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2162,0)+IF(IncludeDeal4,Spreadsheet9.2!S3164,0)+IF(IncludeDeal5,Spreadsheet9.2!S4166,0)","v":-1968527.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1160,0)+IF(IncludeDeal2,Spreadsheet9.2!T2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2162,0)+IF(IncludeDeal4,Spreadsheet9.2!T3164,0)+IF(IncludeDeal5,Spreadsheet9.2!T4166,0)","v":-2343741.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1160,0)+IF(IncludeDeal2,Spreadsheet9.2!U2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2162,0)+IF(IncludeDeal4,Spreadsheet9.2!U3164,0)+IF(IncludeDeal5,Spreadsheet9.2!U4166,0)","v":-1916777.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1160,0)+IF(IncludeDeal2,Spreadsheet9.2!V2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2162,0)+IF(IncludeDeal4,Spreadsheet9.2!V3164,0)+IF(IncludeDeal5,Spreadsheet9.2!V4166,0)","v":-1184872},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1160,0)+IF(IncludeDeal2,Spreadsheet9.2!W2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2162,0)+IF(IncludeDeal4,Spreadsheet9.2!W3164,0)+IF(IncludeDeal5,Spreadsheet9.2!W4166,0)","v":-1500604.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1160,0)+IF(IncludeDeal2,Spreadsheet9.2!X2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2162,0)+IF(IncludeDeal4,Spreadsheet9.2!X3164,0)+IF(IncludeDeal5,Spreadsheet9.2!X4166,0)","v":-1358724.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1160,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2162,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3164,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4166,0)","v":-767516.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1160,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2162,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3164,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4166,0)","v":-1106278.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4166,0)","v":-1794199.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4166,0)","v":-1275969.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4166,0)","v":-1343995.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4166,0)","v":-1199194.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4166,0)","v":-842470.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4166,0)","v":-404734.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4166,0)","v":-1079022.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4166,0)","v":-595588.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4166,0)","v":-541779.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4166,0)","v":-290281.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4166,0)","v":122550},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4166,0)","v":-4657.1000000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4166,0)","v":386558.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4166,0)","v":350214.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4166,0)","v":-529905.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4166,0)","v":-547986.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4166,0)","v":-664828.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4166,0)","v":-825952.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4166,0)","v":-765939.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4166,0)","v":-796653.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4166,0)","v":-829448.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4166,0)","v":-595501.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4166,0)","v":-471208.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4166,0)","v":-429901.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4166,0)","v":-296875.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3164,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4166,0)","v":-56590.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4166,0)","v":21957.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4166,0)","v":81906.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4166,0)","v":125252},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4166,0)","v":8139.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4166,0)","v":-60622.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4166,0)","v":1909.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4166,0)","v":-107941.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4166,0)","v":-168276.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4166,0)","v":-105413.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4166,0)","v":-202016.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4166,0)","v":-275524.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4166,0)","v":-163409},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4166,0)","v":-163588.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4166,0)","v":-163729.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2162,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3164,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4166,0)","v":-163806.9}]
[null,"Simulation 125",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1161,0)+IF(IncludeDeal2,Spreadsheet9.2!C2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2163,0)+IF(IncludeDeal4,Spreadsheet9.2!C3165,0)+IF(IncludeDeal5,Spreadsheet9.2!C4167,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1161,0)+IF(IncludeDeal2,Spreadsheet9.2!D2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2163,0)+IF(IncludeDeal4,Spreadsheet9.2!D3165,0)+IF(IncludeDeal5,Spreadsheet9.2!D4167,0)","v":223778.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1161,0)+IF(IncludeDeal2,Spreadsheet9.2!E2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2163,0)+IF(IncludeDeal4,Spreadsheet9.2!E3165,0)+IF(IncludeDeal5,Spreadsheet9.2!E4167,0)","v":241691.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1161,0)+IF(IncludeDeal2,Spreadsheet9.2!F2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2163,0)+IF(IncludeDeal4,Spreadsheet9.2!F3165,0)+IF(IncludeDeal5,Spreadsheet9.2!F4167,0)","v":-219875.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1161,0)+IF(IncludeDeal2,Spreadsheet9.2!G2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2163,0)+IF(IncludeDeal4,Spreadsheet9.2!G3165,0)+IF(IncludeDeal5,Spreadsheet9.2!G4167,0)","v":61017.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1161,0)+IF(IncludeDeal2,Spreadsheet9.2!H2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2163,0)+IF(IncludeDeal4,Spreadsheet9.2!H3165,0)+IF(IncludeDeal5,Spreadsheet9.2!H4167,0)","v":-441971.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1161,0)+IF(IncludeDeal2,Spreadsheet9.2!I2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2163,0)+IF(IncludeDeal4,Spreadsheet9.2!I3165,0)+IF(IncludeDeal5,Spreadsheet9.2!I4167,0)","v":-716929.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1161,0)+IF(IncludeDeal2,Spreadsheet9.2!J2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2163,0)+IF(IncludeDeal4,Spreadsheet9.2!J3165,0)+IF(IncludeDeal5,Spreadsheet9.2!J4167,0)","v":-288212.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1161,0)+IF(IncludeDeal2,Spreadsheet9.2!K2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2163,0)+IF(IncludeDeal4,Spreadsheet9.2!K3165,0)+IF(IncludeDeal5,Spreadsheet9.2!K4167,0)","v":-1514801.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1161,0)+IF(IncludeDeal2,Spreadsheet9.2!L2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2163,0)+IF(IncludeDeal4,Spreadsheet9.2!L3165,0)+IF(IncludeDeal5,Spreadsheet9.2!L4167,0)","v":-1440756.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1161,0)+IF(IncludeDeal2,Spreadsheet9.2!M2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2163,0)+IF(IncludeDeal4,Spreadsheet9.2!M3165,0)+IF(IncludeDeal5,Spreadsheet9.2!M4167,0)","v":-1473031.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1161,0)+IF(IncludeDeal2,Spreadsheet9.2!N2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2163,0)+IF(IncludeDeal4,Spreadsheet9.2!N3165,0)+IF(IncludeDeal5,Spreadsheet9.2!N4167,0)","v":-1400923.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1161,0)+IF(IncludeDeal2,Spreadsheet9.2!O2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2163,0)+IF(IncludeDeal4,Spreadsheet9.2!O3165,0)+IF(IncludeDeal5,Spreadsheet9.2!O4167,0)","v":-1818661.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1161,0)+IF(IncludeDeal2,Spreadsheet9.2!P2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2163,0)+IF(IncludeDeal4,Spreadsheet9.2!P3165,0)+IF(IncludeDeal5,Spreadsheet9.2!P4167,0)","v":-1254891.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1161,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2163,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3165,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4167,0)","v":-1293367},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1161,0)+IF(IncludeDeal2,Spreadsheet9.2!R2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2163,0)+IF(IncludeDeal4,Spreadsheet9.2!R3165,0)+IF(IncludeDeal5,Spreadsheet9.2!R4167,0)","v":-943104.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1161,0)+IF(IncludeDeal2,Spreadsheet9.2!S2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2163,0)+IF(IncludeDeal4,Spreadsheet9.2!S3165,0)+IF(IncludeDeal5,Spreadsheet9.2!S4167,0)","v":-1613340.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1161,0)+IF(IncludeDeal2,Spreadsheet9.2!T2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2163,0)+IF(IncludeDeal4,Spreadsheet9.2!T3165,0)+IF(IncludeDeal5,Spreadsheet9.2!T4167,0)","v":-2249242.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1161,0)+IF(IncludeDeal2,Spreadsheet9.2!U2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2163,0)+IF(IncludeDeal4,Spreadsheet9.2!U3165,0)+IF(IncludeDeal5,Spreadsheet9.2!U4167,0)","v":-2005936.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1161,0)+IF(IncludeDeal2,Spreadsheet9.2!V2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2163,0)+IF(IncludeDeal4,Spreadsheet9.2!V3165,0)+IF(IncludeDeal5,Spreadsheet9.2!V4167,0)","v":-2139590.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1161,0)+IF(IncludeDeal2,Spreadsheet9.2!W2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2163,0)+IF(IncludeDeal4,Spreadsheet9.2!W3165,0)+IF(IncludeDeal5,Spreadsheet9.2!W4167,0)","v":-2384579.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1161,0)+IF(IncludeDeal2,Spreadsheet9.2!X2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2163,0)+IF(IncludeDeal4,Spreadsheet9.2!X3165,0)+IF(IncludeDeal5,Spreadsheet9.2!X4167,0)","v":-1987681.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1161,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2163,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3165,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4167,0)","v":-1543640.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1161,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2163,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3165,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4167,0)","v":-1547142.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4167,0)","v":-1876694.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4167,0)","v":-1950312},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4167,0)","v":-2352677.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4167,0)","v":-2050480.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4167,0)","v":-1361164.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4167,0)","v":-986552.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4167,0)","v":-1589267.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4167,0)","v":-1074025.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4167,0)","v":-810570.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4167,0)","v":-1274611},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4167,0)","v":-751473.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4167,0)","v":-796531.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4167,0)","v":-845711.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4167,0)","v":-266416},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4167,0)","v":395277.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4167,0)","v":205147.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4167,0)","v":476729.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4167,0)","v":150953},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4167,0)","v":-292187.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4167,0)","v":-535457.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4167,0)","v":-361927.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4167,0)","v":-442326.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4167,0)","v":-306915.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4167,0)","v":-209009.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4167,0)","v":-241079.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3165,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4167,0)","v":-177505.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4167,0)","v":-75204},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4167,0)","v":6434.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4167,0)","v":84850.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4167,0)","v":24923},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4167,0)","v":-72467},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4167,0)","v":-18927.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4167,0)","v":-80955.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4167,0)","v":-139289.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4167,0)","v":-76780.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4167,0)","v":-126855.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4167,0)","v":-181672.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4167,0)","v":-104978.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4167,0)","v":-105110.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4167,0)","v":-105222},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2163,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3165,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4167,0)","v":-105287.9}]
[null,"Simulation 126",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1162,0)+IF(IncludeDeal2,Spreadsheet9.2!C2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2164,0)+IF(IncludeDeal4,Spreadsheet9.2!C3166,0)+IF(IncludeDeal5,Spreadsheet9.2!C4168,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1162,0)+IF(IncludeDeal2,Spreadsheet9.2!D2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2164,0)+IF(IncludeDeal4,Spreadsheet9.2!D3166,0)+IF(IncludeDeal5,Spreadsheet9.2!D4168,0)","v":156993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1162,0)+IF(IncludeDeal2,Spreadsheet9.2!E2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2164,0)+IF(IncludeDeal4,Spreadsheet9.2!E3166,0)+IF(IncludeDeal5,Spreadsheet9.2!E4168,0)","v":-123863},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1162,0)+IF(IncludeDeal2,Spreadsheet9.2!F2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2164,0)+IF(IncludeDeal4,Spreadsheet9.2!F3166,0)+IF(IncludeDeal5,Spreadsheet9.2!F4168,0)","v":857622.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1162,0)+IF(IncludeDeal2,Spreadsheet9.2!G2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2164,0)+IF(IncludeDeal4,Spreadsheet9.2!G3166,0)+IF(IncludeDeal5,Spreadsheet9.2!G4168,0)","v":1134420.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1162,0)+IF(IncludeDeal2,Spreadsheet9.2!H2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2164,0)+IF(IncludeDeal4,Spreadsheet9.2!H3166,0)+IF(IncludeDeal5,Spreadsheet9.2!H4168,0)","v":1125893.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1162,0)+IF(IncludeDeal2,Spreadsheet9.2!I2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2164,0)+IF(IncludeDeal4,Spreadsheet9.2!I3166,0)+IF(IncludeDeal5,Spreadsheet9.2!I4168,0)","v":1287331.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1162,0)+IF(IncludeDeal2,Spreadsheet9.2!J2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2164,0)+IF(IncludeDeal4,Spreadsheet9.2!J3166,0)+IF(IncludeDeal5,Spreadsheet9.2!J4168,0)","v":1433123.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1162,0)+IF(IncludeDeal2,Spreadsheet9.2!K2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2164,0)+IF(IncludeDeal4,Spreadsheet9.2!K3166,0)+IF(IncludeDeal5,Spreadsheet9.2!K4168,0)","v":1574257.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1162,0)+IF(IncludeDeal2,Spreadsheet9.2!L2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2164,0)+IF(IncludeDeal4,Spreadsheet9.2!L3166,0)+IF(IncludeDeal5,Spreadsheet9.2!L4168,0)","v":1339458.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1162,0)+IF(IncludeDeal2,Spreadsheet9.2!M2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2164,0)+IF(IncludeDeal4,Spreadsheet9.2!M3166,0)+IF(IncludeDeal5,Spreadsheet9.2!M4168,0)","v":1845172.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1162,0)+IF(IncludeDeal2,Spreadsheet9.2!N2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2164,0)+IF(IncludeDeal4,Spreadsheet9.2!N3166,0)+IF(IncludeDeal5,Spreadsheet9.2!N4168,0)","v":1204419.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1162,0)+IF(IncludeDeal2,Spreadsheet9.2!O2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2164,0)+IF(IncludeDeal4,Spreadsheet9.2!O3166,0)+IF(IncludeDeal5,Spreadsheet9.2!O4168,0)","v":1090396.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1162,0)+IF(IncludeDeal2,Spreadsheet9.2!P2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2164,0)+IF(IncludeDeal4,Spreadsheet9.2!P3166,0)+IF(IncludeDeal5,Spreadsheet9.2!P4168,0)","v":957996.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1162,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2164,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3166,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4168,0)","v":-102778.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1162,0)+IF(IncludeDeal2,Spreadsheet9.2!R2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2164,0)+IF(IncludeDeal4,Spreadsheet9.2!R3166,0)+IF(IncludeDeal5,Spreadsheet9.2!R4168,0)","v":-1504671.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1162,0)+IF(IncludeDeal2,Spreadsheet9.2!S2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2164,0)+IF(IncludeDeal4,Spreadsheet9.2!S3166,0)+IF(IncludeDeal5,Spreadsheet9.2!S4168,0)","v":-1242980.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1162,0)+IF(IncludeDeal2,Spreadsheet9.2!T2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2164,0)+IF(IncludeDeal4,Spreadsheet9.2!T3166,0)+IF(IncludeDeal5,Spreadsheet9.2!T4168,0)","v":-1571540.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1162,0)+IF(IncludeDeal2,Spreadsheet9.2!U2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2164,0)+IF(IncludeDeal4,Spreadsheet9.2!U3166,0)+IF(IncludeDeal5,Spreadsheet9.2!U4168,0)","v":-1723171.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1162,0)+IF(IncludeDeal2,Spreadsheet9.2!V2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2164,0)+IF(IncludeDeal4,Spreadsheet9.2!V3166,0)+IF(IncludeDeal5,Spreadsheet9.2!V4168,0)","v":-1532476.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1162,0)+IF(IncludeDeal2,Spreadsheet9.2!W2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2164,0)+IF(IncludeDeal4,Spreadsheet9.2!W3166,0)+IF(IncludeDeal5,Spreadsheet9.2!W4168,0)","v":-2318813.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1162,0)+IF(IncludeDeal2,Spreadsheet9.2!X2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2164,0)+IF(IncludeDeal4,Spreadsheet9.2!X3166,0)+IF(IncludeDeal5,Spreadsheet9.2!X4168,0)","v":-2399680.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1162,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2164,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3166,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4168,0)","v":-2543479.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1162,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2164,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3166,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4168,0)","v":-2473800.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4168,0)","v":-2280727.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4168,0)","v":-2059547.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4168,0)","v":-2069542.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4168,0)","v":-2261925.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4168,0)","v":-2228444.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4168,0)","v":-2254747.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4168,0)","v":-2277829.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4168,0)","v":-2064958},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4168,0)","v":-2224410},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4168,0)","v":-2112267.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4168,0)","v":-1883752.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4168,0)","v":-1696422.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4168,0)","v":-1167130.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4168,0)","v":-859759},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4168,0)","v":-202953.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4168,0)","v":-436261.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4168,0)","v":-502781.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4168,0)","v":71438.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4168,0)","v":-314677.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4168,0)","v":-289050.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4168,0)","v":-275525.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4168,0)","v":-422054.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4168,0)","v":-293535.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4168,0)","v":-181906.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4168,0)","v":-157654.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3166,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4168,0)","v":76814.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4168,0)","v":86414.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4168,0)","v":166617.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4168,0)","v":245511.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4168,0)","v":207652.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4168,0)","v":133673.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4168,0)","v":109474.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4168,0)","v":49160.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4168,0)","v":16286.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4168,0)","v":20235.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4168,0)","v":-27803.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4168,0)","v":-81650.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4168,0)","v":-76039.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4168,0)","v":-76164.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4168,0)","v":-76243.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2164,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3166,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4168,0)","v":-76287.7}]
[null,"Simulation 127",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1163,0)+IF(IncludeDeal2,Spreadsheet9.2!C2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2165,0)+IF(IncludeDeal4,Spreadsheet9.2!C3167,0)+IF(IncludeDeal5,Spreadsheet9.2!C4169,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1163,0)+IF(IncludeDeal2,Spreadsheet9.2!D2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2165,0)+IF(IncludeDeal4,Spreadsheet9.2!D3167,0)+IF(IncludeDeal5,Spreadsheet9.2!D4169,0)","v":-142623.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1163,0)+IF(IncludeDeal2,Spreadsheet9.2!E2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2165,0)+IF(IncludeDeal4,Spreadsheet9.2!E3167,0)+IF(IncludeDeal5,Spreadsheet9.2!E4169,0)","v":874250.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1163,0)+IF(IncludeDeal2,Spreadsheet9.2!F2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2165,0)+IF(IncludeDeal4,Spreadsheet9.2!F3167,0)+IF(IncludeDeal5,Spreadsheet9.2!F4169,0)","v":518852.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1163,0)+IF(IncludeDeal2,Spreadsheet9.2!G2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2165,0)+IF(IncludeDeal4,Spreadsheet9.2!G3167,0)+IF(IncludeDeal5,Spreadsheet9.2!G4169,0)","v":429406},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1163,0)+IF(IncludeDeal2,Spreadsheet9.2!H2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2165,0)+IF(IncludeDeal4,Spreadsheet9.2!H3167,0)+IF(IncludeDeal5,Spreadsheet9.2!H4169,0)","v":610435.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1163,0)+IF(IncludeDeal2,Spreadsheet9.2!I2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2165,0)+IF(IncludeDeal4,Spreadsheet9.2!I3167,0)+IF(IncludeDeal5,Spreadsheet9.2!I4169,0)","v":604836.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1163,0)+IF(IncludeDeal2,Spreadsheet9.2!J2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2165,0)+IF(IncludeDeal4,Spreadsheet9.2!J3167,0)+IF(IncludeDeal5,Spreadsheet9.2!J4169,0)","v":1193563.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1163,0)+IF(IncludeDeal2,Spreadsheet9.2!K2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2165,0)+IF(IncludeDeal4,Spreadsheet9.2!K3167,0)+IF(IncludeDeal5,Spreadsheet9.2!K4169,0)","v":640264.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1163,0)+IF(IncludeDeal2,Spreadsheet9.2!L2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2165,0)+IF(IncludeDeal4,Spreadsheet9.2!L3167,0)+IF(IncludeDeal5,Spreadsheet9.2!L4169,0)","v":1701296.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1163,0)+IF(IncludeDeal2,Spreadsheet9.2!M2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2165,0)+IF(IncludeDeal4,Spreadsheet9.2!M3167,0)+IF(IncludeDeal5,Spreadsheet9.2!M4169,0)","v":690517.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1163,0)+IF(IncludeDeal2,Spreadsheet9.2!N2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2165,0)+IF(IncludeDeal4,Spreadsheet9.2!N3167,0)+IF(IncludeDeal5,Spreadsheet9.2!N4169,0)","v":1084259.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1163,0)+IF(IncludeDeal2,Spreadsheet9.2!O2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2165,0)+IF(IncludeDeal4,Spreadsheet9.2!O3167,0)+IF(IncludeDeal5,Spreadsheet9.2!O4169,0)","v":1742.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1163,0)+IF(IncludeDeal2,Spreadsheet9.2!P2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2165,0)+IF(IncludeDeal4,Spreadsheet9.2!P3167,0)+IF(IncludeDeal5,Spreadsheet9.2!P4169,0)","v":-83932},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1163,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2165,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3167,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4169,0)","v":-705888.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1163,0)+IF(IncludeDeal2,Spreadsheet9.2!R2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2165,0)+IF(IncludeDeal4,Spreadsheet9.2!R3167,0)+IF(IncludeDeal5,Spreadsheet9.2!R4169,0)","v":-1437355.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1163,0)+IF(IncludeDeal2,Spreadsheet9.2!S2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2165,0)+IF(IncludeDeal4,Spreadsheet9.2!S3167,0)+IF(IncludeDeal5,Spreadsheet9.2!S4169,0)","v":-1291812.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1163,0)+IF(IncludeDeal2,Spreadsheet9.2!T2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2165,0)+IF(IncludeDeal4,Spreadsheet9.2!T3167,0)+IF(IncludeDeal5,Spreadsheet9.2!T4169,0)","v":-1136042.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1163,0)+IF(IncludeDeal2,Spreadsheet9.2!U2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2165,0)+IF(IncludeDeal4,Spreadsheet9.2!U3167,0)+IF(IncludeDeal5,Spreadsheet9.2!U4169,0)","v":-763882.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1163,0)+IF(IncludeDeal2,Spreadsheet9.2!V2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2165,0)+IF(IncludeDeal4,Spreadsheet9.2!V3167,0)+IF(IncludeDeal5,Spreadsheet9.2!V4169,0)","v":-464482.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1163,0)+IF(IncludeDeal2,Spreadsheet9.2!W2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2165,0)+IF(IncludeDeal4,Spreadsheet9.2!W3167,0)+IF(IncludeDeal5,Spreadsheet9.2!W4169,0)","v":-413359.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1163,0)+IF(IncludeDeal2,Spreadsheet9.2!X2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2165,0)+IF(IncludeDeal4,Spreadsheet9.2!X3167,0)+IF(IncludeDeal5,Spreadsheet9.2!X4169,0)","v":-800799.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1163,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2165,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3167,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4169,0)","v":-1358884.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1163,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2165,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3167,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4169,0)","v":-930587.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4169,0)","v":-1195099.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4169,0)","v":-1559909.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4169,0)","v":-1526390.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4169,0)","v":-1729246.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4169,0)","v":-1902942.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4169,0)","v":-1936162.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4169,0)","v":-2172857.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4169,0)","v":-1586300.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4169,0)","v":-1804511.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4169,0)","v":-1826969.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4169,0)","v":-1889688.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4169,0)","v":-1917907.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4169,0)","v":-1873516.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4169,0)","v":-1817766.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4169,0)","v":-1814912.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4169,0)","v":-1718874.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4169,0)","v":-1607640.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4169,0)","v":-1479894.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4169,0)","v":-1402126.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4169,0)","v":-1224720.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4169,0)","v":-1097760.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4169,0)","v":-921567},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4169,0)","v":-789362.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4169,0)","v":-641453.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4169,0)","v":-487555.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3167,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4169,0)","v":-414652.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4169,0)","v":-293611},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4169,0)","v":-162012.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4169,0)","v":-57853.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4169,0)","v":-83447.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4169,0)","v":-144757.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4169,0)","v":-102832.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4169,0)","v":-127639.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4169,0)","v":-179424},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4169,0)","v":-140668.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4169,0)","v":-144077},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4169,0)","v":-158938},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4169,0)","v":-77426.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4169,0)","v":-77547.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4169,0)","v":-77635.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2165,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3167,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4169,0)","v":-77682.7}]
[null,"Simulation 128",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1164,0)+IF(IncludeDeal2,Spreadsheet9.2!C2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2166,0)+IF(IncludeDeal4,Spreadsheet9.2!C3168,0)+IF(IncludeDeal5,Spreadsheet9.2!C4170,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1164,0)+IF(IncludeDeal2,Spreadsheet9.2!D2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2166,0)+IF(IncludeDeal4,Spreadsheet9.2!D3168,0)+IF(IncludeDeal5,Spreadsheet9.2!D4170,0)","v":-63748.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1164,0)+IF(IncludeDeal2,Spreadsheet9.2!E2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2166,0)+IF(IncludeDeal4,Spreadsheet9.2!E3168,0)+IF(IncludeDeal5,Spreadsheet9.2!E4170,0)","v":143180.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1164,0)+IF(IncludeDeal2,Spreadsheet9.2!F2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2166,0)+IF(IncludeDeal4,Spreadsheet9.2!F3168,0)+IF(IncludeDeal5,Spreadsheet9.2!F4170,0)","v":16897.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1164,0)+IF(IncludeDeal2,Spreadsheet9.2!G2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2166,0)+IF(IncludeDeal4,Spreadsheet9.2!G3168,0)+IF(IncludeDeal5,Spreadsheet9.2!G4170,0)","v":428339.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1164,0)+IF(IncludeDeal2,Spreadsheet9.2!H2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2166,0)+IF(IncludeDeal4,Spreadsheet9.2!H3168,0)+IF(IncludeDeal5,Spreadsheet9.2!H4170,0)","v":-670741.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1164,0)+IF(IncludeDeal2,Spreadsheet9.2!I2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2166,0)+IF(IncludeDeal4,Spreadsheet9.2!I3168,0)+IF(IncludeDeal5,Spreadsheet9.2!I4170,0)","v":-1422084.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1164,0)+IF(IncludeDeal2,Spreadsheet9.2!J2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2166,0)+IF(IncludeDeal4,Spreadsheet9.2!J3168,0)+IF(IncludeDeal5,Spreadsheet9.2!J4170,0)","v":-1329940.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1164,0)+IF(IncludeDeal2,Spreadsheet9.2!K2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2166,0)+IF(IncludeDeal4,Spreadsheet9.2!K3168,0)+IF(IncludeDeal5,Spreadsheet9.2!K4170,0)","v":-1227542.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1164,0)+IF(IncludeDeal2,Spreadsheet9.2!L2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2166,0)+IF(IncludeDeal4,Spreadsheet9.2!L3168,0)+IF(IncludeDeal5,Spreadsheet9.2!L4170,0)","v":-2081329.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1164,0)+IF(IncludeDeal2,Spreadsheet9.2!M2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2166,0)+IF(IncludeDeal4,Spreadsheet9.2!M3168,0)+IF(IncludeDeal5,Spreadsheet9.2!M4170,0)","v":-2018397.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1164,0)+IF(IncludeDeal2,Spreadsheet9.2!N2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2166,0)+IF(IncludeDeal4,Spreadsheet9.2!N3168,0)+IF(IncludeDeal5,Spreadsheet9.2!N4170,0)","v":-1570512.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1164,0)+IF(IncludeDeal2,Spreadsheet9.2!O2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2166,0)+IF(IncludeDeal4,Spreadsheet9.2!O3168,0)+IF(IncludeDeal5,Spreadsheet9.2!O4170,0)","v":-2009125.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1164,0)+IF(IncludeDeal2,Spreadsheet9.2!P2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2166,0)+IF(IncludeDeal4,Spreadsheet9.2!P3168,0)+IF(IncludeDeal5,Spreadsheet9.2!P4170,0)","v":-1966146.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1164,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2166,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3168,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4170,0)","v":-1785705.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1164,0)+IF(IncludeDeal2,Spreadsheet9.2!R2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2166,0)+IF(IncludeDeal4,Spreadsheet9.2!R3168,0)+IF(IncludeDeal5,Spreadsheet9.2!R4170,0)","v":-1000198.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1164,0)+IF(IncludeDeal2,Spreadsheet9.2!S2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2166,0)+IF(IncludeDeal4,Spreadsheet9.2!S3168,0)+IF(IncludeDeal5,Spreadsheet9.2!S4170,0)","v":-561531.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1164,0)+IF(IncludeDeal2,Spreadsheet9.2!T2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2166,0)+IF(IncludeDeal4,Spreadsheet9.2!T3168,0)+IF(IncludeDeal5,Spreadsheet9.2!T4170,0)","v":-867427.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1164,0)+IF(IncludeDeal2,Spreadsheet9.2!U2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2166,0)+IF(IncludeDeal4,Spreadsheet9.2!U3168,0)+IF(IncludeDeal5,Spreadsheet9.2!U4170,0)","v":-755174.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1164,0)+IF(IncludeDeal2,Spreadsheet9.2!V2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2166,0)+IF(IncludeDeal4,Spreadsheet9.2!V3168,0)+IF(IncludeDeal5,Spreadsheet9.2!V4170,0)","v":-202927.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1164,0)+IF(IncludeDeal2,Spreadsheet9.2!W2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2166,0)+IF(IncludeDeal4,Spreadsheet9.2!W3168,0)+IF(IncludeDeal5,Spreadsheet9.2!W4170,0)","v":285170.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1164,0)+IF(IncludeDeal2,Spreadsheet9.2!X2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2166,0)+IF(IncludeDeal4,Spreadsheet9.2!X3168,0)+IF(IncludeDeal5,Spreadsheet9.2!X4170,0)","v":218049.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1164,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2166,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3168,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4170,0)","v":200557.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1164,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2166,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3168,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4170,0)","v":67855.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4170,0)","v":-95255.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4170,0)","v":-8493.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4170,0)","v":739680.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4170,0)","v":258253.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4170,0)","v":572691.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4170,0)","v":-216980},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4170,0)","v":97658.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4170,0)","v":-427463},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4170,0)","v":-514760.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4170,0)","v":-70419.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4170,0)","v":1137505.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4170,0)","v":2087309.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4170,0)","v":1002121.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4170,0)","v":895548.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4170,0)","v":355718.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4170,0)","v":592318.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4170,0)","v":68169.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4170,0)","v":18293.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4170,0)","v":-303087.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4170,0)","v":-177878.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4170,0)","v":-408716.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4170,0)","v":-365966.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4170,0)","v":-389031.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4170,0)","v":-234926.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4170,0)","v":-170319.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3168,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4170,0)","v":-26067.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4170,0)","v":-78331.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4170,0)","v":-90374.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4170,0)","v":13875.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4170,0)","v":-30527.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4170,0)","v":-127002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4170,0)","v":-41742.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4170,0)","v":-87625.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4170,0)","v":-163841.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4170,0)","v":-86149.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4170,0)","v":-177955.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4170,0)","v":-255944.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4170,0)","v":-162897.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4170,0)","v":-163054.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4170,0)","v":-163218.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2166,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3168,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4170,0)","v":-163300.70000000001}]
[null,"Simulation 129",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1165,0)+IF(IncludeDeal2,Spreadsheet9.2!C2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2167,0)+IF(IncludeDeal4,Spreadsheet9.2!C3169,0)+IF(IncludeDeal5,Spreadsheet9.2!C4171,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1165,0)+IF(IncludeDeal2,Spreadsheet9.2!D2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2167,0)+IF(IncludeDeal4,Spreadsheet9.2!D3169,0)+IF(IncludeDeal5,Spreadsheet9.2!D4171,0)","v":-146014.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1165,0)+IF(IncludeDeal2,Spreadsheet9.2!E2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2167,0)+IF(IncludeDeal4,Spreadsheet9.2!E3169,0)+IF(IncludeDeal5,Spreadsheet9.2!E4171,0)","v":155820.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1165,0)+IF(IncludeDeal2,Spreadsheet9.2!F2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2167,0)+IF(IncludeDeal4,Spreadsheet9.2!F3169,0)+IF(IncludeDeal5,Spreadsheet9.2!F4171,0)","v":-562739},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1165,0)+IF(IncludeDeal2,Spreadsheet9.2!G2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2167,0)+IF(IncludeDeal4,Spreadsheet9.2!G3169,0)+IF(IncludeDeal5,Spreadsheet9.2!G4171,0)","v":-1077185.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1165,0)+IF(IncludeDeal2,Spreadsheet9.2!H2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2167,0)+IF(IncludeDeal4,Spreadsheet9.2!H3169,0)+IF(IncludeDeal5,Spreadsheet9.2!H4171,0)","v":-1366591.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1165,0)+IF(IncludeDeal2,Spreadsheet9.2!I2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2167,0)+IF(IncludeDeal4,Spreadsheet9.2!I3169,0)+IF(IncludeDeal5,Spreadsheet9.2!I4171,0)","v":-819435.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1165,0)+IF(IncludeDeal2,Spreadsheet9.2!J2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2167,0)+IF(IncludeDeal4,Spreadsheet9.2!J3169,0)+IF(IncludeDeal5,Spreadsheet9.2!J4171,0)","v":-1366836.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1165,0)+IF(IncludeDeal2,Spreadsheet9.2!K2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2167,0)+IF(IncludeDeal4,Spreadsheet9.2!K3169,0)+IF(IncludeDeal5,Spreadsheet9.2!K4171,0)","v":-801251.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1165,0)+IF(IncludeDeal2,Spreadsheet9.2!L2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2167,0)+IF(IncludeDeal4,Spreadsheet9.2!L3169,0)+IF(IncludeDeal5,Spreadsheet9.2!L4171,0)","v":-1284731.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1165,0)+IF(IncludeDeal2,Spreadsheet9.2!M2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2167,0)+IF(IncludeDeal4,Spreadsheet9.2!M3169,0)+IF(IncludeDeal5,Spreadsheet9.2!M4171,0)","v":-1537109.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1165,0)+IF(IncludeDeal2,Spreadsheet9.2!N2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2167,0)+IF(IncludeDeal4,Spreadsheet9.2!N3169,0)+IF(IncludeDeal5,Spreadsheet9.2!N4171,0)","v":-1371864.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1165,0)+IF(IncludeDeal2,Spreadsheet9.2!O2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2167,0)+IF(IncludeDeal4,Spreadsheet9.2!O3169,0)+IF(IncludeDeal5,Spreadsheet9.2!O4171,0)","v":-1606515},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1165,0)+IF(IncludeDeal2,Spreadsheet9.2!P2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2167,0)+IF(IncludeDeal4,Spreadsheet9.2!P3169,0)+IF(IncludeDeal5,Spreadsheet9.2!P4171,0)","v":-1494303.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1165,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2167,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3169,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4171,0)","v":-1895240.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1165,0)+IF(IncludeDeal2,Spreadsheet9.2!R2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2167,0)+IF(IncludeDeal4,Spreadsheet9.2!R3169,0)+IF(IncludeDeal5,Spreadsheet9.2!R4171,0)","v":-1811100},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1165,0)+IF(IncludeDeal2,Spreadsheet9.2!S2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2167,0)+IF(IncludeDeal4,Spreadsheet9.2!S3169,0)+IF(IncludeDeal5,Spreadsheet9.2!S4171,0)","v":-1284110.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1165,0)+IF(IncludeDeal2,Spreadsheet9.2!T2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2167,0)+IF(IncludeDeal4,Spreadsheet9.2!T3169,0)+IF(IncludeDeal5,Spreadsheet9.2!T4171,0)","v":-2009179},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1165,0)+IF(IncludeDeal2,Spreadsheet9.2!U2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2167,0)+IF(IncludeDeal4,Spreadsheet9.2!U3169,0)+IF(IncludeDeal5,Spreadsheet9.2!U4171,0)","v":-2588901.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1165,0)+IF(IncludeDeal2,Spreadsheet9.2!V2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2167,0)+IF(IncludeDeal4,Spreadsheet9.2!V3169,0)+IF(IncludeDeal5,Spreadsheet9.2!V4171,0)","v":-2459629.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1165,0)+IF(IncludeDeal2,Spreadsheet9.2!W2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2167,0)+IF(IncludeDeal4,Spreadsheet9.2!W3169,0)+IF(IncludeDeal5,Spreadsheet9.2!W4171,0)","v":-2479597.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1165,0)+IF(IncludeDeal2,Spreadsheet9.2!X2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2167,0)+IF(IncludeDeal4,Spreadsheet9.2!X3169,0)+IF(IncludeDeal5,Spreadsheet9.2!X4171,0)","v":-2306208.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1165,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2167,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3169,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4171,0)","v":-2057744.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1165,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2167,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3169,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4171,0)","v":-2239341},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4171,0)","v":-2256135.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4171,0)","v":-2285900.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4171,0)","v":-2529546.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4171,0)","v":-2353080.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4171,0)","v":-2245342.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4171,0)","v":-2297200.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4171,0)","v":-2351039.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4171,0)","v":-2334009},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4171,0)","v":-2304801.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4171,0)","v":-2036168.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4171,0)","v":-2035546.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4171,0)","v":-2042352.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4171,0)","v":-1976987.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4171,0)","v":-2030866.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4171,0)","v":-1913991.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4171,0)","v":-1815667},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4171,0)","v":-1731623.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4171,0)","v":-1573177.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4171,0)","v":-1358576},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4171,0)","v":-1150762.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4171,0)","v":-957687.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4171,0)","v":-789289.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4171,0)","v":-637432.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4171,0)","v":-525841.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4171,0)","v":-324596.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3169,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4171,0)","v":-201628.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4171,0)","v":-100530.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4171,0)","v":110607.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4171,0)","v":191056.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4171,0)","v":103277},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4171,0)","v":46630.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4171,0)","v":25533.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4171,0)","v":18888.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4171,0)","v":-54106.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4171,0)","v":-43234.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4171,0)","v":-84118.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4171,0)","v":-129186.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4171,0)","v":-83633.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4171,0)","v":-83752.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4171,0)","v":-83858.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2167,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3169,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4171,0)","v":-83910.399999999994}]
[null,"Simulation 130",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1166,0)+IF(IncludeDeal2,Spreadsheet9.2!C2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2168,0)+IF(IncludeDeal4,Spreadsheet9.2!C3170,0)+IF(IncludeDeal5,Spreadsheet9.2!C4172,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1166,0)+IF(IncludeDeal2,Spreadsheet9.2!D2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2168,0)+IF(IncludeDeal4,Spreadsheet9.2!D3170,0)+IF(IncludeDeal5,Spreadsheet9.2!D4172,0)","v":-16837.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1166,0)+IF(IncludeDeal2,Spreadsheet9.2!E2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2168,0)+IF(IncludeDeal4,Spreadsheet9.2!E3170,0)+IF(IncludeDeal5,Spreadsheet9.2!E4172,0)","v":-628561.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1166,0)+IF(IncludeDeal2,Spreadsheet9.2!F2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2168,0)+IF(IncludeDeal4,Spreadsheet9.2!F3170,0)+IF(IncludeDeal5,Spreadsheet9.2!F4172,0)","v":-901670.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1166,0)+IF(IncludeDeal2,Spreadsheet9.2!G2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2168,0)+IF(IncludeDeal4,Spreadsheet9.2!G3170,0)+IF(IncludeDeal5,Spreadsheet9.2!G4172,0)","v":-1044804.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1166,0)+IF(IncludeDeal2,Spreadsheet9.2!H2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2168,0)+IF(IncludeDeal4,Spreadsheet9.2!H3170,0)+IF(IncludeDeal5,Spreadsheet9.2!H4172,0)","v":-220218.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1166,0)+IF(IncludeDeal2,Spreadsheet9.2!I2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2168,0)+IF(IncludeDeal4,Spreadsheet9.2!I3170,0)+IF(IncludeDeal5,Spreadsheet9.2!I4172,0)","v":-182678.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1166,0)+IF(IncludeDeal2,Spreadsheet9.2!J2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2168,0)+IF(IncludeDeal4,Spreadsheet9.2!J3170,0)+IF(IncludeDeal5,Spreadsheet9.2!J4172,0)","v":-50885.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1166,0)+IF(IncludeDeal2,Spreadsheet9.2!K2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2168,0)+IF(IncludeDeal4,Spreadsheet9.2!K3170,0)+IF(IncludeDeal5,Spreadsheet9.2!K4172,0)","v":-1017730.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1166,0)+IF(IncludeDeal2,Spreadsheet9.2!L2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2168,0)+IF(IncludeDeal4,Spreadsheet9.2!L3170,0)+IF(IncludeDeal5,Spreadsheet9.2!L4172,0)","v":-365831.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1166,0)+IF(IncludeDeal2,Spreadsheet9.2!M2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2168,0)+IF(IncludeDeal4,Spreadsheet9.2!M3170,0)+IF(IncludeDeal5,Spreadsheet9.2!M4172,0)","v":-537521.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1166,0)+IF(IncludeDeal2,Spreadsheet9.2!N2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2168,0)+IF(IncludeDeal4,Spreadsheet9.2!N3170,0)+IF(IncludeDeal5,Spreadsheet9.2!N4172,0)","v":-1115735.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1166,0)+IF(IncludeDeal2,Spreadsheet9.2!O2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2168,0)+IF(IncludeDeal4,Spreadsheet9.2!O3170,0)+IF(IncludeDeal5,Spreadsheet9.2!O4172,0)","v":-1053925.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1166,0)+IF(IncludeDeal2,Spreadsheet9.2!P2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2168,0)+IF(IncludeDeal4,Spreadsheet9.2!P3170,0)+IF(IncludeDeal5,Spreadsheet9.2!P4172,0)","v":-1983546.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1166,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2168,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3170,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4172,0)","v":-1872972.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1166,0)+IF(IncludeDeal2,Spreadsheet9.2!R2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2168,0)+IF(IncludeDeal4,Spreadsheet9.2!R3170,0)+IF(IncludeDeal5,Spreadsheet9.2!R4172,0)","v":-1454561.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1166,0)+IF(IncludeDeal2,Spreadsheet9.2!S2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2168,0)+IF(IncludeDeal4,Spreadsheet9.2!S3170,0)+IF(IncludeDeal5,Spreadsheet9.2!S4172,0)","v":-2063996.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1166,0)+IF(IncludeDeal2,Spreadsheet9.2!T2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2168,0)+IF(IncludeDeal4,Spreadsheet9.2!T3170,0)+IF(IncludeDeal5,Spreadsheet9.2!T4172,0)","v":-1968647},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1166,0)+IF(IncludeDeal2,Spreadsheet9.2!U2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2168,0)+IF(IncludeDeal4,Spreadsheet9.2!U3170,0)+IF(IncludeDeal5,Spreadsheet9.2!U4172,0)","v":-2605478},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1166,0)+IF(IncludeDeal2,Spreadsheet9.2!V2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2168,0)+IF(IncludeDeal4,Spreadsheet9.2!V3170,0)+IF(IncludeDeal5,Spreadsheet9.2!V4172,0)","v":-2481140.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1166,0)+IF(IncludeDeal2,Spreadsheet9.2!W2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2168,0)+IF(IncludeDeal4,Spreadsheet9.2!W3170,0)+IF(IncludeDeal5,Spreadsheet9.2!W4172,0)","v":-2988696},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1166,0)+IF(IncludeDeal2,Spreadsheet9.2!X2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2168,0)+IF(IncludeDeal4,Spreadsheet9.2!X3170,0)+IF(IncludeDeal5,Spreadsheet9.2!X4172,0)","v":-3097084.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1166,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2168,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3170,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4172,0)","v":-3318547.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1166,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2168,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3170,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4172,0)","v":-3250253.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4172,0)","v":-3585637.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4172,0)","v":-3744206.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4172,0)","v":-3743789.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4172,0)","v":-3688821.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4172,0)","v":-3297006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4172,0)","v":-3241399.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4172,0)","v":-3304003.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4172,0)","v":-3028768.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4172,0)","v":-3065118.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4172,0)","v":-3026408.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4172,0)","v":-2864987.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4172,0)","v":-2770838.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4172,0)","v":-2647263.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4172,0)","v":-2451835.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4172,0)","v":-2389363.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4172,0)","v":-2286356.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4172,0)","v":-2101500.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4172,0)","v":-2019245.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4172,0)","v":-1925008.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4172,0)","v":-1650507.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4172,0)","v":-1576176.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4172,0)","v":-1471046.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4172,0)","v":-1258804.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4172,0)","v":-1156915.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4172,0)","v":-1073716.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3170,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4172,0)","v":-864748.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4172,0)","v":-727608.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4172,0)","v":-636273.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4172,0)","v":-460122.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4172,0)","v":-499122.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4172,0)","v":-552029.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4172,0)","v":-377835.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4172,0)","v":-403751.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4172,0)","v":-443795.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4172,0)","v":-294025.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4172,0)","v":-323570.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4172,0)","v":-372729},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4172,0)","v":-214658.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4172,0)","v":-214874},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4172,0)","v":-215017.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2168,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3170,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4172,0)","v":-215092.9}]
[null,"Simulation 131",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1167,0)+IF(IncludeDeal2,Spreadsheet9.2!C2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2169,0)+IF(IncludeDeal4,Spreadsheet9.2!C3171,0)+IF(IncludeDeal5,Spreadsheet9.2!C4173,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1167,0)+IF(IncludeDeal2,Spreadsheet9.2!D2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2169,0)+IF(IncludeDeal4,Spreadsheet9.2!D3171,0)+IF(IncludeDeal5,Spreadsheet9.2!D4173,0)","v":159363.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1167,0)+IF(IncludeDeal2,Spreadsheet9.2!E2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2169,0)+IF(IncludeDeal4,Spreadsheet9.2!E3171,0)+IF(IncludeDeal5,Spreadsheet9.2!E4173,0)","v":-128467.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1167,0)+IF(IncludeDeal2,Spreadsheet9.2!F2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2169,0)+IF(IncludeDeal4,Spreadsheet9.2!F3171,0)+IF(IncludeDeal5,Spreadsheet9.2!F4173,0)","v":-806879.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1167,0)+IF(IncludeDeal2,Spreadsheet9.2!G2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2169,0)+IF(IncludeDeal4,Spreadsheet9.2!G3171,0)+IF(IncludeDeal5,Spreadsheet9.2!G4173,0)","v":-1339769.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1167,0)+IF(IncludeDeal2,Spreadsheet9.2!H2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2169,0)+IF(IncludeDeal4,Spreadsheet9.2!H3171,0)+IF(IncludeDeal5,Spreadsheet9.2!H4173,0)","v":-1679727.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1167,0)+IF(IncludeDeal2,Spreadsheet9.2!I2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2169,0)+IF(IncludeDeal4,Spreadsheet9.2!I3171,0)+IF(IncludeDeal5,Spreadsheet9.2!I4173,0)","v":-1079555.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1167,0)+IF(IncludeDeal2,Spreadsheet9.2!J2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2169,0)+IF(IncludeDeal4,Spreadsheet9.2!J3171,0)+IF(IncludeDeal5,Spreadsheet9.2!J4173,0)","v":6086.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1167,0)+IF(IncludeDeal2,Spreadsheet9.2!K2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2169,0)+IF(IncludeDeal4,Spreadsheet9.2!K3171,0)+IF(IncludeDeal5,Spreadsheet9.2!K4173,0)","v":-491209.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1167,0)+IF(IncludeDeal2,Spreadsheet9.2!L2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2169,0)+IF(IncludeDeal4,Spreadsheet9.2!L3171,0)+IF(IncludeDeal5,Spreadsheet9.2!L4173,0)","v":346809.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1167,0)+IF(IncludeDeal2,Spreadsheet9.2!M2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2169,0)+IF(IncludeDeal4,Spreadsheet9.2!M3171,0)+IF(IncludeDeal5,Spreadsheet9.2!M4173,0)","v":-363735},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1167,0)+IF(IncludeDeal2,Spreadsheet9.2!N2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2169,0)+IF(IncludeDeal4,Spreadsheet9.2!N3171,0)+IF(IncludeDeal5,Spreadsheet9.2!N4173,0)","v":-115969.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1167,0)+IF(IncludeDeal2,Spreadsheet9.2!O2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2169,0)+IF(IncludeDeal4,Spreadsheet9.2!O3171,0)+IF(IncludeDeal5,Spreadsheet9.2!O4173,0)","v":-245588},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1167,0)+IF(IncludeDeal2,Spreadsheet9.2!P2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2169,0)+IF(IncludeDeal4,Spreadsheet9.2!P3171,0)+IF(IncludeDeal5,Spreadsheet9.2!P4173,0)","v":-606264.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1167,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2169,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3171,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4173,0)","v":-20688.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1167,0)+IF(IncludeDeal2,Spreadsheet9.2!R2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2169,0)+IF(IncludeDeal4,Spreadsheet9.2!R3171,0)+IF(IncludeDeal5,Spreadsheet9.2!R4173,0)","v":930334.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1167,0)+IF(IncludeDeal2,Spreadsheet9.2!S2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2169,0)+IF(IncludeDeal4,Spreadsheet9.2!S3171,0)+IF(IncludeDeal5,Spreadsheet9.2!S4173,0)","v":358048.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1167,0)+IF(IncludeDeal2,Spreadsheet9.2!T2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2169,0)+IF(IncludeDeal4,Spreadsheet9.2!T3171,0)+IF(IncludeDeal5,Spreadsheet9.2!T4173,0)","v":-371782.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1167,0)+IF(IncludeDeal2,Spreadsheet9.2!U2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2169,0)+IF(IncludeDeal4,Spreadsheet9.2!U3171,0)+IF(IncludeDeal5,Spreadsheet9.2!U4173,0)","v":-1102204.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1167,0)+IF(IncludeDeal2,Spreadsheet9.2!V2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2169,0)+IF(IncludeDeal4,Spreadsheet9.2!V3171,0)+IF(IncludeDeal5,Spreadsheet9.2!V4173,0)","v":-1384504.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1167,0)+IF(IncludeDeal2,Spreadsheet9.2!W2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2169,0)+IF(IncludeDeal4,Spreadsheet9.2!W3171,0)+IF(IncludeDeal5,Spreadsheet9.2!W4173,0)","v":-1956043.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1167,0)+IF(IncludeDeal2,Spreadsheet9.2!X2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2169,0)+IF(IncludeDeal4,Spreadsheet9.2!X3171,0)+IF(IncludeDeal5,Spreadsheet9.2!X4173,0)","v":-2217267},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1167,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2169,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3171,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4173,0)","v":-2450476},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1167,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2169,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3171,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4173,0)","v":-2695374.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4173,0)","v":-3102968.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4173,0)","v":-3176636.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4173,0)","v":-3323615.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4173,0)","v":-3420543.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4173,0)","v":-3367186.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4173,0)","v":-3242235.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4173,0)","v":-3221777.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4173,0)","v":-3041570.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4173,0)","v":-2909799},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4173,0)","v":-2814320.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4173,0)","v":-2645433.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4173,0)","v":-2526521.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4173,0)","v":-2465084.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4173,0)","v":-2337051.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4173,0)","v":-2229755.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4173,0)","v":-2167094.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4173,0)","v":-2028598.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4173,0)","v":-1874783.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4173,0)","v":-1750737.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4173,0)","v":-1578555.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4173,0)","v":-1476635.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4173,0)","v":-1352420.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4173,0)","v":-1115635.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4173,0)","v":-1010377.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4173,0)","v":-855565.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3171,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4173,0)","v":-609287.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4173,0)","v":-546259.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4173,0)","v":-431525.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4173,0)","v":-221143.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4173,0)","v":-257221},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4173,0)","v":-334935.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4173,0)","v":-222103.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4173,0)","v":-243535.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4173,0)","v":-319963.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4173,0)","v":-210689.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4173,0)","v":-256149.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4173,0)","v":-301517.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4173,0)","v":-184001.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4173,0)","v":-184208.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4173,0)","v":-184365.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2169,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3171,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4173,0)","v":-184433.3}]
[null,"Simulation 132",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1168,0)+IF(IncludeDeal2,Spreadsheet9.2!C2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2170,0)+IF(IncludeDeal4,Spreadsheet9.2!C3172,0)+IF(IncludeDeal5,Spreadsheet9.2!C4174,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1168,0)+IF(IncludeDeal2,Spreadsheet9.2!D2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2170,0)+IF(IncludeDeal4,Spreadsheet9.2!D3172,0)+IF(IncludeDeal5,Spreadsheet9.2!D4174,0)","v":-199697.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1168,0)+IF(IncludeDeal2,Spreadsheet9.2!E2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2170,0)+IF(IncludeDeal4,Spreadsheet9.2!E3172,0)+IF(IncludeDeal5,Spreadsheet9.2!E4174,0)","v":-295259.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1168,0)+IF(IncludeDeal2,Spreadsheet9.2!F2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2170,0)+IF(IncludeDeal4,Spreadsheet9.2!F3172,0)+IF(IncludeDeal5,Spreadsheet9.2!F4174,0)","v":-1017686.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1168,0)+IF(IncludeDeal2,Spreadsheet9.2!G2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2170,0)+IF(IncludeDeal4,Spreadsheet9.2!G3172,0)+IF(IncludeDeal5,Spreadsheet9.2!G4174,0)","v":-1479626.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1168,0)+IF(IncludeDeal2,Spreadsheet9.2!H2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2170,0)+IF(IncludeDeal4,Spreadsheet9.2!H3172,0)+IF(IncludeDeal5,Spreadsheet9.2!H4174,0)","v":-1542000.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1168,0)+IF(IncludeDeal2,Spreadsheet9.2!I2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2170,0)+IF(IncludeDeal4,Spreadsheet9.2!I3172,0)+IF(IncludeDeal5,Spreadsheet9.2!I4174,0)","v":-1552610.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1168,0)+IF(IncludeDeal2,Spreadsheet9.2!J2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2170,0)+IF(IncludeDeal4,Spreadsheet9.2!J3172,0)+IF(IncludeDeal5,Spreadsheet9.2!J4174,0)","v":-894169.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1168,0)+IF(IncludeDeal2,Spreadsheet9.2!K2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2170,0)+IF(IncludeDeal4,Spreadsheet9.2!K3172,0)+IF(IncludeDeal5,Spreadsheet9.2!K4174,0)","v":-1383254.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1168,0)+IF(IncludeDeal2,Spreadsheet9.2!L2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2170,0)+IF(IncludeDeal4,Spreadsheet9.2!L3172,0)+IF(IncludeDeal5,Spreadsheet9.2!L4174,0)","v":-1362506.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1168,0)+IF(IncludeDeal2,Spreadsheet9.2!M2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2170,0)+IF(IncludeDeal4,Spreadsheet9.2!M3172,0)+IF(IncludeDeal5,Spreadsheet9.2!M4174,0)","v":-390294.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1168,0)+IF(IncludeDeal2,Spreadsheet9.2!N2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2170,0)+IF(IncludeDeal4,Spreadsheet9.2!N3172,0)+IF(IncludeDeal5,Spreadsheet9.2!N4174,0)","v":-342786.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1168,0)+IF(IncludeDeal2,Spreadsheet9.2!O2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2170,0)+IF(IncludeDeal4,Spreadsheet9.2!O3172,0)+IF(IncludeDeal5,Spreadsheet9.2!O4174,0)","v":-362538.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1168,0)+IF(IncludeDeal2,Spreadsheet9.2!P2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2170,0)+IF(IncludeDeal4,Spreadsheet9.2!P3172,0)+IF(IncludeDeal5,Spreadsheet9.2!P4174,0)","v":-1016165.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1168,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2170,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3172,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4174,0)","v":-2001980.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1168,0)+IF(IncludeDeal2,Spreadsheet9.2!R2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2170,0)+IF(IncludeDeal4,Spreadsheet9.2!R3172,0)+IF(IncludeDeal5,Spreadsheet9.2!R4174,0)","v":-2628140.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1168,0)+IF(IncludeDeal2,Spreadsheet9.2!S2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2170,0)+IF(IncludeDeal4,Spreadsheet9.2!S3172,0)+IF(IncludeDeal5,Spreadsheet9.2!S4174,0)","v":-3289783.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1168,0)+IF(IncludeDeal2,Spreadsheet9.2!T2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2170,0)+IF(IncludeDeal4,Spreadsheet9.2!T3172,0)+IF(IncludeDeal5,Spreadsheet9.2!T4174,0)","v":-3293818.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1168,0)+IF(IncludeDeal2,Spreadsheet9.2!U2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2170,0)+IF(IncludeDeal4,Spreadsheet9.2!U3172,0)+IF(IncludeDeal5,Spreadsheet9.2!U4174,0)","v":-3212826},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1168,0)+IF(IncludeDeal2,Spreadsheet9.2!V2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2170,0)+IF(IncludeDeal4,Spreadsheet9.2!V3172,0)+IF(IncludeDeal5,Spreadsheet9.2!V4174,0)","v":-3163786.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1168,0)+IF(IncludeDeal2,Spreadsheet9.2!W2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2170,0)+IF(IncludeDeal4,Spreadsheet9.2!W3172,0)+IF(IncludeDeal5,Spreadsheet9.2!W4174,0)","v":-2877268.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1168,0)+IF(IncludeDeal2,Spreadsheet9.2!X2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2170,0)+IF(IncludeDeal4,Spreadsheet9.2!X3172,0)+IF(IncludeDeal5,Spreadsheet9.2!X4174,0)","v":-2677355.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1168,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2170,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3172,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4174,0)","v":-2863957.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1168,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2170,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3172,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4174,0)","v":-3030711.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4174,0)","v":-3083959.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4174,0)","v":-2902553.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4174,0)","v":-2846058.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4174,0)","v":-2642451},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4174,0)","v":-2453069.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4174,0)","v":-2350414.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4174,0)","v":-2215819.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4174,0)","v":-2146798.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4174,0)","v":-2055438.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4174,0)","v":-1954254.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4174,0)","v":-1839913.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4174,0)","v":-1784516.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4174,0)","v":-1642058.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4174,0)","v":-1542181.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4174,0)","v":-1444206.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4174,0)","v":-1281070.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4174,0)","v":-1072735.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4174,0)","v":-915290.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4174,0)","v":-909057.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4174,0)","v":-791625},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4174,0)","v":-622004.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4174,0)","v":-501621.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4174,0)","v":-459103.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4174,0)","v":-291837.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4174,0)","v":-133677},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3172,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4174,0)","v":37245.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4174,0)","v":137787.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4174,0)","v":289613},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4174,0)","v":340027.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4174,0)","v":253000.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4174,0)","v":198781.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4174,0)","v":149659.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4174,0)","v":156800.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4174,0)","v":119389.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4174,0)","v":68264},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4174,0)","v":90617.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4174,0)","v":92702.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4174,0)","v":53570.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4174,0)","v":53676},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4174,0)","v":53756.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2170,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3172,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4174,0)","v":53808.4}]
[null,"Simulation 133",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1169,0)+IF(IncludeDeal2,Spreadsheet9.2!C2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2171,0)+IF(IncludeDeal4,Spreadsheet9.2!C3173,0)+IF(IncludeDeal5,Spreadsheet9.2!C4175,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1169,0)+IF(IncludeDeal2,Spreadsheet9.2!D2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2171,0)+IF(IncludeDeal4,Spreadsheet9.2!D3173,0)+IF(IncludeDeal5,Spreadsheet9.2!D4175,0)","v":-94450.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1169,0)+IF(IncludeDeal2,Spreadsheet9.2!E2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2171,0)+IF(IncludeDeal4,Spreadsheet9.2!E3173,0)+IF(IncludeDeal5,Spreadsheet9.2!E4175,0)","v":579743.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1169,0)+IF(IncludeDeal2,Spreadsheet9.2!F2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2171,0)+IF(IncludeDeal4,Spreadsheet9.2!F3173,0)+IF(IncludeDeal5,Spreadsheet9.2!F4175,0)","v":459819.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1169,0)+IF(IncludeDeal2,Spreadsheet9.2!G2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2171,0)+IF(IncludeDeal4,Spreadsheet9.2!G3173,0)+IF(IncludeDeal5,Spreadsheet9.2!G4175,0)","v":657115.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1169,0)+IF(IncludeDeal2,Spreadsheet9.2!H2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2171,0)+IF(IncludeDeal4,Spreadsheet9.2!H3173,0)+IF(IncludeDeal5,Spreadsheet9.2!H4175,0)","v":493210.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1169,0)+IF(IncludeDeal2,Spreadsheet9.2!I2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2171,0)+IF(IncludeDeal4,Spreadsheet9.2!I3173,0)+IF(IncludeDeal5,Spreadsheet9.2!I4175,0)","v":444239.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1169,0)+IF(IncludeDeal2,Spreadsheet9.2!J2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2171,0)+IF(IncludeDeal4,Spreadsheet9.2!J3173,0)+IF(IncludeDeal5,Spreadsheet9.2!J4175,0)","v":78658.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1169,0)+IF(IncludeDeal2,Spreadsheet9.2!K2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2171,0)+IF(IncludeDeal4,Spreadsheet9.2!K3173,0)+IF(IncludeDeal5,Spreadsheet9.2!K4175,0)","v":-1193529.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1169,0)+IF(IncludeDeal2,Spreadsheet9.2!L2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2171,0)+IF(IncludeDeal4,Spreadsheet9.2!L3173,0)+IF(IncludeDeal5,Spreadsheet9.2!L4175,0)","v":-1231209.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1169,0)+IF(IncludeDeal2,Spreadsheet9.2!M2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2171,0)+IF(IncludeDeal4,Spreadsheet9.2!M3173,0)+IF(IncludeDeal5,Spreadsheet9.2!M4175,0)","v":-1650270.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1169,0)+IF(IncludeDeal2,Spreadsheet9.2!N2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2171,0)+IF(IncludeDeal4,Spreadsheet9.2!N3173,0)+IF(IncludeDeal5,Spreadsheet9.2!N4175,0)","v":-1749763.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1169,0)+IF(IncludeDeal2,Spreadsheet9.2!O2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2171,0)+IF(IncludeDeal4,Spreadsheet9.2!O3173,0)+IF(IncludeDeal5,Spreadsheet9.2!O4175,0)","v":-1468430.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1169,0)+IF(IncludeDeal2,Spreadsheet9.2!P2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2171,0)+IF(IncludeDeal4,Spreadsheet9.2!P3173,0)+IF(IncludeDeal5,Spreadsheet9.2!P4175,0)","v":-1391968.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1169,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2171,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3173,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4175,0)","v":-1265881.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1169,0)+IF(IncludeDeal2,Spreadsheet9.2!R2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2171,0)+IF(IncludeDeal4,Spreadsheet9.2!R3173,0)+IF(IncludeDeal5,Spreadsheet9.2!R4175,0)","v":-1019712.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1169,0)+IF(IncludeDeal2,Spreadsheet9.2!S2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2171,0)+IF(IncludeDeal4,Spreadsheet9.2!S3173,0)+IF(IncludeDeal5,Spreadsheet9.2!S4175,0)","v":-335788.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1169,0)+IF(IncludeDeal2,Spreadsheet9.2!T2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2171,0)+IF(IncludeDeal4,Spreadsheet9.2!T3173,0)+IF(IncludeDeal5,Spreadsheet9.2!T4175,0)","v":-803992.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1169,0)+IF(IncludeDeal2,Spreadsheet9.2!U2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2171,0)+IF(IncludeDeal4,Spreadsheet9.2!U3173,0)+IF(IncludeDeal5,Spreadsheet9.2!U4175,0)","v":-205399.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1169,0)+IF(IncludeDeal2,Spreadsheet9.2!V2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2171,0)+IF(IncludeDeal4,Spreadsheet9.2!V3173,0)+IF(IncludeDeal5,Spreadsheet9.2!V4175,0)","v":330402},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1169,0)+IF(IncludeDeal2,Spreadsheet9.2!W2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2171,0)+IF(IncludeDeal4,Spreadsheet9.2!W3173,0)+IF(IncludeDeal5,Spreadsheet9.2!W4175,0)","v":633573.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1169,0)+IF(IncludeDeal2,Spreadsheet9.2!X2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2171,0)+IF(IncludeDeal4,Spreadsheet9.2!X3173,0)+IF(IncludeDeal5,Spreadsheet9.2!X4175,0)","v":-311165.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1169,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2171,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3173,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4175,0)","v":350451.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1169,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2171,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3173,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4175,0)","v":-9035.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4175,0)","v":-927889.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4175,0)","v":-178663},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4175,0)","v":-29213.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4175,0)","v":-510568.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4175,0)","v":-1480227.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4175,0)","v":-2498150.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4175,0)","v":-2695743.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4175,0)","v":-2438741.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4175,0)","v":-2313729.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4175,0)","v":-2559968.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4175,0)","v":-2179550.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4175,0)","v":-1885735.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4175,0)","v":-2052591.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4175,0)","v":-1687520.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4175,0)","v":-1708452.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4175,0)","v":-1754972},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4175,0)","v":-1455560.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4175,0)","v":-1290073.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4175,0)","v":-1199348.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4175,0)","v":-613583.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4175,0)","v":-762589.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4175,0)","v":-713059.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4175,0)","v":-241372.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4175,0)","v":-298366.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4175,0)","v":-219059.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3173,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4175,0)","v":-81465.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4175,0)","v":-84405.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4175,0)","v":-68960.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4175,0)","v":62247.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4175,0)","v":88634.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4175,0)","v":-5823.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4175,0)","v":11563.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4175,0)","v":-7065.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4175,0)","v":-76678.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4175,0)","v":-43460.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4175,0)","v":-110198.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4175,0)","v":-185843.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4175,0)","v":-114290.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4175,0)","v":-114455.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4175,0)","v":-114565},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2171,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3173,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4175,0)","v":-114614.9}]
[null,"Simulation 134",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1170,0)+IF(IncludeDeal2,Spreadsheet9.2!C2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2172,0)+IF(IncludeDeal4,Spreadsheet9.2!C3174,0)+IF(IncludeDeal5,Spreadsheet9.2!C4176,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1170,0)+IF(IncludeDeal2,Spreadsheet9.2!D2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2172,0)+IF(IncludeDeal4,Spreadsheet9.2!D3174,0)+IF(IncludeDeal5,Spreadsheet9.2!D4176,0)","v":166767.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1170,0)+IF(IncludeDeal2,Spreadsheet9.2!E2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2172,0)+IF(IncludeDeal4,Spreadsheet9.2!E3174,0)+IF(IncludeDeal5,Spreadsheet9.2!E4176,0)","v":80234.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1170,0)+IF(IncludeDeal2,Spreadsheet9.2!F2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2172,0)+IF(IncludeDeal4,Spreadsheet9.2!F3174,0)+IF(IncludeDeal5,Spreadsheet9.2!F4176,0)","v":67743.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1170,0)+IF(IncludeDeal2,Spreadsheet9.2!G2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2172,0)+IF(IncludeDeal4,Spreadsheet9.2!G3174,0)+IF(IncludeDeal5,Spreadsheet9.2!G4176,0)","v":910310.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1170,0)+IF(IncludeDeal2,Spreadsheet9.2!H2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2172,0)+IF(IncludeDeal4,Spreadsheet9.2!H3174,0)+IF(IncludeDeal5,Spreadsheet9.2!H4176,0)","v":971929.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1170,0)+IF(IncludeDeal2,Spreadsheet9.2!I2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2172,0)+IF(IncludeDeal4,Spreadsheet9.2!I3174,0)+IF(IncludeDeal5,Spreadsheet9.2!I4176,0)","v":715637.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1170,0)+IF(IncludeDeal2,Spreadsheet9.2!J2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2172,0)+IF(IncludeDeal4,Spreadsheet9.2!J3174,0)+IF(IncludeDeal5,Spreadsheet9.2!J4176,0)","v":460474.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1170,0)+IF(IncludeDeal2,Spreadsheet9.2!K2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2172,0)+IF(IncludeDeal4,Spreadsheet9.2!K3174,0)+IF(IncludeDeal5,Spreadsheet9.2!K4176,0)","v":605029.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1170,0)+IF(IncludeDeal2,Spreadsheet9.2!L2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2172,0)+IF(IncludeDeal4,Spreadsheet9.2!L3174,0)+IF(IncludeDeal5,Spreadsheet9.2!L4176,0)","v":1781436.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1170,0)+IF(IncludeDeal2,Spreadsheet9.2!M2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2172,0)+IF(IncludeDeal4,Spreadsheet9.2!M3174,0)+IF(IncludeDeal5,Spreadsheet9.2!M4176,0)","v":1920069.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1170,0)+IF(IncludeDeal2,Spreadsheet9.2!N2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2172,0)+IF(IncludeDeal4,Spreadsheet9.2!N3174,0)+IF(IncludeDeal5,Spreadsheet9.2!N4176,0)","v":1421849.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1170,0)+IF(IncludeDeal2,Spreadsheet9.2!O2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2172,0)+IF(IncludeDeal4,Spreadsheet9.2!O3174,0)+IF(IncludeDeal5,Spreadsheet9.2!O4176,0)","v":1504632.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1170,0)+IF(IncludeDeal2,Spreadsheet9.2!P2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2172,0)+IF(IncludeDeal4,Spreadsheet9.2!P3174,0)+IF(IncludeDeal5,Spreadsheet9.2!P4176,0)","v":596594.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1170,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2172,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3174,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4176,0)","v":439732.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1170,0)+IF(IncludeDeal2,Spreadsheet9.2!R2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2172,0)+IF(IncludeDeal4,Spreadsheet9.2!R3174,0)+IF(IncludeDeal5,Spreadsheet9.2!R4176,0)","v":162657.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1170,0)+IF(IncludeDeal2,Spreadsheet9.2!S2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2172,0)+IF(IncludeDeal4,Spreadsheet9.2!S3174,0)+IF(IncludeDeal5,Spreadsheet9.2!S4176,0)","v":442738.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1170,0)+IF(IncludeDeal2,Spreadsheet9.2!T2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2172,0)+IF(IncludeDeal4,Spreadsheet9.2!T3174,0)+IF(IncludeDeal5,Spreadsheet9.2!T4176,0)","v":141877.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1170,0)+IF(IncludeDeal2,Spreadsheet9.2!U2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2172,0)+IF(IncludeDeal4,Spreadsheet9.2!U3174,0)+IF(IncludeDeal5,Spreadsheet9.2!U4176,0)","v":-225251.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1170,0)+IF(IncludeDeal2,Spreadsheet9.2!V2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2172,0)+IF(IncludeDeal4,Spreadsheet9.2!V3174,0)+IF(IncludeDeal5,Spreadsheet9.2!V4176,0)","v":245010.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1170,0)+IF(IncludeDeal2,Spreadsheet9.2!W2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2172,0)+IF(IncludeDeal4,Spreadsheet9.2!W3174,0)+IF(IncludeDeal5,Spreadsheet9.2!W4176,0)","v":559085.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1170,0)+IF(IncludeDeal2,Spreadsheet9.2!X2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2172,0)+IF(IncludeDeal4,Spreadsheet9.2!X3174,0)+IF(IncludeDeal5,Spreadsheet9.2!X4176,0)","v":350869},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1170,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2172,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3174,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4176,0)","v":1459141.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1170,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2172,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3174,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4176,0)","v":1118074},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4176,0)","v":-535550.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4176,0)","v":40210.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4176,0)","v":142534.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4176,0)","v":131650.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4176,0)","v":-138144.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4176,0)","v":87663.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4176,0)","v":-616817.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4176,0)","v":-1218513.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4176,0)","v":-1318637.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4176,0)","v":-1241657},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4176,0)","v":-1277178.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4176,0)","v":-1500735.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4176,0)","v":-1389628.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4176,0)","v":-1496828.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4176,0)","v":-1693610.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4176,0)","v":-1557492.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4176,0)","v":-1275689.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4176,0)","v":-1161256.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4176,0)","v":-1160659.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4176,0)","v":-1027925.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4176,0)","v":-932215.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4176,0)","v":-839961.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4176,0)","v":-657863.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4176,0)","v":-600828.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4176,0)","v":-556668.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3174,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4176,0)","v":-383276.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4176,0)","v":-244343.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4176,0)","v":-146905.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4176,0)","v":-16521.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4176,0)","v":-78984.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4176,0)","v":-143822.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4176,0)","v":-119534.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4176,0)","v":-159160},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4176,0)","v":-240889.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4176,0)","v":-185712.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4176,0)","v":-218685.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4176,0)","v":-281266.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4176,0)","v":-174368.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4176,0)","v":-174584.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4176,0)","v":-174730.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2172,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3174,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4176,0)","v":-174789.9}]
[null,"Simulation 135",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1171,0)+IF(IncludeDeal2,Spreadsheet9.2!C2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2173,0)+IF(IncludeDeal4,Spreadsheet9.2!C3175,0)+IF(IncludeDeal5,Spreadsheet9.2!C4177,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1171,0)+IF(IncludeDeal2,Spreadsheet9.2!D2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2173,0)+IF(IncludeDeal4,Spreadsheet9.2!D3175,0)+IF(IncludeDeal5,Spreadsheet9.2!D4177,0)","v":111899.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1171,0)+IF(IncludeDeal2,Spreadsheet9.2!E2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2173,0)+IF(IncludeDeal4,Spreadsheet9.2!E3175,0)+IF(IncludeDeal5,Spreadsheet9.2!E4177,0)","v":-691885.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1171,0)+IF(IncludeDeal2,Spreadsheet9.2!F2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2173,0)+IF(IncludeDeal4,Spreadsheet9.2!F3175,0)+IF(IncludeDeal5,Spreadsheet9.2!F4177,0)","v":-545727.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1171,0)+IF(IncludeDeal2,Spreadsheet9.2!G2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2173,0)+IF(IncludeDeal4,Spreadsheet9.2!G3175,0)+IF(IncludeDeal5,Spreadsheet9.2!G4177,0)","v":430765.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1171,0)+IF(IncludeDeal2,Spreadsheet9.2!H2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2173,0)+IF(IncludeDeal4,Spreadsheet9.2!H3175,0)+IF(IncludeDeal5,Spreadsheet9.2!H4177,0)","v":762724.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1171,0)+IF(IncludeDeal2,Spreadsheet9.2!I2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2173,0)+IF(IncludeDeal4,Spreadsheet9.2!I3175,0)+IF(IncludeDeal5,Spreadsheet9.2!I4177,0)","v":356011.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1171,0)+IF(IncludeDeal2,Spreadsheet9.2!J2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2173,0)+IF(IncludeDeal4,Spreadsheet9.2!J3175,0)+IF(IncludeDeal5,Spreadsheet9.2!J4177,0)","v":-36181.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1171,0)+IF(IncludeDeal2,Spreadsheet9.2!K2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2173,0)+IF(IncludeDeal4,Spreadsheet9.2!K3175,0)+IF(IncludeDeal5,Spreadsheet9.2!K4177,0)","v":936993.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1171,0)+IF(IncludeDeal2,Spreadsheet9.2!L2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2173,0)+IF(IncludeDeal4,Spreadsheet9.2!L3175,0)+IF(IncludeDeal5,Spreadsheet9.2!L4177,0)","v":-267006.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1171,0)+IF(IncludeDeal2,Spreadsheet9.2!M2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2173,0)+IF(IncludeDeal4,Spreadsheet9.2!M3175,0)+IF(IncludeDeal5,Spreadsheet9.2!M4177,0)","v":-796722.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1171,0)+IF(IncludeDeal2,Spreadsheet9.2!N2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2173,0)+IF(IncludeDeal4,Spreadsheet9.2!N3175,0)+IF(IncludeDeal5,Spreadsheet9.2!N4177,0)","v":-396778},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1171,0)+IF(IncludeDeal2,Spreadsheet9.2!O2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2173,0)+IF(IncludeDeal4,Spreadsheet9.2!O3175,0)+IF(IncludeDeal5,Spreadsheet9.2!O4177,0)","v":-413447.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1171,0)+IF(IncludeDeal2,Spreadsheet9.2!P2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2173,0)+IF(IncludeDeal4,Spreadsheet9.2!P3175,0)+IF(IncludeDeal5,Spreadsheet9.2!P4177,0)","v":1197613.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1171,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2173,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3175,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4177,0)","v":304772.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1171,0)+IF(IncludeDeal2,Spreadsheet9.2!R2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2173,0)+IF(IncludeDeal4,Spreadsheet9.2!R3175,0)+IF(IncludeDeal5,Spreadsheet9.2!R4177,0)","v":712859.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1171,0)+IF(IncludeDeal2,Spreadsheet9.2!S2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2173,0)+IF(IncludeDeal4,Spreadsheet9.2!S3175,0)+IF(IncludeDeal5,Spreadsheet9.2!S4177,0)","v":1448910.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1171,0)+IF(IncludeDeal2,Spreadsheet9.2!T2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2173,0)+IF(IncludeDeal4,Spreadsheet9.2!T3175,0)+IF(IncludeDeal5,Spreadsheet9.2!T4177,0)","v":1709826.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1171,0)+IF(IncludeDeal2,Spreadsheet9.2!U2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2173,0)+IF(IncludeDeal4,Spreadsheet9.2!U3175,0)+IF(IncludeDeal5,Spreadsheet9.2!U4177,0)","v":1976042.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1171,0)+IF(IncludeDeal2,Spreadsheet9.2!V2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2173,0)+IF(IncludeDeal4,Spreadsheet9.2!V3175,0)+IF(IncludeDeal5,Spreadsheet9.2!V4177,0)","v":1281042.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1171,0)+IF(IncludeDeal2,Spreadsheet9.2!W2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2173,0)+IF(IncludeDeal4,Spreadsheet9.2!W3175,0)+IF(IncludeDeal5,Spreadsheet9.2!W4177,0)","v":174929.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1171,0)+IF(IncludeDeal2,Spreadsheet9.2!X2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2173,0)+IF(IncludeDeal4,Spreadsheet9.2!X3175,0)+IF(IncludeDeal5,Spreadsheet9.2!X4177,0)","v":1425579.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1171,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2173,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3175,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4177,0)","v":1375126.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1171,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2173,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3175,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4177,0)","v":949074.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4177,0)","v":1702587.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4177,0)","v":1575711.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4177,0)","v":661217},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4177,0)","v":-280315.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4177,0)","v":-142256.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4177,0)","v":-202272.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4177,0)","v":1140.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4177,0)","v":349763.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4177,0)","v":304573.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4177,0)","v":-165025.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4177,0)","v":-230824.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4177,0)","v":-29636.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4177,0)","v":726933.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4177,0)","v":569467.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4177,0)","v":1726220.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4177,0)","v":1886125.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4177,0)","v":2284247.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4177,0)","v":2073103.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4177,0)","v":2018080.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4177,0)","v":2047608.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4177,0)","v":1847926.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4177,0)","v":847467},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4177,0)","v":810218.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4177,0)","v":393813.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4177,0)","v":349069.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3175,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4177,0)","v":557906.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4177,0)","v":453302.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4177,0)","v":443484.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4177,0)","v":337794.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4177,0)","v":250143.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4177,0)","v":160476.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4177,0)","v":75809.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4177,0)","v":-1879.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4177,0)","v":-72188.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4177,0)","v":-79747.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4177,0)","v":-92155.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4177,0)","v":-151490.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4177,0)","v":-127726.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4177,0)","v":-127922.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4177,0)","v":-128039.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2173,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3175,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4177,0)","v":-128086}]
[null,"Simulation 136",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1172,0)+IF(IncludeDeal2,Spreadsheet9.2!C2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2174,0)+IF(IncludeDeal4,Spreadsheet9.2!C3176,0)+IF(IncludeDeal5,Spreadsheet9.2!C4178,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1172,0)+IF(IncludeDeal2,Spreadsheet9.2!D2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2174,0)+IF(IncludeDeal4,Spreadsheet9.2!D3176,0)+IF(IncludeDeal5,Spreadsheet9.2!D4178,0)","v":-41732.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1172,0)+IF(IncludeDeal2,Spreadsheet9.2!E2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2174,0)+IF(IncludeDeal4,Spreadsheet9.2!E3176,0)+IF(IncludeDeal5,Spreadsheet9.2!E4178,0)","v":-481294.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1172,0)+IF(IncludeDeal2,Spreadsheet9.2!F2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2174,0)+IF(IncludeDeal4,Spreadsheet9.2!F3176,0)+IF(IncludeDeal5,Spreadsheet9.2!F4178,0)","v":-314924.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1172,0)+IF(IncludeDeal2,Spreadsheet9.2!G2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2174,0)+IF(IncludeDeal4,Spreadsheet9.2!G3176,0)+IF(IncludeDeal5,Spreadsheet9.2!G4178,0)","v":11209.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1172,0)+IF(IncludeDeal2,Spreadsheet9.2!H2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2174,0)+IF(IncludeDeal4,Spreadsheet9.2!H3176,0)+IF(IncludeDeal5,Spreadsheet9.2!H4178,0)","v":28972.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1172,0)+IF(IncludeDeal2,Spreadsheet9.2!I2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2174,0)+IF(IncludeDeal4,Spreadsheet9.2!I3176,0)+IF(IncludeDeal5,Spreadsheet9.2!I4178,0)","v":-224208.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1172,0)+IF(IncludeDeal2,Spreadsheet9.2!J2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2174,0)+IF(IncludeDeal4,Spreadsheet9.2!J3176,0)+IF(IncludeDeal5,Spreadsheet9.2!J4178,0)","v":204793.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1172,0)+IF(IncludeDeal2,Spreadsheet9.2!K2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2174,0)+IF(IncludeDeal4,Spreadsheet9.2!K3176,0)+IF(IncludeDeal5,Spreadsheet9.2!K4178,0)","v":1388555},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1172,0)+IF(IncludeDeal2,Spreadsheet9.2!L2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2174,0)+IF(IncludeDeal4,Spreadsheet9.2!L3176,0)+IF(IncludeDeal5,Spreadsheet9.2!L4178,0)","v":1289815.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1172,0)+IF(IncludeDeal2,Spreadsheet9.2!M2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2174,0)+IF(IncludeDeal4,Spreadsheet9.2!M3176,0)+IF(IncludeDeal5,Spreadsheet9.2!M4178,0)","v":846900.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1172,0)+IF(IncludeDeal2,Spreadsheet9.2!N2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2174,0)+IF(IncludeDeal4,Spreadsheet9.2!N3176,0)+IF(IncludeDeal5,Spreadsheet9.2!N4178,0)","v":1126279},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1172,0)+IF(IncludeDeal2,Spreadsheet9.2!O2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2174,0)+IF(IncludeDeal4,Spreadsheet9.2!O3176,0)+IF(IncludeDeal5,Spreadsheet9.2!O4178,0)","v":1339349.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1172,0)+IF(IncludeDeal2,Spreadsheet9.2!P2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2174,0)+IF(IncludeDeal4,Spreadsheet9.2!P3176,0)+IF(IncludeDeal5,Spreadsheet9.2!P4178,0)","v":2191589.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1172,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2174,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3176,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4178,0)","v":2158910},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1172,0)+IF(IncludeDeal2,Spreadsheet9.2!R2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2174,0)+IF(IncludeDeal4,Spreadsheet9.2!R3176,0)+IF(IncludeDeal5,Spreadsheet9.2!R4178,0)","v":2144613.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1172,0)+IF(IncludeDeal2,Spreadsheet9.2!S2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2174,0)+IF(IncludeDeal4,Spreadsheet9.2!S3176,0)+IF(IncludeDeal5,Spreadsheet9.2!S4178,0)","v":1297059.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1172,0)+IF(IncludeDeal2,Spreadsheet9.2!T2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2174,0)+IF(IncludeDeal4,Spreadsheet9.2!T3176,0)+IF(IncludeDeal5,Spreadsheet9.2!T4178,0)","v":577375.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1172,0)+IF(IncludeDeal2,Spreadsheet9.2!U2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2174,0)+IF(IncludeDeal4,Spreadsheet9.2!U3176,0)+IF(IncludeDeal5,Spreadsheet9.2!U4178,0)","v":-553387.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1172,0)+IF(IncludeDeal2,Spreadsheet9.2!V2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2174,0)+IF(IncludeDeal4,Spreadsheet9.2!V3176,0)+IF(IncludeDeal5,Spreadsheet9.2!V4178,0)","v":67156.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1172,0)+IF(IncludeDeal2,Spreadsheet9.2!W2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2174,0)+IF(IncludeDeal4,Spreadsheet9.2!W3176,0)+IF(IncludeDeal5,Spreadsheet9.2!W4178,0)","v":-323290.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1172,0)+IF(IncludeDeal2,Spreadsheet9.2!X2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2174,0)+IF(IncludeDeal4,Spreadsheet9.2!X3176,0)+IF(IncludeDeal5,Spreadsheet9.2!X4178,0)","v":-924922.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1172,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2174,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3176,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4178,0)","v":-661066.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1172,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2174,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3176,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4178,0)","v":-749805},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4178,0)","v":-1049347.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4178,0)","v":-1197140.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4178,0)","v":-1592201.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4178,0)","v":-1675467.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4178,0)","v":-1510768},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4178,0)","v":-1485744.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4178,0)","v":-1529922},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4178,0)","v":-1813963.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4178,0)","v":-2051980.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4178,0)","v":-1966054.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4178,0)","v":-1884942.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4178,0)","v":-2121871},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4178,0)","v":-2081125.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4178,0)","v":-1896293.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4178,0)","v":-2041580.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4178,0)","v":-1952878.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4178,0)","v":-1751875.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4178,0)","v":-1547143.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4178,0)","v":-1452717.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4178,0)","v":-1213904.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4178,0)","v":-934293.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4178,0)","v":-1081561.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4178,0)","v":-883343.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4178,0)","v":-825027.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4178,0)","v":-625864.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3176,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4178,0)","v":-384115.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4178,0)","v":-277222.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4178,0)","v":-233533.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4178,0)","v":-143869},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4178,0)","v":-217840.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4178,0)","v":-291392.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4178,0)","v":-222059.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4178,0)","v":-227751.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4178,0)","v":-266652.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4178,0)","v":-175791.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4178,0)","v":-177177},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4178,0)","v":-210001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4178,0)","v":-130360.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4178,0)","v":-130514.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4178,0)","v":-130645.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2174,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3176,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4178,0)","v":-130708.6}]
[null,"Simulation 137",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1173,0)+IF(IncludeDeal2,Spreadsheet9.2!C2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2175,0)+IF(IncludeDeal4,Spreadsheet9.2!C3177,0)+IF(IncludeDeal5,Spreadsheet9.2!C4179,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1173,0)+IF(IncludeDeal2,Spreadsheet9.2!D2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2175,0)+IF(IncludeDeal4,Spreadsheet9.2!D3177,0)+IF(IncludeDeal5,Spreadsheet9.2!D4179,0)","v":-133637.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1173,0)+IF(IncludeDeal2,Spreadsheet9.2!E2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2175,0)+IF(IncludeDeal4,Spreadsheet9.2!E3177,0)+IF(IncludeDeal5,Spreadsheet9.2!E4179,0)","v":177595.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1173,0)+IF(IncludeDeal2,Spreadsheet9.2!F2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2175,0)+IF(IncludeDeal4,Spreadsheet9.2!F3177,0)+IF(IncludeDeal5,Spreadsheet9.2!F4179,0)","v":-337246.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1173,0)+IF(IncludeDeal2,Spreadsheet9.2!G2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2175,0)+IF(IncludeDeal4,Spreadsheet9.2!G3177,0)+IF(IncludeDeal5,Spreadsheet9.2!G4179,0)","v":-641184.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1173,0)+IF(IncludeDeal2,Spreadsheet9.2!H2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2175,0)+IF(IncludeDeal4,Spreadsheet9.2!H3177,0)+IF(IncludeDeal5,Spreadsheet9.2!H4179,0)","v":-1434272},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1173,0)+IF(IncludeDeal2,Spreadsheet9.2!I2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2175,0)+IF(IncludeDeal4,Spreadsheet9.2!I3177,0)+IF(IncludeDeal5,Spreadsheet9.2!I4179,0)","v":-1830091.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1173,0)+IF(IncludeDeal2,Spreadsheet9.2!J2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2175,0)+IF(IncludeDeal4,Spreadsheet9.2!J3177,0)+IF(IncludeDeal5,Spreadsheet9.2!J4179,0)","v":-2485666.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1173,0)+IF(IncludeDeal2,Spreadsheet9.2!K2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2175,0)+IF(IncludeDeal4,Spreadsheet9.2!K3177,0)+IF(IncludeDeal5,Spreadsheet9.2!K4179,0)","v":-2654483.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1173,0)+IF(IncludeDeal2,Spreadsheet9.2!L2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2175,0)+IF(IncludeDeal4,Spreadsheet9.2!L3177,0)+IF(IncludeDeal5,Spreadsheet9.2!L4179,0)","v":-2828781.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1173,0)+IF(IncludeDeal2,Spreadsheet9.2!M2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2175,0)+IF(IncludeDeal4,Spreadsheet9.2!M3177,0)+IF(IncludeDeal5,Spreadsheet9.2!M4179,0)","v":-2709911.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1173,0)+IF(IncludeDeal2,Spreadsheet9.2!N2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2175,0)+IF(IncludeDeal4,Spreadsheet9.2!N3177,0)+IF(IncludeDeal5,Spreadsheet9.2!N4179,0)","v":-1514277},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1173,0)+IF(IncludeDeal2,Spreadsheet9.2!O2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2175,0)+IF(IncludeDeal4,Spreadsheet9.2!O3177,0)+IF(IncludeDeal5,Spreadsheet9.2!O4179,0)","v":-2154587.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1173,0)+IF(IncludeDeal2,Spreadsheet9.2!P2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2175,0)+IF(IncludeDeal4,Spreadsheet9.2!P3177,0)+IF(IncludeDeal5,Spreadsheet9.2!P4179,0)","v":-2104811.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1173,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2175,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3177,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4179,0)","v":-2211070.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1173,0)+IF(IncludeDeal2,Spreadsheet9.2!R2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2175,0)+IF(IncludeDeal4,Spreadsheet9.2!R3177,0)+IF(IncludeDeal5,Spreadsheet9.2!R4179,0)","v":-2290429},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1173,0)+IF(IncludeDeal2,Spreadsheet9.2!S2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2175,0)+IF(IncludeDeal4,Spreadsheet9.2!S3177,0)+IF(IncludeDeal5,Spreadsheet9.2!S4179,0)","v":-2752833.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1173,0)+IF(IncludeDeal2,Spreadsheet9.2!T2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2175,0)+IF(IncludeDeal4,Spreadsheet9.2!T3177,0)+IF(IncludeDeal5,Spreadsheet9.2!T4179,0)","v":-2931319.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1173,0)+IF(IncludeDeal2,Spreadsheet9.2!U2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2175,0)+IF(IncludeDeal4,Spreadsheet9.2!U3177,0)+IF(IncludeDeal5,Spreadsheet9.2!U4179,0)","v":-2837177.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1173,0)+IF(IncludeDeal2,Spreadsheet9.2!V2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2175,0)+IF(IncludeDeal4,Spreadsheet9.2!V3177,0)+IF(IncludeDeal5,Spreadsheet9.2!V4179,0)","v":-2615438.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1173,0)+IF(IncludeDeal2,Spreadsheet9.2!W2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2175,0)+IF(IncludeDeal4,Spreadsheet9.2!W3177,0)+IF(IncludeDeal5,Spreadsheet9.2!W4179,0)","v":-2935370.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1173,0)+IF(IncludeDeal2,Spreadsheet9.2!X2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2175,0)+IF(IncludeDeal4,Spreadsheet9.2!X3177,0)+IF(IncludeDeal5,Spreadsheet9.2!X4179,0)","v":-3096250.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1173,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2175,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3177,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4179,0)","v":-3214035.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1173,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2175,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3177,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4179,0)","v":-3178744.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4179,0)","v":-3142185.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4179,0)","v":-3098187.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4179,0)","v":-3176124.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4179,0)","v":-3202240.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4179,0)","v":-3031687},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4179,0)","v":-2930349.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4179,0)","v":-2854166.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4179,0)","v":-2745431.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4179,0)","v":-2588965},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4179,0)","v":-2409272.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4179,0)","v":-2321014.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4179,0)","v":-2171138.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4179,0)","v":-2020676.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4179,0)","v":-1863135.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4179,0)","v":-1698070.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4179,0)","v":-1579162.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4179,0)","v":-1346658.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4179,0)","v":-1229534.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4179,0)","v":-1065735.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4179,0)","v":-834459.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4179,0)","v":-714120},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4179,0)","v":-592634.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4179,0)","v":-455539.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4179,0)","v":-269084.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4179,0)","v":-210120},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3177,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4179,0)","v":17539.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4179,0)","v":102501.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4179,0)","v":205261.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4179,0)","v":264286.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4179,0)","v":175964.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4179,0)","v":122902.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4179,0)","v":149543},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4179,0)","v":86635.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4179,0)","v":-19995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4179,0)","v":-8575},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4179,0)","v":-114905.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4179,0)","v":-233007.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4179,0)","v":-151387},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4179,0)","v":-151585},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4179,0)","v":-151717.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2175,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3177,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4179,0)","v":-151782.1}]
[null,"Simulation 138",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1174,0)+IF(IncludeDeal2,Spreadsheet9.2!C2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2176,0)+IF(IncludeDeal4,Spreadsheet9.2!C3178,0)+IF(IncludeDeal5,Spreadsheet9.2!C4180,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1174,0)+IF(IncludeDeal2,Spreadsheet9.2!D2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2176,0)+IF(IncludeDeal4,Spreadsheet9.2!D3178,0)+IF(IncludeDeal5,Spreadsheet9.2!D4180,0)","v":-144043.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1174,0)+IF(IncludeDeal2,Spreadsheet9.2!E2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2176,0)+IF(IncludeDeal4,Spreadsheet9.2!E3178,0)+IF(IncludeDeal5,Spreadsheet9.2!E4180,0)","v":-248591},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1174,0)+IF(IncludeDeal2,Spreadsheet9.2!F2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2176,0)+IF(IncludeDeal4,Spreadsheet9.2!F3178,0)+IF(IncludeDeal5,Spreadsheet9.2!F4180,0)","v":-565825},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1174,0)+IF(IncludeDeal2,Spreadsheet9.2!G2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2176,0)+IF(IncludeDeal4,Spreadsheet9.2!G3178,0)+IF(IncludeDeal5,Spreadsheet9.2!G4180,0)","v":-1175808.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1174,0)+IF(IncludeDeal2,Spreadsheet9.2!H2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2176,0)+IF(IncludeDeal4,Spreadsheet9.2!H3178,0)+IF(IncludeDeal5,Spreadsheet9.2!H4180,0)","v":-829128.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1174,0)+IF(IncludeDeal2,Spreadsheet9.2!I2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2176,0)+IF(IncludeDeal4,Spreadsheet9.2!I3178,0)+IF(IncludeDeal5,Spreadsheet9.2!I4180,0)","v":172953.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1174,0)+IF(IncludeDeal2,Spreadsheet9.2!J2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2176,0)+IF(IncludeDeal4,Spreadsheet9.2!J3178,0)+IF(IncludeDeal5,Spreadsheet9.2!J4180,0)","v":348921.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1174,0)+IF(IncludeDeal2,Spreadsheet9.2!K2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2176,0)+IF(IncludeDeal4,Spreadsheet9.2!K3178,0)+IF(IncludeDeal5,Spreadsheet9.2!K4180,0)","v":1171794.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1174,0)+IF(IncludeDeal2,Spreadsheet9.2!L2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2176,0)+IF(IncludeDeal4,Spreadsheet9.2!L3178,0)+IF(IncludeDeal5,Spreadsheet9.2!L4180,0)","v":-57363.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1174,0)+IF(IncludeDeal2,Spreadsheet9.2!M2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2176,0)+IF(IncludeDeal4,Spreadsheet9.2!M3178,0)+IF(IncludeDeal5,Spreadsheet9.2!M4180,0)","v":717615.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1174,0)+IF(IncludeDeal2,Spreadsheet9.2!N2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2176,0)+IF(IncludeDeal4,Spreadsheet9.2!N3178,0)+IF(IncludeDeal5,Spreadsheet9.2!N4180,0)","v":663327.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1174,0)+IF(IncludeDeal2,Spreadsheet9.2!O2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2176,0)+IF(IncludeDeal4,Spreadsheet9.2!O3178,0)+IF(IncludeDeal5,Spreadsheet9.2!O4180,0)","v":-140151.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1174,0)+IF(IncludeDeal2,Spreadsheet9.2!P2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2176,0)+IF(IncludeDeal4,Spreadsheet9.2!P3178,0)+IF(IncludeDeal5,Spreadsheet9.2!P4180,0)","v":-321656.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1174,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2176,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3178,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4180,0)","v":-6096.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1174,0)+IF(IncludeDeal2,Spreadsheet9.2!R2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2176,0)+IF(IncludeDeal4,Spreadsheet9.2!R3178,0)+IF(IncludeDeal5,Spreadsheet9.2!R4180,0)","v":-563114.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1174,0)+IF(IncludeDeal2,Spreadsheet9.2!S2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2176,0)+IF(IncludeDeal4,Spreadsheet9.2!S3178,0)+IF(IncludeDeal5,Spreadsheet9.2!S4180,0)","v":-818899.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1174,0)+IF(IncludeDeal2,Spreadsheet9.2!T2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2176,0)+IF(IncludeDeal4,Spreadsheet9.2!T3178,0)+IF(IncludeDeal5,Spreadsheet9.2!T4180,0)","v":-903859.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1174,0)+IF(IncludeDeal2,Spreadsheet9.2!U2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2176,0)+IF(IncludeDeal4,Spreadsheet9.2!U3178,0)+IF(IncludeDeal5,Spreadsheet9.2!U4180,0)","v":-551410.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1174,0)+IF(IncludeDeal2,Spreadsheet9.2!V2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2176,0)+IF(IncludeDeal4,Spreadsheet9.2!V3178,0)+IF(IncludeDeal5,Spreadsheet9.2!V4180,0)","v":-1290682},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1174,0)+IF(IncludeDeal2,Spreadsheet9.2!W2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2176,0)+IF(IncludeDeal4,Spreadsheet9.2!W3178,0)+IF(IncludeDeal5,Spreadsheet9.2!W4180,0)","v":-1325370.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1174,0)+IF(IncludeDeal2,Spreadsheet9.2!X2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2176,0)+IF(IncludeDeal4,Spreadsheet9.2!X3178,0)+IF(IncludeDeal5,Spreadsheet9.2!X4180,0)","v":-1531987.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1174,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2176,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3178,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4180,0)","v":-1544186.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1174,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2176,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3178,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4180,0)","v":-1699540},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4180,0)","v":-1877849.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4180,0)","v":-1955730.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4180,0)","v":-1556709.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4180,0)","v":-1602486.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4180,0)","v":-1960729.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4180,0)","v":-2120371.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4180,0)","v":-1946535.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4180,0)","v":-1876523.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4180,0)","v":-1853995.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4180,0)","v":-1800379.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4180,0)","v":-1696607.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4180,0)","v":-1761801.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4180,0)","v":-1821516.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4180,0)","v":-1739716.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4180,0)","v":-1848015.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4180,0)","v":-1752177.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4180,0)","v":-1626211},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4180,0)","v":-1496407.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4180,0)","v":-1341811.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4180,0)","v":-1196778.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4180,0)","v":-979710},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4180,0)","v":-846609.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4180,0)","v":-656407.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4180,0)","v":-448008},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4180,0)","v":-329094.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3178,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4180,0)","v":-169053.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4180,0)","v":20796.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4180,0)","v":195522.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4180,0)","v":304936.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4180,0)","v":281076.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4180,0)","v":202572.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4180,0)","v":120683.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4180,0)","v":117218},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4180,0)","v":73821.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4180,0)","v":22902.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4180,0)","v":88033.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4180,0)","v":107055.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4180,0)","v":87048.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4180,0)","v":87232.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4180,0)","v":87369.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2176,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3178,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4180,0)","v":87450}]
[null,"Simulation 139",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1175,0)+IF(IncludeDeal2,Spreadsheet9.2!C2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2177,0)+IF(IncludeDeal4,Spreadsheet9.2!C3179,0)+IF(IncludeDeal5,Spreadsheet9.2!C4181,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1175,0)+IF(IncludeDeal2,Spreadsheet9.2!D2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2177,0)+IF(IncludeDeal4,Spreadsheet9.2!D3179,0)+IF(IncludeDeal5,Spreadsheet9.2!D4181,0)","v":-114480},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1175,0)+IF(IncludeDeal2,Spreadsheet9.2!E2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2177,0)+IF(IncludeDeal4,Spreadsheet9.2!E3179,0)+IF(IncludeDeal5,Spreadsheet9.2!E4181,0)","v":-451904},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1175,0)+IF(IncludeDeal2,Spreadsheet9.2!F2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2177,0)+IF(IncludeDeal4,Spreadsheet9.2!F3179,0)+IF(IncludeDeal5,Spreadsheet9.2!F4181,0)","v":-876811.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1175,0)+IF(IncludeDeal2,Spreadsheet9.2!G2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2177,0)+IF(IncludeDeal4,Spreadsheet9.2!G3179,0)+IF(IncludeDeal5,Spreadsheet9.2!G4181,0)","v":-1886902.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1175,0)+IF(IncludeDeal2,Spreadsheet9.2!H2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2177,0)+IF(IncludeDeal4,Spreadsheet9.2!H3179,0)+IF(IncludeDeal5,Spreadsheet9.2!H4181,0)","v":-1119243.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1175,0)+IF(IncludeDeal2,Spreadsheet9.2!I2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2177,0)+IF(IncludeDeal4,Spreadsheet9.2!I3179,0)+IF(IncludeDeal5,Spreadsheet9.2!I4181,0)","v":-588697.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1175,0)+IF(IncludeDeal2,Spreadsheet9.2!J2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2177,0)+IF(IncludeDeal4,Spreadsheet9.2!J3179,0)+IF(IncludeDeal5,Spreadsheet9.2!J4181,0)","v":-405209.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1175,0)+IF(IncludeDeal2,Spreadsheet9.2!K2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2177,0)+IF(IncludeDeal4,Spreadsheet9.2!K3179,0)+IF(IncludeDeal5,Spreadsheet9.2!K4181,0)","v":-1269806.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1175,0)+IF(IncludeDeal2,Spreadsheet9.2!L2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2177,0)+IF(IncludeDeal4,Spreadsheet9.2!L3179,0)+IF(IncludeDeal5,Spreadsheet9.2!L4181,0)","v":-1652349.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1175,0)+IF(IncludeDeal2,Spreadsheet9.2!M2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2177,0)+IF(IncludeDeal4,Spreadsheet9.2!M3179,0)+IF(IncludeDeal5,Spreadsheet9.2!M4181,0)","v":-1566835.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1175,0)+IF(IncludeDeal2,Spreadsheet9.2!N2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2177,0)+IF(IncludeDeal4,Spreadsheet9.2!N3179,0)+IF(IncludeDeal5,Spreadsheet9.2!N4181,0)","v":-1199616.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1175,0)+IF(IncludeDeal2,Spreadsheet9.2!O2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2177,0)+IF(IncludeDeal4,Spreadsheet9.2!O3179,0)+IF(IncludeDeal5,Spreadsheet9.2!O4181,0)","v":-1773677.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1175,0)+IF(IncludeDeal2,Spreadsheet9.2!P2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2177,0)+IF(IncludeDeal4,Spreadsheet9.2!P3179,0)+IF(IncludeDeal5,Spreadsheet9.2!P4181,0)","v":-961103.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1175,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2177,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3179,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4181,0)","v":-1421016.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1175,0)+IF(IncludeDeal2,Spreadsheet9.2!R2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2177,0)+IF(IncludeDeal4,Spreadsheet9.2!R3179,0)+IF(IncludeDeal5,Spreadsheet9.2!R4181,0)","v":-1091655.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1175,0)+IF(IncludeDeal2,Spreadsheet9.2!S2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2177,0)+IF(IncludeDeal4,Spreadsheet9.2!S3179,0)+IF(IncludeDeal5,Spreadsheet9.2!S4181,0)","v":-1052165.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1175,0)+IF(IncludeDeal2,Spreadsheet9.2!T2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2177,0)+IF(IncludeDeal4,Spreadsheet9.2!T3179,0)+IF(IncludeDeal5,Spreadsheet9.2!T4181,0)","v":-1118975.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1175,0)+IF(IncludeDeal2,Spreadsheet9.2!U2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2177,0)+IF(IncludeDeal4,Spreadsheet9.2!U3179,0)+IF(IncludeDeal5,Spreadsheet9.2!U4181,0)","v":-1005681.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1175,0)+IF(IncludeDeal2,Spreadsheet9.2!V2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2177,0)+IF(IncludeDeal4,Spreadsheet9.2!V3179,0)+IF(IncludeDeal5,Spreadsheet9.2!V4181,0)","v":-1417421.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1175,0)+IF(IncludeDeal2,Spreadsheet9.2!W2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2177,0)+IF(IncludeDeal4,Spreadsheet9.2!W3179,0)+IF(IncludeDeal5,Spreadsheet9.2!W4181,0)","v":-1582533.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1175,0)+IF(IncludeDeal2,Spreadsheet9.2!X2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2177,0)+IF(IncludeDeal4,Spreadsheet9.2!X3179,0)+IF(IncludeDeal5,Spreadsheet9.2!X4181,0)","v":-2087980.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1175,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2177,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3179,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4181,0)","v":-2179302},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1175,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2177,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3179,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4181,0)","v":-2414823.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4181,0)","v":-2486460.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4181,0)","v":-2693749.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4181,0)","v":-2854294.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4181,0)","v":-2956807.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4181,0)","v":-2629744.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4181,0)","v":-2604658},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4181,0)","v":-2373073.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4181,0)","v":-2479627.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4181,0)","v":-2356175.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4181,0)","v":-2401129.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4181,0)","v":-2199523.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4181,0)","v":-1070518.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4181,0)","v":-103273.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4181,0)","v":10682.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4181,0)","v":-705970.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4181,0)","v":-1396250.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4181,0)","v":-1400852.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4181,0)","v":-1468862.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4181,0)","v":-1365623.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4181,0)","v":-1130425.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4181,0)","v":-1156521.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4181,0)","v":-1145405.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4181,0)","v":-830066.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4181,0)","v":-861768.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4181,0)","v":-804687.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3179,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4181,0)","v":-528809.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4181,0)","v":-520458.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4181,0)","v":-494811.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4181,0)","v":-308362},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4181,0)","v":-394898.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4181,0)","v":-480093.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4181,0)","v":-368442.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4181,0)","v":-421681.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4181,0)","v":-518172.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4181,0)","v":-361294.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4181,0)","v":-403410},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4181,0)","v":-455547.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4181,0)","v":-248745.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4181,0)","v":-248978.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4181,0)","v":-249113.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2177,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3179,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4181,0)","v":-249182.8}]
[null,"Simulation 140",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1176,0)+IF(IncludeDeal2,Spreadsheet9.2!C2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2178,0)+IF(IncludeDeal4,Spreadsheet9.2!C3180,0)+IF(IncludeDeal5,Spreadsheet9.2!C4182,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1176,0)+IF(IncludeDeal2,Spreadsheet9.2!D2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2178,0)+IF(IncludeDeal4,Spreadsheet9.2!D3180,0)+IF(IncludeDeal5,Spreadsheet9.2!D4182,0)","v":13807},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1176,0)+IF(IncludeDeal2,Spreadsheet9.2!E2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2178,0)+IF(IncludeDeal4,Spreadsheet9.2!E3180,0)+IF(IncludeDeal5,Spreadsheet9.2!E4182,0)","v":165667.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1176,0)+IF(IncludeDeal2,Spreadsheet9.2!F2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2178,0)+IF(IncludeDeal4,Spreadsheet9.2!F3180,0)+IF(IncludeDeal5,Spreadsheet9.2!F4182,0)","v":799277.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1176,0)+IF(IncludeDeal2,Spreadsheet9.2!G2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2178,0)+IF(IncludeDeal4,Spreadsheet9.2!G3180,0)+IF(IncludeDeal5,Spreadsheet9.2!G4182,0)","v":1362615.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1176,0)+IF(IncludeDeal2,Spreadsheet9.2!H2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2178,0)+IF(IncludeDeal4,Spreadsheet9.2!H3180,0)+IF(IncludeDeal5,Spreadsheet9.2!H4182,0)","v":1363709.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1176,0)+IF(IncludeDeal2,Spreadsheet9.2!I2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2178,0)+IF(IncludeDeal4,Spreadsheet9.2!I3180,0)+IF(IncludeDeal5,Spreadsheet9.2!I4182,0)","v":1386447.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1176,0)+IF(IncludeDeal2,Spreadsheet9.2!J2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2178,0)+IF(IncludeDeal4,Spreadsheet9.2!J3180,0)+IF(IncludeDeal5,Spreadsheet9.2!J4182,0)","v":2620482.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1176,0)+IF(IncludeDeal2,Spreadsheet9.2!K2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2178,0)+IF(IncludeDeal4,Spreadsheet9.2!K3180,0)+IF(IncludeDeal5,Spreadsheet9.2!K4182,0)","v":3560493.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1176,0)+IF(IncludeDeal2,Spreadsheet9.2!L2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2178,0)+IF(IncludeDeal4,Spreadsheet9.2!L3180,0)+IF(IncludeDeal5,Spreadsheet9.2!L4182,0)","v":2819743.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1176,0)+IF(IncludeDeal2,Spreadsheet9.2!M2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2178,0)+IF(IncludeDeal4,Spreadsheet9.2!M3180,0)+IF(IncludeDeal5,Spreadsheet9.2!M4182,0)","v":1360423.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1176,0)+IF(IncludeDeal2,Spreadsheet9.2!N2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2178,0)+IF(IncludeDeal4,Spreadsheet9.2!N3180,0)+IF(IncludeDeal5,Spreadsheet9.2!N4182,0)","v":1051764.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1176,0)+IF(IncludeDeal2,Spreadsheet9.2!O2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2178,0)+IF(IncludeDeal4,Spreadsheet9.2!O3180,0)+IF(IncludeDeal5,Spreadsheet9.2!O4182,0)","v":1416592.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1176,0)+IF(IncludeDeal2,Spreadsheet9.2!P2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2178,0)+IF(IncludeDeal4,Spreadsheet9.2!P3180,0)+IF(IncludeDeal5,Spreadsheet9.2!P4182,0)","v":1048453.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1176,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2178,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3180,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4182,0)","v":370048.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1176,0)+IF(IncludeDeal2,Spreadsheet9.2!R2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2178,0)+IF(IncludeDeal4,Spreadsheet9.2!R3180,0)+IF(IncludeDeal5,Spreadsheet9.2!R4182,0)","v":354729.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1176,0)+IF(IncludeDeal2,Spreadsheet9.2!S2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2178,0)+IF(IncludeDeal4,Spreadsheet9.2!S3180,0)+IF(IncludeDeal5,Spreadsheet9.2!S4182,0)","v":1122992.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1176,0)+IF(IncludeDeal2,Spreadsheet9.2!T2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2178,0)+IF(IncludeDeal4,Spreadsheet9.2!T3180,0)+IF(IncludeDeal5,Spreadsheet9.2!T4182,0)","v":1543018.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1176,0)+IF(IncludeDeal2,Spreadsheet9.2!U2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2178,0)+IF(IncludeDeal4,Spreadsheet9.2!U3180,0)+IF(IncludeDeal5,Spreadsheet9.2!U4182,0)","v":495522.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1176,0)+IF(IncludeDeal2,Spreadsheet9.2!V2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2178,0)+IF(IncludeDeal4,Spreadsheet9.2!V3180,0)+IF(IncludeDeal5,Spreadsheet9.2!V4182,0)","v":490560.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1176,0)+IF(IncludeDeal2,Spreadsheet9.2!W2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2178,0)+IF(IncludeDeal4,Spreadsheet9.2!W3180,0)+IF(IncludeDeal5,Spreadsheet9.2!W4182,0)","v":-27915.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1176,0)+IF(IncludeDeal2,Spreadsheet9.2!X2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2178,0)+IF(IncludeDeal4,Spreadsheet9.2!X3180,0)+IF(IncludeDeal5,Spreadsheet9.2!X4182,0)","v":19691.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1176,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2178,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3180,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4182,0)","v":132697.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1176,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2178,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3180,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4182,0)","v":-559553},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4182,0)","v":-969236.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4182,0)","v":-1098655.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4182,0)","v":-1172627.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4182,0)","v":-1205865.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4182,0)","v":-1181817.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4182,0)","v":-1663805.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4182,0)","v":-2073463.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4182,0)","v":-2220291.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4182,0)","v":-2121093.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4182,0)","v":-1953577.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4182,0)","v":-1916688.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4182,0)","v":-2071366.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4182,0)","v":-1804100.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4182,0)","v":-1761060.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4182,0)","v":-1088550},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4182,0)","v":-1454047.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4182,0)","v":-1208376},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4182,0)","v":-678750.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4182,0)","v":-407011.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4182,0)","v":-50093.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4182,0)","v":-407158.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4182,0)","v":-240690},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4182,0)","v":-307103.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4182,0)","v":-216381.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4182,0)","v":-65386.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3180,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4182,0)","v":186270.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4182,0)","v":287227},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4182,0)","v":190661.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4182,0)","v":257499.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4182,0)","v":199461.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4182,0)","v":131240.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4182,0)","v":114388.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4182,0)","v":103508.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4182,0)","v":55578.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4182,0)","v":42908.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4182,0)","v":-7926.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4182,0)","v":-52013.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4182,0)","v":-27759.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4182,0)","v":-27806.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4182,0)","v":-27845.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2178,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3180,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4182,0)","v":-27865}]
[null,"Simulation 141",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1177,0)+IF(IncludeDeal2,Spreadsheet9.2!C2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2179,0)+IF(IncludeDeal4,Spreadsheet9.2!C3181,0)+IF(IncludeDeal5,Spreadsheet9.2!C4183,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1177,0)+IF(IncludeDeal2,Spreadsheet9.2!D2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2179,0)+IF(IncludeDeal4,Spreadsheet9.2!D3181,0)+IF(IncludeDeal5,Spreadsheet9.2!D4183,0)","v":63050.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1177,0)+IF(IncludeDeal2,Spreadsheet9.2!E2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2179,0)+IF(IncludeDeal4,Spreadsheet9.2!E3181,0)+IF(IncludeDeal5,Spreadsheet9.2!E4183,0)","v":170947},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1177,0)+IF(IncludeDeal2,Spreadsheet9.2!F2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2179,0)+IF(IncludeDeal4,Spreadsheet9.2!F3181,0)+IF(IncludeDeal5,Spreadsheet9.2!F4183,0)","v":-504071},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1177,0)+IF(IncludeDeal2,Spreadsheet9.2!G2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2179,0)+IF(IncludeDeal4,Spreadsheet9.2!G3181,0)+IF(IncludeDeal5,Spreadsheet9.2!G4183,0)","v":-476218.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1177,0)+IF(IncludeDeal2,Spreadsheet9.2!H2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2179,0)+IF(IncludeDeal4,Spreadsheet9.2!H3181,0)+IF(IncludeDeal5,Spreadsheet9.2!H4183,0)","v":-168747.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1177,0)+IF(IncludeDeal2,Spreadsheet9.2!I2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2179,0)+IF(IncludeDeal4,Spreadsheet9.2!I3181,0)+IF(IncludeDeal5,Spreadsheet9.2!I4183,0)","v":164300.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1177,0)+IF(IncludeDeal2,Spreadsheet9.2!J2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2179,0)+IF(IncludeDeal4,Spreadsheet9.2!J3181,0)+IF(IncludeDeal5,Spreadsheet9.2!J4183,0)","v":779129.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1177,0)+IF(IncludeDeal2,Spreadsheet9.2!K2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2179,0)+IF(IncludeDeal4,Spreadsheet9.2!K3181,0)+IF(IncludeDeal5,Spreadsheet9.2!K4183,0)","v":390016.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1177,0)+IF(IncludeDeal2,Spreadsheet9.2!L2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2179,0)+IF(IncludeDeal4,Spreadsheet9.2!L3181,0)+IF(IncludeDeal5,Spreadsheet9.2!L4183,0)","v":104730},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1177,0)+IF(IncludeDeal2,Spreadsheet9.2!M2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2179,0)+IF(IncludeDeal4,Spreadsheet9.2!M3181,0)+IF(IncludeDeal5,Spreadsheet9.2!M4183,0)","v":-454713},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1177,0)+IF(IncludeDeal2,Spreadsheet9.2!N2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2179,0)+IF(IncludeDeal4,Spreadsheet9.2!N3181,0)+IF(IncludeDeal5,Spreadsheet9.2!N4183,0)","v":-1110928.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1177,0)+IF(IncludeDeal2,Spreadsheet9.2!O2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2179,0)+IF(IncludeDeal4,Spreadsheet9.2!O3181,0)+IF(IncludeDeal5,Spreadsheet9.2!O4183,0)","v":-1548763.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1177,0)+IF(IncludeDeal2,Spreadsheet9.2!P2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2179,0)+IF(IncludeDeal4,Spreadsheet9.2!P3181,0)+IF(IncludeDeal5,Spreadsheet9.2!P4183,0)","v":-794274.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1177,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2179,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3181,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4183,0)","v":-826568.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1177,0)+IF(IncludeDeal2,Spreadsheet9.2!R2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2179,0)+IF(IncludeDeal4,Spreadsheet9.2!R3181,0)+IF(IncludeDeal5,Spreadsheet9.2!R4183,0)","v":-683890.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1177,0)+IF(IncludeDeal2,Spreadsheet9.2!S2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2179,0)+IF(IncludeDeal4,Spreadsheet9.2!S3181,0)+IF(IncludeDeal5,Spreadsheet9.2!S4183,0)","v":-1330238.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1177,0)+IF(IncludeDeal2,Spreadsheet9.2!T2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2179,0)+IF(IncludeDeal4,Spreadsheet9.2!T3181,0)+IF(IncludeDeal5,Spreadsheet9.2!T4183,0)","v":-972464.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1177,0)+IF(IncludeDeal2,Spreadsheet9.2!U2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2179,0)+IF(IncludeDeal4,Spreadsheet9.2!U3181,0)+IF(IncludeDeal5,Spreadsheet9.2!U4183,0)","v":-1234850.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1177,0)+IF(IncludeDeal2,Spreadsheet9.2!V2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2179,0)+IF(IncludeDeal4,Spreadsheet9.2!V3181,0)+IF(IncludeDeal5,Spreadsheet9.2!V4183,0)","v":-1179280.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1177,0)+IF(IncludeDeal2,Spreadsheet9.2!W2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2179,0)+IF(IncludeDeal4,Spreadsheet9.2!W3181,0)+IF(IncludeDeal5,Spreadsheet9.2!W4183,0)","v":-1827016.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1177,0)+IF(IncludeDeal2,Spreadsheet9.2!X2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2179,0)+IF(IncludeDeal4,Spreadsheet9.2!X3181,0)+IF(IncludeDeal5,Spreadsheet9.2!X4183,0)","v":-2076301.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1177,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2179,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3181,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4183,0)","v":-2207725.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1177,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2179,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3181,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4183,0)","v":-1781054.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4183,0)","v":-1684121.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4183,0)","v":-889871.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4183,0)","v":-1286213.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4183,0)","v":-1337782.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4183,0)","v":-1696880},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4183,0)","v":-1494466.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4183,0)","v":-2088892.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4183,0)","v":-1959014.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4183,0)","v":-2324392.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4183,0)","v":-2306669.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4183,0)","v":-2137550.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4183,0)","v":-2251489.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4183,0)","v":-2200993.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4183,0)","v":-2074404},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4183,0)","v":-2068341.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4183,0)","v":-1974138.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4183,0)","v":-1826640.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4183,0)","v":-1637945.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4183,0)","v":-1523526.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4183,0)","v":-1188866.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4183,0)","v":-1078157.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4183,0)","v":-1018341.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4183,0)","v":-864198.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4183,0)","v":-679291.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4183,0)","v":-629418.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3181,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4183,0)","v":-429534.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4183,0)","v":-319499.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4183,0)","v":-230075.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4183,0)","v":-21699.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4183,0)","v":-71865.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4183,0)","v":-151831.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4183,0)","v":-147796.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4183,0)","v":-184690.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4183,0)","v":-236906.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4183,0)","v":-165609.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4183,0)","v":-145149.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4183,0)","v":-159356.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4183,0)","v":-84241.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4183,0)","v":-84385},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4183,0)","v":-84470.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2179,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3181,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4183,0)","v":-84504}]
[null,"Simulation 142",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1178,0)+IF(IncludeDeal2,Spreadsheet9.2!C2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2180,0)+IF(IncludeDeal4,Spreadsheet9.2!C3182,0)+IF(IncludeDeal5,Spreadsheet9.2!C4184,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1178,0)+IF(IncludeDeal2,Spreadsheet9.2!D2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2180,0)+IF(IncludeDeal4,Spreadsheet9.2!D3182,0)+IF(IncludeDeal5,Spreadsheet9.2!D4184,0)","v":-147760.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1178,0)+IF(IncludeDeal2,Spreadsheet9.2!E2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2180,0)+IF(IncludeDeal4,Spreadsheet9.2!E3182,0)+IF(IncludeDeal5,Spreadsheet9.2!E4184,0)","v":-118255.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1178,0)+IF(IncludeDeal2,Spreadsheet9.2!F2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2180,0)+IF(IncludeDeal4,Spreadsheet9.2!F3182,0)+IF(IncludeDeal5,Spreadsheet9.2!F4184,0)","v":-357073.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1178,0)+IF(IncludeDeal2,Spreadsheet9.2!G2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2180,0)+IF(IncludeDeal4,Spreadsheet9.2!G3182,0)+IF(IncludeDeal5,Spreadsheet9.2!G4184,0)","v":-417113.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1178,0)+IF(IncludeDeal2,Spreadsheet9.2!H2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2180,0)+IF(IncludeDeal4,Spreadsheet9.2!H3182,0)+IF(IncludeDeal5,Spreadsheet9.2!H4184,0)","v":941419.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1178,0)+IF(IncludeDeal2,Spreadsheet9.2!I2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2180,0)+IF(IncludeDeal4,Spreadsheet9.2!I3182,0)+IF(IncludeDeal5,Spreadsheet9.2!I4184,0)","v":-66115.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1178,0)+IF(IncludeDeal2,Spreadsheet9.2!J2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2180,0)+IF(IncludeDeal4,Spreadsheet9.2!J3182,0)+IF(IncludeDeal5,Spreadsheet9.2!J4184,0)","v":-278630.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1178,0)+IF(IncludeDeal2,Spreadsheet9.2!K2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2180,0)+IF(IncludeDeal4,Spreadsheet9.2!K3182,0)+IF(IncludeDeal5,Spreadsheet9.2!K4184,0)","v":-30928.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1178,0)+IF(IncludeDeal2,Spreadsheet9.2!L2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2180,0)+IF(IncludeDeal4,Spreadsheet9.2!L3182,0)+IF(IncludeDeal5,Spreadsheet9.2!L4184,0)","v":1287473.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1178,0)+IF(IncludeDeal2,Spreadsheet9.2!M2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2180,0)+IF(IncludeDeal4,Spreadsheet9.2!M3182,0)+IF(IncludeDeal5,Spreadsheet9.2!M4184,0)","v":1771466.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1178,0)+IF(IncludeDeal2,Spreadsheet9.2!N2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2180,0)+IF(IncludeDeal4,Spreadsheet9.2!N3182,0)+IF(IncludeDeal5,Spreadsheet9.2!N4184,0)","v":-73356.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1178,0)+IF(IncludeDeal2,Spreadsheet9.2!O2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2180,0)+IF(IncludeDeal4,Spreadsheet9.2!O3182,0)+IF(IncludeDeal5,Spreadsheet9.2!O4184,0)","v":-826640.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1178,0)+IF(IncludeDeal2,Spreadsheet9.2!P2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2180,0)+IF(IncludeDeal4,Spreadsheet9.2!P3182,0)+IF(IncludeDeal5,Spreadsheet9.2!P4184,0)","v":-633007.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1178,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2180,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3182,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4184,0)","v":-1056466.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1178,0)+IF(IncludeDeal2,Spreadsheet9.2!R2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2180,0)+IF(IncludeDeal4,Spreadsheet9.2!R3182,0)+IF(IncludeDeal5,Spreadsheet9.2!R4184,0)","v":-879994.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1178,0)+IF(IncludeDeal2,Spreadsheet9.2!S2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2180,0)+IF(IncludeDeal4,Spreadsheet9.2!S3182,0)+IF(IncludeDeal5,Spreadsheet9.2!S4184,0)","v":-1568626.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1178,0)+IF(IncludeDeal2,Spreadsheet9.2!T2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2180,0)+IF(IncludeDeal4,Spreadsheet9.2!T3182,0)+IF(IncludeDeal5,Spreadsheet9.2!T4184,0)","v":-1397457.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1178,0)+IF(IncludeDeal2,Spreadsheet9.2!U2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2180,0)+IF(IncludeDeal4,Spreadsheet9.2!U3182,0)+IF(IncludeDeal5,Spreadsheet9.2!U4184,0)","v":-1713535.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1178,0)+IF(IncludeDeal2,Spreadsheet9.2!V2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2180,0)+IF(IncludeDeal4,Spreadsheet9.2!V3182,0)+IF(IncludeDeal5,Spreadsheet9.2!V4184,0)","v":-1826833.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1178,0)+IF(IncludeDeal2,Spreadsheet9.2!W2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2180,0)+IF(IncludeDeal4,Spreadsheet9.2!W3182,0)+IF(IncludeDeal5,Spreadsheet9.2!W4184,0)","v":-2583010.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1178,0)+IF(IncludeDeal2,Spreadsheet9.2!X2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2180,0)+IF(IncludeDeal4,Spreadsheet9.2!X3182,0)+IF(IncludeDeal5,Spreadsheet9.2!X4184,0)","v":-2104511.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1178,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2180,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3182,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4184,0)","v":-928325.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1178,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2180,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3182,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4184,0)","v":-726598},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4184,0)","v":-537052.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4184,0)","v":-566460.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4184,0)","v":-837684.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4184,0)","v":-665008.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4184,0)","v":-671077.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4184,0)","v":-714081.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4184,0)","v":-760299.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4184,0)","v":-1356943},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4184,0)","v":-1366875.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4184,0)","v":-1031977.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4184,0)","v":-854695.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4184,0)","v":-1021191.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4184,0)","v":-1147308.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4184,0)","v":-1302657},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4184,0)","v":-782393},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4184,0)","v":-1149870.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4184,0)","v":-1048022.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4184,0)","v":-911751.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4184,0)","v":-417916.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4184,0)","v":-370702.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4184,0)","v":96609.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4184,0)","v":-11540},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4184,0)","v":411330},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4184,0)","v":67345.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4184,0)","v":64082.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3182,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4184,0)","v":182718},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4184,0)","v":178395.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4184,0)","v":100298.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4184,0)","v":119823.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4184,0)","v":59521.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4184,0)","v":-31366.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4184,0)","v":-3651.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4184,0)","v":-37958.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4184,0)","v":-95824.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4184,0)","v":-54545.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4184,0)","v":-86929.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4184,0)","v":-108516.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4184,0)","v":-74068.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4184,0)","v":-74170.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4184,0)","v":-74260.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2180,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3182,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4184,0)","v":-74309.600000000006}]
[null,"Simulation 143",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1179,0)+IF(IncludeDeal2,Spreadsheet9.2!C2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2181,0)+IF(IncludeDeal4,Spreadsheet9.2!C3183,0)+IF(IncludeDeal5,Spreadsheet9.2!C4185,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1179,0)+IF(IncludeDeal2,Spreadsheet9.2!D2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2181,0)+IF(IncludeDeal4,Spreadsheet9.2!D3183,0)+IF(IncludeDeal5,Spreadsheet9.2!D4185,0)","v":95516.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1179,0)+IF(IncludeDeal2,Spreadsheet9.2!E2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2181,0)+IF(IncludeDeal4,Spreadsheet9.2!E3183,0)+IF(IncludeDeal5,Spreadsheet9.2!E4185,0)","v":-65491.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1179,0)+IF(IncludeDeal2,Spreadsheet9.2!F2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2181,0)+IF(IncludeDeal4,Spreadsheet9.2!F3183,0)+IF(IncludeDeal5,Spreadsheet9.2!F4185,0)","v":-938398},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1179,0)+IF(IncludeDeal2,Spreadsheet9.2!G2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2181,0)+IF(IncludeDeal4,Spreadsheet9.2!G3183,0)+IF(IncludeDeal5,Spreadsheet9.2!G4185,0)","v":78565.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1179,0)+IF(IncludeDeal2,Spreadsheet9.2!H2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2181,0)+IF(IncludeDeal4,Spreadsheet9.2!H3183,0)+IF(IncludeDeal5,Spreadsheet9.2!H4185,0)","v":-84592.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1179,0)+IF(IncludeDeal2,Spreadsheet9.2!I2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2181,0)+IF(IncludeDeal4,Spreadsheet9.2!I3183,0)+IF(IncludeDeal5,Spreadsheet9.2!I4185,0)","v":-755426.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1179,0)+IF(IncludeDeal2,Spreadsheet9.2!J2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2181,0)+IF(IncludeDeal4,Spreadsheet9.2!J3183,0)+IF(IncludeDeal5,Spreadsheet9.2!J4185,0)","v":-781556.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1179,0)+IF(IncludeDeal2,Spreadsheet9.2!K2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2181,0)+IF(IncludeDeal4,Spreadsheet9.2!K3183,0)+IF(IncludeDeal5,Spreadsheet9.2!K4185,0)","v":-1112755.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1179,0)+IF(IncludeDeal2,Spreadsheet9.2!L2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2181,0)+IF(IncludeDeal4,Spreadsheet9.2!L3183,0)+IF(IncludeDeal5,Spreadsheet9.2!L4185,0)","v":-273928},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1179,0)+IF(IncludeDeal2,Spreadsheet9.2!M2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2181,0)+IF(IncludeDeal4,Spreadsheet9.2!M3183,0)+IF(IncludeDeal5,Spreadsheet9.2!M4185,0)","v":-1336234.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1179,0)+IF(IncludeDeal2,Spreadsheet9.2!N2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2181,0)+IF(IncludeDeal4,Spreadsheet9.2!N3183,0)+IF(IncludeDeal5,Spreadsheet9.2!N4185,0)","v":-1053776.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1179,0)+IF(IncludeDeal2,Spreadsheet9.2!O2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2181,0)+IF(IncludeDeal4,Spreadsheet9.2!O3183,0)+IF(IncludeDeal5,Spreadsheet9.2!O4185,0)","v":-1524153.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1179,0)+IF(IncludeDeal2,Spreadsheet9.2!P2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2181,0)+IF(IncludeDeal4,Spreadsheet9.2!P3183,0)+IF(IncludeDeal5,Spreadsheet9.2!P4185,0)","v":-2080210},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1179,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2181,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3183,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4185,0)","v":-2511611.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1179,0)+IF(IncludeDeal2,Spreadsheet9.2!R2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2181,0)+IF(IncludeDeal4,Spreadsheet9.2!R3183,0)+IF(IncludeDeal5,Spreadsheet9.2!R4185,0)","v":-2173494.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1179,0)+IF(IncludeDeal2,Spreadsheet9.2!S2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2181,0)+IF(IncludeDeal4,Spreadsheet9.2!S3183,0)+IF(IncludeDeal5,Spreadsheet9.2!S4185,0)","v":-2167975.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1179,0)+IF(IncludeDeal2,Spreadsheet9.2!T2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2181,0)+IF(IncludeDeal4,Spreadsheet9.2!T3183,0)+IF(IncludeDeal5,Spreadsheet9.2!T4185,0)","v":-1555143.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1179,0)+IF(IncludeDeal2,Spreadsheet9.2!U2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2181,0)+IF(IncludeDeal4,Spreadsheet9.2!U3183,0)+IF(IncludeDeal5,Spreadsheet9.2!U4185,0)","v":-1628056.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1179,0)+IF(IncludeDeal2,Spreadsheet9.2!V2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2181,0)+IF(IncludeDeal4,Spreadsheet9.2!V3183,0)+IF(IncludeDeal5,Spreadsheet9.2!V4185,0)","v":-1687250.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1179,0)+IF(IncludeDeal2,Spreadsheet9.2!W2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2181,0)+IF(IncludeDeal4,Spreadsheet9.2!W3183,0)+IF(IncludeDeal5,Spreadsheet9.2!W4185,0)","v":-976413.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1179,0)+IF(IncludeDeal2,Spreadsheet9.2!X2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2181,0)+IF(IncludeDeal4,Spreadsheet9.2!X3183,0)+IF(IncludeDeal5,Spreadsheet9.2!X4185,0)","v":-510712.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1179,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2181,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3183,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4185,0)","v":-1073098.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1179,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2181,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3183,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4185,0)","v":-1315355.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4185,0)","v":-655435.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4185,0)","v":-636243.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4185,0)","v":67405.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4185,0)","v":610894.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4185,0)","v":1104602.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4185,0)","v":1490428.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4185,0)","v":1794450.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4185,0)","v":2217635.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4185,0)","v":1988992.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4185,0)","v":1167751.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4185,0)","v":1039285.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4185,0)","v":1405391.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4185,0)","v":1965748.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4185,0)","v":1810084.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4185,0)","v":1216193.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4185,0)","v":754506.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4185,0)","v":1422538},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4185,0)","v":1738577.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4185,0)","v":1664070.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4185,0)","v":1033085.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4185,0)","v":963104.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4185,0)","v":1156675.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4185,0)","v":1060248.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4185,0)","v":1091987.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4185,0)","v":745913.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3183,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4185,0)","v":600561.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4185,0)","v":743913},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4185,0)","v":565859.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4185,0)","v":415609.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4185,0)","v":359936.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4185,0)","v":324190.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4185,0)","v":222523.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4185,0)","v":211475.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4185,0)","v":172692.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4185,0)","v":160454.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4185,0)","v":125370.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4185,0)","v":113861.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4185,0)","v":58513.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4185,0)","v":58624.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4185,0)","v":58728.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2181,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3183,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4185,0)","v":58782.6}]
[null,"Simulation 144",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1180,0)+IF(IncludeDeal2,Spreadsheet9.2!C2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2182,0)+IF(IncludeDeal4,Spreadsheet9.2!C3184,0)+IF(IncludeDeal5,Spreadsheet9.2!C4186,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1180,0)+IF(IncludeDeal2,Spreadsheet9.2!D2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2182,0)+IF(IncludeDeal4,Spreadsheet9.2!D3184,0)+IF(IncludeDeal5,Spreadsheet9.2!D4186,0)","v":119759.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1180,0)+IF(IncludeDeal2,Spreadsheet9.2!E2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2182,0)+IF(IncludeDeal4,Spreadsheet9.2!E3184,0)+IF(IncludeDeal5,Spreadsheet9.2!E4186,0)","v":312200.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1180,0)+IF(IncludeDeal2,Spreadsheet9.2!F2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2182,0)+IF(IncludeDeal4,Spreadsheet9.2!F3184,0)+IF(IncludeDeal5,Spreadsheet9.2!F4186,0)","v":-7231.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1180,0)+IF(IncludeDeal2,Spreadsheet9.2!G2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2182,0)+IF(IncludeDeal4,Spreadsheet9.2!G3184,0)+IF(IncludeDeal5,Spreadsheet9.2!G4186,0)","v":-179325},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1180,0)+IF(IncludeDeal2,Spreadsheet9.2!H2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2182,0)+IF(IncludeDeal4,Spreadsheet9.2!H3184,0)+IF(IncludeDeal5,Spreadsheet9.2!H4186,0)","v":906008.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1180,0)+IF(IncludeDeal2,Spreadsheet9.2!I2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2182,0)+IF(IncludeDeal4,Spreadsheet9.2!I3184,0)+IF(IncludeDeal5,Spreadsheet9.2!I4186,0)","v":1465640.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1180,0)+IF(IncludeDeal2,Spreadsheet9.2!J2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2182,0)+IF(IncludeDeal4,Spreadsheet9.2!J3184,0)+IF(IncludeDeal5,Spreadsheet9.2!J4186,0)","v":2010965},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1180,0)+IF(IncludeDeal2,Spreadsheet9.2!K2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2182,0)+IF(IncludeDeal4,Spreadsheet9.2!K3184,0)+IF(IncludeDeal5,Spreadsheet9.2!K4186,0)","v":810063.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1180,0)+IF(IncludeDeal2,Spreadsheet9.2!L2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2182,0)+IF(IncludeDeal4,Spreadsheet9.2!L3184,0)+IF(IncludeDeal5,Spreadsheet9.2!L4186,0)","v":1276937.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1180,0)+IF(IncludeDeal2,Spreadsheet9.2!M2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2182,0)+IF(IncludeDeal4,Spreadsheet9.2!M3184,0)+IF(IncludeDeal5,Spreadsheet9.2!M4186,0)","v":2833422.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1180,0)+IF(IncludeDeal2,Spreadsheet9.2!N2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2182,0)+IF(IncludeDeal4,Spreadsheet9.2!N3184,0)+IF(IncludeDeal5,Spreadsheet9.2!N4186,0)","v":1159370},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1180,0)+IF(IncludeDeal2,Spreadsheet9.2!O2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2182,0)+IF(IncludeDeal4,Spreadsheet9.2!O3184,0)+IF(IncludeDeal5,Spreadsheet9.2!O4186,0)","v":147103.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1180,0)+IF(IncludeDeal2,Spreadsheet9.2!P2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2182,0)+IF(IncludeDeal4,Spreadsheet9.2!P3184,0)+IF(IncludeDeal5,Spreadsheet9.2!P4186,0)","v":-526908.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1180,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2182,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3184,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4186,0)","v":-981602.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1180,0)+IF(IncludeDeal2,Spreadsheet9.2!R2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2182,0)+IF(IncludeDeal4,Spreadsheet9.2!R3184,0)+IF(IncludeDeal5,Spreadsheet9.2!R4186,0)","v":-1201815.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1180,0)+IF(IncludeDeal2,Spreadsheet9.2!S2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2182,0)+IF(IncludeDeal4,Spreadsheet9.2!S3184,0)+IF(IncludeDeal5,Spreadsheet9.2!S4186,0)","v":-627918.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1180,0)+IF(IncludeDeal2,Spreadsheet9.2!T2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2182,0)+IF(IncludeDeal4,Spreadsheet9.2!T3184,0)+IF(IncludeDeal5,Spreadsheet9.2!T4186,0)","v":-387278.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1180,0)+IF(IncludeDeal2,Spreadsheet9.2!U2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2182,0)+IF(IncludeDeal4,Spreadsheet9.2!U3184,0)+IF(IncludeDeal5,Spreadsheet9.2!U4186,0)","v":159977.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1180,0)+IF(IncludeDeal2,Spreadsheet9.2!V2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2182,0)+IF(IncludeDeal4,Spreadsheet9.2!V3184,0)+IF(IncludeDeal5,Spreadsheet9.2!V4186,0)","v":972763.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1180,0)+IF(IncludeDeal2,Spreadsheet9.2!W2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2182,0)+IF(IncludeDeal4,Spreadsheet9.2!W3184,0)+IF(IncludeDeal5,Spreadsheet9.2!W4186,0)","v":1205054.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1180,0)+IF(IncludeDeal2,Spreadsheet9.2!X2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2182,0)+IF(IncludeDeal4,Spreadsheet9.2!X3184,0)+IF(IncludeDeal5,Spreadsheet9.2!X4186,0)","v":1994439.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1180,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2182,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3184,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4186,0)","v":1622418.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1180,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2182,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3184,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4186,0)","v":366200.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4186,0)","v":914721.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4186,0)","v":364609.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4186,0)","v":-530336.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4186,0)","v":-949730.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4186,0)","v":-1076237.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4186,0)","v":-1463161.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4186,0)","v":-1400932.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4186,0)","v":-1479501.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4186,0)","v":-1590984.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4186,0)","v":-1820619},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4186,0)","v":-1720423.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4186,0)","v":-1930998.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4186,0)","v":-1870168.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4186,0)","v":-1666177.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4186,0)","v":-1734320.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4186,0)","v":-1662376.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4186,0)","v":-1414119},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4186,0)","v":-1344280},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4186,0)","v":-1279417.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4186,0)","v":-1039850.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4186,0)","v":-975018.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4186,0)","v":-841441.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4186,0)","v":-564521.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4186,0)","v":-405054.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4186,0)","v":-306502},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3184,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4186,0)","v":-91819.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4186,0)","v":-39160.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4186,0)","v":80172.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4186,0)","v":162086.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4186,0)","v":77360.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4186,0)","v":11054.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4186,0)","v":16794.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4186,0)","v":-46134.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4186,0)","v":-113261.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4186,0)","v":-101483.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4186,0)","v":-142330.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4186,0)","v":-183013.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4186,0)","v":-99321.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4186,0)","v":-99448.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4186,0)","v":-99555.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2182,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3184,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4186,0)","v":-99614.1}]
[null,"Simulation 145",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1181,0)+IF(IncludeDeal2,Spreadsheet9.2!C2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2183,0)+IF(IncludeDeal4,Spreadsheet9.2!C3185,0)+IF(IncludeDeal5,Spreadsheet9.2!C4187,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1181,0)+IF(IncludeDeal2,Spreadsheet9.2!D2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2183,0)+IF(IncludeDeal4,Spreadsheet9.2!D3185,0)+IF(IncludeDeal5,Spreadsheet9.2!D4187,0)","v":188863.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1181,0)+IF(IncludeDeal2,Spreadsheet9.2!E2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2183,0)+IF(IncludeDeal4,Spreadsheet9.2!E3185,0)+IF(IncludeDeal5,Spreadsheet9.2!E4187,0)","v":378159.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1181,0)+IF(IncludeDeal2,Spreadsheet9.2!F2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2183,0)+IF(IncludeDeal4,Spreadsheet9.2!F3185,0)+IF(IncludeDeal5,Spreadsheet9.2!F4187,0)","v":-318197.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1181,0)+IF(IncludeDeal2,Spreadsheet9.2!G2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2183,0)+IF(IncludeDeal4,Spreadsheet9.2!G3185,0)+IF(IncludeDeal5,Spreadsheet9.2!G4187,0)","v":-764468.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1181,0)+IF(IncludeDeal2,Spreadsheet9.2!H2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2183,0)+IF(IncludeDeal4,Spreadsheet9.2!H3185,0)+IF(IncludeDeal5,Spreadsheet9.2!H4187,0)","v":-769839.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1181,0)+IF(IncludeDeal2,Spreadsheet9.2!I2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2183,0)+IF(IncludeDeal4,Spreadsheet9.2!I3185,0)+IF(IncludeDeal5,Spreadsheet9.2!I4187,0)","v":95211.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1181,0)+IF(IncludeDeal2,Spreadsheet9.2!J2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2183,0)+IF(IncludeDeal4,Spreadsheet9.2!J3185,0)+IF(IncludeDeal5,Spreadsheet9.2!J4187,0)","v":1209102},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1181,0)+IF(IncludeDeal2,Spreadsheet9.2!K2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2183,0)+IF(IncludeDeal4,Spreadsheet9.2!K3185,0)+IF(IncludeDeal5,Spreadsheet9.2!K4187,0)","v":1161915.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1181,0)+IF(IncludeDeal2,Spreadsheet9.2!L2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2183,0)+IF(IncludeDeal4,Spreadsheet9.2!L3185,0)+IF(IncludeDeal5,Spreadsheet9.2!L4187,0)","v":1078421.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1181,0)+IF(IncludeDeal2,Spreadsheet9.2!M2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2183,0)+IF(IncludeDeal4,Spreadsheet9.2!M3185,0)+IF(IncludeDeal5,Spreadsheet9.2!M4187,0)","v":-574481.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1181,0)+IF(IncludeDeal2,Spreadsheet9.2!N2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2183,0)+IF(IncludeDeal4,Spreadsheet9.2!N3185,0)+IF(IncludeDeal5,Spreadsheet9.2!N4187,0)","v":-1028358.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1181,0)+IF(IncludeDeal2,Spreadsheet9.2!O2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2183,0)+IF(IncludeDeal4,Spreadsheet9.2!O3185,0)+IF(IncludeDeal5,Spreadsheet9.2!O4187,0)","v":-1425543.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1181,0)+IF(IncludeDeal2,Spreadsheet9.2!P2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2183,0)+IF(IncludeDeal4,Spreadsheet9.2!P3185,0)+IF(IncludeDeal5,Spreadsheet9.2!P4187,0)","v":-1394854.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1181,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2183,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3185,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4187,0)","v":-1287056.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1181,0)+IF(IncludeDeal2,Spreadsheet9.2!R2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2183,0)+IF(IncludeDeal4,Spreadsheet9.2!R3185,0)+IF(IncludeDeal5,Spreadsheet9.2!R4187,0)","v":-1834103.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1181,0)+IF(IncludeDeal2,Spreadsheet9.2!S2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2183,0)+IF(IncludeDeal4,Spreadsheet9.2!S3185,0)+IF(IncludeDeal5,Spreadsheet9.2!S4187,0)","v":-2546164.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1181,0)+IF(IncludeDeal2,Spreadsheet9.2!T2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2183,0)+IF(IncludeDeal4,Spreadsheet9.2!T3185,0)+IF(IncludeDeal5,Spreadsheet9.2!T4187,0)","v":-2663475.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1181,0)+IF(IncludeDeal2,Spreadsheet9.2!U2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2183,0)+IF(IncludeDeal4,Spreadsheet9.2!U3185,0)+IF(IncludeDeal5,Spreadsheet9.2!U4187,0)","v":-3010318.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1181,0)+IF(IncludeDeal2,Spreadsheet9.2!V2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2183,0)+IF(IncludeDeal4,Spreadsheet9.2!V3185,0)+IF(IncludeDeal5,Spreadsheet9.2!V4187,0)","v":-2888041.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1181,0)+IF(IncludeDeal2,Spreadsheet9.2!W2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2183,0)+IF(IncludeDeal4,Spreadsheet9.2!W3185,0)+IF(IncludeDeal5,Spreadsheet9.2!W4187,0)","v":-2796550.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1181,0)+IF(IncludeDeal2,Spreadsheet9.2!X2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2183,0)+IF(IncludeDeal4,Spreadsheet9.2!X3185,0)+IF(IncludeDeal5,Spreadsheet9.2!X4187,0)","v":-3084493.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1181,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2183,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3185,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4187,0)","v":-2679743.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1181,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2183,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3185,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4187,0)","v":-2695055.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4187,0)","v":-3013406.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4187,0)","v":-3088947.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4187,0)","v":-3122874.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4187,0)","v":-3133189.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4187,0)","v":-2879829.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4187,0)","v":-2660199.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4187,0)","v":-2340280.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4187,0)","v":-2098505.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4187,0)","v":-1917890},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4187,0)","v":-1730769.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4187,0)","v":-1541209.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4187,0)","v":-1881121.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4187,0)","v":-1758572.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4187,0)","v":-1460829},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4187,0)","v":-1354125.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4187,0)","v":-1344014.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4187,0)","v":-1136239.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4187,0)","v":-1059699.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4187,0)","v":-1230638.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4187,0)","v":-1055955},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4187,0)","v":-801440.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4187,0)","v":-793887.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4187,0)","v":-543132.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4187,0)","v":-635814.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4187,0)","v":-635759.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3185,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4187,0)","v":-380548.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4187,0)","v":-326779.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4187,0)","v":-235214},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4187,0)","v":-59212.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4187,0)","v":-67287.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4187,0)","v":-70789.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4187,0)","v":12264.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4187,0)","v":534.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4187,0)","v":-18541.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4187,0)","v":8505.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4187,0)","v":-67769.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4187,0)","v":-135805},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4187,0)","v":-94499.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4187,0)","v":-94608.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4187,0)","v":-94714.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2183,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3185,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4187,0)","v":-94781.1}]
[null,"Simulation 146",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1182,0)+IF(IncludeDeal2,Spreadsheet9.2!C2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2184,0)+IF(IncludeDeal4,Spreadsheet9.2!C3186,0)+IF(IncludeDeal5,Spreadsheet9.2!C4188,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1182,0)+IF(IncludeDeal2,Spreadsheet9.2!D2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2184,0)+IF(IncludeDeal4,Spreadsheet9.2!D3186,0)+IF(IncludeDeal5,Spreadsheet9.2!D4188,0)","v":-187184.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1182,0)+IF(IncludeDeal2,Spreadsheet9.2!E2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2184,0)+IF(IncludeDeal4,Spreadsheet9.2!E3186,0)+IF(IncludeDeal5,Spreadsheet9.2!E4188,0)","v":106708.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1182,0)+IF(IncludeDeal2,Spreadsheet9.2!F2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2184,0)+IF(IncludeDeal4,Spreadsheet9.2!F3186,0)+IF(IncludeDeal5,Spreadsheet9.2!F4188,0)","v":710882.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1182,0)+IF(IncludeDeal2,Spreadsheet9.2!G2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2184,0)+IF(IncludeDeal4,Spreadsheet9.2!G3186,0)+IF(IncludeDeal5,Spreadsheet9.2!G4188,0)","v":507541.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1182,0)+IF(IncludeDeal2,Spreadsheet9.2!H2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2184,0)+IF(IncludeDeal4,Spreadsheet9.2!H3186,0)+IF(IncludeDeal5,Spreadsheet9.2!H4188,0)","v":-398244.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1182,0)+IF(IncludeDeal2,Spreadsheet9.2!I2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2184,0)+IF(IncludeDeal4,Spreadsheet9.2!I3186,0)+IF(IncludeDeal5,Spreadsheet9.2!I4188,0)","v":1367640.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1182,0)+IF(IncludeDeal2,Spreadsheet9.2!J2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2184,0)+IF(IncludeDeal4,Spreadsheet9.2!J3186,0)+IF(IncludeDeal5,Spreadsheet9.2!J4188,0)","v":1500689.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1182,0)+IF(IncludeDeal2,Spreadsheet9.2!K2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2184,0)+IF(IncludeDeal4,Spreadsheet9.2!K3186,0)+IF(IncludeDeal5,Spreadsheet9.2!K4188,0)","v":640898.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1182,0)+IF(IncludeDeal2,Spreadsheet9.2!L2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2184,0)+IF(IncludeDeal4,Spreadsheet9.2!L3186,0)+IF(IncludeDeal5,Spreadsheet9.2!L4188,0)","v":-1062471.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1182,0)+IF(IncludeDeal2,Spreadsheet9.2!M2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2184,0)+IF(IncludeDeal4,Spreadsheet9.2!M3186,0)+IF(IncludeDeal5,Spreadsheet9.2!M4188,0)","v":-628371},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1182,0)+IF(IncludeDeal2,Spreadsheet9.2!N2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2184,0)+IF(IncludeDeal4,Spreadsheet9.2!N3186,0)+IF(IncludeDeal5,Spreadsheet9.2!N4188,0)","v":-1194142.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1182,0)+IF(IncludeDeal2,Spreadsheet9.2!O2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2184,0)+IF(IncludeDeal4,Spreadsheet9.2!O3186,0)+IF(IncludeDeal5,Spreadsheet9.2!O4188,0)","v":-557979.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1182,0)+IF(IncludeDeal2,Spreadsheet9.2!P2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2184,0)+IF(IncludeDeal4,Spreadsheet9.2!P3186,0)+IF(IncludeDeal5,Spreadsheet9.2!P4188,0)","v":-819176.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1182,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2184,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3186,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4188,0)","v":-1055417.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1182,0)+IF(IncludeDeal2,Spreadsheet9.2!R2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2184,0)+IF(IncludeDeal4,Spreadsheet9.2!R3186,0)+IF(IncludeDeal5,Spreadsheet9.2!R4188,0)","v":-1904914.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1182,0)+IF(IncludeDeal2,Spreadsheet9.2!S2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2184,0)+IF(IncludeDeal4,Spreadsheet9.2!S3186,0)+IF(IncludeDeal5,Spreadsheet9.2!S4188,0)","v":-2047225.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1182,0)+IF(IncludeDeal2,Spreadsheet9.2!T2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2184,0)+IF(IncludeDeal4,Spreadsheet9.2!T3186,0)+IF(IncludeDeal5,Spreadsheet9.2!T4188,0)","v":-1695611.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1182,0)+IF(IncludeDeal2,Spreadsheet9.2!U2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2184,0)+IF(IncludeDeal4,Spreadsheet9.2!U3186,0)+IF(IncludeDeal5,Spreadsheet9.2!U4188,0)","v":-2124271.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1182,0)+IF(IncludeDeal2,Spreadsheet9.2!V2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2184,0)+IF(IncludeDeal4,Spreadsheet9.2!V3186,0)+IF(IncludeDeal5,Spreadsheet9.2!V4188,0)","v":-1378004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1182,0)+IF(IncludeDeal2,Spreadsheet9.2!W2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2184,0)+IF(IncludeDeal4,Spreadsheet9.2!W3186,0)+IF(IncludeDeal5,Spreadsheet9.2!W4188,0)","v":-1517528.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1182,0)+IF(IncludeDeal2,Spreadsheet9.2!X2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2184,0)+IF(IncludeDeal4,Spreadsheet9.2!X3186,0)+IF(IncludeDeal5,Spreadsheet9.2!X4188,0)","v":-1800746.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1182,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2184,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3186,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4188,0)","v":-1579390},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1182,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2184,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3186,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4188,0)","v":-2086902.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4188,0)","v":-2137432.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4188,0)","v":-1762341.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4188,0)","v":-2097447.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4188,0)","v":-1980463.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4188,0)","v":-2081655.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4188,0)","v":-2410427.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4188,0)","v":-2448977.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4188,0)","v":-2252641.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4188,0)","v":-2532889.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4188,0)","v":-2543223.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4188,0)","v":-2496748.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4188,0)","v":-2483283.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4188,0)","v":-2453567.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4188,0)","v":-2367346.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4188,0)","v":-2356075.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4188,0)","v":-2224801.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4188,0)","v":-2044249.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4188,0)","v":-1907141.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4188,0)","v":-1777276.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4188,0)","v":-1539550.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4188,0)","v":-1390500.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4188,0)","v":-1302245.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4188,0)","v":-1088376.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4188,0)","v":-923630.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4188,0)","v":-820067.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3186,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4188,0)","v":-566220.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4188,0)","v":-435192.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4188,0)","v":-292696.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4188,0)","v":-86809.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4188,0)","v":-206453.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4188,0)","v":-320055.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4188,0)","v":-242923.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4188,0)","v":-292089.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4188,0)","v":-368679.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4188,0)","v":-231750},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4188,0)","v":-255462},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4188,0)","v":-300740},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4188,0)","v":-163549.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4188,0)","v":-163761.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4188,0)","v":-163905.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2184,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3186,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4188,0)","v":-163961.4}]
[null,"Simulation 147",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1183,0)+IF(IncludeDeal2,Spreadsheet9.2!C2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2185,0)+IF(IncludeDeal4,Spreadsheet9.2!C3187,0)+IF(IncludeDeal5,Spreadsheet9.2!C4189,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1183,0)+IF(IncludeDeal2,Spreadsheet9.2!D2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2185,0)+IF(IncludeDeal4,Spreadsheet9.2!D3187,0)+IF(IncludeDeal5,Spreadsheet9.2!D4189,0)","v":-54162.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1183,0)+IF(IncludeDeal2,Spreadsheet9.2!E2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2185,0)+IF(IncludeDeal4,Spreadsheet9.2!E3187,0)+IF(IncludeDeal5,Spreadsheet9.2!E4189,0)","v":30548.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1183,0)+IF(IncludeDeal2,Spreadsheet9.2!F2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2185,0)+IF(IncludeDeal4,Spreadsheet9.2!F3187,0)+IF(IncludeDeal5,Spreadsheet9.2!F4189,0)","v":-270179.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1183,0)+IF(IncludeDeal2,Spreadsheet9.2!G2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2185,0)+IF(IncludeDeal4,Spreadsheet9.2!G3187,0)+IF(IncludeDeal5,Spreadsheet9.2!G4189,0)","v":-573311.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1183,0)+IF(IncludeDeal2,Spreadsheet9.2!H2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2185,0)+IF(IncludeDeal4,Spreadsheet9.2!H3187,0)+IF(IncludeDeal5,Spreadsheet9.2!H4189,0)","v":-714672.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1183,0)+IF(IncludeDeal2,Spreadsheet9.2!I2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2185,0)+IF(IncludeDeal4,Spreadsheet9.2!I3187,0)+IF(IncludeDeal5,Spreadsheet9.2!I4189,0)","v":-642019.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1183,0)+IF(IncludeDeal2,Spreadsheet9.2!J2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2185,0)+IF(IncludeDeal4,Spreadsheet9.2!J3187,0)+IF(IncludeDeal5,Spreadsheet9.2!J4189,0)","v":-736838.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1183,0)+IF(IncludeDeal2,Spreadsheet9.2!K2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2185,0)+IF(IncludeDeal4,Spreadsheet9.2!K3187,0)+IF(IncludeDeal5,Spreadsheet9.2!K4189,0)","v":-1371328.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1183,0)+IF(IncludeDeal2,Spreadsheet9.2!L2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2185,0)+IF(IncludeDeal4,Spreadsheet9.2!L3187,0)+IF(IncludeDeal5,Spreadsheet9.2!L4189,0)","v":-1135167.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1183,0)+IF(IncludeDeal2,Spreadsheet9.2!M2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2185,0)+IF(IncludeDeal4,Spreadsheet9.2!M3187,0)+IF(IncludeDeal5,Spreadsheet9.2!M4189,0)","v":-1396701.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1183,0)+IF(IncludeDeal2,Spreadsheet9.2!N2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2185,0)+IF(IncludeDeal4,Spreadsheet9.2!N3187,0)+IF(IncludeDeal5,Spreadsheet9.2!N4189,0)","v":-1248976.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1183,0)+IF(IncludeDeal2,Spreadsheet9.2!O2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2185,0)+IF(IncludeDeal4,Spreadsheet9.2!O3187,0)+IF(IncludeDeal5,Spreadsheet9.2!O4189,0)","v":-776765.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1183,0)+IF(IncludeDeal2,Spreadsheet9.2!P2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2185,0)+IF(IncludeDeal4,Spreadsheet9.2!P3187,0)+IF(IncludeDeal5,Spreadsheet9.2!P4189,0)","v":-749517.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1183,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2185,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3187,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4189,0)","v":-1975279.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1183,0)+IF(IncludeDeal2,Spreadsheet9.2!R2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2185,0)+IF(IncludeDeal4,Spreadsheet9.2!R3187,0)+IF(IncludeDeal5,Spreadsheet9.2!R4189,0)","v":-1939034.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1183,0)+IF(IncludeDeal2,Spreadsheet9.2!S2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2185,0)+IF(IncludeDeal4,Spreadsheet9.2!S3187,0)+IF(IncludeDeal5,Spreadsheet9.2!S4189,0)","v":-2047679.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1183,0)+IF(IncludeDeal2,Spreadsheet9.2!T2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2185,0)+IF(IncludeDeal4,Spreadsheet9.2!T3187,0)+IF(IncludeDeal5,Spreadsheet9.2!T4189,0)","v":-2557638},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1183,0)+IF(IncludeDeal2,Spreadsheet9.2!U2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2185,0)+IF(IncludeDeal4,Spreadsheet9.2!U3187,0)+IF(IncludeDeal5,Spreadsheet9.2!U4189,0)","v":-1913819.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1183,0)+IF(IncludeDeal2,Spreadsheet9.2!V2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2185,0)+IF(IncludeDeal4,Spreadsheet9.2!V3187,0)+IF(IncludeDeal5,Spreadsheet9.2!V4189,0)","v":-2308060.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1183,0)+IF(IncludeDeal2,Spreadsheet9.2!W2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2185,0)+IF(IncludeDeal4,Spreadsheet9.2!W3187,0)+IF(IncludeDeal5,Spreadsheet9.2!W4189,0)","v":-2008348.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1183,0)+IF(IncludeDeal2,Spreadsheet9.2!X2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2185,0)+IF(IncludeDeal4,Spreadsheet9.2!X3187,0)+IF(IncludeDeal5,Spreadsheet9.2!X4189,0)","v":-1996698},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1183,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2185,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3187,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4189,0)","v":-1506675.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1183,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2185,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3187,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4189,0)","v":-1020321.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4189,0)","v":-801947.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4189,0)","v":-1131176.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4189,0)","v":-874031.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4189,0)","v":-672452.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4189,0)","v":-841199.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4189,0)","v":-523869.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4189,0)","v":-681342.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4189,0)","v":-1052222.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4189,0)","v":-915276.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4189,0)","v":-1286027.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4189,0)","v":-1222012.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4189,0)","v":-1179722.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4189,0)","v":-1064436.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4189,0)","v":-1227968.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4189,0)","v":-994594.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4189,0)","v":-1290981.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4189,0)","v":-1473653.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4189,0)","v":-1435349},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4189,0)","v":-1462060.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4189,0)","v":-1158233.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4189,0)","v":-971589.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4189,0)","v":-946049.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4189,0)","v":-601929.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4189,0)","v":-488765.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4189,0)","v":-437647},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3187,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4189,0)","v":-287062.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4189,0)","v":-256772.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4189,0)","v":-116257.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4189,0)","v":40995.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4189,0)","v":29283.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4189,0)","v":-1996.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4189,0)","v":7958.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4189,0)","v":-15946.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4189,0)","v":-48294.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4189,0)","v":-19937},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4189,0)","v":-61344.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4189,0)","v":-108723.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4189,0)","v":-64395.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4189,0)","v":-64490.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4189,0)","v":-64569.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2185,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3187,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4189,0)","v":-64611.7}]
[null,"Simulation 148",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1184,0)+IF(IncludeDeal2,Spreadsheet9.2!C2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2186,0)+IF(IncludeDeal4,Spreadsheet9.2!C3188,0)+IF(IncludeDeal5,Spreadsheet9.2!C4190,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1184,0)+IF(IncludeDeal2,Spreadsheet9.2!D2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2186,0)+IF(IncludeDeal4,Spreadsheet9.2!D3188,0)+IF(IncludeDeal5,Spreadsheet9.2!D4190,0)","v":-282357.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1184,0)+IF(IncludeDeal2,Spreadsheet9.2!E2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2186,0)+IF(IncludeDeal4,Spreadsheet9.2!E3188,0)+IF(IncludeDeal5,Spreadsheet9.2!E4190,0)","v":-235170.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1184,0)+IF(IncludeDeal2,Spreadsheet9.2!F2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2186,0)+IF(IncludeDeal4,Spreadsheet9.2!F3188,0)+IF(IncludeDeal5,Spreadsheet9.2!F4190,0)","v":-85750.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1184,0)+IF(IncludeDeal2,Spreadsheet9.2!G2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2186,0)+IF(IncludeDeal4,Spreadsheet9.2!G3188,0)+IF(IncludeDeal5,Spreadsheet9.2!G4190,0)","v":-1168320.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1184,0)+IF(IncludeDeal2,Spreadsheet9.2!H2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2186,0)+IF(IncludeDeal4,Spreadsheet9.2!H3188,0)+IF(IncludeDeal5,Spreadsheet9.2!H4190,0)","v":-880504.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1184,0)+IF(IncludeDeal2,Spreadsheet9.2!I2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2186,0)+IF(IncludeDeal4,Spreadsheet9.2!I3188,0)+IF(IncludeDeal5,Spreadsheet9.2!I4190,0)","v":-482318},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1184,0)+IF(IncludeDeal2,Spreadsheet9.2!J2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2186,0)+IF(IncludeDeal4,Spreadsheet9.2!J3188,0)+IF(IncludeDeal5,Spreadsheet9.2!J4190,0)","v":-1848306.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1184,0)+IF(IncludeDeal2,Spreadsheet9.2!K2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2186,0)+IF(IncludeDeal4,Spreadsheet9.2!K3188,0)+IF(IncludeDeal5,Spreadsheet9.2!K4190,0)","v":-626285.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1184,0)+IF(IncludeDeal2,Spreadsheet9.2!L2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2186,0)+IF(IncludeDeal4,Spreadsheet9.2!L3188,0)+IF(IncludeDeal5,Spreadsheet9.2!L4190,0)","v":-324877.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1184,0)+IF(IncludeDeal2,Spreadsheet9.2!M2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2186,0)+IF(IncludeDeal4,Spreadsheet9.2!M3188,0)+IF(IncludeDeal5,Spreadsheet9.2!M4190,0)","v":-1197359},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1184,0)+IF(IncludeDeal2,Spreadsheet9.2!N2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2186,0)+IF(IncludeDeal4,Spreadsheet9.2!N3188,0)+IF(IncludeDeal5,Spreadsheet9.2!N4190,0)","v":-1288203.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1184,0)+IF(IncludeDeal2,Spreadsheet9.2!O2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2186,0)+IF(IncludeDeal4,Spreadsheet9.2!O3188,0)+IF(IncludeDeal5,Spreadsheet9.2!O4190,0)","v":-937230.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1184,0)+IF(IncludeDeal2,Spreadsheet9.2!P2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2186,0)+IF(IncludeDeal4,Spreadsheet9.2!P3188,0)+IF(IncludeDeal5,Spreadsheet9.2!P4190,0)","v":-313938.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1184,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2186,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3188,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4190,0)","v":-1222906.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1184,0)+IF(IncludeDeal2,Spreadsheet9.2!R2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2186,0)+IF(IncludeDeal4,Spreadsheet9.2!R3188,0)+IF(IncludeDeal5,Spreadsheet9.2!R4190,0)","v":-863545.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1184,0)+IF(IncludeDeal2,Spreadsheet9.2!S2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2186,0)+IF(IncludeDeal4,Spreadsheet9.2!S3188,0)+IF(IncludeDeal5,Spreadsheet9.2!S4190,0)","v":345621},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1184,0)+IF(IncludeDeal2,Spreadsheet9.2!T2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2186,0)+IF(IncludeDeal4,Spreadsheet9.2!T3188,0)+IF(IncludeDeal5,Spreadsheet9.2!T4190,0)","v":2047986},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1184,0)+IF(IncludeDeal2,Spreadsheet9.2!U2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2186,0)+IF(IncludeDeal4,Spreadsheet9.2!U3188,0)+IF(IncludeDeal5,Spreadsheet9.2!U4190,0)","v":1022501.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1184,0)+IF(IncludeDeal2,Spreadsheet9.2!V2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2186,0)+IF(IncludeDeal4,Spreadsheet9.2!V3188,0)+IF(IncludeDeal5,Spreadsheet9.2!V4190,0)","v":626855.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1184,0)+IF(IncludeDeal2,Spreadsheet9.2!W2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2186,0)+IF(IncludeDeal4,Spreadsheet9.2!W3188,0)+IF(IncludeDeal5,Spreadsheet9.2!W4190,0)","v":1658028.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1184,0)+IF(IncludeDeal2,Spreadsheet9.2!X2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2186,0)+IF(IncludeDeal4,Spreadsheet9.2!X3188,0)+IF(IncludeDeal5,Spreadsheet9.2!X4190,0)","v":1639353.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1184,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2186,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3188,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4190,0)","v":1443444.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1184,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2186,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3188,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4190,0)","v":1760404.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4190,0)","v":1363952.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4190,0)","v":2390356},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4190,0)","v":1831971.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4190,0)","v":2656764.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4190,0)","v":2276617},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4190,0)","v":2330942.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4190,0)","v":1707922.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4190,0)","v":1812476.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4190,0)","v":1917997.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4190,0)","v":1019812.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4190,0)","v":815857.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4190,0)","v":135577.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4190,0)","v":11451.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4190,0)","v":-72802.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4190,0)","v":-621903.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4190,0)","v":-658459.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4190,0)","v":-476201.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4190,0)","v":-307178},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4190,0)","v":-164596.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4190,0)","v":-224385.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4190,0)","v":124785.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4190,0)","v":513240.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4190,0)","v":604115.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4190,0)","v":849491.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4190,0)","v":819842.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3188,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4190,0)","v":781334.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4190,0)","v":796860.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4190,0)","v":805283.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4190,0)","v":833701.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4190,0)","v":672298.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4190,0)","v":527969.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4190,0)","v":401345.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4190,0)","v":294463.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4190,0)","v":186675.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4190,0)","v":126223.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4190,0)","v":97366.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4190,0)","v":92034.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4190,0)","v":79775.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4190,0)","v":79867.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4190,0)","v":80011.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2186,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3188,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4190,0)","v":80123.3}]
[null,"Simulation 149",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1185,0)+IF(IncludeDeal2,Spreadsheet9.2!C2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2187,0)+IF(IncludeDeal4,Spreadsheet9.2!C3189,0)+IF(IncludeDeal5,Spreadsheet9.2!C4191,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1185,0)+IF(IncludeDeal2,Spreadsheet9.2!D2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2187,0)+IF(IncludeDeal4,Spreadsheet9.2!D3189,0)+IF(IncludeDeal5,Spreadsheet9.2!D4191,0)","v":125299.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1185,0)+IF(IncludeDeal2,Spreadsheet9.2!E2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2187,0)+IF(IncludeDeal4,Spreadsheet9.2!E3189,0)+IF(IncludeDeal5,Spreadsheet9.2!E4191,0)","v":-270637.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1185,0)+IF(IncludeDeal2,Spreadsheet9.2!F2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2187,0)+IF(IncludeDeal4,Spreadsheet9.2!F3189,0)+IF(IncludeDeal5,Spreadsheet9.2!F4191,0)","v":54121.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1185,0)+IF(IncludeDeal2,Spreadsheet9.2!G2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2187,0)+IF(IncludeDeal4,Spreadsheet9.2!G3189,0)+IF(IncludeDeal5,Spreadsheet9.2!G4191,0)","v":236370.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1185,0)+IF(IncludeDeal2,Spreadsheet9.2!H2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2187,0)+IF(IncludeDeal4,Spreadsheet9.2!H3189,0)+IF(IncludeDeal5,Spreadsheet9.2!H4191,0)","v":-219399.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1185,0)+IF(IncludeDeal2,Spreadsheet9.2!I2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2187,0)+IF(IncludeDeal4,Spreadsheet9.2!I3189,0)+IF(IncludeDeal5,Spreadsheet9.2!I4191,0)","v":-821753.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1185,0)+IF(IncludeDeal2,Spreadsheet9.2!J2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2187,0)+IF(IncludeDeal4,Spreadsheet9.2!J3189,0)+IF(IncludeDeal5,Spreadsheet9.2!J4191,0)","v":-1369506.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1185,0)+IF(IncludeDeal2,Spreadsheet9.2!K2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2187,0)+IF(IncludeDeal4,Spreadsheet9.2!K3189,0)+IF(IncludeDeal5,Spreadsheet9.2!K4191,0)","v":-1151382.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1185,0)+IF(IncludeDeal2,Spreadsheet9.2!L2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2187,0)+IF(IncludeDeal4,Spreadsheet9.2!L3189,0)+IF(IncludeDeal5,Spreadsheet9.2!L4191,0)","v":-1317554.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1185,0)+IF(IncludeDeal2,Spreadsheet9.2!M2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2187,0)+IF(IncludeDeal4,Spreadsheet9.2!M3189,0)+IF(IncludeDeal5,Spreadsheet9.2!M4191,0)","v":-1698829.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1185,0)+IF(IncludeDeal2,Spreadsheet9.2!N2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2187,0)+IF(IncludeDeal4,Spreadsheet9.2!N3189,0)+IF(IncludeDeal5,Spreadsheet9.2!N4191,0)","v":-1819497.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1185,0)+IF(IncludeDeal2,Spreadsheet9.2!O2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2187,0)+IF(IncludeDeal4,Spreadsheet9.2!O3189,0)+IF(IncludeDeal5,Spreadsheet9.2!O4191,0)","v":-1578962},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1185,0)+IF(IncludeDeal2,Spreadsheet9.2!P2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2187,0)+IF(IncludeDeal4,Spreadsheet9.2!P3189,0)+IF(IncludeDeal5,Spreadsheet9.2!P4191,0)","v":-1618405.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1185,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2187,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3189,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4191,0)","v":-2124617.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1185,0)+IF(IncludeDeal2,Spreadsheet9.2!R2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2187,0)+IF(IncludeDeal4,Spreadsheet9.2!R3189,0)+IF(IncludeDeal5,Spreadsheet9.2!R4191,0)","v":-1479244.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1185,0)+IF(IncludeDeal2,Spreadsheet9.2!S2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2187,0)+IF(IncludeDeal4,Spreadsheet9.2!S3189,0)+IF(IncludeDeal5,Spreadsheet9.2!S4191,0)","v":-2121708},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1185,0)+IF(IncludeDeal2,Spreadsheet9.2!T2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2187,0)+IF(IncludeDeal4,Spreadsheet9.2!T3189,0)+IF(IncludeDeal5,Spreadsheet9.2!T4191,0)","v":-1455871.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1185,0)+IF(IncludeDeal2,Spreadsheet9.2!U2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2187,0)+IF(IncludeDeal4,Spreadsheet9.2!U3189,0)+IF(IncludeDeal5,Spreadsheet9.2!U4191,0)","v":-474879.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1185,0)+IF(IncludeDeal2,Spreadsheet9.2!V2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2187,0)+IF(IncludeDeal4,Spreadsheet9.2!V3189,0)+IF(IncludeDeal5,Spreadsheet9.2!V4191,0)","v":-747700.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1185,0)+IF(IncludeDeal2,Spreadsheet9.2!W2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2187,0)+IF(IncludeDeal4,Spreadsheet9.2!W3189,0)+IF(IncludeDeal5,Spreadsheet9.2!W4191,0)","v":-1018763},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1185,0)+IF(IncludeDeal2,Spreadsheet9.2!X2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2187,0)+IF(IncludeDeal4,Spreadsheet9.2!X3189,0)+IF(IncludeDeal5,Spreadsheet9.2!X4191,0)","v":-1686914.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1185,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2187,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3189,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4191,0)","v":-1908668.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1185,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2187,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3189,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4191,0)","v":-1971410.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4191,0)","v":-1557726.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4191,0)","v":-1661551.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4191,0)","v":-1525342.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4191,0)","v":-1423529.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4191,0)","v":-994713.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4191,0)","v":-1203257.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4191,0)","v":-1123685},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4191,0)","v":-1431242.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4191,0)","v":-1679526.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4191,0)","v":-1544118.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4191,0)","v":-1511254.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4191,0)","v":-1638575.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4191,0)","v":-1452848.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4191,0)","v":-1432109.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4191,0)","v":-1470041.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4191,0)","v":-1233547.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4191,0)","v":-1231935.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4191,0)","v":-1057673.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4191,0)","v":-1005246.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4191,0)","v":-968322.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4191,0)","v":-803960.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4191,0)","v":-637165.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4191,0)","v":-423955.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4191,0)","v":-249559.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4191,0)","v":-88470.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3189,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4191,0)","v":-17990.900000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4191,0)","v":140014},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4191,0)","v":210074.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4191,0)","v":187428.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4191,0)","v":149433.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4191,0)","v":119911.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4191,0)","v":87249.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4191,0)","v":85640.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4191,0)","v":52446.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4191,0)","v":1085.4000000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4191,0)","v":22050.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4191,0)","v":26125.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4191,0)","v":-4063.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4191,0)","v":-4070.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4191,0)","v":-4076.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2187,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3189,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4191,0)","v":-4079.2}]
[null,"Simulation 150",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1186,0)+IF(IncludeDeal2,Spreadsheet9.2!C2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2188,0)+IF(IncludeDeal4,Spreadsheet9.2!C3190,0)+IF(IncludeDeal5,Spreadsheet9.2!C4192,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1186,0)+IF(IncludeDeal2,Spreadsheet9.2!D2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2188,0)+IF(IncludeDeal4,Spreadsheet9.2!D3190,0)+IF(IncludeDeal5,Spreadsheet9.2!D4192,0)","v":12679.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1186,0)+IF(IncludeDeal2,Spreadsheet9.2!E2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2188,0)+IF(IncludeDeal4,Spreadsheet9.2!E3190,0)+IF(IncludeDeal5,Spreadsheet9.2!E4192,0)","v":75992.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1186,0)+IF(IncludeDeal2,Spreadsheet9.2!F2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2188,0)+IF(IncludeDeal4,Spreadsheet9.2!F3190,0)+IF(IncludeDeal5,Spreadsheet9.2!F4192,0)","v":41666.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1186,0)+IF(IncludeDeal2,Spreadsheet9.2!G2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2188,0)+IF(IncludeDeal4,Spreadsheet9.2!G3190,0)+IF(IncludeDeal5,Spreadsheet9.2!G4192,0)","v":534212.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1186,0)+IF(IncludeDeal2,Spreadsheet9.2!H2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2188,0)+IF(IncludeDeal4,Spreadsheet9.2!H3190,0)+IF(IncludeDeal5,Spreadsheet9.2!H4192,0)","v":963281.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1186,0)+IF(IncludeDeal2,Spreadsheet9.2!I2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2188,0)+IF(IncludeDeal4,Spreadsheet9.2!I3190,0)+IF(IncludeDeal5,Spreadsheet9.2!I4192,0)","v":-163911.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1186,0)+IF(IncludeDeal2,Spreadsheet9.2!J2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2188,0)+IF(IncludeDeal4,Spreadsheet9.2!J3190,0)+IF(IncludeDeal5,Spreadsheet9.2!J4192,0)","v":-1101372.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1186,0)+IF(IncludeDeal2,Spreadsheet9.2!K2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2188,0)+IF(IncludeDeal4,Spreadsheet9.2!K3190,0)+IF(IncludeDeal5,Spreadsheet9.2!K4192,0)","v":-328457.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1186,0)+IF(IncludeDeal2,Spreadsheet9.2!L2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2188,0)+IF(IncludeDeal4,Spreadsheet9.2!L3190,0)+IF(IncludeDeal5,Spreadsheet9.2!L4192,0)","v":-392614.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1186,0)+IF(IncludeDeal2,Spreadsheet9.2!M2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2188,0)+IF(IncludeDeal4,Spreadsheet9.2!M3190,0)+IF(IncludeDeal5,Spreadsheet9.2!M4192,0)","v":-109318},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1186,0)+IF(IncludeDeal2,Spreadsheet9.2!N2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2188,0)+IF(IncludeDeal4,Spreadsheet9.2!N3190,0)+IF(IncludeDeal5,Spreadsheet9.2!N4192,0)","v":-559539.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1186,0)+IF(IncludeDeal2,Spreadsheet9.2!O2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2188,0)+IF(IncludeDeal4,Spreadsheet9.2!O3190,0)+IF(IncludeDeal5,Spreadsheet9.2!O4192,0)","v":76999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1186,0)+IF(IncludeDeal2,Spreadsheet9.2!P2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2188,0)+IF(IncludeDeal4,Spreadsheet9.2!P3190,0)+IF(IncludeDeal5,Spreadsheet9.2!P4192,0)","v":915850.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1186,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2188,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3190,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4192,0)","v":1598557},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1186,0)+IF(IncludeDeal2,Spreadsheet9.2!R2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2188,0)+IF(IncludeDeal4,Spreadsheet9.2!R3190,0)+IF(IncludeDeal5,Spreadsheet9.2!R4192,0)","v":299061.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1186,0)+IF(IncludeDeal2,Spreadsheet9.2!S2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2188,0)+IF(IncludeDeal4,Spreadsheet9.2!S3190,0)+IF(IncludeDeal5,Spreadsheet9.2!S4192,0)","v":468419.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1186,0)+IF(IncludeDeal2,Spreadsheet9.2!T2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2188,0)+IF(IncludeDeal4,Spreadsheet9.2!T3190,0)+IF(IncludeDeal5,Spreadsheet9.2!T4192,0)","v":-1229252.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1186,0)+IF(IncludeDeal2,Spreadsheet9.2!U2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2188,0)+IF(IncludeDeal4,Spreadsheet9.2!U3190,0)+IF(IncludeDeal5,Spreadsheet9.2!U4192,0)","v":-1147692.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1186,0)+IF(IncludeDeal2,Spreadsheet9.2!V2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2188,0)+IF(IncludeDeal4,Spreadsheet9.2!V3190,0)+IF(IncludeDeal5,Spreadsheet9.2!V4192,0)","v":-898426.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1186,0)+IF(IncludeDeal2,Spreadsheet9.2!W2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2188,0)+IF(IncludeDeal4,Spreadsheet9.2!W3190,0)+IF(IncludeDeal5,Spreadsheet9.2!W4192,0)","v":-1009934.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1186,0)+IF(IncludeDeal2,Spreadsheet9.2!X2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2188,0)+IF(IncludeDeal4,Spreadsheet9.2!X3190,0)+IF(IncludeDeal5,Spreadsheet9.2!X4192,0)","v":-1102194.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1186,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2188,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3190,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4192,0)","v":-1226775.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1186,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2188,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3190,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4192,0)","v":-1293185.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4192,0)","v":-1070919.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4192,0)","v":-1148499.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4192,0)","v":-1050324.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4192,0)","v":-1324011.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4192,0)","v":-1585596.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4192,0)","v":-1687350.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4192,0)","v":-1724952.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4192,0)","v":-1718702.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4192,0)","v":-1733821.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4192,0)","v":-1505201.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4192,0)","v":-1624747.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4192,0)","v":-1715172.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4192,0)","v":-1621545.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4192,0)","v":-1527574.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4192,0)","v":-1461357.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4192,0)","v":-1296617.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4192,0)","v":-1152526.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4192,0)","v":-962503.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4192,0)","v":-814981.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4192,0)","v":-723395.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4192,0)","v":-511761.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4192,0)","v":-368426.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4192,0)","v":-313706.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4192,0)","v":-85445.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4192,0)","v":141028.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3190,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4192,0)","v":245510},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4192,0)","v":425656.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4192,0)","v":476448.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4192,0)","v":521830.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4192,0)","v":452622.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4192,0)","v":321983},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4192,0)","v":237780.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4192,0)","v":152419.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4192,0)","v":82489},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4192,0)","v":10462.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4192,0)","v":46268.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4192,0)","v":85852.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4192,0)","v":70968.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4192,0)","v":71048.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4192,0)","v":71201.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2188,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3190,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4192,0)","v":71302.5}]
[null,"Simulation 151",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1187,0)+IF(IncludeDeal2,Spreadsheet9.2!C2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2189,0)+IF(IncludeDeal4,Spreadsheet9.2!C3191,0)+IF(IncludeDeal5,Spreadsheet9.2!C4193,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1187,0)+IF(IncludeDeal2,Spreadsheet9.2!D2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2189,0)+IF(IncludeDeal4,Spreadsheet9.2!D3191,0)+IF(IncludeDeal5,Spreadsheet9.2!D4193,0)","v":123004.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1187,0)+IF(IncludeDeal2,Spreadsheet9.2!E2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2189,0)+IF(IncludeDeal4,Spreadsheet9.2!E3191,0)+IF(IncludeDeal5,Spreadsheet9.2!E4193,0)","v":543245.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1187,0)+IF(IncludeDeal2,Spreadsheet9.2!F2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2189,0)+IF(IncludeDeal4,Spreadsheet9.2!F3191,0)+IF(IncludeDeal5,Spreadsheet9.2!F4193,0)","v":894060.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1187,0)+IF(IncludeDeal2,Spreadsheet9.2!G2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2189,0)+IF(IncludeDeal4,Spreadsheet9.2!G3191,0)+IF(IncludeDeal5,Spreadsheet9.2!G4193,0)","v":469912.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1187,0)+IF(IncludeDeal2,Spreadsheet9.2!H2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2189,0)+IF(IncludeDeal4,Spreadsheet9.2!H3191,0)+IF(IncludeDeal5,Spreadsheet9.2!H4193,0)","v":-1132002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1187,0)+IF(IncludeDeal2,Spreadsheet9.2!I2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2189,0)+IF(IncludeDeal4,Spreadsheet9.2!I3191,0)+IF(IncludeDeal5,Spreadsheet9.2!I4193,0)","v":-301770},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1187,0)+IF(IncludeDeal2,Spreadsheet9.2!J2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2189,0)+IF(IncludeDeal4,Spreadsheet9.2!J3191,0)+IF(IncludeDeal5,Spreadsheet9.2!J4193,0)","v":160285.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1187,0)+IF(IncludeDeal2,Spreadsheet9.2!K2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2189,0)+IF(IncludeDeal4,Spreadsheet9.2!K3191,0)+IF(IncludeDeal5,Spreadsheet9.2!K4193,0)","v":-4686.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1187,0)+IF(IncludeDeal2,Spreadsheet9.2!L2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2189,0)+IF(IncludeDeal4,Spreadsheet9.2!L3191,0)+IF(IncludeDeal5,Spreadsheet9.2!L4193,0)","v":897848.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1187,0)+IF(IncludeDeal2,Spreadsheet9.2!M2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2189,0)+IF(IncludeDeal4,Spreadsheet9.2!M3191,0)+IF(IncludeDeal5,Spreadsheet9.2!M4193,0)","v":692055.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1187,0)+IF(IncludeDeal2,Spreadsheet9.2!N2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2189,0)+IF(IncludeDeal4,Spreadsheet9.2!N3191,0)+IF(IncludeDeal5,Spreadsheet9.2!N4193,0)","v":446369.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1187,0)+IF(IncludeDeal2,Spreadsheet9.2!O2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2189,0)+IF(IncludeDeal4,Spreadsheet9.2!O3191,0)+IF(IncludeDeal5,Spreadsheet9.2!O4193,0)","v":-395121.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1187,0)+IF(IncludeDeal2,Spreadsheet9.2!P2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2189,0)+IF(IncludeDeal4,Spreadsheet9.2!P3191,0)+IF(IncludeDeal5,Spreadsheet9.2!P4193,0)","v":-996598},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1187,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2189,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3191,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4193,0)","v":-441347.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1187,0)+IF(IncludeDeal2,Spreadsheet9.2!R2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2189,0)+IF(IncludeDeal4,Spreadsheet9.2!R3191,0)+IF(IncludeDeal5,Spreadsheet9.2!R4193,0)","v":-990243.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1187,0)+IF(IncludeDeal2,Spreadsheet9.2!S2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2189,0)+IF(IncludeDeal4,Spreadsheet9.2!S3191,0)+IF(IncludeDeal5,Spreadsheet9.2!S4193,0)","v":-1318272.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1187,0)+IF(IncludeDeal2,Spreadsheet9.2!T2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2189,0)+IF(IncludeDeal4,Spreadsheet9.2!T3191,0)+IF(IncludeDeal5,Spreadsheet9.2!T4193,0)","v":-1717342.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1187,0)+IF(IncludeDeal2,Spreadsheet9.2!U2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2189,0)+IF(IncludeDeal4,Spreadsheet9.2!U3191,0)+IF(IncludeDeal5,Spreadsheet9.2!U4193,0)","v":-1096617.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1187,0)+IF(IncludeDeal2,Spreadsheet9.2!V2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2189,0)+IF(IncludeDeal4,Spreadsheet9.2!V3191,0)+IF(IncludeDeal5,Spreadsheet9.2!V4193,0)","v":-1732379.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1187,0)+IF(IncludeDeal2,Spreadsheet9.2!W2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2189,0)+IF(IncludeDeal4,Spreadsheet9.2!W3191,0)+IF(IncludeDeal5,Spreadsheet9.2!W4193,0)","v":-1334345},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1187,0)+IF(IncludeDeal2,Spreadsheet9.2!X2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2189,0)+IF(IncludeDeal4,Spreadsheet9.2!X3191,0)+IF(IncludeDeal5,Spreadsheet9.2!X4193,0)","v":-1734157.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1187,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2189,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3191,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4193,0)","v":-1502088.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1187,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2189,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3191,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4193,0)","v":-1220985.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4193,0)","v":-1905823.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4193,0)","v":-1562151},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4193,0)","v":-1971088.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4193,0)","v":-2105939.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4193,0)","v":-1921456.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4193,0)","v":-1315890},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4193,0)","v":-884478.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4193,0)","v":-946461.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4193,0)","v":-982142.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4193,0)","v":-663122.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4193,0)","v":-1123262},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4193,0)","v":-1619824.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4193,0)","v":-1574935.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4193,0)","v":-1657911.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4193,0)","v":-1592489.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4193,0)","v":-1528860.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4193,0)","v":-1363446.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4193,0)","v":-1237237.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4193,0)","v":-1136278.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4193,0)","v":-957526.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4193,0)","v":-892840.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4193,0)","v":-754660.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4193,0)","v":-482449.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4193,0)","v":-399851.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4193,0)","v":-293212.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3191,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4193,0)","v":-131805.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4193,0)","v":-22325.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4193,0)","v":37117.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4193,0)","v":93398.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4193,0)","v":23402.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4193,0)","v":-40680.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4193,0)","v":19618.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4193,0)","v":-51859.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4193,0)","v":-108404.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4193,0)","v":-62684.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4193,0)","v":-124079.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4193,0)","v":-182705.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4193,0)","v":-115769.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4193,0)","v":-115934.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4193,0)","v":-116056.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2189,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3191,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4193,0)","v":-116110.1}]
[null,"Simulation 152",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1188,0)+IF(IncludeDeal2,Spreadsheet9.2!C2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2190,0)+IF(IncludeDeal4,Spreadsheet9.2!C3192,0)+IF(IncludeDeal5,Spreadsheet9.2!C4194,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1188,0)+IF(IncludeDeal2,Spreadsheet9.2!D2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2190,0)+IF(IncludeDeal4,Spreadsheet9.2!D3192,0)+IF(IncludeDeal5,Spreadsheet9.2!D4194,0)","v":-174517.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1188,0)+IF(IncludeDeal2,Spreadsheet9.2!E2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2190,0)+IF(IncludeDeal4,Spreadsheet9.2!E3192,0)+IF(IncludeDeal5,Spreadsheet9.2!E4194,0)","v":172480.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1188,0)+IF(IncludeDeal2,Spreadsheet9.2!F2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2190,0)+IF(IncludeDeal4,Spreadsheet9.2!F3192,0)+IF(IncludeDeal5,Spreadsheet9.2!F4194,0)","v":327592},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1188,0)+IF(IncludeDeal2,Spreadsheet9.2!G2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2190,0)+IF(IncludeDeal4,Spreadsheet9.2!G3192,0)+IF(IncludeDeal5,Spreadsheet9.2!G4194,0)","v":964835.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1188,0)+IF(IncludeDeal2,Spreadsheet9.2!H2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2190,0)+IF(IncludeDeal4,Spreadsheet9.2!H3192,0)+IF(IncludeDeal5,Spreadsheet9.2!H4194,0)","v":927476.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1188,0)+IF(IncludeDeal2,Spreadsheet9.2!I2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2190,0)+IF(IncludeDeal4,Spreadsheet9.2!I3192,0)+IF(IncludeDeal5,Spreadsheet9.2!I4194,0)","v":1061893.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1188,0)+IF(IncludeDeal2,Spreadsheet9.2!J2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2190,0)+IF(IncludeDeal4,Spreadsheet9.2!J3192,0)+IF(IncludeDeal5,Spreadsheet9.2!J4194,0)","v":422337.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1188,0)+IF(IncludeDeal2,Spreadsheet9.2!K2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2190,0)+IF(IncludeDeal4,Spreadsheet9.2!K3192,0)+IF(IncludeDeal5,Spreadsheet9.2!K4194,0)","v":1775458.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1188,0)+IF(IncludeDeal2,Spreadsheet9.2!L2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2190,0)+IF(IncludeDeal4,Spreadsheet9.2!L3192,0)+IF(IncludeDeal5,Spreadsheet9.2!L4194,0)","v":2016235.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1188,0)+IF(IncludeDeal2,Spreadsheet9.2!M2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2190,0)+IF(IncludeDeal4,Spreadsheet9.2!M3192,0)+IF(IncludeDeal5,Spreadsheet9.2!M4194,0)","v":1923590.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1188,0)+IF(IncludeDeal2,Spreadsheet9.2!N2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2190,0)+IF(IncludeDeal4,Spreadsheet9.2!N3192,0)+IF(IncludeDeal5,Spreadsheet9.2!N4194,0)","v":2258419.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1188,0)+IF(IncludeDeal2,Spreadsheet9.2!O2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2190,0)+IF(IncludeDeal4,Spreadsheet9.2!O3192,0)+IF(IncludeDeal5,Spreadsheet9.2!O4194,0)","v":-73021.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1188,0)+IF(IncludeDeal2,Spreadsheet9.2!P2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2190,0)+IF(IncludeDeal4,Spreadsheet9.2!P3192,0)+IF(IncludeDeal5,Spreadsheet9.2!P4194,0)","v":-257369.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1188,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2190,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3192,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4194,0)","v":335248.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1188,0)+IF(IncludeDeal2,Spreadsheet9.2!R2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2190,0)+IF(IncludeDeal4,Spreadsheet9.2!R3192,0)+IF(IncludeDeal5,Spreadsheet9.2!R4194,0)","v":-591855.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1188,0)+IF(IncludeDeal2,Spreadsheet9.2!S2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2190,0)+IF(IncludeDeal4,Spreadsheet9.2!S3192,0)+IF(IncludeDeal5,Spreadsheet9.2!S4194,0)","v":-883183.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1188,0)+IF(IncludeDeal2,Spreadsheet9.2!T2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2190,0)+IF(IncludeDeal4,Spreadsheet9.2!T3192,0)+IF(IncludeDeal5,Spreadsheet9.2!T4194,0)","v":-1469793.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1188,0)+IF(IncludeDeal2,Spreadsheet9.2!U2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2190,0)+IF(IncludeDeal4,Spreadsheet9.2!U3192,0)+IF(IncludeDeal5,Spreadsheet9.2!U4194,0)","v":-1782889.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1188,0)+IF(IncludeDeal2,Spreadsheet9.2!V2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2190,0)+IF(IncludeDeal4,Spreadsheet9.2!V3192,0)+IF(IncludeDeal5,Spreadsheet9.2!V4194,0)","v":-1756798.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1188,0)+IF(IncludeDeal2,Spreadsheet9.2!W2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2190,0)+IF(IncludeDeal4,Spreadsheet9.2!W3192,0)+IF(IncludeDeal5,Spreadsheet9.2!W4194,0)","v":-1966598.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1188,0)+IF(IncludeDeal2,Spreadsheet9.2!X2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2190,0)+IF(IncludeDeal4,Spreadsheet9.2!X3192,0)+IF(IncludeDeal5,Spreadsheet9.2!X4194,0)","v":-2155747.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1188,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2190,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3192,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4194,0)","v":-2316184.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1188,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2190,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3192,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4194,0)","v":-2672226.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4194,0)","v":-2793701.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4194,0)","v":-2609042.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4194,0)","v":-2588372.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4194,0)","v":-2918436.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4194,0)","v":-2525280.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4194,0)","v":-2194647},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4194,0)","v":-2081041},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4194,0)","v":-2287144.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4194,0)","v":-1943177.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4194,0)","v":-1730009},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4194,0)","v":-1629686.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4194,0)","v":-1259106.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4194,0)","v":-1255385.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4194,0)","v":-629935.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4194,0)","v":-1063845},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4194,0)","v":-613335.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4194,0)","v":-574809.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4194,0)","v":-644957.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4194,0)","v":-437519.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4194,0)","v":-600054.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4194,0)","v":-266297.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4194,0)","v":-19305.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4194,0)","v":194807.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4194,0)","v":145391.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4194,0)","v":180754},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3192,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4194,0)","v":362897.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4194,0)","v":402658.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4194,0)","v":377810.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4194,0)","v":366604.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4194,0)","v":275808},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4194,0)","v":176910},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4194,0)","v":125048.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4194,0)","v":53306.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4194,0)","v":-69591.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4194,0)","v":-64883.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4194,0)","v":-92668},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4194,0)","v":-150869.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4194,0)","v":-109974.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4194,0)","v":-110151.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4194,0)","v":-110254.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2190,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3192,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4194,0)","v":-110296.5}]
[null,"Simulation 153",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1189,0)+IF(IncludeDeal2,Spreadsheet9.2!C2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2191,0)+IF(IncludeDeal4,Spreadsheet9.2!C3193,0)+IF(IncludeDeal5,Spreadsheet9.2!C4195,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1189,0)+IF(IncludeDeal2,Spreadsheet9.2!D2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2191,0)+IF(IncludeDeal4,Spreadsheet9.2!D3193,0)+IF(IncludeDeal5,Spreadsheet9.2!D4195,0)","v":-234929.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1189,0)+IF(IncludeDeal2,Spreadsheet9.2!E2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2191,0)+IF(IncludeDeal4,Spreadsheet9.2!E3193,0)+IF(IncludeDeal5,Spreadsheet9.2!E4195,0)","v":-297882.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1189,0)+IF(IncludeDeal2,Spreadsheet9.2!F2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2191,0)+IF(IncludeDeal4,Spreadsheet9.2!F3193,0)+IF(IncludeDeal5,Spreadsheet9.2!F4195,0)","v":-595971.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1189,0)+IF(IncludeDeal2,Spreadsheet9.2!G2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2191,0)+IF(IncludeDeal4,Spreadsheet9.2!G3193,0)+IF(IncludeDeal5,Spreadsheet9.2!G4195,0)","v":-1011814.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1189,0)+IF(IncludeDeal2,Spreadsheet9.2!H2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2191,0)+IF(IncludeDeal4,Spreadsheet9.2!H3193,0)+IF(IncludeDeal5,Spreadsheet9.2!H4195,0)","v":-517237},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1189,0)+IF(IncludeDeal2,Spreadsheet9.2!I2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2191,0)+IF(IncludeDeal4,Spreadsheet9.2!I3193,0)+IF(IncludeDeal5,Spreadsheet9.2!I4195,0)","v":-1347012.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1189,0)+IF(IncludeDeal2,Spreadsheet9.2!J2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2191,0)+IF(IncludeDeal4,Spreadsheet9.2!J3193,0)+IF(IncludeDeal5,Spreadsheet9.2!J4195,0)","v":-1377636.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1189,0)+IF(IncludeDeal2,Spreadsheet9.2!K2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2191,0)+IF(IncludeDeal4,Spreadsheet9.2!K3193,0)+IF(IncludeDeal5,Spreadsheet9.2!K4195,0)","v":-1296425.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1189,0)+IF(IncludeDeal2,Spreadsheet9.2!L2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2191,0)+IF(IncludeDeal4,Spreadsheet9.2!L3193,0)+IF(IncludeDeal5,Spreadsheet9.2!L4195,0)","v":-2119216.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1189,0)+IF(IncludeDeal2,Spreadsheet9.2!M2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2191,0)+IF(IncludeDeal4,Spreadsheet9.2!M3193,0)+IF(IncludeDeal5,Spreadsheet9.2!M4195,0)","v":-700155.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1189,0)+IF(IncludeDeal2,Spreadsheet9.2!N2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2191,0)+IF(IncludeDeal4,Spreadsheet9.2!N3193,0)+IF(IncludeDeal5,Spreadsheet9.2!N4195,0)","v":-229560.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1189,0)+IF(IncludeDeal2,Spreadsheet9.2!O2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2191,0)+IF(IncludeDeal4,Spreadsheet9.2!O3193,0)+IF(IncludeDeal5,Spreadsheet9.2!O4195,0)","v":128547.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1189,0)+IF(IncludeDeal2,Spreadsheet9.2!P2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2191,0)+IF(IncludeDeal4,Spreadsheet9.2!P3193,0)+IF(IncludeDeal5,Spreadsheet9.2!P4195,0)","v":417675.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1189,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2191,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3193,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4195,0)","v":500165.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1189,0)+IF(IncludeDeal2,Spreadsheet9.2!R2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2191,0)+IF(IncludeDeal4,Spreadsheet9.2!R3193,0)+IF(IncludeDeal5,Spreadsheet9.2!R4195,0)","v":1605991},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1189,0)+IF(IncludeDeal2,Spreadsheet9.2!S2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2191,0)+IF(IncludeDeal4,Spreadsheet9.2!S3193,0)+IF(IncludeDeal5,Spreadsheet9.2!S4195,0)","v":1549397.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1189,0)+IF(IncludeDeal2,Spreadsheet9.2!T2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2191,0)+IF(IncludeDeal4,Spreadsheet9.2!T3193,0)+IF(IncludeDeal5,Spreadsheet9.2!T4195,0)","v":3302847},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1189,0)+IF(IncludeDeal2,Spreadsheet9.2!U2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2191,0)+IF(IncludeDeal4,Spreadsheet9.2!U3193,0)+IF(IncludeDeal5,Spreadsheet9.2!U4195,0)","v":2152795.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1189,0)+IF(IncludeDeal2,Spreadsheet9.2!V2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2191,0)+IF(IncludeDeal4,Spreadsheet9.2!V3193,0)+IF(IncludeDeal5,Spreadsheet9.2!V4195,0)","v":1933214.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1189,0)+IF(IncludeDeal2,Spreadsheet9.2!W2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2191,0)+IF(IncludeDeal4,Spreadsheet9.2!W3193,0)+IF(IncludeDeal5,Spreadsheet9.2!W4195,0)","v":715894},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1189,0)+IF(IncludeDeal2,Spreadsheet9.2!X2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2191,0)+IF(IncludeDeal4,Spreadsheet9.2!X3193,0)+IF(IncludeDeal5,Spreadsheet9.2!X4195,0)","v":955059.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1189,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2191,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3193,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4195,0)","v":469539},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1189,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2191,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3193,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4195,0)","v":531363.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4195,0)","v":1065022.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4195,0)","v":892025.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4195,0)","v":274250.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4195,0)","v":158512.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4195,0)","v":590729.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4195,0)","v":2699450.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4195,0)","v":1665100.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4195,0)","v":1263597.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4195,0)","v":2497688.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4195,0)","v":3021543.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4195,0)","v":1938093.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4195,0)","v":1953480.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4195,0)","v":2712857.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4195,0)","v":1952073.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4195,0)","v":881788},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4195,0)","v":343413.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4195,0)","v":575683.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4195,0)","v":311212.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4195,0)","v":106390.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4195,0)","v":258979.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4195,0)","v":129835},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4195,0)","v":-196724.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4195,0)","v":-95424.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4195,0)","v":-216592.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4195,0)","v":-141224.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3193,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4195,0)","v":-138917.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4195,0)","v":-99737.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4195,0)","v":-94338.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4195,0)","v":-35874.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4195,0)","v":-154402.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4195,0)","v":-265471},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4195,0)","v":-192938},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4195,0)","v":-250393.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4195,0)","v":-311979.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4195,0)","v":-194349.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4195,0)","v":-242549.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4195,0)","v":-298093.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4195,0)","v":-171351.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4195,0)","v":-171551.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4195,0)","v":-171701.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2191,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3193,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4195,0)","v":-171783.4}]
[null,"Simulation 154",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1190,0)+IF(IncludeDeal2,Spreadsheet9.2!C2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2192,0)+IF(IncludeDeal4,Spreadsheet9.2!C3194,0)+IF(IncludeDeal5,Spreadsheet9.2!C4196,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1190,0)+IF(IncludeDeal2,Spreadsheet9.2!D2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2192,0)+IF(IncludeDeal4,Spreadsheet9.2!D3194,0)+IF(IncludeDeal5,Spreadsheet9.2!D4196,0)","v":5618.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1190,0)+IF(IncludeDeal2,Spreadsheet9.2!E2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2192,0)+IF(IncludeDeal4,Spreadsheet9.2!E3194,0)+IF(IncludeDeal5,Spreadsheet9.2!E4196,0)","v":208293.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1190,0)+IF(IncludeDeal2,Spreadsheet9.2!F2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2192,0)+IF(IncludeDeal4,Spreadsheet9.2!F3194,0)+IF(IncludeDeal5,Spreadsheet9.2!F4196,0)","v":252390.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1190,0)+IF(IncludeDeal2,Spreadsheet9.2!G2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2192,0)+IF(IncludeDeal4,Spreadsheet9.2!G3194,0)+IF(IncludeDeal5,Spreadsheet9.2!G4196,0)","v":291250.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1190,0)+IF(IncludeDeal2,Spreadsheet9.2!H2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2192,0)+IF(IncludeDeal4,Spreadsheet9.2!H3194,0)+IF(IncludeDeal5,Spreadsheet9.2!H4196,0)","v":152253.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1190,0)+IF(IncludeDeal2,Spreadsheet9.2!I2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2192,0)+IF(IncludeDeal4,Spreadsheet9.2!I3194,0)+IF(IncludeDeal5,Spreadsheet9.2!I4196,0)","v":816340.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1190,0)+IF(IncludeDeal2,Spreadsheet9.2!J2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2192,0)+IF(IncludeDeal4,Spreadsheet9.2!J3194,0)+IF(IncludeDeal5,Spreadsheet9.2!J4196,0)","v":825800},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1190,0)+IF(IncludeDeal2,Spreadsheet9.2!K2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2192,0)+IF(IncludeDeal4,Spreadsheet9.2!K3194,0)+IF(IncludeDeal5,Spreadsheet9.2!K4196,0)","v":1324489.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1190,0)+IF(IncludeDeal2,Spreadsheet9.2!L2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2192,0)+IF(IncludeDeal4,Spreadsheet9.2!L3194,0)+IF(IncludeDeal5,Spreadsheet9.2!L4196,0)","v":1374953.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1190,0)+IF(IncludeDeal2,Spreadsheet9.2!M2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2192,0)+IF(IncludeDeal4,Spreadsheet9.2!M3194,0)+IF(IncludeDeal5,Spreadsheet9.2!M4196,0)","v":2532765.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1190,0)+IF(IncludeDeal2,Spreadsheet9.2!N2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2192,0)+IF(IncludeDeal4,Spreadsheet9.2!N3194,0)+IF(IncludeDeal5,Spreadsheet9.2!N4196,0)","v":1471157.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1190,0)+IF(IncludeDeal2,Spreadsheet9.2!O2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2192,0)+IF(IncludeDeal4,Spreadsheet9.2!O3194,0)+IF(IncludeDeal5,Spreadsheet9.2!O4196,0)","v":1901299.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1190,0)+IF(IncludeDeal2,Spreadsheet9.2!P2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2192,0)+IF(IncludeDeal4,Spreadsheet9.2!P3194,0)+IF(IncludeDeal5,Spreadsheet9.2!P4196,0)","v":2105396.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1190,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2192,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3194,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4196,0)","v":1872285.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1190,0)+IF(IncludeDeal2,Spreadsheet9.2!R2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2192,0)+IF(IncludeDeal4,Spreadsheet9.2!R3194,0)+IF(IncludeDeal5,Spreadsheet9.2!R4196,0)","v":2094325.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1190,0)+IF(IncludeDeal2,Spreadsheet9.2!S2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2192,0)+IF(IncludeDeal4,Spreadsheet9.2!S3194,0)+IF(IncludeDeal5,Spreadsheet9.2!S4196,0)","v":2355799.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1190,0)+IF(IncludeDeal2,Spreadsheet9.2!T2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2192,0)+IF(IncludeDeal4,Spreadsheet9.2!T3194,0)+IF(IncludeDeal5,Spreadsheet9.2!T4196,0)","v":1104448.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1190,0)+IF(IncludeDeal2,Spreadsheet9.2!U2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2192,0)+IF(IncludeDeal4,Spreadsheet9.2!U3194,0)+IF(IncludeDeal5,Spreadsheet9.2!U4196,0)","v":2668216.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1190,0)+IF(IncludeDeal2,Spreadsheet9.2!V2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2192,0)+IF(IncludeDeal4,Spreadsheet9.2!V3194,0)+IF(IncludeDeal5,Spreadsheet9.2!V4196,0)","v":2777865.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1190,0)+IF(IncludeDeal2,Spreadsheet9.2!W2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2192,0)+IF(IncludeDeal4,Spreadsheet9.2!W3194,0)+IF(IncludeDeal5,Spreadsheet9.2!W4196,0)","v":3502284.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1190,0)+IF(IncludeDeal2,Spreadsheet9.2!X2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2192,0)+IF(IncludeDeal4,Spreadsheet9.2!X3194,0)+IF(IncludeDeal5,Spreadsheet9.2!X4196,0)","v":2447636.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1190,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2192,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3194,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4196,0)","v":3971558.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1190,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2192,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3194,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4196,0)","v":1834647.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4196,0)","v":2134595.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4196,0)","v":1994373.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4196,0)","v":1562350.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4196,0)","v":1599700.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4196,0)","v":721499.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4196,0)","v":-176990.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4196,0)","v":8715.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4196,0)","v":-375151.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4196,0)","v":-644995.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4196,0)","v":155891.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4196,0)","v":128531},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4196,0)","v":617465},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4196,0)","v":32269.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4196,0)","v":341436.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4196,0)","v":-188207.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4196,0)","v":39187.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4196,0)","v":-234873.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4196,0)","v":-449292},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4196,0)","v":-151024.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4196,0)","v":-417314.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4196,0)","v":-354496.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4196,0)","v":-437718.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4196,0)","v":-421330},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4196,0)","v":-386323},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4196,0)","v":-284567.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3194,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4196,0)","v":-188747.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4196,0)","v":-56616.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4196,0)","v":55033.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4196,0)","v":106429.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4196,0)","v":12708},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4196,0)","v":-81123.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4196,0)","v":-60607.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4196,0)","v":-99893.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4196,0)","v":-147000.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4196,0)","v":-91724.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4196,0)","v":-90654.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4196,0)","v":-115884.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4196,0)","v":-66976.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4196,0)","v":-67060.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4196,0)","v":-67143.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2192,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3194,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4196,0)","v":-67191.399999999994}]
[null,"Simulation 155",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1191,0)+IF(IncludeDeal2,Spreadsheet9.2!C2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2193,0)+IF(IncludeDeal4,Spreadsheet9.2!C3195,0)+IF(IncludeDeal5,Spreadsheet9.2!C4197,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1191,0)+IF(IncludeDeal2,Spreadsheet9.2!D2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2193,0)+IF(IncludeDeal4,Spreadsheet9.2!D3195,0)+IF(IncludeDeal5,Spreadsheet9.2!D4197,0)","v":109421.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1191,0)+IF(IncludeDeal2,Spreadsheet9.2!E2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2193,0)+IF(IncludeDeal4,Spreadsheet9.2!E3195,0)+IF(IncludeDeal5,Spreadsheet9.2!E4197,0)","v":-125252.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1191,0)+IF(IncludeDeal2,Spreadsheet9.2!F2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2193,0)+IF(IncludeDeal4,Spreadsheet9.2!F3195,0)+IF(IncludeDeal5,Spreadsheet9.2!F4197,0)","v":-259970.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1191,0)+IF(IncludeDeal2,Spreadsheet9.2!G2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2193,0)+IF(IncludeDeal4,Spreadsheet9.2!G3195,0)+IF(IncludeDeal5,Spreadsheet9.2!G4197,0)","v":-466151.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1191,0)+IF(IncludeDeal2,Spreadsheet9.2!H2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2193,0)+IF(IncludeDeal4,Spreadsheet9.2!H3195,0)+IF(IncludeDeal5,Spreadsheet9.2!H4197,0)","v":1764917.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1191,0)+IF(IncludeDeal2,Spreadsheet9.2!I2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2193,0)+IF(IncludeDeal4,Spreadsheet9.2!I3195,0)+IF(IncludeDeal5,Spreadsheet9.2!I4197,0)","v":2149268.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1191,0)+IF(IncludeDeal2,Spreadsheet9.2!J2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2193,0)+IF(IncludeDeal4,Spreadsheet9.2!J3195,0)+IF(IncludeDeal5,Spreadsheet9.2!J4197,0)","v":2839267.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1191,0)+IF(IncludeDeal2,Spreadsheet9.2!K2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2193,0)+IF(IncludeDeal4,Spreadsheet9.2!K3195,0)+IF(IncludeDeal5,Spreadsheet9.2!K4197,0)","v":1715129.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1191,0)+IF(IncludeDeal2,Spreadsheet9.2!L2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2193,0)+IF(IncludeDeal4,Spreadsheet9.2!L3195,0)+IF(IncludeDeal5,Spreadsheet9.2!L4197,0)","v":2119209.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1191,0)+IF(IncludeDeal2,Spreadsheet9.2!M2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2193,0)+IF(IncludeDeal4,Spreadsheet9.2!M3195,0)+IF(IncludeDeal5,Spreadsheet9.2!M4197,0)","v":2544540.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1191,0)+IF(IncludeDeal2,Spreadsheet9.2!N2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2193,0)+IF(IncludeDeal4,Spreadsheet9.2!N3195,0)+IF(IncludeDeal5,Spreadsheet9.2!N4197,0)","v":2459957.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1191,0)+IF(IncludeDeal2,Spreadsheet9.2!O2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2193,0)+IF(IncludeDeal4,Spreadsheet9.2!O3195,0)+IF(IncludeDeal5,Spreadsheet9.2!O4197,0)","v":1805141.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1191,0)+IF(IncludeDeal2,Spreadsheet9.2!P2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2193,0)+IF(IncludeDeal4,Spreadsheet9.2!P3195,0)+IF(IncludeDeal5,Spreadsheet9.2!P4197,0)","v":1711994.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1191,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2193,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3195,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4197,0)","v":1538194.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1191,0)+IF(IncludeDeal2,Spreadsheet9.2!R2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2193,0)+IF(IncludeDeal4,Spreadsheet9.2!R3195,0)+IF(IncludeDeal5,Spreadsheet9.2!R4197,0)","v":398891.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1191,0)+IF(IncludeDeal2,Spreadsheet9.2!S2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2193,0)+IF(IncludeDeal4,Spreadsheet9.2!S3195,0)+IF(IncludeDeal5,Spreadsheet9.2!S4197,0)","v":1232730.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1191,0)+IF(IncludeDeal2,Spreadsheet9.2!T2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2193,0)+IF(IncludeDeal4,Spreadsheet9.2!T3195,0)+IF(IncludeDeal5,Spreadsheet9.2!T4197,0)","v":889468.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1191,0)+IF(IncludeDeal2,Spreadsheet9.2!U2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2193,0)+IF(IncludeDeal4,Spreadsheet9.2!U3195,0)+IF(IncludeDeal5,Spreadsheet9.2!U4197,0)","v":1346923.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1191,0)+IF(IncludeDeal2,Spreadsheet9.2!V2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2193,0)+IF(IncludeDeal4,Spreadsheet9.2!V3195,0)+IF(IncludeDeal5,Spreadsheet9.2!V4197,0)","v":480463.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1191,0)+IF(IncludeDeal2,Spreadsheet9.2!W2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2193,0)+IF(IncludeDeal4,Spreadsheet9.2!W3195,0)+IF(IncludeDeal5,Spreadsheet9.2!W4197,0)","v":893562.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1191,0)+IF(IncludeDeal2,Spreadsheet9.2!X2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2193,0)+IF(IncludeDeal4,Spreadsheet9.2!X3195,0)+IF(IncludeDeal5,Spreadsheet9.2!X4197,0)","v":792671.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1191,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2193,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3195,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4197,0)","v":1416623.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1191,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2193,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3195,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4197,0)","v":147909.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4197,0)","v":-42325.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4197,0)","v":476023.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4197,0)","v":325923.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4197,0)","v":498803.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4197,0)","v":35393.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4197,0)","v":-300328.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4197,0)","v":-414433.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4197,0)","v":-385746.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4197,0)","v":-235365.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4197,0)","v":-685555.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4197,0)","v":-622990.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4197,0)","v":-582002.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4197,0)","v":-886992.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4197,0)","v":-791119.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4197,0)","v":-982482.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4197,0)","v":-1187437.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4197,0)","v":-1041323.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4197,0)","v":-798219.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4197,0)","v":-839111.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4197,0)","v":-636993.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4197,0)","v":-634071.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4197,0)","v":-581552.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4197,0)","v":-315631.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4197,0)","v":-212316.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4197,0)","v":-188083.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3195,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4197,0)","v":46324.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4197,0)","v":246757.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4197,0)","v":262873.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4197,0)","v":461635},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4197,0)","v":361485.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4197,0)","v":262078.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4197,0)","v":263651.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4197,0)","v":163675.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4197,0)","v":83848.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4197,0)","v":115424.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4197,0)","v":41551},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4197,0)","v":-56330.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4197,0)","v":-48124.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4197,0)","v":-48204.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4197,0)","v":-48260.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2193,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3195,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4197,0)","v":-48288.4}]
[null,"Simulation 156",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1192,0)+IF(IncludeDeal2,Spreadsheet9.2!C2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2194,0)+IF(IncludeDeal4,Spreadsheet9.2!C3196,0)+IF(IncludeDeal5,Spreadsheet9.2!C4198,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1192,0)+IF(IncludeDeal2,Spreadsheet9.2!D2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2194,0)+IF(IncludeDeal4,Spreadsheet9.2!D3196,0)+IF(IncludeDeal5,Spreadsheet9.2!D4198,0)","v":218573.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1192,0)+IF(IncludeDeal2,Spreadsheet9.2!E2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2194,0)+IF(IncludeDeal4,Spreadsheet9.2!E3196,0)+IF(IncludeDeal5,Spreadsheet9.2!E4198,0)","v":206564.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1192,0)+IF(IncludeDeal2,Spreadsheet9.2!F2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2194,0)+IF(IncludeDeal4,Spreadsheet9.2!F3196,0)+IF(IncludeDeal5,Spreadsheet9.2!F4198,0)","v":712832.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1192,0)+IF(IncludeDeal2,Spreadsheet9.2!G2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2194,0)+IF(IncludeDeal4,Spreadsheet9.2!G3196,0)+IF(IncludeDeal5,Spreadsheet9.2!G4198,0)","v":168313.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1192,0)+IF(IncludeDeal2,Spreadsheet9.2!H2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2194,0)+IF(IncludeDeal4,Spreadsheet9.2!H3196,0)+IF(IncludeDeal5,Spreadsheet9.2!H4198,0)","v":-324051.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1192,0)+IF(IncludeDeal2,Spreadsheet9.2!I2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2194,0)+IF(IncludeDeal4,Spreadsheet9.2!I3196,0)+IF(IncludeDeal5,Spreadsheet9.2!I4198,0)","v":537127.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1192,0)+IF(IncludeDeal2,Spreadsheet9.2!J2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2194,0)+IF(IncludeDeal4,Spreadsheet9.2!J3196,0)+IF(IncludeDeal5,Spreadsheet9.2!J4198,0)","v":321983.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1192,0)+IF(IncludeDeal2,Spreadsheet9.2!K2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2194,0)+IF(IncludeDeal4,Spreadsheet9.2!K3196,0)+IF(IncludeDeal5,Spreadsheet9.2!K4198,0)","v":-1262491.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1192,0)+IF(IncludeDeal2,Spreadsheet9.2!L2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2194,0)+IF(IncludeDeal4,Spreadsheet9.2!L3196,0)+IF(IncludeDeal5,Spreadsheet9.2!L4198,0)","v":-1168751.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1192,0)+IF(IncludeDeal2,Spreadsheet9.2!M2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2194,0)+IF(IncludeDeal4,Spreadsheet9.2!M3196,0)+IF(IncludeDeal5,Spreadsheet9.2!M4198,0)","v":-1754854.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1192,0)+IF(IncludeDeal2,Spreadsheet9.2!N2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2194,0)+IF(IncludeDeal4,Spreadsheet9.2!N3196,0)+IF(IncludeDeal5,Spreadsheet9.2!N4198,0)","v":-2479962.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1192,0)+IF(IncludeDeal2,Spreadsheet9.2!O2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2194,0)+IF(IncludeDeal4,Spreadsheet9.2!O3196,0)+IF(IncludeDeal5,Spreadsheet9.2!O4198,0)","v":-2904203.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1192,0)+IF(IncludeDeal2,Spreadsheet9.2!P2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2194,0)+IF(IncludeDeal4,Spreadsheet9.2!P3196,0)+IF(IncludeDeal5,Spreadsheet9.2!P4198,0)","v":-2862556.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1192,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2194,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3196,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4198,0)","v":-3014401.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1192,0)+IF(IncludeDeal2,Spreadsheet9.2!R2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2194,0)+IF(IncludeDeal4,Spreadsheet9.2!R3196,0)+IF(IncludeDeal5,Spreadsheet9.2!R4198,0)","v":-2865802},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1192,0)+IF(IncludeDeal2,Spreadsheet9.2!S2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2194,0)+IF(IncludeDeal4,Spreadsheet9.2!S3196,0)+IF(IncludeDeal5,Spreadsheet9.2!S4198,0)","v":-2438096.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1192,0)+IF(IncludeDeal2,Spreadsheet9.2!T2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2194,0)+IF(IncludeDeal4,Spreadsheet9.2!T3196,0)+IF(IncludeDeal5,Spreadsheet9.2!T4198,0)","v":-2029885.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1192,0)+IF(IncludeDeal2,Spreadsheet9.2!U2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2194,0)+IF(IncludeDeal4,Spreadsheet9.2!U3196,0)+IF(IncludeDeal5,Spreadsheet9.2!U4198,0)","v":-1167837.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1192,0)+IF(IncludeDeal2,Spreadsheet9.2!V2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2194,0)+IF(IncludeDeal4,Spreadsheet9.2!V3196,0)+IF(IncludeDeal5,Spreadsheet9.2!V4198,0)","v":-698031.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1192,0)+IF(IncludeDeal2,Spreadsheet9.2!W2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2194,0)+IF(IncludeDeal4,Spreadsheet9.2!W3196,0)+IF(IncludeDeal5,Spreadsheet9.2!W4198,0)","v":-538469.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1192,0)+IF(IncludeDeal2,Spreadsheet9.2!X2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2194,0)+IF(IncludeDeal4,Spreadsheet9.2!X3196,0)+IF(IncludeDeal5,Spreadsheet9.2!X4198,0)","v":652600.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1192,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2194,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3196,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4198,0)","v":1363894.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1192,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2194,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3196,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4198,0)","v":2637944.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4198,0)","v":1798711.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4198,0)","v":3548212.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4198,0)","v":4045303.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4198,0)","v":4698611.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4198,0)","v":4381663.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4198,0)","v":4597391.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4198,0)","v":5024895.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4198,0)","v":4861321.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4198,0)","v":3544466.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4198,0)","v":3492014.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4198,0)","v":4113345.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4198,0)","v":3166985.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4198,0)","v":5137159.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4198,0)","v":5695355.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4198,0)","v":5391850.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4198,0)","v":3562107.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4198,0)","v":4568831.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4198,0)","v":3946440.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4198,0)","v":3663654.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4198,0)","v":3501532.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4198,0)","v":2369632.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4198,0)","v":1194361.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4198,0)","v":1073272.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4198,0)","v":956449.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4198,0)","v":879365.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3196,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4198,0)","v":711628},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4198,0)","v":609470},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4198,0)","v":463674.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4198,0)","v":273612.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4198,0)","v":227513},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4198,0)","v":150650.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4198,0)","v":127995.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4198,0)","v":98149.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4198,0)","v":28759.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4198,0)","v":27341},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4198,0)","v":39057.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4198,0)","v":-9818.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4198,0)","v":-44572.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4198,0)","v":-44658.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4198,0)","v":-44710.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2194,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3196,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4198,0)","v":-44731.199999999997}]
[null,"Simulation 157",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1193,0)+IF(IncludeDeal2,Spreadsheet9.2!C2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2195,0)+IF(IncludeDeal4,Spreadsheet9.2!C3197,0)+IF(IncludeDeal5,Spreadsheet9.2!C4199,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1193,0)+IF(IncludeDeal2,Spreadsheet9.2!D2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2195,0)+IF(IncludeDeal4,Spreadsheet9.2!D3197,0)+IF(IncludeDeal5,Spreadsheet9.2!D4199,0)","v":-64255.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1193,0)+IF(IncludeDeal2,Spreadsheet9.2!E2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2195,0)+IF(IncludeDeal4,Spreadsheet9.2!E3197,0)+IF(IncludeDeal5,Spreadsheet9.2!E4199,0)","v":98017.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1193,0)+IF(IncludeDeal2,Spreadsheet9.2!F2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2195,0)+IF(IncludeDeal4,Spreadsheet9.2!F3197,0)+IF(IncludeDeal5,Spreadsheet9.2!F4199,0)","v":505782.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1193,0)+IF(IncludeDeal2,Spreadsheet9.2!G2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2195,0)+IF(IncludeDeal4,Spreadsheet9.2!G3197,0)+IF(IncludeDeal5,Spreadsheet9.2!G4199,0)","v":470620.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1193,0)+IF(IncludeDeal2,Spreadsheet9.2!H2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2195,0)+IF(IncludeDeal4,Spreadsheet9.2!H3197,0)+IF(IncludeDeal5,Spreadsheet9.2!H4199,0)","v":215481.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1193,0)+IF(IncludeDeal2,Spreadsheet9.2!I2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2195,0)+IF(IncludeDeal4,Spreadsheet9.2!I3197,0)+IF(IncludeDeal5,Spreadsheet9.2!I4199,0)","v":-489822.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1193,0)+IF(IncludeDeal2,Spreadsheet9.2!J2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2195,0)+IF(IncludeDeal4,Spreadsheet9.2!J3197,0)+IF(IncludeDeal5,Spreadsheet9.2!J4199,0)","v":-50646.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1193,0)+IF(IncludeDeal2,Spreadsheet9.2!K2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2195,0)+IF(IncludeDeal4,Spreadsheet9.2!K3197,0)+IF(IncludeDeal5,Spreadsheet9.2!K4199,0)","v":-573327.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1193,0)+IF(IncludeDeal2,Spreadsheet9.2!L2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2195,0)+IF(IncludeDeal4,Spreadsheet9.2!L3197,0)+IF(IncludeDeal5,Spreadsheet9.2!L4199,0)","v":183036.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1193,0)+IF(IncludeDeal2,Spreadsheet9.2!M2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2195,0)+IF(IncludeDeal4,Spreadsheet9.2!M3197,0)+IF(IncludeDeal5,Spreadsheet9.2!M4199,0)","v":588822.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1193,0)+IF(IncludeDeal2,Spreadsheet9.2!N2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2195,0)+IF(IncludeDeal4,Spreadsheet9.2!N3197,0)+IF(IncludeDeal5,Spreadsheet9.2!N4199,0)","v":1319497},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1193,0)+IF(IncludeDeal2,Spreadsheet9.2!O2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2195,0)+IF(IncludeDeal4,Spreadsheet9.2!O3197,0)+IF(IncludeDeal5,Spreadsheet9.2!O4199,0)","v":1134508.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1193,0)+IF(IncludeDeal2,Spreadsheet9.2!P2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2195,0)+IF(IncludeDeal4,Spreadsheet9.2!P3197,0)+IF(IncludeDeal5,Spreadsheet9.2!P4199,0)","v":969280.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1193,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2195,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3197,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4199,0)","v":66035.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1193,0)+IF(IncludeDeal2,Spreadsheet9.2!R2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2195,0)+IF(IncludeDeal4,Spreadsheet9.2!R3197,0)+IF(IncludeDeal5,Spreadsheet9.2!R4199,0)","v":-290197.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1193,0)+IF(IncludeDeal2,Spreadsheet9.2!S2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2195,0)+IF(IncludeDeal4,Spreadsheet9.2!S3197,0)+IF(IncludeDeal5,Spreadsheet9.2!S4199,0)","v":-279673.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1193,0)+IF(IncludeDeal2,Spreadsheet9.2!T2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2195,0)+IF(IncludeDeal4,Spreadsheet9.2!T3197,0)+IF(IncludeDeal5,Spreadsheet9.2!T4199,0)","v":-1024609.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1193,0)+IF(IncludeDeal2,Spreadsheet9.2!U2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2195,0)+IF(IncludeDeal4,Spreadsheet9.2!U3197,0)+IF(IncludeDeal5,Spreadsheet9.2!U4199,0)","v":-1375645.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1193,0)+IF(IncludeDeal2,Spreadsheet9.2!V2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2195,0)+IF(IncludeDeal4,Spreadsheet9.2!V3197,0)+IF(IncludeDeal5,Spreadsheet9.2!V4199,0)","v":-1249766.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1193,0)+IF(IncludeDeal2,Spreadsheet9.2!W2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2195,0)+IF(IncludeDeal4,Spreadsheet9.2!W3197,0)+IF(IncludeDeal5,Spreadsheet9.2!W4199,0)","v":-1522123.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1193,0)+IF(IncludeDeal2,Spreadsheet9.2!X2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2195,0)+IF(IncludeDeal4,Spreadsheet9.2!X3197,0)+IF(IncludeDeal5,Spreadsheet9.2!X4199,0)","v":-1486254.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1193,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2195,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3197,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4199,0)","v":-1493252},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1193,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2195,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3197,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4199,0)","v":-1785040.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4199,0)","v":-1920594},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4199,0)","v":-1768600.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4199,0)","v":-1910351.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4199,0)","v":-1981376.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4199,0)","v":-2191304},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4199,0)","v":-2212173.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4199,0)","v":-1895618.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4199,0)","v":-1728509.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4199,0)","v":-1848844.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4199,0)","v":-1747070.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4199,0)","v":-1710733.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4199,0)","v":-1570408.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4199,0)","v":-1481009.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4199,0)","v":-1343385.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4199,0)","v":-1285761.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4199,0)","v":-555196.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4199,0)","v":-322854.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4199,0)","v":420439.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4199,0)","v":469955.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4199,0)","v":462721.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4199,0)","v":567209.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4199,0)","v":1015947.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4199,0)","v":885960.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4199,0)","v":595015.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4199,0)","v":452457.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3197,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4199,0)","v":573487.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4199,0)","v":727545.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4199,0)","v":484694.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4199,0)","v":437546.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4199,0)","v":274165},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4199,0)","v":168897.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4199,0)","v":150697.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4199,0)","v":60832.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4199,0)","v":-37559.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4199,0)","v":-38677.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4199,0)","v":-121402},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4199,0)","v":-189619.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4199,0)","v":-105410.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4199,0)","v":-105508.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4199,0)","v":-105621.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2195,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3197,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4199,0)","v":-105713.60000000001}]
[null,"Simulation 158",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1194,0)+IF(IncludeDeal2,Spreadsheet9.2!C2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2196,0)+IF(IncludeDeal4,Spreadsheet9.2!C3198,0)+IF(IncludeDeal5,Spreadsheet9.2!C4200,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1194,0)+IF(IncludeDeal2,Spreadsheet9.2!D2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2196,0)+IF(IncludeDeal4,Spreadsheet9.2!D3198,0)+IF(IncludeDeal5,Spreadsheet9.2!D4200,0)","v":-127868.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1194,0)+IF(IncludeDeal2,Spreadsheet9.2!E2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2196,0)+IF(IncludeDeal4,Spreadsheet9.2!E3198,0)+IF(IncludeDeal5,Spreadsheet9.2!E4200,0)","v":197823.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1194,0)+IF(IncludeDeal2,Spreadsheet9.2!F2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2196,0)+IF(IncludeDeal4,Spreadsheet9.2!F3198,0)+IF(IncludeDeal5,Spreadsheet9.2!F4200,0)","v":227813.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1194,0)+IF(IncludeDeal2,Spreadsheet9.2!G2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2196,0)+IF(IncludeDeal4,Spreadsheet9.2!G3198,0)+IF(IncludeDeal5,Spreadsheet9.2!G4200,0)","v":-10996.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1194,0)+IF(IncludeDeal2,Spreadsheet9.2!H2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2196,0)+IF(IncludeDeal4,Spreadsheet9.2!H3198,0)+IF(IncludeDeal5,Spreadsheet9.2!H4200,0)","v":-303079.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1194,0)+IF(IncludeDeal2,Spreadsheet9.2!I2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2196,0)+IF(IncludeDeal4,Spreadsheet9.2!I3198,0)+IF(IncludeDeal5,Spreadsheet9.2!I4200,0)","v":-919332.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1194,0)+IF(IncludeDeal2,Spreadsheet9.2!J2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2196,0)+IF(IncludeDeal4,Spreadsheet9.2!J3198,0)+IF(IncludeDeal5,Spreadsheet9.2!J4200,0)","v":-994474},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1194,0)+IF(IncludeDeal2,Spreadsheet9.2!K2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2196,0)+IF(IncludeDeal4,Spreadsheet9.2!K3198,0)+IF(IncludeDeal5,Spreadsheet9.2!K4200,0)","v":-666596.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1194,0)+IF(IncludeDeal2,Spreadsheet9.2!L2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2196,0)+IF(IncludeDeal4,Spreadsheet9.2!L3198,0)+IF(IncludeDeal5,Spreadsheet9.2!L4200,0)","v":-1723174.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1194,0)+IF(IncludeDeal2,Spreadsheet9.2!M2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2196,0)+IF(IncludeDeal4,Spreadsheet9.2!M3198,0)+IF(IncludeDeal5,Spreadsheet9.2!M4200,0)","v":-1661055.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1194,0)+IF(IncludeDeal2,Spreadsheet9.2!N2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2196,0)+IF(IncludeDeal4,Spreadsheet9.2!N3198,0)+IF(IncludeDeal5,Spreadsheet9.2!N4200,0)","v":-1914519.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1194,0)+IF(IncludeDeal2,Spreadsheet9.2!O2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2196,0)+IF(IncludeDeal4,Spreadsheet9.2!O3198,0)+IF(IncludeDeal5,Spreadsheet9.2!O4200,0)","v":-1753480},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1194,0)+IF(IncludeDeal2,Spreadsheet9.2!P2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2196,0)+IF(IncludeDeal4,Spreadsheet9.2!P3198,0)+IF(IncludeDeal5,Spreadsheet9.2!P4200,0)","v":-1232204.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1194,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2196,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3198,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4200,0)","v":-991085.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1194,0)+IF(IncludeDeal2,Spreadsheet9.2!R2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2196,0)+IF(IncludeDeal4,Spreadsheet9.2!R3198,0)+IF(IncludeDeal5,Spreadsheet9.2!R4200,0)","v":-114423.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1194,0)+IF(IncludeDeal2,Spreadsheet9.2!S2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2196,0)+IF(IncludeDeal4,Spreadsheet9.2!S3198,0)+IF(IncludeDeal5,Spreadsheet9.2!S4200,0)","v":684343.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1194,0)+IF(IncludeDeal2,Spreadsheet9.2!T2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2196,0)+IF(IncludeDeal4,Spreadsheet9.2!T3198,0)+IF(IncludeDeal5,Spreadsheet9.2!T4200,0)","v":152829.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1194,0)+IF(IncludeDeal2,Spreadsheet9.2!U2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2196,0)+IF(IncludeDeal4,Spreadsheet9.2!U3198,0)+IF(IncludeDeal5,Spreadsheet9.2!U4200,0)","v":454230.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1194,0)+IF(IncludeDeal2,Spreadsheet9.2!V2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2196,0)+IF(IncludeDeal4,Spreadsheet9.2!V3198,0)+IF(IncludeDeal5,Spreadsheet9.2!V4200,0)","v":767024.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1194,0)+IF(IncludeDeal2,Spreadsheet9.2!W2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2196,0)+IF(IncludeDeal4,Spreadsheet9.2!W3198,0)+IF(IncludeDeal5,Spreadsheet9.2!W4200,0)","v":-524701.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1194,0)+IF(IncludeDeal2,Spreadsheet9.2!X2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2196,0)+IF(IncludeDeal4,Spreadsheet9.2!X3198,0)+IF(IncludeDeal5,Spreadsheet9.2!X4200,0)","v":-1595571},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1194,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2196,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3198,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4200,0)","v":-2082175.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1194,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2196,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3198,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4200,0)","v":-2050386.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4200,0)","v":-2522832.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4200,0)","v":-2346947.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4200,0)","v":-2284660.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4200,0)","v":-2050103.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4200,0)","v":-1816964.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4200,0)","v":-1665915.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4200,0)","v":-1252099.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4200,0)","v":-172447.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4200,0)","v":-465287.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4200,0)","v":-1300243.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4200,0)","v":-1000134.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4200,0)","v":-1132040.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4200,0)","v":-1147358.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4200,0)","v":-1193501},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4200,0)","v":-1459958},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4200,0)","v":-901584.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4200,0)","v":-771796.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4200,0)","v":-1095550.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4200,0)","v":-1143796.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4200,0)","v":-1101846.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4200,0)","v":-1082035.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4200,0)","v":-1088582.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4200,0)","v":-873459.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4200,0)","v":-658790.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4200,0)","v":-588641.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3198,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4200,0)","v":-397075.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4200,0)","v":-380153.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4200,0)","v":-351272},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4200,0)","v":-236648.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4200,0)","v":-264328.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4200,0)","v":-304444.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4200,0)","v":-175003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4200,0)","v":-173064.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4200,0)","v":-211027.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4200,0)","v":-132299},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4200,0)","v":-164932.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4200,0)","v":-228155.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4200,0)","v":-139829.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4200,0)","v":-140033.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4200,0)","v":-140161.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2196,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3198,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4200,0)","v":-140206.9}]
[null,"Simulation 159",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1195,0)+IF(IncludeDeal2,Spreadsheet9.2!C2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2197,0)+IF(IncludeDeal4,Spreadsheet9.2!C3199,0)+IF(IncludeDeal5,Spreadsheet9.2!C4201,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1195,0)+IF(IncludeDeal2,Spreadsheet9.2!D2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2197,0)+IF(IncludeDeal4,Spreadsheet9.2!D3199,0)+IF(IncludeDeal5,Spreadsheet9.2!D4201,0)","v":-42136.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1195,0)+IF(IncludeDeal2,Spreadsheet9.2!E2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2197,0)+IF(IncludeDeal4,Spreadsheet9.2!E3199,0)+IF(IncludeDeal5,Spreadsheet9.2!E4201,0)","v":-381615},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1195,0)+IF(IncludeDeal2,Spreadsheet9.2!F2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2197,0)+IF(IncludeDeal4,Spreadsheet9.2!F3199,0)+IF(IncludeDeal5,Spreadsheet9.2!F4201,0)","v":18075.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1195,0)+IF(IncludeDeal2,Spreadsheet9.2!G2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2197,0)+IF(IncludeDeal4,Spreadsheet9.2!G3199,0)+IF(IncludeDeal5,Spreadsheet9.2!G4201,0)","v":-361398.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1195,0)+IF(IncludeDeal2,Spreadsheet9.2!H2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2197,0)+IF(IncludeDeal4,Spreadsheet9.2!H3199,0)+IF(IncludeDeal5,Spreadsheet9.2!H4201,0)","v":-769419.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1195,0)+IF(IncludeDeal2,Spreadsheet9.2!I2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2197,0)+IF(IncludeDeal4,Spreadsheet9.2!I3199,0)+IF(IncludeDeal5,Spreadsheet9.2!I4201,0)","v":-975501.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1195,0)+IF(IncludeDeal2,Spreadsheet9.2!J2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2197,0)+IF(IncludeDeal4,Spreadsheet9.2!J3199,0)+IF(IncludeDeal5,Spreadsheet9.2!J4201,0)","v":-1214632.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1195,0)+IF(IncludeDeal2,Spreadsheet9.2!K2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2197,0)+IF(IncludeDeal4,Spreadsheet9.2!K3199,0)+IF(IncludeDeal5,Spreadsheet9.2!K4201,0)","v":-1311730},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1195,0)+IF(IncludeDeal2,Spreadsheet9.2!L2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2197,0)+IF(IncludeDeal4,Spreadsheet9.2!L3199,0)+IF(IncludeDeal5,Spreadsheet9.2!L4201,0)","v":-1611743.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1195,0)+IF(IncludeDeal2,Spreadsheet9.2!M2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2197,0)+IF(IncludeDeal4,Spreadsheet9.2!M3199,0)+IF(IncludeDeal5,Spreadsheet9.2!M4201,0)","v":-271513},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1195,0)+IF(IncludeDeal2,Spreadsheet9.2!N2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2197,0)+IF(IncludeDeal4,Spreadsheet9.2!N3199,0)+IF(IncludeDeal5,Spreadsheet9.2!N4201,0)","v":557224.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1195,0)+IF(IncludeDeal2,Spreadsheet9.2!O2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2197,0)+IF(IncludeDeal4,Spreadsheet9.2!O3199,0)+IF(IncludeDeal5,Spreadsheet9.2!O4201,0)","v":-59253.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1195,0)+IF(IncludeDeal2,Spreadsheet9.2!P2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2197,0)+IF(IncludeDeal4,Spreadsheet9.2!P3199,0)+IF(IncludeDeal5,Spreadsheet9.2!P4201,0)","v":16090.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1195,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2197,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3199,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4201,0)","v":-378546.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1195,0)+IF(IncludeDeal2,Spreadsheet9.2!R2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2197,0)+IF(IncludeDeal4,Spreadsheet9.2!R3199,0)+IF(IncludeDeal5,Spreadsheet9.2!R4201,0)","v":-672352.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1195,0)+IF(IncludeDeal2,Spreadsheet9.2!S2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2197,0)+IF(IncludeDeal4,Spreadsheet9.2!S3199,0)+IF(IncludeDeal5,Spreadsheet9.2!S4201,0)","v":-1503729.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1195,0)+IF(IncludeDeal2,Spreadsheet9.2!T2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2197,0)+IF(IncludeDeal4,Spreadsheet9.2!T3199,0)+IF(IncludeDeal5,Spreadsheet9.2!T4201,0)","v":-858013.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1195,0)+IF(IncludeDeal2,Spreadsheet9.2!U2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2197,0)+IF(IncludeDeal4,Spreadsheet9.2!U3199,0)+IF(IncludeDeal5,Spreadsheet9.2!U4201,0)","v":-1132825.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1195,0)+IF(IncludeDeal2,Spreadsheet9.2!V2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2197,0)+IF(IncludeDeal4,Spreadsheet9.2!V3199,0)+IF(IncludeDeal5,Spreadsheet9.2!V4201,0)","v":-1642988.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1195,0)+IF(IncludeDeal2,Spreadsheet9.2!W2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2197,0)+IF(IncludeDeal4,Spreadsheet9.2!W3199,0)+IF(IncludeDeal5,Spreadsheet9.2!W4201,0)","v":-2026084.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1195,0)+IF(IncludeDeal2,Spreadsheet9.2!X2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2197,0)+IF(IncludeDeal4,Spreadsheet9.2!X3199,0)+IF(IncludeDeal5,Spreadsheet9.2!X4201,0)","v":-2014202.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1195,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2197,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3199,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4201,0)","v":-2011222.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1195,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2197,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3199,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4201,0)","v":-1961877},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4201,0)","v":-1628026},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4201,0)","v":-2064269.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4201,0)","v":-1759001.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4201,0)","v":-947532.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4201,0)","v":-847912.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4201,0)","v":-700639.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4201,0)","v":-1701624.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4201,0)","v":-1568120.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4201,0)","v":-1612783.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4201,0)","v":-1367032.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4201,0)","v":-770898.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4201,0)","v":-320186.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4201,0)","v":-407520.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4201,0)","v":-543806.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4201,0)","v":-224054},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4201,0)","v":-85475.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4201,0)","v":227907.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4201,0)","v":-252310.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4201,0)","v":-284009.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4201,0)","v":-217277},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4201,0)","v":-206211.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4201,0)","v":-69868.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4201,0)","v":118484.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4201,0)","v":323376},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4201,0)","v":218473.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3199,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4201,0)","v":527545},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4201,0)","v":558710.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4201,0)","v":522114.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4201,0)","v":449192.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4201,0)","v":391078.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4201,0)","v":369145.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4201,0)","v":254475.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4201,0)","v":157984},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4201,0)","v":106998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4201,0)","v":81796.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4201,0)","v":-9182.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4201,0)","v":-43608.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4201,0)","v":-25703},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4201,0)","v":-25734.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4201,0)","v":-25769.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2197,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3199,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4201,0)","v":-25797.8}]
[null,"Simulation 160",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1196,0)+IF(IncludeDeal2,Spreadsheet9.2!C2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2198,0)+IF(IncludeDeal4,Spreadsheet9.2!C3200,0)+IF(IncludeDeal5,Spreadsheet9.2!C4202,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1196,0)+IF(IncludeDeal2,Spreadsheet9.2!D2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2198,0)+IF(IncludeDeal4,Spreadsheet9.2!D3200,0)+IF(IncludeDeal5,Spreadsheet9.2!D4202,0)","v":-67056},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1196,0)+IF(IncludeDeal2,Spreadsheet9.2!E2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2198,0)+IF(IncludeDeal4,Spreadsheet9.2!E3200,0)+IF(IncludeDeal5,Spreadsheet9.2!E4202,0)","v":48646},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1196,0)+IF(IncludeDeal2,Spreadsheet9.2!F2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2198,0)+IF(IncludeDeal4,Spreadsheet9.2!F3200,0)+IF(IncludeDeal5,Spreadsheet9.2!F4202,0)","v":-446032},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1196,0)+IF(IncludeDeal2,Spreadsheet9.2!G2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2198,0)+IF(IncludeDeal4,Spreadsheet9.2!G3200,0)+IF(IncludeDeal5,Spreadsheet9.2!G4202,0)","v":529697.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1196,0)+IF(IncludeDeal2,Spreadsheet9.2!H2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2198,0)+IF(IncludeDeal4,Spreadsheet9.2!H3200,0)+IF(IncludeDeal5,Spreadsheet9.2!H4202,0)","v":2023727.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1196,0)+IF(IncludeDeal2,Spreadsheet9.2!I2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2198,0)+IF(IncludeDeal4,Spreadsheet9.2!I3200,0)+IF(IncludeDeal5,Spreadsheet9.2!I4202,0)","v":1777219.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1196,0)+IF(IncludeDeal2,Spreadsheet9.2!J2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2198,0)+IF(IncludeDeal4,Spreadsheet9.2!J3200,0)+IF(IncludeDeal5,Spreadsheet9.2!J4202,0)","v":1352611.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1196,0)+IF(IncludeDeal2,Spreadsheet9.2!K2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2198,0)+IF(IncludeDeal4,Spreadsheet9.2!K3200,0)+IF(IncludeDeal5,Spreadsheet9.2!K4202,0)","v":1165927.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1196,0)+IF(IncludeDeal2,Spreadsheet9.2!L2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2198,0)+IF(IncludeDeal4,Spreadsheet9.2!L3200,0)+IF(IncludeDeal5,Spreadsheet9.2!L4202,0)","v":2071618.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1196,0)+IF(IncludeDeal2,Spreadsheet9.2!M2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2198,0)+IF(IncludeDeal4,Spreadsheet9.2!M3200,0)+IF(IncludeDeal5,Spreadsheet9.2!M4202,0)","v":2057286.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1196,0)+IF(IncludeDeal2,Spreadsheet9.2!N2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2198,0)+IF(IncludeDeal4,Spreadsheet9.2!N3200,0)+IF(IncludeDeal5,Spreadsheet9.2!N4202,0)","v":2465592.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1196,0)+IF(IncludeDeal2,Spreadsheet9.2!O2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2198,0)+IF(IncludeDeal4,Spreadsheet9.2!O3200,0)+IF(IncludeDeal5,Spreadsheet9.2!O4202,0)","v":2007593.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1196,0)+IF(IncludeDeal2,Spreadsheet9.2!P2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2198,0)+IF(IncludeDeal4,Spreadsheet9.2!P3200,0)+IF(IncludeDeal5,Spreadsheet9.2!P4202,0)","v":1631740.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1196,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2198,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3200,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4202,0)","v":811106.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1196,0)+IF(IncludeDeal2,Spreadsheet9.2!R2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2198,0)+IF(IncludeDeal4,Spreadsheet9.2!R3200,0)+IF(IncludeDeal5,Spreadsheet9.2!R4202,0)","v":-713910},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1196,0)+IF(IncludeDeal2,Spreadsheet9.2!S2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2198,0)+IF(IncludeDeal4,Spreadsheet9.2!S3200,0)+IF(IncludeDeal5,Spreadsheet9.2!S4202,0)","v":-201518.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1196,0)+IF(IncludeDeal2,Spreadsheet9.2!T2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2198,0)+IF(IncludeDeal4,Spreadsheet9.2!T3200,0)+IF(IncludeDeal5,Spreadsheet9.2!T4202,0)","v":-876796.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1196,0)+IF(IncludeDeal2,Spreadsheet9.2!U2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2198,0)+IF(IncludeDeal4,Spreadsheet9.2!U3200,0)+IF(IncludeDeal5,Spreadsheet9.2!U4202,0)","v":-1384388.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1196,0)+IF(IncludeDeal2,Spreadsheet9.2!V2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2198,0)+IF(IncludeDeal4,Spreadsheet9.2!V3200,0)+IF(IncludeDeal5,Spreadsheet9.2!V4202,0)","v":-2141785.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1196,0)+IF(IncludeDeal2,Spreadsheet9.2!W2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2198,0)+IF(IncludeDeal4,Spreadsheet9.2!W3200,0)+IF(IncludeDeal5,Spreadsheet9.2!W4202,0)","v":-2307719},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1196,0)+IF(IncludeDeal2,Spreadsheet9.2!X2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2198,0)+IF(IncludeDeal4,Spreadsheet9.2!X3200,0)+IF(IncludeDeal5,Spreadsheet9.2!X4202,0)","v":-2288148.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1196,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2198,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3200,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4202,0)","v":-2165504},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1196,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2198,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3200,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4202,0)","v":-2744873.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4202,0)","v":-2813304.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4202,0)","v":-3006457.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4202,0)","v":-2894237},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4202,0)","v":-2987371.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4202,0)","v":-2913377.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4202,0)","v":-3001335.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4202,0)","v":-2793565},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4202,0)","v":-2766101.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4202,0)","v":-2564561},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4202,0)","v":-2388612.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4202,0)","v":-2273880.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4202,0)","v":-2235131.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4202,0)","v":-2043249.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4202,0)","v":-1734626.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4202,0)","v":-1713272.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4202,0)","v":-1679324.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4202,0)","v":-1438447.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4202,0)","v":-1408852.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4202,0)","v":-1285889.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4202,0)","v":-1144221.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4202,0)","v":-899836.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4202,0)","v":-769983.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4202,0)","v":-582867.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4202,0)","v":-351783.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4202,0)","v":-270726.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3200,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4202,0)","v":-172650.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4202,0)","v":-61637.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4202,0)","v":60692.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4202,0)","v":111867.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4202,0)","v":71325.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4202,0)","v":7238.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4202,0)","v":-60418.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4202,0)","v":-49151},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4202,0)","v":-91522},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4202,0)","v":-88195.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4202,0)","v":-42896.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4202,0)","v":-47157.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4202,0)","v":-41628.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4202,0)","v":-41698.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4202,0)","v":-41749.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2198,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3200,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4202,0)","v":-41773.599999999999}]
[null,"Simulation 161",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1197,0)+IF(IncludeDeal2,Spreadsheet9.2!C2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2199,0)+IF(IncludeDeal4,Spreadsheet9.2!C3201,0)+IF(IncludeDeal5,Spreadsheet9.2!C4203,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1197,0)+IF(IncludeDeal2,Spreadsheet9.2!D2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2199,0)+IF(IncludeDeal4,Spreadsheet9.2!D3201,0)+IF(IncludeDeal5,Spreadsheet9.2!D4203,0)","v":-109468.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1197,0)+IF(IncludeDeal2,Spreadsheet9.2!E2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2199,0)+IF(IncludeDeal4,Spreadsheet9.2!E3201,0)+IF(IncludeDeal5,Spreadsheet9.2!E4203,0)","v":89956.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1197,0)+IF(IncludeDeal2,Spreadsheet9.2!F2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2199,0)+IF(IncludeDeal4,Spreadsheet9.2!F3201,0)+IF(IncludeDeal5,Spreadsheet9.2!F4203,0)","v":160577.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1197,0)+IF(IncludeDeal2,Spreadsheet9.2!G2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2199,0)+IF(IncludeDeal4,Spreadsheet9.2!G3201,0)+IF(IncludeDeal5,Spreadsheet9.2!G4203,0)","v":226010.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1197,0)+IF(IncludeDeal2,Spreadsheet9.2!H2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2199,0)+IF(IncludeDeal4,Spreadsheet9.2!H3201,0)+IF(IncludeDeal5,Spreadsheet9.2!H4203,0)","v":620927.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1197,0)+IF(IncludeDeal2,Spreadsheet9.2!I2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2199,0)+IF(IncludeDeal4,Spreadsheet9.2!I3201,0)+IF(IncludeDeal5,Spreadsheet9.2!I4203,0)","v":1200858.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1197,0)+IF(IncludeDeal2,Spreadsheet9.2!J2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2199,0)+IF(IncludeDeal4,Spreadsheet9.2!J3201,0)+IF(IncludeDeal5,Spreadsheet9.2!J4203,0)","v":947522.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1197,0)+IF(IncludeDeal2,Spreadsheet9.2!K2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2199,0)+IF(IncludeDeal4,Spreadsheet9.2!K3201,0)+IF(IncludeDeal5,Spreadsheet9.2!K4203,0)","v":1348275.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1197,0)+IF(IncludeDeal2,Spreadsheet9.2!L2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2199,0)+IF(IncludeDeal4,Spreadsheet9.2!L3201,0)+IF(IncludeDeal5,Spreadsheet9.2!L4203,0)","v":26458.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1197,0)+IF(IncludeDeal2,Spreadsheet9.2!M2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2199,0)+IF(IncludeDeal4,Spreadsheet9.2!M3201,0)+IF(IncludeDeal5,Spreadsheet9.2!M4203,0)","v":-474350.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1197,0)+IF(IncludeDeal2,Spreadsheet9.2!N2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2199,0)+IF(IncludeDeal4,Spreadsheet9.2!N3201,0)+IF(IncludeDeal5,Spreadsheet9.2!N4203,0)","v":-861886.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1197,0)+IF(IncludeDeal2,Spreadsheet9.2!O2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2199,0)+IF(IncludeDeal4,Spreadsheet9.2!O3201,0)+IF(IncludeDeal5,Spreadsheet9.2!O4203,0)","v":-938078.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1197,0)+IF(IncludeDeal2,Spreadsheet9.2!P2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2199,0)+IF(IncludeDeal4,Spreadsheet9.2!P3201,0)+IF(IncludeDeal5,Spreadsheet9.2!P4203,0)","v":-1448000.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1197,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2199,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3201,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4203,0)","v":-716344.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1197,0)+IF(IncludeDeal2,Spreadsheet9.2!R2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2199,0)+IF(IncludeDeal4,Spreadsheet9.2!R3201,0)+IF(IncludeDeal5,Spreadsheet9.2!R4203,0)","v":-1671336},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1197,0)+IF(IncludeDeal2,Spreadsheet9.2!S2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2199,0)+IF(IncludeDeal4,Spreadsheet9.2!S3201,0)+IF(IncludeDeal5,Spreadsheet9.2!S4203,0)","v":-1672542},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1197,0)+IF(IncludeDeal2,Spreadsheet9.2!T2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2199,0)+IF(IncludeDeal4,Spreadsheet9.2!T3201,0)+IF(IncludeDeal5,Spreadsheet9.2!T4203,0)","v":-1720985.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1197,0)+IF(IncludeDeal2,Spreadsheet9.2!U2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2199,0)+IF(IncludeDeal4,Spreadsheet9.2!U3201,0)+IF(IncludeDeal5,Spreadsheet9.2!U4203,0)","v":-1656700.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1197,0)+IF(IncludeDeal2,Spreadsheet9.2!V2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2199,0)+IF(IncludeDeal4,Spreadsheet9.2!V3201,0)+IF(IncludeDeal5,Spreadsheet9.2!V4203,0)","v":-1665374.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1197,0)+IF(IncludeDeal2,Spreadsheet9.2!W2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2199,0)+IF(IncludeDeal4,Spreadsheet9.2!W3201,0)+IF(IncludeDeal5,Spreadsheet9.2!W4203,0)","v":-1923291.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1197,0)+IF(IncludeDeal2,Spreadsheet9.2!X2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2199,0)+IF(IncludeDeal4,Spreadsheet9.2!X3201,0)+IF(IncludeDeal5,Spreadsheet9.2!X4203,0)","v":-2120555.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1197,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2199,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3201,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4203,0)","v":-1176970.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1197,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2199,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3201,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4203,0)","v":-997806.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4203,0)","v":-751941.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4203,0)","v":-200334.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4203,0)","v":-1404666.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4203,0)","v":-811133.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4203,0)","v":-377499.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4203,0)","v":-393544.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4203,0)","v":414801.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4203,0)","v":674412.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4203,0)","v":-134224.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4203,0)","v":-318186.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4203,0)","v":801190.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4203,0)","v":326005.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4203,0)","v":-97946.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4203,0)","v":194164.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4203,0)","v":-93826.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4203,0)","v":375656.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4203,0)","v":404653.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4203,0)","v":229530.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4203,0)","v":335494.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4203,0)","v":153567.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4203,0)","v":-4911.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4203,0)","v":-381615.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4203,0)","v":-236481.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4203,0)","v":-20381.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4203,0)","v":-158121.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3201,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4203,0)","v":58254.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4203,0)","v":-76186.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4203,0)","v":-234178.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4203,0)","v":-177754},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4203,0)","v":-252977.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4203,0)","v":-336655},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4203,0)","v":-237164.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4203,0)","v":-264880.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4203,0)","v":-320675.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4203,0)","v":-204997.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4203,0)","v":-248664.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4203,0)","v":-281573.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4203,0)","v":-160987.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4203,0)","v":-161202.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4203,0)","v":-161342.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2199,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3201,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4203,0)","v":-161406.79999999999}]
[null,"Simulation 162",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1198,0)+IF(IncludeDeal2,Spreadsheet9.2!C2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2200,0)+IF(IncludeDeal4,Spreadsheet9.2!C3202,0)+IF(IncludeDeal5,Spreadsheet9.2!C4204,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1198,0)+IF(IncludeDeal2,Spreadsheet9.2!D2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2200,0)+IF(IncludeDeal4,Spreadsheet9.2!D3202,0)+IF(IncludeDeal5,Spreadsheet9.2!D4204,0)","v":-252322.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1198,0)+IF(IncludeDeal2,Spreadsheet9.2!E2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2200,0)+IF(IncludeDeal4,Spreadsheet9.2!E3202,0)+IF(IncludeDeal5,Spreadsheet9.2!E4204,0)","v":-495009.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1198,0)+IF(IncludeDeal2,Spreadsheet9.2!F2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2200,0)+IF(IncludeDeal4,Spreadsheet9.2!F3202,0)+IF(IncludeDeal5,Spreadsheet9.2!F4204,0)","v":-245221.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1198,0)+IF(IncludeDeal2,Spreadsheet9.2!G2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2200,0)+IF(IncludeDeal4,Spreadsheet9.2!G3202,0)+IF(IncludeDeal5,Spreadsheet9.2!G4204,0)","v":-879000.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1198,0)+IF(IncludeDeal2,Spreadsheet9.2!H2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2200,0)+IF(IncludeDeal4,Spreadsheet9.2!H3202,0)+IF(IncludeDeal5,Spreadsheet9.2!H4204,0)","v":-1352764.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1198,0)+IF(IncludeDeal2,Spreadsheet9.2!I2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2200,0)+IF(IncludeDeal4,Spreadsheet9.2!I3202,0)+IF(IncludeDeal5,Spreadsheet9.2!I4204,0)","v":-1418020.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1198,0)+IF(IncludeDeal2,Spreadsheet9.2!J2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2200,0)+IF(IncludeDeal4,Spreadsheet9.2!J3202,0)+IF(IncludeDeal5,Spreadsheet9.2!J4204,0)","v":-1973212.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1198,0)+IF(IncludeDeal2,Spreadsheet9.2!K2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2200,0)+IF(IncludeDeal4,Spreadsheet9.2!K3202,0)+IF(IncludeDeal5,Spreadsheet9.2!K4204,0)","v":-1401398.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1198,0)+IF(IncludeDeal2,Spreadsheet9.2!L2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2200,0)+IF(IncludeDeal4,Spreadsheet9.2!L3202,0)+IF(IncludeDeal5,Spreadsheet9.2!L4204,0)","v":-1213124.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1198,0)+IF(IncludeDeal2,Spreadsheet9.2!M2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2200,0)+IF(IncludeDeal4,Spreadsheet9.2!M3202,0)+IF(IncludeDeal5,Spreadsheet9.2!M4204,0)","v":-702856},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1198,0)+IF(IncludeDeal2,Spreadsheet9.2!N2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2200,0)+IF(IncludeDeal4,Spreadsheet9.2!N3202,0)+IF(IncludeDeal5,Spreadsheet9.2!N4204,0)","v":-309608.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1198,0)+IF(IncludeDeal2,Spreadsheet9.2!O2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2200,0)+IF(IncludeDeal4,Spreadsheet9.2!O3202,0)+IF(IncludeDeal5,Spreadsheet9.2!O4204,0)","v":-1286903.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1198,0)+IF(IncludeDeal2,Spreadsheet9.2!P2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2200,0)+IF(IncludeDeal4,Spreadsheet9.2!P3202,0)+IF(IncludeDeal5,Spreadsheet9.2!P4204,0)","v":-1448472.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1198,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2200,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3202,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4204,0)","v":-1548401.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1198,0)+IF(IncludeDeal2,Spreadsheet9.2!R2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2200,0)+IF(IncludeDeal4,Spreadsheet9.2!R3202,0)+IF(IncludeDeal5,Spreadsheet9.2!R4204,0)","v":-2156477.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1198,0)+IF(IncludeDeal2,Spreadsheet9.2!S2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2200,0)+IF(IncludeDeal4,Spreadsheet9.2!S3202,0)+IF(IncludeDeal5,Spreadsheet9.2!S4204,0)","v":-1747121.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1198,0)+IF(IncludeDeal2,Spreadsheet9.2!T2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2200,0)+IF(IncludeDeal4,Spreadsheet9.2!T3202,0)+IF(IncludeDeal5,Spreadsheet9.2!T4204,0)","v":-2018498},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1198,0)+IF(IncludeDeal2,Spreadsheet9.2!U2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2200,0)+IF(IncludeDeal4,Spreadsheet9.2!U3202,0)+IF(IncludeDeal5,Spreadsheet9.2!U4204,0)","v":-2022182},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1198,0)+IF(IncludeDeal2,Spreadsheet9.2!V2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2200,0)+IF(IncludeDeal4,Spreadsheet9.2!V3202,0)+IF(IncludeDeal5,Spreadsheet9.2!V4204,0)","v":-1741845},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1198,0)+IF(IncludeDeal2,Spreadsheet9.2!W2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2200,0)+IF(IncludeDeal4,Spreadsheet9.2!W3202,0)+IF(IncludeDeal5,Spreadsheet9.2!W4204,0)","v":-2347315.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1198,0)+IF(IncludeDeal2,Spreadsheet9.2!X2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2200,0)+IF(IncludeDeal4,Spreadsheet9.2!X3202,0)+IF(IncludeDeal5,Spreadsheet9.2!X4204,0)","v":-2490266.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1198,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2200,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3202,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4204,0)","v":-2296089.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1198,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2200,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3202,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4204,0)","v":-2485002.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4204,0)","v":-2364572},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4204,0)","v":-1974833.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4204,0)","v":-2387039.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4204,0)","v":-2525850.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4204,0)","v":-2508768},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4204,0)","v":-2336537.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4204,0)","v":-2086947.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4204,0)","v":-1924750.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4204,0)","v":-2101083.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4204,0)","v":-1808792.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4204,0)","v":-1738857.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4204,0)","v":-1761435.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4204,0)","v":-1540741.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4204,0)","v":-1209520},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4204,0)","v":-1380866.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4204,0)","v":-1376859.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4204,0)","v":-1178172},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4204,0)","v":-1098352.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4204,0)","v":-1060650.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4204,0)","v":-986818.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4204,0)","v":-846771.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4204,0)","v":-823306},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4204,0)","v":-663874.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4204,0)","v":-456214.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4204,0)","v":-303015.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3202,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4204,0)","v":-96416.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4204,0)","v":32845.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4204,0)","v":146046.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4204,0)","v":287921},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4204,0)","v":219991.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4204,0)","v":147294},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4204,0)","v":117543.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4204,0)","v":79962.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4204,0)","v":13433.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4204,0)","v":568.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4204,0)","v":-49212.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4204,0)","v":-84562.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4204,0)","v":-68713.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4204,0)","v":-68808},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4204,0)","v":-68893.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2200,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3202,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4204,0)","v":-68946.7}]
[null,"Simulation 163",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1199,0)+IF(IncludeDeal2,Spreadsheet9.2!C2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2201,0)+IF(IncludeDeal4,Spreadsheet9.2!C3203,0)+IF(IncludeDeal5,Spreadsheet9.2!C4205,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1199,0)+IF(IncludeDeal2,Spreadsheet9.2!D2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2201,0)+IF(IncludeDeal4,Spreadsheet9.2!D3203,0)+IF(IncludeDeal5,Spreadsheet9.2!D4205,0)","v":-53968.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1199,0)+IF(IncludeDeal2,Spreadsheet9.2!E2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2201,0)+IF(IncludeDeal4,Spreadsheet9.2!E3203,0)+IF(IncludeDeal5,Spreadsheet9.2!E4205,0)","v":-493727.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1199,0)+IF(IncludeDeal2,Spreadsheet9.2!F2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2201,0)+IF(IncludeDeal4,Spreadsheet9.2!F3203,0)+IF(IncludeDeal5,Spreadsheet9.2!F4205,0)","v":-779992.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1199,0)+IF(IncludeDeal2,Spreadsheet9.2!G2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2201,0)+IF(IncludeDeal4,Spreadsheet9.2!G3203,0)+IF(IncludeDeal5,Spreadsheet9.2!G4205,0)","v":-627500.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1199,0)+IF(IncludeDeal2,Spreadsheet9.2!H2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2201,0)+IF(IncludeDeal4,Spreadsheet9.2!H3203,0)+IF(IncludeDeal5,Spreadsheet9.2!H4205,0)","v":-539482.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1199,0)+IF(IncludeDeal2,Spreadsheet9.2!I2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2201,0)+IF(IncludeDeal4,Spreadsheet9.2!I3203,0)+IF(IncludeDeal5,Spreadsheet9.2!I4205,0)","v":500850.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1199,0)+IF(IncludeDeal2,Spreadsheet9.2!J2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2201,0)+IF(IncludeDeal4,Spreadsheet9.2!J3203,0)+IF(IncludeDeal5,Spreadsheet9.2!J4205,0)","v":88086.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1199,0)+IF(IncludeDeal2,Spreadsheet9.2!K2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2201,0)+IF(IncludeDeal4,Spreadsheet9.2!K3203,0)+IF(IncludeDeal5,Spreadsheet9.2!K4205,0)","v":456051.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1199,0)+IF(IncludeDeal2,Spreadsheet9.2!L2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2201,0)+IF(IncludeDeal4,Spreadsheet9.2!L3203,0)+IF(IncludeDeal5,Spreadsheet9.2!L4205,0)","v":-445936.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1199,0)+IF(IncludeDeal2,Spreadsheet9.2!M2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2201,0)+IF(IncludeDeal4,Spreadsheet9.2!M3203,0)+IF(IncludeDeal5,Spreadsheet9.2!M4205,0)","v":-1041973.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1199,0)+IF(IncludeDeal2,Spreadsheet9.2!N2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2201,0)+IF(IncludeDeal4,Spreadsheet9.2!N3203,0)+IF(IncludeDeal5,Spreadsheet9.2!N4205,0)","v":-219408.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1199,0)+IF(IncludeDeal2,Spreadsheet9.2!O2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2201,0)+IF(IncludeDeal4,Spreadsheet9.2!O3203,0)+IF(IncludeDeal5,Spreadsheet9.2!O4205,0)","v":122604.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1199,0)+IF(IncludeDeal2,Spreadsheet9.2!P2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2201,0)+IF(IncludeDeal4,Spreadsheet9.2!P3203,0)+IF(IncludeDeal5,Spreadsheet9.2!P4205,0)","v":-281644.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1199,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2201,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3203,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4205,0)","v":-1176237.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1199,0)+IF(IncludeDeal2,Spreadsheet9.2!R2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2201,0)+IF(IncludeDeal4,Spreadsheet9.2!R3203,0)+IF(IncludeDeal5,Spreadsheet9.2!R4205,0)","v":-554371.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1199,0)+IF(IncludeDeal2,Spreadsheet9.2!S2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2201,0)+IF(IncludeDeal4,Spreadsheet9.2!S3203,0)+IF(IncludeDeal5,Spreadsheet9.2!S4205,0)","v":-1062558.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1199,0)+IF(IncludeDeal2,Spreadsheet9.2!T2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2201,0)+IF(IncludeDeal4,Spreadsheet9.2!T3203,0)+IF(IncludeDeal5,Spreadsheet9.2!T4205,0)","v":-1460329.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1199,0)+IF(IncludeDeal2,Spreadsheet9.2!U2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2201,0)+IF(IncludeDeal4,Spreadsheet9.2!U3203,0)+IF(IncludeDeal5,Spreadsheet9.2!U4205,0)","v":-1777040.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1199,0)+IF(IncludeDeal2,Spreadsheet9.2!V2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2201,0)+IF(IncludeDeal4,Spreadsheet9.2!V3203,0)+IF(IncludeDeal5,Spreadsheet9.2!V4205,0)","v":-1764469.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1199,0)+IF(IncludeDeal2,Spreadsheet9.2!W2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2201,0)+IF(IncludeDeal4,Spreadsheet9.2!W3203,0)+IF(IncludeDeal5,Spreadsheet9.2!W4205,0)","v":-1477467.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1199,0)+IF(IncludeDeal2,Spreadsheet9.2!X2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2201,0)+IF(IncludeDeal4,Spreadsheet9.2!X3203,0)+IF(IncludeDeal5,Spreadsheet9.2!X4205,0)","v":-1216612.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1199,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2201,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3203,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4205,0)","v":-1518620.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1199,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2201,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3203,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4205,0)","v":-2067998.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4205,0)","v":-2124285.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4205,0)","v":-1832220.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4205,0)","v":-2071145.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4205,0)","v":-1926691.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4205,0)","v":-2087065},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4205,0)","v":-1984928.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4205,0)","v":-1486270.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4205,0)","v":-1785859.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4205,0)","v":-1683264.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4205,0)","v":-1443919.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4205,0)","v":-1499838.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4205,0)","v":-1207030.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4205,0)","v":-1362654.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4205,0)","v":-1339169.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4205,0)","v":-1266351},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4205,0)","v":-1188329.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4205,0)","v":-1103444},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4205,0)","v":-1004309.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4205,0)","v":-784286.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4205,0)","v":-581671.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4205,0)","v":-449415.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4205,0)","v":-281842.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4205,0)","v":-131123.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4205,0)","v":41531.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4205,0)","v":482497.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3203,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4205,0)","v":560563.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4205,0)","v":479642},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4205,0)","v":638104},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4205,0)","v":645849.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4205,0)","v":488833.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4205,0)","v":486376.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4205,0)","v":283541.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4205,0)","v":149633.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4205,0)","v":151397.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4205,0)","v":19099.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4205,0)","v":8946.2000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4205,0)","v":59983.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4205,0)","v":38100.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4205,0)","v":38143.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4205,0)","v":38209.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2201,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3203,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4205,0)","v":38265.599999999999}]
[null,"Simulation 164",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1200,0)+IF(IncludeDeal2,Spreadsheet9.2!C2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2202,0)+IF(IncludeDeal4,Spreadsheet9.2!C3204,0)+IF(IncludeDeal5,Spreadsheet9.2!C4206,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1200,0)+IF(IncludeDeal2,Spreadsheet9.2!D2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2202,0)+IF(IncludeDeal4,Spreadsheet9.2!D3204,0)+IF(IncludeDeal5,Spreadsheet9.2!D4206,0)","v":412199.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1200,0)+IF(IncludeDeal2,Spreadsheet9.2!E2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2202,0)+IF(IncludeDeal4,Spreadsheet9.2!E3204,0)+IF(IncludeDeal5,Spreadsheet9.2!E4206,0)","v":184047.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1200,0)+IF(IncludeDeal2,Spreadsheet9.2!F2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2202,0)+IF(IncludeDeal4,Spreadsheet9.2!F3204,0)+IF(IncludeDeal5,Spreadsheet9.2!F4206,0)","v":434349},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1200,0)+IF(IncludeDeal2,Spreadsheet9.2!G2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2202,0)+IF(IncludeDeal4,Spreadsheet9.2!G3204,0)+IF(IncludeDeal5,Spreadsheet9.2!G4206,0)","v":435742.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1200,0)+IF(IncludeDeal2,Spreadsheet9.2!H2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2202,0)+IF(IncludeDeal4,Spreadsheet9.2!H3204,0)+IF(IncludeDeal5,Spreadsheet9.2!H4206,0)","v":201787.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1200,0)+IF(IncludeDeal2,Spreadsheet9.2!I2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2202,0)+IF(IncludeDeal4,Spreadsheet9.2!I3204,0)+IF(IncludeDeal5,Spreadsheet9.2!I4206,0)","v":-1055923.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1200,0)+IF(IncludeDeal2,Spreadsheet9.2!J2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2202,0)+IF(IncludeDeal4,Spreadsheet9.2!J3204,0)+IF(IncludeDeal5,Spreadsheet9.2!J4206,0)","v":-1408189.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1200,0)+IF(IncludeDeal2,Spreadsheet9.2!K2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2202,0)+IF(IncludeDeal4,Spreadsheet9.2!K3204,0)+IF(IncludeDeal5,Spreadsheet9.2!K4206,0)","v":-1666440.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1200,0)+IF(IncludeDeal2,Spreadsheet9.2!L2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2202,0)+IF(IncludeDeal4,Spreadsheet9.2!L3204,0)+IF(IncludeDeal5,Spreadsheet9.2!L4206,0)","v":-931405.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1200,0)+IF(IncludeDeal2,Spreadsheet9.2!M2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2202,0)+IF(IncludeDeal4,Spreadsheet9.2!M3204,0)+IF(IncludeDeal5,Spreadsheet9.2!M4206,0)","v":-1483389.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1200,0)+IF(IncludeDeal2,Spreadsheet9.2!N2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2202,0)+IF(IncludeDeal4,Spreadsheet9.2!N3204,0)+IF(IncludeDeal5,Spreadsheet9.2!N4206,0)","v":-638149.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1200,0)+IF(IncludeDeal2,Spreadsheet9.2!O2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2202,0)+IF(IncludeDeal4,Spreadsheet9.2!O3204,0)+IF(IncludeDeal5,Spreadsheet9.2!O4206,0)","v":-1280957.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1200,0)+IF(IncludeDeal2,Spreadsheet9.2!P2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2202,0)+IF(IncludeDeal4,Spreadsheet9.2!P3204,0)+IF(IncludeDeal5,Spreadsheet9.2!P4206,0)","v":-1252812.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1200,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2202,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3204,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4206,0)","v":-882205},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1200,0)+IF(IncludeDeal2,Spreadsheet9.2!R2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2202,0)+IF(IncludeDeal4,Spreadsheet9.2!R3204,0)+IF(IncludeDeal5,Spreadsheet9.2!R4206,0)","v":-440540.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1200,0)+IF(IncludeDeal2,Spreadsheet9.2!S2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2202,0)+IF(IncludeDeal4,Spreadsheet9.2!S3204,0)+IF(IncludeDeal5,Spreadsheet9.2!S4206,0)","v":-931260.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1200,0)+IF(IncludeDeal2,Spreadsheet9.2!T2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2202,0)+IF(IncludeDeal4,Spreadsheet9.2!T3204,0)+IF(IncludeDeal5,Spreadsheet9.2!T4206,0)","v":-1224470.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1200,0)+IF(IncludeDeal2,Spreadsheet9.2!U2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2202,0)+IF(IncludeDeal4,Spreadsheet9.2!U3204,0)+IF(IncludeDeal5,Spreadsheet9.2!U4206,0)","v":-1392595.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1200,0)+IF(IncludeDeal2,Spreadsheet9.2!V2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2202,0)+IF(IncludeDeal4,Spreadsheet9.2!V3204,0)+IF(IncludeDeal5,Spreadsheet9.2!V4206,0)","v":-966416.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1200,0)+IF(IncludeDeal2,Spreadsheet9.2!W2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2202,0)+IF(IncludeDeal4,Spreadsheet9.2!W3204,0)+IF(IncludeDeal5,Spreadsheet9.2!W4206,0)","v":-1256747.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1200,0)+IF(IncludeDeal2,Spreadsheet9.2!X2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2202,0)+IF(IncludeDeal4,Spreadsheet9.2!X3204,0)+IF(IncludeDeal5,Spreadsheet9.2!X4206,0)","v":-1167508.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1200,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2202,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3204,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4206,0)","v":-1098925.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1200,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2202,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3204,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4206,0)","v":-776621.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4206,0)","v":-303204.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4206,0)","v":-702024.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4206,0)","v":-1262109.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4206,0)","v":-1010716.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4206,0)","v":-1093460.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4206,0)","v":-1370927.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4206,0)","v":-1282742.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4206,0)","v":-879544.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4206,0)","v":-856633.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4206,0)","v":-1131025.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4206,0)","v":-1062122.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4206,0)","v":-1445311},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4206,0)","v":-1349638.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4206,0)","v":-1377326.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4206,0)","v":-1552831.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4206,0)","v":-1358588.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4206,0)","v":-1158115.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4206,0)","v":-934513.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4206,0)","v":-548256.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4206,0)","v":-63991.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4206,0)","v":196105.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4206,0)","v":338975.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4206,0)","v":464860.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4206,0)","v":582488.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4206,0)","v":517150.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3204,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4206,0)","v":664626.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4206,0)","v":603834},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4206,0)","v":639382.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4206,0)","v":636300},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4206,0)","v":543506.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4206,0)","v":430882},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4206,0)","v":340525},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4206,0)","v":284582.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4206,0)","v":218948.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4206,0)","v":163318.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4206,0)","v":155301.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4206,0)","v":101230.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4206,0)","v":37185.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4206,0)","v":37249.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4206,0)","v":37310.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2202,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3204,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4206,0)","v":37339.800000000003}]
[null,"Simulation 165",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1201,0)+IF(IncludeDeal2,Spreadsheet9.2!C2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2203,0)+IF(IncludeDeal4,Spreadsheet9.2!C3205,0)+IF(IncludeDeal5,Spreadsheet9.2!C4207,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1201,0)+IF(IncludeDeal2,Spreadsheet9.2!D2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2203,0)+IF(IncludeDeal4,Spreadsheet9.2!D3205,0)+IF(IncludeDeal5,Spreadsheet9.2!D4207,0)","v":-146055},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1201,0)+IF(IncludeDeal2,Spreadsheet9.2!E2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2203,0)+IF(IncludeDeal4,Spreadsheet9.2!E3205,0)+IF(IncludeDeal5,Spreadsheet9.2!E4207,0)","v":-159192.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1201,0)+IF(IncludeDeal2,Spreadsheet9.2!F2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2203,0)+IF(IncludeDeal4,Spreadsheet9.2!F3205,0)+IF(IncludeDeal5,Spreadsheet9.2!F4207,0)","v":-262595},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1201,0)+IF(IncludeDeal2,Spreadsheet9.2!G2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2203,0)+IF(IncludeDeal4,Spreadsheet9.2!G3205,0)+IF(IncludeDeal5,Spreadsheet9.2!G4207,0)","v":-1149409.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1201,0)+IF(IncludeDeal2,Spreadsheet9.2!H2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2203,0)+IF(IncludeDeal4,Spreadsheet9.2!H3205,0)+IF(IncludeDeal5,Spreadsheet9.2!H4207,0)","v":-1496760.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1201,0)+IF(IncludeDeal2,Spreadsheet9.2!I2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2203,0)+IF(IncludeDeal4,Spreadsheet9.2!I3205,0)+IF(IncludeDeal5,Spreadsheet9.2!I4207,0)","v":-725905.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1201,0)+IF(IncludeDeal2,Spreadsheet9.2!J2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2203,0)+IF(IncludeDeal4,Spreadsheet9.2!J3205,0)+IF(IncludeDeal5,Spreadsheet9.2!J4207,0)","v":-510698.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1201,0)+IF(IncludeDeal2,Spreadsheet9.2!K2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2203,0)+IF(IncludeDeal4,Spreadsheet9.2!K3205,0)+IF(IncludeDeal5,Spreadsheet9.2!K4207,0)","v":-505600.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1201,0)+IF(IncludeDeal2,Spreadsheet9.2!L2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2203,0)+IF(IncludeDeal4,Spreadsheet9.2!L3205,0)+IF(IncludeDeal5,Spreadsheet9.2!L4207,0)","v":-1157431.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1201,0)+IF(IncludeDeal2,Spreadsheet9.2!M2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2203,0)+IF(IncludeDeal4,Spreadsheet9.2!M3205,0)+IF(IncludeDeal5,Spreadsheet9.2!M4207,0)","v":943905.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1201,0)+IF(IncludeDeal2,Spreadsheet9.2!N2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2203,0)+IF(IncludeDeal4,Spreadsheet9.2!N3205,0)+IF(IncludeDeal5,Spreadsheet9.2!N4207,0)","v":1361246.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1201,0)+IF(IncludeDeal2,Spreadsheet9.2!O2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2203,0)+IF(IncludeDeal4,Spreadsheet9.2!O3205,0)+IF(IncludeDeal5,Spreadsheet9.2!O4207,0)","v":656764.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1201,0)+IF(IncludeDeal2,Spreadsheet9.2!P2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2203,0)+IF(IncludeDeal4,Spreadsheet9.2!P3205,0)+IF(IncludeDeal5,Spreadsheet9.2!P4207,0)","v":786435.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1201,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2203,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3205,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4207,0)","v":162540.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1201,0)+IF(IncludeDeal2,Spreadsheet9.2!R2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2203,0)+IF(IncludeDeal4,Spreadsheet9.2!R3205,0)+IF(IncludeDeal5,Spreadsheet9.2!R4207,0)","v":-375266},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1201,0)+IF(IncludeDeal2,Spreadsheet9.2!S2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2203,0)+IF(IncludeDeal4,Spreadsheet9.2!S3205,0)+IF(IncludeDeal5,Spreadsheet9.2!S4207,0)","v":-906484.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1201,0)+IF(IncludeDeal2,Spreadsheet9.2!T2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2203,0)+IF(IncludeDeal4,Spreadsheet9.2!T3205,0)+IF(IncludeDeal5,Spreadsheet9.2!T4207,0)","v":-1060665.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1201,0)+IF(IncludeDeal2,Spreadsheet9.2!U2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2203,0)+IF(IncludeDeal4,Spreadsheet9.2!U3205,0)+IF(IncludeDeal5,Spreadsheet9.2!U4207,0)","v":-1161163.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1201,0)+IF(IncludeDeal2,Spreadsheet9.2!V2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2203,0)+IF(IncludeDeal4,Spreadsheet9.2!V3205,0)+IF(IncludeDeal5,Spreadsheet9.2!V4207,0)","v":-914427.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1201,0)+IF(IncludeDeal2,Spreadsheet9.2!W2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2203,0)+IF(IncludeDeal4,Spreadsheet9.2!W3205,0)+IF(IncludeDeal5,Spreadsheet9.2!W4207,0)","v":-936621.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1201,0)+IF(IncludeDeal2,Spreadsheet9.2!X2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2203,0)+IF(IncludeDeal4,Spreadsheet9.2!X3205,0)+IF(IncludeDeal5,Spreadsheet9.2!X4207,0)","v":-772783.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1201,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2203,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3205,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4207,0)","v":-1063630.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1201,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2203,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3205,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4207,0)","v":-587873},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4207,0)","v":98848.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4207,0)","v":812714.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4207,0)","v":946752.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4207,0)","v":561274.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4207,0)","v":1495682.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4207,0)","v":1527835.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4207,0)","v":1664440.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4207,0)","v":1559158.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4207,0)","v":832796.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4207,0)","v":234109.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4207,0)","v":-372123.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4207,0)","v":-281253.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4207,0)","v":-556203.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4207,0)","v":-697901},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4207,0)","v":-470139.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4207,0)","v":14003.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4207,0)","v":-113165.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4207,0)","v":-333760.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4207,0)","v":-493853.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4207,0)","v":-427857.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4207,0)","v":-420481.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4207,0)","v":84865.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4207,0)","v":95080.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4207,0)","v":121918},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4207,0)","v":278924.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3205,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4207,0)","v":359366.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4207,0)","v":472117.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4207,0)","v":407267.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4207,0)","v":418019.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4207,0)","v":313874.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4207,0)","v":276746.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4207,0)","v":285701.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4207,0)","v":222365.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4207,0)","v":166456.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4207,0)","v":82654.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4207,0)","v":37604.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4207,0)","v":45383.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4207,0)","v":20127.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4207,0)","v":20155.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4207,0)","v":20188.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2203,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3205,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4207,0)","v":20210.400000000001}]
[null,"Simulation 166",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1202,0)+IF(IncludeDeal2,Spreadsheet9.2!C2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2204,0)+IF(IncludeDeal4,Spreadsheet9.2!C3206,0)+IF(IncludeDeal5,Spreadsheet9.2!C4208,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1202,0)+IF(IncludeDeal2,Spreadsheet9.2!D2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2204,0)+IF(IncludeDeal4,Spreadsheet9.2!D3206,0)+IF(IncludeDeal5,Spreadsheet9.2!D4208,0)","v":-107828},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1202,0)+IF(IncludeDeal2,Spreadsheet9.2!E2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2204,0)+IF(IncludeDeal4,Spreadsheet9.2!E3206,0)+IF(IncludeDeal5,Spreadsheet9.2!E4208,0)","v":553159.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1202,0)+IF(IncludeDeal2,Spreadsheet9.2!F2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2204,0)+IF(IncludeDeal4,Spreadsheet9.2!F3206,0)+IF(IncludeDeal5,Spreadsheet9.2!F4208,0)","v":-425247.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1202,0)+IF(IncludeDeal2,Spreadsheet9.2!G2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2204,0)+IF(IncludeDeal4,Spreadsheet9.2!G3206,0)+IF(IncludeDeal5,Spreadsheet9.2!G4208,0)","v":-376439.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1202,0)+IF(IncludeDeal2,Spreadsheet9.2!H2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2204,0)+IF(IncludeDeal4,Spreadsheet9.2!H3206,0)+IF(IncludeDeal5,Spreadsheet9.2!H4208,0)","v":-1456418.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1202,0)+IF(IncludeDeal2,Spreadsheet9.2!I2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2204,0)+IF(IncludeDeal4,Spreadsheet9.2!I3206,0)+IF(IncludeDeal5,Spreadsheet9.2!I4208,0)","v":-1382043.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1202,0)+IF(IncludeDeal2,Spreadsheet9.2!J2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2204,0)+IF(IncludeDeal4,Spreadsheet9.2!J3206,0)+IF(IncludeDeal5,Spreadsheet9.2!J4208,0)","v":-2285365.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1202,0)+IF(IncludeDeal2,Spreadsheet9.2!K2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2204,0)+IF(IncludeDeal4,Spreadsheet9.2!K3206,0)+IF(IncludeDeal5,Spreadsheet9.2!K4208,0)","v":-1619005.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1202,0)+IF(IncludeDeal2,Spreadsheet9.2!L2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2204,0)+IF(IncludeDeal4,Spreadsheet9.2!L3206,0)+IF(IncludeDeal5,Spreadsheet9.2!L4208,0)","v":-1408697.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1202,0)+IF(IncludeDeal2,Spreadsheet9.2!M2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2204,0)+IF(IncludeDeal4,Spreadsheet9.2!M3206,0)+IF(IncludeDeal5,Spreadsheet9.2!M4208,0)","v":-989565.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1202,0)+IF(IncludeDeal2,Spreadsheet9.2!N2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2204,0)+IF(IncludeDeal4,Spreadsheet9.2!N3206,0)+IF(IncludeDeal5,Spreadsheet9.2!N4208,0)","v":-2205229},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1202,0)+IF(IncludeDeal2,Spreadsheet9.2!O2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2204,0)+IF(IncludeDeal4,Spreadsheet9.2!O3206,0)+IF(IncludeDeal5,Spreadsheet9.2!O4208,0)","v":-2444415.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1202,0)+IF(IncludeDeal2,Spreadsheet9.2!P2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2204,0)+IF(IncludeDeal4,Spreadsheet9.2!P3206,0)+IF(IncludeDeal5,Spreadsheet9.2!P4208,0)","v":-2863225.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1202,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2204,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3206,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4208,0)","v":-3189846.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1202,0)+IF(IncludeDeal2,Spreadsheet9.2!R2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2204,0)+IF(IncludeDeal4,Spreadsheet9.2!R3206,0)+IF(IncludeDeal5,Spreadsheet9.2!R4208,0)","v":-3544971.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1202,0)+IF(IncludeDeal2,Spreadsheet9.2!S2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2204,0)+IF(IncludeDeal4,Spreadsheet9.2!S3206,0)+IF(IncludeDeal5,Spreadsheet9.2!S4208,0)","v":-3415130.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1202,0)+IF(IncludeDeal2,Spreadsheet9.2!T2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2204,0)+IF(IncludeDeal4,Spreadsheet9.2!T3206,0)+IF(IncludeDeal5,Spreadsheet9.2!T4208,0)","v":-3044561.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1202,0)+IF(IncludeDeal2,Spreadsheet9.2!U2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2204,0)+IF(IncludeDeal4,Spreadsheet9.2!U3206,0)+IF(IncludeDeal5,Spreadsheet9.2!U4208,0)","v":-2627535.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1202,0)+IF(IncludeDeal2,Spreadsheet9.2!V2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2204,0)+IF(IncludeDeal4,Spreadsheet9.2!V3206,0)+IF(IncludeDeal5,Spreadsheet9.2!V4208,0)","v":-2808429.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1202,0)+IF(IncludeDeal2,Spreadsheet9.2!W2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2204,0)+IF(IncludeDeal4,Spreadsheet9.2!W3206,0)+IF(IncludeDeal5,Spreadsheet9.2!W4208,0)","v":-2829267.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1202,0)+IF(IncludeDeal2,Spreadsheet9.2!X2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2204,0)+IF(IncludeDeal4,Spreadsheet9.2!X3206,0)+IF(IncludeDeal5,Spreadsheet9.2!X4208,0)","v":-2663020.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1202,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2204,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3206,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4208,0)","v":-1823987.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1202,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2204,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3206,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4208,0)","v":-1606102.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4208,0)","v":-2133327},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4208,0)","v":-2115551.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4208,0)","v":-1675232.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4208,0)","v":-2053082.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4208,0)","v":-1855199.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4208,0)","v":-1764454.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4208,0)","v":-1612555.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4208,0)","v":-1520444.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4208,0)","v":-1396853.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4208,0)","v":-1066799.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4208,0)","v":-531093.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4208,0)","v":-83974.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4208,0)","v":-253640.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4208,0)","v":294643.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4208,0)","v":460357.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4208,0)","v":643752.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4208,0)","v":968972},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4208,0)","v":1521789.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4208,0)","v":2030691.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4208,0)","v":1209794.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4208,0)","v":1238879.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4208,0)","v":1262395.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4208,0)","v":1102052.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4208,0)","v":964394.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4208,0)","v":894662.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3206,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4208,0)","v":664383.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4208,0)","v":632573.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4208,0)","v":472480},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4208,0)","v":401723.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4208,0)","v":386295.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4208,0)","v":316994.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4208,0)","v":236162.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4208,0)","v":179403.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4208,0)","v":115419.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4208,0)","v":78220.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4208,0)","v":117592.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4208,0)","v":89758.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4208,0)","v":61529.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4208,0)","v":61626.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4208,0)","v":61736.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2204,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3206,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4208,0)","v":61800}]
[null,"Simulation 167",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1203,0)+IF(IncludeDeal2,Spreadsheet9.2!C2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2205,0)+IF(IncludeDeal4,Spreadsheet9.2!C3207,0)+IF(IncludeDeal5,Spreadsheet9.2!C4209,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1203,0)+IF(IncludeDeal2,Spreadsheet9.2!D2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2205,0)+IF(IncludeDeal4,Spreadsheet9.2!D3207,0)+IF(IncludeDeal5,Spreadsheet9.2!D4209,0)","v":189080.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1203,0)+IF(IncludeDeal2,Spreadsheet9.2!E2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2205,0)+IF(IncludeDeal4,Spreadsheet9.2!E3207,0)+IF(IncludeDeal5,Spreadsheet9.2!E4209,0)","v":-105348.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1203,0)+IF(IncludeDeal2,Spreadsheet9.2!F2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2205,0)+IF(IncludeDeal4,Spreadsheet9.2!F3207,0)+IF(IncludeDeal5,Spreadsheet9.2!F4209,0)","v":-898758.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1203,0)+IF(IncludeDeal2,Spreadsheet9.2!G2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2205,0)+IF(IncludeDeal4,Spreadsheet9.2!G3207,0)+IF(IncludeDeal5,Spreadsheet9.2!G4209,0)","v":-659779.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1203,0)+IF(IncludeDeal2,Spreadsheet9.2!H2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2205,0)+IF(IncludeDeal4,Spreadsheet9.2!H3207,0)+IF(IncludeDeal5,Spreadsheet9.2!H4209,0)","v":-446956.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1203,0)+IF(IncludeDeal2,Spreadsheet9.2!I2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2205,0)+IF(IncludeDeal4,Spreadsheet9.2!I3207,0)+IF(IncludeDeal5,Spreadsheet9.2!I4209,0)","v":-1208263.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1203,0)+IF(IncludeDeal2,Spreadsheet9.2!J2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2205,0)+IF(IncludeDeal4,Spreadsheet9.2!J3207,0)+IF(IncludeDeal5,Spreadsheet9.2!J4209,0)","v":-1895231.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1203,0)+IF(IncludeDeal2,Spreadsheet9.2!K2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2205,0)+IF(IncludeDeal4,Spreadsheet9.2!K3207,0)+IF(IncludeDeal5,Spreadsheet9.2!K4209,0)","v":-3056022.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1203,0)+IF(IncludeDeal2,Spreadsheet9.2!L2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2205,0)+IF(IncludeDeal4,Spreadsheet9.2!L3207,0)+IF(IncludeDeal5,Spreadsheet9.2!L4209,0)","v":-3484954.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1203,0)+IF(IncludeDeal2,Spreadsheet9.2!M2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2205,0)+IF(IncludeDeal4,Spreadsheet9.2!M3207,0)+IF(IncludeDeal5,Spreadsheet9.2!M4209,0)","v":-4019129.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1203,0)+IF(IncludeDeal2,Spreadsheet9.2!N2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2205,0)+IF(IncludeDeal4,Spreadsheet9.2!N3207,0)+IF(IncludeDeal5,Spreadsheet9.2!N4209,0)","v":-3988559.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1203,0)+IF(IncludeDeal2,Spreadsheet9.2!O2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2205,0)+IF(IncludeDeal4,Spreadsheet9.2!O3207,0)+IF(IncludeDeal5,Spreadsheet9.2!O4209,0)","v":-4056455.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1203,0)+IF(IncludeDeal2,Spreadsheet9.2!P2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2205,0)+IF(IncludeDeal4,Spreadsheet9.2!P3207,0)+IF(IncludeDeal5,Spreadsheet9.2!P4209,0)","v":-4019913.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1203,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2205,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3207,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4209,0)","v":-3979868.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1203,0)+IF(IncludeDeal2,Spreadsheet9.2!R2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2205,0)+IF(IncludeDeal4,Spreadsheet9.2!R3207,0)+IF(IncludeDeal5,Spreadsheet9.2!R4209,0)","v":-3940204.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1203,0)+IF(IncludeDeal2,Spreadsheet9.2!S2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2205,0)+IF(IncludeDeal4,Spreadsheet9.2!S3207,0)+IF(IncludeDeal5,Spreadsheet9.2!S4209,0)","v":-3744329.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1203,0)+IF(IncludeDeal2,Spreadsheet9.2!T2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2205,0)+IF(IncludeDeal4,Spreadsheet9.2!T3207,0)+IF(IncludeDeal5,Spreadsheet9.2!T4209,0)","v":-3721086.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1203,0)+IF(IncludeDeal2,Spreadsheet9.2!U2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2205,0)+IF(IncludeDeal4,Spreadsheet9.2!U3207,0)+IF(IncludeDeal5,Spreadsheet9.2!U4209,0)","v":-3475295.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1203,0)+IF(IncludeDeal2,Spreadsheet9.2!V2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2205,0)+IF(IncludeDeal4,Spreadsheet9.2!V3207,0)+IF(IncludeDeal5,Spreadsheet9.2!V4209,0)","v":-3035839.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1203,0)+IF(IncludeDeal2,Spreadsheet9.2!W2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2205,0)+IF(IncludeDeal4,Spreadsheet9.2!W3207,0)+IF(IncludeDeal5,Spreadsheet9.2!W4209,0)","v":-2851328},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1203,0)+IF(IncludeDeal2,Spreadsheet9.2!X2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2205,0)+IF(IncludeDeal4,Spreadsheet9.2!X3207,0)+IF(IncludeDeal5,Spreadsheet9.2!X4209,0)","v":-2273188.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1203,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2205,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3207,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4209,0)","v":-2176584.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1203,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2205,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3207,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4209,0)","v":-2167294.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4209,0)","v":-1669876},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4209,0)","v":-1947795.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4209,0)","v":-1431595.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4209,0)","v":-1406536.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4209,0)","v":-1502609.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4209,0)","v":-1185386.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4209,0)","v":-1879528.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4209,0)","v":-1795583.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4209,0)","v":-1521213.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4209,0)","v":-1909382.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4209,0)","v":-1987214.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4209,0)","v":-1934718.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4209,0)","v":-1859812},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4209,0)","v":-1750812.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4209,0)","v":-1543697.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4209,0)","v":-1531392.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4209,0)","v":-1311781.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4209,0)","v":-953401.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4209,0)","v":-745425.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4209,0)","v":-551020.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4209,0)","v":-484062.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4209,0)","v":-531408.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4209,0)","v":-472871.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4209,0)","v":-168995.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4209,0)","v":-67870.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3207,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4209,0)","v":-51298.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4209,0)","v":54966.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4209,0)","v":100314.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4209,0)","v":219003.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4209,0)","v":167787.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4209,0)","v":108188.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4209,0)","v":80422},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4209,0)","v":38622.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4209,0)","v":-20468.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4209,0)","v":4539.1000000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4209,0)","v":-52781.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4209,0)","v":-107161.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4209,0)","v":-73690.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4209,0)","v":-73803.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4209,0)","v":-73894.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2205,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3207,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4209,0)","v":-73932.2}]
[null,"Simulation 168",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1204,0)+IF(IncludeDeal2,Spreadsheet9.2!C2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2206,0)+IF(IncludeDeal4,Spreadsheet9.2!C3208,0)+IF(IncludeDeal5,Spreadsheet9.2!C4210,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1204,0)+IF(IncludeDeal2,Spreadsheet9.2!D2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2206,0)+IF(IncludeDeal4,Spreadsheet9.2!D3208,0)+IF(IncludeDeal5,Spreadsheet9.2!D4210,0)","v":22736.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1204,0)+IF(IncludeDeal2,Spreadsheet9.2!E2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2206,0)+IF(IncludeDeal4,Spreadsheet9.2!E3208,0)+IF(IncludeDeal5,Spreadsheet9.2!E4210,0)","v":178213.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1204,0)+IF(IncludeDeal2,Spreadsheet9.2!F2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2206,0)+IF(IncludeDeal4,Spreadsheet9.2!F3208,0)+IF(IncludeDeal5,Spreadsheet9.2!F4210,0)","v":825566.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1204,0)+IF(IncludeDeal2,Spreadsheet9.2!G2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2206,0)+IF(IncludeDeal4,Spreadsheet9.2!G3208,0)+IF(IncludeDeal5,Spreadsheet9.2!G4210,0)","v":-392745.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1204,0)+IF(IncludeDeal2,Spreadsheet9.2!H2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2206,0)+IF(IncludeDeal4,Spreadsheet9.2!H3208,0)+IF(IncludeDeal5,Spreadsheet9.2!H4210,0)","v":142114},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1204,0)+IF(IncludeDeal2,Spreadsheet9.2!I2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2206,0)+IF(IncludeDeal4,Spreadsheet9.2!I3208,0)+IF(IncludeDeal5,Spreadsheet9.2!I4210,0)","v":-36684.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1204,0)+IF(IncludeDeal2,Spreadsheet9.2!J2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2206,0)+IF(IncludeDeal4,Spreadsheet9.2!J3208,0)+IF(IncludeDeal5,Spreadsheet9.2!J4210,0)","v":433339.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1204,0)+IF(IncludeDeal2,Spreadsheet9.2!K2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2206,0)+IF(IncludeDeal4,Spreadsheet9.2!K3208,0)+IF(IncludeDeal5,Spreadsheet9.2!K4210,0)","v":982162.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1204,0)+IF(IncludeDeal2,Spreadsheet9.2!L2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2206,0)+IF(IncludeDeal4,Spreadsheet9.2!L3208,0)+IF(IncludeDeal5,Spreadsheet9.2!L4210,0)","v":846443.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1204,0)+IF(IncludeDeal2,Spreadsheet9.2!M2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2206,0)+IF(IncludeDeal4,Spreadsheet9.2!M3208,0)+IF(IncludeDeal5,Spreadsheet9.2!M4210,0)","v":1980529.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1204,0)+IF(IncludeDeal2,Spreadsheet9.2!N2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2206,0)+IF(IncludeDeal4,Spreadsheet9.2!N3208,0)+IF(IncludeDeal5,Spreadsheet9.2!N4210,0)","v":2173092.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1204,0)+IF(IncludeDeal2,Spreadsheet9.2!O2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2206,0)+IF(IncludeDeal4,Spreadsheet9.2!O3208,0)+IF(IncludeDeal5,Spreadsheet9.2!O4210,0)","v":3367476},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1204,0)+IF(IncludeDeal2,Spreadsheet9.2!P2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2206,0)+IF(IncludeDeal4,Spreadsheet9.2!P3208,0)+IF(IncludeDeal5,Spreadsheet9.2!P4210,0)","v":5956426.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1204,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2206,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3208,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4210,0)","v":5310432.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1204,0)+IF(IncludeDeal2,Spreadsheet9.2!R2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2206,0)+IF(IncludeDeal4,Spreadsheet9.2!R3208,0)+IF(IncludeDeal5,Spreadsheet9.2!R4210,0)","v":4978786.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1204,0)+IF(IncludeDeal2,Spreadsheet9.2!S2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2206,0)+IF(IncludeDeal4,Spreadsheet9.2!S3208,0)+IF(IncludeDeal5,Spreadsheet9.2!S4210,0)","v":4546493.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1204,0)+IF(IncludeDeal2,Spreadsheet9.2!T2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2206,0)+IF(IncludeDeal4,Spreadsheet9.2!T3208,0)+IF(IncludeDeal5,Spreadsheet9.2!T4210,0)","v":4260832},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1204,0)+IF(IncludeDeal2,Spreadsheet9.2!U2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2206,0)+IF(IncludeDeal4,Spreadsheet9.2!U3208,0)+IF(IncludeDeal5,Spreadsheet9.2!U4210,0)","v":2565783},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1204,0)+IF(IncludeDeal2,Spreadsheet9.2!V2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2206,0)+IF(IncludeDeal4,Spreadsheet9.2!V3208,0)+IF(IncludeDeal5,Spreadsheet9.2!V4210,0)","v":1912836.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1204,0)+IF(IncludeDeal2,Spreadsheet9.2!W2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2206,0)+IF(IncludeDeal4,Spreadsheet9.2!W3208,0)+IF(IncludeDeal5,Spreadsheet9.2!W4210,0)","v":2646438.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1204,0)+IF(IncludeDeal2,Spreadsheet9.2!X2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2206,0)+IF(IncludeDeal4,Spreadsheet9.2!X3208,0)+IF(IncludeDeal5,Spreadsheet9.2!X4210,0)","v":2839085.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1204,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2206,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3208,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4210,0)","v":3305889.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1204,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2206,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3208,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4210,0)","v":3445253.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4210,0)","v":3398846.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4210,0)","v":3151168},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4210,0)","v":3735487.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4210,0)","v":2347873.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4210,0)","v":2894726.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4210,0)","v":3145702.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4210,0)","v":2244545.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4210,0)","v":1184895.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4210,0)","v":1579868.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4210,0)","v":72140.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4210,0)","v":662784.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4210,0)","v":895551.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4210,0)","v":1662732.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4210,0)","v":1156982.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4210,0)","v":813126},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4210,0)","v":1541974.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4210,0)","v":1527206.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4210,0)","v":1409483.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4210,0)","v":1286879.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4210,0)","v":1426933.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4210,0)","v":1642180.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4210,0)","v":1281851},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4210,0)","v":1636680},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4210,0)","v":1393647.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4210,0)","v":995730.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3208,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4210,0)","v":873782.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4210,0)","v":708977.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4210,0)","v":538509.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4210,0)","v":340255.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4210,0)","v":236771.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4210,0)","v":97226.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4210,0)","v":64876.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4210,0)","v":-9871.7999999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4210,0)","v":-74130.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4210,0)","v":-44091.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4210,0)","v":-74761.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4210,0)","v":-125986.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4210,0)","v":-83255.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4210,0)","v":-83371.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4210,0)","v":-83455.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2206,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3208,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4210,0)","v":-83516.3}]
[null,"Simulation 169",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1205,0)+IF(IncludeDeal2,Spreadsheet9.2!C2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2207,0)+IF(IncludeDeal4,Spreadsheet9.2!C3209,0)+IF(IncludeDeal5,Spreadsheet9.2!C4211,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1205,0)+IF(IncludeDeal2,Spreadsheet9.2!D2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2207,0)+IF(IncludeDeal4,Spreadsheet9.2!D3209,0)+IF(IncludeDeal5,Spreadsheet9.2!D4211,0)","v":-110620.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1205,0)+IF(IncludeDeal2,Spreadsheet9.2!E2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2207,0)+IF(IncludeDeal4,Spreadsheet9.2!E3209,0)+IF(IncludeDeal5,Spreadsheet9.2!E4211,0)","v":-585380.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1205,0)+IF(IncludeDeal2,Spreadsheet9.2!F2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2207,0)+IF(IncludeDeal4,Spreadsheet9.2!F3209,0)+IF(IncludeDeal5,Spreadsheet9.2!F4211,0)","v":-366945.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1205,0)+IF(IncludeDeal2,Spreadsheet9.2!G2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2207,0)+IF(IncludeDeal4,Spreadsheet9.2!G3209,0)+IF(IncludeDeal5,Spreadsheet9.2!G4211,0)","v":-966369.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1205,0)+IF(IncludeDeal2,Spreadsheet9.2!H2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2207,0)+IF(IncludeDeal4,Spreadsheet9.2!H3209,0)+IF(IncludeDeal5,Spreadsheet9.2!H4211,0)","v":-1785522.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1205,0)+IF(IncludeDeal2,Spreadsheet9.2!I2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2207,0)+IF(IncludeDeal4,Spreadsheet9.2!I3209,0)+IF(IncludeDeal5,Spreadsheet9.2!I4211,0)","v":-2897885.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1205,0)+IF(IncludeDeal2,Spreadsheet9.2!J2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2207,0)+IF(IncludeDeal4,Spreadsheet9.2!J3209,0)+IF(IncludeDeal5,Spreadsheet9.2!J4211,0)","v":-1941214.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1205,0)+IF(IncludeDeal2,Spreadsheet9.2!K2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2207,0)+IF(IncludeDeal4,Spreadsheet9.2!K3209,0)+IF(IncludeDeal5,Spreadsheet9.2!K4211,0)","v":-1386080.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1205,0)+IF(IncludeDeal2,Spreadsheet9.2!L2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2207,0)+IF(IncludeDeal4,Spreadsheet9.2!L3209,0)+IF(IncludeDeal5,Spreadsheet9.2!L4211,0)","v":-1554450.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1205,0)+IF(IncludeDeal2,Spreadsheet9.2!M2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2207,0)+IF(IncludeDeal4,Spreadsheet9.2!M3209,0)+IF(IncludeDeal5,Spreadsheet9.2!M4211,0)","v":-1099018},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1205,0)+IF(IncludeDeal2,Spreadsheet9.2!N2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2207,0)+IF(IncludeDeal4,Spreadsheet9.2!N3209,0)+IF(IncludeDeal5,Spreadsheet9.2!N4211,0)","v":-1225245},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1205,0)+IF(IncludeDeal2,Spreadsheet9.2!O2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2207,0)+IF(IncludeDeal4,Spreadsheet9.2!O3209,0)+IF(IncludeDeal5,Spreadsheet9.2!O4211,0)","v":-1049093.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1205,0)+IF(IncludeDeal2,Spreadsheet9.2!P2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2207,0)+IF(IncludeDeal4,Spreadsheet9.2!P3209,0)+IF(IncludeDeal5,Spreadsheet9.2!P4211,0)","v":-9812.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1205,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2207,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3209,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4211,0)","v":-139807.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1205,0)+IF(IncludeDeal2,Spreadsheet9.2!R2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2207,0)+IF(IncludeDeal4,Spreadsheet9.2!R3209,0)+IF(IncludeDeal5,Spreadsheet9.2!R4211,0)","v":-369218.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1205,0)+IF(IncludeDeal2,Spreadsheet9.2!S2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2207,0)+IF(IncludeDeal4,Spreadsheet9.2!S3209,0)+IF(IncludeDeal5,Spreadsheet9.2!S4211,0)","v":642121.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1205,0)+IF(IncludeDeal2,Spreadsheet9.2!T2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2207,0)+IF(IncludeDeal4,Spreadsheet9.2!T3209,0)+IF(IncludeDeal5,Spreadsheet9.2!T4211,0)","v":564438},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1205,0)+IF(IncludeDeal2,Spreadsheet9.2!U2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2207,0)+IF(IncludeDeal4,Spreadsheet9.2!U3209,0)+IF(IncludeDeal5,Spreadsheet9.2!U4211,0)","v":86127.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1205,0)+IF(IncludeDeal2,Spreadsheet9.2!V2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2207,0)+IF(IncludeDeal4,Spreadsheet9.2!V3209,0)+IF(IncludeDeal5,Spreadsheet9.2!V4211,0)","v":-565915.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1205,0)+IF(IncludeDeal2,Spreadsheet9.2!W2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2207,0)+IF(IncludeDeal4,Spreadsheet9.2!W3209,0)+IF(IncludeDeal5,Spreadsheet9.2!W4211,0)","v":-1523705.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1205,0)+IF(IncludeDeal2,Spreadsheet9.2!X2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2207,0)+IF(IncludeDeal4,Spreadsheet9.2!X3209,0)+IF(IncludeDeal5,Spreadsheet9.2!X4211,0)","v":-446692},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1205,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2207,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3209,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4211,0)","v":-231869.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1205,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2207,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3209,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4211,0)","v":-335244.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4211,0)","v":29370.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4211,0)","v":13209.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4211,0)","v":372357.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4211,0)","v":390485.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4211,0)","v":-444759.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4211,0)","v":-607494.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4211,0)","v":-640974.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4211,0)","v":-621101},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4211,0)","v":-771122.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4211,0)","v":-1258314.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4211,0)","v":-1437394.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4211,0)","v":-1636605.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4211,0)","v":-1434910.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4211,0)","v":-1317937.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4211,0)","v":-1472857.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4211,0)","v":-1349609.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4211,0)","v":-1112305.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4211,0)","v":-1021231.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4211,0)","v":-851138.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4211,0)","v":-688862.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4211,0)","v":-637710.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4211,0)","v":-420274.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4211,0)","v":-275008.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4211,0)","v":-51261.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4211,0)","v":62351.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3209,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4211,0)","v":219841.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4211,0)","v":371252.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4211,0)","v":490707.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4211,0)","v":575002.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4211,0)","v":436937.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4211,0)","v":397254.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4211,0)","v":285218.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4211,0)","v":225453},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4211,0)","v":201231.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4211,0)","v":146759},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4211,0)","v":67745.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4211,0)","v":25886.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4211,0)","v":-1825},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4211,0)","v":-1827.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4211,0)","v":-1829.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2207,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3209,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4211,0)","v":-1831.8}]
[null,"Simulation 170",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1206,0)+IF(IncludeDeal2,Spreadsheet9.2!C2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2208,0)+IF(IncludeDeal4,Spreadsheet9.2!C3210,0)+IF(IncludeDeal5,Spreadsheet9.2!C4212,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1206,0)+IF(IncludeDeal2,Spreadsheet9.2!D2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2208,0)+IF(IncludeDeal4,Spreadsheet9.2!D3210,0)+IF(IncludeDeal5,Spreadsheet9.2!D4212,0)","v":66652.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1206,0)+IF(IncludeDeal2,Spreadsheet9.2!E2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2208,0)+IF(IncludeDeal4,Spreadsheet9.2!E3210,0)+IF(IncludeDeal5,Spreadsheet9.2!E4212,0)","v":447908},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1206,0)+IF(IncludeDeal2,Spreadsheet9.2!F2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2208,0)+IF(IncludeDeal4,Spreadsheet9.2!F3210,0)+IF(IncludeDeal5,Spreadsheet9.2!F4212,0)","v":79817.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1206,0)+IF(IncludeDeal2,Spreadsheet9.2!G2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2208,0)+IF(IncludeDeal4,Spreadsheet9.2!G3210,0)+IF(IncludeDeal5,Spreadsheet9.2!G4212,0)","v":238816.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1206,0)+IF(IncludeDeal2,Spreadsheet9.2!H2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2208,0)+IF(IncludeDeal4,Spreadsheet9.2!H3210,0)+IF(IncludeDeal5,Spreadsheet9.2!H4212,0)","v":575120.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1206,0)+IF(IncludeDeal2,Spreadsheet9.2!I2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2208,0)+IF(IncludeDeal4,Spreadsheet9.2!I3210,0)+IF(IncludeDeal5,Spreadsheet9.2!I4212,0)","v":301537.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1206,0)+IF(IncludeDeal2,Spreadsheet9.2!J2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2208,0)+IF(IncludeDeal4,Spreadsheet9.2!J3210,0)+IF(IncludeDeal5,Spreadsheet9.2!J4212,0)","v":-921609.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1206,0)+IF(IncludeDeal2,Spreadsheet9.2!K2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2208,0)+IF(IncludeDeal4,Spreadsheet9.2!K3210,0)+IF(IncludeDeal5,Spreadsheet9.2!K4212,0)","v":-1744860.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1206,0)+IF(IncludeDeal2,Spreadsheet9.2!L2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2208,0)+IF(IncludeDeal4,Spreadsheet9.2!L3210,0)+IF(IncludeDeal5,Spreadsheet9.2!L4212,0)","v":-1993258.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1206,0)+IF(IncludeDeal2,Spreadsheet9.2!M2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2208,0)+IF(IncludeDeal4,Spreadsheet9.2!M3210,0)+IF(IncludeDeal5,Spreadsheet9.2!M4212,0)","v":-585312.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1206,0)+IF(IncludeDeal2,Spreadsheet9.2!N2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2208,0)+IF(IncludeDeal4,Spreadsheet9.2!N3210,0)+IF(IncludeDeal5,Spreadsheet9.2!N4212,0)","v":-596485.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1206,0)+IF(IncludeDeal2,Spreadsheet9.2!O2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2208,0)+IF(IncludeDeal4,Spreadsheet9.2!O3210,0)+IF(IncludeDeal5,Spreadsheet9.2!O4212,0)","v":-1300276.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1206,0)+IF(IncludeDeal2,Spreadsheet9.2!P2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2208,0)+IF(IncludeDeal4,Spreadsheet9.2!P3210,0)+IF(IncludeDeal5,Spreadsheet9.2!P4212,0)","v":-1343957},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1206,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2208,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3210,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4212,0)","v":-2011006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1206,0)+IF(IncludeDeal2,Spreadsheet9.2!R2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2208,0)+IF(IncludeDeal4,Spreadsheet9.2!R3210,0)+IF(IncludeDeal5,Spreadsheet9.2!R4212,0)","v":-2165835.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1206,0)+IF(IncludeDeal2,Spreadsheet9.2!S2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2208,0)+IF(IncludeDeal4,Spreadsheet9.2!S3210,0)+IF(IncludeDeal5,Spreadsheet9.2!S4212,0)","v":-2043763.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1206,0)+IF(IncludeDeal2,Spreadsheet9.2!T2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2208,0)+IF(IncludeDeal4,Spreadsheet9.2!T3210,0)+IF(IncludeDeal5,Spreadsheet9.2!T4212,0)","v":-2146398.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1206,0)+IF(IncludeDeal2,Spreadsheet9.2!U2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2208,0)+IF(IncludeDeal4,Spreadsheet9.2!U3210,0)+IF(IncludeDeal5,Spreadsheet9.2!U4212,0)","v":-2158569.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1206,0)+IF(IncludeDeal2,Spreadsheet9.2!V2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2208,0)+IF(IncludeDeal4,Spreadsheet9.2!V3210,0)+IF(IncludeDeal5,Spreadsheet9.2!V4212,0)","v":-1498431.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1206,0)+IF(IncludeDeal2,Spreadsheet9.2!W2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2208,0)+IF(IncludeDeal4,Spreadsheet9.2!W3210,0)+IF(IncludeDeal5,Spreadsheet9.2!W4212,0)","v":-1450969.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1206,0)+IF(IncludeDeal2,Spreadsheet9.2!X2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2208,0)+IF(IncludeDeal4,Spreadsheet9.2!X3210,0)+IF(IncludeDeal5,Spreadsheet9.2!X4212,0)","v":-1373890},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1206,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2208,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3210,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4212,0)","v":-2044474.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1206,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2208,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3210,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4212,0)","v":-2409031.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4212,0)","v":-2052884.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4212,0)","v":-1909550},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4212,0)","v":-2165357.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4212,0)","v":-2148234.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4212,0)","v":-2453306.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4212,0)","v":-2303374},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4212,0)","v":-2508499},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4212,0)","v":-2342018.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4212,0)","v":-2319597},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4212,0)","v":-2365582},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4212,0)","v":-2194960.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4212,0)","v":-2200713.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4212,0)","v":-2009847.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4212,0)","v":-1802697.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4212,0)","v":-1878519.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4212,0)","v":-1774701.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4212,0)","v":-1597017.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4212,0)","v":-1497227.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4212,0)","v":-1435838.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4212,0)","v":-1168625.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4212,0)","v":-1069159},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4212,0)","v":-991114.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4212,0)","v":-710803.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4212,0)","v":-531467.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4212,0)","v":-423359.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3210,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4212,0)","v":-254249.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4212,0)","v":-80011.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4212,0)","v":2671.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4212,0)","v":43493.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4212,0)","v":2654},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4212,0)","v":-103180.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4212,0)","v":-69697.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4212,0)","v":-91966},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4212,0)","v":-141343.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4212,0)","v":-129888.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4212,0)","v":-129926.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4212,0)","v":-164015.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4212,0)","v":-112417},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4212,0)","v":-112588.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4212,0)","v":-112697.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2208,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3210,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4212,0)","v":-112747}]
[null,"Simulation 171",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1207,0)+IF(IncludeDeal2,Spreadsheet9.2!C2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2209,0)+IF(IncludeDeal4,Spreadsheet9.2!C3211,0)+IF(IncludeDeal5,Spreadsheet9.2!C4213,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1207,0)+IF(IncludeDeal2,Spreadsheet9.2!D2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2209,0)+IF(IncludeDeal4,Spreadsheet9.2!D3211,0)+IF(IncludeDeal5,Spreadsheet9.2!D4213,0)","v":105395.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1207,0)+IF(IncludeDeal2,Spreadsheet9.2!E2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2209,0)+IF(IncludeDeal4,Spreadsheet9.2!E3211,0)+IF(IncludeDeal5,Spreadsheet9.2!E4213,0)","v":219753.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1207,0)+IF(IncludeDeal2,Spreadsheet9.2!F2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2209,0)+IF(IncludeDeal4,Spreadsheet9.2!F3211,0)+IF(IncludeDeal5,Spreadsheet9.2!F4213,0)","v":325837.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1207,0)+IF(IncludeDeal2,Spreadsheet9.2!G2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2209,0)+IF(IncludeDeal4,Spreadsheet9.2!G3211,0)+IF(IncludeDeal5,Spreadsheet9.2!G4213,0)","v":-55618.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1207,0)+IF(IncludeDeal2,Spreadsheet9.2!H2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2209,0)+IF(IncludeDeal4,Spreadsheet9.2!H3211,0)+IF(IncludeDeal5,Spreadsheet9.2!H4213,0)","v":-365037.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1207,0)+IF(IncludeDeal2,Spreadsheet9.2!I2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2209,0)+IF(IncludeDeal4,Spreadsheet9.2!I3211,0)+IF(IncludeDeal5,Spreadsheet9.2!I4213,0)","v":-637915},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1207,0)+IF(IncludeDeal2,Spreadsheet9.2!J2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2209,0)+IF(IncludeDeal4,Spreadsheet9.2!J3211,0)+IF(IncludeDeal5,Spreadsheet9.2!J4213,0)","v":90476.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1207,0)+IF(IncludeDeal2,Spreadsheet9.2!K2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2209,0)+IF(IncludeDeal4,Spreadsheet9.2!K3211,0)+IF(IncludeDeal5,Spreadsheet9.2!K4213,0)","v":-1516142.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1207,0)+IF(IncludeDeal2,Spreadsheet9.2!L2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2209,0)+IF(IncludeDeal4,Spreadsheet9.2!L3211,0)+IF(IncludeDeal5,Spreadsheet9.2!L4213,0)","v":-1631208.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1207,0)+IF(IncludeDeal2,Spreadsheet9.2!M2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2209,0)+IF(IncludeDeal4,Spreadsheet9.2!M3211,0)+IF(IncludeDeal5,Spreadsheet9.2!M4213,0)","v":-1919979.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1207,0)+IF(IncludeDeal2,Spreadsheet9.2!N2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2209,0)+IF(IncludeDeal4,Spreadsheet9.2!N3211,0)+IF(IncludeDeal5,Spreadsheet9.2!N4213,0)","v":-1858223.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1207,0)+IF(IncludeDeal2,Spreadsheet9.2!O2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2209,0)+IF(IncludeDeal4,Spreadsheet9.2!O3211,0)+IF(IncludeDeal5,Spreadsheet9.2!O4213,0)","v":-1621787.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1207,0)+IF(IncludeDeal2,Spreadsheet9.2!P2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2209,0)+IF(IncludeDeal4,Spreadsheet9.2!P3211,0)+IF(IncludeDeal5,Spreadsheet9.2!P4213,0)","v":-1050339.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1207,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2209,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3211,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4213,0)","v":-1119377.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1207,0)+IF(IncludeDeal2,Spreadsheet9.2!R2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2209,0)+IF(IncludeDeal4,Spreadsheet9.2!R3211,0)+IF(IncludeDeal5,Spreadsheet9.2!R4213,0)","v":-175133.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1207,0)+IF(IncludeDeal2,Spreadsheet9.2!S2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2209,0)+IF(IncludeDeal4,Spreadsheet9.2!S3211,0)+IF(IncludeDeal5,Spreadsheet9.2!S4213,0)","v":471927.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1207,0)+IF(IncludeDeal2,Spreadsheet9.2!T2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2209,0)+IF(IncludeDeal4,Spreadsheet9.2!T3211,0)+IF(IncludeDeal5,Spreadsheet9.2!T4213,0)","v":1637009.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1207,0)+IF(IncludeDeal2,Spreadsheet9.2!U2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2209,0)+IF(IncludeDeal4,Spreadsheet9.2!U3211,0)+IF(IncludeDeal5,Spreadsheet9.2!U4213,0)","v":1316558},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1207,0)+IF(IncludeDeal2,Spreadsheet9.2!V2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2209,0)+IF(IncludeDeal4,Spreadsheet9.2!V3211,0)+IF(IncludeDeal5,Spreadsheet9.2!V4213,0)","v":1558535.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1207,0)+IF(IncludeDeal2,Spreadsheet9.2!W2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2209,0)+IF(IncludeDeal4,Spreadsheet9.2!W3211,0)+IF(IncludeDeal5,Spreadsheet9.2!W4213,0)","v":1069592.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1207,0)+IF(IncludeDeal2,Spreadsheet9.2!X2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2209,0)+IF(IncludeDeal4,Spreadsheet9.2!X3211,0)+IF(IncludeDeal5,Spreadsheet9.2!X4213,0)","v":-447172.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1207,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2209,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3211,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4213,0)","v":396084.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1207,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2209,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3211,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4213,0)","v":1088511.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4213,0)","v":1618145.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4213,0)","v":1189265.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4213,0)","v":563657.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4213,0)","v":677901.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4213,0)","v":968377.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4213,0)","v":1287333.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4213,0)","v":2633308.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4213,0)","v":1804141.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4213,0)","v":2459817.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4213,0)","v":3615153.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4213,0)","v":3016470.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4213,0)","v":3545690.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4213,0)","v":4603525.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4213,0)","v":4082692.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4213,0)","v":4028332.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4213,0)","v":4481260.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4213,0)","v":3504601.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4213,0)","v":2561524.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4213,0)","v":2155469.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4213,0)","v":2495859.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4213,0)","v":2642230},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4213,0)","v":2726441.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4213,0)","v":1685583.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4213,0)","v":1055417.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4213,0)","v":709108.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3211,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4213,0)","v":452286.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4213,0)","v":322992.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4213,0)","v":230427.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4213,0)","v":220540},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4213,0)","v":99289.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4213,0)","v":39247.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4213,0)","v":60241.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4213,0)","v":11136.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4213,0)","v":-31837.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4213,0)","v":-37359.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4213,0)","v":-87406.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4213,0)","v":-142844.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4213,0)","v":-118468.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4213,0)","v":-118613.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4213,0)","v":-118735.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2209,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3211,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4213,0)","v":-118811.3}]
[null,"Simulation 172",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1208,0)+IF(IncludeDeal2,Spreadsheet9.2!C2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2210,0)+IF(IncludeDeal4,Spreadsheet9.2!C3212,0)+IF(IncludeDeal5,Spreadsheet9.2!C4214,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1208,0)+IF(IncludeDeal2,Spreadsheet9.2!D2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2210,0)+IF(IncludeDeal4,Spreadsheet9.2!D3212,0)+IF(IncludeDeal5,Spreadsheet9.2!D4214,0)","v":-11096.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1208,0)+IF(IncludeDeal2,Spreadsheet9.2!E2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2210,0)+IF(IncludeDeal4,Spreadsheet9.2!E3212,0)+IF(IncludeDeal5,Spreadsheet9.2!E4214,0)","v":57130.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1208,0)+IF(IncludeDeal2,Spreadsheet9.2!F2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2210,0)+IF(IncludeDeal4,Spreadsheet9.2!F3212,0)+IF(IncludeDeal5,Spreadsheet9.2!F4214,0)","v":-330296.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1208,0)+IF(IncludeDeal2,Spreadsheet9.2!G2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2210,0)+IF(IncludeDeal4,Spreadsheet9.2!G3212,0)+IF(IncludeDeal5,Spreadsheet9.2!G4214,0)","v":-1154833.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1208,0)+IF(IncludeDeal2,Spreadsheet9.2!H2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2210,0)+IF(IncludeDeal4,Spreadsheet9.2!H3212,0)+IF(IncludeDeal5,Spreadsheet9.2!H4214,0)","v":-1675011.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1208,0)+IF(IncludeDeal2,Spreadsheet9.2!I2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2210,0)+IF(IncludeDeal4,Spreadsheet9.2!I3212,0)+IF(IncludeDeal5,Spreadsheet9.2!I4214,0)","v":-2249173.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1208,0)+IF(IncludeDeal2,Spreadsheet9.2!J2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2210,0)+IF(IncludeDeal4,Spreadsheet9.2!J3212,0)+IF(IncludeDeal5,Spreadsheet9.2!J4214,0)","v":-1888531},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1208,0)+IF(IncludeDeal2,Spreadsheet9.2!K2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2210,0)+IF(IncludeDeal4,Spreadsheet9.2!K3212,0)+IF(IncludeDeal5,Spreadsheet9.2!K4214,0)","v":-1707997.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1208,0)+IF(IncludeDeal2,Spreadsheet9.2!L2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2210,0)+IF(IncludeDeal4,Spreadsheet9.2!L3212,0)+IF(IncludeDeal5,Spreadsheet9.2!L4214,0)","v":-2146891.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1208,0)+IF(IncludeDeal2,Spreadsheet9.2!M2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2210,0)+IF(IncludeDeal4,Spreadsheet9.2!M3212,0)+IF(IncludeDeal5,Spreadsheet9.2!M4214,0)","v":-2632389.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1208,0)+IF(IncludeDeal2,Spreadsheet9.2!N2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2210,0)+IF(IncludeDeal4,Spreadsheet9.2!N3212,0)+IF(IncludeDeal5,Spreadsheet9.2!N4214,0)","v":-2335665.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1208,0)+IF(IncludeDeal2,Spreadsheet9.2!O2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2210,0)+IF(IncludeDeal4,Spreadsheet9.2!O3212,0)+IF(IncludeDeal5,Spreadsheet9.2!O4214,0)","v":-2020745.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1208,0)+IF(IncludeDeal2,Spreadsheet9.2!P2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2210,0)+IF(IncludeDeal4,Spreadsheet9.2!P3212,0)+IF(IncludeDeal5,Spreadsheet9.2!P4214,0)","v":-2122701.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1208,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2210,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3212,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4214,0)","v":-2259175.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1208,0)+IF(IncludeDeal2,Spreadsheet9.2!R2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2210,0)+IF(IncludeDeal4,Spreadsheet9.2!R3212,0)+IF(IncludeDeal5,Spreadsheet9.2!R4214,0)","v":-2311285},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1208,0)+IF(IncludeDeal2,Spreadsheet9.2!S2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2210,0)+IF(IncludeDeal4,Spreadsheet9.2!S3212,0)+IF(IncludeDeal5,Spreadsheet9.2!S4214,0)","v":-2213432},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1208,0)+IF(IncludeDeal2,Spreadsheet9.2!T2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2210,0)+IF(IncludeDeal4,Spreadsheet9.2!T3212,0)+IF(IncludeDeal5,Spreadsheet9.2!T4214,0)","v":-2239327.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1208,0)+IF(IncludeDeal2,Spreadsheet9.2!U2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2210,0)+IF(IncludeDeal4,Spreadsheet9.2!U3212,0)+IF(IncludeDeal5,Spreadsheet9.2!U4214,0)","v":-2220683.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1208,0)+IF(IncludeDeal2,Spreadsheet9.2!V2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2210,0)+IF(IncludeDeal4,Spreadsheet9.2!V3212,0)+IF(IncludeDeal5,Spreadsheet9.2!V4214,0)","v":-2236129.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1208,0)+IF(IncludeDeal2,Spreadsheet9.2!W2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2210,0)+IF(IncludeDeal4,Spreadsheet9.2!W3212,0)+IF(IncludeDeal5,Spreadsheet9.2!W4214,0)","v":-2186818.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1208,0)+IF(IncludeDeal2,Spreadsheet9.2!X2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2210,0)+IF(IncludeDeal4,Spreadsheet9.2!X3212,0)+IF(IncludeDeal5,Spreadsheet9.2!X4214,0)","v":-2484126.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1208,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2210,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3212,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4214,0)","v":-2562314.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1208,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2210,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3212,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4214,0)","v":-2722946.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4214,0)","v":-2670877.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4214,0)","v":-2479467.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4214,0)","v":-2112689.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4214,0)","v":-1855704},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4214,0)","v":-1771523.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4214,0)","v":-2066613.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4214,0)","v":-1990721},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4214,0)","v":-1956781.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4214,0)","v":-2157194.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4214,0)","v":-1928306.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4214,0)","v":-1995595.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4214,0)","v":-1940319.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4214,0)","v":-1934876.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4214,0)","v":-1951607.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4214,0)","v":-1861468.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4214,0)","v":-1727981.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4214,0)","v":-1601683.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4214,0)","v":-1381503.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4214,0)","v":-1129569.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4214,0)","v":-976453},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4214,0)","v":-724578.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4214,0)","v":-573098.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4214,0)","v":-502285.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4214,0)","v":-313419},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4214,0)","v":-136522.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3212,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4214,0)","v":-63238.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4214,0)","v":173220.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4214,0)","v":348218.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4214,0)","v":417437.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4214,0)","v":355799.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4214,0)","v":343469.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4214,0)","v":251095.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4214,0)","v":230798.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4214,0)","v":201197},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4214,0)","v":170168},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4214,0)","v":231651.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4214,0)","v":223215.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4214,0)","v":165278.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4214,0)","v":165644.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4214,0)","v":165986.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2210,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3212,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4214,0)","v":166182}]
[null,"Simulation 173",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1209,0)+IF(IncludeDeal2,Spreadsheet9.2!C2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2211,0)+IF(IncludeDeal4,Spreadsheet9.2!C3213,0)+IF(IncludeDeal5,Spreadsheet9.2!C4215,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1209,0)+IF(IncludeDeal2,Spreadsheet9.2!D2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2211,0)+IF(IncludeDeal4,Spreadsheet9.2!D3213,0)+IF(IncludeDeal5,Spreadsheet9.2!D4215,0)","v":-89727.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1209,0)+IF(IncludeDeal2,Spreadsheet9.2!E2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2211,0)+IF(IncludeDeal4,Spreadsheet9.2!E3213,0)+IF(IncludeDeal5,Spreadsheet9.2!E4215,0)","v":400738.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1209,0)+IF(IncludeDeal2,Spreadsheet9.2!F2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2211,0)+IF(IncludeDeal4,Spreadsheet9.2!F3213,0)+IF(IncludeDeal5,Spreadsheet9.2!F4215,0)","v":534063.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1209,0)+IF(IncludeDeal2,Spreadsheet9.2!G2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2211,0)+IF(IncludeDeal4,Spreadsheet9.2!G3213,0)+IF(IncludeDeal5,Spreadsheet9.2!G4215,0)","v":505949.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1209,0)+IF(IncludeDeal2,Spreadsheet9.2!H2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2211,0)+IF(IncludeDeal4,Spreadsheet9.2!H3213,0)+IF(IncludeDeal5,Spreadsheet9.2!H4215,0)","v":-609799.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1209,0)+IF(IncludeDeal2,Spreadsheet9.2!I2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2211,0)+IF(IncludeDeal4,Spreadsheet9.2!I3213,0)+IF(IncludeDeal5,Spreadsheet9.2!I4215,0)","v":-105263.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1209,0)+IF(IncludeDeal2,Spreadsheet9.2!J2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2211,0)+IF(IncludeDeal4,Spreadsheet9.2!J3213,0)+IF(IncludeDeal5,Spreadsheet9.2!J4215,0)","v":-1029721.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1209,0)+IF(IncludeDeal2,Spreadsheet9.2!K2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2211,0)+IF(IncludeDeal4,Spreadsheet9.2!K3213,0)+IF(IncludeDeal5,Spreadsheet9.2!K4215,0)","v":-1910772.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1209,0)+IF(IncludeDeal2,Spreadsheet9.2!L2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2211,0)+IF(IncludeDeal4,Spreadsheet9.2!L3213,0)+IF(IncludeDeal5,Spreadsheet9.2!L4215,0)","v":-2055168.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1209,0)+IF(IncludeDeal2,Spreadsheet9.2!M2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2211,0)+IF(IncludeDeal4,Spreadsheet9.2!M3213,0)+IF(IncludeDeal5,Spreadsheet9.2!M4215,0)","v":-2412652.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1209,0)+IF(IncludeDeal2,Spreadsheet9.2!N2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2211,0)+IF(IncludeDeal4,Spreadsheet9.2!N3213,0)+IF(IncludeDeal5,Spreadsheet9.2!N4215,0)","v":-2384544.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1209,0)+IF(IncludeDeal2,Spreadsheet9.2!O2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2211,0)+IF(IncludeDeal4,Spreadsheet9.2!O3213,0)+IF(IncludeDeal5,Spreadsheet9.2!O4215,0)","v":-3285376.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1209,0)+IF(IncludeDeal2,Spreadsheet9.2!P2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2211,0)+IF(IncludeDeal4,Spreadsheet9.2!P3213,0)+IF(IncludeDeal5,Spreadsheet9.2!P4215,0)","v":-3667275},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1209,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2211,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3213,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4215,0)","v":-3958382.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1209,0)+IF(IncludeDeal2,Spreadsheet9.2!R2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2211,0)+IF(IncludeDeal4,Spreadsheet9.2!R3213,0)+IF(IncludeDeal5,Spreadsheet9.2!R4215,0)","v":-3870396.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1209,0)+IF(IncludeDeal2,Spreadsheet9.2!S2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2211,0)+IF(IncludeDeal4,Spreadsheet9.2!S3213,0)+IF(IncludeDeal5,Spreadsheet9.2!S4215,0)","v":-3724366.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1209,0)+IF(IncludeDeal2,Spreadsheet9.2!T2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2211,0)+IF(IncludeDeal4,Spreadsheet9.2!T3213,0)+IF(IncludeDeal5,Spreadsheet9.2!T4215,0)","v":-3562816.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1209,0)+IF(IncludeDeal2,Spreadsheet9.2!U2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2211,0)+IF(IncludeDeal4,Spreadsheet9.2!U3213,0)+IF(IncludeDeal5,Spreadsheet9.2!U4215,0)","v":-3077007.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1209,0)+IF(IncludeDeal2,Spreadsheet9.2!V2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2211,0)+IF(IncludeDeal4,Spreadsheet9.2!V3213,0)+IF(IncludeDeal5,Spreadsheet9.2!V4215,0)","v":-2785994.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1209,0)+IF(IncludeDeal2,Spreadsheet9.2!W2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2211,0)+IF(IncludeDeal4,Spreadsheet9.2!W3213,0)+IF(IncludeDeal5,Spreadsheet9.2!W4215,0)","v":-2727240.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1209,0)+IF(IncludeDeal2,Spreadsheet9.2!X2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2211,0)+IF(IncludeDeal4,Spreadsheet9.2!X3213,0)+IF(IncludeDeal5,Spreadsheet9.2!X4215,0)","v":-2704211.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1209,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2211,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3213,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4215,0)","v":-2566875.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1209,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2211,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3213,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4215,0)","v":-2601940.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4215,0)","v":-2200023.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4215,0)","v":-2274035.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4215,0)","v":-2040236.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4215,0)","v":-2072411},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4215,0)","v":-2303553.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4215,0)","v":-2401512.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4215,0)","v":-2420471.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4215,0)","v":-2105038.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4215,0)","v":-1733636.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4215,0)","v":-1849497.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4215,0)","v":-1626317},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4215,0)","v":-1348947.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4215,0)","v":-1244986},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4215,0)","v":-1054836.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4215,0)","v":-1020717.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4215,0)","v":-1219991.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4215,0)","v":-1012223.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4215,0)","v":-853947.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4215,0)","v":-730654.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4215,0)","v":-640724.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4215,0)","v":-153744.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4215,0)","v":-73168.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4215,0)","v":99480.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4215,0)","v":176537.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4215,0)","v":216147.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3213,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4215,0)","v":315684.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4215,0)","v":372491.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4215,0)","v":354421.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4215,0)","v":297372.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4215,0)","v":225723.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4215,0)","v":102966.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4215,0)","v":31146.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4215,0)","v":23949.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4215,0)","v":-43800.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4215,0)","v":-58871.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4215,0)","v":-27410.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4215,0)","v":-35396.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4215,0)","v":-33550.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4215,0)","v":-33611.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4215,0)","v":-33653.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2211,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3213,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4215,0)","v":-33673.4}]
[null,"Simulation 174",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1210,0)+IF(IncludeDeal2,Spreadsheet9.2!C2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2212,0)+IF(IncludeDeal4,Spreadsheet9.2!C3214,0)+IF(IncludeDeal5,Spreadsheet9.2!C4216,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1210,0)+IF(IncludeDeal2,Spreadsheet9.2!D2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2212,0)+IF(IncludeDeal4,Spreadsheet9.2!D3214,0)+IF(IncludeDeal5,Spreadsheet9.2!D4216,0)","v":19303.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1210,0)+IF(IncludeDeal2,Spreadsheet9.2!E2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2212,0)+IF(IncludeDeal4,Spreadsheet9.2!E3214,0)+IF(IncludeDeal5,Spreadsheet9.2!E4216,0)","v":-220363.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1210,0)+IF(IncludeDeal2,Spreadsheet9.2!F2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2212,0)+IF(IncludeDeal4,Spreadsheet9.2!F3214,0)+IF(IncludeDeal5,Spreadsheet9.2!F4216,0)","v":-136839.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1210,0)+IF(IncludeDeal2,Spreadsheet9.2!G2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2212,0)+IF(IncludeDeal4,Spreadsheet9.2!G3214,0)+IF(IncludeDeal5,Spreadsheet9.2!G4216,0)","v":-491533.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1210,0)+IF(IncludeDeal2,Spreadsheet9.2!H2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2212,0)+IF(IncludeDeal4,Spreadsheet9.2!H3214,0)+IF(IncludeDeal5,Spreadsheet9.2!H4216,0)","v":-671090.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1210,0)+IF(IncludeDeal2,Spreadsheet9.2!I2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2212,0)+IF(IncludeDeal4,Spreadsheet9.2!I3214,0)+IF(IncludeDeal5,Spreadsheet9.2!I4216,0)","v":-2446004.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1210,0)+IF(IncludeDeal2,Spreadsheet9.2!J2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2212,0)+IF(IncludeDeal4,Spreadsheet9.2!J3214,0)+IF(IncludeDeal5,Spreadsheet9.2!J4216,0)","v":-2667139.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1210,0)+IF(IncludeDeal2,Spreadsheet9.2!K2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2212,0)+IF(IncludeDeal4,Spreadsheet9.2!K3214,0)+IF(IncludeDeal5,Spreadsheet9.2!K4216,0)","v":-1832433.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1210,0)+IF(IncludeDeal2,Spreadsheet9.2!L2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2212,0)+IF(IncludeDeal4,Spreadsheet9.2!L3214,0)+IF(IncludeDeal5,Spreadsheet9.2!L4216,0)","v":-973971.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1210,0)+IF(IncludeDeal2,Spreadsheet9.2!M2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2212,0)+IF(IncludeDeal4,Spreadsheet9.2!M3214,0)+IF(IncludeDeal5,Spreadsheet9.2!M4216,0)","v":-1542226.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1210,0)+IF(IncludeDeal2,Spreadsheet9.2!N2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2212,0)+IF(IncludeDeal4,Spreadsheet9.2!N3214,0)+IF(IncludeDeal5,Spreadsheet9.2!N4216,0)","v":-1052541.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1210,0)+IF(IncludeDeal2,Spreadsheet9.2!O2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2212,0)+IF(IncludeDeal4,Spreadsheet9.2!O3214,0)+IF(IncludeDeal5,Spreadsheet9.2!O4216,0)","v":-1294566.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1210,0)+IF(IncludeDeal2,Spreadsheet9.2!P2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2212,0)+IF(IncludeDeal4,Spreadsheet9.2!P3214,0)+IF(IncludeDeal5,Spreadsheet9.2!P4216,0)","v":-865259.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1210,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2212,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3214,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4216,0)","v":-1062766.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1210,0)+IF(IncludeDeal2,Spreadsheet9.2!R2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2212,0)+IF(IncludeDeal4,Spreadsheet9.2!R3214,0)+IF(IncludeDeal5,Spreadsheet9.2!R4216,0)","v":153334.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1210,0)+IF(IncludeDeal2,Spreadsheet9.2!S2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2212,0)+IF(IncludeDeal4,Spreadsheet9.2!S3214,0)+IF(IncludeDeal5,Spreadsheet9.2!S4216,0)","v":-402910.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1210,0)+IF(IncludeDeal2,Spreadsheet9.2!T2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2212,0)+IF(IncludeDeal4,Spreadsheet9.2!T3214,0)+IF(IncludeDeal5,Spreadsheet9.2!T4216,0)","v":288603.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1210,0)+IF(IncludeDeal2,Spreadsheet9.2!U2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2212,0)+IF(IncludeDeal4,Spreadsheet9.2!U3214,0)+IF(IncludeDeal5,Spreadsheet9.2!U4216,0)","v":403454.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1210,0)+IF(IncludeDeal2,Spreadsheet9.2!V2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2212,0)+IF(IncludeDeal4,Spreadsheet9.2!V3214,0)+IF(IncludeDeal5,Spreadsheet9.2!V4216,0)","v":783955.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1210,0)+IF(IncludeDeal2,Spreadsheet9.2!W2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2212,0)+IF(IncludeDeal4,Spreadsheet9.2!W3214,0)+IF(IncludeDeal5,Spreadsheet9.2!W4216,0)","v":910669.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1210,0)+IF(IncludeDeal2,Spreadsheet9.2!X2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2212,0)+IF(IncludeDeal4,Spreadsheet9.2!X3214,0)+IF(IncludeDeal5,Spreadsheet9.2!X4216,0)","v":1578766.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1210,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2212,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3214,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4216,0)","v":1240050.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1210,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2212,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3214,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4216,0)","v":-72031.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4216,0)","v":813173.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4216,0)","v":939842.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4216,0)","v":1981565.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4216,0)","v":430267.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4216,0)","v":286507.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4216,0)","v":63870.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4216,0)","v":-169380.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4216,0)","v":-592381.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4216,0)","v":-604177},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4216,0)","v":-714981},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4216,0)","v":-696128.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4216,0)","v":-866856},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4216,0)","v":-841992.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4216,0)","v":-812451.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4216,0)","v":-989408.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4216,0)","v":-1259537.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4216,0)","v":-1392370.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4216,0)","v":-1209003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4216,0)","v":-1159809.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4216,0)","v":-998199.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4216,0)","v":-877342.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4216,0)","v":-798227.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4216,0)","v":-670900.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4216,0)","v":-527156.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4216,0)","v":-467860.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3214,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4216,0)","v":-354977.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4216,0)","v":-155314.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4216,0)","v":-39683},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4216,0)","v":119611.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4216,0)","v":47179.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4216,0)","v":-12194.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4216,0)","v":39765.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4216,0)","v":-18591.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4216,0)","v":-49290.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4216,0)","v":-27327.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4216,0)","v":-56834.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4216,0)","v":-47593},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4216,0)","v":-10901.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4216,0)","v":-10914.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4216,0)","v":-10930.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2212,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3214,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4216,0)","v":-10943.6}]
[null,"Simulation 175",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1211,0)+IF(IncludeDeal2,Spreadsheet9.2!C2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2213,0)+IF(IncludeDeal4,Spreadsheet9.2!C3215,0)+IF(IncludeDeal5,Spreadsheet9.2!C4217,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1211,0)+IF(IncludeDeal2,Spreadsheet9.2!D2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2213,0)+IF(IncludeDeal4,Spreadsheet9.2!D3215,0)+IF(IncludeDeal5,Spreadsheet9.2!D4217,0)","v":84118.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1211,0)+IF(IncludeDeal2,Spreadsheet9.2!E2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2213,0)+IF(IncludeDeal4,Spreadsheet9.2!E3215,0)+IF(IncludeDeal5,Spreadsheet9.2!E4217,0)","v":345402.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1211,0)+IF(IncludeDeal2,Spreadsheet9.2!F2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2213,0)+IF(IncludeDeal4,Spreadsheet9.2!F3215,0)+IF(IncludeDeal5,Spreadsheet9.2!F4217,0)","v":547395.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1211,0)+IF(IncludeDeal2,Spreadsheet9.2!G2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2213,0)+IF(IncludeDeal4,Spreadsheet9.2!G3215,0)+IF(IncludeDeal5,Spreadsheet9.2!G4217,0)","v":826574},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1211,0)+IF(IncludeDeal2,Spreadsheet9.2!H2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2213,0)+IF(IncludeDeal4,Spreadsheet9.2!H3215,0)+IF(IncludeDeal5,Spreadsheet9.2!H4217,0)","v":1006674.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1211,0)+IF(IncludeDeal2,Spreadsheet9.2!I2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2213,0)+IF(IncludeDeal4,Spreadsheet9.2!I3215,0)+IF(IncludeDeal5,Spreadsheet9.2!I4217,0)","v":1224605.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1211,0)+IF(IncludeDeal2,Spreadsheet9.2!J2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2213,0)+IF(IncludeDeal4,Spreadsheet9.2!J3215,0)+IF(IncludeDeal5,Spreadsheet9.2!J4217,0)","v":1353434.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1211,0)+IF(IncludeDeal2,Spreadsheet9.2!K2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2213,0)+IF(IncludeDeal4,Spreadsheet9.2!K3215,0)+IF(IncludeDeal5,Spreadsheet9.2!K4217,0)","v":1312660.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1211,0)+IF(IncludeDeal2,Spreadsheet9.2!L2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2213,0)+IF(IncludeDeal4,Spreadsheet9.2!L3215,0)+IF(IncludeDeal5,Spreadsheet9.2!L4217,0)","v":2561406.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1211,0)+IF(IncludeDeal2,Spreadsheet9.2!M2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2213,0)+IF(IncludeDeal4,Spreadsheet9.2!M3215,0)+IF(IncludeDeal5,Spreadsheet9.2!M4217,0)","v":2328532.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1211,0)+IF(IncludeDeal2,Spreadsheet9.2!N2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2213,0)+IF(IncludeDeal4,Spreadsheet9.2!N3215,0)+IF(IncludeDeal5,Spreadsheet9.2!N4217,0)","v":1476885.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1211,0)+IF(IncludeDeal2,Spreadsheet9.2!O2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2213,0)+IF(IncludeDeal4,Spreadsheet9.2!O3215,0)+IF(IncludeDeal5,Spreadsheet9.2!O4217,0)","v":1500455.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1211,0)+IF(IncludeDeal2,Spreadsheet9.2!P2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2213,0)+IF(IncludeDeal4,Spreadsheet9.2!P3215,0)+IF(IncludeDeal5,Spreadsheet9.2!P4217,0)","v":2125288.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1211,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2213,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3215,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4217,0)","v":2697514},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1211,0)+IF(IncludeDeal2,Spreadsheet9.2!R2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2213,0)+IF(IncludeDeal4,Spreadsheet9.2!R3215,0)+IF(IncludeDeal5,Spreadsheet9.2!R4217,0)","v":2078884.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1211,0)+IF(IncludeDeal2,Spreadsheet9.2!S2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2213,0)+IF(IncludeDeal4,Spreadsheet9.2!S3215,0)+IF(IncludeDeal5,Spreadsheet9.2!S4217,0)","v":2864665.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1211,0)+IF(IncludeDeal2,Spreadsheet9.2!T2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2213,0)+IF(IncludeDeal4,Spreadsheet9.2!T3215,0)+IF(IncludeDeal5,Spreadsheet9.2!T4217,0)","v":2927766.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1211,0)+IF(IncludeDeal2,Spreadsheet9.2!U2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2213,0)+IF(IncludeDeal4,Spreadsheet9.2!U3215,0)+IF(IncludeDeal5,Spreadsheet9.2!U4217,0)","v":1855023.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1211,0)+IF(IncludeDeal2,Spreadsheet9.2!V2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2213,0)+IF(IncludeDeal4,Spreadsheet9.2!V3215,0)+IF(IncludeDeal5,Spreadsheet9.2!V4217,0)","v":3503148.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1211,0)+IF(IncludeDeal2,Spreadsheet9.2!W2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2213,0)+IF(IncludeDeal4,Spreadsheet9.2!W3215,0)+IF(IncludeDeal5,Spreadsheet9.2!W4217,0)","v":2694237.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1211,0)+IF(IncludeDeal2,Spreadsheet9.2!X2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2213,0)+IF(IncludeDeal4,Spreadsheet9.2!X3215,0)+IF(IncludeDeal5,Spreadsheet9.2!X4217,0)","v":3903911.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1211,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2213,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3215,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4217,0)","v":4922933},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1211,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2213,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3215,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4217,0)","v":4580376.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4217,0)","v":5248588.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4217,0)","v":5039613.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4217,0)","v":4547704.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4217,0)","v":3719892.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4217,0)","v":4083450.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4217,0)","v":5075599.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4217,0)","v":6502964.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4217,0)","v":7325347.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4217,0)","v":6628019.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4217,0)","v":7020912.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4217,0)","v":5496404.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4217,0)","v":5656631.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4217,0)","v":6619906.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4217,0)","v":6965097.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4217,0)","v":5862810.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4217,0)","v":5963606.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4217,0)","v":6545027.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4217,0)","v":6463087.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4217,0)","v":6654241},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4217,0)","v":6159676},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4217,0)","v":6098977.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4217,0)","v":3628410.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4217,0)","v":2785571.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4217,0)","v":2873094.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4217,0)","v":2640207.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3215,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4217,0)","v":1891947.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4217,0)","v":1386071.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4217,0)","v":1202916.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4217,0)","v":871411.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4217,0)","v":720772},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4217,0)","v":651755.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4217,0)","v":483005.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4217,0)","v":414410.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4217,0)","v":328602.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4217,0)","v":174719.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4217,0)","v":173441.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4217,0)","v":176091.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4217,0)","v":86821.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4217,0)","v":86998.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4217,0)","v":87144.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2213,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3215,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4217,0)","v":87229.6}]
[null,"Simulation 176",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1212,0)+IF(IncludeDeal2,Spreadsheet9.2!C2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2214,0)+IF(IncludeDeal4,Spreadsheet9.2!C3216,0)+IF(IncludeDeal5,Spreadsheet9.2!C4218,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1212,0)+IF(IncludeDeal2,Spreadsheet9.2!D2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2214,0)+IF(IncludeDeal4,Spreadsheet9.2!D3216,0)+IF(IncludeDeal5,Spreadsheet9.2!D4218,0)","v":238766.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1212,0)+IF(IncludeDeal2,Spreadsheet9.2!E2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2214,0)+IF(IncludeDeal4,Spreadsheet9.2!E3216,0)+IF(IncludeDeal5,Spreadsheet9.2!E4218,0)","v":516842.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1212,0)+IF(IncludeDeal2,Spreadsheet9.2!F2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2214,0)+IF(IncludeDeal4,Spreadsheet9.2!F3216,0)+IF(IncludeDeal5,Spreadsheet9.2!F4218,0)","v":1015564.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1212,0)+IF(IncludeDeal2,Spreadsheet9.2!G2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2214,0)+IF(IncludeDeal4,Spreadsheet9.2!G3216,0)+IF(IncludeDeal5,Spreadsheet9.2!G4218,0)","v":1187680.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1212,0)+IF(IncludeDeal2,Spreadsheet9.2!H2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2214,0)+IF(IncludeDeal4,Spreadsheet9.2!H3216,0)+IF(IncludeDeal5,Spreadsheet9.2!H4218,0)","v":2604097.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1212,0)+IF(IncludeDeal2,Spreadsheet9.2!I2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2214,0)+IF(IncludeDeal4,Spreadsheet9.2!I3216,0)+IF(IncludeDeal5,Spreadsheet9.2!I4218,0)","v":1297583.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1212,0)+IF(IncludeDeal2,Spreadsheet9.2!J2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2214,0)+IF(IncludeDeal4,Spreadsheet9.2!J3216,0)+IF(IncludeDeal5,Spreadsheet9.2!J4218,0)","v":180153.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1212,0)+IF(IncludeDeal2,Spreadsheet9.2!K2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2214,0)+IF(IncludeDeal4,Spreadsheet9.2!K3216,0)+IF(IncludeDeal5,Spreadsheet9.2!K4218,0)","v":-488658},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1212,0)+IF(IncludeDeal2,Spreadsheet9.2!L2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2214,0)+IF(IncludeDeal4,Spreadsheet9.2!L3216,0)+IF(IncludeDeal5,Spreadsheet9.2!L4218,0)","v":-362134.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1212,0)+IF(IncludeDeal2,Spreadsheet9.2!M2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2214,0)+IF(IncludeDeal4,Spreadsheet9.2!M3216,0)+IF(IncludeDeal5,Spreadsheet9.2!M4218,0)","v":-551800.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1212,0)+IF(IncludeDeal2,Spreadsheet9.2!N2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2214,0)+IF(IncludeDeal4,Spreadsheet9.2!N3216,0)+IF(IncludeDeal5,Spreadsheet9.2!N4218,0)","v":-558666.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1212,0)+IF(IncludeDeal2,Spreadsheet9.2!O2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2214,0)+IF(IncludeDeal4,Spreadsheet9.2!O3216,0)+IF(IncludeDeal5,Spreadsheet9.2!O4218,0)","v":-335312.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1212,0)+IF(IncludeDeal2,Spreadsheet9.2!P2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2214,0)+IF(IncludeDeal4,Spreadsheet9.2!P3216,0)+IF(IncludeDeal5,Spreadsheet9.2!P4218,0)","v":668108.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1212,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2214,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3216,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4218,0)","v":371986},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1212,0)+IF(IncludeDeal2,Spreadsheet9.2!R2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2214,0)+IF(IncludeDeal4,Spreadsheet9.2!R3216,0)+IF(IncludeDeal5,Spreadsheet9.2!R4218,0)","v":1482947.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1212,0)+IF(IncludeDeal2,Spreadsheet9.2!S2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2214,0)+IF(IncludeDeal4,Spreadsheet9.2!S3216,0)+IF(IncludeDeal5,Spreadsheet9.2!S4218,0)","v":869407.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1212,0)+IF(IncludeDeal2,Spreadsheet9.2!T2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2214,0)+IF(IncludeDeal4,Spreadsheet9.2!T3216,0)+IF(IncludeDeal5,Spreadsheet9.2!T4218,0)","v":1348436.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1212,0)+IF(IncludeDeal2,Spreadsheet9.2!U2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2214,0)+IF(IncludeDeal4,Spreadsheet9.2!U3216,0)+IF(IncludeDeal5,Spreadsheet9.2!U4218,0)","v":1532649.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1212,0)+IF(IncludeDeal2,Spreadsheet9.2!V2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2214,0)+IF(IncludeDeal4,Spreadsheet9.2!V3216,0)+IF(IncludeDeal5,Spreadsheet9.2!V4218,0)","v":1356822},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1212,0)+IF(IncludeDeal2,Spreadsheet9.2!W2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2214,0)+IF(IncludeDeal4,Spreadsheet9.2!W3216,0)+IF(IncludeDeal5,Spreadsheet9.2!W4218,0)","v":772679.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1212,0)+IF(IncludeDeal2,Spreadsheet9.2!X2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2214,0)+IF(IncludeDeal4,Spreadsheet9.2!X3216,0)+IF(IncludeDeal5,Spreadsheet9.2!X4218,0)","v":358080},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1212,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2214,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3216,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4218,0)","v":-242449.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1212,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2214,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3216,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4218,0)","v":-1132475.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4218,0)","v":-869335.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4218,0)","v":-762063.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4218,0)","v":-567236.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4218,0)","v":-443035.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4218,0)","v":-690304},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4218,0)","v":-1132482.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4218,0)","v":-1216826.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4218,0)","v":-461722.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4218,0)","v":-562121.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4218,0)","v":-1322683.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4218,0)","v":-878492.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4218,0)","v":-932000.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4218,0)","v":-1403804.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4218,0)","v":-1089737.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4218,0)","v":-852145.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4218,0)","v":-1204320},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4218,0)","v":-947930.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4218,0)","v":-915601.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4218,0)","v":-846043.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4218,0)","v":-933832.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4218,0)","v":-873512},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4218,0)","v":-823114.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4218,0)","v":-456143.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4218,0)","v":-368053.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4218,0)","v":-502712.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3216,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4218,0)","v":-186391.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4218,0)","v":-160438.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4218,0)","v":-134419.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4218,0)","v":34795.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4218,0)","v":-38700.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4218,0)","v":-159820.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4218,0)","v":-63783.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4218,0)","v":-162016.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4218,0)","v":-276214.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4218,0)","v":-206248},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4218,0)","v":-262386.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4218,0)","v":-358401},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4218,0)","v":-210145.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4218,0)","v":-210347.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4218,0)","v":-210499.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2214,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3216,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4218,0)","v":-210572.9}]
[null,"Simulation 177",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1213,0)+IF(IncludeDeal2,Spreadsheet9.2!C2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2215,0)+IF(IncludeDeal4,Spreadsheet9.2!C3217,0)+IF(IncludeDeal5,Spreadsheet9.2!C4219,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1213,0)+IF(IncludeDeal2,Spreadsheet9.2!D2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2215,0)+IF(IncludeDeal4,Spreadsheet9.2!D3217,0)+IF(IncludeDeal5,Spreadsheet9.2!D4219,0)","v":-54777.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1213,0)+IF(IncludeDeal2,Spreadsheet9.2!E2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2215,0)+IF(IncludeDeal4,Spreadsheet9.2!E3217,0)+IF(IncludeDeal5,Spreadsheet9.2!E4219,0)","v":-147982.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1213,0)+IF(IncludeDeal2,Spreadsheet9.2!F2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2215,0)+IF(IncludeDeal4,Spreadsheet9.2!F3217,0)+IF(IncludeDeal5,Spreadsheet9.2!F4219,0)","v":-461728.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1213,0)+IF(IncludeDeal2,Spreadsheet9.2!G2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2215,0)+IF(IncludeDeal4,Spreadsheet9.2!G3217,0)+IF(IncludeDeal5,Spreadsheet9.2!G4219,0)","v":2715.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1213,0)+IF(IncludeDeal2,Spreadsheet9.2!H2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2215,0)+IF(IncludeDeal4,Spreadsheet9.2!H3217,0)+IF(IncludeDeal5,Spreadsheet9.2!H4219,0)","v":-710779.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1213,0)+IF(IncludeDeal2,Spreadsheet9.2!I2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2215,0)+IF(IncludeDeal4,Spreadsheet9.2!I3217,0)+IF(IncludeDeal5,Spreadsheet9.2!I4219,0)","v":-806937},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1213,0)+IF(IncludeDeal2,Spreadsheet9.2!J2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2215,0)+IF(IncludeDeal4,Spreadsheet9.2!J3217,0)+IF(IncludeDeal5,Spreadsheet9.2!J4219,0)","v":-39907.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1213,0)+IF(IncludeDeal2,Spreadsheet9.2!K2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2215,0)+IF(IncludeDeal4,Spreadsheet9.2!K3217,0)+IF(IncludeDeal5,Spreadsheet9.2!K4219,0)","v":1011060.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1213,0)+IF(IncludeDeal2,Spreadsheet9.2!L2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2215,0)+IF(IncludeDeal4,Spreadsheet9.2!L3217,0)+IF(IncludeDeal5,Spreadsheet9.2!L4219,0)","v":576708.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1213,0)+IF(IncludeDeal2,Spreadsheet9.2!M2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2215,0)+IF(IncludeDeal4,Spreadsheet9.2!M3217,0)+IF(IncludeDeal5,Spreadsheet9.2!M4219,0)","v":1883186},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1213,0)+IF(IncludeDeal2,Spreadsheet9.2!N2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2215,0)+IF(IncludeDeal4,Spreadsheet9.2!N3217,0)+IF(IncludeDeal5,Spreadsheet9.2!N4219,0)","v":829820.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1213,0)+IF(IncludeDeal2,Spreadsheet9.2!O2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2215,0)+IF(IncludeDeal4,Spreadsheet9.2!O3217,0)+IF(IncludeDeal5,Spreadsheet9.2!O4219,0)","v":1984623.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1213,0)+IF(IncludeDeal2,Spreadsheet9.2!P2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2215,0)+IF(IncludeDeal4,Spreadsheet9.2!P3217,0)+IF(IncludeDeal5,Spreadsheet9.2!P4219,0)","v":2425431},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1213,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2215,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3217,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4219,0)","v":1344808.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1213,0)+IF(IncludeDeal2,Spreadsheet9.2!R2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2215,0)+IF(IncludeDeal4,Spreadsheet9.2!R3217,0)+IF(IncludeDeal5,Spreadsheet9.2!R4219,0)","v":667850.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1213,0)+IF(IncludeDeal2,Spreadsheet9.2!S2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2215,0)+IF(IncludeDeal4,Spreadsheet9.2!S3217,0)+IF(IncludeDeal5,Spreadsheet9.2!S4219,0)","v":1747087.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1213,0)+IF(IncludeDeal2,Spreadsheet9.2!T2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2215,0)+IF(IncludeDeal4,Spreadsheet9.2!T3217,0)+IF(IncludeDeal5,Spreadsheet9.2!T4219,0)","v":2736992},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1213,0)+IF(IncludeDeal2,Spreadsheet9.2!U2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2215,0)+IF(IncludeDeal4,Spreadsheet9.2!U3217,0)+IF(IncludeDeal5,Spreadsheet9.2!U4219,0)","v":1383402.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1213,0)+IF(IncludeDeal2,Spreadsheet9.2!V2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2215,0)+IF(IncludeDeal4,Spreadsheet9.2!V3217,0)+IF(IncludeDeal5,Spreadsheet9.2!V4219,0)","v":-349525.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1213,0)+IF(IncludeDeal2,Spreadsheet9.2!W2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2215,0)+IF(IncludeDeal4,Spreadsheet9.2!W3217,0)+IF(IncludeDeal5,Spreadsheet9.2!W4219,0)","v":-1085101.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1213,0)+IF(IncludeDeal2,Spreadsheet9.2!X2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2215,0)+IF(IncludeDeal4,Spreadsheet9.2!X3217,0)+IF(IncludeDeal5,Spreadsheet9.2!X4219,0)","v":-665070.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1213,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2215,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3217,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4219,0)","v":-97366.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1213,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2215,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3217,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4219,0)","v":-21212.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4219,0)","v":101337.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4219,0)","v":-91330},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4219,0)","v":-991911.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4219,0)","v":-773966},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4219,0)","v":-437984.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4219,0)","v":-785006.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4219,0)","v":-690136.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4219,0)","v":-341543.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4219,0)","v":-293239},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4219,0)","v":-38307.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4219,0)","v":-425013.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4219,0)","v":-520801.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4219,0)","v":-1303959.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4219,0)","v":-1147648.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4219,0)","v":-1306970.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4219,0)","v":-1578579.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4219,0)","v":-1150383.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4219,0)","v":-965096.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4219,0)","v":-1020824.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4219,0)","v":-771841.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4219,0)","v":-642905.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4219,0)","v":-533029.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4219,0)","v":-278112.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4219,0)","v":-158293},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4219,0)","v":-108699.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3217,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4219,0)","v":80248.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4219,0)","v":172589},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4219,0)","v":345741.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4219,0)","v":421815.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4219,0)","v":266060.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4219,0)","v":174507.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4219,0)","v":139075.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4219,0)","v":55752.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4219,0)","v":-10856.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4219,0)","v":-25561},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4219,0)","v":-86294.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4219,0)","v":-138103.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4219,0)","v":-85292.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4219,0)","v":-85401},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4219,0)","v":-85504.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2215,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3217,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4219,0)","v":-85568.1}]
[null,"Simulation 178",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1214,0)+IF(IncludeDeal2,Spreadsheet9.2!C2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2216,0)+IF(IncludeDeal4,Spreadsheet9.2!C3218,0)+IF(IncludeDeal5,Spreadsheet9.2!C4220,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1214,0)+IF(IncludeDeal2,Spreadsheet9.2!D2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2216,0)+IF(IncludeDeal4,Spreadsheet9.2!D3218,0)+IF(IncludeDeal5,Spreadsheet9.2!D4220,0)","v":-97049.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1214,0)+IF(IncludeDeal2,Spreadsheet9.2!E2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2216,0)+IF(IncludeDeal4,Spreadsheet9.2!E3218,0)+IF(IncludeDeal5,Spreadsheet9.2!E4220,0)","v":14883.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1214,0)+IF(IncludeDeal2,Spreadsheet9.2!F2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2216,0)+IF(IncludeDeal4,Spreadsheet9.2!F3218,0)+IF(IncludeDeal5,Spreadsheet9.2!F4220,0)","v":638338.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1214,0)+IF(IncludeDeal2,Spreadsheet9.2!G2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2216,0)+IF(IncludeDeal4,Spreadsheet9.2!G3218,0)+IF(IncludeDeal5,Spreadsheet9.2!G4220,0)","v":38233.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1214,0)+IF(IncludeDeal2,Spreadsheet9.2!H2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2216,0)+IF(IncludeDeal4,Spreadsheet9.2!H3218,0)+IF(IncludeDeal5,Spreadsheet9.2!H4220,0)","v":223705.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1214,0)+IF(IncludeDeal2,Spreadsheet9.2!I2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2216,0)+IF(IncludeDeal4,Spreadsheet9.2!I3218,0)+IF(IncludeDeal5,Spreadsheet9.2!I4220,0)","v":-1041839.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1214,0)+IF(IncludeDeal2,Spreadsheet9.2!J2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2216,0)+IF(IncludeDeal4,Spreadsheet9.2!J3218,0)+IF(IncludeDeal5,Spreadsheet9.2!J4220,0)","v":-505881.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1214,0)+IF(IncludeDeal2,Spreadsheet9.2!K2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2216,0)+IF(IncludeDeal4,Spreadsheet9.2!K3218,0)+IF(IncludeDeal5,Spreadsheet9.2!K4220,0)","v":-767743.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1214,0)+IF(IncludeDeal2,Spreadsheet9.2!L2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2216,0)+IF(IncludeDeal4,Spreadsheet9.2!L3218,0)+IF(IncludeDeal5,Spreadsheet9.2!L4220,0)","v":95498.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1214,0)+IF(IncludeDeal2,Spreadsheet9.2!M2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2216,0)+IF(IncludeDeal4,Spreadsheet9.2!M3218,0)+IF(IncludeDeal5,Spreadsheet9.2!M4220,0)","v":-55780.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1214,0)+IF(IncludeDeal2,Spreadsheet9.2!N2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2216,0)+IF(IncludeDeal4,Spreadsheet9.2!N3218,0)+IF(IncludeDeal5,Spreadsheet9.2!N4220,0)","v":-332563.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1214,0)+IF(IncludeDeal2,Spreadsheet9.2!O2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2216,0)+IF(IncludeDeal4,Spreadsheet9.2!O3218,0)+IF(IncludeDeal5,Spreadsheet9.2!O4220,0)","v":228644.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1214,0)+IF(IncludeDeal2,Spreadsheet9.2!P2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2216,0)+IF(IncludeDeal4,Spreadsheet9.2!P3218,0)+IF(IncludeDeal5,Spreadsheet9.2!P4220,0)","v":1849466.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1214,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2216,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3218,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4220,0)","v":2714805.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1214,0)+IF(IncludeDeal2,Spreadsheet9.2!R2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2216,0)+IF(IncludeDeal4,Spreadsheet9.2!R3218,0)+IF(IncludeDeal5,Spreadsheet9.2!R4220,0)","v":3530076.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1214,0)+IF(IncludeDeal2,Spreadsheet9.2!S2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2216,0)+IF(IncludeDeal4,Spreadsheet9.2!S3218,0)+IF(IncludeDeal5,Spreadsheet9.2!S4220,0)","v":3984083.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1214,0)+IF(IncludeDeal2,Spreadsheet9.2!T2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2216,0)+IF(IncludeDeal4,Spreadsheet9.2!T3218,0)+IF(IncludeDeal5,Spreadsheet9.2!T4220,0)","v":4238698.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1214,0)+IF(IncludeDeal2,Spreadsheet9.2!U2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2216,0)+IF(IncludeDeal4,Spreadsheet9.2!U3218,0)+IF(IncludeDeal5,Spreadsheet9.2!U4220,0)","v":4518607.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1214,0)+IF(IncludeDeal2,Spreadsheet9.2!V2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2216,0)+IF(IncludeDeal4,Spreadsheet9.2!V3218,0)+IF(IncludeDeal5,Spreadsheet9.2!V4220,0)","v":3505316.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1214,0)+IF(IncludeDeal2,Spreadsheet9.2!W2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2216,0)+IF(IncludeDeal4,Spreadsheet9.2!W3218,0)+IF(IncludeDeal5,Spreadsheet9.2!W4220,0)","v":2862860.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1214,0)+IF(IncludeDeal2,Spreadsheet9.2!X2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2216,0)+IF(IncludeDeal4,Spreadsheet9.2!X3218,0)+IF(IncludeDeal5,Spreadsheet9.2!X4220,0)","v":4254727.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1214,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2216,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3218,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4220,0)","v":4334881.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1214,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2216,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3218,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4220,0)","v":5981450},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4220,0)","v":6749321.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4220,0)","v":8044357.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4220,0)","v":7710398.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4220,0)","v":8421372.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4220,0)","v":8643775.8000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4220,0)","v":7482000.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4220,0)","v":11140008},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4220,0)","v":10722813.199999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4220,0)","v":12995624.300000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4220,0)","v":12549762.300000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4220,0)","v":10240877.800000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4220,0)","v":10201269.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4220,0)","v":11654019.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4220,0)","v":9467244.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4220,0)","v":9442068.6999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4220,0)","v":11816195.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4220,0)","v":10164029.699999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4220,0)","v":10851921.699999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4220,0)","v":8151342.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4220,0)","v":7126997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4220,0)","v":7496253.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4220,0)","v":4738923.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4220,0)","v":3663524.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4220,0)","v":2814393.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4220,0)","v":2542174.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3218,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4220,0)","v":1468555.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4220,0)","v":1056927.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4220,0)","v":430703.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4220,0)","v":35462.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4220,0)","v":-66991.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4220,0)","v":-149997.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4220,0)","v":-98991.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4220,0)","v":-153127.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4220,0)","v":-246608.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4220,0)","v":-203649.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4220,0)","v":-228731.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4220,0)","v":-286883.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4220,0)","v":-165342.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4220,0)","v":-165547.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4220,0)","v":-165708.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2216,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3218,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4220,0)","v":-165772.5}]
[null,"Simulation 179",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1215,0)+IF(IncludeDeal2,Spreadsheet9.2!C2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2217,0)+IF(IncludeDeal4,Spreadsheet9.2!C3219,0)+IF(IncludeDeal5,Spreadsheet9.2!C4221,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1215,0)+IF(IncludeDeal2,Spreadsheet9.2!D2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2217,0)+IF(IncludeDeal4,Spreadsheet9.2!D3219,0)+IF(IncludeDeal5,Spreadsheet9.2!D4221,0)","v":365191},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1215,0)+IF(IncludeDeal2,Spreadsheet9.2!E2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2217,0)+IF(IncludeDeal4,Spreadsheet9.2!E3219,0)+IF(IncludeDeal5,Spreadsheet9.2!E4221,0)","v":595529.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1215,0)+IF(IncludeDeal2,Spreadsheet9.2!F2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2217,0)+IF(IncludeDeal4,Spreadsheet9.2!F3219,0)+IF(IncludeDeal5,Spreadsheet9.2!F4221,0)","v":76508.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1215,0)+IF(IncludeDeal2,Spreadsheet9.2!G2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2217,0)+IF(IncludeDeal4,Spreadsheet9.2!G3219,0)+IF(IncludeDeal5,Spreadsheet9.2!G4221,0)","v":-890641.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1215,0)+IF(IncludeDeal2,Spreadsheet9.2!H2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2217,0)+IF(IncludeDeal4,Spreadsheet9.2!H3219,0)+IF(IncludeDeal5,Spreadsheet9.2!H4221,0)","v":-1543668},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1215,0)+IF(IncludeDeal2,Spreadsheet9.2!I2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2217,0)+IF(IncludeDeal4,Spreadsheet9.2!I3219,0)+IF(IncludeDeal5,Spreadsheet9.2!I4221,0)","v":-716602.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1215,0)+IF(IncludeDeal2,Spreadsheet9.2!J2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2217,0)+IF(IncludeDeal4,Spreadsheet9.2!J3219,0)+IF(IncludeDeal5,Spreadsheet9.2!J4221,0)","v":-34470.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1215,0)+IF(IncludeDeal2,Spreadsheet9.2!K2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2217,0)+IF(IncludeDeal4,Spreadsheet9.2!K3219,0)+IF(IncludeDeal5,Spreadsheet9.2!K4221,0)","v":692374.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1215,0)+IF(IncludeDeal2,Spreadsheet9.2!L2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2217,0)+IF(IncludeDeal4,Spreadsheet9.2!L3219,0)+IF(IncludeDeal5,Spreadsheet9.2!L4221,0)","v":1486093.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1215,0)+IF(IncludeDeal2,Spreadsheet9.2!M2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2217,0)+IF(IncludeDeal4,Spreadsheet9.2!M3219,0)+IF(IncludeDeal5,Spreadsheet9.2!M4221,0)","v":910105.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1215,0)+IF(IncludeDeal2,Spreadsheet9.2!N2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2217,0)+IF(IncludeDeal4,Spreadsheet9.2!N3219,0)+IF(IncludeDeal5,Spreadsheet9.2!N4221,0)","v":1172257},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1215,0)+IF(IncludeDeal2,Spreadsheet9.2!O2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2217,0)+IF(IncludeDeal4,Spreadsheet9.2!O3219,0)+IF(IncludeDeal5,Spreadsheet9.2!O4221,0)","v":565202.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1215,0)+IF(IncludeDeal2,Spreadsheet9.2!P2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2217,0)+IF(IncludeDeal4,Spreadsheet9.2!P3219,0)+IF(IncludeDeal5,Spreadsheet9.2!P4221,0)","v":633385.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1215,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2217,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3219,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4221,0)","v":835416.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1215,0)+IF(IncludeDeal2,Spreadsheet9.2!R2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2217,0)+IF(IncludeDeal4,Spreadsheet9.2!R3219,0)+IF(IncludeDeal5,Spreadsheet9.2!R4221,0)","v":-572023.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1215,0)+IF(IncludeDeal2,Spreadsheet9.2!S2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2217,0)+IF(IncludeDeal4,Spreadsheet9.2!S3219,0)+IF(IncludeDeal5,Spreadsheet9.2!S4221,0)","v":-1268852.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1215,0)+IF(IncludeDeal2,Spreadsheet9.2!T2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2217,0)+IF(IncludeDeal4,Spreadsheet9.2!T3219,0)+IF(IncludeDeal5,Spreadsheet9.2!T4221,0)","v":-853769},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1215,0)+IF(IncludeDeal2,Spreadsheet9.2!U2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2217,0)+IF(IncludeDeal4,Spreadsheet9.2!U3219,0)+IF(IncludeDeal5,Spreadsheet9.2!U4221,0)","v":-1365198.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1215,0)+IF(IncludeDeal2,Spreadsheet9.2!V2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2217,0)+IF(IncludeDeal4,Spreadsheet9.2!V3219,0)+IF(IncludeDeal5,Spreadsheet9.2!V4221,0)","v":-1061697},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1215,0)+IF(IncludeDeal2,Spreadsheet9.2!W2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2217,0)+IF(IncludeDeal4,Spreadsheet9.2!W3219,0)+IF(IncludeDeal5,Spreadsheet9.2!W4221,0)","v":-1085004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1215,0)+IF(IncludeDeal2,Spreadsheet9.2!X2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2217,0)+IF(IncludeDeal4,Spreadsheet9.2!X3219,0)+IF(IncludeDeal5,Spreadsheet9.2!X4221,0)","v":51664.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1215,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2217,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3219,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4221,0)","v":-275452.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1215,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2217,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3219,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4221,0)","v":34248.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4221,0)","v":1041941.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4221,0)","v":945909.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4221,0)","v":690060.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4221,0)","v":838028.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4221,0)","v":2361973.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4221,0)","v":1437114.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4221,0)","v":741416.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4221,0)","v":254586.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4221,0)","v":-127850.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4221,0)","v":-1316393.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4221,0)","v":-1540623.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4221,0)","v":-1720483.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4221,0)","v":-1443234.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4221,0)","v":-1280808.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4221,0)","v":-1701858.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4221,0)","v":-1706479.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4221,0)","v":-1391889},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4221,0)","v":-1264936.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4221,0)","v":-1032965.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4221,0)","v":-545021.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4221,0)","v":-524471.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4221,0)","v":-521488.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4221,0)","v":-397214.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4221,0)","v":-156216.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4221,0)","v":-155592.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3219,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4221,0)","v":34013.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4221,0)","v":99283.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4221,0)","v":172031.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4221,0)","v":192415.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4221,0)","v":91612.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4221,0)","v":31885.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4221,0)","v":16619.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4221,0)","v":-43830.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4221,0)","v":-106569.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4221,0)","v":-72035.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4221,0)","v":-126436.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4221,0)","v":-150745},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4221,0)","v":-77583.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4221,0)","v":-77672.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4221,0)","v":-77771.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2217,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3219,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4221,0)","v":-77839.100000000006}]
[null,"Simulation 180",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1216,0)+IF(IncludeDeal2,Spreadsheet9.2!C2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2218,0)+IF(IncludeDeal4,Spreadsheet9.2!C3220,0)+IF(IncludeDeal5,Spreadsheet9.2!C4222,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1216,0)+IF(IncludeDeal2,Spreadsheet9.2!D2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2218,0)+IF(IncludeDeal4,Spreadsheet9.2!D3220,0)+IF(IncludeDeal5,Spreadsheet9.2!D4222,0)","v":55334.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1216,0)+IF(IncludeDeal2,Spreadsheet9.2!E2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2218,0)+IF(IncludeDeal4,Spreadsheet9.2!E3220,0)+IF(IncludeDeal5,Spreadsheet9.2!E4222,0)","v":-262443.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1216,0)+IF(IncludeDeal2,Spreadsheet9.2!F2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2218,0)+IF(IncludeDeal4,Spreadsheet9.2!F3220,0)+IF(IncludeDeal5,Spreadsheet9.2!F4222,0)","v":-298997.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1216,0)+IF(IncludeDeal2,Spreadsheet9.2!G2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2218,0)+IF(IncludeDeal4,Spreadsheet9.2!G3220,0)+IF(IncludeDeal5,Spreadsheet9.2!G4222,0)","v":612598.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1216,0)+IF(IncludeDeal2,Spreadsheet9.2!H2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2218,0)+IF(IncludeDeal4,Spreadsheet9.2!H3220,0)+IF(IncludeDeal5,Spreadsheet9.2!H4222,0)","v":396238.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1216,0)+IF(IncludeDeal2,Spreadsheet9.2!I2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2218,0)+IF(IncludeDeal4,Spreadsheet9.2!I3220,0)+IF(IncludeDeal5,Spreadsheet9.2!I4222,0)","v":-48971},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1216,0)+IF(IncludeDeal2,Spreadsheet9.2!J2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2218,0)+IF(IncludeDeal4,Spreadsheet9.2!J3220,0)+IF(IncludeDeal5,Spreadsheet9.2!J4222,0)","v":-758094.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1216,0)+IF(IncludeDeal2,Spreadsheet9.2!K2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2218,0)+IF(IncludeDeal4,Spreadsheet9.2!K3220,0)+IF(IncludeDeal5,Spreadsheet9.2!K4222,0)","v":-657383.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1216,0)+IF(IncludeDeal2,Spreadsheet9.2!L2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2218,0)+IF(IncludeDeal4,Spreadsheet9.2!L3220,0)+IF(IncludeDeal5,Spreadsheet9.2!L4222,0)","v":815644.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1216,0)+IF(IncludeDeal2,Spreadsheet9.2!M2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2218,0)+IF(IncludeDeal4,Spreadsheet9.2!M3220,0)+IF(IncludeDeal5,Spreadsheet9.2!M4222,0)","v":1240930.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1216,0)+IF(IncludeDeal2,Spreadsheet9.2!N2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2218,0)+IF(IncludeDeal4,Spreadsheet9.2!N3220,0)+IF(IncludeDeal5,Spreadsheet9.2!N4222,0)","v":684416},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1216,0)+IF(IncludeDeal2,Spreadsheet9.2!O2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2218,0)+IF(IncludeDeal4,Spreadsheet9.2!O3220,0)+IF(IncludeDeal5,Spreadsheet9.2!O4222,0)","v":1304715.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1216,0)+IF(IncludeDeal2,Spreadsheet9.2!P2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2218,0)+IF(IncludeDeal4,Spreadsheet9.2!P3220,0)+IF(IncludeDeal5,Spreadsheet9.2!P4222,0)","v":1854047.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1216,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2218,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3220,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4222,0)","v":1828141.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1216,0)+IF(IncludeDeal2,Spreadsheet9.2!R2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2218,0)+IF(IncludeDeal4,Spreadsheet9.2!R3220,0)+IF(IncludeDeal5,Spreadsheet9.2!R4222,0)","v":3127566.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1216,0)+IF(IncludeDeal2,Spreadsheet9.2!S2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2218,0)+IF(IncludeDeal4,Spreadsheet9.2!S3220,0)+IF(IncludeDeal5,Spreadsheet9.2!S4222,0)","v":3611508},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1216,0)+IF(IncludeDeal2,Spreadsheet9.2!T2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2218,0)+IF(IncludeDeal4,Spreadsheet9.2!T3220,0)+IF(IncludeDeal5,Spreadsheet9.2!T4222,0)","v":1957588.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1216,0)+IF(IncludeDeal2,Spreadsheet9.2!U2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2218,0)+IF(IncludeDeal4,Spreadsheet9.2!U3220,0)+IF(IncludeDeal5,Spreadsheet9.2!U4222,0)","v":1715634.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1216,0)+IF(IncludeDeal2,Spreadsheet9.2!V2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2218,0)+IF(IncludeDeal4,Spreadsheet9.2!V3220,0)+IF(IncludeDeal5,Spreadsheet9.2!V4222,0)","v":2637020.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1216,0)+IF(IncludeDeal2,Spreadsheet9.2!W2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2218,0)+IF(IncludeDeal4,Spreadsheet9.2!W3220,0)+IF(IncludeDeal5,Spreadsheet9.2!W4222,0)","v":2391430.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1216,0)+IF(IncludeDeal2,Spreadsheet9.2!X2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2218,0)+IF(IncludeDeal4,Spreadsheet9.2!X3220,0)+IF(IncludeDeal5,Spreadsheet9.2!X4222,0)","v":1201831.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1216,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2218,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3220,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4222,0)","v":1651331.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1216,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2218,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3220,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4222,0)","v":1992240.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4222,0)","v":1663327.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4222,0)","v":1628655.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4222,0)","v":296052.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4222,0)","v":-278218.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4222,0)","v":-578712.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4222,0)","v":-891246.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4222,0)","v":-1049755.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4222,0)","v":-958868},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4222,0)","v":-187373},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4222,0)","v":-355293},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4222,0)","v":-606768.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4222,0)","v":-11914.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4222,0)","v":-461319.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4222,0)","v":-531053.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4222,0)","v":-648350.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4222,0)","v":-336137.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4222,0)","v":-426166.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4222,0)","v":-674158.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4222,0)","v":-564876.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4222,0)","v":66260.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4222,0)","v":433746.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4222,0)","v":-55538.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4222,0)","v":146688},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4222,0)","v":-157916.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4222,0)","v":-106896.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3220,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4222,0)","v":56066},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4222,0)","v":73660.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4222,0)","v":-56544.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4222,0)","v":-31366.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4222,0)","v":-89091.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4222,0)","v":-186898.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4222,0)","v":-120718},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4222,0)","v":-208790.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4222,0)","v":-255435},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4222,0)","v":-168934.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4222,0)","v":-230617.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4222,0)","v":-279507.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4222,0)","v":-166279.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4222,0)","v":-166457.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4222,0)","v":-166606.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2218,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3220,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4222,0)","v":-166691.4}]
[null,"Simulation 181",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1217,0)+IF(IncludeDeal2,Spreadsheet9.2!C2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2219,0)+IF(IncludeDeal4,Spreadsheet9.2!C3221,0)+IF(IncludeDeal5,Spreadsheet9.2!C4223,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1217,0)+IF(IncludeDeal2,Spreadsheet9.2!D2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2219,0)+IF(IncludeDeal4,Spreadsheet9.2!D3221,0)+IF(IncludeDeal5,Spreadsheet9.2!D4223,0)","v":78597.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1217,0)+IF(IncludeDeal2,Spreadsheet9.2!E2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2219,0)+IF(IncludeDeal4,Spreadsheet9.2!E3221,0)+IF(IncludeDeal5,Spreadsheet9.2!E4223,0)","v":974550},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1217,0)+IF(IncludeDeal2,Spreadsheet9.2!F2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2219,0)+IF(IncludeDeal4,Spreadsheet9.2!F3221,0)+IF(IncludeDeal5,Spreadsheet9.2!F4223,0)","v":653165.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1217,0)+IF(IncludeDeal2,Spreadsheet9.2!G2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2219,0)+IF(IncludeDeal4,Spreadsheet9.2!G3221,0)+IF(IncludeDeal5,Spreadsheet9.2!G4223,0)","v":-314037.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1217,0)+IF(IncludeDeal2,Spreadsheet9.2!H2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2219,0)+IF(IncludeDeal4,Spreadsheet9.2!H3221,0)+IF(IncludeDeal5,Spreadsheet9.2!H4223,0)","v":-533138.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1217,0)+IF(IncludeDeal2,Spreadsheet9.2!I2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2219,0)+IF(IncludeDeal4,Spreadsheet9.2!I3221,0)+IF(IncludeDeal5,Spreadsheet9.2!I4223,0)","v":733690.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1217,0)+IF(IncludeDeal2,Spreadsheet9.2!J2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2219,0)+IF(IncludeDeal4,Spreadsheet9.2!J3221,0)+IF(IncludeDeal5,Spreadsheet9.2!J4223,0)","v":226259.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1217,0)+IF(IncludeDeal2,Spreadsheet9.2!K2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2219,0)+IF(IncludeDeal4,Spreadsheet9.2!K3221,0)+IF(IncludeDeal5,Spreadsheet9.2!K4223,0)","v":802017.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1217,0)+IF(IncludeDeal2,Spreadsheet9.2!L2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2219,0)+IF(IncludeDeal4,Spreadsheet9.2!L3221,0)+IF(IncludeDeal5,Spreadsheet9.2!L4223,0)","v":-83942.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1217,0)+IF(IncludeDeal2,Spreadsheet9.2!M2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2219,0)+IF(IncludeDeal4,Spreadsheet9.2!M3221,0)+IF(IncludeDeal5,Spreadsheet9.2!M4223,0)","v":-1038914.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1217,0)+IF(IncludeDeal2,Spreadsheet9.2!N2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2219,0)+IF(IncludeDeal4,Spreadsheet9.2!N3221,0)+IF(IncludeDeal5,Spreadsheet9.2!N4223,0)","v":-856374.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1217,0)+IF(IncludeDeal2,Spreadsheet9.2!O2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2219,0)+IF(IncludeDeal4,Spreadsheet9.2!O3221,0)+IF(IncludeDeal5,Spreadsheet9.2!O4223,0)","v":-47793.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1217,0)+IF(IncludeDeal2,Spreadsheet9.2!P2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2219,0)+IF(IncludeDeal4,Spreadsheet9.2!P3221,0)+IF(IncludeDeal5,Spreadsheet9.2!P4223,0)","v":-415193},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1217,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2219,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3221,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4223,0)","v":64681},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1217,0)+IF(IncludeDeal2,Spreadsheet9.2!R2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2219,0)+IF(IncludeDeal4,Spreadsheet9.2!R3221,0)+IF(IncludeDeal5,Spreadsheet9.2!R4223,0)","v":296121.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1217,0)+IF(IncludeDeal2,Spreadsheet9.2!S2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2219,0)+IF(IncludeDeal4,Spreadsheet9.2!S3221,0)+IF(IncludeDeal5,Spreadsheet9.2!S4223,0)","v":852612.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1217,0)+IF(IncludeDeal2,Spreadsheet9.2!T2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2219,0)+IF(IncludeDeal4,Spreadsheet9.2!T3221,0)+IF(IncludeDeal5,Spreadsheet9.2!T4223,0)","v":1269501.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1217,0)+IF(IncludeDeal2,Spreadsheet9.2!U2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2219,0)+IF(IncludeDeal4,Spreadsheet9.2!U3221,0)+IF(IncludeDeal5,Spreadsheet9.2!U4223,0)","v":957231.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1217,0)+IF(IncludeDeal2,Spreadsheet9.2!V2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2219,0)+IF(IncludeDeal4,Spreadsheet9.2!V3221,0)+IF(IncludeDeal5,Spreadsheet9.2!V4223,0)","v":1583193.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1217,0)+IF(IncludeDeal2,Spreadsheet9.2!W2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2219,0)+IF(IncludeDeal4,Spreadsheet9.2!W3221,0)+IF(IncludeDeal5,Spreadsheet9.2!W4223,0)","v":563698.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1217,0)+IF(IncludeDeal2,Spreadsheet9.2!X2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2219,0)+IF(IncludeDeal4,Spreadsheet9.2!X3221,0)+IF(IncludeDeal5,Spreadsheet9.2!X4223,0)","v":504977.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1217,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2219,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3221,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4223,0)","v":436824.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1217,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2219,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3221,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4223,0)","v":535362.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4223,0)","v":358842.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4223,0)","v":-171184.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4223,0)","v":407795.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4223,0)","v":229103.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4223,0)","v":164931.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4223,0)","v":-346889.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4223,0)","v":-530319.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4223,0)","v":-434898.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4223,0)","v":-876657.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4223,0)","v":-771590.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4223,0)","v":-340838.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4223,0)","v":-486032.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4223,0)","v":-364267.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4223,0)","v":-445608.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4223,0)","v":-981554.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4223,0)","v":-1149171.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4223,0)","v":-973059.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4223,0)","v":-824948},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4223,0)","v":-593018.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4223,0)","v":-562918.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4223,0)","v":-415375.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4223,0)","v":-400171},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4223,0)","v":-314840.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4223,0)","v":-234152.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4223,0)","v":-212404.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3221,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4223,0)","v":-55845.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4223,0)","v":143048.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4223,0)","v":195455.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4223,0)","v":198601.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4223,0)","v":218786.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4223,0)","v":166898.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4223,0)","v":116576.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4223,0)","v":123405.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4223,0)","v":96758.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4223,0)","v":100824},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4223,0)","v":65546.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4223,0)","v":-15759.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4223,0)","v":-50549.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4223,0)","v":-50637.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4223,0)","v":-50702.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2219,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3221,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4223,0)","v":-50725.5}]
[null,"Simulation 182",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1218,0)+IF(IncludeDeal2,Spreadsheet9.2!C2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2220,0)+IF(IncludeDeal4,Spreadsheet9.2!C3222,0)+IF(IncludeDeal5,Spreadsheet9.2!C4224,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1218,0)+IF(IncludeDeal2,Spreadsheet9.2!D2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2220,0)+IF(IncludeDeal4,Spreadsheet9.2!D3222,0)+IF(IncludeDeal5,Spreadsheet9.2!D4224,0)","v":-160408.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1218,0)+IF(IncludeDeal2,Spreadsheet9.2!E2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2220,0)+IF(IncludeDeal4,Spreadsheet9.2!E3222,0)+IF(IncludeDeal5,Spreadsheet9.2!E4224,0)","v":-500815.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1218,0)+IF(IncludeDeal2,Spreadsheet9.2!F2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2220,0)+IF(IncludeDeal4,Spreadsheet9.2!F3222,0)+IF(IncludeDeal5,Spreadsheet9.2!F4224,0)","v":-170799.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1218,0)+IF(IncludeDeal2,Spreadsheet9.2!G2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2220,0)+IF(IncludeDeal4,Spreadsheet9.2!G3222,0)+IF(IncludeDeal5,Spreadsheet9.2!G4224,0)","v":55463.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1218,0)+IF(IncludeDeal2,Spreadsheet9.2!H2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2220,0)+IF(IncludeDeal4,Spreadsheet9.2!H3222,0)+IF(IncludeDeal5,Spreadsheet9.2!H4224,0)","v":1336526.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1218,0)+IF(IncludeDeal2,Spreadsheet9.2!I2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2220,0)+IF(IncludeDeal4,Spreadsheet9.2!I3222,0)+IF(IncludeDeal5,Spreadsheet9.2!I4224,0)","v":123609.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1218,0)+IF(IncludeDeal2,Spreadsheet9.2!J2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2220,0)+IF(IncludeDeal4,Spreadsheet9.2!J3222,0)+IF(IncludeDeal5,Spreadsheet9.2!J4224,0)","v":-729267.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1218,0)+IF(IncludeDeal2,Spreadsheet9.2!K2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2220,0)+IF(IncludeDeal4,Spreadsheet9.2!K3222,0)+IF(IncludeDeal5,Spreadsheet9.2!K4224,0)","v":-1626976.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1218,0)+IF(IncludeDeal2,Spreadsheet9.2!L2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2220,0)+IF(IncludeDeal4,Spreadsheet9.2!L3222,0)+IF(IncludeDeal5,Spreadsheet9.2!L4224,0)","v":-1733007.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1218,0)+IF(IncludeDeal2,Spreadsheet9.2!M2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2220,0)+IF(IncludeDeal4,Spreadsheet9.2!M3222,0)+IF(IncludeDeal5,Spreadsheet9.2!M4224,0)","v":-2409834.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1218,0)+IF(IncludeDeal2,Spreadsheet9.2!N2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2220,0)+IF(IncludeDeal4,Spreadsheet9.2!N3222,0)+IF(IncludeDeal5,Spreadsheet9.2!N4224,0)","v":-1816169.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1218,0)+IF(IncludeDeal2,Spreadsheet9.2!O2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2220,0)+IF(IncludeDeal4,Spreadsheet9.2!O3222,0)+IF(IncludeDeal5,Spreadsheet9.2!O4224,0)","v":-2078409.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1218,0)+IF(IncludeDeal2,Spreadsheet9.2!P2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2220,0)+IF(IncludeDeal4,Spreadsheet9.2!P3222,0)+IF(IncludeDeal5,Spreadsheet9.2!P4224,0)","v":-1549657.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1218,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2220,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3222,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4224,0)","v":-1021096.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1218,0)+IF(IncludeDeal2,Spreadsheet9.2!R2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2220,0)+IF(IncludeDeal4,Spreadsheet9.2!R3222,0)+IF(IncludeDeal5,Spreadsheet9.2!R4224,0)","v":-728029.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1218,0)+IF(IncludeDeal2,Spreadsheet9.2!S2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2220,0)+IF(IncludeDeal4,Spreadsheet9.2!S3222,0)+IF(IncludeDeal5,Spreadsheet9.2!S4224,0)","v":106249.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1218,0)+IF(IncludeDeal2,Spreadsheet9.2!T2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2220,0)+IF(IncludeDeal4,Spreadsheet9.2!T3222,0)+IF(IncludeDeal5,Spreadsheet9.2!T4224,0)","v":-526351.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1218,0)+IF(IncludeDeal2,Spreadsheet9.2!U2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2220,0)+IF(IncludeDeal4,Spreadsheet9.2!U3222,0)+IF(IncludeDeal5,Spreadsheet9.2!U4224,0)","v":-832540.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1218,0)+IF(IncludeDeal2,Spreadsheet9.2!V2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2220,0)+IF(IncludeDeal4,Spreadsheet9.2!V3222,0)+IF(IncludeDeal5,Spreadsheet9.2!V4224,0)","v":-1317956.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1218,0)+IF(IncludeDeal2,Spreadsheet9.2!W2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2220,0)+IF(IncludeDeal4,Spreadsheet9.2!W3222,0)+IF(IncludeDeal5,Spreadsheet9.2!W4224,0)","v":-801347.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1218,0)+IF(IncludeDeal2,Spreadsheet9.2!X2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2220,0)+IF(IncludeDeal4,Spreadsheet9.2!X3222,0)+IF(IncludeDeal5,Spreadsheet9.2!X4224,0)","v":-499481.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1218,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2220,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3222,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4224,0)","v":-311645.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1218,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2220,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3222,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4224,0)","v":-247963.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4224,0)","v":-839048.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4224,0)","v":-1379238},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4224,0)","v":-1553523.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4224,0)","v":-1632731.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4224,0)","v":-1798739.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4224,0)","v":-1946961.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4224,0)","v":-1656235.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4224,0)","v":-1663240.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4224,0)","v":-1946773.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4224,0)","v":-1807134.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4224,0)","v":-1790228.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4224,0)","v":-1850502.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4224,0)","v":-1842229.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4224,0)","v":-1587554.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4224,0)","v":-1392789.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4224,0)","v":-1653467.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4224,0)","v":-1505612.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4224,0)","v":-1468501.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4224,0)","v":-1423116.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4224,0)","v":-1223275.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4224,0)","v":-1116800.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4224,0)","v":-997957.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4224,0)","v":-728557},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4224,0)","v":-602609.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4224,0)","v":-475740.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3222,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4224,0)","v":-256707.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4224,0)","v":-97501.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4224,0)","v":-66451.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4224,0)","v":5286.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4224,0)","v":-133512.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4224,0)","v":-216056.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4224,0)","v":-162536.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4224,0)","v":-202460.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4224,0)","v":-255604.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4224,0)","v":-207250.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4224,0)","v":-188039.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4224,0)","v":-202001.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4224,0)","v":-99973.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4224,0)","v":-100133},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4224,0)","v":-100231.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2220,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3222,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4224,0)","v":-100285.8}]
[null,"Simulation 183",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1219,0)+IF(IncludeDeal2,Spreadsheet9.2!C2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2221,0)+IF(IncludeDeal4,Spreadsheet9.2!C3223,0)+IF(IncludeDeal5,Spreadsheet9.2!C4225,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1219,0)+IF(IncludeDeal2,Spreadsheet9.2!D2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2221,0)+IF(IncludeDeal4,Spreadsheet9.2!D3223,0)+IF(IncludeDeal5,Spreadsheet9.2!D4225,0)","v":77136.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1219,0)+IF(IncludeDeal2,Spreadsheet9.2!E2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2221,0)+IF(IncludeDeal4,Spreadsheet9.2!E3223,0)+IF(IncludeDeal5,Spreadsheet9.2!E4225,0)","v":36851.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1219,0)+IF(IncludeDeal2,Spreadsheet9.2!F2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2221,0)+IF(IncludeDeal4,Spreadsheet9.2!F3223,0)+IF(IncludeDeal5,Spreadsheet9.2!F4225,0)","v":-766118.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1219,0)+IF(IncludeDeal2,Spreadsheet9.2!G2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2221,0)+IF(IncludeDeal4,Spreadsheet9.2!G3223,0)+IF(IncludeDeal5,Spreadsheet9.2!G4225,0)","v":-1172648.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1219,0)+IF(IncludeDeal2,Spreadsheet9.2!H2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2221,0)+IF(IncludeDeal4,Spreadsheet9.2!H3223,0)+IF(IncludeDeal5,Spreadsheet9.2!H4225,0)","v":-1165967.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1219,0)+IF(IncludeDeal2,Spreadsheet9.2!I2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2221,0)+IF(IncludeDeal4,Spreadsheet9.2!I3223,0)+IF(IncludeDeal5,Spreadsheet9.2!I4225,0)","v":-860801},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1219,0)+IF(IncludeDeal2,Spreadsheet9.2!J2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2221,0)+IF(IncludeDeal4,Spreadsheet9.2!J3223,0)+IF(IncludeDeal5,Spreadsheet9.2!J4225,0)","v":-1114507},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1219,0)+IF(IncludeDeal2,Spreadsheet9.2!K2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2221,0)+IF(IncludeDeal4,Spreadsheet9.2!K3223,0)+IF(IncludeDeal5,Spreadsheet9.2!K4225,0)","v":-312547.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1219,0)+IF(IncludeDeal2,Spreadsheet9.2!L2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2221,0)+IF(IncludeDeal4,Spreadsheet9.2!L3223,0)+IF(IncludeDeal5,Spreadsheet9.2!L4225,0)","v":-697539.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1219,0)+IF(IncludeDeal2,Spreadsheet9.2!M2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2221,0)+IF(IncludeDeal4,Spreadsheet9.2!M3223,0)+IF(IncludeDeal5,Spreadsheet9.2!M4225,0)","v":349468.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1219,0)+IF(IncludeDeal2,Spreadsheet9.2!N2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2221,0)+IF(IncludeDeal4,Spreadsheet9.2!N3223,0)+IF(IncludeDeal5,Spreadsheet9.2!N4225,0)","v":68927.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1219,0)+IF(IncludeDeal2,Spreadsheet9.2!O2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2221,0)+IF(IncludeDeal4,Spreadsheet9.2!O3223,0)+IF(IncludeDeal5,Spreadsheet9.2!O4225,0)","v":412811.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1219,0)+IF(IncludeDeal2,Spreadsheet9.2!P2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2221,0)+IF(IncludeDeal4,Spreadsheet9.2!P3223,0)+IF(IncludeDeal5,Spreadsheet9.2!P4225,0)","v":-97912.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1219,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2221,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3223,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4225,0)","v":-32789.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1219,0)+IF(IncludeDeal2,Spreadsheet9.2!R2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2221,0)+IF(IncludeDeal4,Spreadsheet9.2!R3223,0)+IF(IncludeDeal5,Spreadsheet9.2!R4225,0)","v":1094725.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1219,0)+IF(IncludeDeal2,Spreadsheet9.2!S2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2221,0)+IF(IncludeDeal4,Spreadsheet9.2!S3223,0)+IF(IncludeDeal5,Spreadsheet9.2!S4225,0)","v":1214521.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1219,0)+IF(IncludeDeal2,Spreadsheet9.2!T2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2221,0)+IF(IncludeDeal4,Spreadsheet9.2!T3223,0)+IF(IncludeDeal5,Spreadsheet9.2!T4225,0)","v":-24852.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1219,0)+IF(IncludeDeal2,Spreadsheet9.2!U2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2221,0)+IF(IncludeDeal4,Spreadsheet9.2!U3223,0)+IF(IncludeDeal5,Spreadsheet9.2!U4225,0)","v":-643701.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1219,0)+IF(IncludeDeal2,Spreadsheet9.2!V2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2221,0)+IF(IncludeDeal4,Spreadsheet9.2!V3223,0)+IF(IncludeDeal5,Spreadsheet9.2!V4225,0)","v":-1059511.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1219,0)+IF(IncludeDeal2,Spreadsheet9.2!W2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2221,0)+IF(IncludeDeal4,Spreadsheet9.2!W3223,0)+IF(IncludeDeal5,Spreadsheet9.2!W4225,0)","v":-1438736},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1219,0)+IF(IncludeDeal2,Spreadsheet9.2!X2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2221,0)+IF(IncludeDeal4,Spreadsheet9.2!X3223,0)+IF(IncludeDeal5,Spreadsheet9.2!X4225,0)","v":-1337592.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1219,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2221,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3223,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4225,0)","v":-1426922.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1219,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2221,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3223,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4225,0)","v":-1970046.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4225,0)","v":-1939139.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4225,0)","v":-2482445},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4225,0)","v":-2552047.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4225,0)","v":-2637566.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4225,0)","v":-2571883.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4225,0)","v":-2617252},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4225,0)","v":-2418416.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4225,0)","v":-2059179.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4225,0)","v":-1984760.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4225,0)","v":-1972424.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4225,0)","v":-1560090.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4225,0)","v":-1821761.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4225,0)","v":-1806645.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4225,0)","v":-1368124.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4225,0)","v":-1333157.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4225,0)","v":-1281959.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4225,0)","v":-624641.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4225,0)","v":-39641.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4225,0)","v":-337061.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4225,0)","v":131957.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4225,0)","v":-120602.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4225,0)","v":149191.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4225,0)","v":172966.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4225,0)","v":59382},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4225,0)","v":-64239.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3223,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4225,0)","v":-71488.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4225,0)","v":-89394.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4225,0)","v":-92517.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4225,0)","v":-11398},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4225,0)","v":-92049.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4225,0)","v":-240904.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4225,0)","v":-171860.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4225,0)","v":-215007.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4225,0)","v":-319880.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4225,0)","v":-226812.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4225,0)","v":-255842.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4225,0)","v":-315068.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4225,0)","v":-184502.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4225,0)","v":-184731},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4225,0)","v":-184868},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2221,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3223,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4225,0)","v":-184926.3}]
[null,"Simulation 184",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1220,0)+IF(IncludeDeal2,Spreadsheet9.2!C2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2222,0)+IF(IncludeDeal4,Spreadsheet9.2!C3224,0)+IF(IncludeDeal5,Spreadsheet9.2!C4226,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1220,0)+IF(IncludeDeal2,Spreadsheet9.2!D2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2222,0)+IF(IncludeDeal4,Spreadsheet9.2!D3224,0)+IF(IncludeDeal5,Spreadsheet9.2!D4226,0)","v":-161834.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1220,0)+IF(IncludeDeal2,Spreadsheet9.2!E2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2222,0)+IF(IncludeDeal4,Spreadsheet9.2!E3224,0)+IF(IncludeDeal5,Spreadsheet9.2!E4226,0)","v":-134163.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1220,0)+IF(IncludeDeal2,Spreadsheet9.2!F2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2222,0)+IF(IncludeDeal4,Spreadsheet9.2!F3224,0)+IF(IncludeDeal5,Spreadsheet9.2!F4226,0)","v":-260022.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1220,0)+IF(IncludeDeal2,Spreadsheet9.2!G2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2222,0)+IF(IncludeDeal4,Spreadsheet9.2!G3224,0)+IF(IncludeDeal5,Spreadsheet9.2!G4226,0)","v":-58663.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1220,0)+IF(IncludeDeal2,Spreadsheet9.2!H2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2222,0)+IF(IncludeDeal4,Spreadsheet9.2!H3224,0)+IF(IncludeDeal5,Spreadsheet9.2!H4226,0)","v":-1201806.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1220,0)+IF(IncludeDeal2,Spreadsheet9.2!I2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2222,0)+IF(IncludeDeal4,Spreadsheet9.2!I3224,0)+IF(IncludeDeal5,Spreadsheet9.2!I4226,0)","v":-973331.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1220,0)+IF(IncludeDeal2,Spreadsheet9.2!J2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2222,0)+IF(IncludeDeal4,Spreadsheet9.2!J3224,0)+IF(IncludeDeal5,Spreadsheet9.2!J4226,0)","v":-304033},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1220,0)+IF(IncludeDeal2,Spreadsheet9.2!K2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2222,0)+IF(IncludeDeal4,Spreadsheet9.2!K3224,0)+IF(IncludeDeal5,Spreadsheet9.2!K4226,0)","v":-818470.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1220,0)+IF(IncludeDeal2,Spreadsheet9.2!L2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2222,0)+IF(IncludeDeal4,Spreadsheet9.2!L3224,0)+IF(IncludeDeal5,Spreadsheet9.2!L4226,0)","v":-638330.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1220,0)+IF(IncludeDeal2,Spreadsheet9.2!M2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2222,0)+IF(IncludeDeal4,Spreadsheet9.2!M3224,0)+IF(IncludeDeal5,Spreadsheet9.2!M4226,0)","v":-818131.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1220,0)+IF(IncludeDeal2,Spreadsheet9.2!N2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2222,0)+IF(IncludeDeal4,Spreadsheet9.2!N3224,0)+IF(IncludeDeal5,Spreadsheet9.2!N4226,0)","v":-1804391.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1220,0)+IF(IncludeDeal2,Spreadsheet9.2!O2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2222,0)+IF(IncludeDeal4,Spreadsheet9.2!O3224,0)+IF(IncludeDeal5,Spreadsheet9.2!O4226,0)","v":-1793904.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1220,0)+IF(IncludeDeal2,Spreadsheet9.2!P2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2222,0)+IF(IncludeDeal4,Spreadsheet9.2!P3224,0)+IF(IncludeDeal5,Spreadsheet9.2!P4226,0)","v":-1323375.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1220,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2222,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3224,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4226,0)","v":-1275747.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1220,0)+IF(IncludeDeal2,Spreadsheet9.2!R2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2222,0)+IF(IncludeDeal4,Spreadsheet9.2!R3224,0)+IF(IncludeDeal5,Spreadsheet9.2!R4226,0)","v":-1310415},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1220,0)+IF(IncludeDeal2,Spreadsheet9.2!S2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2222,0)+IF(IncludeDeal4,Spreadsheet9.2!S3224,0)+IF(IncludeDeal5,Spreadsheet9.2!S4226,0)","v":-982890.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1220,0)+IF(IncludeDeal2,Spreadsheet9.2!T2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2222,0)+IF(IncludeDeal4,Spreadsheet9.2!T3224,0)+IF(IncludeDeal5,Spreadsheet9.2!T4226,0)","v":-755244.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1220,0)+IF(IncludeDeal2,Spreadsheet9.2!U2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2222,0)+IF(IncludeDeal4,Spreadsheet9.2!U3224,0)+IF(IncludeDeal5,Spreadsheet9.2!U4226,0)","v":-359356.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1220,0)+IF(IncludeDeal2,Spreadsheet9.2!V2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2222,0)+IF(IncludeDeal4,Spreadsheet9.2!V3224,0)+IF(IncludeDeal5,Spreadsheet9.2!V4226,0)","v":218188},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1220,0)+IF(IncludeDeal2,Spreadsheet9.2!W2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2222,0)+IF(IncludeDeal4,Spreadsheet9.2!W3224,0)+IF(IncludeDeal5,Spreadsheet9.2!W4226,0)","v":1124281.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1220,0)+IF(IncludeDeal2,Spreadsheet9.2!X2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2222,0)+IF(IncludeDeal4,Spreadsheet9.2!X3224,0)+IF(IncludeDeal5,Spreadsheet9.2!X4226,0)","v":1037990.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1220,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2222,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3224,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4226,0)","v":1153141.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1220,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2222,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3224,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4226,0)","v":1266621},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4226,0)","v":1174121.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4226,0)","v":1370488.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4226,0)","v":994089},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4226,0)","v":-257337.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4226,0)","v":-450920.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4226,0)","v":-447185.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4226,0)","v":-198045.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4226,0)","v":-1020348.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4226,0)","v":-669240.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4226,0)","v":-590818.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4226,0)","v":-1079856.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4226,0)","v":-1024460.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4226,0)","v":-1049911.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4226,0)","v":-1207796.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4226,0)","v":-1212782.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4226,0)","v":-1412107.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4226,0)","v":-1199986.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4226,0)","v":-831946.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4226,0)","v":-495417.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4226,0)","v":-242175.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4226,0)","v":-53402.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4226,0)","v":-338483.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4226,0)","v":-277696.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4226,0)","v":-161839.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4226,0)","v":17060.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3224,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4226,0)","v":191999.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4226,0)","v":165057.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4226,0)","v":272222.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4226,0)","v":292501.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4226,0)","v":232927.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4226,0)","v":124073.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4226,0)","v":96832.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4226,0)","v":61667.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4226,0)","v":-18129.900000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4226,0)","v":-16745.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4226,0)","v":-14283.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4226,0)","v":-69148.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4226,0)","v":-24838.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4226,0)","v":-24878.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4226,0)","v":-24912.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2222,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3224,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4226,0)","v":-24930.1}]
[null,"Simulation 185",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1221,0)+IF(IncludeDeal2,Spreadsheet9.2!C2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2223,0)+IF(IncludeDeal4,Spreadsheet9.2!C3225,0)+IF(IncludeDeal5,Spreadsheet9.2!C4227,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1221,0)+IF(IncludeDeal2,Spreadsheet9.2!D2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2223,0)+IF(IncludeDeal4,Spreadsheet9.2!D3225,0)+IF(IncludeDeal5,Spreadsheet9.2!D4227,0)","v":190985.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1221,0)+IF(IncludeDeal2,Spreadsheet9.2!E2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2223,0)+IF(IncludeDeal4,Spreadsheet9.2!E3225,0)+IF(IncludeDeal5,Spreadsheet9.2!E4227,0)","v":417573.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1221,0)+IF(IncludeDeal2,Spreadsheet9.2!F2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2223,0)+IF(IncludeDeal4,Spreadsheet9.2!F3225,0)+IF(IncludeDeal5,Spreadsheet9.2!F4227,0)","v":689707.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1221,0)+IF(IncludeDeal2,Spreadsheet9.2!G2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2223,0)+IF(IncludeDeal4,Spreadsheet9.2!G3225,0)+IF(IncludeDeal5,Spreadsheet9.2!G4227,0)","v":702459.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1221,0)+IF(IncludeDeal2,Spreadsheet9.2!H2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2223,0)+IF(IncludeDeal4,Spreadsheet9.2!H3225,0)+IF(IncludeDeal5,Spreadsheet9.2!H4227,0)","v":-149695.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1221,0)+IF(IncludeDeal2,Spreadsheet9.2!I2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2223,0)+IF(IncludeDeal4,Spreadsheet9.2!I3225,0)+IF(IncludeDeal5,Spreadsheet9.2!I4227,0)","v":-186516.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1221,0)+IF(IncludeDeal2,Spreadsheet9.2!J2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2223,0)+IF(IncludeDeal4,Spreadsheet9.2!J3225,0)+IF(IncludeDeal5,Spreadsheet9.2!J4227,0)","v":-173212},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1221,0)+IF(IncludeDeal2,Spreadsheet9.2!K2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2223,0)+IF(IncludeDeal4,Spreadsheet9.2!K3225,0)+IF(IncludeDeal5,Spreadsheet9.2!K4227,0)","v":-407005.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1221,0)+IF(IncludeDeal2,Spreadsheet9.2!L2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2223,0)+IF(IncludeDeal4,Spreadsheet9.2!L3225,0)+IF(IncludeDeal5,Spreadsheet9.2!L4227,0)","v":109562.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1221,0)+IF(IncludeDeal2,Spreadsheet9.2!M2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2223,0)+IF(IncludeDeal4,Spreadsheet9.2!M3225,0)+IF(IncludeDeal5,Spreadsheet9.2!M4227,0)","v":236277.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1221,0)+IF(IncludeDeal2,Spreadsheet9.2!N2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2223,0)+IF(IncludeDeal4,Spreadsheet9.2!N3225,0)+IF(IncludeDeal5,Spreadsheet9.2!N4227,0)","v":473923.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1221,0)+IF(IncludeDeal2,Spreadsheet9.2!O2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2223,0)+IF(IncludeDeal4,Spreadsheet9.2!O3225,0)+IF(IncludeDeal5,Spreadsheet9.2!O4227,0)","v":-348532.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1221,0)+IF(IncludeDeal2,Spreadsheet9.2!P2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2223,0)+IF(IncludeDeal4,Spreadsheet9.2!P3225,0)+IF(IncludeDeal5,Spreadsheet9.2!P4227,0)","v":152715.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1221,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2223,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3225,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4227,0)","v":-841785.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1221,0)+IF(IncludeDeal2,Spreadsheet9.2!R2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2223,0)+IF(IncludeDeal4,Spreadsheet9.2!R3225,0)+IF(IncludeDeal5,Spreadsheet9.2!R4227,0)","v":-1106630.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1221,0)+IF(IncludeDeal2,Spreadsheet9.2!S2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2223,0)+IF(IncludeDeal4,Spreadsheet9.2!S3225,0)+IF(IncludeDeal5,Spreadsheet9.2!S4227,0)","v":-824177.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1221,0)+IF(IncludeDeal2,Spreadsheet9.2!T2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2223,0)+IF(IncludeDeal4,Spreadsheet9.2!T3225,0)+IF(IncludeDeal5,Spreadsheet9.2!T4227,0)","v":-1424991.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1221,0)+IF(IncludeDeal2,Spreadsheet9.2!U2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2223,0)+IF(IncludeDeal4,Spreadsheet9.2!U3225,0)+IF(IncludeDeal5,Spreadsheet9.2!U4227,0)","v":-1935601.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1221,0)+IF(IncludeDeal2,Spreadsheet9.2!V2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2223,0)+IF(IncludeDeal4,Spreadsheet9.2!V3225,0)+IF(IncludeDeal5,Spreadsheet9.2!V4227,0)","v":-1779851.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1221,0)+IF(IncludeDeal2,Spreadsheet9.2!W2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2223,0)+IF(IncludeDeal4,Spreadsheet9.2!W3225,0)+IF(IncludeDeal5,Spreadsheet9.2!W4227,0)","v":-1434597.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1221,0)+IF(IncludeDeal2,Spreadsheet9.2!X2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2223,0)+IF(IncludeDeal4,Spreadsheet9.2!X3225,0)+IF(IncludeDeal5,Spreadsheet9.2!X4227,0)","v":-1758877.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1221,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2223,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3225,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4227,0)","v":-1995407.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1221,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2223,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3225,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4227,0)","v":-2239581.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4227,0)","v":-2184651},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4227,0)","v":-2497939.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4227,0)","v":-1903863.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4227,0)","v":-2545166.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4227,0)","v":-2802748.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4227,0)","v":-2762700.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4227,0)","v":-2667149.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4227,0)","v":-2383047.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4227,0)","v":-2452246.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4227,0)","v":-2271000.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4227,0)","v":-1879116.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4227,0)","v":-1906871.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4227,0)","v":-1971471.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4227,0)","v":-1647290.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4227,0)","v":-1240518.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4227,0)","v":-706124.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4227,0)","v":-1075191.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4227,0)","v":-815041.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4227,0)","v":-18435},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4227,0)","v":286773.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4227,0)","v":-19589},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4227,0)","v":305148.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4227,0)","v":604734.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4227,0)","v":667462.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4227,0)","v":600511.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3225,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4227,0)","v":483974.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4227,0)","v":413341.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4227,0)","v":484725.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4227,0)","v":477533.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4227,0)","v":261578.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4227,0)","v":203375.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4227,0)","v":141709.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4227,0)","v":55113.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4227,0)","v":-40507.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4227,0)","v":-71013.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4227,0)","v":-129953.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4227,0)","v":-159494.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4227,0)","v":-97481.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4227,0)","v":-97607.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4227,0)","v":-97724.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2223,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3225,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4227,0)","v":-97788.4}]
[null,"Simulation 186",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1222,0)+IF(IncludeDeal2,Spreadsheet9.2!C2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2224,0)+IF(IncludeDeal4,Spreadsheet9.2!C3226,0)+IF(IncludeDeal5,Spreadsheet9.2!C4228,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1222,0)+IF(IncludeDeal2,Spreadsheet9.2!D2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2224,0)+IF(IncludeDeal4,Spreadsheet9.2!D3226,0)+IF(IncludeDeal5,Spreadsheet9.2!D4228,0)","v":39048.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1222,0)+IF(IncludeDeal2,Spreadsheet9.2!E2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2224,0)+IF(IncludeDeal4,Spreadsheet9.2!E3226,0)+IF(IncludeDeal5,Spreadsheet9.2!E4228,0)","v":66003.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1222,0)+IF(IncludeDeal2,Spreadsheet9.2!F2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2224,0)+IF(IncludeDeal4,Spreadsheet9.2!F3226,0)+IF(IncludeDeal5,Spreadsheet9.2!F4228,0)","v":150183.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1222,0)+IF(IncludeDeal2,Spreadsheet9.2!G2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2224,0)+IF(IncludeDeal4,Spreadsheet9.2!G3226,0)+IF(IncludeDeal5,Spreadsheet9.2!G4228,0)","v":635383.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1222,0)+IF(IncludeDeal2,Spreadsheet9.2!H2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2224,0)+IF(IncludeDeal4,Spreadsheet9.2!H3226,0)+IF(IncludeDeal5,Spreadsheet9.2!H4228,0)","v":1667618.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1222,0)+IF(IncludeDeal2,Spreadsheet9.2!I2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2224,0)+IF(IncludeDeal4,Spreadsheet9.2!I3226,0)+IF(IncludeDeal5,Spreadsheet9.2!I4228,0)","v":1257684.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1222,0)+IF(IncludeDeal2,Spreadsheet9.2!J2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2224,0)+IF(IncludeDeal4,Spreadsheet9.2!J3226,0)+IF(IncludeDeal5,Spreadsheet9.2!J4228,0)","v":1661653.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1222,0)+IF(IncludeDeal2,Spreadsheet9.2!K2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2224,0)+IF(IncludeDeal4,Spreadsheet9.2!K3226,0)+IF(IncludeDeal5,Spreadsheet9.2!K4228,0)","v":2842262.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1222,0)+IF(IncludeDeal2,Spreadsheet9.2!L2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2224,0)+IF(IncludeDeal4,Spreadsheet9.2!L3226,0)+IF(IncludeDeal5,Spreadsheet9.2!L4228,0)","v":1120182.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1222,0)+IF(IncludeDeal2,Spreadsheet9.2!M2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2224,0)+IF(IncludeDeal4,Spreadsheet9.2!M3226,0)+IF(IncludeDeal5,Spreadsheet9.2!M4228,0)","v":1324410},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1222,0)+IF(IncludeDeal2,Spreadsheet9.2!N2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2224,0)+IF(IncludeDeal4,Spreadsheet9.2!N3226,0)+IF(IncludeDeal5,Spreadsheet9.2!N4228,0)","v":2039892.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1222,0)+IF(IncludeDeal2,Spreadsheet9.2!O2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2224,0)+IF(IncludeDeal4,Spreadsheet9.2!O3226,0)+IF(IncludeDeal5,Spreadsheet9.2!O4228,0)","v":2935844.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1222,0)+IF(IncludeDeal2,Spreadsheet9.2!P2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2224,0)+IF(IncludeDeal4,Spreadsheet9.2!P3226,0)+IF(IncludeDeal5,Spreadsheet9.2!P4228,0)","v":2767548.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1222,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2224,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3226,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4228,0)","v":2796118.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1222,0)+IF(IncludeDeal2,Spreadsheet9.2!R2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2224,0)+IF(IncludeDeal4,Spreadsheet9.2!R3226,0)+IF(IncludeDeal5,Spreadsheet9.2!R4228,0)","v":2394275.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1222,0)+IF(IncludeDeal2,Spreadsheet9.2!S2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2224,0)+IF(IncludeDeal4,Spreadsheet9.2!S3226,0)+IF(IncludeDeal5,Spreadsheet9.2!S4228,0)","v":3571112.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1222,0)+IF(IncludeDeal2,Spreadsheet9.2!T2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2224,0)+IF(IncludeDeal4,Spreadsheet9.2!T3226,0)+IF(IncludeDeal5,Spreadsheet9.2!T4228,0)","v":2551665.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1222,0)+IF(IncludeDeal2,Spreadsheet9.2!U2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2224,0)+IF(IncludeDeal4,Spreadsheet9.2!U3226,0)+IF(IncludeDeal5,Spreadsheet9.2!U4228,0)","v":2888739.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1222,0)+IF(IncludeDeal2,Spreadsheet9.2!V2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2224,0)+IF(IncludeDeal4,Spreadsheet9.2!V3226,0)+IF(IncludeDeal5,Spreadsheet9.2!V4228,0)","v":2358777.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1222,0)+IF(IncludeDeal2,Spreadsheet9.2!W2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2224,0)+IF(IncludeDeal4,Spreadsheet9.2!W3226,0)+IF(IncludeDeal5,Spreadsheet9.2!W4228,0)","v":2133328.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1222,0)+IF(IncludeDeal2,Spreadsheet9.2!X2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2224,0)+IF(IncludeDeal4,Spreadsheet9.2!X3226,0)+IF(IncludeDeal5,Spreadsheet9.2!X4228,0)","v":2634334.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1222,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2224,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3226,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4228,0)","v":3329670.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1222,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2224,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3226,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4228,0)","v":4252896.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4228,0)","v":2573064.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4228,0)","v":1555376.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4228,0)","v":1175088.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4228,0)","v":694364.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4228,0)","v":436717.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4228,0)","v":-22239.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4228,0)","v":-708049.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4228,0)","v":-658334.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4228,0)","v":-1057429.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4228,0)","v":-1064998.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4228,0)","v":-830021.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4228,0)","v":-910880.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4228,0)","v":-441358.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4228,0)","v":-144445.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4228,0)","v":-782705.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4228,0)","v":-906841.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4228,0)","v":-1173166},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4228,0)","v":-1168158.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4228,0)","v":-996425.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4228,0)","v":-860685.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4228,0)","v":-527984.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4228,0)","v":-420382.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4228,0)","v":27362.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4228,0)","v":-46315.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4228,0)","v":98953.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3226,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4228,0)","v":212444.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4228,0)","v":301406.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4228,0)","v":278355.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4228,0)","v":299574.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4228,0)","v":136525.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4228,0)","v":61616.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4228,0)","v":20192.900000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4228,0)","v":-25130.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4228,0)","v":-96592.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4228,0)","v":-72320.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4228,0)","v":-116563},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4228,0)","v":-169035.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4228,0)","v":-96376.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4228,0)","v":-96528},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4228,0)","v":-96628.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2224,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3226,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4228,0)","v":-96674.2}]
[null,"Simulation 187",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1223,0)+IF(IncludeDeal2,Spreadsheet9.2!C2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2225,0)+IF(IncludeDeal4,Spreadsheet9.2!C3227,0)+IF(IncludeDeal5,Spreadsheet9.2!C4229,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1223,0)+IF(IncludeDeal2,Spreadsheet9.2!D2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2225,0)+IF(IncludeDeal4,Spreadsheet9.2!D3227,0)+IF(IncludeDeal5,Spreadsheet9.2!D4229,0)","v":-159608.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1223,0)+IF(IncludeDeal2,Spreadsheet9.2!E2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2225,0)+IF(IncludeDeal4,Spreadsheet9.2!E3227,0)+IF(IncludeDeal5,Spreadsheet9.2!E4229,0)","v":-204381.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1223,0)+IF(IncludeDeal2,Spreadsheet9.2!F2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2225,0)+IF(IncludeDeal4,Spreadsheet9.2!F3227,0)+IF(IncludeDeal5,Spreadsheet9.2!F4229,0)","v":-92961.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1223,0)+IF(IncludeDeal2,Spreadsheet9.2!G2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2225,0)+IF(IncludeDeal4,Spreadsheet9.2!G3227,0)+IF(IncludeDeal5,Spreadsheet9.2!G4229,0)","v":-412559.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1223,0)+IF(IncludeDeal2,Spreadsheet9.2!H2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2225,0)+IF(IncludeDeal4,Spreadsheet9.2!H3227,0)+IF(IncludeDeal5,Spreadsheet9.2!H4229,0)","v":-1438111.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1223,0)+IF(IncludeDeal2,Spreadsheet9.2!I2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2225,0)+IF(IncludeDeal4,Spreadsheet9.2!I3227,0)+IF(IncludeDeal5,Spreadsheet9.2!I4229,0)","v":-1544273},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1223,0)+IF(IncludeDeal2,Spreadsheet9.2!J2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2225,0)+IF(IncludeDeal4,Spreadsheet9.2!J3227,0)+IF(IncludeDeal5,Spreadsheet9.2!J4229,0)","v":-1897516.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1223,0)+IF(IncludeDeal2,Spreadsheet9.2!K2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2225,0)+IF(IncludeDeal4,Spreadsheet9.2!K3227,0)+IF(IncludeDeal5,Spreadsheet9.2!K4229,0)","v":-2428571.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1223,0)+IF(IncludeDeal2,Spreadsheet9.2!L2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2225,0)+IF(IncludeDeal4,Spreadsheet9.2!L3227,0)+IF(IncludeDeal5,Spreadsheet9.2!L4229,0)","v":-1893095.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1223,0)+IF(IncludeDeal2,Spreadsheet9.2!M2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2225,0)+IF(IncludeDeal4,Spreadsheet9.2!M3227,0)+IF(IncludeDeal5,Spreadsheet9.2!M4229,0)","v":-1600036.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1223,0)+IF(IncludeDeal2,Spreadsheet9.2!N2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2225,0)+IF(IncludeDeal4,Spreadsheet9.2!N3227,0)+IF(IncludeDeal5,Spreadsheet9.2!N4229,0)","v":-1378888.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1223,0)+IF(IncludeDeal2,Spreadsheet9.2!O2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2225,0)+IF(IncludeDeal4,Spreadsheet9.2!O3227,0)+IF(IncludeDeal5,Spreadsheet9.2!O4229,0)","v":-2159599.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1223,0)+IF(IncludeDeal2,Spreadsheet9.2!P2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2225,0)+IF(IncludeDeal4,Spreadsheet9.2!P3227,0)+IF(IncludeDeal5,Spreadsheet9.2!P4229,0)","v":-1769019.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1223,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2225,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3227,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4229,0)","v":-2633000.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1223,0)+IF(IncludeDeal2,Spreadsheet9.2!R2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2225,0)+IF(IncludeDeal4,Spreadsheet9.2!R3227,0)+IF(IncludeDeal5,Spreadsheet9.2!R4229,0)","v":-2759413.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1223,0)+IF(IncludeDeal2,Spreadsheet9.2!S2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2225,0)+IF(IncludeDeal4,Spreadsheet9.2!S3227,0)+IF(IncludeDeal5,Spreadsheet9.2!S4229,0)","v":-3104226.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1223,0)+IF(IncludeDeal2,Spreadsheet9.2!T2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2225,0)+IF(IncludeDeal4,Spreadsheet9.2!T3227,0)+IF(IncludeDeal5,Spreadsheet9.2!T4229,0)","v":-2625352.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1223,0)+IF(IncludeDeal2,Spreadsheet9.2!U2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2225,0)+IF(IncludeDeal4,Spreadsheet9.2!U3227,0)+IF(IncludeDeal5,Spreadsheet9.2!U4229,0)","v":-2576066.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1223,0)+IF(IncludeDeal2,Spreadsheet9.2!V2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2225,0)+IF(IncludeDeal4,Spreadsheet9.2!V3227,0)+IF(IncludeDeal5,Spreadsheet9.2!V4229,0)","v":-2627316.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1223,0)+IF(IncludeDeal2,Spreadsheet9.2!W2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2225,0)+IF(IncludeDeal4,Spreadsheet9.2!W3227,0)+IF(IncludeDeal5,Spreadsheet9.2!W4229,0)","v":-2858260.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1223,0)+IF(IncludeDeal2,Spreadsheet9.2!X2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2225,0)+IF(IncludeDeal4,Spreadsheet9.2!X3227,0)+IF(IncludeDeal5,Spreadsheet9.2!X4229,0)","v":-2839200.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1223,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2225,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3227,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4229,0)","v":-2952452.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1223,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2225,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3227,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4229,0)","v":-2874583.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4229,0)","v":-2731583},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4229,0)","v":-2653681.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4229,0)","v":-2624994.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4229,0)","v":-2458527.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4229,0)","v":-2401192},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4229,0)","v":-2461082.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4229,0)","v":-2550300.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4229,0)","v":-2417942.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4229,0)","v":-2378514.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4229,0)","v":-2322367.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4229,0)","v":-2351252.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4229,0)","v":-2131737.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4229,0)","v":-2042220.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4229,0)","v":-1934929.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4229,0)","v":-1782953.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4229,0)","v":-1656209.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4229,0)","v":-1472016.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4229,0)","v":-1320085},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4229,0)","v":-1210090.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4229,0)","v":-1026334.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4229,0)","v":-844539.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4229,0)","v":-724701.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4229,0)","v":-590053.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4229,0)","v":-436866.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4229,0)","v":-256909.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3227,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4229,0)","v":-110433.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4229,0)","v":107196.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4229,0)","v":262704.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4229,0)","v":336093.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4229,0)","v":215792.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4229,0)","v":86015.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4229,0)","v":41260.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4229,0)","v":11109.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4229,0)","v":-72391.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4229,0)","v":-59640.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4229,0)","v":-66785.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4229,0)","v":-136280.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4229,0)","v":-98851.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4229,0)","v":-99014.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4229,0)","v":-99111.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2225,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3227,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4229,0)","v":-99143.8}]
[null,"Simulation 188",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1224,0)+IF(IncludeDeal2,Spreadsheet9.2!C2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2226,0)+IF(IncludeDeal4,Spreadsheet9.2!C3228,0)+IF(IncludeDeal5,Spreadsheet9.2!C4230,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1224,0)+IF(IncludeDeal2,Spreadsheet9.2!D2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2226,0)+IF(IncludeDeal4,Spreadsheet9.2!D3228,0)+IF(IncludeDeal5,Spreadsheet9.2!D4230,0)","v":51683.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1224,0)+IF(IncludeDeal2,Spreadsheet9.2!E2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2226,0)+IF(IncludeDeal4,Spreadsheet9.2!E3228,0)+IF(IncludeDeal5,Spreadsheet9.2!E4230,0)","v":-246664.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1224,0)+IF(IncludeDeal2,Spreadsheet9.2!F2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2226,0)+IF(IncludeDeal4,Spreadsheet9.2!F3228,0)+IF(IncludeDeal5,Spreadsheet9.2!F4230,0)","v":-460719.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1224,0)+IF(IncludeDeal2,Spreadsheet9.2!G2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2226,0)+IF(IncludeDeal4,Spreadsheet9.2!G3228,0)+IF(IncludeDeal5,Spreadsheet9.2!G4230,0)","v":-400654.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1224,0)+IF(IncludeDeal2,Spreadsheet9.2!H2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2226,0)+IF(IncludeDeal4,Spreadsheet9.2!H3228,0)+IF(IncludeDeal5,Spreadsheet9.2!H4230,0)","v":-217403.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1224,0)+IF(IncludeDeal2,Spreadsheet9.2!I2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2226,0)+IF(IncludeDeal4,Spreadsheet9.2!I3228,0)+IF(IncludeDeal5,Spreadsheet9.2!I4230,0)","v":-1149246.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1224,0)+IF(IncludeDeal2,Spreadsheet9.2!J2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2226,0)+IF(IncludeDeal4,Spreadsheet9.2!J3228,0)+IF(IncludeDeal5,Spreadsheet9.2!J4230,0)","v":-1239246},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1224,0)+IF(IncludeDeal2,Spreadsheet9.2!K2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2226,0)+IF(IncludeDeal4,Spreadsheet9.2!K3228,0)+IF(IncludeDeal5,Spreadsheet9.2!K4230,0)","v":-1135956.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1224,0)+IF(IncludeDeal2,Spreadsheet9.2!L2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2226,0)+IF(IncludeDeal4,Spreadsheet9.2!L3228,0)+IF(IncludeDeal5,Spreadsheet9.2!L4230,0)","v":-2154658.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1224,0)+IF(IncludeDeal2,Spreadsheet9.2!M2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2226,0)+IF(IncludeDeal4,Spreadsheet9.2!M3228,0)+IF(IncludeDeal5,Spreadsheet9.2!M4230,0)","v":-2230494.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1224,0)+IF(IncludeDeal2,Spreadsheet9.2!N2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2226,0)+IF(IncludeDeal4,Spreadsheet9.2!N3228,0)+IF(IncludeDeal5,Spreadsheet9.2!N4230,0)","v":-1897784.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1224,0)+IF(IncludeDeal2,Spreadsheet9.2!O2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2226,0)+IF(IncludeDeal4,Spreadsheet9.2!O3228,0)+IF(IncludeDeal5,Spreadsheet9.2!O4230,0)","v":-2328097},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1224,0)+IF(IncludeDeal2,Spreadsheet9.2!P2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2226,0)+IF(IncludeDeal4,Spreadsheet9.2!P3228,0)+IF(IncludeDeal5,Spreadsheet9.2!P4230,0)","v":-2271614},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1224,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2226,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3228,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4230,0)","v":-2435425.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1224,0)+IF(IncludeDeal2,Spreadsheet9.2!R2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2226,0)+IF(IncludeDeal4,Spreadsheet9.2!R3228,0)+IF(IncludeDeal5,Spreadsheet9.2!R4230,0)","v":-2621857.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1224,0)+IF(IncludeDeal2,Spreadsheet9.2!S2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2226,0)+IF(IncludeDeal4,Spreadsheet9.2!S3228,0)+IF(IncludeDeal5,Spreadsheet9.2!S4230,0)","v":-2248244.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1224,0)+IF(IncludeDeal2,Spreadsheet9.2!T2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2226,0)+IF(IncludeDeal4,Spreadsheet9.2!T3228,0)+IF(IncludeDeal5,Spreadsheet9.2!T4230,0)","v":-2451367.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1224,0)+IF(IncludeDeal2,Spreadsheet9.2!U2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2226,0)+IF(IncludeDeal4,Spreadsheet9.2!U3228,0)+IF(IncludeDeal5,Spreadsheet9.2!U4230,0)","v":-2471611.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1224,0)+IF(IncludeDeal2,Spreadsheet9.2!V2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2226,0)+IF(IncludeDeal4,Spreadsheet9.2!V3228,0)+IF(IncludeDeal5,Spreadsheet9.2!V4230,0)","v":-2146513.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1224,0)+IF(IncludeDeal2,Spreadsheet9.2!W2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2226,0)+IF(IncludeDeal4,Spreadsheet9.2!W3228,0)+IF(IncludeDeal5,Spreadsheet9.2!W4230,0)","v":-2163773.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1224,0)+IF(IncludeDeal2,Spreadsheet9.2!X2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2226,0)+IF(IncludeDeal4,Spreadsheet9.2!X3228,0)+IF(IncludeDeal5,Spreadsheet9.2!X4230,0)","v":-2468216.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1224,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2226,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3228,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4230,0)","v":-2577547.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1224,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2226,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3228,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4230,0)","v":-1766797.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4230,0)","v":-1515899},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4230,0)","v":-1714779.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4230,0)","v":-1414659.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4230,0)","v":-914389.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4230,0)","v":-636578.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4230,0)","v":-890019.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4230,0)","v":-1202157.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4230,0)","v":-536830.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4230,0)","v":342108.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4230,0)","v":34300},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4230,0)","v":757720.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4230,0)","v":335971.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4230,0)","v":431188.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4230,0)","v":-92620.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4230,0)","v":121963.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4230,0)","v":-281326.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4230,0)","v":-183406.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4230,0)","v":-202635.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4230,0)","v":-206013.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4230,0)","v":-363096.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4230,0)","v":-101370.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4230,0)","v":7451.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4230,0)","v":-16478},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4230,0)","v":62410.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4230,0)","v":85117.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3228,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4230,0)","v":234362},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4230,0)","v":367486.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4230,0)","v":387394.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4230,0)","v":462518.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4230,0)","v":404446.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4230,0)","v":337590.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4230,0)","v":216118.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4230,0)","v":148253.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4230,0)","v":100621.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4230,0)","v":41278.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4230,0)","v":19124.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4230,0)","v":-16958.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4230,0)","v":-29365.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4230,0)","v":-29406.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4230,0)","v":-29449.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2226,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3228,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4230,0)","v":-29472.7}]
[null,"Simulation 189",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1225,0)+IF(IncludeDeal2,Spreadsheet9.2!C2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2227,0)+IF(IncludeDeal4,Spreadsheet9.2!C3229,0)+IF(IncludeDeal5,Spreadsheet9.2!C4231,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1225,0)+IF(IncludeDeal2,Spreadsheet9.2!D2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2227,0)+IF(IncludeDeal4,Spreadsheet9.2!D3229,0)+IF(IncludeDeal5,Spreadsheet9.2!D4231,0)","v":197703.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1225,0)+IF(IncludeDeal2,Spreadsheet9.2!E2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2227,0)+IF(IncludeDeal4,Spreadsheet9.2!E3229,0)+IF(IncludeDeal5,Spreadsheet9.2!E4231,0)","v":501483.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1225,0)+IF(IncludeDeal2,Spreadsheet9.2!F2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2227,0)+IF(IncludeDeal4,Spreadsheet9.2!F3229,0)+IF(IncludeDeal5,Spreadsheet9.2!F4231,0)","v":-303554.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1225,0)+IF(IncludeDeal2,Spreadsheet9.2!G2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2227,0)+IF(IncludeDeal4,Spreadsheet9.2!G3229,0)+IF(IncludeDeal5,Spreadsheet9.2!G4231,0)","v":-274875.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1225,0)+IF(IncludeDeal2,Spreadsheet9.2!H2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2227,0)+IF(IncludeDeal4,Spreadsheet9.2!H3229,0)+IF(IncludeDeal5,Spreadsheet9.2!H4231,0)","v":245515.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1225,0)+IF(IncludeDeal2,Spreadsheet9.2!I2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2227,0)+IF(IncludeDeal4,Spreadsheet9.2!I3229,0)+IF(IncludeDeal5,Spreadsheet9.2!I4231,0)","v":-1339536},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1225,0)+IF(IncludeDeal2,Spreadsheet9.2!J2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2227,0)+IF(IncludeDeal4,Spreadsheet9.2!J3229,0)+IF(IncludeDeal5,Spreadsheet9.2!J4231,0)","v":-1196435.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1225,0)+IF(IncludeDeal2,Spreadsheet9.2!K2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2227,0)+IF(IncludeDeal4,Spreadsheet9.2!K3229,0)+IF(IncludeDeal5,Spreadsheet9.2!K4231,0)","v":-1388085.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1225,0)+IF(IncludeDeal2,Spreadsheet9.2!L2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2227,0)+IF(IncludeDeal4,Spreadsheet9.2!L3229,0)+IF(IncludeDeal5,Spreadsheet9.2!L4231,0)","v":56879.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1225,0)+IF(IncludeDeal2,Spreadsheet9.2!M2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2227,0)+IF(IncludeDeal4,Spreadsheet9.2!M3229,0)+IF(IncludeDeal5,Spreadsheet9.2!M4231,0)","v":242129.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1225,0)+IF(IncludeDeal2,Spreadsheet9.2!N2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2227,0)+IF(IncludeDeal4,Spreadsheet9.2!N3229,0)+IF(IncludeDeal5,Spreadsheet9.2!N4231,0)","v":203583.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1225,0)+IF(IncludeDeal2,Spreadsheet9.2!O2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2227,0)+IF(IncludeDeal4,Spreadsheet9.2!O3229,0)+IF(IncludeDeal5,Spreadsheet9.2!O4231,0)","v":-689485.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1225,0)+IF(IncludeDeal2,Spreadsheet9.2!P2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2227,0)+IF(IncludeDeal4,Spreadsheet9.2!P3229,0)+IF(IncludeDeal5,Spreadsheet9.2!P4231,0)","v":-1745824},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1225,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2227,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3229,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4231,0)","v":-1979033.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1225,0)+IF(IncludeDeal2,Spreadsheet9.2!R2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2227,0)+IF(IncludeDeal4,Spreadsheet9.2!R3229,0)+IF(IncludeDeal5,Spreadsheet9.2!R4231,0)","v":-2468646.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1225,0)+IF(IncludeDeal2,Spreadsheet9.2!S2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2227,0)+IF(IncludeDeal4,Spreadsheet9.2!S3229,0)+IF(IncludeDeal5,Spreadsheet9.2!S4231,0)","v":-2139758.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1225,0)+IF(IncludeDeal2,Spreadsheet9.2!T2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2227,0)+IF(IncludeDeal4,Spreadsheet9.2!T3229,0)+IF(IncludeDeal5,Spreadsheet9.2!T4231,0)","v":-2044575.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1225,0)+IF(IncludeDeal2,Spreadsheet9.2!U2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2227,0)+IF(IncludeDeal4,Spreadsheet9.2!U3229,0)+IF(IncludeDeal5,Spreadsheet9.2!U4231,0)","v":-1998221.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1225,0)+IF(IncludeDeal2,Spreadsheet9.2!V2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2227,0)+IF(IncludeDeal4,Spreadsheet9.2!V3229,0)+IF(IncludeDeal5,Spreadsheet9.2!V4231,0)","v":-1958368.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1225,0)+IF(IncludeDeal2,Spreadsheet9.2!W2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2227,0)+IF(IncludeDeal4,Spreadsheet9.2!W3229,0)+IF(IncludeDeal5,Spreadsheet9.2!W4231,0)","v":-1819052.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1225,0)+IF(IncludeDeal2,Spreadsheet9.2!X2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2227,0)+IF(IncludeDeal4,Spreadsheet9.2!X3229,0)+IF(IncludeDeal5,Spreadsheet9.2!X4231,0)","v":-1639574.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1225,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2227,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3229,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4231,0)","v":-1656183.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1225,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2227,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3229,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4231,0)","v":-1450098.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4231,0)","v":-1119543.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4231,0)","v":-980030.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4231,0)","v":-792199},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4231,0)","v":-491792.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4231,0)","v":-398884.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4231,0)","v":-1100368.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4231,0)","v":-903952.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4231,0)","v":-1270730.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4231,0)","v":-1161817.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4231,0)","v":-920270},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4231,0)","v":-1140395.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4231,0)","v":-1342875.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4231,0)","v":-1125888.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4231,0)","v":-1277916.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4231,0)","v":-1466529.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4231,0)","v":-1230208.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4231,0)","v":-1221296.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4231,0)","v":-1077353.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4231,0)","v":-680142.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4231,0)","v":-717427.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4231,0)","v":-641215.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4231,0)","v":-171408.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4231,0)","v":-349909.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4231,0)","v":-228741.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4231,0)","v":210878},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3229,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4231,0)","v":86643.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4231,0)","v":165369.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4231,0)","v":559265.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4231,0)","v":430968},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4231,0)","v":363620.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4231,0)","v":437622},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4231,0)","v":261548.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4231,0)","v":212416.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4231,0)","v":309700.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4231,0)","v":173266},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4231,0)","v":144435.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4231,0)","v":246040},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4231,0)","v":146774.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4231,0)","v":146918.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4231,0)","v":147275.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2227,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3229,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4231,0)","v":147603.79999999999}]
[null,"Simulation 190",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1226,0)+IF(IncludeDeal2,Spreadsheet9.2!C2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2228,0)+IF(IncludeDeal4,Spreadsheet9.2!C3230,0)+IF(IncludeDeal5,Spreadsheet9.2!C4232,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1226,0)+IF(IncludeDeal2,Spreadsheet9.2!D2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2228,0)+IF(IncludeDeal4,Spreadsheet9.2!D3230,0)+IF(IncludeDeal5,Spreadsheet9.2!D4232,0)","v":59113.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1226,0)+IF(IncludeDeal2,Spreadsheet9.2!E2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2228,0)+IF(IncludeDeal4,Spreadsheet9.2!E3230,0)+IF(IncludeDeal5,Spreadsheet9.2!E4232,0)","v":823433.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1226,0)+IF(IncludeDeal2,Spreadsheet9.2!F2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2228,0)+IF(IncludeDeal4,Spreadsheet9.2!F3230,0)+IF(IncludeDeal5,Spreadsheet9.2!F4232,0)","v":396964.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1226,0)+IF(IncludeDeal2,Spreadsheet9.2!G2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2228,0)+IF(IncludeDeal4,Spreadsheet9.2!G3230,0)+IF(IncludeDeal5,Spreadsheet9.2!G4232,0)","v":-389758.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1226,0)+IF(IncludeDeal2,Spreadsheet9.2!H2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2228,0)+IF(IncludeDeal4,Spreadsheet9.2!H3230,0)+IF(IncludeDeal5,Spreadsheet9.2!H4232,0)","v":-25254.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1226,0)+IF(IncludeDeal2,Spreadsheet9.2!I2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2228,0)+IF(IncludeDeal4,Spreadsheet9.2!I3230,0)+IF(IncludeDeal5,Spreadsheet9.2!I4232,0)","v":1349426.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1226,0)+IF(IncludeDeal2,Spreadsheet9.2!J2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2228,0)+IF(IncludeDeal4,Spreadsheet9.2!J3230,0)+IF(IncludeDeal5,Spreadsheet9.2!J4232,0)","v":383344.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1226,0)+IF(IncludeDeal2,Spreadsheet9.2!K2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2228,0)+IF(IncludeDeal4,Spreadsheet9.2!K3230,0)+IF(IncludeDeal5,Spreadsheet9.2!K4232,0)","v":1196509.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1226,0)+IF(IncludeDeal2,Spreadsheet9.2!L2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2228,0)+IF(IncludeDeal4,Spreadsheet9.2!L3230,0)+IF(IncludeDeal5,Spreadsheet9.2!L4232,0)","v":2370982.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1226,0)+IF(IncludeDeal2,Spreadsheet9.2!M2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2228,0)+IF(IncludeDeal4,Spreadsheet9.2!M3230,0)+IF(IncludeDeal5,Spreadsheet9.2!M4232,0)","v":3476811},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1226,0)+IF(IncludeDeal2,Spreadsheet9.2!N2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2228,0)+IF(IncludeDeal4,Spreadsheet9.2!N3230,0)+IF(IncludeDeal5,Spreadsheet9.2!N4232,0)","v":2661686.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1226,0)+IF(IncludeDeal2,Spreadsheet9.2!O2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2228,0)+IF(IncludeDeal4,Spreadsheet9.2!O3230,0)+IF(IncludeDeal5,Spreadsheet9.2!O4232,0)","v":1574250.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1226,0)+IF(IncludeDeal2,Spreadsheet9.2!P2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2228,0)+IF(IncludeDeal4,Spreadsheet9.2!P3230,0)+IF(IncludeDeal5,Spreadsheet9.2!P4232,0)","v":2822554.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1226,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2228,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3230,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4232,0)","v":2122761.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1226,0)+IF(IncludeDeal2,Spreadsheet9.2!R2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2228,0)+IF(IncludeDeal4,Spreadsheet9.2!R3230,0)+IF(IncludeDeal5,Spreadsheet9.2!R4232,0)","v":1790623.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1226,0)+IF(IncludeDeal2,Spreadsheet9.2!S2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2228,0)+IF(IncludeDeal4,Spreadsheet9.2!S3230,0)+IF(IncludeDeal5,Spreadsheet9.2!S4232,0)","v":1541671.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1226,0)+IF(IncludeDeal2,Spreadsheet9.2!T2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2228,0)+IF(IncludeDeal4,Spreadsheet9.2!T3230,0)+IF(IncludeDeal5,Spreadsheet9.2!T4232,0)","v":2620936},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1226,0)+IF(IncludeDeal2,Spreadsheet9.2!U2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2228,0)+IF(IncludeDeal4,Spreadsheet9.2!U3230,0)+IF(IncludeDeal5,Spreadsheet9.2!U4232,0)","v":2647516.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1226,0)+IF(IncludeDeal2,Spreadsheet9.2!V2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2228,0)+IF(IncludeDeal4,Spreadsheet9.2!V3230,0)+IF(IncludeDeal5,Spreadsheet9.2!V4232,0)","v":3079115.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1226,0)+IF(IncludeDeal2,Spreadsheet9.2!W2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2228,0)+IF(IncludeDeal4,Spreadsheet9.2!W3230,0)+IF(IncludeDeal5,Spreadsheet9.2!W4232,0)","v":2454265},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1226,0)+IF(IncludeDeal2,Spreadsheet9.2!X2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2228,0)+IF(IncludeDeal4,Spreadsheet9.2!X3230,0)+IF(IncludeDeal5,Spreadsheet9.2!X4232,0)","v":2594230.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1226,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2228,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3230,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4232,0)","v":2027089.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1226,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2228,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3230,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4232,0)","v":878816.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4232,0)","v":1391100.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4232,0)","v":537581.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4232,0)","v":191259.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4232,0)","v":-53090.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4232,0)","v":-100146.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4232,0)","v":-914578.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4232,0)","v":-76652.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4232,0)","v":1828182.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4232,0)","v":2212021.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4232,0)","v":2214429.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4232,0)","v":2133993.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4232,0)","v":1161940.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4232,0)","v":1165513},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4232,0)","v":1231977.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4232,0)","v":2250471.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4232,0)","v":2080220.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4232,0)","v":3053097.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4232,0)","v":2272854.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4232,0)","v":1685402},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4232,0)","v":1470262.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4232,0)","v":1824934.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4232,0)","v":1371461.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4232,0)","v":1059989.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4232,0)","v":1167398},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4232,0)","v":1180535.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3230,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4232,0)","v":1022616.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4232,0)","v":831260.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4232,0)","v":612665.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4232,0)","v":511258.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4232,0)","v":435755.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4232,0)","v":281225.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4232,0)","v":198977.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4232,0)","v":144851.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4232,0)","v":56751.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4232,0)","v":40359},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4232,0)","v":38054},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4232,0)","v":-24247.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4232,0)","v":-40156.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4232,0)","v":-40233.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4232,0)","v":-40280.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2228,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3230,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4232,0)","v":-40297.1}]
[null,"Simulation 191",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1227,0)+IF(IncludeDeal2,Spreadsheet9.2!C2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2229,0)+IF(IncludeDeal4,Spreadsheet9.2!C3231,0)+IF(IncludeDeal5,Spreadsheet9.2!C4233,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1227,0)+IF(IncludeDeal2,Spreadsheet9.2!D2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2229,0)+IF(IncludeDeal4,Spreadsheet9.2!D3231,0)+IF(IncludeDeal5,Spreadsheet9.2!D4233,0)","v":35251.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1227,0)+IF(IncludeDeal2,Spreadsheet9.2!E2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2229,0)+IF(IncludeDeal4,Spreadsheet9.2!E3231,0)+IF(IncludeDeal5,Spreadsheet9.2!E4233,0)","v":-282208.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1227,0)+IF(IncludeDeal2,Spreadsheet9.2!F2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2229,0)+IF(IncludeDeal4,Spreadsheet9.2!F3231,0)+IF(IncludeDeal5,Spreadsheet9.2!F4233,0)","v":-395036.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1227,0)+IF(IncludeDeal2,Spreadsheet9.2!G2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2229,0)+IF(IncludeDeal4,Spreadsheet9.2!G3231,0)+IF(IncludeDeal5,Spreadsheet9.2!G4233,0)","v":-513540.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1227,0)+IF(IncludeDeal2,Spreadsheet9.2!H2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2229,0)+IF(IncludeDeal4,Spreadsheet9.2!H3231,0)+IF(IncludeDeal5,Spreadsheet9.2!H4233,0)","v":-747089.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1227,0)+IF(IncludeDeal2,Spreadsheet9.2!I2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2229,0)+IF(IncludeDeal4,Spreadsheet9.2!I3231,0)+IF(IncludeDeal5,Spreadsheet9.2!I4233,0)","v":-705016},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1227,0)+IF(IncludeDeal2,Spreadsheet9.2!J2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2229,0)+IF(IncludeDeal4,Spreadsheet9.2!J3231,0)+IF(IncludeDeal5,Spreadsheet9.2!J4233,0)","v":232367.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1227,0)+IF(IncludeDeal2,Spreadsheet9.2!K2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2229,0)+IF(IncludeDeal4,Spreadsheet9.2!K3231,0)+IF(IncludeDeal5,Spreadsheet9.2!K4233,0)","v":957769.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1227,0)+IF(IncludeDeal2,Spreadsheet9.2!L2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2229,0)+IF(IncludeDeal4,Spreadsheet9.2!L3231,0)+IF(IncludeDeal5,Spreadsheet9.2!L4233,0)","v":-381675.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1227,0)+IF(IncludeDeal2,Spreadsheet9.2!M2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2229,0)+IF(IncludeDeal4,Spreadsheet9.2!M3231,0)+IF(IncludeDeal5,Spreadsheet9.2!M4233,0)","v":-1026495},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1227,0)+IF(IncludeDeal2,Spreadsheet9.2!N2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2229,0)+IF(IncludeDeal4,Spreadsheet9.2!N3231,0)+IF(IncludeDeal5,Spreadsheet9.2!N4233,0)","v":-349588.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1227,0)+IF(IncludeDeal2,Spreadsheet9.2!O2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2229,0)+IF(IncludeDeal4,Spreadsheet9.2!O3231,0)+IF(IncludeDeal5,Spreadsheet9.2!O4233,0)","v":71291.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1227,0)+IF(IncludeDeal2,Spreadsheet9.2!P2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2229,0)+IF(IncludeDeal4,Spreadsheet9.2!P3231,0)+IF(IncludeDeal5,Spreadsheet9.2!P4233,0)","v":640122.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1227,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2229,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3231,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4233,0)","v":174426},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1227,0)+IF(IncludeDeal2,Spreadsheet9.2!R2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2229,0)+IF(IncludeDeal4,Spreadsheet9.2!R3231,0)+IF(IncludeDeal5,Spreadsheet9.2!R4233,0)","v":-241008.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1227,0)+IF(IncludeDeal2,Spreadsheet9.2!S2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2229,0)+IF(IncludeDeal4,Spreadsheet9.2!S3231,0)+IF(IncludeDeal5,Spreadsheet9.2!S4233,0)","v":389604.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1227,0)+IF(IncludeDeal2,Spreadsheet9.2!T2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2229,0)+IF(IncludeDeal4,Spreadsheet9.2!T3231,0)+IF(IncludeDeal5,Spreadsheet9.2!T4233,0)","v":-1327615.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1227,0)+IF(IncludeDeal2,Spreadsheet9.2!U2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2229,0)+IF(IncludeDeal4,Spreadsheet9.2!U3231,0)+IF(IncludeDeal5,Spreadsheet9.2!U4233,0)","v":-1576937.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1227,0)+IF(IncludeDeal2,Spreadsheet9.2!V2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2229,0)+IF(IncludeDeal4,Spreadsheet9.2!V3231,0)+IF(IncludeDeal5,Spreadsheet9.2!V4233,0)","v":-2022987.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1227,0)+IF(IncludeDeal2,Spreadsheet9.2!W2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2229,0)+IF(IncludeDeal4,Spreadsheet9.2!W3231,0)+IF(IncludeDeal5,Spreadsheet9.2!W4233,0)","v":-1927946.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1227,0)+IF(IncludeDeal2,Spreadsheet9.2!X2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2229,0)+IF(IncludeDeal4,Spreadsheet9.2!X3231,0)+IF(IncludeDeal5,Spreadsheet9.2!X4233,0)","v":-2136927.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1227,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2229,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3231,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4233,0)","v":-2345558.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1227,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2229,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3231,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4233,0)","v":-2355096.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4233,0)","v":-2336870.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4233,0)","v":-2350578.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4233,0)","v":-2633739},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4233,0)","v":-2402737.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4233,0)","v":-2378599.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4233,0)","v":-2354752.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4233,0)","v":-2150336.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4233,0)","v":-2038546.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4233,0)","v":-1950124.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4233,0)","v":-1877320.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4233,0)","v":-1964386},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4233,0)","v":-2043805.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4233,0)","v":-1858237},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4233,0)","v":-1826216.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4233,0)","v":-1873124},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4233,0)","v":-1764814.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4233,0)","v":-1590664.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4233,0)","v":-1482672.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4233,0)","v":-1448269},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4233,0)","v":-1187202},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4233,0)","v":-1085673.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4233,0)","v":-993049.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4233,0)","v":-744415.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4233,0)","v":-594553},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4233,0)","v":-509653.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3231,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4233,0)","v":-227409.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4233,0)","v":-54647.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4233,0)","v":37161.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4233,0)","v":125110.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4233,0)","v":-19179.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4233,0)","v":-100825.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4233,0)","v":-35694.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4233,0)","v":-130679.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4233,0)","v":-175063.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4233,0)","v":-116231.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4233,0)","v":-196239.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4233,0)","v":-245233.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4233,0)","v":-127796.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4233,0)","v":-127909.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4233,0)","v":-128056.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2229,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3231,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4233,0)","v":-128156.9}]
[null,"Simulation 192",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1228,0)+IF(IncludeDeal2,Spreadsheet9.2!C2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2230,0)+IF(IncludeDeal4,Spreadsheet9.2!C3232,0)+IF(IncludeDeal5,Spreadsheet9.2!C4234,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1228,0)+IF(IncludeDeal2,Spreadsheet9.2!D2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2230,0)+IF(IncludeDeal4,Spreadsheet9.2!D3232,0)+IF(IncludeDeal5,Spreadsheet9.2!D4234,0)","v":-136259.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1228,0)+IF(IncludeDeal2,Spreadsheet9.2!E2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2230,0)+IF(IncludeDeal4,Spreadsheet9.2!E3232,0)+IF(IncludeDeal5,Spreadsheet9.2!E4234,0)","v":-379753.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1228,0)+IF(IncludeDeal2,Spreadsheet9.2!F2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2230,0)+IF(IncludeDeal4,Spreadsheet9.2!F3232,0)+IF(IncludeDeal5,Spreadsheet9.2!F4234,0)","v":-512138.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1228,0)+IF(IncludeDeal2,Spreadsheet9.2!G2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2230,0)+IF(IncludeDeal4,Spreadsheet9.2!G3232,0)+IF(IncludeDeal5,Spreadsheet9.2!G4234,0)","v":-297129.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1228,0)+IF(IncludeDeal2,Spreadsheet9.2!H2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2230,0)+IF(IncludeDeal4,Spreadsheet9.2!H3232,0)+IF(IncludeDeal5,Spreadsheet9.2!H4234,0)","v":-387742.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1228,0)+IF(IncludeDeal2,Spreadsheet9.2!I2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2230,0)+IF(IncludeDeal4,Spreadsheet9.2!I3232,0)+IF(IncludeDeal5,Spreadsheet9.2!I4234,0)","v":-821535.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1228,0)+IF(IncludeDeal2,Spreadsheet9.2!J2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2230,0)+IF(IncludeDeal4,Spreadsheet9.2!J3232,0)+IF(IncludeDeal5,Spreadsheet9.2!J4234,0)","v":-729906.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1228,0)+IF(IncludeDeal2,Spreadsheet9.2!K2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2230,0)+IF(IncludeDeal4,Spreadsheet9.2!K3232,0)+IF(IncludeDeal5,Spreadsheet9.2!K4234,0)","v":-84770.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1228,0)+IF(IncludeDeal2,Spreadsheet9.2!L2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2230,0)+IF(IncludeDeal4,Spreadsheet9.2!L3232,0)+IF(IncludeDeal5,Spreadsheet9.2!L4234,0)","v":164687.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1228,0)+IF(IncludeDeal2,Spreadsheet9.2!M2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2230,0)+IF(IncludeDeal4,Spreadsheet9.2!M3232,0)+IF(IncludeDeal5,Spreadsheet9.2!M4234,0)","v":-359886.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1228,0)+IF(IncludeDeal2,Spreadsheet9.2!N2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2230,0)+IF(IncludeDeal4,Spreadsheet9.2!N3232,0)+IF(IncludeDeal5,Spreadsheet9.2!N4234,0)","v":-264985.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1228,0)+IF(IncludeDeal2,Spreadsheet9.2!O2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2230,0)+IF(IncludeDeal4,Spreadsheet9.2!O3232,0)+IF(IncludeDeal5,Spreadsheet9.2!O4234,0)","v":-224246},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1228,0)+IF(IncludeDeal2,Spreadsheet9.2!P2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2230,0)+IF(IncludeDeal4,Spreadsheet9.2!P3232,0)+IF(IncludeDeal5,Spreadsheet9.2!P4234,0)","v":-305515.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1228,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2230,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3232,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4234,0)","v":-295308.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1228,0)+IF(IncludeDeal2,Spreadsheet9.2!R2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2230,0)+IF(IncludeDeal4,Spreadsheet9.2!R3232,0)+IF(IncludeDeal5,Spreadsheet9.2!R4234,0)","v":1357173.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1228,0)+IF(IncludeDeal2,Spreadsheet9.2!S2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2230,0)+IF(IncludeDeal4,Spreadsheet9.2!S3232,0)+IF(IncludeDeal5,Spreadsheet9.2!S4234,0)","v":699645.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1228,0)+IF(IncludeDeal2,Spreadsheet9.2!T2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2230,0)+IF(IncludeDeal4,Spreadsheet9.2!T3232,0)+IF(IncludeDeal5,Spreadsheet9.2!T4234,0)","v":484852.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1228,0)+IF(IncludeDeal2,Spreadsheet9.2!U2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2230,0)+IF(IncludeDeal4,Spreadsheet9.2!U3232,0)+IF(IncludeDeal5,Spreadsheet9.2!U4234,0)","v":738970.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1228,0)+IF(IncludeDeal2,Spreadsheet9.2!V2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2230,0)+IF(IncludeDeal4,Spreadsheet9.2!V3232,0)+IF(IncludeDeal5,Spreadsheet9.2!V4234,0)","v":491432.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1228,0)+IF(IncludeDeal2,Spreadsheet9.2!W2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2230,0)+IF(IncludeDeal4,Spreadsheet9.2!W3232,0)+IF(IncludeDeal5,Spreadsheet9.2!W4234,0)","v":713368.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1228,0)+IF(IncludeDeal2,Spreadsheet9.2!X2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2230,0)+IF(IncludeDeal4,Spreadsheet9.2!X3232,0)+IF(IncludeDeal5,Spreadsheet9.2!X4234,0)","v":306323.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1228,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2230,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3232,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4234,0)","v":-484977.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1228,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2230,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3232,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4234,0)","v":395268.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4234,0)","v":-608703.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4234,0)","v":-901694.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4234,0)","v":-980548.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4234,0)","v":-1347507},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4234,0)","v":-1445226.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4234,0)","v":-1522376.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4234,0)","v":-1411991.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4234,0)","v":-473692.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4234,0)","v":-267229},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4234,0)","v":-287253.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4234,0)","v":318690.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4234,0)","v":-777008.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4234,0)","v":-1042748.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4234,0)","v":-1053319.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4234,0)","v":-783468.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4234,0)","v":-911191.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4234,0)","v":-236589.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4234,0)","v":468096.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4234,0)","v":651847.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4234,0)","v":618590.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4234,0)","v":692952.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4234,0)","v":535376.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4234,0)","v":452908.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4234,0)","v":366465.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4234,0)","v":233831.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3232,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4234,0)","v":255617.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4234,0)","v":248690.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4234,0)","v":275324.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4234,0)","v":283046.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4234,0)","v":187478.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4234,0)","v":111908.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4234,0)","v":90985.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4234,0)","v":94509.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4234,0)","v":62452.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4234,0)","v":66684},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4234,0)","v":58905.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4234,0)","v":16334.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4234,0)","v":901.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4234,0)","v":903.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4234,0)","v":904.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2230,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3232,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4234,0)","v":905.3}]
[null,"Simulation 193",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1229,0)+IF(IncludeDeal2,Spreadsheet9.2!C2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2231,0)+IF(IncludeDeal4,Spreadsheet9.2!C3233,0)+IF(IncludeDeal5,Spreadsheet9.2!C4235,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1229,0)+IF(IncludeDeal2,Spreadsheet9.2!D2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2231,0)+IF(IncludeDeal4,Spreadsheet9.2!D3233,0)+IF(IncludeDeal5,Spreadsheet9.2!D4235,0)","v":65259.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1229,0)+IF(IncludeDeal2,Spreadsheet9.2!E2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2231,0)+IF(IncludeDeal4,Spreadsheet9.2!E3233,0)+IF(IncludeDeal5,Spreadsheet9.2!E4235,0)","v":317681.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1229,0)+IF(IncludeDeal2,Spreadsheet9.2!F2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2231,0)+IF(IncludeDeal4,Spreadsheet9.2!F3233,0)+IF(IncludeDeal5,Spreadsheet9.2!F4235,0)","v":250996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1229,0)+IF(IncludeDeal2,Spreadsheet9.2!G2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2231,0)+IF(IncludeDeal4,Spreadsheet9.2!G3233,0)+IF(IncludeDeal5,Spreadsheet9.2!G4235,0)","v":516766.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1229,0)+IF(IncludeDeal2,Spreadsheet9.2!H2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2231,0)+IF(IncludeDeal4,Spreadsheet9.2!H3233,0)+IF(IncludeDeal5,Spreadsheet9.2!H4235,0)","v":618995.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1229,0)+IF(IncludeDeal2,Spreadsheet9.2!I2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2231,0)+IF(IncludeDeal4,Spreadsheet9.2!I3233,0)+IF(IncludeDeal5,Spreadsheet9.2!I4235,0)","v":537815.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1229,0)+IF(IncludeDeal2,Spreadsheet9.2!J2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2231,0)+IF(IncludeDeal4,Spreadsheet9.2!J3233,0)+IF(IncludeDeal5,Spreadsheet9.2!J4235,0)","v":1706207.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1229,0)+IF(IncludeDeal2,Spreadsheet9.2!K2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2231,0)+IF(IncludeDeal4,Spreadsheet9.2!K3233,0)+IF(IncludeDeal5,Spreadsheet9.2!K4235,0)","v":1559629.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1229,0)+IF(IncludeDeal2,Spreadsheet9.2!L2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2231,0)+IF(IncludeDeal4,Spreadsheet9.2!L3233,0)+IF(IncludeDeal5,Spreadsheet9.2!L4235,0)","v":1722830.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1229,0)+IF(IncludeDeal2,Spreadsheet9.2!M2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2231,0)+IF(IncludeDeal4,Spreadsheet9.2!M3233,0)+IF(IncludeDeal5,Spreadsheet9.2!M4235,0)","v":1516460},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1229,0)+IF(IncludeDeal2,Spreadsheet9.2!N2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2231,0)+IF(IncludeDeal4,Spreadsheet9.2!N3233,0)+IF(IncludeDeal5,Spreadsheet9.2!N4235,0)","v":607382.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1229,0)+IF(IncludeDeal2,Spreadsheet9.2!O2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2231,0)+IF(IncludeDeal4,Spreadsheet9.2!O3233,0)+IF(IncludeDeal5,Spreadsheet9.2!O4235,0)","v":437492.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1229,0)+IF(IncludeDeal2,Spreadsheet9.2!P2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2231,0)+IF(IncludeDeal4,Spreadsheet9.2!P3233,0)+IF(IncludeDeal5,Spreadsheet9.2!P4235,0)","v":-411595},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1229,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2231,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3233,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4235,0)","v":-658928.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1229,0)+IF(IncludeDeal2,Spreadsheet9.2!R2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2231,0)+IF(IncludeDeal4,Spreadsheet9.2!R3233,0)+IF(IncludeDeal5,Spreadsheet9.2!R4235,0)","v":-396184.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1229,0)+IF(IncludeDeal2,Spreadsheet9.2!S2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2231,0)+IF(IncludeDeal4,Spreadsheet9.2!S3233,0)+IF(IncludeDeal5,Spreadsheet9.2!S4235,0)","v":-1195948.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1229,0)+IF(IncludeDeal2,Spreadsheet9.2!T2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2231,0)+IF(IncludeDeal4,Spreadsheet9.2!T3233,0)+IF(IncludeDeal5,Spreadsheet9.2!T4235,0)","v":-1652904.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1229,0)+IF(IncludeDeal2,Spreadsheet9.2!U2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2231,0)+IF(IncludeDeal4,Spreadsheet9.2!U3233,0)+IF(IncludeDeal5,Spreadsheet9.2!U4235,0)","v":-1241343},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1229,0)+IF(IncludeDeal2,Spreadsheet9.2!V2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2231,0)+IF(IncludeDeal4,Spreadsheet9.2!V3233,0)+IF(IncludeDeal5,Spreadsheet9.2!V4235,0)","v":-1390962.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1229,0)+IF(IncludeDeal2,Spreadsheet9.2!W2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2231,0)+IF(IncludeDeal4,Spreadsheet9.2!W3233,0)+IF(IncludeDeal5,Spreadsheet9.2!W4235,0)","v":-1629536.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1229,0)+IF(IncludeDeal2,Spreadsheet9.2!X2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2231,0)+IF(IncludeDeal4,Spreadsheet9.2!X3233,0)+IF(IncludeDeal5,Spreadsheet9.2!X4235,0)","v":-1531876.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1229,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2231,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3233,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4235,0)","v":-887867},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1229,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2231,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3233,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4235,0)","v":-1316242.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4235,0)","v":-1087675.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4235,0)","v":-666210.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4235,0)","v":-678557.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4235,0)","v":-483848.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4235,0)","v":-472040.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4235,0)","v":-334615.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4235,0)","v":-586194.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4235,0)","v":-205536.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4235,0)","v":-429620.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4235,0)","v":-654770.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4235,0)","v":-39898.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4235,0)","v":888445.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4235,0)","v":-321160.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4235,0)","v":-114855.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4235,0)","v":-148320.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4235,0)","v":396061.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4235,0)","v":430030.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4235,0)","v":414817.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4235,0)","v":594754.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4235,0)","v":848081.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4235,0)","v":535142},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4235,0)","v":298268.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4235,0)","v":454931.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4235,0)","v":510134.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4235,0)","v":415528.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3233,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4235,0)","v":556839.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4235,0)","v":503726.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4235,0)","v":377578.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4235,0)","v":394832.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4235,0)","v":280455.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4235,0)","v":68459.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4235,0)","v":9205.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4235,0)","v":-64259.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4235,0)","v":-134682.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4235,0)","v":-89193.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4235,0)","v":-124069.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4235,0)","v":-180173},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4235,0)","v":-120964.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4235,0)","v":-121110.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4235,0)","v":-121230},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2231,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3233,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4235,0)","v":-121300.1}]
[null,"Simulation 194",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1230,0)+IF(IncludeDeal2,Spreadsheet9.2!C2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2232,0)+IF(IncludeDeal4,Spreadsheet9.2!C3234,0)+IF(IncludeDeal5,Spreadsheet9.2!C4236,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1230,0)+IF(IncludeDeal2,Spreadsheet9.2!D2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2232,0)+IF(IncludeDeal4,Spreadsheet9.2!D3234,0)+IF(IncludeDeal5,Spreadsheet9.2!D4236,0)","v":159112.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1230,0)+IF(IncludeDeal2,Spreadsheet9.2!E2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2232,0)+IF(IncludeDeal4,Spreadsheet9.2!E3234,0)+IF(IncludeDeal5,Spreadsheet9.2!E4236,0)","v":263500.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1230,0)+IF(IncludeDeal2,Spreadsheet9.2!F2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2232,0)+IF(IncludeDeal4,Spreadsheet9.2!F3234,0)+IF(IncludeDeal5,Spreadsheet9.2!F4236,0)","v":419843.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1230,0)+IF(IncludeDeal2,Spreadsheet9.2!G2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2232,0)+IF(IncludeDeal4,Spreadsheet9.2!G3234,0)+IF(IncludeDeal5,Spreadsheet9.2!G4236,0)","v":432093.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1230,0)+IF(IncludeDeal2,Spreadsheet9.2!H2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2232,0)+IF(IncludeDeal4,Spreadsheet9.2!H3234,0)+IF(IncludeDeal5,Spreadsheet9.2!H4236,0)","v":-29379.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1230,0)+IF(IncludeDeal2,Spreadsheet9.2!I2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2232,0)+IF(IncludeDeal4,Spreadsheet9.2!I3234,0)+IF(IncludeDeal5,Spreadsheet9.2!I4236,0)","v":-784602.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1230,0)+IF(IncludeDeal2,Spreadsheet9.2!J2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2232,0)+IF(IncludeDeal4,Spreadsheet9.2!J3234,0)+IF(IncludeDeal5,Spreadsheet9.2!J4236,0)","v":-1637749.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1230,0)+IF(IncludeDeal2,Spreadsheet9.2!K2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2232,0)+IF(IncludeDeal4,Spreadsheet9.2!K3234,0)+IF(IncludeDeal5,Spreadsheet9.2!K4236,0)","v":-1591502.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1230,0)+IF(IncludeDeal2,Spreadsheet9.2!L2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2232,0)+IF(IncludeDeal4,Spreadsheet9.2!L3234,0)+IF(IncludeDeal5,Spreadsheet9.2!L4236,0)","v":-1532744},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1230,0)+IF(IncludeDeal2,Spreadsheet9.2!M2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2232,0)+IF(IncludeDeal4,Spreadsheet9.2!M3234,0)+IF(IncludeDeal5,Spreadsheet9.2!M4236,0)","v":-1214752.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1230,0)+IF(IncludeDeal2,Spreadsheet9.2!N2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2232,0)+IF(IncludeDeal4,Spreadsheet9.2!N3234,0)+IF(IncludeDeal5,Spreadsheet9.2!N4236,0)","v":-1580077.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1230,0)+IF(IncludeDeal2,Spreadsheet9.2!O2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2232,0)+IF(IncludeDeal4,Spreadsheet9.2!O3234,0)+IF(IncludeDeal5,Spreadsheet9.2!O4236,0)","v":-1611911.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1230,0)+IF(IncludeDeal2,Spreadsheet9.2!P2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2232,0)+IF(IncludeDeal4,Spreadsheet9.2!P3234,0)+IF(IncludeDeal5,Spreadsheet9.2!P4236,0)","v":-1755887.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1230,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2232,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3234,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4236,0)","v":-1996430.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1230,0)+IF(IncludeDeal2,Spreadsheet9.2!R2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2232,0)+IF(IncludeDeal4,Spreadsheet9.2!R3234,0)+IF(IncludeDeal5,Spreadsheet9.2!R4236,0)","v":-2017436.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1230,0)+IF(IncludeDeal2,Spreadsheet9.2!S2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2232,0)+IF(IncludeDeal4,Spreadsheet9.2!S3234,0)+IF(IncludeDeal5,Spreadsheet9.2!S4236,0)","v":-1970420.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1230,0)+IF(IncludeDeal2,Spreadsheet9.2!T2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2232,0)+IF(IncludeDeal4,Spreadsheet9.2!T3234,0)+IF(IncludeDeal5,Spreadsheet9.2!T4236,0)","v":-2153971.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1230,0)+IF(IncludeDeal2,Spreadsheet9.2!U2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2232,0)+IF(IncludeDeal4,Spreadsheet9.2!U3234,0)+IF(IncludeDeal5,Spreadsheet9.2!U4236,0)","v":-2231801.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1230,0)+IF(IncludeDeal2,Spreadsheet9.2!V2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2232,0)+IF(IncludeDeal4,Spreadsheet9.2!V3234,0)+IF(IncludeDeal5,Spreadsheet9.2!V4236,0)","v":-2027488.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1230,0)+IF(IncludeDeal2,Spreadsheet9.2!W2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2232,0)+IF(IncludeDeal4,Spreadsheet9.2!W3234,0)+IF(IncludeDeal5,Spreadsheet9.2!W4236,0)","v":-1687321.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1230,0)+IF(IncludeDeal2,Spreadsheet9.2!X2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2232,0)+IF(IncludeDeal4,Spreadsheet9.2!X3234,0)+IF(IncludeDeal5,Spreadsheet9.2!X4236,0)","v":-2022705.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1230,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2232,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3234,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4236,0)","v":-1360679},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1230,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2232,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3234,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4236,0)","v":-2156824.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4236,0)","v":-2117578.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4236,0)","v":-2424309.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4236,0)","v":-2619399.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4236,0)","v":-2672004.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4236,0)","v":-2686678.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4236,0)","v":-2697080.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4236,0)","v":-2503535.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4236,0)","v":-2300053.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4236,0)","v":-2144042.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4236,0)","v":-1973578.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4236,0)","v":-1877699.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4236,0)","v":-2036410.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4236,0)","v":-1897156.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4236,0)","v":-1801173.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4236,0)","v":-1842435.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4236,0)","v":-1764121.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4236,0)","v":-1629667.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4236,0)","v":-1480285.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4236,0)","v":-1285654.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4236,0)","v":-1179976.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4236,0)","v":-1019856.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4236,0)","v":-913908.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4236,0)","v":-792234.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4236,0)","v":-682607.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4236,0)","v":-510116.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3234,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4236,0)","v":-350187.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4236,0)","v":-248786.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4236,0)","v":-97518.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4236,0)","v":73496.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4236,0)","v":-23860.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4236,0)","v":-130669},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4236,0)","v":-58289.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4236,0)","v":-145749},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4236,0)","v":-172350.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4236,0)","v":-85200.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4236,0)","v":-162589.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4236,0)","v":-201981.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4236,0)","v":-96113.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4236,0)","v":-96234.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4236,0)","v":-96341.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2232,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3234,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4236,0)","v":-96421.1}]
[null,"Simulation 195",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1231,0)+IF(IncludeDeal2,Spreadsheet9.2!C2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2233,0)+IF(IncludeDeal4,Spreadsheet9.2!C3235,0)+IF(IncludeDeal5,Spreadsheet9.2!C4237,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1231,0)+IF(IncludeDeal2,Spreadsheet9.2!D2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2233,0)+IF(IncludeDeal4,Spreadsheet9.2!D3235,0)+IF(IncludeDeal5,Spreadsheet9.2!D4237,0)","v":-31575.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1231,0)+IF(IncludeDeal2,Spreadsheet9.2!E2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2233,0)+IF(IncludeDeal4,Spreadsheet9.2!E3235,0)+IF(IncludeDeal5,Spreadsheet9.2!E4237,0)","v":-628191.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1231,0)+IF(IncludeDeal2,Spreadsheet9.2!F2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2233,0)+IF(IncludeDeal4,Spreadsheet9.2!F3235,0)+IF(IncludeDeal5,Spreadsheet9.2!F4237,0)","v":-660135.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1231,0)+IF(IncludeDeal2,Spreadsheet9.2!G2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2233,0)+IF(IncludeDeal4,Spreadsheet9.2!G3235,0)+IF(IncludeDeal5,Spreadsheet9.2!G4237,0)","v":-204576.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1231,0)+IF(IncludeDeal2,Spreadsheet9.2!H2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2233,0)+IF(IncludeDeal4,Spreadsheet9.2!H3235,0)+IF(IncludeDeal5,Spreadsheet9.2!H4237,0)","v":271000},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1231,0)+IF(IncludeDeal2,Spreadsheet9.2!I2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2233,0)+IF(IncludeDeal4,Spreadsheet9.2!I3235,0)+IF(IncludeDeal5,Spreadsheet9.2!I4237,0)","v":464762},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1231,0)+IF(IncludeDeal2,Spreadsheet9.2!J2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2233,0)+IF(IncludeDeal4,Spreadsheet9.2!J3235,0)+IF(IncludeDeal5,Spreadsheet9.2!J4237,0)","v":-104249.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1231,0)+IF(IncludeDeal2,Spreadsheet9.2!K2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2233,0)+IF(IncludeDeal4,Spreadsheet9.2!K3235,0)+IF(IncludeDeal5,Spreadsheet9.2!K4237,0)","v":649218},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1231,0)+IF(IncludeDeal2,Spreadsheet9.2!L2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2233,0)+IF(IncludeDeal4,Spreadsheet9.2!L3235,0)+IF(IncludeDeal5,Spreadsheet9.2!L4237,0)","v":1085287.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1231,0)+IF(IncludeDeal2,Spreadsheet9.2!M2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2233,0)+IF(IncludeDeal4,Spreadsheet9.2!M3235,0)+IF(IncludeDeal5,Spreadsheet9.2!M4237,0)","v":1196639.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1231,0)+IF(IncludeDeal2,Spreadsheet9.2!N2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2233,0)+IF(IncludeDeal4,Spreadsheet9.2!N3235,0)+IF(IncludeDeal5,Spreadsheet9.2!N4237,0)","v":307043.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1231,0)+IF(IncludeDeal2,Spreadsheet9.2!O2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2233,0)+IF(IncludeDeal4,Spreadsheet9.2!O3235,0)+IF(IncludeDeal5,Spreadsheet9.2!O4237,0)","v":913510.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1231,0)+IF(IncludeDeal2,Spreadsheet9.2!P2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2233,0)+IF(IncludeDeal4,Spreadsheet9.2!P3235,0)+IF(IncludeDeal5,Spreadsheet9.2!P4237,0)","v":633669.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1231,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2233,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3235,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4237,0)","v":740469.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1231,0)+IF(IncludeDeal2,Spreadsheet9.2!R2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2233,0)+IF(IncludeDeal4,Spreadsheet9.2!R3235,0)+IF(IncludeDeal5,Spreadsheet9.2!R4237,0)","v":-71191.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1231,0)+IF(IncludeDeal2,Spreadsheet9.2!S2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2233,0)+IF(IncludeDeal4,Spreadsheet9.2!S3235,0)+IF(IncludeDeal5,Spreadsheet9.2!S4237,0)","v":223604.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1231,0)+IF(IncludeDeal2,Spreadsheet9.2!T2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2233,0)+IF(IncludeDeal4,Spreadsheet9.2!T3235,0)+IF(IncludeDeal5,Spreadsheet9.2!T4237,0)","v":677622.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1231,0)+IF(IncludeDeal2,Spreadsheet9.2!U2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2233,0)+IF(IncludeDeal4,Spreadsheet9.2!U3235,0)+IF(IncludeDeal5,Spreadsheet9.2!U4237,0)","v":506317.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1231,0)+IF(IncludeDeal2,Spreadsheet9.2!V2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2233,0)+IF(IncludeDeal4,Spreadsheet9.2!V3235,0)+IF(IncludeDeal5,Spreadsheet9.2!V4237,0)","v":133619.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1231,0)+IF(IncludeDeal2,Spreadsheet9.2!W2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2233,0)+IF(IncludeDeal4,Spreadsheet9.2!W3235,0)+IF(IncludeDeal5,Spreadsheet9.2!W4237,0)","v":-583040},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1231,0)+IF(IncludeDeal2,Spreadsheet9.2!X2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2233,0)+IF(IncludeDeal4,Spreadsheet9.2!X3235,0)+IF(IncludeDeal5,Spreadsheet9.2!X4237,0)","v":216441},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1231,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2233,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3235,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4237,0)","v":363518.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1231,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2233,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3235,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4237,0)","v":1686574},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4237,0)","v":2950222.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4237,0)","v":2993972.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4237,0)","v":2774104.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4237,0)","v":3000973.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4237,0)","v":3407622.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4237,0)","v":2920060.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4237,0)","v":1700666.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4237,0)","v":1804173.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4237,0)","v":1722031.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4237,0)","v":2350870},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4237,0)","v":1839087.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4237,0)","v":1232807.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4237,0)","v":2133848.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4237,0)","v":2345909.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4237,0)","v":1604991.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4237,0)","v":989379.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4237,0)","v":510794},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4237,0)","v":736001.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4237,0)","v":275518.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4237,0)","v":961044.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4237,0)","v":1066192.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4237,0)","v":505507.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4237,0)","v":598558.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4237,0)","v":775964.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4237,0)","v":592886.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3235,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4237,0)","v":378423.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4237,0)","v":399158.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4237,0)","v":435180.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4237,0)","v":410448.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4237,0)","v":270410.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4237,0)","v":207994.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4237,0)","v":150398.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4237,0)","v":99546.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4237,0)","v":56179.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4237,0)","v":41563.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4237,0)","v":34317.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4237,0)","v":17741.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4237,0)","v":1321},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4237,0)","v":1323.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4237,0)","v":1325.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2233,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3235,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4237,0)","v":1326.3}]
[null,"Simulation 196",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1232,0)+IF(IncludeDeal2,Spreadsheet9.2!C2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2234,0)+IF(IncludeDeal4,Spreadsheet9.2!C3236,0)+IF(IncludeDeal5,Spreadsheet9.2!C4238,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1232,0)+IF(IncludeDeal2,Spreadsheet9.2!D2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2234,0)+IF(IncludeDeal4,Spreadsheet9.2!D3236,0)+IF(IncludeDeal5,Spreadsheet9.2!D4238,0)","v":-73643.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1232,0)+IF(IncludeDeal2,Spreadsheet9.2!E2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2234,0)+IF(IncludeDeal4,Spreadsheet9.2!E3236,0)+IF(IncludeDeal5,Spreadsheet9.2!E4238,0)","v":405459.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1232,0)+IF(IncludeDeal2,Spreadsheet9.2!F2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2234,0)+IF(IncludeDeal4,Spreadsheet9.2!F3236,0)+IF(IncludeDeal5,Spreadsheet9.2!F4238,0)","v":518924.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1232,0)+IF(IncludeDeal2,Spreadsheet9.2!G2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2234,0)+IF(IncludeDeal4,Spreadsheet9.2!G3236,0)+IF(IncludeDeal5,Spreadsheet9.2!G4238,0)","v":367763.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1232,0)+IF(IncludeDeal2,Spreadsheet9.2!H2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2234,0)+IF(IncludeDeal4,Spreadsheet9.2!H3236,0)+IF(IncludeDeal5,Spreadsheet9.2!H4238,0)","v":-954884.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1232,0)+IF(IncludeDeal2,Spreadsheet9.2!I2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2234,0)+IF(IncludeDeal4,Spreadsheet9.2!I3236,0)+IF(IncludeDeal5,Spreadsheet9.2!I4238,0)","v":-633114.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1232,0)+IF(IncludeDeal2,Spreadsheet9.2!J2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2234,0)+IF(IncludeDeal4,Spreadsheet9.2!J3236,0)+IF(IncludeDeal5,Spreadsheet9.2!J4238,0)","v":-137708.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1232,0)+IF(IncludeDeal2,Spreadsheet9.2!K2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2234,0)+IF(IncludeDeal4,Spreadsheet9.2!K3236,0)+IF(IncludeDeal5,Spreadsheet9.2!K4238,0)","v":-403607},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1232,0)+IF(IncludeDeal2,Spreadsheet9.2!L2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2234,0)+IF(IncludeDeal4,Spreadsheet9.2!L3236,0)+IF(IncludeDeal5,Spreadsheet9.2!L4238,0)","v":-1789276.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1232,0)+IF(IncludeDeal2,Spreadsheet9.2!M2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2234,0)+IF(IncludeDeal4,Spreadsheet9.2!M3236,0)+IF(IncludeDeal5,Spreadsheet9.2!M4238,0)","v":-1361652.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1232,0)+IF(IncludeDeal2,Spreadsheet9.2!N2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2234,0)+IF(IncludeDeal4,Spreadsheet9.2!N3236,0)+IF(IncludeDeal5,Spreadsheet9.2!N4238,0)","v":-1390008.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1232,0)+IF(IncludeDeal2,Spreadsheet9.2!O2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2234,0)+IF(IncludeDeal4,Spreadsheet9.2!O3236,0)+IF(IncludeDeal5,Spreadsheet9.2!O4238,0)","v":-1729148.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1232,0)+IF(IncludeDeal2,Spreadsheet9.2!P2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2234,0)+IF(IncludeDeal4,Spreadsheet9.2!P3236,0)+IF(IncludeDeal5,Spreadsheet9.2!P4238,0)","v":-1320482.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1232,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2234,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3236,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4238,0)","v":-2582256.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1232,0)+IF(IncludeDeal2,Spreadsheet9.2!R2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2234,0)+IF(IncludeDeal4,Spreadsheet9.2!R3236,0)+IF(IncludeDeal5,Spreadsheet9.2!R4238,0)","v":-2196793.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1232,0)+IF(IncludeDeal2,Spreadsheet9.2!S2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2234,0)+IF(IncludeDeal4,Spreadsheet9.2!S3236,0)+IF(IncludeDeal5,Spreadsheet9.2!S4238,0)","v":-900228.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1232,0)+IF(IncludeDeal2,Spreadsheet9.2!T2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2234,0)+IF(IncludeDeal4,Spreadsheet9.2!T3236,0)+IF(IncludeDeal5,Spreadsheet9.2!T4238,0)","v":-1076582.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1232,0)+IF(IncludeDeal2,Spreadsheet9.2!U2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2234,0)+IF(IncludeDeal4,Spreadsheet9.2!U3236,0)+IF(IncludeDeal5,Spreadsheet9.2!U4238,0)","v":-1069756.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1232,0)+IF(IncludeDeal2,Spreadsheet9.2!V2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2234,0)+IF(IncludeDeal4,Spreadsheet9.2!V3236,0)+IF(IncludeDeal5,Spreadsheet9.2!V4238,0)","v":-700136.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1232,0)+IF(IncludeDeal2,Spreadsheet9.2!W2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2234,0)+IF(IncludeDeal4,Spreadsheet9.2!W3236,0)+IF(IncludeDeal5,Spreadsheet9.2!W4238,0)","v":-760767.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1232,0)+IF(IncludeDeal2,Spreadsheet9.2!X2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2234,0)+IF(IncludeDeal4,Spreadsheet9.2!X3236,0)+IF(IncludeDeal5,Spreadsheet9.2!X4238,0)","v":-653338.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1232,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2234,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3236,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4238,0)","v":-1564326},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1232,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2234,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3236,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4238,0)","v":-1827954.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4238,0)","v":-1838819.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4238,0)","v":-1579279.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4238,0)","v":-1635671.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4238,0)","v":-2120065.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4238,0)","v":-2040445.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4238,0)","v":-2122839.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4238,0)","v":-2031258.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4238,0)","v":-2121856.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4238,0)","v":-1834920.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4238,0)","v":-2091899.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4238,0)","v":-1892123.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4238,0)","v":-1925346.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4238,0)","v":-1953344.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4238,0)","v":-1663905.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4238,0)","v":-1505408.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4238,0)","v":-1397754},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4238,0)","v":-969345.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4238,0)","v":-674342.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4238,0)","v":-456723.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4238,0)","v":-472227.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4238,0)","v":-563978.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4238,0)","v":-434240.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4238,0)","v":-337029.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4238,0)","v":-77894.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4238,0)","v":47762.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3236,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4238,0)","v":157718.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4238,0)","v":274571.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4238,0)","v":473503.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4238,0)","v":434307.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4238,0)","v":418369.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4238,0)","v":383859.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4238,0)","v":206641.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4238,0)","v":229667},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4238,0)","v":227090},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4238,0)","v":134003.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4238,0)","v":283445.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4238,0)","v":360344.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4238,0)","v":175048.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4238,0)","v":175499.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4238,0)","v":175816.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2234,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3236,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4238,0)","v":175976.6}]
[null,"Simulation 197",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1233,0)+IF(IncludeDeal2,Spreadsheet9.2!C2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2235,0)+IF(IncludeDeal4,Spreadsheet9.2!C3237,0)+IF(IncludeDeal5,Spreadsheet9.2!C4239,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1233,0)+IF(IncludeDeal2,Spreadsheet9.2!D2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2235,0)+IF(IncludeDeal4,Spreadsheet9.2!D3237,0)+IF(IncludeDeal5,Spreadsheet9.2!D4239,0)","v":156328.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1233,0)+IF(IncludeDeal2,Spreadsheet9.2!E2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2235,0)+IF(IncludeDeal4,Spreadsheet9.2!E3237,0)+IF(IncludeDeal5,Spreadsheet9.2!E4239,0)","v":-477818.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1233,0)+IF(IncludeDeal2,Spreadsheet9.2!F2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2235,0)+IF(IncludeDeal4,Spreadsheet9.2!F3237,0)+IF(IncludeDeal5,Spreadsheet9.2!F4239,0)","v":-195916},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1233,0)+IF(IncludeDeal2,Spreadsheet9.2!G2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2235,0)+IF(IncludeDeal4,Spreadsheet9.2!G3237,0)+IF(IncludeDeal5,Spreadsheet9.2!G4239,0)","v":288673.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1233,0)+IF(IncludeDeal2,Spreadsheet9.2!H2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2235,0)+IF(IncludeDeal4,Spreadsheet9.2!H3237,0)+IF(IncludeDeal5,Spreadsheet9.2!H4239,0)","v":1107756.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1233,0)+IF(IncludeDeal2,Spreadsheet9.2!I2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2235,0)+IF(IncludeDeal4,Spreadsheet9.2!I3237,0)+IF(IncludeDeal5,Spreadsheet9.2!I4239,0)","v":837645.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1233,0)+IF(IncludeDeal2,Spreadsheet9.2!J2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2235,0)+IF(IncludeDeal4,Spreadsheet9.2!J3237,0)+IF(IncludeDeal5,Spreadsheet9.2!J4239,0)","v":899829},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1233,0)+IF(IncludeDeal2,Spreadsheet9.2!K2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2235,0)+IF(IncludeDeal4,Spreadsheet9.2!K3237,0)+IF(IncludeDeal5,Spreadsheet9.2!K4239,0)","v":1190773.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1233,0)+IF(IncludeDeal2,Spreadsheet9.2!L2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2235,0)+IF(IncludeDeal4,Spreadsheet9.2!L3237,0)+IF(IncludeDeal5,Spreadsheet9.2!L4239,0)","v":803292},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1233,0)+IF(IncludeDeal2,Spreadsheet9.2!M2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2235,0)+IF(IncludeDeal4,Spreadsheet9.2!M3237,0)+IF(IncludeDeal5,Spreadsheet9.2!M4239,0)","v":1056571.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1233,0)+IF(IncludeDeal2,Spreadsheet9.2!N2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2235,0)+IF(IncludeDeal4,Spreadsheet9.2!N3237,0)+IF(IncludeDeal5,Spreadsheet9.2!N4239,0)","v":660271.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1233,0)+IF(IncludeDeal2,Spreadsheet9.2!O2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2235,0)+IF(IncludeDeal4,Spreadsheet9.2!O3237,0)+IF(IncludeDeal5,Spreadsheet9.2!O4239,0)","v":969296.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1233,0)+IF(IncludeDeal2,Spreadsheet9.2!P2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2235,0)+IF(IncludeDeal4,Spreadsheet9.2!P3237,0)+IF(IncludeDeal5,Spreadsheet9.2!P4239,0)","v":182954.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1233,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2235,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3237,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4239,0)","v":1807779.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1233,0)+IF(IncludeDeal2,Spreadsheet9.2!R2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2235,0)+IF(IncludeDeal4,Spreadsheet9.2!R3237,0)+IF(IncludeDeal5,Spreadsheet9.2!R4239,0)","v":964861},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1233,0)+IF(IncludeDeal2,Spreadsheet9.2!S2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2235,0)+IF(IncludeDeal4,Spreadsheet9.2!S3237,0)+IF(IncludeDeal5,Spreadsheet9.2!S4239,0)","v":1276621.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1233,0)+IF(IncludeDeal2,Spreadsheet9.2!T2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2235,0)+IF(IncludeDeal4,Spreadsheet9.2!T3237,0)+IF(IncludeDeal5,Spreadsheet9.2!T4239,0)","v":64452.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1233,0)+IF(IncludeDeal2,Spreadsheet9.2!U2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2235,0)+IF(IncludeDeal4,Spreadsheet9.2!U3237,0)+IF(IncludeDeal5,Spreadsheet9.2!U4239,0)","v":-949297.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1233,0)+IF(IncludeDeal2,Spreadsheet9.2!V2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2235,0)+IF(IncludeDeal4,Spreadsheet9.2!V3237,0)+IF(IncludeDeal5,Spreadsheet9.2!V4239,0)","v":508894.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1233,0)+IF(IncludeDeal2,Spreadsheet9.2!W2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2235,0)+IF(IncludeDeal4,Spreadsheet9.2!W3237,0)+IF(IncludeDeal5,Spreadsheet9.2!W4239,0)","v":894714.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1233,0)+IF(IncludeDeal2,Spreadsheet9.2!X2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2235,0)+IF(IncludeDeal4,Spreadsheet9.2!X3237,0)+IF(IncludeDeal5,Spreadsheet9.2!X4239,0)","v":1233737.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1233,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2235,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3237,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4239,0)","v":1143612},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1233,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2235,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3237,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4239,0)","v":1649112.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4239,0)","v":2262696.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4239,0)","v":1557103},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4239,0)","v":888940},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4239,0)","v":250235.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4239,0)","v":-270377.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4239,0)","v":31773.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4239,0)","v":-321320.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4239,0)","v":29484.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4239,0)","v":135971.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4239,0)","v":-723586.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4239,0)","v":-508281.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4239,0)","v":-659405.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4239,0)","v":-1276298.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4239,0)","v":-1131695.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4239,0)","v":-1317889},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4239,0)","v":-1527219.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4239,0)","v":-1685246.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4239,0)","v":-1616411.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4239,0)","v":-1454749.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4239,0)","v":-1242044.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4239,0)","v":-1048786.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4239,0)","v":-1043856.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4239,0)","v":-831654.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4239,0)","v":-728250.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4239,0)","v":-633439.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3237,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4239,0)","v":-456383.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4239,0)","v":-335740.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4239,0)","v":-282295.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4239,0)","v":-146505.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4239,0)","v":-198461.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4239,0)","v":-236444.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4239,0)","v":-189482},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4239,0)","v":-234762},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4239,0)","v":-256028},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4239,0)","v":-192956.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4239,0)","v":-190792.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4239,0)","v":-188766},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4239,0)","v":-80357.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4239,0)","v":-80474.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4239,0)","v":-80568.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2235,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3237,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4239,0)","v":-80626.600000000006}]
[null,"Simulation 198",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1234,0)+IF(IncludeDeal2,Spreadsheet9.2!C2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2236,0)+IF(IncludeDeal4,Spreadsheet9.2!C3238,0)+IF(IncludeDeal5,Spreadsheet9.2!C4240,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1234,0)+IF(IncludeDeal2,Spreadsheet9.2!D2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2236,0)+IF(IncludeDeal4,Spreadsheet9.2!D3238,0)+IF(IncludeDeal5,Spreadsheet9.2!D4240,0)","v":-172835.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1234,0)+IF(IncludeDeal2,Spreadsheet9.2!E2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2236,0)+IF(IncludeDeal4,Spreadsheet9.2!E3238,0)+IF(IncludeDeal5,Spreadsheet9.2!E4240,0)","v":271291.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1234,0)+IF(IncludeDeal2,Spreadsheet9.2!F2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2236,0)+IF(IncludeDeal4,Spreadsheet9.2!F3238,0)+IF(IncludeDeal5,Spreadsheet9.2!F4240,0)","v":-425934.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1234,0)+IF(IncludeDeal2,Spreadsheet9.2!G2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2236,0)+IF(IncludeDeal4,Spreadsheet9.2!G3238,0)+IF(IncludeDeal5,Spreadsheet9.2!G4240,0)","v":250617.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1234,0)+IF(IncludeDeal2,Spreadsheet9.2!H2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2236,0)+IF(IncludeDeal4,Spreadsheet9.2!H3238,0)+IF(IncludeDeal5,Spreadsheet9.2!H4240,0)","v":488739.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1234,0)+IF(IncludeDeal2,Spreadsheet9.2!I2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2236,0)+IF(IncludeDeal4,Spreadsheet9.2!I3238,0)+IF(IncludeDeal5,Spreadsheet9.2!I4240,0)","v":-919062.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1234,0)+IF(IncludeDeal2,Spreadsheet9.2!J2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2236,0)+IF(IncludeDeal4,Spreadsheet9.2!J3238,0)+IF(IncludeDeal5,Spreadsheet9.2!J4240,0)","v":-965544},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1234,0)+IF(IncludeDeal2,Spreadsheet9.2!K2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2236,0)+IF(IncludeDeal4,Spreadsheet9.2!K3238,0)+IF(IncludeDeal5,Spreadsheet9.2!K4240,0)","v":-13553.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1234,0)+IF(IncludeDeal2,Spreadsheet9.2!L2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2236,0)+IF(IncludeDeal4,Spreadsheet9.2!L3238,0)+IF(IncludeDeal5,Spreadsheet9.2!L4240,0)","v":-419545.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1234,0)+IF(IncludeDeal2,Spreadsheet9.2!M2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2236,0)+IF(IncludeDeal4,Spreadsheet9.2!M3238,0)+IF(IncludeDeal5,Spreadsheet9.2!M4240,0)","v":-321837},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1234,0)+IF(IncludeDeal2,Spreadsheet9.2!N2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2236,0)+IF(IncludeDeal4,Spreadsheet9.2!N3238,0)+IF(IncludeDeal5,Spreadsheet9.2!N4240,0)","v":-730063.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1234,0)+IF(IncludeDeal2,Spreadsheet9.2!O2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2236,0)+IF(IncludeDeal4,Spreadsheet9.2!O3238,0)+IF(IncludeDeal5,Spreadsheet9.2!O4240,0)","v":-962526.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1234,0)+IF(IncludeDeal2,Spreadsheet9.2!P2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2236,0)+IF(IncludeDeal4,Spreadsheet9.2!P3238,0)+IF(IncludeDeal5,Spreadsheet9.2!P4240,0)","v":347430.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1234,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2236,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3238,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4240,0)","v":-332144.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1234,0)+IF(IncludeDeal2,Spreadsheet9.2!R2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2236,0)+IF(IncludeDeal4,Spreadsheet9.2!R3238,0)+IF(IncludeDeal5,Spreadsheet9.2!R4240,0)","v":-24391.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1234,0)+IF(IncludeDeal2,Spreadsheet9.2!S2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2236,0)+IF(IncludeDeal4,Spreadsheet9.2!S3238,0)+IF(IncludeDeal5,Spreadsheet9.2!S4240,0)","v":-1365390.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1234,0)+IF(IncludeDeal2,Spreadsheet9.2!T2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2236,0)+IF(IncludeDeal4,Spreadsheet9.2!T3238,0)+IF(IncludeDeal5,Spreadsheet9.2!T4240,0)","v":-1317776.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1234,0)+IF(IncludeDeal2,Spreadsheet9.2!U2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2236,0)+IF(IncludeDeal4,Spreadsheet9.2!U3238,0)+IF(IncludeDeal5,Spreadsheet9.2!U4240,0)","v":-1781529.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1234,0)+IF(IncludeDeal2,Spreadsheet9.2!V2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2236,0)+IF(IncludeDeal4,Spreadsheet9.2!V3238,0)+IF(IncludeDeal5,Spreadsheet9.2!V4240,0)","v":-1969561.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1234,0)+IF(IncludeDeal2,Spreadsheet9.2!W2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2236,0)+IF(IncludeDeal4,Spreadsheet9.2!W3238,0)+IF(IncludeDeal5,Spreadsheet9.2!W4240,0)","v":-1898026.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1234,0)+IF(IncludeDeal2,Spreadsheet9.2!X2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2236,0)+IF(IncludeDeal4,Spreadsheet9.2!X3238,0)+IF(IncludeDeal5,Spreadsheet9.2!X4240,0)","v":-1540885.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1234,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2236,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3238,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4240,0)","v":-1421864.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1234,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2236,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3238,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4240,0)","v":-2291209.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4240,0)","v":-2598622.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4240,0)","v":-2480978.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4240,0)","v":-2596733.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4240,0)","v":-2839892.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4240,0)","v":-2809359.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4240,0)","v":-2557861.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4240,0)","v":-2272210.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4240,0)","v":-1728711.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4240,0)","v":-1762410.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4240,0)","v":-1936366.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4240,0)","v":-1186018.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4240,0)","v":-1033761.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4240,0)","v":-698631},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4240,0)","v":-605808.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4240,0)","v":-1019413.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4240,0)","v":-936275.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4240,0)","v":-898522.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4240,0)","v":-641577.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4240,0)","v":-640057.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4240,0)","v":-387220.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4240,0)","v":-155883.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4240,0)","v":-358689.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4240,0)","v":-230515.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4240,0)","v":76799},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4240,0)","v":289377},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3238,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4240,0)","v":283099},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4240,0)","v":360370.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4240,0)","v":498287},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4240,0)","v":538527.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4240,0)","v":473267.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4240,0)","v":343740.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4240,0)","v":274581},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4240,0)","v":261908.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4240,0)","v":211424},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4240,0)","v":150792},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4240,0)","v":102315.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4240,0)","v":44200.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4240,0)","v":-8560.7000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4240,0)","v":-8576.7000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4240,0)","v":-8588.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2236,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3238,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4240,0)","v":-8592.9}]
[null,"Simulation 199",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1235,0)+IF(IncludeDeal2,Spreadsheet9.2!C2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2237,0)+IF(IncludeDeal4,Spreadsheet9.2!C3239,0)+IF(IncludeDeal5,Spreadsheet9.2!C4241,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1235,0)+IF(IncludeDeal2,Spreadsheet9.2!D2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2237,0)+IF(IncludeDeal4,Spreadsheet9.2!D3239,0)+IF(IncludeDeal5,Spreadsheet9.2!D4241,0)","v":-17945.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1235,0)+IF(IncludeDeal2,Spreadsheet9.2!E2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2237,0)+IF(IncludeDeal4,Spreadsheet9.2!E3239,0)+IF(IncludeDeal5,Spreadsheet9.2!E4241,0)","v":-863431.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1235,0)+IF(IncludeDeal2,Spreadsheet9.2!F2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2237,0)+IF(IncludeDeal4,Spreadsheet9.2!F3239,0)+IF(IncludeDeal5,Spreadsheet9.2!F4241,0)","v":-1414115.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1235,0)+IF(IncludeDeal2,Spreadsheet9.2!G2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2237,0)+IF(IncludeDeal4,Spreadsheet9.2!G3239,0)+IF(IncludeDeal5,Spreadsheet9.2!G4241,0)","v":-1701607.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1235,0)+IF(IncludeDeal2,Spreadsheet9.2!H2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2237,0)+IF(IncludeDeal4,Spreadsheet9.2!H3239,0)+IF(IncludeDeal5,Spreadsheet9.2!H4241,0)","v":-2837145.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1235,0)+IF(IncludeDeal2,Spreadsheet9.2!I2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2237,0)+IF(IncludeDeal4,Spreadsheet9.2!I3239,0)+IF(IncludeDeal5,Spreadsheet9.2!I4241,0)","v":-3059893.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1235,0)+IF(IncludeDeal2,Spreadsheet9.2!J2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2237,0)+IF(IncludeDeal4,Spreadsheet9.2!J3239,0)+IF(IncludeDeal5,Spreadsheet9.2!J4241,0)","v":-3124129.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1235,0)+IF(IncludeDeal2,Spreadsheet9.2!K2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2237,0)+IF(IncludeDeal4,Spreadsheet9.2!K3239,0)+IF(IncludeDeal5,Spreadsheet9.2!K4241,0)","v":-3218015},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1235,0)+IF(IncludeDeal2,Spreadsheet9.2!L2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2237,0)+IF(IncludeDeal4,Spreadsheet9.2!L3239,0)+IF(IncludeDeal5,Spreadsheet9.2!L4241,0)","v":-3001519.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1235,0)+IF(IncludeDeal2,Spreadsheet9.2!M2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2237,0)+IF(IncludeDeal4,Spreadsheet9.2!M3239,0)+IF(IncludeDeal5,Spreadsheet9.2!M4241,0)","v":-3419073.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1235,0)+IF(IncludeDeal2,Spreadsheet9.2!N2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2237,0)+IF(IncludeDeal4,Spreadsheet9.2!N3239,0)+IF(IncludeDeal5,Spreadsheet9.2!N4241,0)","v":-3425307.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1235,0)+IF(IncludeDeal2,Spreadsheet9.2!O2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2237,0)+IF(IncludeDeal4,Spreadsheet9.2!O3239,0)+IF(IncludeDeal5,Spreadsheet9.2!O4241,0)","v":-3183945.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1235,0)+IF(IncludeDeal2,Spreadsheet9.2!P2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2237,0)+IF(IncludeDeal4,Spreadsheet9.2!P3239,0)+IF(IncludeDeal5,Spreadsheet9.2!P4241,0)","v":-3339854.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1235,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2237,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3239,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4241,0)","v":-3493805.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1235,0)+IF(IncludeDeal2,Spreadsheet9.2!R2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2237,0)+IF(IncludeDeal4,Spreadsheet9.2!R3239,0)+IF(IncludeDeal5,Spreadsheet9.2!R4241,0)","v":-2698873.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1235,0)+IF(IncludeDeal2,Spreadsheet9.2!S2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2237,0)+IF(IncludeDeal4,Spreadsheet9.2!S3239,0)+IF(IncludeDeal5,Spreadsheet9.2!S4241,0)","v":-2223666.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1235,0)+IF(IncludeDeal2,Spreadsheet9.2!T2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2237,0)+IF(IncludeDeal4,Spreadsheet9.2!T3239,0)+IF(IncludeDeal5,Spreadsheet9.2!T4241,0)","v":-2570811.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1235,0)+IF(IncludeDeal2,Spreadsheet9.2!U2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2237,0)+IF(IncludeDeal4,Spreadsheet9.2!U3239,0)+IF(IncludeDeal5,Spreadsheet9.2!U4241,0)","v":-2315694.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1235,0)+IF(IncludeDeal2,Spreadsheet9.2!V2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2237,0)+IF(IncludeDeal4,Spreadsheet9.2!V3239,0)+IF(IncludeDeal5,Spreadsheet9.2!V4241,0)","v":-2426002.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1235,0)+IF(IncludeDeal2,Spreadsheet9.2!W2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2237,0)+IF(IncludeDeal4,Spreadsheet9.2!W3239,0)+IF(IncludeDeal5,Spreadsheet9.2!W4241,0)","v":-2240057.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1235,0)+IF(IncludeDeal2,Spreadsheet9.2!X2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2237,0)+IF(IncludeDeal4,Spreadsheet9.2!X3239,0)+IF(IncludeDeal5,Spreadsheet9.2!X4241,0)","v":-2465163.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1235,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2237,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3239,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4241,0)","v":-2684680.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1235,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2237,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3239,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4241,0)","v":-2477981.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4241,0)","v":-2277975.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4241,0)","v":-2210620},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4241,0)","v":-2278873.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4241,0)","v":-2257161.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4241,0)","v":-1716184.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4241,0)","v":-1733440.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4241,0)","v":-1874581.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4241,0)","v":-1825531.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4241,0)","v":-1747312.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4241,0)","v":-1480358.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4241,0)","v":-1299075.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4241,0)","v":-1147164.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4241,0)","v":-1299645.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4241,0)","v":-1116173.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4241,0)","v":-1111045.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4241,0)","v":-1359098.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4241,0)","v":-1213759.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4241,0)","v":-953203.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4241,0)","v":-1028180.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4241,0)","v":-822359},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4241,0)","v":-700967},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4241,0)","v":-617813.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4241,0)","v":-400897.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4241,0)","v":-299920.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4241,0)","v":-181252},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3239,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4241,0)","v":-88973.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4241,0)","v":70304.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4241,0)","v":234000.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4241,0)","v":392260.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4241,0)","v":324773.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4241,0)","v":177993.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4241,0)","v":124653},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4241,0)","v":67450.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4241,0)","v":-43029.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4241,0)","v":-59214.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4241,0)","v":-22017},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4241,0)","v":-55315},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4241,0)","v":-40306.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4241,0)","v":-40378.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4241,0)","v":-40429.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2237,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3239,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4241,0)","v":-40447.199999999997}]
[null,"Simulation 200",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1236,0)+IF(IncludeDeal2,Spreadsheet9.2!C2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2238,0)+IF(IncludeDeal4,Spreadsheet9.2!C3240,0)+IF(IncludeDeal5,Spreadsheet9.2!C4242,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1236,0)+IF(IncludeDeal2,Spreadsheet9.2!D2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2238,0)+IF(IncludeDeal4,Spreadsheet9.2!D3240,0)+IF(IncludeDeal5,Spreadsheet9.2!D4242,0)","v":-170773.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1236,0)+IF(IncludeDeal2,Spreadsheet9.2!E2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2238,0)+IF(IncludeDeal4,Spreadsheet9.2!E3240,0)+IF(IncludeDeal5,Spreadsheet9.2!E4242,0)","v":358709.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1236,0)+IF(IncludeDeal2,Spreadsheet9.2!F2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2238,0)+IF(IncludeDeal4,Spreadsheet9.2!F3240,0)+IF(IncludeDeal5,Spreadsheet9.2!F4242,0)","v":547335.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1236,0)+IF(IncludeDeal2,Spreadsheet9.2!G2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2238,0)+IF(IncludeDeal4,Spreadsheet9.2!G3240,0)+IF(IncludeDeal5,Spreadsheet9.2!G4242,0)","v":782693.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1236,0)+IF(IncludeDeal2,Spreadsheet9.2!H2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2238,0)+IF(IncludeDeal4,Spreadsheet9.2!H3240,0)+IF(IncludeDeal5,Spreadsheet9.2!H4242,0)","v":2906515.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1236,0)+IF(IncludeDeal2,Spreadsheet9.2!I2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2238,0)+IF(IncludeDeal4,Spreadsheet9.2!I3240,0)+IF(IncludeDeal5,Spreadsheet9.2!I4242,0)","v":1861974.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1236,0)+IF(IncludeDeal2,Spreadsheet9.2!J2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2238,0)+IF(IncludeDeal4,Spreadsheet9.2!J3240,0)+IF(IncludeDeal5,Spreadsheet9.2!J4242,0)","v":1398606.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1236,0)+IF(IncludeDeal2,Spreadsheet9.2!K2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2238,0)+IF(IncludeDeal4,Spreadsheet9.2!K3240,0)+IF(IncludeDeal5,Spreadsheet9.2!K4242,0)","v":918812.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1236,0)+IF(IncludeDeal2,Spreadsheet9.2!L2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2238,0)+IF(IncludeDeal4,Spreadsheet9.2!L3240,0)+IF(IncludeDeal5,Spreadsheet9.2!L4242,0)","v":2387484},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1236,0)+IF(IncludeDeal2,Spreadsheet9.2!M2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2238,0)+IF(IncludeDeal4,Spreadsheet9.2!M3240,0)+IF(IncludeDeal5,Spreadsheet9.2!M4242,0)","v":2064883.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1236,0)+IF(IncludeDeal2,Spreadsheet9.2!N2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2238,0)+IF(IncludeDeal4,Spreadsheet9.2!N3240,0)+IF(IncludeDeal5,Spreadsheet9.2!N4242,0)","v":1149648.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1236,0)+IF(IncludeDeal2,Spreadsheet9.2!O2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2238,0)+IF(IncludeDeal4,Spreadsheet9.2!O3240,0)+IF(IncludeDeal5,Spreadsheet9.2!O4242,0)","v":1549205.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1236,0)+IF(IncludeDeal2,Spreadsheet9.2!P2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2238,0)+IF(IncludeDeal4,Spreadsheet9.2!P3240,0)+IF(IncludeDeal5,Spreadsheet9.2!P4242,0)","v":1744954},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1236,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2238,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3240,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4242,0)","v":16775.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1236,0)+IF(IncludeDeal2,Spreadsheet9.2!R2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2238,0)+IF(IncludeDeal4,Spreadsheet9.2!R3240,0)+IF(IncludeDeal5,Spreadsheet9.2!R4242,0)","v":809843.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1236,0)+IF(IncludeDeal2,Spreadsheet9.2!S2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2238,0)+IF(IncludeDeal4,Spreadsheet9.2!S3240,0)+IF(IncludeDeal5,Spreadsheet9.2!S4242,0)","v":1660857.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1236,0)+IF(IncludeDeal2,Spreadsheet9.2!T2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2238,0)+IF(IncludeDeal4,Spreadsheet9.2!T3240,0)+IF(IncludeDeal5,Spreadsheet9.2!T4242,0)","v":835331.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1236,0)+IF(IncludeDeal2,Spreadsheet9.2!U2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2238,0)+IF(IncludeDeal4,Spreadsheet9.2!U3240,0)+IF(IncludeDeal5,Spreadsheet9.2!U4242,0)","v":259785.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1236,0)+IF(IncludeDeal2,Spreadsheet9.2!V2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2238,0)+IF(IncludeDeal4,Spreadsheet9.2!V3240,0)+IF(IncludeDeal5,Spreadsheet9.2!V4242,0)","v":444094.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1236,0)+IF(IncludeDeal2,Spreadsheet9.2!W2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2238,0)+IF(IncludeDeal4,Spreadsheet9.2!W3240,0)+IF(IncludeDeal5,Spreadsheet9.2!W4242,0)","v":-129078},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1236,0)+IF(IncludeDeal2,Spreadsheet9.2!X2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2238,0)+IF(IncludeDeal4,Spreadsheet9.2!X3240,0)+IF(IncludeDeal5,Spreadsheet9.2!X4242,0)","v":89805.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1236,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2238,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3240,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4242,0)","v":185282.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1236,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2238,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3240,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4242,0)","v":26154.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4242,0)","v":35047.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4242,0)","v":198960},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4242,0)","v":206188},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4242,0)","v":142446.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4242,0)","v":-664438.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4242,0)","v":-527236.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4242,0)","v":-573733.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4242,0)","v":429310.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4242,0)","v":120853.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4242,0)","v":244015.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4242,0)","v":943550},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4242,0)","v":1740903.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4242,0)","v":1847953.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4242,0)","v":2374024.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4242,0)","v":3024501.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4242,0)","v":2453956.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4242,0)","v":2751715},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4242,0)","v":3410458.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4242,0)","v":3675031.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4242,0)","v":3156278.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4242,0)","v":2154074.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4242,0)","v":1622155.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4242,0)","v":1485165.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4242,0)","v":1832007.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4242,0)","v":1736868.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3240,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4242,0)","v":1239073.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4242,0)","v":946112.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4242,0)","v":631251.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4242,0)","v":424149.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4242,0)","v":374093.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4242,0)","v":237860.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4242,0)","v":218038.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4242,0)","v":132283.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4242,0)","v":42446.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4242,0)","v":61627.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4242,0)","v":-42854.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4242,0)","v":-127368.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4242,0)","v":-89776.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4242,0)","v":-89876.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4242,0)","v":-89993.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2238,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3240,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4242,0)","v":-90062.2}]
[null,"Simulation 201",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1237,0)+IF(IncludeDeal2,Spreadsheet9.2!C2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2239,0)+IF(IncludeDeal4,Spreadsheet9.2!C3241,0)+IF(IncludeDeal5,Spreadsheet9.2!C4243,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1237,0)+IF(IncludeDeal2,Spreadsheet9.2!D2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2239,0)+IF(IncludeDeal4,Spreadsheet9.2!D3241,0)+IF(IncludeDeal5,Spreadsheet9.2!D4243,0)","v":7423.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1237,0)+IF(IncludeDeal2,Spreadsheet9.2!E2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2239,0)+IF(IncludeDeal4,Spreadsheet9.2!E3241,0)+IF(IncludeDeal5,Spreadsheet9.2!E4243,0)","v":-494060.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1237,0)+IF(IncludeDeal2,Spreadsheet9.2!F2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2239,0)+IF(IncludeDeal4,Spreadsheet9.2!F3241,0)+IF(IncludeDeal5,Spreadsheet9.2!F4243,0)","v":-364762.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1237,0)+IF(IncludeDeal2,Spreadsheet9.2!G2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2239,0)+IF(IncludeDeal4,Spreadsheet9.2!G3241,0)+IF(IncludeDeal5,Spreadsheet9.2!G4243,0)","v":-191768},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1237,0)+IF(IncludeDeal2,Spreadsheet9.2!H2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2239,0)+IF(IncludeDeal4,Spreadsheet9.2!H3241,0)+IF(IncludeDeal5,Spreadsheet9.2!H4243,0)","v":-647750.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1237,0)+IF(IncludeDeal2,Spreadsheet9.2!I2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2239,0)+IF(IncludeDeal4,Spreadsheet9.2!I3241,0)+IF(IncludeDeal5,Spreadsheet9.2!I4243,0)","v":-1592032.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1237,0)+IF(IncludeDeal2,Spreadsheet9.2!J2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2239,0)+IF(IncludeDeal4,Spreadsheet9.2!J3241,0)+IF(IncludeDeal5,Spreadsheet9.2!J4243,0)","v":-1509066},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1237,0)+IF(IncludeDeal2,Spreadsheet9.2!K2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2239,0)+IF(IncludeDeal4,Spreadsheet9.2!K3241,0)+IF(IncludeDeal5,Spreadsheet9.2!K4243,0)","v":-799038.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1237,0)+IF(IncludeDeal2,Spreadsheet9.2!L2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2239,0)+IF(IncludeDeal4,Spreadsheet9.2!L3241,0)+IF(IncludeDeal5,Spreadsheet9.2!L4243,0)","v":-1022185.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1237,0)+IF(IncludeDeal2,Spreadsheet9.2!M2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2239,0)+IF(IncludeDeal4,Spreadsheet9.2!M3241,0)+IF(IncludeDeal5,Spreadsheet9.2!M4243,0)","v":363902.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1237,0)+IF(IncludeDeal2,Spreadsheet9.2!N2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2239,0)+IF(IncludeDeal4,Spreadsheet9.2!N3241,0)+IF(IncludeDeal5,Spreadsheet9.2!N4243,0)","v":726482.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1237,0)+IF(IncludeDeal2,Spreadsheet9.2!O2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2239,0)+IF(IncludeDeal4,Spreadsheet9.2!O3241,0)+IF(IncludeDeal5,Spreadsheet9.2!O4243,0)","v":189328},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1237,0)+IF(IncludeDeal2,Spreadsheet9.2!P2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2239,0)+IF(IncludeDeal4,Spreadsheet9.2!P3241,0)+IF(IncludeDeal5,Spreadsheet9.2!P4243,0)","v":850140.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1237,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2239,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3241,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4243,0)","v":490562.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1237,0)+IF(IncludeDeal2,Spreadsheet9.2!R2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2239,0)+IF(IncludeDeal4,Spreadsheet9.2!R3241,0)+IF(IncludeDeal5,Spreadsheet9.2!R4243,0)","v":1362965.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1237,0)+IF(IncludeDeal2,Spreadsheet9.2!S2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2239,0)+IF(IncludeDeal4,Spreadsheet9.2!S3241,0)+IF(IncludeDeal5,Spreadsheet9.2!S4243,0)","v":453458.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1237,0)+IF(IncludeDeal2,Spreadsheet9.2!T2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2239,0)+IF(IncludeDeal4,Spreadsheet9.2!T3241,0)+IF(IncludeDeal5,Spreadsheet9.2!T4243,0)","v":-668155.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1237,0)+IF(IncludeDeal2,Spreadsheet9.2!U2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2239,0)+IF(IncludeDeal4,Spreadsheet9.2!U3241,0)+IF(IncludeDeal5,Spreadsheet9.2!U4243,0)","v":-1269432.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1237,0)+IF(IncludeDeal2,Spreadsheet9.2!V2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2239,0)+IF(IncludeDeal4,Spreadsheet9.2!V3241,0)+IF(IncludeDeal5,Spreadsheet9.2!V4243,0)","v":-1795461.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1237,0)+IF(IncludeDeal2,Spreadsheet9.2!W2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2239,0)+IF(IncludeDeal4,Spreadsheet9.2!W3241,0)+IF(IncludeDeal5,Spreadsheet9.2!W4243,0)","v":-1706899.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1237,0)+IF(IncludeDeal2,Spreadsheet9.2!X2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2239,0)+IF(IncludeDeal4,Spreadsheet9.2!X3241,0)+IF(IncludeDeal5,Spreadsheet9.2!X4243,0)","v":-2220014},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1237,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2239,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3241,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4243,0)","v":-2163018.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1237,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2239,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3241,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4243,0)","v":-2176732.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4243,0)","v":-2381199},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4243,0)","v":-2399823.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4243,0)","v":-2703830.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4243,0)","v":-2833410.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4243,0)","v":-2849403.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4243,0)","v":-2756984.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4243,0)","v":-2686295.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4243,0)","v":-2519900.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4243,0)","v":-2351517.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4243,0)","v":-2210695.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4243,0)","v":-2185036.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4243,0)","v":-2109555.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4243,0)","v":-2027907.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4243,0)","v":-2010983.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4243,0)","v":-1890499.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4243,0)","v":-1737291.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4243,0)","v":-1614308.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4243,0)","v":-1459111.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4243,0)","v":-1258836.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4243,0)","v":-1143356.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4243,0)","v":-991969.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4243,0)","v":-817391.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4243,0)","v":-639402.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4243,0)","v":-456573.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4243,0)","v":-303864.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3241,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4243,0)","v":-205446},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4243,0)","v":-109950.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4243,0)","v":19425.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4243,0)","v":59467.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4243,0)","v":-64055.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4243,0)","v":-120534.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4243,0)","v":-88666.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4243,0)","v":-180492},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4243,0)","v":-224791.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4243,0)","v":-173385.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4243,0)","v":-235459.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4243,0)","v":-284276.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4243,0)","v":-162386.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4243,0)","v":-162561.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4243,0)","v":-162729.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2239,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3241,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4243,0)","v":-162807.20000000001}]
[null,"Simulation 202",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1238,0)+IF(IncludeDeal2,Spreadsheet9.2!C2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2240,0)+IF(IncludeDeal4,Spreadsheet9.2!C3242,0)+IF(IncludeDeal5,Spreadsheet9.2!C4244,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1238,0)+IF(IncludeDeal2,Spreadsheet9.2!D2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2240,0)+IF(IncludeDeal4,Spreadsheet9.2!D3242,0)+IF(IncludeDeal5,Spreadsheet9.2!D4244,0)","v":173736.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1238,0)+IF(IncludeDeal2,Spreadsheet9.2!E2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2240,0)+IF(IncludeDeal4,Spreadsheet9.2!E3242,0)+IF(IncludeDeal5,Spreadsheet9.2!E4244,0)","v":-690636.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1238,0)+IF(IncludeDeal2,Spreadsheet9.2!F2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2240,0)+IF(IncludeDeal4,Spreadsheet9.2!F3242,0)+IF(IncludeDeal5,Spreadsheet9.2!F4244,0)","v":-813069.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1238,0)+IF(IncludeDeal2,Spreadsheet9.2!G2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2240,0)+IF(IncludeDeal4,Spreadsheet9.2!G3242,0)+IF(IncludeDeal5,Spreadsheet9.2!G4244,0)","v":-145259},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1238,0)+IF(IncludeDeal2,Spreadsheet9.2!H2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2240,0)+IF(IncludeDeal4,Spreadsheet9.2!H3242,0)+IF(IncludeDeal5,Spreadsheet9.2!H4244,0)","v":-1588358},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1238,0)+IF(IncludeDeal2,Spreadsheet9.2!I2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2240,0)+IF(IncludeDeal4,Spreadsheet9.2!I3242,0)+IF(IncludeDeal5,Spreadsheet9.2!I4244,0)","v":-1232084.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1238,0)+IF(IncludeDeal2,Spreadsheet9.2!J2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2240,0)+IF(IncludeDeal4,Spreadsheet9.2!J3242,0)+IF(IncludeDeal5,Spreadsheet9.2!J4244,0)","v":-519826.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1238,0)+IF(IncludeDeal2,Spreadsheet9.2!K2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2240,0)+IF(IncludeDeal4,Spreadsheet9.2!K3242,0)+IF(IncludeDeal5,Spreadsheet9.2!K4244,0)","v":-1248448.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1238,0)+IF(IncludeDeal2,Spreadsheet9.2!L2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2240,0)+IF(IncludeDeal4,Spreadsheet9.2!L3242,0)+IF(IncludeDeal5,Spreadsheet9.2!L4244,0)","v":-974079.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1238,0)+IF(IncludeDeal2,Spreadsheet9.2!M2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2240,0)+IF(IncludeDeal4,Spreadsheet9.2!M3242,0)+IF(IncludeDeal5,Spreadsheet9.2!M4244,0)","v":-584978.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1238,0)+IF(IncludeDeal2,Spreadsheet9.2!N2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2240,0)+IF(IncludeDeal4,Spreadsheet9.2!N3242,0)+IF(IncludeDeal5,Spreadsheet9.2!N4244,0)","v":372779.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1238,0)+IF(IncludeDeal2,Spreadsheet9.2!O2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2240,0)+IF(IncludeDeal4,Spreadsheet9.2!O3242,0)+IF(IncludeDeal5,Spreadsheet9.2!O4244,0)","v":643352.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1238,0)+IF(IncludeDeal2,Spreadsheet9.2!P2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2240,0)+IF(IncludeDeal4,Spreadsheet9.2!P3242,0)+IF(IncludeDeal5,Spreadsheet9.2!P4244,0)","v":1109223.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1238,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2240,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3242,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4244,0)","v":888092.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1238,0)+IF(IncludeDeal2,Spreadsheet9.2!R2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2240,0)+IF(IncludeDeal4,Spreadsheet9.2!R3242,0)+IF(IncludeDeal5,Spreadsheet9.2!R4244,0)","v":386616.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1238,0)+IF(IncludeDeal2,Spreadsheet9.2!S2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2240,0)+IF(IncludeDeal4,Spreadsheet9.2!S3242,0)+IF(IncludeDeal5,Spreadsheet9.2!S4244,0)","v":-481841.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1238,0)+IF(IncludeDeal2,Spreadsheet9.2!T2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2240,0)+IF(IncludeDeal4,Spreadsheet9.2!T3242,0)+IF(IncludeDeal5,Spreadsheet9.2!T4244,0)","v":-792255.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1238,0)+IF(IncludeDeal2,Spreadsheet9.2!U2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2240,0)+IF(IncludeDeal4,Spreadsheet9.2!U3242,0)+IF(IncludeDeal5,Spreadsheet9.2!U4244,0)","v":-493162.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1238,0)+IF(IncludeDeal2,Spreadsheet9.2!V2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2240,0)+IF(IncludeDeal4,Spreadsheet9.2!V3242,0)+IF(IncludeDeal5,Spreadsheet9.2!V4244,0)","v":-57218.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1238,0)+IF(IncludeDeal2,Spreadsheet9.2!W2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2240,0)+IF(IncludeDeal4,Spreadsheet9.2!W3242,0)+IF(IncludeDeal5,Spreadsheet9.2!W4244,0)","v":379587.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1238,0)+IF(IncludeDeal2,Spreadsheet9.2!X2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2240,0)+IF(IncludeDeal4,Spreadsheet9.2!X3242,0)+IF(IncludeDeal5,Spreadsheet9.2!X4244,0)","v":-127304.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1238,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2240,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3242,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4244,0)","v":-579.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1238,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2240,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3242,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4244,0)","v":-922897.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4244,0)","v":-926249},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4244,0)","v":-249017.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4244,0)","v":-86768.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4244,0)","v":367003.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4244,0)","v":904151.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4244,0)","v":1544568.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4244,0)","v":55106.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4244,0)","v":1341669.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4244,0)","v":-20638.900000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4244,0)","v":-370260.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4244,0)","v":-1066779.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4244,0)","v":-1476711.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4244,0)","v":-1267345.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4244,0)","v":-1350100.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4244,0)","v":-1320554.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4244,0)","v":-1528270.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4244,0)","v":-1140768.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4244,0)","v":-992653.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4244,0)","v":-709027},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4244,0)","v":-546367.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4244,0)","v":-603648.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4244,0)","v":-608173.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4244,0)","v":-235517.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4244,0)","v":4882.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4244,0)","v":121009.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3242,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4244,0)","v":366608.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4244,0)","v":312852.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4244,0)","v":161079},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4244,0)","v":185938.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4244,0)","v":94327.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4244,0)","v":-27844.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4244,0)","v":38764.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4244,0)","v":-17556},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4244,0)","v":-118515.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4244,0)","v":-75219.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4244,0)","v":-108887.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4244,0)","v":-195451.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4244,0)","v":-133111.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4244,0)","v":-133291.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4244,0)","v":-133418.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2240,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3242,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4244,0)","v":-133465.4}]
[null,"Simulation 203",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1239,0)+IF(IncludeDeal2,Spreadsheet9.2!C2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2241,0)+IF(IncludeDeal4,Spreadsheet9.2!C3243,0)+IF(IncludeDeal5,Spreadsheet9.2!C4245,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1239,0)+IF(IncludeDeal2,Spreadsheet9.2!D2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2241,0)+IF(IncludeDeal4,Spreadsheet9.2!D3243,0)+IF(IncludeDeal5,Spreadsheet9.2!D4245,0)","v":93785.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1239,0)+IF(IncludeDeal2,Spreadsheet9.2!E2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2241,0)+IF(IncludeDeal4,Spreadsheet9.2!E3243,0)+IF(IncludeDeal5,Spreadsheet9.2!E4245,0)","v":92285.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1239,0)+IF(IncludeDeal2,Spreadsheet9.2!F2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2241,0)+IF(IncludeDeal4,Spreadsheet9.2!F3243,0)+IF(IncludeDeal5,Spreadsheet9.2!F4245,0)","v":264498.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1239,0)+IF(IncludeDeal2,Spreadsheet9.2!G2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2241,0)+IF(IncludeDeal4,Spreadsheet9.2!G3243,0)+IF(IncludeDeal5,Spreadsheet9.2!G4245,0)","v":-499984.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1239,0)+IF(IncludeDeal2,Spreadsheet9.2!H2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2241,0)+IF(IncludeDeal4,Spreadsheet9.2!H3243,0)+IF(IncludeDeal5,Spreadsheet9.2!H4245,0)","v":-667769.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1239,0)+IF(IncludeDeal2,Spreadsheet9.2!I2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2241,0)+IF(IncludeDeal4,Spreadsheet9.2!I3243,0)+IF(IncludeDeal5,Spreadsheet9.2!I4245,0)","v":-1430617.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1239,0)+IF(IncludeDeal2,Spreadsheet9.2!J2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2241,0)+IF(IncludeDeal4,Spreadsheet9.2!J3243,0)+IF(IncludeDeal5,Spreadsheet9.2!J4245,0)","v":-1421628.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1239,0)+IF(IncludeDeal2,Spreadsheet9.2!K2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2241,0)+IF(IncludeDeal4,Spreadsheet9.2!K3243,0)+IF(IncludeDeal5,Spreadsheet9.2!K4245,0)","v":-1496902.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1239,0)+IF(IncludeDeal2,Spreadsheet9.2!L2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2241,0)+IF(IncludeDeal4,Spreadsheet9.2!L3243,0)+IF(IncludeDeal5,Spreadsheet9.2!L4245,0)","v":-2129940.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1239,0)+IF(IncludeDeal2,Spreadsheet9.2!M2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2241,0)+IF(IncludeDeal4,Spreadsheet9.2!M3243,0)+IF(IncludeDeal5,Spreadsheet9.2!M4245,0)","v":-1609675.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1239,0)+IF(IncludeDeal2,Spreadsheet9.2!N2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2241,0)+IF(IncludeDeal4,Spreadsheet9.2!N3243,0)+IF(IncludeDeal5,Spreadsheet9.2!N4245,0)","v":-2254147.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1239,0)+IF(IncludeDeal2,Spreadsheet9.2!O2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2241,0)+IF(IncludeDeal4,Spreadsheet9.2!O3243,0)+IF(IncludeDeal5,Spreadsheet9.2!O4245,0)","v":-2804314.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1239,0)+IF(IncludeDeal2,Spreadsheet9.2!P2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2241,0)+IF(IncludeDeal4,Spreadsheet9.2!P3243,0)+IF(IncludeDeal5,Spreadsheet9.2!P4245,0)","v":-2655966.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1239,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2241,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3243,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4245,0)","v":-3307765.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1239,0)+IF(IncludeDeal2,Spreadsheet9.2!R2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2241,0)+IF(IncludeDeal4,Spreadsheet9.2!R3243,0)+IF(IncludeDeal5,Spreadsheet9.2!R4245,0)","v":-2736369.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1239,0)+IF(IncludeDeal2,Spreadsheet9.2!S2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2241,0)+IF(IncludeDeal4,Spreadsheet9.2!S3243,0)+IF(IncludeDeal5,Spreadsheet9.2!S4245,0)","v":-2398322.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1239,0)+IF(IncludeDeal2,Spreadsheet9.2!T2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2241,0)+IF(IncludeDeal4,Spreadsheet9.2!T3243,0)+IF(IncludeDeal5,Spreadsheet9.2!T4245,0)","v":-2497340.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1239,0)+IF(IncludeDeal2,Spreadsheet9.2!U2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2241,0)+IF(IncludeDeal4,Spreadsheet9.2!U3243,0)+IF(IncludeDeal5,Spreadsheet9.2!U4245,0)","v":-2865712.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1239,0)+IF(IncludeDeal2,Spreadsheet9.2!V2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2241,0)+IF(IncludeDeal4,Spreadsheet9.2!V3243,0)+IF(IncludeDeal5,Spreadsheet9.2!V4245,0)","v":-2941659.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1239,0)+IF(IncludeDeal2,Spreadsheet9.2!W2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2241,0)+IF(IncludeDeal4,Spreadsheet9.2!W3243,0)+IF(IncludeDeal5,Spreadsheet9.2!W4245,0)","v":-2971247.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1239,0)+IF(IncludeDeal2,Spreadsheet9.2!X2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2241,0)+IF(IncludeDeal4,Spreadsheet9.2!X3243,0)+IF(IncludeDeal5,Spreadsheet9.2!X4245,0)","v":-2726915},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1239,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2241,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3243,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4245,0)","v":-3019085},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1239,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2241,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3243,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4245,0)","v":-3058102.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4245,0)","v":-3133597.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4245,0)","v":-2988974},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4245,0)","v":-2896085},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4245,0)","v":-2842770.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4245,0)","v":-2855566.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4245,0)","v":-2596229.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4245,0)","v":-2460377.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4245,0)","v":-2386814.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4245,0)","v":-2200651.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4245,0)","v":-2115635.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4245,0)","v":-2078610.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4245,0)","v":-2075550.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4245,0)","v":-1944100.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4245,0)","v":-2020621.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4245,0)","v":-1861310.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4245,0)","v":-1738131.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4245,0)","v":-1643885.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4245,0)","v":-1443615.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4245,0)","v":-1347484.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4245,0)","v":-1259273.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4245,0)","v":-1075359.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4245,0)","v":-995477.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4245,0)","v":-872598.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4245,0)","v":-757470.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4245,0)","v":-702401.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3243,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4245,0)","v":-508353.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4245,0)","v":-385300.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4245,0)","v":-281434.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4245,0)","v":-36518.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4245,0)","v":-151140.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4245,0)","v":-287825.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4245,0)","v":-201902.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4245,0)","v":-245577.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4245,0)","v":-312915.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4245,0)","v":-193454.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4245,0)","v":-211328.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4245,0)","v":-281507.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4245,0)","v":-164949.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4245,0)","v":-165160.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4245,0)","v":-165309.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2241,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3243,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4245,0)","v":-165361.1}]
[null,"Simulation 204",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1240,0)+IF(IncludeDeal2,Spreadsheet9.2!C2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2242,0)+IF(IncludeDeal4,Spreadsheet9.2!C3244,0)+IF(IncludeDeal5,Spreadsheet9.2!C4246,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1240,0)+IF(IncludeDeal2,Spreadsheet9.2!D2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2242,0)+IF(IncludeDeal4,Spreadsheet9.2!D3244,0)+IF(IncludeDeal5,Spreadsheet9.2!D4246,0)","v":283511.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1240,0)+IF(IncludeDeal2,Spreadsheet9.2!E2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2242,0)+IF(IncludeDeal4,Spreadsheet9.2!E3244,0)+IF(IncludeDeal5,Spreadsheet9.2!E4246,0)","v":700012.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1240,0)+IF(IncludeDeal2,Spreadsheet9.2!F2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2242,0)+IF(IncludeDeal4,Spreadsheet9.2!F3244,0)+IF(IncludeDeal5,Spreadsheet9.2!F4246,0)","v":518678.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1240,0)+IF(IncludeDeal2,Spreadsheet9.2!G2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2242,0)+IF(IncludeDeal4,Spreadsheet9.2!G3244,0)+IF(IncludeDeal5,Spreadsheet9.2!G4246,0)","v":214917.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1240,0)+IF(IncludeDeal2,Spreadsheet9.2!H2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2242,0)+IF(IncludeDeal4,Spreadsheet9.2!H3244,0)+IF(IncludeDeal5,Spreadsheet9.2!H4246,0)","v":-486955.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1240,0)+IF(IncludeDeal2,Spreadsheet9.2!I2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2242,0)+IF(IncludeDeal4,Spreadsheet9.2!I3244,0)+IF(IncludeDeal5,Spreadsheet9.2!I4246,0)","v":-491766.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1240,0)+IF(IncludeDeal2,Spreadsheet9.2!J2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2242,0)+IF(IncludeDeal4,Spreadsheet9.2!J3244,0)+IF(IncludeDeal5,Spreadsheet9.2!J4246,0)","v":-418673.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1240,0)+IF(IncludeDeal2,Spreadsheet9.2!K2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2242,0)+IF(IncludeDeal4,Spreadsheet9.2!K3244,0)+IF(IncludeDeal5,Spreadsheet9.2!K4246,0)","v":-161250},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1240,0)+IF(IncludeDeal2,Spreadsheet9.2!L2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2242,0)+IF(IncludeDeal4,Spreadsheet9.2!L3244,0)+IF(IncludeDeal5,Spreadsheet9.2!L4246,0)","v":47164.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1240,0)+IF(IncludeDeal2,Spreadsheet9.2!M2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2242,0)+IF(IncludeDeal4,Spreadsheet9.2!M3244,0)+IF(IncludeDeal5,Spreadsheet9.2!M4246,0)","v":-473225.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1240,0)+IF(IncludeDeal2,Spreadsheet9.2!N2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2242,0)+IF(IncludeDeal4,Spreadsheet9.2!N3244,0)+IF(IncludeDeal5,Spreadsheet9.2!N4246,0)","v":254242.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1240,0)+IF(IncludeDeal2,Spreadsheet9.2!O2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2242,0)+IF(IncludeDeal4,Spreadsheet9.2!O3244,0)+IF(IncludeDeal5,Spreadsheet9.2!O4246,0)","v":79877.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1240,0)+IF(IncludeDeal2,Spreadsheet9.2!P2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2242,0)+IF(IncludeDeal4,Spreadsheet9.2!P3244,0)+IF(IncludeDeal5,Spreadsheet9.2!P4246,0)","v":316206.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1240,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2242,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3244,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4246,0)","v":-435244.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1240,0)+IF(IncludeDeal2,Spreadsheet9.2!R2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2242,0)+IF(IncludeDeal4,Spreadsheet9.2!R3244,0)+IF(IncludeDeal5,Spreadsheet9.2!R4246,0)","v":-294291.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1240,0)+IF(IncludeDeal2,Spreadsheet9.2!S2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2242,0)+IF(IncludeDeal4,Spreadsheet9.2!S3244,0)+IF(IncludeDeal5,Spreadsheet9.2!S4246,0)","v":-1127976.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1240,0)+IF(IncludeDeal2,Spreadsheet9.2!T2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2242,0)+IF(IncludeDeal4,Spreadsheet9.2!T3244,0)+IF(IncludeDeal5,Spreadsheet9.2!T4246,0)","v":-1418850},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1240,0)+IF(IncludeDeal2,Spreadsheet9.2!U2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2242,0)+IF(IncludeDeal4,Spreadsheet9.2!U3244,0)+IF(IncludeDeal5,Spreadsheet9.2!U4246,0)","v":-1413004.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1240,0)+IF(IncludeDeal2,Spreadsheet9.2!V2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2242,0)+IF(IncludeDeal4,Spreadsheet9.2!V3244,0)+IF(IncludeDeal5,Spreadsheet9.2!V4246,0)","v":-1510357.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1240,0)+IF(IncludeDeal2,Spreadsheet9.2!W2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2242,0)+IF(IncludeDeal4,Spreadsheet9.2!W3244,0)+IF(IncludeDeal5,Spreadsheet9.2!W4246,0)","v":-1451620.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1240,0)+IF(IncludeDeal2,Spreadsheet9.2!X2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2242,0)+IF(IncludeDeal4,Spreadsheet9.2!X3244,0)+IF(IncludeDeal5,Spreadsheet9.2!X4246,0)","v":-1611403.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1240,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2242,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3244,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4246,0)","v":-1805532.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1240,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2242,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3244,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4246,0)","v":-1710174.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4246,0)","v":-2104756.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4246,0)","v":-2445700.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4246,0)","v":-2034045.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4246,0)","v":-2156981.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4246,0)","v":-2282130},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4246,0)","v":-2204025.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4246,0)","v":-1988601.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4246,0)","v":-1951046.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4246,0)","v":-2074147.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4246,0)","v":-1983475.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4246,0)","v":-2083585},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4246,0)","v":-2191749.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4246,0)","v":-2152086.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4246,0)","v":-2055869.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4246,0)","v":-2261496.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4246,0)","v":-2088323},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4246,0)","v":-1859468.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4246,0)","v":-1716419.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4246,0)","v":-1604945.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4246,0)","v":-1379893.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4246,0)","v":-1231850.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4246,0)","v":-1131547.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4246,0)","v":-883064.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4246,0)","v":-732451.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4246,0)","v":-630996.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3244,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4246,0)","v":-310586.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4246,0)","v":-177237.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4246,0)","v":-97138.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4246,0)","v":3265.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4246,0)","v":-12039.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4246,0)","v":-54984.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4246,0)","v":2147.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4246,0)","v":-4048.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4246,0)","v":877.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4246,0)","v":6055.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4246,0)","v":27718.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4246,0)","v":44800.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4246,0)","v":50798.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4246,0)","v":50888.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4246,0)","v":50976.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2242,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3244,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4246,0)","v":51029.7}]
[null,"Simulation 205",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1241,0)+IF(IncludeDeal2,Spreadsheet9.2!C2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2243,0)+IF(IncludeDeal4,Spreadsheet9.2!C3245,0)+IF(IncludeDeal5,Spreadsheet9.2!C4247,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1241,0)+IF(IncludeDeal2,Spreadsheet9.2!D2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2243,0)+IF(IncludeDeal4,Spreadsheet9.2!D3245,0)+IF(IncludeDeal5,Spreadsheet9.2!D4247,0)","v":147538.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1241,0)+IF(IncludeDeal2,Spreadsheet9.2!E2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2243,0)+IF(IncludeDeal4,Spreadsheet9.2!E3245,0)+IF(IncludeDeal5,Spreadsheet9.2!E4247,0)","v":150694.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1241,0)+IF(IncludeDeal2,Spreadsheet9.2!F2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2243,0)+IF(IncludeDeal4,Spreadsheet9.2!F3245,0)+IF(IncludeDeal5,Spreadsheet9.2!F4247,0)","v":1005763.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1241,0)+IF(IncludeDeal2,Spreadsheet9.2!G2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2243,0)+IF(IncludeDeal4,Spreadsheet9.2!G3245,0)+IF(IncludeDeal5,Spreadsheet9.2!G4247,0)","v":2034936.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1241,0)+IF(IncludeDeal2,Spreadsheet9.2!H2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2243,0)+IF(IncludeDeal4,Spreadsheet9.2!H3245,0)+IF(IncludeDeal5,Spreadsheet9.2!H4247,0)","v":1167825.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1241,0)+IF(IncludeDeal2,Spreadsheet9.2!I2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2243,0)+IF(IncludeDeal4,Spreadsheet9.2!I3245,0)+IF(IncludeDeal5,Spreadsheet9.2!I4247,0)","v":34561.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1241,0)+IF(IncludeDeal2,Spreadsheet9.2!J2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2243,0)+IF(IncludeDeal4,Spreadsheet9.2!J3245,0)+IF(IncludeDeal5,Spreadsheet9.2!J4247,0)","v":-288189.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1241,0)+IF(IncludeDeal2,Spreadsheet9.2!K2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2243,0)+IF(IncludeDeal4,Spreadsheet9.2!K3245,0)+IF(IncludeDeal5,Spreadsheet9.2!K4247,0)","v":-280520.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1241,0)+IF(IncludeDeal2,Spreadsheet9.2!L2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2243,0)+IF(IncludeDeal4,Spreadsheet9.2!L3245,0)+IF(IncludeDeal5,Spreadsheet9.2!L4247,0)","v":283382.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1241,0)+IF(IncludeDeal2,Spreadsheet9.2!M2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2243,0)+IF(IncludeDeal4,Spreadsheet9.2!M3245,0)+IF(IncludeDeal5,Spreadsheet9.2!M4247,0)","v":-294744.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1241,0)+IF(IncludeDeal2,Spreadsheet9.2!N2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2243,0)+IF(IncludeDeal4,Spreadsheet9.2!N3245,0)+IF(IncludeDeal5,Spreadsheet9.2!N4247,0)","v":-979575.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1241,0)+IF(IncludeDeal2,Spreadsheet9.2!O2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2243,0)+IF(IncludeDeal4,Spreadsheet9.2!O3245,0)+IF(IncludeDeal5,Spreadsheet9.2!O4247,0)","v":-442039.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1241,0)+IF(IncludeDeal2,Spreadsheet9.2!P2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2243,0)+IF(IncludeDeal4,Spreadsheet9.2!P3245,0)+IF(IncludeDeal5,Spreadsheet9.2!P4247,0)","v":239959.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1241,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2243,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3245,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4247,0)","v":-154233.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1241,0)+IF(IncludeDeal2,Spreadsheet9.2!R2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2243,0)+IF(IncludeDeal4,Spreadsheet9.2!R3245,0)+IF(IncludeDeal5,Spreadsheet9.2!R4247,0)","v":1110285.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1241,0)+IF(IncludeDeal2,Spreadsheet9.2!S2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2243,0)+IF(IncludeDeal4,Spreadsheet9.2!S3245,0)+IF(IncludeDeal5,Spreadsheet9.2!S4247,0)","v":338379.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1241,0)+IF(IncludeDeal2,Spreadsheet9.2!T2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2243,0)+IF(IncludeDeal4,Spreadsheet9.2!T3245,0)+IF(IncludeDeal5,Spreadsheet9.2!T4247,0)","v":1800737.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1241,0)+IF(IncludeDeal2,Spreadsheet9.2!U2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2243,0)+IF(IncludeDeal4,Spreadsheet9.2!U3245,0)+IF(IncludeDeal5,Spreadsheet9.2!U4247,0)","v":1718448.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1241,0)+IF(IncludeDeal2,Spreadsheet9.2!V2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2243,0)+IF(IncludeDeal4,Spreadsheet9.2!V3245,0)+IF(IncludeDeal5,Spreadsheet9.2!V4247,0)","v":1429958.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1241,0)+IF(IncludeDeal2,Spreadsheet9.2!W2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2243,0)+IF(IncludeDeal4,Spreadsheet9.2!W3245,0)+IF(IncludeDeal5,Spreadsheet9.2!W4247,0)","v":2050519.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1241,0)+IF(IncludeDeal2,Spreadsheet9.2!X2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2243,0)+IF(IncludeDeal4,Spreadsheet9.2!X3245,0)+IF(IncludeDeal5,Spreadsheet9.2!X4247,0)","v":931527},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1241,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2243,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3245,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4247,0)","v":-31916.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1241,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2243,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3245,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4247,0)","v":841930.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4247,0)","v":547943.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4247,0)","v":1072865.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4247,0)","v":1244483.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4247,0)","v":419847.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4247,0)","v":-188716.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4247,0)","v":-644017.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4247,0)","v":-493745.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4247,0)","v":-819192.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4247,0)","v":-1357769.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4247,0)","v":-1351138.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4247,0)","v":-1438775.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4247,0)","v":-1539714.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4247,0)","v":-1454297.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4247,0)","v":-1375849.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4247,0)","v":-1370395},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4247,0)","v":-1385950.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4247,0)","v":-1255382.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4247,0)","v":-1193475.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4247,0)","v":-1140085.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4247,0)","v":-960082.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4247,0)","v":-828027.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4247,0)","v":-671378.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4247,0)","v":-441733.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4247,0)","v":-398243.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4247,0)","v":-262577.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3245,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4247,0)","v":-65876.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4247,0)","v":62802},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4247,0)","v":161769.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4247,0)","v":258455.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4247,0)","v":126871.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4247,0)","v":26545},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4247,0)","v":53508.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4247,0)","v":-9902.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4247,0)","v":-51929.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4247,0)","v":5106.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4247,0)","v":-75069.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4247,0)","v":-126374.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4247,0)","v":-60818.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4247,0)","v":-60887.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4247,0)","v":-60966.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2243,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3245,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4247,0)","v":-61021.8}]
[null,"Simulation 206",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1242,0)+IF(IncludeDeal2,Spreadsheet9.2!C2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2244,0)+IF(IncludeDeal4,Spreadsheet9.2!C3246,0)+IF(IncludeDeal5,Spreadsheet9.2!C4248,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1242,0)+IF(IncludeDeal2,Spreadsheet9.2!D2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2244,0)+IF(IncludeDeal4,Spreadsheet9.2!D3246,0)+IF(IncludeDeal5,Spreadsheet9.2!D4248,0)","v":110212.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1242,0)+IF(IncludeDeal2,Spreadsheet9.2!E2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2244,0)+IF(IncludeDeal4,Spreadsheet9.2!E3246,0)+IF(IncludeDeal5,Spreadsheet9.2!E4248,0)","v":-42437.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1242,0)+IF(IncludeDeal2,Spreadsheet9.2!F2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2244,0)+IF(IncludeDeal4,Spreadsheet9.2!F3246,0)+IF(IncludeDeal5,Spreadsheet9.2!F4248,0)","v":-7680.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1242,0)+IF(IncludeDeal2,Spreadsheet9.2!G2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2244,0)+IF(IncludeDeal4,Spreadsheet9.2!G3246,0)+IF(IncludeDeal5,Spreadsheet9.2!G4248,0)","v":984930.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1242,0)+IF(IncludeDeal2,Spreadsheet9.2!H2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2244,0)+IF(IncludeDeal4,Spreadsheet9.2!H3246,0)+IF(IncludeDeal5,Spreadsheet9.2!H4248,0)","v":-367343.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1242,0)+IF(IncludeDeal2,Spreadsheet9.2!I2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2244,0)+IF(IncludeDeal4,Spreadsheet9.2!I3246,0)+IF(IncludeDeal5,Spreadsheet9.2!I4248,0)","v":978445.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1242,0)+IF(IncludeDeal2,Spreadsheet9.2!J2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2244,0)+IF(IncludeDeal4,Spreadsheet9.2!J3246,0)+IF(IncludeDeal5,Spreadsheet9.2!J4248,0)","v":314439.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1242,0)+IF(IncludeDeal2,Spreadsheet9.2!K2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2244,0)+IF(IncludeDeal4,Spreadsheet9.2!K3246,0)+IF(IncludeDeal5,Spreadsheet9.2!K4248,0)","v":-351906.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1242,0)+IF(IncludeDeal2,Spreadsheet9.2!L2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2244,0)+IF(IncludeDeal4,Spreadsheet9.2!L3246,0)+IF(IncludeDeal5,Spreadsheet9.2!L4248,0)","v":24114.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1242,0)+IF(IncludeDeal2,Spreadsheet9.2!M2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2244,0)+IF(IncludeDeal4,Spreadsheet9.2!M3246,0)+IF(IncludeDeal5,Spreadsheet9.2!M4248,0)","v":766195.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1242,0)+IF(IncludeDeal2,Spreadsheet9.2!N2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2244,0)+IF(IncludeDeal4,Spreadsheet9.2!N3246,0)+IF(IncludeDeal5,Spreadsheet9.2!N4248,0)","v":-347694.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1242,0)+IF(IncludeDeal2,Spreadsheet9.2!O2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2244,0)+IF(IncludeDeal4,Spreadsheet9.2!O3246,0)+IF(IncludeDeal5,Spreadsheet9.2!O4248,0)","v":632836.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1242,0)+IF(IncludeDeal2,Spreadsheet9.2!P2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2244,0)+IF(IncludeDeal4,Spreadsheet9.2!P3246,0)+IF(IncludeDeal5,Spreadsheet9.2!P4248,0)","v":472191.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1242,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2244,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3246,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4248,0)","v":555741.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1242,0)+IF(IncludeDeal2,Spreadsheet9.2!R2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2244,0)+IF(IncludeDeal4,Spreadsheet9.2!R3246,0)+IF(IncludeDeal5,Spreadsheet9.2!R4248,0)","v":677899.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1242,0)+IF(IncludeDeal2,Spreadsheet9.2!S2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2244,0)+IF(IncludeDeal4,Spreadsheet9.2!S3246,0)+IF(IncludeDeal5,Spreadsheet9.2!S4248,0)","v":-57220.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1242,0)+IF(IncludeDeal2,Spreadsheet9.2!T2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2244,0)+IF(IncludeDeal4,Spreadsheet9.2!T3246,0)+IF(IncludeDeal5,Spreadsheet9.2!T4248,0)","v":-507558},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1242,0)+IF(IncludeDeal2,Spreadsheet9.2!U2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2244,0)+IF(IncludeDeal4,Spreadsheet9.2!U3246,0)+IF(IncludeDeal5,Spreadsheet9.2!U4248,0)","v":-1194417.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1242,0)+IF(IncludeDeal2,Spreadsheet9.2!V2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2244,0)+IF(IncludeDeal4,Spreadsheet9.2!V3246,0)+IF(IncludeDeal5,Spreadsheet9.2!V4248,0)","v":-784836.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1242,0)+IF(IncludeDeal2,Spreadsheet9.2!W2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2244,0)+IF(IncludeDeal4,Spreadsheet9.2!W3246,0)+IF(IncludeDeal5,Spreadsheet9.2!W4248,0)","v":-1000651.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1242,0)+IF(IncludeDeal2,Spreadsheet9.2!X2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2244,0)+IF(IncludeDeal4,Spreadsheet9.2!X3246,0)+IF(IncludeDeal5,Spreadsheet9.2!X4248,0)","v":-901557.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1242,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2244,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3246,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4248,0)","v":-1154196.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1242,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2244,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3246,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4248,0)","v":-1468398.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4248,0)","v":-1645483.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4248,0)","v":-1695260.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4248,0)","v":-2317449.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4248,0)","v":-2371492},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4248,0)","v":-2248902.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4248,0)","v":-2553528.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4248,0)","v":-2307719.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4248,0)","v":-2139819.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4248,0)","v":-2264484.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4248,0)","v":-2173947.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4248,0)","v":-1851614.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4248,0)","v":-1968234},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4248,0)","v":-2059198.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4248,0)","v":-1766397.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4248,0)","v":-1878067.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4248,0)","v":-1952650},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4248,0)","v":-1729355.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4248,0)","v":-1547677.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4248,0)","v":-1463051.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4248,0)","v":-1180226.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4248,0)","v":-1049833.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4248,0)","v":-950459.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4248,0)","v":-759125.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4248,0)","v":-592787.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4248,0)","v":-481151.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3246,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4248,0)","v":-246088.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4248,0)","v":-97902},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4248,0)","v":-13106.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4248,0)","v":111455.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4248,0)","v":76434.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4248,0)","v":-25922.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4248,0)","v":31573.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4248,0)","v":-30449.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4248,0)","v":-101237.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4248,0)","v":-56022.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4248,0)","v":-52535.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4248,0)","v":-95307.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4248,0)","v":-79877.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4248,0)","v":-80015.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4248,0)","v":-80102.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2244,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3246,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4248,0)","v":-80137.7}]
[null,"Simulation 207",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1243,0)+IF(IncludeDeal2,Spreadsheet9.2!C2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2245,0)+IF(IncludeDeal4,Spreadsheet9.2!C3247,0)+IF(IncludeDeal5,Spreadsheet9.2!C4249,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1243,0)+IF(IncludeDeal2,Spreadsheet9.2!D2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2245,0)+IF(IncludeDeal4,Spreadsheet9.2!D3247,0)+IF(IncludeDeal5,Spreadsheet9.2!D4249,0)","v":115891},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1243,0)+IF(IncludeDeal2,Spreadsheet9.2!E2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2245,0)+IF(IncludeDeal4,Spreadsheet9.2!E3247,0)+IF(IncludeDeal5,Spreadsheet9.2!E4249,0)","v":254498.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1243,0)+IF(IncludeDeal2,Spreadsheet9.2!F2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2245,0)+IF(IncludeDeal4,Spreadsheet9.2!F3247,0)+IF(IncludeDeal5,Spreadsheet9.2!F4249,0)","v":60848.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1243,0)+IF(IncludeDeal2,Spreadsheet9.2!G2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2245,0)+IF(IncludeDeal4,Spreadsheet9.2!G3247,0)+IF(IncludeDeal5,Spreadsheet9.2!G4249,0)","v":348037.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1243,0)+IF(IncludeDeal2,Spreadsheet9.2!H2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2245,0)+IF(IncludeDeal4,Spreadsheet9.2!H3247,0)+IF(IncludeDeal5,Spreadsheet9.2!H4249,0)","v":782847.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1243,0)+IF(IncludeDeal2,Spreadsheet9.2!I2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2245,0)+IF(IncludeDeal4,Spreadsheet9.2!I3247,0)+IF(IncludeDeal5,Spreadsheet9.2!I4249,0)","v":1170198.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1243,0)+IF(IncludeDeal2,Spreadsheet9.2!J2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2245,0)+IF(IncludeDeal4,Spreadsheet9.2!J3247,0)+IF(IncludeDeal5,Spreadsheet9.2!J4249,0)","v":668453},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1243,0)+IF(IncludeDeal2,Spreadsheet9.2!K2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2245,0)+IF(IncludeDeal4,Spreadsheet9.2!K3247,0)+IF(IncludeDeal5,Spreadsheet9.2!K4249,0)","v":1618137.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1243,0)+IF(IncludeDeal2,Spreadsheet9.2!L2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2245,0)+IF(IncludeDeal4,Spreadsheet9.2!L3247,0)+IF(IncludeDeal5,Spreadsheet9.2!L4249,0)","v":117002.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1243,0)+IF(IncludeDeal2,Spreadsheet9.2!M2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2245,0)+IF(IncludeDeal4,Spreadsheet9.2!M3247,0)+IF(IncludeDeal5,Spreadsheet9.2!M4249,0)","v":317863.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1243,0)+IF(IncludeDeal2,Spreadsheet9.2!N2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2245,0)+IF(IncludeDeal4,Spreadsheet9.2!N3247,0)+IF(IncludeDeal5,Spreadsheet9.2!N4249,0)","v":824312.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1243,0)+IF(IncludeDeal2,Spreadsheet9.2!O2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2245,0)+IF(IncludeDeal4,Spreadsheet9.2!O3247,0)+IF(IncludeDeal5,Spreadsheet9.2!O4249,0)","v":407291.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1243,0)+IF(IncludeDeal2,Spreadsheet9.2!P2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2245,0)+IF(IncludeDeal4,Spreadsheet9.2!P3247,0)+IF(IncludeDeal5,Spreadsheet9.2!P4249,0)","v":1778080.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1243,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2245,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3247,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4249,0)","v":1103122},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1243,0)+IF(IncludeDeal2,Spreadsheet9.2!R2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2245,0)+IF(IncludeDeal4,Spreadsheet9.2!R3247,0)+IF(IncludeDeal5,Spreadsheet9.2!R4249,0)","v":1442255.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1243,0)+IF(IncludeDeal2,Spreadsheet9.2!S2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2245,0)+IF(IncludeDeal4,Spreadsheet9.2!S3247,0)+IF(IncludeDeal5,Spreadsheet9.2!S4249,0)","v":509743.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1243,0)+IF(IncludeDeal2,Spreadsheet9.2!T2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2245,0)+IF(IncludeDeal4,Spreadsheet9.2!T3247,0)+IF(IncludeDeal5,Spreadsheet9.2!T4249,0)","v":627500},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1243,0)+IF(IncludeDeal2,Spreadsheet9.2!U2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2245,0)+IF(IncludeDeal4,Spreadsheet9.2!U3247,0)+IF(IncludeDeal5,Spreadsheet9.2!U4249,0)","v":892277.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1243,0)+IF(IncludeDeal2,Spreadsheet9.2!V2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2245,0)+IF(IncludeDeal4,Spreadsheet9.2!V3247,0)+IF(IncludeDeal5,Spreadsheet9.2!V4249,0)","v":740667.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1243,0)+IF(IncludeDeal2,Spreadsheet9.2!W2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2245,0)+IF(IncludeDeal4,Spreadsheet9.2!W3247,0)+IF(IncludeDeal5,Spreadsheet9.2!W4249,0)","v":914532.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1243,0)+IF(IncludeDeal2,Spreadsheet9.2!X2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2245,0)+IF(IncludeDeal4,Spreadsheet9.2!X3247,0)+IF(IncludeDeal5,Spreadsheet9.2!X4249,0)","v":1058515},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1243,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2245,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3247,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4249,0)","v":1757779.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1243,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2245,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3247,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4249,0)","v":2340392.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4249,0)","v":1080509.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4249,0)","v":-367337.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4249,0)","v":-658886.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4249,0)","v":-1587517.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4249,0)","v":-1971418},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4249,0)","v":-1793793.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4249,0)","v":-2231029.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4249,0)","v":-2257455.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4249,0)","v":-2352170.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4249,0)","v":-2197680.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4249,0)","v":-2211089.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4249,0)","v":-2184902.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4249,0)","v":-2139084.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4249,0)","v":-1969485.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4249,0)","v":-1902741.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4249,0)","v":-1883928.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4249,0)","v":-1674489.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4249,0)","v":-1439521},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4249,0)","v":-1397887.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4249,0)","v":-1148840.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4249,0)","v":-1011997.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4249,0)","v":-883353.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4249,0)","v":-656993.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4249,0)","v":-457365.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4249,0)","v":-413660.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3247,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4249,0)","v":-240118.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4249,0)","v":-53560.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4249,0)","v":62194.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4249,0)","v":234168.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4249,0)","v":178551.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4249,0)","v":76653.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4249,0)","v":60912.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4249,0)","v":51875.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4249,0)","v":-21259.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4249,0)","v":-643.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4249,0)","v":-7512},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4249,0)","v":-84914.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4249,0)","v":-62941.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4249,0)","v":-63047.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4249,0)","v":-63112.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2245,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3247,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4249,0)","v":-63144.4}]
[null,"Simulation 208",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1244,0)+IF(IncludeDeal2,Spreadsheet9.2!C2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2246,0)+IF(IncludeDeal4,Spreadsheet9.2!C3248,0)+IF(IncludeDeal5,Spreadsheet9.2!C4250,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1244,0)+IF(IncludeDeal2,Spreadsheet9.2!D2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2246,0)+IF(IncludeDeal4,Spreadsheet9.2!D3248,0)+IF(IncludeDeal5,Spreadsheet9.2!D4250,0)","v":29822.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1244,0)+IF(IncludeDeal2,Spreadsheet9.2!E2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2246,0)+IF(IncludeDeal4,Spreadsheet9.2!E3248,0)+IF(IncludeDeal5,Spreadsheet9.2!E4250,0)","v":-559420.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1244,0)+IF(IncludeDeal2,Spreadsheet9.2!F2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2246,0)+IF(IncludeDeal4,Spreadsheet9.2!F3248,0)+IF(IncludeDeal5,Spreadsheet9.2!F4250,0)","v":-1171801.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1244,0)+IF(IncludeDeal2,Spreadsheet9.2!G2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2246,0)+IF(IncludeDeal4,Spreadsheet9.2!G3248,0)+IF(IncludeDeal5,Spreadsheet9.2!G4250,0)","v":-1272047.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1244,0)+IF(IncludeDeal2,Spreadsheet9.2!H2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2246,0)+IF(IncludeDeal4,Spreadsheet9.2!H3248,0)+IF(IncludeDeal5,Spreadsheet9.2!H4250,0)","v":-1098963.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1244,0)+IF(IncludeDeal2,Spreadsheet9.2!I2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2246,0)+IF(IncludeDeal4,Spreadsheet9.2!I3248,0)+IF(IncludeDeal5,Spreadsheet9.2!I4250,0)","v":-1753878.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1244,0)+IF(IncludeDeal2,Spreadsheet9.2!J2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2246,0)+IF(IncludeDeal4,Spreadsheet9.2!J3248,0)+IF(IncludeDeal5,Spreadsheet9.2!J4250,0)","v":-1572787.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1244,0)+IF(IncludeDeal2,Spreadsheet9.2!K2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2246,0)+IF(IncludeDeal4,Spreadsheet9.2!K3248,0)+IF(IncludeDeal5,Spreadsheet9.2!K4250,0)","v":-1286144.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1244,0)+IF(IncludeDeal2,Spreadsheet9.2!L2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2246,0)+IF(IncludeDeal4,Spreadsheet9.2!L3248,0)+IF(IncludeDeal5,Spreadsheet9.2!L4250,0)","v":-1979652.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1244,0)+IF(IncludeDeal2,Spreadsheet9.2!M2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2246,0)+IF(IncludeDeal4,Spreadsheet9.2!M3248,0)+IF(IncludeDeal5,Spreadsheet9.2!M4250,0)","v":-2395414.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1244,0)+IF(IncludeDeal2,Spreadsheet9.2!N2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2246,0)+IF(IncludeDeal4,Spreadsheet9.2!N3248,0)+IF(IncludeDeal5,Spreadsheet9.2!N4250,0)","v":-2295664.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1244,0)+IF(IncludeDeal2,Spreadsheet9.2!O2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2246,0)+IF(IncludeDeal4,Spreadsheet9.2!O3248,0)+IF(IncludeDeal5,Spreadsheet9.2!O4250,0)","v":-2521173},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1244,0)+IF(IncludeDeal2,Spreadsheet9.2!P2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2246,0)+IF(IncludeDeal4,Spreadsheet9.2!P3248,0)+IF(IncludeDeal5,Spreadsheet9.2!P4250,0)","v":-2677380.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1244,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2246,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3248,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4250,0)","v":-2374001.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1244,0)+IF(IncludeDeal2,Spreadsheet9.2!R2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2246,0)+IF(IncludeDeal4,Spreadsheet9.2!R3248,0)+IF(IncludeDeal5,Spreadsheet9.2!R4250,0)","v":-1927473.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1244,0)+IF(IncludeDeal2,Spreadsheet9.2!S2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2246,0)+IF(IncludeDeal4,Spreadsheet9.2!S3248,0)+IF(IncludeDeal5,Spreadsheet9.2!S4250,0)","v":-2238232.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1244,0)+IF(IncludeDeal2,Spreadsheet9.2!T2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2246,0)+IF(IncludeDeal4,Spreadsheet9.2!T3248,0)+IF(IncludeDeal5,Spreadsheet9.2!T4250,0)","v":-2442425.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1244,0)+IF(IncludeDeal2,Spreadsheet9.2!U2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2246,0)+IF(IncludeDeal4,Spreadsheet9.2!U3248,0)+IF(IncludeDeal5,Spreadsheet9.2!U4250,0)","v":-2159236.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1244,0)+IF(IncludeDeal2,Spreadsheet9.2!V2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2246,0)+IF(IncludeDeal4,Spreadsheet9.2!V3248,0)+IF(IncludeDeal5,Spreadsheet9.2!V4250,0)","v":-2091046},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1244,0)+IF(IncludeDeal2,Spreadsheet9.2!W2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2246,0)+IF(IncludeDeal4,Spreadsheet9.2!W3248,0)+IF(IncludeDeal5,Spreadsheet9.2!W4250,0)","v":-1956710.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1244,0)+IF(IncludeDeal2,Spreadsheet9.2!X2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2246,0)+IF(IncludeDeal4,Spreadsheet9.2!X3248,0)+IF(IncludeDeal5,Spreadsheet9.2!X4250,0)","v":-1738456.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1244,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2246,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3248,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4250,0)","v":-1799389.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1244,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2246,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3248,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4250,0)","v":-2013354.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4250,0)","v":-2361528.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4250,0)","v":-2402953.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4250,0)","v":-2308630.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4250,0)","v":-1932481.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4250,0)","v":-1965928.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4250,0)","v":-1938719},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4250,0)","v":-1840485.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4250,0)","v":-1887661.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4250,0)","v":-1966576.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4250,0)","v":-1741470.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4250,0)","v":-1600151.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4250,0)","v":-1921744.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4250,0)","v":-1869640.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4250,0)","v":-1734549.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4250,0)","v":-1788363.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4250,0)","v":-1571259.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4250,0)","v":-1399435.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4250,0)","v":-1256377.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4250,0)","v":-1135270.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4250,0)","v":-1085319.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4250,0)","v":-900139},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4250,0)","v":-712206},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4250,0)","v":-628958.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4250,0)","v":-464241.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4250,0)","v":-289765},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3248,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4250,0)","v":-150730.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4250,0)","v":17098.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4250,0)","v":265642.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4250,0)","v":344740},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4250,0)","v":298902.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4250,0)","v":240526},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4250,0)","v":199219.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4250,0)","v":161452.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4250,0)","v":119206.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4250,0)","v":99982.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4250,0)","v":36075.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4250,0)","v":-5519.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4250,0)","v":-5215.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4250,0)","v":-5223.8999999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4250,0)","v":-5231.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2246,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3248,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4250,0)","v":-5235.6000000000004}]
[null,"Simulation 209",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1245,0)+IF(IncludeDeal2,Spreadsheet9.2!C2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2247,0)+IF(IncludeDeal4,Spreadsheet9.2!C3249,0)+IF(IncludeDeal5,Spreadsheet9.2!C4251,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1245,0)+IF(IncludeDeal2,Spreadsheet9.2!D2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2247,0)+IF(IncludeDeal4,Spreadsheet9.2!D3249,0)+IF(IncludeDeal5,Spreadsheet9.2!D4251,0)","v":8006.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1245,0)+IF(IncludeDeal2,Spreadsheet9.2!E2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2247,0)+IF(IncludeDeal4,Spreadsheet9.2!E3249,0)+IF(IncludeDeal5,Spreadsheet9.2!E4251,0)","v":-85729.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1245,0)+IF(IncludeDeal2,Spreadsheet9.2!F2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2247,0)+IF(IncludeDeal4,Spreadsheet9.2!F3249,0)+IF(IncludeDeal5,Spreadsheet9.2!F4251,0)","v":328060.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1245,0)+IF(IncludeDeal2,Spreadsheet9.2!G2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2247,0)+IF(IncludeDeal4,Spreadsheet9.2!G3249,0)+IF(IncludeDeal5,Spreadsheet9.2!G4251,0)","v":-485174.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1245,0)+IF(IncludeDeal2,Spreadsheet9.2!H2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2247,0)+IF(IncludeDeal4,Spreadsheet9.2!H3249,0)+IF(IncludeDeal5,Spreadsheet9.2!H4251,0)","v":-605740.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1245,0)+IF(IncludeDeal2,Spreadsheet9.2!I2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2247,0)+IF(IncludeDeal4,Spreadsheet9.2!I3249,0)+IF(IncludeDeal5,Spreadsheet9.2!I4251,0)","v":-291709.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1245,0)+IF(IncludeDeal2,Spreadsheet9.2!J2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2247,0)+IF(IncludeDeal4,Spreadsheet9.2!J3249,0)+IF(IncludeDeal5,Spreadsheet9.2!J4251,0)","v":-615719.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1245,0)+IF(IncludeDeal2,Spreadsheet9.2!K2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2247,0)+IF(IncludeDeal4,Spreadsheet9.2!K3249,0)+IF(IncludeDeal5,Spreadsheet9.2!K4251,0)","v":871909.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1245,0)+IF(IncludeDeal2,Spreadsheet9.2!L2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2247,0)+IF(IncludeDeal4,Spreadsheet9.2!L3249,0)+IF(IncludeDeal5,Spreadsheet9.2!L4251,0)","v":1051742.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1245,0)+IF(IncludeDeal2,Spreadsheet9.2!M2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2247,0)+IF(IncludeDeal4,Spreadsheet9.2!M3249,0)+IF(IncludeDeal5,Spreadsheet9.2!M4251,0)","v":124594.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1245,0)+IF(IncludeDeal2,Spreadsheet9.2!N2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2247,0)+IF(IncludeDeal4,Spreadsheet9.2!N3249,0)+IF(IncludeDeal5,Spreadsheet9.2!N4251,0)","v":31949.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1245,0)+IF(IncludeDeal2,Spreadsheet9.2!O2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2247,0)+IF(IncludeDeal4,Spreadsheet9.2!O3249,0)+IF(IncludeDeal5,Spreadsheet9.2!O4251,0)","v":-204706.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1245,0)+IF(IncludeDeal2,Spreadsheet9.2!P2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2247,0)+IF(IncludeDeal4,Spreadsheet9.2!P3249,0)+IF(IncludeDeal5,Spreadsheet9.2!P4251,0)","v":-1521711.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1245,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2247,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3249,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4251,0)","v":-1971746.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1245,0)+IF(IncludeDeal2,Spreadsheet9.2!R2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2247,0)+IF(IncludeDeal4,Spreadsheet9.2!R3249,0)+IF(IncludeDeal5,Spreadsheet9.2!R4251,0)","v":-2127903.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1245,0)+IF(IncludeDeal2,Spreadsheet9.2!S2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2247,0)+IF(IncludeDeal4,Spreadsheet9.2!S3249,0)+IF(IncludeDeal5,Spreadsheet9.2!S4251,0)","v":-2039234.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1245,0)+IF(IncludeDeal2,Spreadsheet9.2!T2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2247,0)+IF(IncludeDeal4,Spreadsheet9.2!T3249,0)+IF(IncludeDeal5,Spreadsheet9.2!T4251,0)","v":-2093594.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1245,0)+IF(IncludeDeal2,Spreadsheet9.2!U2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2247,0)+IF(IncludeDeal4,Spreadsheet9.2!U3249,0)+IF(IncludeDeal5,Spreadsheet9.2!U4251,0)","v":-595600.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1245,0)+IF(IncludeDeal2,Spreadsheet9.2!V2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2247,0)+IF(IncludeDeal4,Spreadsheet9.2!V3249,0)+IF(IncludeDeal5,Spreadsheet9.2!V4251,0)","v":-480139.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1245,0)+IF(IncludeDeal2,Spreadsheet9.2!W2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2247,0)+IF(IncludeDeal4,Spreadsheet9.2!W3249,0)+IF(IncludeDeal5,Spreadsheet9.2!W4251,0)","v":-536507.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1245,0)+IF(IncludeDeal2,Spreadsheet9.2!X2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2247,0)+IF(IncludeDeal4,Spreadsheet9.2!X3249,0)+IF(IncludeDeal5,Spreadsheet9.2!X4251,0)","v":-355269.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1245,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2247,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3249,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4251,0)","v":355489.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1245,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2247,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3249,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4251,0)","v":138709.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4251,0)","v":492408.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4251,0)","v":446546.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4251,0)","v":560701.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4251,0)","v":1299020.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4251,0)","v":1628507.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4251,0)","v":1296095.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4251,0)","v":1038125.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4251,0)","v":1736867.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4251,0)","v":1779350.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4251,0)","v":2106664},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4251,0)","v":3384453.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4251,0)","v":4685592.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4251,0)","v":5094971.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4251,0)","v":4139932.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4251,0)","v":3810831.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4251,0)","v":3130033.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4251,0)","v":3058785.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4251,0)","v":3680170.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4251,0)","v":3219626.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4251,0)","v":3625321.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4251,0)","v":4542048.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4251,0)","v":4235130.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4251,0)","v":3824397.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4251,0)","v":2929636.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4251,0)","v":2459379.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3249,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4251,0)","v":1445148.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4251,0)","v":771207.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4251,0)","v":552170.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4251,0)","v":319093.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4251,0)","v":269551.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4251,0)","v":111737.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4251,0)","v":89286.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4251,0)","v":76935.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4251,0)","v":5610.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4251,0)","v":16284.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4251,0)","v":3692.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4251,0)","v":-55004.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4251,0)","v":-57425.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4251,0)","v":-57530.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4251,0)","v":-57591.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2247,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3249,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4251,0)","v":-57616.6}]
[null,"Simulation 210",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1246,0)+IF(IncludeDeal2,Spreadsheet9.2!C2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2248,0)+IF(IncludeDeal4,Spreadsheet9.2!C3250,0)+IF(IncludeDeal5,Spreadsheet9.2!C4252,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1246,0)+IF(IncludeDeal2,Spreadsheet9.2!D2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2248,0)+IF(IncludeDeal4,Spreadsheet9.2!D3250,0)+IF(IncludeDeal5,Spreadsheet9.2!D4252,0)","v":-48943.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1246,0)+IF(IncludeDeal2,Spreadsheet9.2!E2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2248,0)+IF(IncludeDeal4,Spreadsheet9.2!E3250,0)+IF(IncludeDeal5,Spreadsheet9.2!E4252,0)","v":-100125.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1246,0)+IF(IncludeDeal2,Spreadsheet9.2!F2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2248,0)+IF(IncludeDeal4,Spreadsheet9.2!F3250,0)+IF(IncludeDeal5,Spreadsheet9.2!F4252,0)","v":-413425.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1246,0)+IF(IncludeDeal2,Spreadsheet9.2!G2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2248,0)+IF(IncludeDeal4,Spreadsheet9.2!G3250,0)+IF(IncludeDeal5,Spreadsheet9.2!G4252,0)","v":-400302.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1246,0)+IF(IncludeDeal2,Spreadsheet9.2!H2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2248,0)+IF(IncludeDeal4,Spreadsheet9.2!H3250,0)+IF(IncludeDeal5,Spreadsheet9.2!H4252,0)","v":-1236275.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1246,0)+IF(IncludeDeal2,Spreadsheet9.2!I2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2248,0)+IF(IncludeDeal4,Spreadsheet9.2!I3250,0)+IF(IncludeDeal5,Spreadsheet9.2!I4252,0)","v":-1535915},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1246,0)+IF(IncludeDeal2,Spreadsheet9.2!J2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2248,0)+IF(IncludeDeal4,Spreadsheet9.2!J3250,0)+IF(IncludeDeal5,Spreadsheet9.2!J4252,0)","v":-1560769.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1246,0)+IF(IncludeDeal2,Spreadsheet9.2!K2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2248,0)+IF(IncludeDeal4,Spreadsheet9.2!K3250,0)+IF(IncludeDeal5,Spreadsheet9.2!K4252,0)","v":-1910059.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1246,0)+IF(IncludeDeal2,Spreadsheet9.2!L2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2248,0)+IF(IncludeDeal4,Spreadsheet9.2!L3250,0)+IF(IncludeDeal5,Spreadsheet9.2!L4252,0)","v":-1270944.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1246,0)+IF(IncludeDeal2,Spreadsheet9.2!M2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2248,0)+IF(IncludeDeal4,Spreadsheet9.2!M3250,0)+IF(IncludeDeal5,Spreadsheet9.2!M4252,0)","v":-47542.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1246,0)+IF(IncludeDeal2,Spreadsheet9.2!N2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2248,0)+IF(IncludeDeal4,Spreadsheet9.2!N3250,0)+IF(IncludeDeal5,Spreadsheet9.2!N4252,0)","v":-245861.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1246,0)+IF(IncludeDeal2,Spreadsheet9.2!O2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2248,0)+IF(IncludeDeal4,Spreadsheet9.2!O3250,0)+IF(IncludeDeal5,Spreadsheet9.2!O4252,0)","v":-335670.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1246,0)+IF(IncludeDeal2,Spreadsheet9.2!P2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2248,0)+IF(IncludeDeal4,Spreadsheet9.2!P3250,0)+IF(IncludeDeal5,Spreadsheet9.2!P4252,0)","v":-325061.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1246,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2248,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3250,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4252,0)","v":521518.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1246,0)+IF(IncludeDeal2,Spreadsheet9.2!R2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2248,0)+IF(IncludeDeal4,Spreadsheet9.2!R3250,0)+IF(IncludeDeal5,Spreadsheet9.2!R4252,0)","v":1106456.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1246,0)+IF(IncludeDeal2,Spreadsheet9.2!S2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2248,0)+IF(IncludeDeal4,Spreadsheet9.2!S3250,0)+IF(IncludeDeal5,Spreadsheet9.2!S4252,0)","v":2256939.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1246,0)+IF(IncludeDeal2,Spreadsheet9.2!T2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2248,0)+IF(IncludeDeal4,Spreadsheet9.2!T3250,0)+IF(IncludeDeal5,Spreadsheet9.2!T4252,0)","v":2396629.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1246,0)+IF(IncludeDeal2,Spreadsheet9.2!U2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2248,0)+IF(IncludeDeal4,Spreadsheet9.2!U3250,0)+IF(IncludeDeal5,Spreadsheet9.2!U4252,0)","v":1900420.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1246,0)+IF(IncludeDeal2,Spreadsheet9.2!V2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2248,0)+IF(IncludeDeal4,Spreadsheet9.2!V3250,0)+IF(IncludeDeal5,Spreadsheet9.2!V4252,0)","v":2337276.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1246,0)+IF(IncludeDeal2,Spreadsheet9.2!W2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2248,0)+IF(IncludeDeal4,Spreadsheet9.2!W3250,0)+IF(IncludeDeal5,Spreadsheet9.2!W4252,0)","v":3255831.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1246,0)+IF(IncludeDeal2,Spreadsheet9.2!X2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2248,0)+IF(IncludeDeal4,Spreadsheet9.2!X3250,0)+IF(IncludeDeal5,Spreadsheet9.2!X4252,0)","v":3840179.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1246,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2248,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3250,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4252,0)","v":4770939},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1246,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2248,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3250,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4252,0)","v":4335723.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4252,0)","v":4433365.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4252,0)","v":6425037.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4252,0)","v":7976000},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4252,0)","v":6285105.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4252,0)","v":6804397.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4252,0)","v":6964314.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4252,0)","v":6700924.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4252,0)","v":7097116},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4252,0)","v":7250383.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4252,0)","v":6474248},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4252,0)","v":5992389.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4252,0)","v":7041747.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4252,0)","v":6036246},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4252,0)","v":5010862.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4252,0)","v":5150534.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4252,0)","v":5716167.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4252,0)","v":6930622},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4252,0)","v":7223473.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4252,0)","v":6237489.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4252,0)","v":5869010.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4252,0)","v":3491178.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4252,0)","v":3407333.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4252,0)","v":3452729.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4252,0)","v":2817931},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4252,0)","v":1696994.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3250,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4252,0)","v":1227488.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4252,0)","v":605315.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4252,0)","v":110529.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4252,0)","v":14584.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4252,0)","v":-102001.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4252,0)","v":-240726.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4252,0)","v":-174780.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4252,0)","v":-237260.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4252,0)","v":-326914},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4252,0)","v":-235309.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4252,0)","v":-273442.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4252,0)","v":-328025.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4252,0)","v":-180289.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4252,0)","v":-180488.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4252,0)","v":-180630.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2248,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3250,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4252,0)","v":-180704.4}]
[null,"Simulation 211",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1247,0)+IF(IncludeDeal2,Spreadsheet9.2!C2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2249,0)+IF(IncludeDeal4,Spreadsheet9.2!C3251,0)+IF(IncludeDeal5,Spreadsheet9.2!C4253,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1247,0)+IF(IncludeDeal2,Spreadsheet9.2!D2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2249,0)+IF(IncludeDeal4,Spreadsheet9.2!D3251,0)+IF(IncludeDeal5,Spreadsheet9.2!D4253,0)","v":279604.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1247,0)+IF(IncludeDeal2,Spreadsheet9.2!E2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2249,0)+IF(IncludeDeal4,Spreadsheet9.2!E3251,0)+IF(IncludeDeal5,Spreadsheet9.2!E4253,0)","v":1162250.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1247,0)+IF(IncludeDeal2,Spreadsheet9.2!F2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2249,0)+IF(IncludeDeal4,Spreadsheet9.2!F3251,0)+IF(IncludeDeal5,Spreadsheet9.2!F4253,0)","v":1068405.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1247,0)+IF(IncludeDeal2,Spreadsheet9.2!G2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2249,0)+IF(IncludeDeal4,Spreadsheet9.2!G3251,0)+IF(IncludeDeal5,Spreadsheet9.2!G4253,0)","v":1493667.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1247,0)+IF(IncludeDeal2,Spreadsheet9.2!H2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2249,0)+IF(IncludeDeal4,Spreadsheet9.2!H3251,0)+IF(IncludeDeal5,Spreadsheet9.2!H4253,0)","v":1146145.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1247,0)+IF(IncludeDeal2,Spreadsheet9.2!I2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2249,0)+IF(IncludeDeal4,Spreadsheet9.2!I3251,0)+IF(IncludeDeal5,Spreadsheet9.2!I4253,0)","v":1577387.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1247,0)+IF(IncludeDeal2,Spreadsheet9.2!J2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2249,0)+IF(IncludeDeal4,Spreadsheet9.2!J3251,0)+IF(IncludeDeal5,Spreadsheet9.2!J4253,0)","v":2044970.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1247,0)+IF(IncludeDeal2,Spreadsheet9.2!K2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2249,0)+IF(IncludeDeal4,Spreadsheet9.2!K3251,0)+IF(IncludeDeal5,Spreadsheet9.2!K4253,0)","v":2870691},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1247,0)+IF(IncludeDeal2,Spreadsheet9.2!L2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2249,0)+IF(IncludeDeal4,Spreadsheet9.2!L3251,0)+IF(IncludeDeal5,Spreadsheet9.2!L4253,0)","v":3950908.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1247,0)+IF(IncludeDeal2,Spreadsheet9.2!M2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2249,0)+IF(IncludeDeal4,Spreadsheet9.2!M3251,0)+IF(IncludeDeal5,Spreadsheet9.2!M4253,0)","v":5587487.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1247,0)+IF(IncludeDeal2,Spreadsheet9.2!N2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2249,0)+IF(IncludeDeal4,Spreadsheet9.2!N3251,0)+IF(IncludeDeal5,Spreadsheet9.2!N4253,0)","v":4028750.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1247,0)+IF(IncludeDeal2,Spreadsheet9.2!O2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2249,0)+IF(IncludeDeal4,Spreadsheet9.2!O3251,0)+IF(IncludeDeal5,Spreadsheet9.2!O4253,0)","v":4198064.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1247,0)+IF(IncludeDeal2,Spreadsheet9.2!P2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2249,0)+IF(IncludeDeal4,Spreadsheet9.2!P3251,0)+IF(IncludeDeal5,Spreadsheet9.2!P4253,0)","v":5395253.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1247,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2249,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3251,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4253,0)","v":8119160.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1247,0)+IF(IncludeDeal2,Spreadsheet9.2!R2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2249,0)+IF(IncludeDeal4,Spreadsheet9.2!R3251,0)+IF(IncludeDeal5,Spreadsheet9.2!R4253,0)","v":7221838.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1247,0)+IF(IncludeDeal2,Spreadsheet9.2!S2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2249,0)+IF(IncludeDeal4,Spreadsheet9.2!S3251,0)+IF(IncludeDeal5,Spreadsheet9.2!S4253,0)","v":7229847.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1247,0)+IF(IncludeDeal2,Spreadsheet9.2!T2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2249,0)+IF(IncludeDeal4,Spreadsheet9.2!T3251,0)+IF(IncludeDeal5,Spreadsheet9.2!T4253,0)","v":9230301},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1247,0)+IF(IncludeDeal2,Spreadsheet9.2!U2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2249,0)+IF(IncludeDeal4,Spreadsheet9.2!U3251,0)+IF(IncludeDeal5,Spreadsheet9.2!U4253,0)","v":10363097.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1247,0)+IF(IncludeDeal2,Spreadsheet9.2!V2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2249,0)+IF(IncludeDeal4,Spreadsheet9.2!V3251,0)+IF(IncludeDeal5,Spreadsheet9.2!V4253,0)","v":11036183.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1247,0)+IF(IncludeDeal2,Spreadsheet9.2!W2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2249,0)+IF(IncludeDeal4,Spreadsheet9.2!W3251,0)+IF(IncludeDeal5,Spreadsheet9.2!W4253,0)","v":9969827.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1247,0)+IF(IncludeDeal2,Spreadsheet9.2!X2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2249,0)+IF(IncludeDeal4,Spreadsheet9.2!X3251,0)+IF(IncludeDeal5,Spreadsheet9.2!X4253,0)","v":9063740.8000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1247,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2249,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3251,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4253,0)","v":7569089.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1247,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2249,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3251,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4253,0)","v":9528282.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4253,0)","v":8073305.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4253,0)","v":6163713.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4253,0)","v":4532191.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4253,0)","v":2779810},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4253,0)","v":2533565.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4253,0)","v":3985351.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4253,0)","v":3146598.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4253,0)","v":3172791.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4253,0)","v":3451917.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4253,0)","v":4879792.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4253,0)","v":4477641.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4253,0)","v":3949916.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4253,0)","v":3822510.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4253,0)","v":2771874.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4253,0)","v":5014136.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4253,0)","v":3553771.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4253,0)","v":2316608.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4253,0)","v":2524497.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4253,0)","v":2892712.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4253,0)","v":3438218.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4253,0)","v":3152489.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4253,0)","v":2115123.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4253,0)","v":2050853.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4253,0)","v":1466078.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4253,0)","v":927997.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3251,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4253,0)","v":614310},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4253,0)","v":558237.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4253,0)","v":306733.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4253,0)","v":194881.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4253,0)","v":152719.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4253,0)","v":48003.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4253,0)","v":21821.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4253,0)","v":-35518.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4253,0)","v":-105203},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4253,0)","v":-97987.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4253,0)","v":-105617.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4253,0)","v":-107967.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4253,0)","v":-46406.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4253,0)","v":-46482.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4253,0)","v":-46539.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2249,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3251,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4253,0)","v":-46570.6}]
[null,"Simulation 212",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1248,0)+IF(IncludeDeal2,Spreadsheet9.2!C2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2250,0)+IF(IncludeDeal4,Spreadsheet9.2!C3252,0)+IF(IncludeDeal5,Spreadsheet9.2!C4254,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1248,0)+IF(IncludeDeal2,Spreadsheet9.2!D2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2250,0)+IF(IncludeDeal4,Spreadsheet9.2!D3252,0)+IF(IncludeDeal5,Spreadsheet9.2!D4254,0)","v":-49090.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1248,0)+IF(IncludeDeal2,Spreadsheet9.2!E2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2250,0)+IF(IncludeDeal4,Spreadsheet9.2!E3252,0)+IF(IncludeDeal5,Spreadsheet9.2!E4254,0)","v":-41908.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1248,0)+IF(IncludeDeal2,Spreadsheet9.2!F2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2250,0)+IF(IncludeDeal4,Spreadsheet9.2!F3252,0)+IF(IncludeDeal5,Spreadsheet9.2!F4254,0)","v":-142284.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1248,0)+IF(IncludeDeal2,Spreadsheet9.2!G2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2250,0)+IF(IncludeDeal4,Spreadsheet9.2!G3252,0)+IF(IncludeDeal5,Spreadsheet9.2!G4254,0)","v":-383136.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1248,0)+IF(IncludeDeal2,Spreadsheet9.2!H2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2250,0)+IF(IncludeDeal4,Spreadsheet9.2!H3252,0)+IF(IncludeDeal5,Spreadsheet9.2!H4254,0)","v":-1672956.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1248,0)+IF(IncludeDeal2,Spreadsheet9.2!I2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2250,0)+IF(IncludeDeal4,Spreadsheet9.2!I3252,0)+IF(IncludeDeal5,Spreadsheet9.2!I4254,0)","v":-1857536.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1248,0)+IF(IncludeDeal2,Spreadsheet9.2!J2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2250,0)+IF(IncludeDeal4,Spreadsheet9.2!J3252,0)+IF(IncludeDeal5,Spreadsheet9.2!J4254,0)","v":-989760},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1248,0)+IF(IncludeDeal2,Spreadsheet9.2!K2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2250,0)+IF(IncludeDeal4,Spreadsheet9.2!K3252,0)+IF(IncludeDeal5,Spreadsheet9.2!K4254,0)","v":-1446337.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1248,0)+IF(IncludeDeal2,Spreadsheet9.2!L2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2250,0)+IF(IncludeDeal4,Spreadsheet9.2!L3252,0)+IF(IncludeDeal5,Spreadsheet9.2!L4254,0)","v":-1509426.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1248,0)+IF(IncludeDeal2,Spreadsheet9.2!M2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2250,0)+IF(IncludeDeal4,Spreadsheet9.2!M3252,0)+IF(IncludeDeal5,Spreadsheet9.2!M4254,0)","v":-1572451.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1248,0)+IF(IncludeDeal2,Spreadsheet9.2!N2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2250,0)+IF(IncludeDeal4,Spreadsheet9.2!N3252,0)+IF(IncludeDeal5,Spreadsheet9.2!N4254,0)","v":-1615443.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1248,0)+IF(IncludeDeal2,Spreadsheet9.2!O2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2250,0)+IF(IncludeDeal4,Spreadsheet9.2!O3252,0)+IF(IncludeDeal5,Spreadsheet9.2!O4254,0)","v":-1489261.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1248,0)+IF(IncludeDeal2,Spreadsheet9.2!P2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2250,0)+IF(IncludeDeal4,Spreadsheet9.2!P3252,0)+IF(IncludeDeal5,Spreadsheet9.2!P4254,0)","v":-1447902.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1248,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2250,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3252,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4254,0)","v":-1770631.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1248,0)+IF(IncludeDeal2,Spreadsheet9.2!R2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2250,0)+IF(IncludeDeal4,Spreadsheet9.2!R3252,0)+IF(IncludeDeal5,Spreadsheet9.2!R4254,0)","v":-1532090.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1248,0)+IF(IncludeDeal2,Spreadsheet9.2!S2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2250,0)+IF(IncludeDeal4,Spreadsheet9.2!S3252,0)+IF(IncludeDeal5,Spreadsheet9.2!S4254,0)","v":-194839.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1248,0)+IF(IncludeDeal2,Spreadsheet9.2!T2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2250,0)+IF(IncludeDeal4,Spreadsheet9.2!T3252,0)+IF(IncludeDeal5,Spreadsheet9.2!T4254,0)","v":-464099.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1248,0)+IF(IncludeDeal2,Spreadsheet9.2!U2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2250,0)+IF(IncludeDeal4,Spreadsheet9.2!U3252,0)+IF(IncludeDeal5,Spreadsheet9.2!U4254,0)","v":-1439490.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1248,0)+IF(IncludeDeal2,Spreadsheet9.2!V2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2250,0)+IF(IncludeDeal4,Spreadsheet9.2!V3252,0)+IF(IncludeDeal5,Spreadsheet9.2!V4254,0)","v":-2097872.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1248,0)+IF(IncludeDeal2,Spreadsheet9.2!W2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2250,0)+IF(IncludeDeal4,Spreadsheet9.2!W3252,0)+IF(IncludeDeal5,Spreadsheet9.2!W4254,0)","v":-2390002.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1248,0)+IF(IncludeDeal2,Spreadsheet9.2!X2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2250,0)+IF(IncludeDeal4,Spreadsheet9.2!X3252,0)+IF(IncludeDeal5,Spreadsheet9.2!X4254,0)","v":-2125077.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1248,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2250,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3252,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4254,0)","v":-1688584},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1248,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2250,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3252,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4254,0)","v":-910244.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4254,0)","v":-1500677.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4254,0)","v":-1488743.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4254,0)","v":-1582803},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4254,0)","v":-868366.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4254,0)","v":-1515911.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4254,0)","v":-1643101.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4254,0)","v":-1371055.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4254,0)","v":-1576913.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4254,0)","v":-1974764.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4254,0)","v":-1898447.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4254,0)","v":-1696927.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4254,0)","v":-1672313},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4254,0)","v":-1501111.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4254,0)","v":-1381615.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4254,0)","v":-1281284.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4254,0)","v":-917459.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4254,0)","v":-713530.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4254,0)","v":-637020.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4254,0)","v":-436765.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4254,0)","v":-74112.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4254,0)","v":388041.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4254,0)","v":233221},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4254,0)","v":453728.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4254,0)","v":309779.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4254,0)","v":472933.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3252,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4254,0)","v":530284.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4254,0)","v":688564.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4254,0)","v":744297.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4254,0)","v":551339.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4254,0)","v":541789.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4254,0)","v":501103.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4254,0)","v":314215.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4254,0)","v":275301},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4254,0)","v":256809.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4254,0)","v":129969.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4254,0)","v":164302.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4254,0)","v":190862},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4254,0)","v":77522.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4254,0)","v":77679},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4254,0)","v":77806.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2250,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3252,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4254,0)","v":77874.899999999994}]
[null,"Simulation 213",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1249,0)+IF(IncludeDeal2,Spreadsheet9.2!C2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2251,0)+IF(IncludeDeal4,Spreadsheet9.2!C3253,0)+IF(IncludeDeal5,Spreadsheet9.2!C4255,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1249,0)+IF(IncludeDeal2,Spreadsheet9.2!D2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2251,0)+IF(IncludeDeal4,Spreadsheet9.2!D3253,0)+IF(IncludeDeal5,Spreadsheet9.2!D4255,0)","v":-137784.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1249,0)+IF(IncludeDeal2,Spreadsheet9.2!E2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2251,0)+IF(IncludeDeal4,Spreadsheet9.2!E3253,0)+IF(IncludeDeal5,Spreadsheet9.2!E4255,0)","v":200685.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1249,0)+IF(IncludeDeal2,Spreadsheet9.2!F2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2251,0)+IF(IncludeDeal4,Spreadsheet9.2!F3253,0)+IF(IncludeDeal5,Spreadsheet9.2!F4255,0)","v":457935.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1249,0)+IF(IncludeDeal2,Spreadsheet9.2!G2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2251,0)+IF(IncludeDeal4,Spreadsheet9.2!G3253,0)+IF(IncludeDeal5,Spreadsheet9.2!G4255,0)","v":439076.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1249,0)+IF(IncludeDeal2,Spreadsheet9.2!H2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2251,0)+IF(IncludeDeal4,Spreadsheet9.2!H3253,0)+IF(IncludeDeal5,Spreadsheet9.2!H4255,0)","v":-637885.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1249,0)+IF(IncludeDeal2,Spreadsheet9.2!I2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2251,0)+IF(IncludeDeal4,Spreadsheet9.2!I3253,0)+IF(IncludeDeal5,Spreadsheet9.2!I4255,0)","v":-620083.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1249,0)+IF(IncludeDeal2,Spreadsheet9.2!J2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2251,0)+IF(IncludeDeal4,Spreadsheet9.2!J3253,0)+IF(IncludeDeal5,Spreadsheet9.2!J4255,0)","v":-971342.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1249,0)+IF(IncludeDeal2,Spreadsheet9.2!K2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2251,0)+IF(IncludeDeal4,Spreadsheet9.2!K3253,0)+IF(IncludeDeal5,Spreadsheet9.2!K4255,0)","v":-1067849},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1249,0)+IF(IncludeDeal2,Spreadsheet9.2!L2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2251,0)+IF(IncludeDeal4,Spreadsheet9.2!L3253,0)+IF(IncludeDeal5,Spreadsheet9.2!L4255,0)","v":-1855584.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1249,0)+IF(IncludeDeal2,Spreadsheet9.2!M2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2251,0)+IF(IncludeDeal4,Spreadsheet9.2!M3253,0)+IF(IncludeDeal5,Spreadsheet9.2!M4255,0)","v":-2170616.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1249,0)+IF(IncludeDeal2,Spreadsheet9.2!N2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2251,0)+IF(IncludeDeal4,Spreadsheet9.2!N3253,0)+IF(IncludeDeal5,Spreadsheet9.2!N4255,0)","v":-1847371.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1249,0)+IF(IncludeDeal2,Spreadsheet9.2!O2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2251,0)+IF(IncludeDeal4,Spreadsheet9.2!O3253,0)+IF(IncludeDeal5,Spreadsheet9.2!O4255,0)","v":-2367856.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1249,0)+IF(IncludeDeal2,Spreadsheet9.2!P2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2251,0)+IF(IncludeDeal4,Spreadsheet9.2!P3253,0)+IF(IncludeDeal5,Spreadsheet9.2!P4255,0)","v":-2632565},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1249,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2251,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3253,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4255,0)","v":-2658796.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1249,0)+IF(IncludeDeal2,Spreadsheet9.2!R2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2251,0)+IF(IncludeDeal4,Spreadsheet9.2!R3253,0)+IF(IncludeDeal5,Spreadsheet9.2!R4255,0)","v":-2897702.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1249,0)+IF(IncludeDeal2,Spreadsheet9.2!S2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2251,0)+IF(IncludeDeal4,Spreadsheet9.2!S3253,0)+IF(IncludeDeal5,Spreadsheet9.2!S4255,0)","v":-2893992.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1249,0)+IF(IncludeDeal2,Spreadsheet9.2!T2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2251,0)+IF(IncludeDeal4,Spreadsheet9.2!T3253,0)+IF(IncludeDeal5,Spreadsheet9.2!T4255,0)","v":-3198738.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1249,0)+IF(IncludeDeal2,Spreadsheet9.2!U2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2251,0)+IF(IncludeDeal4,Spreadsheet9.2!U3253,0)+IF(IncludeDeal5,Spreadsheet9.2!U4255,0)","v":-3020129.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1249,0)+IF(IncludeDeal2,Spreadsheet9.2!V2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2251,0)+IF(IncludeDeal4,Spreadsheet9.2!V3253,0)+IF(IncludeDeal5,Spreadsheet9.2!V4255,0)","v":-2679219.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1249,0)+IF(IncludeDeal2,Spreadsheet9.2!W2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2251,0)+IF(IncludeDeal4,Spreadsheet9.2!W3253,0)+IF(IncludeDeal5,Spreadsheet9.2!W4255,0)","v":-2817404.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1249,0)+IF(IncludeDeal2,Spreadsheet9.2!X2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2251,0)+IF(IncludeDeal4,Spreadsheet9.2!X3253,0)+IF(IncludeDeal5,Spreadsheet9.2!X4255,0)","v":-3113621.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1249,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2251,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3253,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4255,0)","v":-3185543.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1249,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2251,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3253,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4255,0)","v":-3142916.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4255,0)","v":-2987778.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4255,0)","v":-2847082.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4255,0)","v":-2820016.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4255,0)","v":-2822308.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4255,0)","v":-2555981.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4255,0)","v":-2699141.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4255,0)","v":-2692256.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4255,0)","v":-2628382.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4255,0)","v":-2468254.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4255,0)","v":-2403457.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4255,0)","v":-2280328},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4255,0)","v":-2168220.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4255,0)","v":-2064277.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4255,0)","v":-2068974.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4255,0)","v":-1898791.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4255,0)","v":-1716414.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4255,0)","v":-1557864.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4255,0)","v":-1427777.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4255,0)","v":-1328883.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4255,0)","v":-1086645.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4255,0)","v":-978335.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4255,0)","v":-907346},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4255,0)","v":-779833.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4255,0)","v":-579969.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4255,0)","v":-374435.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3253,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4255,0)","v":-225017.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4255,0)","v":-77638.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4255,0)","v":137855.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4255,0)","v":308737.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4255,0)","v":200502.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4255,0)","v":92702},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4255,0)","v":94744.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4255,0)","v":-11375.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4255,0)","v":-83199.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4255,0)","v":-24384.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4255,0)","v":-105125.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4255,0)","v":-169869.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4255,0)","v":-77755.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4255,0)","v":-77841.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4255,0)","v":-77919.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2251,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3253,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4255,0)","v":-77987.199999999997}]
[null,"Simulation 214",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1250,0)+IF(IncludeDeal2,Spreadsheet9.2!C2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2252,0)+IF(IncludeDeal4,Spreadsheet9.2!C3254,0)+IF(IncludeDeal5,Spreadsheet9.2!C4256,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1250,0)+IF(IncludeDeal2,Spreadsheet9.2!D2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2252,0)+IF(IncludeDeal4,Spreadsheet9.2!D3254,0)+IF(IncludeDeal5,Spreadsheet9.2!D4256,0)","v":321764.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1250,0)+IF(IncludeDeal2,Spreadsheet9.2!E2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2252,0)+IF(IncludeDeal4,Spreadsheet9.2!E3254,0)+IF(IncludeDeal5,Spreadsheet9.2!E4256,0)","v":321614},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1250,0)+IF(IncludeDeal2,Spreadsheet9.2!F2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2252,0)+IF(IncludeDeal4,Spreadsheet9.2!F3254,0)+IF(IncludeDeal5,Spreadsheet9.2!F4256,0)","v":777144.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1250,0)+IF(IncludeDeal2,Spreadsheet9.2!G2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2252,0)+IF(IncludeDeal4,Spreadsheet9.2!G3254,0)+IF(IncludeDeal5,Spreadsheet9.2!G4256,0)","v":1529584.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1250,0)+IF(IncludeDeal2,Spreadsheet9.2!H2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2252,0)+IF(IncludeDeal4,Spreadsheet9.2!H3254,0)+IF(IncludeDeal5,Spreadsheet9.2!H4256,0)","v":1205444.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1250,0)+IF(IncludeDeal2,Spreadsheet9.2!I2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2252,0)+IF(IncludeDeal4,Spreadsheet9.2!I3254,0)+IF(IncludeDeal5,Spreadsheet9.2!I4256,0)","v":2035150},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1250,0)+IF(IncludeDeal2,Spreadsheet9.2!J2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2252,0)+IF(IncludeDeal4,Spreadsheet9.2!J3254,0)+IF(IncludeDeal5,Spreadsheet9.2!J4256,0)","v":2618634.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1250,0)+IF(IncludeDeal2,Spreadsheet9.2!K2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2252,0)+IF(IncludeDeal4,Spreadsheet9.2!K3254,0)+IF(IncludeDeal5,Spreadsheet9.2!K4256,0)","v":974321.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1250,0)+IF(IncludeDeal2,Spreadsheet9.2!L2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2252,0)+IF(IncludeDeal4,Spreadsheet9.2!L3254,0)+IF(IncludeDeal5,Spreadsheet9.2!L4256,0)","v":2222375.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1250,0)+IF(IncludeDeal2,Spreadsheet9.2!M2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2252,0)+IF(IncludeDeal4,Spreadsheet9.2!M3254,0)+IF(IncludeDeal5,Spreadsheet9.2!M4256,0)","v":3374941},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1250,0)+IF(IncludeDeal2,Spreadsheet9.2!N2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2252,0)+IF(IncludeDeal4,Spreadsheet9.2!N3254,0)+IF(IncludeDeal5,Spreadsheet9.2!N4256,0)","v":2723380.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1250,0)+IF(IncludeDeal2,Spreadsheet9.2!O2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2252,0)+IF(IncludeDeal4,Spreadsheet9.2!O3254,0)+IF(IncludeDeal5,Spreadsheet9.2!O4256,0)","v":1814406.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1250,0)+IF(IncludeDeal2,Spreadsheet9.2!P2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2252,0)+IF(IncludeDeal4,Spreadsheet9.2!P3254,0)+IF(IncludeDeal5,Spreadsheet9.2!P4256,0)","v":505270.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1250,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2252,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3254,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4256,0)","v":469251.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1250,0)+IF(IncludeDeal2,Spreadsheet9.2!R2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2252,0)+IF(IncludeDeal4,Spreadsheet9.2!R3254,0)+IF(IncludeDeal5,Spreadsheet9.2!R4256,0)","v":-610641.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1250,0)+IF(IncludeDeal2,Spreadsheet9.2!S2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2252,0)+IF(IncludeDeal4,Spreadsheet9.2!S3254,0)+IF(IncludeDeal5,Spreadsheet9.2!S4256,0)","v":-995935},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1250,0)+IF(IncludeDeal2,Spreadsheet9.2!T2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2252,0)+IF(IncludeDeal4,Spreadsheet9.2!T3254,0)+IF(IncludeDeal5,Spreadsheet9.2!T4256,0)","v":-1300502.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1250,0)+IF(IncludeDeal2,Spreadsheet9.2!U2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2252,0)+IF(IncludeDeal4,Spreadsheet9.2!U3254,0)+IF(IncludeDeal5,Spreadsheet9.2!U4256,0)","v":-1672950.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1250,0)+IF(IncludeDeal2,Spreadsheet9.2!V2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2252,0)+IF(IncludeDeal4,Spreadsheet9.2!V3254,0)+IF(IncludeDeal5,Spreadsheet9.2!V4256,0)","v":-1625897.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1250,0)+IF(IncludeDeal2,Spreadsheet9.2!W2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2252,0)+IF(IncludeDeal4,Spreadsheet9.2!W3254,0)+IF(IncludeDeal5,Spreadsheet9.2!W4256,0)","v":-1825875.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1250,0)+IF(IncludeDeal2,Spreadsheet9.2!X2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2252,0)+IF(IncludeDeal4,Spreadsheet9.2!X3254,0)+IF(IncludeDeal5,Spreadsheet9.2!X4256,0)","v":-1661181.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1250,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2252,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3254,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4256,0)","v":-1873099.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1250,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2252,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3254,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4256,0)","v":-1899295},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4256,0)","v":-1728514.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4256,0)","v":-1875823.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4256,0)","v":-2168516.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4256,0)","v":-1945668.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4256,0)","v":-1541651.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4256,0)","v":-1230442.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4256,0)","v":-1185584.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4256,0)","v":-653399.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4256,0)","v":-564087.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4256,0)","v":-746821.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4256,0)","v":-1074523},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4256,0)","v":-1532462.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4256,0)","v":-1526204.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4256,0)","v":-1554082.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4256,0)","v":-1639065.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4256,0)","v":-1553356.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4256,0)","v":-1368900},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4256,0)","v":-1190312.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4256,0)","v":-978147.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4256,0)","v":-627821.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4256,0)","v":-443342.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4256,0)","v":-59394},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4256,0)","v":191670.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4256,0)","v":87213.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4256,0)","v":287841.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3254,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4256,0)","v":461393.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4256,0)","v":494994.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4256,0)","v":587080.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4256,0)","v":462293.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4256,0)","v":413677},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4256,0)","v":321893.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4256,0)","v":184586.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4256,0)","v":175469.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4256,0)","v":122253.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4256,0)","v":51706.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4256,0)","v":38046},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4256,0)","v":12213.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4256,0)","v":-8464.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4256,0)","v":-8481.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4256,0)","v":-8492.7000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2252,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3254,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4256,0)","v":-8497.7999999999993}]
[null,"Simulation 215",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1251,0)+IF(IncludeDeal2,Spreadsheet9.2!C2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2253,0)+IF(IncludeDeal4,Spreadsheet9.2!C3255,0)+IF(IncludeDeal5,Spreadsheet9.2!C4257,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1251,0)+IF(IncludeDeal2,Spreadsheet9.2!D2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2253,0)+IF(IncludeDeal4,Spreadsheet9.2!D3255,0)+IF(IncludeDeal5,Spreadsheet9.2!D4257,0)","v":3805.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1251,0)+IF(IncludeDeal2,Spreadsheet9.2!E2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2253,0)+IF(IncludeDeal4,Spreadsheet9.2!E3255,0)+IF(IncludeDeal5,Spreadsheet9.2!E4257,0)","v":-595346.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1251,0)+IF(IncludeDeal2,Spreadsheet9.2!F2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2253,0)+IF(IncludeDeal4,Spreadsheet9.2!F3255,0)+IF(IncludeDeal5,Spreadsheet9.2!F4257,0)","v":-908494},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1251,0)+IF(IncludeDeal2,Spreadsheet9.2!G2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2253,0)+IF(IncludeDeal4,Spreadsheet9.2!G3255,0)+IF(IncludeDeal5,Spreadsheet9.2!G4257,0)","v":-1181214.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1251,0)+IF(IncludeDeal2,Spreadsheet9.2!H2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2253,0)+IF(IncludeDeal4,Spreadsheet9.2!H3255,0)+IF(IncludeDeal5,Spreadsheet9.2!H4257,0)","v":-2388651.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1251,0)+IF(IncludeDeal2,Spreadsheet9.2!I2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2253,0)+IF(IncludeDeal4,Spreadsheet9.2!I3255,0)+IF(IncludeDeal5,Spreadsheet9.2!I4257,0)","v":-2188144.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1251,0)+IF(IncludeDeal2,Spreadsheet9.2!J2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2253,0)+IF(IncludeDeal4,Spreadsheet9.2!J3255,0)+IF(IncludeDeal5,Spreadsheet9.2!J4257,0)","v":-2608571.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1251,0)+IF(IncludeDeal2,Spreadsheet9.2!K2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2253,0)+IF(IncludeDeal4,Spreadsheet9.2!K3255,0)+IF(IncludeDeal5,Spreadsheet9.2!K4257,0)","v":-2716073.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1251,0)+IF(IncludeDeal2,Spreadsheet9.2!L2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2253,0)+IF(IncludeDeal4,Spreadsheet9.2!L3255,0)+IF(IncludeDeal5,Spreadsheet9.2!L4257,0)","v":-3025320},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1251,0)+IF(IncludeDeal2,Spreadsheet9.2!M2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2253,0)+IF(IncludeDeal4,Spreadsheet9.2!M3255,0)+IF(IncludeDeal5,Spreadsheet9.2!M4257,0)","v":-3108636.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1251,0)+IF(IncludeDeal2,Spreadsheet9.2!N2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2253,0)+IF(IncludeDeal4,Spreadsheet9.2!N3255,0)+IF(IncludeDeal5,Spreadsheet9.2!N4257,0)","v":-3009210.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1251,0)+IF(IncludeDeal2,Spreadsheet9.2!O2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2253,0)+IF(IncludeDeal4,Spreadsheet9.2!O3255,0)+IF(IncludeDeal5,Spreadsheet9.2!O4257,0)","v":-2906840.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1251,0)+IF(IncludeDeal2,Spreadsheet9.2!P2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2253,0)+IF(IncludeDeal4,Spreadsheet9.2!P3255,0)+IF(IncludeDeal5,Spreadsheet9.2!P4257,0)","v":-3126347},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1251,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2253,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3255,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4257,0)","v":-3661395.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1251,0)+IF(IncludeDeal2,Spreadsheet9.2!R2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2253,0)+IF(IncludeDeal4,Spreadsheet9.2!R3255,0)+IF(IncludeDeal5,Spreadsheet9.2!R4257,0)","v":-3912324.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1251,0)+IF(IncludeDeal2,Spreadsheet9.2!S2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2253,0)+IF(IncludeDeal4,Spreadsheet9.2!S3255,0)+IF(IncludeDeal5,Spreadsheet9.2!S4257,0)","v":-3316892.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1251,0)+IF(IncludeDeal2,Spreadsheet9.2!T2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2253,0)+IF(IncludeDeal4,Spreadsheet9.2!T3255,0)+IF(IncludeDeal5,Spreadsheet9.2!T4257,0)","v":-3263413.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1251,0)+IF(IncludeDeal2,Spreadsheet9.2!U2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2253,0)+IF(IncludeDeal4,Spreadsheet9.2!U3255,0)+IF(IncludeDeal5,Spreadsheet9.2!U4257,0)","v":-3382466.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1251,0)+IF(IncludeDeal2,Spreadsheet9.2!V2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2253,0)+IF(IncludeDeal4,Spreadsheet9.2!V3255,0)+IF(IncludeDeal5,Spreadsheet9.2!V4257,0)","v":-3213732.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1251,0)+IF(IncludeDeal2,Spreadsheet9.2!W2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2253,0)+IF(IncludeDeal4,Spreadsheet9.2!W3255,0)+IF(IncludeDeal5,Spreadsheet9.2!W4257,0)","v":-3240434.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1251,0)+IF(IncludeDeal2,Spreadsheet9.2!X2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2253,0)+IF(IncludeDeal4,Spreadsheet9.2!X3255,0)+IF(IncludeDeal5,Spreadsheet9.2!X4257,0)","v":-3158341},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1251,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2253,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3255,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4257,0)","v":-3004209.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1251,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2253,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3255,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4257,0)","v":-3366289.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4257,0)","v":-3278684.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4257,0)","v":-2938619.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4257,0)","v":-3229057.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4257,0)","v":-3246098},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4257,0)","v":-3089297.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4257,0)","v":-3048805.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4257,0)","v":-2940027.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4257,0)","v":-2821572.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4257,0)","v":-2724735.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4257,0)","v":-2640229.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4257,0)","v":-2553047.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4257,0)","v":-2450870.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4257,0)","v":-2458851.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4257,0)","v":-2246294.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4257,0)","v":-2118275.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4257,0)","v":-2060414.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4257,0)","v":-1819578.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4257,0)","v":-1729887.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4257,0)","v":-1536052.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4257,0)","v":-1275462.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4257,0)","v":-1162366.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4257,0)","v":-1099255.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4257,0)","v":-886219},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4257,0)","v":-799129.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4257,0)","v":-676710.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3255,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4257,0)","v":-421696.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4257,0)","v":-361943.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4257,0)","v":-347332},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4257,0)","v":-230105.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4257,0)","v":-324603.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4257,0)","v":-442315.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4257,0)","v":-274808.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4257,0)","v":-308350.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4257,0)","v":-374211.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4257,0)","v":-235294.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4257,0)","v":-287846.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4257,0)","v":-353046.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4257,0)","v":-201865.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4257,0)","v":-202122.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4257,0)","v":-202266.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2253,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3255,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4257,0)","v":-202319.5}]
[null,"Simulation 216",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1252,0)+IF(IncludeDeal2,Spreadsheet9.2!C2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2254,0)+IF(IncludeDeal4,Spreadsheet9.2!C3256,0)+IF(IncludeDeal5,Spreadsheet9.2!C4258,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1252,0)+IF(IncludeDeal2,Spreadsheet9.2!D2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2254,0)+IF(IncludeDeal4,Spreadsheet9.2!D3256,0)+IF(IncludeDeal5,Spreadsheet9.2!D4258,0)","v":196390.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1252,0)+IF(IncludeDeal2,Spreadsheet9.2!E2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2254,0)+IF(IncludeDeal4,Spreadsheet9.2!E3256,0)+IF(IncludeDeal5,Spreadsheet9.2!E4258,0)","v":623686.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1252,0)+IF(IncludeDeal2,Spreadsheet9.2!F2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2254,0)+IF(IncludeDeal4,Spreadsheet9.2!F3256,0)+IF(IncludeDeal5,Spreadsheet9.2!F4258,0)","v":463791.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1252,0)+IF(IncludeDeal2,Spreadsheet9.2!G2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2254,0)+IF(IncludeDeal4,Spreadsheet9.2!G3256,0)+IF(IncludeDeal5,Spreadsheet9.2!G4258,0)","v":635169.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1252,0)+IF(IncludeDeal2,Spreadsheet9.2!H2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2254,0)+IF(IncludeDeal4,Spreadsheet9.2!H3256,0)+IF(IncludeDeal5,Spreadsheet9.2!H4258,0)","v":618294.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1252,0)+IF(IncludeDeal2,Spreadsheet9.2!I2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2254,0)+IF(IncludeDeal4,Spreadsheet9.2!I3256,0)+IF(IncludeDeal5,Spreadsheet9.2!I4258,0)","v":201462.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1252,0)+IF(IncludeDeal2,Spreadsheet9.2!J2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2254,0)+IF(IncludeDeal4,Spreadsheet9.2!J3256,0)+IF(IncludeDeal5,Spreadsheet9.2!J4258,0)","v":-902310.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1252,0)+IF(IncludeDeal2,Spreadsheet9.2!K2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2254,0)+IF(IncludeDeal4,Spreadsheet9.2!K3256,0)+IF(IncludeDeal5,Spreadsheet9.2!K4258,0)","v":-1343587.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1252,0)+IF(IncludeDeal2,Spreadsheet9.2!L2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2254,0)+IF(IncludeDeal4,Spreadsheet9.2!L3256,0)+IF(IncludeDeal5,Spreadsheet9.2!L4258,0)","v":-2315377.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1252,0)+IF(IncludeDeal2,Spreadsheet9.2!M2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2254,0)+IF(IncludeDeal4,Spreadsheet9.2!M3256,0)+IF(IncludeDeal5,Spreadsheet9.2!M4258,0)","v":-1623463.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1252,0)+IF(IncludeDeal2,Spreadsheet9.2!N2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2254,0)+IF(IncludeDeal4,Spreadsheet9.2!N3256,0)+IF(IncludeDeal5,Spreadsheet9.2!N4258,0)","v":-1191790.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1252,0)+IF(IncludeDeal2,Spreadsheet9.2!O2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2254,0)+IF(IncludeDeal4,Spreadsheet9.2!O3256,0)+IF(IncludeDeal5,Spreadsheet9.2!O4258,0)","v":-1433789.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1252,0)+IF(IncludeDeal2,Spreadsheet9.2!P2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2254,0)+IF(IncludeDeal4,Spreadsheet9.2!P3256,0)+IF(IncludeDeal5,Spreadsheet9.2!P4258,0)","v":-1698558.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1252,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2254,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3256,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4258,0)","v":-2300406.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1252,0)+IF(IncludeDeal2,Spreadsheet9.2!R2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2254,0)+IF(IncludeDeal4,Spreadsheet9.2!R3256,0)+IF(IncludeDeal5,Spreadsheet9.2!R4258,0)","v":-1771145.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1252,0)+IF(IncludeDeal2,Spreadsheet9.2!S2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2254,0)+IF(IncludeDeal4,Spreadsheet9.2!S3256,0)+IF(IncludeDeal5,Spreadsheet9.2!S4258,0)","v":-1930341.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1252,0)+IF(IncludeDeal2,Spreadsheet9.2!T2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2254,0)+IF(IncludeDeal4,Spreadsheet9.2!T3256,0)+IF(IncludeDeal5,Spreadsheet9.2!T4258,0)","v":-1745618.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1252,0)+IF(IncludeDeal2,Spreadsheet9.2!U2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2254,0)+IF(IncludeDeal4,Spreadsheet9.2!U3256,0)+IF(IncludeDeal5,Spreadsheet9.2!U4258,0)","v":-1852348.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1252,0)+IF(IncludeDeal2,Spreadsheet9.2!V2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2254,0)+IF(IncludeDeal4,Spreadsheet9.2!V3256,0)+IF(IncludeDeal5,Spreadsheet9.2!V4258,0)","v":-2103644.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1252,0)+IF(IncludeDeal2,Spreadsheet9.2!W2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2254,0)+IF(IncludeDeal4,Spreadsheet9.2!W3256,0)+IF(IncludeDeal5,Spreadsheet9.2!W4258,0)","v":-2322351.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1252,0)+IF(IncludeDeal2,Spreadsheet9.2!X2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2254,0)+IF(IncludeDeal4,Spreadsheet9.2!X3256,0)+IF(IncludeDeal5,Spreadsheet9.2!X4258,0)","v":-2192678.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1252,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2254,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3256,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4258,0)","v":-2594550.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1252,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2254,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3256,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4258,0)","v":-2165409.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4258,0)","v":-2081190.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4258,0)","v":-1822212},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4258,0)","v":-1590878.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4258,0)","v":-1548994.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4258,0)","v":-1197163.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4258,0)","v":-1117858.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4258,0)","v":-1600900.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4258,0)","v":-1521305.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4258,0)","v":-1385505.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4258,0)","v":-1566423.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4258,0)","v":-1561026.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4258,0)","v":-1772100.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4258,0)","v":-1874471.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4258,0)","v":-1640811.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4258,0)","v":-1719890.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4258,0)","v":-1734504.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4258,0)","v":-1511919.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4258,0)","v":-1373034},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4258,0)","v":-1295775.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4258,0)","v":-1126993.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4258,0)","v":-970790.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4258,0)","v":-933912.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4258,0)","v":-725370.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4258,0)","v":-558910.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4258,0)","v":-438430.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3256,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4258,0)","v":-230624.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4258,0)","v":-61299.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4258,0)","v":37053.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4258,0)","v":188054.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4258,0)","v":160504},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4258,0)","v":80673.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4258,0)","v":48432},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4258,0)","v":9842.2999999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4258,0)","v":-73570.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4258,0)","v":-61858.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4258,0)","v":-78198},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4258,0)","v":-134933.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4258,0)","v":-96442.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4258,0)","v":-96597.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4258,0)","v":-96700.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2254,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3256,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4258,0)","v":-96737.7}]
[null,"Simulation 217",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1253,0)+IF(IncludeDeal2,Spreadsheet9.2!C2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2255,0)+IF(IncludeDeal4,Spreadsheet9.2!C3257,0)+IF(IncludeDeal5,Spreadsheet9.2!C4259,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1253,0)+IF(IncludeDeal2,Spreadsheet9.2!D2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2255,0)+IF(IncludeDeal4,Spreadsheet9.2!D3257,0)+IF(IncludeDeal5,Spreadsheet9.2!D4259,0)","v":-89191.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1253,0)+IF(IncludeDeal2,Spreadsheet9.2!E2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2255,0)+IF(IncludeDeal4,Spreadsheet9.2!E3257,0)+IF(IncludeDeal5,Spreadsheet9.2!E4259,0)","v":-233960.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1253,0)+IF(IncludeDeal2,Spreadsheet9.2!F2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2255,0)+IF(IncludeDeal4,Spreadsheet9.2!F3257,0)+IF(IncludeDeal5,Spreadsheet9.2!F4259,0)","v":81059.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1253,0)+IF(IncludeDeal2,Spreadsheet9.2!G2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2255,0)+IF(IncludeDeal4,Spreadsheet9.2!G3257,0)+IF(IncludeDeal5,Spreadsheet9.2!G4259,0)","v":71208.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1253,0)+IF(IncludeDeal2,Spreadsheet9.2!H2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2255,0)+IF(IncludeDeal4,Spreadsheet9.2!H3257,0)+IF(IncludeDeal5,Spreadsheet9.2!H4259,0)","v":-149471.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1253,0)+IF(IncludeDeal2,Spreadsheet9.2!I2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2255,0)+IF(IncludeDeal4,Spreadsheet9.2!I3257,0)+IF(IncludeDeal5,Spreadsheet9.2!I4259,0)","v":-180734},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1253,0)+IF(IncludeDeal2,Spreadsheet9.2!J2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2255,0)+IF(IncludeDeal4,Spreadsheet9.2!J3257,0)+IF(IncludeDeal5,Spreadsheet9.2!J4259,0)","v":-968737.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1253,0)+IF(IncludeDeal2,Spreadsheet9.2!K2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2255,0)+IF(IncludeDeal4,Spreadsheet9.2!K3257,0)+IF(IncludeDeal5,Spreadsheet9.2!K4259,0)","v":-366155.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1253,0)+IF(IncludeDeal2,Spreadsheet9.2!L2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2255,0)+IF(IncludeDeal4,Spreadsheet9.2!L3257,0)+IF(IncludeDeal5,Spreadsheet9.2!L4259,0)","v":-660752.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1253,0)+IF(IncludeDeal2,Spreadsheet9.2!M2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2255,0)+IF(IncludeDeal4,Spreadsheet9.2!M3257,0)+IF(IncludeDeal5,Spreadsheet9.2!M4259,0)","v":-908296},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1253,0)+IF(IncludeDeal2,Spreadsheet9.2!N2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2255,0)+IF(IncludeDeal4,Spreadsheet9.2!N3257,0)+IF(IncludeDeal5,Spreadsheet9.2!N4259,0)","v":-1784405},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1253,0)+IF(IncludeDeal2,Spreadsheet9.2!O2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2255,0)+IF(IncludeDeal4,Spreadsheet9.2!O3257,0)+IF(IncludeDeal5,Spreadsheet9.2!O4259,0)","v":-2081913.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1253,0)+IF(IncludeDeal2,Spreadsheet9.2!P2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2255,0)+IF(IncludeDeal4,Spreadsheet9.2!P3257,0)+IF(IncludeDeal5,Spreadsheet9.2!P4259,0)","v":-2008171.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1253,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2255,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3257,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4259,0)","v":-1851590.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1253,0)+IF(IncludeDeal2,Spreadsheet9.2!R2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2255,0)+IF(IncludeDeal4,Spreadsheet9.2!R3257,0)+IF(IncludeDeal5,Spreadsheet9.2!R4259,0)","v":-2038686},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1253,0)+IF(IncludeDeal2,Spreadsheet9.2!S2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2255,0)+IF(IncludeDeal4,Spreadsheet9.2!S3257,0)+IF(IncludeDeal5,Spreadsheet9.2!S4259,0)","v":-2208444.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1253,0)+IF(IncludeDeal2,Spreadsheet9.2!T2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2255,0)+IF(IncludeDeal4,Spreadsheet9.2!T3257,0)+IF(IncludeDeal5,Spreadsheet9.2!T4259,0)","v":-2555849.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1253,0)+IF(IncludeDeal2,Spreadsheet9.2!U2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2255,0)+IF(IncludeDeal4,Spreadsheet9.2!U3257,0)+IF(IncludeDeal5,Spreadsheet9.2!U4259,0)","v":-3035256.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1253,0)+IF(IncludeDeal2,Spreadsheet9.2!V2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2255,0)+IF(IncludeDeal4,Spreadsheet9.2!V3257,0)+IF(IncludeDeal5,Spreadsheet9.2!V4259,0)","v":-2899934.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1253,0)+IF(IncludeDeal2,Spreadsheet9.2!W2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2255,0)+IF(IncludeDeal4,Spreadsheet9.2!W3257,0)+IF(IncludeDeal5,Spreadsheet9.2!W4259,0)","v":-2854413},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1253,0)+IF(IncludeDeal2,Spreadsheet9.2!X2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2255,0)+IF(IncludeDeal4,Spreadsheet9.2!X3257,0)+IF(IncludeDeal5,Spreadsheet9.2!X4259,0)","v":-2738551.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1253,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2255,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3257,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4259,0)","v":-2990415.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1253,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2255,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3257,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4259,0)","v":-2955875},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4259,0)","v":-2820337.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4259,0)","v":-2921334.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4259,0)","v":-2876568},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4259,0)","v":-2601494.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4259,0)","v":-2445761.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4259,0)","v":-2624959.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4259,0)","v":-2293407.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4259,0)","v":-1990646.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4259,0)","v":-2095724},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4259,0)","v":-2164777.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4259,0)","v":-2214057.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4259,0)","v":-2267914.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4259,0)","v":-2309786.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4259,0)","v":-2179448.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4259,0)","v":-2182505.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4259,0)","v":-2069635.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4259,0)","v":-1854336},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4259,0)","v":-1704606.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4259,0)","v":-1598369.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4259,0)","v":-1455520.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4259,0)","v":-1301654.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4259,0)","v":-1187621.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4259,0)","v":-1036299.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4259,0)","v":-907167.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4259,0)","v":-819419.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3257,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4259,0)","v":-615425.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4259,0)","v":-473705},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4259,0)","v":-370404.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4259,0)","v":-183558.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4259,0)","v":-198700.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4259,0)","v":-265922.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4259,0)","v":-188026.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4259,0)","v":-194515.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4259,0)","v":-227516.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4259,0)","v":-130860.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4259,0)","v":-177904.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4259,0)","v":-252939.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4259,0)","v":-164633.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4259,0)","v":-164835.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4259,0)","v":-164981.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2255,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3257,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4259,0)","v":-165051.29999999999}]
[null,"Simulation 218",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1254,0)+IF(IncludeDeal2,Spreadsheet9.2!C2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2256,0)+IF(IncludeDeal4,Spreadsheet9.2!C3258,0)+IF(IncludeDeal5,Spreadsheet9.2!C4260,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1254,0)+IF(IncludeDeal2,Spreadsheet9.2!D2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2256,0)+IF(IncludeDeal4,Spreadsheet9.2!D3258,0)+IF(IncludeDeal5,Spreadsheet9.2!D4260,0)","v":267224.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1254,0)+IF(IncludeDeal2,Spreadsheet9.2!E2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2256,0)+IF(IncludeDeal4,Spreadsheet9.2!E3258,0)+IF(IncludeDeal5,Spreadsheet9.2!E4260,0)","v":583856},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1254,0)+IF(IncludeDeal2,Spreadsheet9.2!F2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2256,0)+IF(IncludeDeal4,Spreadsheet9.2!F3258,0)+IF(IncludeDeal5,Spreadsheet9.2!F4260,0)","v":832504.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1254,0)+IF(IncludeDeal2,Spreadsheet9.2!G2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2256,0)+IF(IncludeDeal4,Spreadsheet9.2!G3258,0)+IF(IncludeDeal5,Spreadsheet9.2!G4260,0)","v":271415.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1254,0)+IF(IncludeDeal2,Spreadsheet9.2!H2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2256,0)+IF(IncludeDeal4,Spreadsheet9.2!H3258,0)+IF(IncludeDeal5,Spreadsheet9.2!H4260,0)","v":-514945.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1254,0)+IF(IncludeDeal2,Spreadsheet9.2!I2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2256,0)+IF(IncludeDeal4,Spreadsheet9.2!I3258,0)+IF(IncludeDeal5,Spreadsheet9.2!I4260,0)","v":-1289281.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1254,0)+IF(IncludeDeal2,Spreadsheet9.2!J2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2256,0)+IF(IncludeDeal4,Spreadsheet9.2!J3258,0)+IF(IncludeDeal5,Spreadsheet9.2!J4260,0)","v":-1673924.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1254,0)+IF(IncludeDeal2,Spreadsheet9.2!K2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2256,0)+IF(IncludeDeal4,Spreadsheet9.2!K3258,0)+IF(IncludeDeal5,Spreadsheet9.2!K4260,0)","v":-1504727.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1254,0)+IF(IncludeDeal2,Spreadsheet9.2!L2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2256,0)+IF(IncludeDeal4,Spreadsheet9.2!L3258,0)+IF(IncludeDeal5,Spreadsheet9.2!L4260,0)","v":-1551337.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1254,0)+IF(IncludeDeal2,Spreadsheet9.2!M2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2256,0)+IF(IncludeDeal4,Spreadsheet9.2!M3258,0)+IF(IncludeDeal5,Spreadsheet9.2!M4260,0)","v":-948432.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1254,0)+IF(IncludeDeal2,Spreadsheet9.2!N2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2256,0)+IF(IncludeDeal4,Spreadsheet9.2!N3258,0)+IF(IncludeDeal5,Spreadsheet9.2!N4260,0)","v":-1559045.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1254,0)+IF(IncludeDeal2,Spreadsheet9.2!O2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2256,0)+IF(IncludeDeal4,Spreadsheet9.2!O3258,0)+IF(IncludeDeal5,Spreadsheet9.2!O4260,0)","v":-1797787.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1254,0)+IF(IncludeDeal2,Spreadsheet9.2!P2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2256,0)+IF(IncludeDeal4,Spreadsheet9.2!P3258,0)+IF(IncludeDeal5,Spreadsheet9.2!P4260,0)","v":-734024.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1254,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2256,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3258,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4260,0)","v":-182934.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1254,0)+IF(IncludeDeal2,Spreadsheet9.2!R2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2256,0)+IF(IncludeDeal4,Spreadsheet9.2!R3258,0)+IF(IncludeDeal5,Spreadsheet9.2!R4260,0)","v":18022.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1254,0)+IF(IncludeDeal2,Spreadsheet9.2!S2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2256,0)+IF(IncludeDeal4,Spreadsheet9.2!S3258,0)+IF(IncludeDeal5,Spreadsheet9.2!S4260,0)","v":-378399.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1254,0)+IF(IncludeDeal2,Spreadsheet9.2!T2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2256,0)+IF(IncludeDeal4,Spreadsheet9.2!T3258,0)+IF(IncludeDeal5,Spreadsheet9.2!T4260,0)","v":558356},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1254,0)+IF(IncludeDeal2,Spreadsheet9.2!U2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2256,0)+IF(IncludeDeal4,Spreadsheet9.2!U3258,0)+IF(IncludeDeal5,Spreadsheet9.2!U4260,0)","v":1016843.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1254,0)+IF(IncludeDeal2,Spreadsheet9.2!V2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2256,0)+IF(IncludeDeal4,Spreadsheet9.2!V3258,0)+IF(IncludeDeal5,Spreadsheet9.2!V4260,0)","v":1058591},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1254,0)+IF(IncludeDeal2,Spreadsheet9.2!W2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2256,0)+IF(IncludeDeal4,Spreadsheet9.2!W3258,0)+IF(IncludeDeal5,Spreadsheet9.2!W4260,0)","v":1047072.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1254,0)+IF(IncludeDeal2,Spreadsheet9.2!X2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2256,0)+IF(IncludeDeal4,Spreadsheet9.2!X3258,0)+IF(IncludeDeal5,Spreadsheet9.2!X4260,0)","v":1488913.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1254,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2256,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3258,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4260,0)","v":2645290.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1254,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2256,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3258,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4260,0)","v":1920231.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4260,0)","v":1717438.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4260,0)","v":845304.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4260,0)","v":1130193.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4260,0)","v":687184.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4260,0)","v":1462760.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4260,0)","v":2013204.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4260,0)","v":2341878.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4260,0)","v":1866360},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4260,0)","v":1534890.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4260,0)","v":3218540.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4260,0)","v":3443626.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4260,0)","v":3338525.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4260,0)","v":4890583.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4260,0)","v":6388871.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4260,0)","v":5497304.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4260,0)","v":5112015.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4260,0)","v":5260237},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4260,0)","v":4392848},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4260,0)","v":5123168.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4260,0)","v":3373002.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4260,0)","v":2829018},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4260,0)","v":2169558.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4260,0)","v":1798037.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4260,0)","v":1495551.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4260,0)","v":1135807.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3258,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4260,0)","v":982294.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4260,0)","v":685113},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4260,0)","v":283622.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4260,0)","v":82962},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4260,0)","v":-23679.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4260,0)","v":-117633.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4260,0)","v":-79549.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4260,0)","v":-154595.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4260,0)","v":-241353.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4260,0)","v":-154018.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4260,0)","v":-200606.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4260,0)","v":-262047.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4260,0)","v":-148818.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4260,0)","v":-149004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4260,0)","v":-149139.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2256,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3258,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4260,0)","v":-149202.29999999999}]
[null,"Simulation 219",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1255,0)+IF(IncludeDeal2,Spreadsheet9.2!C2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2257,0)+IF(IncludeDeal4,Spreadsheet9.2!C3259,0)+IF(IncludeDeal5,Spreadsheet9.2!C4261,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1255,0)+IF(IncludeDeal2,Spreadsheet9.2!D2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2257,0)+IF(IncludeDeal4,Spreadsheet9.2!D3259,0)+IF(IncludeDeal5,Spreadsheet9.2!D4261,0)","v":-49123.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1255,0)+IF(IncludeDeal2,Spreadsheet9.2!E2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2257,0)+IF(IncludeDeal4,Spreadsheet9.2!E3259,0)+IF(IncludeDeal5,Spreadsheet9.2!E4261,0)","v":-4738.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1255,0)+IF(IncludeDeal2,Spreadsheet9.2!F2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2257,0)+IF(IncludeDeal4,Spreadsheet9.2!F3259,0)+IF(IncludeDeal5,Spreadsheet9.2!F4261,0)","v":-232510.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1255,0)+IF(IncludeDeal2,Spreadsheet9.2!G2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2257,0)+IF(IncludeDeal4,Spreadsheet9.2!G3259,0)+IF(IncludeDeal5,Spreadsheet9.2!G4261,0)","v":-790404.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1255,0)+IF(IncludeDeal2,Spreadsheet9.2!H2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2257,0)+IF(IncludeDeal4,Spreadsheet9.2!H3259,0)+IF(IncludeDeal5,Spreadsheet9.2!H4261,0)","v":-1001137.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1255,0)+IF(IncludeDeal2,Spreadsheet9.2!I2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2257,0)+IF(IncludeDeal4,Spreadsheet9.2!I3259,0)+IF(IncludeDeal5,Spreadsheet9.2!I4261,0)","v":-2097964.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1255,0)+IF(IncludeDeal2,Spreadsheet9.2!J2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2257,0)+IF(IncludeDeal4,Spreadsheet9.2!J3259,0)+IF(IncludeDeal5,Spreadsheet9.2!J4261,0)","v":-2157577},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1255,0)+IF(IncludeDeal2,Spreadsheet9.2!K2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2257,0)+IF(IncludeDeal4,Spreadsheet9.2!K3259,0)+IF(IncludeDeal5,Spreadsheet9.2!K4261,0)","v":-3033488},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1255,0)+IF(IncludeDeal2,Spreadsheet9.2!L2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2257,0)+IF(IncludeDeal4,Spreadsheet9.2!L3259,0)+IF(IncludeDeal5,Spreadsheet9.2!L4261,0)","v":-2804821},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1255,0)+IF(IncludeDeal2,Spreadsheet9.2!M2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2257,0)+IF(IncludeDeal4,Spreadsheet9.2!M3259,0)+IF(IncludeDeal5,Spreadsheet9.2!M4261,0)","v":-3338884.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1255,0)+IF(IncludeDeal2,Spreadsheet9.2!N2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2257,0)+IF(IncludeDeal4,Spreadsheet9.2!N3259,0)+IF(IncludeDeal5,Spreadsheet9.2!N4261,0)","v":-3593148.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1255,0)+IF(IncludeDeal2,Spreadsheet9.2!O2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2257,0)+IF(IncludeDeal4,Spreadsheet9.2!O3259,0)+IF(IncludeDeal5,Spreadsheet9.2!O4261,0)","v":-3031617.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1255,0)+IF(IncludeDeal2,Spreadsheet9.2!P2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2257,0)+IF(IncludeDeal4,Spreadsheet9.2!P3259,0)+IF(IncludeDeal5,Spreadsheet9.2!P4261,0)","v":-3105833.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1255,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2257,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3259,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4261,0)","v":-3082546},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1255,0)+IF(IncludeDeal2,Spreadsheet9.2!R2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2257,0)+IF(IncludeDeal4,Spreadsheet9.2!R3259,0)+IF(IncludeDeal5,Spreadsheet9.2!R4261,0)","v":-3273976.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1255,0)+IF(IncludeDeal2,Spreadsheet9.2!S2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2257,0)+IF(IncludeDeal4,Spreadsheet9.2!S3259,0)+IF(IncludeDeal5,Spreadsheet9.2!S4261,0)","v":-3236761.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1255,0)+IF(IncludeDeal2,Spreadsheet9.2!T2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2257,0)+IF(IncludeDeal4,Spreadsheet9.2!T3259,0)+IF(IncludeDeal5,Spreadsheet9.2!T4261,0)","v":-3384739.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1255,0)+IF(IncludeDeal2,Spreadsheet9.2!U2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2257,0)+IF(IncludeDeal4,Spreadsheet9.2!U3259,0)+IF(IncludeDeal5,Spreadsheet9.2!U4261,0)","v":-3485382.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1255,0)+IF(IncludeDeal2,Spreadsheet9.2!V2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2257,0)+IF(IncludeDeal4,Spreadsheet9.2!V3259,0)+IF(IncludeDeal5,Spreadsheet9.2!V4261,0)","v":-3535066.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1255,0)+IF(IncludeDeal2,Spreadsheet9.2!W2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2257,0)+IF(IncludeDeal4,Spreadsheet9.2!W3259,0)+IF(IncludeDeal5,Spreadsheet9.2!W4261,0)","v":-3291639.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1255,0)+IF(IncludeDeal2,Spreadsheet9.2!X2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2257,0)+IF(IncludeDeal4,Spreadsheet9.2!X3259,0)+IF(IncludeDeal5,Spreadsheet9.2!X4261,0)","v":-3165761},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1255,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2257,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3259,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4261,0)","v":-3090279.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1255,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2257,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3259,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4261,0)","v":-2954908.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4261,0)","v":-2965579.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4261,0)","v":-2871344.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4261,0)","v":-2697380.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4261,0)","v":-2477822.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4261,0)","v":-2517346.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4261,0)","v":-2332442.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4261,0)","v":-2211295.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4261,0)","v":-2171547.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4261,0)","v":-2060360.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4261,0)","v":-1969513.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4261,0)","v":-1895135.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4261,0)","v":-1880747.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4261,0)","v":-1647878.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4261,0)","v":-1691474.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4261,0)","v":-1677663.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4261,0)","v":-1524273.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4261,0)","v":-1491774.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4261,0)","v":-1274719.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4261,0)","v":-1069418.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4261,0)","v":-1017202.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4261,0)","v":-846215.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4261,0)","v":-629189.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4261,0)","v":-566060.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4261,0)","v":-353981.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4261,0)","v":-235028.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3259,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4261,0)","v":-94540.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4261,0)","v":117462.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4261,0)","v":307567.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4261,0)","v":370077.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4261,0)","v":279723.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4261,0)","v":176391.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4261,0)","v":120738.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4261,0)","v":61879.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4261,0)","v":-13004.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4261,0)","v":-19015.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4261,0)","v":-7073},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4261,0)","v":-48359.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4261,0)","v":-58746.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4261,0)","v":-58841.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4261,0)","v":-58916},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2257,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3259,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4261,0)","v":-58946.5}]
[null,"Simulation 220",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1256,0)+IF(IncludeDeal2,Spreadsheet9.2!C2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2258,0)+IF(IncludeDeal4,Spreadsheet9.2!C3260,0)+IF(IncludeDeal5,Spreadsheet9.2!C4262,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1256,0)+IF(IncludeDeal2,Spreadsheet9.2!D2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2258,0)+IF(IncludeDeal4,Spreadsheet9.2!D3260,0)+IF(IncludeDeal5,Spreadsheet9.2!D4262,0)","v":188759.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1256,0)+IF(IncludeDeal2,Spreadsheet9.2!E2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2258,0)+IF(IncludeDeal4,Spreadsheet9.2!E3260,0)+IF(IncludeDeal5,Spreadsheet9.2!E4262,0)","v":327422.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1256,0)+IF(IncludeDeal2,Spreadsheet9.2!F2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2258,0)+IF(IncludeDeal4,Spreadsheet9.2!F3260,0)+IF(IncludeDeal5,Spreadsheet9.2!F4262,0)","v":1001197.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1256,0)+IF(IncludeDeal2,Spreadsheet9.2!G2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2258,0)+IF(IncludeDeal4,Spreadsheet9.2!G3260,0)+IF(IncludeDeal5,Spreadsheet9.2!G4262,0)","v":662081.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1256,0)+IF(IncludeDeal2,Spreadsheet9.2!H2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2258,0)+IF(IncludeDeal4,Spreadsheet9.2!H3260,0)+IF(IncludeDeal5,Spreadsheet9.2!H4262,0)","v":352946.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1256,0)+IF(IncludeDeal2,Spreadsheet9.2!I2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2258,0)+IF(IncludeDeal4,Spreadsheet9.2!I3260,0)+IF(IncludeDeal5,Spreadsheet9.2!I4262,0)","v":-674214.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1256,0)+IF(IncludeDeal2,Spreadsheet9.2!J2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2258,0)+IF(IncludeDeal4,Spreadsheet9.2!J3260,0)+IF(IncludeDeal5,Spreadsheet9.2!J4262,0)","v":-467252.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1256,0)+IF(IncludeDeal2,Spreadsheet9.2!K2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2258,0)+IF(IncludeDeal4,Spreadsheet9.2!K3260,0)+IF(IncludeDeal5,Spreadsheet9.2!K4262,0)","v":-1164641},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1256,0)+IF(IncludeDeal2,Spreadsheet9.2!L2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2258,0)+IF(IncludeDeal4,Spreadsheet9.2!L3260,0)+IF(IncludeDeal5,Spreadsheet9.2!L4262,0)","v":-1310725.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1256,0)+IF(IncludeDeal2,Spreadsheet9.2!M2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2258,0)+IF(IncludeDeal4,Spreadsheet9.2!M3260,0)+IF(IncludeDeal5,Spreadsheet9.2!M4262,0)","v":-1635667.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1256,0)+IF(IncludeDeal2,Spreadsheet9.2!N2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2258,0)+IF(IncludeDeal4,Spreadsheet9.2!N3260,0)+IF(IncludeDeal5,Spreadsheet9.2!N4262,0)","v":-1527275},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1256,0)+IF(IncludeDeal2,Spreadsheet9.2!O2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2258,0)+IF(IncludeDeal4,Spreadsheet9.2!O3260,0)+IF(IncludeDeal5,Spreadsheet9.2!O4262,0)","v":-1351724.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1256,0)+IF(IncludeDeal2,Spreadsheet9.2!P2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2258,0)+IF(IncludeDeal4,Spreadsheet9.2!P3260,0)+IF(IncludeDeal5,Spreadsheet9.2!P4262,0)","v":-1381847.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1256,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2258,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3260,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4262,0)","v":-1612852.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1256,0)+IF(IncludeDeal2,Spreadsheet9.2!R2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2258,0)+IF(IncludeDeal4,Spreadsheet9.2!R3260,0)+IF(IncludeDeal5,Spreadsheet9.2!R4262,0)","v":-2121797},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1256,0)+IF(IncludeDeal2,Spreadsheet9.2!S2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2258,0)+IF(IncludeDeal4,Spreadsheet9.2!S3260,0)+IF(IncludeDeal5,Spreadsheet9.2!S4262,0)","v":-1598141.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1256,0)+IF(IncludeDeal2,Spreadsheet9.2!T2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2258,0)+IF(IncludeDeal4,Spreadsheet9.2!T3260,0)+IF(IncludeDeal5,Spreadsheet9.2!T4262,0)","v":-1598809.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1256,0)+IF(IncludeDeal2,Spreadsheet9.2!U2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2258,0)+IF(IncludeDeal4,Spreadsheet9.2!U3260,0)+IF(IncludeDeal5,Spreadsheet9.2!U4262,0)","v":-1736106.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1256,0)+IF(IncludeDeal2,Spreadsheet9.2!V2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2258,0)+IF(IncludeDeal4,Spreadsheet9.2!V3260,0)+IF(IncludeDeal5,Spreadsheet9.2!V4262,0)","v":-1461161.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1256,0)+IF(IncludeDeal2,Spreadsheet9.2!W2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2258,0)+IF(IncludeDeal4,Spreadsheet9.2!W3260,0)+IF(IncludeDeal5,Spreadsheet9.2!W4262,0)","v":-2189893.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1256,0)+IF(IncludeDeal2,Spreadsheet9.2!X2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2258,0)+IF(IncludeDeal4,Spreadsheet9.2!X3260,0)+IF(IncludeDeal5,Spreadsheet9.2!X4262,0)","v":-2438965.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1256,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2258,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3260,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4262,0)","v":-2214399.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1256,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2258,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3260,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4262,0)","v":-1781906.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4262,0)","v":-2014541.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4262,0)","v":-2247143.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4262,0)","v":-2264940},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4262,0)","v":-2484175.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4262,0)","v":-2613556.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4262,0)","v":-2581297.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4262,0)","v":-2270429.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4262,0)","v":-2271808.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4262,0)","v":-2066015.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4262,0)","v":-1737308.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4262,0)","v":-1305471.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4262,0)","v":-1281458.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4262,0)","v":-1390935.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4262,0)","v":-1237708.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4262,0)","v":-516990.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4262,0)","v":103885.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4262,0)","v":247882.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4262,0)","v":191554.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4262,0)","v":717551.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4262,0)","v":967026.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4262,0)","v":1034060.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4262,0)","v":1210773.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4262,0)","v":1017812.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4262,0)","v":572983.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4262,0)","v":454789.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3260,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4262,0)","v":482865.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4262,0)","v":507993.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4262,0)","v":429595.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4262,0)","v":429579},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4262,0)","v":355567.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4262,0)","v":244221.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4262,0)","v":203431.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4262,0)","v":90267.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4262,0)","v":57186.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4262,0)","v":5767.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4262,0)","v":-17368.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4262,0)","v":-437.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4262,0)","v":-2615.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4262,0)","v":-2618.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4262,0)","v":-2623},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2258,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3260,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4262,0)","v":-2626}]
[null,"Simulation 221",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1257,0)+IF(IncludeDeal2,Spreadsheet9.2!C2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2259,0)+IF(IncludeDeal4,Spreadsheet9.2!C3261,0)+IF(IncludeDeal5,Spreadsheet9.2!C4263,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1257,0)+IF(IncludeDeal2,Spreadsheet9.2!D2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2259,0)+IF(IncludeDeal4,Spreadsheet9.2!D3261,0)+IF(IncludeDeal5,Spreadsheet9.2!D4263,0)","v":331717.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1257,0)+IF(IncludeDeal2,Spreadsheet9.2!E2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2259,0)+IF(IncludeDeal4,Spreadsheet9.2!E3261,0)+IF(IncludeDeal5,Spreadsheet9.2!E4263,0)","v":655267.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1257,0)+IF(IncludeDeal2,Spreadsheet9.2!F2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2259,0)+IF(IncludeDeal4,Spreadsheet9.2!F3261,0)+IF(IncludeDeal5,Spreadsheet9.2!F4263,0)","v":1013773},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1257,0)+IF(IncludeDeal2,Spreadsheet9.2!G2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2259,0)+IF(IncludeDeal4,Spreadsheet9.2!G3261,0)+IF(IncludeDeal5,Spreadsheet9.2!G4263,0)","v":1618860},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1257,0)+IF(IncludeDeal2,Spreadsheet9.2!H2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2259,0)+IF(IncludeDeal4,Spreadsheet9.2!H3261,0)+IF(IncludeDeal5,Spreadsheet9.2!H4263,0)","v":290679.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1257,0)+IF(IncludeDeal2,Spreadsheet9.2!I2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2259,0)+IF(IncludeDeal4,Spreadsheet9.2!I3261,0)+IF(IncludeDeal5,Spreadsheet9.2!I4263,0)","v":297990.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1257,0)+IF(IncludeDeal2,Spreadsheet9.2!J2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2259,0)+IF(IncludeDeal4,Spreadsheet9.2!J3261,0)+IF(IncludeDeal5,Spreadsheet9.2!J4263,0)","v":-174345.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1257,0)+IF(IncludeDeal2,Spreadsheet9.2!K2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2259,0)+IF(IncludeDeal4,Spreadsheet9.2!K3261,0)+IF(IncludeDeal5,Spreadsheet9.2!K4263,0)","v":-1512110.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1257,0)+IF(IncludeDeal2,Spreadsheet9.2!L2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2259,0)+IF(IncludeDeal4,Spreadsheet9.2!L3261,0)+IF(IncludeDeal5,Spreadsheet9.2!L4263,0)","v":-1571716.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1257,0)+IF(IncludeDeal2,Spreadsheet9.2!M2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2259,0)+IF(IncludeDeal4,Spreadsheet9.2!M3261,0)+IF(IncludeDeal5,Spreadsheet9.2!M4263,0)","v":-1065314.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1257,0)+IF(IncludeDeal2,Spreadsheet9.2!N2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2259,0)+IF(IncludeDeal4,Spreadsheet9.2!N3261,0)+IF(IncludeDeal5,Spreadsheet9.2!N4263,0)","v":-1126025.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1257,0)+IF(IncludeDeal2,Spreadsheet9.2!O2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2259,0)+IF(IncludeDeal4,Spreadsheet9.2!O3261,0)+IF(IncludeDeal5,Spreadsheet9.2!O4263,0)","v":-216905.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1257,0)+IF(IncludeDeal2,Spreadsheet9.2!P2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2259,0)+IF(IncludeDeal4,Spreadsheet9.2!P3261,0)+IF(IncludeDeal5,Spreadsheet9.2!P4263,0)","v":270853.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1257,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2259,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3261,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4263,0)","v":-992452.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1257,0)+IF(IncludeDeal2,Spreadsheet9.2!R2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2259,0)+IF(IncludeDeal4,Spreadsheet9.2!R3261,0)+IF(IncludeDeal5,Spreadsheet9.2!R4263,0)","v":-1566761.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1257,0)+IF(IncludeDeal2,Spreadsheet9.2!S2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2259,0)+IF(IncludeDeal4,Spreadsheet9.2!S3261,0)+IF(IncludeDeal5,Spreadsheet9.2!S4263,0)","v":-941337},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1257,0)+IF(IncludeDeal2,Spreadsheet9.2!T2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2259,0)+IF(IncludeDeal4,Spreadsheet9.2!T3261,0)+IF(IncludeDeal5,Spreadsheet9.2!T4263,0)","v":-1348580},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1257,0)+IF(IncludeDeal2,Spreadsheet9.2!U2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2259,0)+IF(IncludeDeal4,Spreadsheet9.2!U3261,0)+IF(IncludeDeal5,Spreadsheet9.2!U4263,0)","v":-1543599.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1257,0)+IF(IncludeDeal2,Spreadsheet9.2!V2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2259,0)+IF(IncludeDeal4,Spreadsheet9.2!V3261,0)+IF(IncludeDeal5,Spreadsheet9.2!V4263,0)","v":-1852003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1257,0)+IF(IncludeDeal2,Spreadsheet9.2!W2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2259,0)+IF(IncludeDeal4,Spreadsheet9.2!W3261,0)+IF(IncludeDeal5,Spreadsheet9.2!W4263,0)","v":-1335431.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1257,0)+IF(IncludeDeal2,Spreadsheet9.2!X2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2259,0)+IF(IncludeDeal4,Spreadsheet9.2!X3261,0)+IF(IncludeDeal5,Spreadsheet9.2!X4263,0)","v":-1267608.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1257,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2259,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3261,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4263,0)","v":-904914.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1257,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2259,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3261,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4263,0)","v":-1761486.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4263,0)","v":-1444488.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4263,0)","v":-1200846.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4263,0)","v":-1573019.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4263,0)","v":-1688434.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4263,0)","v":-1607776.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4263,0)","v":-1747765.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4263,0)","v":-1925886.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4263,0)","v":-2083315.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4263,0)","v":-2189784.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4263,0)","v":-1949106.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4263,0)","v":-1703113.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4263,0)","v":-1807727.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4263,0)","v":-1632887.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4263,0)","v":-1386392.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4263,0)","v":-1671791.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4263,0)","v":-1622489.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4263,0)","v":-1211169.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4263,0)","v":-1166092.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4263,0)","v":-1237597},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4263,0)","v":-1070899.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4263,0)","v":-956209.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4263,0)","v":-803636.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4263,0)","v":-619868.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4263,0)","v":-514950.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4263,0)","v":-481918},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3261,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4263,0)","v":-175058.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4263,0)","v":-19078.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4263,0)","v":19782.900000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4263,0)","v":231162.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4263,0)","v":98855.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4263,0)","v":-8154.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4263,0)","v":14961},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4263,0)","v":-53726.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4263,0)","v":-128056.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4263,0)","v":-45349.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4263,0)","v":-106235.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4263,0)","v":-162163.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4263,0)","v":-85407.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4263,0)","v":-85529.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4263,0)","v":-85623.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2259,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3261,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4263,0)","v":-85675.1}]
[null,"Simulation 225",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1261,0)+IF(IncludeDeal2,Spreadsheet9.2!C2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2263,0)+IF(IncludeDeal4,Spreadsheet9.2!C3265,0)+IF(IncludeDeal5,Spreadsheet9.2!C4267,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1261,0)+IF(IncludeDeal2,Spreadsheet9.2!D2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2263,0)+IF(IncludeDeal4,Spreadsheet9.2!D3265,0)+IF(IncludeDeal5,Spreadsheet9.2!D4267,0)","v":-14585.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1261,0)+IF(IncludeDeal2,Spreadsheet9.2!E2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2263,0)+IF(IncludeDeal4,Spreadsheet9.2!E3265,0)+IF(IncludeDeal5,Spreadsheet9.2!E4267,0)","v":17622.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1261,0)+IF(IncludeDeal2,Spreadsheet9.2!F2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2263,0)+IF(IncludeDeal4,Spreadsheet9.2!F3265,0)+IF(IncludeDeal5,Spreadsheet9.2!F4267,0)","v":331475},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1261,0)+IF(IncludeDeal2,Spreadsheet9.2!G2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2263,0)+IF(IncludeDeal4,Spreadsheet9.2!G3265,0)+IF(IncludeDeal5,Spreadsheet9.2!G4267,0)","v":-12730.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1261,0)+IF(IncludeDeal2,Spreadsheet9.2!H2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2263,0)+IF(IncludeDeal4,Spreadsheet9.2!H3265,0)+IF(IncludeDeal5,Spreadsheet9.2!H4267,0)","v":122770.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1261,0)+IF(IncludeDeal2,Spreadsheet9.2!I2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2263,0)+IF(IncludeDeal4,Spreadsheet9.2!I3265,0)+IF(IncludeDeal5,Spreadsheet9.2!I4267,0)","v":321129.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1261,0)+IF(IncludeDeal2,Spreadsheet9.2!J2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2263,0)+IF(IncludeDeal4,Spreadsheet9.2!J3265,0)+IF(IncludeDeal5,Spreadsheet9.2!J4267,0)","v":-305818.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1261,0)+IF(IncludeDeal2,Spreadsheet9.2!K2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2263,0)+IF(IncludeDeal4,Spreadsheet9.2!K3265,0)+IF(IncludeDeal5,Spreadsheet9.2!K4267,0)","v":-35574.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1261,0)+IF(IncludeDeal2,Spreadsheet9.2!L2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2263,0)+IF(IncludeDeal4,Spreadsheet9.2!L3265,0)+IF(IncludeDeal5,Spreadsheet9.2!L4267,0)","v":925218.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1261,0)+IF(IncludeDeal2,Spreadsheet9.2!M2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2263,0)+IF(IncludeDeal4,Spreadsheet9.2!M3265,0)+IF(IncludeDeal5,Spreadsheet9.2!M4267,0)","v":1722441.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1261,0)+IF(IncludeDeal2,Spreadsheet9.2!N2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2263,0)+IF(IncludeDeal4,Spreadsheet9.2!N3265,0)+IF(IncludeDeal5,Spreadsheet9.2!N4267,0)","v":1872349},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1261,0)+IF(IncludeDeal2,Spreadsheet9.2!O2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2263,0)+IF(IncludeDeal4,Spreadsheet9.2!O3265,0)+IF(IncludeDeal5,Spreadsheet9.2!O4267,0)","v":1272242.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1261,0)+IF(IncludeDeal2,Spreadsheet9.2!P2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2263,0)+IF(IncludeDeal4,Spreadsheet9.2!P3265,0)+IF(IncludeDeal5,Spreadsheet9.2!P4267,0)","v":2538519.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1261,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2263,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3265,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4267,0)","v":4106283.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1261,0)+IF(IncludeDeal2,Spreadsheet9.2!R2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2263,0)+IF(IncludeDeal4,Spreadsheet9.2!R3265,0)+IF(IncludeDeal5,Spreadsheet9.2!R4267,0)","v":5719311.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1261,0)+IF(IncludeDeal2,Spreadsheet9.2!S2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2263,0)+IF(IncludeDeal4,Spreadsheet9.2!S3265,0)+IF(IncludeDeal5,Spreadsheet9.2!S4267,0)","v":6574643.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1261,0)+IF(IncludeDeal2,Spreadsheet9.2!T2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2263,0)+IF(IncludeDeal4,Spreadsheet9.2!T3265,0)+IF(IncludeDeal5,Spreadsheet9.2!T4267,0)","v":6520007.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1261,0)+IF(IncludeDeal2,Spreadsheet9.2!U2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2263,0)+IF(IncludeDeal4,Spreadsheet9.2!U3265,0)+IF(IncludeDeal5,Spreadsheet9.2!U4267,0)","v":4825245.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1261,0)+IF(IncludeDeal2,Spreadsheet9.2!V2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2263,0)+IF(IncludeDeal4,Spreadsheet9.2!V3265,0)+IF(IncludeDeal5,Spreadsheet9.2!V4267,0)","v":4471514.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1261,0)+IF(IncludeDeal2,Spreadsheet9.2!W2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2263,0)+IF(IncludeDeal4,Spreadsheet9.2!W3265,0)+IF(IncludeDeal5,Spreadsheet9.2!W4267,0)","v":4078164.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1261,0)+IF(IncludeDeal2,Spreadsheet9.2!X2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2263,0)+IF(IncludeDeal4,Spreadsheet9.2!X3265,0)+IF(IncludeDeal5,Spreadsheet9.2!X4267,0)","v":2250527.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1261,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2263,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3265,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4267,0)","v":2859661.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1261,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2263,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3265,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4267,0)","v":3673207.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4267,0)","v":3472742.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4267,0)","v":3250558.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4267,0)","v":1846839.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4267,0)","v":1083105.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4267,0)","v":2628972.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4267,0)","v":2826662.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4267,0)","v":3113525.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4267,0)","v":2368114.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4267,0)","v":3011306.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4267,0)","v":3643997.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4267,0)","v":5508108.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4267,0)","v":5411066.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4267,0)","v":4702489.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4267,0)","v":7661686.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4267,0)","v":8722034},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4267,0)","v":7197123.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4267,0)","v":7397022.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4267,0)","v":5078164.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4267,0)","v":4192185.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4267,0)","v":4476015.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4267,0)","v":3153844.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4267,0)","v":2724577.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4267,0)","v":3248823.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4267,0)","v":2687870.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4267,0)","v":1742783.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1261,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2263,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3265,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4267,0)","v":1240314.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4267,0)","v":705018.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4267,0)","v":157997.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4267,0)","v":-39125.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4267,0)","v":-123409},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4267,0)","v":-237926.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4267,0)","v":-115934.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4267,0)","v":-179841.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4267,0)","v":-259827.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4267,0)","v":-166102},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4267,0)","v":-258205},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4267,0)","v":-346698.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4267,0)","v":-191054.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4267,0)","v":-191261.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4267,0)","v":-191405.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1261,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2263,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2263,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3265,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4267,0)","v":-191476.8}]
[null,"Simulation 230",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1266,0)+IF(IncludeDeal2,Spreadsheet9.2!C2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2268,0)+IF(IncludeDeal4,Spreadsheet9.2!C3270,0)+IF(IncludeDeal5,Spreadsheet9.2!C4272,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1266,0)+IF(IncludeDeal2,Spreadsheet9.2!D2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2268,0)+IF(IncludeDeal4,Spreadsheet9.2!D3270,0)+IF(IncludeDeal5,Spreadsheet9.2!D4272,0)","v":111574},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1266,0)+IF(IncludeDeal2,Spreadsheet9.2!E2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2268,0)+IF(IncludeDeal4,Spreadsheet9.2!E3270,0)+IF(IncludeDeal5,Spreadsheet9.2!E4272,0)","v":113544.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1266,0)+IF(IncludeDeal2,Spreadsheet9.2!F2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2268,0)+IF(IncludeDeal4,Spreadsheet9.2!F3270,0)+IF(IncludeDeal5,Spreadsheet9.2!F4272,0)","v":127191.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1266,0)+IF(IncludeDeal2,Spreadsheet9.2!G2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2268,0)+IF(IncludeDeal4,Spreadsheet9.2!G3270,0)+IF(IncludeDeal5,Spreadsheet9.2!G4272,0)","v":5948.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1266,0)+IF(IncludeDeal2,Spreadsheet9.2!H2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2268,0)+IF(IncludeDeal4,Spreadsheet9.2!H3270,0)+IF(IncludeDeal5,Spreadsheet9.2!H4272,0)","v":-220791.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1266,0)+IF(IncludeDeal2,Spreadsheet9.2!I2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2268,0)+IF(IncludeDeal4,Spreadsheet9.2!I3270,0)+IF(IncludeDeal5,Spreadsheet9.2!I4272,0)","v":-958229.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1266,0)+IF(IncludeDeal2,Spreadsheet9.2!J2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2268,0)+IF(IncludeDeal4,Spreadsheet9.2!J3270,0)+IF(IncludeDeal5,Spreadsheet9.2!J4272,0)","v":950940.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1266,0)+IF(IncludeDeal2,Spreadsheet9.2!K2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2268,0)+IF(IncludeDeal4,Spreadsheet9.2!K3270,0)+IF(IncludeDeal5,Spreadsheet9.2!K4272,0)","v":-151634},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1266,0)+IF(IncludeDeal2,Spreadsheet9.2!L2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2268,0)+IF(IncludeDeal4,Spreadsheet9.2!L3270,0)+IF(IncludeDeal5,Spreadsheet9.2!L4272,0)","v":412074.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1266,0)+IF(IncludeDeal2,Spreadsheet9.2!M2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2268,0)+IF(IncludeDeal4,Spreadsheet9.2!M3270,0)+IF(IncludeDeal5,Spreadsheet9.2!M4272,0)","v":-24771.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1266,0)+IF(IncludeDeal2,Spreadsheet9.2!N2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2268,0)+IF(IncludeDeal4,Spreadsheet9.2!N3270,0)+IF(IncludeDeal5,Spreadsheet9.2!N4272,0)","v":-1039634.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1266,0)+IF(IncludeDeal2,Spreadsheet9.2!O2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2268,0)+IF(IncludeDeal4,Spreadsheet9.2!O3270,0)+IF(IncludeDeal5,Spreadsheet9.2!O4272,0)","v":-1252926},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1266,0)+IF(IncludeDeal2,Spreadsheet9.2!P2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2268,0)+IF(IncludeDeal4,Spreadsheet9.2!P3270,0)+IF(IncludeDeal5,Spreadsheet9.2!P4272,0)","v":-1175369.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1266,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2268,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3270,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4272,0)","v":-2085201.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1266,0)+IF(IncludeDeal2,Spreadsheet9.2!R2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2268,0)+IF(IncludeDeal4,Spreadsheet9.2!R3270,0)+IF(IncludeDeal5,Spreadsheet9.2!R4272,0)","v":-1990148.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1266,0)+IF(IncludeDeal2,Spreadsheet9.2!S2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2268,0)+IF(IncludeDeal4,Spreadsheet9.2!S3270,0)+IF(IncludeDeal5,Spreadsheet9.2!S4272,0)","v":-2221977.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1266,0)+IF(IncludeDeal2,Spreadsheet9.2!T2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2268,0)+IF(IncludeDeal4,Spreadsheet9.2!T3270,0)+IF(IncludeDeal5,Spreadsheet9.2!T4272,0)","v":-2204284.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1266,0)+IF(IncludeDeal2,Spreadsheet9.2!U2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2268,0)+IF(IncludeDeal4,Spreadsheet9.2!U3270,0)+IF(IncludeDeal5,Spreadsheet9.2!U4272,0)","v":-1773707.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1266,0)+IF(IncludeDeal2,Spreadsheet9.2!V2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2268,0)+IF(IncludeDeal4,Spreadsheet9.2!V3270,0)+IF(IncludeDeal5,Spreadsheet9.2!V4272,0)","v":-1797649},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1266,0)+IF(IncludeDeal2,Spreadsheet9.2!W2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2268,0)+IF(IncludeDeal4,Spreadsheet9.2!W3270,0)+IF(IncludeDeal5,Spreadsheet9.2!W4272,0)","v":-2499014.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1266,0)+IF(IncludeDeal2,Spreadsheet9.2!X2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2268,0)+IF(IncludeDeal4,Spreadsheet9.2!X3270,0)+IF(IncludeDeal5,Spreadsheet9.2!X4272,0)","v":-2325773.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1266,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2268,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3270,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4272,0)","v":-2471905.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1266,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2268,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3270,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4272,0)","v":-2733300.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4272,0)","v":-2586711.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4272,0)","v":-2600268.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4272,0)","v":-2741555},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4272,0)","v":-2464337.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4272,0)","v":-2087456.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4272,0)","v":-2386813},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4272,0)","v":-2508059.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4272,0)","v":-2341389.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4272,0)","v":-2520140.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4272,0)","v":-2407891},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4272,0)","v":-2214526.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4272,0)","v":-2227826.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4272,0)","v":-2030801.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4272,0)","v":-1929167.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4272,0)","v":-2055581.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4272,0)","v":-1933502.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4272,0)","v":-1652095.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4272,0)","v":-1606383.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4272,0)","v":-1500741.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4272,0)","v":-1295123.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4272,0)","v":-1192775.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4272,0)","v":-1054702.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4272,0)","v":-784382.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4272,0)","v":-764951.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4272,0)","v":-650205.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1266,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2268,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3270,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4272,0)","v":-439016.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4272,0)","v":-339516.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4272,0)","v":-223586.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4272,0)","v":-14060.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4272,0)","v":-130818.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4272,0)","v":-170156.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4272,0)","v":-82146.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4272,0)","v":-178308.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4272,0)","v":-214468.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4272,0)","v":-124852.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4272,0)","v":-173641.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4272,0)","v":-160998.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4272,0)","v":-18539.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4272,0)","v":-18556.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4272,0)","v":-18582.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1266,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2268,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2268,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3270,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4272,0)","v":-18608.8}]
[null,"Simulation 238",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1274,0)+IF(IncludeDeal2,Spreadsheet9.2!C2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2276,0)+IF(IncludeDeal4,Spreadsheet9.2!C3278,0)+IF(IncludeDeal5,Spreadsheet9.2!C4280,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1274,0)+IF(IncludeDeal2,Spreadsheet9.2!D2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2276,0)+IF(IncludeDeal4,Spreadsheet9.2!D3278,0)+IF(IncludeDeal5,Spreadsheet9.2!D4280,0)","v":-32519.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1274,0)+IF(IncludeDeal2,Spreadsheet9.2!E2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2276,0)+IF(IncludeDeal4,Spreadsheet9.2!E3278,0)+IF(IncludeDeal5,Spreadsheet9.2!E4280,0)","v":71782.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1274,0)+IF(IncludeDeal2,Spreadsheet9.2!F2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2276,0)+IF(IncludeDeal4,Spreadsheet9.2!F3278,0)+IF(IncludeDeal5,Spreadsheet9.2!F4280,0)","v":371007.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1274,0)+IF(IncludeDeal2,Spreadsheet9.2!G2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2276,0)+IF(IncludeDeal4,Spreadsheet9.2!G3278,0)+IF(IncludeDeal5,Spreadsheet9.2!G4280,0)","v":525997.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1274,0)+IF(IncludeDeal2,Spreadsheet9.2!H2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2276,0)+IF(IncludeDeal4,Spreadsheet9.2!H3278,0)+IF(IncludeDeal5,Spreadsheet9.2!H4280,0)","v":657275.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1274,0)+IF(IncludeDeal2,Spreadsheet9.2!I2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2276,0)+IF(IncludeDeal4,Spreadsheet9.2!I3278,0)+IF(IncludeDeal5,Spreadsheet9.2!I4280,0)","v":1459085.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1274,0)+IF(IncludeDeal2,Spreadsheet9.2!J2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2276,0)+IF(IncludeDeal4,Spreadsheet9.2!J3278,0)+IF(IncludeDeal5,Spreadsheet9.2!J4280,0)","v":312971.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1274,0)+IF(IncludeDeal2,Spreadsheet9.2!K2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2276,0)+IF(IncludeDeal4,Spreadsheet9.2!K3278,0)+IF(IncludeDeal5,Spreadsheet9.2!K4280,0)","v":203794.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1274,0)+IF(IncludeDeal2,Spreadsheet9.2!L2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2276,0)+IF(IncludeDeal4,Spreadsheet9.2!L3278,0)+IF(IncludeDeal5,Spreadsheet9.2!L4280,0)","v":752912.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1274,0)+IF(IncludeDeal2,Spreadsheet9.2!M2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2276,0)+IF(IncludeDeal4,Spreadsheet9.2!M3278,0)+IF(IncludeDeal5,Spreadsheet9.2!M4280,0)","v":2941118.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1274,0)+IF(IncludeDeal2,Spreadsheet9.2!N2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2276,0)+IF(IncludeDeal4,Spreadsheet9.2!N3278,0)+IF(IncludeDeal5,Spreadsheet9.2!N4280,0)","v":1231257.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1274,0)+IF(IncludeDeal2,Spreadsheet9.2!O2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2276,0)+IF(IncludeDeal4,Spreadsheet9.2!O3278,0)+IF(IncludeDeal5,Spreadsheet9.2!O4280,0)","v":1030759.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1274,0)+IF(IncludeDeal2,Spreadsheet9.2!P2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2276,0)+IF(IncludeDeal4,Spreadsheet9.2!P3278,0)+IF(IncludeDeal5,Spreadsheet9.2!P4280,0)","v":-142358.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1274,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2276,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3278,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4280,0)","v":-876070.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1274,0)+IF(IncludeDeal2,Spreadsheet9.2!R2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2276,0)+IF(IncludeDeal4,Spreadsheet9.2!R3278,0)+IF(IncludeDeal5,Spreadsheet9.2!R4280,0)","v":-1093336.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1274,0)+IF(IncludeDeal2,Spreadsheet9.2!S2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2276,0)+IF(IncludeDeal4,Spreadsheet9.2!S3278,0)+IF(IncludeDeal5,Spreadsheet9.2!S4280,0)","v":-1488766},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1274,0)+IF(IncludeDeal2,Spreadsheet9.2!T2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2276,0)+IF(IncludeDeal4,Spreadsheet9.2!T3278,0)+IF(IncludeDeal5,Spreadsheet9.2!T4280,0)","v":-1975279.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1274,0)+IF(IncludeDeal2,Spreadsheet9.2!U2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2276,0)+IF(IncludeDeal4,Spreadsheet9.2!U3278,0)+IF(IncludeDeal5,Spreadsheet9.2!U4280,0)","v":-2001505.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1274,0)+IF(IncludeDeal2,Spreadsheet9.2!V2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2276,0)+IF(IncludeDeal4,Spreadsheet9.2!V3278,0)+IF(IncludeDeal5,Spreadsheet9.2!V4280,0)","v":-2042859.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1274,0)+IF(IncludeDeal2,Spreadsheet9.2!W2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2276,0)+IF(IncludeDeal4,Spreadsheet9.2!W3278,0)+IF(IncludeDeal5,Spreadsheet9.2!W4280,0)","v":-2601860.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1274,0)+IF(IncludeDeal2,Spreadsheet9.2!X2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2276,0)+IF(IncludeDeal4,Spreadsheet9.2!X3278,0)+IF(IncludeDeal5,Spreadsheet9.2!X4280,0)","v":-2392048.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1274,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2276,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3278,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4280,0)","v":-2687889.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1274,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2276,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3278,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4280,0)","v":-2448160.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4280,0)","v":-2342596.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4280,0)","v":-2410597.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4280,0)","v":-2765495.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4280,0)","v":-2937176.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4280,0)","v":-2896240.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4280,0)","v":-2964120},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4280,0)","v":-2784831.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4280,0)","v":-2378379.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4280,0)","v":-2451613.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4280,0)","v":-2060966.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4280,0)","v":-1710676.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4280,0)","v":-1852663.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4280,0)","v":-1291293.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4280,0)","v":-834058.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4280,0)","v":-1090663.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4280,0)","v":-1377202.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4280,0)","v":-1225046},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4280,0)","v":-997949.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4280,0)","v":-587390},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4280,0)","v":-866624.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4280,0)","v":-773837},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4280,0)","v":-686040.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4280,0)","v":-280756.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4280,0)","v":-468377.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4280,0)","v":-374161.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1274,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2276,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3278,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4280,0)","v":-177918.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4280,0)","v":-162844.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4280,0)","v":-136694.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4280,0)","v":-92014.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4280,0)","v":-132359.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4280,0)","v":-201786.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4280,0)","v":-188779.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4280,0)","v":-214206.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4280,0)","v":-279633.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4280,0)","v":-229365.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4280,0)","v":-209433.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4280,0)","v":-232109},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4280,0)","v":-129321.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4280,0)","v":-129490.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4280,0)","v":-129615.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1274,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2276,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2276,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3278,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4280,0)","v":-129683.8}]
[null,"Simulation 243",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1279,0)+IF(IncludeDeal2,Spreadsheet9.2!C2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2281,0)+IF(IncludeDeal4,Spreadsheet9.2!C3283,0)+IF(IncludeDeal5,Spreadsheet9.2!C4285,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1279,0)+IF(IncludeDeal2,Spreadsheet9.2!D2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2281,0)+IF(IncludeDeal4,Spreadsheet9.2!D3283,0)+IF(IncludeDeal5,Spreadsheet9.2!D4285,0)","v":-32974.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1279,0)+IF(IncludeDeal2,Spreadsheet9.2!E2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2281,0)+IF(IncludeDeal4,Spreadsheet9.2!E3283,0)+IF(IncludeDeal5,Spreadsheet9.2!E4285,0)","v":713737.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1279,0)+IF(IncludeDeal2,Spreadsheet9.2!F2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2281,0)+IF(IncludeDeal4,Spreadsheet9.2!F3283,0)+IF(IncludeDeal5,Spreadsheet9.2!F4285,0)","v":527554.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1279,0)+IF(IncludeDeal2,Spreadsheet9.2!G2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2281,0)+IF(IncludeDeal4,Spreadsheet9.2!G3283,0)+IF(IncludeDeal5,Spreadsheet9.2!G4285,0)","v":653433.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1279,0)+IF(IncludeDeal2,Spreadsheet9.2!H2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2281,0)+IF(IncludeDeal4,Spreadsheet9.2!H3283,0)+IF(IncludeDeal5,Spreadsheet9.2!H4285,0)","v":-454759.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1279,0)+IF(IncludeDeal2,Spreadsheet9.2!I2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2281,0)+IF(IncludeDeal4,Spreadsheet9.2!I3283,0)+IF(IncludeDeal5,Spreadsheet9.2!I4285,0)","v":-442204.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1279,0)+IF(IncludeDeal2,Spreadsheet9.2!J2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2281,0)+IF(IncludeDeal4,Spreadsheet9.2!J3283,0)+IF(IncludeDeal5,Spreadsheet9.2!J4285,0)","v":12660.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1279,0)+IF(IncludeDeal2,Spreadsheet9.2!K2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2281,0)+IF(IncludeDeal4,Spreadsheet9.2!K3283,0)+IF(IncludeDeal5,Spreadsheet9.2!K4285,0)","v":-394904.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1279,0)+IF(IncludeDeal2,Spreadsheet9.2!L2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2281,0)+IF(IncludeDeal4,Spreadsheet9.2!L3283,0)+IF(IncludeDeal5,Spreadsheet9.2!L4285,0)","v":-914397.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1279,0)+IF(IncludeDeal2,Spreadsheet9.2!M2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2281,0)+IF(IncludeDeal4,Spreadsheet9.2!M3283,0)+IF(IncludeDeal5,Spreadsheet9.2!M4285,0)","v":-433736.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1279,0)+IF(IncludeDeal2,Spreadsheet9.2!N2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2281,0)+IF(IncludeDeal4,Spreadsheet9.2!N3283,0)+IF(IncludeDeal5,Spreadsheet9.2!N4285,0)","v":-1258304.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1279,0)+IF(IncludeDeal2,Spreadsheet9.2!O2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2281,0)+IF(IncludeDeal4,Spreadsheet9.2!O3283,0)+IF(IncludeDeal5,Spreadsheet9.2!O4285,0)","v":-1381802.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1279,0)+IF(IncludeDeal2,Spreadsheet9.2!P2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2281,0)+IF(IncludeDeal4,Spreadsheet9.2!P3283,0)+IF(IncludeDeal5,Spreadsheet9.2!P4285,0)","v":-1094183.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1279,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2281,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3283,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4285,0)","v":-1190108.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1279,0)+IF(IncludeDeal2,Spreadsheet9.2!R2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2281,0)+IF(IncludeDeal4,Spreadsheet9.2!R3283,0)+IF(IncludeDeal5,Spreadsheet9.2!R4285,0)","v":-1997830},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1279,0)+IF(IncludeDeal2,Spreadsheet9.2!S2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2281,0)+IF(IncludeDeal4,Spreadsheet9.2!S3283,0)+IF(IncludeDeal5,Spreadsheet9.2!S4285,0)","v":-1573417.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1279,0)+IF(IncludeDeal2,Spreadsheet9.2!T2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2281,0)+IF(IncludeDeal4,Spreadsheet9.2!T3283,0)+IF(IncludeDeal5,Spreadsheet9.2!T4285,0)","v":-1880452.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1279,0)+IF(IncludeDeal2,Spreadsheet9.2!U2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2281,0)+IF(IncludeDeal4,Spreadsheet9.2!U3283,0)+IF(IncludeDeal5,Spreadsheet9.2!U4285,0)","v":-2238815.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1279,0)+IF(IncludeDeal2,Spreadsheet9.2!V2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2281,0)+IF(IncludeDeal4,Spreadsheet9.2!V3283,0)+IF(IncludeDeal5,Spreadsheet9.2!V4285,0)","v":-2107511.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1279,0)+IF(IncludeDeal2,Spreadsheet9.2!W2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2281,0)+IF(IncludeDeal4,Spreadsheet9.2!W3283,0)+IF(IncludeDeal5,Spreadsheet9.2!W4285,0)","v":-2497864.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1279,0)+IF(IncludeDeal2,Spreadsheet9.2!X2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2281,0)+IF(IncludeDeal4,Spreadsheet9.2!X3283,0)+IF(IncludeDeal5,Spreadsheet9.2!X4285,0)","v":-2567075.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1279,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2281,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3283,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4285,0)","v":-2263758.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1279,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2281,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3283,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4285,0)","v":-2586173.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4285,0)","v":-2768539},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4285,0)","v":-2398867.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4285,0)","v":-2338174.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4285,0)","v":-1946093},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4285,0)","v":-1931303},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4285,0)","v":-2165622.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4285,0)","v":-2206857},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4285,0)","v":-2132804.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4285,0)","v":-2302576.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4285,0)","v":-2003684.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4285,0)","v":-1930663.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4285,0)","v":-2027768.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4285,0)","v":-2068776.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4285,0)","v":-1922274.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4285,0)","v":-2031102.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4285,0)","v":-2026237.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4285,0)","v":-1717043.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4285,0)","v":-1653478.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4285,0)","v":-1561233.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4285,0)","v":-1299427.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4285,0)","v":-1159888.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4285,0)","v":-1048930.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4285,0)","v":-791035.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4285,0)","v":-674133.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4285,0)","v":-563892.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3283,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4285,0)","v":-357826.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4285,0)","v":-148298.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4285,0)","v":-96991.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4285,0)","v":19504.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4285,0)","v":-37819.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4285,0)","v":-116787.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4285,0)","v":-74382},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4285,0)","v":-89318.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4285,0)","v":-160263},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4285,0)","v":-133798.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4285,0)","v":-114091.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4285,0)","v":-121430.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4285,0)","v":-79998.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4285,0)","v":-80124.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4285,0)","v":-80209.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2281,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3283,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4285,0)","v":-80248.5}]
[null,"Simulation 251",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1287,0)+IF(IncludeDeal2,Spreadsheet9.2!C2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2289,0)+IF(IncludeDeal4,Spreadsheet9.2!C3291,0)+IF(IncludeDeal5,Spreadsheet9.2!C4293,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1287,0)+IF(IncludeDeal2,Spreadsheet9.2!D2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2289,0)+IF(IncludeDeal4,Spreadsheet9.2!D3291,0)+IF(IncludeDeal5,Spreadsheet9.2!D4293,0)","v":94325.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1287,0)+IF(IncludeDeal2,Spreadsheet9.2!E2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2289,0)+IF(IncludeDeal4,Spreadsheet9.2!E3291,0)+IF(IncludeDeal5,Spreadsheet9.2!E4293,0)","v":658071.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1287,0)+IF(IncludeDeal2,Spreadsheet9.2!F2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2289,0)+IF(IncludeDeal4,Spreadsheet9.2!F3291,0)+IF(IncludeDeal5,Spreadsheet9.2!F4293,0)","v":76450.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1287,0)+IF(IncludeDeal2,Spreadsheet9.2!G2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2289,0)+IF(IncludeDeal4,Spreadsheet9.2!G3291,0)+IF(IncludeDeal5,Spreadsheet9.2!G4293,0)","v":23568.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1287,0)+IF(IncludeDeal2,Spreadsheet9.2!H2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2289,0)+IF(IncludeDeal4,Spreadsheet9.2!H3291,0)+IF(IncludeDeal5,Spreadsheet9.2!H4293,0)","v":-1916618},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1287,0)+IF(IncludeDeal2,Spreadsheet9.2!I2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2289,0)+IF(IncludeDeal4,Spreadsheet9.2!I3291,0)+IF(IncludeDeal5,Spreadsheet9.2!I4293,0)","v":-2499759},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1287,0)+IF(IncludeDeal2,Spreadsheet9.2!J2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2289,0)+IF(IncludeDeal4,Spreadsheet9.2!J3291,0)+IF(IncludeDeal5,Spreadsheet9.2!J4293,0)","v":-2600595},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1287,0)+IF(IncludeDeal2,Spreadsheet9.2!K2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2289,0)+IF(IncludeDeal4,Spreadsheet9.2!K3291,0)+IF(IncludeDeal5,Spreadsheet9.2!K4293,0)","v":-2477250.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1287,0)+IF(IncludeDeal2,Spreadsheet9.2!L2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2289,0)+IF(IncludeDeal4,Spreadsheet9.2!L3291,0)+IF(IncludeDeal5,Spreadsheet9.2!L4293,0)","v":-2523716.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1287,0)+IF(IncludeDeal2,Spreadsheet9.2!M2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2289,0)+IF(IncludeDeal4,Spreadsheet9.2!M3291,0)+IF(IncludeDeal5,Spreadsheet9.2!M4293,0)","v":-2222888},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1287,0)+IF(IncludeDeal2,Spreadsheet9.2!N2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2289,0)+IF(IncludeDeal4,Spreadsheet9.2!N3291,0)+IF(IncludeDeal5,Spreadsheet9.2!N4293,0)","v":-3034739.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1287,0)+IF(IncludeDeal2,Spreadsheet9.2!O2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2289,0)+IF(IncludeDeal4,Spreadsheet9.2!O3291,0)+IF(IncludeDeal5,Spreadsheet9.2!O4293,0)","v":-2646184.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1287,0)+IF(IncludeDeal2,Spreadsheet9.2!P2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2289,0)+IF(IncludeDeal4,Spreadsheet9.2!P3291,0)+IF(IncludeDeal5,Spreadsheet9.2!P4293,0)","v":-2733565.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1287,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2289,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3291,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4293,0)","v":-3398276.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1287,0)+IF(IncludeDeal2,Spreadsheet9.2!R2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2289,0)+IF(IncludeDeal4,Spreadsheet9.2!R3291,0)+IF(IncludeDeal5,Spreadsheet9.2!R4293,0)","v":-3592475.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1287,0)+IF(IncludeDeal2,Spreadsheet9.2!S2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2289,0)+IF(IncludeDeal4,Spreadsheet9.2!S3291,0)+IF(IncludeDeal5,Spreadsheet9.2!S4293,0)","v":-3596048.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1287,0)+IF(IncludeDeal2,Spreadsheet9.2!T2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2289,0)+IF(IncludeDeal4,Spreadsheet9.2!T3291,0)+IF(IncludeDeal5,Spreadsheet9.2!T4293,0)","v":-3077670.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1287,0)+IF(IncludeDeal2,Spreadsheet9.2!U2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2289,0)+IF(IncludeDeal4,Spreadsheet9.2!U3291,0)+IF(IncludeDeal5,Spreadsheet9.2!U4293,0)","v":-3456170.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1287,0)+IF(IncludeDeal2,Spreadsheet9.2!V2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2289,0)+IF(IncludeDeal4,Spreadsheet9.2!V3291,0)+IF(IncludeDeal5,Spreadsheet9.2!V4293,0)","v":-3044669.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1287,0)+IF(IncludeDeal2,Spreadsheet9.2!W2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2289,0)+IF(IncludeDeal4,Spreadsheet9.2!W3291,0)+IF(IncludeDeal5,Spreadsheet9.2!W4293,0)","v":-3335175.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1287,0)+IF(IncludeDeal2,Spreadsheet9.2!X2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2289,0)+IF(IncludeDeal4,Spreadsheet9.2!X3291,0)+IF(IncludeDeal5,Spreadsheet9.2!X4293,0)","v":-2598923.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1287,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2289,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3291,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4293,0)","v":-2072680.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1287,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2289,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3291,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4293,0)","v":-2044164.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4293,0)","v":-1625271.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4293,0)","v":-1966113.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4293,0)","v":-1949774.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4293,0)","v":-2083904.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4293,0)","v":-1660998.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4293,0)","v":-1640094.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4293,0)","v":-1493747.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4293,0)","v":-1266242.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4293,0)","v":-818769.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4293,0)","v":-537750.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4293,0)","v":-733631},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4293,0)","v":-752696.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4293,0)","v":-553982.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4293,0)","v":-984617.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4293,0)","v":-1001796.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4293,0)","v":-472546.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4293,0)","v":-697539.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4293,0)","v":-458701.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4293,0)","v":-87830.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4293,0)","v":-40931.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4293,0)","v":-107964.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4293,0)","v":25796.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4293,0)","v":20704.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4293,0)","v":-97292.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4293,0)","v":17081.900000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1287,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2289,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3291,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4293,0)","v":130355.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4293,0)","v":155163.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4293,0)","v":74120.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4293,0)","v":112275.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4293,0)","v":7091.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4293,0)","v":-87915.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4293,0)","v":-84301.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4293,0)","v":-118703.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4293,0)","v":-201868.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4293,0)","v":-129953.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4293,0)","v":-153234},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4293,0)","v":-201382.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4293,0)","v":-117294},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4293,0)","v":-117461.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4293,0)","v":-117577.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1287,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2289,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2289,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3291,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4293,0)","v":-117627}]
[null,"Simulation 259",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1295,0)+IF(IncludeDeal2,Spreadsheet9.2!C2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2297,0)+IF(IncludeDeal4,Spreadsheet9.2!C3299,0)+IF(IncludeDeal5,Spreadsheet9.2!C4301,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1295,0)+IF(IncludeDeal2,Spreadsheet9.2!D2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2297,0)+IF(IncludeDeal4,Spreadsheet9.2!D3299,0)+IF(IncludeDeal5,Spreadsheet9.2!D4301,0)","v":-40344.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1295,0)+IF(IncludeDeal2,Spreadsheet9.2!E2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2297,0)+IF(IncludeDeal4,Spreadsheet9.2!E3299,0)+IF(IncludeDeal5,Spreadsheet9.2!E4301,0)","v":-206182.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1295,0)+IF(IncludeDeal2,Spreadsheet9.2!F2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2297,0)+IF(IncludeDeal4,Spreadsheet9.2!F3299,0)+IF(IncludeDeal5,Spreadsheet9.2!F4301,0)","v":-251614},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1295,0)+IF(IncludeDeal2,Spreadsheet9.2!G2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2297,0)+IF(IncludeDeal4,Spreadsheet9.2!G3299,0)+IF(IncludeDeal5,Spreadsheet9.2!G4301,0)","v":-32453.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1295,0)+IF(IncludeDeal2,Spreadsheet9.2!H2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2297,0)+IF(IncludeDeal4,Spreadsheet9.2!H3299,0)+IF(IncludeDeal5,Spreadsheet9.2!H4301,0)","v":-1606532.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1295,0)+IF(IncludeDeal2,Spreadsheet9.2!I2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2297,0)+IF(IncludeDeal4,Spreadsheet9.2!I3299,0)+IF(IncludeDeal5,Spreadsheet9.2!I4301,0)","v":-965669.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1295,0)+IF(IncludeDeal2,Spreadsheet9.2!J2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2297,0)+IF(IncludeDeal4,Spreadsheet9.2!J3299,0)+IF(IncludeDeal5,Spreadsheet9.2!J4301,0)","v":-875464.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1295,0)+IF(IncludeDeal2,Spreadsheet9.2!K2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2297,0)+IF(IncludeDeal4,Spreadsheet9.2!K3299,0)+IF(IncludeDeal5,Spreadsheet9.2!K4301,0)","v":-942946.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1295,0)+IF(IncludeDeal2,Spreadsheet9.2!L2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2297,0)+IF(IncludeDeal4,Spreadsheet9.2!L3299,0)+IF(IncludeDeal5,Spreadsheet9.2!L4301,0)","v":-2092815.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1295,0)+IF(IncludeDeal2,Spreadsheet9.2!M2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2297,0)+IF(IncludeDeal4,Spreadsheet9.2!M3299,0)+IF(IncludeDeal5,Spreadsheet9.2!M4301,0)","v":-1988286.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1295,0)+IF(IncludeDeal2,Spreadsheet9.2!N2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2297,0)+IF(IncludeDeal4,Spreadsheet9.2!N3299,0)+IF(IncludeDeal5,Spreadsheet9.2!N4301,0)","v":-2064126.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1295,0)+IF(IncludeDeal2,Spreadsheet9.2!O2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2297,0)+IF(IncludeDeal4,Spreadsheet9.2!O3299,0)+IF(IncludeDeal5,Spreadsheet9.2!O4301,0)","v":-2957330.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1295,0)+IF(IncludeDeal2,Spreadsheet9.2!P2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2297,0)+IF(IncludeDeal4,Spreadsheet9.2!P3299,0)+IF(IncludeDeal5,Spreadsheet9.2!P4301,0)","v":-3307773.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1295,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2297,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3299,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4301,0)","v":-3689334.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1295,0)+IF(IncludeDeal2,Spreadsheet9.2!R2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2297,0)+IF(IncludeDeal4,Spreadsheet9.2!R3299,0)+IF(IncludeDeal5,Spreadsheet9.2!R4301,0)","v":-3301757.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1295,0)+IF(IncludeDeal2,Spreadsheet9.2!S2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2297,0)+IF(IncludeDeal4,Spreadsheet9.2!S3299,0)+IF(IncludeDeal5,Spreadsheet9.2!S4301,0)","v":-3466636.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1295,0)+IF(IncludeDeal2,Spreadsheet9.2!T2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2297,0)+IF(IncludeDeal4,Spreadsheet9.2!T3299,0)+IF(IncludeDeal5,Spreadsheet9.2!T4301,0)","v":-3567260.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1295,0)+IF(IncludeDeal2,Spreadsheet9.2!U2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2297,0)+IF(IncludeDeal4,Spreadsheet9.2!U3299,0)+IF(IncludeDeal5,Spreadsheet9.2!U4301,0)","v":-3444561.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1295,0)+IF(IncludeDeal2,Spreadsheet9.2!V2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2297,0)+IF(IncludeDeal4,Spreadsheet9.2!V3299,0)+IF(IncludeDeal5,Spreadsheet9.2!V4301,0)","v":-3265664.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1295,0)+IF(IncludeDeal2,Spreadsheet9.2!W2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2297,0)+IF(IncludeDeal4,Spreadsheet9.2!W3299,0)+IF(IncludeDeal5,Spreadsheet9.2!W4301,0)","v":-3521772.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1295,0)+IF(IncludeDeal2,Spreadsheet9.2!X2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2297,0)+IF(IncludeDeal4,Spreadsheet9.2!X3299,0)+IF(IncludeDeal5,Spreadsheet9.2!X4301,0)","v":-3413615.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1295,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2297,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3299,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4301,0)","v":-3365860.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1295,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2297,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3299,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4301,0)","v":-3170338.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4301,0)","v":-3149255.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4301,0)","v":-3017169.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4301,0)","v":-3023359.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4301,0)","v":-2921104.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4301,0)","v":-3050747},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4301,0)","v":-2986379.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4301,0)","v":-2977792.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4301,0)","v":-2850632.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4301,0)","v":-2674117.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4301,0)","v":-2568770.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4301,0)","v":-2504093},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4301,0)","v":-2310116.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4301,0)","v":-2179957.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4301,0)","v":-2072778.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4301,0)","v":-1891160.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4301,0)","v":-1767953},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4301,0)","v":-1691696.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4301,0)","v":-1515317.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4301,0)","v":-1457655.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4301,0)","v":-1335293},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4301,0)","v":-1170030.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4301,0)","v":-1082296.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4301,0)","v":-899243.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4301,0)","v":-754696.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4301,0)","v":-657102.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3299,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4301,0)","v":-464270},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4301,0)","v":-296199},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4301,0)","v":-190684.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4301,0)","v":-107877.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4301,0)","v":-132097.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4301,0)","v":-208077.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4301,0)","v":-110762.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4301,0)","v":-107195.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4301,0)","v":-166942.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4301,0)","v":-92001.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4301,0)","v":-136113.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4301,0)","v":-207276.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4301,0)","v":-137003.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4301,0)","v":-137203.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4301,0)","v":-137329.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2297,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3299,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4301,0)","v":-137375.79999999999}]
[null,"Simulation 264",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1300,0)+IF(IncludeDeal2,Spreadsheet9.2!C2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2302,0)+IF(IncludeDeal4,Spreadsheet9.2!C3304,0)+IF(IncludeDeal5,Spreadsheet9.2!C4306,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1300,0)+IF(IncludeDeal2,Spreadsheet9.2!D2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2302,0)+IF(IncludeDeal4,Spreadsheet9.2!D3304,0)+IF(IncludeDeal5,Spreadsheet9.2!D4306,0)","v":23311.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1300,0)+IF(IncludeDeal2,Spreadsheet9.2!E2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2302,0)+IF(IncludeDeal4,Spreadsheet9.2!E3304,0)+IF(IncludeDeal5,Spreadsheet9.2!E4306,0)","v":32535.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1300,0)+IF(IncludeDeal2,Spreadsheet9.2!F2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2302,0)+IF(IncludeDeal4,Spreadsheet9.2!F3304,0)+IF(IncludeDeal5,Spreadsheet9.2!F4306,0)","v":231066.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1300,0)+IF(IncludeDeal2,Spreadsheet9.2!G2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2302,0)+IF(IncludeDeal4,Spreadsheet9.2!G3304,0)+IF(IncludeDeal5,Spreadsheet9.2!G4306,0)","v":772476.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1300,0)+IF(IncludeDeal2,Spreadsheet9.2!H2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2302,0)+IF(IncludeDeal4,Spreadsheet9.2!H3304,0)+IF(IncludeDeal5,Spreadsheet9.2!H4306,0)","v":930206.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1300,0)+IF(IncludeDeal2,Spreadsheet9.2!I2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2302,0)+IF(IncludeDeal4,Spreadsheet9.2!I3304,0)+IF(IncludeDeal5,Spreadsheet9.2!I4306,0)","v":18621.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1300,0)+IF(IncludeDeal2,Spreadsheet9.2!J2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2302,0)+IF(IncludeDeal4,Spreadsheet9.2!J3304,0)+IF(IncludeDeal5,Spreadsheet9.2!J4306,0)","v":786296.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1300,0)+IF(IncludeDeal2,Spreadsheet9.2!K2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2302,0)+IF(IncludeDeal4,Spreadsheet9.2!K3304,0)+IF(IncludeDeal5,Spreadsheet9.2!K4306,0)","v":-528841.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1300,0)+IF(IncludeDeal2,Spreadsheet9.2!L2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2302,0)+IF(IncludeDeal4,Spreadsheet9.2!L3304,0)+IF(IncludeDeal5,Spreadsheet9.2!L4306,0)","v":-226973.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1300,0)+IF(IncludeDeal2,Spreadsheet9.2!M2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2302,0)+IF(IncludeDeal4,Spreadsheet9.2!M3304,0)+IF(IncludeDeal5,Spreadsheet9.2!M4306,0)","v":-502382.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1300,0)+IF(IncludeDeal2,Spreadsheet9.2!N2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2302,0)+IF(IncludeDeal4,Spreadsheet9.2!N3304,0)+IF(IncludeDeal5,Spreadsheet9.2!N4306,0)","v":-15813.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1300,0)+IF(IncludeDeal2,Spreadsheet9.2!O2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2302,0)+IF(IncludeDeal4,Spreadsheet9.2!O3304,0)+IF(IncludeDeal5,Spreadsheet9.2!O4306,0)","v":-690725.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1300,0)+IF(IncludeDeal2,Spreadsheet9.2!P2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2302,0)+IF(IncludeDeal4,Spreadsheet9.2!P3304,0)+IF(IncludeDeal5,Spreadsheet9.2!P4306,0)","v":-616919.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1300,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2302,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3304,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4306,0)","v":-810444.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1300,0)+IF(IncludeDeal2,Spreadsheet9.2!R2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2302,0)+IF(IncludeDeal4,Spreadsheet9.2!R3304,0)+IF(IncludeDeal5,Spreadsheet9.2!R4306,0)","v":-692574.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1300,0)+IF(IncludeDeal2,Spreadsheet9.2!S2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2302,0)+IF(IncludeDeal4,Spreadsheet9.2!S3304,0)+IF(IncludeDeal5,Spreadsheet9.2!S4306,0)","v":-469132.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1300,0)+IF(IncludeDeal2,Spreadsheet9.2!T2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2302,0)+IF(IncludeDeal4,Spreadsheet9.2!T3304,0)+IF(IncludeDeal5,Spreadsheet9.2!T4306,0)","v":-348134.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1300,0)+IF(IncludeDeal2,Spreadsheet9.2!U2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2302,0)+IF(IncludeDeal4,Spreadsheet9.2!U3304,0)+IF(IncludeDeal5,Spreadsheet9.2!U4306,0)","v":-683348.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1300,0)+IF(IncludeDeal2,Spreadsheet9.2!V2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2302,0)+IF(IncludeDeal4,Spreadsheet9.2!V3304,0)+IF(IncludeDeal5,Spreadsheet9.2!V4306,0)","v":-329996.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1300,0)+IF(IncludeDeal2,Spreadsheet9.2!W2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2302,0)+IF(IncludeDeal4,Spreadsheet9.2!W3304,0)+IF(IncludeDeal5,Spreadsheet9.2!W4306,0)","v":-99445.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1300,0)+IF(IncludeDeal2,Spreadsheet9.2!X2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2302,0)+IF(IncludeDeal4,Spreadsheet9.2!X3304,0)+IF(IncludeDeal5,Spreadsheet9.2!X4306,0)","v":-165617},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1300,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2302,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3304,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4306,0)","v":-580971.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1300,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2302,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3304,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4306,0)","v":-1315436.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4306,0)","v":-1858641.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4306,0)","v":-1508347.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4306,0)","v":-941950.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4306,0)","v":-1334086.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4306,0)","v":-876433.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4306,0)","v":-980918.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4306,0)","v":-1275466.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4306,0)","v":-1098004.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4306,0)","v":-1050074.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4306,0)","v":-1233006.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4306,0)","v":-1489221.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4306,0)","v":-1414280.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4306,0)","v":-1430251.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4306,0)","v":-1222740.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4306,0)","v":-1381295.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4306,0)","v":-1291779.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4306,0)","v":-1100814},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4306,0)","v":-1005852.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4306,0)","v":-970710.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4306,0)","v":-795753.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4306,0)","v":-669294.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4306,0)","v":-489590.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4306,0)","v":-316792.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4306,0)","v":-275156.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4306,0)","v":-214113.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3304,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4306,0)","v":-34579.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4306,0)","v":66151.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4306,0)","v":112090.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4306,0)","v":278999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4306,0)","v":171667.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4306,0)","v":68260.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4306,0)","v":77057.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4306,0)","v":21648.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4306,0)","v":-54785.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4306,0)","v":-68816.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4306,0)","v":-120768.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4306,0)","v":-180463.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4306,0)","v":-123319.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4306,0)","v":-123501.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4306,0)","v":-123618.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2302,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3304,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4306,0)","v":-123668.5}]
[null,"Simulation 272",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1308,0)+IF(IncludeDeal2,Spreadsheet9.2!C2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2310,0)+IF(IncludeDeal4,Spreadsheet9.2!C3312,0)+IF(IncludeDeal5,Spreadsheet9.2!C4314,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1308,0)+IF(IncludeDeal2,Spreadsheet9.2!D2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2310,0)+IF(IncludeDeal4,Spreadsheet9.2!D3312,0)+IF(IncludeDeal5,Spreadsheet9.2!D4314,0)","v":145757.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1308,0)+IF(IncludeDeal2,Spreadsheet9.2!E2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2310,0)+IF(IncludeDeal4,Spreadsheet9.2!E3312,0)+IF(IncludeDeal5,Spreadsheet9.2!E4314,0)","v":534074.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1308,0)+IF(IncludeDeal2,Spreadsheet9.2!F2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2310,0)+IF(IncludeDeal4,Spreadsheet9.2!F3312,0)+IF(IncludeDeal5,Spreadsheet9.2!F4314,0)","v":412225.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1308,0)+IF(IncludeDeal2,Spreadsheet9.2!G2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2310,0)+IF(IncludeDeal4,Spreadsheet9.2!G3312,0)+IF(IncludeDeal5,Spreadsheet9.2!G4314,0)","v":513703.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1308,0)+IF(IncludeDeal2,Spreadsheet9.2!H2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2310,0)+IF(IncludeDeal4,Spreadsheet9.2!H3312,0)+IF(IncludeDeal5,Spreadsheet9.2!H4314,0)","v":790175.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1308,0)+IF(IncludeDeal2,Spreadsheet9.2!I2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2310,0)+IF(IncludeDeal4,Spreadsheet9.2!I3312,0)+IF(IncludeDeal5,Spreadsheet9.2!I4314,0)","v":952380.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1308,0)+IF(IncludeDeal2,Spreadsheet9.2!J2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2310,0)+IF(IncludeDeal4,Spreadsheet9.2!J3312,0)+IF(IncludeDeal5,Spreadsheet9.2!J4314,0)","v":2212214.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1308,0)+IF(IncludeDeal2,Spreadsheet9.2!K2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2310,0)+IF(IncludeDeal4,Spreadsheet9.2!K3312,0)+IF(IncludeDeal5,Spreadsheet9.2!K4314,0)","v":1115453.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1308,0)+IF(IncludeDeal2,Spreadsheet9.2!L2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2310,0)+IF(IncludeDeal4,Spreadsheet9.2!L3312,0)+IF(IncludeDeal5,Spreadsheet9.2!L4314,0)","v":1302381.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1308,0)+IF(IncludeDeal2,Spreadsheet9.2!M2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2310,0)+IF(IncludeDeal4,Spreadsheet9.2!M3312,0)+IF(IncludeDeal5,Spreadsheet9.2!M4314,0)","v":643283.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1308,0)+IF(IncludeDeal2,Spreadsheet9.2!N2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2310,0)+IF(IncludeDeal4,Spreadsheet9.2!N3312,0)+IF(IncludeDeal5,Spreadsheet9.2!N4314,0)","v":1241602.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1308,0)+IF(IncludeDeal2,Spreadsheet9.2!O2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2310,0)+IF(IncludeDeal4,Spreadsheet9.2!O3312,0)+IF(IncludeDeal5,Spreadsheet9.2!O4314,0)","v":875853.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1308,0)+IF(IncludeDeal2,Spreadsheet9.2!P2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2310,0)+IF(IncludeDeal4,Spreadsheet9.2!P3312,0)+IF(IncludeDeal5,Spreadsheet9.2!P4314,0)","v":790291.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1308,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2310,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3312,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4314,0)","v":1144214.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1308,0)+IF(IncludeDeal2,Spreadsheet9.2!R2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2310,0)+IF(IncludeDeal4,Spreadsheet9.2!R3312,0)+IF(IncludeDeal5,Spreadsheet9.2!R4314,0)","v":676469.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1308,0)+IF(IncludeDeal2,Spreadsheet9.2!S2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2310,0)+IF(IncludeDeal4,Spreadsheet9.2!S3312,0)+IF(IncludeDeal5,Spreadsheet9.2!S4314,0)","v":41671.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1308,0)+IF(IncludeDeal2,Spreadsheet9.2!T2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2310,0)+IF(IncludeDeal4,Spreadsheet9.2!T3312,0)+IF(IncludeDeal5,Spreadsheet9.2!T4314,0)","v":1494380},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1308,0)+IF(IncludeDeal2,Spreadsheet9.2!U2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2310,0)+IF(IncludeDeal4,Spreadsheet9.2!U3312,0)+IF(IncludeDeal5,Spreadsheet9.2!U4314,0)","v":2155111.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1308,0)+IF(IncludeDeal2,Spreadsheet9.2!V2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2310,0)+IF(IncludeDeal4,Spreadsheet9.2!V3312,0)+IF(IncludeDeal5,Spreadsheet9.2!V4314,0)","v":2949911.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1308,0)+IF(IncludeDeal2,Spreadsheet9.2!W2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2310,0)+IF(IncludeDeal4,Spreadsheet9.2!W3312,0)+IF(IncludeDeal5,Spreadsheet9.2!W4314,0)","v":1949074.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1308,0)+IF(IncludeDeal2,Spreadsheet9.2!X2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2310,0)+IF(IncludeDeal4,Spreadsheet9.2!X3312,0)+IF(IncludeDeal5,Spreadsheet9.2!X4314,0)","v":1397207.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1308,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2310,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3312,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4314,0)","v":833635.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1308,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2310,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3312,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4314,0)","v":485628.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4314,0)","v":1124416.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4314,0)","v":647660.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4314,0)","v":-108694},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4314,0)","v":706399.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4314,0)","v":1427762.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4314,0)","v":1772768.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4314,0)","v":792125.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4314,0)","v":602859.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4314,0)","v":-522985.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4314,0)","v":-383973.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4314,0)","v":463937},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4314,0)","v":-473060.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4314,0)","v":-822606.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4314,0)","v":-704712.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4314,0)","v":-1128988.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4314,0)","v":-1188243},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4314,0)","v":-1161718},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4314,0)","v":-704684.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4314,0)","v":-602023},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4314,0)","v":-599064.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4314,0)","v":-442762.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4314,0)","v":-390077.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4314,0)","v":-286829.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4314,0)","v":12265},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4314,0)","v":97982.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3312,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4314,0)","v":200500.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4314,0)","v":253261.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4314,0)","v":221935.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4314,0)","v":183871.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4314,0)","v":112727},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4314,0)","v":53620.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4314,0)","v":66062.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4314,0)","v":56195.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4314,0)","v":4303.3999999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4314,0)","v":-12160},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4314,0)","v":-51815.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4314,0)","v":-74780.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4314,0)","v":-41978},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4314,0)","v":-42040.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4314,0)","v":-42096.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2310,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3312,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4314,0)","v":-42124.800000000003}]
[null,"Simulation 278",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1314,0)+IF(IncludeDeal2,Spreadsheet9.2!C2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2316,0)+IF(IncludeDeal4,Spreadsheet9.2!C3318,0)+IF(IncludeDeal5,Spreadsheet9.2!C4320,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1314,0)+IF(IncludeDeal2,Spreadsheet9.2!D2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2316,0)+IF(IncludeDeal4,Spreadsheet9.2!D3318,0)+IF(IncludeDeal5,Spreadsheet9.2!D4320,0)","v":199215.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1314,0)+IF(IncludeDeal2,Spreadsheet9.2!E2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2316,0)+IF(IncludeDeal4,Spreadsheet9.2!E3318,0)+IF(IncludeDeal5,Spreadsheet9.2!E4320,0)","v":376003.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1314,0)+IF(IncludeDeal2,Spreadsheet9.2!F2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2316,0)+IF(IncludeDeal4,Spreadsheet9.2!F3318,0)+IF(IncludeDeal5,Spreadsheet9.2!F4320,0)","v":1610614.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1314,0)+IF(IncludeDeal2,Spreadsheet9.2!G2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2316,0)+IF(IncludeDeal4,Spreadsheet9.2!G3318,0)+IF(IncludeDeal5,Spreadsheet9.2!G4320,0)","v":1842281.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1314,0)+IF(IncludeDeal2,Spreadsheet9.2!H2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2316,0)+IF(IncludeDeal4,Spreadsheet9.2!H3318,0)+IF(IncludeDeal5,Spreadsheet9.2!H4320,0)","v":1252047},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1314,0)+IF(IncludeDeal2,Spreadsheet9.2!I2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2316,0)+IF(IncludeDeal4,Spreadsheet9.2!I3318,0)+IF(IncludeDeal5,Spreadsheet9.2!I4320,0)","v":968633.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1314,0)+IF(IncludeDeal2,Spreadsheet9.2!J2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2316,0)+IF(IncludeDeal4,Spreadsheet9.2!J3318,0)+IF(IncludeDeal5,Spreadsheet9.2!J4320,0)","v":1767438.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1314,0)+IF(IncludeDeal2,Spreadsheet9.2!K2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2316,0)+IF(IncludeDeal4,Spreadsheet9.2!K3318,0)+IF(IncludeDeal5,Spreadsheet9.2!K4320,0)","v":2005081},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1314,0)+IF(IncludeDeal2,Spreadsheet9.2!L2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2316,0)+IF(IncludeDeal4,Spreadsheet9.2!L3318,0)+IF(IncludeDeal5,Spreadsheet9.2!L4320,0)","v":1954514.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1314,0)+IF(IncludeDeal2,Spreadsheet9.2!M2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2316,0)+IF(IncludeDeal4,Spreadsheet9.2!M3318,0)+IF(IncludeDeal5,Spreadsheet9.2!M4320,0)","v":1252237.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1314,0)+IF(IncludeDeal2,Spreadsheet9.2!N2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2316,0)+IF(IncludeDeal4,Spreadsheet9.2!N3318,0)+IF(IncludeDeal5,Spreadsheet9.2!N4320,0)","v":2382784.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1314,0)+IF(IncludeDeal2,Spreadsheet9.2!O2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2316,0)+IF(IncludeDeal4,Spreadsheet9.2!O3318,0)+IF(IncludeDeal5,Spreadsheet9.2!O4320,0)","v":3636591.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1314,0)+IF(IncludeDeal2,Spreadsheet9.2!P2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2316,0)+IF(IncludeDeal4,Spreadsheet9.2!P3318,0)+IF(IncludeDeal5,Spreadsheet9.2!P4320,0)","v":2802246.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1314,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2316,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3318,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4320,0)","v":4416143.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1314,0)+IF(IncludeDeal2,Spreadsheet9.2!R2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2316,0)+IF(IncludeDeal4,Spreadsheet9.2!R3318,0)+IF(IncludeDeal5,Spreadsheet9.2!R4320,0)","v":4470994.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1314,0)+IF(IncludeDeal2,Spreadsheet9.2!S2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2316,0)+IF(IncludeDeal4,Spreadsheet9.2!S3318,0)+IF(IncludeDeal5,Spreadsheet9.2!S4320,0)","v":3508451},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1314,0)+IF(IncludeDeal2,Spreadsheet9.2!T2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2316,0)+IF(IncludeDeal4,Spreadsheet9.2!T3318,0)+IF(IncludeDeal5,Spreadsheet9.2!T4320,0)","v":4253008.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1314,0)+IF(IncludeDeal2,Spreadsheet9.2!U2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2316,0)+IF(IncludeDeal4,Spreadsheet9.2!U3318,0)+IF(IncludeDeal5,Spreadsheet9.2!U4320,0)","v":4008072},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1314,0)+IF(IncludeDeal2,Spreadsheet9.2!V2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2316,0)+IF(IncludeDeal4,Spreadsheet9.2!V3318,0)+IF(IncludeDeal5,Spreadsheet9.2!V4320,0)","v":4595872.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1314,0)+IF(IncludeDeal2,Spreadsheet9.2!W2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2316,0)+IF(IncludeDeal4,Spreadsheet9.2!W3318,0)+IF(IncludeDeal5,Spreadsheet9.2!W4320,0)","v":4698331},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1314,0)+IF(IncludeDeal2,Spreadsheet9.2!X2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2316,0)+IF(IncludeDeal4,Spreadsheet9.2!X3318,0)+IF(IncludeDeal5,Spreadsheet9.2!X4320,0)","v":3746057.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1314,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2316,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3318,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4320,0)","v":3363608.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1314,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2316,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3318,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4320,0)","v":5373746},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4320,0)","v":4363310.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4320,0)","v":4538452.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4320,0)","v":4117804},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4320,0)","v":4728185.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4320,0)","v":4142809.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4320,0)","v":2775120.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4320,0)","v":3354384.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4320,0)","v":3694980.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4320,0)","v":3950027.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4320,0)","v":4248777.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4320,0)","v":3161019.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4320,0)","v":3604306.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4320,0)","v":2609835.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4320,0)","v":2834885.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4320,0)","v":3329021.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4320,0)","v":4733521.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4320,0)","v":5170305.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4320,0)","v":3584271.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4320,0)","v":2462913.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4320,0)","v":1681406.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4320,0)","v":1181801.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4320,0)","v":964916.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4320,0)","v":1252352.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4320,0)","v":1697553.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4320,0)","v":1392222},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1314,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2316,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3318,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4320,0)","v":1013733.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4320,0)","v":852349.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4320,0)","v":369393},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4320,0)","v":108988.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4320,0)","v":30038.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4320,0)","v":-50543.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4320,0)","v":-42533.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4320,0)","v":-45432.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4320,0)","v":-98249.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4320,0)","v":-81511.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4320,0)","v":-35132.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4320,0)","v":-58645.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4320,0)","v":-51243.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4320,0)","v":-51330.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4320,0)","v":-51393.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1314,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2316,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2316,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3318,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4320,0)","v":-51420.3}]
[null,"Simulation 284",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1320,0)+IF(IncludeDeal2,Spreadsheet9.2!C2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2322,0)+IF(IncludeDeal4,Spreadsheet9.2!C3324,0)+IF(IncludeDeal5,Spreadsheet9.2!C4326,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1320,0)+IF(IncludeDeal2,Spreadsheet9.2!D2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2322,0)+IF(IncludeDeal4,Spreadsheet9.2!D3324,0)+IF(IncludeDeal5,Spreadsheet9.2!D4326,0)","v":206831},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1320,0)+IF(IncludeDeal2,Spreadsheet9.2!E2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2322,0)+IF(IncludeDeal4,Spreadsheet9.2!E3324,0)+IF(IncludeDeal5,Spreadsheet9.2!E4326,0)","v":463648.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1320,0)+IF(IncludeDeal2,Spreadsheet9.2!F2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2322,0)+IF(IncludeDeal4,Spreadsheet9.2!F3324,0)+IF(IncludeDeal5,Spreadsheet9.2!F4326,0)","v":375950.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1320,0)+IF(IncludeDeal2,Spreadsheet9.2!G2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2322,0)+IF(IncludeDeal4,Spreadsheet9.2!G3324,0)+IF(IncludeDeal5,Spreadsheet9.2!G4326,0)","v":620439.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1320,0)+IF(IncludeDeal2,Spreadsheet9.2!H2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2322,0)+IF(IncludeDeal4,Spreadsheet9.2!H3324,0)+IF(IncludeDeal5,Spreadsheet9.2!H4326,0)","v":-265602.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1320,0)+IF(IncludeDeal2,Spreadsheet9.2!I2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2322,0)+IF(IncludeDeal4,Spreadsheet9.2!I3324,0)+IF(IncludeDeal5,Spreadsheet9.2!I4326,0)","v":-684522.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1320,0)+IF(IncludeDeal2,Spreadsheet9.2!J2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2322,0)+IF(IncludeDeal4,Spreadsheet9.2!J3324,0)+IF(IncludeDeal5,Spreadsheet9.2!J4326,0)","v":-1654403.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1320,0)+IF(IncludeDeal2,Spreadsheet9.2!K2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2322,0)+IF(IncludeDeal4,Spreadsheet9.2!K3324,0)+IF(IncludeDeal5,Spreadsheet9.2!K4326,0)","v":-1077068.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1320,0)+IF(IncludeDeal2,Spreadsheet9.2!L2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2322,0)+IF(IncludeDeal4,Spreadsheet9.2!L3324,0)+IF(IncludeDeal5,Spreadsheet9.2!L4326,0)","v":152886.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1320,0)+IF(IncludeDeal2,Spreadsheet9.2!M2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2322,0)+IF(IncludeDeal4,Spreadsheet9.2!M3324,0)+IF(IncludeDeal5,Spreadsheet9.2!M4326,0)","v":940648.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1320,0)+IF(IncludeDeal2,Spreadsheet9.2!N2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2322,0)+IF(IncludeDeal4,Spreadsheet9.2!N3324,0)+IF(IncludeDeal5,Spreadsheet9.2!N4326,0)","v":841885.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1320,0)+IF(IncludeDeal2,Spreadsheet9.2!O2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2322,0)+IF(IncludeDeal4,Spreadsheet9.2!O3324,0)+IF(IncludeDeal5,Spreadsheet9.2!O4326,0)","v":-311798.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1320,0)+IF(IncludeDeal2,Spreadsheet9.2!P2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2322,0)+IF(IncludeDeal4,Spreadsheet9.2!P3324,0)+IF(IncludeDeal5,Spreadsheet9.2!P4326,0)","v":-515152.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1320,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2322,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3324,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4326,0)","v":-105071.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1320,0)+IF(IncludeDeal2,Spreadsheet9.2!R2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2322,0)+IF(IncludeDeal4,Spreadsheet9.2!R3324,0)+IF(IncludeDeal5,Spreadsheet9.2!R4326,0)","v":-882838.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1320,0)+IF(IncludeDeal2,Spreadsheet9.2!S2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2322,0)+IF(IncludeDeal4,Spreadsheet9.2!S3324,0)+IF(IncludeDeal5,Spreadsheet9.2!S4326,0)","v":-1012529.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1320,0)+IF(IncludeDeal2,Spreadsheet9.2!T2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2322,0)+IF(IncludeDeal4,Spreadsheet9.2!T3324,0)+IF(IncludeDeal5,Spreadsheet9.2!T4326,0)","v":-1588826},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1320,0)+IF(IncludeDeal2,Spreadsheet9.2!U2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2322,0)+IF(IncludeDeal4,Spreadsheet9.2!U3324,0)+IF(IncludeDeal5,Spreadsheet9.2!U4326,0)","v":-2458008.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1320,0)+IF(IncludeDeal2,Spreadsheet9.2!V2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2322,0)+IF(IncludeDeal4,Spreadsheet9.2!V3324,0)+IF(IncludeDeal5,Spreadsheet9.2!V4326,0)","v":-2322085.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1320,0)+IF(IncludeDeal2,Spreadsheet9.2!W2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2322,0)+IF(IncludeDeal4,Spreadsheet9.2!W3324,0)+IF(IncludeDeal5,Spreadsheet9.2!W4326,0)","v":-2593297.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1320,0)+IF(IncludeDeal2,Spreadsheet9.2!X2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2322,0)+IF(IncludeDeal4,Spreadsheet9.2!X3324,0)+IF(IncludeDeal5,Spreadsheet9.2!X4326,0)","v":-2848863},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1320,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2322,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3324,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4326,0)","v":-2551021.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1320,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2322,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3324,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4326,0)","v":-2079404.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4326,0)","v":-2055102.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4326,0)","v":-989626.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4326,0)","v":-1679792.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4326,0)","v":-1912660.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4326,0)","v":-1481750.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4326,0)","v":-1488792},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4326,0)","v":-853866.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4326,0)","v":-18325.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4326,0)","v":-444552.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4326,0)","v":-374482},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4326,0)","v":79706.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4326,0)","v":126806.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4326,0)","v":-359812.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4326,0)","v":-142835.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4326,0)","v":-95177.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4326,0)","v":120874.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4326,0)","v":759730.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4326,0)","v":205700.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4326,0)","v":732691},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4326,0)","v":547469.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4326,0)","v":561784.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4326,0)","v":756447.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4326,0)","v":802091.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4326,0)","v":371565.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4326,0)","v":298211.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1320,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2322,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3324,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4326,0)","v":395670.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4326,0)","v":419905.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4326,0)","v":230771.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4326,0)","v":239171.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4326,0)","v":114432.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4326,0)","v":50045.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4326,0)","v":65374.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4326,0)","v":-46554.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4326,0)","v":-79919},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4326,0)","v":-44518.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4326,0)","v":-107079.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4326,0)","v":-104043.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4326,0)","v":-44774.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4326,0)","v":-44804.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4326,0)","v":-44869.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1320,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2322,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2322,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3324,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4326,0)","v":-44929}]
[null,"Simulation 292",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1328,0)+IF(IncludeDeal2,Spreadsheet9.2!C2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2330,0)+IF(IncludeDeal4,Spreadsheet9.2!C3332,0)+IF(IncludeDeal5,Spreadsheet9.2!C4334,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1328,0)+IF(IncludeDeal2,Spreadsheet9.2!D2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2330,0)+IF(IncludeDeal4,Spreadsheet9.2!D3332,0)+IF(IncludeDeal5,Spreadsheet9.2!D4334,0)","v":438688.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1328,0)+IF(IncludeDeal2,Spreadsheet9.2!E2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2330,0)+IF(IncludeDeal4,Spreadsheet9.2!E3332,0)+IF(IncludeDeal5,Spreadsheet9.2!E4334,0)","v":-26882},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1328,0)+IF(IncludeDeal2,Spreadsheet9.2!F2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2330,0)+IF(IncludeDeal4,Spreadsheet9.2!F3332,0)+IF(IncludeDeal5,Spreadsheet9.2!F4334,0)","v":-85288.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1328,0)+IF(IncludeDeal2,Spreadsheet9.2!G2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2330,0)+IF(IncludeDeal4,Spreadsheet9.2!G3332,0)+IF(IncludeDeal5,Spreadsheet9.2!G4334,0)","v":134417.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1328,0)+IF(IncludeDeal2,Spreadsheet9.2!H2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2330,0)+IF(IncludeDeal4,Spreadsheet9.2!H3332,0)+IF(IncludeDeal5,Spreadsheet9.2!H4334,0)","v":-842420.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1328,0)+IF(IncludeDeal2,Spreadsheet9.2!I2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2330,0)+IF(IncludeDeal4,Spreadsheet9.2!I3332,0)+IF(IncludeDeal5,Spreadsheet9.2!I4334,0)","v":-1028092.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1328,0)+IF(IncludeDeal2,Spreadsheet9.2!J2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2330,0)+IF(IncludeDeal4,Spreadsheet9.2!J3332,0)+IF(IncludeDeal5,Spreadsheet9.2!J4334,0)","v":-950994.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1328,0)+IF(IncludeDeal2,Spreadsheet9.2!K2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2330,0)+IF(IncludeDeal4,Spreadsheet9.2!K3332,0)+IF(IncludeDeal5,Spreadsheet9.2!K4334,0)","v":-826048.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1328,0)+IF(IncludeDeal2,Spreadsheet9.2!L2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2330,0)+IF(IncludeDeal4,Spreadsheet9.2!L3332,0)+IF(IncludeDeal5,Spreadsheet9.2!L4334,0)","v":-1177132},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1328,0)+IF(IncludeDeal2,Spreadsheet9.2!M2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2330,0)+IF(IncludeDeal4,Spreadsheet9.2!M3332,0)+IF(IncludeDeal5,Spreadsheet9.2!M4334,0)","v":-980022.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1328,0)+IF(IncludeDeal2,Spreadsheet9.2!N2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2330,0)+IF(IncludeDeal4,Spreadsheet9.2!N3332,0)+IF(IncludeDeal5,Spreadsheet9.2!N4334,0)","v":-393559.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1328,0)+IF(IncludeDeal2,Spreadsheet9.2!O2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2330,0)+IF(IncludeDeal4,Spreadsheet9.2!O3332,0)+IF(IncludeDeal5,Spreadsheet9.2!O4334,0)","v":-887129.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1328,0)+IF(IncludeDeal2,Spreadsheet9.2!P2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2330,0)+IF(IncludeDeal4,Spreadsheet9.2!P3332,0)+IF(IncludeDeal5,Spreadsheet9.2!P4334,0)","v":-975197.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1328,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2330,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3332,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4334,0)","v":-1225791.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1328,0)+IF(IncludeDeal2,Spreadsheet9.2!R2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2330,0)+IF(IncludeDeal4,Spreadsheet9.2!R3332,0)+IF(IncludeDeal5,Spreadsheet9.2!R4334,0)","v":-1111213.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1328,0)+IF(IncludeDeal2,Spreadsheet9.2!S2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2330,0)+IF(IncludeDeal4,Spreadsheet9.2!S3332,0)+IF(IncludeDeal5,Spreadsheet9.2!S4334,0)","v":-1401680.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1328,0)+IF(IncludeDeal2,Spreadsheet9.2!T2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2330,0)+IF(IncludeDeal4,Spreadsheet9.2!T3332,0)+IF(IncludeDeal5,Spreadsheet9.2!T4334,0)","v":-1075349},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1328,0)+IF(IncludeDeal2,Spreadsheet9.2!U2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2330,0)+IF(IncludeDeal4,Spreadsheet9.2!U3332,0)+IF(IncludeDeal5,Spreadsheet9.2!U4334,0)","v":-1153839.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1328,0)+IF(IncludeDeal2,Spreadsheet9.2!V2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2330,0)+IF(IncludeDeal4,Spreadsheet9.2!V3332,0)+IF(IncludeDeal5,Spreadsheet9.2!V4334,0)","v":-1536594.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1328,0)+IF(IncludeDeal2,Spreadsheet9.2!W2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2330,0)+IF(IncludeDeal4,Spreadsheet9.2!W3332,0)+IF(IncludeDeal5,Spreadsheet9.2!W4334,0)","v":-1585212},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1328,0)+IF(IncludeDeal2,Spreadsheet9.2!X2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2330,0)+IF(IncludeDeal4,Spreadsheet9.2!X3332,0)+IF(IncludeDeal5,Spreadsheet9.2!X4334,0)","v":-2082680.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1328,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2330,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3332,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4334,0)","v":-2039443.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1328,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2330,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3332,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4334,0)","v":-1726095.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4334,0)","v":-2116324.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4334,0)","v":-2565678.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4334,0)","v":-2434594.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4334,0)","v":-2753094.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4334,0)","v":-2756817},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4334,0)","v":-2663222.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4334,0)","v":-1892107},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4334,0)","v":-1638860.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4334,0)","v":-1582413.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4334,0)","v":-1854749.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4334,0)","v":-1521993.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4334,0)","v":-1568837.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4334,0)","v":-1517724.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4334,0)","v":-1253707.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4334,0)","v":-1009812.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4334,0)","v":-1130556.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4334,0)","v":-1138872.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4334,0)","v":-990814.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4334,0)","v":-942194.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4334,0)","v":-672094.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4334,0)","v":-295241.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4334,0)","v":-230269.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4334,0)","v":-204247},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4334,0)","v":-272714.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4334,0)","v":-89920.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3332,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4334,0)","v":54188.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4334,0)","v":3553.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4334,0)","v":101360.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4334,0)","v":215570.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4334,0)","v":122662.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4334,0)","v":42979.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4334,0)","v":73259.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4334,0)","v":-5741.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4334,0)","v":-65239.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4334,0)","v":-61062.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4334,0)","v":-87792.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4334,0)","v":-118430.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4334,0)","v":-94210.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4334,0)","v":-94317.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4334,0)","v":-94430.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2330,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3332,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4334,0)","v":-94506.5}]
[null,"Simulation 297",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1333,0)+IF(IncludeDeal2,Spreadsheet9.2!C2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2335,0)+IF(IncludeDeal4,Spreadsheet9.2!C3337,0)+IF(IncludeDeal5,Spreadsheet9.2!C4339,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1333,0)+IF(IncludeDeal2,Spreadsheet9.2!D2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2335,0)+IF(IncludeDeal4,Spreadsheet9.2!D3337,0)+IF(IncludeDeal5,Spreadsheet9.2!D4339,0)","v":154792.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1333,0)+IF(IncludeDeal2,Spreadsheet9.2!E2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2335,0)+IF(IncludeDeal4,Spreadsheet9.2!E3337,0)+IF(IncludeDeal5,Spreadsheet9.2!E4339,0)","v":-62858.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1333,0)+IF(IncludeDeal2,Spreadsheet9.2!F2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2335,0)+IF(IncludeDeal4,Spreadsheet9.2!F3337,0)+IF(IncludeDeal5,Spreadsheet9.2!F4339,0)","v":487964.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1333,0)+IF(IncludeDeal2,Spreadsheet9.2!G2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2335,0)+IF(IncludeDeal4,Spreadsheet9.2!G3337,0)+IF(IncludeDeal5,Spreadsheet9.2!G4339,0)","v":964049.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1333,0)+IF(IncludeDeal2,Spreadsheet9.2!H2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2335,0)+IF(IncludeDeal4,Spreadsheet9.2!H3337,0)+IF(IncludeDeal5,Spreadsheet9.2!H4339,0)","v":-39922.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1333,0)+IF(IncludeDeal2,Spreadsheet9.2!I2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2335,0)+IF(IncludeDeal4,Spreadsheet9.2!I3337,0)+IF(IncludeDeal5,Spreadsheet9.2!I4339,0)","v":806875.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1333,0)+IF(IncludeDeal2,Spreadsheet9.2!J2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2335,0)+IF(IncludeDeal4,Spreadsheet9.2!J3337,0)+IF(IncludeDeal5,Spreadsheet9.2!J4339,0)","v":542994.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1333,0)+IF(IncludeDeal2,Spreadsheet9.2!K2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2335,0)+IF(IncludeDeal4,Spreadsheet9.2!K3337,0)+IF(IncludeDeal5,Spreadsheet9.2!K4339,0)","v":-137063.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1333,0)+IF(IncludeDeal2,Spreadsheet9.2!L2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2335,0)+IF(IncludeDeal4,Spreadsheet9.2!L3337,0)+IF(IncludeDeal5,Spreadsheet9.2!L4339,0)","v":-308047.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1333,0)+IF(IncludeDeal2,Spreadsheet9.2!M2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2335,0)+IF(IncludeDeal4,Spreadsheet9.2!M3337,0)+IF(IncludeDeal5,Spreadsheet9.2!M4339,0)","v":680187.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1333,0)+IF(IncludeDeal2,Spreadsheet9.2!N2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2335,0)+IF(IncludeDeal4,Spreadsheet9.2!N3337,0)+IF(IncludeDeal5,Spreadsheet9.2!N4339,0)","v":456969.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1333,0)+IF(IncludeDeal2,Spreadsheet9.2!O2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2335,0)+IF(IncludeDeal4,Spreadsheet9.2!O3337,0)+IF(IncludeDeal5,Spreadsheet9.2!O4339,0)","v":-615026.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1333,0)+IF(IncludeDeal2,Spreadsheet9.2!P2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2335,0)+IF(IncludeDeal4,Spreadsheet9.2!P3337,0)+IF(IncludeDeal5,Spreadsheet9.2!P4339,0)","v":-1220615.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1333,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2335,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3337,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4339,0)","v":-1052285.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1333,0)+IF(IncludeDeal2,Spreadsheet9.2!R2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2335,0)+IF(IncludeDeal4,Spreadsheet9.2!R3337,0)+IF(IncludeDeal5,Spreadsheet9.2!R4339,0)","v":-889699.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1333,0)+IF(IncludeDeal2,Spreadsheet9.2!S2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2335,0)+IF(IncludeDeal4,Spreadsheet9.2!S3337,0)+IF(IncludeDeal5,Spreadsheet9.2!S4339,0)","v":-688717},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1333,0)+IF(IncludeDeal2,Spreadsheet9.2!T2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2335,0)+IF(IncludeDeal4,Spreadsheet9.2!T3337,0)+IF(IncludeDeal5,Spreadsheet9.2!T4339,0)","v":-702811.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1333,0)+IF(IncludeDeal2,Spreadsheet9.2!U2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2335,0)+IF(IncludeDeal4,Spreadsheet9.2!U3337,0)+IF(IncludeDeal5,Spreadsheet9.2!U4339,0)","v":-399881.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1333,0)+IF(IncludeDeal2,Spreadsheet9.2!V2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2335,0)+IF(IncludeDeal4,Spreadsheet9.2!V3337,0)+IF(IncludeDeal5,Spreadsheet9.2!V4339,0)","v":-510875.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1333,0)+IF(IncludeDeal2,Spreadsheet9.2!W2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2335,0)+IF(IncludeDeal4,Spreadsheet9.2!W3337,0)+IF(IncludeDeal5,Spreadsheet9.2!W4339,0)","v":-564038.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1333,0)+IF(IncludeDeal2,Spreadsheet9.2!X2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2335,0)+IF(IncludeDeal4,Spreadsheet9.2!X3337,0)+IF(IncludeDeal5,Spreadsheet9.2!X4339,0)","v":-341359.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1333,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2335,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3337,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4339,0)","v":516263.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1333,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2335,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3337,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4339,0)","v":-355293.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4339,0)","v":-735951.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4339,0)","v":-779234.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4339,0)","v":-314356.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4339,0)","v":-481386.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4339,0)","v":562633.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4339,0)","v":-25253.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4339,0)","v":23778.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4339,0)","v":-12492.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4339,0)","v":-103751.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4339,0)","v":450132.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4339,0)","v":-161946.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4339,0)","v":-626454.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4339,0)","v":-958177},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4339,0)","v":-381134.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4339,0)","v":255883.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4339,0)","v":242771.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4339,0)","v":638602.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4339,0)","v":655003.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4339,0)","v":697244.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4339,0)","v":739463.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4339,0)","v":347220.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4339,0)","v":369878.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4339,0)","v":153152.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4339,0)","v":14755.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4339,0)","v":3056},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1333,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2335,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3337,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4339,0)","v":-1625.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4339,0)","v":-41443.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4339,0)","v":-103593.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4339,0)","v":-23089.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4339,0)","v":-76403.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4339,0)","v":-159931.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4339,0)","v":-37737.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4339,0)","v":-103751.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4339,0)","v":-195558.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4339,0)","v":-106977.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4339,0)","v":-172066.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4339,0)","v":-229828.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4339,0)","v":-108422},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4339,0)","v":-108542.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4339,0)","v":-108659.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1333,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2335,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2335,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3337,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4339,0)","v":-108756.1}]
[null,"Simulation 305",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1341,0)+IF(IncludeDeal2,Spreadsheet9.2!C2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2343,0)+IF(IncludeDeal4,Spreadsheet9.2!C3345,0)+IF(IncludeDeal5,Spreadsheet9.2!C4347,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1341,0)+IF(IncludeDeal2,Spreadsheet9.2!D2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2343,0)+IF(IncludeDeal4,Spreadsheet9.2!D3345,0)+IF(IncludeDeal5,Spreadsheet9.2!D4347,0)","v":-37476.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1341,0)+IF(IncludeDeal2,Spreadsheet9.2!E2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2343,0)+IF(IncludeDeal4,Spreadsheet9.2!E3345,0)+IF(IncludeDeal5,Spreadsheet9.2!E4347,0)","v":-360165.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1341,0)+IF(IncludeDeal2,Spreadsheet9.2!F2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2343,0)+IF(IncludeDeal4,Spreadsheet9.2!F3345,0)+IF(IncludeDeal5,Spreadsheet9.2!F4347,0)","v":-1343555.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1341,0)+IF(IncludeDeal2,Spreadsheet9.2!G2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2343,0)+IF(IncludeDeal4,Spreadsheet9.2!G3345,0)+IF(IncludeDeal5,Spreadsheet9.2!G4347,0)","v":-1366689.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1341,0)+IF(IncludeDeal2,Spreadsheet9.2!H2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2343,0)+IF(IncludeDeal4,Spreadsheet9.2!H3345,0)+IF(IncludeDeal5,Spreadsheet9.2!H4347,0)","v":-1272083.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1341,0)+IF(IncludeDeal2,Spreadsheet9.2!I2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2343,0)+IF(IncludeDeal4,Spreadsheet9.2!I3345,0)+IF(IncludeDeal5,Spreadsheet9.2!I4347,0)","v":-861739.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1341,0)+IF(IncludeDeal2,Spreadsheet9.2!J2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2343,0)+IF(IncludeDeal4,Spreadsheet9.2!J3345,0)+IF(IncludeDeal5,Spreadsheet9.2!J4347,0)","v":-393305.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1341,0)+IF(IncludeDeal2,Spreadsheet9.2!K2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2343,0)+IF(IncludeDeal4,Spreadsheet9.2!K3345,0)+IF(IncludeDeal5,Spreadsheet9.2!K4347,0)","v":-1265880.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1341,0)+IF(IncludeDeal2,Spreadsheet9.2!L2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2343,0)+IF(IncludeDeal4,Spreadsheet9.2!L3345,0)+IF(IncludeDeal5,Spreadsheet9.2!L4347,0)","v":-1077502.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1341,0)+IF(IncludeDeal2,Spreadsheet9.2!M2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2343,0)+IF(IncludeDeal4,Spreadsheet9.2!M3345,0)+IF(IncludeDeal5,Spreadsheet9.2!M4347,0)","v":-1249930.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1341,0)+IF(IncludeDeal2,Spreadsheet9.2!N2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2343,0)+IF(IncludeDeal4,Spreadsheet9.2!N3345,0)+IF(IncludeDeal5,Spreadsheet9.2!N4347,0)","v":283633.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1341,0)+IF(IncludeDeal2,Spreadsheet9.2!O2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2343,0)+IF(IncludeDeal4,Spreadsheet9.2!O3345,0)+IF(IncludeDeal5,Spreadsheet9.2!O4347,0)","v":413281},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1341,0)+IF(IncludeDeal2,Spreadsheet9.2!P2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2343,0)+IF(IncludeDeal4,Spreadsheet9.2!P3345,0)+IF(IncludeDeal5,Spreadsheet9.2!P4347,0)","v":1045598.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1341,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2343,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3345,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4347,0)","v":1475108.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1341,0)+IF(IncludeDeal2,Spreadsheet9.2!R2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2343,0)+IF(IncludeDeal4,Spreadsheet9.2!R3345,0)+IF(IncludeDeal5,Spreadsheet9.2!R4347,0)","v":1554322.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1341,0)+IF(IncludeDeal2,Spreadsheet9.2!S2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2343,0)+IF(IncludeDeal4,Spreadsheet9.2!S3345,0)+IF(IncludeDeal5,Spreadsheet9.2!S4347,0)","v":1422045.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1341,0)+IF(IncludeDeal2,Spreadsheet9.2!T2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2343,0)+IF(IncludeDeal4,Spreadsheet9.2!T3345,0)+IF(IncludeDeal5,Spreadsheet9.2!T4347,0)","v":3023339.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1341,0)+IF(IncludeDeal2,Spreadsheet9.2!U2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2343,0)+IF(IncludeDeal4,Spreadsheet9.2!U3345,0)+IF(IncludeDeal5,Spreadsheet9.2!U4347,0)","v":2380885.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1341,0)+IF(IncludeDeal2,Spreadsheet9.2!V2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2343,0)+IF(IncludeDeal4,Spreadsheet9.2!V3345,0)+IF(IncludeDeal5,Spreadsheet9.2!V4347,0)","v":2435456.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1341,0)+IF(IncludeDeal2,Spreadsheet9.2!W2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2343,0)+IF(IncludeDeal4,Spreadsheet9.2!W3345,0)+IF(IncludeDeal5,Spreadsheet9.2!W4347,0)","v":1395795.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1341,0)+IF(IncludeDeal2,Spreadsheet9.2!X2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2343,0)+IF(IncludeDeal4,Spreadsheet9.2!X3345,0)+IF(IncludeDeal5,Spreadsheet9.2!X4347,0)","v":1786554.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1341,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2343,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3345,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4347,0)","v":2063132.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1341,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2343,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3345,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4347,0)","v":1260764.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4347,0)","v":2084309.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4347,0)","v":2552728.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4347,0)","v":2044035.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4347,0)","v":3659883.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4347,0)","v":3449833.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4347,0)","v":4061607.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4347,0)","v":2930133.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4347,0)","v":3427465.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4347,0)","v":2843298.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4347,0)","v":1105508.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4347,0)","v":1639951},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4347,0)","v":830742.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4347,0)","v":889290.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4347,0)","v":603401.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4347,0)","v":281809.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4347,0)","v":-9785.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4347,0)","v":296200.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4347,0)","v":687090},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4347,0)","v":43787.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4347,0)","v":768779.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4347,0)","v":448924.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4347,0)","v":451213.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4347,0)","v":420406.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4347,0)","v":262667},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4347,0)","v":237653.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3345,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4347,0)","v":345585.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4347,0)","v":317685.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4347,0)","v":202124.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4347,0)","v":180092.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4347,0)","v":80327},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4347,0)","v":30473.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4347,0)","v":133005.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4347,0)","v":39287.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4347,0)","v":-16850.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4347,0)","v":13181.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4347,0)","v":-110406.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4347,0)","v":-169730.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4347,0)","v":-88994.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4347,0)","v":-89096.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4347,0)","v":-89206.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2343,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3345,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4347,0)","v":-89280.5}]
[null,"Simulation 313",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1349,0)+IF(IncludeDeal2,Spreadsheet9.2!C2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2351,0)+IF(IncludeDeal4,Spreadsheet9.2!C3353,0)+IF(IncludeDeal5,Spreadsheet9.2!C4355,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1349,0)+IF(IncludeDeal2,Spreadsheet9.2!D2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2351,0)+IF(IncludeDeal4,Spreadsheet9.2!D3353,0)+IF(IncludeDeal5,Spreadsheet9.2!D4355,0)","v":-140870.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1349,0)+IF(IncludeDeal2,Spreadsheet9.2!E2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2351,0)+IF(IncludeDeal4,Spreadsheet9.2!E3353,0)+IF(IncludeDeal5,Spreadsheet9.2!E4355,0)","v":-35903.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1349,0)+IF(IncludeDeal2,Spreadsheet9.2!F2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2351,0)+IF(IncludeDeal4,Spreadsheet9.2!F3353,0)+IF(IncludeDeal5,Spreadsheet9.2!F4355,0)","v":-449092.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1349,0)+IF(IncludeDeal2,Spreadsheet9.2!G2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2351,0)+IF(IncludeDeal4,Spreadsheet9.2!G3353,0)+IF(IncludeDeal5,Spreadsheet9.2!G4355,0)","v":35327.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1349,0)+IF(IncludeDeal2,Spreadsheet9.2!H2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2351,0)+IF(IncludeDeal4,Spreadsheet9.2!H3353,0)+IF(IncludeDeal5,Spreadsheet9.2!H4355,0)","v":146425.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1349,0)+IF(IncludeDeal2,Spreadsheet9.2!I2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2351,0)+IF(IncludeDeal4,Spreadsheet9.2!I3353,0)+IF(IncludeDeal5,Spreadsheet9.2!I4355,0)","v":-541771.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1349,0)+IF(IncludeDeal2,Spreadsheet9.2!J2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2351,0)+IF(IncludeDeal4,Spreadsheet9.2!J3353,0)+IF(IncludeDeal5,Spreadsheet9.2!J4355,0)","v":117762.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1349,0)+IF(IncludeDeal2,Spreadsheet9.2!K2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2351,0)+IF(IncludeDeal4,Spreadsheet9.2!K3353,0)+IF(IncludeDeal5,Spreadsheet9.2!K4355,0)","v":-370360.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1349,0)+IF(IncludeDeal2,Spreadsheet9.2!L2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2351,0)+IF(IncludeDeal4,Spreadsheet9.2!L3353,0)+IF(IncludeDeal5,Spreadsheet9.2!L4355,0)","v":-843315.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1349,0)+IF(IncludeDeal2,Spreadsheet9.2!M2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2351,0)+IF(IncludeDeal4,Spreadsheet9.2!M3353,0)+IF(IncludeDeal5,Spreadsheet9.2!M4355,0)","v":-1463815.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1349,0)+IF(IncludeDeal2,Spreadsheet9.2!N2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2351,0)+IF(IncludeDeal4,Spreadsheet9.2!N3353,0)+IF(IncludeDeal5,Spreadsheet9.2!N4355,0)","v":-2360393.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1349,0)+IF(IncludeDeal2,Spreadsheet9.2!O2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2351,0)+IF(IncludeDeal4,Spreadsheet9.2!O3353,0)+IF(IncludeDeal5,Spreadsheet9.2!O4355,0)","v":-2258265.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1349,0)+IF(IncludeDeal2,Spreadsheet9.2!P2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2351,0)+IF(IncludeDeal4,Spreadsheet9.2!P3353,0)+IF(IncludeDeal5,Spreadsheet9.2!P4355,0)","v":-1699718.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1349,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2351,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3353,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4355,0)","v":-2825219.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1349,0)+IF(IncludeDeal2,Spreadsheet9.2!R2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2351,0)+IF(IncludeDeal4,Spreadsheet9.2!R3353,0)+IF(IncludeDeal5,Spreadsheet9.2!R4355,0)","v":-3266231.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1349,0)+IF(IncludeDeal2,Spreadsheet9.2!S2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2351,0)+IF(IncludeDeal4,Spreadsheet9.2!S3353,0)+IF(IncludeDeal5,Spreadsheet9.2!S4355,0)","v":-3505209.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1349,0)+IF(IncludeDeal2,Spreadsheet9.2!T2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2351,0)+IF(IncludeDeal4,Spreadsheet9.2!T3353,0)+IF(IncludeDeal5,Spreadsheet9.2!T4355,0)","v":-3242111.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1349,0)+IF(IncludeDeal2,Spreadsheet9.2!U2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2351,0)+IF(IncludeDeal4,Spreadsheet9.2!U3353,0)+IF(IncludeDeal5,Spreadsheet9.2!U4355,0)","v":-3181031.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1349,0)+IF(IncludeDeal2,Spreadsheet9.2!V2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2351,0)+IF(IncludeDeal4,Spreadsheet9.2!V3353,0)+IF(IncludeDeal5,Spreadsheet9.2!V4355,0)","v":-3018911.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1349,0)+IF(IncludeDeal2,Spreadsheet9.2!W2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2351,0)+IF(IncludeDeal4,Spreadsheet9.2!W3353,0)+IF(IncludeDeal5,Spreadsheet9.2!W4355,0)","v":-2848003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1349,0)+IF(IncludeDeal2,Spreadsheet9.2!X2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2351,0)+IF(IncludeDeal4,Spreadsheet9.2!X3353,0)+IF(IncludeDeal5,Spreadsheet9.2!X4355,0)","v":-2298569.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1349,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2351,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3353,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4355,0)","v":-1921404.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1349,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2351,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3353,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4355,0)","v":-2210583.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4355,0)","v":-2015639.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4355,0)","v":-2037760.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4355,0)","v":-1883869.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4355,0)","v":-1746804.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4355,0)","v":-1693877.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4355,0)","v":-1690444.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4355,0)","v":-1260773.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4355,0)","v":-928097},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4355,0)","v":-441988.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4355,0)","v":-113600.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4355,0)","v":188434.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4355,0)","v":740151.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4355,0)","v":352407.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4355,0)","v":717389.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4355,0)","v":1162966.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4355,0)","v":966120.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4355,0)","v":1970186},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4355,0)","v":1520318.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4355,0)","v":1181921.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4355,0)","v":1604914.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4355,0)","v":1380149.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4355,0)","v":1201084},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4355,0)","v":1236448.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4355,0)","v":1071698.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4355,0)","v":990547.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1349,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2351,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3353,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4355,0)","v":742871},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4355,0)","v":596241.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4355,0)","v":509448.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4355,0)","v":505199.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4355,0)","v":420914.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4355,0)","v":282606},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4355,0)","v":188346.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4355,0)","v":150965.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4355,0)","v":61274},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4355,0)","v":31891.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4355,0)","v":28571.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4355,0)","v":-18990},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4355,0)","v":-23670.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4355,0)","v":-23707.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4355,0)","v":-23739.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1349,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2351,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2351,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3353,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4355,0)","v":-23757.7}]
[null,"Simulation 318",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1354,0)+IF(IncludeDeal2,Spreadsheet9.2!C2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2356,0)+IF(IncludeDeal4,Spreadsheet9.2!C3358,0)+IF(IncludeDeal5,Spreadsheet9.2!C4360,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1354,0)+IF(IncludeDeal2,Spreadsheet9.2!D2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2356,0)+IF(IncludeDeal4,Spreadsheet9.2!D3358,0)+IF(IncludeDeal5,Spreadsheet9.2!D4360,0)","v":-168890.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1354,0)+IF(IncludeDeal2,Spreadsheet9.2!E2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2356,0)+IF(IncludeDeal4,Spreadsheet9.2!E3358,0)+IF(IncludeDeal5,Spreadsheet9.2!E4360,0)","v":304897.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1354,0)+IF(IncludeDeal2,Spreadsheet9.2!F2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2356,0)+IF(IncludeDeal4,Spreadsheet9.2!F3358,0)+IF(IncludeDeal5,Spreadsheet9.2!F4360,0)","v":-58691.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1354,0)+IF(IncludeDeal2,Spreadsheet9.2!G2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2356,0)+IF(IncludeDeal4,Spreadsheet9.2!G3358,0)+IF(IncludeDeal5,Spreadsheet9.2!G4360,0)","v":-661286.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1354,0)+IF(IncludeDeal2,Spreadsheet9.2!H2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2356,0)+IF(IncludeDeal4,Spreadsheet9.2!H3358,0)+IF(IncludeDeal5,Spreadsheet9.2!H4360,0)","v":-521207},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1354,0)+IF(IncludeDeal2,Spreadsheet9.2!I2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2356,0)+IF(IncludeDeal4,Spreadsheet9.2!I3358,0)+IF(IncludeDeal5,Spreadsheet9.2!I4360,0)","v":67622.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1354,0)+IF(IncludeDeal2,Spreadsheet9.2!J2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2356,0)+IF(IncludeDeal4,Spreadsheet9.2!J3358,0)+IF(IncludeDeal5,Spreadsheet9.2!J4360,0)","v":-1152261.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1354,0)+IF(IncludeDeal2,Spreadsheet9.2!K2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2356,0)+IF(IncludeDeal4,Spreadsheet9.2!K3358,0)+IF(IncludeDeal5,Spreadsheet9.2!K4360,0)","v":-1497644.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1354,0)+IF(IncludeDeal2,Spreadsheet9.2!L2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2356,0)+IF(IncludeDeal4,Spreadsheet9.2!L3358,0)+IF(IncludeDeal5,Spreadsheet9.2!L4360,0)","v":-1785778.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1354,0)+IF(IncludeDeal2,Spreadsheet9.2!M2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2356,0)+IF(IncludeDeal4,Spreadsheet9.2!M3358,0)+IF(IncludeDeal5,Spreadsheet9.2!M4360,0)","v":-2283053.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1354,0)+IF(IncludeDeal2,Spreadsheet9.2!N2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2356,0)+IF(IncludeDeal4,Spreadsheet9.2!N3358,0)+IF(IncludeDeal5,Spreadsheet9.2!N4360,0)","v":-1836949.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1354,0)+IF(IncludeDeal2,Spreadsheet9.2!O2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2356,0)+IF(IncludeDeal4,Spreadsheet9.2!O3358,0)+IF(IncludeDeal5,Spreadsheet9.2!O4360,0)","v":-2243007.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1354,0)+IF(IncludeDeal2,Spreadsheet9.2!P2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2356,0)+IF(IncludeDeal4,Spreadsheet9.2!P3358,0)+IF(IncludeDeal5,Spreadsheet9.2!P4360,0)","v":-2121269.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1354,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2356,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3358,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4360,0)","v":-2115832.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1354,0)+IF(IncludeDeal2,Spreadsheet9.2!R2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2356,0)+IF(IncludeDeal4,Spreadsheet9.2!R3358,0)+IF(IncludeDeal5,Spreadsheet9.2!R4360,0)","v":-2339759.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1354,0)+IF(IncludeDeal2,Spreadsheet9.2!S2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2356,0)+IF(IncludeDeal4,Spreadsheet9.2!S3358,0)+IF(IncludeDeal5,Spreadsheet9.2!S4360,0)","v":-2493311.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1354,0)+IF(IncludeDeal2,Spreadsheet9.2!T2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2356,0)+IF(IncludeDeal4,Spreadsheet9.2!T3358,0)+IF(IncludeDeal5,Spreadsheet9.2!T4360,0)","v":-3071997.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1354,0)+IF(IncludeDeal2,Spreadsheet9.2!U2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2356,0)+IF(IncludeDeal4,Spreadsheet9.2!U3358,0)+IF(IncludeDeal5,Spreadsheet9.2!U4360,0)","v":-2960809.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1354,0)+IF(IncludeDeal2,Spreadsheet9.2!V2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2356,0)+IF(IncludeDeal4,Spreadsheet9.2!V3358,0)+IF(IncludeDeal5,Spreadsheet9.2!V4360,0)","v":-2875047.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1354,0)+IF(IncludeDeal2,Spreadsheet9.2!W2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2356,0)+IF(IncludeDeal4,Spreadsheet9.2!W3358,0)+IF(IncludeDeal5,Spreadsheet9.2!W4360,0)","v":-2624463},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1354,0)+IF(IncludeDeal2,Spreadsheet9.2!X2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2356,0)+IF(IncludeDeal4,Spreadsheet9.2!X3358,0)+IF(IncludeDeal5,Spreadsheet9.2!X4360,0)","v":-2645771.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1354,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2356,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3358,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4360,0)","v":-2704794.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1354,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2356,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3358,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4360,0)","v":-2919801.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4360,0)","v":-2830166.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4360,0)","v":-3221383.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4360,0)","v":-3224612.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4360,0)","v":-3111594.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4360,0)","v":-2893603.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4360,0)","v":-2908458},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4360,0)","v":-2818782.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4360,0)","v":-2703102.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4360,0)","v":-2584758.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4360,0)","v":-2540359},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4360,0)","v":-2524605.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4360,0)","v":-2397533.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4360,0)","v":-2296509.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4360,0)","v":-2193040.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4360,0)","v":-2149229.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4360,0)","v":-2019597},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4360,0)","v":-1813582.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4360,0)","v":-1678722.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4360,0)","v":-1563984},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4360,0)","v":-1376163.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4360,0)","v":-1235245.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4360,0)","v":-1082676},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4360,0)","v":-938093.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4360,0)","v":-764390.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4360,0)","v":-631349.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3358,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4360,0)","v":-472539.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4360,0)","v":-287217.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4360,0)","v":-182705.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4360,0)","v":-65459.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4360,0)","v":-102917.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4360,0)","v":-153061.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4360,0)","v":-73287},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4360,0)","v":-111435.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4360,0)","v":-121867.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4360,0)","v":-100552.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4360,0)","v":-126357.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4360,0)","v":-136859.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4360,0)","v":-69927.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4360,0)","v":-70028.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4360,0)","v":-70115.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2356,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3358,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4360,0)","v":-70164.899999999994}]
[null,"Simulation 326",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1362,0)+IF(IncludeDeal2,Spreadsheet9.2!C2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2364,0)+IF(IncludeDeal4,Spreadsheet9.2!C3366,0)+IF(IncludeDeal5,Spreadsheet9.2!C4368,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1362,0)+IF(IncludeDeal2,Spreadsheet9.2!D2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2364,0)+IF(IncludeDeal4,Spreadsheet9.2!D3366,0)+IF(IncludeDeal5,Spreadsheet9.2!D4368,0)","v":47495.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1362,0)+IF(IncludeDeal2,Spreadsheet9.2!E2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2364,0)+IF(IncludeDeal4,Spreadsheet9.2!E3366,0)+IF(IncludeDeal5,Spreadsheet9.2!E4368,0)","v":-521941.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1362,0)+IF(IncludeDeal2,Spreadsheet9.2!F2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2364,0)+IF(IncludeDeal4,Spreadsheet9.2!F3366,0)+IF(IncludeDeal5,Spreadsheet9.2!F4368,0)","v":-1097305.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1362,0)+IF(IncludeDeal2,Spreadsheet9.2!G2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2364,0)+IF(IncludeDeal4,Spreadsheet9.2!G3366,0)+IF(IncludeDeal5,Spreadsheet9.2!G4368,0)","v":-1186428.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1362,0)+IF(IncludeDeal2,Spreadsheet9.2!H2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2364,0)+IF(IncludeDeal4,Spreadsheet9.2!H3366,0)+IF(IncludeDeal5,Spreadsheet9.2!H4368,0)","v":-2017844.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1362,0)+IF(IncludeDeal2,Spreadsheet9.2!I2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2364,0)+IF(IncludeDeal4,Spreadsheet9.2!I3366,0)+IF(IncludeDeal5,Spreadsheet9.2!I4368,0)","v":-2487602.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1362,0)+IF(IncludeDeal2,Spreadsheet9.2!J2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2364,0)+IF(IncludeDeal4,Spreadsheet9.2!J3366,0)+IF(IncludeDeal5,Spreadsheet9.2!J4368,0)","v":-2287708.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1362,0)+IF(IncludeDeal2,Spreadsheet9.2!K2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2364,0)+IF(IncludeDeal4,Spreadsheet9.2!K3366,0)+IF(IncludeDeal5,Spreadsheet9.2!K4368,0)","v":-1403705.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1362,0)+IF(IncludeDeal2,Spreadsheet9.2!L2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2364,0)+IF(IncludeDeal4,Spreadsheet9.2!L3366,0)+IF(IncludeDeal5,Spreadsheet9.2!L4368,0)","v":-1898191.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1362,0)+IF(IncludeDeal2,Spreadsheet9.2!M2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2364,0)+IF(IncludeDeal4,Spreadsheet9.2!M3366,0)+IF(IncludeDeal5,Spreadsheet9.2!M4368,0)","v":-1074012.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1362,0)+IF(IncludeDeal2,Spreadsheet9.2!N2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2364,0)+IF(IncludeDeal4,Spreadsheet9.2!N3366,0)+IF(IncludeDeal5,Spreadsheet9.2!N4368,0)","v":-1370284.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1362,0)+IF(IncludeDeal2,Spreadsheet9.2!O2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2364,0)+IF(IncludeDeal4,Spreadsheet9.2!O3366,0)+IF(IncludeDeal5,Spreadsheet9.2!O4368,0)","v":-1100015.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1362,0)+IF(IncludeDeal2,Spreadsheet9.2!P2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2364,0)+IF(IncludeDeal4,Spreadsheet9.2!P3366,0)+IF(IncludeDeal5,Spreadsheet9.2!P4368,0)","v":-1416328.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1362,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2364,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3366,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4368,0)","v":-2034330.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1362,0)+IF(IncludeDeal2,Spreadsheet9.2!R2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2364,0)+IF(IncludeDeal4,Spreadsheet9.2!R3366,0)+IF(IncludeDeal5,Spreadsheet9.2!R4368,0)","v":-2164293.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1362,0)+IF(IncludeDeal2,Spreadsheet9.2!S2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2364,0)+IF(IncludeDeal4,Spreadsheet9.2!S3366,0)+IF(IncludeDeal5,Spreadsheet9.2!S4368,0)","v":-1364711.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1362,0)+IF(IncludeDeal2,Spreadsheet9.2!T2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2364,0)+IF(IncludeDeal4,Spreadsheet9.2!T3366,0)+IF(IncludeDeal5,Spreadsheet9.2!T4368,0)","v":-2017868.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1362,0)+IF(IncludeDeal2,Spreadsheet9.2!U2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2364,0)+IF(IncludeDeal4,Spreadsheet9.2!U3366,0)+IF(IncludeDeal5,Spreadsheet9.2!U4368,0)","v":-2372137},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1362,0)+IF(IncludeDeal2,Spreadsheet9.2!V2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2364,0)+IF(IncludeDeal4,Spreadsheet9.2!V3366,0)+IF(IncludeDeal5,Spreadsheet9.2!V4368,0)","v":-2163016.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1362,0)+IF(IncludeDeal2,Spreadsheet9.2!W2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2364,0)+IF(IncludeDeal4,Spreadsheet9.2!W3366,0)+IF(IncludeDeal5,Spreadsheet9.2!W4368,0)","v":-2457533},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1362,0)+IF(IncludeDeal2,Spreadsheet9.2!X2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2364,0)+IF(IncludeDeal4,Spreadsheet9.2!X3366,0)+IF(IncludeDeal5,Spreadsheet9.2!X4368,0)","v":-2221341.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1362,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2364,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3366,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4368,0)","v":-2311784.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1362,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2364,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3366,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4368,0)","v":-2640325.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4368,0)","v":-2654905},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4368,0)","v":-2692440.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4368,0)","v":-2517287.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4368,0)","v":-2407232},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4368,0)","v":-2325223.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4368,0)","v":-2239918.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4368,0)","v":-1796791.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4368,0)","v":-1619141.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4368,0)","v":-1861731.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4368,0)","v":-1742157.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4368,0)","v":-1468366.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4368,0)","v":-1583697.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4368,0)","v":-1560700.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4368,0)","v":-1479303},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4368,0)","v":-1675404.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4368,0)","v":-1525758.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4368,0)","v":-1359729.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4368,0)","v":-1258969.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4368,0)","v":-1186307.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4368,0)","v":-939481.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4368,0)","v":-792646.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4368,0)","v":-760430.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4368,0)","v":-544580.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4368,0)","v":-459441.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4368,0)","v":-369300.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1362,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2364,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3366,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4368,0)","v":-131702},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4368,0)","v":47049},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4368,0)","v":131256.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4368,0)","v":274629.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4368,0)","v":177091.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4368,0)","v":81467.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4368,0)","v":100071.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4368,0)","v":6961.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4368,0)","v":-74421.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4368,0)","v":-27652.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4368,0)","v":-128986.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4368,0)","v":-208293.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4368,0)","v":-129983.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4368,0)","v":-130116.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4368,0)","v":-130247.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1362,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2364,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2364,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3366,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4368,0)","v":-130324}]
[null,"Simulation 333",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1369,0)+IF(IncludeDeal2,Spreadsheet9.2!C2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2371,0)+IF(IncludeDeal4,Spreadsheet9.2!C3373,0)+IF(IncludeDeal5,Spreadsheet9.2!C4375,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1369,0)+IF(IncludeDeal2,Spreadsheet9.2!D2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2371,0)+IF(IncludeDeal4,Spreadsheet9.2!D3373,0)+IF(IncludeDeal5,Spreadsheet9.2!D4375,0)","v":43645},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1369,0)+IF(IncludeDeal2,Spreadsheet9.2!E2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2371,0)+IF(IncludeDeal4,Spreadsheet9.2!E3373,0)+IF(IncludeDeal5,Spreadsheet9.2!E4375,0)","v":-498562.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1369,0)+IF(IncludeDeal2,Spreadsheet9.2!F2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2371,0)+IF(IncludeDeal4,Spreadsheet9.2!F3373,0)+IF(IncludeDeal5,Spreadsheet9.2!F4375,0)","v":-1128348.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1369,0)+IF(IncludeDeal2,Spreadsheet9.2!G2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2371,0)+IF(IncludeDeal4,Spreadsheet9.2!G3373,0)+IF(IncludeDeal5,Spreadsheet9.2!G4375,0)","v":-1402671.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1369,0)+IF(IncludeDeal2,Spreadsheet9.2!H2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2371,0)+IF(IncludeDeal4,Spreadsheet9.2!H3373,0)+IF(IncludeDeal5,Spreadsheet9.2!H4375,0)","v":-1825797.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1369,0)+IF(IncludeDeal2,Spreadsheet9.2!I2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2371,0)+IF(IncludeDeal4,Spreadsheet9.2!I3373,0)+IF(IncludeDeal5,Spreadsheet9.2!I4375,0)","v":-2511147.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1369,0)+IF(IncludeDeal2,Spreadsheet9.2!J2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2371,0)+IF(IncludeDeal4,Spreadsheet9.2!J3373,0)+IF(IncludeDeal5,Spreadsheet9.2!J4375,0)","v":-1961974.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1369,0)+IF(IncludeDeal2,Spreadsheet9.2!K2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2371,0)+IF(IncludeDeal4,Spreadsheet9.2!K3373,0)+IF(IncludeDeal5,Spreadsheet9.2!K4375,0)","v":-2585739},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1369,0)+IF(IncludeDeal2,Spreadsheet9.2!L2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2371,0)+IF(IncludeDeal4,Spreadsheet9.2!L3373,0)+IF(IncludeDeal5,Spreadsheet9.2!L4375,0)","v":-3114882.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1369,0)+IF(IncludeDeal2,Spreadsheet9.2!M2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2371,0)+IF(IncludeDeal4,Spreadsheet9.2!M3373,0)+IF(IncludeDeal5,Spreadsheet9.2!M4375,0)","v":-3110603.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1369,0)+IF(IncludeDeal2,Spreadsheet9.2!N2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2371,0)+IF(IncludeDeal4,Spreadsheet9.2!N3373,0)+IF(IncludeDeal5,Spreadsheet9.2!N4375,0)","v":-2987178.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1369,0)+IF(IncludeDeal2,Spreadsheet9.2!O2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2371,0)+IF(IncludeDeal4,Spreadsheet9.2!O3373,0)+IF(IncludeDeal5,Spreadsheet9.2!O4375,0)","v":-2076585.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1369,0)+IF(IncludeDeal2,Spreadsheet9.2!P2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2371,0)+IF(IncludeDeal4,Spreadsheet9.2!P3373,0)+IF(IncludeDeal5,Spreadsheet9.2!P4375,0)","v":-1113739.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1369,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2371,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3373,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4375,0)","v":-470577.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1369,0)+IF(IncludeDeal2,Spreadsheet9.2!R2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2371,0)+IF(IncludeDeal4,Spreadsheet9.2!R3373,0)+IF(IncludeDeal5,Spreadsheet9.2!R4375,0)","v":-1029849.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1369,0)+IF(IncludeDeal2,Spreadsheet9.2!S2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2371,0)+IF(IncludeDeal4,Spreadsheet9.2!S3373,0)+IF(IncludeDeal5,Spreadsheet9.2!S4375,0)","v":-224751.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1369,0)+IF(IncludeDeal2,Spreadsheet9.2!T2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2371,0)+IF(IncludeDeal4,Spreadsheet9.2!T3373,0)+IF(IncludeDeal5,Spreadsheet9.2!T4375,0)","v":-528801.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1369,0)+IF(IncludeDeal2,Spreadsheet9.2!U2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2371,0)+IF(IncludeDeal4,Spreadsheet9.2!U3373,0)+IF(IncludeDeal5,Spreadsheet9.2!U4375,0)","v":-1056695.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1369,0)+IF(IncludeDeal2,Spreadsheet9.2!V2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2371,0)+IF(IncludeDeal4,Spreadsheet9.2!V3373,0)+IF(IncludeDeal5,Spreadsheet9.2!V4375,0)","v":-1213038.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1369,0)+IF(IncludeDeal2,Spreadsheet9.2!W2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2371,0)+IF(IncludeDeal4,Spreadsheet9.2!W3373,0)+IF(IncludeDeal5,Spreadsheet9.2!W4375,0)","v":-1094639.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1369,0)+IF(IncludeDeal2,Spreadsheet9.2!X2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2371,0)+IF(IncludeDeal4,Spreadsheet9.2!X3373,0)+IF(IncludeDeal5,Spreadsheet9.2!X4375,0)","v":-1411574.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1369,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2371,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3373,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4375,0)","v":-969762},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1369,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2371,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3373,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4375,0)","v":-783143.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4375,0)","v":-1620816.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4375,0)","v":-1806632.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4375,0)","v":-1737897.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4375,0)","v":-1328100.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4375,0)","v":-1821365},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4375,0)","v":-1930441.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4375,0)","v":-1705336.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4375,0)","v":-1578921.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4375,0)","v":-1914455.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4375,0)","v":-1925081.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4375,0)","v":-1926837},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4375,0)","v":-2172924.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4375,0)","v":-2218052},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4375,0)","v":-2066137.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4375,0)","v":-1976060.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4375,0)","v":-1893785.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4375,0)","v":-1378998.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4375,0)","v":-1433905.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4375,0)","v":-1442589.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4375,0)","v":-1127321.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4375,0)","v":-1022588.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4375,0)","v":-871000.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4375,0)","v":-595493.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4375,0)","v":-343251},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4375,0)","v":-205118.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1369,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2371,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3373,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4375,0)","v":-16298.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4375,0)","v":-161738.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4375,0)","v":-168413.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4375,0)","v":-72338.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4375,0)","v":-126586.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4375,0)","v":-209330.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4375,0)","v":-62430.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4375,0)","v":-145248.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4375,0)","v":-209663.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4375,0)","v":-115710.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4375,0)","v":-230020.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4375,0)","v":-312985.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4375,0)","v":-174968.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4375,0)","v":-175126.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4375,0)","v":-175285.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1369,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2371,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2371,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3373,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4375,0)","v":-175380.4}]
[null,"Simulation 338",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1374,0)+IF(IncludeDeal2,Spreadsheet9.2!C2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2376,0)+IF(IncludeDeal4,Spreadsheet9.2!C3378,0)+IF(IncludeDeal5,Spreadsheet9.2!C4380,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1374,0)+IF(IncludeDeal2,Spreadsheet9.2!D2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2376,0)+IF(IncludeDeal4,Spreadsheet9.2!D3378,0)+IF(IncludeDeal5,Spreadsheet9.2!D4380,0)","v":225037.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1374,0)+IF(IncludeDeal2,Spreadsheet9.2!E2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2376,0)+IF(IncludeDeal4,Spreadsheet9.2!E3378,0)+IF(IncludeDeal5,Spreadsheet9.2!E4380,0)","v":-251866.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1374,0)+IF(IncludeDeal2,Spreadsheet9.2!F2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2376,0)+IF(IncludeDeal4,Spreadsheet9.2!F3378,0)+IF(IncludeDeal5,Spreadsheet9.2!F4380,0)","v":-709775.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1374,0)+IF(IncludeDeal2,Spreadsheet9.2!G2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2376,0)+IF(IncludeDeal4,Spreadsheet9.2!G3378,0)+IF(IncludeDeal5,Spreadsheet9.2!G4380,0)","v":-399140.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1374,0)+IF(IncludeDeal2,Spreadsheet9.2!H2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2376,0)+IF(IncludeDeal4,Spreadsheet9.2!H3378,0)+IF(IncludeDeal5,Spreadsheet9.2!H4380,0)","v":389886.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1374,0)+IF(IncludeDeal2,Spreadsheet9.2!I2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2376,0)+IF(IncludeDeal4,Spreadsheet9.2!I3378,0)+IF(IncludeDeal5,Spreadsheet9.2!I4380,0)","v":688613.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1374,0)+IF(IncludeDeal2,Spreadsheet9.2!J2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2376,0)+IF(IncludeDeal4,Spreadsheet9.2!J3378,0)+IF(IncludeDeal5,Spreadsheet9.2!J4380,0)","v":1262330.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1374,0)+IF(IncludeDeal2,Spreadsheet9.2!K2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2376,0)+IF(IncludeDeal4,Spreadsheet9.2!K3378,0)+IF(IncludeDeal5,Spreadsheet9.2!K4380,0)","v":2183174},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1374,0)+IF(IncludeDeal2,Spreadsheet9.2!L2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2376,0)+IF(IncludeDeal4,Spreadsheet9.2!L3378,0)+IF(IncludeDeal5,Spreadsheet9.2!L4380,0)","v":2493795.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1374,0)+IF(IncludeDeal2,Spreadsheet9.2!M2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2376,0)+IF(IncludeDeal4,Spreadsheet9.2!M3378,0)+IF(IncludeDeal5,Spreadsheet9.2!M4380,0)","v":1420836.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1374,0)+IF(IncludeDeal2,Spreadsheet9.2!N2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2376,0)+IF(IncludeDeal4,Spreadsheet9.2!N3378,0)+IF(IncludeDeal5,Spreadsheet9.2!N4380,0)","v":926511.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1374,0)+IF(IncludeDeal2,Spreadsheet9.2!O2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2376,0)+IF(IncludeDeal4,Spreadsheet9.2!O3378,0)+IF(IncludeDeal5,Spreadsheet9.2!O4380,0)","v":492860.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1374,0)+IF(IncludeDeal2,Spreadsheet9.2!P2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2376,0)+IF(IncludeDeal4,Spreadsheet9.2!P3378,0)+IF(IncludeDeal5,Spreadsheet9.2!P4380,0)","v":-254723.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1374,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2376,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3378,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4380,0)","v":-52470.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1374,0)+IF(IncludeDeal2,Spreadsheet9.2!R2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2376,0)+IF(IncludeDeal4,Spreadsheet9.2!R3378,0)+IF(IncludeDeal5,Spreadsheet9.2!R4380,0)","v":90168.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1374,0)+IF(IncludeDeal2,Spreadsheet9.2!S2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2376,0)+IF(IncludeDeal4,Spreadsheet9.2!S3378,0)+IF(IncludeDeal5,Spreadsheet9.2!S4380,0)","v":-68904.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1374,0)+IF(IncludeDeal2,Spreadsheet9.2!T2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2376,0)+IF(IncludeDeal4,Spreadsheet9.2!T3378,0)+IF(IncludeDeal5,Spreadsheet9.2!T4380,0)","v":-1117874.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1374,0)+IF(IncludeDeal2,Spreadsheet9.2!U2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2376,0)+IF(IncludeDeal4,Spreadsheet9.2!U3378,0)+IF(IncludeDeal5,Spreadsheet9.2!U4380,0)","v":-1071944},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1374,0)+IF(IncludeDeal2,Spreadsheet9.2!V2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2376,0)+IF(IncludeDeal4,Spreadsheet9.2!V3378,0)+IF(IncludeDeal5,Spreadsheet9.2!V4380,0)","v":-1158731.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1374,0)+IF(IncludeDeal2,Spreadsheet9.2!W2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2376,0)+IF(IncludeDeal4,Spreadsheet9.2!W3378,0)+IF(IncludeDeal5,Spreadsheet9.2!W4380,0)","v":-599305.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1374,0)+IF(IncludeDeal2,Spreadsheet9.2!X2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2376,0)+IF(IncludeDeal4,Spreadsheet9.2!X3378,0)+IF(IncludeDeal5,Spreadsheet9.2!X4380,0)","v":32484.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1374,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2376,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3378,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4380,0)","v":1095248.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1374,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2376,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3378,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4380,0)","v":28164.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4380,0)","v":58275.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4380,0)","v":-90353.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4380,0)","v":142798.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4380,0)","v":110034.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4380,0)","v":609830.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4380,0)","v":627652.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4380,0)","v":785917.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4380,0)","v":486859.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4380,0)","v":-214811.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4380,0)","v":-604696.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4380,0)","v":-763336.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4380,0)","v":-1463491.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4380,0)","v":-1228684.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4380,0)","v":-1205115.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4380,0)","v":-1381594.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4380,0)","v":-1297015.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4380,0)","v":-1062142.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4380,0)","v":-199477.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4380,0)","v":-261804},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4380,0)","v":-232442.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4380,0)","v":-281788.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4380,0)","v":-398306.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4380,0)","v":-440902.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4380,0)","v":-382469.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4380,0)","v":-239364.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3378,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4380,0)","v":-100529.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4380,0)","v":-33098.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4380,0)","v":9473.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4380,0)","v":29502},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4380,0)","v":-57721.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4380,0)","v":-151530.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4380,0)","v":-114626.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4380,0)","v":-134224.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4380,0)","v":-214072.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4380,0)","v":-159424.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4380,0)","v":-167285.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4380,0)","v":-206267.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4380,0)","v":-128157.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4380,0)","v":-128344.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4380,0)","v":-128466.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2376,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3378,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4380,0)","v":-128514.3}]
[null,"Simulation 346",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1382,0)+IF(IncludeDeal2,Spreadsheet9.2!C2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2384,0)+IF(IncludeDeal4,Spreadsheet9.2!C3386,0)+IF(IncludeDeal5,Spreadsheet9.2!C4388,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1382,0)+IF(IncludeDeal2,Spreadsheet9.2!D2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2384,0)+IF(IncludeDeal4,Spreadsheet9.2!D3386,0)+IF(IncludeDeal5,Spreadsheet9.2!D4388,0)","v":3635.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1382,0)+IF(IncludeDeal2,Spreadsheet9.2!E2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2384,0)+IF(IncludeDeal4,Spreadsheet9.2!E3386,0)+IF(IncludeDeal5,Spreadsheet9.2!E4388,0)","v":-26021.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1382,0)+IF(IncludeDeal2,Spreadsheet9.2!F2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2384,0)+IF(IncludeDeal4,Spreadsheet9.2!F3386,0)+IF(IncludeDeal5,Spreadsheet9.2!F4388,0)","v":-119156.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1382,0)+IF(IncludeDeal2,Spreadsheet9.2!G2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2384,0)+IF(IncludeDeal4,Spreadsheet9.2!G3386,0)+IF(IncludeDeal5,Spreadsheet9.2!G4388,0)","v":558011},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1382,0)+IF(IncludeDeal2,Spreadsheet9.2!H2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2384,0)+IF(IncludeDeal4,Spreadsheet9.2!H3386,0)+IF(IncludeDeal5,Spreadsheet9.2!H4388,0)","v":1040672.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1382,0)+IF(IncludeDeal2,Spreadsheet9.2!I2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2384,0)+IF(IncludeDeal4,Spreadsheet9.2!I3386,0)+IF(IncludeDeal5,Spreadsheet9.2!I4388,0)","v":281771.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1382,0)+IF(IncludeDeal2,Spreadsheet9.2!J2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2384,0)+IF(IncludeDeal4,Spreadsheet9.2!J3386,0)+IF(IncludeDeal5,Spreadsheet9.2!J4388,0)","v":37344.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1382,0)+IF(IncludeDeal2,Spreadsheet9.2!K2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2384,0)+IF(IncludeDeal4,Spreadsheet9.2!K3386,0)+IF(IncludeDeal5,Spreadsheet9.2!K4388,0)","v":1333487.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1382,0)+IF(IncludeDeal2,Spreadsheet9.2!L2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2384,0)+IF(IncludeDeal4,Spreadsheet9.2!L3386,0)+IF(IncludeDeal5,Spreadsheet9.2!L4388,0)","v":405193.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1382,0)+IF(IncludeDeal2,Spreadsheet9.2!M2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2384,0)+IF(IncludeDeal4,Spreadsheet9.2!M3386,0)+IF(IncludeDeal5,Spreadsheet9.2!M4388,0)","v":468834},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1382,0)+IF(IncludeDeal2,Spreadsheet9.2!N2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2384,0)+IF(IncludeDeal4,Spreadsheet9.2!N3386,0)+IF(IncludeDeal5,Spreadsheet9.2!N4388,0)","v":-856537.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1382,0)+IF(IncludeDeal2,Spreadsheet9.2!O2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2384,0)+IF(IncludeDeal4,Spreadsheet9.2!O3386,0)+IF(IncludeDeal5,Spreadsheet9.2!O4388,0)","v":-894741.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1382,0)+IF(IncludeDeal2,Spreadsheet9.2!P2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2384,0)+IF(IncludeDeal4,Spreadsheet9.2!P3386,0)+IF(IncludeDeal5,Spreadsheet9.2!P4388,0)","v":-1237747},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1382,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2384,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3386,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4388,0)","v":-1776002.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1382,0)+IF(IncludeDeal2,Spreadsheet9.2!R2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2384,0)+IF(IncludeDeal4,Spreadsheet9.2!R3386,0)+IF(IncludeDeal5,Spreadsheet9.2!R4388,0)","v":-1649804.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1382,0)+IF(IncludeDeal2,Spreadsheet9.2!S2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2384,0)+IF(IncludeDeal4,Spreadsheet9.2!S3386,0)+IF(IncludeDeal5,Spreadsheet9.2!S4388,0)","v":-1631976.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1382,0)+IF(IncludeDeal2,Spreadsheet9.2!T2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2384,0)+IF(IncludeDeal4,Spreadsheet9.2!T3386,0)+IF(IncludeDeal5,Spreadsheet9.2!T4388,0)","v":-1721403.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1382,0)+IF(IncludeDeal2,Spreadsheet9.2!U2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2384,0)+IF(IncludeDeal4,Spreadsheet9.2!U3386,0)+IF(IncludeDeal5,Spreadsheet9.2!U4388,0)","v":-1523661.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1382,0)+IF(IncludeDeal2,Spreadsheet9.2!V2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2384,0)+IF(IncludeDeal4,Spreadsheet9.2!V3386,0)+IF(IncludeDeal5,Spreadsheet9.2!V4388,0)","v":-2234832.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1382,0)+IF(IncludeDeal2,Spreadsheet9.2!W2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2384,0)+IF(IncludeDeal4,Spreadsheet9.2!W3386,0)+IF(IncludeDeal5,Spreadsheet9.2!W4388,0)","v":-1774074.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1382,0)+IF(IncludeDeal2,Spreadsheet9.2!X2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2384,0)+IF(IncludeDeal4,Spreadsheet9.2!X3386,0)+IF(IncludeDeal5,Spreadsheet9.2!X4388,0)","v":-2186690.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1382,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2384,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3386,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4388,0)","v":-2375761.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1382,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2384,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3386,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4388,0)","v":-2488691.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4388,0)","v":-2515998.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4388,0)","v":-2434762.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4388,0)","v":-2396090.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4388,0)","v":-2463526.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4388,0)","v":-2403530.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4388,0)","v":-2358175.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4388,0)","v":-2187524.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4388,0)","v":-2010233.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4388,0)","v":-1744062.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4388,0)","v":-1598699.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4388,0)","v":-1451945.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4388,0)","v":-1398444.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4388,0)","v":-1271487.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4388,0)","v":-1111970.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4388,0)","v":-1144062},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4388,0)","v":-1023032.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4388,0)","v":-901000.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4388,0)","v":-696183.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4388,0)","v":-536467.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4388,0)","v":-391964.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4388,0)","v":-158110.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4388,0)","v":11463.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4388,0)","v":216937.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4388,0)","v":409079.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4388,0)","v":738836},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1382,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2384,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3386,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4388,0)","v":911267.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4388,0)","v":1081726.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4388,0)","v":1201756.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4388,0)","v":1153086.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4388,0)","v":989651.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4388,0)","v":860265.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4388,0)","v":609382},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4388,0)","v":504597.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4388,0)","v":399422.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4388,0)","v":262944.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4388,0)","v":227574},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4388,0)","v":229476.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4388,0)","v":135534.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4388,0)","v":135759.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4388,0)","v":136020.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1382,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2384,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2384,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3386,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4388,0)","v":136226.20000000001}]
[null,"Simulation 358",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1394,0)+IF(IncludeDeal2,Spreadsheet9.2!C2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2396,0)+IF(IncludeDeal4,Spreadsheet9.2!C3398,0)+IF(IncludeDeal5,Spreadsheet9.2!C4400,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1394,0)+IF(IncludeDeal2,Spreadsheet9.2!D2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2396,0)+IF(IncludeDeal4,Spreadsheet9.2!D3398,0)+IF(IncludeDeal5,Spreadsheet9.2!D4400,0)","v":-88995.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1394,0)+IF(IncludeDeal2,Spreadsheet9.2!E2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2396,0)+IF(IncludeDeal4,Spreadsheet9.2!E3398,0)+IF(IncludeDeal5,Spreadsheet9.2!E4400,0)","v":-281244},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1394,0)+IF(IncludeDeal2,Spreadsheet9.2!F2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2396,0)+IF(IncludeDeal4,Spreadsheet9.2!F3398,0)+IF(IncludeDeal5,Spreadsheet9.2!F4400,0)","v":-273424},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1394,0)+IF(IncludeDeal2,Spreadsheet9.2!G2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2396,0)+IF(IncludeDeal4,Spreadsheet9.2!G3398,0)+IF(IncludeDeal5,Spreadsheet9.2!G4400,0)","v":282011.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1394,0)+IF(IncludeDeal2,Spreadsheet9.2!H2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2396,0)+IF(IncludeDeal4,Spreadsheet9.2!H3398,0)+IF(IncludeDeal5,Spreadsheet9.2!H4400,0)","v":1229612.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1394,0)+IF(IncludeDeal2,Spreadsheet9.2!I2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2396,0)+IF(IncludeDeal4,Spreadsheet9.2!I3398,0)+IF(IncludeDeal5,Spreadsheet9.2!I4400,0)","v":319972.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1394,0)+IF(IncludeDeal2,Spreadsheet9.2!J2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2396,0)+IF(IncludeDeal4,Spreadsheet9.2!J3398,0)+IF(IncludeDeal5,Spreadsheet9.2!J4400,0)","v":-227165.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1394,0)+IF(IncludeDeal2,Spreadsheet9.2!K2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2396,0)+IF(IncludeDeal4,Spreadsheet9.2!K3398,0)+IF(IncludeDeal5,Spreadsheet9.2!K4400,0)","v":307265.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1394,0)+IF(IncludeDeal2,Spreadsheet9.2!L2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2396,0)+IF(IncludeDeal4,Spreadsheet9.2!L3398,0)+IF(IncludeDeal5,Spreadsheet9.2!L4400,0)","v":399542},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1394,0)+IF(IncludeDeal2,Spreadsheet9.2!M2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2396,0)+IF(IncludeDeal4,Spreadsheet9.2!M3398,0)+IF(IncludeDeal5,Spreadsheet9.2!M4400,0)","v":247456.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1394,0)+IF(IncludeDeal2,Spreadsheet9.2!N2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2396,0)+IF(IncludeDeal4,Spreadsheet9.2!N3398,0)+IF(IncludeDeal5,Spreadsheet9.2!N4400,0)","v":871447.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1394,0)+IF(IncludeDeal2,Spreadsheet9.2!O2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2396,0)+IF(IncludeDeal4,Spreadsheet9.2!O3398,0)+IF(IncludeDeal5,Spreadsheet9.2!O4400,0)","v":496804.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1394,0)+IF(IncludeDeal2,Spreadsheet9.2!P2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2396,0)+IF(IncludeDeal4,Spreadsheet9.2!P3398,0)+IF(IncludeDeal5,Spreadsheet9.2!P4400,0)","v":501923.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1394,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2396,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3398,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4400,0)","v":-1261359.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1394,0)+IF(IncludeDeal2,Spreadsheet9.2!R2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2396,0)+IF(IncludeDeal4,Spreadsheet9.2!R3398,0)+IF(IncludeDeal5,Spreadsheet9.2!R4400,0)","v":-2105863.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1394,0)+IF(IncludeDeal2,Spreadsheet9.2!S2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2396,0)+IF(IncludeDeal4,Spreadsheet9.2!S3398,0)+IF(IncludeDeal5,Spreadsheet9.2!S4400,0)","v":-3194331.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1394,0)+IF(IncludeDeal2,Spreadsheet9.2!T2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2396,0)+IF(IncludeDeal4,Spreadsheet9.2!T3398,0)+IF(IncludeDeal5,Spreadsheet9.2!T4400,0)","v":-3304833.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1394,0)+IF(IncludeDeal2,Spreadsheet9.2!U2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2396,0)+IF(IncludeDeal4,Spreadsheet9.2!U3398,0)+IF(IncludeDeal5,Spreadsheet9.2!U4400,0)","v":-3276869.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1394,0)+IF(IncludeDeal2,Spreadsheet9.2!V2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2396,0)+IF(IncludeDeal4,Spreadsheet9.2!V3398,0)+IF(IncludeDeal5,Spreadsheet9.2!V4400,0)","v":-3256233.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1394,0)+IF(IncludeDeal2,Spreadsheet9.2!W2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2396,0)+IF(IncludeDeal4,Spreadsheet9.2!W3398,0)+IF(IncludeDeal5,Spreadsheet9.2!W4400,0)","v":-3155083.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1394,0)+IF(IncludeDeal2,Spreadsheet9.2!X2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2396,0)+IF(IncludeDeal4,Spreadsheet9.2!X3398,0)+IF(IncludeDeal5,Spreadsheet9.2!X4400,0)","v":-3192293.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1394,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2396,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3398,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4400,0)","v":-3409598.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1394,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2396,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3398,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4400,0)","v":-3323488.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4400,0)","v":-3294204.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4400,0)","v":-3341605.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4400,0)","v":-3252218.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4400,0)","v":-3273729},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4400,0)","v":-3116336.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4400,0)","v":-3157104.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4400,0)","v":-3075054.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4400,0)","v":-2964501},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4400,0)","v":-2818990.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4400,0)","v":-2757549.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4400,0)","v":-2554992.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4400,0)","v":-2440695.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4400,0)","v":-2381833.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4400,0)","v":-2230629},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4400,0)","v":-2095867.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4400,0)","v":-1992214},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4400,0)","v":-1750105.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4400,0)","v":-1614657.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4400,0)","v":-1533209.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4400,0)","v":-1305649.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4400,0)","v":-1183220.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4400,0)","v":-1090995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4400,0)","v":-884877.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4400,0)","v":-727661.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4400,0)","v":-583333.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1394,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2396,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3398,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4400,0)","v":-342260.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4400,0)","v":-214904.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4400,0)","v":-37926},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4400,0)","v":115902.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4400,0)","v":-11147.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4400,0)","v":-127986.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4400,0)","v":-68287.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4400,0)","v":-122531.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4400,0)","v":-165697.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4400,0)","v":-104035.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4400,0)","v":-152686.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4400,0)","v":-176931.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4400,0)","v":-82847.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4400,0)","v":-82960.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4400,0)","v":-83064.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1394,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2396,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2396,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3398,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4400,0)","v":-83123}]
[null,"Simulation 359",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1395,0)+IF(IncludeDeal2,Spreadsheet9.2!C2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2397,0)+IF(IncludeDeal4,Spreadsheet9.2!C3399,0)+IF(IncludeDeal5,Spreadsheet9.2!C4401,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1395,0)+IF(IncludeDeal2,Spreadsheet9.2!D2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2397,0)+IF(IncludeDeal4,Spreadsheet9.2!D3399,0)+IF(IncludeDeal5,Spreadsheet9.2!D4401,0)","v":173793.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1395,0)+IF(IncludeDeal2,Spreadsheet9.2!E2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2397,0)+IF(IncludeDeal4,Spreadsheet9.2!E3399,0)+IF(IncludeDeal5,Spreadsheet9.2!E4401,0)","v":-113446.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1395,0)+IF(IncludeDeal2,Spreadsheet9.2!F2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2397,0)+IF(IncludeDeal4,Spreadsheet9.2!F3399,0)+IF(IncludeDeal5,Spreadsheet9.2!F4401,0)","v":-270333.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1395,0)+IF(IncludeDeal2,Spreadsheet9.2!G2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2397,0)+IF(IncludeDeal4,Spreadsheet9.2!G3399,0)+IF(IncludeDeal5,Spreadsheet9.2!G4401,0)","v":-173995.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1395,0)+IF(IncludeDeal2,Spreadsheet9.2!H2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2397,0)+IF(IncludeDeal4,Spreadsheet9.2!H3399,0)+IF(IncludeDeal5,Spreadsheet9.2!H4401,0)","v":847140.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1395,0)+IF(IncludeDeal2,Spreadsheet9.2!I2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2397,0)+IF(IncludeDeal4,Spreadsheet9.2!I3399,0)+IF(IncludeDeal5,Spreadsheet9.2!I4401,0)","v":425571.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1395,0)+IF(IncludeDeal2,Spreadsheet9.2!J2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2397,0)+IF(IncludeDeal4,Spreadsheet9.2!J3399,0)+IF(IncludeDeal5,Spreadsheet9.2!J4401,0)","v":548118.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1395,0)+IF(IncludeDeal2,Spreadsheet9.2!K2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2397,0)+IF(IncludeDeal4,Spreadsheet9.2!K3399,0)+IF(IncludeDeal5,Spreadsheet9.2!K4401,0)","v":173478.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1395,0)+IF(IncludeDeal2,Spreadsheet9.2!L2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2397,0)+IF(IncludeDeal4,Spreadsheet9.2!L3399,0)+IF(IncludeDeal5,Spreadsheet9.2!L4401,0)","v":1040035},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1395,0)+IF(IncludeDeal2,Spreadsheet9.2!M2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2397,0)+IF(IncludeDeal4,Spreadsheet9.2!M3399,0)+IF(IncludeDeal5,Spreadsheet9.2!M4401,0)","v":284020.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1395,0)+IF(IncludeDeal2,Spreadsheet9.2!N2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2397,0)+IF(IncludeDeal4,Spreadsheet9.2!N3399,0)+IF(IncludeDeal5,Spreadsheet9.2!N4401,0)","v":-92545.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1395,0)+IF(IncludeDeal2,Spreadsheet9.2!O2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2397,0)+IF(IncludeDeal4,Spreadsheet9.2!O3399,0)+IF(IncludeDeal5,Spreadsheet9.2!O4401,0)","v":-41404},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1395,0)+IF(IncludeDeal2,Spreadsheet9.2!P2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2397,0)+IF(IncludeDeal4,Spreadsheet9.2!P3399,0)+IF(IncludeDeal5,Spreadsheet9.2!P4401,0)","v":-303478.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1395,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2397,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3399,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4401,0)","v":-655762.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1395,0)+IF(IncludeDeal2,Spreadsheet9.2!R2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2397,0)+IF(IncludeDeal4,Spreadsheet9.2!R3399,0)+IF(IncludeDeal5,Spreadsheet9.2!R4401,0)","v":769471.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1395,0)+IF(IncludeDeal2,Spreadsheet9.2!S2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2397,0)+IF(IncludeDeal4,Spreadsheet9.2!S3399,0)+IF(IncludeDeal5,Spreadsheet9.2!S4401,0)","v":-48777.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1395,0)+IF(IncludeDeal2,Spreadsheet9.2!T2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2397,0)+IF(IncludeDeal4,Spreadsheet9.2!T3399,0)+IF(IncludeDeal5,Spreadsheet9.2!T4401,0)","v":-664370.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1395,0)+IF(IncludeDeal2,Spreadsheet9.2!U2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2397,0)+IF(IncludeDeal4,Spreadsheet9.2!U3399,0)+IF(IncludeDeal5,Spreadsheet9.2!U4401,0)","v":246502.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1395,0)+IF(IncludeDeal2,Spreadsheet9.2!V2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2397,0)+IF(IncludeDeal4,Spreadsheet9.2!V3399,0)+IF(IncludeDeal5,Spreadsheet9.2!V4401,0)","v":37539.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1395,0)+IF(IncludeDeal2,Spreadsheet9.2!W2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2397,0)+IF(IncludeDeal4,Spreadsheet9.2!W3399,0)+IF(IncludeDeal5,Spreadsheet9.2!W4401,0)","v":-333300},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1395,0)+IF(IncludeDeal2,Spreadsheet9.2!X2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2397,0)+IF(IncludeDeal4,Spreadsheet9.2!X3399,0)+IF(IncludeDeal5,Spreadsheet9.2!X4401,0)","v":-813750.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1395,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2397,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3399,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4401,0)","v":-703839.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1395,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2397,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3399,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4401,0)","v":-1268236.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4401,0)","v":-1222679.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4401,0)","v":-1260199.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4401,0)","v":-1609638.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4401,0)","v":-1953061.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4401,0)","v":-1932898.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4401,0)","v":-1672715.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4401,0)","v":-1917291},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4401,0)","v":-2282513.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4401,0)","v":-2262318.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4401,0)","v":-2066781.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4401,0)","v":-1822344.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4401,0)","v":-1832072.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4401,0)","v":-1859307.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4401,0)","v":-1709347.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4401,0)","v":-1910590.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4401,0)","v":-1815502.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4401,0)","v":-1607906.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4401,0)","v":-1473439.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4401,0)","v":-1228391.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4401,0)","v":-1082488.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4401,0)","v":-1054450.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4401,0)","v":-951552.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4401,0)","v":-733584.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4401,0)","v":-585303.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4401,0)","v":-500986.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1395,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2397,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3399,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4401,0)","v":-270613.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4401,0)","v":-142846.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4401,0)","v":-8989.7000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4401,0)","v":43154.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4401,0)","v":13672.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4401,0)","v":-80867.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4401,0)","v":-63682.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4401,0)","v":-113763.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4401,0)","v":-141837.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4401,0)","v":-94421.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4401,0)","v":-76795.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4401,0)","v":-102771.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4401,0)","v":-64665.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4401,0)","v":-64764.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4401,0)","v":-64843.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1395,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2397,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2397,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3399,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4401,0)","v":-64878.1}]
[null,"Simulation 371",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1407,0)+IF(IncludeDeal2,Spreadsheet9.2!C2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2409,0)+IF(IncludeDeal4,Spreadsheet9.2!C3411,0)+IF(IncludeDeal5,Spreadsheet9.2!C4413,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1407,0)+IF(IncludeDeal2,Spreadsheet9.2!D2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2409,0)+IF(IncludeDeal4,Spreadsheet9.2!D3411,0)+IF(IncludeDeal5,Spreadsheet9.2!D4413,0)","v":-51736.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1407,0)+IF(IncludeDeal2,Spreadsheet9.2!E2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2409,0)+IF(IncludeDeal4,Spreadsheet9.2!E3411,0)+IF(IncludeDeal5,Spreadsheet9.2!E4413,0)","v":-202026.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1407,0)+IF(IncludeDeal2,Spreadsheet9.2!F2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2409,0)+IF(IncludeDeal4,Spreadsheet9.2!F3411,0)+IF(IncludeDeal5,Spreadsheet9.2!F4413,0)","v":-434941.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1407,0)+IF(IncludeDeal2,Spreadsheet9.2!G2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2409,0)+IF(IncludeDeal4,Spreadsheet9.2!G3411,0)+IF(IncludeDeal5,Spreadsheet9.2!G4413,0)","v":-1359829.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1407,0)+IF(IncludeDeal2,Spreadsheet9.2!H2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2409,0)+IF(IncludeDeal4,Spreadsheet9.2!H3411,0)+IF(IncludeDeal5,Spreadsheet9.2!H4413,0)","v":-385777.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1407,0)+IF(IncludeDeal2,Spreadsheet9.2!I2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2409,0)+IF(IncludeDeal4,Spreadsheet9.2!I3411,0)+IF(IncludeDeal5,Spreadsheet9.2!I4413,0)","v":345694.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1407,0)+IF(IncludeDeal2,Spreadsheet9.2!J2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2409,0)+IF(IncludeDeal4,Spreadsheet9.2!J3411,0)+IF(IncludeDeal5,Spreadsheet9.2!J4413,0)","v":115827.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1407,0)+IF(IncludeDeal2,Spreadsheet9.2!K2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2409,0)+IF(IncludeDeal4,Spreadsheet9.2!K3411,0)+IF(IncludeDeal5,Spreadsheet9.2!K4413,0)","v":-314199.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1407,0)+IF(IncludeDeal2,Spreadsheet9.2!L2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2409,0)+IF(IncludeDeal4,Spreadsheet9.2!L3411,0)+IF(IncludeDeal5,Spreadsheet9.2!L4413,0)","v":-1124211.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1407,0)+IF(IncludeDeal2,Spreadsheet9.2!M2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2409,0)+IF(IncludeDeal4,Spreadsheet9.2!M3411,0)+IF(IncludeDeal5,Spreadsheet9.2!M4413,0)","v":-2256585.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1407,0)+IF(IncludeDeal2,Spreadsheet9.2!N2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2409,0)+IF(IncludeDeal4,Spreadsheet9.2!N3411,0)+IF(IncludeDeal5,Spreadsheet9.2!N4413,0)","v":-2818788.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1407,0)+IF(IncludeDeal2,Spreadsheet9.2!O2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2409,0)+IF(IncludeDeal4,Spreadsheet9.2!O3411,0)+IF(IncludeDeal5,Spreadsheet9.2!O4413,0)","v":-2796369.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1407,0)+IF(IncludeDeal2,Spreadsheet9.2!P2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2409,0)+IF(IncludeDeal4,Spreadsheet9.2!P3411,0)+IF(IncludeDeal5,Spreadsheet9.2!P4413,0)","v":-2763263},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1407,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2409,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3411,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4413,0)","v":-2415633.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1407,0)+IF(IncludeDeal2,Spreadsheet9.2!R2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2409,0)+IF(IncludeDeal4,Spreadsheet9.2!R3411,0)+IF(IncludeDeal5,Spreadsheet9.2!R4413,0)","v":-2098543.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1407,0)+IF(IncludeDeal2,Spreadsheet9.2!S2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2409,0)+IF(IncludeDeal4,Spreadsheet9.2!S3411,0)+IF(IncludeDeal5,Spreadsheet9.2!S4413,0)","v":-998135.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1407,0)+IF(IncludeDeal2,Spreadsheet9.2!T2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2409,0)+IF(IncludeDeal4,Spreadsheet9.2!T3411,0)+IF(IncludeDeal5,Spreadsheet9.2!T4413,0)","v":-1244746.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1407,0)+IF(IncludeDeal2,Spreadsheet9.2!U2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2409,0)+IF(IncludeDeal4,Spreadsheet9.2!U3411,0)+IF(IncludeDeal5,Spreadsheet9.2!U4413,0)","v":-317272.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1407,0)+IF(IncludeDeal2,Spreadsheet9.2!V2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2409,0)+IF(IncludeDeal4,Spreadsheet9.2!V3411,0)+IF(IncludeDeal5,Spreadsheet9.2!V4413,0)","v":-188159.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1407,0)+IF(IncludeDeal2,Spreadsheet9.2!W2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2409,0)+IF(IncludeDeal4,Spreadsheet9.2!W3411,0)+IF(IncludeDeal5,Spreadsheet9.2!W4413,0)","v":-858593.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1407,0)+IF(IncludeDeal2,Spreadsheet9.2!X2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2409,0)+IF(IncludeDeal4,Spreadsheet9.2!X3411,0)+IF(IncludeDeal5,Spreadsheet9.2!X4413,0)","v":-1132614.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1407,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2409,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3411,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4413,0)","v":-1661887.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1407,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2409,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3411,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4413,0)","v":-1339307.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4413,0)","v":-1167369.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4413,0)","v":-1101395},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4413,0)","v":-1316190.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4413,0)","v":-913948.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4413,0)","v":-539356.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4413,0)","v":-830546.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4413,0)","v":-455592.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4413,0)","v":-456515.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4413,0)","v":-817496.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4413,0)","v":-794437.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4413,0)","v":-937695.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4413,0)","v":-246009.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4413,0)","v":-289944.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4413,0)","v":-857360.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4413,0)","v":-454753.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4413,0)","v":-927965.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4413,0)","v":-678022.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4413,0)","v":-825260.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4413,0)","v":-519610.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4413,0)","v":-635684.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4413,0)","v":-462969.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4413,0)","v":-509607.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4413,0)","v":-319220},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4413,0)","v":-320600.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4413,0)","v":-255296.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1407,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2409,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3411,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4413,0)","v":-136439.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4413,0)","v":37761.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4413,0)","v":120394.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4413,0)","v":197146.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4413,0)","v":146229},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4413,0)","v":21561.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4413,0)","v":-16417.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4413,0)","v":-45167.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4413,0)","v":-124496.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4413,0)","v":-123555.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4413,0)","v":-98940.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4413,0)","v":-122488.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4413,0)","v":-78971.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4413,0)","v":-79101.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4413,0)","v":-79196.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1407,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2409,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2409,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3411,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4413,0)","v":-79240.2}]
[null,"Simulation 379",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1415,0)+IF(IncludeDeal2,Spreadsheet9.2!C2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2417,0)+IF(IncludeDeal4,Spreadsheet9.2!C3419,0)+IF(IncludeDeal5,Spreadsheet9.2!C4421,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1415,0)+IF(IncludeDeal2,Spreadsheet9.2!D2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2417,0)+IF(IncludeDeal4,Spreadsheet9.2!D3419,0)+IF(IncludeDeal5,Spreadsheet9.2!D4421,0)","v":-7561.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1415,0)+IF(IncludeDeal2,Spreadsheet9.2!E2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2417,0)+IF(IncludeDeal4,Spreadsheet9.2!E3419,0)+IF(IncludeDeal5,Spreadsheet9.2!E4421,0)","v":325083.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1415,0)+IF(IncludeDeal2,Spreadsheet9.2!F2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2417,0)+IF(IncludeDeal4,Spreadsheet9.2!F3419,0)+IF(IncludeDeal5,Spreadsheet9.2!F4421,0)","v":481198.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1415,0)+IF(IncludeDeal2,Spreadsheet9.2!G2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2417,0)+IF(IncludeDeal4,Spreadsheet9.2!G3419,0)+IF(IncludeDeal5,Spreadsheet9.2!G4421,0)","v":242101.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1415,0)+IF(IncludeDeal2,Spreadsheet9.2!H2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2417,0)+IF(IncludeDeal4,Spreadsheet9.2!H3419,0)+IF(IncludeDeal5,Spreadsheet9.2!H4421,0)","v":2358833.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1415,0)+IF(IncludeDeal2,Spreadsheet9.2!I2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2417,0)+IF(IncludeDeal4,Spreadsheet9.2!I3419,0)+IF(IncludeDeal5,Spreadsheet9.2!I4421,0)","v":2223258.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1415,0)+IF(IncludeDeal2,Spreadsheet9.2!J2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2417,0)+IF(IncludeDeal4,Spreadsheet9.2!J3419,0)+IF(IncludeDeal5,Spreadsheet9.2!J4421,0)","v":2689875.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1415,0)+IF(IncludeDeal2,Spreadsheet9.2!K2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2417,0)+IF(IncludeDeal4,Spreadsheet9.2!K3419,0)+IF(IncludeDeal5,Spreadsheet9.2!K4421,0)","v":1998158.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1415,0)+IF(IncludeDeal2,Spreadsheet9.2!L2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2417,0)+IF(IncludeDeal4,Spreadsheet9.2!L3419,0)+IF(IncludeDeal5,Spreadsheet9.2!L4421,0)","v":3161058.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1415,0)+IF(IncludeDeal2,Spreadsheet9.2!M2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2417,0)+IF(IncludeDeal4,Spreadsheet9.2!M3419,0)+IF(IncludeDeal5,Spreadsheet9.2!M4421,0)","v":3326431.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1415,0)+IF(IncludeDeal2,Spreadsheet9.2!N2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2417,0)+IF(IncludeDeal4,Spreadsheet9.2!N3419,0)+IF(IncludeDeal5,Spreadsheet9.2!N4421,0)","v":2941347.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1415,0)+IF(IncludeDeal2,Spreadsheet9.2!O2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2417,0)+IF(IncludeDeal4,Spreadsheet9.2!O3419,0)+IF(IncludeDeal5,Spreadsheet9.2!O4421,0)","v":3186876.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1415,0)+IF(IncludeDeal2,Spreadsheet9.2!P2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2417,0)+IF(IncludeDeal4,Spreadsheet9.2!P3419,0)+IF(IncludeDeal5,Spreadsheet9.2!P4421,0)","v":4117826.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1415,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2417,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3419,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4421,0)","v":3894067.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1415,0)+IF(IncludeDeal2,Spreadsheet9.2!R2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2417,0)+IF(IncludeDeal4,Spreadsheet9.2!R3419,0)+IF(IncludeDeal5,Spreadsheet9.2!R4421,0)","v":3580833.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1415,0)+IF(IncludeDeal2,Spreadsheet9.2!S2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2417,0)+IF(IncludeDeal4,Spreadsheet9.2!S3419,0)+IF(IncludeDeal5,Spreadsheet9.2!S4421,0)","v":1704062},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1415,0)+IF(IncludeDeal2,Spreadsheet9.2!T2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2417,0)+IF(IncludeDeal4,Spreadsheet9.2!T3419,0)+IF(IncludeDeal5,Spreadsheet9.2!T4421,0)","v":1350087.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1415,0)+IF(IncludeDeal2,Spreadsheet9.2!U2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2417,0)+IF(IncludeDeal4,Spreadsheet9.2!U3419,0)+IF(IncludeDeal5,Spreadsheet9.2!U4421,0)","v":1497114.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1415,0)+IF(IncludeDeal2,Spreadsheet9.2!V2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2417,0)+IF(IncludeDeal4,Spreadsheet9.2!V3419,0)+IF(IncludeDeal5,Spreadsheet9.2!V4421,0)","v":665887.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1415,0)+IF(IncludeDeal2,Spreadsheet9.2!W2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2417,0)+IF(IncludeDeal4,Spreadsheet9.2!W3419,0)+IF(IncludeDeal5,Spreadsheet9.2!W4421,0)","v":-47851.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1415,0)+IF(IncludeDeal2,Spreadsheet9.2!X2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2417,0)+IF(IncludeDeal4,Spreadsheet9.2!X3419,0)+IF(IncludeDeal5,Spreadsheet9.2!X4421,0)","v":-51189.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1415,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2417,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3419,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4421,0)","v":1205946.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1415,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2417,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3419,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4421,0)","v":1888256},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4421,0)","v":1489366.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4421,0)","v":1530335.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4421,0)","v":689908.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4421,0)","v":1790346.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4421,0)","v":1739905.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4421,0)","v":2031227.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4421,0)","v":3546719.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4421,0)","v":2789427.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4421,0)","v":3329633.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4421,0)","v":2807445.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4421,0)","v":3349209.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4421,0)","v":3388566.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4421,0)","v":4140604},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4421,0)","v":4726305.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4421,0)","v":5411152.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4421,0)","v":5018309.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4421,0)","v":6551544.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4421,0)","v":6616940},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4421,0)","v":5722956.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4421,0)","v":4622314.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4421,0)","v":3613607.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4421,0)","v":2581740.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4421,0)","v":1872469.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4421,0)","v":1617194.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4421,0)","v":1310260.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1415,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2417,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3419,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4421,0)","v":1591815.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4421,0)","v":1225835.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4421,0)","v":755583.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4421,0)","v":520135.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4421,0)","v":410531.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4421,0)","v":284419.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4421,0)","v":170076.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4421,0)","v":101856.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4421,0)","v":36070.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4421,0)","v":-18019},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4421,0)","v":-19930.900000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4421,0)","v":-25198.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4421,0)","v":-12678.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4421,0)","v":-12699.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4421,0)","v":-12717.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1415,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2417,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2417,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3419,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4421,0)","v":-12727.9}]
[null,"Simulation 380",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1416,0)+IF(IncludeDeal2,Spreadsheet9.2!C2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2418,0)+IF(IncludeDeal4,Spreadsheet9.2!C3420,0)+IF(IncludeDeal5,Spreadsheet9.2!C4422,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1416,0)+IF(IncludeDeal2,Spreadsheet9.2!D2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2418,0)+IF(IncludeDeal4,Spreadsheet9.2!D3420,0)+IF(IncludeDeal5,Spreadsheet9.2!D4422,0)","v":-323474},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1416,0)+IF(IncludeDeal2,Spreadsheet9.2!E2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2418,0)+IF(IncludeDeal4,Spreadsheet9.2!E3420,0)+IF(IncludeDeal5,Spreadsheet9.2!E4422,0)","v":-499870.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1416,0)+IF(IncludeDeal2,Spreadsheet9.2!F2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2418,0)+IF(IncludeDeal4,Spreadsheet9.2!F3420,0)+IF(IncludeDeal5,Spreadsheet9.2!F4422,0)","v":317153.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1416,0)+IF(IncludeDeal2,Spreadsheet9.2!G2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2418,0)+IF(IncludeDeal4,Spreadsheet9.2!G3420,0)+IF(IncludeDeal5,Spreadsheet9.2!G4422,0)","v":427348},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1416,0)+IF(IncludeDeal2,Spreadsheet9.2!H2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2418,0)+IF(IncludeDeal4,Spreadsheet9.2!H3420,0)+IF(IncludeDeal5,Spreadsheet9.2!H4422,0)","v":-231438.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1416,0)+IF(IncludeDeal2,Spreadsheet9.2!I2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2418,0)+IF(IncludeDeal4,Spreadsheet9.2!I3420,0)+IF(IncludeDeal5,Spreadsheet9.2!I4422,0)","v":-1182838.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1416,0)+IF(IncludeDeal2,Spreadsheet9.2!J2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2418,0)+IF(IncludeDeal4,Spreadsheet9.2!J3420,0)+IF(IncludeDeal5,Spreadsheet9.2!J4422,0)","v":306764.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1416,0)+IF(IncludeDeal2,Spreadsheet9.2!K2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2418,0)+IF(IncludeDeal4,Spreadsheet9.2!K3420,0)+IF(IncludeDeal5,Spreadsheet9.2!K4422,0)","v":693783.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1416,0)+IF(IncludeDeal2,Spreadsheet9.2!L2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2418,0)+IF(IncludeDeal4,Spreadsheet9.2!L3420,0)+IF(IncludeDeal5,Spreadsheet9.2!L4422,0)","v":266197.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1416,0)+IF(IncludeDeal2,Spreadsheet9.2!M2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2418,0)+IF(IncludeDeal4,Spreadsheet9.2!M3420,0)+IF(IncludeDeal5,Spreadsheet9.2!M4422,0)","v":457124.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1416,0)+IF(IncludeDeal2,Spreadsheet9.2!N2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2418,0)+IF(IncludeDeal4,Spreadsheet9.2!N3420,0)+IF(IncludeDeal5,Spreadsheet9.2!N4422,0)","v":424195.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1416,0)+IF(IncludeDeal2,Spreadsheet9.2!O2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2418,0)+IF(IncludeDeal4,Spreadsheet9.2!O3420,0)+IF(IncludeDeal5,Spreadsheet9.2!O4422,0)","v":239654.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1416,0)+IF(IncludeDeal2,Spreadsheet9.2!P2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2418,0)+IF(IncludeDeal4,Spreadsheet9.2!P3420,0)+IF(IncludeDeal5,Spreadsheet9.2!P4422,0)","v":-247712.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1416,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2418,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3420,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4422,0)","v":453453.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1416,0)+IF(IncludeDeal2,Spreadsheet9.2!R2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2418,0)+IF(IncludeDeal4,Spreadsheet9.2!R3420,0)+IF(IncludeDeal5,Spreadsheet9.2!R4422,0)","v":427449},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1416,0)+IF(IncludeDeal2,Spreadsheet9.2!S2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2418,0)+IF(IncludeDeal4,Spreadsheet9.2!S3420,0)+IF(IncludeDeal5,Spreadsheet9.2!S4422,0)","v":-237756.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1416,0)+IF(IncludeDeal2,Spreadsheet9.2!T2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2418,0)+IF(IncludeDeal4,Spreadsheet9.2!T3420,0)+IF(IncludeDeal5,Spreadsheet9.2!T4422,0)","v":-228671.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1416,0)+IF(IncludeDeal2,Spreadsheet9.2!U2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2418,0)+IF(IncludeDeal4,Spreadsheet9.2!U3420,0)+IF(IncludeDeal5,Spreadsheet9.2!U4422,0)","v":-161330.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1416,0)+IF(IncludeDeal2,Spreadsheet9.2!V2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2418,0)+IF(IncludeDeal4,Spreadsheet9.2!V3420,0)+IF(IncludeDeal5,Spreadsheet9.2!V4422,0)","v":-353703.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1416,0)+IF(IncludeDeal2,Spreadsheet9.2!W2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2418,0)+IF(IncludeDeal4,Spreadsheet9.2!W3420,0)+IF(IncludeDeal5,Spreadsheet9.2!W4422,0)","v":295965.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1416,0)+IF(IncludeDeal2,Spreadsheet9.2!X2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2418,0)+IF(IncludeDeal4,Spreadsheet9.2!X3420,0)+IF(IncludeDeal5,Spreadsheet9.2!X4422,0)","v":627216.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1416,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2418,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3420,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4422,0)","v":134439.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1416,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2418,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3420,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4422,0)","v":604217.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4422,0)","v":26104.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4422,0)","v":401489.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4422,0)","v":690927.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4422,0)","v":1802275},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4422,0)","v":608014},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4422,0)","v":1129167.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4422,0)","v":1723960.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4422,0)","v":2991880.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4422,0)","v":3599651.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4422,0)","v":2368899.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4422,0)","v":1675457.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4422,0)","v":1535370.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4422,0)","v":1709418.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4422,0)","v":1464953.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4422,0)","v":1525929.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4422,0)","v":1670323.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4422,0)","v":2563647.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4422,0)","v":3359395},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4422,0)","v":3500593.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4422,0)","v":2529966.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4422,0)","v":1492993.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4422,0)","v":1644612},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4422,0)","v":1207930.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4422,0)","v":912323.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4422,0)","v":850293.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1416,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2418,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3420,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4422,0)","v":596669},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4422,0)","v":465982.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4422,0)","v":425200.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4422,0)","v":349950.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4422,0)","v":258707.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4422,0)","v":156762.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4422,0)","v":91063.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4422,0)","v":68697.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4422,0)","v":19625.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4422,0)","v":4827.3999999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4422,0)","v":6862.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4422,0)","v":-16272.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4422,0)","v":-50163.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4422,0)","v":-50238.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4422,0)","v":-50306},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1416,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2418,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2418,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3420,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4422,0)","v":-50340.800000000003}]
[null,"Simulation 388",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1424,0)+IF(IncludeDeal2,Spreadsheet9.2!C2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2426,0)+IF(IncludeDeal4,Spreadsheet9.2!C3428,0)+IF(IncludeDeal5,Spreadsheet9.2!C4430,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1424,0)+IF(IncludeDeal2,Spreadsheet9.2!D2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2426,0)+IF(IncludeDeal4,Spreadsheet9.2!D3428,0)+IF(IncludeDeal5,Spreadsheet9.2!D4430,0)","v":153157.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1424,0)+IF(IncludeDeal2,Spreadsheet9.2!E2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2426,0)+IF(IncludeDeal4,Spreadsheet9.2!E3428,0)+IF(IncludeDeal5,Spreadsheet9.2!E4430,0)","v":-227037.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1424,0)+IF(IncludeDeal2,Spreadsheet9.2!F2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2426,0)+IF(IncludeDeal4,Spreadsheet9.2!F3428,0)+IF(IncludeDeal5,Spreadsheet9.2!F4430,0)","v":-252890.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1424,0)+IF(IncludeDeal2,Spreadsheet9.2!G2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2426,0)+IF(IncludeDeal4,Spreadsheet9.2!G3428,0)+IF(IncludeDeal5,Spreadsheet9.2!G4430,0)","v":122045.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1424,0)+IF(IncludeDeal2,Spreadsheet9.2!H2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2426,0)+IF(IncludeDeal4,Spreadsheet9.2!H3428,0)+IF(IncludeDeal5,Spreadsheet9.2!H4430,0)","v":-858438.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1424,0)+IF(IncludeDeal2,Spreadsheet9.2!I2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2426,0)+IF(IncludeDeal4,Spreadsheet9.2!I3428,0)+IF(IncludeDeal5,Spreadsheet9.2!I4430,0)","v":-1257643.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1424,0)+IF(IncludeDeal2,Spreadsheet9.2!J2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2426,0)+IF(IncludeDeal4,Spreadsheet9.2!J3428,0)+IF(IncludeDeal5,Spreadsheet9.2!J4430,0)","v":-1375450.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1424,0)+IF(IncludeDeal2,Spreadsheet9.2!K2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2426,0)+IF(IncludeDeal4,Spreadsheet9.2!K3428,0)+IF(IncludeDeal5,Spreadsheet9.2!K4430,0)","v":-1338135.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1424,0)+IF(IncludeDeal2,Spreadsheet9.2!L2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2426,0)+IF(IncludeDeal4,Spreadsheet9.2!L3428,0)+IF(IncludeDeal5,Spreadsheet9.2!L4430,0)","v":-1366264.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1424,0)+IF(IncludeDeal2,Spreadsheet9.2!M2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2426,0)+IF(IncludeDeal4,Spreadsheet9.2!M3428,0)+IF(IncludeDeal5,Spreadsheet9.2!M4430,0)","v":-1016018.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1424,0)+IF(IncludeDeal2,Spreadsheet9.2!N2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2426,0)+IF(IncludeDeal4,Spreadsheet9.2!N3428,0)+IF(IncludeDeal5,Spreadsheet9.2!N4430,0)","v":-1789246.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1424,0)+IF(IncludeDeal2,Spreadsheet9.2!O2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2426,0)+IF(IncludeDeal4,Spreadsheet9.2!O3428,0)+IF(IncludeDeal5,Spreadsheet9.2!O4430,0)","v":-1947766.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1424,0)+IF(IncludeDeal2,Spreadsheet9.2!P2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2426,0)+IF(IncludeDeal4,Spreadsheet9.2!P3428,0)+IF(IncludeDeal5,Spreadsheet9.2!P4430,0)","v":-1347939.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1424,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2426,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3428,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4430,0)","v":-1600022.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1424,0)+IF(IncludeDeal2,Spreadsheet9.2!R2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2426,0)+IF(IncludeDeal4,Spreadsheet9.2!R3428,0)+IF(IncludeDeal5,Spreadsheet9.2!R4430,0)","v":-2008289.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1424,0)+IF(IncludeDeal2,Spreadsheet9.2!S2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2426,0)+IF(IncludeDeal4,Spreadsheet9.2!S3428,0)+IF(IncludeDeal5,Spreadsheet9.2!S4430,0)","v":-1930394.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1424,0)+IF(IncludeDeal2,Spreadsheet9.2!T2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2426,0)+IF(IncludeDeal4,Spreadsheet9.2!T3428,0)+IF(IncludeDeal5,Spreadsheet9.2!T4430,0)","v":-2566635.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1424,0)+IF(IncludeDeal2,Spreadsheet9.2!U2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2426,0)+IF(IncludeDeal4,Spreadsheet9.2!U3428,0)+IF(IncludeDeal5,Spreadsheet9.2!U4430,0)","v":-2775426.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1424,0)+IF(IncludeDeal2,Spreadsheet9.2!V2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2426,0)+IF(IncludeDeal4,Spreadsheet9.2!V3428,0)+IF(IncludeDeal5,Spreadsheet9.2!V4430,0)","v":-2220547},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1424,0)+IF(IncludeDeal2,Spreadsheet9.2!W2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2426,0)+IF(IncludeDeal4,Spreadsheet9.2!W3428,0)+IF(IncludeDeal5,Spreadsheet9.2!W4430,0)","v":-2315372.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1424,0)+IF(IncludeDeal2,Spreadsheet9.2!X2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2426,0)+IF(IncludeDeal4,Spreadsheet9.2!X3428,0)+IF(IncludeDeal5,Spreadsheet9.2!X4430,0)","v":-1387938},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1424,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2426,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3428,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4430,0)","v":-1723019.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1424,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2426,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3428,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4430,0)","v":-2505045.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4430,0)","v":-3076465.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4430,0)","v":-2689291.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4430,0)","v":-2398699.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4430,0)","v":-1376133.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4430,0)","v":-1400460.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4430,0)","v":-1850248.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4430,0)","v":-2162650.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4430,0)","v":-1240443.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4430,0)","v":-1051007.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4430,0)","v":-1452269.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4430,0)","v":-1245333.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4430,0)","v":-986891.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4430,0)","v":-1209297.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4430,0)","v":-1304352.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4430,0)","v":-749988.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4430,0)","v":110919.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4430,0)","v":554006.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4430,0)","v":1334883.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4430,0)","v":1573903.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4430,0)","v":1739026},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4430,0)","v":1757294.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4430,0)","v":2428654.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4430,0)","v":2305035.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4430,0)","v":1446999.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4430,0)","v":1429309.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1424,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2426,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3428,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4430,0)","v":1487015.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4430,0)","v":964066.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4430,0)","v":287094.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4430,0)","v":15750.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4430,0)","v":-41684.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4430,0)","v":-200837},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4430,0)","v":-165178.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4430,0)","v":-188879},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4430,0)","v":-228500.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4430,0)","v":-145041.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4430,0)","v":-179932.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4430,0)","v":-230431.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4430,0)","v":-121097.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4430,0)","v":-121268.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4430,0)","v":-121379},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1424,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2426,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2426,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3428,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4430,0)","v":-121431.1}]
[null,"Simulation 399",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1435,0)+IF(IncludeDeal2,Spreadsheet9.2!C2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2437,0)+IF(IncludeDeal4,Spreadsheet9.2!C3439,0)+IF(IncludeDeal5,Spreadsheet9.2!C4441,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1435,0)+IF(IncludeDeal2,Spreadsheet9.2!D2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2437,0)+IF(IncludeDeal4,Spreadsheet9.2!D3439,0)+IF(IncludeDeal5,Spreadsheet9.2!D4441,0)","v":-81785.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1435,0)+IF(IncludeDeal2,Spreadsheet9.2!E2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2437,0)+IF(IncludeDeal4,Spreadsheet9.2!E3439,0)+IF(IncludeDeal5,Spreadsheet9.2!E4441,0)","v":-76094.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1435,0)+IF(IncludeDeal2,Spreadsheet9.2!F2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2437,0)+IF(IncludeDeal4,Spreadsheet9.2!F3439,0)+IF(IncludeDeal5,Spreadsheet9.2!F4441,0)","v":-274387.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1435,0)+IF(IncludeDeal2,Spreadsheet9.2!G2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2437,0)+IF(IncludeDeal4,Spreadsheet9.2!G3439,0)+IF(IncludeDeal5,Spreadsheet9.2!G4441,0)","v":180414.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1435,0)+IF(IncludeDeal2,Spreadsheet9.2!H2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2437,0)+IF(IncludeDeal4,Spreadsheet9.2!H3439,0)+IF(IncludeDeal5,Spreadsheet9.2!H4441,0)","v":823498.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1435,0)+IF(IncludeDeal2,Spreadsheet9.2!I2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2437,0)+IF(IncludeDeal4,Spreadsheet9.2!I3439,0)+IF(IncludeDeal5,Spreadsheet9.2!I4441,0)","v":1023302.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1435,0)+IF(IncludeDeal2,Spreadsheet9.2!J2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2437,0)+IF(IncludeDeal4,Spreadsheet9.2!J3439,0)+IF(IncludeDeal5,Spreadsheet9.2!J4441,0)","v":1082610.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1435,0)+IF(IncludeDeal2,Spreadsheet9.2!K2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2437,0)+IF(IncludeDeal4,Spreadsheet9.2!K3439,0)+IF(IncludeDeal5,Spreadsheet9.2!K4441,0)","v":533183.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1435,0)+IF(IncludeDeal2,Spreadsheet9.2!L2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2437,0)+IF(IncludeDeal4,Spreadsheet9.2!L3439,0)+IF(IncludeDeal5,Spreadsheet9.2!L4441,0)","v":601527.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1435,0)+IF(IncludeDeal2,Spreadsheet9.2!M2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2437,0)+IF(IncludeDeal4,Spreadsheet9.2!M3439,0)+IF(IncludeDeal5,Spreadsheet9.2!M4441,0)","v":588772.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1435,0)+IF(IncludeDeal2,Spreadsheet9.2!N2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2437,0)+IF(IncludeDeal4,Spreadsheet9.2!N3439,0)+IF(IncludeDeal5,Spreadsheet9.2!N4441,0)","v":158749.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1435,0)+IF(IncludeDeal2,Spreadsheet9.2!O2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2437,0)+IF(IncludeDeal4,Spreadsheet9.2!O3439,0)+IF(IncludeDeal5,Spreadsheet9.2!O4441,0)","v":-960584.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1435,0)+IF(IncludeDeal2,Spreadsheet9.2!P2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2437,0)+IF(IncludeDeal4,Spreadsheet9.2!P3439,0)+IF(IncludeDeal5,Spreadsheet9.2!P4441,0)","v":-1196381.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1435,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2437,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3439,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4441,0)","v":-1698609.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1435,0)+IF(IncludeDeal2,Spreadsheet9.2!R2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2437,0)+IF(IncludeDeal4,Spreadsheet9.2!R3439,0)+IF(IncludeDeal5,Spreadsheet9.2!R4441,0)","v":-2296592.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1435,0)+IF(IncludeDeal2,Spreadsheet9.2!S2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2437,0)+IF(IncludeDeal4,Spreadsheet9.2!S3439,0)+IF(IncludeDeal5,Spreadsheet9.2!S4441,0)","v":-1842449.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1435,0)+IF(IncludeDeal2,Spreadsheet9.2!T2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2437,0)+IF(IncludeDeal4,Spreadsheet9.2!T3439,0)+IF(IncludeDeal5,Spreadsheet9.2!T4441,0)","v":-1878440.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1435,0)+IF(IncludeDeal2,Spreadsheet9.2!U2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2437,0)+IF(IncludeDeal4,Spreadsheet9.2!U3439,0)+IF(IncludeDeal5,Spreadsheet9.2!U4441,0)","v":-1969564.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1435,0)+IF(IncludeDeal2,Spreadsheet9.2!V2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2437,0)+IF(IncludeDeal4,Spreadsheet9.2!V3439,0)+IF(IncludeDeal5,Spreadsheet9.2!V4441,0)","v":-1920000.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1435,0)+IF(IncludeDeal2,Spreadsheet9.2!W2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2437,0)+IF(IncludeDeal4,Spreadsheet9.2!W3439,0)+IF(IncludeDeal5,Spreadsheet9.2!W4441,0)","v":-2078385.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1435,0)+IF(IncludeDeal2,Spreadsheet9.2!X2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2437,0)+IF(IncludeDeal4,Spreadsheet9.2!X3439,0)+IF(IncludeDeal5,Spreadsheet9.2!X4441,0)","v":-2143176.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1435,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2437,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3439,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4441,0)","v":-2253479.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1435,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2437,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3439,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4441,0)","v":-2397969.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4441,0)","v":-2035394.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4441,0)","v":-2060016.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4441,0)","v":-2114188.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4441,0)","v":-2215406.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4441,0)","v":-2423408},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4441,0)","v":-2243575.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4441,0)","v":-2171584.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4441,0)","v":-1865237.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4441,0)","v":-2087284.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4441,0)","v":-2066724.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4441,0)","v":-2039440.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4441,0)","v":-2032579.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4441,0)","v":-1982783},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4441,0)","v":-1865195},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4441,0)","v":-1779826.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4441,0)","v":-1668162.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4441,0)","v":-1461742.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4441,0)","v":-1292358.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4441,0)","v":-1113940.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4441,0)","v":-825387},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4441,0)","v":-748439.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4441,0)","v":-671807.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4441,0)","v":-477547.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4441,0)","v":-348840.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4441,0)","v":-278738.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1435,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2437,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3439,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4441,0)","v":-92360.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4441,0)","v":13035.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4441,0)","v":19607.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4441,0)","v":147399.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4441,0)","v":48867.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4441,0)","v":-38303.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4441,0)","v":-16458},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4441,0)","v":-68653.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4441,0)","v":-187131.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4441,0)","v":-124334.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4441,0)","v":-165552.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4441,0)","v":-218444.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4441,0)","v":-121244.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4441,0)","v":-121419.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4441,0)","v":-121542.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1435,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2437,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2437,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3439,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4441,0)","v":-121592.1}]
[null,"Simulation 400",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1436,0)+IF(IncludeDeal2,Spreadsheet9.2!C2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2438,0)+IF(IncludeDeal4,Spreadsheet9.2!C3440,0)+IF(IncludeDeal5,Spreadsheet9.2!C4442,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1436,0)+IF(IncludeDeal2,Spreadsheet9.2!D2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2438,0)+IF(IncludeDeal4,Spreadsheet9.2!D3440,0)+IF(IncludeDeal5,Spreadsheet9.2!D4442,0)","v":-258041.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1436,0)+IF(IncludeDeal2,Spreadsheet9.2!E2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2438,0)+IF(IncludeDeal4,Spreadsheet9.2!E3440,0)+IF(IncludeDeal5,Spreadsheet9.2!E4442,0)","v":-367392.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1436,0)+IF(IncludeDeal2,Spreadsheet9.2!F2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2438,0)+IF(IncludeDeal4,Spreadsheet9.2!F3440,0)+IF(IncludeDeal5,Spreadsheet9.2!F4442,0)","v":-467273.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1436,0)+IF(IncludeDeal2,Spreadsheet9.2!G2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2438,0)+IF(IncludeDeal4,Spreadsheet9.2!G3440,0)+IF(IncludeDeal5,Spreadsheet9.2!G4442,0)","v":-175324.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1436,0)+IF(IncludeDeal2,Spreadsheet9.2!H2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2438,0)+IF(IncludeDeal4,Spreadsheet9.2!H3440,0)+IF(IncludeDeal5,Spreadsheet9.2!H4442,0)","v":-174383.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1436,0)+IF(IncludeDeal2,Spreadsheet9.2!I2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2438,0)+IF(IncludeDeal4,Spreadsheet9.2!I3440,0)+IF(IncludeDeal5,Spreadsheet9.2!I4442,0)","v":823052.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1436,0)+IF(IncludeDeal2,Spreadsheet9.2!J2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2438,0)+IF(IncludeDeal4,Spreadsheet9.2!J3440,0)+IF(IncludeDeal5,Spreadsheet9.2!J4442,0)","v":1135755},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1436,0)+IF(IncludeDeal2,Spreadsheet9.2!K2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2438,0)+IF(IncludeDeal4,Spreadsheet9.2!K3440,0)+IF(IncludeDeal5,Spreadsheet9.2!K4442,0)","v":-189400.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1436,0)+IF(IncludeDeal2,Spreadsheet9.2!L2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2438,0)+IF(IncludeDeal4,Spreadsheet9.2!L3440,0)+IF(IncludeDeal5,Spreadsheet9.2!L4442,0)","v":-1111041.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1436,0)+IF(IncludeDeal2,Spreadsheet9.2!M2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2438,0)+IF(IncludeDeal4,Spreadsheet9.2!M3440,0)+IF(IncludeDeal5,Spreadsheet9.2!M4442,0)","v":-2217950.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1436,0)+IF(IncludeDeal2,Spreadsheet9.2!N2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2438,0)+IF(IncludeDeal4,Spreadsheet9.2!N3440,0)+IF(IncludeDeal5,Spreadsheet9.2!N4442,0)","v":-2008007.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1436,0)+IF(IncludeDeal2,Spreadsheet9.2!O2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2438,0)+IF(IncludeDeal4,Spreadsheet9.2!O3440,0)+IF(IncludeDeal5,Spreadsheet9.2!O4442,0)","v":-1897449.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1436,0)+IF(IncludeDeal2,Spreadsheet9.2!P2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2438,0)+IF(IncludeDeal4,Spreadsheet9.2!P3440,0)+IF(IncludeDeal5,Spreadsheet9.2!P4442,0)","v":-1309494.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1436,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2438,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3440,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4442,0)","v":-1526280.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1436,0)+IF(IncludeDeal2,Spreadsheet9.2!R2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2438,0)+IF(IncludeDeal4,Spreadsheet9.2!R3440,0)+IF(IncludeDeal5,Spreadsheet9.2!R4442,0)","v":-1668598.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1436,0)+IF(IncludeDeal2,Spreadsheet9.2!S2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2438,0)+IF(IncludeDeal4,Spreadsheet9.2!S3440,0)+IF(IncludeDeal5,Spreadsheet9.2!S4442,0)","v":-1886060.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1436,0)+IF(IncludeDeal2,Spreadsheet9.2!T2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2438,0)+IF(IncludeDeal4,Spreadsheet9.2!T3440,0)+IF(IncludeDeal5,Spreadsheet9.2!T4442,0)","v":-2109450.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1436,0)+IF(IncludeDeal2,Spreadsheet9.2!U2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2438,0)+IF(IncludeDeal4,Spreadsheet9.2!U3440,0)+IF(IncludeDeal5,Spreadsheet9.2!U4442,0)","v":-2066411.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1436,0)+IF(IncludeDeal2,Spreadsheet9.2!V2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2438,0)+IF(IncludeDeal4,Spreadsheet9.2!V3440,0)+IF(IncludeDeal5,Spreadsheet9.2!V4442,0)","v":-1969137.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1436,0)+IF(IncludeDeal2,Spreadsheet9.2!W2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2438,0)+IF(IncludeDeal4,Spreadsheet9.2!W3440,0)+IF(IncludeDeal5,Spreadsheet9.2!W4442,0)","v":-2019313.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1436,0)+IF(IncludeDeal2,Spreadsheet9.2!X2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2438,0)+IF(IncludeDeal4,Spreadsheet9.2!X3440,0)+IF(IncludeDeal5,Spreadsheet9.2!X4442,0)","v":-1839480.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1436,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2438,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3440,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4442,0)","v":-1681450.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1436,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2438,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3440,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4442,0)","v":-1976222.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4442,0)","v":-1893651.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4442,0)","v":-1611377.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4442,0)","v":-1864257.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4442,0)","v":-2121124},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4442,0)","v":-1717320.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4442,0)","v":-2043804.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4442,0)","v":-2062977.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4442,0)","v":-1869345.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4442,0)","v":-1934090.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4442,0)","v":-1753934.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4442,0)","v":-1651748.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4442,0)","v":-1605532},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4442,0)","v":-1638444.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4442,0)","v":-1672058.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4442,0)","v":-1682744.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4442,0)","v":-1653479.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4442,0)","v":-1408933.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4442,0)","v":-1201805.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4442,0)","v":-1110596.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4442,0)","v":-943692.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4442,0)","v":-735498.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4442,0)","v":-627539},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4442,0)","v":-467674.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4442,0)","v":-355140.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4442,0)","v":-197963.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3440,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4442,0)","v":-40058.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4442,0)","v":99790.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4442,0)","v":252264.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4442,0)","v":385619.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4442,0)","v":252874.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4442,0)","v":142090.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4442,0)","v":115588.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4442,0)","v":16470},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4442,0)","v":-55113.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4442,0)","v":-20412.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4442,0)","v":-86092.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4442,0)","v":-121941.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4442,0)","v":-68893.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4442,0)","v":-68980.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4442,0)","v":-69071.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2438,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3440,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4442,0)","v":-69123.8}]
[null,"Simulation 412",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1448,0)+IF(IncludeDeal2,Spreadsheet9.2!C2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2450,0)+IF(IncludeDeal4,Spreadsheet9.2!C3452,0)+IF(IncludeDeal5,Spreadsheet9.2!C4454,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1448,0)+IF(IncludeDeal2,Spreadsheet9.2!D2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2450,0)+IF(IncludeDeal4,Spreadsheet9.2!D3452,0)+IF(IncludeDeal5,Spreadsheet9.2!D4454,0)","v":-129473.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1448,0)+IF(IncludeDeal2,Spreadsheet9.2!E2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2450,0)+IF(IncludeDeal4,Spreadsheet9.2!E3452,0)+IF(IncludeDeal5,Spreadsheet9.2!E4454,0)","v":-675529.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1448,0)+IF(IncludeDeal2,Spreadsheet9.2!F2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2450,0)+IF(IncludeDeal4,Spreadsheet9.2!F3452,0)+IF(IncludeDeal5,Spreadsheet9.2!F4454,0)","v":-1710254.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1448,0)+IF(IncludeDeal2,Spreadsheet9.2!G2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2450,0)+IF(IncludeDeal4,Spreadsheet9.2!G3452,0)+IF(IncludeDeal5,Spreadsheet9.2!G4454,0)","v":-2247675.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1448,0)+IF(IncludeDeal2,Spreadsheet9.2!H2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2450,0)+IF(IncludeDeal4,Spreadsheet9.2!H3452,0)+IF(IncludeDeal5,Spreadsheet9.2!H4454,0)","v":-2093797.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1448,0)+IF(IncludeDeal2,Spreadsheet9.2!I2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2450,0)+IF(IncludeDeal4,Spreadsheet9.2!I3452,0)+IF(IncludeDeal5,Spreadsheet9.2!I4454,0)","v":-1352860.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1448,0)+IF(IncludeDeal2,Spreadsheet9.2!J2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2450,0)+IF(IncludeDeal4,Spreadsheet9.2!J3452,0)+IF(IncludeDeal5,Spreadsheet9.2!J4454,0)","v":-1121920.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1448,0)+IF(IncludeDeal2,Spreadsheet9.2!K2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2450,0)+IF(IncludeDeal4,Spreadsheet9.2!K3452,0)+IF(IncludeDeal5,Spreadsheet9.2!K4454,0)","v":-1050651.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1448,0)+IF(IncludeDeal2,Spreadsheet9.2!L2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2450,0)+IF(IncludeDeal4,Spreadsheet9.2!L3452,0)+IF(IncludeDeal5,Spreadsheet9.2!L4454,0)","v":-826732.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1448,0)+IF(IncludeDeal2,Spreadsheet9.2!M2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2450,0)+IF(IncludeDeal4,Spreadsheet9.2!M3452,0)+IF(IncludeDeal5,Spreadsheet9.2!M4454,0)","v":-1149993.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1448,0)+IF(IncludeDeal2,Spreadsheet9.2!N2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2450,0)+IF(IncludeDeal4,Spreadsheet9.2!N3452,0)+IF(IncludeDeal5,Spreadsheet9.2!N4454,0)","v":-1122130.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1448,0)+IF(IncludeDeal2,Spreadsheet9.2!O2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2450,0)+IF(IncludeDeal4,Spreadsheet9.2!O3452,0)+IF(IncludeDeal5,Spreadsheet9.2!O4454,0)","v":-1210212.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1448,0)+IF(IncludeDeal2,Spreadsheet9.2!P2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2450,0)+IF(IncludeDeal4,Spreadsheet9.2!P3452,0)+IF(IncludeDeal5,Spreadsheet9.2!P4454,0)","v":-1057058.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1448,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2450,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3452,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4454,0)","v":315160.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1448,0)+IF(IncludeDeal2,Spreadsheet9.2!R2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2450,0)+IF(IncludeDeal4,Spreadsheet9.2!R3452,0)+IF(IncludeDeal5,Spreadsheet9.2!R4454,0)","v":574807.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1448,0)+IF(IncludeDeal2,Spreadsheet9.2!S2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2450,0)+IF(IncludeDeal4,Spreadsheet9.2!S3452,0)+IF(IncludeDeal5,Spreadsheet9.2!S4454,0)","v":168606},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1448,0)+IF(IncludeDeal2,Spreadsheet9.2!T2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2450,0)+IF(IncludeDeal4,Spreadsheet9.2!T3452,0)+IF(IncludeDeal5,Spreadsheet9.2!T4454,0)","v":1220931.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1448,0)+IF(IncludeDeal2,Spreadsheet9.2!U2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2450,0)+IF(IncludeDeal4,Spreadsheet9.2!U3452,0)+IF(IncludeDeal5,Spreadsheet9.2!U4454,0)","v":1332835.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1448,0)+IF(IncludeDeal2,Spreadsheet9.2!V2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2450,0)+IF(IncludeDeal4,Spreadsheet9.2!V3452,0)+IF(IncludeDeal5,Spreadsheet9.2!V4454,0)","v":1554757.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1448,0)+IF(IncludeDeal2,Spreadsheet9.2!W2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2450,0)+IF(IncludeDeal4,Spreadsheet9.2!W3452,0)+IF(IncludeDeal5,Spreadsheet9.2!W4454,0)","v":901801.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1448,0)+IF(IncludeDeal2,Spreadsheet9.2!X2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2450,0)+IF(IncludeDeal4,Spreadsheet9.2!X3452,0)+IF(IncludeDeal5,Spreadsheet9.2!X4454,0)","v":361125.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1448,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2450,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3452,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4454,0)","v":1003527.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1448,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2450,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3452,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4454,0)","v":1788277.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4454,0)","v":1978247.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4454,0)","v":698774.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4454,0)","v":1510068.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4454,0)","v":2344857},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4454,0)","v":3533724.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4454,0)","v":3492296.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4454,0)","v":4981436.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4454,0)","v":4701131.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4454,0)","v":3295430.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4454,0)","v":5147349.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4454,0)","v":3944567},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4454,0)","v":2816214.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4454,0)","v":2521923.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4454,0)","v":2999323.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4454,0)","v":2393600.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4454,0)","v":1336058.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4454,0)","v":1641723.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4454,0)","v":1128829.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4454,0)","v":1111973.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4454,0)","v":658128.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4454,0)","v":1224664},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4454,0)","v":1027034.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4454,0)","v":561369.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4454,0)","v":503916},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4454,0)","v":464106.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1448,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2450,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3452,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4454,0)","v":265798.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4454,0)","v":257077.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4454,0)","v":100301},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4454,0)","v":80116.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4454,0)","v":1293.0999999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4454,0)","v":-73352.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4454,0)","v":-68123.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4454,0)","v":-103838.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4454,0)","v":-120906.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4454,0)","v":-80048.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4454,0)","v":-61607.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4454,0)","v":-75580.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4454,0)","v":-60053.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4454,0)","v":-60141.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4454,0)","v":-60218.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1448,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2450,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2450,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3452,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4454,0)","v":-60261.1}]
[null,"Simulation 420",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1456,0)+IF(IncludeDeal2,Spreadsheet9.2!C2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2458,0)+IF(IncludeDeal4,Spreadsheet9.2!C3460,0)+IF(IncludeDeal5,Spreadsheet9.2!C4462,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1456,0)+IF(IncludeDeal2,Spreadsheet9.2!D2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2458,0)+IF(IncludeDeal4,Spreadsheet9.2!D3460,0)+IF(IncludeDeal5,Spreadsheet9.2!D4462,0)","v":-97661.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1456,0)+IF(IncludeDeal2,Spreadsheet9.2!E2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2458,0)+IF(IncludeDeal4,Spreadsheet9.2!E3460,0)+IF(IncludeDeal5,Spreadsheet9.2!E4462,0)","v":555802.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1456,0)+IF(IncludeDeal2,Spreadsheet9.2!F2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2458,0)+IF(IncludeDeal4,Spreadsheet9.2!F3460,0)+IF(IncludeDeal5,Spreadsheet9.2!F4462,0)","v":400768.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1456,0)+IF(IncludeDeal2,Spreadsheet9.2!G2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2458,0)+IF(IncludeDeal4,Spreadsheet9.2!G3460,0)+IF(IncludeDeal5,Spreadsheet9.2!G4462,0)","v":567265.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1456,0)+IF(IncludeDeal2,Spreadsheet9.2!H2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2458,0)+IF(IncludeDeal4,Spreadsheet9.2!H3460,0)+IF(IncludeDeal5,Spreadsheet9.2!H4462,0)","v":-251356.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1456,0)+IF(IncludeDeal2,Spreadsheet9.2!I2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2458,0)+IF(IncludeDeal4,Spreadsheet9.2!I3460,0)+IF(IncludeDeal5,Spreadsheet9.2!I4462,0)","v":-306493.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1456,0)+IF(IncludeDeal2,Spreadsheet9.2!J2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2458,0)+IF(IncludeDeal4,Spreadsheet9.2!J3460,0)+IF(IncludeDeal5,Spreadsheet9.2!J4462,0)","v":152467.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1456,0)+IF(IncludeDeal2,Spreadsheet9.2!K2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2458,0)+IF(IncludeDeal4,Spreadsheet9.2!K3460,0)+IF(IncludeDeal5,Spreadsheet9.2!K4462,0)","v":-754583.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1456,0)+IF(IncludeDeal2,Spreadsheet9.2!L2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2458,0)+IF(IncludeDeal4,Spreadsheet9.2!L3460,0)+IF(IncludeDeal5,Spreadsheet9.2!L4462,0)","v":-1623500.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1456,0)+IF(IncludeDeal2,Spreadsheet9.2!M2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2458,0)+IF(IncludeDeal4,Spreadsheet9.2!M3460,0)+IF(IncludeDeal5,Spreadsheet9.2!M4462,0)","v":-960351.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1456,0)+IF(IncludeDeal2,Spreadsheet9.2!N2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2458,0)+IF(IncludeDeal4,Spreadsheet9.2!N3460,0)+IF(IncludeDeal5,Spreadsheet9.2!N4462,0)","v":-1307674.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1456,0)+IF(IncludeDeal2,Spreadsheet9.2!O2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2458,0)+IF(IncludeDeal4,Spreadsheet9.2!O3460,0)+IF(IncludeDeal5,Spreadsheet9.2!O4462,0)","v":-1765690.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1456,0)+IF(IncludeDeal2,Spreadsheet9.2!P2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2458,0)+IF(IncludeDeal4,Spreadsheet9.2!P3460,0)+IF(IncludeDeal5,Spreadsheet9.2!P4462,0)","v":-1161340.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1456,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2458,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3460,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4462,0)","v":-304980.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1456,0)+IF(IncludeDeal2,Spreadsheet9.2!R2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2458,0)+IF(IncludeDeal4,Spreadsheet9.2!R3460,0)+IF(IncludeDeal5,Spreadsheet9.2!R4462,0)","v":-817551.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1456,0)+IF(IncludeDeal2,Spreadsheet9.2!S2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2458,0)+IF(IncludeDeal4,Spreadsheet9.2!S3460,0)+IF(IncludeDeal5,Spreadsheet9.2!S4462,0)","v":-736737},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1456,0)+IF(IncludeDeal2,Spreadsheet9.2!T2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2458,0)+IF(IncludeDeal4,Spreadsheet9.2!T3460,0)+IF(IncludeDeal5,Spreadsheet9.2!T4462,0)","v":-1245267.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1456,0)+IF(IncludeDeal2,Spreadsheet9.2!U2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2458,0)+IF(IncludeDeal4,Spreadsheet9.2!U3460,0)+IF(IncludeDeal5,Spreadsheet9.2!U4462,0)","v":-1284358.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1456,0)+IF(IncludeDeal2,Spreadsheet9.2!V2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2458,0)+IF(IncludeDeal4,Spreadsheet9.2!V3460,0)+IF(IncludeDeal5,Spreadsheet9.2!V4462,0)","v":-1069539.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1456,0)+IF(IncludeDeal2,Spreadsheet9.2!W2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2458,0)+IF(IncludeDeal4,Spreadsheet9.2!W3460,0)+IF(IncludeDeal5,Spreadsheet9.2!W4462,0)","v":-759240},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1456,0)+IF(IncludeDeal2,Spreadsheet9.2!X2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2458,0)+IF(IncludeDeal4,Spreadsheet9.2!X3460,0)+IF(IncludeDeal5,Spreadsheet9.2!X4462,0)","v":-449684.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1456,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2458,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3460,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4462,0)","v":-472131.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1456,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2458,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3460,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4462,0)","v":-372657.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4462,0)","v":-966918.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4462,0)","v":-892466.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4462,0)","v":-1018503.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4462,0)","v":-912225.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4462,0)","v":-981885.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4462,0)","v":-955957.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4462,0)","v":-1386731.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4462,0)","v":-1482593.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4462,0)","v":-1352766.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4462,0)","v":-1414657.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4462,0)","v":-1462702.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4462,0)","v":-1465170.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4462,0)","v":-1289458.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4462,0)","v":-1246304.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4462,0)","v":-1207875.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4462,0)","v":-1106845.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4462,0)","v":-751672.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4462,0)","v":-668497.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4462,0)","v":-361235.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4462,0)","v":-441651.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4462,0)","v":-380147.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4462,0)","v":-214419},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4462,0)","v":92326.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4462,0)","v":-28370.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4462,0)","v":153619},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3460,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4462,0)","v":312438.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4462,0)","v":431937.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4462,0)","v":453445},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4462,0)","v":518615.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4462,0)","v":528909.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4462,0)","v":416861.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4462,0)","v":374008.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4462,0)","v":344340.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4462,0)","v":276541.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4462,0)","v":207670.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4462,0)","v":85650.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4462,0)","v":-4675.1000000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4462,0)","v":-50422.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4462,0)","v":-50503.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4462,0)","v":-50566.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2458,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3460,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4462,0)","v":-50596.3}]
[null,"Simulation 425",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1461,0)+IF(IncludeDeal2,Spreadsheet9.2!C2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2463,0)+IF(IncludeDeal4,Spreadsheet9.2!C3465,0)+IF(IncludeDeal5,Spreadsheet9.2!C4467,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1461,0)+IF(IncludeDeal2,Spreadsheet9.2!D2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2463,0)+IF(IncludeDeal4,Spreadsheet9.2!D3465,0)+IF(IncludeDeal5,Spreadsheet9.2!D4467,0)","v":52935.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1461,0)+IF(IncludeDeal2,Spreadsheet9.2!E2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2463,0)+IF(IncludeDeal4,Spreadsheet9.2!E3465,0)+IF(IncludeDeal5,Spreadsheet9.2!E4467,0)","v":70868.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1461,0)+IF(IncludeDeal2,Spreadsheet9.2!F2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2463,0)+IF(IncludeDeal4,Spreadsheet9.2!F3465,0)+IF(IncludeDeal5,Spreadsheet9.2!F4467,0)","v":562093.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1461,0)+IF(IncludeDeal2,Spreadsheet9.2!G2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2463,0)+IF(IncludeDeal4,Spreadsheet9.2!G3465,0)+IF(IncludeDeal5,Spreadsheet9.2!G4467,0)","v":97397.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1461,0)+IF(IncludeDeal2,Spreadsheet9.2!H2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2463,0)+IF(IncludeDeal4,Spreadsheet9.2!H3465,0)+IF(IncludeDeal5,Spreadsheet9.2!H4467,0)","v":156348.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1461,0)+IF(IncludeDeal2,Spreadsheet9.2!I2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2463,0)+IF(IncludeDeal4,Spreadsheet9.2!I3465,0)+IF(IncludeDeal5,Spreadsheet9.2!I4467,0)","v":-91705},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1461,0)+IF(IncludeDeal2,Spreadsheet9.2!J2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2463,0)+IF(IncludeDeal4,Spreadsheet9.2!J3465,0)+IF(IncludeDeal5,Spreadsheet9.2!J4467,0)","v":99151.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1461,0)+IF(IncludeDeal2,Spreadsheet9.2!K2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2463,0)+IF(IncludeDeal4,Spreadsheet9.2!K3465,0)+IF(IncludeDeal5,Spreadsheet9.2!K4467,0)","v":609258.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1461,0)+IF(IncludeDeal2,Spreadsheet9.2!L2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2463,0)+IF(IncludeDeal4,Spreadsheet9.2!L3465,0)+IF(IncludeDeal5,Spreadsheet9.2!L4467,0)","v":441777.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1461,0)+IF(IncludeDeal2,Spreadsheet9.2!M2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2463,0)+IF(IncludeDeal4,Spreadsheet9.2!M3465,0)+IF(IncludeDeal5,Spreadsheet9.2!M4467,0)","v":-359337.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1461,0)+IF(IncludeDeal2,Spreadsheet9.2!N2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2463,0)+IF(IncludeDeal4,Spreadsheet9.2!N3465,0)+IF(IncludeDeal5,Spreadsheet9.2!N4467,0)","v":1632136.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1461,0)+IF(IncludeDeal2,Spreadsheet9.2!O2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2463,0)+IF(IncludeDeal4,Spreadsheet9.2!O3465,0)+IF(IncludeDeal5,Spreadsheet9.2!O4467,0)","v":-48006.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1461,0)+IF(IncludeDeal2,Spreadsheet9.2!P2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2463,0)+IF(IncludeDeal4,Spreadsheet9.2!P3465,0)+IF(IncludeDeal5,Spreadsheet9.2!P4467,0)","v":-1329670.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1461,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2463,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3465,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4467,0)","v":-1232930.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1461,0)+IF(IncludeDeal2,Spreadsheet9.2!R2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2463,0)+IF(IncludeDeal4,Spreadsheet9.2!R3465,0)+IF(IncludeDeal5,Spreadsheet9.2!R4467,0)","v":-762593.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1461,0)+IF(IncludeDeal2,Spreadsheet9.2!S2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2463,0)+IF(IncludeDeal4,Spreadsheet9.2!S3465,0)+IF(IncludeDeal5,Spreadsheet9.2!S4467,0)","v":-190960.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1461,0)+IF(IncludeDeal2,Spreadsheet9.2!T2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2463,0)+IF(IncludeDeal4,Spreadsheet9.2!T3465,0)+IF(IncludeDeal5,Spreadsheet9.2!T4467,0)","v":-150936.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1461,0)+IF(IncludeDeal2,Spreadsheet9.2!U2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2463,0)+IF(IncludeDeal4,Spreadsheet9.2!U3465,0)+IF(IncludeDeal5,Spreadsheet9.2!U4467,0)","v":-447339.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1461,0)+IF(IncludeDeal2,Spreadsheet9.2!V2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2463,0)+IF(IncludeDeal4,Spreadsheet9.2!V3465,0)+IF(IncludeDeal5,Spreadsheet9.2!V4467,0)","v":-884397.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1461,0)+IF(IncludeDeal2,Spreadsheet9.2!W2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2463,0)+IF(IncludeDeal4,Spreadsheet9.2!W3465,0)+IF(IncludeDeal5,Spreadsheet9.2!W4467,0)","v":-1043526.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1461,0)+IF(IncludeDeal2,Spreadsheet9.2!X2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2463,0)+IF(IncludeDeal4,Spreadsheet9.2!X3465,0)+IF(IncludeDeal5,Spreadsheet9.2!X4467,0)","v":-708613.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1461,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2463,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3465,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4467,0)","v":-385638.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1461,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2463,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3465,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4467,0)","v":-613548.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4467,0)","v":-1017953.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4467,0)","v":-524729.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4467,0)","v":-702785.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4467,0)","v":-1059417.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4467,0)","v":-1530489},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4467,0)","v":-1025666.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4467,0)","v":-524313.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4467,0)","v":142414.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4467,0)","v":-289896.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4467,0)","v":124208.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4467,0)","v":61393},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4467,0)","v":868612.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4467,0)","v":-457723.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4467,0)","v":-631741.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4467,0)","v":-70740.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4467,0)","v":-475177.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4467,0)","v":-83068.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4467,0)","v":-442020.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4467,0)","v":-380152.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4467,0)","v":-131478.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4467,0)","v":288134.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4467,0)","v":542185.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4467,0)","v":801151.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4467,0)","v":531453.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4467,0)","v":399746.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1461,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2463,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3465,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4467,0)","v":492300.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4467,0)","v":420277.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4467,0)","v":370443.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4467,0)","v":289542.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4467,0)","v":284832.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4467,0)","v":197550},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4467,0)","v":136297.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4467,0)","v":118312.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4467,0)","v":16649.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4467,0)","v":-34892.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4467,0)","v":-7979.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4467,0)","v":-51956.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4467,0)","v":-47966.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4467,0)","v":-48053.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4467,0)","v":-48110.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1461,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2463,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2463,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3465,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4467,0)","v":-48140}]
[null,"Simulation 433",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1469,0)+IF(IncludeDeal2,Spreadsheet9.2!C2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2471,0)+IF(IncludeDeal4,Spreadsheet9.2!C3473,0)+IF(IncludeDeal5,Spreadsheet9.2!C4475,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1469,0)+IF(IncludeDeal2,Spreadsheet9.2!D2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2471,0)+IF(IncludeDeal4,Spreadsheet9.2!D3473,0)+IF(IncludeDeal5,Spreadsheet9.2!D4475,0)","v":801.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1469,0)+IF(IncludeDeal2,Spreadsheet9.2!E2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2471,0)+IF(IncludeDeal4,Spreadsheet9.2!E3473,0)+IF(IncludeDeal5,Spreadsheet9.2!E4475,0)","v":-221537.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1469,0)+IF(IncludeDeal2,Spreadsheet9.2!F2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2471,0)+IF(IncludeDeal4,Spreadsheet9.2!F3473,0)+IF(IncludeDeal5,Spreadsheet9.2!F4475,0)","v":-384460.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1469,0)+IF(IncludeDeal2,Spreadsheet9.2!G2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2471,0)+IF(IncludeDeal4,Spreadsheet9.2!G3473,0)+IF(IncludeDeal5,Spreadsheet9.2!G4475,0)","v":-945689.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1469,0)+IF(IncludeDeal2,Spreadsheet9.2!H2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2471,0)+IF(IncludeDeal4,Spreadsheet9.2!H3473,0)+IF(IncludeDeal5,Spreadsheet9.2!H4475,0)","v":-1578522.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1469,0)+IF(IncludeDeal2,Spreadsheet9.2!I2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2471,0)+IF(IncludeDeal4,Spreadsheet9.2!I3473,0)+IF(IncludeDeal5,Spreadsheet9.2!I4475,0)","v":-996448.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1469,0)+IF(IncludeDeal2,Spreadsheet9.2!J2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2471,0)+IF(IncludeDeal4,Spreadsheet9.2!J3473,0)+IF(IncludeDeal5,Spreadsheet9.2!J4475,0)","v":-961380.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1469,0)+IF(IncludeDeal2,Spreadsheet9.2!K2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2471,0)+IF(IncludeDeal4,Spreadsheet9.2!K3473,0)+IF(IncludeDeal5,Spreadsheet9.2!K4475,0)","v":-1790015.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1469,0)+IF(IncludeDeal2,Spreadsheet9.2!L2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2471,0)+IF(IncludeDeal4,Spreadsheet9.2!L3473,0)+IF(IncludeDeal5,Spreadsheet9.2!L4475,0)","v":-1343830.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1469,0)+IF(IncludeDeal2,Spreadsheet9.2!M2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2471,0)+IF(IncludeDeal4,Spreadsheet9.2!M3473,0)+IF(IncludeDeal5,Spreadsheet9.2!M4475,0)","v":-1611408.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1469,0)+IF(IncludeDeal2,Spreadsheet9.2!N2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2471,0)+IF(IncludeDeal4,Spreadsheet9.2!N3473,0)+IF(IncludeDeal5,Spreadsheet9.2!N4475,0)","v":-1806280.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1469,0)+IF(IncludeDeal2,Spreadsheet9.2!O2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2471,0)+IF(IncludeDeal4,Spreadsheet9.2!O3473,0)+IF(IncludeDeal5,Spreadsheet9.2!O4475,0)","v":-1997337.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1469,0)+IF(IncludeDeal2,Spreadsheet9.2!P2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2471,0)+IF(IncludeDeal4,Spreadsheet9.2!P3473,0)+IF(IncludeDeal5,Spreadsheet9.2!P4475,0)","v":-2317960.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1469,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2471,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3473,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4475,0)","v":-2420781.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1469,0)+IF(IncludeDeal2,Spreadsheet9.2!R2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2471,0)+IF(IncludeDeal4,Spreadsheet9.2!R3473,0)+IF(IncludeDeal5,Spreadsheet9.2!R4475,0)","v":-2441139.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1469,0)+IF(IncludeDeal2,Spreadsheet9.2!S2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2471,0)+IF(IncludeDeal4,Spreadsheet9.2!S3473,0)+IF(IncludeDeal5,Spreadsheet9.2!S4475,0)","v":-2467286.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1469,0)+IF(IncludeDeal2,Spreadsheet9.2!T2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2471,0)+IF(IncludeDeal4,Spreadsheet9.2!T3473,0)+IF(IncludeDeal5,Spreadsheet9.2!T4475,0)","v":-2436716.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1469,0)+IF(IncludeDeal2,Spreadsheet9.2!U2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2471,0)+IF(IncludeDeal4,Spreadsheet9.2!U3473,0)+IF(IncludeDeal5,Spreadsheet9.2!U4475,0)","v":-2088582.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1469,0)+IF(IncludeDeal2,Spreadsheet9.2!V2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2471,0)+IF(IncludeDeal4,Spreadsheet9.2!V3473,0)+IF(IncludeDeal5,Spreadsheet9.2!V4475,0)","v":-1885473.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1469,0)+IF(IncludeDeal2,Spreadsheet9.2!W2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2471,0)+IF(IncludeDeal4,Spreadsheet9.2!W3473,0)+IF(IncludeDeal5,Spreadsheet9.2!W4475,0)","v":-1537876.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1469,0)+IF(IncludeDeal2,Spreadsheet9.2!X2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2471,0)+IF(IncludeDeal4,Spreadsheet9.2!X3473,0)+IF(IncludeDeal5,Spreadsheet9.2!X4475,0)","v":-1307837.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1469,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2471,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3473,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4475,0)","v":-1312564.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1469,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2471,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3473,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4475,0)","v":-1644956.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4475,0)","v":-1289397},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4475,0)","v":-1358711.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4475,0)","v":-1959196.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4475,0)","v":-1509667.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4475,0)","v":-1054004.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4475,0)","v":-877690.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4475,0)","v":-420793.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4475,0)","v":-165707.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4475,0)","v":-456574.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4475,0)","v":-482150.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4475,0)","v":-856472.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4475,0)","v":-851264.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4475,0)","v":-705907},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4475,0)","v":-738268.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4475,0)","v":-989082.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4475,0)","v":-1233047.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4475,0)","v":-848609.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4475,0)","v":-650782.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4475,0)","v":-622058.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4475,0)","v":-371557.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4475,0)","v":-586154.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4475,0)","v":-719685.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4475,0)","v":-434762.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4475,0)","v":-263517.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4475,0)","v":-129214},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1469,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2471,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3473,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4475,0)","v":-88284.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4475,0)","v":46332.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4475,0)","v":114604.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4475,0)","v":151835.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4475,0)","v":136092.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4475,0)","v":76222},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4475,0)","v":77881.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4475,0)","v":58966.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4475,0)","v":28630},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4475,0)","v":33125.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4475,0)","v":24293.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4475,0)","v":-17041.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4475,0)","v":-36151.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4475,0)","v":-36208.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4475,0)","v":-36259.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1469,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2471,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2471,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3473,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4475,0)","v":-36285.300000000003}]
[null,"Simulation 441",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1477,0)+IF(IncludeDeal2,Spreadsheet9.2!C2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2479,0)+IF(IncludeDeal4,Spreadsheet9.2!C3481,0)+IF(IncludeDeal5,Spreadsheet9.2!C4483,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1477,0)+IF(IncludeDeal2,Spreadsheet9.2!D2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2479,0)+IF(IncludeDeal4,Spreadsheet9.2!D3481,0)+IF(IncludeDeal5,Spreadsheet9.2!D4483,0)","v":-78015},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1477,0)+IF(IncludeDeal2,Spreadsheet9.2!E2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2479,0)+IF(IncludeDeal4,Spreadsheet9.2!E3481,0)+IF(IncludeDeal5,Spreadsheet9.2!E4483,0)","v":-648208.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1477,0)+IF(IncludeDeal2,Spreadsheet9.2!F2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2479,0)+IF(IncludeDeal4,Spreadsheet9.2!F3481,0)+IF(IncludeDeal5,Spreadsheet9.2!F4483,0)","v":-1039288.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1477,0)+IF(IncludeDeal2,Spreadsheet9.2!G2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2479,0)+IF(IncludeDeal4,Spreadsheet9.2!G3481,0)+IF(IncludeDeal5,Spreadsheet9.2!G4483,0)","v":-1599800.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1477,0)+IF(IncludeDeal2,Spreadsheet9.2!H2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2479,0)+IF(IncludeDeal4,Spreadsheet9.2!H3481,0)+IF(IncludeDeal5,Spreadsheet9.2!H4483,0)","v":-1898376.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1477,0)+IF(IncludeDeal2,Spreadsheet9.2!I2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2479,0)+IF(IncludeDeal4,Spreadsheet9.2!I3481,0)+IF(IncludeDeal5,Spreadsheet9.2!I4483,0)","v":-2754571.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1477,0)+IF(IncludeDeal2,Spreadsheet9.2!J2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2479,0)+IF(IncludeDeal4,Spreadsheet9.2!J3481,0)+IF(IncludeDeal5,Spreadsheet9.2!J4483,0)","v":-3012632},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1477,0)+IF(IncludeDeal2,Spreadsheet9.2!K2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2479,0)+IF(IncludeDeal4,Spreadsheet9.2!K3481,0)+IF(IncludeDeal5,Spreadsheet9.2!K4483,0)","v":-3092026},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1477,0)+IF(IncludeDeal2,Spreadsheet9.2!L2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2479,0)+IF(IncludeDeal4,Spreadsheet9.2!L3481,0)+IF(IncludeDeal5,Spreadsheet9.2!L4483,0)","v":-3052448.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1477,0)+IF(IncludeDeal2,Spreadsheet9.2!M2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2479,0)+IF(IncludeDeal4,Spreadsheet9.2!M3481,0)+IF(IncludeDeal5,Spreadsheet9.2!M4483,0)","v":-3397752.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1477,0)+IF(IncludeDeal2,Spreadsheet9.2!N2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2479,0)+IF(IncludeDeal4,Spreadsheet9.2!N3481,0)+IF(IncludeDeal5,Spreadsheet9.2!N4483,0)","v":-3538960.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1477,0)+IF(IncludeDeal2,Spreadsheet9.2!O2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2479,0)+IF(IncludeDeal4,Spreadsheet9.2!O3481,0)+IF(IncludeDeal5,Spreadsheet9.2!O4483,0)","v":-3655769.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1477,0)+IF(IncludeDeal2,Spreadsheet9.2!P2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2479,0)+IF(IncludeDeal4,Spreadsheet9.2!P3481,0)+IF(IncludeDeal5,Spreadsheet9.2!P4483,0)","v":-3472488.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1477,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2479,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3481,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4483,0)","v":-3729847.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1477,0)+IF(IncludeDeal2,Spreadsheet9.2!R2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2479,0)+IF(IncludeDeal4,Spreadsheet9.2!R3481,0)+IF(IncludeDeal5,Spreadsheet9.2!R4483,0)","v":-3536117.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1477,0)+IF(IncludeDeal2,Spreadsheet9.2!S2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2479,0)+IF(IncludeDeal4,Spreadsheet9.2!S3481,0)+IF(IncludeDeal5,Spreadsheet9.2!S4483,0)","v":-3661541.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1477,0)+IF(IncludeDeal2,Spreadsheet9.2!T2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2479,0)+IF(IncludeDeal4,Spreadsheet9.2!T3481,0)+IF(IncludeDeal5,Spreadsheet9.2!T4483,0)","v":-3481407.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1477,0)+IF(IncludeDeal2,Spreadsheet9.2!U2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2479,0)+IF(IncludeDeal4,Spreadsheet9.2!U3481,0)+IF(IncludeDeal5,Spreadsheet9.2!U4483,0)","v":-3548083.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1477,0)+IF(IncludeDeal2,Spreadsheet9.2!V2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2479,0)+IF(IncludeDeal4,Spreadsheet9.2!V3481,0)+IF(IncludeDeal5,Spreadsheet9.2!V4483,0)","v":-3502657.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1477,0)+IF(IncludeDeal2,Spreadsheet9.2!W2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2479,0)+IF(IncludeDeal4,Spreadsheet9.2!W3481,0)+IF(IncludeDeal5,Spreadsheet9.2!W4483,0)","v":-3483310.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1477,0)+IF(IncludeDeal2,Spreadsheet9.2!X2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2479,0)+IF(IncludeDeal4,Spreadsheet9.2!X3481,0)+IF(IncludeDeal5,Spreadsheet9.2!X4483,0)","v":-3552971.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1477,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2479,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3481,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4483,0)","v":-3472166.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1477,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2479,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3481,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4483,0)","v":-3425128.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4483,0)","v":-3479997.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4483,0)","v":-3361685.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4483,0)","v":-3261199.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4483,0)","v":-3329916.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4483,0)","v":-3287837.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4483,0)","v":-3146144.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4483,0)","v":-3061147.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4483,0)","v":-2938642.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4483,0)","v":-2735805.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4483,0)","v":-2680319.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4483,0)","v":-2551600.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4483,0)","v":-2452737},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4483,0)","v":-2289567},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4483,0)","v":-2168573.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4483,0)","v":-2000689.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4483,0)","v":-1834462.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4483,0)","v":-1649960.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4483,0)","v":-1579822.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4483,0)","v":-1404222.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4483,0)","v":-1228568.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4483,0)","v":-1066825.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4483,0)","v":-960945.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4483,0)","v":-797472.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4483,0)","v":-659178.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4483,0)","v":-524243},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1477,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2479,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3481,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4483,0)","v":-328033},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4483,0)","v":-103910.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4483,0)","v":21199.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4483,0)","v":172224.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4483,0)","v":126069.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4483,0)","v":95389.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4483,0)","v":125292.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4483,0)","v":123116},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4483,0)","v":49538.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4483,0)","v":47381.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4483,0)","v":46154.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4483,0)","v":9611.2000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4483,0)","v":11927.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4483,0)","v":11947.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4483,0)","v":11965.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1477,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2479,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2479,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3481,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4483,0)","v":11975.7}]
[null,"Simulation 443",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1479,0)+IF(IncludeDeal2,Spreadsheet9.2!C2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2481,0)+IF(IncludeDeal4,Spreadsheet9.2!C3483,0)+IF(IncludeDeal5,Spreadsheet9.2!C4485,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1479,0)+IF(IncludeDeal2,Spreadsheet9.2!D2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2481,0)+IF(IncludeDeal4,Spreadsheet9.2!D3483,0)+IF(IncludeDeal5,Spreadsheet9.2!D4485,0)","v":1933.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1479,0)+IF(IncludeDeal2,Spreadsheet9.2!E2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2481,0)+IF(IncludeDeal4,Spreadsheet9.2!E3483,0)+IF(IncludeDeal5,Spreadsheet9.2!E4485,0)","v":312034.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1479,0)+IF(IncludeDeal2,Spreadsheet9.2!F2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2481,0)+IF(IncludeDeal4,Spreadsheet9.2!F3483,0)+IF(IncludeDeal5,Spreadsheet9.2!F4485,0)","v":-267289.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1479,0)+IF(IncludeDeal2,Spreadsheet9.2!G2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2481,0)+IF(IncludeDeal4,Spreadsheet9.2!G3483,0)+IF(IncludeDeal5,Spreadsheet9.2!G4485,0)","v":93448.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1479,0)+IF(IncludeDeal2,Spreadsheet9.2!H2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2481,0)+IF(IncludeDeal4,Spreadsheet9.2!H3483,0)+IF(IncludeDeal5,Spreadsheet9.2!H4485,0)","v":983504.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1479,0)+IF(IncludeDeal2,Spreadsheet9.2!I2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2481,0)+IF(IncludeDeal4,Spreadsheet9.2!I3483,0)+IF(IncludeDeal5,Spreadsheet9.2!I4485,0)","v":1916580.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1479,0)+IF(IncludeDeal2,Spreadsheet9.2!J2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2481,0)+IF(IncludeDeal4,Spreadsheet9.2!J3483,0)+IF(IncludeDeal5,Spreadsheet9.2!J4485,0)","v":1397003.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1479,0)+IF(IncludeDeal2,Spreadsheet9.2!K2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2481,0)+IF(IncludeDeal4,Spreadsheet9.2!K3483,0)+IF(IncludeDeal5,Spreadsheet9.2!K4485,0)","v":1464507.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1479,0)+IF(IncludeDeal2,Spreadsheet9.2!L2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2481,0)+IF(IncludeDeal4,Spreadsheet9.2!L3483,0)+IF(IncludeDeal5,Spreadsheet9.2!L4485,0)","v":1353260.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1479,0)+IF(IncludeDeal2,Spreadsheet9.2!M2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2481,0)+IF(IncludeDeal4,Spreadsheet9.2!M3483,0)+IF(IncludeDeal5,Spreadsheet9.2!M4485,0)","v":2861001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1479,0)+IF(IncludeDeal2,Spreadsheet9.2!N2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2481,0)+IF(IncludeDeal4,Spreadsheet9.2!N3483,0)+IF(IncludeDeal5,Spreadsheet9.2!N4485,0)","v":1705384.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1479,0)+IF(IncludeDeal2,Spreadsheet9.2!O2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2481,0)+IF(IncludeDeal4,Spreadsheet9.2!O3483,0)+IF(IncludeDeal5,Spreadsheet9.2!O4485,0)","v":1115828.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1479,0)+IF(IncludeDeal2,Spreadsheet9.2!P2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2481,0)+IF(IncludeDeal4,Spreadsheet9.2!P3483,0)+IF(IncludeDeal5,Spreadsheet9.2!P4485,0)","v":132600.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1479,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2481,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3483,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4485,0)","v":815346.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1479,0)+IF(IncludeDeal2,Spreadsheet9.2!R2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2481,0)+IF(IncludeDeal4,Spreadsheet9.2!R3483,0)+IF(IncludeDeal5,Spreadsheet9.2!R4485,0)","v":136682.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1479,0)+IF(IncludeDeal2,Spreadsheet9.2!S2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2481,0)+IF(IncludeDeal4,Spreadsheet9.2!S3483,0)+IF(IncludeDeal5,Spreadsheet9.2!S4485,0)","v":-232284.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1479,0)+IF(IncludeDeal2,Spreadsheet9.2!T2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2481,0)+IF(IncludeDeal4,Spreadsheet9.2!T3483,0)+IF(IncludeDeal5,Spreadsheet9.2!T4485,0)","v":292854.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1479,0)+IF(IncludeDeal2,Spreadsheet9.2!U2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2481,0)+IF(IncludeDeal4,Spreadsheet9.2!U3483,0)+IF(IncludeDeal5,Spreadsheet9.2!U4485,0)","v":-134297.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1479,0)+IF(IncludeDeal2,Spreadsheet9.2!V2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2481,0)+IF(IncludeDeal4,Spreadsheet9.2!V3483,0)+IF(IncludeDeal5,Spreadsheet9.2!V4485,0)","v":26214.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1479,0)+IF(IncludeDeal2,Spreadsheet9.2!W2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2481,0)+IF(IncludeDeal4,Spreadsheet9.2!W3483,0)+IF(IncludeDeal5,Spreadsheet9.2!W4485,0)","v":6586.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1479,0)+IF(IncludeDeal2,Spreadsheet9.2!X2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2481,0)+IF(IncludeDeal4,Spreadsheet9.2!X3483,0)+IF(IncludeDeal5,Spreadsheet9.2!X4485,0)","v":783253.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1479,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2481,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3483,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4485,0)","v":1238726.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1479,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2481,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3483,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4485,0)","v":2489061.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4485,0)","v":2304687.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4485,0)","v":2724932.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4485,0)","v":1313123.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4485,0)","v":1106470.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4485,0)","v":2191069.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4485,0)","v":3180326.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4485,0)","v":2117564.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4485,0)","v":3346662},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4485,0)","v":3248212.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4485,0)","v":3332335.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4485,0)","v":3249187.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4485,0)","v":4203315.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4485,0)","v":4016548.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4485,0)","v":3841786.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4485,0)","v":2398087.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4485,0)","v":2832202.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4485,0)","v":2083749.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4485,0)","v":3019261.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4485,0)","v":2019713.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4485,0)","v":2686801.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4485,0)","v":3318448.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4485,0)","v":2805039.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4485,0)","v":2707812.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4485,0)","v":2120927.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4485,0)","v":1685309.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3483,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4485,0)","v":1642484},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4485,0)","v":1212464.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4485,0)","v":834085.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4485,0)","v":512470.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4485,0)","v":394292.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4485,0)","v":302735.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4485,0)","v":235768.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4485,0)","v":218657.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4485,0)","v":171971.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4485,0)","v":104109.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4485,0)","v":92622.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4485,0)","v":44249.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4485,0)","v":11066.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4485,0)","v":11086.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4485,0)","v":11101},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2481,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3483,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4485,0)","v":11109.9}]
[null,"Simulation 453",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1489,0)+IF(IncludeDeal2,Spreadsheet9.2!C2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2491,0)+IF(IncludeDeal4,Spreadsheet9.2!C3493,0)+IF(IncludeDeal5,Spreadsheet9.2!C4495,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1489,0)+IF(IncludeDeal2,Spreadsheet9.2!D2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2491,0)+IF(IncludeDeal4,Spreadsheet9.2!D3493,0)+IF(IncludeDeal5,Spreadsheet9.2!D4495,0)","v":-199797.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1489,0)+IF(IncludeDeal2,Spreadsheet9.2!E2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2491,0)+IF(IncludeDeal4,Spreadsheet9.2!E3493,0)+IF(IncludeDeal5,Spreadsheet9.2!E4495,0)","v":167860.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1489,0)+IF(IncludeDeal2,Spreadsheet9.2!F2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2491,0)+IF(IncludeDeal4,Spreadsheet9.2!F3493,0)+IF(IncludeDeal5,Spreadsheet9.2!F4495,0)","v":-850474.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1489,0)+IF(IncludeDeal2,Spreadsheet9.2!G2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2491,0)+IF(IncludeDeal4,Spreadsheet9.2!G3493,0)+IF(IncludeDeal5,Spreadsheet9.2!G4495,0)","v":-817923.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1489,0)+IF(IncludeDeal2,Spreadsheet9.2!H2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2491,0)+IF(IncludeDeal4,Spreadsheet9.2!H3493,0)+IF(IncludeDeal5,Spreadsheet9.2!H4495,0)","v":-862060.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1489,0)+IF(IncludeDeal2,Spreadsheet9.2!I2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2491,0)+IF(IncludeDeal4,Spreadsheet9.2!I3493,0)+IF(IncludeDeal5,Spreadsheet9.2!I4495,0)","v":268323.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1489,0)+IF(IncludeDeal2,Spreadsheet9.2!J2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2491,0)+IF(IncludeDeal4,Spreadsheet9.2!J3493,0)+IF(IncludeDeal5,Spreadsheet9.2!J4495,0)","v":1283352.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1489,0)+IF(IncludeDeal2,Spreadsheet9.2!K2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2491,0)+IF(IncludeDeal4,Spreadsheet9.2!K3493,0)+IF(IncludeDeal5,Spreadsheet9.2!K4495,0)","v":949051.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1489,0)+IF(IncludeDeal2,Spreadsheet9.2!L2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2491,0)+IF(IncludeDeal4,Spreadsheet9.2!L3493,0)+IF(IncludeDeal5,Spreadsheet9.2!L4495,0)","v":328305.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1489,0)+IF(IncludeDeal2,Spreadsheet9.2!M2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2491,0)+IF(IncludeDeal4,Spreadsheet9.2!M3493,0)+IF(IncludeDeal5,Spreadsheet9.2!M4495,0)","v":1952927.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1489,0)+IF(IncludeDeal2,Spreadsheet9.2!N2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2491,0)+IF(IncludeDeal4,Spreadsheet9.2!N3493,0)+IF(IncludeDeal5,Spreadsheet9.2!N4495,0)","v":1931102.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1489,0)+IF(IncludeDeal2,Spreadsheet9.2!O2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2491,0)+IF(IncludeDeal4,Spreadsheet9.2!O3493,0)+IF(IncludeDeal5,Spreadsheet9.2!O4495,0)","v":797471.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1489,0)+IF(IncludeDeal2,Spreadsheet9.2!P2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2491,0)+IF(IncludeDeal4,Spreadsheet9.2!P3493,0)+IF(IncludeDeal5,Spreadsheet9.2!P4495,0)","v":140681.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1489,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2491,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3493,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4495,0)","v":-409663.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1489,0)+IF(IncludeDeal2,Spreadsheet9.2!R2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2491,0)+IF(IncludeDeal4,Spreadsheet9.2!R3493,0)+IF(IncludeDeal5,Spreadsheet9.2!R4495,0)","v":482305.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1489,0)+IF(IncludeDeal2,Spreadsheet9.2!S2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2491,0)+IF(IncludeDeal4,Spreadsheet9.2!S3493,0)+IF(IncludeDeal5,Spreadsheet9.2!S4495,0)","v":-503153.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1489,0)+IF(IncludeDeal2,Spreadsheet9.2!T2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2491,0)+IF(IncludeDeal4,Spreadsheet9.2!T3493,0)+IF(IncludeDeal5,Spreadsheet9.2!T4495,0)","v":-771123.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1489,0)+IF(IncludeDeal2,Spreadsheet9.2!U2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2491,0)+IF(IncludeDeal4,Spreadsheet9.2!U3493,0)+IF(IncludeDeal5,Spreadsheet9.2!U4495,0)","v":-1341738.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1489,0)+IF(IncludeDeal2,Spreadsheet9.2!V2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2491,0)+IF(IncludeDeal4,Spreadsheet9.2!V3493,0)+IF(IncludeDeal5,Spreadsheet9.2!V4495,0)","v":-1436354.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1489,0)+IF(IncludeDeal2,Spreadsheet9.2!W2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2491,0)+IF(IncludeDeal4,Spreadsheet9.2!W3493,0)+IF(IncludeDeal5,Spreadsheet9.2!W4495,0)","v":-640055.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1489,0)+IF(IncludeDeal2,Spreadsheet9.2!X2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2491,0)+IF(IncludeDeal4,Spreadsheet9.2!X3493,0)+IF(IncludeDeal5,Spreadsheet9.2!X4495,0)","v":75538.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1489,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2491,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3493,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4495,0)","v":-594340.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1489,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2491,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3493,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4495,0)","v":-1387262.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4495,0)","v":-1465555.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4495,0)","v":-1245377.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4495,0)","v":-1422791.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4495,0)","v":-1110407.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4495,0)","v":-1079242.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4495,0)","v":-162826.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4495,0)","v":-484449.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4495,0)","v":-843871.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4495,0)","v":-254539.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4495,0)","v":-690733.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4495,0)","v":-1153475.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4495,0)","v":-665834.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4495,0)","v":-1133460.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4495,0)","v":-1286157.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4495,0)","v":-982879.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4495,0)","v":-1006493.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4495,0)","v":-1392232.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4495,0)","v":-1033075.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4495,0)","v":-703025.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4495,0)","v":-551473.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4495,0)","v":-182406},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4495,0)","v":-145140.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4495,0)","v":7445.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4495,0)","v":-56261.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4495,0)","v":-34533.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3493,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4495,0)","v":23826.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4495,0)","v":-7879.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4495,0)","v":-3148},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4495,0)","v":25402.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4495,0)","v":-21719.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4495,0)","v":-122536.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4495,0)","v":-49174.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4495,0)","v":-103952.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4495,0)","v":-140932.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4495,0)","v":-117898.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4495,0)","v":-170560.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4495,0)","v":-206812.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4495,0)","v":-127511.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4495,0)","v":-127636.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4495,0)","v":-127784.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2491,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3493,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4495,0)","v":-127865.8}]
[null,"Simulation 461",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1497,0)+IF(IncludeDeal2,Spreadsheet9.2!C2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2499,0)+IF(IncludeDeal4,Spreadsheet9.2!C3501,0)+IF(IncludeDeal5,Spreadsheet9.2!C4503,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1497,0)+IF(IncludeDeal2,Spreadsheet9.2!D2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2499,0)+IF(IncludeDeal4,Spreadsheet9.2!D3501,0)+IF(IncludeDeal5,Spreadsheet9.2!D4503,0)","v":100644.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1497,0)+IF(IncludeDeal2,Spreadsheet9.2!E2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2499,0)+IF(IncludeDeal4,Spreadsheet9.2!E3501,0)+IF(IncludeDeal5,Spreadsheet9.2!E4503,0)","v":-68033},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1497,0)+IF(IncludeDeal2,Spreadsheet9.2!F2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2499,0)+IF(IncludeDeal4,Spreadsheet9.2!F3501,0)+IF(IncludeDeal5,Spreadsheet9.2!F4503,0)","v":448893.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1497,0)+IF(IncludeDeal2,Spreadsheet9.2!G2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2499,0)+IF(IncludeDeal4,Spreadsheet9.2!G3501,0)+IF(IncludeDeal5,Spreadsheet9.2!G4503,0)","v":384037.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1497,0)+IF(IncludeDeal2,Spreadsheet9.2!H2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2499,0)+IF(IncludeDeal4,Spreadsheet9.2!H3501,0)+IF(IncludeDeal5,Spreadsheet9.2!H4503,0)","v":894639},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1497,0)+IF(IncludeDeal2,Spreadsheet9.2!I2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2499,0)+IF(IncludeDeal4,Spreadsheet9.2!I3501,0)+IF(IncludeDeal5,Spreadsheet9.2!I4503,0)","v":610459.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1497,0)+IF(IncludeDeal2,Spreadsheet9.2!J2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2499,0)+IF(IncludeDeal4,Spreadsheet9.2!J3501,0)+IF(IncludeDeal5,Spreadsheet9.2!J4503,0)","v":370530.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1497,0)+IF(IncludeDeal2,Spreadsheet9.2!K2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2499,0)+IF(IncludeDeal4,Spreadsheet9.2!K3501,0)+IF(IncludeDeal5,Spreadsheet9.2!K4503,0)","v":379256.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1497,0)+IF(IncludeDeal2,Spreadsheet9.2!L2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2499,0)+IF(IncludeDeal4,Spreadsheet9.2!L3501,0)+IF(IncludeDeal5,Spreadsheet9.2!L4503,0)","v":1232789},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1497,0)+IF(IncludeDeal2,Spreadsheet9.2!M2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2499,0)+IF(IncludeDeal4,Spreadsheet9.2!M3501,0)+IF(IncludeDeal5,Spreadsheet9.2!M4503,0)","v":847863.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1497,0)+IF(IncludeDeal2,Spreadsheet9.2!N2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2499,0)+IF(IncludeDeal4,Spreadsheet9.2!N3501,0)+IF(IncludeDeal5,Spreadsheet9.2!N4503,0)","v":-59935.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1497,0)+IF(IncludeDeal2,Spreadsheet9.2!O2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2499,0)+IF(IncludeDeal4,Spreadsheet9.2!O3501,0)+IF(IncludeDeal5,Spreadsheet9.2!O4503,0)","v":-525279.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1497,0)+IF(IncludeDeal2,Spreadsheet9.2!P2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2499,0)+IF(IncludeDeal4,Spreadsheet9.2!P3501,0)+IF(IncludeDeal5,Spreadsheet9.2!P4503,0)","v":-460461.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1497,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2499,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3501,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4503,0)","v":-310542.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1497,0)+IF(IncludeDeal2,Spreadsheet9.2!R2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2499,0)+IF(IncludeDeal4,Spreadsheet9.2!R3501,0)+IF(IncludeDeal5,Spreadsheet9.2!R4503,0)","v":1281375.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1497,0)+IF(IncludeDeal2,Spreadsheet9.2!S2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2499,0)+IF(IncludeDeal4,Spreadsheet9.2!S3501,0)+IF(IncludeDeal5,Spreadsheet9.2!S4503,0)","v":280548.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1497,0)+IF(IncludeDeal2,Spreadsheet9.2!T2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2499,0)+IF(IncludeDeal4,Spreadsheet9.2!T3501,0)+IF(IncludeDeal5,Spreadsheet9.2!T4503,0)","v":959305.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1497,0)+IF(IncludeDeal2,Spreadsheet9.2!U2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2499,0)+IF(IncludeDeal4,Spreadsheet9.2!U3501,0)+IF(IncludeDeal5,Spreadsheet9.2!U4503,0)","v":1863771.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1497,0)+IF(IncludeDeal2,Spreadsheet9.2!V2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2499,0)+IF(IncludeDeal4,Spreadsheet9.2!V3501,0)+IF(IncludeDeal5,Spreadsheet9.2!V4503,0)","v":1304182.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1497,0)+IF(IncludeDeal2,Spreadsheet9.2!W2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2499,0)+IF(IncludeDeal4,Spreadsheet9.2!W3501,0)+IF(IncludeDeal5,Spreadsheet9.2!W4503,0)","v":1231148.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1497,0)+IF(IncludeDeal2,Spreadsheet9.2!X2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2499,0)+IF(IncludeDeal4,Spreadsheet9.2!X3501,0)+IF(IncludeDeal5,Spreadsheet9.2!X4503,0)","v":551866.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1497,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2499,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3501,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4503,0)","v":349894.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1497,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2499,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3501,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4503,0)","v":306056.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4503,0)","v":634225.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4503,0)","v":105326.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4503,0)","v":-211151.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4503,0)","v":666765.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4503,0)","v":517665.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4503,0)","v":183588.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4503,0)","v":197934.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4503,0)","v":330301.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4503,0)","v":532359.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4503,0)","v":743719.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4503,0)","v":495407.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4503,0)","v":1125558.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4503,0)","v":993527},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4503,0)","v":1045123.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4503,0)","v":469182.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4503,0)","v":424386.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4503,0)","v":898225.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4503,0)","v":1361209.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4503,0)","v":1204723.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4503,0)","v":1539559.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4503,0)","v":1566694.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4503,0)","v":1976638.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4503,0)","v":1739436.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4503,0)","v":1345500.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4503,0)","v":904911.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1497,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2499,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3501,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4503,0)","v":784351.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4503,0)","v":556987.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4503,0)","v":246907.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4503,0)","v":207189.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4503,0)","v":7969.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4503,0)","v":-167341.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4503,0)","v":-131062.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4503,0)","v":-234467.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4503,0)","v":-344817.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4503,0)","v":-280546.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4503,0)","v":-306317.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4503,0)","v":-358241.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4503,0)","v":-198160.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4503,0)","v":-198379.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4503,0)","v":-198531.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1497,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2499,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2499,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3501,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4503,0)","v":-198603.7}]
[null,"Simulation 466",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1502,0)+IF(IncludeDeal2,Spreadsheet9.2!C2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2504,0)+IF(IncludeDeal4,Spreadsheet9.2!C3506,0)+IF(IncludeDeal5,Spreadsheet9.2!C4508,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1502,0)+IF(IncludeDeal2,Spreadsheet9.2!D2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2504,0)+IF(IncludeDeal4,Spreadsheet9.2!D3506,0)+IF(IncludeDeal5,Spreadsheet9.2!D4508,0)","v":17229.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1502,0)+IF(IncludeDeal2,Spreadsheet9.2!E2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2504,0)+IF(IncludeDeal4,Spreadsheet9.2!E3506,0)+IF(IncludeDeal5,Spreadsheet9.2!E4508,0)","v":427638.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1502,0)+IF(IncludeDeal2,Spreadsheet9.2!F2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2504,0)+IF(IncludeDeal4,Spreadsheet9.2!F3506,0)+IF(IncludeDeal5,Spreadsheet9.2!F4508,0)","v":1101123.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1502,0)+IF(IncludeDeal2,Spreadsheet9.2!G2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2504,0)+IF(IncludeDeal4,Spreadsheet9.2!G3506,0)+IF(IncludeDeal5,Spreadsheet9.2!G4508,0)","v":1402773.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1502,0)+IF(IncludeDeal2,Spreadsheet9.2!H2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2504,0)+IF(IncludeDeal4,Spreadsheet9.2!H3506,0)+IF(IncludeDeal5,Spreadsheet9.2!H4508,0)","v":1555590.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1502,0)+IF(IncludeDeal2,Spreadsheet9.2!I2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2504,0)+IF(IncludeDeal4,Spreadsheet9.2!I3506,0)+IF(IncludeDeal5,Spreadsheet9.2!I4508,0)","v":1268004.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1502,0)+IF(IncludeDeal2,Spreadsheet9.2!J2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2504,0)+IF(IncludeDeal4,Spreadsheet9.2!J3506,0)+IF(IncludeDeal5,Spreadsheet9.2!J4508,0)","v":1700409.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1502,0)+IF(IncludeDeal2,Spreadsheet9.2!K2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2504,0)+IF(IncludeDeal4,Spreadsheet9.2!K3506,0)+IF(IncludeDeal5,Spreadsheet9.2!K4508,0)","v":2127991.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1502,0)+IF(IncludeDeal2,Spreadsheet9.2!L2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2504,0)+IF(IncludeDeal4,Spreadsheet9.2!L3506,0)+IF(IncludeDeal5,Spreadsheet9.2!L4508,0)","v":950943.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1502,0)+IF(IncludeDeal2,Spreadsheet9.2!M2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2504,0)+IF(IncludeDeal4,Spreadsheet9.2!M3506,0)+IF(IncludeDeal5,Spreadsheet9.2!M4508,0)","v":1759801.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1502,0)+IF(IncludeDeal2,Spreadsheet9.2!N2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2504,0)+IF(IncludeDeal4,Spreadsheet9.2!N3506,0)+IF(IncludeDeal5,Spreadsheet9.2!N4508,0)","v":1159907.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1502,0)+IF(IncludeDeal2,Spreadsheet9.2!O2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2504,0)+IF(IncludeDeal4,Spreadsheet9.2!O3506,0)+IF(IncludeDeal5,Spreadsheet9.2!O4508,0)","v":630501.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1502,0)+IF(IncludeDeal2,Spreadsheet9.2!P2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2504,0)+IF(IncludeDeal4,Spreadsheet9.2!P3506,0)+IF(IncludeDeal5,Spreadsheet9.2!P4508,0)","v":-434214.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1502,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2504,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3506,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4508,0)","v":2828},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1502,0)+IF(IncludeDeal2,Spreadsheet9.2!R2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2504,0)+IF(IncludeDeal4,Spreadsheet9.2!R3506,0)+IF(IncludeDeal5,Spreadsheet9.2!R4508,0)","v":1035013.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1502,0)+IF(IncludeDeal2,Spreadsheet9.2!S2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2504,0)+IF(IncludeDeal4,Spreadsheet9.2!S3506,0)+IF(IncludeDeal5,Spreadsheet9.2!S4508,0)","v":1600463.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1502,0)+IF(IncludeDeal2,Spreadsheet9.2!T2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2504,0)+IF(IncludeDeal4,Spreadsheet9.2!T3506,0)+IF(IncludeDeal5,Spreadsheet9.2!T4508,0)","v":1131557.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1502,0)+IF(IncludeDeal2,Spreadsheet9.2!U2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2504,0)+IF(IncludeDeal4,Spreadsheet9.2!U3506,0)+IF(IncludeDeal5,Spreadsheet9.2!U4508,0)","v":815722.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1502,0)+IF(IncludeDeal2,Spreadsheet9.2!V2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2504,0)+IF(IncludeDeal4,Spreadsheet9.2!V3506,0)+IF(IncludeDeal5,Spreadsheet9.2!V4508,0)","v":856305},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1502,0)+IF(IncludeDeal2,Spreadsheet9.2!W2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2504,0)+IF(IncludeDeal4,Spreadsheet9.2!W3506,0)+IF(IncludeDeal5,Spreadsheet9.2!W4508,0)","v":15515.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1502,0)+IF(IncludeDeal2,Spreadsheet9.2!X2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2504,0)+IF(IncludeDeal4,Spreadsheet9.2!X3506,0)+IF(IncludeDeal5,Spreadsheet9.2!X4508,0)","v":83475},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1502,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2504,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3506,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4508,0)","v":917747.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1502,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2504,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3506,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4508,0)","v":1028259.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4508,0)","v":655017.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4508,0)","v":-195310},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4508,0)","v":-52203.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4508,0)","v":-511460.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4508,0)","v":-729964.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4508,0)","v":-515023.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4508,0)","v":188307},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4508,0)","v":-217085.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4508,0)","v":-504753.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4508,0)","v":-877619.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4508,0)","v":-151572.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4508,0)","v":-482522.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4508,0)","v":-703024.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4508,0)","v":-1002305},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4508,0)","v":-1185466.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4508,0)","v":-1456509.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4508,0)","v":-1294273.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4508,0)","v":-1226523.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4508,0)","v":-1086361.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4508,0)","v":-843165.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4508,0)","v":-769624.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4508,0)","v":-652992.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4508,0)","v":-379925.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4508,0)","v":-174686.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4508,0)","v":-40107.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3506,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4508,0)","v":134951.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4508,0)","v":219622.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4508,0)","v":295191.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4508,0)","v":363906},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4508,0)","v":343651.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4508,0)","v":237431.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4508,0)","v":217921.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4508,0)","v":231725.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4508,0)","v":150648},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4508,0)","v":108355},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4508,0)","v":91712.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4508,0)","v":56793.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4508,0)","v":9449.7000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4508,0)","v":9469.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4508,0)","v":9480.7999999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2504,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3506,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4508,0)","v":9485.9}]
[null,"Simulation 474",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1510,0)+IF(IncludeDeal2,Spreadsheet9.2!C2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2512,0)+IF(IncludeDeal4,Spreadsheet9.2!C3514,0)+IF(IncludeDeal5,Spreadsheet9.2!C4516,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1510,0)+IF(IncludeDeal2,Spreadsheet9.2!D2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2512,0)+IF(IncludeDeal4,Spreadsheet9.2!D3514,0)+IF(IncludeDeal5,Spreadsheet9.2!D4516,0)","v":-104895.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1510,0)+IF(IncludeDeal2,Spreadsheet9.2!E2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2512,0)+IF(IncludeDeal4,Spreadsheet9.2!E3514,0)+IF(IncludeDeal5,Spreadsheet9.2!E4516,0)","v":-366823.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1510,0)+IF(IncludeDeal2,Spreadsheet9.2!F2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2512,0)+IF(IncludeDeal4,Spreadsheet9.2!F3514,0)+IF(IncludeDeal5,Spreadsheet9.2!F4516,0)","v":-1326634.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1510,0)+IF(IncludeDeal2,Spreadsheet9.2!G2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2512,0)+IF(IncludeDeal4,Spreadsheet9.2!G3514,0)+IF(IncludeDeal5,Spreadsheet9.2!G4516,0)","v":-1415588.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1510,0)+IF(IncludeDeal2,Spreadsheet9.2!H2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2512,0)+IF(IncludeDeal4,Spreadsheet9.2!H3514,0)+IF(IncludeDeal5,Spreadsheet9.2!H4516,0)","v":-2475884.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1510,0)+IF(IncludeDeal2,Spreadsheet9.2!I2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2512,0)+IF(IncludeDeal4,Spreadsheet9.2!I3514,0)+IF(IncludeDeal5,Spreadsheet9.2!I4516,0)","v":-2780518.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1510,0)+IF(IncludeDeal2,Spreadsheet9.2!J2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2512,0)+IF(IncludeDeal4,Spreadsheet9.2!J3514,0)+IF(IncludeDeal5,Spreadsheet9.2!J4516,0)","v":-3007437.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1510,0)+IF(IncludeDeal2,Spreadsheet9.2!K2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2512,0)+IF(IncludeDeal4,Spreadsheet9.2!K3514,0)+IF(IncludeDeal5,Spreadsheet9.2!K4516,0)","v":-3546347.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1510,0)+IF(IncludeDeal2,Spreadsheet9.2!L2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2512,0)+IF(IncludeDeal4,Spreadsheet9.2!L3514,0)+IF(IncludeDeal5,Spreadsheet9.2!L4516,0)","v":-3054318.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1510,0)+IF(IncludeDeal2,Spreadsheet9.2!M2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2512,0)+IF(IncludeDeal4,Spreadsheet9.2!M3514,0)+IF(IncludeDeal5,Spreadsheet9.2!M4516,0)","v":-3493429.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1510,0)+IF(IncludeDeal2,Spreadsheet9.2!N2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2512,0)+IF(IncludeDeal4,Spreadsheet9.2!N3514,0)+IF(IncludeDeal5,Spreadsheet9.2!N4516,0)","v":-3505769.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1510,0)+IF(IncludeDeal2,Spreadsheet9.2!O2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2512,0)+IF(IncludeDeal4,Spreadsheet9.2!O3514,0)+IF(IncludeDeal5,Spreadsheet9.2!O4516,0)","v":-3459363.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1510,0)+IF(IncludeDeal2,Spreadsheet9.2!P2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2512,0)+IF(IncludeDeal4,Spreadsheet9.2!P3514,0)+IF(IncludeDeal5,Spreadsheet9.2!P4516,0)","v":-3422255.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1510,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2512,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3514,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4516,0)","v":-3062114.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1510,0)+IF(IncludeDeal2,Spreadsheet9.2!R2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2512,0)+IF(IncludeDeal4,Spreadsheet9.2!R3514,0)+IF(IncludeDeal5,Spreadsheet9.2!R4516,0)","v":-3255350.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1510,0)+IF(IncludeDeal2,Spreadsheet9.2!S2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2512,0)+IF(IncludeDeal4,Spreadsheet9.2!S3514,0)+IF(IncludeDeal5,Spreadsheet9.2!S4516,0)","v":-3435222},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1510,0)+IF(IncludeDeal2,Spreadsheet9.2!T2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2512,0)+IF(IncludeDeal4,Spreadsheet9.2!T3514,0)+IF(IncludeDeal5,Spreadsheet9.2!T4516,0)","v":-3328995.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1510,0)+IF(IncludeDeal2,Spreadsheet9.2!U2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2512,0)+IF(IncludeDeal4,Spreadsheet9.2!U3514,0)+IF(IncludeDeal5,Spreadsheet9.2!U4516,0)","v":-3280977.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1510,0)+IF(IncludeDeal2,Spreadsheet9.2!V2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2512,0)+IF(IncludeDeal4,Spreadsheet9.2!V3514,0)+IF(IncludeDeal5,Spreadsheet9.2!V4516,0)","v":-3215673.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1510,0)+IF(IncludeDeal2,Spreadsheet9.2!W2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2512,0)+IF(IncludeDeal4,Spreadsheet9.2!W3514,0)+IF(IncludeDeal5,Spreadsheet9.2!W4516,0)","v":-2835306.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1510,0)+IF(IncludeDeal2,Spreadsheet9.2!X2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2512,0)+IF(IncludeDeal4,Spreadsheet9.2!X3514,0)+IF(IncludeDeal5,Spreadsheet9.2!X4516,0)","v":-2789150.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1510,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2512,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3514,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4516,0)","v":-2672712.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1510,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2512,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3514,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4516,0)","v":-2853132.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4516,0)","v":-2721952.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4516,0)","v":-2794610.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4516,0)","v":-2770174},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4516,0)","v":-2510789.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4516,0)","v":-2491751.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4516,0)","v":-2567385.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4516,0)","v":-2424175.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4516,0)","v":-2321134.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4516,0)","v":-2329160.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4516,0)","v":-2180924.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4516,0)","v":-2256199.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4516,0)","v":-2185757},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4516,0)","v":-1997854.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4516,0)","v":-2086819.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4516,0)","v":-1981666},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4516,0)","v":-1835612.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4516,0)","v":-1664726.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4516,0)","v":-1487953.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4516,0)","v":-1255300.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4516,0)","v":-1102405.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4516,0)","v":-934266.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4516,0)","v":-677780.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4516,0)","v":-580859.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4516,0)","v":-417607},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4516,0)","v":-183072.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1510,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2512,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3514,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4516,0)","v":-87405.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4516,0)","v":92735.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4516,0)","v":339311.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4516,0)","v":373270},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4516,0)","v":399862.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4516,0)","v":358465.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4516,0)","v":235141.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4516,0)","v":200223.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4516,0)","v":184555.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4516,0)","v":83492.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4516,0)","v":57625.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4516,0)","v":62010.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4516,0)","v":17406.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4516,0)","v":17434.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4516,0)","v":17462.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1510,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2512,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2512,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3514,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4516,0)","v":17478}]
[null,"Simulation 479",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1515,0)+IF(IncludeDeal2,Spreadsheet9.2!C2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2517,0)+IF(IncludeDeal4,Spreadsheet9.2!C3519,0)+IF(IncludeDeal5,Spreadsheet9.2!C4521,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1515,0)+IF(IncludeDeal2,Spreadsheet9.2!D2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2517,0)+IF(IncludeDeal4,Spreadsheet9.2!D3519,0)+IF(IncludeDeal5,Spreadsheet9.2!D4521,0)","v":-81026.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1515,0)+IF(IncludeDeal2,Spreadsheet9.2!E2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2517,0)+IF(IncludeDeal4,Spreadsheet9.2!E3519,0)+IF(IncludeDeal5,Spreadsheet9.2!E4521,0)","v":-576359.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1515,0)+IF(IncludeDeal2,Spreadsheet9.2!F2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2517,0)+IF(IncludeDeal4,Spreadsheet9.2!F3519,0)+IF(IncludeDeal5,Spreadsheet9.2!F4521,0)","v":-411220.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1515,0)+IF(IncludeDeal2,Spreadsheet9.2!G2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2517,0)+IF(IncludeDeal4,Spreadsheet9.2!G3519,0)+IF(IncludeDeal5,Spreadsheet9.2!G4521,0)","v":-504815.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1515,0)+IF(IncludeDeal2,Spreadsheet9.2!H2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2517,0)+IF(IncludeDeal4,Spreadsheet9.2!H3519,0)+IF(IncludeDeal5,Spreadsheet9.2!H4521,0)","v":-1191755},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1515,0)+IF(IncludeDeal2,Spreadsheet9.2!I2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2517,0)+IF(IncludeDeal4,Spreadsheet9.2!I3519,0)+IF(IncludeDeal5,Spreadsheet9.2!I4521,0)","v":-893336.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1515,0)+IF(IncludeDeal2,Spreadsheet9.2!J2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2517,0)+IF(IncludeDeal4,Spreadsheet9.2!J3519,0)+IF(IncludeDeal5,Spreadsheet9.2!J4521,0)","v":-1068578},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1515,0)+IF(IncludeDeal2,Spreadsheet9.2!K2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2517,0)+IF(IncludeDeal4,Spreadsheet9.2!K3519,0)+IF(IncludeDeal5,Spreadsheet9.2!K4521,0)","v":-1151626.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1515,0)+IF(IncludeDeal2,Spreadsheet9.2!L2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2517,0)+IF(IncludeDeal4,Spreadsheet9.2!L3519,0)+IF(IncludeDeal5,Spreadsheet9.2!L4521,0)","v":-826354},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1515,0)+IF(IncludeDeal2,Spreadsheet9.2!M2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2517,0)+IF(IncludeDeal4,Spreadsheet9.2!M3519,0)+IF(IncludeDeal5,Spreadsheet9.2!M4521,0)","v":-726146.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1515,0)+IF(IncludeDeal2,Spreadsheet9.2!N2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2517,0)+IF(IncludeDeal4,Spreadsheet9.2!N3519,0)+IF(IncludeDeal5,Spreadsheet9.2!N4521,0)","v":-974167.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1515,0)+IF(IncludeDeal2,Spreadsheet9.2!O2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2517,0)+IF(IncludeDeal4,Spreadsheet9.2!O3519,0)+IF(IncludeDeal5,Spreadsheet9.2!O4521,0)","v":-1053098.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1515,0)+IF(IncludeDeal2,Spreadsheet9.2!P2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2517,0)+IF(IncludeDeal4,Spreadsheet9.2!P3519,0)+IF(IncludeDeal5,Spreadsheet9.2!P4521,0)","v":-1343358.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1515,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2517,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3519,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4521,0)","v":-2238998.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1515,0)+IF(IncludeDeal2,Spreadsheet9.2!R2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2517,0)+IF(IncludeDeal4,Spreadsheet9.2!R3519,0)+IF(IncludeDeal5,Spreadsheet9.2!R4521,0)","v":-1836848.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1515,0)+IF(IncludeDeal2,Spreadsheet9.2!S2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2517,0)+IF(IncludeDeal4,Spreadsheet9.2!S3519,0)+IF(IncludeDeal5,Spreadsheet9.2!S4521,0)","v":-994866.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1515,0)+IF(IncludeDeal2,Spreadsheet9.2!T2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2517,0)+IF(IncludeDeal4,Spreadsheet9.2!T3519,0)+IF(IncludeDeal5,Spreadsheet9.2!T4521,0)","v":-1795416.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1515,0)+IF(IncludeDeal2,Spreadsheet9.2!U2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2517,0)+IF(IncludeDeal4,Spreadsheet9.2!U3519,0)+IF(IncludeDeal5,Spreadsheet9.2!U4521,0)","v":-2156594},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1515,0)+IF(IncludeDeal2,Spreadsheet9.2!V2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2517,0)+IF(IncludeDeal4,Spreadsheet9.2!V3519,0)+IF(IncludeDeal5,Spreadsheet9.2!V4521,0)","v":-1538145.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1515,0)+IF(IncludeDeal2,Spreadsheet9.2!W2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2517,0)+IF(IncludeDeal4,Spreadsheet9.2!W3519,0)+IF(IncludeDeal5,Spreadsheet9.2!W4521,0)","v":-1036802.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1515,0)+IF(IncludeDeal2,Spreadsheet9.2!X2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2517,0)+IF(IncludeDeal4,Spreadsheet9.2!X3519,0)+IF(IncludeDeal5,Spreadsheet9.2!X4521,0)","v":-771471.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1515,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2517,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3519,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4521,0)","v":-1209394.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1515,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2517,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3519,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4521,0)","v":-1772735.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4521,0)","v":-1633606.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4521,0)","v":-1679543},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4521,0)","v":-1942586.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4521,0)","v":-1903156.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4521,0)","v":-1686573.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4521,0)","v":-1779740.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4521,0)","v":-1754665.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4521,0)","v":-1736510.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4521,0)","v":-1641273.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4521,0)","v":-1432113},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4521,0)","v":-1570853.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4521,0)","v":-1701905.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4521,0)","v":-1517724.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4521,0)","v":-1537087.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4521,0)","v":-1703294},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4521,0)","v":-1660729.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4521,0)","v":-1483184.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4521,0)","v":-1393316.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4521,0)","v":-1209622.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4521,0)","v":-1070164.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4521,0)","v":-896888.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4521,0)","v":-731500.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4521,0)","v":-598254.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4521,0)","v":-442801.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4521,0)","v":-255463.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1515,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2517,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3519,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4521,0)","v":-150783.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4521,0)","v":7440.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4521,0)","v":222955.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4521,0)","v":357864.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4521,0)","v":238961.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4521,0)","v":175780.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4521,0)","v":128224.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4521,0)","v":37675.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4521,0)","v":11731.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4521,0)","v":-2865.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4521,0)","v":-41673.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4521,0)","v":-62041.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4521,0)","v":-63731.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4521,0)","v":-63818.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4521,0)","v":-63897.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1515,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2517,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2517,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3519,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4521,0)","v":-63950.1}]
[null,"Simulation 487",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1523,0)+IF(IncludeDeal2,Spreadsheet9.2!C2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2525,0)+IF(IncludeDeal4,Spreadsheet9.2!C3527,0)+IF(IncludeDeal5,Spreadsheet9.2!C4529,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1523,0)+IF(IncludeDeal2,Spreadsheet9.2!D2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2525,0)+IF(IncludeDeal4,Spreadsheet9.2!D3527,0)+IF(IncludeDeal5,Spreadsheet9.2!D4529,0)","v":-37508.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1523,0)+IF(IncludeDeal2,Spreadsheet9.2!E2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2525,0)+IF(IncludeDeal4,Spreadsheet9.2!E3527,0)+IF(IncludeDeal5,Spreadsheet9.2!E4529,0)","v":-72356.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1523,0)+IF(IncludeDeal2,Spreadsheet9.2!F2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2525,0)+IF(IncludeDeal4,Spreadsheet9.2!F3527,0)+IF(IncludeDeal5,Spreadsheet9.2!F4529,0)","v":-437970.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1523,0)+IF(IncludeDeal2,Spreadsheet9.2!G2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2525,0)+IF(IncludeDeal4,Spreadsheet9.2!G3527,0)+IF(IncludeDeal5,Spreadsheet9.2!G4529,0)","v":-1010717},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1523,0)+IF(IncludeDeal2,Spreadsheet9.2!H2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2525,0)+IF(IncludeDeal4,Spreadsheet9.2!H3527,0)+IF(IncludeDeal5,Spreadsheet9.2!H4529,0)","v":-1721291.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1523,0)+IF(IncludeDeal2,Spreadsheet9.2!I2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2525,0)+IF(IncludeDeal4,Spreadsheet9.2!I3527,0)+IF(IncludeDeal5,Spreadsheet9.2!I4529,0)","v":-1208755.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1523,0)+IF(IncludeDeal2,Spreadsheet9.2!J2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2525,0)+IF(IncludeDeal4,Spreadsheet9.2!J3527,0)+IF(IncludeDeal5,Spreadsheet9.2!J4529,0)","v":-1203380.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1523,0)+IF(IncludeDeal2,Spreadsheet9.2!K2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2525,0)+IF(IncludeDeal4,Spreadsheet9.2!K3527,0)+IF(IncludeDeal5,Spreadsheet9.2!K4529,0)","v":-1250435.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1523,0)+IF(IncludeDeal2,Spreadsheet9.2!L2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2525,0)+IF(IncludeDeal4,Spreadsheet9.2!L3527,0)+IF(IncludeDeal5,Spreadsheet9.2!L4529,0)","v":-1047562.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1523,0)+IF(IncludeDeal2,Spreadsheet9.2!M2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2525,0)+IF(IncludeDeal4,Spreadsheet9.2!M3527,0)+IF(IncludeDeal5,Spreadsheet9.2!M4529,0)","v":-1268289},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1523,0)+IF(IncludeDeal2,Spreadsheet9.2!N2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2525,0)+IF(IncludeDeal4,Spreadsheet9.2!N3527,0)+IF(IncludeDeal5,Spreadsheet9.2!N4529,0)","v":-1102898.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1523,0)+IF(IncludeDeal2,Spreadsheet9.2!O2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2525,0)+IF(IncludeDeal4,Spreadsheet9.2!O3527,0)+IF(IncludeDeal5,Spreadsheet9.2!O4529,0)","v":-483037.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1523,0)+IF(IncludeDeal2,Spreadsheet9.2!P2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2525,0)+IF(IncludeDeal4,Spreadsheet9.2!P3527,0)+IF(IncludeDeal5,Spreadsheet9.2!P4529,0)","v":-440894.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1523,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2525,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3527,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4529,0)","v":-336777.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1523,0)+IF(IncludeDeal2,Spreadsheet9.2!R2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2525,0)+IF(IncludeDeal4,Spreadsheet9.2!R3527,0)+IF(IncludeDeal5,Spreadsheet9.2!R4529,0)","v":429301.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1523,0)+IF(IncludeDeal2,Spreadsheet9.2!S2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2525,0)+IF(IncludeDeal4,Spreadsheet9.2!S3527,0)+IF(IncludeDeal5,Spreadsheet9.2!S4529,0)","v":361699.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1523,0)+IF(IncludeDeal2,Spreadsheet9.2!T2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2525,0)+IF(IncludeDeal4,Spreadsheet9.2!T3527,0)+IF(IncludeDeal5,Spreadsheet9.2!T4529,0)","v":-314896.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1523,0)+IF(IncludeDeal2,Spreadsheet9.2!U2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2525,0)+IF(IncludeDeal4,Spreadsheet9.2!U3527,0)+IF(IncludeDeal5,Spreadsheet9.2!U4529,0)","v":-206694.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1523,0)+IF(IncludeDeal2,Spreadsheet9.2!V2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2525,0)+IF(IncludeDeal4,Spreadsheet9.2!V3527,0)+IF(IncludeDeal5,Spreadsheet9.2!V4529,0)","v":-210120},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1523,0)+IF(IncludeDeal2,Spreadsheet9.2!W2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2525,0)+IF(IncludeDeal4,Spreadsheet9.2!W3527,0)+IF(IncludeDeal5,Spreadsheet9.2!W4529,0)","v":-352850.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1523,0)+IF(IncludeDeal2,Spreadsheet9.2!X2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2525,0)+IF(IncludeDeal4,Spreadsheet9.2!X3527,0)+IF(IncludeDeal5,Spreadsheet9.2!X4529,0)","v":-461368.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1523,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2525,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3527,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4529,0)","v":-957602.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1523,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2525,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3527,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4529,0)","v":-64506.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4529,0)","v":-362477.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4529,0)","v":272683.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4529,0)","v":205740.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4529,0)","v":-19968.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4529,0)","v":754016.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4529,0)","v":103287.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4529,0)","v":-454554.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4529,0)","v":-6392.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4529,0)","v":-698760.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4529,0)","v":-928064.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4529,0)","v":-1301013.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4529,0)","v":-1354904.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4529,0)","v":-1092216.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4529,0)","v":-1116914.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4529,0)","v":-1048515.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4529,0)","v":-1093823.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4529,0)","v":-1242758.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4529,0)","v":-1097223.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4529,0)","v":-1030487.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4529,0)","v":-920536.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4529,0)","v":-700565.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4529,0)","v":-494060.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4529,0)","v":-229997.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4529,0)","v":-53404.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4529,0)","v":184449.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1523,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2525,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3527,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4529,0)","v":301713.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4529,0)","v":383884.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4529,0)","v":515342.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4529,0)","v":383966.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4529,0)","v":310099.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4529,0)","v":301874.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4529,0)","v":169773.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4529,0)","v":164997.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4529,0)","v":143575.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4529,0)","v":81232.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4529,0)","v":108638.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4529,0)","v":149504.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4529,0)","v":88865.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4529,0)","v":89019.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4529,0)","v":89179.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1523,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2525,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2525,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3527,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4529,0)","v":89277.4}]
[null,"Simulation 495",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1531,0)+IF(IncludeDeal2,Spreadsheet9.2!C2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2533,0)+IF(IncludeDeal4,Spreadsheet9.2!C3535,0)+IF(IncludeDeal5,Spreadsheet9.2!C4537,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1531,0)+IF(IncludeDeal2,Spreadsheet9.2!D2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2533,0)+IF(IncludeDeal4,Spreadsheet9.2!D3535,0)+IF(IncludeDeal5,Spreadsheet9.2!D4537,0)","v":58195.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1531,0)+IF(IncludeDeal2,Spreadsheet9.2!E2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2533,0)+IF(IncludeDeal4,Spreadsheet9.2!E3535,0)+IF(IncludeDeal5,Spreadsheet9.2!E4537,0)","v":17104.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1531,0)+IF(IncludeDeal2,Spreadsheet9.2!F2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2533,0)+IF(IncludeDeal4,Spreadsheet9.2!F3535,0)+IF(IncludeDeal5,Spreadsheet9.2!F4537,0)","v":-278333.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1531,0)+IF(IncludeDeal2,Spreadsheet9.2!G2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2533,0)+IF(IncludeDeal4,Spreadsheet9.2!G3535,0)+IF(IncludeDeal5,Spreadsheet9.2!G4537,0)","v":225793.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1531,0)+IF(IncludeDeal2,Spreadsheet9.2!H2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2533,0)+IF(IncludeDeal4,Spreadsheet9.2!H3535,0)+IF(IncludeDeal5,Spreadsheet9.2!H4537,0)","v":377504},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1531,0)+IF(IncludeDeal2,Spreadsheet9.2!I2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2533,0)+IF(IncludeDeal4,Spreadsheet9.2!I3535,0)+IF(IncludeDeal5,Spreadsheet9.2!I4537,0)","v":1466188.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1531,0)+IF(IncludeDeal2,Spreadsheet9.2!J2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2533,0)+IF(IncludeDeal4,Spreadsheet9.2!J3535,0)+IF(IncludeDeal5,Spreadsheet9.2!J4537,0)","v":1180419.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1531,0)+IF(IncludeDeal2,Spreadsheet9.2!K2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2533,0)+IF(IncludeDeal4,Spreadsheet9.2!K3535,0)+IF(IncludeDeal5,Spreadsheet9.2!K4537,0)","v":735427.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1531,0)+IF(IncludeDeal2,Spreadsheet9.2!L2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2533,0)+IF(IncludeDeal4,Spreadsheet9.2!L3535,0)+IF(IncludeDeal5,Spreadsheet9.2!L4537,0)","v":754224},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1531,0)+IF(IncludeDeal2,Spreadsheet9.2!M2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2533,0)+IF(IncludeDeal4,Spreadsheet9.2!M3535,0)+IF(IncludeDeal5,Spreadsheet9.2!M4537,0)","v":1140350.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1531,0)+IF(IncludeDeal2,Spreadsheet9.2!N2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2533,0)+IF(IncludeDeal4,Spreadsheet9.2!N3535,0)+IF(IncludeDeal5,Spreadsheet9.2!N4537,0)","v":1070043},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1531,0)+IF(IncludeDeal2,Spreadsheet9.2!O2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2533,0)+IF(IncludeDeal4,Spreadsheet9.2!O3535,0)+IF(IncludeDeal5,Spreadsheet9.2!O4537,0)","v":-197356},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1531,0)+IF(IncludeDeal2,Spreadsheet9.2!P2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2533,0)+IF(IncludeDeal4,Spreadsheet9.2!P3535,0)+IF(IncludeDeal5,Spreadsheet9.2!P4537,0)","v":-695770.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1531,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2533,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3535,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4537,0)","v":-1473335.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1531,0)+IF(IncludeDeal2,Spreadsheet9.2!R2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2533,0)+IF(IncludeDeal4,Spreadsheet9.2!R3535,0)+IF(IncludeDeal5,Spreadsheet9.2!R4537,0)","v":-2315701.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1531,0)+IF(IncludeDeal2,Spreadsheet9.2!S2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2533,0)+IF(IncludeDeal4,Spreadsheet9.2!S3535,0)+IF(IncludeDeal5,Spreadsheet9.2!S4537,0)","v":-2362282.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1531,0)+IF(IncludeDeal2,Spreadsheet9.2!T2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2533,0)+IF(IncludeDeal4,Spreadsheet9.2!T3535,0)+IF(IncludeDeal5,Spreadsheet9.2!T4537,0)","v":-2602983.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1531,0)+IF(IncludeDeal2,Spreadsheet9.2!U2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2533,0)+IF(IncludeDeal4,Spreadsheet9.2!U3535,0)+IF(IncludeDeal5,Spreadsheet9.2!U4537,0)","v":-2273739.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1531,0)+IF(IncludeDeal2,Spreadsheet9.2!V2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2533,0)+IF(IncludeDeal4,Spreadsheet9.2!V3535,0)+IF(IncludeDeal5,Spreadsheet9.2!V4537,0)","v":-2355116.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1531,0)+IF(IncludeDeal2,Spreadsheet9.2!W2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2533,0)+IF(IncludeDeal4,Spreadsheet9.2!W3535,0)+IF(IncludeDeal5,Spreadsheet9.2!W4537,0)","v":-2262752.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1531,0)+IF(IncludeDeal2,Spreadsheet9.2!X2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2533,0)+IF(IncludeDeal4,Spreadsheet9.2!X3535,0)+IF(IncludeDeal5,Spreadsheet9.2!X4537,0)","v":-2218340.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1531,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2533,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3535,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4537,0)","v":-2309341},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1531,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2533,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3535,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4537,0)","v":-2348636.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4537,0)","v":-2072633.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4537,0)","v":-1557394},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4537,0)","v":-776283.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4537,0)","v":386228.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4537,0)","v":412129.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4537,0)","v":-533245.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4537,0)","v":-1241985.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4537,0)","v":-713487.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4537,0)","v":186555.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4537,0)","v":-583640.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4537,0)","v":-450579.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4537,0)","v":-472477.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4537,0)","v":-524535.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4537,0)","v":635309},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4537,0)","v":911004.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4537,0)","v":182138.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4537,0)","v":-169018.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4537,0)","v":192617.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4537,0)","v":496025.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4537,0)","v":514787.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4537,0)","v":282354},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4537,0)","v":443961.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4537,0)","v":396746.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4537,0)","v":128324.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4537,0)","v":151974.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3535,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4537,0)","v":151904.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4537,0)","v":147944.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4537,0)","v":34291.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4537,0)","v":-42790.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4537,0)","v":-95045.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4537,0)","v":-147421.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4537,0)","v":-74311.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4537,0)","v":-116211.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4537,0)","v":-187266},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4537,0)","v":-142137.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4537,0)","v":-178468.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4537,0)","v":-227402},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4537,0)","v":-117956.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4537,0)","v":-118108.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4537,0)","v":-118234.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2533,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3535,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4537,0)","v":-118305.8}]
[null,"Simulation 498",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1534,0)+IF(IncludeDeal2,Spreadsheet9.2!C2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2536,0)+IF(IncludeDeal4,Spreadsheet9.2!C3538,0)+IF(IncludeDeal5,Spreadsheet9.2!C4540,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1534,0)+IF(IncludeDeal2,Spreadsheet9.2!D2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2536,0)+IF(IncludeDeal4,Spreadsheet9.2!D3538,0)+IF(IncludeDeal5,Spreadsheet9.2!D4540,0)","v":62953.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1534,0)+IF(IncludeDeal2,Spreadsheet9.2!E2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2536,0)+IF(IncludeDeal4,Spreadsheet9.2!E3538,0)+IF(IncludeDeal5,Spreadsheet9.2!E4540,0)","v":42771.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1534,0)+IF(IncludeDeal2,Spreadsheet9.2!F2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2536,0)+IF(IncludeDeal4,Spreadsheet9.2!F3538,0)+IF(IncludeDeal5,Spreadsheet9.2!F4540,0)","v":1040151},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1534,0)+IF(IncludeDeal2,Spreadsheet9.2!G2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2536,0)+IF(IncludeDeal4,Spreadsheet9.2!G3538,0)+IF(IncludeDeal5,Spreadsheet9.2!G4540,0)","v":106490.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1534,0)+IF(IncludeDeal2,Spreadsheet9.2!H2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2536,0)+IF(IncludeDeal4,Spreadsheet9.2!H3538,0)+IF(IncludeDeal5,Spreadsheet9.2!H4540,0)","v":-57342.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1534,0)+IF(IncludeDeal2,Spreadsheet9.2!I2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2536,0)+IF(IncludeDeal4,Spreadsheet9.2!I3538,0)+IF(IncludeDeal5,Spreadsheet9.2!I4540,0)","v":-857197.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1534,0)+IF(IncludeDeal2,Spreadsheet9.2!J2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2536,0)+IF(IncludeDeal4,Spreadsheet9.2!J3538,0)+IF(IncludeDeal5,Spreadsheet9.2!J4540,0)","v":-868314.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1534,0)+IF(IncludeDeal2,Spreadsheet9.2!K2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2536,0)+IF(IncludeDeal4,Spreadsheet9.2!K3538,0)+IF(IncludeDeal5,Spreadsheet9.2!K4540,0)","v":-1759546.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1534,0)+IF(IncludeDeal2,Spreadsheet9.2!L2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2536,0)+IF(IncludeDeal4,Spreadsheet9.2!L3538,0)+IF(IncludeDeal5,Spreadsheet9.2!L4540,0)","v":-2701518.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1534,0)+IF(IncludeDeal2,Spreadsheet9.2!M2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2536,0)+IF(IncludeDeal4,Spreadsheet9.2!M3538,0)+IF(IncludeDeal5,Spreadsheet9.2!M4540,0)","v":-3020941.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1534,0)+IF(IncludeDeal2,Spreadsheet9.2!N2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2536,0)+IF(IncludeDeal4,Spreadsheet9.2!N3538,0)+IF(IncludeDeal5,Spreadsheet9.2!N4540,0)","v":-3543932.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1534,0)+IF(IncludeDeal2,Spreadsheet9.2!O2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2536,0)+IF(IncludeDeal4,Spreadsheet9.2!O3538,0)+IF(IncludeDeal5,Spreadsheet9.2!O4540,0)","v":-3778316.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1534,0)+IF(IncludeDeal2,Spreadsheet9.2!P2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2536,0)+IF(IncludeDeal4,Spreadsheet9.2!P3538,0)+IF(IncludeDeal5,Spreadsheet9.2!P4540,0)","v":-4020672.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1534,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2536,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3538,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4540,0)","v":-4169297},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1534,0)+IF(IncludeDeal2,Spreadsheet9.2!R2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2536,0)+IF(IncludeDeal4,Spreadsheet9.2!R3538,0)+IF(IncludeDeal5,Spreadsheet9.2!R4540,0)","v":-4019872.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1534,0)+IF(IncludeDeal2,Spreadsheet9.2!S2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2536,0)+IF(IncludeDeal4,Spreadsheet9.2!S3538,0)+IF(IncludeDeal5,Spreadsheet9.2!S4540,0)","v":-3071364.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1534,0)+IF(IncludeDeal2,Spreadsheet9.2!T2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2536,0)+IF(IncludeDeal4,Spreadsheet9.2!T3538,0)+IF(IncludeDeal5,Spreadsheet9.2!T4540,0)","v":-3629153.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1534,0)+IF(IncludeDeal2,Spreadsheet9.2!U2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2536,0)+IF(IncludeDeal4,Spreadsheet9.2!U3538,0)+IF(IncludeDeal5,Spreadsheet9.2!U4540,0)","v":-3423067.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1534,0)+IF(IncludeDeal2,Spreadsheet9.2!V2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2536,0)+IF(IncludeDeal4,Spreadsheet9.2!V3538,0)+IF(IncludeDeal5,Spreadsheet9.2!V4540,0)","v":-3110691.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1534,0)+IF(IncludeDeal2,Spreadsheet9.2!W2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2536,0)+IF(IncludeDeal4,Spreadsheet9.2!W3538,0)+IF(IncludeDeal5,Spreadsheet9.2!W4540,0)","v":-3158324.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1534,0)+IF(IncludeDeal2,Spreadsheet9.2!X2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2536,0)+IF(IncludeDeal4,Spreadsheet9.2!X3538,0)+IF(IncludeDeal5,Spreadsheet9.2!X4540,0)","v":-2872080.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1534,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2536,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3538,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4540,0)","v":-2634813.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1534,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2536,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3538,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4540,0)","v":-2419106.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4540,0)","v":-2214887.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4540,0)","v":-1608023.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4540,0)","v":-1475853.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4540,0)","v":-1643760.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4540,0)","v":-1655773.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4540,0)","v":-1576462.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4540,0)","v":-1550669.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4540,0)","v":-1428464.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4540,0)","v":-1303818},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4540,0)","v":-1299141.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4540,0)","v":-1305961.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4540,0)","v":-1355817.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4540,0)","v":-1424417.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4540,0)","v":-1050107.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4540,0)","v":-990154},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4540,0)","v":-933721.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4540,0)","v":-852509.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4540,0)","v":-335828.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4540,0)","v":-678016.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4540,0)","v":-417591.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4540,0)","v":-383908.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4540,0)","v":-132413},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4540,0)","v":77054.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4540,0)","v":218436.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4540,0)","v":257427.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3538,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4540,0)","v":96818.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4540,0)","v":193589.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4540,0)","v":340266.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4540,0)","v":297156.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4540,0)","v":263570.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4540,0)","v":206714.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4540,0)","v":199833.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4540,0)","v":186309.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4540,0)","v":141020.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4540,0)","v":81648.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4540,0)","v":68365.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4540,0)","v":61255.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4540,0)","v":28523.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4540,0)","v":28574.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4540,0)","v":28620.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2536,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3538,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4540,0)","v":28646.2}]
[null,"Simulation 507",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1543,0)+IF(IncludeDeal2,Spreadsheet9.2!C2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2545,0)+IF(IncludeDeal4,Spreadsheet9.2!C3547,0)+IF(IncludeDeal5,Spreadsheet9.2!C4549,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1543,0)+IF(IncludeDeal2,Spreadsheet9.2!D2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2545,0)+IF(IncludeDeal4,Spreadsheet9.2!D3547,0)+IF(IncludeDeal5,Spreadsheet9.2!D4549,0)","v":-86023.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1543,0)+IF(IncludeDeal2,Spreadsheet9.2!E2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2545,0)+IF(IncludeDeal4,Spreadsheet9.2!E3547,0)+IF(IncludeDeal5,Spreadsheet9.2!E4549,0)","v":146474.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1543,0)+IF(IncludeDeal2,Spreadsheet9.2!F2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2545,0)+IF(IncludeDeal4,Spreadsheet9.2!F3547,0)+IF(IncludeDeal5,Spreadsheet9.2!F4549,0)","v":-22817.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1543,0)+IF(IncludeDeal2,Spreadsheet9.2!G2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2545,0)+IF(IncludeDeal4,Spreadsheet9.2!G3547,0)+IF(IncludeDeal5,Spreadsheet9.2!G4549,0)","v":-28701.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1543,0)+IF(IncludeDeal2,Spreadsheet9.2!H2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2545,0)+IF(IncludeDeal4,Spreadsheet9.2!H3547,0)+IF(IncludeDeal5,Spreadsheet9.2!H4549,0)","v":102332.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1543,0)+IF(IncludeDeal2,Spreadsheet9.2!I2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2545,0)+IF(IncludeDeal4,Spreadsheet9.2!I3547,0)+IF(IncludeDeal5,Spreadsheet9.2!I4549,0)","v":-532757.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1543,0)+IF(IncludeDeal2,Spreadsheet9.2!J2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2545,0)+IF(IncludeDeal4,Spreadsheet9.2!J3547,0)+IF(IncludeDeal5,Spreadsheet9.2!J4549,0)","v":-380368.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1543,0)+IF(IncludeDeal2,Spreadsheet9.2!K2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2545,0)+IF(IncludeDeal4,Spreadsheet9.2!K3547,0)+IF(IncludeDeal5,Spreadsheet9.2!K4549,0)","v":-1214793},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1543,0)+IF(IncludeDeal2,Spreadsheet9.2!L2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2545,0)+IF(IncludeDeal4,Spreadsheet9.2!L3547,0)+IF(IncludeDeal5,Spreadsheet9.2!L4549,0)","v":-923258.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1543,0)+IF(IncludeDeal2,Spreadsheet9.2!M2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2545,0)+IF(IncludeDeal4,Spreadsheet9.2!M3547,0)+IF(IncludeDeal5,Spreadsheet9.2!M4549,0)","v":-733109.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1543,0)+IF(IncludeDeal2,Spreadsheet9.2!N2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2545,0)+IF(IncludeDeal4,Spreadsheet9.2!N3547,0)+IF(IncludeDeal5,Spreadsheet9.2!N4549,0)","v":627603.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1543,0)+IF(IncludeDeal2,Spreadsheet9.2!O2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2545,0)+IF(IncludeDeal4,Spreadsheet9.2!O3547,0)+IF(IncludeDeal5,Spreadsheet9.2!O4549,0)","v":1802582.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1543,0)+IF(IncludeDeal2,Spreadsheet9.2!P2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2545,0)+IF(IncludeDeal4,Spreadsheet9.2!P3547,0)+IF(IncludeDeal5,Spreadsheet9.2!P4549,0)","v":2776132.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1543,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2545,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3547,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4549,0)","v":3123953.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1543,0)+IF(IncludeDeal2,Spreadsheet9.2!R2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2545,0)+IF(IncludeDeal4,Spreadsheet9.2!R3547,0)+IF(IncludeDeal5,Spreadsheet9.2!R4549,0)","v":3756033.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1543,0)+IF(IncludeDeal2,Spreadsheet9.2!S2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2545,0)+IF(IncludeDeal4,Spreadsheet9.2!S3547,0)+IF(IncludeDeal5,Spreadsheet9.2!S4549,0)","v":2812833.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1543,0)+IF(IncludeDeal2,Spreadsheet9.2!T2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2545,0)+IF(IncludeDeal4,Spreadsheet9.2!T3547,0)+IF(IncludeDeal5,Spreadsheet9.2!T4549,0)","v":3495545.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1543,0)+IF(IncludeDeal2,Spreadsheet9.2!U2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2545,0)+IF(IncludeDeal4,Spreadsheet9.2!U3547,0)+IF(IncludeDeal5,Spreadsheet9.2!U4549,0)","v":3174194.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1543,0)+IF(IncludeDeal2,Spreadsheet9.2!V2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2545,0)+IF(IncludeDeal4,Spreadsheet9.2!V3547,0)+IF(IncludeDeal5,Spreadsheet9.2!V4549,0)","v":1950453.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1543,0)+IF(IncludeDeal2,Spreadsheet9.2!W2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2545,0)+IF(IncludeDeal4,Spreadsheet9.2!W3547,0)+IF(IncludeDeal5,Spreadsheet9.2!W4549,0)","v":1265814.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1543,0)+IF(IncludeDeal2,Spreadsheet9.2!X2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2545,0)+IF(IncludeDeal4,Spreadsheet9.2!X3547,0)+IF(IncludeDeal5,Spreadsheet9.2!X4549,0)","v":1499182},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1543,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2545,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3547,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4549,0)","v":1446781.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1543,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2545,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3547,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4549,0)","v":1592660.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4549,0)","v":1531035.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4549,0)","v":1081943.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4549,0)","v":105284.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4549,0)","v":111251.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4549,0)","v":-185568.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4549,0)","v":1572897.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4549,0)","v":170935.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4549,0)","v":391518.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4549,0)","v":121227.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4549,0)","v":206743.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4549,0)","v":-65347.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4549,0)","v":2139.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4549,0)","v":-486937.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4549,0)","v":-533187},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4549,0)","v":-755963.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4549,0)","v":-845768.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4549,0)","v":-747131.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4549,0)","v":-647854.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4549,0)","v":-550716.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4549,0)","v":-422163.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4549,0)","v":-250679.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4549,0)","v":-207329.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4549,0)","v":-209905.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4549,0)","v":92213.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4549,0)","v":222268.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1543,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2545,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3547,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4549,0)","v":337634.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4549,0)","v":464373.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4549,0)","v":602873.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4549,0)","v":683258.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4549,0)","v":653524.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4549,0)","v":555682.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4549,0)","v":424744.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4549,0)","v":395038.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4549,0)","v":294798.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4549,0)","v":158221.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4549,0)","v":184182.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4549,0)","v":125392.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4549,0)","v":5825.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4549,0)","v":5836.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4549,0)","v":5844.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1543,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2545,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2545,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3547,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4549,0)","v":5847.7}]
[null,"Simulation 512",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1548,0)+IF(IncludeDeal2,Spreadsheet9.2!C2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2550,0)+IF(IncludeDeal4,Spreadsheet9.2!C3552,0)+IF(IncludeDeal5,Spreadsheet9.2!C4554,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1548,0)+IF(IncludeDeal2,Spreadsheet9.2!D2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2550,0)+IF(IncludeDeal4,Spreadsheet9.2!D3552,0)+IF(IncludeDeal5,Spreadsheet9.2!D4554,0)","v":-53556.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1548,0)+IF(IncludeDeal2,Spreadsheet9.2!E2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2550,0)+IF(IncludeDeal4,Spreadsheet9.2!E3552,0)+IF(IncludeDeal5,Spreadsheet9.2!E4554,0)","v":-844997.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1548,0)+IF(IncludeDeal2,Spreadsheet9.2!F2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2550,0)+IF(IncludeDeal4,Spreadsheet9.2!F3552,0)+IF(IncludeDeal5,Spreadsheet9.2!F4554,0)","v":-694912.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1548,0)+IF(IncludeDeal2,Spreadsheet9.2!G2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2550,0)+IF(IncludeDeal4,Spreadsheet9.2!G3552,0)+IF(IncludeDeal5,Spreadsheet9.2!G4554,0)","v":-460686.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1548,0)+IF(IncludeDeal2,Spreadsheet9.2!H2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2550,0)+IF(IncludeDeal4,Spreadsheet9.2!H3552,0)+IF(IncludeDeal5,Spreadsheet9.2!H4554,0)","v":215272},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1548,0)+IF(IncludeDeal2,Spreadsheet9.2!I2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2550,0)+IF(IncludeDeal4,Spreadsheet9.2!I3552,0)+IF(IncludeDeal5,Spreadsheet9.2!I4554,0)","v":-1077191},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1548,0)+IF(IncludeDeal2,Spreadsheet9.2!J2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2550,0)+IF(IncludeDeal4,Spreadsheet9.2!J3552,0)+IF(IncludeDeal5,Spreadsheet9.2!J4554,0)","v":-1295188},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1548,0)+IF(IncludeDeal2,Spreadsheet9.2!K2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2550,0)+IF(IncludeDeal4,Spreadsheet9.2!K3552,0)+IF(IncludeDeal5,Spreadsheet9.2!K4554,0)","v":-842626.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1548,0)+IF(IncludeDeal2,Spreadsheet9.2!L2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2550,0)+IF(IncludeDeal4,Spreadsheet9.2!L3552,0)+IF(IncludeDeal5,Spreadsheet9.2!L4554,0)","v":-1782481.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1548,0)+IF(IncludeDeal2,Spreadsheet9.2!M2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2550,0)+IF(IncludeDeal4,Spreadsheet9.2!M3552,0)+IF(IncludeDeal5,Spreadsheet9.2!M4554,0)","v":-1131496.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1548,0)+IF(IncludeDeal2,Spreadsheet9.2!N2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2550,0)+IF(IncludeDeal4,Spreadsheet9.2!N3552,0)+IF(IncludeDeal5,Spreadsheet9.2!N4554,0)","v":-1789586},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1548,0)+IF(IncludeDeal2,Spreadsheet9.2!O2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2550,0)+IF(IncludeDeal4,Spreadsheet9.2!O3552,0)+IF(IncludeDeal5,Spreadsheet9.2!O4554,0)","v":-1615057.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1548,0)+IF(IncludeDeal2,Spreadsheet9.2!P2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2550,0)+IF(IncludeDeal4,Spreadsheet9.2!P3552,0)+IF(IncludeDeal5,Spreadsheet9.2!P4554,0)","v":-1200414.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1548,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2550,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3552,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4554,0)","v":-547558.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1548,0)+IF(IncludeDeal2,Spreadsheet9.2!R2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2550,0)+IF(IncludeDeal4,Spreadsheet9.2!R3552,0)+IF(IncludeDeal5,Spreadsheet9.2!R4554,0)","v":728012},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1548,0)+IF(IncludeDeal2,Spreadsheet9.2!S2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2550,0)+IF(IncludeDeal4,Spreadsheet9.2!S3552,0)+IF(IncludeDeal5,Spreadsheet9.2!S4554,0)","v":1511822},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1548,0)+IF(IncludeDeal2,Spreadsheet9.2!T2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2550,0)+IF(IncludeDeal4,Spreadsheet9.2!T3552,0)+IF(IncludeDeal5,Spreadsheet9.2!T4554,0)","v":1390642.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1548,0)+IF(IncludeDeal2,Spreadsheet9.2!U2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2550,0)+IF(IncludeDeal4,Spreadsheet9.2!U3552,0)+IF(IncludeDeal5,Spreadsheet9.2!U4554,0)","v":904466.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1548,0)+IF(IncludeDeal2,Spreadsheet9.2!V2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2550,0)+IF(IncludeDeal4,Spreadsheet9.2!V3552,0)+IF(IncludeDeal5,Spreadsheet9.2!V4554,0)","v":489786.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1548,0)+IF(IncludeDeal2,Spreadsheet9.2!W2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2550,0)+IF(IncludeDeal4,Spreadsheet9.2!W3552,0)+IF(IncludeDeal5,Spreadsheet9.2!W4554,0)","v":-540255.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1548,0)+IF(IncludeDeal2,Spreadsheet9.2!X2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2550,0)+IF(IncludeDeal4,Spreadsheet9.2!X3552,0)+IF(IncludeDeal5,Spreadsheet9.2!X4554,0)","v":-916473.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1548,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2550,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3552,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4554,0)","v":-298395.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1548,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2550,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3552,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4554,0)","v":-77637.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4554,0)","v":-304273.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4554,0)","v":-529082.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4554,0)","v":-560873},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4554,0)","v":159104.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4554,0)","v":-447665.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4554,0)","v":-97408.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4554,0)","v":-114596.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4554,0)","v":1160752.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4554,0)","v":619607.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4554,0)","v":903952.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4554,0)","v":1084422.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4554,0)","v":1514443.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4554,0)","v":490337.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4554,0)","v":774454.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4554,0)","v":150203.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4554,0)","v":54613.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4554,0)","v":440572.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4554,0)","v":302967.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4554,0)","v":127712.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4554,0)","v":285906.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4554,0)","v":372221.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4554,0)","v":486990.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4554,0)","v":477081.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4554,0)","v":570988.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4554,0)","v":282137.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3552,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4554,0)","v":466170.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4554,0)","v":212716.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4554,0)","v":53742.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4554,0)","v":-10962.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4554,0)","v":-93560.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4554,0)","v":-181938.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4554,0)","v":-158484.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4554,0)","v":-200699.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4554,0)","v":-272097.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4554,0)","v":-203669.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4554,0)","v":-221446},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4554,0)","v":-241462.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4554,0)","v":-128673.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4554,0)","v":-128835.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4554,0)","v":-128966.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2550,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3552,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4554,0)","v":-129042.6}]
[null,"Simulation 520",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1556,0)+IF(IncludeDeal2,Spreadsheet9.2!C2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2558,0)+IF(IncludeDeal4,Spreadsheet9.2!C3560,0)+IF(IncludeDeal5,Spreadsheet9.2!C4562,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1556,0)+IF(IncludeDeal2,Spreadsheet9.2!D2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2558,0)+IF(IncludeDeal4,Spreadsheet9.2!D3560,0)+IF(IncludeDeal5,Spreadsheet9.2!D4562,0)","v":16028.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1556,0)+IF(IncludeDeal2,Spreadsheet9.2!E2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2558,0)+IF(IncludeDeal4,Spreadsheet9.2!E3560,0)+IF(IncludeDeal5,Spreadsheet9.2!E4562,0)","v":-272127.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1556,0)+IF(IncludeDeal2,Spreadsheet9.2!F2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2558,0)+IF(IncludeDeal4,Spreadsheet9.2!F3560,0)+IF(IncludeDeal5,Spreadsheet9.2!F4562,0)","v":-466798.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1556,0)+IF(IncludeDeal2,Spreadsheet9.2!G2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2558,0)+IF(IncludeDeal4,Spreadsheet9.2!G3560,0)+IF(IncludeDeal5,Spreadsheet9.2!G4562,0)","v":-910542.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1556,0)+IF(IncludeDeal2,Spreadsheet9.2!H2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2558,0)+IF(IncludeDeal4,Spreadsheet9.2!H3560,0)+IF(IncludeDeal5,Spreadsheet9.2!H4562,0)","v":-1963357.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1556,0)+IF(IncludeDeal2,Spreadsheet9.2!I2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2558,0)+IF(IncludeDeal4,Spreadsheet9.2!I3560,0)+IF(IncludeDeal5,Spreadsheet9.2!I4562,0)","v":-2120191.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1556,0)+IF(IncludeDeal2,Spreadsheet9.2!J2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2558,0)+IF(IncludeDeal4,Spreadsheet9.2!J3560,0)+IF(IncludeDeal5,Spreadsheet9.2!J4562,0)","v":-2571898.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1556,0)+IF(IncludeDeal2,Spreadsheet9.2!K2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2558,0)+IF(IncludeDeal4,Spreadsheet9.2!K3560,0)+IF(IncludeDeal5,Spreadsheet9.2!K4562,0)","v":-2703738.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1556,0)+IF(IncludeDeal2,Spreadsheet9.2!L2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2558,0)+IF(IncludeDeal4,Spreadsheet9.2!L3560,0)+IF(IncludeDeal5,Spreadsheet9.2!L4562,0)","v":-2696129.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1556,0)+IF(IncludeDeal2,Spreadsheet9.2!M2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2558,0)+IF(IncludeDeal4,Spreadsheet9.2!M3560,0)+IF(IncludeDeal5,Spreadsheet9.2!M4562,0)","v":-3132214.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1556,0)+IF(IncludeDeal2,Spreadsheet9.2!N2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2558,0)+IF(IncludeDeal4,Spreadsheet9.2!N3560,0)+IF(IncludeDeal5,Spreadsheet9.2!N4562,0)","v":-3194946.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1556,0)+IF(IncludeDeal2,Spreadsheet9.2!O2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2558,0)+IF(IncludeDeal4,Spreadsheet9.2!O3560,0)+IF(IncludeDeal5,Spreadsheet9.2!O4562,0)","v":-3206464.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1556,0)+IF(IncludeDeal2,Spreadsheet9.2!P2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2558,0)+IF(IncludeDeal4,Spreadsheet9.2!P3560,0)+IF(IncludeDeal5,Spreadsheet9.2!P4562,0)","v":-2199460.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1556,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2558,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3560,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4562,0)","v":-2407556.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1556,0)+IF(IncludeDeal2,Spreadsheet9.2!R2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2558,0)+IF(IncludeDeal4,Spreadsheet9.2!R3560,0)+IF(IncludeDeal5,Spreadsheet9.2!R4562,0)","v":-2632812.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1556,0)+IF(IncludeDeal2,Spreadsheet9.2!S2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2558,0)+IF(IncludeDeal4,Spreadsheet9.2!S3560,0)+IF(IncludeDeal5,Spreadsheet9.2!S4562,0)","v":-2918612.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1556,0)+IF(IncludeDeal2,Spreadsheet9.2!T2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2558,0)+IF(IncludeDeal4,Spreadsheet9.2!T3560,0)+IF(IncludeDeal5,Spreadsheet9.2!T4562,0)","v":-2803764.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1556,0)+IF(IncludeDeal2,Spreadsheet9.2!U2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2558,0)+IF(IncludeDeal4,Spreadsheet9.2!U3560,0)+IF(IncludeDeal5,Spreadsheet9.2!U4562,0)","v":-2916222},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1556,0)+IF(IncludeDeal2,Spreadsheet9.2!V2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2558,0)+IF(IncludeDeal4,Spreadsheet9.2!V3560,0)+IF(IncludeDeal5,Spreadsheet9.2!V4562,0)","v":-3256178.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1556,0)+IF(IncludeDeal2,Spreadsheet9.2!W2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2558,0)+IF(IncludeDeal4,Spreadsheet9.2!W3560,0)+IF(IncludeDeal5,Spreadsheet9.2!W4562,0)","v":-2851200.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1556,0)+IF(IncludeDeal2,Spreadsheet9.2!X2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2558,0)+IF(IncludeDeal4,Spreadsheet9.2!X3560,0)+IF(IncludeDeal5,Spreadsheet9.2!X4562,0)","v":-2856196.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1556,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2558,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3560,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4562,0)","v":-2885274.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1556,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2558,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3560,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4562,0)","v":-3080572.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4562,0)","v":-2985313.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4562,0)","v":-2996266.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4562,0)","v":-3087401.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4562,0)","v":-3198739.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4562,0)","v":-3234964.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4562,0)","v":-3122480.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4562,0)","v":-3003944.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4562,0)","v":-2873164.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4562,0)","v":-2763344.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4562,0)","v":-2642518.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4562,0)","v":-2535533.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4562,0)","v":-2515518.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4562,0)","v":-2425320},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4562,0)","v":-2341517.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4562,0)","v":-2219934.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4562,0)","v":-2107572.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4562,0)","v":-1853452.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4562,0)","v":-1756895.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4562,0)","v":-1665976.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4562,0)","v":-1518739.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4562,0)","v":-1407998.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4562,0)","v":-1355546},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4562,0)","v":-1141956.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4562,0)","v":-1076108.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4562,0)","v":-963152.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1556,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2558,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3560,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4562,0)","v":-736246.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4562,0)","v":-536201.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4562,0)","v":-400177.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4562,0)","v":-232626.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4562,0)","v":-273701.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4562,0)","v":-340357.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4562,0)","v":-241069.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4562,0)","v":-277575.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4562,0)","v":-344282.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4562,0)","v":-244650.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4562,0)","v":-240120.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4562,0)","v":-259842.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4562,0)","v":-120084.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4562,0)","v":-120252.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4562,0)","v":-120374.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1556,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2558,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2558,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3560,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4562,0)","v":-120426.9}]
[null,"Simulation 528",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1564,0)+IF(IncludeDeal2,Spreadsheet9.2!C2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2566,0)+IF(IncludeDeal4,Spreadsheet9.2!C3568,0)+IF(IncludeDeal5,Spreadsheet9.2!C4570,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1564,0)+IF(IncludeDeal2,Spreadsheet9.2!D2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2566,0)+IF(IncludeDeal4,Spreadsheet9.2!D3568,0)+IF(IncludeDeal5,Spreadsheet9.2!D4570,0)","v":-148591.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1564,0)+IF(IncludeDeal2,Spreadsheet9.2!E2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2566,0)+IF(IncludeDeal4,Spreadsheet9.2!E3568,0)+IF(IncludeDeal5,Spreadsheet9.2!E4570,0)","v":337332.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1564,0)+IF(IncludeDeal2,Spreadsheet9.2!F2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2566,0)+IF(IncludeDeal4,Spreadsheet9.2!F3568,0)+IF(IncludeDeal5,Spreadsheet9.2!F4570,0)","v":-25863.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1564,0)+IF(IncludeDeal2,Spreadsheet9.2!G2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2566,0)+IF(IncludeDeal4,Spreadsheet9.2!G3568,0)+IF(IncludeDeal5,Spreadsheet9.2!G4570,0)","v":207005.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1564,0)+IF(IncludeDeal2,Spreadsheet9.2!H2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2566,0)+IF(IncludeDeal4,Spreadsheet9.2!H3568,0)+IF(IncludeDeal5,Spreadsheet9.2!H4570,0)","v":-726472.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1564,0)+IF(IncludeDeal2,Spreadsheet9.2!I2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2566,0)+IF(IncludeDeal4,Spreadsheet9.2!I3568,0)+IF(IncludeDeal5,Spreadsheet9.2!I4570,0)","v":-915081.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1564,0)+IF(IncludeDeal2,Spreadsheet9.2!J2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2566,0)+IF(IncludeDeal4,Spreadsheet9.2!J3568,0)+IF(IncludeDeal5,Spreadsheet9.2!J4570,0)","v":-1614882},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1564,0)+IF(IncludeDeal2,Spreadsheet9.2!K2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2566,0)+IF(IncludeDeal4,Spreadsheet9.2!K3568,0)+IF(IncludeDeal5,Spreadsheet9.2!K4570,0)","v":-1626001.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1564,0)+IF(IncludeDeal2,Spreadsheet9.2!L2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2566,0)+IF(IncludeDeal4,Spreadsheet9.2!L3568,0)+IF(IncludeDeal5,Spreadsheet9.2!L4570,0)","v":-1467622.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1564,0)+IF(IncludeDeal2,Spreadsheet9.2!M2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2566,0)+IF(IncludeDeal4,Spreadsheet9.2!M3568,0)+IF(IncludeDeal5,Spreadsheet9.2!M4570,0)","v":-853815.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1564,0)+IF(IncludeDeal2,Spreadsheet9.2!N2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2566,0)+IF(IncludeDeal4,Spreadsheet9.2!N3568,0)+IF(IncludeDeal5,Spreadsheet9.2!N4570,0)","v":-2302989.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1564,0)+IF(IncludeDeal2,Spreadsheet9.2!O2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2566,0)+IF(IncludeDeal4,Spreadsheet9.2!O3568,0)+IF(IncludeDeal5,Spreadsheet9.2!O4570,0)","v":-2681994.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1564,0)+IF(IncludeDeal2,Spreadsheet9.2!P2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2566,0)+IF(IncludeDeal4,Spreadsheet9.2!P3568,0)+IF(IncludeDeal5,Spreadsheet9.2!P4570,0)","v":-3000888},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1564,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2566,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3568,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4570,0)","v":-3224273},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1564,0)+IF(IncludeDeal2,Spreadsheet9.2!R2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2566,0)+IF(IncludeDeal4,Spreadsheet9.2!R3568,0)+IF(IncludeDeal5,Spreadsheet9.2!R4570,0)","v":-3653917.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1564,0)+IF(IncludeDeal2,Spreadsheet9.2!S2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2566,0)+IF(IncludeDeal4,Spreadsheet9.2!S3568,0)+IF(IncludeDeal5,Spreadsheet9.2!S4570,0)","v":-3551152.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1564,0)+IF(IncludeDeal2,Spreadsheet9.2!T2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2566,0)+IF(IncludeDeal4,Spreadsheet9.2!T3568,0)+IF(IncludeDeal5,Spreadsheet9.2!T4570,0)","v":-3478716},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1564,0)+IF(IncludeDeal2,Spreadsheet9.2!U2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2566,0)+IF(IncludeDeal4,Spreadsheet9.2!U3568,0)+IF(IncludeDeal5,Spreadsheet9.2!U4570,0)","v":-3283100.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1564,0)+IF(IncludeDeal2,Spreadsheet9.2!V2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2566,0)+IF(IncludeDeal4,Spreadsheet9.2!V3568,0)+IF(IncludeDeal5,Spreadsheet9.2!V4570,0)","v":-3058534.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1564,0)+IF(IncludeDeal2,Spreadsheet9.2!W2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2566,0)+IF(IncludeDeal4,Spreadsheet9.2!W3568,0)+IF(IncludeDeal5,Spreadsheet9.2!W4570,0)","v":-3219818.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1564,0)+IF(IncludeDeal2,Spreadsheet9.2!X2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2566,0)+IF(IncludeDeal4,Spreadsheet9.2!X3568,0)+IF(IncludeDeal5,Spreadsheet9.2!X4570,0)","v":-3076381},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1564,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2566,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3568,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4570,0)","v":-3276300.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1564,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2566,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3568,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4570,0)","v":-3267497.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4570,0)","v":-3125439.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4570,0)","v":-3100143.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4570,0)","v":-3152006.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4570,0)","v":-2930257.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4570,0)","v":-2831165.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4570,0)","v":-2631752.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4570,0)","v":-2503018.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4570,0)","v":-2496224.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4570,0)","v":-2453084.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4570,0)","v":-2300726.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4570,0)","v":-2349911.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4570,0)","v":-2176986.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4570,0)","v":-1965379.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4570,0)","v":-1947896.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4570,0)","v":-1728662.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4570,0)","v":-1424821.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4570,0)","v":-1385999.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4570,0)","v":-1205639.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4570,0)","v":-995401},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4570,0)","v":-912176.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4570,0)","v":-764408.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4570,0)","v":-607000},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4570,0)","v":-518747.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4570,0)","v":-322596},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4570,0)","v":-145893.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3568,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4570,0)","v":-63543.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4570,0)","v":76213.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4570,0)","v":303701.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4570,0)","v":355264.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4570,0)","v":345222.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4570,0)","v":238789.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4570,0)","v":137247.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4570,0)","v":77911.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4570,0)","v":13751.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4570,0)","v":-36442.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4570,0)","v":-42791.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4570,0)","v":-75670.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4570,0)","v":-41405.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4570,0)","v":-41470},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4570,0)","v":-41531.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2566,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3568,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4570,0)","v":-41561.1}]
[null,"Simulation 533",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1569,0)+IF(IncludeDeal2,Spreadsheet9.2!C2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2571,0)+IF(IncludeDeal4,Spreadsheet9.2!C3573,0)+IF(IncludeDeal5,Spreadsheet9.2!C4575,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1569,0)+IF(IncludeDeal2,Spreadsheet9.2!D2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2571,0)+IF(IncludeDeal4,Spreadsheet9.2!D3573,0)+IF(IncludeDeal5,Spreadsheet9.2!D4575,0)","v":14325.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1569,0)+IF(IncludeDeal2,Spreadsheet9.2!E2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2571,0)+IF(IncludeDeal4,Spreadsheet9.2!E3573,0)+IF(IncludeDeal5,Spreadsheet9.2!E4575,0)","v":759209.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1569,0)+IF(IncludeDeal2,Spreadsheet9.2!F2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2571,0)+IF(IncludeDeal4,Spreadsheet9.2!F3573,0)+IF(IncludeDeal5,Spreadsheet9.2!F4575,0)","v":785413.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1569,0)+IF(IncludeDeal2,Spreadsheet9.2!G2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2571,0)+IF(IncludeDeal4,Spreadsheet9.2!G3573,0)+IF(IncludeDeal5,Spreadsheet9.2!G4575,0)","v":-69262.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1569,0)+IF(IncludeDeal2,Spreadsheet9.2!H2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2571,0)+IF(IncludeDeal4,Spreadsheet9.2!H3573,0)+IF(IncludeDeal5,Spreadsheet9.2!H4575,0)","v":660171},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1569,0)+IF(IncludeDeal2,Spreadsheet9.2!I2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2571,0)+IF(IncludeDeal4,Spreadsheet9.2!I3573,0)+IF(IncludeDeal5,Spreadsheet9.2!I4575,0)","v":1569541.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1569,0)+IF(IncludeDeal2,Spreadsheet9.2!J2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2571,0)+IF(IncludeDeal4,Spreadsheet9.2!J3573,0)+IF(IncludeDeal5,Spreadsheet9.2!J4575,0)","v":1531290.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1569,0)+IF(IncludeDeal2,Spreadsheet9.2!K2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2571,0)+IF(IncludeDeal4,Spreadsheet9.2!K3573,0)+IF(IncludeDeal5,Spreadsheet9.2!K4575,0)","v":2444052.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1569,0)+IF(IncludeDeal2,Spreadsheet9.2!L2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2571,0)+IF(IncludeDeal4,Spreadsheet9.2!L3573,0)+IF(IncludeDeal5,Spreadsheet9.2!L4575,0)","v":1474635.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1569,0)+IF(IncludeDeal2,Spreadsheet9.2!M2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2571,0)+IF(IncludeDeal4,Spreadsheet9.2!M3573,0)+IF(IncludeDeal5,Spreadsheet9.2!M4575,0)","v":2033208.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1569,0)+IF(IncludeDeal2,Spreadsheet9.2!N2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2571,0)+IF(IncludeDeal4,Spreadsheet9.2!N3573,0)+IF(IncludeDeal5,Spreadsheet9.2!N4575,0)","v":2082935},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1569,0)+IF(IncludeDeal2,Spreadsheet9.2!O2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2571,0)+IF(IncludeDeal4,Spreadsheet9.2!O3573,0)+IF(IncludeDeal5,Spreadsheet9.2!O4575,0)","v":1500086.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1569,0)+IF(IncludeDeal2,Spreadsheet9.2!P2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2571,0)+IF(IncludeDeal4,Spreadsheet9.2!P3573,0)+IF(IncludeDeal5,Spreadsheet9.2!P4575,0)","v":1411547.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1569,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2571,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3573,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4575,0)","v":1038876.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1569,0)+IF(IncludeDeal2,Spreadsheet9.2!R2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2571,0)+IF(IncludeDeal4,Spreadsheet9.2!R3573,0)+IF(IncludeDeal5,Spreadsheet9.2!R4575,0)","v":179374.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1569,0)+IF(IncludeDeal2,Spreadsheet9.2!S2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2571,0)+IF(IncludeDeal4,Spreadsheet9.2!S3573,0)+IF(IncludeDeal5,Spreadsheet9.2!S4575,0)","v":929063.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1569,0)+IF(IncludeDeal2,Spreadsheet9.2!T2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2571,0)+IF(IncludeDeal4,Spreadsheet9.2!T3573,0)+IF(IncludeDeal5,Spreadsheet9.2!T4575,0)","v":687202.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1569,0)+IF(IncludeDeal2,Spreadsheet9.2!U2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2571,0)+IF(IncludeDeal4,Spreadsheet9.2!U3573,0)+IF(IncludeDeal5,Spreadsheet9.2!U4575,0)","v":1440409.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1569,0)+IF(IncludeDeal2,Spreadsheet9.2!V2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2571,0)+IF(IncludeDeal4,Spreadsheet9.2!V3573,0)+IF(IncludeDeal5,Spreadsheet9.2!V4575,0)","v":1953972.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1569,0)+IF(IncludeDeal2,Spreadsheet9.2!W2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2571,0)+IF(IncludeDeal4,Spreadsheet9.2!W3573,0)+IF(IncludeDeal5,Spreadsheet9.2!W4575,0)","v":1662235.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1569,0)+IF(IncludeDeal2,Spreadsheet9.2!X2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2571,0)+IF(IncludeDeal4,Spreadsheet9.2!X3573,0)+IF(IncludeDeal5,Spreadsheet9.2!X4575,0)","v":2877834.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1569,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2571,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3573,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4575,0)","v":2342215.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1569,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2571,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3573,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4575,0)","v":2206113.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4575,0)","v":3312127.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4575,0)","v":3786280.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4575,0)","v":2855097.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4575,0)","v":3435122.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4575,0)","v":3403509.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4575,0)","v":3981555.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4575,0)","v":4101981.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4575,0)","v":5382571.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4575,0)","v":5138522.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4575,0)","v":4804733.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4575,0)","v":5754077.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4575,0)","v":7568118.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4575,0)","v":8081662.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4575,0)","v":6974034.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4575,0)","v":4691560.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4575,0)","v":4097134.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4575,0)","v":2864076.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4575,0)","v":2646679.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4575,0)","v":2996186.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4575,0)","v":2947798.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4575,0)","v":2824265.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4575,0)","v":3018258.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4575,0)","v":2706210.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4575,0)","v":3546604.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4575,0)","v":3089774.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1569,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2571,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3573,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4575,0)","v":2113498.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4575,0)","v":1517464.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4575,0)","v":800482.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4575,0)","v":433158.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4575,0)","v":347405.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4575,0)","v":284157.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4575,0)","v":223840.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4575,0)","v":134900.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4575,0)","v":51768.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4575,0)","v":24953.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4575,0)","v":-17812.900000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4575,0)","v":-36693.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4575,0)","v":-10380.299999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4575,0)","v":-10397.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4575,0)","v":-10412.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1569,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2571,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2571,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3573,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4575,0)","v":-10420.9}]
[null,"Simulation 541",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1577,0)+IF(IncludeDeal2,Spreadsheet9.2!C2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2579,0)+IF(IncludeDeal4,Spreadsheet9.2!C3581,0)+IF(IncludeDeal5,Spreadsheet9.2!C4583,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1577,0)+IF(IncludeDeal2,Spreadsheet9.2!D2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2579,0)+IF(IncludeDeal4,Spreadsheet9.2!D3581,0)+IF(IncludeDeal5,Spreadsheet9.2!D4583,0)","v":-34544.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1577,0)+IF(IncludeDeal2,Spreadsheet9.2!E2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2579,0)+IF(IncludeDeal4,Spreadsheet9.2!E3581,0)+IF(IncludeDeal5,Spreadsheet9.2!E4583,0)","v":-239093.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1577,0)+IF(IncludeDeal2,Spreadsheet9.2!F2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2579,0)+IF(IncludeDeal4,Spreadsheet9.2!F3581,0)+IF(IncludeDeal5,Spreadsheet9.2!F4583,0)","v":186027.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1577,0)+IF(IncludeDeal2,Spreadsheet9.2!G2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2579,0)+IF(IncludeDeal4,Spreadsheet9.2!G3581,0)+IF(IncludeDeal5,Spreadsheet9.2!G4583,0)","v":624454.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1577,0)+IF(IncludeDeal2,Spreadsheet9.2!H2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2579,0)+IF(IncludeDeal4,Spreadsheet9.2!H3581,0)+IF(IncludeDeal5,Spreadsheet9.2!H4583,0)","v":1455520},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1577,0)+IF(IncludeDeal2,Spreadsheet9.2!I2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2579,0)+IF(IncludeDeal4,Spreadsheet9.2!I3581,0)+IF(IncludeDeal5,Spreadsheet9.2!I4583,0)","v":1421582.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1577,0)+IF(IncludeDeal2,Spreadsheet9.2!J2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2579,0)+IF(IncludeDeal4,Spreadsheet9.2!J3581,0)+IF(IncludeDeal5,Spreadsheet9.2!J4583,0)","v":2194175.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1577,0)+IF(IncludeDeal2,Spreadsheet9.2!K2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2579,0)+IF(IncludeDeal4,Spreadsheet9.2!K3581,0)+IF(IncludeDeal5,Spreadsheet9.2!K4583,0)","v":906348},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1577,0)+IF(IncludeDeal2,Spreadsheet9.2!L2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2579,0)+IF(IncludeDeal4,Spreadsheet9.2!L3581,0)+IF(IncludeDeal5,Spreadsheet9.2!L4583,0)","v":812976.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1577,0)+IF(IncludeDeal2,Spreadsheet9.2!M2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2579,0)+IF(IncludeDeal4,Spreadsheet9.2!M3581,0)+IF(IncludeDeal5,Spreadsheet9.2!M4583,0)","v":116354.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1577,0)+IF(IncludeDeal2,Spreadsheet9.2!N2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2579,0)+IF(IncludeDeal4,Spreadsheet9.2!N3581,0)+IF(IncludeDeal5,Spreadsheet9.2!N4583,0)","v":-368064},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1577,0)+IF(IncludeDeal2,Spreadsheet9.2!O2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2579,0)+IF(IncludeDeal4,Spreadsheet9.2!O3581,0)+IF(IncludeDeal5,Spreadsheet9.2!O4583,0)","v":-1060017.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1577,0)+IF(IncludeDeal2,Spreadsheet9.2!P2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2579,0)+IF(IncludeDeal4,Spreadsheet9.2!P3581,0)+IF(IncludeDeal5,Spreadsheet9.2!P4583,0)","v":-1030397.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1577,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2579,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3581,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4583,0)","v":-35163.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1577,0)+IF(IncludeDeal2,Spreadsheet9.2!R2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2579,0)+IF(IncludeDeal4,Spreadsheet9.2!R3581,0)+IF(IncludeDeal5,Spreadsheet9.2!R4583,0)","v":-125288.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1577,0)+IF(IncludeDeal2,Spreadsheet9.2!S2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2579,0)+IF(IncludeDeal4,Spreadsheet9.2!S3581,0)+IF(IncludeDeal5,Spreadsheet9.2!S4583,0)","v":285186.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1577,0)+IF(IncludeDeal2,Spreadsheet9.2!T2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2579,0)+IF(IncludeDeal4,Spreadsheet9.2!T3581,0)+IF(IncludeDeal5,Spreadsheet9.2!T4583,0)","v":-719332.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1577,0)+IF(IncludeDeal2,Spreadsheet9.2!U2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2579,0)+IF(IncludeDeal4,Spreadsheet9.2!U3581,0)+IF(IncludeDeal5,Spreadsheet9.2!U4583,0)","v":108328},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1577,0)+IF(IncludeDeal2,Spreadsheet9.2!V2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2579,0)+IF(IncludeDeal4,Spreadsheet9.2!V3581,0)+IF(IncludeDeal5,Spreadsheet9.2!V4583,0)","v":1638714.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1577,0)+IF(IncludeDeal2,Spreadsheet9.2!W2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2579,0)+IF(IncludeDeal4,Spreadsheet9.2!W3581,0)+IF(IncludeDeal5,Spreadsheet9.2!W4583,0)","v":1961686},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1577,0)+IF(IncludeDeal2,Spreadsheet9.2!X2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2579,0)+IF(IncludeDeal4,Spreadsheet9.2!X3581,0)+IF(IncludeDeal5,Spreadsheet9.2!X4583,0)","v":2374470.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1577,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2579,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3581,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4583,0)","v":2596048.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1577,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2579,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3581,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4583,0)","v":2276173.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4583,0)","v":3356714},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4583,0)","v":3801071},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4583,0)","v":4114686.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4583,0)","v":3456618.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4583,0)","v":3968830.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4583,0)","v":5598917.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4583,0)","v":5881170.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4583,0)","v":5112033.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4583,0)","v":6899398.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4583,0)","v":4585444.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4583,0)","v":3832271.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4583,0)","v":4257482.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4583,0)","v":4673956.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4583,0)","v":4225656.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4583,0)","v":4220337.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4583,0)","v":4254829.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4583,0)","v":4552546.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4583,0)","v":5706638.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4583,0)","v":4242595.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4583,0)","v":3820619.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4583,0)","v":2311706.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4583,0)","v":1331191.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4583,0)","v":1594183.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4583,0)","v":1034319.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4583,0)","v":723592.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3581,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4583,0)","v":678252.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4583,0)","v":525729.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4583,0)","v":363097.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4583,0)","v":266216.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4583,0)","v":194542.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4583,0)","v":121126.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4583,0)","v":122327.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4583,0)","v":89200.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4583,0)","v":33772.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4583,0)","v":15325.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4583,0)","v":-21195.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4583,0)","v":-82868.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4583,0)","v":-64131.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4583,0)","v":-64223.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4583,0)","v":-64303.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2579,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3581,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4583,0)","v":-64343.8}]
[null,"Simulation 549",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1585,0)+IF(IncludeDeal2,Spreadsheet9.2!C2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2587,0)+IF(IncludeDeal4,Spreadsheet9.2!C3589,0)+IF(IncludeDeal5,Spreadsheet9.2!C4591,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1585,0)+IF(IncludeDeal2,Spreadsheet9.2!D2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2587,0)+IF(IncludeDeal4,Spreadsheet9.2!D3589,0)+IF(IncludeDeal5,Spreadsheet9.2!D4591,0)","v":233107.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1585,0)+IF(IncludeDeal2,Spreadsheet9.2!E2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2587,0)+IF(IncludeDeal4,Spreadsheet9.2!E3589,0)+IF(IncludeDeal5,Spreadsheet9.2!E4591,0)","v":216550.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1585,0)+IF(IncludeDeal2,Spreadsheet9.2!F2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2587,0)+IF(IncludeDeal4,Spreadsheet9.2!F3589,0)+IF(IncludeDeal5,Spreadsheet9.2!F4591,0)","v":308877.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1585,0)+IF(IncludeDeal2,Spreadsheet9.2!G2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2587,0)+IF(IncludeDeal4,Spreadsheet9.2!G3589,0)+IF(IncludeDeal5,Spreadsheet9.2!G4591,0)","v":296498.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1585,0)+IF(IncludeDeal2,Spreadsheet9.2!H2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2587,0)+IF(IncludeDeal4,Spreadsheet9.2!H3589,0)+IF(IncludeDeal5,Spreadsheet9.2!H4591,0)","v":452354.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1585,0)+IF(IncludeDeal2,Spreadsheet9.2!I2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2587,0)+IF(IncludeDeal4,Spreadsheet9.2!I3589,0)+IF(IncludeDeal5,Spreadsheet9.2!I4591,0)","v":-556030},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1585,0)+IF(IncludeDeal2,Spreadsheet9.2!J2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2587,0)+IF(IncludeDeal4,Spreadsheet9.2!J3589,0)+IF(IncludeDeal5,Spreadsheet9.2!J4591,0)","v":-960517.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1585,0)+IF(IncludeDeal2,Spreadsheet9.2!K2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2587,0)+IF(IncludeDeal4,Spreadsheet9.2!K3589,0)+IF(IncludeDeal5,Spreadsheet9.2!K4591,0)","v":-1172748.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1585,0)+IF(IncludeDeal2,Spreadsheet9.2!L2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2587,0)+IF(IncludeDeal4,Spreadsheet9.2!L3589,0)+IF(IncludeDeal5,Spreadsheet9.2!L4591,0)","v":-2161527.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1585,0)+IF(IncludeDeal2,Spreadsheet9.2!M2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2587,0)+IF(IncludeDeal4,Spreadsheet9.2!M3589,0)+IF(IncludeDeal5,Spreadsheet9.2!M4591,0)","v":-3105818.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1585,0)+IF(IncludeDeal2,Spreadsheet9.2!N2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2587,0)+IF(IncludeDeal4,Spreadsheet9.2!N3589,0)+IF(IncludeDeal5,Spreadsheet9.2!N4591,0)","v":-3234906.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1585,0)+IF(IncludeDeal2,Spreadsheet9.2!O2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2587,0)+IF(IncludeDeal4,Spreadsheet9.2!O3589,0)+IF(IncludeDeal5,Spreadsheet9.2!O4591,0)","v":-3196582.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1585,0)+IF(IncludeDeal2,Spreadsheet9.2!P2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2587,0)+IF(IncludeDeal4,Spreadsheet9.2!P3589,0)+IF(IncludeDeal5,Spreadsheet9.2!P4591,0)","v":-3505871.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1585,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2587,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3589,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4591,0)","v":-3528576.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1585,0)+IF(IncludeDeal2,Spreadsheet9.2!R2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2587,0)+IF(IncludeDeal4,Spreadsheet9.2!R3589,0)+IF(IncludeDeal5,Spreadsheet9.2!R4591,0)","v":-3393632.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1585,0)+IF(IncludeDeal2,Spreadsheet9.2!S2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2587,0)+IF(IncludeDeal4,Spreadsheet9.2!S3589,0)+IF(IncludeDeal5,Spreadsheet9.2!S4591,0)","v":-3148201.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1585,0)+IF(IncludeDeal2,Spreadsheet9.2!T2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2587,0)+IF(IncludeDeal4,Spreadsheet9.2!T3589,0)+IF(IncludeDeal5,Spreadsheet9.2!T4591,0)","v":-3015091.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1585,0)+IF(IncludeDeal2,Spreadsheet9.2!U2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2587,0)+IF(IncludeDeal4,Spreadsheet9.2!U3589,0)+IF(IncludeDeal5,Spreadsheet9.2!U4591,0)","v":-2714178.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1585,0)+IF(IncludeDeal2,Spreadsheet9.2!V2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2587,0)+IF(IncludeDeal4,Spreadsheet9.2!V3589,0)+IF(IncludeDeal5,Spreadsheet9.2!V4591,0)","v":-2560809.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1585,0)+IF(IncludeDeal2,Spreadsheet9.2!W2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2587,0)+IF(IncludeDeal4,Spreadsheet9.2!W3589,0)+IF(IncludeDeal5,Spreadsheet9.2!W4591,0)","v":-2890611.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1585,0)+IF(IncludeDeal2,Spreadsheet9.2!X2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2587,0)+IF(IncludeDeal4,Spreadsheet9.2!X3589,0)+IF(IncludeDeal5,Spreadsheet9.2!X4591,0)","v":-2777902.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1585,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2587,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3589,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4591,0)","v":-2731666.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1585,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2587,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3589,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4591,0)","v":-2546012},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4591,0)","v":-2429080.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4591,0)","v":-2322309.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4591,0)","v":-2481894.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4591,0)","v":-2548357.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4591,0)","v":-2670260},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4591,0)","v":-2506030.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4591,0)","v":-2398543.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4591,0)","v":-2217682.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4591,0)","v":-2089625.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4591,0)","v":-2081501.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4591,0)","v":-1873919.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4591,0)","v":-1902367.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4591,0)","v":-1734453.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4591,0)","v":-1249770.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4591,0)","v":-1196544.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4591,0)","v":-929642.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4591,0)","v":-798817.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4591,0)","v":-378422.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4591,0)","v":-346548.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4591,0)","v":-104475.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4591,0)","v":-493469.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4591,0)","v":-445771},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4591,0)","v":-520937.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4591,0)","v":-337001.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4591,0)","v":-340398.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1585,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2587,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3589,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4591,0)","v":-115056.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4591,0)","v":18068.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4591,0)","v":120266},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4591,0)","v":209732.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4591,0)","v":107890},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4591,0)","v":-29334.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4591,0)","v":-43190.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4591,0)","v":-105215.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4591,0)","v":-169448.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4591,0)","v":-124775.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4591,0)","v":-149022.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4591,0)","v":-192091.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4591,0)","v":-133784.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4591,0)","v":-133962.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4591,0)","v":-134095.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1585,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2587,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2587,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3589,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4591,0)","v":-134157.29999999999}]
[null,"Simulation 553",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1589,0)+IF(IncludeDeal2,Spreadsheet9.2!C2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2591,0)+IF(IncludeDeal4,Spreadsheet9.2!C3593,0)+IF(IncludeDeal5,Spreadsheet9.2!C4595,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1589,0)+IF(IncludeDeal2,Spreadsheet9.2!D2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2591,0)+IF(IncludeDeal4,Spreadsheet9.2!D3593,0)+IF(IncludeDeal5,Spreadsheet9.2!D4595,0)","v":-120583.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1589,0)+IF(IncludeDeal2,Spreadsheet9.2!E2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2591,0)+IF(IncludeDeal4,Spreadsheet9.2!E3593,0)+IF(IncludeDeal5,Spreadsheet9.2!E4595,0)","v":-590574.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1589,0)+IF(IncludeDeal2,Spreadsheet9.2!F2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2591,0)+IF(IncludeDeal4,Spreadsheet9.2!F3593,0)+IF(IncludeDeal5,Spreadsheet9.2!F4595,0)","v":-235922.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1589,0)+IF(IncludeDeal2,Spreadsheet9.2!G2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2591,0)+IF(IncludeDeal4,Spreadsheet9.2!G3593,0)+IF(IncludeDeal5,Spreadsheet9.2!G4595,0)","v":-245034.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1589,0)+IF(IncludeDeal2,Spreadsheet9.2!H2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2591,0)+IF(IncludeDeal4,Spreadsheet9.2!H3593,0)+IF(IncludeDeal5,Spreadsheet9.2!H4595,0)","v":-1089652},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1589,0)+IF(IncludeDeal2,Spreadsheet9.2!I2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2591,0)+IF(IncludeDeal4,Spreadsheet9.2!I3593,0)+IF(IncludeDeal5,Spreadsheet9.2!I4595,0)","v":-1615435.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1589,0)+IF(IncludeDeal2,Spreadsheet9.2!J2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2591,0)+IF(IncludeDeal4,Spreadsheet9.2!J3593,0)+IF(IncludeDeal5,Spreadsheet9.2!J4595,0)","v":-1668269},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1589,0)+IF(IncludeDeal2,Spreadsheet9.2!K2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2591,0)+IF(IncludeDeal4,Spreadsheet9.2!K3593,0)+IF(IncludeDeal5,Spreadsheet9.2!K4595,0)","v":-2019005.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1589,0)+IF(IncludeDeal2,Spreadsheet9.2!L2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2591,0)+IF(IncludeDeal4,Spreadsheet9.2!L3593,0)+IF(IncludeDeal5,Spreadsheet9.2!L4595,0)","v":-1962825.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1589,0)+IF(IncludeDeal2,Spreadsheet9.2!M2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2591,0)+IF(IncludeDeal4,Spreadsheet9.2!M3593,0)+IF(IncludeDeal5,Spreadsheet9.2!M4595,0)","v":-1685341.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1589,0)+IF(IncludeDeal2,Spreadsheet9.2!N2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2591,0)+IF(IncludeDeal4,Spreadsheet9.2!N3593,0)+IF(IncludeDeal5,Spreadsheet9.2!N4595,0)","v":-1799760.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1589,0)+IF(IncludeDeal2,Spreadsheet9.2!O2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2591,0)+IF(IncludeDeal4,Spreadsheet9.2!O3593,0)+IF(IncludeDeal5,Spreadsheet9.2!O4595,0)","v":-1209433},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1589,0)+IF(IncludeDeal2,Spreadsheet9.2!P2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2591,0)+IF(IncludeDeal4,Spreadsheet9.2!P3593,0)+IF(IncludeDeal5,Spreadsheet9.2!P4595,0)","v":-1379909.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1589,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2591,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3593,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4595,0)","v":-1006747.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1589,0)+IF(IncludeDeal2,Spreadsheet9.2!R2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2591,0)+IF(IncludeDeal4,Spreadsheet9.2!R3593,0)+IF(IncludeDeal5,Spreadsheet9.2!R4595,0)","v":-1480871.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1589,0)+IF(IncludeDeal2,Spreadsheet9.2!S2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2591,0)+IF(IncludeDeal4,Spreadsheet9.2!S3593,0)+IF(IncludeDeal5,Spreadsheet9.2!S4595,0)","v":-1566501.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1589,0)+IF(IncludeDeal2,Spreadsheet9.2!T2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2591,0)+IF(IncludeDeal4,Spreadsheet9.2!T3593,0)+IF(IncludeDeal5,Spreadsheet9.2!T4595,0)","v":-1434990.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1589,0)+IF(IncludeDeal2,Spreadsheet9.2!U2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2591,0)+IF(IncludeDeal4,Spreadsheet9.2!U3593,0)+IF(IncludeDeal5,Spreadsheet9.2!U4595,0)","v":-1100397.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1589,0)+IF(IncludeDeal2,Spreadsheet9.2!V2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2591,0)+IF(IncludeDeal4,Spreadsheet9.2!V3593,0)+IF(IncludeDeal5,Spreadsheet9.2!V4595,0)","v":-1208884.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1589,0)+IF(IncludeDeal2,Spreadsheet9.2!W2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2591,0)+IF(IncludeDeal4,Spreadsheet9.2!W3593,0)+IF(IncludeDeal5,Spreadsheet9.2!W4595,0)","v":-1085184.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1589,0)+IF(IncludeDeal2,Spreadsheet9.2!X2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2591,0)+IF(IncludeDeal4,Spreadsheet9.2!X3593,0)+IF(IncludeDeal5,Spreadsheet9.2!X4595,0)","v":-716085},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1589,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2591,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3593,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4595,0)","v":-206335.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1589,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2591,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3593,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4595,0)","v":-255378.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4595,0)","v":-703089.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4595,0)","v":-1464851.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4595,0)","v":-1413061.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4595,0)","v":-970854.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4595,0)","v":-511398.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4595,0)","v":-94016.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4595,0)","v":-790788.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4595,0)","v":-258487.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4595,0)","v":-406808.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4595,0)","v":-459079.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4595,0)","v":-352965.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4595,0)","v":-652788.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4595,0)","v":-310582.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4595,0)","v":-415481},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4595,0)","v":-261832.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4595,0)","v":-249787.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4595,0)","v":-121291.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4595,0)","v":-518920.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4595,0)","v":-418833.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4595,0)","v":192599.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4595,0)","v":283210.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4595,0)","v":286686.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4595,0)","v":222543.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4595,0)","v":64217},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4595,0)","v":-45252.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1589,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2591,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3593,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4595,0)","v":67979.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4595,0)","v":-38249.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4595,0)","v":-75793.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4595,0)","v":6183.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4595,0)","v":-49352.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4595,0)","v":-182818.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4595,0)","v":-202023.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4595,0)","v":-228216.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4595,0)","v":-293497.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4595,0)","v":-197008.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4595,0)","v":-227546.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4595,0)","v":-278195.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4595,0)","v":-157812.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4595,0)","v":-158025.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4595,0)","v":-158154.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1589,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2591,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2591,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3593,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4595,0)","v":-158209.70000000001}]
[null,"Simulation 561",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1597,0)+IF(IncludeDeal2,Spreadsheet9.2!C2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2599,0)+IF(IncludeDeal4,Spreadsheet9.2!C3601,0)+IF(IncludeDeal5,Spreadsheet9.2!C4603,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1597,0)+IF(IncludeDeal2,Spreadsheet9.2!D2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2599,0)+IF(IncludeDeal4,Spreadsheet9.2!D3601,0)+IF(IncludeDeal5,Spreadsheet9.2!D4603,0)","v":236952.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1597,0)+IF(IncludeDeal2,Spreadsheet9.2!E2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2599,0)+IF(IncludeDeal4,Spreadsheet9.2!E3601,0)+IF(IncludeDeal5,Spreadsheet9.2!E4603,0)","v":787710.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1597,0)+IF(IncludeDeal2,Spreadsheet9.2!F2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2599,0)+IF(IncludeDeal4,Spreadsheet9.2!F3601,0)+IF(IncludeDeal5,Spreadsheet9.2!F4603,0)","v":1169080.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1597,0)+IF(IncludeDeal2,Spreadsheet9.2!G2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2599,0)+IF(IncludeDeal4,Spreadsheet9.2!G3601,0)+IF(IncludeDeal5,Spreadsheet9.2!G4603,0)","v":1593870.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1597,0)+IF(IncludeDeal2,Spreadsheet9.2!H2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2599,0)+IF(IncludeDeal4,Spreadsheet9.2!H3601,0)+IF(IncludeDeal5,Spreadsheet9.2!H4603,0)","v":700261.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1597,0)+IF(IncludeDeal2,Spreadsheet9.2!I2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2599,0)+IF(IncludeDeal4,Spreadsheet9.2!I3601,0)+IF(IncludeDeal5,Spreadsheet9.2!I4603,0)","v":1114104.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1597,0)+IF(IncludeDeal2,Spreadsheet9.2!J2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2599,0)+IF(IncludeDeal4,Spreadsheet9.2!J3601,0)+IF(IncludeDeal5,Spreadsheet9.2!J4603,0)","v":902689.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1597,0)+IF(IncludeDeal2,Spreadsheet9.2!K2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2599,0)+IF(IncludeDeal4,Spreadsheet9.2!K3601,0)+IF(IncludeDeal5,Spreadsheet9.2!K4603,0)","v":1375675.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1597,0)+IF(IncludeDeal2,Spreadsheet9.2!L2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2599,0)+IF(IncludeDeal4,Spreadsheet9.2!L3601,0)+IF(IncludeDeal5,Spreadsheet9.2!L4603,0)","v":-225631.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1597,0)+IF(IncludeDeal2,Spreadsheet9.2!M2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2599,0)+IF(IncludeDeal4,Spreadsheet9.2!M3601,0)+IF(IncludeDeal5,Spreadsheet9.2!M4603,0)","v":-27100.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1597,0)+IF(IncludeDeal2,Spreadsheet9.2!N2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2599,0)+IF(IncludeDeal4,Spreadsheet9.2!N3601,0)+IF(IncludeDeal5,Spreadsheet9.2!N4603,0)","v":-13253.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1597,0)+IF(IncludeDeal2,Spreadsheet9.2!O2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2599,0)+IF(IncludeDeal4,Spreadsheet9.2!O3601,0)+IF(IncludeDeal5,Spreadsheet9.2!O4603,0)","v":-759183.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1597,0)+IF(IncludeDeal2,Spreadsheet9.2!P2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2599,0)+IF(IncludeDeal4,Spreadsheet9.2!P3601,0)+IF(IncludeDeal5,Spreadsheet9.2!P4603,0)","v":-1338301.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1597,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2599,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3601,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4603,0)","v":-1517212.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1597,0)+IF(IncludeDeal2,Spreadsheet9.2!R2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2599,0)+IF(IncludeDeal4,Spreadsheet9.2!R3601,0)+IF(IncludeDeal5,Spreadsheet9.2!R4603,0)","v":-1179324.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1597,0)+IF(IncludeDeal2,Spreadsheet9.2!S2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2599,0)+IF(IncludeDeal4,Spreadsheet9.2!S3601,0)+IF(IncludeDeal5,Spreadsheet9.2!S4603,0)","v":-564764.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1597,0)+IF(IncludeDeal2,Spreadsheet9.2!T2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2599,0)+IF(IncludeDeal4,Spreadsheet9.2!T3601,0)+IF(IncludeDeal5,Spreadsheet9.2!T4603,0)","v":-689648.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1597,0)+IF(IncludeDeal2,Spreadsheet9.2!U2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2599,0)+IF(IncludeDeal4,Spreadsheet9.2!U3601,0)+IF(IncludeDeal5,Spreadsheet9.2!U4603,0)","v":-849273.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1597,0)+IF(IncludeDeal2,Spreadsheet9.2!V2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2599,0)+IF(IncludeDeal4,Spreadsheet9.2!V3601,0)+IF(IncludeDeal5,Spreadsheet9.2!V4603,0)","v":-625327.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1597,0)+IF(IncludeDeal2,Spreadsheet9.2!W2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2599,0)+IF(IncludeDeal4,Spreadsheet9.2!W3601,0)+IF(IncludeDeal5,Spreadsheet9.2!W4603,0)","v":-259885.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1597,0)+IF(IncludeDeal2,Spreadsheet9.2!X2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2599,0)+IF(IncludeDeal4,Spreadsheet9.2!X3601,0)+IF(IncludeDeal5,Spreadsheet9.2!X4603,0)","v":661955.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1597,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2599,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3601,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4603,0)","v":771451.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1597,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2599,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3601,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4603,0)","v":136544.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4603,0)","v":724408.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4603,0)","v":730956},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4603,0)","v":1507581},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4603,0)","v":1762345.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4603,0)","v":1871807.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4603,0)","v":1542373.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4603,0)","v":813226.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4603,0)","v":257899.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4603,0)","v":184460.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4603,0)","v":-263318.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4603,0)","v":-325451.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4603,0)","v":-425346.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4603,0)","v":-1025122.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4603,0)","v":-841770.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4603,0)","v":-821016.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4603,0)","v":-644557.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4603,0)","v":-615878.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4603,0)","v":-627476.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4603,0)","v":-476872.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4603,0)","v":-407273.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4603,0)","v":-149740},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4603,0)","v":168731.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4603,0)","v":31110.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4603,0)","v":253681.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4603,0)","v":386253.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3601,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4603,0)","v":599441.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4603,0)","v":626953.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4603,0)","v":521184},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4603,0)","v":610355.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4603,0)","v":564006.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4603,0)","v":474884.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4603,0)","v":469403},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4603,0)","v":418622.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4603,0)","v":282992.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4603,0)","v":215123.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4603,0)","v":201464.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4603,0)","v":132595.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4603,0)","v":67487.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4603,0)","v":67582.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4603,0)","v":67694},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2599,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3601,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4603,0)","v":67788.3}]
[null,"Simulation 566",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1602,0)+IF(IncludeDeal2,Spreadsheet9.2!C2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2604,0)+IF(IncludeDeal4,Spreadsheet9.2!C3606,0)+IF(IncludeDeal5,Spreadsheet9.2!C4608,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1602,0)+IF(IncludeDeal2,Spreadsheet9.2!D2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2604,0)+IF(IncludeDeal4,Spreadsheet9.2!D3606,0)+IF(IncludeDeal5,Spreadsheet9.2!D4608,0)","v":84442.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1602,0)+IF(IncludeDeal2,Spreadsheet9.2!E2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2604,0)+IF(IncludeDeal4,Spreadsheet9.2!E3606,0)+IF(IncludeDeal5,Spreadsheet9.2!E4608,0)","v":85145.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1602,0)+IF(IncludeDeal2,Spreadsheet9.2!F2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2604,0)+IF(IncludeDeal4,Spreadsheet9.2!F3606,0)+IF(IncludeDeal5,Spreadsheet9.2!F4608,0)","v":-173281.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1602,0)+IF(IncludeDeal2,Spreadsheet9.2!G2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2604,0)+IF(IncludeDeal4,Spreadsheet9.2!G3606,0)+IF(IncludeDeal5,Spreadsheet9.2!G4608,0)","v":275680.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1602,0)+IF(IncludeDeal2,Spreadsheet9.2!H2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2604,0)+IF(IncludeDeal4,Spreadsheet9.2!H3606,0)+IF(IncludeDeal5,Spreadsheet9.2!H4608,0)","v":692816.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1602,0)+IF(IncludeDeal2,Spreadsheet9.2!I2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2604,0)+IF(IncludeDeal4,Spreadsheet9.2!I3606,0)+IF(IncludeDeal5,Spreadsheet9.2!I4608,0)","v":702915.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1602,0)+IF(IncludeDeal2,Spreadsheet9.2!J2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2604,0)+IF(IncludeDeal4,Spreadsheet9.2!J3606,0)+IF(IncludeDeal5,Spreadsheet9.2!J4608,0)","v":1483797.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1602,0)+IF(IncludeDeal2,Spreadsheet9.2!K2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2604,0)+IF(IncludeDeal4,Spreadsheet9.2!K3606,0)+IF(IncludeDeal5,Spreadsheet9.2!K4608,0)","v":901962},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1602,0)+IF(IncludeDeal2,Spreadsheet9.2!L2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2604,0)+IF(IncludeDeal4,Spreadsheet9.2!L3606,0)+IF(IncludeDeal5,Spreadsheet9.2!L4608,0)","v":761927.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1602,0)+IF(IncludeDeal2,Spreadsheet9.2!M2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2604,0)+IF(IncludeDeal4,Spreadsheet9.2!M3606,0)+IF(IncludeDeal5,Spreadsheet9.2!M4608,0)","v":1052160.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1602,0)+IF(IncludeDeal2,Spreadsheet9.2!N2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2604,0)+IF(IncludeDeal4,Spreadsheet9.2!N3606,0)+IF(IncludeDeal5,Spreadsheet9.2!N4608,0)","v":1318815.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1602,0)+IF(IncludeDeal2,Spreadsheet9.2!O2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2604,0)+IF(IncludeDeal4,Spreadsheet9.2!O3606,0)+IF(IncludeDeal5,Spreadsheet9.2!O4608,0)","v":2233997.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1602,0)+IF(IncludeDeal2,Spreadsheet9.2!P2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2604,0)+IF(IncludeDeal4,Spreadsheet9.2!P3606,0)+IF(IncludeDeal5,Spreadsheet9.2!P4608,0)","v":2476926.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1602,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2604,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3606,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4608,0)","v":1308283.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1602,0)+IF(IncludeDeal2,Spreadsheet9.2!R2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2604,0)+IF(IncludeDeal4,Spreadsheet9.2!R3606,0)+IF(IncludeDeal5,Spreadsheet9.2!R4608,0)","v":1091482},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1602,0)+IF(IncludeDeal2,Spreadsheet9.2!S2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2604,0)+IF(IncludeDeal4,Spreadsheet9.2!S3606,0)+IF(IncludeDeal5,Spreadsheet9.2!S4608,0)","v":1466601.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1602,0)+IF(IncludeDeal2,Spreadsheet9.2!T2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2604,0)+IF(IncludeDeal4,Spreadsheet9.2!T3606,0)+IF(IncludeDeal5,Spreadsheet9.2!T4608,0)","v":2135951.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1602,0)+IF(IncludeDeal2,Spreadsheet9.2!U2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2604,0)+IF(IncludeDeal4,Spreadsheet9.2!U3606,0)+IF(IncludeDeal5,Spreadsheet9.2!U4608,0)","v":1487086.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1602,0)+IF(IncludeDeal2,Spreadsheet9.2!V2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2604,0)+IF(IncludeDeal4,Spreadsheet9.2!V3606,0)+IF(IncludeDeal5,Spreadsheet9.2!V4608,0)","v":716481.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1602,0)+IF(IncludeDeal2,Spreadsheet9.2!W2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2604,0)+IF(IncludeDeal4,Spreadsheet9.2!W3606,0)+IF(IncludeDeal5,Spreadsheet9.2!W4608,0)","v":1234206},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1602,0)+IF(IncludeDeal2,Spreadsheet9.2!X2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2604,0)+IF(IncludeDeal4,Spreadsheet9.2!X3606,0)+IF(IncludeDeal5,Spreadsheet9.2!X4608,0)","v":2357429},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1602,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2604,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3606,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4608,0)","v":1422780.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1602,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2604,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3606,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4608,0)","v":1517011.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4608,0)","v":303192.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4608,0)","v":-102229},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4608,0)","v":365252.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4608,0)","v":178628.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4608,0)","v":1338097.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4608,0)","v":767989.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4608,0)","v":-86507.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4608,0)","v":-6542.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4608,0)","v":794845.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4608,0)","v":1695111.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4608,0)","v":1681804.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4608,0)","v":2618002.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4608,0)","v":2375810.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4608,0)","v":2594454.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4608,0)","v":1608389.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4608,0)","v":1970506},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4608,0)","v":1853898.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4608,0)","v":1837060.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4608,0)","v":2225166.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4608,0)","v":2031197.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4608,0)","v":2079705.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4608,0)","v":1450350},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4608,0)","v":1185977.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4608,0)","v":899050.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4608,0)","v":870587.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1602,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2604,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3606,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4608,0)","v":539307},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4608,0)","v":560795.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4608,0)","v":486137.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4608,0)","v":391762.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4608,0)","v":290289.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4608,0)","v":169822.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4608,0)","v":130825.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4608,0)","v":119779.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4608,0)","v":17968.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4608,0)","v":-28373.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4608,0)","v":5805.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4608,0)","v":-30957.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4608,0)","v":-29739.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4608,0)","v":-29796},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4608,0)","v":-29832.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1602,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2604,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2604,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3606,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4608,0)","v":-29849.5}]
[null,"Simulation 574",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1610,0)+IF(IncludeDeal2,Spreadsheet9.2!C2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2612,0)+IF(IncludeDeal4,Spreadsheet9.2!C3614,0)+IF(IncludeDeal5,Spreadsheet9.2!C4616,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1610,0)+IF(IncludeDeal2,Spreadsheet9.2!D2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2612,0)+IF(IncludeDeal4,Spreadsheet9.2!D3614,0)+IF(IncludeDeal5,Spreadsheet9.2!D4616,0)","v":-20156},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1610,0)+IF(IncludeDeal2,Spreadsheet9.2!E2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2612,0)+IF(IncludeDeal4,Spreadsheet9.2!E3614,0)+IF(IncludeDeal5,Spreadsheet9.2!E4616,0)","v":-389510.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1610,0)+IF(IncludeDeal2,Spreadsheet9.2!F2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2612,0)+IF(IncludeDeal4,Spreadsheet9.2!F3614,0)+IF(IncludeDeal5,Spreadsheet9.2!F4616,0)","v":-11560.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1610,0)+IF(IncludeDeal2,Spreadsheet9.2!G2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2612,0)+IF(IncludeDeal4,Spreadsheet9.2!G3614,0)+IF(IncludeDeal5,Spreadsheet9.2!G4616,0)","v":-32982.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1610,0)+IF(IncludeDeal2,Spreadsheet9.2!H2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2612,0)+IF(IncludeDeal4,Spreadsheet9.2!H3614,0)+IF(IncludeDeal5,Spreadsheet9.2!H4616,0)","v":-356984.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1610,0)+IF(IncludeDeal2,Spreadsheet9.2!I2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2612,0)+IF(IncludeDeal4,Spreadsheet9.2!I3614,0)+IF(IncludeDeal5,Spreadsheet9.2!I4616,0)","v":-830998.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1610,0)+IF(IncludeDeal2,Spreadsheet9.2!J2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2612,0)+IF(IncludeDeal4,Spreadsheet9.2!J3614,0)+IF(IncludeDeal5,Spreadsheet9.2!J4616,0)","v":-730483.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1610,0)+IF(IncludeDeal2,Spreadsheet9.2!K2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2612,0)+IF(IncludeDeal4,Spreadsheet9.2!K3614,0)+IF(IncludeDeal5,Spreadsheet9.2!K4616,0)","v":-1876943.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1610,0)+IF(IncludeDeal2,Spreadsheet9.2!L2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2612,0)+IF(IncludeDeal4,Spreadsheet9.2!L3614,0)+IF(IncludeDeal5,Spreadsheet9.2!L4616,0)","v":-991965.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1610,0)+IF(IncludeDeal2,Spreadsheet9.2!M2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2612,0)+IF(IncludeDeal4,Spreadsheet9.2!M3614,0)+IF(IncludeDeal5,Spreadsheet9.2!M4616,0)","v":-457741.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1610,0)+IF(IncludeDeal2,Spreadsheet9.2!N2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2612,0)+IF(IncludeDeal4,Spreadsheet9.2!N3614,0)+IF(IncludeDeal5,Spreadsheet9.2!N4616,0)","v":-661065.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1610,0)+IF(IncludeDeal2,Spreadsheet9.2!O2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2612,0)+IF(IncludeDeal4,Spreadsheet9.2!O3614,0)+IF(IncludeDeal5,Spreadsheet9.2!O4616,0)","v":-1104513.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1610,0)+IF(IncludeDeal2,Spreadsheet9.2!P2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2612,0)+IF(IncludeDeal4,Spreadsheet9.2!P3614,0)+IF(IncludeDeal5,Spreadsheet9.2!P4616,0)","v":-1474372.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1610,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2612,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3614,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4616,0)","v":-502379.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1610,0)+IF(IncludeDeal2,Spreadsheet9.2!R2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2612,0)+IF(IncludeDeal4,Spreadsheet9.2!R3614,0)+IF(IncludeDeal5,Spreadsheet9.2!R4616,0)","v":-1434721.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1610,0)+IF(IncludeDeal2,Spreadsheet9.2!S2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2612,0)+IF(IncludeDeal4,Spreadsheet9.2!S3614,0)+IF(IncludeDeal5,Spreadsheet9.2!S4616,0)","v":-1662493.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1610,0)+IF(IncludeDeal2,Spreadsheet9.2!T2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2612,0)+IF(IncludeDeal4,Spreadsheet9.2!T3614,0)+IF(IncludeDeal5,Spreadsheet9.2!T4616,0)","v":-2045298.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1610,0)+IF(IncludeDeal2,Spreadsheet9.2!U2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2612,0)+IF(IncludeDeal4,Spreadsheet9.2!U3614,0)+IF(IncludeDeal5,Spreadsheet9.2!U4616,0)","v":-2188637.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1610,0)+IF(IncludeDeal2,Spreadsheet9.2!V2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2612,0)+IF(IncludeDeal4,Spreadsheet9.2!V3614,0)+IF(IncludeDeal5,Spreadsheet9.2!V4616,0)","v":-2805311.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1610,0)+IF(IncludeDeal2,Spreadsheet9.2!W2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2612,0)+IF(IncludeDeal4,Spreadsheet9.2!W3614,0)+IF(IncludeDeal5,Spreadsheet9.2!W4616,0)","v":-3060348.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1610,0)+IF(IncludeDeal2,Spreadsheet9.2!X2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2612,0)+IF(IncludeDeal4,Spreadsheet9.2!X3614,0)+IF(IncludeDeal5,Spreadsheet9.2!X4616,0)","v":-3215764.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1610,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2612,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3614,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4616,0)","v":-3167190},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1610,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2612,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3614,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4616,0)","v":-2943477.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4616,0)","v":-2928222.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4616,0)","v":-2851062.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4616,0)","v":-2690068.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4616,0)","v":-2472519.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4616,0)","v":-2481955.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4616,0)","v":-2162745.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4616,0)","v":-1683285.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4616,0)","v":-1803940.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4616,0)","v":-1699871.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4616,0)","v":-1757021.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4616,0)","v":-1669924.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4616,0)","v":-1569230.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4616,0)","v":-1205287.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4616,0)","v":-1152910},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4616,0)","v":-1307817.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4616,0)","v":-1287059},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4616,0)","v":-654078.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4616,0)","v":-521574.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4616,0)","v":-639469},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4616,0)","v":-396087.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4616,0)","v":-140146.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4616,0)","v":-523875.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4616,0)","v":-455992.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4616,0)","v":-419129.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4616,0)","v":-285674},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3614,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4616,0)","v":9079.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4616,0)","v":65597.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4616,0)","v":60399.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4616,0)","v":204514},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4616,0)","v":105938.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4616,0)","v":-16204.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4616,0)","v":1546.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4616,0)","v":-66734.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4616,0)","v":-135189.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4616,0)","v":-72683.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4616,0)","v":-143539.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4616,0)","v":-204706.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4616,0)","v":-123253.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4616,0)","v":-123414},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4616,0)","v":-123538.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2612,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3614,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4616,0)","v":-123599.1}]
[null,"Simulation 582",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1618,0)+IF(IncludeDeal2,Spreadsheet9.2!C2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2620,0)+IF(IncludeDeal4,Spreadsheet9.2!C3622,0)+IF(IncludeDeal5,Spreadsheet9.2!C4624,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1618,0)+IF(IncludeDeal2,Spreadsheet9.2!D2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2620,0)+IF(IncludeDeal4,Spreadsheet9.2!D3622,0)+IF(IncludeDeal5,Spreadsheet9.2!D4624,0)","v":-76660.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1618,0)+IF(IncludeDeal2,Spreadsheet9.2!E2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2620,0)+IF(IncludeDeal4,Spreadsheet9.2!E3622,0)+IF(IncludeDeal5,Spreadsheet9.2!E4624,0)","v":-54813},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1618,0)+IF(IncludeDeal2,Spreadsheet9.2!F2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2620,0)+IF(IncludeDeal4,Spreadsheet9.2!F3622,0)+IF(IncludeDeal5,Spreadsheet9.2!F4624,0)","v":360013.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1618,0)+IF(IncludeDeal2,Spreadsheet9.2!G2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2620,0)+IF(IncludeDeal4,Spreadsheet9.2!G3622,0)+IF(IncludeDeal5,Spreadsheet9.2!G4624,0)","v":303093.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1618,0)+IF(IncludeDeal2,Spreadsheet9.2!H2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2620,0)+IF(IncludeDeal4,Spreadsheet9.2!H3622,0)+IF(IncludeDeal5,Spreadsheet9.2!H4624,0)","v":381547.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1618,0)+IF(IncludeDeal2,Spreadsheet9.2!I2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2620,0)+IF(IncludeDeal4,Spreadsheet9.2!I3622,0)+IF(IncludeDeal5,Spreadsheet9.2!I4624,0)","v":-462209.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1618,0)+IF(IncludeDeal2,Spreadsheet9.2!J2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2620,0)+IF(IncludeDeal4,Spreadsheet9.2!J3622,0)+IF(IncludeDeal5,Spreadsheet9.2!J4624,0)","v":-573436.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1618,0)+IF(IncludeDeal2,Spreadsheet9.2!K2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2620,0)+IF(IncludeDeal4,Spreadsheet9.2!K3622,0)+IF(IncludeDeal5,Spreadsheet9.2!K4624,0)","v":950085.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1618,0)+IF(IncludeDeal2,Spreadsheet9.2!L2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2620,0)+IF(IncludeDeal4,Spreadsheet9.2!L3622,0)+IF(IncludeDeal5,Spreadsheet9.2!L4624,0)","v":1535271.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1618,0)+IF(IncludeDeal2,Spreadsheet9.2!M2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2620,0)+IF(IncludeDeal4,Spreadsheet9.2!M3622,0)+IF(IncludeDeal5,Spreadsheet9.2!M4624,0)","v":1786428.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1618,0)+IF(IncludeDeal2,Spreadsheet9.2!N2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2620,0)+IF(IncludeDeal4,Spreadsheet9.2!N3622,0)+IF(IncludeDeal5,Spreadsheet9.2!N4624,0)","v":661280.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1618,0)+IF(IncludeDeal2,Spreadsheet9.2!O2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2620,0)+IF(IncludeDeal4,Spreadsheet9.2!O3622,0)+IF(IncludeDeal5,Spreadsheet9.2!O4624,0)","v":435764.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1618,0)+IF(IncludeDeal2,Spreadsheet9.2!P2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2620,0)+IF(IncludeDeal4,Spreadsheet9.2!P3622,0)+IF(IncludeDeal5,Spreadsheet9.2!P4624,0)","v":61916.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1618,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2620,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3622,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4624,0)","v":27039.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1618,0)+IF(IncludeDeal2,Spreadsheet9.2!R2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2620,0)+IF(IncludeDeal4,Spreadsheet9.2!R3622,0)+IF(IncludeDeal5,Spreadsheet9.2!R4624,0)","v":-120802.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1618,0)+IF(IncludeDeal2,Spreadsheet9.2!S2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2620,0)+IF(IncludeDeal4,Spreadsheet9.2!S3622,0)+IF(IncludeDeal5,Spreadsheet9.2!S4624,0)","v":-105484.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1618,0)+IF(IncludeDeal2,Spreadsheet9.2!T2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2620,0)+IF(IncludeDeal4,Spreadsheet9.2!T3622,0)+IF(IncludeDeal5,Spreadsheet9.2!T4624,0)","v":19860.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1618,0)+IF(IncludeDeal2,Spreadsheet9.2!U2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2620,0)+IF(IncludeDeal4,Spreadsheet9.2!U3622,0)+IF(IncludeDeal5,Spreadsheet9.2!U4624,0)","v":-942691.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1618,0)+IF(IncludeDeal2,Spreadsheet9.2!V2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2620,0)+IF(IncludeDeal4,Spreadsheet9.2!V3622,0)+IF(IncludeDeal5,Spreadsheet9.2!V4624,0)","v":-967507.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1618,0)+IF(IncludeDeal2,Spreadsheet9.2!W2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2620,0)+IF(IncludeDeal4,Spreadsheet9.2!W3622,0)+IF(IncludeDeal5,Spreadsheet9.2!W4624,0)","v":-953739.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1618,0)+IF(IncludeDeal2,Spreadsheet9.2!X2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2620,0)+IF(IncludeDeal4,Spreadsheet9.2!X3622,0)+IF(IncludeDeal5,Spreadsheet9.2!X4624,0)","v":-941635.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1618,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2620,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3622,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4624,0)","v":-393856.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1618,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2620,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3622,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4624,0)","v":299181.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4624,0)","v":761326.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4624,0)","v":660641.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4624,0)","v":173861.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4624,0)","v":682910.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4624,0)","v":-419904.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4624,0)","v":-601877.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4624,0)","v":-274740.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4624,0)","v":152539.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4624,0)","v":-428250.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4624,0)","v":-240646.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4624,0)","v":346076.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4624,0)","v":69.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4624,0)","v":-521311.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4624,0)","v":-302625.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4624,0)","v":-518774.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4624,0)","v":-1246272.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4624,0)","v":-640838.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4624,0)","v":-655004.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4624,0)","v":-791857.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4624,0)","v":-603685.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4624,0)","v":-621645.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4624,0)","v":-436386.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4624,0)","v":-342372.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4624,0)","v":-329475.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4624,0)","v":-282799.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1618,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2620,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3622,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4624,0)","v":-216015.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4624,0)","v":-136429.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4624,0)","v":-20280.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4624,0)","v":175858.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4624,0)","v":81414.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4624,0)","v":-46722.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4624,0)","v":-52033.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4624,0)","v":-113958.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4624,0)","v":-151933.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4624,0)","v":-131018},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4624,0)","v":-93192.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4624,0)","v":-76393},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4624,0)","v":-44273.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4624,0)","v":-44334.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4624,0)","v":-44390},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1618,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2620,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2620,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3622,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4624,0)","v":-44430.9}]
[null,"Simulation 587",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1623,0)+IF(IncludeDeal2,Spreadsheet9.2!C2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2625,0)+IF(IncludeDeal4,Spreadsheet9.2!C3627,0)+IF(IncludeDeal5,Spreadsheet9.2!C4629,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1623,0)+IF(IncludeDeal2,Spreadsheet9.2!D2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2625,0)+IF(IncludeDeal4,Spreadsheet9.2!D3627,0)+IF(IncludeDeal5,Spreadsheet9.2!D4629,0)","v":15661.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1623,0)+IF(IncludeDeal2,Spreadsheet9.2!E2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2625,0)+IF(IncludeDeal4,Spreadsheet9.2!E3627,0)+IF(IncludeDeal5,Spreadsheet9.2!E4629,0)","v":-252677.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1623,0)+IF(IncludeDeal2,Spreadsheet9.2!F2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2625,0)+IF(IncludeDeal4,Spreadsheet9.2!F3627,0)+IF(IncludeDeal5,Spreadsheet9.2!F4629,0)","v":-603959.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1623,0)+IF(IncludeDeal2,Spreadsheet9.2!G2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2625,0)+IF(IncludeDeal4,Spreadsheet9.2!G3627,0)+IF(IncludeDeal5,Spreadsheet9.2!G4629,0)","v":-568489.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1623,0)+IF(IncludeDeal2,Spreadsheet9.2!H2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2625,0)+IF(IncludeDeal4,Spreadsheet9.2!H3627,0)+IF(IncludeDeal5,Spreadsheet9.2!H4629,0)","v":-971565.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1623,0)+IF(IncludeDeal2,Spreadsheet9.2!I2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2625,0)+IF(IncludeDeal4,Spreadsheet9.2!I3627,0)+IF(IncludeDeal5,Spreadsheet9.2!I4629,0)","v":-814461.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1623,0)+IF(IncludeDeal2,Spreadsheet9.2!J2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2625,0)+IF(IncludeDeal4,Spreadsheet9.2!J3627,0)+IF(IncludeDeal5,Spreadsheet9.2!J4629,0)","v":-1166169.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1623,0)+IF(IncludeDeal2,Spreadsheet9.2!K2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2625,0)+IF(IncludeDeal4,Spreadsheet9.2!K3627,0)+IF(IncludeDeal5,Spreadsheet9.2!K4629,0)","v":-2031228.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1623,0)+IF(IncludeDeal2,Spreadsheet9.2!L2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2625,0)+IF(IncludeDeal4,Spreadsheet9.2!L3627,0)+IF(IncludeDeal5,Spreadsheet9.2!L4629,0)","v":-1997643.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1623,0)+IF(IncludeDeal2,Spreadsheet9.2!M2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2625,0)+IF(IncludeDeal4,Spreadsheet9.2!M3627,0)+IF(IncludeDeal5,Spreadsheet9.2!M4629,0)","v":-1623672.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1623,0)+IF(IncludeDeal2,Spreadsheet9.2!N2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2625,0)+IF(IncludeDeal4,Spreadsheet9.2!N3627,0)+IF(IncludeDeal5,Spreadsheet9.2!N4629,0)","v":-2442586.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1623,0)+IF(IncludeDeal2,Spreadsheet9.2!O2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2625,0)+IF(IncludeDeal4,Spreadsheet9.2!O3627,0)+IF(IncludeDeal5,Spreadsheet9.2!O4629,0)","v":-2686625.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1623,0)+IF(IncludeDeal2,Spreadsheet9.2!P2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2625,0)+IF(IncludeDeal4,Spreadsheet9.2!P3627,0)+IF(IncludeDeal5,Spreadsheet9.2!P4629,0)","v":-2366062.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1623,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2625,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3627,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4629,0)","v":-2730723.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1623,0)+IF(IncludeDeal2,Spreadsheet9.2!R2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2625,0)+IF(IncludeDeal4,Spreadsheet9.2!R3627,0)+IF(IncludeDeal5,Spreadsheet9.2!R4629,0)","v":-2897032.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1623,0)+IF(IncludeDeal2,Spreadsheet9.2!S2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2625,0)+IF(IncludeDeal4,Spreadsheet9.2!S3627,0)+IF(IncludeDeal5,Spreadsheet9.2!S4629,0)","v":-2229495.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1623,0)+IF(IncludeDeal2,Spreadsheet9.2!T2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2625,0)+IF(IncludeDeal4,Spreadsheet9.2!T3627,0)+IF(IncludeDeal5,Spreadsheet9.2!T4629,0)","v":-2495423.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1623,0)+IF(IncludeDeal2,Spreadsheet9.2!U2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2625,0)+IF(IncludeDeal4,Spreadsheet9.2!U3627,0)+IF(IncludeDeal5,Spreadsheet9.2!U4629,0)","v":-2539863.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1623,0)+IF(IncludeDeal2,Spreadsheet9.2!V2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2625,0)+IF(IncludeDeal4,Spreadsheet9.2!V3627,0)+IF(IncludeDeal5,Spreadsheet9.2!V4629,0)","v":-2824094},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1623,0)+IF(IncludeDeal2,Spreadsheet9.2!W2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2625,0)+IF(IncludeDeal4,Spreadsheet9.2!W3627,0)+IF(IncludeDeal5,Spreadsheet9.2!W4629,0)","v":-3092139.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1623,0)+IF(IncludeDeal2,Spreadsheet9.2!X2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2625,0)+IF(IncludeDeal4,Spreadsheet9.2!X3627,0)+IF(IncludeDeal5,Spreadsheet9.2!X4629,0)","v":-2976614.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1623,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2625,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3627,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4629,0)","v":-3002892.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1623,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2625,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3627,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4629,0)","v":-3138003.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4629,0)","v":-3208375.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4629,0)","v":-2750657.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4629,0)","v":-2806820.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4629,0)","v":-2789411.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4629,0)","v":-2582912.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4629,0)","v":-2710258.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4629,0)","v":-2606587.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4629,0)","v":-2592253.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4629,0)","v":-2567347.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4629,0)","v":-2486837.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4629,0)","v":-2497041.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4629,0)","v":-2308679.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4629,0)","v":-2239766.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4629,0)","v":-2198540.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4629,0)","v":-2062839.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4629,0)","v":-1970239.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4629,0)","v":-1834243.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4629,0)","v":-1695230.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4629,0)","v":-1561001.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4629,0)","v":-1396565.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4629,0)","v":-1234566.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4629,0)","v":-1126320.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4629,0)","v":-984589.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4629,0)","v":-856875.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4629,0)","v":-764957},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3627,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4629,0)","v":-580150.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4629,0)","v":-447095.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4629,0)","v":-347557.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4629,0)","v":-187766.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4629,0)","v":-198561.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4629,0)","v":-266123.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4629,0)","v":-152696.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4629,0)","v":-198319.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4629,0)","v":-255985.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4629,0)","v":-155735.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4629,0)","v":-212402.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4629,0)","v":-251779.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4629,0)","v":-125278.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4629,0)","v":-125448},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4629,0)","v":-125580.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2625,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3627,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4629,0)","v":-125645.2}]
[null,"Simulation 595",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1631,0)+IF(IncludeDeal2,Spreadsheet9.2!C2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2633,0)+IF(IncludeDeal4,Spreadsheet9.2!C3635,0)+IF(IncludeDeal5,Spreadsheet9.2!C4637,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1631,0)+IF(IncludeDeal2,Spreadsheet9.2!D2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2633,0)+IF(IncludeDeal4,Spreadsheet9.2!D3635,0)+IF(IncludeDeal5,Spreadsheet9.2!D4637,0)","v":28942.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1631,0)+IF(IncludeDeal2,Spreadsheet9.2!E2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2633,0)+IF(IncludeDeal4,Spreadsheet9.2!E3635,0)+IF(IncludeDeal5,Spreadsheet9.2!E4637,0)","v":-334751.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1631,0)+IF(IncludeDeal2,Spreadsheet9.2!F2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2633,0)+IF(IncludeDeal4,Spreadsheet9.2!F3635,0)+IF(IncludeDeal5,Spreadsheet9.2!F4637,0)","v":-641518.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1631,0)+IF(IncludeDeal2,Spreadsheet9.2!G2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2633,0)+IF(IncludeDeal4,Spreadsheet9.2!G3635,0)+IF(IncludeDeal5,Spreadsheet9.2!G4637,0)","v":-275868.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1631,0)+IF(IncludeDeal2,Spreadsheet9.2!H2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2633,0)+IF(IncludeDeal4,Spreadsheet9.2!H3635,0)+IF(IncludeDeal5,Spreadsheet9.2!H4637,0)","v":-66210},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1631,0)+IF(IncludeDeal2,Spreadsheet9.2!I2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2633,0)+IF(IncludeDeal4,Spreadsheet9.2!I3635,0)+IF(IncludeDeal5,Spreadsheet9.2!I4637,0)","v":-303332.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1631,0)+IF(IncludeDeal2,Spreadsheet9.2!J2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2633,0)+IF(IncludeDeal4,Spreadsheet9.2!J3635,0)+IF(IncludeDeal5,Spreadsheet9.2!J4637,0)","v":-633228.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1631,0)+IF(IncludeDeal2,Spreadsheet9.2!K2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2633,0)+IF(IncludeDeal4,Spreadsheet9.2!K3635,0)+IF(IncludeDeal5,Spreadsheet9.2!K4637,0)","v":-1554860.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1631,0)+IF(IncludeDeal2,Spreadsheet9.2!L2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2633,0)+IF(IncludeDeal4,Spreadsheet9.2!L3635,0)+IF(IncludeDeal5,Spreadsheet9.2!L4637,0)","v":-1728509.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1631,0)+IF(IncludeDeal2,Spreadsheet9.2!M2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2633,0)+IF(IncludeDeal4,Spreadsheet9.2!M3635,0)+IF(IncludeDeal5,Spreadsheet9.2!M4637,0)","v":-2000205.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1631,0)+IF(IncludeDeal2,Spreadsheet9.2!N2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2633,0)+IF(IncludeDeal4,Spreadsheet9.2!N3635,0)+IF(IncludeDeal5,Spreadsheet9.2!N4637,0)","v":-1909864.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1631,0)+IF(IncludeDeal2,Spreadsheet9.2!O2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2633,0)+IF(IncludeDeal4,Spreadsheet9.2!O3635,0)+IF(IncludeDeal5,Spreadsheet9.2!O4637,0)","v":-2327365.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1631,0)+IF(IncludeDeal2,Spreadsheet9.2!P2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2633,0)+IF(IncludeDeal4,Spreadsheet9.2!P3635,0)+IF(IncludeDeal5,Spreadsheet9.2!P4637,0)","v":-2010195.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1631,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2633,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3635,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4637,0)","v":-1548687.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1631,0)+IF(IncludeDeal2,Spreadsheet9.2!R2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2633,0)+IF(IncludeDeal4,Spreadsheet9.2!R3635,0)+IF(IncludeDeal5,Spreadsheet9.2!R4637,0)","v":-874693.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1631,0)+IF(IncludeDeal2,Spreadsheet9.2!S2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2633,0)+IF(IncludeDeal4,Spreadsheet9.2!S3635,0)+IF(IncludeDeal5,Spreadsheet9.2!S4637,0)","v":-358687.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1631,0)+IF(IncludeDeal2,Spreadsheet9.2!T2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2633,0)+IF(IncludeDeal4,Spreadsheet9.2!T3635,0)+IF(IncludeDeal5,Spreadsheet9.2!T4637,0)","v":-686256.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1631,0)+IF(IncludeDeal2,Spreadsheet9.2!U2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2633,0)+IF(IncludeDeal4,Spreadsheet9.2!U3635,0)+IF(IncludeDeal5,Spreadsheet9.2!U4637,0)","v":-671492.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1631,0)+IF(IncludeDeal2,Spreadsheet9.2!V2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2633,0)+IF(IncludeDeal4,Spreadsheet9.2!V3635,0)+IF(IncludeDeal5,Spreadsheet9.2!V4637,0)","v":-1104468.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1631,0)+IF(IncludeDeal2,Spreadsheet9.2!W2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2633,0)+IF(IncludeDeal4,Spreadsheet9.2!W3635,0)+IF(IncludeDeal5,Spreadsheet9.2!W4637,0)","v":-829275.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1631,0)+IF(IncludeDeal2,Spreadsheet9.2!X2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2633,0)+IF(IncludeDeal4,Spreadsheet9.2!X3635,0)+IF(IncludeDeal5,Spreadsheet9.2!X4637,0)","v":-1633701.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1631,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2633,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3635,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4637,0)","v":-1351764},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1631,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2633,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3635,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4637,0)","v":-1761624.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4637,0)","v":-1912399.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4637,0)","v":-1587973.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4637,0)","v":-1658120.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4637,0)","v":-1553309.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4637,0)","v":-1336558.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4637,0)","v":-1752495.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4637,0)","v":-1635029.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4637,0)","v":-1655699.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4637,0)","v":-1825883.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4637,0)","v":-1723032},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4637,0)","v":-1826475.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4637,0)","v":-1859933.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4637,0)","v":-1791140.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4637,0)","v":-1846390.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4637,0)","v":-1804478.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4637,0)","v":-1623611.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4637,0)","v":-1545857.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4637,0)","v":-1389793.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4637,0)","v":-1213395.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4637,0)","v":-1149020.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4637,0)","v":-997678.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4637,0)","v":-861753.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4637,0)","v":-779809.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4637,0)","v":-584698},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4637,0)","v":-448083.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1631,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2633,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3635,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4637,0)","v":-333699},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4637,0)","v":-108145.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4637,0)","v":51770.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4637,0)","v":156224.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4637,0)","v":154497.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4637,0)","v":94752.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4637,0)","v":129516.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4637,0)","v":149231.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4637,0)","v":105658.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4637,0)","v":51339.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4637,0)","v":56089.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4637,0)","v":11776.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4637,0)","v":-30977.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4637,0)","v":-31035.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4637,0)","v":-31074},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1631,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2633,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2633,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3635,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4637,0)","v":-31089.4}]
[null,"Simulation 600",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1636,0)+IF(IncludeDeal2,Spreadsheet9.2!C2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2638,0)+IF(IncludeDeal4,Spreadsheet9.2!C3640,0)+IF(IncludeDeal5,Spreadsheet9.2!C4642,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1636,0)+IF(IncludeDeal2,Spreadsheet9.2!D2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2638,0)+IF(IncludeDeal4,Spreadsheet9.2!D3640,0)+IF(IncludeDeal5,Spreadsheet9.2!D4642,0)","v":205212.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1636,0)+IF(IncludeDeal2,Spreadsheet9.2!E2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2638,0)+IF(IncludeDeal4,Spreadsheet9.2!E3640,0)+IF(IncludeDeal5,Spreadsheet9.2!E4642,0)","v":574618.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1636,0)+IF(IncludeDeal2,Spreadsheet9.2!F2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2638,0)+IF(IncludeDeal4,Spreadsheet9.2!F3640,0)+IF(IncludeDeal5,Spreadsheet9.2!F4642,0)","v":891347.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1636,0)+IF(IncludeDeal2,Spreadsheet9.2!G2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2638,0)+IF(IncludeDeal4,Spreadsheet9.2!G3640,0)+IF(IncludeDeal5,Spreadsheet9.2!G4642,0)","v":1625855.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1636,0)+IF(IncludeDeal2,Spreadsheet9.2!H2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2638,0)+IF(IncludeDeal4,Spreadsheet9.2!H3640,0)+IF(IncludeDeal5,Spreadsheet9.2!H4642,0)","v":1500970},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1636,0)+IF(IncludeDeal2,Spreadsheet9.2!I2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2638,0)+IF(IncludeDeal4,Spreadsheet9.2!I3640,0)+IF(IncludeDeal5,Spreadsheet9.2!I4642,0)","v":596223.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1636,0)+IF(IncludeDeal2,Spreadsheet9.2!J2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2638,0)+IF(IncludeDeal4,Spreadsheet9.2!J3640,0)+IF(IncludeDeal5,Spreadsheet9.2!J4642,0)","v":490782},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1636,0)+IF(IncludeDeal2,Spreadsheet9.2!K2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2638,0)+IF(IncludeDeal4,Spreadsheet9.2!K3640,0)+IF(IncludeDeal5,Spreadsheet9.2!K4642,0)","v":1160367},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1636,0)+IF(IncludeDeal2,Spreadsheet9.2!L2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2638,0)+IF(IncludeDeal4,Spreadsheet9.2!L3640,0)+IF(IncludeDeal5,Spreadsheet9.2!L4642,0)","v":289270.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1636,0)+IF(IncludeDeal2,Spreadsheet9.2!M2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2638,0)+IF(IncludeDeal4,Spreadsheet9.2!M3640,0)+IF(IncludeDeal5,Spreadsheet9.2!M4642,0)","v":54283.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1636,0)+IF(IncludeDeal2,Spreadsheet9.2!N2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2638,0)+IF(IncludeDeal4,Spreadsheet9.2!N3640,0)+IF(IncludeDeal5,Spreadsheet9.2!N4642,0)","v":-933748.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1636,0)+IF(IncludeDeal2,Spreadsheet9.2!O2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2638,0)+IF(IncludeDeal4,Spreadsheet9.2!O3640,0)+IF(IncludeDeal5,Spreadsheet9.2!O4642,0)","v":-1930006.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1636,0)+IF(IncludeDeal2,Spreadsheet9.2!P2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2638,0)+IF(IncludeDeal4,Spreadsheet9.2!P3640,0)+IF(IncludeDeal5,Spreadsheet9.2!P4642,0)","v":-2156928.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1636,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2638,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3640,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4642,0)","v":-1540563.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1636,0)+IF(IncludeDeal2,Spreadsheet9.2!R2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2638,0)+IF(IncludeDeal4,Spreadsheet9.2!R3640,0)+IF(IncludeDeal5,Spreadsheet9.2!R4642,0)","v":-1315455},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1636,0)+IF(IncludeDeal2,Spreadsheet9.2!S2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2638,0)+IF(IncludeDeal4,Spreadsheet9.2!S3640,0)+IF(IncludeDeal5,Spreadsheet9.2!S4642,0)","v":-1642015.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1636,0)+IF(IncludeDeal2,Spreadsheet9.2!T2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2638,0)+IF(IncludeDeal4,Spreadsheet9.2!T3640,0)+IF(IncludeDeal5,Spreadsheet9.2!T4642,0)","v":-1632539.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1636,0)+IF(IncludeDeal2,Spreadsheet9.2!U2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2638,0)+IF(IncludeDeal4,Spreadsheet9.2!U3640,0)+IF(IncludeDeal5,Spreadsheet9.2!U4642,0)","v":-1523487.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1636,0)+IF(IncludeDeal2,Spreadsheet9.2!V2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2638,0)+IF(IncludeDeal4,Spreadsheet9.2!V3640,0)+IF(IncludeDeal5,Spreadsheet9.2!V4642,0)","v":-1356767.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1636,0)+IF(IncludeDeal2,Spreadsheet9.2!W2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2638,0)+IF(IncludeDeal4,Spreadsheet9.2!W3640,0)+IF(IncludeDeal5,Spreadsheet9.2!W4642,0)","v":-822467.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1636,0)+IF(IncludeDeal2,Spreadsheet9.2!X2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2638,0)+IF(IncludeDeal4,Spreadsheet9.2!X3640,0)+IF(IncludeDeal5,Spreadsheet9.2!X4642,0)","v":-863663.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1636,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2638,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3640,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4642,0)","v":172827.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1636,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2638,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3640,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4642,0)","v":281580.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4642,0)","v":1682810},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4642,0)","v":1667444.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4642,0)","v":850172},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4642,0)","v":1282808.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4642,0)","v":583765.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4642,0)","v":547665.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4642,0)","v":610831.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4642,0)","v":-42994.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4642,0)","v":213641.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4642,0)","v":146802.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4642,0)","v":173660},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4642,0)","v":209248.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4642,0)","v":459409.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4642,0)","v":111286.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4642,0)","v":-460333.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4642,0)","v":-999572.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4642,0)","v":-947628.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4642,0)","v":-859936.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4642,0)","v":-993069.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4642,0)","v":-871973},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4642,0)","v":-703233.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4642,0)","v":-589588.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4642,0)","v":-281753.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4642,0)","v":-214178.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4642,0)","v":-98452.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1636,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2638,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3640,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4642,0)","v":125446.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4642,0)","v":235212.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4642,0)","v":323660.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4642,0)","v":439021.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4642,0)","v":308418.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4642,0)","v":207638.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4642,0)","v":134028.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4642,0)","v":83041.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4642,0)","v":36255.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4642,0)","v":31250},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4642,0)","v":38507.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4642,0)","v":22905.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4642,0)","v":-2854.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4642,0)","v":-2859.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4642,0)","v":-2863.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1636,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2638,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2638,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3640,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4642,0)","v":-2865.7}]
[null,"Simulation 608",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1644,0)+IF(IncludeDeal2,Spreadsheet9.2!C2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2646,0)+IF(IncludeDeal4,Spreadsheet9.2!C3648,0)+IF(IncludeDeal5,Spreadsheet9.2!C4650,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1644,0)+IF(IncludeDeal2,Spreadsheet9.2!D2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2646,0)+IF(IncludeDeal4,Spreadsheet9.2!D3648,0)+IF(IncludeDeal5,Spreadsheet9.2!D4650,0)","v":380895.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1644,0)+IF(IncludeDeal2,Spreadsheet9.2!E2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2646,0)+IF(IncludeDeal4,Spreadsheet9.2!E3648,0)+IF(IncludeDeal5,Spreadsheet9.2!E4650,0)","v":785201.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1644,0)+IF(IncludeDeal2,Spreadsheet9.2!F2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2646,0)+IF(IncludeDeal4,Spreadsheet9.2!F3648,0)+IF(IncludeDeal5,Spreadsheet9.2!F4650,0)","v":567079.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1644,0)+IF(IncludeDeal2,Spreadsheet9.2!G2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2646,0)+IF(IncludeDeal4,Spreadsheet9.2!G3648,0)+IF(IncludeDeal5,Spreadsheet9.2!G4650,0)","v":948199.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1644,0)+IF(IncludeDeal2,Spreadsheet9.2!H2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2646,0)+IF(IncludeDeal4,Spreadsheet9.2!H3648,0)+IF(IncludeDeal5,Spreadsheet9.2!H4650,0)","v":-327252.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1644,0)+IF(IncludeDeal2,Spreadsheet9.2!I2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2646,0)+IF(IncludeDeal4,Spreadsheet9.2!I3648,0)+IF(IncludeDeal5,Spreadsheet9.2!I4650,0)","v":985125.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1644,0)+IF(IncludeDeal2,Spreadsheet9.2!J2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2646,0)+IF(IncludeDeal4,Spreadsheet9.2!J3648,0)+IF(IncludeDeal5,Spreadsheet9.2!J4650,0)","v":1353583},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1644,0)+IF(IncludeDeal2,Spreadsheet9.2!K2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2646,0)+IF(IncludeDeal4,Spreadsheet9.2!K3648,0)+IF(IncludeDeal5,Spreadsheet9.2!K4650,0)","v":657687.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1644,0)+IF(IncludeDeal2,Spreadsheet9.2!L2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2646,0)+IF(IncludeDeal4,Spreadsheet9.2!L3648,0)+IF(IncludeDeal5,Spreadsheet9.2!L4650,0)","v":892269.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1644,0)+IF(IncludeDeal2,Spreadsheet9.2!M2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2646,0)+IF(IncludeDeal4,Spreadsheet9.2!M3648,0)+IF(IncludeDeal5,Spreadsheet9.2!M4650,0)","v":1399564},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1644,0)+IF(IncludeDeal2,Spreadsheet9.2!N2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2646,0)+IF(IncludeDeal4,Spreadsheet9.2!N3648,0)+IF(IncludeDeal5,Spreadsheet9.2!N4650,0)","v":2036470.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1644,0)+IF(IncludeDeal2,Spreadsheet9.2!O2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2646,0)+IF(IncludeDeal4,Spreadsheet9.2!O3648,0)+IF(IncludeDeal5,Spreadsheet9.2!O4650,0)","v":3167819.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1644,0)+IF(IncludeDeal2,Spreadsheet9.2!P2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2646,0)+IF(IncludeDeal4,Spreadsheet9.2!P3648,0)+IF(IncludeDeal5,Spreadsheet9.2!P4650,0)","v":3006759.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1644,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2646,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3648,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4650,0)","v":2040991.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1644,0)+IF(IncludeDeal2,Spreadsheet9.2!R2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2646,0)+IF(IncludeDeal4,Spreadsheet9.2!R3648,0)+IF(IncludeDeal5,Spreadsheet9.2!R4650,0)","v":1481371.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1644,0)+IF(IncludeDeal2,Spreadsheet9.2!S2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2646,0)+IF(IncludeDeal4,Spreadsheet9.2!S3648,0)+IF(IncludeDeal5,Spreadsheet9.2!S4650,0)","v":1264988.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1644,0)+IF(IncludeDeal2,Spreadsheet9.2!T2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2646,0)+IF(IncludeDeal4,Spreadsheet9.2!T3648,0)+IF(IncludeDeal5,Spreadsheet9.2!T4650,0)","v":490988},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1644,0)+IF(IncludeDeal2,Spreadsheet9.2!U2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2646,0)+IF(IncludeDeal4,Spreadsheet9.2!U3648,0)+IF(IncludeDeal5,Spreadsheet9.2!U4650,0)","v":343370.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1644,0)+IF(IncludeDeal2,Spreadsheet9.2!V2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2646,0)+IF(IncludeDeal4,Spreadsheet9.2!V3648,0)+IF(IncludeDeal5,Spreadsheet9.2!V4650,0)","v":1124623.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1644,0)+IF(IncludeDeal2,Spreadsheet9.2!W2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2646,0)+IF(IncludeDeal4,Spreadsheet9.2!W3648,0)+IF(IncludeDeal5,Spreadsheet9.2!W4650,0)","v":684711.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1644,0)+IF(IncludeDeal2,Spreadsheet9.2!X2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2646,0)+IF(IncludeDeal4,Spreadsheet9.2!X3648,0)+IF(IncludeDeal5,Spreadsheet9.2!X4650,0)","v":557057.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1644,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2646,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3648,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4650,0)","v":1390537},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1644,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2646,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3648,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4650,0)","v":802814.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4650,0)","v":1323364.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4650,0)","v":1454061.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4650,0)","v":255868.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4650,0)","v":1031564.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4650,0)","v":1635990},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4650,0)","v":1193665.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4650,0)","v":694018.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4650,0)","v":267559},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4650,0)","v":-406057.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4650,0)","v":-609946.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4650,0)","v":-593756.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4650,0)","v":252513.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4650,0)","v":784859.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4650,0)","v":58456.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4650,0)","v":-31973.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4650,0)","v":203641.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4650,0)","v":102129},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4650,0)","v":85083.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4650,0)","v":432773.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4650,0)","v":726553.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4650,0)","v":839386.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4650,0)","v":1058691.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4650,0)","v":1125574.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4650,0)","v":1008209.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4650,0)","v":885269.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1644,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2646,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3648,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4650,0)","v":916256.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4650,0)","v":910073},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4650,0)","v":712945},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4650,0)","v":619417.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4650,0)","v":451446.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4650,0)","v":297057.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4650,0)","v":210200},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4650,0)","v":99571.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4650,0)","v":9615.2000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4650,0)","v":-15439.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4650,0)","v":-87285.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4650,0)","v":-122305.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4650,0)","v":-61953.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4650,0)","v":-62025.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4650,0)","v":-62103.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1644,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2646,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2646,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3648,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4650,0)","v":-62165.4}]
[null,"Simulation 615",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1651,0)+IF(IncludeDeal2,Spreadsheet9.2!C2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2653,0)+IF(IncludeDeal4,Spreadsheet9.2!C3655,0)+IF(IncludeDeal5,Spreadsheet9.2!C4657,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1651,0)+IF(IncludeDeal2,Spreadsheet9.2!D2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2653,0)+IF(IncludeDeal4,Spreadsheet9.2!D3655,0)+IF(IncludeDeal5,Spreadsheet9.2!D4657,0)","v":-86678.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1651,0)+IF(IncludeDeal2,Spreadsheet9.2!E2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2653,0)+IF(IncludeDeal4,Spreadsheet9.2!E3655,0)+IF(IncludeDeal5,Spreadsheet9.2!E4657,0)","v":-10884.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1651,0)+IF(IncludeDeal2,Spreadsheet9.2!F2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2653,0)+IF(IncludeDeal4,Spreadsheet9.2!F3655,0)+IF(IncludeDeal5,Spreadsheet9.2!F4657,0)","v":-466119.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1651,0)+IF(IncludeDeal2,Spreadsheet9.2!G2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2653,0)+IF(IncludeDeal4,Spreadsheet9.2!G3655,0)+IF(IncludeDeal5,Spreadsheet9.2!G4657,0)","v":-742333.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1651,0)+IF(IncludeDeal2,Spreadsheet9.2!H2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2653,0)+IF(IncludeDeal4,Spreadsheet9.2!H3655,0)+IF(IncludeDeal5,Spreadsheet9.2!H4657,0)","v":-488981.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1651,0)+IF(IncludeDeal2,Spreadsheet9.2!I2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2653,0)+IF(IncludeDeal4,Spreadsheet9.2!I3655,0)+IF(IncludeDeal5,Spreadsheet9.2!I4657,0)","v":-1455499.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1651,0)+IF(IncludeDeal2,Spreadsheet9.2!J2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2653,0)+IF(IncludeDeal4,Spreadsheet9.2!J3655,0)+IF(IncludeDeal5,Spreadsheet9.2!J4657,0)","v":-928090.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1651,0)+IF(IncludeDeal2,Spreadsheet9.2!K2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2653,0)+IF(IncludeDeal4,Spreadsheet9.2!K3655,0)+IF(IncludeDeal5,Spreadsheet9.2!K4657,0)","v":-1633887.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1651,0)+IF(IncludeDeal2,Spreadsheet9.2!L2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2653,0)+IF(IncludeDeal4,Spreadsheet9.2!L3655,0)+IF(IncludeDeal5,Spreadsheet9.2!L4657,0)","v":-1721088.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1651,0)+IF(IncludeDeal2,Spreadsheet9.2!M2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2653,0)+IF(IncludeDeal4,Spreadsheet9.2!M3655,0)+IF(IncludeDeal5,Spreadsheet9.2!M4657,0)","v":-1444384.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1651,0)+IF(IncludeDeal2,Spreadsheet9.2!N2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2653,0)+IF(IncludeDeal4,Spreadsheet9.2!N3655,0)+IF(IncludeDeal5,Spreadsheet9.2!N4657,0)","v":-1920258.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1651,0)+IF(IncludeDeal2,Spreadsheet9.2!O2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2653,0)+IF(IncludeDeal4,Spreadsheet9.2!O3655,0)+IF(IncludeDeal5,Spreadsheet9.2!O4657,0)","v":-1954647.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1651,0)+IF(IncludeDeal2,Spreadsheet9.2!P2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2653,0)+IF(IncludeDeal4,Spreadsheet9.2!P3655,0)+IF(IncludeDeal5,Spreadsheet9.2!P4657,0)","v":-2303291},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1651,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2653,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3655,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4657,0)","v":-2388705.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1651,0)+IF(IncludeDeal2,Spreadsheet9.2!R2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2653,0)+IF(IncludeDeal4,Spreadsheet9.2!R3655,0)+IF(IncludeDeal5,Spreadsheet9.2!R4657,0)","v":-2230206.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1651,0)+IF(IncludeDeal2,Spreadsheet9.2!S2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2653,0)+IF(IncludeDeal4,Spreadsheet9.2!S3655,0)+IF(IncludeDeal5,Spreadsheet9.2!S4657,0)","v":-2425530.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1651,0)+IF(IncludeDeal2,Spreadsheet9.2!T2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2653,0)+IF(IncludeDeal4,Spreadsheet9.2!T3655,0)+IF(IncludeDeal5,Spreadsheet9.2!T4657,0)","v":-2265850.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1651,0)+IF(IncludeDeal2,Spreadsheet9.2!U2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2653,0)+IF(IncludeDeal4,Spreadsheet9.2!U3655,0)+IF(IncludeDeal5,Spreadsheet9.2!U4657,0)","v":-2449264.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1651,0)+IF(IncludeDeal2,Spreadsheet9.2!V2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2653,0)+IF(IncludeDeal4,Spreadsheet9.2!V3655,0)+IF(IncludeDeal5,Spreadsheet9.2!V4657,0)","v":-2448429.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1651,0)+IF(IncludeDeal2,Spreadsheet9.2!W2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2653,0)+IF(IncludeDeal4,Spreadsheet9.2!W3655,0)+IF(IncludeDeal5,Spreadsheet9.2!W4657,0)","v":-2570854.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1651,0)+IF(IncludeDeal2,Spreadsheet9.2!X2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2653,0)+IF(IncludeDeal4,Spreadsheet9.2!X3655,0)+IF(IncludeDeal5,Spreadsheet9.2!X4657,0)","v":-2364154.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1651,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2653,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3655,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4657,0)","v":-2320211.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1651,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2653,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3655,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4657,0)","v":-2386509.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4657,0)","v":-2282290},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4657,0)","v":-2392147.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4657,0)","v":-2898685.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4657,0)","v":-2936720.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4657,0)","v":-3021493.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4657,0)","v":-2844806.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4657,0)","v":-2706044.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4657,0)","v":-2648088.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4657,0)","v":-2490852.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4657,0)","v":-2470289.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4657,0)","v":-2340022.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4657,0)","v":-2256293.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4657,0)","v":-2131363.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4657,0)","v":-2045632.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4657,0)","v":-1879042.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4657,0)","v":-1711459.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4657,0)","v":-1587898},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4657,0)","v":-1429981.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4657,0)","v":-1205007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4657,0)","v":-1066790.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4657,0)","v":-861606.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4657,0)","v":-710084.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4657,0)","v":-608824.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4657,0)","v":-460516},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4657,0)","v":-292889.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1651,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2653,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3655,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4657,0)","v":-203427.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4657,0)","v":-74336.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4657,0)","v":8159.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4657,0)","v":102897.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4657,0)","v":5441.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4657,0)","v":-82789},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4657,0)","v":-79178.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4657,0)","v":-98584.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4657,0)","v":-170033.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4657,0)","v":-145718.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4657,0)","v":-152950.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4657,0)","v":-180504.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4657,0)","v":-117186.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4657,0)","v":-117349.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4657,0)","v":-117467.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1651,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2653,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2653,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3655,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4657,0)","v":-117523.3}]
[null,"Simulation 620",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1656,0)+IF(IncludeDeal2,Spreadsheet9.2!C2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2658,0)+IF(IncludeDeal4,Spreadsheet9.2!C3660,0)+IF(IncludeDeal5,Spreadsheet9.2!C4662,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1656,0)+IF(IncludeDeal2,Spreadsheet9.2!D2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2658,0)+IF(IncludeDeal4,Spreadsheet9.2!D3660,0)+IF(IncludeDeal5,Spreadsheet9.2!D4662,0)","v":208747.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1656,0)+IF(IncludeDeal2,Spreadsheet9.2!E2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2658,0)+IF(IncludeDeal4,Spreadsheet9.2!E3660,0)+IF(IncludeDeal5,Spreadsheet9.2!E4662,0)","v":447203.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1656,0)+IF(IncludeDeal2,Spreadsheet9.2!F2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2658,0)+IF(IncludeDeal4,Spreadsheet9.2!F3660,0)+IF(IncludeDeal5,Spreadsheet9.2!F4662,0)","v":112902.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1656,0)+IF(IncludeDeal2,Spreadsheet9.2!G2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2658,0)+IF(IncludeDeal4,Spreadsheet9.2!G3660,0)+IF(IncludeDeal5,Spreadsheet9.2!G4662,0)","v":-4605.6000000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1656,0)+IF(IncludeDeal2,Spreadsheet9.2!H2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2658,0)+IF(IncludeDeal4,Spreadsheet9.2!H3660,0)+IF(IncludeDeal5,Spreadsheet9.2!H4662,0)","v":-558691.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1656,0)+IF(IncludeDeal2,Spreadsheet9.2!I2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2658,0)+IF(IncludeDeal4,Spreadsheet9.2!I3660,0)+IF(IncludeDeal5,Spreadsheet9.2!I4662,0)","v":-1295130.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1656,0)+IF(IncludeDeal2,Spreadsheet9.2!J2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2658,0)+IF(IncludeDeal4,Spreadsheet9.2!J3660,0)+IF(IncludeDeal5,Spreadsheet9.2!J4662,0)","v":-1144740.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1656,0)+IF(IncludeDeal2,Spreadsheet9.2!K2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2658,0)+IF(IncludeDeal4,Spreadsheet9.2!K3660,0)+IF(IncludeDeal5,Spreadsheet9.2!K4662,0)","v":-1021056.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1656,0)+IF(IncludeDeal2,Spreadsheet9.2!L2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2658,0)+IF(IncludeDeal4,Spreadsheet9.2!L3660,0)+IF(IncludeDeal5,Spreadsheet9.2!L4662,0)","v":-646794.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1656,0)+IF(IncludeDeal2,Spreadsheet9.2!M2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2658,0)+IF(IncludeDeal4,Spreadsheet9.2!M3660,0)+IF(IncludeDeal5,Spreadsheet9.2!M4662,0)","v":-722505.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1656,0)+IF(IncludeDeal2,Spreadsheet9.2!N2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2658,0)+IF(IncludeDeal4,Spreadsheet9.2!N3660,0)+IF(IncludeDeal5,Spreadsheet9.2!N4662,0)","v":-952190.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1656,0)+IF(IncludeDeal2,Spreadsheet9.2!O2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2658,0)+IF(IncludeDeal4,Spreadsheet9.2!O3660,0)+IF(IncludeDeal5,Spreadsheet9.2!O4662,0)","v":64428.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1656,0)+IF(IncludeDeal2,Spreadsheet9.2!P2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2658,0)+IF(IncludeDeal4,Spreadsheet9.2!P3660,0)+IF(IncludeDeal5,Spreadsheet9.2!P4662,0)","v":-425271.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1656,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2658,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3660,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4662,0)","v":-401287.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1656,0)+IF(IncludeDeal2,Spreadsheet9.2!R2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2658,0)+IF(IncludeDeal4,Spreadsheet9.2!R3660,0)+IF(IncludeDeal5,Spreadsheet9.2!R4662,0)","v":-17649.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1656,0)+IF(IncludeDeal2,Spreadsheet9.2!S2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2658,0)+IF(IncludeDeal4,Spreadsheet9.2!S3660,0)+IF(IncludeDeal5,Spreadsheet9.2!S4662,0)","v":-163414.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1656,0)+IF(IncludeDeal2,Spreadsheet9.2!T2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2658,0)+IF(IncludeDeal4,Spreadsheet9.2!T3660,0)+IF(IncludeDeal5,Spreadsheet9.2!T4662,0)","v":196220},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1656,0)+IF(IncludeDeal2,Spreadsheet9.2!U2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2658,0)+IF(IncludeDeal4,Spreadsheet9.2!U3660,0)+IF(IncludeDeal5,Spreadsheet9.2!U4662,0)","v":144584.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1656,0)+IF(IncludeDeal2,Spreadsheet9.2!V2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2658,0)+IF(IncludeDeal4,Spreadsheet9.2!V3660,0)+IF(IncludeDeal5,Spreadsheet9.2!V4662,0)","v":117021},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1656,0)+IF(IncludeDeal2,Spreadsheet9.2!W2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2658,0)+IF(IncludeDeal4,Spreadsheet9.2!W3660,0)+IF(IncludeDeal5,Spreadsheet9.2!W4662,0)","v":40750.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1656,0)+IF(IncludeDeal2,Spreadsheet9.2!X2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2658,0)+IF(IncludeDeal4,Spreadsheet9.2!X3660,0)+IF(IncludeDeal5,Spreadsheet9.2!X4662,0)","v":312358.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1656,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2658,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3660,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4662,0)","v":-266798.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1656,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2658,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3660,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4662,0)","v":-917644.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4662,0)","v":-1163029.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4662,0)","v":-701027.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4662,0)","v":-893821.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4662,0)","v":-1297911.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4662,0)","v":-1373813.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4662,0)","v":-1106851.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4662,0)","v":-1026275.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4662,0)","v":-1052454.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4662,0)","v":-1341317.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4662,0)","v":-1291608.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4662,0)","v":-1319561.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4662,0)","v":-1461448.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4662,0)","v":-1262164.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4662,0)","v":-1326748.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4662,0)","v":-1325951.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4662,0)","v":-1374132.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4662,0)","v":-1226248.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4662,0)","v":-1046740.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4662,0)","v":-766538},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4662,0)","v":-599570.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4662,0)","v":-591962.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4662,0)","v":-340814.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4662,0)","v":-159872.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4662,0)","v":-146284.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4662,0)","v":-40181.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3660,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4662,0)","v":128045},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4662,0)","v":156656.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4662,0)","v":268220.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4662,0)","v":301603.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4662,0)","v":220383},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4662,0)","v":132994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4662,0)","v":115658},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4662,0)","v":77824.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4662,0)","v":6605.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4662,0)","v":-29537.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4662,0)","v":18108.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4662,0)","v":8324.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4662,0)","v":-78.400000000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4662,0)","v":-78.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4662,0)","v":-78.599999999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2658,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3660,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4662,0)","v":-78.7}]
[null,"Simulation 628",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1664,0)+IF(IncludeDeal2,Spreadsheet9.2!C2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2666,0)+IF(IncludeDeal4,Spreadsheet9.2!C3668,0)+IF(IncludeDeal5,Spreadsheet9.2!C4670,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1664,0)+IF(IncludeDeal2,Spreadsheet9.2!D2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2666,0)+IF(IncludeDeal4,Spreadsheet9.2!D3668,0)+IF(IncludeDeal5,Spreadsheet9.2!D4670,0)","v":-153867.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1664,0)+IF(IncludeDeal2,Spreadsheet9.2!E2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2666,0)+IF(IncludeDeal4,Spreadsheet9.2!E3668,0)+IF(IncludeDeal5,Spreadsheet9.2!E4670,0)","v":-404614.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1664,0)+IF(IncludeDeal2,Spreadsheet9.2!F2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2666,0)+IF(IncludeDeal4,Spreadsheet9.2!F3668,0)+IF(IncludeDeal5,Spreadsheet9.2!F4670,0)","v":-1046799.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1664,0)+IF(IncludeDeal2,Spreadsheet9.2!G2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2666,0)+IF(IncludeDeal4,Spreadsheet9.2!G3668,0)+IF(IncludeDeal5,Spreadsheet9.2!G4670,0)","v":-1406648.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1664,0)+IF(IncludeDeal2,Spreadsheet9.2!H2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2666,0)+IF(IncludeDeal4,Spreadsheet9.2!H3668,0)+IF(IncludeDeal5,Spreadsheet9.2!H4670,0)","v":-1701050.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1664,0)+IF(IncludeDeal2,Spreadsheet9.2!I2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2666,0)+IF(IncludeDeal4,Spreadsheet9.2!I3668,0)+IF(IncludeDeal5,Spreadsheet9.2!I4670,0)","v":-2630691.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1664,0)+IF(IncludeDeal2,Spreadsheet9.2!J2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2666,0)+IF(IncludeDeal4,Spreadsheet9.2!J3668,0)+IF(IncludeDeal5,Spreadsheet9.2!J4670,0)","v":-3150485},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1664,0)+IF(IncludeDeal2,Spreadsheet9.2!K2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2666,0)+IF(IncludeDeal4,Spreadsheet9.2!K3668,0)+IF(IncludeDeal5,Spreadsheet9.2!K4670,0)","v":-3296362.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1664,0)+IF(IncludeDeal2,Spreadsheet9.2!L2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2666,0)+IF(IncludeDeal4,Spreadsheet9.2!L3668,0)+IF(IncludeDeal5,Spreadsheet9.2!L4670,0)","v":-3537999.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1664,0)+IF(IncludeDeal2,Spreadsheet9.2!M2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2666,0)+IF(IncludeDeal4,Spreadsheet9.2!M3668,0)+IF(IncludeDeal5,Spreadsheet9.2!M4670,0)","v":-2984087.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1664,0)+IF(IncludeDeal2,Spreadsheet9.2!N2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2666,0)+IF(IncludeDeal4,Spreadsheet9.2!N3668,0)+IF(IncludeDeal5,Spreadsheet9.2!N4670,0)","v":-2929954.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1664,0)+IF(IncludeDeal2,Spreadsheet9.2!O2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2666,0)+IF(IncludeDeal4,Spreadsheet9.2!O3668,0)+IF(IncludeDeal5,Spreadsheet9.2!O4670,0)","v":-2579286.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1664,0)+IF(IncludeDeal2,Spreadsheet9.2!P2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2666,0)+IF(IncludeDeal4,Spreadsheet9.2!P3668,0)+IF(IncludeDeal5,Spreadsheet9.2!P4670,0)","v":-2564013.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1664,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2666,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3668,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4670,0)","v":-2950102.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1664,0)+IF(IncludeDeal2,Spreadsheet9.2!R2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2666,0)+IF(IncludeDeal4,Spreadsheet9.2!R3668,0)+IF(IncludeDeal5,Spreadsheet9.2!R4670,0)","v":-3440864.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1664,0)+IF(IncludeDeal2,Spreadsheet9.2!S2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2666,0)+IF(IncludeDeal4,Spreadsheet9.2!S3668,0)+IF(IncludeDeal5,Spreadsheet9.2!S4670,0)","v":-3585475.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1664,0)+IF(IncludeDeal2,Spreadsheet9.2!T2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2666,0)+IF(IncludeDeal4,Spreadsheet9.2!T3668,0)+IF(IncludeDeal5,Spreadsheet9.2!T4670,0)","v":-3401493.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1664,0)+IF(IncludeDeal2,Spreadsheet9.2!U2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2666,0)+IF(IncludeDeal4,Spreadsheet9.2!U3668,0)+IF(IncludeDeal5,Spreadsheet9.2!U4670,0)","v":-3232926},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1664,0)+IF(IncludeDeal2,Spreadsheet9.2!V2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2666,0)+IF(IncludeDeal4,Spreadsheet9.2!V3668,0)+IF(IncludeDeal5,Spreadsheet9.2!V4670,0)","v":-3128343.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1664,0)+IF(IncludeDeal2,Spreadsheet9.2!W2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2666,0)+IF(IncludeDeal4,Spreadsheet9.2!W3668,0)+IF(IncludeDeal5,Spreadsheet9.2!W4670,0)","v":-3183230.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1664,0)+IF(IncludeDeal2,Spreadsheet9.2!X2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2666,0)+IF(IncludeDeal4,Spreadsheet9.2!X3668,0)+IF(IncludeDeal5,Spreadsheet9.2!X4670,0)","v":-2985603.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1664,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2666,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3668,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4670,0)","v":-2997347.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1664,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2666,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3668,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4670,0)","v":-2932177},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4670,0)","v":-3110467},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4670,0)","v":-2832594.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4670,0)","v":-2765799.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4670,0)","v":-2760925.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4670,0)","v":-2319582.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4670,0)","v":-2399108.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4670,0)","v":-2355851.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4670,0)","v":-2351012.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4670,0)","v":-2465359.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4670,0)","v":-2437816.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4670,0)","v":-2370588.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4670,0)","v":-2383468},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4670,0)","v":-2375541.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4670,0)","v":-2260832.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4670,0)","v":-2200818.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4670,0)","v":-2122575.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4670,0)","v":-1895281.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4670,0)","v":-1786475.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4670,0)","v":-1721964.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4670,0)","v":-1449940.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4670,0)","v":-1277256.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4670,0)","v":-1199424.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4670,0)","v":-1025721.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4670,0)","v":-856108.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4670,0)","v":-750498.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1664,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2666,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3668,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4670,0)","v":-589942},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4670,0)","v":-377331.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4670,0)","v":-239265.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4670,0)","v":-164621.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4670,0)","v":-205473.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4670,0)","v":-278255.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4670,0)","v":-229071.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4670,0)","v":-225131.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4670,0)","v":-275211.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4670,0)","v":-198080.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4670,0)","v":-171382.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4670,0)","v":-183350.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4670,0)","v":-102785.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4670,0)","v":-102946.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4670,0)","v":-103050.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1664,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2666,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2666,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3668,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4670,0)","v":-103090.9}]
[null,"Simulation 636",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1672,0)+IF(IncludeDeal2,Spreadsheet9.2!C2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2674,0)+IF(IncludeDeal4,Spreadsheet9.2!C3676,0)+IF(IncludeDeal5,Spreadsheet9.2!C4678,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1672,0)+IF(IncludeDeal2,Spreadsheet9.2!D2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2674,0)+IF(IncludeDeal4,Spreadsheet9.2!D3676,0)+IF(IncludeDeal5,Spreadsheet9.2!D4678,0)","v":129991.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1672,0)+IF(IncludeDeal2,Spreadsheet9.2!E2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2674,0)+IF(IncludeDeal4,Spreadsheet9.2!E3676,0)+IF(IncludeDeal5,Spreadsheet9.2!E4678,0)","v":316336.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1672,0)+IF(IncludeDeal2,Spreadsheet9.2!F2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2674,0)+IF(IncludeDeal4,Spreadsheet9.2!F3676,0)+IF(IncludeDeal5,Spreadsheet9.2!F4678,0)","v":-219830.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1672,0)+IF(IncludeDeal2,Spreadsheet9.2!G2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2674,0)+IF(IncludeDeal4,Spreadsheet9.2!G3676,0)+IF(IncludeDeal5,Spreadsheet9.2!G4678,0)","v":-281279.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1672,0)+IF(IncludeDeal2,Spreadsheet9.2!H2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2674,0)+IF(IncludeDeal4,Spreadsheet9.2!H3676,0)+IF(IncludeDeal5,Spreadsheet9.2!H4678,0)","v":-416547.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1672,0)+IF(IncludeDeal2,Spreadsheet9.2!I2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2674,0)+IF(IncludeDeal4,Spreadsheet9.2!I3676,0)+IF(IncludeDeal5,Spreadsheet9.2!I4678,0)","v":-736142.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1672,0)+IF(IncludeDeal2,Spreadsheet9.2!J2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2674,0)+IF(IncludeDeal4,Spreadsheet9.2!J3676,0)+IF(IncludeDeal5,Spreadsheet9.2!J4678,0)","v":-632180.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1672,0)+IF(IncludeDeal2,Spreadsheet9.2!K2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2674,0)+IF(IncludeDeal4,Spreadsheet9.2!K3676,0)+IF(IncludeDeal5,Spreadsheet9.2!K4678,0)","v":262270.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1672,0)+IF(IncludeDeal2,Spreadsheet9.2!L2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2674,0)+IF(IncludeDeal4,Spreadsheet9.2!L3676,0)+IF(IncludeDeal5,Spreadsheet9.2!L4678,0)","v":-179052},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1672,0)+IF(IncludeDeal2,Spreadsheet9.2!M2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2674,0)+IF(IncludeDeal4,Spreadsheet9.2!M3676,0)+IF(IncludeDeal5,Spreadsheet9.2!M4678,0)","v":1281094},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1672,0)+IF(IncludeDeal2,Spreadsheet9.2!N2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2674,0)+IF(IncludeDeal4,Spreadsheet9.2!N3676,0)+IF(IncludeDeal5,Spreadsheet9.2!N4678,0)","v":542194},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1672,0)+IF(IncludeDeal2,Spreadsheet9.2!O2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2674,0)+IF(IncludeDeal4,Spreadsheet9.2!O3676,0)+IF(IncludeDeal5,Spreadsheet9.2!O4678,0)","v":52323.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1672,0)+IF(IncludeDeal2,Spreadsheet9.2!P2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2674,0)+IF(IncludeDeal4,Spreadsheet9.2!P3676,0)+IF(IncludeDeal5,Spreadsheet9.2!P4678,0)","v":480537.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1672,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2674,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3676,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4678,0)","v":-258521},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1672,0)+IF(IncludeDeal2,Spreadsheet9.2!R2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2674,0)+IF(IncludeDeal4,Spreadsheet9.2!R3676,0)+IF(IncludeDeal5,Spreadsheet9.2!R4678,0)","v":-1031857.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1672,0)+IF(IncludeDeal2,Spreadsheet9.2!S2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2674,0)+IF(IncludeDeal4,Spreadsheet9.2!S3676,0)+IF(IncludeDeal5,Spreadsheet9.2!S4678,0)","v":-1649441.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1672,0)+IF(IncludeDeal2,Spreadsheet9.2!T2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2674,0)+IF(IncludeDeal4,Spreadsheet9.2!T3676,0)+IF(IncludeDeal5,Spreadsheet9.2!T4678,0)","v":-2795391},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1672,0)+IF(IncludeDeal2,Spreadsheet9.2!U2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2674,0)+IF(IncludeDeal4,Spreadsheet9.2!U3676,0)+IF(IncludeDeal5,Spreadsheet9.2!U4678,0)","v":-2678428.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1672,0)+IF(IncludeDeal2,Spreadsheet9.2!V2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2674,0)+IF(IncludeDeal4,Spreadsheet9.2!V3676,0)+IF(IncludeDeal5,Spreadsheet9.2!V4678,0)","v":-3283565.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1672,0)+IF(IncludeDeal2,Spreadsheet9.2!W2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2674,0)+IF(IncludeDeal4,Spreadsheet9.2!W3676,0)+IF(IncludeDeal5,Spreadsheet9.2!W4678,0)","v":-3493791.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1672,0)+IF(IncludeDeal2,Spreadsheet9.2!X2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2674,0)+IF(IncludeDeal4,Spreadsheet9.2!X3676,0)+IF(IncludeDeal5,Spreadsheet9.2!X4678,0)","v":-3358811.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1672,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2674,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3676,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4678,0)","v":-3011465.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1672,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2674,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3676,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4678,0)","v":-3300493},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4678,0)","v":-3042196.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4678,0)","v":-2881317.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4678,0)","v":-2752320.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4678,0)","v":-2477434},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4678,0)","v":-2042261.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4678,0)","v":-2015037.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4678,0)","v":-2035137.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4678,0)","v":-2049303.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4678,0)","v":-1261737.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4678,0)","v":-666141.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4678,0)","v":-382156},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4678,0)","v":-662544.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4678,0)","v":-617814.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4678,0)","v":-503125.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4678,0)","v":-907143.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4678,0)","v":-1232495.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4678,0)","v":-988247.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4678,0)","v":-518945.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4678,0)","v":-169261.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4678,0)","v":-278395.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4678,0)","v":-425682.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4678,0)","v":-137132.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4678,0)","v":-203705.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4678,0)","v":-17625.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4678,0)","v":156625.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1672,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2674,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3676,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4678,0)","v":334830.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4678,0)","v":302616},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4678,0)","v":277253.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4678,0)","v":308542.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4678,0)","v":178478.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4678,0)","v":125566.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4678,0)","v":99652.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4678,0)","v":36217.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4678,0)","v":-44678.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4678,0)","v":-69727.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4678,0)","v":-97307.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4678,0)","v":-145575.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4678,0)","v":-84689.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4678,0)","v":-84810.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4678,0)","v":-84906.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1672,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2674,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2674,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3676,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4678,0)","v":-84963.4}]
[null,"Simulation 641",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1677,0)+IF(IncludeDeal2,Spreadsheet9.2!C2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2679,0)+IF(IncludeDeal4,Spreadsheet9.2!C3681,0)+IF(IncludeDeal5,Spreadsheet9.2!C4683,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1677,0)+IF(IncludeDeal2,Spreadsheet9.2!D2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2679,0)+IF(IncludeDeal4,Spreadsheet9.2!D3681,0)+IF(IncludeDeal5,Spreadsheet9.2!D4683,0)","v":121549},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1677,0)+IF(IncludeDeal2,Spreadsheet9.2!E2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2679,0)+IF(IncludeDeal4,Spreadsheet9.2!E3681,0)+IF(IncludeDeal5,Spreadsheet9.2!E4683,0)","v":49144.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1677,0)+IF(IncludeDeal2,Spreadsheet9.2!F2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2679,0)+IF(IncludeDeal4,Spreadsheet9.2!F3681,0)+IF(IncludeDeal5,Spreadsheet9.2!F4683,0)","v":-538871.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1677,0)+IF(IncludeDeal2,Spreadsheet9.2!G2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2679,0)+IF(IncludeDeal4,Spreadsheet9.2!G3681,0)+IF(IncludeDeal5,Spreadsheet9.2!G4683,0)","v":-833206.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1677,0)+IF(IncludeDeal2,Spreadsheet9.2!H2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2679,0)+IF(IncludeDeal4,Spreadsheet9.2!H3681,0)+IF(IncludeDeal5,Spreadsheet9.2!H4683,0)","v":-638657},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1677,0)+IF(IncludeDeal2,Spreadsheet9.2!I2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2679,0)+IF(IncludeDeal4,Spreadsheet9.2!I3681,0)+IF(IncludeDeal5,Spreadsheet9.2!I4683,0)","v":219766.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1677,0)+IF(IncludeDeal2,Spreadsheet9.2!J2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2679,0)+IF(IncludeDeal4,Spreadsheet9.2!J3681,0)+IF(IncludeDeal5,Spreadsheet9.2!J4683,0)","v":1248739.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1677,0)+IF(IncludeDeal2,Spreadsheet9.2!K2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2679,0)+IF(IncludeDeal4,Spreadsheet9.2!K3681,0)+IF(IncludeDeal5,Spreadsheet9.2!K4683,0)","v":755715.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1677,0)+IF(IncludeDeal2,Spreadsheet9.2!L2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2679,0)+IF(IncludeDeal4,Spreadsheet9.2!L3681,0)+IF(IncludeDeal5,Spreadsheet9.2!L4683,0)","v":458104.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1677,0)+IF(IncludeDeal2,Spreadsheet9.2!M2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2679,0)+IF(IncludeDeal4,Spreadsheet9.2!M3681,0)+IF(IncludeDeal5,Spreadsheet9.2!M4683,0)","v":-614138.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1677,0)+IF(IncludeDeal2,Spreadsheet9.2!N2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2679,0)+IF(IncludeDeal4,Spreadsheet9.2!N3681,0)+IF(IncludeDeal5,Spreadsheet9.2!N4683,0)","v":-693868.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1677,0)+IF(IncludeDeal2,Spreadsheet9.2!O2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2679,0)+IF(IncludeDeal4,Spreadsheet9.2!O3681,0)+IF(IncludeDeal5,Spreadsheet9.2!O4683,0)","v":-725810.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1677,0)+IF(IncludeDeal2,Spreadsheet9.2!P2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2679,0)+IF(IncludeDeal4,Spreadsheet9.2!P3681,0)+IF(IncludeDeal5,Spreadsheet9.2!P4683,0)","v":595656.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1677,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2679,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3681,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4683,0)","v":427273.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1677,0)+IF(IncludeDeal2,Spreadsheet9.2!R2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2679,0)+IF(IncludeDeal4,Spreadsheet9.2!R3681,0)+IF(IncludeDeal5,Spreadsheet9.2!R4683,0)","v":118122.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1677,0)+IF(IncludeDeal2,Spreadsheet9.2!S2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2679,0)+IF(IncludeDeal4,Spreadsheet9.2!S3681,0)+IF(IncludeDeal5,Spreadsheet9.2!S4683,0)","v":-673239.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1677,0)+IF(IncludeDeal2,Spreadsheet9.2!T2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2679,0)+IF(IncludeDeal4,Spreadsheet9.2!T3681,0)+IF(IncludeDeal5,Spreadsheet9.2!T4683,0)","v":-902259.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1677,0)+IF(IncludeDeal2,Spreadsheet9.2!U2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2679,0)+IF(IncludeDeal4,Spreadsheet9.2!U3681,0)+IF(IncludeDeal5,Spreadsheet9.2!U4683,0)","v":-549977},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1677,0)+IF(IncludeDeal2,Spreadsheet9.2!V2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2679,0)+IF(IncludeDeal4,Spreadsheet9.2!V3681,0)+IF(IncludeDeal5,Spreadsheet9.2!V4683,0)","v":-551855.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1677,0)+IF(IncludeDeal2,Spreadsheet9.2!W2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2679,0)+IF(IncludeDeal4,Spreadsheet9.2!W3681,0)+IF(IncludeDeal5,Spreadsheet9.2!W4683,0)","v":-768223},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1677,0)+IF(IncludeDeal2,Spreadsheet9.2!X2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2679,0)+IF(IncludeDeal4,Spreadsheet9.2!X3681,0)+IF(IncludeDeal5,Spreadsheet9.2!X4683,0)","v":-791646.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1677,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2679,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3681,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4683,0)","v":-379284.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1677,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2679,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3681,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4683,0)","v":-294918.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4683,0)","v":-446947.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4683,0)","v":242837.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4683,0)","v":-229339.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4683,0)","v":-42104.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4683,0)","v":-415773.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4683,0)","v":149475.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4683,0)","v":-246567.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4683,0)","v":-507254.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4683,0)","v":-639181.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4683,0)","v":-572518.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4683,0)","v":-939373.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4683,0)","v":-726234.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4683,0)","v":-265941.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4683,0)","v":-483927.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4683,0)","v":-466524.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4683,0)","v":-821172.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4683,0)","v":-664747.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4683,0)","v":-513697.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4683,0)","v":-901806.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4683,0)","v":-763218.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4683,0)","v":-500821},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4683,0)","v":-493560.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4683,0)","v":-213691.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4683,0)","v":-201893.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4683,0)","v":305.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1677,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2679,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3681,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4683,0)","v":139031.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4683,0)","v":284574.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4683,0)","v":275582.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4683,0)","v":294177.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4683,0)","v":146717.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4683,0)","v":90427.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4683,0)","v":58136.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4683,0)","v":11262.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4683,0)","v":-71086.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4683,0)","v":-95045.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4683,0)","v":-88693.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4683,0)","v":-110997.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4683,0)","v":-58430.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4683,0)","v":-58524.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4683,0)","v":-58596.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1677,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2679,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2679,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3681,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4683,0)","v":-58631.199999999997}]
[null,"Simulation 649",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1685,0)+IF(IncludeDeal2,Spreadsheet9.2!C2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2687,0)+IF(IncludeDeal4,Spreadsheet9.2!C3689,0)+IF(IncludeDeal5,Spreadsheet9.2!C4691,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1685,0)+IF(IncludeDeal2,Spreadsheet9.2!D2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2687,0)+IF(IncludeDeal4,Spreadsheet9.2!D3689,0)+IF(IncludeDeal5,Spreadsheet9.2!D4691,0)","v":-83540.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1685,0)+IF(IncludeDeal2,Spreadsheet9.2!E2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2687,0)+IF(IncludeDeal4,Spreadsheet9.2!E3689,0)+IF(IncludeDeal5,Spreadsheet9.2!E4691,0)","v":-71475},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1685,0)+IF(IncludeDeal2,Spreadsheet9.2!F2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2687,0)+IF(IncludeDeal4,Spreadsheet9.2!F3689,0)+IF(IncludeDeal5,Spreadsheet9.2!F4691,0)","v":-217130.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1685,0)+IF(IncludeDeal2,Spreadsheet9.2!G2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2687,0)+IF(IncludeDeal4,Spreadsheet9.2!G3689,0)+IF(IncludeDeal5,Spreadsheet9.2!G4691,0)","v":-62209.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1685,0)+IF(IncludeDeal2,Spreadsheet9.2!H2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2687,0)+IF(IncludeDeal4,Spreadsheet9.2!H3689,0)+IF(IncludeDeal5,Spreadsheet9.2!H4691,0)","v":196672.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1685,0)+IF(IncludeDeal2,Spreadsheet9.2!I2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2687,0)+IF(IncludeDeal4,Spreadsheet9.2!I3689,0)+IF(IncludeDeal5,Spreadsheet9.2!I4691,0)","v":-33187},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1685,0)+IF(IncludeDeal2,Spreadsheet9.2!J2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2687,0)+IF(IncludeDeal4,Spreadsheet9.2!J3689,0)+IF(IncludeDeal5,Spreadsheet9.2!J4691,0)","v":-1193955.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1685,0)+IF(IncludeDeal2,Spreadsheet9.2!K2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2687,0)+IF(IncludeDeal4,Spreadsheet9.2!K3689,0)+IF(IncludeDeal5,Spreadsheet9.2!K4691,0)","v":-2458081.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1685,0)+IF(IncludeDeal2,Spreadsheet9.2!L2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2687,0)+IF(IncludeDeal4,Spreadsheet9.2!L3689,0)+IF(IncludeDeal5,Spreadsheet9.2!L4691,0)","v":-2337905.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1685,0)+IF(IncludeDeal2,Spreadsheet9.2!M2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2687,0)+IF(IncludeDeal4,Spreadsheet9.2!M3689,0)+IF(IncludeDeal5,Spreadsheet9.2!M4691,0)","v":-2436921.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1685,0)+IF(IncludeDeal2,Spreadsheet9.2!N2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2687,0)+IF(IncludeDeal4,Spreadsheet9.2!N3689,0)+IF(IncludeDeal5,Spreadsheet9.2!N4691,0)","v":-2305820.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1685,0)+IF(IncludeDeal2,Spreadsheet9.2!O2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2687,0)+IF(IncludeDeal4,Spreadsheet9.2!O3689,0)+IF(IncludeDeal5,Spreadsheet9.2!O4691,0)","v":-2326983.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1685,0)+IF(IncludeDeal2,Spreadsheet9.2!P2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2687,0)+IF(IncludeDeal4,Spreadsheet9.2!P3689,0)+IF(IncludeDeal5,Spreadsheet9.2!P4691,0)","v":-2332255.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1685,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2687,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3689,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4691,0)","v":-1718175.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1685,0)+IF(IncludeDeal2,Spreadsheet9.2!R2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2687,0)+IF(IncludeDeal4,Spreadsheet9.2!R3689,0)+IF(IncludeDeal5,Spreadsheet9.2!R4691,0)","v":-1782291.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1685,0)+IF(IncludeDeal2,Spreadsheet9.2!S2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2687,0)+IF(IncludeDeal4,Spreadsheet9.2!S3689,0)+IF(IncludeDeal5,Spreadsheet9.2!S4691,0)","v":-1512288.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1685,0)+IF(IncludeDeal2,Spreadsheet9.2!T2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2687,0)+IF(IncludeDeal4,Spreadsheet9.2!T3689,0)+IF(IncludeDeal5,Spreadsheet9.2!T4691,0)","v":-1741064.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1685,0)+IF(IncludeDeal2,Spreadsheet9.2!U2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2687,0)+IF(IncludeDeal4,Spreadsheet9.2!U3689,0)+IF(IncludeDeal5,Spreadsheet9.2!U4691,0)","v":-1939741.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1685,0)+IF(IncludeDeal2,Spreadsheet9.2!V2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2687,0)+IF(IncludeDeal4,Spreadsheet9.2!V3689,0)+IF(IncludeDeal5,Spreadsheet9.2!V4691,0)","v":-1890127.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1685,0)+IF(IncludeDeal2,Spreadsheet9.2!W2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2687,0)+IF(IncludeDeal4,Spreadsheet9.2!W3689,0)+IF(IncludeDeal5,Spreadsheet9.2!W4691,0)","v":-2497519.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1685,0)+IF(IncludeDeal2,Spreadsheet9.2!X2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2687,0)+IF(IncludeDeal4,Spreadsheet9.2!X3689,0)+IF(IncludeDeal5,Spreadsheet9.2!X4691,0)","v":-2400607.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1685,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2687,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3689,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4691,0)","v":-2225910},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1685,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2687,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3689,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4691,0)","v":-2327691.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4691,0)","v":-1989281.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4691,0)","v":-1844238},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4691,0)","v":-2184500.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4691,0)","v":-2503969.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4691,0)","v":-2679402.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4691,0)","v":-2326935.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4691,0)","v":-2192532.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4691,0)","v":-2002575.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4691,0)","v":-2241125.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4691,0)","v":-2320485.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4691,0)","v":-2074672.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4691,0)","v":-2175776.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4691,0)","v":-2091930},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4691,0)","v":-2009176.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4691,0)","v":-2027603.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4691,0)","v":-1963901.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4691,0)","v":-1763317.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4691,0)","v":-1620292.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4691,0)","v":-1573136.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4691,0)","v":-1353002.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4691,0)","v":-1215242.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4691,0)","v":-1155054.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4691,0)","v":-958246.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4691,0)","v":-853368.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4691,0)","v":-791870.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3689,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4691,0)","v":-560835},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4691,0)","v":-475215.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4691,0)","v":-401995.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4691,0)","v":-160287.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4691,0)","v":-218265.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4691,0)","v":-298045.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4691,0)","v":-155437.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4691,0)","v":-192833.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4691,0)","v":-279797.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4691,0)","v":-145192.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4691,0)","v":-208087.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4691,0)","v":-285370},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4691,0)","v":-170416.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4691,0)","v":-170597.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4691,0)","v":-170748.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2687,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3689,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4691,0)","v":-170830.9}]
[null,"Simulation 661",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1697,0)+IF(IncludeDeal2,Spreadsheet9.2!C2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2699,0)+IF(IncludeDeal4,Spreadsheet9.2!C3701,0)+IF(IncludeDeal5,Spreadsheet9.2!C4703,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1697,0)+IF(IncludeDeal2,Spreadsheet9.2!D2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2699,0)+IF(IncludeDeal4,Spreadsheet9.2!D3701,0)+IF(IncludeDeal5,Spreadsheet9.2!D4703,0)","v":-51636.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1697,0)+IF(IncludeDeal2,Spreadsheet9.2!E2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2699,0)+IF(IncludeDeal4,Spreadsheet9.2!E3701,0)+IF(IncludeDeal5,Spreadsheet9.2!E4703,0)","v":-18838.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1697,0)+IF(IncludeDeal2,Spreadsheet9.2!F2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2699,0)+IF(IncludeDeal4,Spreadsheet9.2!F3701,0)+IF(IncludeDeal5,Spreadsheet9.2!F4703,0)","v":232360},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1697,0)+IF(IncludeDeal2,Spreadsheet9.2!G2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2699,0)+IF(IncludeDeal4,Spreadsheet9.2!G3701,0)+IF(IncludeDeal5,Spreadsheet9.2!G4703,0)","v":-404801.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1697,0)+IF(IncludeDeal2,Spreadsheet9.2!H2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2699,0)+IF(IncludeDeal4,Spreadsheet9.2!H3701,0)+IF(IncludeDeal5,Spreadsheet9.2!H4703,0)","v":-1178323.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1697,0)+IF(IncludeDeal2,Spreadsheet9.2!I2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2699,0)+IF(IncludeDeal4,Spreadsheet9.2!I3701,0)+IF(IncludeDeal5,Spreadsheet9.2!I4703,0)","v":529236.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1697,0)+IF(IncludeDeal2,Spreadsheet9.2!J2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2699,0)+IF(IncludeDeal4,Spreadsheet9.2!J3701,0)+IF(IncludeDeal5,Spreadsheet9.2!J4703,0)","v":462132.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1697,0)+IF(IncludeDeal2,Spreadsheet9.2!K2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2699,0)+IF(IncludeDeal4,Spreadsheet9.2!K3701,0)+IF(IncludeDeal5,Spreadsheet9.2!K4703,0)","v":-314908.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1697,0)+IF(IncludeDeal2,Spreadsheet9.2!L2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2699,0)+IF(IncludeDeal4,Spreadsheet9.2!L3701,0)+IF(IncludeDeal5,Spreadsheet9.2!L4703,0)","v":1078774.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1697,0)+IF(IncludeDeal2,Spreadsheet9.2!M2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2699,0)+IF(IncludeDeal4,Spreadsheet9.2!M3701,0)+IF(IncludeDeal5,Spreadsheet9.2!M4703,0)","v":1624002.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1697,0)+IF(IncludeDeal2,Spreadsheet9.2!N2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2699,0)+IF(IncludeDeal4,Spreadsheet9.2!N3701,0)+IF(IncludeDeal5,Spreadsheet9.2!N4703,0)","v":510494.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1697,0)+IF(IncludeDeal2,Spreadsheet9.2!O2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2699,0)+IF(IncludeDeal4,Spreadsheet9.2!O3701,0)+IF(IncludeDeal5,Spreadsheet9.2!O4703,0)","v":889065.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1697,0)+IF(IncludeDeal2,Spreadsheet9.2!P2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2699,0)+IF(IncludeDeal4,Spreadsheet9.2!P3701,0)+IF(IncludeDeal5,Spreadsheet9.2!P4703,0)","v":1815366},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1697,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2699,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3701,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4703,0)","v":3223396.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1697,0)+IF(IncludeDeal2,Spreadsheet9.2!R2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2699,0)+IF(IncludeDeal4,Spreadsheet9.2!R3701,0)+IF(IncludeDeal5,Spreadsheet9.2!R4703,0)","v":2101555.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1697,0)+IF(IncludeDeal2,Spreadsheet9.2!S2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2699,0)+IF(IncludeDeal4,Spreadsheet9.2!S3701,0)+IF(IncludeDeal5,Spreadsheet9.2!S4703,0)","v":1929771.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1697,0)+IF(IncludeDeal2,Spreadsheet9.2!T2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2699,0)+IF(IncludeDeal4,Spreadsheet9.2!T3701,0)+IF(IncludeDeal5,Spreadsheet9.2!T4703,0)","v":647301.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1697,0)+IF(IncludeDeal2,Spreadsheet9.2!U2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2699,0)+IF(IncludeDeal4,Spreadsheet9.2!U3701,0)+IF(IncludeDeal5,Spreadsheet9.2!U4703,0)","v":701414.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1697,0)+IF(IncludeDeal2,Spreadsheet9.2!V2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2699,0)+IF(IncludeDeal4,Spreadsheet9.2!V3701,0)+IF(IncludeDeal5,Spreadsheet9.2!V4703,0)","v":795751.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1697,0)+IF(IncludeDeal2,Spreadsheet9.2!W2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2699,0)+IF(IncludeDeal4,Spreadsheet9.2!W3701,0)+IF(IncludeDeal5,Spreadsheet9.2!W4703,0)","v":714359.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1697,0)+IF(IncludeDeal2,Spreadsheet9.2!X2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2699,0)+IF(IncludeDeal4,Spreadsheet9.2!X3701,0)+IF(IncludeDeal5,Spreadsheet9.2!X4703,0)","v":729594.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1697,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2699,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3701,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4703,0)","v":957743.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1697,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2699,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3701,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4703,0)","v":971212.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4703,0)","v":1132865.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4703,0)","v":1668132.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4703,0)","v":1517875.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4703,0)","v":1097607.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4703,0)","v":1723135},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4703,0)","v":2137399.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4703,0)","v":2019698.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4703,0)","v":1795969.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4703,0)","v":1705217.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4703,0)","v":2419044.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4703,0)","v":2113529.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4703,0)","v":1958105.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4703,0)","v":1841705.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4703,0)","v":1685874.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4703,0)","v":2521336.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4703,0)","v":2944615.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4703,0)","v":2996219.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4703,0)","v":2777971.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4703,0)","v":3349918.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4703,0)","v":3016137.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4703,0)","v":2196918},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4703,0)","v":1674262.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4703,0)","v":1312305},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4703,0)","v":997099.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4703,0)","v":931187.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1697,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2699,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3701,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4703,0)","v":772435.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4703,0)","v":739853.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4703,0)","v":655451.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4703,0)","v":669745.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4703,0)","v":618852.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4703,0)","v":549571.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4703,0)","v":406858.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4703,0)","v":356975.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4703,0)","v":234501.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4703,0)","v":131795.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4703,0)","v":175401.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4703,0)","v":128837.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4703,0)","v":59365.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4703,0)","v":59478},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4703,0)","v":59563},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1697,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2699,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2699,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3701,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4703,0)","v":59620.4}]
[null,"Simulation 663",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1699,0)+IF(IncludeDeal2,Spreadsheet9.2!C2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2701,0)+IF(IncludeDeal4,Spreadsheet9.2!C3703,0)+IF(IncludeDeal5,Spreadsheet9.2!C4705,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1699,0)+IF(IncludeDeal2,Spreadsheet9.2!D2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2701,0)+IF(IncludeDeal4,Spreadsheet9.2!D3703,0)+IF(IncludeDeal5,Spreadsheet9.2!D4705,0)","v":-26907.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1699,0)+IF(IncludeDeal2,Spreadsheet9.2!E2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2701,0)+IF(IncludeDeal4,Spreadsheet9.2!E3703,0)+IF(IncludeDeal5,Spreadsheet9.2!E4705,0)","v":94032.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1699,0)+IF(IncludeDeal2,Spreadsheet9.2!F2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2701,0)+IF(IncludeDeal4,Spreadsheet9.2!F3703,0)+IF(IncludeDeal5,Spreadsheet9.2!F4705,0)","v":-423462.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1699,0)+IF(IncludeDeal2,Spreadsheet9.2!G2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2701,0)+IF(IncludeDeal4,Spreadsheet9.2!G3703,0)+IF(IncludeDeal5,Spreadsheet9.2!G4705,0)","v":-61337.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1699,0)+IF(IncludeDeal2,Spreadsheet9.2!H2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2701,0)+IF(IncludeDeal4,Spreadsheet9.2!H3703,0)+IF(IncludeDeal5,Spreadsheet9.2!H4705,0)","v":1175594.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1699,0)+IF(IncludeDeal2,Spreadsheet9.2!I2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2701,0)+IF(IncludeDeal4,Spreadsheet9.2!I3703,0)+IF(IncludeDeal5,Spreadsheet9.2!I4705,0)","v":2295900.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1699,0)+IF(IncludeDeal2,Spreadsheet9.2!J2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2701,0)+IF(IncludeDeal4,Spreadsheet9.2!J3703,0)+IF(IncludeDeal5,Spreadsheet9.2!J4705,0)","v":1057870.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1699,0)+IF(IncludeDeal2,Spreadsheet9.2!K2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2701,0)+IF(IncludeDeal4,Spreadsheet9.2!K3703,0)+IF(IncludeDeal5,Spreadsheet9.2!K4705,0)","v":618434.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1699,0)+IF(IncludeDeal2,Spreadsheet9.2!L2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2701,0)+IF(IncludeDeal4,Spreadsheet9.2!L3703,0)+IF(IncludeDeal5,Spreadsheet9.2!L4705,0)","v":1157688},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1699,0)+IF(IncludeDeal2,Spreadsheet9.2!M2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2701,0)+IF(IncludeDeal4,Spreadsheet9.2!M3703,0)+IF(IncludeDeal5,Spreadsheet9.2!M4705,0)","v":1725353.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1699,0)+IF(IncludeDeal2,Spreadsheet9.2!N2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2701,0)+IF(IncludeDeal4,Spreadsheet9.2!N3703,0)+IF(IncludeDeal5,Spreadsheet9.2!N4705,0)","v":1429359},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1699,0)+IF(IncludeDeal2,Spreadsheet9.2!O2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2701,0)+IF(IncludeDeal4,Spreadsheet9.2!O3703,0)+IF(IncludeDeal5,Spreadsheet9.2!O4705,0)","v":2541460.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1699,0)+IF(IncludeDeal2,Spreadsheet9.2!P2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2701,0)+IF(IncludeDeal4,Spreadsheet9.2!P3703,0)+IF(IncludeDeal5,Spreadsheet9.2!P4705,0)","v":2476737.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1699,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2701,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3703,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4705,0)","v":2554256.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1699,0)+IF(IncludeDeal2,Spreadsheet9.2!R2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2701,0)+IF(IncludeDeal4,Spreadsheet9.2!R3703,0)+IF(IncludeDeal5,Spreadsheet9.2!R4705,0)","v":1372076.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1699,0)+IF(IncludeDeal2,Spreadsheet9.2!S2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2701,0)+IF(IncludeDeal4,Spreadsheet9.2!S3703,0)+IF(IncludeDeal5,Spreadsheet9.2!S4705,0)","v":150242.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1699,0)+IF(IncludeDeal2,Spreadsheet9.2!T2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2701,0)+IF(IncludeDeal4,Spreadsheet9.2!T3703,0)+IF(IncludeDeal5,Spreadsheet9.2!T4705,0)","v":-49566},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1699,0)+IF(IncludeDeal2,Spreadsheet9.2!U2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2701,0)+IF(IncludeDeal4,Spreadsheet9.2!U3703,0)+IF(IncludeDeal5,Spreadsheet9.2!U4705,0)","v":-107492.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1699,0)+IF(IncludeDeal2,Spreadsheet9.2!V2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2701,0)+IF(IncludeDeal4,Spreadsheet9.2!V3703,0)+IF(IncludeDeal5,Spreadsheet9.2!V4705,0)","v":221273.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1699,0)+IF(IncludeDeal2,Spreadsheet9.2!W2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2701,0)+IF(IncludeDeal4,Spreadsheet9.2!W3703,0)+IF(IncludeDeal5,Spreadsheet9.2!W4705,0)","v":-813726.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1699,0)+IF(IncludeDeal2,Spreadsheet9.2!X2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2701,0)+IF(IncludeDeal4,Spreadsheet9.2!X3703,0)+IF(IncludeDeal5,Spreadsheet9.2!X4705,0)","v":-1275278.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1699,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2701,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3703,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4705,0)","v":-705563.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1699,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2701,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3703,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4705,0)","v":-891447.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4705,0)","v":-730063.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4705,0)","v":-533199},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4705,0)","v":-384470.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4705,0)","v":-708009},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4705,0)","v":-972674.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4705,0)","v":-744221.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4705,0)","v":-857279.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4705,0)","v":-906358},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4705,0)","v":-1292222.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4705,0)","v":-1707928.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4705,0)","v":-1591858.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4705,0)","v":-1667004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4705,0)","v":-1933860.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4705,0)","v":-2035723.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4705,0)","v":-1985536.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4705,0)","v":-1952330.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4705,0)","v":-1685432.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4705,0)","v":-1692303.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4705,0)","v":-1640860.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4705,0)","v":-1437722.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4705,0)","v":-1328478.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4705,0)","v":-1199086.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4705,0)","v":-962929.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4705,0)","v":-791278},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4705,0)","v":-717278.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3703,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4705,0)","v":-488543.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4705,0)","v":-350635.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4705,0)","v":-269229.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4705,0)","v":-100674.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4705,0)","v":-161155},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4705,0)","v":-286399.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4705,0)","v":-159533.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4705,0)","v":-192959.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4705,0)","v":-282514.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4705,0)","v":-176680.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4705,0)","v":-222522.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4705,0)","v":-281650.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4705,0)","v":-164518.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4705,0)","v":-164739.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4705,0)","v":-164878.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2701,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3703,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4705,0)","v":-164938.79999999999}]
[null,"Simulation 669",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1705,0)+IF(IncludeDeal2,Spreadsheet9.2!C2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2707,0)+IF(IncludeDeal4,Spreadsheet9.2!C3709,0)+IF(IncludeDeal5,Spreadsheet9.2!C4711,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1705,0)+IF(IncludeDeal2,Spreadsheet9.2!D2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2707,0)+IF(IncludeDeal4,Spreadsheet9.2!D3709,0)+IF(IncludeDeal5,Spreadsheet9.2!D4711,0)","v":-41339.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1705,0)+IF(IncludeDeal2,Spreadsheet9.2!E2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2707,0)+IF(IncludeDeal4,Spreadsheet9.2!E3709,0)+IF(IncludeDeal5,Spreadsheet9.2!E4711,0)","v":-392998.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1705,0)+IF(IncludeDeal2,Spreadsheet9.2!F2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2707,0)+IF(IncludeDeal4,Spreadsheet9.2!F3709,0)+IF(IncludeDeal5,Spreadsheet9.2!F4711,0)","v":-354255},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1705,0)+IF(IncludeDeal2,Spreadsheet9.2!G2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2707,0)+IF(IncludeDeal4,Spreadsheet9.2!G3709,0)+IF(IncludeDeal5,Spreadsheet9.2!G4711,0)","v":-595588.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1705,0)+IF(IncludeDeal2,Spreadsheet9.2!H2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2707,0)+IF(IncludeDeal4,Spreadsheet9.2!H3709,0)+IF(IncludeDeal5,Spreadsheet9.2!H4711,0)","v":-1165079.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1705,0)+IF(IncludeDeal2,Spreadsheet9.2!I2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2707,0)+IF(IncludeDeal4,Spreadsheet9.2!I3709,0)+IF(IncludeDeal5,Spreadsheet9.2!I4711,0)","v":-2137238.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1705,0)+IF(IncludeDeal2,Spreadsheet9.2!J2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2707,0)+IF(IncludeDeal4,Spreadsheet9.2!J3709,0)+IF(IncludeDeal5,Spreadsheet9.2!J4711,0)","v":-2420385.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1705,0)+IF(IncludeDeal2,Spreadsheet9.2!K2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2707,0)+IF(IncludeDeal4,Spreadsheet9.2!K3709,0)+IF(IncludeDeal5,Spreadsheet9.2!K4711,0)","v":-2419411.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1705,0)+IF(IncludeDeal2,Spreadsheet9.2!L2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2707,0)+IF(IncludeDeal4,Spreadsheet9.2!L3709,0)+IF(IncludeDeal5,Spreadsheet9.2!L4711,0)","v":-1896143.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1705,0)+IF(IncludeDeal2,Spreadsheet9.2!M2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2707,0)+IF(IncludeDeal4,Spreadsheet9.2!M3709,0)+IF(IncludeDeal5,Spreadsheet9.2!M4711,0)","v":-2152336.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1705,0)+IF(IncludeDeal2,Spreadsheet9.2!N2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2707,0)+IF(IncludeDeal4,Spreadsheet9.2!N3709,0)+IF(IncludeDeal5,Spreadsheet9.2!N4711,0)","v":-1767051},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1705,0)+IF(IncludeDeal2,Spreadsheet9.2!O2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2707,0)+IF(IncludeDeal4,Spreadsheet9.2!O3709,0)+IF(IncludeDeal5,Spreadsheet9.2!O4711,0)","v":-1739923.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1705,0)+IF(IncludeDeal2,Spreadsheet9.2!P2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2707,0)+IF(IncludeDeal4,Spreadsheet9.2!P3709,0)+IF(IncludeDeal5,Spreadsheet9.2!P4711,0)","v":-1141400.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1705,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2707,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3709,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4711,0)","v":-696628.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1705,0)+IF(IncludeDeal2,Spreadsheet9.2!R2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2707,0)+IF(IncludeDeal4,Spreadsheet9.2!R3709,0)+IF(IncludeDeal5,Spreadsheet9.2!R4711,0)","v":-254826.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1705,0)+IF(IncludeDeal2,Spreadsheet9.2!S2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2707,0)+IF(IncludeDeal4,Spreadsheet9.2!S3709,0)+IF(IncludeDeal5,Spreadsheet9.2!S4711,0)","v":-139074},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1705,0)+IF(IncludeDeal2,Spreadsheet9.2!T2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2707,0)+IF(IncludeDeal4,Spreadsheet9.2!T3709,0)+IF(IncludeDeal5,Spreadsheet9.2!T4711,0)","v":-810788.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1705,0)+IF(IncludeDeal2,Spreadsheet9.2!U2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2707,0)+IF(IncludeDeal4,Spreadsheet9.2!U3709,0)+IF(IncludeDeal5,Spreadsheet9.2!U4711,0)","v":88874.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1705,0)+IF(IncludeDeal2,Spreadsheet9.2!V2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2707,0)+IF(IncludeDeal4,Spreadsheet9.2!V3709,0)+IF(IncludeDeal5,Spreadsheet9.2!V4711,0)","v":-1552.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1705,0)+IF(IncludeDeal2,Spreadsheet9.2!W2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2707,0)+IF(IncludeDeal4,Spreadsheet9.2!W3709,0)+IF(IncludeDeal5,Spreadsheet9.2!W4711,0)","v":626673.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1705,0)+IF(IncludeDeal2,Spreadsheet9.2!X2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2707,0)+IF(IncludeDeal4,Spreadsheet9.2!X3709,0)+IF(IncludeDeal5,Spreadsheet9.2!X4711,0)","v":953023.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1705,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2707,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3709,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4711,0)","v":1465779},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1705,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2707,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3709,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4711,0)","v":1612182.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4711,0)","v":1462419.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4711,0)","v":830878},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4711,0)","v":-238197.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4711,0)","v":-110940.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4711,0)","v":-58561.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4711,0)","v":-701265.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4711,0)","v":-1182141.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4711,0)","v":-1201131.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4711,0)","v":-587646.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4711,0)","v":-425503.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4711,0)","v":-725811.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4711,0)","v":-761725.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4711,0)","v":-589607.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4711,0)","v":-1083684.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4711,0)","v":-1227060.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4711,0)","v":-1190456.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4711,0)","v":-1013014.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4711,0)","v":-820556.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4711,0)","v":-772002.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4711,0)","v":-712389.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4711,0)","v":-507907.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4711,0)","v":-214458.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4711,0)","v":-78529.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4711,0)","v":33993.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4711,0)","v":158346.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3709,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4711,0)","v":349850.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4711,0)","v":461662.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4711,0)","v":597487.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4711,0)","v":701285.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4711,0)","v":589274.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4711,0)","v":583860.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4711,0)","v":466226.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4711,0)","v":414135.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4711,0)","v":397213.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4711,0)","v":293294.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4711,0)","v":234878.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4711,0)","v":256123.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4711,0)","v":137088.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4711,0)","v":137305.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4711,0)","v":137594.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2707,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3709,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4711,0)","v":137816.5}]
[null,"Simulation 681",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1717,0)+IF(IncludeDeal2,Spreadsheet9.2!C2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2719,0)+IF(IncludeDeal4,Spreadsheet9.2!C3721,0)+IF(IncludeDeal5,Spreadsheet9.2!C4723,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1717,0)+IF(IncludeDeal2,Spreadsheet9.2!D2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2719,0)+IF(IncludeDeal4,Spreadsheet9.2!D3721,0)+IF(IncludeDeal5,Spreadsheet9.2!D4723,0)","v":48468.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1717,0)+IF(IncludeDeal2,Spreadsheet9.2!E2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2719,0)+IF(IncludeDeal4,Spreadsheet9.2!E3721,0)+IF(IncludeDeal5,Spreadsheet9.2!E4723,0)","v":147682.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1717,0)+IF(IncludeDeal2,Spreadsheet9.2!F2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2719,0)+IF(IncludeDeal4,Spreadsheet9.2!F3721,0)+IF(IncludeDeal5,Spreadsheet9.2!F4723,0)","v":-40457.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1717,0)+IF(IncludeDeal2,Spreadsheet9.2!G2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2719,0)+IF(IncludeDeal4,Spreadsheet9.2!G3721,0)+IF(IncludeDeal5,Spreadsheet9.2!G4723,0)","v":-260089.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1717,0)+IF(IncludeDeal2,Spreadsheet9.2!H2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2719,0)+IF(IncludeDeal4,Spreadsheet9.2!H3721,0)+IF(IncludeDeal5,Spreadsheet9.2!H4723,0)","v":-590902.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1717,0)+IF(IncludeDeal2,Spreadsheet9.2!I2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2719,0)+IF(IncludeDeal4,Spreadsheet9.2!I3721,0)+IF(IncludeDeal5,Spreadsheet9.2!I4723,0)","v":-1155339.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1717,0)+IF(IncludeDeal2,Spreadsheet9.2!J2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2719,0)+IF(IncludeDeal4,Spreadsheet9.2!J3721,0)+IF(IncludeDeal5,Spreadsheet9.2!J4723,0)","v":-1121396.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1717,0)+IF(IncludeDeal2,Spreadsheet9.2!K2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2719,0)+IF(IncludeDeal4,Spreadsheet9.2!K3721,0)+IF(IncludeDeal5,Spreadsheet9.2!K4723,0)","v":-1467049.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1717,0)+IF(IncludeDeal2,Spreadsheet9.2!L2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2719,0)+IF(IncludeDeal4,Spreadsheet9.2!L3721,0)+IF(IncludeDeal5,Spreadsheet9.2!L4723,0)","v":-1205883},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1717,0)+IF(IncludeDeal2,Spreadsheet9.2!M2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2719,0)+IF(IncludeDeal4,Spreadsheet9.2!M3721,0)+IF(IncludeDeal5,Spreadsheet9.2!M4723,0)","v":-456081.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1717,0)+IF(IncludeDeal2,Spreadsheet9.2!N2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2719,0)+IF(IncludeDeal4,Spreadsheet9.2!N3721,0)+IF(IncludeDeal5,Spreadsheet9.2!N4723,0)","v":-1110188.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1717,0)+IF(IncludeDeal2,Spreadsheet9.2!O2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2719,0)+IF(IncludeDeal4,Spreadsheet9.2!O3721,0)+IF(IncludeDeal5,Spreadsheet9.2!O4723,0)","v":-1291982.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1717,0)+IF(IncludeDeal2,Spreadsheet9.2!P2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2719,0)+IF(IncludeDeal4,Spreadsheet9.2!P3721,0)+IF(IncludeDeal5,Spreadsheet9.2!P4723,0)","v":-541961.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1717,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2719,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3721,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4723,0)","v":-740749.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1717,0)+IF(IncludeDeal2,Spreadsheet9.2!R2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2719,0)+IF(IncludeDeal4,Spreadsheet9.2!R3721,0)+IF(IncludeDeal5,Spreadsheet9.2!R4723,0)","v":311249.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1717,0)+IF(IncludeDeal2,Spreadsheet9.2!S2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2719,0)+IF(IncludeDeal4,Spreadsheet9.2!S3721,0)+IF(IncludeDeal5,Spreadsheet9.2!S4723,0)","v":347981.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1717,0)+IF(IncludeDeal2,Spreadsheet9.2!T2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2719,0)+IF(IncludeDeal4,Spreadsheet9.2!T3721,0)+IF(IncludeDeal5,Spreadsheet9.2!T4723,0)","v":100332.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1717,0)+IF(IncludeDeal2,Spreadsheet9.2!U2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2719,0)+IF(IncludeDeal4,Spreadsheet9.2!U3721,0)+IF(IncludeDeal5,Spreadsheet9.2!U4723,0)","v":-507313.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1717,0)+IF(IncludeDeal2,Spreadsheet9.2!V2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2719,0)+IF(IncludeDeal4,Spreadsheet9.2!V3721,0)+IF(IncludeDeal5,Spreadsheet9.2!V4723,0)","v":23100.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1717,0)+IF(IncludeDeal2,Spreadsheet9.2!W2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2719,0)+IF(IncludeDeal4,Spreadsheet9.2!W3721,0)+IF(IncludeDeal5,Spreadsheet9.2!W4723,0)","v":-930323.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1717,0)+IF(IncludeDeal2,Spreadsheet9.2!X2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2719,0)+IF(IncludeDeal4,Spreadsheet9.2!X3721,0)+IF(IncludeDeal5,Spreadsheet9.2!X4723,0)","v":-762892.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1717,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2719,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3721,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4723,0)","v":-907987.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1717,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2719,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3721,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4723,0)","v":-1226542.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4723,0)","v":-1715955.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4723,0)","v":-1131128.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4723,0)","v":-780719.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4723,0)","v":-1278385},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4723,0)","v":-1832383.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4723,0)","v":-2059115.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4723,0)","v":-1911236.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4723,0)","v":-1729819.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4723,0)","v":-1892745.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4723,0)","v":-1748834.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4723,0)","v":-1397501.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4723,0)","v":-1371508.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4723,0)","v":-1688185.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4723,0)","v":-1604997.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4723,0)","v":-1655500.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4723,0)","v":-1554390.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4723,0)","v":-1386535.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4723,0)","v":-1258974.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4723,0)","v":-1200545.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4723,0)","v":-1089178.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4723,0)","v":-940248.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4723,0)","v":-866209.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4723,0)","v":-733036.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4723,0)","v":-607307.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4723,0)","v":-524479.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1717,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2719,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3721,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4723,0)","v":-382874.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4723,0)","v":-290273.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4723,0)","v":-154716.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4723,0)","v":-44880.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4723,0)","v":-107512.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4723,0)","v":-196870.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4723,0)","v":-108110.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4723,0)","v":-146517.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4723,0)","v":-220411.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4723,0)","v":-153155},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4723,0)","v":-179430.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4723,0)","v":-250892.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4723,0)","v":-146829.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4723,0)","v":-147013.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4723,0)","v":-147163.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1717,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2719,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2719,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3721,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4723,0)","v":-147218}]
[null,"Simulation 682",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1718,0)+IF(IncludeDeal2,Spreadsheet9.2!C2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2720,0)+IF(IncludeDeal4,Spreadsheet9.2!C3722,0)+IF(IncludeDeal5,Spreadsheet9.2!C4724,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1718,0)+IF(IncludeDeal2,Spreadsheet9.2!D2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2720,0)+IF(IncludeDeal4,Spreadsheet9.2!D3722,0)+IF(IncludeDeal5,Spreadsheet9.2!D4724,0)","v":169404.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1718,0)+IF(IncludeDeal2,Spreadsheet9.2!E2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2720,0)+IF(IncludeDeal4,Spreadsheet9.2!E3722,0)+IF(IncludeDeal5,Spreadsheet9.2!E4724,0)","v":676390.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1718,0)+IF(IncludeDeal2,Spreadsheet9.2!F2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2720,0)+IF(IncludeDeal4,Spreadsheet9.2!F3722,0)+IF(IncludeDeal5,Spreadsheet9.2!F4724,0)","v":1115269.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1718,0)+IF(IncludeDeal2,Spreadsheet9.2!G2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2720,0)+IF(IncludeDeal4,Spreadsheet9.2!G3722,0)+IF(IncludeDeal5,Spreadsheet9.2!G4724,0)","v":1146981.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1718,0)+IF(IncludeDeal2,Spreadsheet9.2!H2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2720,0)+IF(IncludeDeal4,Spreadsheet9.2!H3722,0)+IF(IncludeDeal5,Spreadsheet9.2!H4724,0)","v":-560736.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1718,0)+IF(IncludeDeal2,Spreadsheet9.2!I2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2720,0)+IF(IncludeDeal4,Spreadsheet9.2!I3722,0)+IF(IncludeDeal5,Spreadsheet9.2!I4724,0)","v":-354067.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1718,0)+IF(IncludeDeal2,Spreadsheet9.2!J2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2720,0)+IF(IncludeDeal4,Spreadsheet9.2!J3722,0)+IF(IncludeDeal5,Spreadsheet9.2!J4724,0)","v":257994.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1718,0)+IF(IncludeDeal2,Spreadsheet9.2!K2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2720,0)+IF(IncludeDeal4,Spreadsheet9.2!K3722,0)+IF(IncludeDeal5,Spreadsheet9.2!K4724,0)","v":1486517.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1718,0)+IF(IncludeDeal2,Spreadsheet9.2!L2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2720,0)+IF(IncludeDeal4,Spreadsheet9.2!L3722,0)+IF(IncludeDeal5,Spreadsheet9.2!L4724,0)","v":1635958.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1718,0)+IF(IncludeDeal2,Spreadsheet9.2!M2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2720,0)+IF(IncludeDeal4,Spreadsheet9.2!M3722,0)+IF(IncludeDeal5,Spreadsheet9.2!M4724,0)","v":2440907.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1718,0)+IF(IncludeDeal2,Spreadsheet9.2!N2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2720,0)+IF(IncludeDeal4,Spreadsheet9.2!N3722,0)+IF(IncludeDeal5,Spreadsheet9.2!N4724,0)","v":3796751},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1718,0)+IF(IncludeDeal2,Spreadsheet9.2!O2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2720,0)+IF(IncludeDeal4,Spreadsheet9.2!O3722,0)+IF(IncludeDeal5,Spreadsheet9.2!O4724,0)","v":2644052.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1718,0)+IF(IncludeDeal2,Spreadsheet9.2!P2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2720,0)+IF(IncludeDeal4,Spreadsheet9.2!P3722,0)+IF(IncludeDeal5,Spreadsheet9.2!P4724,0)","v":3257727.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1718,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2720,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3722,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4724,0)","v":3098868.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1718,0)+IF(IncludeDeal2,Spreadsheet9.2!R2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2720,0)+IF(IncludeDeal4,Spreadsheet9.2!R3722,0)+IF(IncludeDeal5,Spreadsheet9.2!R4724,0)","v":2705267.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1718,0)+IF(IncludeDeal2,Spreadsheet9.2!S2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2720,0)+IF(IncludeDeal4,Spreadsheet9.2!S3722,0)+IF(IncludeDeal5,Spreadsheet9.2!S4724,0)","v":999852.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1718,0)+IF(IncludeDeal2,Spreadsheet9.2!T2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2720,0)+IF(IncludeDeal4,Spreadsheet9.2!T3722,0)+IF(IncludeDeal5,Spreadsheet9.2!T4724,0)","v":1076309.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1718,0)+IF(IncludeDeal2,Spreadsheet9.2!U2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2720,0)+IF(IncludeDeal4,Spreadsheet9.2!U3722,0)+IF(IncludeDeal5,Spreadsheet9.2!U4724,0)","v":1626668.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1718,0)+IF(IncludeDeal2,Spreadsheet9.2!V2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2720,0)+IF(IncludeDeal4,Spreadsheet9.2!V3722,0)+IF(IncludeDeal5,Spreadsheet9.2!V4724,0)","v":1540668.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1718,0)+IF(IncludeDeal2,Spreadsheet9.2!W2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2720,0)+IF(IncludeDeal4,Spreadsheet9.2!W3722,0)+IF(IncludeDeal5,Spreadsheet9.2!W4724,0)","v":2171262.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1718,0)+IF(IncludeDeal2,Spreadsheet9.2!X2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2720,0)+IF(IncludeDeal4,Spreadsheet9.2!X3722,0)+IF(IncludeDeal5,Spreadsheet9.2!X4724,0)","v":1603079.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1718,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2720,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3722,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4724,0)","v":1447880.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1718,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2720,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3722,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4724,0)","v":1024422},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4724,0)","v":968924.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4724,0)","v":579024.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4724,0)","v":1228766},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4724,0)","v":1235241.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4724,0)","v":1530029.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4724,0)","v":1226742.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4724,0)","v":355217.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4724,0)","v":-7922.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4724,0)","v":138555.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4724,0)","v":816553.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4724,0)","v":256233.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4724,0)","v":239807.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4724,0)","v":144239.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4724,0)","v":-49151.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4724,0)","v":-49567.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4724,0)","v":340830.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4724,0)","v":-342911},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4724,0)","v":-407212.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4724,0)","v":-363571.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4724,0)","v":-45350.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4724,0)","v":51919.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4724,0)","v":129893.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4724,0)","v":198758},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4724,0)","v":-41925.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4724,0)","v":-23143.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1718,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2720,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3722,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4724,0)","v":2541.6999999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4724,0)","v":-183035},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4724,0)","v":-274771.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4724,0)","v":-220075},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4724,0)","v":-304170.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4724,0)","v":-386478.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4724,0)","v":-286501.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4724,0)","v":-336939.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4724,0)","v":-381887.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4724,0)","v":-266812.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4724,0)","v":-310769.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4724,0)","v":-347861.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4724,0)","v":-182077.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4724,0)","v":-182273.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4724,0)","v":-182424.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1718,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2720,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2720,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3722,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4724,0)","v":-182512.2}]
[null,"Simulation 690",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1726,0)+IF(IncludeDeal2,Spreadsheet9.2!C2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2728,0)+IF(IncludeDeal4,Spreadsheet9.2!C3730,0)+IF(IncludeDeal5,Spreadsheet9.2!C4732,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1726,0)+IF(IncludeDeal2,Spreadsheet9.2!D2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2728,0)+IF(IncludeDeal4,Spreadsheet9.2!D3730,0)+IF(IncludeDeal5,Spreadsheet9.2!D4732,0)","v":40972.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1726,0)+IF(IncludeDeal2,Spreadsheet9.2!E2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2728,0)+IF(IncludeDeal4,Spreadsheet9.2!E3730,0)+IF(IncludeDeal5,Spreadsheet9.2!E4732,0)","v":-404956.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1726,0)+IF(IncludeDeal2,Spreadsheet9.2!F2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2728,0)+IF(IncludeDeal4,Spreadsheet9.2!F3730,0)+IF(IncludeDeal5,Spreadsheet9.2!F4732,0)","v":-211179.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1726,0)+IF(IncludeDeal2,Spreadsheet9.2!G2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2728,0)+IF(IncludeDeal4,Spreadsheet9.2!G3730,0)+IF(IncludeDeal5,Spreadsheet9.2!G4732,0)","v":-753690.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1726,0)+IF(IncludeDeal2,Spreadsheet9.2!H2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2728,0)+IF(IncludeDeal4,Spreadsheet9.2!H3730,0)+IF(IncludeDeal5,Spreadsheet9.2!H4732,0)","v":-706693.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1726,0)+IF(IncludeDeal2,Spreadsheet9.2!I2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2728,0)+IF(IncludeDeal4,Spreadsheet9.2!I3730,0)+IF(IncludeDeal5,Spreadsheet9.2!I4732,0)","v":-316153.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1726,0)+IF(IncludeDeal2,Spreadsheet9.2!J2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2728,0)+IF(IncludeDeal4,Spreadsheet9.2!J3730,0)+IF(IncludeDeal5,Spreadsheet9.2!J4732,0)","v":-278082.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1726,0)+IF(IncludeDeal2,Spreadsheet9.2!K2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2728,0)+IF(IncludeDeal4,Spreadsheet9.2!K3730,0)+IF(IncludeDeal5,Spreadsheet9.2!K4732,0)","v":-124874.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1726,0)+IF(IncludeDeal2,Spreadsheet9.2!L2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2728,0)+IF(IncludeDeal4,Spreadsheet9.2!L3730,0)+IF(IncludeDeal5,Spreadsheet9.2!L4732,0)","v":816385.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1726,0)+IF(IncludeDeal2,Spreadsheet9.2!M2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2728,0)+IF(IncludeDeal4,Spreadsheet9.2!M3730,0)+IF(IncludeDeal5,Spreadsheet9.2!M4732,0)","v":2257681.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1726,0)+IF(IncludeDeal2,Spreadsheet9.2!N2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2728,0)+IF(IncludeDeal4,Spreadsheet9.2!N3730,0)+IF(IncludeDeal5,Spreadsheet9.2!N4732,0)","v":2010619.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1726,0)+IF(IncludeDeal2,Spreadsheet9.2!O2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2728,0)+IF(IncludeDeal4,Spreadsheet9.2!O3730,0)+IF(IncludeDeal5,Spreadsheet9.2!O4732,0)","v":1435549.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1726,0)+IF(IncludeDeal2,Spreadsheet9.2!P2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2728,0)+IF(IncludeDeal4,Spreadsheet9.2!P3730,0)+IF(IncludeDeal5,Spreadsheet9.2!P4732,0)","v":385286.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1726,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2728,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3730,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4732,0)","v":255799.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1726,0)+IF(IncludeDeal2,Spreadsheet9.2!R2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2728,0)+IF(IncludeDeal4,Spreadsheet9.2!R3730,0)+IF(IncludeDeal5,Spreadsheet9.2!R4732,0)","v":717153.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1726,0)+IF(IncludeDeal2,Spreadsheet9.2!S2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2728,0)+IF(IncludeDeal4,Spreadsheet9.2!S3730,0)+IF(IncludeDeal5,Spreadsheet9.2!S4732,0)","v":1482761.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1726,0)+IF(IncludeDeal2,Spreadsheet9.2!T2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2728,0)+IF(IncludeDeal4,Spreadsheet9.2!T3730,0)+IF(IncludeDeal5,Spreadsheet9.2!T4732,0)","v":392873.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1726,0)+IF(IncludeDeal2,Spreadsheet9.2!U2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2728,0)+IF(IncludeDeal4,Spreadsheet9.2!U3730,0)+IF(IncludeDeal5,Spreadsheet9.2!U4732,0)","v":-12926.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1726,0)+IF(IncludeDeal2,Spreadsheet9.2!V2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2728,0)+IF(IncludeDeal4,Spreadsheet9.2!V3730,0)+IF(IncludeDeal5,Spreadsheet9.2!V4732,0)","v":67014.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1726,0)+IF(IncludeDeal2,Spreadsheet9.2!W2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2728,0)+IF(IncludeDeal4,Spreadsheet9.2!W3730,0)+IF(IncludeDeal5,Spreadsheet9.2!W4732,0)","v":-209335.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1726,0)+IF(IncludeDeal2,Spreadsheet9.2!X2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2728,0)+IF(IncludeDeal4,Spreadsheet9.2!X3730,0)+IF(IncludeDeal5,Spreadsheet9.2!X4732,0)","v":-682686.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1726,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2728,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3730,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4732,0)","v":-603756.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1726,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2728,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3730,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4732,0)","v":-1018874},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4732,0)","v":-645627.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4732,0)","v":-861763.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4732,0)","v":-1461239.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4732,0)","v":-1090567},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4732,0)","v":-1227609.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4732,0)","v":-1369837.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4732,0)","v":-1462933},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4732,0)","v":-1340968.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4732,0)","v":-1712760.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4732,0)","v":-1740695},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4732,0)","v":-1701191.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4732,0)","v":-1793330.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4732,0)","v":-1636710.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4732,0)","v":-1625203},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4732,0)","v":-1721156.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4732,0)","v":-1622425.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4732,0)","v":-1464335},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4732,0)","v":-1309437.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4732,0)","v":-1165175},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4732,0)","v":-984297.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4732,0)","v":-772012.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4732,0)","v":-693789},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4732,0)","v":-574904.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4732,0)","v":-491252.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4732,0)","v":-362229.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1726,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2728,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3730,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4732,0)","v":-211994.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4732,0)","v":-55516.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4732,0)","v":35035.699999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4732,0)","v":156378.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4732,0)","v":68876.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4732,0)","v":-50242.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4732,0)","v":-44572.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4732,0)","v":-97384.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4732,0)","v":-162120.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4732,0)","v":-115789.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4732,0)","v":-132774.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4732,0)","v":-190198.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4732,0)","v":-113103.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4732,0)","v":-113264.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4732,0)","v":-113381.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1726,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2728,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2728,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3730,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4732,0)","v":-113438.6}]
[null,"Simulation 702",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1738,0)+IF(IncludeDeal2,Spreadsheet9.2!C2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2740,0)+IF(IncludeDeal4,Spreadsheet9.2!C3742,0)+IF(IncludeDeal5,Spreadsheet9.2!C4744,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1738,0)+IF(IncludeDeal2,Spreadsheet9.2!D2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2740,0)+IF(IncludeDeal4,Spreadsheet9.2!D3742,0)+IF(IncludeDeal5,Spreadsheet9.2!D4744,0)","v":133850.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1738,0)+IF(IncludeDeal2,Spreadsheet9.2!E2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2740,0)+IF(IncludeDeal4,Spreadsheet9.2!E3742,0)+IF(IncludeDeal5,Spreadsheet9.2!E4744,0)","v":-5645.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1738,0)+IF(IncludeDeal2,Spreadsheet9.2!F2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2740,0)+IF(IncludeDeal4,Spreadsheet9.2!F3742,0)+IF(IncludeDeal5,Spreadsheet9.2!F4744,0)","v":-119211.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1738,0)+IF(IncludeDeal2,Spreadsheet9.2!G2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2740,0)+IF(IncludeDeal4,Spreadsheet9.2!G3742,0)+IF(IncludeDeal5,Spreadsheet9.2!G4744,0)","v":-185231},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1738,0)+IF(IncludeDeal2,Spreadsheet9.2!H2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2740,0)+IF(IncludeDeal4,Spreadsheet9.2!H3742,0)+IF(IncludeDeal5,Spreadsheet9.2!H4744,0)","v":-610301.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1738,0)+IF(IncludeDeal2,Spreadsheet9.2!I2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2740,0)+IF(IncludeDeal4,Spreadsheet9.2!I3742,0)+IF(IncludeDeal5,Spreadsheet9.2!I4744,0)","v":-1056445.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1738,0)+IF(IncludeDeal2,Spreadsheet9.2!J2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2740,0)+IF(IncludeDeal4,Spreadsheet9.2!J3742,0)+IF(IncludeDeal5,Spreadsheet9.2!J4744,0)","v":-449000.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1738,0)+IF(IncludeDeal2,Spreadsheet9.2!K2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2740,0)+IF(IncludeDeal4,Spreadsheet9.2!K3742,0)+IF(IncludeDeal5,Spreadsheet9.2!K4744,0)","v":-923282.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1738,0)+IF(IncludeDeal2,Spreadsheet9.2!L2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2740,0)+IF(IncludeDeal4,Spreadsheet9.2!L3742,0)+IF(IncludeDeal5,Spreadsheet9.2!L4744,0)","v":620497.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1738,0)+IF(IncludeDeal2,Spreadsheet9.2!M2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2740,0)+IF(IncludeDeal4,Spreadsheet9.2!M3742,0)+IF(IncludeDeal5,Spreadsheet9.2!M4744,0)","v":793147.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1738,0)+IF(IncludeDeal2,Spreadsheet9.2!N2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2740,0)+IF(IncludeDeal4,Spreadsheet9.2!N3742,0)+IF(IncludeDeal5,Spreadsheet9.2!N4744,0)","v":-328934.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1738,0)+IF(IncludeDeal2,Spreadsheet9.2!O2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2740,0)+IF(IncludeDeal4,Spreadsheet9.2!O3742,0)+IF(IncludeDeal5,Spreadsheet9.2!O4744,0)","v":271501.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1738,0)+IF(IncludeDeal2,Spreadsheet9.2!P2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2740,0)+IF(IncludeDeal4,Spreadsheet9.2!P3742,0)+IF(IncludeDeal5,Spreadsheet9.2!P4744,0)","v":793112.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1738,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2740,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3742,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4744,0)","v":-705182.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1738,0)+IF(IncludeDeal2,Spreadsheet9.2!R2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2740,0)+IF(IncludeDeal4,Spreadsheet9.2!R3742,0)+IF(IncludeDeal5,Spreadsheet9.2!R4744,0)","v":-1637298.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1738,0)+IF(IncludeDeal2,Spreadsheet9.2!S2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2740,0)+IF(IncludeDeal4,Spreadsheet9.2!S3742,0)+IF(IncludeDeal5,Spreadsheet9.2!S4744,0)","v":-1800288.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1738,0)+IF(IncludeDeal2,Spreadsheet9.2!T2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2740,0)+IF(IncludeDeal4,Spreadsheet9.2!T3742,0)+IF(IncludeDeal5,Spreadsheet9.2!T4744,0)","v":-2115023},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1738,0)+IF(IncludeDeal2,Spreadsheet9.2!U2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2740,0)+IF(IncludeDeal4,Spreadsheet9.2!U3742,0)+IF(IncludeDeal5,Spreadsheet9.2!U4744,0)","v":-1986162.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1738,0)+IF(IncludeDeal2,Spreadsheet9.2!V2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2740,0)+IF(IncludeDeal4,Spreadsheet9.2!V3742,0)+IF(IncludeDeal5,Spreadsheet9.2!V4744,0)","v":-2523383.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1738,0)+IF(IncludeDeal2,Spreadsheet9.2!W2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2740,0)+IF(IncludeDeal4,Spreadsheet9.2!W3742,0)+IF(IncludeDeal5,Spreadsheet9.2!W4744,0)","v":-2663722.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1738,0)+IF(IncludeDeal2,Spreadsheet9.2!X2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2740,0)+IF(IncludeDeal4,Spreadsheet9.2!X3742,0)+IF(IncludeDeal5,Spreadsheet9.2!X4744,0)","v":-2728763.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1738,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2740,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3742,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4744,0)","v":-2785590},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1738,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2740,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3742,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4744,0)","v":-2922583.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4744,0)","v":-3051847.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4744,0)","v":-3091005.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4744,0)","v":-2974371.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4744,0)","v":-2839510.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4744,0)","v":-2760760.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4744,0)","v":-2820780.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4744,0)","v":-2435424},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4744,0)","v":-2411493.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4744,0)","v":-2387665.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4744,0)","v":-2165938.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4744,0)","v":-1970433.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4744,0)","v":-1974693.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4744,0)","v":-1909111.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4744,0)","v":-1911367.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4744,0)","v":-1713431.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4744,0)","v":-1649385.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4744,0)","v":-1443952.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4744,0)","v":-1300740.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4744,0)","v":-1241392.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4744,0)","v":-933179.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4744,0)","v":-732766.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4744,0)","v":-656071},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4744,0)","v":-440874.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4744,0)","v":-251526.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4744,0)","v":-255700.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3742,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4744,0)","v":-9349.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4744,0)","v":51366.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4744,0)","v":-63390},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4744,0)","v":66142.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4744,0)","v":-28068.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4744,0)","v":-117534.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4744,0)","v":-77893.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4744,0)","v":-170698.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4744,0)","v":-266010.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4744,0)","v":-205251.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4744,0)","v":-239003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4744,0)","v":-296540.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4744,0)","v":-173964.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4744,0)","v":-174178.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4744,0)","v":-174317.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2740,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3742,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4744,0)","v":-174375.9}]
[null,"Simulation 703",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1739,0)+IF(IncludeDeal2,Spreadsheet9.2!C2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2741,0)+IF(IncludeDeal4,Spreadsheet9.2!C3743,0)+IF(IncludeDeal5,Spreadsheet9.2!C4745,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1739,0)+IF(IncludeDeal2,Spreadsheet9.2!D2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2741,0)+IF(IncludeDeal4,Spreadsheet9.2!D3743,0)+IF(IncludeDeal5,Spreadsheet9.2!D4745,0)","v":58032.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1739,0)+IF(IncludeDeal2,Spreadsheet9.2!E2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2741,0)+IF(IncludeDeal4,Spreadsheet9.2!E3743,0)+IF(IncludeDeal5,Spreadsheet9.2!E4745,0)","v":430263.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1739,0)+IF(IncludeDeal2,Spreadsheet9.2!F2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2741,0)+IF(IncludeDeal4,Spreadsheet9.2!F3743,0)+IF(IncludeDeal5,Spreadsheet9.2!F4745,0)","v":-231706.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1739,0)+IF(IncludeDeal2,Spreadsheet9.2!G2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2741,0)+IF(IncludeDeal4,Spreadsheet9.2!G3743,0)+IF(IncludeDeal5,Spreadsheet9.2!G4745,0)","v":-679128.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1739,0)+IF(IncludeDeal2,Spreadsheet9.2!H2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2741,0)+IF(IncludeDeal4,Spreadsheet9.2!H3743,0)+IF(IncludeDeal5,Spreadsheet9.2!H4745,0)","v":1284414.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1739,0)+IF(IncludeDeal2,Spreadsheet9.2!I2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2741,0)+IF(IncludeDeal4,Spreadsheet9.2!I3743,0)+IF(IncludeDeal5,Spreadsheet9.2!I4745,0)","v":1916910},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1739,0)+IF(IncludeDeal2,Spreadsheet9.2!J2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2741,0)+IF(IncludeDeal4,Spreadsheet9.2!J3743,0)+IF(IncludeDeal5,Spreadsheet9.2!J4745,0)","v":3490091.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1739,0)+IF(IncludeDeal2,Spreadsheet9.2!K2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2741,0)+IF(IncludeDeal4,Spreadsheet9.2!K3743,0)+IF(IncludeDeal5,Spreadsheet9.2!K4745,0)","v":6212719.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1739,0)+IF(IncludeDeal2,Spreadsheet9.2!L2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2741,0)+IF(IncludeDeal4,Spreadsheet9.2!L3743,0)+IF(IncludeDeal5,Spreadsheet9.2!L4745,0)","v":5391945.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1739,0)+IF(IncludeDeal2,Spreadsheet9.2!M2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2741,0)+IF(IncludeDeal4,Spreadsheet9.2!M3743,0)+IF(IncludeDeal5,Spreadsheet9.2!M4745,0)","v":5435329.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1739,0)+IF(IncludeDeal2,Spreadsheet9.2!N2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2741,0)+IF(IncludeDeal4,Spreadsheet9.2!N3743,0)+IF(IncludeDeal5,Spreadsheet9.2!N4745,0)","v":4182980.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1739,0)+IF(IncludeDeal2,Spreadsheet9.2!O2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2741,0)+IF(IncludeDeal4,Spreadsheet9.2!O3743,0)+IF(IncludeDeal5,Spreadsheet9.2!O4745,0)","v":1664691.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1739,0)+IF(IncludeDeal2,Spreadsheet9.2!P2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2741,0)+IF(IncludeDeal4,Spreadsheet9.2!P3743,0)+IF(IncludeDeal5,Spreadsheet9.2!P4745,0)","v":2964434.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1739,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2741,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3743,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4745,0)","v":3484838.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1739,0)+IF(IncludeDeal2,Spreadsheet9.2!R2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2741,0)+IF(IncludeDeal4,Spreadsheet9.2!R3743,0)+IF(IncludeDeal5,Spreadsheet9.2!R4745,0)","v":2975268.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1739,0)+IF(IncludeDeal2,Spreadsheet9.2!S2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2741,0)+IF(IncludeDeal4,Spreadsheet9.2!S3743,0)+IF(IncludeDeal5,Spreadsheet9.2!S4745,0)","v":2808676.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1739,0)+IF(IncludeDeal2,Spreadsheet9.2!T2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2741,0)+IF(IncludeDeal4,Spreadsheet9.2!T3743,0)+IF(IncludeDeal5,Spreadsheet9.2!T4745,0)","v":1600482.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1739,0)+IF(IncludeDeal2,Spreadsheet9.2!U2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2741,0)+IF(IncludeDeal4,Spreadsheet9.2!U3743,0)+IF(IncludeDeal5,Spreadsheet9.2!U4745,0)","v":2257888.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1739,0)+IF(IncludeDeal2,Spreadsheet9.2!V2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2741,0)+IF(IncludeDeal4,Spreadsheet9.2!V3743,0)+IF(IncludeDeal5,Spreadsheet9.2!V4745,0)","v":2830727.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1739,0)+IF(IncludeDeal2,Spreadsheet9.2!W2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2741,0)+IF(IncludeDeal4,Spreadsheet9.2!W3743,0)+IF(IncludeDeal5,Spreadsheet9.2!W4745,0)","v":2369480.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1739,0)+IF(IncludeDeal2,Spreadsheet9.2!X2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2741,0)+IF(IncludeDeal4,Spreadsheet9.2!X3743,0)+IF(IncludeDeal5,Spreadsheet9.2!X4745,0)","v":2849631.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1739,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2741,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3743,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4745,0)","v":2243248.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1739,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2741,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3743,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4745,0)","v":569333.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4745,0)","v":51470.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4745,0)","v":-38588.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4745,0)","v":158306.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4745,0)","v":447576.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4745,0)","v":52645},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4745,0)","v":-593243.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4745,0)","v":-241273.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4745,0)","v":-465080.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4745,0)","v":-1000172.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4745,0)","v":-835253.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4745,0)","v":-1199720.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4745,0)","v":-1382989.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4745,0)","v":-1164786.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4745,0)","v":-1228709.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4745,0)","v":-1251245.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4745,0)","v":-1236723.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4745,0)","v":-1102068.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4745,0)","v":-1014989.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4745,0)","v":-894163.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4745,0)","v":-792162.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4745,0)","v":-586685.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4745,0)","v":-442190.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4745,0)","v":-139313},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4745,0)","v":68248.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4745,0)","v":312041.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1739,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2741,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3743,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4745,0)","v":394010.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4745,0)","v":366156.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4745,0)","v":442037.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4745,0)","v":520028.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4745,0)","v":338701.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4745,0)","v":299852},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4745,0)","v":296050.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4745,0)","v":183193.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4745,0)","v":168103.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4745,0)","v":129815.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4745,0)","v":3844.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4745,0)","v":-46237.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4745,0)","v":-39518.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4745,0)","v":-39563.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4745,0)","v":-39620.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1739,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2741,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2741,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3743,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4745,0)","v":-39663.199999999997}]
[null,"Simulation 715",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1751,0)+IF(IncludeDeal2,Spreadsheet9.2!C2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2753,0)+IF(IncludeDeal4,Spreadsheet9.2!C3755,0)+IF(IncludeDeal5,Spreadsheet9.2!C4757,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1751,0)+IF(IncludeDeal2,Spreadsheet9.2!D2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2753,0)+IF(IncludeDeal4,Spreadsheet9.2!D3755,0)+IF(IncludeDeal5,Spreadsheet9.2!D4757,0)","v":-343081.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1751,0)+IF(IncludeDeal2,Spreadsheet9.2!E2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2753,0)+IF(IncludeDeal4,Spreadsheet9.2!E3755,0)+IF(IncludeDeal5,Spreadsheet9.2!E4757,0)","v":-486227.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1751,0)+IF(IncludeDeal2,Spreadsheet9.2!F2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2753,0)+IF(IncludeDeal4,Spreadsheet9.2!F3755,0)+IF(IncludeDeal5,Spreadsheet9.2!F4757,0)","v":-306180},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1751,0)+IF(IncludeDeal2,Spreadsheet9.2!G2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2753,0)+IF(IncludeDeal4,Spreadsheet9.2!G3755,0)+IF(IncludeDeal5,Spreadsheet9.2!G4757,0)","v":-593959},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1751,0)+IF(IncludeDeal2,Spreadsheet9.2!H2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2753,0)+IF(IncludeDeal4,Spreadsheet9.2!H3755,0)+IF(IncludeDeal5,Spreadsheet9.2!H4757,0)","v":31485.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1751,0)+IF(IncludeDeal2,Spreadsheet9.2!I2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2753,0)+IF(IncludeDeal4,Spreadsheet9.2!I3755,0)+IF(IncludeDeal5,Spreadsheet9.2!I4757,0)","v":252510.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1751,0)+IF(IncludeDeal2,Spreadsheet9.2!J2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2753,0)+IF(IncludeDeal4,Spreadsheet9.2!J3755,0)+IF(IncludeDeal5,Spreadsheet9.2!J4757,0)","v":1673701.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1751,0)+IF(IncludeDeal2,Spreadsheet9.2!K2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2753,0)+IF(IncludeDeal4,Spreadsheet9.2!K3755,0)+IF(IncludeDeal5,Spreadsheet9.2!K4757,0)","v":2410201},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1751,0)+IF(IncludeDeal2,Spreadsheet9.2!L2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2753,0)+IF(IncludeDeal4,Spreadsheet9.2!L3755,0)+IF(IncludeDeal5,Spreadsheet9.2!L4757,0)","v":810015.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1751,0)+IF(IncludeDeal2,Spreadsheet9.2!M2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2753,0)+IF(IncludeDeal4,Spreadsheet9.2!M3755,0)+IF(IncludeDeal5,Spreadsheet9.2!M4757,0)","v":3155360.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1751,0)+IF(IncludeDeal2,Spreadsheet9.2!N2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2753,0)+IF(IncludeDeal4,Spreadsheet9.2!N3755,0)+IF(IncludeDeal5,Spreadsheet9.2!N4757,0)","v":2248686.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1751,0)+IF(IncludeDeal2,Spreadsheet9.2!O2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2753,0)+IF(IncludeDeal4,Spreadsheet9.2!O3755,0)+IF(IncludeDeal5,Spreadsheet9.2!O4757,0)","v":1238764.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1751,0)+IF(IncludeDeal2,Spreadsheet9.2!P2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2753,0)+IF(IncludeDeal4,Spreadsheet9.2!P3755,0)+IF(IncludeDeal5,Spreadsheet9.2!P4757,0)","v":264769.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1751,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2753,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3755,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4757,0)","v":-81639.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1751,0)+IF(IncludeDeal2,Spreadsheet9.2!R2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2753,0)+IF(IncludeDeal4,Spreadsheet9.2!R3755,0)+IF(IncludeDeal5,Spreadsheet9.2!R4757,0)","v":-405903.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1751,0)+IF(IncludeDeal2,Spreadsheet9.2!S2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2753,0)+IF(IncludeDeal4,Spreadsheet9.2!S3755,0)+IF(IncludeDeal5,Spreadsheet9.2!S4757,0)","v":-1030034.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1751,0)+IF(IncludeDeal2,Spreadsheet9.2!T2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2753,0)+IF(IncludeDeal4,Spreadsheet9.2!T3755,0)+IF(IncludeDeal5,Spreadsheet9.2!T4757,0)","v":-845621.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1751,0)+IF(IncludeDeal2,Spreadsheet9.2!U2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2753,0)+IF(IncludeDeal4,Spreadsheet9.2!U3755,0)+IF(IncludeDeal5,Spreadsheet9.2!U4757,0)","v":-1706883.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1751,0)+IF(IncludeDeal2,Spreadsheet9.2!V2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2753,0)+IF(IncludeDeal4,Spreadsheet9.2!V3755,0)+IF(IncludeDeal5,Spreadsheet9.2!V4757,0)","v":-1973108},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1751,0)+IF(IncludeDeal2,Spreadsheet9.2!W2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2753,0)+IF(IncludeDeal4,Spreadsheet9.2!W3755,0)+IF(IncludeDeal5,Spreadsheet9.2!W4757,0)","v":-1717520.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1751,0)+IF(IncludeDeal2,Spreadsheet9.2!X2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2753,0)+IF(IncludeDeal4,Spreadsheet9.2!X3755,0)+IF(IncludeDeal5,Spreadsheet9.2!X4757,0)","v":-1596011},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1751,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2753,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3755,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4757,0)","v":-2060785.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1751,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2753,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3755,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4757,0)","v":-1576462.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4757,0)","v":-633797.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4757,0)","v":-879705.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4757,0)","v":-1022676.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4757,0)","v":-1639874.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4757,0)","v":-1389355},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4757,0)","v":-1593064.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4757,0)","v":-1369793},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4757,0)","v":-1783820},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4757,0)","v":-1779139.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4757,0)","v":-1750442.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4757,0)","v":-1568476.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4757,0)","v":-1594781.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4757,0)","v":-1299936.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4757,0)","v":-1615573.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4757,0)","v":-1013930.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4757,0)","v":-1268363.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4757,0)","v":-1230664.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4757,0)","v":-974367.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4757,0)","v":-874548.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4757,0)","v":-613241.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4757,0)","v":-494121.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4757,0)","v":-336805},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4757,0)","v":-331967.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4757,0)","v":-171898.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4757,0)","v":-270345.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3755,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4757,0)","v":-35407.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4757,0)","v":-136952},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4757,0)","v":-159964.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4757,0)","v":-71909.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4757,0)","v":-142983.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4757,0)","v":-266466.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4757,0)","v":-178551.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4757,0)","v":-189510},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4757,0)","v":-263652},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4757,0)","v":-209943},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4757,0)","v":-244841.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4757,0)","v":-301645},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4757,0)","v":-159720.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4757,0)","v":-159927},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4757,0)","v":-160067.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2753,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3755,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4757,0)","v":-160125.20000000001}]
[null,"Simulation 718",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1754,0)+IF(IncludeDeal2,Spreadsheet9.2!C2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2756,0)+IF(IncludeDeal4,Spreadsheet9.2!C3758,0)+IF(IncludeDeal5,Spreadsheet9.2!C4760,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1754,0)+IF(IncludeDeal2,Spreadsheet9.2!D2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2756,0)+IF(IncludeDeal4,Spreadsheet9.2!D3758,0)+IF(IncludeDeal5,Spreadsheet9.2!D4760,0)","v":247488},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1754,0)+IF(IncludeDeal2,Spreadsheet9.2!E2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2756,0)+IF(IncludeDeal4,Spreadsheet9.2!E3758,0)+IF(IncludeDeal5,Spreadsheet9.2!E4760,0)","v":203676.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1754,0)+IF(IncludeDeal2,Spreadsheet9.2!F2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2756,0)+IF(IncludeDeal4,Spreadsheet9.2!F3758,0)+IF(IncludeDeal5,Spreadsheet9.2!F4760,0)","v":-326379.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1754,0)+IF(IncludeDeal2,Spreadsheet9.2!G2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2756,0)+IF(IncludeDeal4,Spreadsheet9.2!G3758,0)+IF(IncludeDeal5,Spreadsheet9.2!G4760,0)","v":-978744.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1754,0)+IF(IncludeDeal2,Spreadsheet9.2!H2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2756,0)+IF(IncludeDeal4,Spreadsheet9.2!H3758,0)+IF(IncludeDeal5,Spreadsheet9.2!H4760,0)","v":-133255.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1754,0)+IF(IncludeDeal2,Spreadsheet9.2!I2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2756,0)+IF(IncludeDeal4,Spreadsheet9.2!I3758,0)+IF(IncludeDeal5,Spreadsheet9.2!I4760,0)","v":-16508.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1754,0)+IF(IncludeDeal2,Spreadsheet9.2!J2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2756,0)+IF(IncludeDeal4,Spreadsheet9.2!J3758,0)+IF(IncludeDeal5,Spreadsheet9.2!J4760,0)","v":712451.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1754,0)+IF(IncludeDeal2,Spreadsheet9.2!K2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2756,0)+IF(IncludeDeal4,Spreadsheet9.2!K3758,0)+IF(IncludeDeal5,Spreadsheet9.2!K4760,0)","v":950309.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1754,0)+IF(IncludeDeal2,Spreadsheet9.2!L2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2756,0)+IF(IncludeDeal4,Spreadsheet9.2!L3758,0)+IF(IncludeDeal5,Spreadsheet9.2!L4760,0)","v":1541032.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1754,0)+IF(IncludeDeal2,Spreadsheet9.2!M2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2756,0)+IF(IncludeDeal4,Spreadsheet9.2!M3758,0)+IF(IncludeDeal5,Spreadsheet9.2!M4760,0)","v":1794929.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1754,0)+IF(IncludeDeal2,Spreadsheet9.2!N2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2756,0)+IF(IncludeDeal4,Spreadsheet9.2!N3758,0)+IF(IncludeDeal5,Spreadsheet9.2!N4760,0)","v":2007903.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1754,0)+IF(IncludeDeal2,Spreadsheet9.2!O2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2756,0)+IF(IncludeDeal4,Spreadsheet9.2!O3758,0)+IF(IncludeDeal5,Spreadsheet9.2!O4760,0)","v":1804358.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1754,0)+IF(IncludeDeal2,Spreadsheet9.2!P2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2756,0)+IF(IncludeDeal4,Spreadsheet9.2!P3758,0)+IF(IncludeDeal5,Spreadsheet9.2!P4760,0)","v":3589050.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1754,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2756,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3758,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4760,0)","v":3274074.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1754,0)+IF(IncludeDeal2,Spreadsheet9.2!R2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2756,0)+IF(IncludeDeal4,Spreadsheet9.2!R3758,0)+IF(IncludeDeal5,Spreadsheet9.2!R4760,0)","v":1830888.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1754,0)+IF(IncludeDeal2,Spreadsheet9.2!S2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2756,0)+IF(IncludeDeal4,Spreadsheet9.2!S3758,0)+IF(IncludeDeal5,Spreadsheet9.2!S4760,0)","v":2589620.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1754,0)+IF(IncludeDeal2,Spreadsheet9.2!T2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2756,0)+IF(IncludeDeal4,Spreadsheet9.2!T3758,0)+IF(IncludeDeal5,Spreadsheet9.2!T4760,0)","v":2067268},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1754,0)+IF(IncludeDeal2,Spreadsheet9.2!U2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2756,0)+IF(IncludeDeal4,Spreadsheet9.2!U3758,0)+IF(IncludeDeal5,Spreadsheet9.2!U4760,0)","v":1613199.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1754,0)+IF(IncludeDeal2,Spreadsheet9.2!V2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2756,0)+IF(IncludeDeal4,Spreadsheet9.2!V3758,0)+IF(IncludeDeal5,Spreadsheet9.2!V4760,0)","v":1333914.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1754,0)+IF(IncludeDeal2,Spreadsheet9.2!W2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2756,0)+IF(IncludeDeal4,Spreadsheet9.2!W3758,0)+IF(IncludeDeal5,Spreadsheet9.2!W4760,0)","v":1119231.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1754,0)+IF(IncludeDeal2,Spreadsheet9.2!X2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2756,0)+IF(IncludeDeal4,Spreadsheet9.2!X3758,0)+IF(IncludeDeal5,Spreadsheet9.2!X4760,0)","v":805302.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1754,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2756,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3758,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4760,0)","v":1334759.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1754,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2756,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3758,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4760,0)","v":2736830.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4760,0)","v":3770049.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4760,0)","v":1821430.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4760,0)","v":1805990.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4760,0)","v":1957910.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4760,0)","v":802280.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4760,0)","v":70627.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4760,0)","v":-653427},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4760,0)","v":-454828.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4760,0)","v":-201337.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4760,0)","v":87906.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4760,0)","v":488284},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4760,0)","v":-43506.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4760,0)","v":-303552.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4760,0)","v":-587766.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4760,0)","v":-1305864.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4760,0)","v":-1167332.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4760,0)","v":-1405181.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4760,0)","v":-1108754.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4760,0)","v":-1078795},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4760,0)","v":-359670.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4760,0)","v":-437854.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4760,0)","v":-382234.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4760,0)","v":-312278.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4760,0)","v":-343326.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4760,0)","v":-338882.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1754,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2756,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3758,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4760,0)","v":-65825},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4760,0)","v":-215949.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4760,0)","v":-241331.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4760,0)","v":-208226.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4760,0)","v":-278911.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4760,0)","v":-354980.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4760,0)","v":-202800.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4760,0)","v":-199540},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4760,0)","v":-305232.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4760,0)","v":-200578.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4760,0)","v":-276961.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4760,0)","v":-347941},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4760,0)","v":-190015.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4760,0)","v":-190212.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4760,0)","v":-190368.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1754,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2756,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2756,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3758,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4760,0)","v":-190431.4}]
[null,"Simulation 723",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1759,0)+IF(IncludeDeal2,Spreadsheet9.2!C2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2761,0)+IF(IncludeDeal4,Spreadsheet9.2!C3763,0)+IF(IncludeDeal5,Spreadsheet9.2!C4765,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1759,0)+IF(IncludeDeal2,Spreadsheet9.2!D2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2761,0)+IF(IncludeDeal4,Spreadsheet9.2!D3763,0)+IF(IncludeDeal5,Spreadsheet9.2!D4765,0)","v":118550.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1759,0)+IF(IncludeDeal2,Spreadsheet9.2!E2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2761,0)+IF(IncludeDeal4,Spreadsheet9.2!E3763,0)+IF(IncludeDeal5,Spreadsheet9.2!E4765,0)","v":1001265.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1759,0)+IF(IncludeDeal2,Spreadsheet9.2!F2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2761,0)+IF(IncludeDeal4,Spreadsheet9.2!F3763,0)+IF(IncludeDeal5,Spreadsheet9.2!F4765,0)","v":1063010.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1759,0)+IF(IncludeDeal2,Spreadsheet9.2!G2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2761,0)+IF(IncludeDeal4,Spreadsheet9.2!G3763,0)+IF(IncludeDeal5,Spreadsheet9.2!G4765,0)","v":1002031},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1759,0)+IF(IncludeDeal2,Spreadsheet9.2!H2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2761,0)+IF(IncludeDeal4,Spreadsheet9.2!H3763,0)+IF(IncludeDeal5,Spreadsheet9.2!H4765,0)","v":523431.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1759,0)+IF(IncludeDeal2,Spreadsheet9.2!I2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2761,0)+IF(IncludeDeal4,Spreadsheet9.2!I3763,0)+IF(IncludeDeal5,Spreadsheet9.2!I4765,0)","v":868472.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1759,0)+IF(IncludeDeal2,Spreadsheet9.2!J2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2761,0)+IF(IncludeDeal4,Spreadsheet9.2!J3763,0)+IF(IncludeDeal5,Spreadsheet9.2!J4765,0)","v":165543.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1759,0)+IF(IncludeDeal2,Spreadsheet9.2!K2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2761,0)+IF(IncludeDeal4,Spreadsheet9.2!K3763,0)+IF(IncludeDeal5,Spreadsheet9.2!K4765,0)","v":-1562095.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1759,0)+IF(IncludeDeal2,Spreadsheet9.2!L2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2761,0)+IF(IncludeDeal4,Spreadsheet9.2!L3763,0)+IF(IncludeDeal5,Spreadsheet9.2!L4765,0)","v":-1130237.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1759,0)+IF(IncludeDeal2,Spreadsheet9.2!M2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2761,0)+IF(IncludeDeal4,Spreadsheet9.2!M3763,0)+IF(IncludeDeal5,Spreadsheet9.2!M4765,0)","v":-958238.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1759,0)+IF(IncludeDeal2,Spreadsheet9.2!N2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2761,0)+IF(IncludeDeal4,Spreadsheet9.2!N3763,0)+IF(IncludeDeal5,Spreadsheet9.2!N4765,0)","v":-1277383.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1759,0)+IF(IncludeDeal2,Spreadsheet9.2!O2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2761,0)+IF(IncludeDeal4,Spreadsheet9.2!O3763,0)+IF(IncludeDeal5,Spreadsheet9.2!O4765,0)","v":-2077964.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1759,0)+IF(IncludeDeal2,Spreadsheet9.2!P2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2761,0)+IF(IncludeDeal4,Spreadsheet9.2!P3763,0)+IF(IncludeDeal5,Spreadsheet9.2!P4765,0)","v":-1542536.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1759,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2761,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3763,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4765,0)","v":-709184.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1759,0)+IF(IncludeDeal2,Spreadsheet9.2!R2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2761,0)+IF(IncludeDeal4,Spreadsheet9.2!R3763,0)+IF(IncludeDeal5,Spreadsheet9.2!R4765,0)","v":-1471558.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1759,0)+IF(IncludeDeal2,Spreadsheet9.2!S2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2761,0)+IF(IncludeDeal4,Spreadsheet9.2!S3763,0)+IF(IncludeDeal5,Spreadsheet9.2!S4765,0)","v":-1271378.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1759,0)+IF(IncludeDeal2,Spreadsheet9.2!T2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2761,0)+IF(IncludeDeal4,Spreadsheet9.2!T3763,0)+IF(IncludeDeal5,Spreadsheet9.2!T4765,0)","v":-1734465},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1759,0)+IF(IncludeDeal2,Spreadsheet9.2!U2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2761,0)+IF(IncludeDeal4,Spreadsheet9.2!U3763,0)+IF(IncludeDeal5,Spreadsheet9.2!U4765,0)","v":-1098894.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1759,0)+IF(IncludeDeal2,Spreadsheet9.2!V2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2761,0)+IF(IncludeDeal4,Spreadsheet9.2!V3763,0)+IF(IncludeDeal5,Spreadsheet9.2!V4765,0)","v":-936429.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1759,0)+IF(IncludeDeal2,Spreadsheet9.2!W2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2761,0)+IF(IncludeDeal4,Spreadsheet9.2!W3763,0)+IF(IncludeDeal5,Spreadsheet9.2!W4765,0)","v":-202059.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1759,0)+IF(IncludeDeal2,Spreadsheet9.2!X2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2761,0)+IF(IncludeDeal4,Spreadsheet9.2!X3763,0)+IF(IncludeDeal5,Spreadsheet9.2!X4765,0)","v":-102614.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1759,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2761,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3763,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4765,0)","v":-136238.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1759,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2761,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3763,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4765,0)","v":-713279.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4765,0)","v":-113160.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4765,0)","v":-551752.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4765,0)","v":-544991.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4765,0)","v":-545578.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4765,0)","v":421350.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4765,0)","v":-194789.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4765,0)","v":409703.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4765,0)","v":-437408.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4765,0)","v":-1063793.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4765,0)","v":-1130392.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4765,0)","v":-1289423.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4765,0)","v":-1399962.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4765,0)","v":-947464.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4765,0)","v":-1041741.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4765,0)","v":-830650.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4765,0)","v":-568115.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4765,0)","v":-885034.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4765,0)","v":-352174.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4765,0)","v":-311950.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4765,0)","v":-203383.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4765,0)","v":-148236.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4765,0)","v":-302955.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4765,0)","v":-363637.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4765,0)","v":-263589.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4765,0)","v":-68315.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1759,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2761,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3763,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4765,0)","v":115355.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4765,0)","v":265818},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4765,0)","v":436225},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4765,0)","v":437154.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4765,0)","v":393260.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4765,0)","v":404465.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4765,0)","v":298963.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4765,0)","v":260995.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4765,0)","v":260003.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4765,0)","v":156825.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4765,0)","v":152405.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4765,0)","v":221756.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4765,0)","v":134871.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4765,0)","v":135047.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4765,0)","v":135354.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1759,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2761,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2761,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3763,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4765,0)","v":135579}]
[null,"Simulation 735",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1771,0)+IF(IncludeDeal2,Spreadsheet9.2!C2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2773,0)+IF(IncludeDeal4,Spreadsheet9.2!C3775,0)+IF(IncludeDeal5,Spreadsheet9.2!C4777,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1771,0)+IF(IncludeDeal2,Spreadsheet9.2!D2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2773,0)+IF(IncludeDeal4,Spreadsheet9.2!D3775,0)+IF(IncludeDeal5,Spreadsheet9.2!D4777,0)","v":68894.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1771,0)+IF(IncludeDeal2,Spreadsheet9.2!E2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2773,0)+IF(IncludeDeal4,Spreadsheet9.2!E3775,0)+IF(IncludeDeal5,Spreadsheet9.2!E4777,0)","v":436019.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1771,0)+IF(IncludeDeal2,Spreadsheet9.2!F2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2773,0)+IF(IncludeDeal4,Spreadsheet9.2!F3775,0)+IF(IncludeDeal5,Spreadsheet9.2!F4777,0)","v":1532753.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1771,0)+IF(IncludeDeal2,Spreadsheet9.2!G2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2773,0)+IF(IncludeDeal4,Spreadsheet9.2!G3775,0)+IF(IncludeDeal5,Spreadsheet9.2!G4777,0)","v":1793493.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1771,0)+IF(IncludeDeal2,Spreadsheet9.2!H2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2773,0)+IF(IncludeDeal4,Spreadsheet9.2!H3775,0)+IF(IncludeDeal5,Spreadsheet9.2!H4777,0)","v":2071862.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1771,0)+IF(IncludeDeal2,Spreadsheet9.2!I2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2773,0)+IF(IncludeDeal4,Spreadsheet9.2!I3775,0)+IF(IncludeDeal5,Spreadsheet9.2!I4777,0)","v":1321194.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1771,0)+IF(IncludeDeal2,Spreadsheet9.2!J2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2773,0)+IF(IncludeDeal4,Spreadsheet9.2!J3775,0)+IF(IncludeDeal5,Spreadsheet9.2!J4777,0)","v":47839},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1771,0)+IF(IncludeDeal2,Spreadsheet9.2!K2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2773,0)+IF(IncludeDeal4,Spreadsheet9.2!K3775,0)+IF(IncludeDeal5,Spreadsheet9.2!K4777,0)","v":-1115327.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1771,0)+IF(IncludeDeal2,Spreadsheet9.2!L2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2773,0)+IF(IncludeDeal4,Spreadsheet9.2!L3775,0)+IF(IncludeDeal5,Spreadsheet9.2!L4777,0)","v":-1280996.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1771,0)+IF(IncludeDeal2,Spreadsheet9.2!M2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2773,0)+IF(IncludeDeal4,Spreadsheet9.2!M3775,0)+IF(IncludeDeal5,Spreadsheet9.2!M4777,0)","v":-1053671.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1771,0)+IF(IncludeDeal2,Spreadsheet9.2!N2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2773,0)+IF(IncludeDeal4,Spreadsheet9.2!N3775,0)+IF(IncludeDeal5,Spreadsheet9.2!N4777,0)","v":-1434409.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1771,0)+IF(IncludeDeal2,Spreadsheet9.2!O2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2773,0)+IF(IncludeDeal4,Spreadsheet9.2!O3775,0)+IF(IncludeDeal5,Spreadsheet9.2!O4777,0)","v":-1261571.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1771,0)+IF(IncludeDeal2,Spreadsheet9.2!P2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2773,0)+IF(IncludeDeal4,Spreadsheet9.2!P3775,0)+IF(IncludeDeal5,Spreadsheet9.2!P4777,0)","v":-1588671.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1771,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2773,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3775,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4777,0)","v":-1977592.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1771,0)+IF(IncludeDeal2,Spreadsheet9.2!R2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2773,0)+IF(IncludeDeal4,Spreadsheet9.2!R3775,0)+IF(IncludeDeal5,Spreadsheet9.2!R4777,0)","v":-1529634.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1771,0)+IF(IncludeDeal2,Spreadsheet9.2!S2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2773,0)+IF(IncludeDeal4,Spreadsheet9.2!S3775,0)+IF(IncludeDeal5,Spreadsheet9.2!S4777,0)","v":-1715606.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1771,0)+IF(IncludeDeal2,Spreadsheet9.2!T2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2773,0)+IF(IncludeDeal4,Spreadsheet9.2!T3775,0)+IF(IncludeDeal5,Spreadsheet9.2!T4777,0)","v":-1590710.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1771,0)+IF(IncludeDeal2,Spreadsheet9.2!U2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2773,0)+IF(IncludeDeal4,Spreadsheet9.2!U3775,0)+IF(IncludeDeal5,Spreadsheet9.2!U4777,0)","v":-1468095.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1771,0)+IF(IncludeDeal2,Spreadsheet9.2!V2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2773,0)+IF(IncludeDeal4,Spreadsheet9.2!V3775,0)+IF(IncludeDeal5,Spreadsheet9.2!V4777,0)","v":-1251769.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1771,0)+IF(IncludeDeal2,Spreadsheet9.2!W2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2773,0)+IF(IncludeDeal4,Spreadsheet9.2!W3775,0)+IF(IncludeDeal5,Spreadsheet9.2!W4777,0)","v":-1577585.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1771,0)+IF(IncludeDeal2,Spreadsheet9.2!X2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2773,0)+IF(IncludeDeal4,Spreadsheet9.2!X3775,0)+IF(IncludeDeal5,Spreadsheet9.2!X4777,0)","v":-618787.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1771,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2773,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3775,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4777,0)","v":-179609.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1771,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2773,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3775,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4777,0)","v":985850.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4777,0)","v":322675.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4777,0)","v":855534.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4777,0)","v":2212742.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4777,0)","v":2339623.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4777,0)","v":2511715.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4777,0)","v":2772420.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4777,0)","v":3544277},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4777,0)","v":2698256.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4777,0)","v":3511113.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4777,0)","v":3930608.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4777,0)","v":3228691.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4777,0)","v":3450447.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4777,0)","v":3203633.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4777,0)","v":3373572.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4777,0)","v":1986991.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4777,0)","v":1346766.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4777,0)","v":1355568.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4777,0)","v":883320.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4777,0)","v":669783.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4777,0)","v":1050135.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4777,0)","v":1582167.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4777,0)","v":1500768.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4777,0)","v":1783086.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4777,0)","v":1667221.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4777,0)","v":1744013.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3775,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4777,0)","v":1350368.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4777,0)","v":783181.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4777,0)","v":464703},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4777,0)","v":218931.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4777,0)","v":116571.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4777,0)","v":9375},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4777,0)","v":25911.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4777,0)","v":-44285.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4777,0)","v":-149466.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4777,0)","v":-100976.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4777,0)","v":-154667.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4777,0)","v":-205423.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4777,0)","v":-123463.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4777,0)","v":-123624.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4777,0)","v":-123745.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2773,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3775,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4777,0)","v":-123812.9}]
[null,"Simulation 743",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1779,0)+IF(IncludeDeal2,Spreadsheet9.2!C2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2781,0)+IF(IncludeDeal4,Spreadsheet9.2!C3783,0)+IF(IncludeDeal5,Spreadsheet9.2!C4785,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1779,0)+IF(IncludeDeal2,Spreadsheet9.2!D2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2781,0)+IF(IncludeDeal4,Spreadsheet9.2!D3783,0)+IF(IncludeDeal5,Spreadsheet9.2!D4785,0)","v":359331.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1779,0)+IF(IncludeDeal2,Spreadsheet9.2!E2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2781,0)+IF(IncludeDeal4,Spreadsheet9.2!E3783,0)+IF(IncludeDeal5,Spreadsheet9.2!E4785,0)","v":898060.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1779,0)+IF(IncludeDeal2,Spreadsheet9.2!F2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2781,0)+IF(IncludeDeal4,Spreadsheet9.2!F3783,0)+IF(IncludeDeal5,Spreadsheet9.2!F4785,0)","v":995772.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1779,0)+IF(IncludeDeal2,Spreadsheet9.2!G2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2781,0)+IF(IncludeDeal4,Spreadsheet9.2!G3783,0)+IF(IncludeDeal5,Spreadsheet9.2!G4785,0)","v":886070.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1779,0)+IF(IncludeDeal2,Spreadsheet9.2!H2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2781,0)+IF(IncludeDeal4,Spreadsheet9.2!H3783,0)+IF(IncludeDeal5,Spreadsheet9.2!H4785,0)","v":-860886.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1779,0)+IF(IncludeDeal2,Spreadsheet9.2!I2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2781,0)+IF(IncludeDeal4,Spreadsheet9.2!I3783,0)+IF(IncludeDeal5,Spreadsheet9.2!I4785,0)","v":-827887.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1779,0)+IF(IncludeDeal2,Spreadsheet9.2!J2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2781,0)+IF(IncludeDeal4,Spreadsheet9.2!J3783,0)+IF(IncludeDeal5,Spreadsheet9.2!J4785,0)","v":-768861.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1779,0)+IF(IncludeDeal2,Spreadsheet9.2!K2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2781,0)+IF(IncludeDeal4,Spreadsheet9.2!K3783,0)+IF(IncludeDeal5,Spreadsheet9.2!K4785,0)","v":-656550.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1779,0)+IF(IncludeDeal2,Spreadsheet9.2!L2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2781,0)+IF(IncludeDeal4,Spreadsheet9.2!L3783,0)+IF(IncludeDeal5,Spreadsheet9.2!L4785,0)","v":-832533.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1779,0)+IF(IncludeDeal2,Spreadsheet9.2!M2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2781,0)+IF(IncludeDeal4,Spreadsheet9.2!M3783,0)+IF(IncludeDeal5,Spreadsheet9.2!M4785,0)","v":-1152838.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1779,0)+IF(IncludeDeal2,Spreadsheet9.2!N2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2781,0)+IF(IncludeDeal4,Spreadsheet9.2!N3783,0)+IF(IncludeDeal5,Spreadsheet9.2!N4785,0)","v":-1861999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1779,0)+IF(IncludeDeal2,Spreadsheet9.2!O2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2781,0)+IF(IncludeDeal4,Spreadsheet9.2!O3783,0)+IF(IncludeDeal5,Spreadsheet9.2!O4785,0)","v":-1763184.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1779,0)+IF(IncludeDeal2,Spreadsheet9.2!P2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2781,0)+IF(IncludeDeal4,Spreadsheet9.2!P3783,0)+IF(IncludeDeal5,Spreadsheet9.2!P4785,0)","v":-1513735.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1779,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2781,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3783,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4785,0)","v":-1412786.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1779,0)+IF(IncludeDeal2,Spreadsheet9.2!R2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2781,0)+IF(IncludeDeal4,Spreadsheet9.2!R3783,0)+IF(IncludeDeal5,Spreadsheet9.2!R4785,0)","v":-1948115.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1779,0)+IF(IncludeDeal2,Spreadsheet9.2!S2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2781,0)+IF(IncludeDeal4,Spreadsheet9.2!S3783,0)+IF(IncludeDeal5,Spreadsheet9.2!S4785,0)","v":-2199518.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1779,0)+IF(IncludeDeal2,Spreadsheet9.2!T2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2781,0)+IF(IncludeDeal4,Spreadsheet9.2!T3783,0)+IF(IncludeDeal5,Spreadsheet9.2!T4785,0)","v":-2829669.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1779,0)+IF(IncludeDeal2,Spreadsheet9.2!U2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2781,0)+IF(IncludeDeal4,Spreadsheet9.2!U3783,0)+IF(IncludeDeal5,Spreadsheet9.2!U4785,0)","v":-3044929.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1779,0)+IF(IncludeDeal2,Spreadsheet9.2!V2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2781,0)+IF(IncludeDeal4,Spreadsheet9.2!V3783,0)+IF(IncludeDeal5,Spreadsheet9.2!V4785,0)","v":-3024739},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1779,0)+IF(IncludeDeal2,Spreadsheet9.2!W2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2781,0)+IF(IncludeDeal4,Spreadsheet9.2!W3783,0)+IF(IncludeDeal5,Spreadsheet9.2!W4785,0)","v":-3061081.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1779,0)+IF(IncludeDeal2,Spreadsheet9.2!X2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2781,0)+IF(IncludeDeal4,Spreadsheet9.2!X3783,0)+IF(IncludeDeal5,Spreadsheet9.2!X4785,0)","v":-2799825.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1779,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2781,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3783,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4785,0)","v":-2435625.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1779,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2781,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3783,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4785,0)","v":-2561255.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4785,0)","v":-2536703.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4785,0)","v":-2548514},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4785,0)","v":-2370161.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4785,0)","v":-2402817.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4785,0)","v":-2496070.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4785,0)","v":-2403897.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4785,0)","v":-2365078},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4785,0)","v":-2292468.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4785,0)","v":-2248525.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4785,0)","v":-2187286.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4785,0)","v":-2097612.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4785,0)","v":-2056816.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4785,0)","v":-1858290.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4785,0)","v":-1741934},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4785,0)","v":-1631013.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4785,0)","v":-1537277.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4785,0)","v":-1391139.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4785,0)","v":-1185689},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4785,0)","v":-999725.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4785,0)","v":-869598.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4785,0)","v":-723969.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4785,0)","v":-609473},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4785,0)","v":-386096.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4785,0)","v":-255880},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4785,0)","v":-34424.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1779,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2781,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3783,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4785,0)","v":268623.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4785,0)","v":374151.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4785,0)","v":481644},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4785,0)","v":478514.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4785,0)","v":371432.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4785,0)","v":275460.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4785,0)","v":212229.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4785,0)","v":156513.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4785,0)","v":143588},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4785,0)","v":123071.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4785,0)","v":88009.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4785,0)","v":89391.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4785,0)","v":59875.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4785,0)","v":59960.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4785,0)","v":60054.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1779,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2781,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2781,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3783,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4785,0)","v":60130.7}]
[null,"Simulation 748",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1784,0)+IF(IncludeDeal2,Spreadsheet9.2!C2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2786,0)+IF(IncludeDeal4,Spreadsheet9.2!C3788,0)+IF(IncludeDeal5,Spreadsheet9.2!C4790,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1784,0)+IF(IncludeDeal2,Spreadsheet9.2!D2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2786,0)+IF(IncludeDeal4,Spreadsheet9.2!D3788,0)+IF(IncludeDeal5,Spreadsheet9.2!D4790,0)","v":375898.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1784,0)+IF(IncludeDeal2,Spreadsheet9.2!E2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2786,0)+IF(IncludeDeal4,Spreadsheet9.2!E3788,0)+IF(IncludeDeal5,Spreadsheet9.2!E4790,0)","v":73801.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1784,0)+IF(IncludeDeal2,Spreadsheet9.2!F2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2786,0)+IF(IncludeDeal4,Spreadsheet9.2!F3788,0)+IF(IncludeDeal5,Spreadsheet9.2!F4790,0)","v":127940.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1784,0)+IF(IncludeDeal2,Spreadsheet9.2!G2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2786,0)+IF(IncludeDeal4,Spreadsheet9.2!G3788,0)+IF(IncludeDeal5,Spreadsheet9.2!G4790,0)","v":118737.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1784,0)+IF(IncludeDeal2,Spreadsheet9.2!H2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2786,0)+IF(IncludeDeal4,Spreadsheet9.2!H3788,0)+IF(IncludeDeal5,Spreadsheet9.2!H4790,0)","v":572153.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1784,0)+IF(IncludeDeal2,Spreadsheet9.2!I2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2786,0)+IF(IncludeDeal4,Spreadsheet9.2!I3788,0)+IF(IncludeDeal5,Spreadsheet9.2!I4790,0)","v":-803480.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1784,0)+IF(IncludeDeal2,Spreadsheet9.2!J2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2786,0)+IF(IncludeDeal4,Spreadsheet9.2!J3788,0)+IF(IncludeDeal5,Spreadsheet9.2!J4790,0)","v":-1408964.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1784,0)+IF(IncludeDeal2,Spreadsheet9.2!K2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2786,0)+IF(IncludeDeal4,Spreadsheet9.2!K3788,0)+IF(IncludeDeal5,Spreadsheet9.2!K4790,0)","v":-1476138.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1784,0)+IF(IncludeDeal2,Spreadsheet9.2!L2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2786,0)+IF(IncludeDeal4,Spreadsheet9.2!L3788,0)+IF(IncludeDeal5,Spreadsheet9.2!L4790,0)","v":-1755016.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1784,0)+IF(IncludeDeal2,Spreadsheet9.2!M2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2786,0)+IF(IncludeDeal4,Spreadsheet9.2!M3788,0)+IF(IncludeDeal5,Spreadsheet9.2!M4790,0)","v":-1568696.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1784,0)+IF(IncludeDeal2,Spreadsheet9.2!N2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2786,0)+IF(IncludeDeal4,Spreadsheet9.2!N3788,0)+IF(IncludeDeal5,Spreadsheet9.2!N4790,0)","v":-2214018.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1784,0)+IF(IncludeDeal2,Spreadsheet9.2!O2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2786,0)+IF(IncludeDeal4,Spreadsheet9.2!O3788,0)+IF(IncludeDeal5,Spreadsheet9.2!O4790,0)","v":-2160796.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1784,0)+IF(IncludeDeal2,Spreadsheet9.2!P2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2786,0)+IF(IncludeDeal4,Spreadsheet9.2!P3788,0)+IF(IncludeDeal5,Spreadsheet9.2!P4790,0)","v":-2952905.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1784,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2786,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3788,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4790,0)","v":-2723008.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1784,0)+IF(IncludeDeal2,Spreadsheet9.2!R2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2786,0)+IF(IncludeDeal4,Spreadsheet9.2!R3788,0)+IF(IncludeDeal5,Spreadsheet9.2!R4790,0)","v":-2965304.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1784,0)+IF(IncludeDeal2,Spreadsheet9.2!S2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2786,0)+IF(IncludeDeal4,Spreadsheet9.2!S3788,0)+IF(IncludeDeal5,Spreadsheet9.2!S4790,0)","v":-3410536.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1784,0)+IF(IncludeDeal2,Spreadsheet9.2!T2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2786,0)+IF(IncludeDeal4,Spreadsheet9.2!T3788,0)+IF(IncludeDeal5,Spreadsheet9.2!T4790,0)","v":-3389941},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1784,0)+IF(IncludeDeal2,Spreadsheet9.2!U2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2786,0)+IF(IncludeDeal4,Spreadsheet9.2!U3788,0)+IF(IncludeDeal5,Spreadsheet9.2!U4790,0)","v":-2937545.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1784,0)+IF(IncludeDeal2,Spreadsheet9.2!V2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2786,0)+IF(IncludeDeal4,Spreadsheet9.2!V3788,0)+IF(IncludeDeal5,Spreadsheet9.2!V4790,0)","v":-2183143.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1784,0)+IF(IncludeDeal2,Spreadsheet9.2!W2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2786,0)+IF(IncludeDeal4,Spreadsheet9.2!W3788,0)+IF(IncludeDeal5,Spreadsheet9.2!W4790,0)","v":-1883882.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1784,0)+IF(IncludeDeal2,Spreadsheet9.2!X2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2786,0)+IF(IncludeDeal4,Spreadsheet9.2!X3788,0)+IF(IncludeDeal5,Spreadsheet9.2!X4790,0)","v":-1926017.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1784,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2786,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3788,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4790,0)","v":-1742602.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1784,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2786,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3788,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4790,0)","v":-1331523.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4790,0)","v":-1613237.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4790,0)","v":-1173891.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4790,0)","v":-1062496},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4790,0)","v":-883921.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4790,0)","v":-1120120.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4790,0)","v":-488494.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4790,0)","v":-936433.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4790,0)","v":-1047582.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4790,0)","v":-1195337.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4790,0)","v":-1280836.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4790,0)","v":-831124.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4790,0)","v":-982967.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4790,0)","v":-1331960.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4790,0)","v":-735949.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4790,0)","v":-652931.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4790,0)","v":-891033.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4790,0)","v":-435055},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4790,0)","v":-538454.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4790,0)","v":-336405.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4790,0)","v":-476735.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4790,0)","v":-479769.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4790,0)","v":-515708.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4790,0)","v":-212730.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4790,0)","v":-261442.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4790,0)","v":-311383.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1784,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2786,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3788,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4790,0)","v":-167080.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4790,0)","v":-120216.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4790,0)","v":-154071.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4790,0)","v":-95656.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4790,0)","v":-170953.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4790,0)","v":-208703},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4790,0)","v":-118478},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4790,0)","v":-208841.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4790,0)","v":-269145.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4790,0)","v":-155473.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4790,0)","v":-288492.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4790,0)","v":-374019.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4790,0)","v":-224690.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4790,0)","v":-224887.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4790,0)","v":-225046.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1784,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2786,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2786,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3788,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4790,0)","v":-225137.1}]
[null,"Simulation 756",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1792,0)+IF(IncludeDeal2,Spreadsheet9.2!C2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2794,0)+IF(IncludeDeal4,Spreadsheet9.2!C3796,0)+IF(IncludeDeal5,Spreadsheet9.2!C4798,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1792,0)+IF(IncludeDeal2,Spreadsheet9.2!D2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2794,0)+IF(IncludeDeal4,Spreadsheet9.2!D3796,0)+IF(IncludeDeal5,Spreadsheet9.2!D4798,0)","v":159476.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1792,0)+IF(IncludeDeal2,Spreadsheet9.2!E2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2794,0)+IF(IncludeDeal4,Spreadsheet9.2!E3796,0)+IF(IncludeDeal5,Spreadsheet9.2!E4798,0)","v":112076.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1792,0)+IF(IncludeDeal2,Spreadsheet9.2!F2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2794,0)+IF(IncludeDeal4,Spreadsheet9.2!F3796,0)+IF(IncludeDeal5,Spreadsheet9.2!F4798,0)","v":461457.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1792,0)+IF(IncludeDeal2,Spreadsheet9.2!G2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2794,0)+IF(IncludeDeal4,Spreadsheet9.2!G3796,0)+IF(IncludeDeal5,Spreadsheet9.2!G4798,0)","v":652353.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1792,0)+IF(IncludeDeal2,Spreadsheet9.2!H2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2794,0)+IF(IncludeDeal4,Spreadsheet9.2!H3796,0)+IF(IncludeDeal5,Spreadsheet9.2!H4798,0)","v":290580.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1792,0)+IF(IncludeDeal2,Spreadsheet9.2!I2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2794,0)+IF(IncludeDeal4,Spreadsheet9.2!I3796,0)+IF(IncludeDeal5,Spreadsheet9.2!I4798,0)","v":432874},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1792,0)+IF(IncludeDeal2,Spreadsheet9.2!J2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2794,0)+IF(IncludeDeal4,Spreadsheet9.2!J3796,0)+IF(IncludeDeal5,Spreadsheet9.2!J4798,0)","v":236536.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1792,0)+IF(IncludeDeal2,Spreadsheet9.2!K2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2794,0)+IF(IncludeDeal4,Spreadsheet9.2!K3796,0)+IF(IncludeDeal5,Spreadsheet9.2!K4798,0)","v":570186.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1792,0)+IF(IncludeDeal2,Spreadsheet9.2!L2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2794,0)+IF(IncludeDeal4,Spreadsheet9.2!L3796,0)+IF(IncludeDeal5,Spreadsheet9.2!L4798,0)","v":-107802.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1792,0)+IF(IncludeDeal2,Spreadsheet9.2!M2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2794,0)+IF(IncludeDeal4,Spreadsheet9.2!M3796,0)+IF(IncludeDeal5,Spreadsheet9.2!M4798,0)","v":339303},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1792,0)+IF(IncludeDeal2,Spreadsheet9.2!N2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2794,0)+IF(IncludeDeal4,Spreadsheet9.2!N3796,0)+IF(IncludeDeal5,Spreadsheet9.2!N4798,0)","v":1987166.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1792,0)+IF(IncludeDeal2,Spreadsheet9.2!O2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2794,0)+IF(IncludeDeal4,Spreadsheet9.2!O3796,0)+IF(IncludeDeal5,Spreadsheet9.2!O4798,0)","v":845856.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1792,0)+IF(IncludeDeal2,Spreadsheet9.2!P2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2794,0)+IF(IncludeDeal4,Spreadsheet9.2!P3796,0)+IF(IncludeDeal5,Spreadsheet9.2!P4798,0)","v":317354.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1792,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2794,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3796,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4798,0)","v":1209147.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1792,0)+IF(IncludeDeal2,Spreadsheet9.2!R2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2794,0)+IF(IncludeDeal4,Spreadsheet9.2!R3796,0)+IF(IncludeDeal5,Spreadsheet9.2!R4798,0)","v":2150672.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1792,0)+IF(IncludeDeal2,Spreadsheet9.2!S2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2794,0)+IF(IncludeDeal4,Spreadsheet9.2!S3796,0)+IF(IncludeDeal5,Spreadsheet9.2!S4798,0)","v":1109623.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1792,0)+IF(IncludeDeal2,Spreadsheet9.2!T2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2794,0)+IF(IncludeDeal4,Spreadsheet9.2!T3796,0)+IF(IncludeDeal5,Spreadsheet9.2!T4798,0)","v":556315.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1792,0)+IF(IncludeDeal2,Spreadsheet9.2!U2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2794,0)+IF(IncludeDeal4,Spreadsheet9.2!U3796,0)+IF(IncludeDeal5,Spreadsheet9.2!U4798,0)","v":391248.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1792,0)+IF(IncludeDeal2,Spreadsheet9.2!V2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2794,0)+IF(IncludeDeal4,Spreadsheet9.2!V3796,0)+IF(IncludeDeal5,Spreadsheet9.2!V4798,0)","v":1467300.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1792,0)+IF(IncludeDeal2,Spreadsheet9.2!W2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2794,0)+IF(IncludeDeal4,Spreadsheet9.2!W3796,0)+IF(IncludeDeal5,Spreadsheet9.2!W4798,0)","v":1110229.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1792,0)+IF(IncludeDeal2,Spreadsheet9.2!X2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2794,0)+IF(IncludeDeal4,Spreadsheet9.2!X3796,0)+IF(IncludeDeal5,Spreadsheet9.2!X4798,0)","v":1821937.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1792,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2794,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3796,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4798,0)","v":1936935.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1792,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2794,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3796,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4798,0)","v":2475617.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4798,0)","v":2536915.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4798,0)","v":3177259.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4798,0)","v":2762435.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4798,0)","v":3235710},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4798,0)","v":3653486.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4798,0)","v":3956091.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4798,0)","v":2498572.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4798,0)","v":2078986.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4798,0)","v":1420199.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4798,0)","v":32672.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4798,0)","v":57085.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4798,0)","v":-529752.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4798,0)","v":-686808.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4798,0)","v":-704862},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4798,0)","v":-922763.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4798,0)","v":-854992},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4798,0)","v":-792264.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4798,0)","v":-603618.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4798,0)","v":-338752.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4798,0)","v":-366665},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4798,0)","v":-80316.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4798,0)","v":23120},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4798,0)","v":80581.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4798,0)","v":355551},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4798,0)","v":529281.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1792,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2794,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3796,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4798,0)","v":688821.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4798,0)","v":872903.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4798,0)","v":899933.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4798,0)","v":829355.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4798,0)","v":758577.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4798,0)","v":620201.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4798,0)","v":434400.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4798,0)","v":435777.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4798,0)","v":339603.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4798,0)","v":183895.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4798,0)","v":211006.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4798,0)","v":184537.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4798,0)","v":65947.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4798,0)","v":66078.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4798,0)","v":66186.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1792,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2794,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2794,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3796,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4798,0)","v":66239.3}]
[null,"Simulation 764",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1800,0)+IF(IncludeDeal2,Spreadsheet9.2!C2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2802,0)+IF(IncludeDeal4,Spreadsheet9.2!C3804,0)+IF(IncludeDeal5,Spreadsheet9.2!C4806,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1800,0)+IF(IncludeDeal2,Spreadsheet9.2!D2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2802,0)+IF(IncludeDeal4,Spreadsheet9.2!D3804,0)+IF(IncludeDeal5,Spreadsheet9.2!D4806,0)","v":-96253.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1800,0)+IF(IncludeDeal2,Spreadsheet9.2!E2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2802,0)+IF(IncludeDeal4,Spreadsheet9.2!E3804,0)+IF(IncludeDeal5,Spreadsheet9.2!E4806,0)","v":-460111.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1800,0)+IF(IncludeDeal2,Spreadsheet9.2!F2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2802,0)+IF(IncludeDeal4,Spreadsheet9.2!F3804,0)+IF(IncludeDeal5,Spreadsheet9.2!F4806,0)","v":-329218.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1800,0)+IF(IncludeDeal2,Spreadsheet9.2!G2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2802,0)+IF(IncludeDeal4,Spreadsheet9.2!G3804,0)+IF(IncludeDeal5,Spreadsheet9.2!G4806,0)","v":257670.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1800,0)+IF(IncludeDeal2,Spreadsheet9.2!H2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2802,0)+IF(IncludeDeal4,Spreadsheet9.2!H3804,0)+IF(IncludeDeal5,Spreadsheet9.2!H4806,0)","v":1526144.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1800,0)+IF(IncludeDeal2,Spreadsheet9.2!I2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2802,0)+IF(IncludeDeal4,Spreadsheet9.2!I3804,0)+IF(IncludeDeal5,Spreadsheet9.2!I4806,0)","v":1526897.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1800,0)+IF(IncludeDeal2,Spreadsheet9.2!J2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2802,0)+IF(IncludeDeal4,Spreadsheet9.2!J3804,0)+IF(IncludeDeal5,Spreadsheet9.2!J4806,0)","v":3023206},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1800,0)+IF(IncludeDeal2,Spreadsheet9.2!K2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2802,0)+IF(IncludeDeal4,Spreadsheet9.2!K3804,0)+IF(IncludeDeal5,Spreadsheet9.2!K4806,0)","v":3482954.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1800,0)+IF(IncludeDeal2,Spreadsheet9.2!L2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2802,0)+IF(IncludeDeal4,Spreadsheet9.2!L3804,0)+IF(IncludeDeal5,Spreadsheet9.2!L4806,0)","v":3333636.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1800,0)+IF(IncludeDeal2,Spreadsheet9.2!M2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2802,0)+IF(IncludeDeal4,Spreadsheet9.2!M3804,0)+IF(IncludeDeal5,Spreadsheet9.2!M4806,0)","v":3576420.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1800,0)+IF(IncludeDeal2,Spreadsheet9.2!N2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2802,0)+IF(IncludeDeal4,Spreadsheet9.2!N3804,0)+IF(IncludeDeal5,Spreadsheet9.2!N4806,0)","v":3292332.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1800,0)+IF(IncludeDeal2,Spreadsheet9.2!O2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2802,0)+IF(IncludeDeal4,Spreadsheet9.2!O3804,0)+IF(IncludeDeal5,Spreadsheet9.2!O4806,0)","v":2812701.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1800,0)+IF(IncludeDeal2,Spreadsheet9.2!P2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2802,0)+IF(IncludeDeal4,Spreadsheet9.2!P3804,0)+IF(IncludeDeal5,Spreadsheet9.2!P4806,0)","v":1925225.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1800,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2802,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3804,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4806,0)","v":2126999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1800,0)+IF(IncludeDeal2,Spreadsheet9.2!R2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2802,0)+IF(IncludeDeal4,Spreadsheet9.2!R3804,0)+IF(IncludeDeal5,Spreadsheet9.2!R4806,0)","v":1487274.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1800,0)+IF(IncludeDeal2,Spreadsheet9.2!S2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2802,0)+IF(IncludeDeal4,Spreadsheet9.2!S3804,0)+IF(IncludeDeal5,Spreadsheet9.2!S4806,0)","v":2738736},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1800,0)+IF(IncludeDeal2,Spreadsheet9.2!T2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2802,0)+IF(IncludeDeal4,Spreadsheet9.2!T3804,0)+IF(IncludeDeal5,Spreadsheet9.2!T4806,0)","v":3861841},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1800,0)+IF(IncludeDeal2,Spreadsheet9.2!U2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2802,0)+IF(IncludeDeal4,Spreadsheet9.2!U3804,0)+IF(IncludeDeal5,Spreadsheet9.2!U4806,0)","v":2416754.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1800,0)+IF(IncludeDeal2,Spreadsheet9.2!V2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2802,0)+IF(IncludeDeal4,Spreadsheet9.2!V3804,0)+IF(IncludeDeal5,Spreadsheet9.2!V4806,0)","v":2402525.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1800,0)+IF(IncludeDeal2,Spreadsheet9.2!W2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2802,0)+IF(IncludeDeal4,Spreadsheet9.2!W3804,0)+IF(IncludeDeal5,Spreadsheet9.2!W4806,0)","v":1647584.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1800,0)+IF(IncludeDeal2,Spreadsheet9.2!X2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2802,0)+IF(IncludeDeal4,Spreadsheet9.2!X3804,0)+IF(IncludeDeal5,Spreadsheet9.2!X4806,0)","v":61327.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1800,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2802,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3804,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4806,0)","v":2855.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1800,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2802,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3804,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4806,0)","v":-487200.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4806,0)","v":-1266095.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4806,0)","v":-1500729.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4806,0)","v":-1720582.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4806,0)","v":-1691882.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4806,0)","v":-1658085.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4806,0)","v":-1760703},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4806,0)","v":-1869973.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4806,0)","v":-1451870.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4806,0)","v":-1966347.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4806,0)","v":-1945241.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4806,0)","v":-1868768.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4806,0)","v":-2011854.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4806,0)","v":-1874055.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4806,0)","v":-1740402.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4806,0)","v":-1614588.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4806,0)","v":-1639112.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4806,0)","v":-1461907.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4806,0)","v":-1354929},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4806,0)","v":-1299503.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4806,0)","v":-1132853.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4806,0)","v":-944028.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4806,0)","v":-845526.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4806,0)","v":-641615.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4806,0)","v":-509332.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4806,0)","v":-378088.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1800,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2802,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3804,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4806,0)","v":-162657.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4806,0)","v":29338.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4806,0)","v":98452.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4806,0)","v":235874.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4806,0)","v":170403.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4806,0)","v":36562.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4806,0)","v":-7581.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4806,0)","v":-43309.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4806,0)","v":-134261.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4806,0)","v":-88417.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4806,0)","v":-112266.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4806,0)","v":-150224.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4806,0)","v":-100618.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4806,0)","v":-100748.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4806,0)","v":-100862.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1800,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2802,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2802,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3804,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4806,0)","v":-100919.4}]
[null,"Simulation 769",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1805,0)+IF(IncludeDeal2,Spreadsheet9.2!C2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2807,0)+IF(IncludeDeal4,Spreadsheet9.2!C3809,0)+IF(IncludeDeal5,Spreadsheet9.2!C4811,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1805,0)+IF(IncludeDeal2,Spreadsheet9.2!D2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2807,0)+IF(IncludeDeal4,Spreadsheet9.2!D3809,0)+IF(IncludeDeal5,Spreadsheet9.2!D4811,0)","v":216118.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1805,0)+IF(IncludeDeal2,Spreadsheet9.2!E2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2807,0)+IF(IncludeDeal4,Spreadsheet9.2!E3809,0)+IF(IncludeDeal5,Spreadsheet9.2!E4811,0)","v":-143337.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1805,0)+IF(IncludeDeal2,Spreadsheet9.2!F2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2807,0)+IF(IncludeDeal4,Spreadsheet9.2!F3809,0)+IF(IncludeDeal5,Spreadsheet9.2!F4811,0)","v":-411223.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1805,0)+IF(IncludeDeal2,Spreadsheet9.2!G2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2807,0)+IF(IncludeDeal4,Spreadsheet9.2!G3809,0)+IF(IncludeDeal5,Spreadsheet9.2!G4811,0)","v":-1137788.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1805,0)+IF(IncludeDeal2,Spreadsheet9.2!H2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2807,0)+IF(IncludeDeal4,Spreadsheet9.2!H3809,0)+IF(IncludeDeal5,Spreadsheet9.2!H4811,0)","v":-284545.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1805,0)+IF(IncludeDeal2,Spreadsheet9.2!I2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2807,0)+IF(IncludeDeal4,Spreadsheet9.2!I3809,0)+IF(IncludeDeal5,Spreadsheet9.2!I4811,0)","v":-735344.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1805,0)+IF(IncludeDeal2,Spreadsheet9.2!J2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2807,0)+IF(IncludeDeal4,Spreadsheet9.2!J3809,0)+IF(IncludeDeal5,Spreadsheet9.2!J4811,0)","v":-761203},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1805,0)+IF(IncludeDeal2,Spreadsheet9.2!K2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2807,0)+IF(IncludeDeal4,Spreadsheet9.2!K3809,0)+IF(IncludeDeal5,Spreadsheet9.2!K4811,0)","v":-1110145.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1805,0)+IF(IncludeDeal2,Spreadsheet9.2!L2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2807,0)+IF(IncludeDeal4,Spreadsheet9.2!L3809,0)+IF(IncludeDeal5,Spreadsheet9.2!L4811,0)","v":-1386642},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1805,0)+IF(IncludeDeal2,Spreadsheet9.2!M2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2807,0)+IF(IncludeDeal4,Spreadsheet9.2!M3809,0)+IF(IncludeDeal5,Spreadsheet9.2!M4811,0)","v":-1960011.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1805,0)+IF(IncludeDeal2,Spreadsheet9.2!N2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2807,0)+IF(IncludeDeal4,Spreadsheet9.2!N3809,0)+IF(IncludeDeal5,Spreadsheet9.2!N4811,0)","v":-2641363.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1805,0)+IF(IncludeDeal2,Spreadsheet9.2!O2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2807,0)+IF(IncludeDeal4,Spreadsheet9.2!O3809,0)+IF(IncludeDeal5,Spreadsheet9.2!O4811,0)","v":-2743093},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1805,0)+IF(IncludeDeal2,Spreadsheet9.2!P2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2807,0)+IF(IncludeDeal4,Spreadsheet9.2!P3809,0)+IF(IncludeDeal5,Spreadsheet9.2!P4811,0)","v":-2905017.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1805,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2807,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3809,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4811,0)","v":-3011846},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1805,0)+IF(IncludeDeal2,Spreadsheet9.2!R2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2807,0)+IF(IncludeDeal4,Spreadsheet9.2!R3809,0)+IF(IncludeDeal5,Spreadsheet9.2!R4811,0)","v":-3017539.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1805,0)+IF(IncludeDeal2,Spreadsheet9.2!S2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2807,0)+IF(IncludeDeal4,Spreadsheet9.2!S3809,0)+IF(IncludeDeal5,Spreadsheet9.2!S4811,0)","v":-2898243.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1805,0)+IF(IncludeDeal2,Spreadsheet9.2!T2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2807,0)+IF(IncludeDeal4,Spreadsheet9.2!T3809,0)+IF(IncludeDeal5,Spreadsheet9.2!T4811,0)","v":-3329758.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1805,0)+IF(IncludeDeal2,Spreadsheet9.2!U2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2807,0)+IF(IncludeDeal4,Spreadsheet9.2!U3809,0)+IF(IncludeDeal5,Spreadsheet9.2!U4811,0)","v":-3144254.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1805,0)+IF(IncludeDeal2,Spreadsheet9.2!V2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2807,0)+IF(IncludeDeal4,Spreadsheet9.2!V3809,0)+IF(IncludeDeal5,Spreadsheet9.2!V4811,0)","v":-3213164.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1805,0)+IF(IncludeDeal2,Spreadsheet9.2!W2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2807,0)+IF(IncludeDeal4,Spreadsheet9.2!W3809,0)+IF(IncludeDeal5,Spreadsheet9.2!W4811,0)","v":-3269814.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1805,0)+IF(IncludeDeal2,Spreadsheet9.2!X2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2807,0)+IF(IncludeDeal4,Spreadsheet9.2!X3809,0)+IF(IncludeDeal5,Spreadsheet9.2!X4811,0)","v":-3529248.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1805,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2807,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3809,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4811,0)","v":-3506088.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1805,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2807,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3809,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4811,0)","v":-3365888.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4811,0)","v":-3419162.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4811,0)","v":-3440219.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4811,0)","v":-3394330.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4811,0)","v":-3337183.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4811,0)","v":-3247387.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4811,0)","v":-3159341.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4811,0)","v":-3000364.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4811,0)","v":-2903251.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4811,0)","v":-2804615.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4811,0)","v":-2701640},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4811,0)","v":-2561021.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4811,0)","v":-2445183.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4811,0)","v":-2290838.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4811,0)","v":-2184787.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4811,0)","v":-2005726.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4811,0)","v":-1891912.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4811,0)","v":-1708446.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4811,0)","v":-1520526.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4811,0)","v":-1409794.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4811,0)","v":-1269040},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4811,0)","v":-1130774.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4811,0)","v":-1036487.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4811,0)","v":-859415.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4811,0)","v":-756744.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4811,0)","v":-592391.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1805,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2807,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3809,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4811,0)","v":-385493.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4811,0)","v":-279885.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4811,0)","v":-175866.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4811,0)","v":86717.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4811,0)","v":84039.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4811,0)","v":19586},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4811,0)","v":74245.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4811,0)","v":25313.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4811,0)","v":-56104},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4811,0)","v":-2186.1999999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4811,0)","v":-45297.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4811,0)","v":-104348.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4811,0)","v":-59017.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4811,0)","v":-59082.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4811,0)","v":-59163.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1805,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2807,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2807,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3809,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4811,0)","v":-59217.8}]
[null,"Simulation 773",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1809,0)+IF(IncludeDeal2,Spreadsheet9.2!C2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2811,0)+IF(IncludeDeal4,Spreadsheet9.2!C3813,0)+IF(IncludeDeal5,Spreadsheet9.2!C4815,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1809,0)+IF(IncludeDeal2,Spreadsheet9.2!D2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2811,0)+IF(IncludeDeal4,Spreadsheet9.2!D3813,0)+IF(IncludeDeal5,Spreadsheet9.2!D4815,0)","v":-37773.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1809,0)+IF(IncludeDeal2,Spreadsheet9.2!E2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2811,0)+IF(IncludeDeal4,Spreadsheet9.2!E3813,0)+IF(IncludeDeal5,Spreadsheet9.2!E4815,0)","v":-1027928.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1809,0)+IF(IncludeDeal2,Spreadsheet9.2!F2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2811,0)+IF(IncludeDeal4,Spreadsheet9.2!F3813,0)+IF(IncludeDeal5,Spreadsheet9.2!F4815,0)","v":-1059347.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1809,0)+IF(IncludeDeal2,Spreadsheet9.2!G2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2811,0)+IF(IncludeDeal4,Spreadsheet9.2!G3813,0)+IF(IncludeDeal5,Spreadsheet9.2!G4815,0)","v":-1125726.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1809,0)+IF(IncludeDeal2,Spreadsheet9.2!H2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2811,0)+IF(IncludeDeal4,Spreadsheet9.2!H3813,0)+IF(IncludeDeal5,Spreadsheet9.2!H4815,0)","v":-1343189.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1809,0)+IF(IncludeDeal2,Spreadsheet9.2!I2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2811,0)+IF(IncludeDeal4,Spreadsheet9.2!I3813,0)+IF(IncludeDeal5,Spreadsheet9.2!I4815,0)","v":-1970443.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1809,0)+IF(IncludeDeal2,Spreadsheet9.2!J2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2811,0)+IF(IncludeDeal4,Spreadsheet9.2!J3813,0)+IF(IncludeDeal5,Spreadsheet9.2!J4815,0)","v":-2334458.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1809,0)+IF(IncludeDeal2,Spreadsheet9.2!K2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2811,0)+IF(IncludeDeal4,Spreadsheet9.2!K3813,0)+IF(IncludeDeal5,Spreadsheet9.2!K4815,0)","v":-1733204.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1809,0)+IF(IncludeDeal2,Spreadsheet9.2!L2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2811,0)+IF(IncludeDeal4,Spreadsheet9.2!L3813,0)+IF(IncludeDeal5,Spreadsheet9.2!L4815,0)","v":-2085239.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1809,0)+IF(IncludeDeal2,Spreadsheet9.2!M2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2811,0)+IF(IncludeDeal4,Spreadsheet9.2!M3813,0)+IF(IncludeDeal5,Spreadsheet9.2!M4815,0)","v":-1802872.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1809,0)+IF(IncludeDeal2,Spreadsheet9.2!N2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2811,0)+IF(IncludeDeal4,Spreadsheet9.2!N3813,0)+IF(IncludeDeal5,Spreadsheet9.2!N4815,0)","v":-1921766.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1809,0)+IF(IncludeDeal2,Spreadsheet9.2!O2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2811,0)+IF(IncludeDeal4,Spreadsheet9.2!O3813,0)+IF(IncludeDeal5,Spreadsheet9.2!O4815,0)","v":-2104192.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1809,0)+IF(IncludeDeal2,Spreadsheet9.2!P2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2811,0)+IF(IncludeDeal4,Spreadsheet9.2!P3813,0)+IF(IncludeDeal5,Spreadsheet9.2!P4815,0)","v":-2919659.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1809,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2811,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3813,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4815,0)","v":-2982244},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1809,0)+IF(IncludeDeal2,Spreadsheet9.2!R2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2811,0)+IF(IncludeDeal4,Spreadsheet9.2!R3813,0)+IF(IncludeDeal5,Spreadsheet9.2!R4815,0)","v":-2975196.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1809,0)+IF(IncludeDeal2,Spreadsheet9.2!S2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2811,0)+IF(IncludeDeal4,Spreadsheet9.2!S3813,0)+IF(IncludeDeal5,Spreadsheet9.2!S4815,0)","v":-3285709.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1809,0)+IF(IncludeDeal2,Spreadsheet9.2!T2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2811,0)+IF(IncludeDeal4,Spreadsheet9.2!T3813,0)+IF(IncludeDeal5,Spreadsheet9.2!T4815,0)","v":-3529029.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1809,0)+IF(IncludeDeal2,Spreadsheet9.2!U2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2811,0)+IF(IncludeDeal4,Spreadsheet9.2!U3813,0)+IF(IncludeDeal5,Spreadsheet9.2!U4815,0)","v":-3586873.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1809,0)+IF(IncludeDeal2,Spreadsheet9.2!V2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2811,0)+IF(IncludeDeal4,Spreadsheet9.2!V3813,0)+IF(IncludeDeal5,Spreadsheet9.2!V4815,0)","v":-3441182.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1809,0)+IF(IncludeDeal2,Spreadsheet9.2!W2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2811,0)+IF(IncludeDeal4,Spreadsheet9.2!W3813,0)+IF(IncludeDeal5,Spreadsheet9.2!W4815,0)","v":-3296535.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1809,0)+IF(IncludeDeal2,Spreadsheet9.2!X2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2811,0)+IF(IncludeDeal4,Spreadsheet9.2!X3813,0)+IF(IncludeDeal5,Spreadsheet9.2!X4815,0)","v":-3288363.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1809,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2811,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3813,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4815,0)","v":-3379547.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1809,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2811,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3813,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4815,0)","v":-3451542.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4815,0)","v":-3254256.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4815,0)","v":-3073676.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4815,0)","v":-2979681.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4815,0)","v":-2819764.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4815,0)","v":-2505753.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4815,0)","v":-2267243},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4815,0)","v":-2096134.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4815,0)","v":-1844508.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4815,0)","v":-1957725.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4815,0)","v":-1833496.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4815,0)","v":-2084757.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4815,0)","v":-2124081.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4815,0)","v":-2106539.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4815,0)","v":-2027567.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4815,0)","v":-1971915.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4815,0)","v":-1891403.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4815,0)","v":-1705302.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4815,0)","v":-1607823.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4815,0)","v":-1449925},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4815,0)","v":-1235968.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4815,0)","v":-1090486.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4815,0)","v":-987478.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4815,0)","v":-817516.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4815,0)","v":-758729.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4815,0)","v":-575063.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1809,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2811,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3813,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4815,0)","v":-420364.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4815,0)","v":-299337.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4815,0)","v":-136284},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4815,0)","v":-4492.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4815,0)","v":-56275},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4815,0)","v":-134647.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4815,0)","v":-106121.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4815,0)","v":-137022.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4815,0)","v":-219429.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4815,0)","v":-128372.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4815,0)","v":-183495.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4815,0)","v":-234451.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4815,0)","v":-142513.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4815,0)","v":-142687.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4815,0)","v":-142828.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1809,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2811,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2811,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3813,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4815,0)","v":-142894.20000000001}]
[null,"Simulation 784",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1820,0)+IF(IncludeDeal2,Spreadsheet9.2!C2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2822,0)+IF(IncludeDeal4,Spreadsheet9.2!C3824,0)+IF(IncludeDeal5,Spreadsheet9.2!C4826,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1820,0)+IF(IncludeDeal2,Spreadsheet9.2!D2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2822,0)+IF(IncludeDeal4,Spreadsheet9.2!D3824,0)+IF(IncludeDeal5,Spreadsheet9.2!D4826,0)","v":-188894.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1820,0)+IF(IncludeDeal2,Spreadsheet9.2!E2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2822,0)+IF(IncludeDeal4,Spreadsheet9.2!E3824,0)+IF(IncludeDeal5,Spreadsheet9.2!E4826,0)","v":-234523.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1820,0)+IF(IncludeDeal2,Spreadsheet9.2!F2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2822,0)+IF(IncludeDeal4,Spreadsheet9.2!F3824,0)+IF(IncludeDeal5,Spreadsheet9.2!F4826,0)","v":713135.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1820,0)+IF(IncludeDeal2,Spreadsheet9.2!G2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2822,0)+IF(IncludeDeal4,Spreadsheet9.2!G3824,0)+IF(IncludeDeal5,Spreadsheet9.2!G4826,0)","v":861754.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1820,0)+IF(IncludeDeal2,Spreadsheet9.2!H2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2822,0)+IF(IncludeDeal4,Spreadsheet9.2!H3824,0)+IF(IncludeDeal5,Spreadsheet9.2!H4826,0)","v":-1014412.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1820,0)+IF(IncludeDeal2,Spreadsheet9.2!I2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2822,0)+IF(IncludeDeal4,Spreadsheet9.2!I3824,0)+IF(IncludeDeal5,Spreadsheet9.2!I4826,0)","v":-1778236.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1820,0)+IF(IncludeDeal2,Spreadsheet9.2!J2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2822,0)+IF(IncludeDeal4,Spreadsheet9.2!J3824,0)+IF(IncludeDeal5,Spreadsheet9.2!J4826,0)","v":-420661.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1820,0)+IF(IncludeDeal2,Spreadsheet9.2!K2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2822,0)+IF(IncludeDeal4,Spreadsheet9.2!K3824,0)+IF(IncludeDeal5,Spreadsheet9.2!K4826,0)","v":-155614.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1820,0)+IF(IncludeDeal2,Spreadsheet9.2!L2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2822,0)+IF(IncludeDeal4,Spreadsheet9.2!L3824,0)+IF(IncludeDeal5,Spreadsheet9.2!L4826,0)","v":668029.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1820,0)+IF(IncludeDeal2,Spreadsheet9.2!M2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2822,0)+IF(IncludeDeal4,Spreadsheet9.2!M3824,0)+IF(IncludeDeal5,Spreadsheet9.2!M4826,0)","v":298212.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1820,0)+IF(IncludeDeal2,Spreadsheet9.2!N2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2822,0)+IF(IncludeDeal4,Spreadsheet9.2!N3824,0)+IF(IncludeDeal5,Spreadsheet9.2!N4826,0)","v":382778.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1820,0)+IF(IncludeDeal2,Spreadsheet9.2!O2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2822,0)+IF(IncludeDeal4,Spreadsheet9.2!O3824,0)+IF(IncludeDeal5,Spreadsheet9.2!O4826,0)","v":495897.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1820,0)+IF(IncludeDeal2,Spreadsheet9.2!P2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2822,0)+IF(IncludeDeal4,Spreadsheet9.2!P3824,0)+IF(IncludeDeal5,Spreadsheet9.2!P4826,0)","v":895901.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1820,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2822,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3824,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4826,0)","v":-658903.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1820,0)+IF(IncludeDeal2,Spreadsheet9.2!R2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2822,0)+IF(IncludeDeal4,Spreadsheet9.2!R3824,0)+IF(IncludeDeal5,Spreadsheet9.2!R4826,0)","v":-657768.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1820,0)+IF(IncludeDeal2,Spreadsheet9.2!S2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2822,0)+IF(IncludeDeal4,Spreadsheet9.2!S3824,0)+IF(IncludeDeal5,Spreadsheet9.2!S4826,0)","v":-863537.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1820,0)+IF(IncludeDeal2,Spreadsheet9.2!T2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2822,0)+IF(IncludeDeal4,Spreadsheet9.2!T3824,0)+IF(IncludeDeal5,Spreadsheet9.2!T4826,0)","v":-1395021.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1820,0)+IF(IncludeDeal2,Spreadsheet9.2!U2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2822,0)+IF(IncludeDeal4,Spreadsheet9.2!U3824,0)+IF(IncludeDeal5,Spreadsheet9.2!U4826,0)","v":-1626038.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1820,0)+IF(IncludeDeal2,Spreadsheet9.2!V2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2822,0)+IF(IncludeDeal4,Spreadsheet9.2!V3824,0)+IF(IncludeDeal5,Spreadsheet9.2!V4826,0)","v":-985529.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1820,0)+IF(IncludeDeal2,Spreadsheet9.2!W2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2822,0)+IF(IncludeDeal4,Spreadsheet9.2!W3824,0)+IF(IncludeDeal5,Spreadsheet9.2!W4826,0)","v":-938937.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1820,0)+IF(IncludeDeal2,Spreadsheet9.2!X2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2822,0)+IF(IncludeDeal4,Spreadsheet9.2!X3824,0)+IF(IncludeDeal5,Spreadsheet9.2!X4826,0)","v":-427805.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1820,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2822,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3824,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4826,0)","v":-863835.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1820,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2822,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3824,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4826,0)","v":-1485591.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4826,0)","v":-1199680.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4826,0)","v":-199714.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4826,0)","v":-31552.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4826,0)","v":-710072.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4826,0)","v":-480084.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4826,0)","v":10660.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4826,0)","v":-99152.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4826,0)","v":-687795.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4826,0)","v":-825780.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4826,0)","v":-871891.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4826,0)","v":-1121302},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4826,0)","v":-1204311.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4826,0)","v":-1493035.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4826,0)","v":-1122253},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4826,0)","v":-1093439.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4826,0)","v":-973463},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4826,0)","v":-990409.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4826,0)","v":-734707.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4826,0)","v":-899674.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4826,0)","v":-571179.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4826,0)","v":-555479.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4826,0)","v":-713894.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4826,0)","v":-457531.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4826,0)","v":-329789.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4826,0)","v":-197015.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3824,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4826,0)","v":-11530.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4826,0)","v":104421.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4826,0)","v":135500.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4826,0)","v":131188.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4826,0)","v":55535},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4826,0)","v":-29582.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4826,0)","v":-42012.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4826,0)","v":-75120.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4826,0)","v":-135356.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4826,0)","v":-113892},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4826,0)","v":-108424},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4826,0)","v":-125823.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4826,0)","v":-93203.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4826,0)","v":-93333.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4826,0)","v":-93435.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2822,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3824,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4826,0)","v":-93486.6}]
[null,"Simulation 789",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1825,0)+IF(IncludeDeal2,Spreadsheet9.2!C2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2827,0)+IF(IncludeDeal4,Spreadsheet9.2!C3829,0)+IF(IncludeDeal5,Spreadsheet9.2!C4831,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1825,0)+IF(IncludeDeal2,Spreadsheet9.2!D2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2827,0)+IF(IncludeDeal4,Spreadsheet9.2!D3829,0)+IF(IncludeDeal5,Spreadsheet9.2!D4831,0)","v":-79516},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1825,0)+IF(IncludeDeal2,Spreadsheet9.2!E2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2827,0)+IF(IncludeDeal4,Spreadsheet9.2!E3829,0)+IF(IncludeDeal5,Spreadsheet9.2!E4831,0)","v":-323255},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1825,0)+IF(IncludeDeal2,Spreadsheet9.2!F2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2827,0)+IF(IncludeDeal4,Spreadsheet9.2!F3829,0)+IF(IncludeDeal5,Spreadsheet9.2!F4831,0)","v":-484993.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1825,0)+IF(IncludeDeal2,Spreadsheet9.2!G2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2827,0)+IF(IncludeDeal4,Spreadsheet9.2!G3829,0)+IF(IncludeDeal5,Spreadsheet9.2!G4831,0)","v":-605109.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1825,0)+IF(IncludeDeal2,Spreadsheet9.2!H2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2827,0)+IF(IncludeDeal4,Spreadsheet9.2!H3829,0)+IF(IncludeDeal5,Spreadsheet9.2!H4831,0)","v":-1233879.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1825,0)+IF(IncludeDeal2,Spreadsheet9.2!I2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2827,0)+IF(IncludeDeal4,Spreadsheet9.2!I3829,0)+IF(IncludeDeal5,Spreadsheet9.2!I4831,0)","v":-718399.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1825,0)+IF(IncludeDeal2,Spreadsheet9.2!J2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2827,0)+IF(IncludeDeal4,Spreadsheet9.2!J3829,0)+IF(IncludeDeal5,Spreadsheet9.2!J4831,0)","v":-821889.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1825,0)+IF(IncludeDeal2,Spreadsheet9.2!K2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2827,0)+IF(IncludeDeal4,Spreadsheet9.2!K3829,0)+IF(IncludeDeal5,Spreadsheet9.2!K4831,0)","v":-391025.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1825,0)+IF(IncludeDeal2,Spreadsheet9.2!L2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2827,0)+IF(IncludeDeal4,Spreadsheet9.2!L3829,0)+IF(IncludeDeal5,Spreadsheet9.2!L4831,0)","v":-416574},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1825,0)+IF(IncludeDeal2,Spreadsheet9.2!M2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2827,0)+IF(IncludeDeal4,Spreadsheet9.2!M3829,0)+IF(IncludeDeal5,Spreadsheet9.2!M4831,0)","v":-1030641},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1825,0)+IF(IncludeDeal2,Spreadsheet9.2!N2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2827,0)+IF(IncludeDeal4,Spreadsheet9.2!N3829,0)+IF(IncludeDeal5,Spreadsheet9.2!N4831,0)","v":-1178960},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1825,0)+IF(IncludeDeal2,Spreadsheet9.2!O2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2827,0)+IF(IncludeDeal4,Spreadsheet9.2!O3829,0)+IF(IncludeDeal5,Spreadsheet9.2!O4831,0)","v":-1282281.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1825,0)+IF(IncludeDeal2,Spreadsheet9.2!P2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2827,0)+IF(IncludeDeal4,Spreadsheet9.2!P3829,0)+IF(IncludeDeal5,Spreadsheet9.2!P4831,0)","v":-1101099.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1825,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2827,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3829,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4831,0)","v":-1441048.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1825,0)+IF(IncludeDeal2,Spreadsheet9.2!R2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2827,0)+IF(IncludeDeal4,Spreadsheet9.2!R3829,0)+IF(IncludeDeal5,Spreadsheet9.2!R4831,0)","v":-1478528.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1825,0)+IF(IncludeDeal2,Spreadsheet9.2!S2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2827,0)+IF(IncludeDeal4,Spreadsheet9.2!S3829,0)+IF(IncludeDeal5,Spreadsheet9.2!S4831,0)","v":-924158.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1825,0)+IF(IncludeDeal2,Spreadsheet9.2!T2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2827,0)+IF(IncludeDeal4,Spreadsheet9.2!T3829,0)+IF(IncludeDeal5,Spreadsheet9.2!T4831,0)","v":-939719.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1825,0)+IF(IncludeDeal2,Spreadsheet9.2!U2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2827,0)+IF(IncludeDeal4,Spreadsheet9.2!U3829,0)+IF(IncludeDeal5,Spreadsheet9.2!U4831,0)","v":-727197.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1825,0)+IF(IncludeDeal2,Spreadsheet9.2!V2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2827,0)+IF(IncludeDeal4,Spreadsheet9.2!V3829,0)+IF(IncludeDeal5,Spreadsheet9.2!V4831,0)","v":-1389799.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1825,0)+IF(IncludeDeal2,Spreadsheet9.2!W2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2827,0)+IF(IncludeDeal4,Spreadsheet9.2!W3829,0)+IF(IncludeDeal5,Spreadsheet9.2!W4831,0)","v":-1734286.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1825,0)+IF(IncludeDeal2,Spreadsheet9.2!X2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2827,0)+IF(IncludeDeal4,Spreadsheet9.2!X3829,0)+IF(IncludeDeal5,Spreadsheet9.2!X4831,0)","v":-1836105},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1825,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2827,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3829,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4831,0)","v":-1786765.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1825,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2827,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3829,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4831,0)","v":-1840419.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4831,0)","v":-2005377.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4831,0)","v":-2174824.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4831,0)","v":-2210365.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4831,0)","v":-2226033},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4831,0)","v":-2297445.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4831,0)","v":-2193408.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4831,0)","v":-2119457.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4831,0)","v":-1963980.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4831,0)","v":-1843601.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4831,0)","v":-1570664.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4831,0)","v":-1307219.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4831,0)","v":-1301788.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4831,0)","v":-1277641.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4831,0)","v":-1064345.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4831,0)","v":-1219932.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4831,0)","v":-1298876},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4831,0)","v":-1264681.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4831,0)","v":-1126459.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4831,0)","v":-1055967.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4831,0)","v":-915003.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4831,0)","v":-708934.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4831,0)","v":-615816.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4831,0)","v":-496378.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4831,0)","v":-276856.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4831,0)","v":-222445.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1825,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2827,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3829,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4831,0)","v":-76699.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4831,0)","v":72420.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4831,0)","v":168537.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4831,0)","v":255406.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4831,0)","v":155138.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4831,0)","v":50921.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4831,0)","v":42818.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4831,0)","v":-2858.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4831,0)","v":-108029.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4831,0)","v":-76692.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4831,0)","v":-85994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4831,0)","v":-154777.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4831,0)","v":-90275.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4831,0)","v":-90428.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4831,0)","v":-90514.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1825,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2827,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2827,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3829,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4831,0)","v":-90550.8}]
[null,"Simulation 797",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1833,0)+IF(IncludeDeal2,Spreadsheet9.2!C2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2835,0)+IF(IncludeDeal4,Spreadsheet9.2!C3837,0)+IF(IncludeDeal5,Spreadsheet9.2!C4839,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1833,0)+IF(IncludeDeal2,Spreadsheet9.2!D2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2835,0)+IF(IncludeDeal4,Spreadsheet9.2!D3837,0)+IF(IncludeDeal5,Spreadsheet9.2!D4839,0)","v":-194684.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1833,0)+IF(IncludeDeal2,Spreadsheet9.2!E2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2835,0)+IF(IncludeDeal4,Spreadsheet9.2!E3837,0)+IF(IncludeDeal5,Spreadsheet9.2!E4839,0)","v":27552.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1833,0)+IF(IncludeDeal2,Spreadsheet9.2!F2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2835,0)+IF(IncludeDeal4,Spreadsheet9.2!F3837,0)+IF(IncludeDeal5,Spreadsheet9.2!F4839,0)","v":-504590.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1833,0)+IF(IncludeDeal2,Spreadsheet9.2!G2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2835,0)+IF(IncludeDeal4,Spreadsheet9.2!G3837,0)+IF(IncludeDeal5,Spreadsheet9.2!G4839,0)","v":-684617.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1833,0)+IF(IncludeDeal2,Spreadsheet9.2!H2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2835,0)+IF(IncludeDeal4,Spreadsheet9.2!H3837,0)+IF(IncludeDeal5,Spreadsheet9.2!H4839,0)","v":391641.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1833,0)+IF(IncludeDeal2,Spreadsheet9.2!I2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2835,0)+IF(IncludeDeal4,Spreadsheet9.2!I3837,0)+IF(IncludeDeal5,Spreadsheet9.2!I4839,0)","v":370393.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1833,0)+IF(IncludeDeal2,Spreadsheet9.2!J2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2835,0)+IF(IncludeDeal4,Spreadsheet9.2!J3837,0)+IF(IncludeDeal5,Spreadsheet9.2!J4839,0)","v":439737.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1833,0)+IF(IncludeDeal2,Spreadsheet9.2!K2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2835,0)+IF(IncludeDeal4,Spreadsheet9.2!K3837,0)+IF(IncludeDeal5,Spreadsheet9.2!K4839,0)","v":379007.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1833,0)+IF(IncludeDeal2,Spreadsheet9.2!L2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2835,0)+IF(IncludeDeal4,Spreadsheet9.2!L3837,0)+IF(IncludeDeal5,Spreadsheet9.2!L4839,0)","v":848630.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1833,0)+IF(IncludeDeal2,Spreadsheet9.2!M2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2835,0)+IF(IncludeDeal4,Spreadsheet9.2!M3837,0)+IF(IncludeDeal5,Spreadsheet9.2!M4839,0)","v":199780.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1833,0)+IF(IncludeDeal2,Spreadsheet9.2!N2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2835,0)+IF(IncludeDeal4,Spreadsheet9.2!N3837,0)+IF(IncludeDeal5,Spreadsheet9.2!N4839,0)","v":-837734.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1833,0)+IF(IncludeDeal2,Spreadsheet9.2!O2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2835,0)+IF(IncludeDeal4,Spreadsheet9.2!O3837,0)+IF(IncludeDeal5,Spreadsheet9.2!O4839,0)","v":-995914.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1833,0)+IF(IncludeDeal2,Spreadsheet9.2!P2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2835,0)+IF(IncludeDeal4,Spreadsheet9.2!P3837,0)+IF(IncludeDeal5,Spreadsheet9.2!P4839,0)","v":-1727644.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1833,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2835,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3837,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4839,0)","v":-1878611.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1833,0)+IF(IncludeDeal2,Spreadsheet9.2!R2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2835,0)+IF(IncludeDeal4,Spreadsheet9.2!R3837,0)+IF(IncludeDeal5,Spreadsheet9.2!R4839,0)","v":-1959237.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1833,0)+IF(IncludeDeal2,Spreadsheet9.2!S2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2835,0)+IF(IncludeDeal4,Spreadsheet9.2!S3837,0)+IF(IncludeDeal5,Spreadsheet9.2!S4839,0)","v":-1250645.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1833,0)+IF(IncludeDeal2,Spreadsheet9.2!T2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2835,0)+IF(IncludeDeal4,Spreadsheet9.2!T3837,0)+IF(IncludeDeal5,Spreadsheet9.2!T4839,0)","v":-1562471},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1833,0)+IF(IncludeDeal2,Spreadsheet9.2!U2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2835,0)+IF(IncludeDeal4,Spreadsheet9.2!U3837,0)+IF(IncludeDeal5,Spreadsheet9.2!U4839,0)","v":-1258317.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1833,0)+IF(IncludeDeal2,Spreadsheet9.2!V2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2835,0)+IF(IncludeDeal4,Spreadsheet9.2!V3837,0)+IF(IncludeDeal5,Spreadsheet9.2!V4839,0)","v":-1866966.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1833,0)+IF(IncludeDeal2,Spreadsheet9.2!W2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2835,0)+IF(IncludeDeal4,Spreadsheet9.2!W3837,0)+IF(IncludeDeal5,Spreadsheet9.2!W4839,0)","v":-1765100},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1833,0)+IF(IncludeDeal2,Spreadsheet9.2!X2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2835,0)+IF(IncludeDeal4,Spreadsheet9.2!X3837,0)+IF(IncludeDeal5,Spreadsheet9.2!X4839,0)","v":-1510053.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1833,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2835,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3837,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4839,0)","v":-1676878.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1833,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2835,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3837,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4839,0)","v":-1754203},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4839,0)","v":-2075493.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4839,0)","v":-1922058.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4839,0)","v":-2027178.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4839,0)","v":-1923804.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4839,0)","v":-1710094.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4839,0)","v":-1623458.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4839,0)","v":-1843070},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4839,0)","v":-1826425.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4839,0)","v":-1855236.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4839,0)","v":-1758135.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4839,0)","v":-1658813.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4839,0)","v":-1742327.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4839,0)","v":-1663876.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4839,0)","v":-1091879.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4839,0)","v":-241663.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4839,0)","v":-207832.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4839,0)","v":-460679.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4839,0)","v":80607.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4839,0)","v":-140957},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4839,0)","v":121148.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4839,0)","v":20867.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4839,0)","v":-113062.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4839,0)","v":85176.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4839,0)","v":17064.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4839,0)","v":93848.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3837,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4839,0)","v":176037.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4839,0)","v":268170.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4839,0)","v":342253.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4839,0)","v":360807.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4839,0)","v":192433.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4839,0)","v":54614.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4839,0)","v":16163.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4839,0)","v":-14147.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4839,0)","v":-87211.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4839,0)","v":-46113.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4839,0)","v":-127217.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4839,0)","v":-182000.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4839,0)","v":-123277.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4839,0)","v":-123431.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4839,0)","v":-123563.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2835,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3837,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4839,0)","v":-123625.3}]
[null,"Simulation 802",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1838,0)+IF(IncludeDeal2,Spreadsheet9.2!C2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2840,0)+IF(IncludeDeal4,Spreadsheet9.2!C3842,0)+IF(IncludeDeal5,Spreadsheet9.2!C4844,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1838,0)+IF(IncludeDeal2,Spreadsheet9.2!D2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2840,0)+IF(IncludeDeal4,Spreadsheet9.2!D3842,0)+IF(IncludeDeal5,Spreadsheet9.2!D4844,0)","v":-115425.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1838,0)+IF(IncludeDeal2,Spreadsheet9.2!E2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2840,0)+IF(IncludeDeal4,Spreadsheet9.2!E3842,0)+IF(IncludeDeal5,Spreadsheet9.2!E4844,0)","v":127585.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1838,0)+IF(IncludeDeal2,Spreadsheet9.2!F2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2840,0)+IF(IncludeDeal4,Spreadsheet9.2!F3842,0)+IF(IncludeDeal5,Spreadsheet9.2!F4844,0)","v":-150510.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1838,0)+IF(IncludeDeal2,Spreadsheet9.2!G2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2840,0)+IF(IncludeDeal4,Spreadsheet9.2!G3842,0)+IF(IncludeDeal5,Spreadsheet9.2!G4844,0)","v":161238.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1838,0)+IF(IncludeDeal2,Spreadsheet9.2!H2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2840,0)+IF(IncludeDeal4,Spreadsheet9.2!H3842,0)+IF(IncludeDeal5,Spreadsheet9.2!H4844,0)","v":187145.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1838,0)+IF(IncludeDeal2,Spreadsheet9.2!I2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2840,0)+IF(IncludeDeal4,Spreadsheet9.2!I3842,0)+IF(IncludeDeal5,Spreadsheet9.2!I4844,0)","v":-643215.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1838,0)+IF(IncludeDeal2,Spreadsheet9.2!J2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2840,0)+IF(IncludeDeal4,Spreadsheet9.2!J3842,0)+IF(IncludeDeal5,Spreadsheet9.2!J4844,0)","v":-255010.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1838,0)+IF(IncludeDeal2,Spreadsheet9.2!K2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2840,0)+IF(IncludeDeal4,Spreadsheet9.2!K3842,0)+IF(IncludeDeal5,Spreadsheet9.2!K4844,0)","v":-1677918.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1838,0)+IF(IncludeDeal2,Spreadsheet9.2!L2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2840,0)+IF(IncludeDeal4,Spreadsheet9.2!L3842,0)+IF(IncludeDeal5,Spreadsheet9.2!L4844,0)","v":-1988866.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1838,0)+IF(IncludeDeal2,Spreadsheet9.2!M2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2840,0)+IF(IncludeDeal4,Spreadsheet9.2!M3842,0)+IF(IncludeDeal5,Spreadsheet9.2!M4844,0)","v":-2605195.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1838,0)+IF(IncludeDeal2,Spreadsheet9.2!N2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2840,0)+IF(IncludeDeal4,Spreadsheet9.2!N3842,0)+IF(IncludeDeal5,Spreadsheet9.2!N4844,0)","v":-2848747.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1838,0)+IF(IncludeDeal2,Spreadsheet9.2!O2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2840,0)+IF(IncludeDeal4,Spreadsheet9.2!O3842,0)+IF(IncludeDeal5,Spreadsheet9.2!O4844,0)","v":-2910683.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1838,0)+IF(IncludeDeal2,Spreadsheet9.2!P2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2840,0)+IF(IncludeDeal4,Spreadsheet9.2!P3842,0)+IF(IncludeDeal5,Spreadsheet9.2!P4844,0)","v":-2455690.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1838,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2840,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3842,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4844,0)","v":-2779193},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1838,0)+IF(IncludeDeal2,Spreadsheet9.2!R2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2840,0)+IF(IncludeDeal4,Spreadsheet9.2!R3842,0)+IF(IncludeDeal5,Spreadsheet9.2!R4844,0)","v":-2823350.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1838,0)+IF(IncludeDeal2,Spreadsheet9.2!S2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2840,0)+IF(IncludeDeal4,Spreadsheet9.2!S3842,0)+IF(IncludeDeal5,Spreadsheet9.2!S4844,0)","v":-2793211.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1838,0)+IF(IncludeDeal2,Spreadsheet9.2!T2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2840,0)+IF(IncludeDeal4,Spreadsheet9.2!T3842,0)+IF(IncludeDeal5,Spreadsheet9.2!T4844,0)","v":-2654653.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1838,0)+IF(IncludeDeal2,Spreadsheet9.2!U2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2840,0)+IF(IncludeDeal4,Spreadsheet9.2!U3842,0)+IF(IncludeDeal5,Spreadsheet9.2!U4844,0)","v":-2287473.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1838,0)+IF(IncludeDeal2,Spreadsheet9.2!V2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2840,0)+IF(IncludeDeal4,Spreadsheet9.2!V3842,0)+IF(IncludeDeal5,Spreadsheet9.2!V4844,0)","v":-2326339.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1838,0)+IF(IncludeDeal2,Spreadsheet9.2!W2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2840,0)+IF(IncludeDeal4,Spreadsheet9.2!W3842,0)+IF(IncludeDeal5,Spreadsheet9.2!W4844,0)","v":-2330141.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1838,0)+IF(IncludeDeal2,Spreadsheet9.2!X2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2840,0)+IF(IncludeDeal4,Spreadsheet9.2!X3842,0)+IF(IncludeDeal5,Spreadsheet9.2!X4844,0)","v":-1864580.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1838,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2840,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3842,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4844,0)","v":-1494382.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1838,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2840,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3842,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4844,0)","v":-1506564.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4844,0)","v":-1221099.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4844,0)","v":-1273417.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4844,0)","v":-1473477},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4844,0)","v":-572114.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4844,0)","v":-1050790.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4844,0)","v":-1589759.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4844,0)","v":-1535399},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4844,0)","v":-1683166.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4844,0)","v":-2013216.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4844,0)","v":-1894231.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4844,0)","v":-1895121.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4844,0)","v":-1871736.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4844,0)","v":-1676984.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4844,0)","v":-1655038.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4844,0)","v":-1776424.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4844,0)","v":-1685032.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4844,0)","v":-1497431.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4844,0)","v":-1345519.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4844,0)","v":-1197447},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4844,0)","v":-1033289.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4844,0)","v":-821967.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4844,0)","v":-702280},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4844,0)","v":-593195.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4844,0)","v":-479701.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4844,0)","v":-396037.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1838,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2840,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3842,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4844,0)","v":-255979.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4844,0)","v":-125191.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4844,0)","v":87483.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4844,0)","v":325920.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4844,0)","v":184023.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4844,0)","v":110579.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4844,0)","v":89435.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4844,0)","v":15872.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4844,0)","v":-38216.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4844,0)","v":-8992.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4844,0)","v":-71146.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4844,0)","v":-102501.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4844,0)","v":-49406.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4844,0)","v":-49468.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4844,0)","v":-49535.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1838,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2840,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2840,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3842,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4844,0)","v":-49581.1}]
[null,"Simulation 810",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1846,0)+IF(IncludeDeal2,Spreadsheet9.2!C2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2848,0)+IF(IncludeDeal4,Spreadsheet9.2!C3850,0)+IF(IncludeDeal5,Spreadsheet9.2!C4852,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1846,0)+IF(IncludeDeal2,Spreadsheet9.2!D2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2848,0)+IF(IncludeDeal4,Spreadsheet9.2!D3850,0)+IF(IncludeDeal5,Spreadsheet9.2!D4852,0)","v":-46921.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1846,0)+IF(IncludeDeal2,Spreadsheet9.2!E2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2848,0)+IF(IncludeDeal4,Spreadsheet9.2!E3850,0)+IF(IncludeDeal5,Spreadsheet9.2!E4852,0)","v":-365231.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1846,0)+IF(IncludeDeal2,Spreadsheet9.2!F2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2848,0)+IF(IncludeDeal4,Spreadsheet9.2!F3850,0)+IF(IncludeDeal5,Spreadsheet9.2!F4852,0)","v":-423070.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1846,0)+IF(IncludeDeal2,Spreadsheet9.2!G2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2848,0)+IF(IncludeDeal4,Spreadsheet9.2!G3850,0)+IF(IncludeDeal5,Spreadsheet9.2!G4852,0)","v":-633354.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1846,0)+IF(IncludeDeal2,Spreadsheet9.2!H2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2848,0)+IF(IncludeDeal4,Spreadsheet9.2!H3850,0)+IF(IncludeDeal5,Spreadsheet9.2!H4852,0)","v":-1055834.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1846,0)+IF(IncludeDeal2,Spreadsheet9.2!I2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2848,0)+IF(IncludeDeal4,Spreadsheet9.2!I3850,0)+IF(IncludeDeal5,Spreadsheet9.2!I4852,0)","v":-711713.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1846,0)+IF(IncludeDeal2,Spreadsheet9.2!J2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2848,0)+IF(IncludeDeal4,Spreadsheet9.2!J3850,0)+IF(IncludeDeal5,Spreadsheet9.2!J4852,0)","v":-535022.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1846,0)+IF(IncludeDeal2,Spreadsheet9.2!K2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2848,0)+IF(IncludeDeal4,Spreadsheet9.2!K3850,0)+IF(IncludeDeal5,Spreadsheet9.2!K4852,0)","v":-1008060.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1846,0)+IF(IncludeDeal2,Spreadsheet9.2!L2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2848,0)+IF(IncludeDeal4,Spreadsheet9.2!L3850,0)+IF(IncludeDeal5,Spreadsheet9.2!L4852,0)","v":-1861454.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1846,0)+IF(IncludeDeal2,Spreadsheet9.2!M2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2848,0)+IF(IncludeDeal4,Spreadsheet9.2!M3850,0)+IF(IncludeDeal5,Spreadsheet9.2!M4852,0)","v":-2089377.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1846,0)+IF(IncludeDeal2,Spreadsheet9.2!N2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2848,0)+IF(IncludeDeal4,Spreadsheet9.2!N3850,0)+IF(IncludeDeal5,Spreadsheet9.2!N4852,0)","v":-1830725.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1846,0)+IF(IncludeDeal2,Spreadsheet9.2!O2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2848,0)+IF(IncludeDeal4,Spreadsheet9.2!O3850,0)+IF(IncludeDeal5,Spreadsheet9.2!O4852,0)","v":-2137195.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1846,0)+IF(IncludeDeal2,Spreadsheet9.2!P2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2848,0)+IF(IncludeDeal4,Spreadsheet9.2!P3850,0)+IF(IncludeDeal5,Spreadsheet9.2!P4852,0)","v":-2341418.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1846,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2848,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3850,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4852,0)","v":-2650578.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1846,0)+IF(IncludeDeal2,Spreadsheet9.2!R2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2848,0)+IF(IncludeDeal4,Spreadsheet9.2!R3850,0)+IF(IncludeDeal5,Spreadsheet9.2!R4852,0)","v":-2798737.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1846,0)+IF(IncludeDeal2,Spreadsheet9.2!S2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2848,0)+IF(IncludeDeal4,Spreadsheet9.2!S3850,0)+IF(IncludeDeal5,Spreadsheet9.2!S4852,0)","v":-3125042},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1846,0)+IF(IncludeDeal2,Spreadsheet9.2!T2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2848,0)+IF(IncludeDeal4,Spreadsheet9.2!T3850,0)+IF(IncludeDeal5,Spreadsheet9.2!T4852,0)","v":-3199503.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1846,0)+IF(IncludeDeal2,Spreadsheet9.2!U2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2848,0)+IF(IncludeDeal4,Spreadsheet9.2!U3850,0)+IF(IncludeDeal5,Spreadsheet9.2!U4852,0)","v":-3024937},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1846,0)+IF(IncludeDeal2,Spreadsheet9.2!V2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2848,0)+IF(IncludeDeal4,Spreadsheet9.2!V3850,0)+IF(IncludeDeal5,Spreadsheet9.2!V4852,0)","v":-2253370.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1846,0)+IF(IncludeDeal2,Spreadsheet9.2!W2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2848,0)+IF(IncludeDeal4,Spreadsheet9.2!W3850,0)+IF(IncludeDeal5,Spreadsheet9.2!W4852,0)","v":-1683776.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1846,0)+IF(IncludeDeal2,Spreadsheet9.2!X2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2848,0)+IF(IncludeDeal4,Spreadsheet9.2!X3850,0)+IF(IncludeDeal5,Spreadsheet9.2!X4852,0)","v":-1504186.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1846,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2848,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3850,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4852,0)","v":-342705.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1846,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2848,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3850,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4852,0)","v":-169935.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4852,0)","v":595199.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4852,0)","v":318007.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4852,0)","v":554113.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4852,0)","v":-244522.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4852,0)","v":435386.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4852,0)","v":-355106.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4852,0)","v":-744949.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4852,0)","v":-1434181.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4852,0)","v":-1783155.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4852,0)","v":-2103395.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4852,0)","v":-1803351.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4852,0)","v":-1469583.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4852,0)","v":-1195306.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4852,0)","v":-933143.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4852,0)","v":-1074960.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4852,0)","v":-1289296.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4852,0)","v":-899746.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4852,0)","v":-479207.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4852,0)","v":-188114},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4852,0)","v":-151332.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4852,0)","v":-61244.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4852,0)","v":-232563.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4852,0)","v":-374869.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4852,0)","v":-139576.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4852,0)","v":-217467.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3850,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4852,0)","v":-215231},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4852,0)","v":-355751.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4852,0)","v":-486910.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4852,0)","v":-381195.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4852,0)","v":-467780.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4852,0)","v":-546836.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4852,0)","v":-399927.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4852,0)","v":-444344},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4852,0)","v":-520728.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4852,0)","v":-336518},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4852,0)","v":-397253.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4852,0)","v":-460647.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4852,0)","v":-256066.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4852,0)","v":-256257.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4852,0)","v":-256417.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2848,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3850,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4852,0)","v":-256491.5}]
[null,"Simulation 818",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1854,0)+IF(IncludeDeal2,Spreadsheet9.2!C2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2856,0)+IF(IncludeDeal4,Spreadsheet9.2!C3858,0)+IF(IncludeDeal5,Spreadsheet9.2!C4860,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1854,0)+IF(IncludeDeal2,Spreadsheet9.2!D2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2856,0)+IF(IncludeDeal4,Spreadsheet9.2!D3858,0)+IF(IncludeDeal5,Spreadsheet9.2!D4860,0)","v":496815.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1854,0)+IF(IncludeDeal2,Spreadsheet9.2!E2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2856,0)+IF(IncludeDeal4,Spreadsheet9.2!E3858,0)+IF(IncludeDeal5,Spreadsheet9.2!E4860,0)","v":212915.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1854,0)+IF(IncludeDeal2,Spreadsheet9.2!F2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2856,0)+IF(IncludeDeal4,Spreadsheet9.2!F3858,0)+IF(IncludeDeal5,Spreadsheet9.2!F4860,0)","v":409442.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1854,0)+IF(IncludeDeal2,Spreadsheet9.2!G2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2856,0)+IF(IncludeDeal4,Spreadsheet9.2!G3858,0)+IF(IncludeDeal5,Spreadsheet9.2!G4860,0)","v":93206},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1854,0)+IF(IncludeDeal2,Spreadsheet9.2!H2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2856,0)+IF(IncludeDeal4,Spreadsheet9.2!H3858,0)+IF(IncludeDeal5,Spreadsheet9.2!H4860,0)","v":234747.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1854,0)+IF(IncludeDeal2,Spreadsheet9.2!I2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2856,0)+IF(IncludeDeal4,Spreadsheet9.2!I3858,0)+IF(IncludeDeal5,Spreadsheet9.2!I4860,0)","v":1616286.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1854,0)+IF(IncludeDeal2,Spreadsheet9.2!J2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2856,0)+IF(IncludeDeal4,Spreadsheet9.2!J3858,0)+IF(IncludeDeal5,Spreadsheet9.2!J4860,0)","v":3254734.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1854,0)+IF(IncludeDeal2,Spreadsheet9.2!K2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2856,0)+IF(IncludeDeal4,Spreadsheet9.2!K3858,0)+IF(IncludeDeal5,Spreadsheet9.2!K4860,0)","v":3474584.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1854,0)+IF(IncludeDeal2,Spreadsheet9.2!L2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2856,0)+IF(IncludeDeal4,Spreadsheet9.2!L3858,0)+IF(IncludeDeal5,Spreadsheet9.2!L4860,0)","v":3434716.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1854,0)+IF(IncludeDeal2,Spreadsheet9.2!M2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2856,0)+IF(IncludeDeal4,Spreadsheet9.2!M3858,0)+IF(IncludeDeal5,Spreadsheet9.2!M4860,0)","v":3233840},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1854,0)+IF(IncludeDeal2,Spreadsheet9.2!N2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2856,0)+IF(IncludeDeal4,Spreadsheet9.2!N3858,0)+IF(IncludeDeal5,Spreadsheet9.2!N4860,0)","v":3961668.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1854,0)+IF(IncludeDeal2,Spreadsheet9.2!O2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2856,0)+IF(IncludeDeal4,Spreadsheet9.2!O3858,0)+IF(IncludeDeal5,Spreadsheet9.2!O4860,0)","v":4299598.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1854,0)+IF(IncludeDeal2,Spreadsheet9.2!P2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2856,0)+IF(IncludeDeal4,Spreadsheet9.2!P3858,0)+IF(IncludeDeal5,Spreadsheet9.2!P4860,0)","v":4340617},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1854,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2856,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3858,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4860,0)","v":3805641.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1854,0)+IF(IncludeDeal2,Spreadsheet9.2!R2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2856,0)+IF(IncludeDeal4,Spreadsheet9.2!R3858,0)+IF(IncludeDeal5,Spreadsheet9.2!R4860,0)","v":2900046.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1854,0)+IF(IncludeDeal2,Spreadsheet9.2!S2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2856,0)+IF(IncludeDeal4,Spreadsheet9.2!S3858,0)+IF(IncludeDeal5,Spreadsheet9.2!S4860,0)","v":3154439.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1854,0)+IF(IncludeDeal2,Spreadsheet9.2!T2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2856,0)+IF(IncludeDeal4,Spreadsheet9.2!T3858,0)+IF(IncludeDeal5,Spreadsheet9.2!T4860,0)","v":2163985.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1854,0)+IF(IncludeDeal2,Spreadsheet9.2!U2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2856,0)+IF(IncludeDeal4,Spreadsheet9.2!U3858,0)+IF(IncludeDeal5,Spreadsheet9.2!U4860,0)","v":2555486},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1854,0)+IF(IncludeDeal2,Spreadsheet9.2!V2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2856,0)+IF(IncludeDeal4,Spreadsheet9.2!V3858,0)+IF(IncludeDeal5,Spreadsheet9.2!V4860,0)","v":1760249.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1854,0)+IF(IncludeDeal2,Spreadsheet9.2!W2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2856,0)+IF(IncludeDeal4,Spreadsheet9.2!W3858,0)+IF(IncludeDeal5,Spreadsheet9.2!W4860,0)","v":2097779.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1854,0)+IF(IncludeDeal2,Spreadsheet9.2!X2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2856,0)+IF(IncludeDeal4,Spreadsheet9.2!X3858,0)+IF(IncludeDeal5,Spreadsheet9.2!X4860,0)","v":1953227.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1854,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2856,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3858,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4860,0)","v":2814755.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1854,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2856,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3858,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4860,0)","v":2027861.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4860,0)","v":979333.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4860,0)","v":1689233},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4860,0)","v":1210467.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4860,0)","v":689528},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4860,0)","v":1667091.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4860,0)","v":1712771.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4860,0)","v":1965341.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4860,0)","v":1519323.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4860,0)","v":2729049.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4860,0)","v":2256618.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4860,0)","v":2272309.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4860,0)","v":2306682.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4860,0)","v":2652159},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4860,0)","v":2499510.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4860,0)","v":2080026.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4860,0)","v":2402643.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4860,0)","v":1442063.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4860,0)","v":1068166.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4860,0)","v":1293464.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4860,0)","v":362070.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4860,0)","v":416117.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4860,0)","v":805766.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4860,0)","v":884200.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4860,0)","v":701188.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4860,0)","v":472483.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1854,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2856,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3858,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4860,0)","v":491334.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4860,0)","v":430832.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4860,0)","v":420160.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4860,0)","v":421352.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4860,0)","v":314115.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4860,0)","v":189427.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4860,0)","v":123329.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4860,0)","v":38212.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4860,0)","v":-24934},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4860,0)","v":-9804.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4860,0)","v":-72882.100000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4860,0)","v":-151093.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4860,0)","v":-121610.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4860,0)","v":-121791.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4860,0)","v":-121906.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1854,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2856,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2856,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3858,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4860,0)","v":-121953.2}]
[null,"Simulation 823",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1859,0)+IF(IncludeDeal2,Spreadsheet9.2!C2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2861,0)+IF(IncludeDeal4,Spreadsheet9.2!C3863,0)+IF(IncludeDeal5,Spreadsheet9.2!C4865,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1859,0)+IF(IncludeDeal2,Spreadsheet9.2!D2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2861,0)+IF(IncludeDeal4,Spreadsheet9.2!D3863,0)+IF(IncludeDeal5,Spreadsheet9.2!D4865,0)","v":178837},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1859,0)+IF(IncludeDeal2,Spreadsheet9.2!E2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2861,0)+IF(IncludeDeal4,Spreadsheet9.2!E3863,0)+IF(IncludeDeal5,Spreadsheet9.2!E4865,0)","v":140475},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1859,0)+IF(IncludeDeal2,Spreadsheet9.2!F2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2861,0)+IF(IncludeDeal4,Spreadsheet9.2!F3863,0)+IF(IncludeDeal5,Spreadsheet9.2!F4865,0)","v":-1148448.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1859,0)+IF(IncludeDeal2,Spreadsheet9.2!G2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2861,0)+IF(IncludeDeal4,Spreadsheet9.2!G3863,0)+IF(IncludeDeal5,Spreadsheet9.2!G4865,0)","v":-1815467.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1859,0)+IF(IncludeDeal2,Spreadsheet9.2!H2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2861,0)+IF(IncludeDeal4,Spreadsheet9.2!H3863,0)+IF(IncludeDeal5,Spreadsheet9.2!H4865,0)","v":-2461940.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1859,0)+IF(IncludeDeal2,Spreadsheet9.2!I2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2861,0)+IF(IncludeDeal4,Spreadsheet9.2!I3863,0)+IF(IncludeDeal5,Spreadsheet9.2!I4865,0)","v":-2596423.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1859,0)+IF(IncludeDeal2,Spreadsheet9.2!J2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2861,0)+IF(IncludeDeal4,Spreadsheet9.2!J3863,0)+IF(IncludeDeal5,Spreadsheet9.2!J4865,0)","v":-2061638.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1859,0)+IF(IncludeDeal2,Spreadsheet9.2!K2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2861,0)+IF(IncludeDeal4,Spreadsheet9.2!K3863,0)+IF(IncludeDeal5,Spreadsheet9.2!K4865,0)","v":-992288.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1859,0)+IF(IncludeDeal2,Spreadsheet9.2!L2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2861,0)+IF(IncludeDeal4,Spreadsheet9.2!L3863,0)+IF(IncludeDeal5,Spreadsheet9.2!L4865,0)","v":165673.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1859,0)+IF(IncludeDeal2,Spreadsheet9.2!M2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2861,0)+IF(IncludeDeal4,Spreadsheet9.2!M3863,0)+IF(IncludeDeal5,Spreadsheet9.2!M4865,0)","v":306868.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1859,0)+IF(IncludeDeal2,Spreadsheet9.2!N2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2861,0)+IF(IncludeDeal4,Spreadsheet9.2!N3863,0)+IF(IncludeDeal5,Spreadsheet9.2!N4865,0)","v":863601.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1859,0)+IF(IncludeDeal2,Spreadsheet9.2!O2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2861,0)+IF(IncludeDeal4,Spreadsheet9.2!O3863,0)+IF(IncludeDeal5,Spreadsheet9.2!O4865,0)","v":1249125.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1859,0)+IF(IncludeDeal2,Spreadsheet9.2!P2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2861,0)+IF(IncludeDeal4,Spreadsheet9.2!P3863,0)+IF(IncludeDeal5,Spreadsheet9.2!P4865,0)","v":1364621.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1859,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2861,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3863,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4865,0)","v":830558.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1859,0)+IF(IncludeDeal2,Spreadsheet9.2!R2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2861,0)+IF(IncludeDeal4,Spreadsheet9.2!R3863,0)+IF(IncludeDeal5,Spreadsheet9.2!R4865,0)","v":1059060.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1859,0)+IF(IncludeDeal2,Spreadsheet9.2!S2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2861,0)+IF(IncludeDeal4,Spreadsheet9.2!S3863,0)+IF(IncludeDeal5,Spreadsheet9.2!S4865,0)","v":886048.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1859,0)+IF(IncludeDeal2,Spreadsheet9.2!T2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2861,0)+IF(IncludeDeal4,Spreadsheet9.2!T3863,0)+IF(IncludeDeal5,Spreadsheet9.2!T4865,0)","v":728445.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1859,0)+IF(IncludeDeal2,Spreadsheet9.2!U2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2861,0)+IF(IncludeDeal4,Spreadsheet9.2!U3863,0)+IF(IncludeDeal5,Spreadsheet9.2!U4865,0)","v":290013.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1859,0)+IF(IncludeDeal2,Spreadsheet9.2!V2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2861,0)+IF(IncludeDeal4,Spreadsheet9.2!V3863,0)+IF(IncludeDeal5,Spreadsheet9.2!V4865,0)","v":-197122},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1859,0)+IF(IncludeDeal2,Spreadsheet9.2!W2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2861,0)+IF(IncludeDeal4,Spreadsheet9.2!W3863,0)+IF(IncludeDeal5,Spreadsheet9.2!W4865,0)","v":-217919.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1859,0)+IF(IncludeDeal2,Spreadsheet9.2!X2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2861,0)+IF(IncludeDeal4,Spreadsheet9.2!X3863,0)+IF(IncludeDeal5,Spreadsheet9.2!X4865,0)","v":-764773.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1859,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2861,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3863,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4865,0)","v":-1584353.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1859,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2861,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3863,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4865,0)","v":-1552644.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4865,0)","v":-1734151.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4865,0)","v":-1807125.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4865,0)","v":-2119244.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4865,0)","v":-1965718.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4865,0)","v":-1512647.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4865,0)","v":-1951306.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4865,0)","v":-2207856.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4865,0)","v":-2137895.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4865,0)","v":-2192000.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4865,0)","v":-2065083},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4865,0)","v":-2216708.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4865,0)","v":-2202231.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4865,0)","v":-1998796},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4865,0)","v":-1998592.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4865,0)","v":-1943143.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4865,0)","v":-1739779.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4865,0)","v":-1549558},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4865,0)","v":-1393605.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4865,0)","v":-1277624.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4865,0)","v":-1126216.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4865,0)","v":-971568.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4865,0)","v":-793300.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4865,0)","v":-614929.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4865,0)","v":-510480.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4865,0)","v":-368430.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3863,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4865,0)","v":-333896.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4865,0)","v":-229776.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4865,0)","v":-52898.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4865,0)","v":71963.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4865,0)","v":15451.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4865,0)","v":1168},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4865,0)","v":56299.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4865,0)","v":-43303.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4865,0)","v":-76415.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4865,0)","v":-46304.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4865,0)","v":-118815},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4865,0)","v":-141919.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4865,0)","v":-68680.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4865,0)","v":-68734},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4865,0)","v":-68833.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2861,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3863,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4865,0)","v":-68912.7}]
[null,"Simulation 828",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1864,0)+IF(IncludeDeal2,Spreadsheet9.2!C2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2866,0)+IF(IncludeDeal4,Spreadsheet9.2!C3868,0)+IF(IncludeDeal5,Spreadsheet9.2!C4870,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1864,0)+IF(IncludeDeal2,Spreadsheet9.2!D2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2866,0)+IF(IncludeDeal4,Spreadsheet9.2!D3868,0)+IF(IncludeDeal5,Spreadsheet9.2!D4870,0)","v":358181.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1864,0)+IF(IncludeDeal2,Spreadsheet9.2!E2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2866,0)+IF(IncludeDeal4,Spreadsheet9.2!E3868,0)+IF(IncludeDeal5,Spreadsheet9.2!E4870,0)","v":-158756.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1864,0)+IF(IncludeDeal2,Spreadsheet9.2!F2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2866,0)+IF(IncludeDeal4,Spreadsheet9.2!F3868,0)+IF(IncludeDeal5,Spreadsheet9.2!F4870,0)","v":298192.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1864,0)+IF(IncludeDeal2,Spreadsheet9.2!G2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2866,0)+IF(IncludeDeal4,Spreadsheet9.2!G3868,0)+IF(IncludeDeal5,Spreadsheet9.2!G4870,0)","v":74834.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1864,0)+IF(IncludeDeal2,Spreadsheet9.2!H2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2866,0)+IF(IncludeDeal4,Spreadsheet9.2!H3868,0)+IF(IncludeDeal5,Spreadsheet9.2!H4870,0)","v":1602648.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1864,0)+IF(IncludeDeal2,Spreadsheet9.2!I2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2866,0)+IF(IncludeDeal4,Spreadsheet9.2!I3868,0)+IF(IncludeDeal5,Spreadsheet9.2!I4870,0)","v":6949.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1864,0)+IF(IncludeDeal2,Spreadsheet9.2!J2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2866,0)+IF(IncludeDeal4,Spreadsheet9.2!J3868,0)+IF(IncludeDeal5,Spreadsheet9.2!J4870,0)","v":-902971.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1864,0)+IF(IncludeDeal2,Spreadsheet9.2!K2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2866,0)+IF(IncludeDeal4,Spreadsheet9.2!K3868,0)+IF(IncludeDeal5,Spreadsheet9.2!K4870,0)","v":-1596052},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1864,0)+IF(IncludeDeal2,Spreadsheet9.2!L2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2866,0)+IF(IncludeDeal4,Spreadsheet9.2!L3868,0)+IF(IncludeDeal5,Spreadsheet9.2!L4870,0)","v":-1840575.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1864,0)+IF(IncludeDeal2,Spreadsheet9.2!M2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2866,0)+IF(IncludeDeal4,Spreadsheet9.2!M3868,0)+IF(IncludeDeal5,Spreadsheet9.2!M4870,0)","v":-2265505.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1864,0)+IF(IncludeDeal2,Spreadsheet9.2!N2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2866,0)+IF(IncludeDeal4,Spreadsheet9.2!N3868,0)+IF(IncludeDeal5,Spreadsheet9.2!N4870,0)","v":-2932459.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1864,0)+IF(IncludeDeal2,Spreadsheet9.2!O2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2866,0)+IF(IncludeDeal4,Spreadsheet9.2!O3868,0)+IF(IncludeDeal5,Spreadsheet9.2!O4870,0)","v":-2521425},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1864,0)+IF(IncludeDeal2,Spreadsheet9.2!P2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2866,0)+IF(IncludeDeal4,Spreadsheet9.2!P3868,0)+IF(IncludeDeal5,Spreadsheet9.2!P4870,0)","v":-2922620.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1864,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2866,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3868,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4870,0)","v":-2983564.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1864,0)+IF(IncludeDeal2,Spreadsheet9.2!R2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2866,0)+IF(IncludeDeal4,Spreadsheet9.2!R3868,0)+IF(IncludeDeal5,Spreadsheet9.2!R4870,0)","v":-2429395},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1864,0)+IF(IncludeDeal2,Spreadsheet9.2!S2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2866,0)+IF(IncludeDeal4,Spreadsheet9.2!S3868,0)+IF(IncludeDeal5,Spreadsheet9.2!S4870,0)","v":-2388618.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1864,0)+IF(IncludeDeal2,Spreadsheet9.2!T2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2866,0)+IF(IncludeDeal4,Spreadsheet9.2!T3868,0)+IF(IncludeDeal5,Spreadsheet9.2!T4870,0)","v":-1463952.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1864,0)+IF(IncludeDeal2,Spreadsheet9.2!U2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2866,0)+IF(IncludeDeal4,Spreadsheet9.2!U3868,0)+IF(IncludeDeal5,Spreadsheet9.2!U4870,0)","v":-1564006.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1864,0)+IF(IncludeDeal2,Spreadsheet9.2!V2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2866,0)+IF(IncludeDeal4,Spreadsheet9.2!V3868,0)+IF(IncludeDeal5,Spreadsheet9.2!V4870,0)","v":-1645253.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1864,0)+IF(IncludeDeal2,Spreadsheet9.2!W2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2866,0)+IF(IncludeDeal4,Spreadsheet9.2!W3868,0)+IF(IncludeDeal5,Spreadsheet9.2!W4870,0)","v":-848669.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1864,0)+IF(IncludeDeal2,Spreadsheet9.2!X2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2866,0)+IF(IncludeDeal4,Spreadsheet9.2!X3868,0)+IF(IncludeDeal5,Spreadsheet9.2!X4870,0)","v":-1730607.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1864,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2866,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3868,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4870,0)","v":-1996202.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1864,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2866,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3868,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4870,0)","v":-1668221},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4870,0)","v":-1036669},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4870,0)","v":91657.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4870,0)","v":-442874.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4870,0)","v":-325952},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4870,0)","v":-218425.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4870,0)","v":434338.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4870,0)","v":1136873.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4870,0)","v":992482.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4870,0)","v":287489.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4870,0)","v":-298433.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4870,0)","v":-727497.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4870,0)","v":-1008471.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4870,0)","v":-162446},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4870,0)","v":-143543.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4870,0)","v":-94420.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4870,0)","v":-190661.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4870,0)","v":-40364.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4870,0)","v":127576.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4870,0)","v":-247955.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4870,0)","v":-454645.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4870,0)","v":-184.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4870,0)","v":43303.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4870,0)","v":175595.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4870,0)","v":-3565.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4870,0)","v":-59439.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1864,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2866,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3868,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4870,0)","v":42046.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4870,0)","v":172625},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4870,0)","v":210616.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4870,0)","v":216306.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4870,0)","v":212710.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4870,0)","v":229779.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4870,0)","v":209785.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4870,0)","v":185886.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4870,0)","v":157568.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4870,0)","v":110815.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4870,0)","v":106731},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4870,0)","v":76866.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4870,0)","v":28246},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4870,0)","v":28294.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4870,0)","v":28335.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1864,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2866,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2866,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3868,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4870,0)","v":28360.400000000001}]
[null,"Simulation 838",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1874,0)+IF(IncludeDeal2,Spreadsheet9.2!C2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2876,0)+IF(IncludeDeal4,Spreadsheet9.2!C3878,0)+IF(IncludeDeal5,Spreadsheet9.2!C4880,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1874,0)+IF(IncludeDeal2,Spreadsheet9.2!D2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2876,0)+IF(IncludeDeal4,Spreadsheet9.2!D3878,0)+IF(IncludeDeal5,Spreadsheet9.2!D4880,0)","v":19879.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1874,0)+IF(IncludeDeal2,Spreadsheet9.2!E2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2876,0)+IF(IncludeDeal4,Spreadsheet9.2!E3878,0)+IF(IncludeDeal5,Spreadsheet9.2!E4880,0)","v":546978},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1874,0)+IF(IncludeDeal2,Spreadsheet9.2!F2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2876,0)+IF(IncludeDeal4,Spreadsheet9.2!F3878,0)+IF(IncludeDeal5,Spreadsheet9.2!F4880,0)","v":774589.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1874,0)+IF(IncludeDeal2,Spreadsheet9.2!G2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2876,0)+IF(IncludeDeal4,Spreadsheet9.2!G3878,0)+IF(IncludeDeal5,Spreadsheet9.2!G4880,0)","v":1972243.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1874,0)+IF(IncludeDeal2,Spreadsheet9.2!H2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2876,0)+IF(IncludeDeal4,Spreadsheet9.2!H3878,0)+IF(IncludeDeal5,Spreadsheet9.2!H4880,0)","v":4021413.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1874,0)+IF(IncludeDeal2,Spreadsheet9.2!I2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2876,0)+IF(IncludeDeal4,Spreadsheet9.2!I3878,0)+IF(IncludeDeal5,Spreadsheet9.2!I4880,0)","v":4814640.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1874,0)+IF(IncludeDeal2,Spreadsheet9.2!J2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2876,0)+IF(IncludeDeal4,Spreadsheet9.2!J3878,0)+IF(IncludeDeal5,Spreadsheet9.2!J4880,0)","v":3623826.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1874,0)+IF(IncludeDeal2,Spreadsheet9.2!K2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2876,0)+IF(IncludeDeal4,Spreadsheet9.2!K3878,0)+IF(IncludeDeal5,Spreadsheet9.2!K4880,0)","v":3027726.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1874,0)+IF(IncludeDeal2,Spreadsheet9.2!L2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2876,0)+IF(IncludeDeal4,Spreadsheet9.2!L3878,0)+IF(IncludeDeal5,Spreadsheet9.2!L4880,0)","v":3835104.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1874,0)+IF(IncludeDeal2,Spreadsheet9.2!M2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2876,0)+IF(IncludeDeal4,Spreadsheet9.2!M3878,0)+IF(IncludeDeal5,Spreadsheet9.2!M4880,0)","v":4378922.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1874,0)+IF(IncludeDeal2,Spreadsheet9.2!N2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2876,0)+IF(IncludeDeal4,Spreadsheet9.2!N3878,0)+IF(IncludeDeal5,Spreadsheet9.2!N4880,0)","v":4193285.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1874,0)+IF(IncludeDeal2,Spreadsheet9.2!O2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2876,0)+IF(IncludeDeal4,Spreadsheet9.2!O3878,0)+IF(IncludeDeal5,Spreadsheet9.2!O4880,0)","v":6106143.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1874,0)+IF(IncludeDeal2,Spreadsheet9.2!P2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2876,0)+IF(IncludeDeal4,Spreadsheet9.2!P3878,0)+IF(IncludeDeal5,Spreadsheet9.2!P4880,0)","v":5801375.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1874,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2876,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3878,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4880,0)","v":4996057.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1874,0)+IF(IncludeDeal2,Spreadsheet9.2!R2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2876,0)+IF(IncludeDeal4,Spreadsheet9.2!R3878,0)+IF(IncludeDeal5,Spreadsheet9.2!R4880,0)","v":5751863},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1874,0)+IF(IncludeDeal2,Spreadsheet9.2!S2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2876,0)+IF(IncludeDeal4,Spreadsheet9.2!S3878,0)+IF(IncludeDeal5,Spreadsheet9.2!S4880,0)","v":6853857.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1874,0)+IF(IncludeDeal2,Spreadsheet9.2!T2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2876,0)+IF(IncludeDeal4,Spreadsheet9.2!T3878,0)+IF(IncludeDeal5,Spreadsheet9.2!T4880,0)","v":8000434.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1874,0)+IF(IncludeDeal2,Spreadsheet9.2!U2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2876,0)+IF(IncludeDeal4,Spreadsheet9.2!U3878,0)+IF(IncludeDeal5,Spreadsheet9.2!U4880,0)","v":9041794.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1874,0)+IF(IncludeDeal2,Spreadsheet9.2!V2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2876,0)+IF(IncludeDeal4,Spreadsheet9.2!V3878,0)+IF(IncludeDeal5,Spreadsheet9.2!V4880,0)","v":9709285.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1874,0)+IF(IncludeDeal2,Spreadsheet9.2!W2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2876,0)+IF(IncludeDeal4,Spreadsheet9.2!W3878,0)+IF(IncludeDeal5,Spreadsheet9.2!W4880,0)","v":8925593.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1874,0)+IF(IncludeDeal2,Spreadsheet9.2!X2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2876,0)+IF(IncludeDeal4,Spreadsheet9.2!X3878,0)+IF(IncludeDeal5,Spreadsheet9.2!X4880,0)","v":6806293.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1874,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2876,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3878,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4880,0)","v":4758459.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1874,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2876,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3878,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4880,0)","v":5772734.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4880,0)","v":4184770.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4880,0)","v":5420409.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4880,0)","v":3863923.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4880,0)","v":3830531.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4880,0)","v":4352295.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4880,0)","v":2199334.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4880,0)","v":1597519.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4880,0)","v":781590},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4880,0)","v":1173659.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4880,0)","v":1698076.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4880,0)","v":1086648.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4880,0)","v":1159367.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4880,0)","v":1079564.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4880,0)","v":718899.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4880,0)","v":250881.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4880,0)","v":972319},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4880,0)","v":1720209},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4880,0)","v":897053},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4880,0)","v":712379.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4880,0)","v":1687637.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4880,0)","v":1100461.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4880,0)","v":718545.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4880,0)","v":1372242.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4880,0)","v":1128095.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4880,0)","v":593359.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1874,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2876,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3878,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4880,0)","v":490408.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4880,0)","v":232070},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4880,0)","v":43527.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4880,0)","v":50876.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4880,0)","v":-45755.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4880,0)","v":-223742.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4880,0)","v":-170398.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4880,0)","v":-223932.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4880,0)","v":-307530.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4880,0)","v":-190042.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4880,0)","v":-256787.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4880,0)","v":-334008.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4880,0)","v":-206042.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4880,0)","v":-206250.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4880,0)","v":-206426.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1874,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2876,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2876,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3878,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4880,0)","v":-206487.4}]
[null,"Simulation 843",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1879,0)+IF(IncludeDeal2,Spreadsheet9.2!C2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2881,0)+IF(IncludeDeal4,Spreadsheet9.2!C3883,0)+IF(IncludeDeal5,Spreadsheet9.2!C4885,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1879,0)+IF(IncludeDeal2,Spreadsheet9.2!D2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2881,0)+IF(IncludeDeal4,Spreadsheet9.2!D3883,0)+IF(IncludeDeal5,Spreadsheet9.2!D4885,0)","v":-138697.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1879,0)+IF(IncludeDeal2,Spreadsheet9.2!E2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2881,0)+IF(IncludeDeal4,Spreadsheet9.2!E3883,0)+IF(IncludeDeal5,Spreadsheet9.2!E4885,0)","v":109107.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1879,0)+IF(IncludeDeal2,Spreadsheet9.2!F2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2881,0)+IF(IncludeDeal4,Spreadsheet9.2!F3883,0)+IF(IncludeDeal5,Spreadsheet9.2!F4885,0)","v":432907.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1879,0)+IF(IncludeDeal2,Spreadsheet9.2!G2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2881,0)+IF(IncludeDeal4,Spreadsheet9.2!G3883,0)+IF(IncludeDeal5,Spreadsheet9.2!G4885,0)","v":500002.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1879,0)+IF(IncludeDeal2,Spreadsheet9.2!H2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2881,0)+IF(IncludeDeal4,Spreadsheet9.2!H3883,0)+IF(IncludeDeal5,Spreadsheet9.2!H4885,0)","v":790678.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1879,0)+IF(IncludeDeal2,Spreadsheet9.2!I2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2881,0)+IF(IncludeDeal4,Spreadsheet9.2!I3883,0)+IF(IncludeDeal5,Spreadsheet9.2!I4885,0)","v":-32095.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1879,0)+IF(IncludeDeal2,Spreadsheet9.2!J2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2881,0)+IF(IncludeDeal4,Spreadsheet9.2!J3883,0)+IF(IncludeDeal5,Spreadsheet9.2!J4885,0)","v":194925.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1879,0)+IF(IncludeDeal2,Spreadsheet9.2!K2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2881,0)+IF(IncludeDeal4,Spreadsheet9.2!K3883,0)+IF(IncludeDeal5,Spreadsheet9.2!K4885,0)","v":-447785.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1879,0)+IF(IncludeDeal2,Spreadsheet9.2!L2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2881,0)+IF(IncludeDeal4,Spreadsheet9.2!L3883,0)+IF(IncludeDeal5,Spreadsheet9.2!L4885,0)","v":-1483123},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1879,0)+IF(IncludeDeal2,Spreadsheet9.2!M2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2881,0)+IF(IncludeDeal4,Spreadsheet9.2!M3883,0)+IF(IncludeDeal5,Spreadsheet9.2!M4885,0)","v":-742805.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1879,0)+IF(IncludeDeal2,Spreadsheet9.2!N2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2881,0)+IF(IncludeDeal4,Spreadsheet9.2!N3883,0)+IF(IncludeDeal5,Spreadsheet9.2!N4885,0)","v":-1381082.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1879,0)+IF(IncludeDeal2,Spreadsheet9.2!O2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2881,0)+IF(IncludeDeal4,Spreadsheet9.2!O3883,0)+IF(IncludeDeal5,Spreadsheet9.2!O4885,0)","v":-1916212.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1879,0)+IF(IncludeDeal2,Spreadsheet9.2!P2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2881,0)+IF(IncludeDeal4,Spreadsheet9.2!P3883,0)+IF(IncludeDeal5,Spreadsheet9.2!P4885,0)","v":-1934060.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1879,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2881,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3883,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4885,0)","v":-1962795.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1879,0)+IF(IncludeDeal2,Spreadsheet9.2!R2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2881,0)+IF(IncludeDeal4,Spreadsheet9.2!R3883,0)+IF(IncludeDeal5,Spreadsheet9.2!R4885,0)","v":-2764893.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1879,0)+IF(IncludeDeal2,Spreadsheet9.2!S2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2881,0)+IF(IncludeDeal4,Spreadsheet9.2!S3883,0)+IF(IncludeDeal5,Spreadsheet9.2!S4885,0)","v":-1973127.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1879,0)+IF(IncludeDeal2,Spreadsheet9.2!T2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2881,0)+IF(IncludeDeal4,Spreadsheet9.2!T3883,0)+IF(IncludeDeal5,Spreadsheet9.2!T4885,0)","v":-2034000.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1879,0)+IF(IncludeDeal2,Spreadsheet9.2!U2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2881,0)+IF(IncludeDeal4,Spreadsheet9.2!U3883,0)+IF(IncludeDeal5,Spreadsheet9.2!U4885,0)","v":-1001934.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1879,0)+IF(IncludeDeal2,Spreadsheet9.2!V2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2881,0)+IF(IncludeDeal4,Spreadsheet9.2!V3883,0)+IF(IncludeDeal5,Spreadsheet9.2!V4885,0)","v":-1479369.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1879,0)+IF(IncludeDeal2,Spreadsheet9.2!W2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2881,0)+IF(IncludeDeal4,Spreadsheet9.2!W3883,0)+IF(IncludeDeal5,Spreadsheet9.2!W4885,0)","v":-1965019.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1879,0)+IF(IncludeDeal2,Spreadsheet9.2!X2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2881,0)+IF(IncludeDeal4,Spreadsheet9.2!X3883,0)+IF(IncludeDeal5,Spreadsheet9.2!X4885,0)","v":-2313382.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1879,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2881,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3883,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4885,0)","v":-1761018.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1879,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2881,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3883,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4885,0)","v":-1867396.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4885,0)","v":-1856756.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4885,0)","v":-2016010.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4885,0)","v":-2338068.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4885,0)","v":-2133202.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4885,0)","v":-2031051.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4885,0)","v":-1938218.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4885,0)","v":-1870780.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4885,0)","v":-1765685.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4885,0)","v":-1085464.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4885,0)","v":-1579628.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4885,0)","v":-1628592.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4885,0)","v":-1786282.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4885,0)","v":-1716946.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4885,0)","v":-1725226.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4885,0)","v":-1696927.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4885,0)","v":-1499053.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4885,0)","v":-1416212.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4885,0)","v":-1235372.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4885,0)","v":-1076092.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4885,0)","v":-924572.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4885,0)","v":-752330.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4885,0)","v":-539664.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4885,0)","v":-490755.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4885,0)","v":-357223},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4885,0)","v":-82507.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3883,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4885,0)","v":-12769.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4885,0)","v":84571.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4885,0)","v":325296},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4885,0)","v":411843.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4885,0)","v":323489.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4885,0)","v":279471.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4885,0)","v":227946.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4885,0)","v":147324.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4885,0)","v":142616.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4885,0)","v":89386.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4885,0)","v":10886.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4885,0)","v":-4496.3999999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4885,0)","v":-6141.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4885,0)","v":-6148.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4885,0)","v":-6158.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2881,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3883,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4885,0)","v":-6166.1}]
[null,"Simulation 851",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1887,0)+IF(IncludeDeal2,Spreadsheet9.2!C2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2889,0)+IF(IncludeDeal4,Spreadsheet9.2!C3891,0)+IF(IncludeDeal5,Spreadsheet9.2!C4893,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1887,0)+IF(IncludeDeal2,Spreadsheet9.2!D2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2889,0)+IF(IncludeDeal4,Spreadsheet9.2!D3891,0)+IF(IncludeDeal5,Spreadsheet9.2!D4893,0)","v":36984.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1887,0)+IF(IncludeDeal2,Spreadsheet9.2!E2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2889,0)+IF(IncludeDeal4,Spreadsheet9.2!E3891,0)+IF(IncludeDeal5,Spreadsheet9.2!E4893,0)","v":8154.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1887,0)+IF(IncludeDeal2,Spreadsheet9.2!F2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2889,0)+IF(IncludeDeal4,Spreadsheet9.2!F3891,0)+IF(IncludeDeal5,Spreadsheet9.2!F4893,0)","v":-587670.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1887,0)+IF(IncludeDeal2,Spreadsheet9.2!G2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2889,0)+IF(IncludeDeal4,Spreadsheet9.2!G3891,0)+IF(IncludeDeal5,Spreadsheet9.2!G4893,0)","v":-1064808.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1887,0)+IF(IncludeDeal2,Spreadsheet9.2!H2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2889,0)+IF(IncludeDeal4,Spreadsheet9.2!H3891,0)+IF(IncludeDeal5,Spreadsheet9.2!H4893,0)","v":-333612.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1887,0)+IF(IncludeDeal2,Spreadsheet9.2!I2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2889,0)+IF(IncludeDeal4,Spreadsheet9.2!I3891,0)+IF(IncludeDeal5,Spreadsheet9.2!I4893,0)","v":-337997.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1887,0)+IF(IncludeDeal2,Spreadsheet9.2!J2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2889,0)+IF(IncludeDeal4,Spreadsheet9.2!J3891,0)+IF(IncludeDeal5,Spreadsheet9.2!J4893,0)","v":-980070.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1887,0)+IF(IncludeDeal2,Spreadsheet9.2!K2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2889,0)+IF(IncludeDeal4,Spreadsheet9.2!K3891,0)+IF(IncludeDeal5,Spreadsheet9.2!K4893,0)","v":-1344780.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1887,0)+IF(IncludeDeal2,Spreadsheet9.2!L2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2889,0)+IF(IncludeDeal4,Spreadsheet9.2!L3891,0)+IF(IncludeDeal5,Spreadsheet9.2!L4893,0)","v":-2159387.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1887,0)+IF(IncludeDeal2,Spreadsheet9.2!M2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2889,0)+IF(IncludeDeal4,Spreadsheet9.2!M3891,0)+IF(IncludeDeal5,Spreadsheet9.2!M4893,0)","v":-1795760.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1887,0)+IF(IncludeDeal2,Spreadsheet9.2!N2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2889,0)+IF(IncludeDeal4,Spreadsheet9.2!N3891,0)+IF(IncludeDeal5,Spreadsheet9.2!N4893,0)","v":-1629444.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1887,0)+IF(IncludeDeal2,Spreadsheet9.2!O2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2889,0)+IF(IncludeDeal4,Spreadsheet9.2!O3891,0)+IF(IncludeDeal5,Spreadsheet9.2!O4893,0)","v":-901227.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1887,0)+IF(IncludeDeal2,Spreadsheet9.2!P2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2889,0)+IF(IncludeDeal4,Spreadsheet9.2!P3891,0)+IF(IncludeDeal5,Spreadsheet9.2!P4893,0)","v":-1908330.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1887,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2889,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3891,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4893,0)","v":-2663602.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1887,0)+IF(IncludeDeal2,Spreadsheet9.2!R2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2889,0)+IF(IncludeDeal4,Spreadsheet9.2!R3891,0)+IF(IncludeDeal5,Spreadsheet9.2!R4893,0)","v":-3213355.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1887,0)+IF(IncludeDeal2,Spreadsheet9.2!S2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2889,0)+IF(IncludeDeal4,Spreadsheet9.2!S3891,0)+IF(IncludeDeal5,Spreadsheet9.2!S4893,0)","v":-3262074.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1887,0)+IF(IncludeDeal2,Spreadsheet9.2!T2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2889,0)+IF(IncludeDeal4,Spreadsheet9.2!T3891,0)+IF(IncludeDeal5,Spreadsheet9.2!T4893,0)","v":-3571507.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1887,0)+IF(IncludeDeal2,Spreadsheet9.2!U2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2889,0)+IF(IncludeDeal4,Spreadsheet9.2!U3891,0)+IF(IncludeDeal5,Spreadsheet9.2!U4893,0)","v":-3361343.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1887,0)+IF(IncludeDeal2,Spreadsheet9.2!V2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2889,0)+IF(IncludeDeal4,Spreadsheet9.2!V3891,0)+IF(IncludeDeal5,Spreadsheet9.2!V4893,0)","v":-3034684.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1887,0)+IF(IncludeDeal2,Spreadsheet9.2!W2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2889,0)+IF(IncludeDeal4,Spreadsheet9.2!W3891,0)+IF(IncludeDeal5,Spreadsheet9.2!W4893,0)","v":-2861346.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1887,0)+IF(IncludeDeal2,Spreadsheet9.2!X2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2889,0)+IF(IncludeDeal4,Spreadsheet9.2!X3891,0)+IF(IncludeDeal5,Spreadsheet9.2!X4893,0)","v":-3303019.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1887,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2889,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3891,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4893,0)","v":-3117551},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1887,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2889,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3891,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4893,0)","v":-3253095.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4893,0)","v":-3204534.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4893,0)","v":-3184208.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4893,0)","v":-3474711},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4893,0)","v":-3301021},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4893,0)","v":-3059093},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4893,0)","v":-3124229.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4893,0)","v":-2898187.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4893,0)","v":-2648022.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4893,0)","v":-2563084.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4893,0)","v":-2430782.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4893,0)","v":-2261877.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4893,0)","v":-2291497.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4893,0)","v":-2193005.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4893,0)","v":-1844137.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4893,0)","v":-1750087.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4893,0)","v":-1523747.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4893,0)","v":-1312879.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4893,0)","v":-963550.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4893,0)","v":-1150176.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4893,0)","v":-1108921.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4893,0)","v":-910939.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4893,0)","v":-847260.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4893,0)","v":-777221.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4893,0)","v":-626242.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4893,0)","v":-371077.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1887,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2889,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3891,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4893,0)","v":-260190.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4893,0)","v":-184578.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4893,0)","v":-100696.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4893,0)","v":58175.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4893,0)","v":-36462.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4893,0)","v":-160197.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4893,0)","v":-112610.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4893,0)","v":-181754.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4893,0)","v":-265577.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4893,0)","v":-166874.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4893,0)","v":-228877.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4893,0)","v":-295035.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4893,0)","v":-192934.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4893,0)","v":-193147.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4893,0)","v":-193290.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1887,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2889,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2889,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3891,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4893,0)","v":-193367.2}]
[null,"Simulation 856",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1892,0)+IF(IncludeDeal2,Spreadsheet9.2!C2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2894,0)+IF(IncludeDeal4,Spreadsheet9.2!C3896,0)+IF(IncludeDeal5,Spreadsheet9.2!C4898,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1892,0)+IF(IncludeDeal2,Spreadsheet9.2!D2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2894,0)+IF(IncludeDeal4,Spreadsheet9.2!D3896,0)+IF(IncludeDeal5,Spreadsheet9.2!D4898,0)","v":-63875.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1892,0)+IF(IncludeDeal2,Spreadsheet9.2!E2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2894,0)+IF(IncludeDeal4,Spreadsheet9.2!E3896,0)+IF(IncludeDeal5,Spreadsheet9.2!E4898,0)","v":-221978.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1892,0)+IF(IncludeDeal2,Spreadsheet9.2!F2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2894,0)+IF(IncludeDeal4,Spreadsheet9.2!F3896,0)+IF(IncludeDeal5,Spreadsheet9.2!F4898,0)","v":-430804.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1892,0)+IF(IncludeDeal2,Spreadsheet9.2!G2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2894,0)+IF(IncludeDeal4,Spreadsheet9.2!G3896,0)+IF(IncludeDeal5,Spreadsheet9.2!G4898,0)","v":-956067.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1892,0)+IF(IncludeDeal2,Spreadsheet9.2!H2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2894,0)+IF(IncludeDeal4,Spreadsheet9.2!H3896,0)+IF(IncludeDeal5,Spreadsheet9.2!H4898,0)","v":-1463217.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1892,0)+IF(IncludeDeal2,Spreadsheet9.2!I2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2894,0)+IF(IncludeDeal4,Spreadsheet9.2!I3896,0)+IF(IncludeDeal5,Spreadsheet9.2!I4898,0)","v":-262601.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1892,0)+IF(IncludeDeal2,Spreadsheet9.2!J2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2894,0)+IF(IncludeDeal4,Spreadsheet9.2!J3896,0)+IF(IncludeDeal5,Spreadsheet9.2!J4898,0)","v":-372523.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1892,0)+IF(IncludeDeal2,Spreadsheet9.2!K2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2894,0)+IF(IncludeDeal4,Spreadsheet9.2!K3896,0)+IF(IncludeDeal5,Spreadsheet9.2!K4898,0)","v":-813315.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1892,0)+IF(IncludeDeal2,Spreadsheet9.2!L2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2894,0)+IF(IncludeDeal4,Spreadsheet9.2!L3896,0)+IF(IncludeDeal5,Spreadsheet9.2!L4898,0)","v":-1668772.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1892,0)+IF(IncludeDeal2,Spreadsheet9.2!M2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2894,0)+IF(IncludeDeal4,Spreadsheet9.2!M3896,0)+IF(IncludeDeal5,Spreadsheet9.2!M4898,0)","v":-1317012.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1892,0)+IF(IncludeDeal2,Spreadsheet9.2!N2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2894,0)+IF(IncludeDeal4,Spreadsheet9.2!N3896,0)+IF(IncludeDeal5,Spreadsheet9.2!N4898,0)","v":-1283125.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1892,0)+IF(IncludeDeal2,Spreadsheet9.2!O2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2894,0)+IF(IncludeDeal4,Spreadsheet9.2!O3896,0)+IF(IncludeDeal5,Spreadsheet9.2!O4898,0)","v":-1548077.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1892,0)+IF(IncludeDeal2,Spreadsheet9.2!P2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2894,0)+IF(IncludeDeal4,Spreadsheet9.2!P3896,0)+IF(IncludeDeal5,Spreadsheet9.2!P4898,0)","v":-1035241.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1892,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2894,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3896,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4898,0)","v":-1313167},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1892,0)+IF(IncludeDeal2,Spreadsheet9.2!R2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2894,0)+IF(IncludeDeal4,Spreadsheet9.2!R3896,0)+IF(IncludeDeal5,Spreadsheet9.2!R4898,0)","v":-771712.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1892,0)+IF(IncludeDeal2,Spreadsheet9.2!S2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2894,0)+IF(IncludeDeal4,Spreadsheet9.2!S3896,0)+IF(IncludeDeal5,Spreadsheet9.2!S4898,0)","v":-1137459.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1892,0)+IF(IncludeDeal2,Spreadsheet9.2!T2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2894,0)+IF(IncludeDeal4,Spreadsheet9.2!T3896,0)+IF(IncludeDeal5,Spreadsheet9.2!T4898,0)","v":-1303147.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1892,0)+IF(IncludeDeal2,Spreadsheet9.2!U2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2894,0)+IF(IncludeDeal4,Spreadsheet9.2!U3896,0)+IF(IncludeDeal5,Spreadsheet9.2!U4898,0)","v":-1558451.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1892,0)+IF(IncludeDeal2,Spreadsheet9.2!V2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2894,0)+IF(IncludeDeal4,Spreadsheet9.2!V3896,0)+IF(IncludeDeal5,Spreadsheet9.2!V4898,0)","v":-1488985.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1892,0)+IF(IncludeDeal2,Spreadsheet9.2!W2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2894,0)+IF(IncludeDeal4,Spreadsheet9.2!W3896,0)+IF(IncludeDeal5,Spreadsheet9.2!W4898,0)","v":-1635668},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1892,0)+IF(IncludeDeal2,Spreadsheet9.2!X2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2894,0)+IF(IncludeDeal4,Spreadsheet9.2!X3896,0)+IF(IncludeDeal5,Spreadsheet9.2!X4898,0)","v":-1293293.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1892,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2894,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3896,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4898,0)","v":-165639},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1892,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2894,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3896,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4898,0)","v":-557453.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4898,0)","v":-481323.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4898,0)","v":-549018.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4898,0)","v":-806602.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4898,0)","v":-834336.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4898,0)","v":-577049.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4898,0)","v":-815476.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4898,0)","v":-626160.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4898,0)","v":-564694.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4898,0)","v":-701877.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4898,0)","v":-867758.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4898,0)","v":-136242.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4898,0)","v":517249.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4898,0)","v":513603},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4898,0)","v":-76695.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4898,0)","v":2481.6999999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4898,0)","v":530529.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4898,0)","v":1630476.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4898,0)","v":1591975.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4898,0)","v":1111506.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4898,0)","v":1143324.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4898,0)","v":1582297.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4898,0)","v":1124521.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4898,0)","v":626877.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4898,0)","v":294190.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4898,0)","v":111632.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3896,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4898,0)","v":254097.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4898,0)","v":208329.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4898,0)","v":150632.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4898,0)","v":209118.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4898,0)","v":60732.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4898,0)","v":-39661.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4898,0)","v":18420.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4898,0)","v":-80190.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4898,0)","v":-153916.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4898,0)","v":-96299.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4898,0)","v":-169973.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4898,0)","v":-224836.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4898,0)","v":-134988.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4898,0)","v":-135142.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4898,0)","v":-135289.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2894,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3896,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4898,0)","v":-135358.5}]
[null,"Simulation 864",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1900,0)+IF(IncludeDeal2,Spreadsheet9.2!C2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2902,0)+IF(IncludeDeal4,Spreadsheet9.2!C3904,0)+IF(IncludeDeal5,Spreadsheet9.2!C4906,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1900,0)+IF(IncludeDeal2,Spreadsheet9.2!D2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2902,0)+IF(IncludeDeal4,Spreadsheet9.2!D3904,0)+IF(IncludeDeal5,Spreadsheet9.2!D4906,0)","v":198711.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1900,0)+IF(IncludeDeal2,Spreadsheet9.2!E2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2902,0)+IF(IncludeDeal4,Spreadsheet9.2!E3904,0)+IF(IncludeDeal5,Spreadsheet9.2!E4906,0)","v":-98737},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1900,0)+IF(IncludeDeal2,Spreadsheet9.2!F2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2902,0)+IF(IncludeDeal4,Spreadsheet9.2!F3904,0)+IF(IncludeDeal5,Spreadsheet9.2!F4906,0)","v":-556951.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1900,0)+IF(IncludeDeal2,Spreadsheet9.2!G2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2902,0)+IF(IncludeDeal4,Spreadsheet9.2!G3904,0)+IF(IncludeDeal5,Spreadsheet9.2!G4906,0)","v":-636920.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1900,0)+IF(IncludeDeal2,Spreadsheet9.2!H2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2902,0)+IF(IncludeDeal4,Spreadsheet9.2!H3904,0)+IF(IncludeDeal5,Spreadsheet9.2!H4906,0)","v":-1378622.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1900,0)+IF(IncludeDeal2,Spreadsheet9.2!I2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2902,0)+IF(IncludeDeal4,Spreadsheet9.2!I3904,0)+IF(IncludeDeal5,Spreadsheet9.2!I4906,0)","v":-755214.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1900,0)+IF(IncludeDeal2,Spreadsheet9.2!J2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2902,0)+IF(IncludeDeal4,Spreadsheet9.2!J3904,0)+IF(IncludeDeal5,Spreadsheet9.2!J4906,0)","v":-219747.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1900,0)+IF(IncludeDeal2,Spreadsheet9.2!K2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2902,0)+IF(IncludeDeal4,Spreadsheet9.2!K3904,0)+IF(IncludeDeal5,Spreadsheet9.2!K4906,0)","v":-79902.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1900,0)+IF(IncludeDeal2,Spreadsheet9.2!L2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2902,0)+IF(IncludeDeal4,Spreadsheet9.2!L3904,0)+IF(IncludeDeal5,Spreadsheet9.2!L4906,0)","v":-945884.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1900,0)+IF(IncludeDeal2,Spreadsheet9.2!M2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2902,0)+IF(IncludeDeal4,Spreadsheet9.2!M3904,0)+IF(IncludeDeal5,Spreadsheet9.2!M4906,0)","v":-1233294.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1900,0)+IF(IncludeDeal2,Spreadsheet9.2!N2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2902,0)+IF(IncludeDeal4,Spreadsheet9.2!N3904,0)+IF(IncludeDeal5,Spreadsheet9.2!N4906,0)","v":-951848.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1900,0)+IF(IncludeDeal2,Spreadsheet9.2!O2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2902,0)+IF(IncludeDeal4,Spreadsheet9.2!O3904,0)+IF(IncludeDeal5,Spreadsheet9.2!O4906,0)","v":-172642.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1900,0)+IF(IncludeDeal2,Spreadsheet9.2!P2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2902,0)+IF(IncludeDeal4,Spreadsheet9.2!P3904,0)+IF(IncludeDeal5,Spreadsheet9.2!P4906,0)","v":-1321048.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1900,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2902,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3904,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4906,0)","v":-1780492.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1900,0)+IF(IncludeDeal2,Spreadsheet9.2!R2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2902,0)+IF(IncludeDeal4,Spreadsheet9.2!R3904,0)+IF(IncludeDeal5,Spreadsheet9.2!R4906,0)","v":-1912562.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1900,0)+IF(IncludeDeal2,Spreadsheet9.2!S2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2902,0)+IF(IncludeDeal4,Spreadsheet9.2!S3904,0)+IF(IncludeDeal5,Spreadsheet9.2!S4906,0)","v":-1656612.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1900,0)+IF(IncludeDeal2,Spreadsheet9.2!T2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2902,0)+IF(IncludeDeal4,Spreadsheet9.2!T3904,0)+IF(IncludeDeal5,Spreadsheet9.2!T4906,0)","v":-1996916.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1900,0)+IF(IncludeDeal2,Spreadsheet9.2!U2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2902,0)+IF(IncludeDeal4,Spreadsheet9.2!U3904,0)+IF(IncludeDeal5,Spreadsheet9.2!U4906,0)","v":-2172284.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1900,0)+IF(IncludeDeal2,Spreadsheet9.2!V2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2902,0)+IF(IncludeDeal4,Spreadsheet9.2!V3904,0)+IF(IncludeDeal5,Spreadsheet9.2!V4906,0)","v":-2432460.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1900,0)+IF(IncludeDeal2,Spreadsheet9.2!W2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2902,0)+IF(IncludeDeal4,Spreadsheet9.2!W3904,0)+IF(IncludeDeal5,Spreadsheet9.2!W4906,0)","v":-2089236.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1900,0)+IF(IncludeDeal2,Spreadsheet9.2!X2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2902,0)+IF(IncludeDeal4,Spreadsheet9.2!X3904,0)+IF(IncludeDeal5,Spreadsheet9.2!X4906,0)","v":-2367302.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1900,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2902,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3904,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4906,0)","v":-2717277.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1900,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2902,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3904,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4906,0)","v":-2489423.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4906,0)","v":-2406156.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4906,0)","v":-2661207.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4906,0)","v":-2625460.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4906,0)","v":-2661844.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4906,0)","v":-2743308.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4906,0)","v":-2583286.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4906,0)","v":-2262040.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4906,0)","v":-2300303.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4906,0)","v":-2108223.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4906,0)","v":-1976770.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4906,0)","v":-2088852.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4906,0)","v":-1952748.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4906,0)","v":-1757202.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4906,0)","v":-1685368.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4906,0)","v":-1710524},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4906,0)","v":-1534749.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4906,0)","v":-1376089.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4906,0)","v":-1214970.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4906,0)","v":-1141062.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4906,0)","v":-1025881.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4906,0)","v":-900492.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4906,0)","v":-737068.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4906,0)","v":-582829.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4906,0)","v":-423601.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4906,0)","v":-266003.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1900,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2902,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3904,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4906,0)","v":-126301.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4906,0)","v":35673.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4906,0)","v":257805.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4906,0)","v":418927.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4906,0)","v":372994.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4906,0)","v":264081.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4906,0)","v":212187.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4906,0)","v":186821.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4906,0)","v":109059.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4906,0)","v":83372},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4906,0)","v":51277.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4906,0)","v":16940},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4906,0)","v":-7983.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4906,0)","v":-7997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4906,0)","v":-8007.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1900,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2902,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2902,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3904,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4906,0)","v":-8013.8}]
[null,"Simulation 872",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1908,0)+IF(IncludeDeal2,Spreadsheet9.2!C2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2910,0)+IF(IncludeDeal4,Spreadsheet9.2!C3912,0)+IF(IncludeDeal5,Spreadsheet9.2!C4914,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1908,0)+IF(IncludeDeal2,Spreadsheet9.2!D2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2910,0)+IF(IncludeDeal4,Spreadsheet9.2!D3912,0)+IF(IncludeDeal5,Spreadsheet9.2!D4914,0)","v":146848.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1908,0)+IF(IncludeDeal2,Spreadsheet9.2!E2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2910,0)+IF(IncludeDeal4,Spreadsheet9.2!E3912,0)+IF(IncludeDeal5,Spreadsheet9.2!E4914,0)","v":585036.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1908,0)+IF(IncludeDeal2,Spreadsheet9.2!F2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2910,0)+IF(IncludeDeal4,Spreadsheet9.2!F3912,0)+IF(IncludeDeal5,Spreadsheet9.2!F4914,0)","v":555001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1908,0)+IF(IncludeDeal2,Spreadsheet9.2!G2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2910,0)+IF(IncludeDeal4,Spreadsheet9.2!G3912,0)+IF(IncludeDeal5,Spreadsheet9.2!G4914,0)","v":1979147.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1908,0)+IF(IncludeDeal2,Spreadsheet9.2!H2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2910,0)+IF(IncludeDeal4,Spreadsheet9.2!H3912,0)+IF(IncludeDeal5,Spreadsheet9.2!H4914,0)","v":1646780.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1908,0)+IF(IncludeDeal2,Spreadsheet9.2!I2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2910,0)+IF(IncludeDeal4,Spreadsheet9.2!I3912,0)+IF(IncludeDeal5,Spreadsheet9.2!I4914,0)","v":2051688.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1908,0)+IF(IncludeDeal2,Spreadsheet9.2!J2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2910,0)+IF(IncludeDeal4,Spreadsheet9.2!J3912,0)+IF(IncludeDeal5,Spreadsheet9.2!J4914,0)","v":3043657.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1908,0)+IF(IncludeDeal2,Spreadsheet9.2!K2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2910,0)+IF(IncludeDeal4,Spreadsheet9.2!K3912,0)+IF(IncludeDeal5,Spreadsheet9.2!K4914,0)","v":393887.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1908,0)+IF(IncludeDeal2,Spreadsheet9.2!L2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2910,0)+IF(IncludeDeal4,Spreadsheet9.2!L3912,0)+IF(IncludeDeal5,Spreadsheet9.2!L4914,0)","v":1236917.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1908,0)+IF(IncludeDeal2,Spreadsheet9.2!M2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2910,0)+IF(IncludeDeal4,Spreadsheet9.2!M3912,0)+IF(IncludeDeal5,Spreadsheet9.2!M4914,0)","v":819413.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1908,0)+IF(IncludeDeal2,Spreadsheet9.2!N2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2910,0)+IF(IncludeDeal4,Spreadsheet9.2!N3912,0)+IF(IncludeDeal5,Spreadsheet9.2!N4914,0)","v":1426688.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1908,0)+IF(IncludeDeal2,Spreadsheet9.2!O2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2910,0)+IF(IncludeDeal4,Spreadsheet9.2!O3912,0)+IF(IncludeDeal5,Spreadsheet9.2!O4914,0)","v":-66986.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1908,0)+IF(IncludeDeal2,Spreadsheet9.2!P2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2910,0)+IF(IncludeDeal4,Spreadsheet9.2!P3912,0)+IF(IncludeDeal5,Spreadsheet9.2!P4914,0)","v":-134859.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1908,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2910,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3912,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4914,0)","v":-580435.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1908,0)+IF(IncludeDeal2,Spreadsheet9.2!R2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2910,0)+IF(IncludeDeal4,Spreadsheet9.2!R3912,0)+IF(IncludeDeal5,Spreadsheet9.2!R4914,0)","v":-1213716.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1908,0)+IF(IncludeDeal2,Spreadsheet9.2!S2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2910,0)+IF(IncludeDeal4,Spreadsheet9.2!S3912,0)+IF(IncludeDeal5,Spreadsheet9.2!S4914,0)","v":-1771318.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1908,0)+IF(IncludeDeal2,Spreadsheet9.2!T2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2910,0)+IF(IncludeDeal4,Spreadsheet9.2!T3912,0)+IF(IncludeDeal5,Spreadsheet9.2!T4914,0)","v":-2184705.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1908,0)+IF(IncludeDeal2,Spreadsheet9.2!U2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2910,0)+IF(IncludeDeal4,Spreadsheet9.2!U3912,0)+IF(IncludeDeal5,Spreadsheet9.2!U4914,0)","v":-2181817},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1908,0)+IF(IncludeDeal2,Spreadsheet9.2!V2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2910,0)+IF(IncludeDeal4,Spreadsheet9.2!V3912,0)+IF(IncludeDeal5,Spreadsheet9.2!V4914,0)","v":-2421904.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1908,0)+IF(IncludeDeal2,Spreadsheet9.2!W2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2910,0)+IF(IncludeDeal4,Spreadsheet9.2!W3912,0)+IF(IncludeDeal5,Spreadsheet9.2!W4914,0)","v":-2181591.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1908,0)+IF(IncludeDeal2,Spreadsheet9.2!X2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2910,0)+IF(IncludeDeal4,Spreadsheet9.2!X3912,0)+IF(IncludeDeal5,Spreadsheet9.2!X4914,0)","v":-1482995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1908,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2910,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3912,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4914,0)","v":-1339243.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1908,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2910,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3912,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4914,0)","v":-1336627.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4914,0)","v":-1165373.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4914,0)","v":-754302.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4914,0)","v":-449320.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4914,0)","v":-613718.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4914,0)","v":-65265.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4914,0)","v":301969.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4914,0)","v":30998.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4914,0)","v":-251291.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4914,0)","v":-730102},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4914,0)","v":-170036.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4914,0)","v":-21616.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4914,0)","v":16905.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4914,0)","v":-414281.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4914,0)","v":-982637.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4914,0)","v":-1484434.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4914,0)","v":-1591796},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4914,0)","v":-1577271.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4914,0)","v":-1507089.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4914,0)","v":-1425785.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4914,0)","v":-1310364.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4914,0)","v":-1165286.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4914,0)","v":-1009029.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4914,0)","v":-740678.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4914,0)","v":-788780.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4914,0)","v":-667610},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1908,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2910,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3912,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4914,0)","v":-437024.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4914,0)","v":-298744.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4914,0)","v":-193341.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4914,0)","v":-85478.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4914,0)","v":-88453.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4914,0)","v":-66050.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4914,0)","v":-9956.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4914,0)","v":-32243},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4914,0)","v":-46946.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4914,0)","v":-40147.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4914,0)","v":-92567.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4914,0)","v":-94646.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4914,0)","v":-54980.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4914,0)","v":-55042.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4914,0)","v":-55115.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1908,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2910,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2910,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3912,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4914,0)","v":-55172.4}]
[null,"Simulation 877",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1913,0)+IF(IncludeDeal2,Spreadsheet9.2!C2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2915,0)+IF(IncludeDeal4,Spreadsheet9.2!C3917,0)+IF(IncludeDeal5,Spreadsheet9.2!C4919,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1913,0)+IF(IncludeDeal2,Spreadsheet9.2!D2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2915,0)+IF(IncludeDeal4,Spreadsheet9.2!D3917,0)+IF(IncludeDeal5,Spreadsheet9.2!D4919,0)","v":69129.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1913,0)+IF(IncludeDeal2,Spreadsheet9.2!E2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2915,0)+IF(IncludeDeal4,Spreadsheet9.2!E3917,0)+IF(IncludeDeal5,Spreadsheet9.2!E4919,0)","v":-337991.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1913,0)+IF(IncludeDeal2,Spreadsheet9.2!F2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2915,0)+IF(IncludeDeal4,Spreadsheet9.2!F3917,0)+IF(IncludeDeal5,Spreadsheet9.2!F4919,0)","v":-442344.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1913,0)+IF(IncludeDeal2,Spreadsheet9.2!G2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2915,0)+IF(IncludeDeal4,Spreadsheet9.2!G3917,0)+IF(IncludeDeal5,Spreadsheet9.2!G4919,0)","v":-18245.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1913,0)+IF(IncludeDeal2,Spreadsheet9.2!H2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2915,0)+IF(IncludeDeal4,Spreadsheet9.2!H3917,0)+IF(IncludeDeal5,Spreadsheet9.2!H4919,0)","v":155110.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1913,0)+IF(IncludeDeal2,Spreadsheet9.2!I2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2915,0)+IF(IncludeDeal4,Spreadsheet9.2!I3917,0)+IF(IncludeDeal5,Spreadsheet9.2!I4919,0)","v":321782.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1913,0)+IF(IncludeDeal2,Spreadsheet9.2!J2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2915,0)+IF(IncludeDeal4,Spreadsheet9.2!J3917,0)+IF(IncludeDeal5,Spreadsheet9.2!J4919,0)","v":1736625.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1913,0)+IF(IncludeDeal2,Spreadsheet9.2!K2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2915,0)+IF(IncludeDeal4,Spreadsheet9.2!K3917,0)+IF(IncludeDeal5,Spreadsheet9.2!K4919,0)","v":1903503.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1913,0)+IF(IncludeDeal2,Spreadsheet9.2!L2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2915,0)+IF(IncludeDeal4,Spreadsheet9.2!L3917,0)+IF(IncludeDeal5,Spreadsheet9.2!L4919,0)","v":2898586.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1913,0)+IF(IncludeDeal2,Spreadsheet9.2!M2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2915,0)+IF(IncludeDeal4,Spreadsheet9.2!M3917,0)+IF(IncludeDeal5,Spreadsheet9.2!M4919,0)","v":1363247.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1913,0)+IF(IncludeDeal2,Spreadsheet9.2!N2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2915,0)+IF(IncludeDeal4,Spreadsheet9.2!N3917,0)+IF(IncludeDeal5,Spreadsheet9.2!N4919,0)","v":1675208},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1913,0)+IF(IncludeDeal2,Spreadsheet9.2!O2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2915,0)+IF(IncludeDeal4,Spreadsheet9.2!O3917,0)+IF(IncludeDeal5,Spreadsheet9.2!O4919,0)","v":1242648.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1913,0)+IF(IncludeDeal2,Spreadsheet9.2!P2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2915,0)+IF(IncludeDeal4,Spreadsheet9.2!P3917,0)+IF(IncludeDeal5,Spreadsheet9.2!P4919,0)","v":1079011.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1913,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2915,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3917,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4919,0)","v":1680427.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1913,0)+IF(IncludeDeal2,Spreadsheet9.2!R2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2915,0)+IF(IncludeDeal4,Spreadsheet9.2!R3917,0)+IF(IncludeDeal5,Spreadsheet9.2!R4919,0)","v":2079872},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1913,0)+IF(IncludeDeal2,Spreadsheet9.2!S2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2915,0)+IF(IncludeDeal4,Spreadsheet9.2!S3917,0)+IF(IncludeDeal5,Spreadsheet9.2!S4919,0)","v":1503935.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1913,0)+IF(IncludeDeal2,Spreadsheet9.2!T2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2915,0)+IF(IncludeDeal4,Spreadsheet9.2!T3917,0)+IF(IncludeDeal5,Spreadsheet9.2!T4919,0)","v":316131.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1913,0)+IF(IncludeDeal2,Spreadsheet9.2!U2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2915,0)+IF(IncludeDeal4,Spreadsheet9.2!U3917,0)+IF(IncludeDeal5,Spreadsheet9.2!U4919,0)","v":-655912.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1913,0)+IF(IncludeDeal2,Spreadsheet9.2!V2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2915,0)+IF(IncludeDeal4,Spreadsheet9.2!V3917,0)+IF(IncludeDeal5,Spreadsheet9.2!V4919,0)","v":-455470.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1913,0)+IF(IncludeDeal2,Spreadsheet9.2!W2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2915,0)+IF(IncludeDeal4,Spreadsheet9.2!W3917,0)+IF(IncludeDeal5,Spreadsheet9.2!W4919,0)","v":-544510.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1913,0)+IF(IncludeDeal2,Spreadsheet9.2!X2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2915,0)+IF(IncludeDeal4,Spreadsheet9.2!X3917,0)+IF(IncludeDeal5,Spreadsheet9.2!X4919,0)","v":-250219.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1913,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2915,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3917,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4919,0)","v":-192750.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1913,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2915,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3917,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4919,0)","v":-276444.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4919,0)","v":-693066},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4919,0)","v":-848768.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4919,0)","v":-330340.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4919,0)","v":38577},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4919,0)","v":-578485.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4919,0)","v":-782835.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4919,0)","v":-1194581},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4919,0)","v":-1109412.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4919,0)","v":-1321382.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4919,0)","v":-1474735.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4919,0)","v":-1399049.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4919,0)","v":-1419922.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4919,0)","v":-1495982.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4919,0)","v":-1526787.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4919,0)","v":-1652047.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4919,0)","v":-1582805.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4919,0)","v":-1336159.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4919,0)","v":-1197654},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4919,0)","v":-1009525.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4919,0)","v":-930564.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4919,0)","v":-773680.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4919,0)","v":-627429.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4919,0)","v":-439791.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4919,0)","v":-350863.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4919,0)","v":-148436.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1913,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2915,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3917,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4919,0)","v":-9379.7000000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4919,0)","v":136726.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4919,0)","v":227969.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4919,0)","v":337381.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4919,0)","v":247985},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4919,0)","v":137959.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4919,0)","v":53892.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4919,0)","v":-34275.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4919,0)","v":-88174.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4919,0)","v":-99958.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4919,0)","v":-88121.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4919,0)","v":-118062.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4919,0)","v":-89603.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4919,0)","v":-89732.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4919,0)","v":-89828.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1913,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2915,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2915,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3917,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4919,0)","v":-89882}]
[null,"Simulation 883",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1919,0)+IF(IncludeDeal2,Spreadsheet9.2!C2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2921,0)+IF(IncludeDeal4,Spreadsheet9.2!C3923,0)+IF(IncludeDeal5,Spreadsheet9.2!C4925,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1919,0)+IF(IncludeDeal2,Spreadsheet9.2!D2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2921,0)+IF(IncludeDeal4,Spreadsheet9.2!D3923,0)+IF(IncludeDeal5,Spreadsheet9.2!D4925,0)","v":-107236.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1919,0)+IF(IncludeDeal2,Spreadsheet9.2!E2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2921,0)+IF(IncludeDeal4,Spreadsheet9.2!E3923,0)+IF(IncludeDeal5,Spreadsheet9.2!E4925,0)","v":-126729},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1919,0)+IF(IncludeDeal2,Spreadsheet9.2!F2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2921,0)+IF(IncludeDeal4,Spreadsheet9.2!F3923,0)+IF(IncludeDeal5,Spreadsheet9.2!F4925,0)","v":364582.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1919,0)+IF(IncludeDeal2,Spreadsheet9.2!G2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2921,0)+IF(IncludeDeal4,Spreadsheet9.2!G3923,0)+IF(IncludeDeal5,Spreadsheet9.2!G4925,0)","v":248280.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1919,0)+IF(IncludeDeal2,Spreadsheet9.2!H2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2921,0)+IF(IncludeDeal4,Spreadsheet9.2!H3923,0)+IF(IncludeDeal5,Spreadsheet9.2!H4925,0)","v":931968.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1919,0)+IF(IncludeDeal2,Spreadsheet9.2!I2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2921,0)+IF(IncludeDeal4,Spreadsheet9.2!I3923,0)+IF(IncludeDeal5,Spreadsheet9.2!I4925,0)","v":442297.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1919,0)+IF(IncludeDeal2,Spreadsheet9.2!J2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2921,0)+IF(IncludeDeal4,Spreadsheet9.2!J3923,0)+IF(IncludeDeal5,Spreadsheet9.2!J4925,0)","v":1415208.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1919,0)+IF(IncludeDeal2,Spreadsheet9.2!K2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2921,0)+IF(IncludeDeal4,Spreadsheet9.2!K3923,0)+IF(IncludeDeal5,Spreadsheet9.2!K4925,0)","v":615900.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1919,0)+IF(IncludeDeal2,Spreadsheet9.2!L2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2921,0)+IF(IncludeDeal4,Spreadsheet9.2!L3923,0)+IF(IncludeDeal5,Spreadsheet9.2!L4925,0)","v":198535.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1919,0)+IF(IncludeDeal2,Spreadsheet9.2!M2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2921,0)+IF(IncludeDeal4,Spreadsheet9.2!M3923,0)+IF(IncludeDeal5,Spreadsheet9.2!M4925,0)","v":-468706.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1919,0)+IF(IncludeDeal2,Spreadsheet9.2!N2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2921,0)+IF(IncludeDeal4,Spreadsheet9.2!N3923,0)+IF(IncludeDeal5,Spreadsheet9.2!N4925,0)","v":-444856},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1919,0)+IF(IncludeDeal2,Spreadsheet9.2!O2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2921,0)+IF(IncludeDeal4,Spreadsheet9.2!O3923,0)+IF(IncludeDeal5,Spreadsheet9.2!O4925,0)","v":-301975.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1919,0)+IF(IncludeDeal2,Spreadsheet9.2!P2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2921,0)+IF(IncludeDeal4,Spreadsheet9.2!P3923,0)+IF(IncludeDeal5,Spreadsheet9.2!P4925,0)","v":-1803853.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1919,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2921,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3923,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4925,0)","v":-2204794.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1919,0)+IF(IncludeDeal2,Spreadsheet9.2!R2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2921,0)+IF(IncludeDeal4,Spreadsheet9.2!R3923,0)+IF(IncludeDeal5,Spreadsheet9.2!R4925,0)","v":-1754686.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1919,0)+IF(IncludeDeal2,Spreadsheet9.2!S2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2921,0)+IF(IncludeDeal4,Spreadsheet9.2!S3923,0)+IF(IncludeDeal5,Spreadsheet9.2!S4925,0)","v":-1392283.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1919,0)+IF(IncludeDeal2,Spreadsheet9.2!T2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2921,0)+IF(IncludeDeal4,Spreadsheet9.2!T3923,0)+IF(IncludeDeal5,Spreadsheet9.2!T4925,0)","v":-1572474.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1919,0)+IF(IncludeDeal2,Spreadsheet9.2!U2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2921,0)+IF(IncludeDeal4,Spreadsheet9.2!U3923,0)+IF(IncludeDeal5,Spreadsheet9.2!U4925,0)","v":-1649255.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1919,0)+IF(IncludeDeal2,Spreadsheet9.2!V2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2921,0)+IF(IncludeDeal4,Spreadsheet9.2!V3923,0)+IF(IncludeDeal5,Spreadsheet9.2!V4925,0)","v":-2017193.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1919,0)+IF(IncludeDeal2,Spreadsheet9.2!W2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2921,0)+IF(IncludeDeal4,Spreadsheet9.2!W3923,0)+IF(IncludeDeal5,Spreadsheet9.2!W4925,0)","v":-2151103.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1919,0)+IF(IncludeDeal2,Spreadsheet9.2!X2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2921,0)+IF(IncludeDeal4,Spreadsheet9.2!X3923,0)+IF(IncludeDeal5,Spreadsheet9.2!X4925,0)","v":-2283277.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1919,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2921,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3923,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4925,0)","v":-2099317.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1919,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2921,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3923,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4925,0)","v":-2348527},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4925,0)","v":-2412299.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4925,0)","v":-2304495.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4925,0)","v":-2163302.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4925,0)","v":-1738594.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4925,0)","v":-1307636.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4925,0)","v":-1563121.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4925,0)","v":-1371544.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4925,0)","v":-1477795.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4925,0)","v":-1853940.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4925,0)","v":-1600336.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4925,0)","v":-1565827.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4925,0)","v":-1765011},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4925,0)","v":-1564309.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4925,0)","v":-1366421.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4925,0)","v":-1565770.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4925,0)","v":-1627967.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4925,0)","v":-1440831.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4925,0)","v":-1280912.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4925,0)","v":-1154542},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4925,0)","v":-958334},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4925,0)","v":-873324.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4925,0)","v":-732847.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4925,0)","v":-544161.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4925,0)","v":-344427.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4925,0)","v":-120114.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1919,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2921,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3923,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4925,0)","v":159405.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4925,0)","v":269747.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4925,0)","v":358780.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4925,0)","v":388971.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4925,0)","v":273007.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4925,0)","v":204874.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4925,0)","v":207782.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4925,0)","v":183761.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4925,0)","v":93692.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4925,0)","v":100412.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4925,0)","v":12009.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4925,0)","v":-69007.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4925,0)","v":-70980.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4925,0)","v":-71085.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4925,0)","v":-71161},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1919,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2921,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2921,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3923,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4925,0)","v":-71212.5}]
[null,"Simulation 889",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1925,0)+IF(IncludeDeal2,Spreadsheet9.2!C2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2927,0)+IF(IncludeDeal4,Spreadsheet9.2!C3929,0)+IF(IncludeDeal5,Spreadsheet9.2!C4931,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1925,0)+IF(IncludeDeal2,Spreadsheet9.2!D2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2927,0)+IF(IncludeDeal4,Spreadsheet9.2!D3929,0)+IF(IncludeDeal5,Spreadsheet9.2!D4931,0)","v":93542.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1925,0)+IF(IncludeDeal2,Spreadsheet9.2!E2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2927,0)+IF(IncludeDeal4,Spreadsheet9.2!E3929,0)+IF(IncludeDeal5,Spreadsheet9.2!E4931,0)","v":-80441},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1925,0)+IF(IncludeDeal2,Spreadsheet9.2!F2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2927,0)+IF(IncludeDeal4,Spreadsheet9.2!F3929,0)+IF(IncludeDeal5,Spreadsheet9.2!F4931,0)","v":4048.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1925,0)+IF(IncludeDeal2,Spreadsheet9.2!G2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2927,0)+IF(IncludeDeal4,Spreadsheet9.2!G3929,0)+IF(IncludeDeal5,Spreadsheet9.2!G4931,0)","v":329929.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1925,0)+IF(IncludeDeal2,Spreadsheet9.2!H2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2927,0)+IF(IncludeDeal4,Spreadsheet9.2!H3929,0)+IF(IncludeDeal5,Spreadsheet9.2!H4931,0)","v":1540236.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1925,0)+IF(IncludeDeal2,Spreadsheet9.2!I2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2927,0)+IF(IncludeDeal4,Spreadsheet9.2!I3929,0)+IF(IncludeDeal5,Spreadsheet9.2!I4931,0)","v":1066312.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1925,0)+IF(IncludeDeal2,Spreadsheet9.2!J2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2927,0)+IF(IncludeDeal4,Spreadsheet9.2!J3929,0)+IF(IncludeDeal5,Spreadsheet9.2!J4931,0)","v":2339938},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1925,0)+IF(IncludeDeal2,Spreadsheet9.2!K2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2927,0)+IF(IncludeDeal4,Spreadsheet9.2!K3929,0)+IF(IncludeDeal5,Spreadsheet9.2!K4931,0)","v":4078665.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1925,0)+IF(IncludeDeal2,Spreadsheet9.2!L2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2927,0)+IF(IncludeDeal4,Spreadsheet9.2!L3929,0)+IF(IncludeDeal5,Spreadsheet9.2!L4931,0)","v":6298972.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1925,0)+IF(IncludeDeal2,Spreadsheet9.2!M2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2927,0)+IF(IncludeDeal4,Spreadsheet9.2!M3929,0)+IF(IncludeDeal5,Spreadsheet9.2!M4931,0)","v":5479472.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1925,0)+IF(IncludeDeal2,Spreadsheet9.2!N2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2927,0)+IF(IncludeDeal4,Spreadsheet9.2!N3929,0)+IF(IncludeDeal5,Spreadsheet9.2!N4931,0)","v":7984674.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1925,0)+IF(IncludeDeal2,Spreadsheet9.2!O2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2927,0)+IF(IncludeDeal4,Spreadsheet9.2!O3929,0)+IF(IncludeDeal5,Spreadsheet9.2!O4931,0)","v":7491706.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1925,0)+IF(IncludeDeal2,Spreadsheet9.2!P2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2927,0)+IF(IncludeDeal4,Spreadsheet9.2!P3929,0)+IF(IncludeDeal5,Spreadsheet9.2!P4931,0)","v":5709594.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1925,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2927,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3929,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4931,0)","v":9551074.3000000007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1925,0)+IF(IncludeDeal2,Spreadsheet9.2!R2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2927,0)+IF(IncludeDeal4,Spreadsheet9.2!R3929,0)+IF(IncludeDeal5,Spreadsheet9.2!R4931,0)","v":8230430.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1925,0)+IF(IncludeDeal2,Spreadsheet9.2!S2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2927,0)+IF(IncludeDeal4,Spreadsheet9.2!S3929,0)+IF(IncludeDeal5,Spreadsheet9.2!S4931,0)","v":6780969.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1925,0)+IF(IncludeDeal2,Spreadsheet9.2!T2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2927,0)+IF(IncludeDeal4,Spreadsheet9.2!T3929,0)+IF(IncludeDeal5,Spreadsheet9.2!T4931,0)","v":6619139.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1925,0)+IF(IncludeDeal2,Spreadsheet9.2!U2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2927,0)+IF(IncludeDeal4,Spreadsheet9.2!U3929,0)+IF(IncludeDeal5,Spreadsheet9.2!U4931,0)","v":8550301.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1925,0)+IF(IncludeDeal2,Spreadsheet9.2!V2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2927,0)+IF(IncludeDeal4,Spreadsheet9.2!V3929,0)+IF(IncludeDeal5,Spreadsheet9.2!V4931,0)","v":4978408.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1925,0)+IF(IncludeDeal2,Spreadsheet9.2!W2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2927,0)+IF(IncludeDeal4,Spreadsheet9.2!W3929,0)+IF(IncludeDeal5,Spreadsheet9.2!W4931,0)","v":5165977},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1925,0)+IF(IncludeDeal2,Spreadsheet9.2!X2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2927,0)+IF(IncludeDeal4,Spreadsheet9.2!X3929,0)+IF(IncludeDeal5,Spreadsheet9.2!X4931,0)","v":4896537.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1925,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2927,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3929,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4931,0)","v":5467604.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1925,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2927,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3929,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4931,0)","v":6150004.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4931,0)","v":4553688.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4931,0)","v":4566565.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4931,0)","v":5119373},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4931,0)","v":6027368.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4931,0)","v":6244688.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4931,0)","v":5995995.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4931,0)","v":5181062.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4931,0)","v":4801969.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4931,0)","v":4865470.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4931,0)","v":5227560.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4931,0)","v":6315201.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4931,0)","v":5044177.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4931,0)","v":5460661.4000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4931,0)","v":5700073.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4931,0)","v":6143746.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4931,0)","v":5208086.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4931,0)","v":4686856.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4931,0)","v":4012088.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4931,0)","v":4921791.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4931,0)","v":3757318.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4931,0)","v":3197512.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4931,0)","v":2998881.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4931,0)","v":2671446.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4931,0)","v":3084014.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4931,0)","v":2559988.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3929,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4931,0)","v":2440423.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4931,0)","v":1699509.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4931,0)","v":674288.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4931,0)","v":178861.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4931,0)","v":103075.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4931,0)","v":-8976.2999999999993},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4931,0)","v":-30758.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4931,0)","v":-32942.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4931,0)","v":-96569.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4931,0)","v":-57567.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4931,0)","v":-60143.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4931,0)","v":-102103.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4931,0)","v":-86183.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4931,0)","v":-86323.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4931,0)","v":-86417.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2927,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3929,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4931,0)","v":-86463.4}]
[null,"Simulation 897",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1933,0)+IF(IncludeDeal2,Spreadsheet9.2!C2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2935,0)+IF(IncludeDeal4,Spreadsheet9.2!C3937,0)+IF(IncludeDeal5,Spreadsheet9.2!C4939,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1933,0)+IF(IncludeDeal2,Spreadsheet9.2!D2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2935,0)+IF(IncludeDeal4,Spreadsheet9.2!D3937,0)+IF(IncludeDeal5,Spreadsheet9.2!D4939,0)","v":44820.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1933,0)+IF(IncludeDeal2,Spreadsheet9.2!E2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2935,0)+IF(IncludeDeal4,Spreadsheet9.2!E3937,0)+IF(IncludeDeal5,Spreadsheet9.2!E4939,0)","v":452396.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1933,0)+IF(IncludeDeal2,Spreadsheet9.2!F2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2935,0)+IF(IncludeDeal4,Spreadsheet9.2!F3937,0)+IF(IncludeDeal5,Spreadsheet9.2!F4939,0)","v":188257.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1933,0)+IF(IncludeDeal2,Spreadsheet9.2!G2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2935,0)+IF(IncludeDeal4,Spreadsheet9.2!G3937,0)+IF(IncludeDeal5,Spreadsheet9.2!G4939,0)","v":406042.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1933,0)+IF(IncludeDeal2,Spreadsheet9.2!H2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2935,0)+IF(IncludeDeal4,Spreadsheet9.2!H3937,0)+IF(IncludeDeal5,Spreadsheet9.2!H4939,0)","v":7490.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1933,0)+IF(IncludeDeal2,Spreadsheet9.2!I2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2935,0)+IF(IncludeDeal4,Spreadsheet9.2!I3937,0)+IF(IncludeDeal5,Spreadsheet9.2!I4939,0)","v":-466789.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1933,0)+IF(IncludeDeal2,Spreadsheet9.2!J2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2935,0)+IF(IncludeDeal4,Spreadsheet9.2!J3937,0)+IF(IncludeDeal5,Spreadsheet9.2!J4939,0)","v":-587963},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1933,0)+IF(IncludeDeal2,Spreadsheet9.2!K2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2935,0)+IF(IncludeDeal4,Spreadsheet9.2!K3937,0)+IF(IncludeDeal5,Spreadsheet9.2!K4939,0)","v":-208507.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1933,0)+IF(IncludeDeal2,Spreadsheet9.2!L2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2935,0)+IF(IncludeDeal4,Spreadsheet9.2!L3937,0)+IF(IncludeDeal5,Spreadsheet9.2!L4939,0)","v":-906884.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1933,0)+IF(IncludeDeal2,Spreadsheet9.2!M2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2935,0)+IF(IncludeDeal4,Spreadsheet9.2!M3937,0)+IF(IncludeDeal5,Spreadsheet9.2!M4939,0)","v":-1198369.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1933,0)+IF(IncludeDeal2,Spreadsheet9.2!N2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2935,0)+IF(IncludeDeal4,Spreadsheet9.2!N3937,0)+IF(IncludeDeal5,Spreadsheet9.2!N4939,0)","v":-471740.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1933,0)+IF(IncludeDeal2,Spreadsheet9.2!O2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2935,0)+IF(IncludeDeal4,Spreadsheet9.2!O3937,0)+IF(IncludeDeal5,Spreadsheet9.2!O4939,0)","v":-1258983.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1933,0)+IF(IncludeDeal2,Spreadsheet9.2!P2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2935,0)+IF(IncludeDeal4,Spreadsheet9.2!P3937,0)+IF(IncludeDeal5,Spreadsheet9.2!P4939,0)","v":-1658867.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1933,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2935,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3937,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4939,0)","v":-2628259.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1933,0)+IF(IncludeDeal2,Spreadsheet9.2!R2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2935,0)+IF(IncludeDeal4,Spreadsheet9.2!R3937,0)+IF(IncludeDeal5,Spreadsheet9.2!R4939,0)","v":-2770189.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1933,0)+IF(IncludeDeal2,Spreadsheet9.2!S2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2935,0)+IF(IncludeDeal4,Spreadsheet9.2!S3937,0)+IF(IncludeDeal5,Spreadsheet9.2!S4939,0)","v":-2598700.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1933,0)+IF(IncludeDeal2,Spreadsheet9.2!T2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2935,0)+IF(IncludeDeal4,Spreadsheet9.2!T3937,0)+IF(IncludeDeal5,Spreadsheet9.2!T4939,0)","v":-2891540.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1933,0)+IF(IncludeDeal2,Spreadsheet9.2!U2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2935,0)+IF(IncludeDeal4,Spreadsheet9.2!U3937,0)+IF(IncludeDeal5,Spreadsheet9.2!U4939,0)","v":-3054671.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1933,0)+IF(IncludeDeal2,Spreadsheet9.2!V2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2935,0)+IF(IncludeDeal4,Spreadsheet9.2!V3937,0)+IF(IncludeDeal5,Spreadsheet9.2!V4939,0)","v":-3408379.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1933,0)+IF(IncludeDeal2,Spreadsheet9.2!W2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2935,0)+IF(IncludeDeal4,Spreadsheet9.2!W3937,0)+IF(IncludeDeal5,Spreadsheet9.2!W4939,0)","v":-3305261.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1933,0)+IF(IncludeDeal2,Spreadsheet9.2!X2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2935,0)+IF(IncludeDeal4,Spreadsheet9.2!X3937,0)+IF(IncludeDeal5,Spreadsheet9.2!X4939,0)","v":-3297520.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1933,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2935,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3937,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4939,0)","v":-3062200.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1933,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2935,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3937,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4939,0)","v":-3200535.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4939,0)","v":-3196471.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4939,0)","v":-3128368.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4939,0)","v":-3253644.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4939,0)","v":-3348319.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4939,0)","v":-3201536.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4939,0)","v":-3063430.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4939,0)","v":-3045182.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4939,0)","v":-2810928.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4939,0)","v":-2660889.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4939,0)","v":-2553916.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4939,0)","v":-2286719.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4939,0)","v":-2214756.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4939,0)","v":-2077853},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4939,0)","v":-1812289.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4939,0)","v":-1682127.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4939,0)","v":-1566258},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4939,0)","v":-1373913.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4939,0)","v":-1171741.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4939,0)","v":-1091597.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4939,0)","v":-826361.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4939,0)","v":-736005.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4939,0)","v":-583093.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4939,0)","v":-339906.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4939,0)","v":-147106.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4939,0)","v":-61541.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1933,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2935,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3937,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4939,0)","v":114905.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4939,0)","v":206850.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4939,0)","v":251345},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4939,0)","v":326606.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4939,0)","v":203506},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4939,0)","v":74920.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4939,0)","v":94140.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4939,0)","v":20929.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4939,0)","v":-91515.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4939,0)","v":-56307.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4939,0)","v":-101593.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4939,0)","v":-145548.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4939,0)","v":-83221.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4939,0)","v":-83324.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4939,0)","v":-83430.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1933,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2935,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2935,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3937,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4939,0)","v":-83485.5}]
[null,"Simulation 905",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1941,0)+IF(IncludeDeal2,Spreadsheet9.2!C2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2943,0)+IF(IncludeDeal4,Spreadsheet9.2!C3945,0)+IF(IncludeDeal5,Spreadsheet9.2!C4947,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1941,0)+IF(IncludeDeal2,Spreadsheet9.2!D2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2943,0)+IF(IncludeDeal4,Spreadsheet9.2!D3945,0)+IF(IncludeDeal5,Spreadsheet9.2!D4947,0)","v":141999.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1941,0)+IF(IncludeDeal2,Spreadsheet9.2!E2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2943,0)+IF(IncludeDeal4,Spreadsheet9.2!E3945,0)+IF(IncludeDeal5,Spreadsheet9.2!E4947,0)","v":-218193.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1941,0)+IF(IncludeDeal2,Spreadsheet9.2!F2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2943,0)+IF(IncludeDeal4,Spreadsheet9.2!F3945,0)+IF(IncludeDeal5,Spreadsheet9.2!F4947,0)","v":-322531.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1941,0)+IF(IncludeDeal2,Spreadsheet9.2!G2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2943,0)+IF(IncludeDeal4,Spreadsheet9.2!G3945,0)+IF(IncludeDeal5,Spreadsheet9.2!G4947,0)","v":-262610.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1941,0)+IF(IncludeDeal2,Spreadsheet9.2!H2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2943,0)+IF(IncludeDeal4,Spreadsheet9.2!H3945,0)+IF(IncludeDeal5,Spreadsheet9.2!H4947,0)","v":-2212.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1941,0)+IF(IncludeDeal2,Spreadsheet9.2!I2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2943,0)+IF(IncludeDeal4,Spreadsheet9.2!I3945,0)+IF(IncludeDeal5,Spreadsheet9.2!I4947,0)","v":-1281024.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1941,0)+IF(IncludeDeal2,Spreadsheet9.2!J2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2943,0)+IF(IncludeDeal4,Spreadsheet9.2!J3945,0)+IF(IncludeDeal5,Spreadsheet9.2!J4947,0)","v":-1686071.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1941,0)+IF(IncludeDeal2,Spreadsheet9.2!K2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2943,0)+IF(IncludeDeal4,Spreadsheet9.2!K3945,0)+IF(IncludeDeal5,Spreadsheet9.2!K4947,0)","v":-1581352.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1941,0)+IF(IncludeDeal2,Spreadsheet9.2!L2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2943,0)+IF(IncludeDeal4,Spreadsheet9.2!L3945,0)+IF(IncludeDeal5,Spreadsheet9.2!L4947,0)","v":-2126050.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1941,0)+IF(IncludeDeal2,Spreadsheet9.2!M2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2943,0)+IF(IncludeDeal4,Spreadsheet9.2!M3945,0)+IF(IncludeDeal5,Spreadsheet9.2!M4947,0)","v":-2557555.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1941,0)+IF(IncludeDeal2,Spreadsheet9.2!N2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2943,0)+IF(IncludeDeal4,Spreadsheet9.2!N3945,0)+IF(IncludeDeal5,Spreadsheet9.2!N4947,0)","v":-3004336.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1941,0)+IF(IncludeDeal2,Spreadsheet9.2!O2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2943,0)+IF(IncludeDeal4,Spreadsheet9.2!O3945,0)+IF(IncludeDeal5,Spreadsheet9.2!O4947,0)","v":-3316178.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1941,0)+IF(IncludeDeal2,Spreadsheet9.2!P2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2943,0)+IF(IncludeDeal4,Spreadsheet9.2!P3945,0)+IF(IncludeDeal5,Spreadsheet9.2!P4947,0)","v":-3859779.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1941,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2943,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3945,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4947,0)","v":-3998163.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1941,0)+IF(IncludeDeal2,Spreadsheet9.2!R2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2943,0)+IF(IncludeDeal4,Spreadsheet9.2!R3945,0)+IF(IncludeDeal5,Spreadsheet9.2!R4947,0)","v":-4078996.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1941,0)+IF(IncludeDeal2,Spreadsheet9.2!S2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2943,0)+IF(IncludeDeal4,Spreadsheet9.2!S3945,0)+IF(IncludeDeal5,Spreadsheet9.2!S4947,0)","v":-4206512.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1941,0)+IF(IncludeDeal2,Spreadsheet9.2!T2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2943,0)+IF(IncludeDeal4,Spreadsheet9.2!T3945,0)+IF(IncludeDeal5,Spreadsheet9.2!T4947,0)","v":-4266490.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1941,0)+IF(IncludeDeal2,Spreadsheet9.2!U2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2943,0)+IF(IncludeDeal4,Spreadsheet9.2!U3945,0)+IF(IncludeDeal5,Spreadsheet9.2!U4947,0)","v":-3957088.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1941,0)+IF(IncludeDeal2,Spreadsheet9.2!V2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2943,0)+IF(IncludeDeal4,Spreadsheet9.2!V3945,0)+IF(IncludeDeal5,Spreadsheet9.2!V4947,0)","v":-3842107.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1941,0)+IF(IncludeDeal2,Spreadsheet9.2!W2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2943,0)+IF(IncludeDeal4,Spreadsheet9.2!W3945,0)+IF(IncludeDeal5,Spreadsheet9.2!W4947,0)","v":-3883063.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1941,0)+IF(IncludeDeal2,Spreadsheet9.2!X2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2943,0)+IF(IncludeDeal4,Spreadsheet9.2!X3945,0)+IF(IncludeDeal5,Spreadsheet9.2!X4947,0)","v":-3555396.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1941,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2943,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3945,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4947,0)","v":-3240937.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1941,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2943,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3945,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4947,0)","v":-2729828.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4947,0)","v":-2369116.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4947,0)","v":-2447870.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4947,0)","v":-2362103.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4947,0)","v":-2214096.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4947,0)","v":-1744742.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4947,0)","v":-1648785},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4947,0)","v":-1388353.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4947,0)","v":-1263779.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4947,0)","v":-1798848.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4947,0)","v":-1452161.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4947,0)","v":-1404733.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4947,0)","v":-1661534.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4947,0)","v":-2054428.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4947,0)","v":-1902911.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4947,0)","v":-2027073.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4947,0)","v":-1947142.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4947,0)","v":-1762543},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4947,0)","v":-1661210.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4947,0)","v":-1491343.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4947,0)","v":-1255310.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4947,0)","v":-1171870.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4947,0)","v":-1063303.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4947,0)","v":-870621.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4947,0)","v":-713352.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4947,0)","v":-673953.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3945,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4947,0)","v":-513108.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4947,0)","v":-396118.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4947,0)","v":-306335},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4947,0)","v":-142312.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4947,0)","v":-194463.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4947,0)","v":-269673.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4947,0)","v":-199646.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4947,0)","v":-209587.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4947,0)","v":-270154.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4947,0)","v":-184028},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4947,0)","v":-209126.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4947,0)","v":-246013.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4947,0)","v":-133908.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4947,0)","v":-134086.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4947,0)","v":-134226.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2943,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3945,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4947,0)","v":-134289.20000000001}]
[null,"Simulation 910",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1946,0)+IF(IncludeDeal2,Spreadsheet9.2!C2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2948,0)+IF(IncludeDeal4,Spreadsheet9.2!C3950,0)+IF(IncludeDeal5,Spreadsheet9.2!C4952,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1946,0)+IF(IncludeDeal2,Spreadsheet9.2!D2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2948,0)+IF(IncludeDeal4,Spreadsheet9.2!D3950,0)+IF(IncludeDeal5,Spreadsheet9.2!D4952,0)","v":-162679.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1946,0)+IF(IncludeDeal2,Spreadsheet9.2!E2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2948,0)+IF(IncludeDeal4,Spreadsheet9.2!E3950,0)+IF(IncludeDeal5,Spreadsheet9.2!E4952,0)","v":-155233.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1946,0)+IF(IncludeDeal2,Spreadsheet9.2!F2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2948,0)+IF(IncludeDeal4,Spreadsheet9.2!F3950,0)+IF(IncludeDeal5,Spreadsheet9.2!F4952,0)","v":67520.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1946,0)+IF(IncludeDeal2,Spreadsheet9.2!G2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2948,0)+IF(IncludeDeal4,Spreadsheet9.2!G3950,0)+IF(IncludeDeal5,Spreadsheet9.2!G4952,0)","v":200249.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1946,0)+IF(IncludeDeal2,Spreadsheet9.2!H2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2948,0)+IF(IncludeDeal4,Spreadsheet9.2!H3950,0)+IF(IncludeDeal5,Spreadsheet9.2!H4952,0)","v":-613737.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1946,0)+IF(IncludeDeal2,Spreadsheet9.2!I2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2948,0)+IF(IncludeDeal4,Spreadsheet9.2!I3950,0)+IF(IncludeDeal5,Spreadsheet9.2!I4952,0)","v":79029.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1946,0)+IF(IncludeDeal2,Spreadsheet9.2!J2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2948,0)+IF(IncludeDeal4,Spreadsheet9.2!J3950,0)+IF(IncludeDeal5,Spreadsheet9.2!J4952,0)","v":-316940.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1946,0)+IF(IncludeDeal2,Spreadsheet9.2!K2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2948,0)+IF(IncludeDeal4,Spreadsheet9.2!K3950,0)+IF(IncludeDeal5,Spreadsheet9.2!K4952,0)","v":-925044.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1946,0)+IF(IncludeDeal2,Spreadsheet9.2!L2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2948,0)+IF(IncludeDeal4,Spreadsheet9.2!L3950,0)+IF(IncludeDeal5,Spreadsheet9.2!L4952,0)","v":-1531101.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1946,0)+IF(IncludeDeal2,Spreadsheet9.2!M2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2948,0)+IF(IncludeDeal4,Spreadsheet9.2!M3950,0)+IF(IncludeDeal5,Spreadsheet9.2!M4952,0)","v":-1851105.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1946,0)+IF(IncludeDeal2,Spreadsheet9.2!N2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2948,0)+IF(IncludeDeal4,Spreadsheet9.2!N3950,0)+IF(IncludeDeal5,Spreadsheet9.2!N4952,0)","v":-1545488.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1946,0)+IF(IncludeDeal2,Spreadsheet9.2!O2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2948,0)+IF(IncludeDeal4,Spreadsheet9.2!O3950,0)+IF(IncludeDeal5,Spreadsheet9.2!O4952,0)","v":-1086825.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1946,0)+IF(IncludeDeal2,Spreadsheet9.2!P2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2948,0)+IF(IncludeDeal4,Spreadsheet9.2!P3950,0)+IF(IncludeDeal5,Spreadsheet9.2!P4952,0)","v":-65673},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1946,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2948,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3950,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4952,0)","v":-22414.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1946,0)+IF(IncludeDeal2,Spreadsheet9.2!R2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2948,0)+IF(IncludeDeal4,Spreadsheet9.2!R3950,0)+IF(IncludeDeal5,Spreadsheet9.2!R4952,0)","v":-120870.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1946,0)+IF(IncludeDeal2,Spreadsheet9.2!S2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2948,0)+IF(IncludeDeal4,Spreadsheet9.2!S3950,0)+IF(IncludeDeal5,Spreadsheet9.2!S4952,0)","v":-555616.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1946,0)+IF(IncludeDeal2,Spreadsheet9.2!T2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2948,0)+IF(IncludeDeal4,Spreadsheet9.2!T3950,0)+IF(IncludeDeal5,Spreadsheet9.2!T4952,0)","v":-1421533.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1946,0)+IF(IncludeDeal2,Spreadsheet9.2!U2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2948,0)+IF(IncludeDeal4,Spreadsheet9.2!U3950,0)+IF(IncludeDeal5,Spreadsheet9.2!U4952,0)","v":-440889.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1946,0)+IF(IncludeDeal2,Spreadsheet9.2!V2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2948,0)+IF(IncludeDeal4,Spreadsheet9.2!V3950,0)+IF(IncludeDeal5,Spreadsheet9.2!V4952,0)","v":-577358.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1946,0)+IF(IncludeDeal2,Spreadsheet9.2!W2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2948,0)+IF(IncludeDeal4,Spreadsheet9.2!W3950,0)+IF(IncludeDeal5,Spreadsheet9.2!W4952,0)","v":-838280.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1946,0)+IF(IncludeDeal2,Spreadsheet9.2!X2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2948,0)+IF(IncludeDeal4,Spreadsheet9.2!X3950,0)+IF(IncludeDeal5,Spreadsheet9.2!X4952,0)","v":-1234904.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1946,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2948,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3950,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4952,0)","v":-1190406.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1946,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2948,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3950,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4952,0)","v":-1677611.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4952,0)","v":-1553766.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4952,0)","v":-746776.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4952,0)","v":-760137.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4952,0)","v":-1025898.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4952,0)","v":-1203025.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4952,0)","v":-1465815},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4952,0)","v":-1499131.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4952,0)","v":-1075252.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4952,0)","v":-828928.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4952,0)","v":-756291.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4952,0)","v":-936104.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4952,0)","v":-988591.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4952,0)","v":-423283.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4952,0)","v":-92978.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4952,0)","v":387572.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4952,0)","v":724090.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4952,0)","v":19522.900000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4952,0)","v":385959.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4952,0)","v":-5456.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4952,0)","v":368963.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4952,0)","v":676571.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4952,0)","v":533498},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4952,0)","v":397034.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4952,0)","v":323133.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4952,0)","v":357602.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1946,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2948,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3950,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4952,0)","v":184061},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4952,0)","v":181199.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4952,0)","v":174816.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4952,0)","v":164122.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4952,0)","v":95927.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4952,0)","v":-72237.899999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4952,0)","v":-38248.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4952,0)","v":-110849.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4952,0)","v":-217724.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4952,0)","v":-186146.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4952,0)","v":-199489.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4952,0)","v":-240564.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4952,0)","v":-127307},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4952,0)","v":-127498.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4952,0)","v":-127614.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1946,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2948,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2948,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3950,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4952,0)","v":-127668.9}]
[null,"Simulation 918",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1954,0)+IF(IncludeDeal2,Spreadsheet9.2!C2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2956,0)+IF(IncludeDeal4,Spreadsheet9.2!C3958,0)+IF(IncludeDeal5,Spreadsheet9.2!C4960,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1954,0)+IF(IncludeDeal2,Spreadsheet9.2!D2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2956,0)+IF(IncludeDeal4,Spreadsheet9.2!D3958,0)+IF(IncludeDeal5,Spreadsheet9.2!D4960,0)","v":-29114.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1954,0)+IF(IncludeDeal2,Spreadsheet9.2!E2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2956,0)+IF(IncludeDeal4,Spreadsheet9.2!E3958,0)+IF(IncludeDeal5,Spreadsheet9.2!E4960,0)","v":141375.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1954,0)+IF(IncludeDeal2,Spreadsheet9.2!F2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2956,0)+IF(IncludeDeal4,Spreadsheet9.2!F3958,0)+IF(IncludeDeal5,Spreadsheet9.2!F4960,0)","v":416624.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1954,0)+IF(IncludeDeal2,Spreadsheet9.2!G2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2956,0)+IF(IncludeDeal4,Spreadsheet9.2!G3958,0)+IF(IncludeDeal5,Spreadsheet9.2!G4960,0)","v":292655},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1954,0)+IF(IncludeDeal2,Spreadsheet9.2!H2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2956,0)+IF(IncludeDeal4,Spreadsheet9.2!H3958,0)+IF(IncludeDeal5,Spreadsheet9.2!H4960,0)","v":151770.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1954,0)+IF(IncludeDeal2,Spreadsheet9.2!I2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2956,0)+IF(IncludeDeal4,Spreadsheet9.2!I3958,0)+IF(IncludeDeal5,Spreadsheet9.2!I4960,0)","v":543976.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1954,0)+IF(IncludeDeal2,Spreadsheet9.2!J2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2956,0)+IF(IncludeDeal4,Spreadsheet9.2!J3958,0)+IF(IncludeDeal5,Spreadsheet9.2!J4960,0)","v":483230.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1954,0)+IF(IncludeDeal2,Spreadsheet9.2!K2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2956,0)+IF(IncludeDeal4,Spreadsheet9.2!K3958,0)+IF(IncludeDeal5,Spreadsheet9.2!K4960,0)","v":-611450.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1954,0)+IF(IncludeDeal2,Spreadsheet9.2!L2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2956,0)+IF(IncludeDeal4,Spreadsheet9.2!L3958,0)+IF(IncludeDeal5,Spreadsheet9.2!L4960,0)","v":-1069970.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1954,0)+IF(IncludeDeal2,Spreadsheet9.2!M2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2956,0)+IF(IncludeDeal4,Spreadsheet9.2!M3958,0)+IF(IncludeDeal5,Spreadsheet9.2!M4960,0)","v":-2154708.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1954,0)+IF(IncludeDeal2,Spreadsheet9.2!N2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2956,0)+IF(IncludeDeal4,Spreadsheet9.2!N3958,0)+IF(IncludeDeal5,Spreadsheet9.2!N4960,0)","v":-1452089.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1954,0)+IF(IncludeDeal2,Spreadsheet9.2!O2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2956,0)+IF(IncludeDeal4,Spreadsheet9.2!O3958,0)+IF(IncludeDeal5,Spreadsheet9.2!O4960,0)","v":-1716181.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1954,0)+IF(IncludeDeal2,Spreadsheet9.2!P2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2956,0)+IF(IncludeDeal4,Spreadsheet9.2!P3958,0)+IF(IncludeDeal5,Spreadsheet9.2!P4960,0)","v":-2181227},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1954,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2956,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3958,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4960,0)","v":-2076755.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1954,0)+IF(IncludeDeal2,Spreadsheet9.2!R2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2956,0)+IF(IncludeDeal4,Spreadsheet9.2!R3958,0)+IF(IncludeDeal5,Spreadsheet9.2!R4960,0)","v":-1899016.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1954,0)+IF(IncludeDeal2,Spreadsheet9.2!S2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2956,0)+IF(IncludeDeal4,Spreadsheet9.2!S3958,0)+IF(IncludeDeal5,Spreadsheet9.2!S4960,0)","v":-1869259.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1954,0)+IF(IncludeDeal2,Spreadsheet9.2!T2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2956,0)+IF(IncludeDeal4,Spreadsheet9.2!T3958,0)+IF(IncludeDeal5,Spreadsheet9.2!T4960,0)","v":-2065439.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1954,0)+IF(IncludeDeal2,Spreadsheet9.2!U2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2956,0)+IF(IncludeDeal4,Spreadsheet9.2!U3958,0)+IF(IncludeDeal5,Spreadsheet9.2!U4960,0)","v":-2083457},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1954,0)+IF(IncludeDeal2,Spreadsheet9.2!V2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2956,0)+IF(IncludeDeal4,Spreadsheet9.2!V3958,0)+IF(IncludeDeal5,Spreadsheet9.2!V4960,0)","v":-1899326},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1954,0)+IF(IncludeDeal2,Spreadsheet9.2!W2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2956,0)+IF(IncludeDeal4,Spreadsheet9.2!W3958,0)+IF(IncludeDeal5,Spreadsheet9.2!W4960,0)","v":-1923062.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1954,0)+IF(IncludeDeal2,Spreadsheet9.2!X2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2956,0)+IF(IncludeDeal4,Spreadsheet9.2!X3958,0)+IF(IncludeDeal5,Spreadsheet9.2!X4960,0)","v":-1245860.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1954,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2956,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3958,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4960,0)","v":-1006713.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1954,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2956,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3958,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4960,0)","v":-833870.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4960,0)","v":-776513.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4960,0)","v":-702739.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4960,0)","v":-824120.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4960,0)","v":-430359.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4960,0)","v":-687793.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4960,0)","v":-1048650.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4960,0)","v":-843103.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4960,0)","v":-442843.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4960,0)","v":-857949.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4960,0)","v":-1124772.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4960,0)","v":-1348440.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4960,0)","v":-1546571.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4960,0)","v":-1472574.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4960,0)","v":-1323995.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4960,0)","v":-1587133.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4960,0)","v":-1635908.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4960,0)","v":-1361642.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4960,0)","v":-1094473.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4960,0)","v":-571835.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4960,0)","v":-546777.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4960,0)","v":-317778.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4960,0)","v":-177873.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4960,0)","v":-24687.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4960,0)","v":135804.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4960,0)","v":272190.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3958,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4960,0)","v":468265.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4960,0)","v":463334.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4960,0)","v":396424.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4960,0)","v":415146.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4960,0)","v":306607.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4960,0)","v":116284.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4960,0)","v":76545.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4960,0)","v":-4564.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4960,0)","v":-131122.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4960,0)","v":-95219.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4960,0)","v":-181886.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4960,0)","v":-279034.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4960,0)","v":-175831},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4960,0)","v":-176024.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4960,0)","v":-176180},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2956,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3958,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4960,0)","v":-176255.5}]
[null,"Simulation 926",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1962,0)+IF(IncludeDeal2,Spreadsheet9.2!C2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2964,0)+IF(IncludeDeal4,Spreadsheet9.2!C3966,0)+IF(IncludeDeal5,Spreadsheet9.2!C4968,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1962,0)+IF(IncludeDeal2,Spreadsheet9.2!D2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2964,0)+IF(IncludeDeal4,Spreadsheet9.2!D3966,0)+IF(IncludeDeal5,Spreadsheet9.2!D4968,0)","v":32554},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1962,0)+IF(IncludeDeal2,Spreadsheet9.2!E2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2964,0)+IF(IncludeDeal4,Spreadsheet9.2!E3966,0)+IF(IncludeDeal5,Spreadsheet9.2!E4968,0)","v":-237700.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1962,0)+IF(IncludeDeal2,Spreadsheet9.2!F2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2964,0)+IF(IncludeDeal4,Spreadsheet9.2!F3966,0)+IF(IncludeDeal5,Spreadsheet9.2!F4968,0)","v":-885555.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1962,0)+IF(IncludeDeal2,Spreadsheet9.2!G2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2964,0)+IF(IncludeDeal4,Spreadsheet9.2!G3966,0)+IF(IncludeDeal5,Spreadsheet9.2!G4968,0)","v":-994540.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1962,0)+IF(IncludeDeal2,Spreadsheet9.2!H2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2964,0)+IF(IncludeDeal4,Spreadsheet9.2!H3966,0)+IF(IncludeDeal5,Spreadsheet9.2!H4968,0)","v":-1162969.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1962,0)+IF(IncludeDeal2,Spreadsheet9.2!I2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2964,0)+IF(IncludeDeal4,Spreadsheet9.2!I3966,0)+IF(IncludeDeal5,Spreadsheet9.2!I4968,0)","v":-2959326.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1962,0)+IF(IncludeDeal2,Spreadsheet9.2!J2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2964,0)+IF(IncludeDeal4,Spreadsheet9.2!J3966,0)+IF(IncludeDeal5,Spreadsheet9.2!J4968,0)","v":-3282267.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1962,0)+IF(IncludeDeal2,Spreadsheet9.2!K2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2964,0)+IF(IncludeDeal4,Spreadsheet9.2!K3966,0)+IF(IncludeDeal5,Spreadsheet9.2!K4968,0)","v":-3693027.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1962,0)+IF(IncludeDeal2,Spreadsheet9.2!L2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2964,0)+IF(IncludeDeal4,Spreadsheet9.2!L3966,0)+IF(IncludeDeal5,Spreadsheet9.2!L4968,0)","v":-3967115.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1962,0)+IF(IncludeDeal2,Spreadsheet9.2!M2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2964,0)+IF(IncludeDeal4,Spreadsheet9.2!M3966,0)+IF(IncludeDeal5,Spreadsheet9.2!M4968,0)","v":-4035472.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1962,0)+IF(IncludeDeal2,Spreadsheet9.2!N2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2964,0)+IF(IncludeDeal4,Spreadsheet9.2!N3966,0)+IF(IncludeDeal5,Spreadsheet9.2!N4968,0)","v":-4095587.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1962,0)+IF(IncludeDeal2,Spreadsheet9.2!O2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2964,0)+IF(IncludeDeal4,Spreadsheet9.2!O3966,0)+IF(IncludeDeal5,Spreadsheet9.2!O4968,0)","v":-4014272.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1962,0)+IF(IncludeDeal2,Spreadsheet9.2!P2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2964,0)+IF(IncludeDeal4,Spreadsheet9.2!P3966,0)+IF(IncludeDeal5,Spreadsheet9.2!P4968,0)","v":-3975256.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1962,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2964,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3966,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4968,0)","v":-4006051.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1962,0)+IF(IncludeDeal2,Spreadsheet9.2!R2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2964,0)+IF(IncludeDeal4,Spreadsheet9.2!R3966,0)+IF(IncludeDeal5,Spreadsheet9.2!R4968,0)","v":-3608112.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1962,0)+IF(IncludeDeal2,Spreadsheet9.2!S2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2964,0)+IF(IncludeDeal4,Spreadsheet9.2!S3966,0)+IF(IncludeDeal5,Spreadsheet9.2!S4968,0)","v":-3803397.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1962,0)+IF(IncludeDeal2,Spreadsheet9.2!T2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2964,0)+IF(IncludeDeal4,Spreadsheet9.2!T3966,0)+IF(IncludeDeal5,Spreadsheet9.2!T4968,0)","v":-3412675.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1962,0)+IF(IncludeDeal2,Spreadsheet9.2!U2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2964,0)+IF(IncludeDeal4,Spreadsheet9.2!U3966,0)+IF(IncludeDeal5,Spreadsheet9.2!U4968,0)","v":-3214637.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1962,0)+IF(IncludeDeal2,Spreadsheet9.2!V2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2964,0)+IF(IncludeDeal4,Spreadsheet9.2!V3966,0)+IF(IncludeDeal5,Spreadsheet9.2!V4968,0)","v":-3326642},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1962,0)+IF(IncludeDeal2,Spreadsheet9.2!W2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2964,0)+IF(IncludeDeal4,Spreadsheet9.2!W3966,0)+IF(IncludeDeal5,Spreadsheet9.2!W4968,0)","v":-3255260.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1962,0)+IF(IncludeDeal2,Spreadsheet9.2!X2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2964,0)+IF(IncludeDeal4,Spreadsheet9.2!X3966,0)+IF(IncludeDeal5,Spreadsheet9.2!X4968,0)","v":-2850077.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1962,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2964,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3966,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4968,0)","v":-2303518.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1962,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2964,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3966,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4968,0)","v":-2199919.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4968,0)","v":-2003171.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4968,0)","v":-2014792.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4968,0)","v":-2208500.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4968,0)","v":-2386839.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4968,0)","v":-2177368},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4968,0)","v":-2216269.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4968,0)","v":-2135958},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4968,0)","v":-2149864},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4968,0)","v":-2258410},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4968,0)","v":-2125676.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4968,0)","v":-2091774.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4968,0)","v":-2136845.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4968,0)","v":-2000659},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4968,0)","v":-2014669.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4968,0)","v":-1962136.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4968,0)","v":-1808800.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4968,0)","v":-1689944.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4968,0)","v":-1503738.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4968,0)","v":-1327245.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4968,0)","v":-1168266.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4968,0)","v":-997116.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4968,0)","v":-796493.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4968,0)","v":-646378.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4968,0)","v":-469519.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4968,0)","v":-330416.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1962,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2964,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3966,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4968,0)","v":-180485.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4968,0)","v":25958.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4968,0)","v":183200.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4968,0)","v":259223.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4968,0)","v":178076.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4968,0)","v":90692.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4968,0)","v":62617.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4968,0)","v":13868.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4968,0)","v":-26792.799999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4968,0)","v":-35037.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4968,0)","v":-26456},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4968,0)","v":-14626.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4968,0)","v":-31556.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4968,0)","v":-31607},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4968,0)","v":-31649.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1962,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2964,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2964,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3966,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4968,0)","v":-31672.799999999999}]
[null,"Simulation 931",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1967,0)+IF(IncludeDeal2,Spreadsheet9.2!C2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2969,0)+IF(IncludeDeal4,Spreadsheet9.2!C3971,0)+IF(IncludeDeal5,Spreadsheet9.2!C4973,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1967,0)+IF(IncludeDeal2,Spreadsheet9.2!D2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2969,0)+IF(IncludeDeal4,Spreadsheet9.2!D3971,0)+IF(IncludeDeal5,Spreadsheet9.2!D4973,0)","v":87821.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1967,0)+IF(IncludeDeal2,Spreadsheet9.2!E2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2969,0)+IF(IncludeDeal4,Spreadsheet9.2!E3971,0)+IF(IncludeDeal5,Spreadsheet9.2!E4973,0)","v":69872.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1967,0)+IF(IncludeDeal2,Spreadsheet9.2!F2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2969,0)+IF(IncludeDeal4,Spreadsheet9.2!F3971,0)+IF(IncludeDeal5,Spreadsheet9.2!F4973,0)","v":409581.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1967,0)+IF(IncludeDeal2,Spreadsheet9.2!G2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2969,0)+IF(IncludeDeal4,Spreadsheet9.2!G3971,0)+IF(IncludeDeal5,Spreadsheet9.2!G4973,0)","v":-131652.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1967,0)+IF(IncludeDeal2,Spreadsheet9.2!H2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2969,0)+IF(IncludeDeal4,Spreadsheet9.2!H3971,0)+IF(IncludeDeal5,Spreadsheet9.2!H4973,0)","v":549944.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1967,0)+IF(IncludeDeal2,Spreadsheet9.2!I2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2969,0)+IF(IncludeDeal4,Spreadsheet9.2!I3971,0)+IF(IncludeDeal5,Spreadsheet9.2!I4973,0)","v":524269.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1967,0)+IF(IncludeDeal2,Spreadsheet9.2!J2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2969,0)+IF(IncludeDeal4,Spreadsheet9.2!J3971,0)+IF(IncludeDeal5,Spreadsheet9.2!J4973,0)","v":-655040.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1967,0)+IF(IncludeDeal2,Spreadsheet9.2!K2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2969,0)+IF(IncludeDeal4,Spreadsheet9.2!K3971,0)+IF(IncludeDeal5,Spreadsheet9.2!K4973,0)","v":-1607728.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1967,0)+IF(IncludeDeal2,Spreadsheet9.2!L2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2969,0)+IF(IncludeDeal4,Spreadsheet9.2!L3971,0)+IF(IncludeDeal5,Spreadsheet9.2!L4973,0)","v":-1527351.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1967,0)+IF(IncludeDeal2,Spreadsheet9.2!M2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2969,0)+IF(IncludeDeal4,Spreadsheet9.2!M3971,0)+IF(IncludeDeal5,Spreadsheet9.2!M4973,0)","v":-2041466.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1967,0)+IF(IncludeDeal2,Spreadsheet9.2!N2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2969,0)+IF(IncludeDeal4,Spreadsheet9.2!N3971,0)+IF(IncludeDeal5,Spreadsheet9.2!N4973,0)","v":-2647662.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1967,0)+IF(IncludeDeal2,Spreadsheet9.2!O2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2969,0)+IF(IncludeDeal4,Spreadsheet9.2!O3971,0)+IF(IncludeDeal5,Spreadsheet9.2!O4973,0)","v":-2798311.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1967,0)+IF(IncludeDeal2,Spreadsheet9.2!P2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2969,0)+IF(IncludeDeal4,Spreadsheet9.2!P3971,0)+IF(IncludeDeal5,Spreadsheet9.2!P4973,0)","v":-3044094.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1967,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2969,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3971,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4973,0)","v":-3082834.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1967,0)+IF(IncludeDeal2,Spreadsheet9.2!R2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2969,0)+IF(IncludeDeal4,Spreadsheet9.2!R3971,0)+IF(IncludeDeal5,Spreadsheet9.2!R4973,0)","v":-2982240.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1967,0)+IF(IncludeDeal2,Spreadsheet9.2!S2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2969,0)+IF(IncludeDeal4,Spreadsheet9.2!S3971,0)+IF(IncludeDeal5,Spreadsheet9.2!S4973,0)","v":-2939407.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1967,0)+IF(IncludeDeal2,Spreadsheet9.2!T2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2969,0)+IF(IncludeDeal4,Spreadsheet9.2!T3971,0)+IF(IncludeDeal5,Spreadsheet9.2!T4973,0)","v":-2887664.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1967,0)+IF(IncludeDeal2,Spreadsheet9.2!U2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2969,0)+IF(IncludeDeal4,Spreadsheet9.2!U3971,0)+IF(IncludeDeal5,Spreadsheet9.2!U4973,0)","v":-2798621.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1967,0)+IF(IncludeDeal2,Spreadsheet9.2!V2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2969,0)+IF(IncludeDeal4,Spreadsheet9.2!V3971,0)+IF(IncludeDeal5,Spreadsheet9.2!V4973,0)","v":-2868713.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1967,0)+IF(IncludeDeal2,Spreadsheet9.2!W2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2969,0)+IF(IncludeDeal4,Spreadsheet9.2!W3971,0)+IF(IncludeDeal5,Spreadsheet9.2!W4973,0)","v":-2966291.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1967,0)+IF(IncludeDeal2,Spreadsheet9.2!X2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2969,0)+IF(IncludeDeal4,Spreadsheet9.2!X3971,0)+IF(IncludeDeal5,Spreadsheet9.2!X4973,0)","v":-2973235.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1967,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2969,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3971,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4973,0)","v":-2359756.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1967,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2969,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3971,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4973,0)","v":-2509442},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4973,0)","v":-2165744.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4973,0)","v":-2289902.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4973,0)","v":-2564650},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4973,0)","v":-2590964.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4973,0)","v":-2323925.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4973,0)","v":-2334446.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4973,0)","v":-2229008.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4973,0)","v":-1997525.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4973,0)","v":-1860505.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4973,0)","v":-1622955},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4973,0)","v":-1836902.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4973,0)","v":-1645300.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4973,0)","v":-1700281.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4973,0)","v":-1496805.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4973,0)","v":-1606622.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4973,0)","v":-1489771.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4973,0)","v":-1329465.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4973,0)","v":-1175959.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4973,0)","v":-1105499.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4973,0)","v":-894801},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4973,0)","v":-736498.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4973,0)","v":-593587.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4973,0)","v":-469986.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4973,0)","v":-323606},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4973,0)","v":-156534},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1967,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2969,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3971,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4973,0)","v":-11651.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4973,0)","v":179152.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4973,0)","v":327555.40000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4973,0)","v":369568.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4973,0)","v":290419.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4973,0)","v":228724.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4973,0)","v":108308.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4973,0)","v":75136.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4973,0)","v":19265.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4973,0)","v":-19172.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4973,0)","v":-36559.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4973,0)","v":-61374.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4973,0)","v":-32862.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4973,0)","v":-32918.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4973,0)","v":-32959.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1967,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2969,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2969,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3971,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4973,0)","v":-32981}]
[null,"Simulation 938",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1974,0)+IF(IncludeDeal2,Spreadsheet9.2!C2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2976,0)+IF(IncludeDeal4,Spreadsheet9.2!C3978,0)+IF(IncludeDeal5,Spreadsheet9.2!C4980,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1974,0)+IF(IncludeDeal2,Spreadsheet9.2!D2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2976,0)+IF(IncludeDeal4,Spreadsheet9.2!D3978,0)+IF(IncludeDeal5,Spreadsheet9.2!D4980,0)","v":-45028.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1974,0)+IF(IncludeDeal2,Spreadsheet9.2!E2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2976,0)+IF(IncludeDeal4,Spreadsheet9.2!E3978,0)+IF(IncludeDeal5,Spreadsheet9.2!E4980,0)","v":218808.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1974,0)+IF(IncludeDeal2,Spreadsheet9.2!F2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2976,0)+IF(IncludeDeal4,Spreadsheet9.2!F3978,0)+IF(IncludeDeal5,Spreadsheet9.2!F4980,0)","v":1164298},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1974,0)+IF(IncludeDeal2,Spreadsheet9.2!G2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2976,0)+IF(IncludeDeal4,Spreadsheet9.2!G3978,0)+IF(IncludeDeal5,Spreadsheet9.2!G4980,0)","v":1841591.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1974,0)+IF(IncludeDeal2,Spreadsheet9.2!H2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2976,0)+IF(IncludeDeal4,Spreadsheet9.2!H3978,0)+IF(IncludeDeal5,Spreadsheet9.2!H4980,0)","v":1962296.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1974,0)+IF(IncludeDeal2,Spreadsheet9.2!I2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2976,0)+IF(IncludeDeal4,Spreadsheet9.2!I3978,0)+IF(IncludeDeal5,Spreadsheet9.2!I4980,0)","v":839825.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1974,0)+IF(IncludeDeal2,Spreadsheet9.2!J2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2976,0)+IF(IncludeDeal4,Spreadsheet9.2!J3978,0)+IF(IncludeDeal5,Spreadsheet9.2!J4980,0)","v":536725.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1974,0)+IF(IncludeDeal2,Spreadsheet9.2!K2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2976,0)+IF(IncludeDeal4,Spreadsheet9.2!K3978,0)+IF(IncludeDeal5,Spreadsheet9.2!K4980,0)","v":-1011214.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1974,0)+IF(IncludeDeal2,Spreadsheet9.2!L2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2976,0)+IF(IncludeDeal4,Spreadsheet9.2!L3978,0)+IF(IncludeDeal5,Spreadsheet9.2!L4980,0)","v":-567376.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1974,0)+IF(IncludeDeal2,Spreadsheet9.2!M2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2976,0)+IF(IncludeDeal4,Spreadsheet9.2!M3978,0)+IF(IncludeDeal5,Spreadsheet9.2!M4980,0)","v":-1507426.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1974,0)+IF(IncludeDeal2,Spreadsheet9.2!N2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2976,0)+IF(IncludeDeal4,Spreadsheet9.2!N3978,0)+IF(IncludeDeal5,Spreadsheet9.2!N4980,0)","v":-1438040.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1974,0)+IF(IncludeDeal2,Spreadsheet9.2!O2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2976,0)+IF(IncludeDeal4,Spreadsheet9.2!O3978,0)+IF(IncludeDeal5,Spreadsheet9.2!O4980,0)","v":-1899042.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1974,0)+IF(IncludeDeal2,Spreadsheet9.2!P2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2976,0)+IF(IncludeDeal4,Spreadsheet9.2!P3978,0)+IF(IncludeDeal5,Spreadsheet9.2!P4980,0)","v":-2597355.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1974,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2976,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3978,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4980,0)","v":-2730640.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1974,0)+IF(IncludeDeal2,Spreadsheet9.2!R2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2976,0)+IF(IncludeDeal4,Spreadsheet9.2!R3978,0)+IF(IncludeDeal5,Spreadsheet9.2!R4980,0)","v":-2668187.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1974,0)+IF(IncludeDeal2,Spreadsheet9.2!S2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2976,0)+IF(IncludeDeal4,Spreadsheet9.2!S3978,0)+IF(IncludeDeal5,Spreadsheet9.2!S4980,0)","v":-2896008.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1974,0)+IF(IncludeDeal2,Spreadsheet9.2!T2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2976,0)+IF(IncludeDeal4,Spreadsheet9.2!T3978,0)+IF(IncludeDeal5,Spreadsheet9.2!T4980,0)","v":-3018955.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1974,0)+IF(IncludeDeal2,Spreadsheet9.2!U2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2976,0)+IF(IncludeDeal4,Spreadsheet9.2!U3978,0)+IF(IncludeDeal5,Spreadsheet9.2!U4980,0)","v":-2970087.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1974,0)+IF(IncludeDeal2,Spreadsheet9.2!V2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2976,0)+IF(IncludeDeal4,Spreadsheet9.2!V3978,0)+IF(IncludeDeal5,Spreadsheet9.2!V4980,0)","v":-2674165.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1974,0)+IF(IncludeDeal2,Spreadsheet9.2!W2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2976,0)+IF(IncludeDeal4,Spreadsheet9.2!W3978,0)+IF(IncludeDeal5,Spreadsheet9.2!W4980,0)","v":-2663554.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1974,0)+IF(IncludeDeal2,Spreadsheet9.2!X2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2976,0)+IF(IncludeDeal4,Spreadsheet9.2!X3978,0)+IF(IncludeDeal5,Spreadsheet9.2!X4980,0)","v":-2793833.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1974,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2976,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3978,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4980,0)","v":-2906226.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1974,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2976,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3978,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4980,0)","v":-2801488},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4980,0)","v":-2770236.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4980,0)","v":-2525483},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4980,0)","v":-2780462.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4980,0)","v":-2882312.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4980,0)","v":-2678662.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4980,0)","v":-2572703},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4980,0)","v":-2468304.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4980,0)","v":-2218055.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4980,0)","v":-2264460.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4980,0)","v":-2286012.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4980,0)","v":-2106502.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4980,0)","v":-1984961},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4980,0)","v":-1944580.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4980,0)","v":-1558216},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4980,0)","v":-1645170.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4980,0)","v":-1480646.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4980,0)","v":-1210896.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4980,0)","v":-1024792.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4980,0)","v":-916986.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4980,0)","v":-716285.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4980,0)","v":-637067.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4980,0)","v":-392479},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4980,0)","v":-71404.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4980,0)","v":218782.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4980,0)","v":342399.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1974,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2976,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3978,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4980,0)","v":426600.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4980,0)","v":499815.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4980,0)","v":432908.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4980,0)","v":449850.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4980,0)","v":274279.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4980,0)","v":163072.70000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4980,0)","v":137291.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4980,0)","v":74093.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4980,0)","v":-38055.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4980,0)","v":11133.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4980,0)","v":-70758.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4980,0)","v":-149055.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4980,0)","v":-108665.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4980,0)","v":-108814.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4980,0)","v":-108933},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1974,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2976,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2976,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3978,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4980,0)","v":-108991.3}]
[null,"Simulation 943",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1979,0)+IF(IncludeDeal2,Spreadsheet9.2!C2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2981,0)+IF(IncludeDeal4,Spreadsheet9.2!C3983,0)+IF(IncludeDeal5,Spreadsheet9.2!C4985,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1979,0)+IF(IncludeDeal2,Spreadsheet9.2!D2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2981,0)+IF(IncludeDeal4,Spreadsheet9.2!D3983,0)+IF(IncludeDeal5,Spreadsheet9.2!D4985,0)","v":360508.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1979,0)+IF(IncludeDeal2,Spreadsheet9.2!E2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2981,0)+IF(IncludeDeal4,Spreadsheet9.2!E3983,0)+IF(IncludeDeal5,Spreadsheet9.2!E4985,0)","v":893166.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1979,0)+IF(IncludeDeal2,Spreadsheet9.2!F2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2981,0)+IF(IncludeDeal4,Spreadsheet9.2!F3983,0)+IF(IncludeDeal5,Spreadsheet9.2!F4985,0)","v":530645.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1979,0)+IF(IncludeDeal2,Spreadsheet9.2!G2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2981,0)+IF(IncludeDeal4,Spreadsheet9.2!G3983,0)+IF(IncludeDeal5,Spreadsheet9.2!G4985,0)","v":385631.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1979,0)+IF(IncludeDeal2,Spreadsheet9.2!H2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2981,0)+IF(IncludeDeal4,Spreadsheet9.2!H3983,0)+IF(IncludeDeal5,Spreadsheet9.2!H4985,0)","v":1543665.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1979,0)+IF(IncludeDeal2,Spreadsheet9.2!I2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2981,0)+IF(IncludeDeal4,Spreadsheet9.2!I3983,0)+IF(IncludeDeal5,Spreadsheet9.2!I4985,0)","v":1594420.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1979,0)+IF(IncludeDeal2,Spreadsheet9.2!J2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2981,0)+IF(IncludeDeal4,Spreadsheet9.2!J3983,0)+IF(IncludeDeal5,Spreadsheet9.2!J4985,0)","v":2204275.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1979,0)+IF(IncludeDeal2,Spreadsheet9.2!K2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2981,0)+IF(IncludeDeal4,Spreadsheet9.2!K3983,0)+IF(IncludeDeal5,Spreadsheet9.2!K4985,0)","v":1220752.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1979,0)+IF(IncludeDeal2,Spreadsheet9.2!L2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2981,0)+IF(IncludeDeal4,Spreadsheet9.2!L3983,0)+IF(IncludeDeal5,Spreadsheet9.2!L4985,0)","v":936528.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1979,0)+IF(IncludeDeal2,Spreadsheet9.2!M2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2981,0)+IF(IncludeDeal4,Spreadsheet9.2!M3983,0)+IF(IncludeDeal5,Spreadsheet9.2!M4985,0)","v":1546155.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1979,0)+IF(IncludeDeal2,Spreadsheet9.2!N2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2981,0)+IF(IncludeDeal4,Spreadsheet9.2!N3983,0)+IF(IncludeDeal5,Spreadsheet9.2!N4985,0)","v":2364563.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1979,0)+IF(IncludeDeal2,Spreadsheet9.2!O2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2981,0)+IF(IncludeDeal4,Spreadsheet9.2!O3983,0)+IF(IncludeDeal5,Spreadsheet9.2!O4985,0)","v":1988007},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1979,0)+IF(IncludeDeal2,Spreadsheet9.2!P2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2981,0)+IF(IncludeDeal4,Spreadsheet9.2!P3983,0)+IF(IncludeDeal5,Spreadsheet9.2!P4985,0)","v":1958841.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1979,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2981,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3983,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4985,0)","v":1985744.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1979,0)+IF(IncludeDeal2,Spreadsheet9.2!R2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2981,0)+IF(IncludeDeal4,Spreadsheet9.2!R3983,0)+IF(IncludeDeal5,Spreadsheet9.2!R4985,0)","v":1680160.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1979,0)+IF(IncludeDeal2,Spreadsheet9.2!S2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2981,0)+IF(IncludeDeal4,Spreadsheet9.2!S3983,0)+IF(IncludeDeal5,Spreadsheet9.2!S4985,0)","v":122434.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1979,0)+IF(IncludeDeal2,Spreadsheet9.2!T2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2981,0)+IF(IncludeDeal4,Spreadsheet9.2!T3983,0)+IF(IncludeDeal5,Spreadsheet9.2!T4985,0)","v":935035.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1979,0)+IF(IncludeDeal2,Spreadsheet9.2!U2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2981,0)+IF(IncludeDeal4,Spreadsheet9.2!U3983,0)+IF(IncludeDeal5,Spreadsheet9.2!U4985,0)","v":1344133},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1979,0)+IF(IncludeDeal2,Spreadsheet9.2!V2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2981,0)+IF(IncludeDeal4,Spreadsheet9.2!V3983,0)+IF(IncludeDeal5,Spreadsheet9.2!V4985,0)","v":3971209.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1979,0)+IF(IncludeDeal2,Spreadsheet9.2!W2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2981,0)+IF(IncludeDeal4,Spreadsheet9.2!W3983,0)+IF(IncludeDeal5,Spreadsheet9.2!W4985,0)","v":3967305.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1979,0)+IF(IncludeDeal2,Spreadsheet9.2!X2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2981,0)+IF(IncludeDeal4,Spreadsheet9.2!X3983,0)+IF(IncludeDeal5,Spreadsheet9.2!X4985,0)","v":4813787.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1979,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2981,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3983,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4985,0)","v":3439677.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1979,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2981,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3983,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4985,0)","v":3243928.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4985,0)","v":2991032.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4985,0)","v":2306972.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4985,0)","v":1651294.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4985,0)","v":566462.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4985,0)","v":215326.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4985,0)","v":548206.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4985,0)","v":594455.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4985,0)","v":-29976.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4985,0)","v":-67728.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4985,0)","v":371358.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4985,0)","v":254042.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4985,0)","v":1314496.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4985,0)","v":912774.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4985,0)","v":60896.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4985,0)","v":-400301},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4985,0)","v":-336993.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4985,0)","v":-464313.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4985,0)","v":-464374.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4985,0)","v":-520417.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4985,0)","v":-196193.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4985,0)","v":49740.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4985,0)","v":-1911.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4985,0)","v":296234.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4985,0)","v":12445.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4985,0)","v":179260.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3983,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4985,0)","v":188260},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4985,0)","v":121628.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4985,0)","v":151591.20000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4985,0)","v":207025.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4985,0)","v":62528.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4985,0)","v":-13677.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4985,0)","v":-35736.400000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4985,0)","v":-109401.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4985,0)","v":-145509.29999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4985,0)","v":-112905.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4985,0)","v":-170885.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4985,0)","v":-189269.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4985,0)","v":-84288.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4985,0)","v":-84365.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4985,0)","v":-84480.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2981,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3983,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4985,0)","v":-84558.2}]
[null,"Simulation 951",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1987,0)+IF(IncludeDeal2,Spreadsheet9.2!C2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2989,0)+IF(IncludeDeal4,Spreadsheet9.2!C3991,0)+IF(IncludeDeal5,Spreadsheet9.2!C4993,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1987,0)+IF(IncludeDeal2,Spreadsheet9.2!D2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2989,0)+IF(IncludeDeal4,Spreadsheet9.2!D3991,0)+IF(IncludeDeal5,Spreadsheet9.2!D4993,0)","v":131607.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1987,0)+IF(IncludeDeal2,Spreadsheet9.2!E2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2989,0)+IF(IncludeDeal4,Spreadsheet9.2!E3991,0)+IF(IncludeDeal5,Spreadsheet9.2!E4993,0)","v":424105.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1987,0)+IF(IncludeDeal2,Spreadsheet9.2!F2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2989,0)+IF(IncludeDeal4,Spreadsheet9.2!F3991,0)+IF(IncludeDeal5,Spreadsheet9.2!F4993,0)","v":74876.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1987,0)+IF(IncludeDeal2,Spreadsheet9.2!G2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2989,0)+IF(IncludeDeal4,Spreadsheet9.2!G3991,0)+IF(IncludeDeal5,Spreadsheet9.2!G4993,0)","v":1226380.8999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1987,0)+IF(IncludeDeal2,Spreadsheet9.2!H2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2989,0)+IF(IncludeDeal4,Spreadsheet9.2!H3991,0)+IF(IncludeDeal5,Spreadsheet9.2!H4993,0)","v":505251.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1987,0)+IF(IncludeDeal2,Spreadsheet9.2!I2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2989,0)+IF(IncludeDeal4,Spreadsheet9.2!I3991,0)+IF(IncludeDeal5,Spreadsheet9.2!I4993,0)","v":1504692.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1987,0)+IF(IncludeDeal2,Spreadsheet9.2!J2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2989,0)+IF(IncludeDeal4,Spreadsheet9.2!J3991,0)+IF(IncludeDeal5,Spreadsheet9.2!J4993,0)","v":1139184.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1987,0)+IF(IncludeDeal2,Spreadsheet9.2!K2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2989,0)+IF(IncludeDeal4,Spreadsheet9.2!K3991,0)+IF(IncludeDeal5,Spreadsheet9.2!K4993,0)","v":727460.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1987,0)+IF(IncludeDeal2,Spreadsheet9.2!L2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2989,0)+IF(IncludeDeal4,Spreadsheet9.2!L3991,0)+IF(IncludeDeal5,Spreadsheet9.2!L4993,0)","v":1742761},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1987,0)+IF(IncludeDeal2,Spreadsheet9.2!M2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2989,0)+IF(IncludeDeal4,Spreadsheet9.2!M3991,0)+IF(IncludeDeal5,Spreadsheet9.2!M4993,0)","v":2769114.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1987,0)+IF(IncludeDeal2,Spreadsheet9.2!N2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2989,0)+IF(IncludeDeal4,Spreadsheet9.2!N3991,0)+IF(IncludeDeal5,Spreadsheet9.2!N4993,0)","v":3792301.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1987,0)+IF(IncludeDeal2,Spreadsheet9.2!O2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2989,0)+IF(IncludeDeal4,Spreadsheet9.2!O3991,0)+IF(IncludeDeal5,Spreadsheet9.2!O4993,0)","v":4252285},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1987,0)+IF(IncludeDeal2,Spreadsheet9.2!P2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2989,0)+IF(IncludeDeal4,Spreadsheet9.2!P3991,0)+IF(IncludeDeal5,Spreadsheet9.2!P4993,0)","v":2854151.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1987,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2989,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3991,0)+IF(IncludeDeal5,Spreadsheet9.2!Q4993,0)","v":2563360.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1987,0)+IF(IncludeDeal2,Spreadsheet9.2!R2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2989,0)+IF(IncludeDeal4,Spreadsheet9.2!R3991,0)+IF(IncludeDeal5,Spreadsheet9.2!R4993,0)","v":1774750},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1987,0)+IF(IncludeDeal2,Spreadsheet9.2!S2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2989,0)+IF(IncludeDeal4,Spreadsheet9.2!S3991,0)+IF(IncludeDeal5,Spreadsheet9.2!S4993,0)","v":2730983.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1987,0)+IF(IncludeDeal2,Spreadsheet9.2!T2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2989,0)+IF(IncludeDeal4,Spreadsheet9.2!T3991,0)+IF(IncludeDeal5,Spreadsheet9.2!T4993,0)","v":2270435.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1987,0)+IF(IncludeDeal2,Spreadsheet9.2!U2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2989,0)+IF(IncludeDeal4,Spreadsheet9.2!U3991,0)+IF(IncludeDeal5,Spreadsheet9.2!U4993,0)","v":2315729.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1987,0)+IF(IncludeDeal2,Spreadsheet9.2!V2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2989,0)+IF(IncludeDeal4,Spreadsheet9.2!V3991,0)+IF(IncludeDeal5,Spreadsheet9.2!V4993,0)","v":2714453.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1987,0)+IF(IncludeDeal2,Spreadsheet9.2!W2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2989,0)+IF(IncludeDeal4,Spreadsheet9.2!W3991,0)+IF(IncludeDeal5,Spreadsheet9.2!W4993,0)","v":930226.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1987,0)+IF(IncludeDeal2,Spreadsheet9.2!X2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2989,0)+IF(IncludeDeal4,Spreadsheet9.2!X3991,0)+IF(IncludeDeal5,Spreadsheet9.2!X4993,0)","v":623984.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1987,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2989,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3991,0)+IF(IncludeDeal5,Spreadsheet9.2!Y4993,0)","v":61282.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1987,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2989,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3991,0)+IF(IncludeDeal5,Spreadsheet9.2!Z4993,0)","v":-208898.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AA4993,0)","v":-466896.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AB4993,0)","v":-821285.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AC4993,0)","v":-181123.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AD4993,0)","v":-603604.69999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AE4993,0)","v":14428.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AF4993,0)","v":841907.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AG4993,0)","v":753301},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AH4993,0)","v":1318333.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AI4993,0)","v":1125140.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ4993,0)","v":1109230.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AK4993,0)","v":1675315.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AL4993,0)","v":1190267.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AM4993,0)","v":807199.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AN4993,0)","v":794110.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AO4993,0)","v":560790.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AP4993,0)","v":1225096.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ4993,0)","v":741368.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AR4993,0)","v":604116.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AS4993,0)","v":653204.80000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AT4993,0)","v":348221.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AU4993,0)","v":462612.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AV4993,0)","v":313317.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AW4993,0)","v":5169.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AX4993,0)","v":259042.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AY4993,0)","v":304873.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3991,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ4993,0)","v":301452.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BA4993,0)","v":370426.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BB4993,0)","v":457382.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BC4993,0)","v":434810.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BD4993,0)","v":392867},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BE4993,0)","v":273761.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BF4993,0)","v":191670.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BG4993,0)","v":172517.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BH4993,0)","v":57948.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BI4993,0)","v":20105.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ4993,0)","v":24036.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BK4993,0)","v":713.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BL4993,0)","v":-20743.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BM4993,0)","v":-20783},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BN4993,0)","v":-20808.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2989,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3991,0)+IF(IncludeDeal5,Spreadsheet9.2!BO4993,0)","v":-20822}]
[null,"Simulation 959",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C1995,0)+IF(IncludeDeal2,Spreadsheet9.2!C2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!C2997,0)+IF(IncludeDeal4,Spreadsheet9.2!C3999,0)+IF(IncludeDeal5,Spreadsheet9.2!C5001,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D1995,0)+IF(IncludeDeal2,Spreadsheet9.2!D2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!D2997,0)+IF(IncludeDeal4,Spreadsheet9.2!D3999,0)+IF(IncludeDeal5,Spreadsheet9.2!D5001,0)","v":58639.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E1995,0)+IF(IncludeDeal2,Spreadsheet9.2!E2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!E2997,0)+IF(IncludeDeal4,Spreadsheet9.2!E3999,0)+IF(IncludeDeal5,Spreadsheet9.2!E5001,0)","v":-148372.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F1995,0)+IF(IncludeDeal2,Spreadsheet9.2!F2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!F2997,0)+IF(IncludeDeal4,Spreadsheet9.2!F3999,0)+IF(IncludeDeal5,Spreadsheet9.2!F5001,0)","v":-930.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G1995,0)+IF(IncludeDeal2,Spreadsheet9.2!G2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!G2997,0)+IF(IncludeDeal4,Spreadsheet9.2!G3999,0)+IF(IncludeDeal5,Spreadsheet9.2!G5001,0)","v":328283.09999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H1995,0)+IF(IncludeDeal2,Spreadsheet9.2!H2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!H2997,0)+IF(IncludeDeal4,Spreadsheet9.2!H3999,0)+IF(IncludeDeal5,Spreadsheet9.2!H5001,0)","v":1005602.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I1995,0)+IF(IncludeDeal2,Spreadsheet9.2!I2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!I2997,0)+IF(IncludeDeal4,Spreadsheet9.2!I3999,0)+IF(IncludeDeal5,Spreadsheet9.2!I5001,0)","v":1733067.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J1995,0)+IF(IncludeDeal2,Spreadsheet9.2!J2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!J2997,0)+IF(IncludeDeal4,Spreadsheet9.2!J3999,0)+IF(IncludeDeal5,Spreadsheet9.2!J5001,0)","v":1786867},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K1995,0)+IF(IncludeDeal2,Spreadsheet9.2!K2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!K2997,0)+IF(IncludeDeal4,Spreadsheet9.2!K3999,0)+IF(IncludeDeal5,Spreadsheet9.2!K5001,0)","v":774211.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L1995,0)+IF(IncludeDeal2,Spreadsheet9.2!L2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!L2997,0)+IF(IncludeDeal4,Spreadsheet9.2!L3999,0)+IF(IncludeDeal5,Spreadsheet9.2!L5001,0)","v":932837.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M1995,0)+IF(IncludeDeal2,Spreadsheet9.2!M2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!M2997,0)+IF(IncludeDeal4,Spreadsheet9.2!M3999,0)+IF(IncludeDeal5,Spreadsheet9.2!M5001,0)","v":280142.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N1995,0)+IF(IncludeDeal2,Spreadsheet9.2!N2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!N2997,0)+IF(IncludeDeal4,Spreadsheet9.2!N3999,0)+IF(IncludeDeal5,Spreadsheet9.2!N5001,0)","v":974754.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O1995,0)+IF(IncludeDeal2,Spreadsheet9.2!O2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!O2997,0)+IF(IncludeDeal4,Spreadsheet9.2!O3999,0)+IF(IncludeDeal5,Spreadsheet9.2!O5001,0)","v":580444.30000000005},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P1995,0)+IF(IncludeDeal2,Spreadsheet9.2!P2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!P2997,0)+IF(IncludeDeal4,Spreadsheet9.2!P3999,0)+IF(IncludeDeal5,Spreadsheet9.2!P5001,0)","v":1085711.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q1995,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q2997,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3999,0)+IF(IncludeDeal5,Spreadsheet9.2!Q5001,0)","v":338042.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R1995,0)+IF(IncludeDeal2,Spreadsheet9.2!R2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!R2997,0)+IF(IncludeDeal4,Spreadsheet9.2!R3999,0)+IF(IncludeDeal5,Spreadsheet9.2!R5001,0)","v":-49854.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S1995,0)+IF(IncludeDeal2,Spreadsheet9.2!S2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!S2997,0)+IF(IncludeDeal4,Spreadsheet9.2!S3999,0)+IF(IncludeDeal5,Spreadsheet9.2!S5001,0)","v":545829.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T1995,0)+IF(IncludeDeal2,Spreadsheet9.2!T2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!T2997,0)+IF(IncludeDeal4,Spreadsheet9.2!T3999,0)+IF(IncludeDeal5,Spreadsheet9.2!T5001,0)","v":671472.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U1995,0)+IF(IncludeDeal2,Spreadsheet9.2!U2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!U2997,0)+IF(IncludeDeal4,Spreadsheet9.2!U3999,0)+IF(IncludeDeal5,Spreadsheet9.2!U5001,0)","v":-90190.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V1995,0)+IF(IncludeDeal2,Spreadsheet9.2!V2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!V2997,0)+IF(IncludeDeal4,Spreadsheet9.2!V3999,0)+IF(IncludeDeal5,Spreadsheet9.2!V5001,0)","v":486172},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W1995,0)+IF(IncludeDeal2,Spreadsheet9.2!W2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!W2997,0)+IF(IncludeDeal4,Spreadsheet9.2!W3999,0)+IF(IncludeDeal5,Spreadsheet9.2!W5001,0)","v":-439810.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X1995,0)+IF(IncludeDeal2,Spreadsheet9.2!X2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!X2997,0)+IF(IncludeDeal4,Spreadsheet9.2!X3999,0)+IF(IncludeDeal5,Spreadsheet9.2!X5001,0)","v":-607819.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y1995,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y2997,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3999,0)+IF(IncludeDeal5,Spreadsheet9.2!Y5001,0)","v":-1142303.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z1995,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z2997,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3999,0)+IF(IncludeDeal5,Spreadsheet9.2!Z5001,0)","v":-1245141.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AA5001,0)","v":-1015251.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AB5001,0)","v":-1090609.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AC5001,0)","v":-1717135.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AD5001,0)","v":-1915171.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AE5001,0)","v":-1763127.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AF5001,0)","v":-1582899.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AG5001,0)","v":-1996109.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AH5001,0)","v":-2129180.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AI5001,0)","v":-2267582.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ5001,0)","v":-2144263.7000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AK5001,0)","v":-2216513.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AL5001,0)","v":-2280230.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AM5001,0)","v":-2188268.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AN5001,0)","v":-2017094.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AO5001,0)","v":-2201537.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AP5001,0)","v":-2015405.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ5001,0)","v":-1753524.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AR5001,0)","v":-1653123.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AS5001,0)","v":-1535440.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AT5001,0)","v":-1169062.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AU5001,0)","v":-1001470.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AV5001,0)","v":-874185.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AW5001,0)","v":-503544.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AX5001,0)","v":-397620},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AY5001,0)","v":-317518.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3999,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ5001,0)","v":-142584.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BA5001,0)","v":-129873.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BB5001,0)","v":-137749.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BC5001,0)","v":-104016.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BD5001,0)","v":-197172.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BE5001,0)","v":-203597.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BF5001,0)","v":-135254.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BG5001,0)","v":-185028.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BH5001,0)","v":-218594},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BI5001,0)","v":-126601.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ5001,0)","v":-207429.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BK5001,0)","v":-247933.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BL5001,0)","v":-143851.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BM5001,0)","v":-143985.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BN5001,0)","v":-144137.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2997,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3999,0)+IF(IncludeDeal5,Spreadsheet9.2!BO5001,0)","v":-144243.79999999999}]
[null,"Simulation 964",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C2000,0)+IF(IncludeDeal2,Spreadsheet9.2!C3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!C3002,0)+IF(IncludeDeal4,Spreadsheet9.2!C4004,0)+IF(IncludeDeal5,Spreadsheet9.2!C5006,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D2000,0)+IF(IncludeDeal2,Spreadsheet9.2!D3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!D3002,0)+IF(IncludeDeal4,Spreadsheet9.2!D4004,0)+IF(IncludeDeal5,Spreadsheet9.2!D5006,0)","v":6150.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E2000,0)+IF(IncludeDeal2,Spreadsheet9.2!E3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!E3002,0)+IF(IncludeDeal4,Spreadsheet9.2!E4004,0)+IF(IncludeDeal5,Spreadsheet9.2!E5006,0)","v":374257.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F2000,0)+IF(IncludeDeal2,Spreadsheet9.2!F3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!F3002,0)+IF(IncludeDeal4,Spreadsheet9.2!F4004,0)+IF(IncludeDeal5,Spreadsheet9.2!F5006,0)","v":1211009.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G2000,0)+IF(IncludeDeal2,Spreadsheet9.2!G3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!G3002,0)+IF(IncludeDeal4,Spreadsheet9.2!G4004,0)+IF(IncludeDeal5,Spreadsheet9.2!G5006,0)","v":581469},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H2000,0)+IF(IncludeDeal2,Spreadsheet9.2!H3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!H3002,0)+IF(IncludeDeal4,Spreadsheet9.2!H4004,0)+IF(IncludeDeal5,Spreadsheet9.2!H5006,0)","v":-960591.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I2000,0)+IF(IncludeDeal2,Spreadsheet9.2!I3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!I3002,0)+IF(IncludeDeal4,Spreadsheet9.2!I4004,0)+IF(IncludeDeal5,Spreadsheet9.2!I5006,0)","v":-1481587.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J2000,0)+IF(IncludeDeal2,Spreadsheet9.2!J3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!J3002,0)+IF(IncludeDeal4,Spreadsheet9.2!J4004,0)+IF(IncludeDeal5,Spreadsheet9.2!J5006,0)","v":-642471.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K2000,0)+IF(IncludeDeal2,Spreadsheet9.2!K3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!K3002,0)+IF(IncludeDeal4,Spreadsheet9.2!K4004,0)+IF(IncludeDeal5,Spreadsheet9.2!K5006,0)","v":-1128469.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L2000,0)+IF(IncludeDeal2,Spreadsheet9.2!L3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!L3002,0)+IF(IncludeDeal4,Spreadsheet9.2!L4004,0)+IF(IncludeDeal5,Spreadsheet9.2!L5006,0)","v":-454781.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M2000,0)+IF(IncludeDeal2,Spreadsheet9.2!M3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!M3002,0)+IF(IncludeDeal4,Spreadsheet9.2!M4004,0)+IF(IncludeDeal5,Spreadsheet9.2!M5006,0)","v":88154.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N2000,0)+IF(IncludeDeal2,Spreadsheet9.2!N3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!N3002,0)+IF(IncludeDeal4,Spreadsheet9.2!N4004,0)+IF(IncludeDeal5,Spreadsheet9.2!N5006,0)","v":1939268.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O2000,0)+IF(IncludeDeal2,Spreadsheet9.2!O3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!O3002,0)+IF(IncludeDeal4,Spreadsheet9.2!O4004,0)+IF(IncludeDeal5,Spreadsheet9.2!O5006,0)","v":768541.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P2000,0)+IF(IncludeDeal2,Spreadsheet9.2!P3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!P3002,0)+IF(IncludeDeal4,Spreadsheet9.2!P4004,0)+IF(IncludeDeal5,Spreadsheet9.2!P5006,0)","v":423022.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q2000,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q3002,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4004,0)+IF(IncludeDeal5,Spreadsheet9.2!Q5006,0)","v":484617.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R2000,0)+IF(IncludeDeal2,Spreadsheet9.2!R3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!R3002,0)+IF(IncludeDeal4,Spreadsheet9.2!R4004,0)+IF(IncludeDeal5,Spreadsheet9.2!R5006,0)","v":-911436.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S2000,0)+IF(IncludeDeal2,Spreadsheet9.2!S3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!S3002,0)+IF(IncludeDeal4,Spreadsheet9.2!S4004,0)+IF(IncludeDeal5,Spreadsheet9.2!S5006,0)","v":-1003657.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T2000,0)+IF(IncludeDeal2,Spreadsheet9.2!T3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!T3002,0)+IF(IncludeDeal4,Spreadsheet9.2!T4004,0)+IF(IncludeDeal5,Spreadsheet9.2!T5006,0)","v":-777711.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U2000,0)+IF(IncludeDeal2,Spreadsheet9.2!U3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!U3002,0)+IF(IncludeDeal4,Spreadsheet9.2!U4004,0)+IF(IncludeDeal5,Spreadsheet9.2!U5006,0)","v":-969279.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V2000,0)+IF(IncludeDeal2,Spreadsheet9.2!V3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!V3002,0)+IF(IncludeDeal4,Spreadsheet9.2!V4004,0)+IF(IncludeDeal5,Spreadsheet9.2!V5006,0)","v":-622199.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W2000,0)+IF(IncludeDeal2,Spreadsheet9.2!W3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!W3002,0)+IF(IncludeDeal4,Spreadsheet9.2!W4004,0)+IF(IncludeDeal5,Spreadsheet9.2!W5006,0)","v":-298138.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X2000,0)+IF(IncludeDeal2,Spreadsheet9.2!X3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!X3002,0)+IF(IncludeDeal4,Spreadsheet9.2!X4004,0)+IF(IncludeDeal5,Spreadsheet9.2!X5006,0)","v":-214583.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y2000,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y3002,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4004,0)+IF(IncludeDeal5,Spreadsheet9.2!Y5006,0)","v":-1258375.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z2000,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z3002,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4004,0)+IF(IncludeDeal5,Spreadsheet9.2!Z5006,0)","v":-1527724.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AA5006,0)","v":-2048255.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AB5006,0)","v":-1357926.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AC5006,0)","v":-1476121.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AD5006,0)","v":-1467527.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AE5006,0)","v":-1156743.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AF5006,0)","v":-1465892.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AG5006,0)","v":-1635228},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AH5006,0)","v":-1301695.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AI5006,0)","v":-1237662},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ5006,0)","v":-1481156.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AK5006,0)","v":-1569966.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AL5006,0)","v":-1941538.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AM5006,0)","v":-1896505.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AN5006,0)","v":-1782976.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AO5006,0)","v":-1874106.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AP5006,0)","v":-1837227.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ5006,0)","v":-1610252.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AR5006,0)","v":-1551635.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AS5006,0)","v":-1330188.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AT5006,0)","v":-1105508.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AU5006,0)","v":-980930.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AV5006,0)","v":-919576.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AW5006,0)","v":-688795.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AX5006,0)","v":-464002.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AY5006,0)","v":-473488.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4004,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ5006,0)","v":-194823.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BA5006,0)","v":-91606.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BB5006,0)","v":-53971.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BC5006,0)","v":51955.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BD5006,0)","v":85611.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BE5006,0)","v":55477.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BF5006,0)","v":122153.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BG5006,0)","v":104072},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BH5006,0)","v":51434.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BI5006,0)","v":32108.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ5006,0)","v":-3877.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BK5006,0)","v":-71641},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BL5006,0)","v":-61138.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BM5006,0)","v":-61239.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BN5006,0)","v":-61315.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3002,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4004,0)+IF(IncludeDeal5,Spreadsheet9.2!BO5006,0)","v":-61345.7}]
[null,"Simulation 972",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C2008,0)+IF(IncludeDeal2,Spreadsheet9.2!C3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!C3010,0)+IF(IncludeDeal4,Spreadsheet9.2!C4012,0)+IF(IncludeDeal5,Spreadsheet9.2!C5014,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D2008,0)+IF(IncludeDeal2,Spreadsheet9.2!D3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!D3010,0)+IF(IncludeDeal4,Spreadsheet9.2!D4012,0)+IF(IncludeDeal5,Spreadsheet9.2!D5014,0)","v":-23744.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E2008,0)+IF(IncludeDeal2,Spreadsheet9.2!E3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!E3010,0)+IF(IncludeDeal4,Spreadsheet9.2!E4012,0)+IF(IncludeDeal5,Spreadsheet9.2!E5014,0)","v":-156845.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F2008,0)+IF(IncludeDeal2,Spreadsheet9.2!F3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!F3010,0)+IF(IncludeDeal4,Spreadsheet9.2!F4012,0)+IF(IncludeDeal5,Spreadsheet9.2!F5014,0)","v":-384437.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G2008,0)+IF(IncludeDeal2,Spreadsheet9.2!G3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!G3010,0)+IF(IncludeDeal4,Spreadsheet9.2!G4012,0)+IF(IncludeDeal5,Spreadsheet9.2!G5014,0)","v":-667998.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H2008,0)+IF(IncludeDeal2,Spreadsheet9.2!H3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!H3010,0)+IF(IncludeDeal4,Spreadsheet9.2!H4012,0)+IF(IncludeDeal5,Spreadsheet9.2!H5014,0)","v":-585457.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I2008,0)+IF(IncludeDeal2,Spreadsheet9.2!I3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!I3010,0)+IF(IncludeDeal4,Spreadsheet9.2!I4012,0)+IF(IncludeDeal5,Spreadsheet9.2!I5014,0)","v":-253863.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J2008,0)+IF(IncludeDeal2,Spreadsheet9.2!J3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!J3010,0)+IF(IncludeDeal4,Spreadsheet9.2!J4012,0)+IF(IncludeDeal5,Spreadsheet9.2!J5014,0)","v":-839168.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K2008,0)+IF(IncludeDeal2,Spreadsheet9.2!K3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!K3010,0)+IF(IncludeDeal4,Spreadsheet9.2!K4012,0)+IF(IncludeDeal5,Spreadsheet9.2!K5014,0)","v":-2267339.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L2008,0)+IF(IncludeDeal2,Spreadsheet9.2!L3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!L3010,0)+IF(IncludeDeal4,Spreadsheet9.2!L4012,0)+IF(IncludeDeal5,Spreadsheet9.2!L5014,0)","v":-2639663},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M2008,0)+IF(IncludeDeal2,Spreadsheet9.2!M3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!M3010,0)+IF(IncludeDeal4,Spreadsheet9.2!M4012,0)+IF(IncludeDeal5,Spreadsheet9.2!M5014,0)","v":-2511043.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N2008,0)+IF(IncludeDeal2,Spreadsheet9.2!N3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!N3010,0)+IF(IncludeDeal4,Spreadsheet9.2!N4012,0)+IF(IncludeDeal5,Spreadsheet9.2!N5014,0)","v":-3009752.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O2008,0)+IF(IncludeDeal2,Spreadsheet9.2!O3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!O3010,0)+IF(IncludeDeal4,Spreadsheet9.2!O4012,0)+IF(IncludeDeal5,Spreadsheet9.2!O5014,0)","v":-3335917.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P2008,0)+IF(IncludeDeal2,Spreadsheet9.2!P3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!P3010,0)+IF(IncludeDeal4,Spreadsheet9.2!P4012,0)+IF(IncludeDeal5,Spreadsheet9.2!P5014,0)","v":-3786125.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q2008,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q3010,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4012,0)+IF(IncludeDeal5,Spreadsheet9.2!Q5014,0)","v":-3582172.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R2008,0)+IF(IncludeDeal2,Spreadsheet9.2!R3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!R3010,0)+IF(IncludeDeal4,Spreadsheet9.2!R4012,0)+IF(IncludeDeal5,Spreadsheet9.2!R5014,0)","v":-3207363.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S2008,0)+IF(IncludeDeal2,Spreadsheet9.2!S3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!S3010,0)+IF(IncludeDeal4,Spreadsheet9.2!S4012,0)+IF(IncludeDeal5,Spreadsheet9.2!S5014,0)","v":-2973970.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T2008,0)+IF(IncludeDeal2,Spreadsheet9.2!T3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!T3010,0)+IF(IncludeDeal4,Spreadsheet9.2!T4012,0)+IF(IncludeDeal5,Spreadsheet9.2!T5014,0)","v":-2885462.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U2008,0)+IF(IncludeDeal2,Spreadsheet9.2!U3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!U3010,0)+IF(IncludeDeal4,Spreadsheet9.2!U4012,0)+IF(IncludeDeal5,Spreadsheet9.2!U5014,0)","v":-3038812.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V2008,0)+IF(IncludeDeal2,Spreadsheet9.2!V3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!V3010,0)+IF(IncludeDeal4,Spreadsheet9.2!V4012,0)+IF(IncludeDeal5,Spreadsheet9.2!V5014,0)","v":-2782931.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W2008,0)+IF(IncludeDeal2,Spreadsheet9.2!W3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!W3010,0)+IF(IncludeDeal4,Spreadsheet9.2!W4012,0)+IF(IncludeDeal5,Spreadsheet9.2!W5014,0)","v":-2707280.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X2008,0)+IF(IncludeDeal2,Spreadsheet9.2!X3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!X3010,0)+IF(IncludeDeal4,Spreadsheet9.2!X4012,0)+IF(IncludeDeal5,Spreadsheet9.2!X5014,0)","v":-2526190.2999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y2008,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y3010,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4012,0)+IF(IncludeDeal5,Spreadsheet9.2!Y5014,0)","v":-2016993.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z2008,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z3010,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4012,0)+IF(IncludeDeal5,Spreadsheet9.2!Z5014,0)","v":-1670195.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AA5014,0)","v":-2102729.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AB5014,0)","v":-1748156.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AC5014,0)","v":-1802231.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AD5014,0)","v":-1934377.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AE5014,0)","v":-1720821.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AF5014,0)","v":-1695637.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AG5014,0)","v":-1891165.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AH5014,0)","v":-1870834.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AI5014,0)","v":-1859306.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ5014,0)","v":-1822941.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AK5014,0)","v":-1852119.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AL5014,0)","v":-1749449.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AM5014,0)","v":-1548112.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AN5014,0)","v":-894019.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AO5014,0)","v":-486695.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AP5014,0)","v":-143694.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ5014,0)","v":-448592.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AR5014,0)","v":-759194.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AS5014,0)","v":-1143405.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AT5014,0)","v":-804054.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AU5014,0)","v":-780795.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AV5014,0)","v":-599218.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AW5014,0)","v":-273706.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AX5014,0)","v":-79019.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AY5014,0)","v":-98928.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4012,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ5014,0)","v":151539.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BA5014,0)","v":203961.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BB5014,0)","v":283854.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BC5014,0)","v":445819.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BD5014,0)","v":319612.90000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BE5014,0)","v":174923.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BF5014,0)","v":141702.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BG5014,0)","v":48788.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BH5014,0)","v":-92812.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BI5014,0)","v":-74542.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ5014,0)","v":-104704.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BK5014,0)","v":-184508.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BL5014,0)","v":-105207},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BM5014,0)","v":-105349.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BN5014,0)","v":-105458.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3010,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4012,0)+IF(IncludeDeal5,Spreadsheet9.2!BO5014,0)","v":-105511}]
[null,"Simulation 984",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C2020,0)+IF(IncludeDeal2,Spreadsheet9.2!C3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!C3022,0)+IF(IncludeDeal4,Spreadsheet9.2!C4024,0)+IF(IncludeDeal5,Spreadsheet9.2!C5026,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D2020,0)+IF(IncludeDeal2,Spreadsheet9.2!D3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!D3022,0)+IF(IncludeDeal4,Spreadsheet9.2!D4024,0)+IF(IncludeDeal5,Spreadsheet9.2!D5026,0)","v":-3254.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E2020,0)+IF(IncludeDeal2,Spreadsheet9.2!E3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!E3022,0)+IF(IncludeDeal4,Spreadsheet9.2!E4024,0)+IF(IncludeDeal5,Spreadsheet9.2!E5026,0)","v":-389033.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F2020,0)+IF(IncludeDeal2,Spreadsheet9.2!F3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!F3022,0)+IF(IncludeDeal4,Spreadsheet9.2!F4024,0)+IF(IncludeDeal5,Spreadsheet9.2!F5026,0)","v":-645328.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G2020,0)+IF(IncludeDeal2,Spreadsheet9.2!G3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!G3022,0)+IF(IncludeDeal4,Spreadsheet9.2!G4024,0)+IF(IncludeDeal5,Spreadsheet9.2!G5026,0)","v":-812222.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H2020,0)+IF(IncludeDeal2,Spreadsheet9.2!H3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!H3022,0)+IF(IncludeDeal4,Spreadsheet9.2!H4024,0)+IF(IncludeDeal5,Spreadsheet9.2!H5026,0)","v":-387830.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I2020,0)+IF(IncludeDeal2,Spreadsheet9.2!I3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!I3022,0)+IF(IncludeDeal4,Spreadsheet9.2!I4024,0)+IF(IncludeDeal5,Spreadsheet9.2!I5026,0)","v":-665226},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J2020,0)+IF(IncludeDeal2,Spreadsheet9.2!J3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!J3022,0)+IF(IncludeDeal4,Spreadsheet9.2!J4024,0)+IF(IncludeDeal5,Spreadsheet9.2!J5026,0)","v":-1142097.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K2020,0)+IF(IncludeDeal2,Spreadsheet9.2!K3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!K3022,0)+IF(IncludeDeal4,Spreadsheet9.2!K4024,0)+IF(IncludeDeal5,Spreadsheet9.2!K5026,0)","v":-1654570.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L2020,0)+IF(IncludeDeal2,Spreadsheet9.2!L3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!L3022,0)+IF(IncludeDeal4,Spreadsheet9.2!L4024,0)+IF(IncludeDeal5,Spreadsheet9.2!L5026,0)","v":-1705334.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M2020,0)+IF(IncludeDeal2,Spreadsheet9.2!M3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!M3022,0)+IF(IncludeDeal4,Spreadsheet9.2!M4024,0)+IF(IncludeDeal5,Spreadsheet9.2!M5026,0)","v":-1919364.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N2020,0)+IF(IncludeDeal2,Spreadsheet9.2!N3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!N3022,0)+IF(IncludeDeal4,Spreadsheet9.2!N4024,0)+IF(IncludeDeal5,Spreadsheet9.2!N5026,0)","v":-1091492.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O2020,0)+IF(IncludeDeal2,Spreadsheet9.2!O3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!O3022,0)+IF(IncludeDeal4,Spreadsheet9.2!O4024,0)+IF(IncludeDeal5,Spreadsheet9.2!O5026,0)","v":-161407.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P2020,0)+IF(IncludeDeal2,Spreadsheet9.2!P3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!P3022,0)+IF(IncludeDeal4,Spreadsheet9.2!P4024,0)+IF(IncludeDeal5,Spreadsheet9.2!P5026,0)","v":181024.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q2020,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q3022,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4024,0)+IF(IncludeDeal5,Spreadsheet9.2!Q5026,0)","v":382076.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R2020,0)+IF(IncludeDeal2,Spreadsheet9.2!R3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!R3022,0)+IF(IncludeDeal4,Spreadsheet9.2!R4024,0)+IF(IncludeDeal5,Spreadsheet9.2!R5026,0)","v":352606.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S2020,0)+IF(IncludeDeal2,Spreadsheet9.2!S3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!S3022,0)+IF(IncludeDeal4,Spreadsheet9.2!S4024,0)+IF(IncludeDeal5,Spreadsheet9.2!S5026,0)","v":1159430.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T2020,0)+IF(IncludeDeal2,Spreadsheet9.2!T3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!T3022,0)+IF(IncludeDeal4,Spreadsheet9.2!T4024,0)+IF(IncludeDeal5,Spreadsheet9.2!T5026,0)","v":1781890.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U2020,0)+IF(IncludeDeal2,Spreadsheet9.2!U3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!U3022,0)+IF(IncludeDeal4,Spreadsheet9.2!U4024,0)+IF(IncludeDeal5,Spreadsheet9.2!U5026,0)","v":2350728.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V2020,0)+IF(IncludeDeal2,Spreadsheet9.2!V3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!V3022,0)+IF(IncludeDeal4,Spreadsheet9.2!V4024,0)+IF(IncludeDeal5,Spreadsheet9.2!V5026,0)","v":1819651.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W2020,0)+IF(IncludeDeal2,Spreadsheet9.2!W3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!W3022,0)+IF(IncludeDeal4,Spreadsheet9.2!W4024,0)+IF(IncludeDeal5,Spreadsheet9.2!W5026,0)","v":699341.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X2020,0)+IF(IncludeDeal2,Spreadsheet9.2!X3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!X3022,0)+IF(IncludeDeal4,Spreadsheet9.2!X4024,0)+IF(IncludeDeal5,Spreadsheet9.2!X5026,0)","v":585004.19999999995},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y2020,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y3022,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4024,0)+IF(IncludeDeal5,Spreadsheet9.2!Y5026,0)","v":815268.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z2020,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z3022,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4024,0)+IF(IncludeDeal5,Spreadsheet9.2!Z5026,0)","v":429735},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AA5026,0)","v":337521.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AB5026,0)","v":-198209.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AC5026,0)","v":-1220400.1000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AD5026,0)","v":-1570883.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AE5026,0)","v":-1436358.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AF5026,0)","v":-1502463.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AG5026,0)","v":-1644792},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AH5026,0)","v":-1638080.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AI5026,0)","v":-1801718.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ5026,0)","v":-1960345.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AK5026,0)","v":-2100287.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AL5026,0)","v":-2082025.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AM5026,0)","v":-1972345.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AN5026,0)","v":-1992221},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AO5026,0)","v":-2019103.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AP5026,0)","v":-1868374},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ5026,0)","v":-1631678.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AR5026,0)","v":-1386568.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AS5026,0)","v":-1322898.3999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AT5026,0)","v":-1169133.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AU5026,0)","v":-935366.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AV5026,0)","v":-843162.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AW5026,0)","v":-628794.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AX5026,0)","v":-527650.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AY5026,0)","v":-363021.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4024,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ5026,0)","v":-189470.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BA5026,0)","v":-175627},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BB5026,0)","v":-105361.60000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BC5026,0)","v":-84569.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BD5026,0)","v":-139185.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BE5026,0)","v":-172116.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BF5026,0)","v":-170206.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BG5026,0)","v":-185919.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BH5026,0)","v":-161716},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BI5026,0)","v":-125780.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ5026,0)","v":-105224.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BK5026,0)","v":-41492},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BL5026,0)","v":-20959.099999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BM5026,0)","v":-20981.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BN5026,0)","v":-21015.200000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3022,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4024,0)+IF(IncludeDeal5,Spreadsheet9.2!BO5026,0)","v":-21039.5}]
[null,"Simulation 985",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C2021,0)+IF(IncludeDeal2,Spreadsheet9.2!C3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!C3023,0)+IF(IncludeDeal4,Spreadsheet9.2!C4025,0)+IF(IncludeDeal5,Spreadsheet9.2!C5027,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D2021,0)+IF(IncludeDeal2,Spreadsheet9.2!D3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!D3023,0)+IF(IncludeDeal4,Spreadsheet9.2!D4025,0)+IF(IncludeDeal5,Spreadsheet9.2!D5027,0)","v":193001.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E2021,0)+IF(IncludeDeal2,Spreadsheet9.2!E3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!E3023,0)+IF(IncludeDeal4,Spreadsheet9.2!E4025,0)+IF(IncludeDeal5,Spreadsheet9.2!E5027,0)","v":356985.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F2021,0)+IF(IncludeDeal2,Spreadsheet9.2!F3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!F3023,0)+IF(IncludeDeal4,Spreadsheet9.2!F4025,0)+IF(IncludeDeal5,Spreadsheet9.2!F5027,0)","v":1685591.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G2021,0)+IF(IncludeDeal2,Spreadsheet9.2!G3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!G3023,0)+IF(IncludeDeal4,Spreadsheet9.2!G4025,0)+IF(IncludeDeal5,Spreadsheet9.2!G5027,0)","v":1342884.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H2021,0)+IF(IncludeDeal2,Spreadsheet9.2!H3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!H3023,0)+IF(IncludeDeal4,Spreadsheet9.2!H4025,0)+IF(IncludeDeal5,Spreadsheet9.2!H5027,0)","v":2100171.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I2021,0)+IF(IncludeDeal2,Spreadsheet9.2!I3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!I3023,0)+IF(IncludeDeal4,Spreadsheet9.2!I4025,0)+IF(IncludeDeal5,Spreadsheet9.2!I5027,0)","v":2894678.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J2021,0)+IF(IncludeDeal2,Spreadsheet9.2!J3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!J3023,0)+IF(IncludeDeal4,Spreadsheet9.2!J4025,0)+IF(IncludeDeal5,Spreadsheet9.2!J5027,0)","v":2068879.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K2021,0)+IF(IncludeDeal2,Spreadsheet9.2!K3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!K3023,0)+IF(IncludeDeal4,Spreadsheet9.2!K4025,0)+IF(IncludeDeal5,Spreadsheet9.2!K5027,0)","v":2663826.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L2021,0)+IF(IncludeDeal2,Spreadsheet9.2!L3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!L3023,0)+IF(IncludeDeal4,Spreadsheet9.2!L4025,0)+IF(IncludeDeal5,Spreadsheet9.2!L5027,0)","v":1965046.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M2021,0)+IF(IncludeDeal2,Spreadsheet9.2!M3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!M3023,0)+IF(IncludeDeal4,Spreadsheet9.2!M4025,0)+IF(IncludeDeal5,Spreadsheet9.2!M5027,0)","v":1186918.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N2021,0)+IF(IncludeDeal2,Spreadsheet9.2!N3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!N3023,0)+IF(IncludeDeal4,Spreadsheet9.2!N4025,0)+IF(IncludeDeal5,Spreadsheet9.2!N5027,0)","v":1013935},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O2021,0)+IF(IncludeDeal2,Spreadsheet9.2!O3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!O3023,0)+IF(IncludeDeal4,Spreadsheet9.2!O4025,0)+IF(IncludeDeal5,Spreadsheet9.2!O5027,0)","v":1398655.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P2021,0)+IF(IncludeDeal2,Spreadsheet9.2!P3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!P3023,0)+IF(IncludeDeal4,Spreadsheet9.2!P4025,0)+IF(IncludeDeal5,Spreadsheet9.2!P5027,0)","v":1970367.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q2021,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q3023,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4025,0)+IF(IncludeDeal5,Spreadsheet9.2!Q5027,0)","v":3383607.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R2021,0)+IF(IncludeDeal2,Spreadsheet9.2!R3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!R3023,0)+IF(IncludeDeal4,Spreadsheet9.2!R4025,0)+IF(IncludeDeal5,Spreadsheet9.2!R5027,0)","v":2803481.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S2021,0)+IF(IncludeDeal2,Spreadsheet9.2!S3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!S3023,0)+IF(IncludeDeal4,Spreadsheet9.2!S4025,0)+IF(IncludeDeal5,Spreadsheet9.2!S5027,0)","v":3870383.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T2021,0)+IF(IncludeDeal2,Spreadsheet9.2!T3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!T3023,0)+IF(IncludeDeal4,Spreadsheet9.2!T4025,0)+IF(IncludeDeal5,Spreadsheet9.2!T5027,0)","v":4808407.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U2021,0)+IF(IncludeDeal2,Spreadsheet9.2!U3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!U3023,0)+IF(IncludeDeal4,Spreadsheet9.2!U4025,0)+IF(IncludeDeal5,Spreadsheet9.2!U5027,0)","v":3275492.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V2021,0)+IF(IncludeDeal2,Spreadsheet9.2!V3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!V3023,0)+IF(IncludeDeal4,Spreadsheet9.2!V4025,0)+IF(IncludeDeal5,Spreadsheet9.2!V5027,0)","v":3573122.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W2021,0)+IF(IncludeDeal2,Spreadsheet9.2!W3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!W3023,0)+IF(IncludeDeal4,Spreadsheet9.2!W4025,0)+IF(IncludeDeal5,Spreadsheet9.2!W5027,0)","v":3679802.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X2021,0)+IF(IncludeDeal2,Spreadsheet9.2!X3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!X3023,0)+IF(IncludeDeal4,Spreadsheet9.2!X4025,0)+IF(IncludeDeal5,Spreadsheet9.2!X5027,0)","v":4715386.9000000004},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y2021,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y3023,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4025,0)+IF(IncludeDeal5,Spreadsheet9.2!Y5027,0)","v":5084887.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z2021,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z3023,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4025,0)+IF(IncludeDeal5,Spreadsheet9.2!Z5027,0)","v":5403820.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AA5027,0)","v":5768211.5999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AB5027,0)","v":4994907.0999999996},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AC5027,0)","v":3854435.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AD5027,0)","v":3383847.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AE5027,0)","v":3084090.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AF5027,0)","v":2318403.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AG5027,0)","v":1977750.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AH5027,0)","v":1328411.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AI5027,0)","v":1816452.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ5027,0)","v":717322.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AK5027,0)","v":536751.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AL5027,0)","v":141998.39999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AM5027,0)","v":829450.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AN5027,0)","v":259029},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AO5027,0)","v":-54828},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AP5027,0)","v":-145178.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ5027,0)","v":-172411.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AR5027,0)","v":41468.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AS5027,0)","v":287545.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AT5027,0)","v":-386695.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AU5027,0)","v":-184029.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AV5027,0)","v":-75738.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AW5027,0)","v":-1507.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AX5027,0)","v":3048},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AY5027,0)","v":139196.79999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4025,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ5027,0)","v":183067.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BA5027,0)","v":252293.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BB5027,0)","v":372306.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BC5027,0)","v":365666.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BD5027,0)","v":205538.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BE5027,0)","v":98221},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BF5027,0)","v":90605.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BG5027,0)","v":-26852.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BH5027,0)","v":-51206},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BI5027,0)","v":-41743.800000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ5027,0)","v":-109374.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BK5027,0)","v":-101487},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BL5027,0)","v":-39973.599999999999},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BM5027,0)","v":-40012.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BN5027,0)","v":-40077.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3023,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4025,0)+IF(IncludeDeal5,Spreadsheet9.2!BO5027,0)","v":-40127.4}]
[null,"Simulation 993",{"$f":"IF(IncludeDeal1,Spreadsheet9.2!C2029,0)+IF(IncludeDeal2,Spreadsheet9.2!C3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!C3031,0)+IF(IncludeDeal4,Spreadsheet9.2!C4033,0)+IF(IncludeDeal5,Spreadsheet9.2!C5035,0)","v":0},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!D2029,0)+IF(IncludeDeal2,Spreadsheet9.2!D3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!D3031,0)+IF(IncludeDeal4,Spreadsheet9.2!D4033,0)+IF(IncludeDeal5,Spreadsheet9.2!D5035,0)","v":35813.300000000003},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!E2029,0)+IF(IncludeDeal2,Spreadsheet9.2!E3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!E3031,0)+IF(IncludeDeal4,Spreadsheet9.2!E4033,0)+IF(IncludeDeal5,Spreadsheet9.2!E5035,0)","v":-137953.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!F2029,0)+IF(IncludeDeal2,Spreadsheet9.2!F3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!F3031,0)+IF(IncludeDeal4,Spreadsheet9.2!F4033,0)+IF(IncludeDeal5,Spreadsheet9.2!F5035,0)","v":-318085.59999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!G2029,0)+IF(IncludeDeal2,Spreadsheet9.2!G3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!G3031,0)+IF(IncludeDeal4,Spreadsheet9.2!G4033,0)+IF(IncludeDeal5,Spreadsheet9.2!G5035,0)","v":-520938},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!H2029,0)+IF(IncludeDeal2,Spreadsheet9.2!H3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!H3031,0)+IF(IncludeDeal4,Spreadsheet9.2!H4033,0)+IF(IncludeDeal5,Spreadsheet9.2!H5035,0)","v":-760960.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!I2029,0)+IF(IncludeDeal2,Spreadsheet9.2!I3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!I3031,0)+IF(IncludeDeal4,Spreadsheet9.2!I4033,0)+IF(IncludeDeal5,Spreadsheet9.2!I5035,0)","v":-1234508.6000000001},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!J2029,0)+IF(IncludeDeal2,Spreadsheet9.2!J3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!J3031,0)+IF(IncludeDeal4,Spreadsheet9.2!J4033,0)+IF(IncludeDeal5,Spreadsheet9.2!J5035,0)","v":-622033},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!K2029,0)+IF(IncludeDeal2,Spreadsheet9.2!K3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!K3031,0)+IF(IncludeDeal4,Spreadsheet9.2!K4033,0)+IF(IncludeDeal5,Spreadsheet9.2!K5035,0)","v":-223395},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!L2029,0)+IF(IncludeDeal2,Spreadsheet9.2!L3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!L3031,0)+IF(IncludeDeal4,Spreadsheet9.2!L4033,0)+IF(IncludeDeal5,Spreadsheet9.2!L5035,0)","v":-196777.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!M2029,0)+IF(IncludeDeal2,Spreadsheet9.2!M3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!M3031,0)+IF(IncludeDeal4,Spreadsheet9.2!M4033,0)+IF(IncludeDeal5,Spreadsheet9.2!M5035,0)","v":-150109.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!N2029,0)+IF(IncludeDeal2,Spreadsheet9.2!N3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!N3031,0)+IF(IncludeDeal4,Spreadsheet9.2!N4033,0)+IF(IncludeDeal5,Spreadsheet9.2!N5035,0)","v":-336177.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!O2029,0)+IF(IncludeDeal2,Spreadsheet9.2!O3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!O3031,0)+IF(IncludeDeal4,Spreadsheet9.2!O4033,0)+IF(IncludeDeal5,Spreadsheet9.2!O5035,0)","v":-730639.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!P2029,0)+IF(IncludeDeal2,Spreadsheet9.2!P3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!P3031,0)+IF(IncludeDeal4,Spreadsheet9.2!P4033,0)+IF(IncludeDeal5,Spreadsheet9.2!P5035,0)","v":-2202547.7999999998},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Q2029,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!Q3031,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4033,0)+IF(IncludeDeal5,Spreadsheet9.2!Q5035,0)","v":-2284434.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!R2029,0)+IF(IncludeDeal2,Spreadsheet9.2!R3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!R3031,0)+IF(IncludeDeal4,Spreadsheet9.2!R4033,0)+IF(IncludeDeal5,Spreadsheet9.2!R5035,0)","v":-2189309.2000000002},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!S2029,0)+IF(IncludeDeal2,Spreadsheet9.2!S3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!S3031,0)+IF(IncludeDeal4,Spreadsheet9.2!S4033,0)+IF(IncludeDeal5,Spreadsheet9.2!S5035,0)","v":-1794782.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!T2029,0)+IF(IncludeDeal2,Spreadsheet9.2!T3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!T3031,0)+IF(IncludeDeal4,Spreadsheet9.2!T4033,0)+IF(IncludeDeal5,Spreadsheet9.2!T5035,0)","v":-2003778.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!U2029,0)+IF(IncludeDeal2,Spreadsheet9.2!U3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!U3031,0)+IF(IncludeDeal4,Spreadsheet9.2!U4033,0)+IF(IncludeDeal5,Spreadsheet9.2!U5035,0)","v":-1452117.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!V2029,0)+IF(IncludeDeal2,Spreadsheet9.2!V3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!V3031,0)+IF(IncludeDeal4,Spreadsheet9.2!V4033,0)+IF(IncludeDeal5,Spreadsheet9.2!V5035,0)","v":-1765233},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!W2029,0)+IF(IncludeDeal2,Spreadsheet9.2!W3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!W3031,0)+IF(IncludeDeal4,Spreadsheet9.2!W4033,0)+IF(IncludeDeal5,Spreadsheet9.2!W5035,0)","v":-1762009.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!X2029,0)+IF(IncludeDeal2,Spreadsheet9.2!X3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!X3031,0)+IF(IncludeDeal4,Spreadsheet9.2!X4033,0)+IF(IncludeDeal5,Spreadsheet9.2!X5035,0)","v":-1909880.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Y2029,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!Y3031,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4033,0)+IF(IncludeDeal5,Spreadsheet9.2!Y5035,0)","v":-1760450.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!Z2029,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!Z3031,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4033,0)+IF(IncludeDeal5,Spreadsheet9.2!Z5035,0)","v":-1799035.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AA2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AA3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AA5035,0)","v":-1587840.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AB2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AB3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AB5035,0)","v":-1595400.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AC2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AC3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AC5035,0)","v":-1961108.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AD2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AD3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AD5035,0)","v":-1962176.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AE2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AE3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AE5035,0)","v":-1744130.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AF2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AF3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AF5035,0)","v":-1237748.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AG2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AG3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AG5035,0)","v":-1422777.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AH2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AH3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AH5035,0)","v":-1720341.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AI2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AI3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AI5035,0)","v":-1483336.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AJ2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AJ3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AJ5035,0)","v":-1408305.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AK2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AK3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AK5035,0)","v":-833233.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AL2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AL3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AL5035,0)","v":-814101.7},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AM2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AM3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AM5035,0)","v":-1164407.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AN2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AN3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AN5035,0)","v":-548978.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AO2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AO3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AO5035,0)","v":-298904.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AP2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AP3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AP5035,0)","v":-666149.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AQ2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AQ3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AQ5035,0)","v":-15342},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AR2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AR3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AR5035,0)","v":-202085.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AS2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AS3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AS5035,0)","v":-348759.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AT2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AT3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AT5035,0)","v":-203697.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AU2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AU3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AU5035,0)","v":23527.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AV2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AV3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AV5035,0)","v":260254.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AW2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AW3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AW5035,0)","v":314135.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AX2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AX3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AX5035,0)","v":385240.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AY2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AY3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AY5035,0)","v":242559.4},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!AZ2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!AZ3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4033,0)+IF(IncludeDeal5,Spreadsheet9.2!AZ5035,0)","v":221874.8},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BA2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BA3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BA5035,0)","v":135144.1},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BB2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BB3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BB5035,0)","v":184968.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BC2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BC3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BC5035,0)","v":226903.3},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BD2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BD3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BD5035,0)","v":140948.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BE2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BE3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BE5035,0)","v":39890.199999999997},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BF2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BF3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BF5035,0)","v":53164},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BG2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BG3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BG5035,0)","v":-12620.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BH2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BH3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BH5035,0)","v":-64350.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BI2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BI3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BI5035,0)","v":-64433.9},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BJ2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BJ3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BJ5035,0)","v":-94244.6},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BK2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BK3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BK5035,0)","v":-123945.2},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BL2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BL3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BL5035,0)","v":-83129.399999999994},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BM2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BM3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BM5035,0)","v":-83221.5},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BN2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BN3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BN5035,0)","v":-83320.600000000006},{"$f":"IF(IncludeDeal1,Spreadsheet9.2!BO2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3031,0)+IF(IncludeDeal3,-Spreadsheet9.2!BO3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4033,0)+IF(IncludeDeal5,Spreadsheet9.2!BO5035,0)","v":-83388.5}]
[null,"Simulation 2",{"$f":"C31+Spreadsheet9.2!C36","v":0},{"$f":"D31+Spreadsheet9.2!D36","v":263801.90000000002},{"$f":"E31+Spreadsheet9.2!E36","v":891172.1},{"$f":"F31+Spreadsheet9.2!F36","v":-750682.7},{"$f":"G31+Spreadsheet9.2!G36","v":-926971.70000000007},{"$f":"H31+Spreadsheet9.2!H36","v":-1141814.3999999999},{"$f":"I31+Spreadsheet9.2!I36","v":-48136.6},{"$f":"J31+Spreadsheet9.2!J36","v":-1193485.3},{"$f":"K31+Spreadsheet9.2!K36","v":-752644.09999999986},{"$f":"L31+Spreadsheet9.2!L36","v":-817576.1},{"$f":"M31+Spreadsheet9.2!M36","v":-1280169.1000000001},{"$f":"N31+Spreadsheet9.2!N36","v":-1503804.4000000001},{"$f":"O31+Spreadsheet9.2!O36","v":-2053140.6},{"$f":"P31+Spreadsheet9.2!P36","v":-2086039.7999999998},{"$f":"Q31+Spreadsheet9.2!Q36","v":-2352109.4},{"$f":"R31+Spreadsheet9.2!R36","v":-2071857.1},{"$f":"S31+Spreadsheet9.2!S36","v":-2719912.8},{"$f":"T31+Spreadsheet9.2!T36","v":-3209347.7},{"$f":"U31+Spreadsheet9.2!U36","v":-2785294.9},{"$f":"V31+Spreadsheet9.2!V36","v":-3089271.7},{"$f":"W31+Spreadsheet9.2!W36","v":-3888611.6},{"$f":"X31+Spreadsheet9.2!X36","v":-4666247.4000000004},{"$f":"Y31+Spreadsheet9.2!Y36","v":-5082300.9000000004},{"$f":"Z31+Spreadsheet9.2!Z36","v":-4257928.2},{"$f":"AA31+Spreadsheet9.2!AA36","v":-3925650.3},{"$f":"AB31+Spreadsheet9.2!AB36","v":-3643951.6},{"$f":"AC31+Spreadsheet9.2!AC36","v":-2946999.1},{"$f":"AD31+Spreadsheet9.2!AD36","v":-3324358.5},{"$f":"AE31+Spreadsheet9.2!AE36","v":-3618497.5},{"$f":"AF31+Spreadsheet9.2!AF36","v":-3909715.5},{"$f":"AG31+Spreadsheet9.2!AG36","v":-3490109.9000000004},{"$f":"AH31+Spreadsheet9.2!AH36","v":-2740252.5},{"$f":"AI31+Spreadsheet9.2!AI36","v":-2998539.4000000004},{"$f":"AJ31+Spreadsheet9.2!AJ36","v":-3539628.5999999996},{"$f":"AK31+Spreadsheet9.2!AK36","v":-3422821.8000000003},{"$f":"AL31+Spreadsheet9.2!AL36","v":-3385229.0999999996},{"$f":"AM31+Spreadsheet9.2!AM36","v":-3706732.7},{"$f":"AN31+Spreadsheet9.2!AN36","v":-3124135.5},{"$f":"AO31+Spreadsheet9.2!AO36","v":-2687917.2},{"$f":"AP31+Spreadsheet9.2!AP36","v":-2769275.3},{"$f":"AQ31+Spreadsheet9.2!AQ36","v":-2517013.7000000002},{"$f":"AR31+Spreadsheet9.2!AR36","v":-2598565.7000000002},{"$f":"AS31+Spreadsheet9.2!AS36","v":-2056717.9000000001},{"$f":"AT31+Spreadsheet9.2!AT36","v":-1574136.8},{"$f":"AU31+Spreadsheet9.2!AU36","v":-1193698.2000000002},{"$f":"AV31+Spreadsheet9.2!AV36","v":-1009078.7999999999},{"$f":"AW31+Spreadsheet9.2!AW36","v":-965780.70000000007},{"$f":"AX31+Spreadsheet9.2!AX36","v":-790040.7},{"$f":"AY31+Spreadsheet9.2!AY36","v":-449334.2},{"$f":"AZ31+Spreadsheet9.2!AZ36","v":-233029.7},{"$f":"BA31+Spreadsheet9.2!BA36","v":58256.299999999988},{"$f":"BB31+Spreadsheet9.2!BB36","v":228990.3},{"$f":"BC31+Spreadsheet9.2!BC36","v":462823.69999999995},{"$f":"BD31+Spreadsheet9.2!BD36","v":330492.80000000005},{"$f":"BE31+Spreadsheet9.2!BE36","v":151523.79999999999},{"$f":"BF31+Spreadsheet9.2!BF36","v":77912.299999999988},{"$f":"BG31+Spreadsheet9.2!BG36","v":-62657.200000000012},{"$f":"BH31+Spreadsheet9.2!BH36","v":-257310.3},{"$f":"BI31+Spreadsheet9.2!BI36","v":-161078.90000000002},{"$f":"BJ31+Spreadsheet9.2!BJ36","v":-228366.7},{"$f":"BK31+Spreadsheet9.2!BK36","v":-293263.90000000002},{"$f":"BL31+Spreadsheet9.2!BL36","v":-286687.7},{"$f":"BM31+Spreadsheet9.2!BM36","v":-290801.8},{"$f":"BN31+Spreadsheet9.2!BN36","v":-294109.90000000002},{"$f":"BO31+Spreadsheet9.2!BO36","v":-296478.8}]
[null,"Simulation 3",{"$f":"C32+Spreadsheet9.2!C37","v":0},{"$f":"D32+Spreadsheet9.2!D37","v":15604.299999999996},{"$f":"E32+Spreadsheet9.2!E37","v":721849.2},{"$f":"F32+Spreadsheet9.2!F37","v":395288.5},{"$f":"G32+Spreadsheet9.2!G37","v":1720449.4},{"$f":"H32+Spreadsheet9.2!H37","v":2234795.4},{"$f":"I32+Spreadsheet9.2!I37","v":2971275.5999999996},{"$f":"J32+Spreadsheet9.2!J37","v":1871730.7},{"$f":"K32+Spreadsheet9.2!K37","v":3661004.7999999998},{"$f":"L32+Spreadsheet9.2!L37","v":5730878.0999999996},{"$f":"M32+Spreadsheet9.2!M37","v":5212012.2},{"$f":"N32+Spreadsheet9.2!N37","v":3725423.5},{"$f":"O32+Spreadsheet9.2!O37","v":2484819},{"$f":"P32+Spreadsheet9.2!P37","v":2101615.9},{"$f":"Q32+Spreadsheet9.2!Q37","v":3812823.0999999996},{"$f":"R32+Spreadsheet9.2!R37","v":2702589.4},{"$f":"S32+Spreadsheet9.2!S37","v":3524107.6},{"$f":"T32+Spreadsheet9.2!T37","v":1897796.9000000001},{"$f":"U32+Spreadsheet9.2!U37","v":2681002},{"$f":"V32+Spreadsheet9.2!V37","v":4341763.8999999994},{"$f":"W32+Spreadsheet9.2!W37","v":2057032.5},{"$f":"X32+Spreadsheet9.2!X37","v":3130803.1},{"$f":"Y32+Spreadsheet9.2!Y37","v":2666456.9},{"$f":"Z32+Spreadsheet9.2!Z37","v":3661983.6},{"$f":"AA32+Spreadsheet9.2!AA37","v":3003957.5},{"$f":"AB32+Spreadsheet9.2!AB37","v":6682122.2999999998},{"$f":"AC32+Spreadsheet9.2!AC37","v":5161714.5999999996},{"$f":"AD32+Spreadsheet9.2!AD37","v":3103900.9},{"$f":"AE32+Spreadsheet9.2!AE37","v":3497744},{"$f":"AF32+Spreadsheet9.2!AF37","v":2015959.2},{"$f":"AG32+Spreadsheet9.2!AG37","v":3145920},{"$f":"AH32+Spreadsheet9.2!AH37","v":3800065.3},{"$f":"AI32+Spreadsheet9.2!AI37","v":4408297.3},{"$f":"AJ32+Spreadsheet9.2!AJ37","v":5178237.2},{"$f":"AK32+Spreadsheet9.2!AK37","v":4333128},{"$f":"AL32+Spreadsheet9.2!AL37","v":4835394.8},{"$f":"AM32+Spreadsheet9.2!AM37","v":7957154.3999999994},{"$f":"AN32+Spreadsheet9.2!AN37","v":5664411.7999999998},{"$f":"AO32+Spreadsheet9.2!AO37","v":5901791.5},{"$f":"AP32+Spreadsheet9.2!AP37","v":5518872.7999999998},{"$f":"AQ32+Spreadsheet9.2!AQ37","v":4702374.5},{"$f":"AR32+Spreadsheet9.2!AR37","v":4483600.3},{"$f":"AS32+Spreadsheet9.2!AS37","v":3278585},{"$f":"AT32+Spreadsheet9.2!AT37","v":2962278.6},{"$f":"AU32+Spreadsheet9.2!AU37","v":2280755.7000000002},{"$f":"AV32+Spreadsheet9.2!AV37","v":1839765},{"$f":"AW32+Spreadsheet9.2!AW37","v":2132613.7999999998},{"$f":"AX32+Spreadsheet9.2!AX37","v":1968762.4},{"$f":"AY32+Spreadsheet9.2!AY37","v":1926498.8},{"$f":"AZ32+Spreadsheet9.2!AZ37","v":1610324.7999999998},{"$f":"BA32+Spreadsheet9.2!BA37","v":1502490.5},{"$f":"BB32+Spreadsheet9.2!BB37","v":1187623.2},{"$f":"BC32+Spreadsheet9.2!BC37","v":956555.8},{"$f":"BD32+Spreadsheet9.2!BD37","v":817252.3},{"$f":"BE32+Spreadsheet9.2!BE37","v":695766.3},{"$f":"BF32+Spreadsheet9.2!BF37","v":639920.9},{"$f":"BG32+Spreadsheet9.2!BG37","v":590373.69999999995},{"$f":"BH32+Spreadsheet9.2!BH37","v":363456.5},{"$f":"BI32+Spreadsheet9.2!BI37","v":247820.5},{"$f":"BJ32+Spreadsheet9.2!BJ37","v":206113.30000000002},{"$f":"BK32+Spreadsheet9.2!BK37","v":180601.9},{"$f":"BL32+Spreadsheet9.2!BL37","v":170783.4},{"$f":"BM32+Spreadsheet9.2!BM37","v":169256.8},{"$f":"BN32+Spreadsheet9.2!BN37","v":164850.6},{"$f":"BO32+Spreadsheet9.2!BO37","v":160155.19999999998}]
[null,"Simulation 11",{"$f":"C40+Spreadsheet9.2!C45","v":0},{"$f":"D40+Spreadsheet9.2!D45","v":-127065.8},{"$f":"E40+Spreadsheet9.2!E45","v":527562.19999999995},{"$f":"F40+Spreadsheet9.2!F45","v":637928.60000000009},{"$f":"G40+Spreadsheet9.2!G45","v":463745.69999999995},{"$f":"H40+Spreadsheet9.2!H45","v":1530165.8},{"$f":"I40+Spreadsheet9.2!I45","v":-922390.8},{"$f":"J40+Spreadsheet9.2!J45","v":-1407061.1},{"$f":"K40+Spreadsheet9.2!K45","v":-2893270.8},{"$f":"L40+Spreadsheet9.2!L45","v":-3591044.8},{"$f":"M40+Spreadsheet9.2!M45","v":-3502893.2},{"$f":"N40+Spreadsheet9.2!N45","v":-3832836.2},{"$f":"O40+Spreadsheet9.2!O45","v":-3559781.9},{"$f":"P40+Spreadsheet9.2!P45","v":-4016541.1},{"$f":"Q40+Spreadsheet9.2!Q45","v":-3297430.5},{"$f":"R40+Spreadsheet9.2!R45","v":-3746314.1},{"$f":"S40+Spreadsheet9.2!S45","v":-4003323.5},{"$f":"T40+Spreadsheet9.2!T45","v":-4651631.0999999996},{"$f":"U40+Spreadsheet9.2!U45","v":-4921086.8},{"$f":"V40+Spreadsheet9.2!V45","v":-6128497.5},{"$f":"W40+Spreadsheet9.2!W45","v":-5710902.2999999998},{"$f":"X40+Spreadsheet9.2!X45","v":-6351599.7999999998},{"$f":"Y40+Spreadsheet9.2!Y45","v":-5644196.5},{"$f":"Z40+Spreadsheet9.2!Z45","v":-5799206.2000000002},{"$f":"AA40+Spreadsheet9.2!AA45","v":-5827803.1999999993},{"$f":"AB40+Spreadsheet9.2!AB45","v":-5694524.0999999996},{"$f":"AC40+Spreadsheet9.2!AC45","v":-5049296.5},{"$f":"AD40+Spreadsheet9.2!AD45","v":-4661853.8},{"$f":"AE40+Spreadsheet9.2!AE45","v":-3551808.7},{"$f":"AF40+Spreadsheet9.2!AF45","v":-3101671.9},{"$f":"AG40+Spreadsheet9.2!AG45","v":-2884992.7},{"$f":"AH40+Spreadsheet9.2!AH45","v":-2311854.7999999998},{"$f":"AI40+Spreadsheet9.2!AI45","v":-2645923.2999999998},{"$f":"AJ40+Spreadsheet9.2!AJ45","v":-2384001.7999999998},{"$f":"AK40+Spreadsheet9.2!AK45","v":-2403566.4},{"$f":"AL40+Spreadsheet9.2!AL45","v":-2195839.2999999998},{"$f":"AM40+Spreadsheet9.2!AM45","v":-2347600.9},{"$f":"AN40+Spreadsheet9.2!AN45","v":-1875827.7},{"$f":"AO40+Spreadsheet9.2!AO45","v":-969992.99999999988},{"$f":"AP40+Spreadsheet9.2!AP45","v":332280},{"$f":"AQ40+Spreadsheet9.2!AQ45","v":1585780.6999999997},{"$f":"AR40+Spreadsheet9.2!AR45","v":2089188},{"$f":"AS40+Spreadsheet9.2!AS45","v":1278933.1000000001},{"$f":"AT40+Spreadsheet9.2!AT45","v":980719.70000000007},{"$f":"AU40+Spreadsheet9.2!AU45","v":1210192.7999999998},{"$f":"AV40+Spreadsheet9.2!AV45","v":1608544.0999999999},{"$f":"AW40+Spreadsheet9.2!AW45","v":1714746.7},{"$f":"AX40+Spreadsheet9.2!AX45","v":1068374},{"$f":"AY40+Spreadsheet9.2!AY45","v":1069908.3999999999},{"$f":"AZ40+Spreadsheet9.2!AZ45","v":864748.3},{"$f":"BA40+Spreadsheet9.2!BA45","v":482128.99999999994},{"$f":"BB40+Spreadsheet9.2!BB45","v":346262.6},{"$f":"BC40+Spreadsheet9.2!BC45","v":459174.1},{"$f":"BD40+Spreadsheet9.2!BD45","v":377678.8},{"$f":"BE40+Spreadsheet9.2!BE45","v":153009.1},{"$f":"BF40+Spreadsheet9.2!BF45","v":41945.899999999994},{"$f":"BG40+Spreadsheet9.2!BG45","v":-65751.500000000015},{"$f":"BH40+Spreadsheet9.2!BH45","v":-254435},{"$f":"BI40+Spreadsheet9.2!BI45","v":-122315.09999999999},{"$f":"BJ40+Spreadsheet9.2!BJ45","v":-113595.5},{"$f":"BK40+Spreadsheet9.2!BK45","v":-162103.5},{"$f":"BL40+Spreadsheet9.2!BL45","v":-191825.5},{"$f":"BM40+Spreadsheet9.2!BM45","v":-194668.90000000002},{"$f":"BN40+Spreadsheet9.2!BN45","v":-198630.6},{"$f":"BO40+Spreadsheet9.2!BO45","v":-201636}]
[null,"Simulation 23",{"$f":"C52+Spreadsheet9.2!C57","v":0},{"$f":"D52+Spreadsheet9.2!D57","v":217119.9},{"$f":"E52+Spreadsheet9.2!E57","v":-235423},{"$f":"F52+Spreadsheet9.2!F57","v":-1174504.3999999999},{"$f":"G52+Spreadsheet9.2!G57","v":-2348766.1},{"$f":"H52+Spreadsheet9.2!H57","v":-3746262.5},{"$f":"I52+Spreadsheet9.2!I57","v":-3372351.5999999996},{"$f":"J52+Spreadsheet9.2!J57","v":-3300275.8},{"$f":"K52+Spreadsheet9.2!K57","v":-3465834.8},{"$f":"L52+Spreadsheet9.2!L57","v":-4975612.1999999993},{"$f":"M52+Spreadsheet9.2!M57","v":-3965994.8},{"$f":"N52+Spreadsheet9.2!N57","v":-2345043.5},{"$f":"O52+Spreadsheet9.2!O57","v":-1598416.2},{"$f":"P52+Spreadsheet9.2!P57","v":-1938965.1},{"$f":"Q52+Spreadsheet9.2!Q57","v":-1975968.0999999999},{"$f":"R52+Spreadsheet9.2!R57","v":-3825336.6},{"$f":"S52+Spreadsheet9.2!S57","v":-4116786.3},{"$f":"T52+Spreadsheet9.2!T57","v":-4122986.9},{"$f":"U52+Spreadsheet9.2!U57","v":-4045252.5},{"$f":"V52+Spreadsheet9.2!V57","v":-4412470.5},{"$f":"W52+Spreadsheet9.2!W57","v":-3717138.6999999997},{"$f":"X52+Spreadsheet9.2!X57","v":-3557314.8},{"$f":"Y52+Spreadsheet9.2!Y57","v":-3930731.9000000004},{"$f":"Z52+Spreadsheet9.2!Z57","v":-3306091.2},{"$f":"AA52+Spreadsheet9.2!AA57","v":-2351518.2999999998},{"$f":"AB52+Spreadsheet9.2!AB57","v":-2933836.8},{"$f":"AC52+Spreadsheet9.2!AC57","v":-2549261.5},{"$f":"AD52+Spreadsheet9.2!AD57","v":-3118022.3},{"$f":"AE52+Spreadsheet9.2!AE57","v":-3555060.7},{"$f":"AF52+Spreadsheet9.2!AF57","v":-4377022.5},{"$f":"AG52+Spreadsheet9.2!AG57","v":-4386979.5},{"$f":"AH52+Spreadsheet9.2!AH57","v":-3947479.7},{"$f":"AI52+Spreadsheet9.2!AI57","v":-4081443.4},{"$f":"AJ52+Spreadsheet9.2!AJ57","v":-4301274.7},{"$f":"AK52+Spreadsheet9.2!AK57","v":-3696604.3},{"$f":"AL52+Spreadsheet9.2!AL57","v":-3397766.7},{"$f":"AM52+Spreadsheet9.2!AM57","v":-3636300.5999999996},{"$f":"AN52+Spreadsheet9.2!AN57","v":-3230976.4},{"$f":"AO52+Spreadsheet9.2!AO57","v":-3693171.2},{"$f":"AP52+Spreadsheet9.2!AP57","v":-3191051.2},{"$f":"AQ52+Spreadsheet9.2!AQ57","v":-2458994.6},{"$f":"AR52+Spreadsheet9.2!AR57","v":-1368516},{"$f":"AS52+Spreadsheet9.2!AS57","v":-1396078.2},{"$f":"AT52+Spreadsheet9.2!AT57","v":-1260143.5},{"$f":"AU52+Spreadsheet9.2!AU57","v":-1442736.3},{"$f":"AV52+Spreadsheet9.2!AV57","v":-1026589.1},{"$f":"AW52+Spreadsheet9.2!AW57","v":-613300.5},{"$f":"AX52+Spreadsheet9.2!AX57","v":-786682.7},{"$f":"AY52+Spreadsheet9.2!AY57","v":-842628},{"$f":"AZ52+Spreadsheet9.2!AZ57","v":-565718.5},{"$f":"BA52+Spreadsheet9.2!BA57","v":-389443.00000000006},{"$f":"BB52+Spreadsheet9.2!BB57","v":-438101.19999999995},{"$f":"BC52+Spreadsheet9.2!BC57","v":-152440.9},{"$f":"BD52+Spreadsheet9.2!BD57","v":-228824.2},{"$f":"BE52+Spreadsheet9.2!BE57","v":-379995.8},{"$f":"BF52+Spreadsheet9.2!BF57","v":-383684.6},{"$f":"BG52+Spreadsheet9.2!BG57","v":-491443.49999999994},{"$f":"BH52+Spreadsheet9.2!BH57","v":-629497.4},{"$f":"BI52+Spreadsheet9.2!BI57","v":-320776.90000000002},{"$f":"BJ52+Spreadsheet9.2!BJ57","v":-361237.7},{"$f":"BK52+Spreadsheet9.2!BK57","v":-412022.6},{"$f":"BL52+Spreadsheet9.2!BL57","v":-389743.1},{"$f":"BM52+Spreadsheet9.2!BM57","v":-391840.60000000003},{"$f":"BN52+Spreadsheet9.2!BN57","v":-393859.80000000005},{"$f":"BO52+Spreadsheet9.2!BO57","v":-395684.5}]
[null,"Simulation 24",{"$f":"C53+Spreadsheet9.2!C58","v":0},{"$f":"D53+Spreadsheet9.2!D58","v":-304941.59999999998},{"$f":"E53+Spreadsheet9.2!E58","v":-161909.09999999998},{"$f":"F53+Spreadsheet9.2!F58","v":1873993.5},{"$f":"G53+Spreadsheet9.2!G58","v":2279757.2999999998},{"$f":"H53+Spreadsheet9.2!H58","v":499826.4},{"$f":"I53+Spreadsheet9.2!I58","v":-2144062.1999999997},{"$f":"J53+Spreadsheet9.2!J58","v":-2147424.7000000002},{"$f":"K53+Spreadsheet9.2!K58","v":-4507048},{"$f":"L53+Spreadsheet9.2!L58","v":-4931474.9000000004},{"$f":"M53+Spreadsheet9.2!M58","v":-5007304.1999999993},{"$f":"N53+Spreadsheet9.2!N58","v":-4648197.5999999996},{"$f":"O53+Spreadsheet9.2!O58","v":-4882811.9000000004},{"$f":"P53+Spreadsheet9.2!P58","v":-4426941},{"$f":"Q53+Spreadsheet9.2!Q58","v":-3426343.9000000004},{"$f":"R53+Spreadsheet9.2!R58","v":-1820817.7999999998},{"$f":"S53+Spreadsheet9.2!S58","v":-390529.70000000019},{"$f":"T53+Spreadsheet9.2!T58","v":-615950.30000000005},{"$f":"U53+Spreadsheet9.2!U58","v":-436523.30000000028},{"$f":"V53+Spreadsheet9.2!V58","v":-471997.19999999972},{"$f":"W53+Spreadsheet9.2!W58","v":-76281.699999999721},{"$f":"X53+Spreadsheet9.2!X58","v":-2713759.3000000003},{"$f":"Y53+Spreadsheet9.2!Y58","v":-1961312.4000000001},{"$f":"Z53+Spreadsheet9.2!Z58","v":-2175490},{"$f":"AA53+Spreadsheet9.2!AA58","v":-1263893.6999999997},{"$f":"AB53+Spreadsheet9.2!AB58","v":-261698.5},{"$f":"AC53+Spreadsheet9.2!AC58","v":466515.19999999972},{"$f":"AD53+Spreadsheet9.2!AD58","v":737606.39999999991},{"$f":"AE53+Spreadsheet9.2!AE58","v":1406644.5},{"$f":"AF53+Spreadsheet9.2!AF58","v":1969103.9000000001},{"$f":"AG53+Spreadsheet9.2!AG58","v":2304964.7000000002},{"$f":"AH53+Spreadsheet9.2!AH58","v":468284},{"$f":"AI53+Spreadsheet9.2!AI58","v":-455364.30000000005},{"$f":"AJ53+Spreadsheet9.2!AJ58","v":343017.30000000005},{"$f":"AK53+Spreadsheet9.2!AK58","v":1702719.0999999999},{"$f":"AL53+Spreadsheet9.2!AL58","v":1427475.4},{"$f":"AM53+Spreadsheet9.2!AM58","v":2838660.7},{"$f":"AN53+Spreadsheet9.2!AN58","v":1192824.4999999998},{"$f":"AO53+Spreadsheet9.2!AO58","v":988903.7},{"$f":"AP53+Spreadsheet9.2!AP58","v":1999333.9000000001},{"$f":"AQ53+Spreadsheet9.2!AQ58","v":919301.20000000019},{"$f":"AR53+Spreadsheet9.2!AR58","v":990194.1},{"$f":"AS53+Spreadsheet9.2!AS58","v":739850.39999999991},{"$f":"AT53+Spreadsheet9.2!AT58","v":420548.6},{"$f":"AU53+Spreadsheet9.2!AU58","v":1261193},{"$f":"AV53+Spreadsheet9.2!AV58","v":195049.90000000002},{"$f":"AW53+Spreadsheet9.2!AW58","v":142253.39999999997},{"$f":"AX53+Spreadsheet9.2!AX58","v":107102.09999999998},{"$f":"AY53+Spreadsheet9.2!AY58","v":281666.5},{"$f":"AZ53+Spreadsheet9.2!AZ58","v":461410.9},{"$f":"BA53+Spreadsheet9.2!BA58","v":507204.39999999997},{"$f":"BB53+Spreadsheet9.2!BB58","v":381580.3},{"$f":"BC53+Spreadsheet9.2!BC58","v":754848.9},{"$f":"BD53+Spreadsheet9.2!BD58","v":634442.69999999995},{"$f":"BE53+Spreadsheet9.2!BE58","v":423000.8},{"$f":"BF53+Spreadsheet9.2!BF58","v":426878.6},{"$f":"BG53+Spreadsheet9.2!BG58","v":181033.3},{"$f":"BH53+Spreadsheet9.2!BH58","v":-87387},{"$f":"BI53+Spreadsheet9.2!BI58","v":-40353.800000000003},{"$f":"BJ53+Spreadsheet9.2!BJ58","v":-160421.20000000001},{"$f":"BK53+Spreadsheet9.2!BK58","v":-279438.40000000002},{"$f":"BL53+Spreadsheet9.2!BL58","v":-198964.8},{"$f":"BM53+Spreadsheet9.2!BM58","v":-201211.3},{"$f":"BN53+Spreadsheet9.2!BN58","v":-205416.9},{"$f":"BO53+Spreadsheet9.2!BO58","v":-208639.8}]
[null,"Simulation 36",{"$f":"C65+Spreadsheet9.2!C70","v":0},{"$f":"D65+Spreadsheet9.2!D70","v":64595.600000000006},{"$f":"E65+Spreadsheet9.2!E70","v":1645382.9},{"$f":"F65+Spreadsheet9.2!F70","v":1021114.7},{"$f":"G65+Spreadsheet9.2!G70","v":-265177.59999999998},{"$f":"H65+Spreadsheet9.2!H70","v":1207731.2},{"$f":"I65+Spreadsheet9.2!I70","v":1604239},{"$f":"J65+Spreadsheet9.2!J70","v":153090.19999999998},{"$f":"K65+Spreadsheet9.2!K70","v":1685905},{"$f":"L65+Spreadsheet9.2!L70","v":2983152.7},{"$f":"M65+Spreadsheet9.2!M70","v":2826047.1},{"$f":"N65+Spreadsheet9.2!N70","v":-785002.2},{"$f":"O65+Spreadsheet9.2!O70","v":-1878513.2},{"$f":"P65+Spreadsheet9.2!P70","v":-4280948.8000000007},{"$f":"Q65+Spreadsheet9.2!Q70","v":-3606383},{"$f":"R65+Spreadsheet9.2!R70","v":-4357826.9000000004},{"$f":"S65+Spreadsheet9.2!S70","v":-4596453.7},{"$f":"T65+Spreadsheet9.2!T70","v":-4762133.2},{"$f":"U65+Spreadsheet9.2!U70","v":-4916303.9000000004},{"$f":"V65+Spreadsheet9.2!V70","v":-4543883.7},{"$f":"W65+Spreadsheet9.2!W70","v":-4840600.5999999996},{"$f":"X65+Spreadsheet9.2!X70","v":-5042072.8},{"$f":"Y65+Spreadsheet9.2!Y70","v":-5156048.2},{"$f":"Z65+Spreadsheet9.2!Z70","v":-5405345.8000000007},{"$f":"AA65+Spreadsheet9.2!AA70","v":-5727866.5},{"$f":"AB65+Spreadsheet9.2!AB70","v":-5806942.8000000007},{"$f":"AC65+Spreadsheet9.2!AC70","v":-5230711.0999999996},{"$f":"AD65+Spreadsheet9.2!AD70","v":-4940559.8},{"$f":"AE65+Spreadsheet9.2!AE70","v":-4106839.4},{"$f":"AF65+Spreadsheet9.2!AF70","v":-3801969.9},{"$f":"AG65+Spreadsheet9.2!AG70","v":-4586845.8},{"$f":"AH65+Spreadsheet9.2!AH70","v":-4141118.2},{"$f":"AI65+Spreadsheet9.2!AI70","v":-3788191.4},{"$f":"AJ65+Spreadsheet9.2!AJ70","v":-3933578.9000000004},{"$f":"AK65+Spreadsheet9.2!AK70","v":-3348819.5999999996},{"$f":"AL65+Spreadsheet9.2!AL70","v":-3392848},{"$f":"AM65+Spreadsheet9.2!AM70","v":-3856202.6},{"$f":"AN65+Spreadsheet9.2!AN70","v":-3112148.1},{"$f":"AO65+Spreadsheet9.2!AO70","v":-2808934.6},{"$f":"AP65+Spreadsheet9.2!AP70","v":-3251543},{"$f":"AQ65+Spreadsheet9.2!AQ70","v":-2379720},{"$f":"AR65+Spreadsheet9.2!AR70","v":-2440445.2999999998},{"$f":"AS65+Spreadsheet9.2!AS70","v":-2225551.2000000002},{"$f":"AT65+Spreadsheet9.2!AT70","v":-2315755.7000000002},{"$f":"AU65+Spreadsheet9.2!AU70","v":-2212299.5999999996},{"$f":"AV65+Spreadsheet9.2!AV70","v":-1739348.8},{"$f":"AW65+Spreadsheet9.2!AW70","v":-1276241.5},{"$f":"AX65+Spreadsheet9.2!AX70","v":-1011941.8},{"$f":"AY65+Spreadsheet9.2!AY70","v":-787429.6},{"$f":"AZ65+Spreadsheet9.2!AZ70","v":-570271.80000000005},{"$f":"BA65+Spreadsheet9.2!BA70","v":-274021.09999999998},{"$f":"BB65+Spreadsheet9.2!BB70","v":31334.600000000006},{"$f":"BC65+Spreadsheet9.2!BC70","v":412648.30000000005},{"$f":"BD65+Spreadsheet9.2!BD70","v":200561.19999999998},{"$f":"BE65+Spreadsheet9.2!BE70","v":25799.299999999988},{"$f":"BF65+Spreadsheet9.2!BF70","v":-27859.4},{"$f":"BG65+Spreadsheet9.2!BG70","v":-159697.9},{"$f":"BH65+Spreadsheet9.2!BH70","v":-301264.7},{"$f":"BI65+Spreadsheet9.2!BI70","v":-217791.8},{"$f":"BJ65+Spreadsheet9.2!BJ70","v":-233569.2},{"$f":"BK65+Spreadsheet9.2!BK70","v":-258828.2},{"$f":"BL65+Spreadsheet9.2!BL70","v":-170461.4},{"$f":"BM65+Spreadsheet9.2!BM70","v":-175114},{"$f":"BN65+Spreadsheet9.2!BN70","v":-177497.09999999998},{"$f":"BO65+Spreadsheet9.2!BO70","v":-179685.8}]
[null,"Simulation 44",{"$f":"C73+Spreadsheet9.2!C78","v":0},{"$f":"D73+Spreadsheet9.2!D78","v":-136084.70000000001},{"$f":"E73+Spreadsheet9.2!E78","v":865026.3},{"$f":"F73+Spreadsheet9.2!F78","v":410842.39999999997},{"$f":"G73+Spreadsheet9.2!G78","v":397812},{"$f":"H73+Spreadsheet9.2!H78","v":1128237.6000000001},{"$f":"I73+Spreadsheet9.2!I78","v":1060380.1000000001},{"$f":"J73+Spreadsheet9.2!J78","v":2805010.6},{"$f":"K73+Spreadsheet9.2!K78","v":3084450.5999999996},{"$f":"L73+Spreadsheet9.2!L78","v":2967464.7},{"$f":"M73+Spreadsheet9.2!M78","v":927080.60000000009},{"$f":"N73+Spreadsheet9.2!N78","v":191152.60000000009},{"$f":"O73+Spreadsheet9.2!O78","v":-652934.69999999995},{"$f":"P73+Spreadsheet9.2!P78","v":-805613.2},{"$f":"Q73+Spreadsheet9.2!Q78","v":303955.40000000014},{"$f":"R73+Spreadsheet9.2!R78","v":2574066.1},{"$f":"S73+Spreadsheet9.2!S78","v":2273522.4},{"$f":"T73+Spreadsheet9.2!T78","v":98365.299999999988},{"$f":"U73+Spreadsheet9.2!U78","v":1613848.1},{"$f":"V73+Spreadsheet9.2!V78","v":728244},{"$f":"W73+Spreadsheet9.2!W78","v":-267775.60000000003},{"$f":"X73+Spreadsheet9.2!X78","v":-845497.8},{"$f":"Y73+Spreadsheet9.2!Y78","v":-1299117.9000000001},{"$f":"Z73+Spreadsheet9.2!Z78","v":-1507415.1},{"$f":"AA73+Spreadsheet9.2!AA78","v":-2178393.1},{"$f":"AB73+Spreadsheet9.2!AB78","v":-2934509.8},{"$f":"AC73+Spreadsheet9.2!AC78","v":-2944243.2},{"$f":"AD73+Spreadsheet9.2!AD78","v":-2863765.5},{"$f":"AE73+Spreadsheet9.2!AE78","v":-3516648.0999999996},{"$f":"AF73+Spreadsheet9.2!AF78","v":-2999385.2},{"$f":"AG73+Spreadsheet9.2!AG78","v":-3585972.7},{"$f":"AH73+Spreadsheet9.2!AH78","v":-3490744.8},{"$f":"AI73+Spreadsheet9.2!AI78","v":-3825203.2000000002},{"$f":"AJ73+Spreadsheet9.2!AJ78","v":-3886194.2},{"$f":"AK73+Spreadsheet9.2!AK78","v":-4365462.4000000004},{"$f":"AL73+Spreadsheet9.2!AL78","v":-4168286.4},{"$f":"AM73+Spreadsheet9.2!AM78","v":-4215445.5999999996},{"$f":"AN73+Spreadsheet9.2!AN78","v":-4171808.4000000004},{"$f":"AO73+Spreadsheet9.2!AO78","v":-3675902},{"$f":"AP73+Spreadsheet9.2!AP78","v":-3363221.2},{"$f":"AQ73+Spreadsheet9.2!AQ78","v":-2944635.7},{"$f":"AR73+Spreadsheet9.2!AR78","v":-2032348.2},{"$f":"AS73+Spreadsheet9.2!AS78","v":-2143761.9},{"$f":"AT73+Spreadsheet9.2!AT78","v":-1800079.5999999999},{"$f":"AU73+Spreadsheet9.2!AU78","v":-1378247.5},{"$f":"AV73+Spreadsheet9.2!AV78","v":-1549564.5},{"$f":"AW73+Spreadsheet9.2!AW78","v":-968770.10000000009},{"$f":"AX73+Spreadsheet9.2!AX78","v":-713385.39999999991},{"$f":"AY73+Spreadsheet9.2!AY78","v":-815055.2},{"$f":"AZ73+Spreadsheet9.2!AZ78","v":-730192.6},{"$f":"BA73+Spreadsheet9.2!BA78","v":-581841.6},{"$f":"BB73+Spreadsheet9.2!BB78","v":-568035.4},{"$f":"BC73+Spreadsheet9.2!BC78","v":-332613},{"$f":"BD73+Spreadsheet9.2!BD78","v":-417488.7},{"$f":"BE73+Spreadsheet9.2!BE78","v":-560528.80000000005},{"$f":"BF73+Spreadsheet9.2!BF78","v":-568593.6},{"$f":"BG73+Spreadsheet9.2!BG78","v":-668637.4},{"$f":"BH73+Spreadsheet9.2!BH78","v":-869136.2},{"$f":"BI73+Spreadsheet9.2!BI78","v":-587170.80000000005},{"$f":"BJ73+Spreadsheet9.2!BJ78","v":-603632.6},{"$f":"BK73+Spreadsheet9.2!BK78","v":-645989.5},{"$f":"BL73+Spreadsheet9.2!BL78","v":-517707},{"$f":"BM73+Spreadsheet9.2!BM78","v":-520316.60000000003},{"$f":"BN73+Spreadsheet9.2!BN78","v":-522862.5},{"$f":"BO73+Spreadsheet9.2!BO78","v":-525009.80000000005}]
[null,"Simulation 46",{"$f":"C75+Spreadsheet9.2!C80","v":0},{"$f":"D75+Spreadsheet9.2!D80","v":-116627},{"$f":"E75+Spreadsheet9.2!E80","v":-1057572.5},{"$f":"F75+Spreadsheet9.2!F80","v":-942627.5},{"$f":"G75+Spreadsheet9.2!G80","v":-436678.9},{"$f":"H75+Spreadsheet9.2!H80","v":271445.69999999995},{"$f":"I75+Spreadsheet9.2!I80","v":-503719.29999999993},{"$f":"J75+Spreadsheet9.2!J80","v":-1479625.7000000002},{"$f":"K75+Spreadsheet9.2!K80","v":-2575368},{"$f":"L75+Spreadsheet9.2!L80","v":-2083908.3},{"$f":"M75+Spreadsheet9.2!M80","v":-924881.2},{"$f":"N75+Spreadsheet9.2!N80","v":-343479.5},{"$f":"O75+Spreadsheet9.2!O80","v":310127},{"$f":"P75+Spreadsheet9.2!P80","v":3155231.5},{"$f":"Q75+Spreadsheet9.2!Q80","v":1941758.3},{"$f":"R75+Spreadsheet9.2!R80","v":2103272.6},{"$f":"S75+Spreadsheet9.2!S80","v":3599453.8},{"$f":"T75+Spreadsheet9.2!T80","v":2610483.1},{"$f":"U75+Spreadsheet9.2!U80","v":3556303.8},{"$f":"V75+Spreadsheet9.2!V80","v":5255592},{"$f":"W75+Spreadsheet9.2!W80","v":9063542.9000000004},{"$f":"X75+Spreadsheet9.2!X80","v":10734673.200000001},{"$f":"Y75+Spreadsheet9.2!Y80","v":12181395.1},{"$f":"Z75+Spreadsheet9.2!Z80","v":11051153.300000001},{"$f":"AA75+Spreadsheet9.2!AA80","v":14955155.300000001},{"$f":"AB75+Spreadsheet9.2!AB80","v":15548777.800000001},{"$f":"AC75+Spreadsheet9.2!AC80","v":15163971.899999999},{"$f":"AD75+Spreadsheet9.2!AD80","v":13087832},{"$f":"AE75+Spreadsheet9.2!AE80","v":13203727.300000001},{"$f":"AF75+Spreadsheet9.2!AF80","v":13712587},{"$f":"AG75+Spreadsheet9.2!AG80","v":13397591.800000001},{"$f":"AH75+Spreadsheet9.2!AH80","v":13208265.199999999},{"$f":"AI75+Spreadsheet9.2!AI80","v":9545727.5999999996},{"$f":"AJ75+Spreadsheet9.2!AJ80","v":7944921.4000000004},{"$f":"AK75+Spreadsheet9.2!AK80","v":6765246.7999999998},{"$f":"AL75+Spreadsheet9.2!AL80","v":5264064.1999999993},{"$f":"AM75+Spreadsheet9.2!AM80","v":4264143.9000000004},{"$f":"AN75+Spreadsheet9.2!AN80","v":5907572.1000000006},{"$f":"AO75+Spreadsheet9.2!AO80","v":4443589.5},{"$f":"AP75+Spreadsheet9.2!AP80","v":4245262},{"$f":"AQ75+Spreadsheet9.2!AQ80","v":5591133.2999999998},{"$f":"AR75+Spreadsheet9.2!AR80","v":7129455.0999999996},{"$f":"AS75+Spreadsheet9.2!AS80","v":8626009.0999999996},{"$f":"AT75+Spreadsheet9.2!AT80","v":7019232.3000000007},{"$f":"AU75+Spreadsheet9.2!AU80","v":5920934.9000000004},{"$f":"AV75+Spreadsheet9.2!AV80","v":5417974.2999999998},{"$f":"AW75+Spreadsheet9.2!AW80","v":4989352.3},{"$f":"AX75+Spreadsheet9.2!AX80","v":3174743.9},{"$f":"AY75+Spreadsheet9.2!AY80","v":2152357.7999999998},{"$f":"AZ75+Spreadsheet9.2!AZ80","v":1860122},{"$f":"BA75+Spreadsheet9.2!BA80","v":1282586.2999999998},{"$f":"BB75+Spreadsheet9.2!BB80","v":728009.7},{"$f":"BC75+Spreadsheet9.2!BC80","v":708290.2},{"$f":"BD75+Spreadsheet9.2!BD80","v":368334.39999999997},{"$f":"BE75+Spreadsheet9.2!BE80","v":53285.000000000007},{"$f":"BF75+Spreadsheet9.2!BF80","v":-185049.3},{"$f":"BG75+Spreadsheet9.2!BG80","v":-408787.9},{"$f":"BH75+Spreadsheet9.2!BH80","v":-609482.6},{"$f":"BI75+Spreadsheet9.2!BI80","v":-401147.69999999995},{"$f":"BJ75+Spreadsheet9.2!BJ80","v":-390517.3},{"$f":"BK75+Spreadsheet9.2!BK80","v":-435319.80000000005},{"$f":"BL75+Spreadsheet9.2!BL80","v":-375249.2},{"$f":"BM75+Spreadsheet9.2!BM80","v":-380600.30000000005},{"$f":"BN75+Spreadsheet9.2!BN80","v":-384937.2},{"$f":"BO75+Spreadsheet9.2!BO80","v":-387644.5}]
[null,"Simulation 56",{"$f":"C85+Spreadsheet9.2!C90","v":0},{"$f":"D85+Spreadsheet9.2!D90","v":-570121.5},{"$f":"E85+Spreadsheet9.2!E90","v":-474205.69999999995},{"$f":"F85+Spreadsheet9.2!F90","v":345101.69999999995},{"$f":"G85+Spreadsheet9.2!G90","v":-621067.69999999995},{"$f":"H85+Spreadsheet9.2!H90","v":-90528.9},{"$f":"I85+Spreadsheet9.2!I90","v":1133669.2999999998},{"$f":"J85+Spreadsheet9.2!J90","v":2357461.6},{"$f":"K85+Spreadsheet9.2!K90","v":1259853.6000000001},{"$f":"L85+Spreadsheet9.2!L90","v":1378578.6},{"$f":"M85+Spreadsheet9.2!M90","v":2056386.4},{"$f":"N85+Spreadsheet9.2!N90","v":2054977.9},{"$f":"O85+Spreadsheet9.2!O90","v":2424592.6},{"$f":"P85+Spreadsheet9.2!P90","v":-53873.700000000012},{"$f":"Q85+Spreadsheet9.2!Q90","v":-530965.4},{"$f":"R85+Spreadsheet9.2!R90","v":-1027257.2999999999},{"$f":"S85+Spreadsheet9.2!S90","v":-819098.8},{"$f":"T85+Spreadsheet9.2!T90","v":-719657.3},{"$f":"U85+Spreadsheet9.2!U90","v":-671731.7},{"$f":"V85+Spreadsheet9.2!V90","v":1364450.2000000002},{"$f":"W85+Spreadsheet9.2!W90","v":-593650.1},{"$f":"X85+Spreadsheet9.2!X90","v":-1393146.2},{"$f":"Y85+Spreadsheet9.2!Y90","v":-1494673.9},{"$f":"Z85+Spreadsheet9.2!Z90","v":672401.1},{"$f":"AA85+Spreadsheet9.2!AA90","v":388211.69999999995},{"$f":"AB85+Spreadsheet9.2!AB90","v":-593884.1},{"$f":"AC85+Spreadsheet9.2!AC90","v":279797.59999999998},{"$f":"AD85+Spreadsheet9.2!AD90","v":579750.69999999995},{"$f":"AE85+Spreadsheet9.2!AE90","v":238899.9},{"$f":"AF85+Spreadsheet9.2!AF90","v":255846.5},{"$f":"AG85+Spreadsheet9.2!AG90","v":-1037869.2999999999},{"$f":"AH85+Spreadsheet9.2!AH90","v":-1006737.5},{"$f":"AI85+Spreadsheet9.2!AI90","v":-1196628.1000000001},{"$f":"AJ85+Spreadsheet9.2!AJ90","v":-1183467.1000000001},{"$f":"AK85+Spreadsheet9.2!AK90","v":-747247.70000000007},{"$f":"AL85+Spreadsheet9.2!AL90","v":-1414187.6},{"$f":"AM85+Spreadsheet9.2!AM90","v":-1463407.7000000002},{"$f":"AN85+Spreadsheet9.2!AN90","v":-2265885.6},{"$f":"AO85+Spreadsheet9.2!AO90","v":-1973094.0999999999},{"$f":"AP85+Spreadsheet9.2!AP90","v":-2183195.5999999996},{"$f":"AQ85+Spreadsheet9.2!AQ90","v":-2072214.7999999998},{"$f":"AR85+Spreadsheet9.2!AR90","v":-1326537.7000000002},{"$f":"AS85+Spreadsheet9.2!AS90","v":-1404008.5},{"$f":"AT85+Spreadsheet9.2!AT90","v":-1049771.8},{"$f":"AU85+Spreadsheet9.2!AU90","v":-734856.7},{"$f":"AV85+Spreadsheet9.2!AV90","v":-816138.9},{"$f":"AW85+Spreadsheet9.2!AW90","v":-595224.5},{"$f":"AX85+Spreadsheet9.2!AX90","v":-463165.6},{"$f":"AY85+Spreadsheet9.2!AY90","v":-174563.59999999998},{"$f":"AZ85+Spreadsheet9.2!AZ90","v":125052.69999999998},{"$f":"BA85+Spreadsheet9.2!BA90","v":142320.4},{"$f":"BB85+Spreadsheet9.2!BB90","v":240401.6},{"$f":"BC85+Spreadsheet9.2!BC90","v":439239.7},{"$f":"BD85+Spreadsheet9.2!BD90","v":313003},{"$f":"BE85+Spreadsheet9.2!BE90","v":133672.4},{"$f":"BF85+Spreadsheet9.2!BF90","v":16703.400000000001},{"$f":"BG85+Spreadsheet9.2!BG90","v":-100665.8},{"$f":"BH85+Spreadsheet9.2!BH90","v":-219253.09999999998},{"$f":"BI85+Spreadsheet9.2!BI90","v":-125618},{"$f":"BJ85+Spreadsheet9.2!BJ90","v":-184988.79999999999},{"$f":"BK85+Spreadsheet9.2!BK90","v":-240743.2},{"$f":"BL85+Spreadsheet9.2!BL90","v":-160691.5},{"$f":"BM85+Spreadsheet9.2!BM90","v":-164354.79999999999},{"$f":"BN85+Spreadsheet9.2!BN90","v":-168759.7},{"$f":"BO85+Spreadsheet9.2!BO90","v":-171289.7}]
[null,"Simulation 64",{"$f":"C93+Spreadsheet9.2!C98","v":0},{"$f":"D93+Spreadsheet9.2!D98","v":115020.8},{"$f":"E93+Spreadsheet9.2!E98","v":-563361.4},{"$f":"F93+Spreadsheet9.2!F98","v":-1107743.3999999999},{"$f":"G93+Spreadsheet9.2!G98","v":-263527.8},{"$f":"H93+Spreadsheet9.2!H98","v":1648951.1},{"$f":"I93+Spreadsheet9.2!I98","v":1781538.7999999998},{"$f":"J93+Spreadsheet9.2!J98","v":3124707.3},{"$f":"K93+Spreadsheet9.2!K98","v":1285016},{"$f":"L93+Spreadsheet9.2!L98","v":3645447.9000000004},{"$f":"M93+Spreadsheet9.2!M98","v":1255042.1000000001},{"$f":"N93+Spreadsheet9.2!N98","v":757167.4},{"$f":"O93+Spreadsheet9.2!O98","v":1444272.2},{"$f":"P93+Spreadsheet9.2!P98","v":2935427.7},{"$f":"Q93+Spreadsheet9.2!Q98","v":4363077.7},{"$f":"R93+Spreadsheet9.2!R98","v":3402200.9},{"$f":"S93+Spreadsheet9.2!S98","v":2738011.1},{"$f":"T93+Spreadsheet9.2!T98","v":2575185.6},{"$f":"U93+Spreadsheet9.2!U98","v":2060407.5},{"$f":"V93+Spreadsheet9.2!V98","v":3147876.4},{"$f":"W93+Spreadsheet9.2!W98","v":2164423.1999999997},{"$f":"X93+Spreadsheet9.2!X98","v":2960828.2},{"$f":"Y93+Spreadsheet9.2!Y98","v":4483225.5},{"$f":"Z93+Spreadsheet9.2!Z98","v":3745027.5},{"$f":"AA93+Spreadsheet9.2!AA98","v":4141396.2},{"$f":"AB93+Spreadsheet9.2!AB98","v":3763246.5},{"$f":"AC93+Spreadsheet9.2!AC98","v":4371244.6000000006},{"$f":"AD93+Spreadsheet9.2!AD98","v":6959884.9000000004},{"$f":"AE93+Spreadsheet9.2!AE98","v":6379089.7999999998},{"$f":"AF93+Spreadsheet9.2!AF98","v":5876188.2999999998},{"$f":"AG93+Spreadsheet9.2!AG98","v":7223895},{"$f":"AH93+Spreadsheet9.2!AH98","v":4222782.3000000007},{"$f":"AI93+Spreadsheet9.2!AI98","v":2336511.7999999998},{"$f":"AJ93+Spreadsheet9.2!AJ98","v":3342261.8},{"$f":"AK93+Spreadsheet9.2!AK98","v":2100751.2999999998},{"$f":"AL93+Spreadsheet9.2!AL98","v":788633.9},{"$f":"AM93+Spreadsheet9.2!AM98","v":91386.200000000012},{"$f":"AN93+Spreadsheet9.2!AN98","v":-207684.6},{"$f":"AO93+Spreadsheet9.2!AO98","v":1244902},{"$f":"AP93+Spreadsheet9.2!AP98","v":1576083.4000000001},{"$f":"AQ93+Spreadsheet9.2!AQ98","v":1530014.9},{"$f":"AR93+Spreadsheet9.2!AR98","v":429693.20000000007},{"$f":"AS93+Spreadsheet9.2!AS98","v":141332.5},{"$f":"AT93+Spreadsheet9.2!AT98","v":514694.2},{"$f":"AU93+Spreadsheet9.2!AU98","v":1221399.3},{"$f":"AV93+Spreadsheet9.2!AV98","v":1002280.8999999999},{"$f":"AW93+Spreadsheet9.2!AW98","v":1343440},{"$f":"AX93+Spreadsheet9.2!AX98","v":965054.3},{"$f":"AY93+Spreadsheet9.2!AY98","v":1154533},{"$f":"AZ93+Spreadsheet9.2!AZ98","v":1229162.3},{"$f":"BA93+Spreadsheet9.2!BA98","v":868894.7},{"$f":"BB93+Spreadsheet9.2!BB98","v":670866.30000000005},{"$f":"BC93+Spreadsheet9.2!BC98","v":727251.10000000009},{"$f":"BD93+Spreadsheet9.2!BD98","v":501158.8},{"$f":"BE93+Spreadsheet9.2!BE98","v":255896.6},{"$f":"BF93+Spreadsheet9.2!BF98","v":-35468.299999999988},{"$f":"BG93+Spreadsheet9.2!BG98","v":-223396.5},{"$f":"BH93+Spreadsheet9.2!BH98","v":-324491.69999999995},{"$f":"BI93+Spreadsheet9.2!BI98","v":-164088.20000000001},{"$f":"BJ93+Spreadsheet9.2!BJ98","v":-164852.90000000002},{"$f":"BK93+Spreadsheet9.2!BK98","v":-118498.6},{"$f":"BL93+Spreadsheet9.2!BL98","v":-136544.9},{"$f":"BM93+Spreadsheet9.2!BM98","v":-141625.20000000001},{"$f":"BN93+Spreadsheet9.2!BN98","v":-145649.40000000002},{"$f":"BO93+Spreadsheet9.2!BO98","v":-148473}]
[null,"Simulation 65",{"$f":"C94+Spreadsheet9.2!C99","v":0},{"$f":"D94+Spreadsheet9.2!D99","v":39629.5},{"$f":"E94+Spreadsheet9.2!E99","v":-228666.3},{"$f":"F94+Spreadsheet9.2!F99","v":-598162.6},{"$f":"G94+Spreadsheet9.2!G99","v":-999609.8},{"$f":"H94+Spreadsheet9.2!H99","v":-3117322.0999999996},{"$f":"I94+Spreadsheet9.2!I99","v":-3321517.5},{"$f":"J94+Spreadsheet9.2!J99","v":-1986244.2},{"$f":"K94+Spreadsheet9.2!K99","v":-2025271.2},{"$f":"L94+Spreadsheet9.2!L99","v":-1011007.5},{"$f":"M94+Spreadsheet9.2!M99","v":734592.2},{"$f":"N94+Spreadsheet9.2!N99","v":-1171584.8},{"$f":"O94+Spreadsheet9.2!O99","v":-1728391.1},{"$f":"P94+Spreadsheet9.2!P99","v":-1711810.6},{"$f":"Q94+Spreadsheet9.2!Q99","v":-1174863},{"$f":"R94+Spreadsheet9.2!R99","v":-2241117.2999999998},{"$f":"S94+Spreadsheet9.2!S99","v":-1848416.1},{"$f":"T94+Spreadsheet9.2!T99","v":-2331553.9},{"$f":"U94+Spreadsheet9.2!U99","v":-3579503.9},{"$f":"V94+Spreadsheet9.2!V99","v":-3345939.1},{"$f":"W94+Spreadsheet9.2!W99","v":-2969586.4000000004},{"$f":"X94+Spreadsheet9.2!X99","v":-3042002.9000000004},{"$f":"Y94+Spreadsheet9.2!Y99","v":-3565490.9000000004},{"$f":"Z94+Spreadsheet9.2!Z99","v":-3940497},{"$f":"AA94+Spreadsheet9.2!AA99","v":-3687891.4},{"$f":"AB94+Spreadsheet9.2!AB99","v":-3587829.5},{"$f":"AC94+Spreadsheet9.2!AC99","v":-4187089},{"$f":"AD94+Spreadsheet9.2!AD99","v":-4178057},{"$f":"AE94+Spreadsheet9.2!AE99","v":-4605833.0999999996},{"$f":"AF94+Spreadsheet9.2!AF99","v":-4576993.5},{"$f":"AG94+Spreadsheet9.2!AG99","v":-4521292.7},{"$f":"AH94+Spreadsheet9.2!AH99","v":-4367882.0999999996},{"$f":"AI94+Spreadsheet9.2!AI99","v":-4504192.5999999996},{"$f":"AJ94+Spreadsheet9.2!AJ99","v":-4332470.5},{"$f":"AK94+Spreadsheet9.2!AK99","v":-4511661.5},{"$f":"AL94+Spreadsheet9.2!AL99","v":-4353375.2},{"$f":"AM94+Spreadsheet9.2!AM99","v":-4055604.4},{"$f":"AN94+Spreadsheet9.2!AN99","v":-3811960.5999999996},{"$f":"AO94+Spreadsheet9.2!AO99","v":-3475398.3},{"$f":"AP94+Spreadsheet9.2!AP99","v":-3211193.3},{"$f":"AQ94+Spreadsheet9.2!AQ99","v":-3043838.4000000004},{"$f":"AR94+Spreadsheet9.2!AR99","v":-2685254.9},{"$f":"AS94+Spreadsheet9.2!AS99","v":-2239754},{"$f":"AT94+Spreadsheet9.2!AT99","v":-2009979.5},{"$f":"AU94+Spreadsheet9.2!AU99","v":-1644492.5},{"$f":"AV94+Spreadsheet9.2!AV99","v":-1306912.7000000002},{"$f":"AW94+Spreadsheet9.2!AW99","v":-1140953},{"$f":"AX94+Spreadsheet9.2!AX99","v":-982470.89999999991},{"$f":"AY94+Spreadsheet9.2!AY99","v":-480866.3},{"$f":"AZ94+Spreadsheet9.2!AZ99","v":-82533.999999999985},{"$f":"BA94+Spreadsheet9.2!BA99","v":318493.40000000002},{"$f":"BB94+Spreadsheet9.2!BB99","v":682071},{"$f":"BC94+Spreadsheet9.2!BC99","v":851628.7},{"$f":"BD94+Spreadsheet9.2!BD99","v":764080.1},{"$f":"BE94+Spreadsheet9.2!BE99","v":609714.30000000005},{"$f":"BF94+Spreadsheet9.2!BF99","v":524115.6},{"$f":"BG94+Spreadsheet9.2!BG99","v":401931.3},{"$f":"BH94+Spreadsheet9.2!BH99","v":274714.8},{"$f":"BI94+Spreadsheet9.2!BI99","v":100559.59999999999},{"$f":"BJ94+Spreadsheet9.2!BJ99","v":40143.099999999991},{"$f":"BK94+Spreadsheet9.2!BK99","v":9054.6999999999971},{"$f":"BL94+Spreadsheet9.2!BL99","v":31558.799999999996},{"$f":"BM94+Spreadsheet9.2!BM99","v":30348.199999999997},{"$f":"BN94+Spreadsheet9.2!BN99","v":25975.600000000006},{"$f":"BO94+Spreadsheet9.2!BO99","v":21868.599999999991}]
[null,"Simulation 77",{"$f":"C106+Spreadsheet9.2!C111","v":0},{"$f":"D106+Spreadsheet9.2!D111","v":-25184.400000000001},{"$f":"E106+Spreadsheet9.2!E111","v":-238688.49999999997},{"$f":"F106+Spreadsheet9.2!F111","v":-1380445.2000000002},{"$f":"G106+Spreadsheet9.2!G111","v":-2376061.2999999998},{"$f":"H106+Spreadsheet9.2!H111","v":-2215986.7999999998},{"$f":"I106+Spreadsheet9.2!I111","v":-2764366.3},{"$f":"J106+Spreadsheet9.2!J111","v":-1997539.5},{"$f":"K106+Spreadsheet9.2!K111","v":-2714325.9},{"$f":"L106+Spreadsheet9.2!L111","v":-932458.6},{"$f":"M106+Spreadsheet9.2!M111","v":444011.79999999993},{"$f":"N106+Spreadsheet9.2!N111","v":-649860.99999999988},{"$f":"O106+Spreadsheet9.2!O111","v":-49871.699999999953},{"$f":"P106+Spreadsheet9.2!P111","v":-1248024.0999999999},{"$f":"Q106+Spreadsheet9.2!Q111","v":-22847.59999999986},{"$f":"R106+Spreadsheet9.2!R111","v":2253432},{"$f":"S106+Spreadsheet9.2!S111","v":3329060.8},{"$f":"T106+Spreadsheet9.2!T111","v":3465037.6},{"$f":"U106+Spreadsheet9.2!U111","v":-82553.699999999953},{"$f":"V106+Spreadsheet9.2!V111","v":-1410671.4},{"$f":"W106+Spreadsheet9.2!W111","v":-461995.1},{"$f":"X106+Spreadsheet9.2!X111","v":-1000990.2},{"$f":"Y106+Spreadsheet9.2!Y111","v":-1344260.6},{"$f":"Z106+Spreadsheet9.2!Z111","v":-3502620.6},{"$f":"AA106+Spreadsheet9.2!AA111","v":-3706342.7},{"$f":"AB106+Spreadsheet9.2!AB111","v":-4110695.1999999997},{"$f":"AC106+Spreadsheet9.2!AC111","v":-3409000.3},{"$f":"AD106+Spreadsheet9.2!AD111","v":-4090984.5},{"$f":"AE106+Spreadsheet9.2!AE111","v":-3625584.5},{"$f":"AF106+Spreadsheet9.2!AF111","v":-3753277.4},{"$f":"AG106+Spreadsheet9.2!AG111","v":-4890074.3},{"$f":"AH106+Spreadsheet9.2!AH111","v":-4603840.4000000004},{"$f":"AI106+Spreadsheet9.2!AI111","v":-4379093.9000000004},{"$f":"AJ106+Spreadsheet9.2!AJ111","v":-4095126.8000000003},{"$f":"AK106+Spreadsheet9.2!AK111","v":-3496995.3},{"$f":"AL106+Spreadsheet9.2!AL111","v":-3314327.2},{"$f":"AM106+Spreadsheet9.2!AM111","v":-3373297.3},{"$f":"AN106+Spreadsheet9.2!AN111","v":-2662386.9000000004},{"$f":"AO106+Spreadsheet9.2!AO111","v":-2584630.4},{"$f":"AP106+Spreadsheet9.2!AP111","v":-2855143.9},{"$f":"AQ106+Spreadsheet9.2!AQ111","v":-2965606.7},{"$f":"AR106+Spreadsheet9.2!AR111","v":-2671805.9},{"$f":"AS106+Spreadsheet9.2!AS111","v":-2460781.7999999998},{"$f":"AT106+Spreadsheet9.2!AT111","v":-2166096.5999999996},{"$f":"AU106+Spreadsheet9.2!AU111","v":-1632232.7},{"$f":"AV106+Spreadsheet9.2!AV111","v":-1519358.7999999998},{"$f":"AW106+Spreadsheet9.2!AW111","v":-1140071.6000000001},{"$f":"AX106+Spreadsheet9.2!AX111","v":-966355.9},{"$f":"AY106+Spreadsheet9.2!AY111","v":-644473.19999999995},{"$f":"AZ106+Spreadsheet9.2!AZ111","v":-474468.39999999997},{"$f":"BA106+Spreadsheet9.2!BA111","v":-295705.3},{"$f":"BB106+Spreadsheet9.2!BB111","v":-127201.20000000001},{"$f":"BC106+Spreadsheet9.2!BC111","v":264024.40000000002},{"$f":"BD106+Spreadsheet9.2!BD111","v":220737.1},{"$f":"BE106+Spreadsheet9.2!BE111","v":138097},{"$f":"BF106+Spreadsheet9.2!BF111","v":27134.400000000023},{"$f":"BG106+Spreadsheet9.2!BG111","v":-76263.099999999977},{"$f":"BH106+Spreadsheet9.2!BH111","v":-229657},{"$f":"BI106+Spreadsheet9.2!BI111","v":-61252.499999999985},{"$f":"BJ106+Spreadsheet9.2!BJ111","v":-97280.6},{"$f":"BK106+Spreadsheet9.2!BK111","v":-158045.29999999999},{"$f":"BL106+Spreadsheet9.2!BL111","v":-179518.7},{"$f":"BM106+Spreadsheet9.2!BM111","v":-183833.3},{"$f":"BN106+Spreadsheet9.2!BN111","v":-187458.2},{"$f":"BO106+Spreadsheet9.2!BO111","v":-189571.5}]
[null,"Simulation 85",{"$f":"C114+Spreadsheet9.2!C119","v":0},{"$f":"D114+Spreadsheet9.2!D119","v":-224677},{"$f":"E114+Spreadsheet9.2!E119","v":-38287.200000000012},{"$f":"F114+Spreadsheet9.2!F119","v":-178655.09999999998},{"$f":"G114+Spreadsheet9.2!G119","v":120535.90000000002},{"$f":"H114+Spreadsheet9.2!H119","v":-703578.5},{"$f":"I114+Spreadsheet9.2!I119","v":-604943.1},{"$f":"J114+Spreadsheet9.2!J119","v":2190291.5},{"$f":"K114+Spreadsheet9.2!K119","v":2331557},{"$f":"L114+Spreadsheet9.2!L119","v":4482080.9000000004},{"$f":"M114+Spreadsheet9.2!M119","v":2439780.9000000004},{"$f":"N114+Spreadsheet9.2!N119","v":719896.90000000014},{"$f":"O114+Spreadsheet9.2!O119","v":-151903.80000000005},{"$f":"P114+Spreadsheet9.2!P119","v":-2132907.1999999997},{"$f":"Q114+Spreadsheet9.2!Q119","v":-2329409.9},{"$f":"R114+Spreadsheet9.2!R119","v":-3316030.7},{"$f":"S114+Spreadsheet9.2!S119","v":-3074238.0999999996},{"$f":"T114+Spreadsheet9.2!T119","v":-4394381.8},{"$f":"U114+Spreadsheet9.2!U119","v":-4830869.7},{"$f":"V114+Spreadsheet9.2!V119","v":-4764667.3},{"$f":"W114+Spreadsheet9.2!W119","v":-5287841.7},{"$f":"X114+Spreadsheet9.2!X119","v":-4694625.8000000007},{"$f":"Y114+Spreadsheet9.2!Y119","v":-4476515},{"$f":"Z114+Spreadsheet9.2!Z119","v":-4186007.8},{"$f":"AA114+Spreadsheet9.2!AA119","v":-3963452},{"$f":"AB114+Spreadsheet9.2!AB119","v":-5326183},{"$f":"AC114+Spreadsheet9.2!AC119","v":-5452236.6999999993},{"$f":"AD114+Spreadsheet9.2!AD119","v":-4620572.6999999993},{"$f":"AE114+Spreadsheet9.2!AE119","v":-5145044},{"$f":"AF114+Spreadsheet9.2!AF119","v":-5379374.0999999996},{"$f":"AG114+Spreadsheet9.2!AG119","v":-5274916.0999999996},{"$f":"AH114+Spreadsheet9.2!AH119","v":-5281763.0999999996},{"$f":"AI114+Spreadsheet9.2!AI119","v":-5176546.2},{"$f":"AJ114+Spreadsheet9.2!AJ119","v":-4933102.2},{"$f":"AK114+Spreadsheet9.2!AK119","v":-4592747.5999999996},{"$f":"AL114+Spreadsheet9.2!AL119","v":-4454403.6999999993},{"$f":"AM114+Spreadsheet9.2!AM119","v":-4586801.5},{"$f":"AN114+Spreadsheet9.2!AN119","v":-4600785.2},{"$f":"AO114+Spreadsheet9.2!AO119","v":-4437443},{"$f":"AP114+Spreadsheet9.2!AP119","v":-4236586.7},{"$f":"AQ114+Spreadsheet9.2!AQ119","v":-3674357.8},{"$f":"AR114+Spreadsheet9.2!AR119","v":-3405199.8},{"$f":"AS114+Spreadsheet9.2!AS119","v":-2963193.2},{"$f":"AT114+Spreadsheet9.2!AT119","v":-2717969.9},{"$f":"AU114+Spreadsheet9.2!AU119","v":-2542233.7999999998},{"$f":"AV114+Spreadsheet9.2!AV119","v":-2148998.5},{"$f":"AW114+Spreadsheet9.2!AW119","v":-1626880.9},{"$f":"AX114+Spreadsheet9.2!AX119","v":-1200473.1000000001},{"$f":"AY114+Spreadsheet9.2!AY119","v":-987562},{"$f":"AZ114+Spreadsheet9.2!AZ119","v":-774498.1},{"$f":"BA114+Spreadsheet9.2!BA119","v":-448707.4},{"$f":"BB114+Spreadsheet9.2!BB119","v":-275283.5},{"$f":"BC114+Spreadsheet9.2!BC119","v":-2549.5999999999985},{"$f":"BD114+Spreadsheet9.2!BD119","v":-39322.299999999996},{"$f":"BE114+Spreadsheet9.2!BE119","v":-181189.8},{"$f":"BF114+Spreadsheet9.2!BF119","v":-338822.1},{"$f":"BG114+Spreadsheet9.2!BG119","v":-450467.5},{"$f":"BH114+Spreadsheet9.2!BH119","v":-549655.69999999995},{"$f":"BI114+Spreadsheet9.2!BI119","v":-350004.7},{"$f":"BJ114+Spreadsheet9.2!BJ119","v":-370614.2},{"$f":"BK114+Spreadsheet9.2!BK119","v":-414395.9},{"$f":"BL114+Spreadsheet9.2!BL119","v":-348641.9},{"$f":"BM114+Spreadsheet9.2!BM119","v":-351149.6},{"$f":"BN114+Spreadsheet9.2!BN119","v":-353162.6},{"$f":"BO114+Spreadsheet9.2!BO119","v":-355333.5}]
[null,"Simulation 90",{"$f":"C119+Spreadsheet9.2!C124","v":0},{"$f":"D119+Spreadsheet9.2!D124","v":-200987},{"$f":"E119+Spreadsheet9.2!E124","v":-9460.2999999999884},{"$f":"F119+Spreadsheet9.2!F124","v":-508895.39999999997},{"$f":"G119+Spreadsheet9.2!G124","v":202902.60000000003},{"$f":"H119+Spreadsheet9.2!H124","v":-1405047.6},{"$f":"I119+Spreadsheet9.2!I124","v":-188119.3},{"$f":"J119+Spreadsheet9.2!J124","v":1146961},{"$f":"K119+Spreadsheet9.2!K124","v":993296.2},{"$f":"L119+Spreadsheet9.2!L124","v":1522915.3},{"$f":"M119+Spreadsheet9.2!M124","v":1311136.2},{"$f":"N119+Spreadsheet9.2!N124","v":1195186},{"$f":"O119+Spreadsheet9.2!O124","v":939719.3},{"$f":"P119+Spreadsheet9.2!P124","v":2619322.7000000002},{"$f":"Q119+Spreadsheet9.2!Q124","v":2587585.7000000002},{"$f":"R119+Spreadsheet9.2!R124","v":3043551.3},{"$f":"S119+Spreadsheet9.2!S124","v":6317296.5999999996},{"$f":"T119+Spreadsheet9.2!T124","v":6653989.7000000002},{"$f":"U119+Spreadsheet9.2!U124","v":7933383.0999999996},{"$f":"V119+Spreadsheet9.2!V124","v":5658241.5},{"$f":"W119+Spreadsheet9.2!W124","v":8061046},{"$f":"X119+Spreadsheet9.2!X124","v":10049972.5},{"$f":"Y119+Spreadsheet9.2!Y124","v":11558894.4},{"$f":"Z119+Spreadsheet9.2!Z124","v":14721576.6},{"$f":"AA119+Spreadsheet9.2!AA124","v":15601340.5},{"$f":"AB119+Spreadsheet9.2!AB124","v":20289242.699999999},{"$f":"AC119+Spreadsheet9.2!AC124","v":20600848.699999999},{"$f":"AD119+Spreadsheet9.2!AD124","v":14494761.5},{"$f":"AE119+Spreadsheet9.2!AE124","v":16403819},{"$f":"AF119+Spreadsheet9.2!AF124","v":17975407},{"$f":"AG119+Spreadsheet9.2!AG124","v":21599600.5},{"$f":"AH119+Spreadsheet9.2!AH124","v":24210006.199999999},{"$f":"AI119+Spreadsheet9.2!AI124","v":19419725.399999999},{"$f":"AJ119+Spreadsheet9.2!AJ124","v":18575113.300000001},{"$f":"AK119+Spreadsheet9.2!AK124","v":16442372.9},{"$f":"AL119+Spreadsheet9.2!AL124","v":19866817.400000002},{"$f":"AM119+Spreadsheet9.2!AM124","v":19621869.300000001},{"$f":"AN119+Spreadsheet9.2!AN124","v":23557624.700000003},{"$f":"AO119+Spreadsheet9.2!AO124","v":18950334.100000001},{"$f":"AP119+Spreadsheet9.2!AP124","v":14975029.100000001},{"$f":"AQ119+Spreadsheet9.2!AQ124","v":14589724.1},{"$f":"AR119+Spreadsheet9.2!AR124","v":11815626},{"$f":"AS119+Spreadsheet9.2!AS124","v":8131803.8999999994},{"$f":"AT119+Spreadsheet9.2!AT124","v":6583853.7000000002},{"$f":"AU119+Spreadsheet9.2!AU124","v":6178850.3999999994},{"$f":"AV119+Spreadsheet9.2!AV124","v":4467525.5999999996},{"$f":"AW119+Spreadsheet9.2!AW124","v":5176733.5999999996},{"$f":"AX119+Spreadsheet9.2!AX124","v":3227810.4},{"$f":"AY119+Spreadsheet9.2!AY124","v":2379496.1},{"$f":"AZ119+Spreadsheet9.2!AZ124","v":2216535.5},{"$f":"BA119+Spreadsheet9.2!BA124","v":1895006.2},{"$f":"BB119+Spreadsheet9.2!BB124","v":1002231.3},{"$f":"BC119+Spreadsheet9.2!BC124","v":672097},{"$f":"BD119+Spreadsheet9.2!BD124","v":569107.1},{"$f":"BE119+Spreadsheet9.2!BE124","v":306356.60000000003},{"$f":"BF119+Spreadsheet9.2!BF124","v":56614.899999999994},{"$f":"BG119+Spreadsheet9.2!BG124","v":-224569.10000000003},{"$f":"BH119+Spreadsheet9.2!BH124","v":-494362.9},{"$f":"BI119+Spreadsheet9.2!BI124","v":-343936.9},{"$f":"BJ119+Spreadsheet9.2!BJ124","v":-391244.79999999999},{"$f":"BK119+Spreadsheet9.2!BK124","v":-444380.6},{"$f":"BL119+Spreadsheet9.2!BL124","v":-402459.4},{"$f":"BM119+Spreadsheet9.2!BM124","v":-406683.5},{"$f":"BN119+Spreadsheet9.2!BN124","v":-410097.80000000005},{"$f":"BO119+Spreadsheet9.2!BO124","v":-411913.2}]
[null,"Simulation 98",{"$f":"C127+Spreadsheet9.2!C132","v":0},{"$f":"D127+Spreadsheet9.2!D132","v":289091.7},{"$f":"E127+Spreadsheet9.2!E132","v":1319855.1000000001},{"$f":"F127+Spreadsheet9.2!F132","v":2354922.4},{"$f":"G127+Spreadsheet9.2!G132","v":1554702.2},{"$f":"H127+Spreadsheet9.2!H132","v":816573.1},{"$f":"I127+Spreadsheet9.2!I132","v":-2114997.7000000002},{"$f":"J127+Spreadsheet9.2!J132","v":-2325247.7000000002},{"$f":"K127+Spreadsheet9.2!K132","v":-3974998},{"$f":"L127+Spreadsheet9.2!L132","v":-3090085.5},{"$f":"M127+Spreadsheet9.2!M132","v":-3913896.2},{"$f":"N127+Spreadsheet9.2!N132","v":-3448740.3},{"$f":"O127+Spreadsheet9.2!O132","v":-1876476.9},{"$f":"P127+Spreadsheet9.2!P132","v":-1053261.8999999999},{"$f":"Q127+Spreadsheet9.2!Q132","v":-1600393.5},{"$f":"R127+Spreadsheet9.2!R132","v":-4139212.4},{"$f":"S127+Spreadsheet9.2!S132","v":-4725395.3},{"$f":"T127+Spreadsheet9.2!T132","v":-6036052.4000000004},{"$f":"U127+Spreadsheet9.2!U132","v":-6149108.2999999998},{"$f":"V127+Spreadsheet9.2!V132","v":-6296751.2000000002},{"$f":"W127+Spreadsheet9.2!W132","v":-5923650.0999999996},{"$f":"X127+Spreadsheet9.2!X132","v":-6264798.0999999996},{"$f":"Y127+Spreadsheet9.2!Y132","v":-5589488.2000000002},{"$f":"Z127+Spreadsheet9.2!Z132","v":-5481183.9000000004},{"$f":"AA127+Spreadsheet9.2!AA132","v":-5260023.6999999993},{"$f":"AB127+Spreadsheet9.2!AB132","v":-5246020.9000000004},{"$f":"AC127+Spreadsheet9.2!AC132","v":-5639174.8000000007},{"$f":"AD127+Spreadsheet9.2!AD132","v":-6100446.0999999996},{"$f":"AE127+Spreadsheet9.2!AE132","v":-5704418.0999999996},{"$f":"AF127+Spreadsheet9.2!AF132","v":-5499920},{"$f":"AG127+Spreadsheet9.2!AG132","v":-5171197.5999999996},{"$f":"AH127+Spreadsheet9.2!AH132","v":-4967964.4000000004},{"$f":"AI127+Spreadsheet9.2!AI132","v":-5007869.3000000007},{"$f":"AJ127+Spreadsheet9.2!AJ132","v":-4891714.4000000004},{"$f":"AK127+Spreadsheet9.2!AK132","v":-4562673.7},{"$f":"AL127+Spreadsheet9.2!AL132","v":-4327140.4000000004},{"$f":"AM127+Spreadsheet9.2!AM132","v":-4068449.0999999996},{"$f":"AN127+Spreadsheet9.2!AN132","v":-3624297.8},{"$f":"AO127+Spreadsheet9.2!AO132","v":-3771325.3},{"$f":"AP127+Spreadsheet9.2!AP132","v":-3573008},{"$f":"AQ127+Spreadsheet9.2!AQ132","v":-3100833.8},{"$f":"AR127+Spreadsheet9.2!AR132","v":-2881400.3},{"$f":"AS127+Spreadsheet9.2!AS132","v":-2735599.2},{"$f":"AT127+Spreadsheet9.2!AT132","v":-2176675.0999999996},{"$f":"AU127+Spreadsheet9.2!AU132","v":-1871557.4},{"$f":"AV127+Spreadsheet9.2!AV132","v":-1486644},{"$f":"AW127+Spreadsheet9.2!AW132","v":-966345.7},{"$f":"AX127+Spreadsheet9.2!AX132","v":-823683.8},{"$f":"AY127+Spreadsheet9.2!AY132","v":-680117.7},{"$f":"AZ127+Spreadsheet9.2!AZ132","v":-347637.4},{"$f":"BA127+Spreadsheet9.2!BA132","v":-349868.7},{"$f":"BB127+Spreadsheet9.2!BB132","v":-389191.9},{"$f":"BC127+Spreadsheet9.2!BC132","v":-68504.700000000012},{"$f":"BD127+Spreadsheet9.2!BD132","v":-234905.7},{"$f":"BE127+Spreadsheet9.2!BE132","v":-374510.6},{"$f":"BF127+Spreadsheet9.2!BF132","v":-384650.5},{"$f":"BG127+Spreadsheet9.2!BG132","v":-537472.80000000005},{"$f":"BH127+Spreadsheet9.2!BH132","v":-654470.30000000005},{"$f":"BI127+Spreadsheet9.2!BI132","v":-343844.5},{"$f":"BJ127+Spreadsheet9.2!BJ132","v":-377880.5},{"$f":"BK127+Spreadsheet9.2!BK132","v":-443422.6},{"$f":"BL127+Spreadsheet9.2!BL132","v":-328711.40000000002},{"$f":"BM127+Spreadsheet9.2!BM132","v":-333601.90000000002},{"$f":"BN127+Spreadsheet9.2!BN132","v":-336402.2},{"$f":"BO127+Spreadsheet9.2!BO132","v":-338310}]
[null,"Simulation 106",{"$f":"C135+Spreadsheet9.2!C140","v":0},{"$f":"D135+Spreadsheet9.2!D140","v":-143475.79999999999},{"$f":"E135+Spreadsheet9.2!E140","v":-951444.6},{"$f":"F135+Spreadsheet9.2!F140","v":-1032153.1},{"$f":"G135+Spreadsheet9.2!G140","v":-965382.3},{"$f":"H135+Spreadsheet9.2!H140","v":-1150916.8999999999},{"$f":"I135+Spreadsheet9.2!I140","v":-1549271},{"$f":"J135+Spreadsheet9.2!J140","v":-1869143.4},{"$f":"K135+Spreadsheet9.2!K140","v":-2925591.5},{"$f":"L135+Spreadsheet9.2!L140","v":-3141116.5},{"$f":"M135+Spreadsheet9.2!M140","v":-3988841.8},{"$f":"N135+Spreadsheet9.2!N140","v":-2581407.8000000003},{"$f":"O135+Spreadsheet9.2!O140","v":-3096445.7},{"$f":"P135+Spreadsheet9.2!P140","v":-3268376.8000000003},{"$f":"Q135+Spreadsheet9.2!Q140","v":-4134584.4},{"$f":"R135+Spreadsheet9.2!R140","v":-4529154.5},{"$f":"S135+Spreadsheet9.2!S140","v":-3713268.5},{"$f":"T135+Spreadsheet9.2!T140","v":-4561212.5999999996},{"$f":"U135+Spreadsheet9.2!U140","v":-4360192.7},{"$f":"V135+Spreadsheet9.2!V140","v":-4773562.2},{"$f":"W135+Spreadsheet9.2!W140","v":-4310931.9000000004},{"$f":"X135+Spreadsheet9.2!X140","v":-4973164.0999999996},{"$f":"Y135+Spreadsheet9.2!Y140","v":-4426991.3},{"$f":"Z135+Spreadsheet9.2!Z140","v":-4561475.8000000007},{"$f":"AA135+Spreadsheet9.2!AA140","v":-4890785.5999999996},{"$f":"AB135+Spreadsheet9.2!AB140","v":-5014063.8000000007},{"$f":"AC135+Spreadsheet9.2!AC140","v":-4961413.5999999996},{"$f":"AD135+Spreadsheet9.2!AD140","v":-4219600.4000000004},{"$f":"AE135+Spreadsheet9.2!AE140","v":-3448091.9000000004},{"$f":"AF135+Spreadsheet9.2!AF140","v":-3842774.2},{"$f":"AG135+Spreadsheet9.2!AG140","v":-3519122.9},{"$f":"AH135+Spreadsheet9.2!AH140","v":-3586988.1},{"$f":"AI135+Spreadsheet9.2!AI140","v":-3756564},{"$f":"AJ135+Spreadsheet9.2!AJ140","v":-3374626.1999999997},{"$f":"AK135+Spreadsheet9.2!AK140","v":-3029309.3},{"$f":"AL135+Spreadsheet9.2!AL140","v":-3076289.8},{"$f":"AM135+Spreadsheet9.2!AM140","v":-3441067.3000000003},{"$f":"AN135+Spreadsheet9.2!AN140","v":-3503964.0999999996},{"$f":"AO135+Spreadsheet9.2!AO140","v":-3584605.7},{"$f":"AP135+Spreadsheet9.2!AP140","v":-3451009.5},{"$f":"AQ135+Spreadsheet9.2!AQ140","v":-3055079.4000000004},{"$f":"AR135+Spreadsheet9.2!AR140","v":-2827680.2},{"$f":"AS135+Spreadsheet9.2!AS140","v":-2474823.2000000002},{"$f":"AT135+Spreadsheet9.2!AT140","v":-2262547.4},{"$f":"AU135+Spreadsheet9.2!AU140","v":-1957955},{"$f":"AV135+Spreadsheet9.2!AV140","v":-1762927.7},{"$f":"AW135+Spreadsheet9.2!AW140","v":-1506146.6},{"$f":"AX135+Spreadsheet9.2!AX140","v":-1278031},{"$f":"AY135+Spreadsheet9.2!AY140","v":-902338.70000000007},{"$f":"AZ135+Spreadsheet9.2!AZ140","v":-705962.29999999993},{"$f":"BA135+Spreadsheet9.2!BA140","v":-471444.1},{"$f":"BB135+Spreadsheet9.2!BB140","v":-171113.89999999997},{"$f":"BC135+Spreadsheet9.2!BC140","v":319426.00000000006},{"$f":"BD135+Spreadsheet9.2!BD140","v":153776.90000000002},{"$f":"BE135+Spreadsheet9.2!BE140","v":50044.799999999988},{"$f":"BF135+Spreadsheet9.2!BF140","v":-89445.899999999965},{"$f":"BG135+Spreadsheet9.2!BG140","v":-201530},{"$f":"BH135+Spreadsheet9.2!BH140","v":-312288},{"$f":"BI135+Spreadsheet9.2!BI140","v":-139664.70000000001},{"$f":"BJ135+Spreadsheet9.2!BJ140","v":-213931.9},{"$f":"BK135+Spreadsheet9.2!BK140","v":-254127.6},{"$f":"BL135+Spreadsheet9.2!BL140","v":-271773.8},{"$f":"BM135+Spreadsheet9.2!BM140","v":-273033.7},{"$f":"BN135+Spreadsheet9.2!BN140","v":-275486.8},{"$f":"BO135+Spreadsheet9.2!BO140","v":-277466.7}]
[null,"Simulation 109",{"$f":"C138+Spreadsheet9.2!C143","v":0},{"$f":"D138+Spreadsheet9.2!D143","v":-228917.40000000002},{"$f":"E138+Spreadsheet9.2!E143","v":-1215197.3999999999},{"$f":"F138+Spreadsheet9.2!F143","v":-1622966.7000000002},{"$f":"G138+Spreadsheet9.2!G143","v":-2308903.7999999998},{"$f":"H138+Spreadsheet9.2!H143","v":-2213000.5999999996},{"$f":"I138+Spreadsheet9.2!I143","v":-2708145.6},{"$f":"J138+Spreadsheet9.2!J143","v":-3634417},{"$f":"K138+Spreadsheet9.2!K143","v":-3596453.4},{"$f":"L138+Spreadsheet9.2!L143","v":-3264223.6},{"$f":"M138+Spreadsheet9.2!M143","v":-3370512},{"$f":"N138+Spreadsheet9.2!N143","v":-2416253.2000000002},{"$f":"O138+Spreadsheet9.2!O143","v":-3654332.7},{"$f":"P138+Spreadsheet9.2!P143","v":-3700181.6},{"$f":"Q138+Spreadsheet9.2!Q143","v":-3743738.3},{"$f":"R138+Spreadsheet9.2!R143","v":-3613801.6},{"$f":"S138+Spreadsheet9.2!S143","v":-4424405.7},{"$f":"T138+Spreadsheet9.2!T143","v":-3421550.9000000004},{"$f":"U138+Spreadsheet9.2!U143","v":-1791851.4},{"$f":"V138+Spreadsheet9.2!V143","v":-3182875.5999999996},{"$f":"W138+Spreadsheet9.2!W143","v":-3868611.8000000003},{"$f":"X138+Spreadsheet9.2!X143","v":-5001110.8},{"$f":"Y138+Spreadsheet9.2!Y143","v":-4935457.0999999996},{"$f":"Z138+Spreadsheet9.2!Z143","v":-4915153.8},{"$f":"AA138+Spreadsheet9.2!AA143","v":-4393863.5999999996},{"$f":"AB138+Spreadsheet9.2!AB143","v":-4426469.0999999996},{"$f":"AC138+Spreadsheet9.2!AC143","v":-4257759.4000000004},{"$f":"AD138+Spreadsheet9.2!AD143","v":-4584258.8000000007},{"$f":"AE138+Spreadsheet9.2!AE143","v":-4579618.8},{"$f":"AF138+Spreadsheet9.2!AF143","v":-4803371.0999999996},{"$f":"AG138+Spreadsheet9.2!AG143","v":-4675847.0999999996},{"$f":"AH138+Spreadsheet9.2!AH143","v":-2955968.2},{"$f":"AI138+Spreadsheet9.2!AI143","v":-2208897.1},{"$f":"AJ138+Spreadsheet9.2!AJ143","v":-2302082.1},{"$f":"AK138+Spreadsheet9.2!AK143","v":-1597642.6},{"$f":"AL138+Spreadsheet9.2!AL143","v":-1815107.7999999998},{"$f":"AM138+Spreadsheet9.2!AM143","v":-1256597.4000000001},{"$f":"AN138+Spreadsheet9.2!AN143","v":-1030449.5},{"$f":"AO138+Spreadsheet9.2!AO143","v":327830.5},{"$f":"AP138+Spreadsheet9.2!AP143","v":133454.90000000002},{"$f":"AQ138+Spreadsheet9.2!AQ143","v":443153.10000000003},{"$f":"AR138+Spreadsheet9.2!AR143","v":699605.4},{"$f":"AS138+Spreadsheet9.2!AS143","v":-403465.80000000005},{"$f":"AT138+Spreadsheet9.2!AT143","v":-684112},{"$f":"AU138+Spreadsheet9.2!AU143","v":-257941.7},{"$f":"AV138+Spreadsheet9.2!AV143","v":-852492.2},{"$f":"AW138+Spreadsheet9.2!AW143","v":-688497.2},{"$f":"AX138+Spreadsheet9.2!AX143","v":-591683.69999999995},{"$f":"AY138+Spreadsheet9.2!AY143","v":-741998.7},{"$f":"AZ138+Spreadsheet9.2!AZ143","v":-463565.7},{"$f":"BA138+Spreadsheet9.2!BA143","v":-418591.1},{"$f":"BB138+Spreadsheet9.2!BB143","v":-530798.1},{"$f":"BC138+Spreadsheet9.2!BC143","v":-205605.3},{"$f":"BD138+Spreadsheet9.2!BD143","v":-348748.89999999997},{"$f":"BE138+Spreadsheet9.2!BE143","v":-502515.19999999995},{"$f":"BF138+Spreadsheet9.2!BF143","v":-441776.4},{"$f":"BG138+Spreadsheet9.2!BG143","v":-536838.19999999995},{"$f":"BH138+Spreadsheet9.2!BH143","v":-671109.10000000009},{"$f":"BI138+Spreadsheet9.2!BI143","v":-353245.2},{"$f":"BJ138+Spreadsheet9.2!BJ143","v":-398396.1},{"$f":"BK138+Spreadsheet9.2!BK143","v":-465712.2},{"$f":"BL138+Spreadsheet9.2!BL143","v":-336625},{"$f":"BM138+Spreadsheet9.2!BM143","v":-339123},{"$f":"BN138+Spreadsheet9.2!BN143","v":-343353.2},{"$f":"BO138+Spreadsheet9.2!BO143","v":-345103.6}]
[null,"Simulation 118",{"$f":"C147+Spreadsheet9.2!C152","v":0},{"$f":"D147+Spreadsheet9.2!D152","v":14390.599999999999},{"$f":"E147+Spreadsheet9.2!E152","v":691935.29999999993},{"$f":"F147+Spreadsheet9.2!F152","v":886894.79999999993},{"$f":"G147+Spreadsheet9.2!G152","v":832305.89999999991},{"$f":"H147+Spreadsheet9.2!H152","v":1909742.2},{"$f":"I147+Spreadsheet9.2!I152","v":1315277.8999999999},{"$f":"J147+Spreadsheet9.2!J152","v":-1190053.2},{"$f":"K147+Spreadsheet9.2!K152","v":-1392623.3},{"$f":"L147+Spreadsheet9.2!L152","v":-1858681.1},{"$f":"M147+Spreadsheet9.2!M152","v":-1419806.4},{"$f":"N147+Spreadsheet9.2!N152","v":-3698446},{"$f":"O147+Spreadsheet9.2!O152","v":-2996191.6},{"$f":"P147+Spreadsheet9.2!P152","v":-3502261.4},{"$f":"Q147+Spreadsheet9.2!Q152","v":-3231811.6},{"$f":"R147+Spreadsheet9.2!R152","v":-3940193.0999999996},{"$f":"S147+Spreadsheet9.2!S152","v":-4144757.1},{"$f":"T147+Spreadsheet9.2!T152","v":-4145464.3},{"$f":"U147+Spreadsheet9.2!U152","v":-4466958.5},{"$f":"V147+Spreadsheet9.2!V152","v":-4810196.4000000004},{"$f":"W147+Spreadsheet9.2!W152","v":-4548252.8},{"$f":"X147+Spreadsheet9.2!X152","v":-5093895.3},{"$f":"Y147+Spreadsheet9.2!Y152","v":-4951432.8},{"$f":"Z147+Spreadsheet9.2!Z152","v":-5230490.3000000007},{"$f":"AA147+Spreadsheet9.2!AA152","v":-5191151.9000000004},{"$f":"AB147+Spreadsheet9.2!AB152","v":-5045842.5999999996},{"$f":"AC147+Spreadsheet9.2!AC152","v":-5330172.8},{"$f":"AD147+Spreadsheet9.2!AD152","v":-6149722.8000000007},{"$f":"AE147+Spreadsheet9.2!AE152","v":-5354382.1999999993},{"$f":"AF147+Spreadsheet9.2!AF152","v":-5384097.2999999998},{"$f":"AG147+Spreadsheet9.2!AG152","v":-5187004.3},{"$f":"AH147+Spreadsheet9.2!AH152","v":-5290568.2},{"$f":"AI147+Spreadsheet9.2!AI152","v":-5132994.0999999996},{"$f":"AJ147+Spreadsheet9.2!AJ152","v":-4737099.2},{"$f":"AK147+Spreadsheet9.2!AK152","v":-4565508.3000000007},{"$f":"AL147+Spreadsheet9.2!AL152","v":-4342791.5},{"$f":"AM147+Spreadsheet9.2!AM152","v":-3801370.7},{"$f":"AN147+Spreadsheet9.2!AN152","v":-3120446.0999999996},{"$f":"AO147+Spreadsheet9.2!AO152","v":-2575718.1},{"$f":"AP147+Spreadsheet9.2!AP152","v":-2998485.2},{"$f":"AQ147+Spreadsheet9.2!AQ152","v":-2720780.3},{"$f":"AR147+Spreadsheet9.2!AR152","v":-2188969.6},{"$f":"AS147+Spreadsheet9.2!AS152","v":-1984717.1},{"$f":"AT147+Spreadsheet9.2!AT152","v":-1510652.5},{"$f":"AU147+Spreadsheet9.2!AU152","v":-1584865},{"$f":"AV147+Spreadsheet9.2!AV152","v":-1612396.5},{"$f":"AW147+Spreadsheet9.2!AW152","v":-1231501.7},{"$f":"AX147+Spreadsheet9.2!AX152","v":-942115.1},{"$f":"AY147+Spreadsheet9.2!AY152","v":-803416},{"$f":"AZ147+Spreadsheet9.2!AZ152","v":-610725.4},{"$f":"BA147+Spreadsheet9.2!BA152","v":-575286.80000000005},{"$f":"BB147+Spreadsheet9.2!BB152","v":-558244.5},{"$f":"BC147+Spreadsheet9.2!BC152","v":-247704},{"$f":"BD147+Spreadsheet9.2!BD152","v":-402786.1},{"$f":"BE147+Spreadsheet9.2!BE152","v":-642849.19999999995},{"$f":"BF147+Spreadsheet9.2!BF152","v":-669502.6},{"$f":"BG147+Spreadsheet9.2!BG152","v":-816810.9},{"$f":"BH147+Spreadsheet9.2!BH152","v":-965439},{"$f":"BI147+Spreadsheet9.2!BI152","v":-533283.9},{"$f":"BJ147+Spreadsheet9.2!BJ152","v":-574535.10000000009},{"$f":"BK147+Spreadsheet9.2!BK152","v":-618581.19999999995},{"$f":"BL147+Spreadsheet9.2!BL152","v":-547613.19999999995},{"$f":"BM147+Spreadsheet9.2!BM152","v":-552482.5},{"$f":"BN147+Spreadsheet9.2!BN152","v":-555541.1},{"$f":"BO147+Spreadsheet9.2!BO152","v":-556897.30000000005}]
[null,"Simulation 123",{"$f":"C152+Spreadsheet9.2!C157","v":0},{"$f":"D152+Spreadsheet9.2!D157","v":-242402.5},{"$f":"E152+Spreadsheet9.2!E157","v":1003136.4},{"$f":"F152+Spreadsheet9.2!F157","v":1540131},{"$f":"G152+Spreadsheet9.2!G157","v":527296.5},{"$f":"H152+Spreadsheet9.2!H157","v":1905883.9},{"$f":"I152+Spreadsheet9.2!I157","v":2088164.5},{"$f":"J152+Spreadsheet9.2!J157","v":4125401},{"$f":"K152+Spreadsheet9.2!K157","v":4075654},{"$f":"L152+Spreadsheet9.2!L157","v":4044862.7},{"$f":"M152+Spreadsheet9.2!M157","v":1218812.6000000001},{"$f":"N152+Spreadsheet9.2!N157","v":818699.3},{"$f":"O152+Spreadsheet9.2!O157","v":584615},{"$f":"P152+Spreadsheet9.2!P157","v":1215308.2999999998},{"$f":"Q152+Spreadsheet9.2!Q157","v":-371779.3},{"$f":"R152+Spreadsheet9.2!R157","v":-1425938.3},{"$f":"S152+Spreadsheet9.2!S157","v":-768745},{"$f":"T152+Spreadsheet9.2!T157","v":-1618151.5999999999},{"$f":"U152+Spreadsheet9.2!U157","v":-1439734.5},{"$f":"V152+Spreadsheet9.2!V157","v":-1040484},{"$f":"W152+Spreadsheet9.2!W157","v":923702.5},{"$f":"X152+Spreadsheet9.2!X157","v":-306261.59999999998},{"$f":"Y152+Spreadsheet9.2!Y157","v":745912.1},{"$f":"Z152+Spreadsheet9.2!Z157","v":19446.699999999953},{"$f":"AA152+Spreadsheet9.2!AA157","v":-413715.5},{"$f":"AB152+Spreadsheet9.2!AB157","v":-304095.19999999995},{"$f":"AC152+Spreadsheet9.2!AC157","v":-349556.9},{"$f":"AD152+Spreadsheet9.2!AD157","v":-1052774.5},{"$f":"AE152+Spreadsheet9.2!AE157","v":-1603178.1},{"$f":"AF152+Spreadsheet9.2!AF157","v":-3343021.6},{"$f":"AG152+Spreadsheet9.2!AG157","v":-2710854.5999999996},{"$f":"AH152+Spreadsheet9.2!AH157","v":-2796840.2},{"$f":"AI152+Spreadsheet9.2!AI157","v":-2214404.7999999998},{"$f":"AJ152+Spreadsheet9.2!AJ157","v":-1632901.2},{"$f":"AK152+Spreadsheet9.2!AK157","v":-1000765},{"$f":"AL152+Spreadsheet9.2!AL157","v":1278053.9000000001},{"$f":"AM152+Spreadsheet9.2!AM157","v":1611815.3},{"$f":"AN152+Spreadsheet9.2!AN157","v":593304.5},{"$f":"AO152+Spreadsheet9.2!AO157","v":633316.5},{"$f":"AP152+Spreadsheet9.2!AP157","v":176840},{"$f":"AQ152+Spreadsheet9.2!AQ157","v":-424204.20000000007},{"$f":"AR152+Spreadsheet9.2!AR157","v":-581012.80000000005},{"$f":"AS152+Spreadsheet9.2!AS157","v":-517275.9},{"$f":"AT152+Spreadsheet9.2!AT157","v":-390837.19999999995},{"$f":"AU152+Spreadsheet9.2!AU157","v":548829.10000000009},{"$f":"AV152+Spreadsheet9.2!AV157","v":152985.80000000005},{"$f":"AW152+Spreadsheet9.2!AW157","v":-583060.89999999991},{"$f":"AX152+Spreadsheet9.2!AX157","v":-359595.7},{"$f":"AY152+Spreadsheet9.2!AY157","v":-513253.29999999993},{"$f":"AZ152+Spreadsheet9.2!AZ157","v":-355717.2},{"$f":"BA152+Spreadsheet9.2!BA157","v":-371971.69999999995},{"$f":"BB152+Spreadsheet9.2!BB157","v":-318528},{"$f":"BC152+Spreadsheet9.2!BC157","v":30032.2},{"$f":"BD152+Spreadsheet9.2!BD157","v":-65008.800000000003},{"$f":"BE152+Spreadsheet9.2!BE157","v":-222834.9},{"$f":"BF152+Spreadsheet9.2!BF157","v":-320587.7},{"$f":"BG152+Spreadsheet9.2!BG157","v":-440268.5},{"$f":"BH152+Spreadsheet9.2!BH157","v":-552455.19999999995},{"$f":"BI152+Spreadsheet9.2!BI157","v":-352694.4},{"$f":"BJ152+Spreadsheet9.2!BJ157","v":-411391.80000000005},{"$f":"BK152+Spreadsheet9.2!BK157","v":-497445.8},{"$f":"BL152+Spreadsheet9.2!BL157","v":-417731.5},{"$f":"BM152+Spreadsheet9.2!BM157","v":-420653.30000000005},{"$f":"BN152+Spreadsheet9.2!BN157","v":-423348.9},{"$f":"BO152+Spreadsheet9.2!BO157","v":-426638.69999999995}]
[null,"Simulation 131",{"$f":"C160+Spreadsheet9.2!C165","v":0},{"$f":"D160+Spreadsheet9.2!D165","v":225142.6},{"$f":"E160+Spreadsheet9.2!E165","v":-488277.69999999995},{"$f":"F160+Spreadsheet9.2!F165","v":-1347979.5},{"$f":"G160+Spreadsheet9.2!G165","v":-2468631.6},{"$f":"H160+Spreadsheet9.2!H165","v":-2403046},{"$f":"I160+Spreadsheet9.2!I165","v":-1781796.9},{"$f":"J160+Spreadsheet9.2!J165","v":-79724.400000000009},{"$f":"K160+Spreadsheet9.2!K165","v":-1647335.1},{"$f":"L160+Spreadsheet9.2!L165","v":-199131.7},{"$f":"M160+Spreadsheet9.2!M165","v":-2127353.1},{"$f":"N160+Spreadsheet9.2!N165","v":-2011179.4},{"$f":"O160+Spreadsheet9.2!O165","v":-2027557.4},{"$f":"P160+Spreadsheet9.2!P165","v":-2682578.5},{"$f":"Q160+Spreadsheet9.2!Q165","v":-1503566.9000000001},{"$f":"R160+Spreadsheet9.2!R165","v":-64483.100000000093},{"$f":"S160+Spreadsheet9.2!S165","v":-21606.100000000035},{"$f":"T160+Spreadsheet9.2!T165","v":-294312.3},{"$f":"U160+Spreadsheet9.2!U165","v":-2014202.6},{"$f":"V160+Spreadsheet9.2!V165","v":-2649565.5},{"$f":"W160+Spreadsheet9.2!W165","v":-3522660.5},{"$f":"X160+Spreadsheet9.2!X165","v":-4026569.7},{"$f":"Y160+Spreadsheet9.2!Y165","v":-3647169.7},{"$f":"Z160+Spreadsheet9.2!Z165","v":-4287838.2},{"$f":"AA160+Spreadsheet9.2!AA165","v":-4946260.4000000004},{"$f":"AB160+Spreadsheet9.2!AB165","v":-5194552.4000000004},{"$f":"AC160+Spreadsheet9.2!AC165","v":-5511583.3000000007},{"$f":"AD160+Spreadsheet9.2!AD165","v":-5813472.9000000004},{"$f":"AE160+Spreadsheet9.2!AE165","v":-5733260},{"$f":"AF160+Spreadsheet9.2!AF165","v":-5400769.7000000002},{"$f":"AG160+Spreadsheet9.2!AG165","v":-5840311.2999999998},{"$f":"AH160+Spreadsheet9.2!AH165","v":-5577527.5999999996},{"$f":"AI160+Spreadsheet9.2!AI165","v":-5385522.0999999996},{"$f":"AJ160+Spreadsheet9.2!AJ165","v":-5275476.3},{"$f":"AK160+Spreadsheet9.2!AK165","v":-4995786.5},{"$f":"AL160+Spreadsheet9.2!AL165","v":-5040573.9000000004},{"$f":"AM160+Spreadsheet9.2!AM165","v":-4869076.1999999993},{"$f":"AN160+Spreadsheet9.2!AN165","v":-4574972.4000000004},{"$f":"AO160+Spreadsheet9.2!AO165","v":-4410048.5999999996},{"$f":"AP160+Spreadsheet9.2!AP165","v":-4303133.0999999996},{"$f":"AQ160+Spreadsheet9.2!AQ165","v":-3949053.1},{"$f":"AR160+Spreadsheet9.2!AR165","v":-3677827.5},{"$f":"AS160+Spreadsheet9.2!AS165","v":-3358708.3},{"$f":"AT160+Spreadsheet9.2!AT165","v":-3034546.8},{"$f":"AU160+Spreadsheet9.2!AU165","v":-2818336.2},{"$f":"AV160+Spreadsheet9.2!AV165","v":-2568527.5},{"$f":"AW160+Spreadsheet9.2!AW165","v":-2025951.8},{"$f":"AX160+Spreadsheet9.2!AX165","v":-1791381.2},{"$f":"AY160+Spreadsheet9.2!AY165","v":-1440837.4},{"$f":"AZ160+Spreadsheet9.2!AZ165","v":-1059537.2},{"$f":"BA160+Spreadsheet9.2!BA165","v":-887732.8},{"$f":"BB160+Spreadsheet9.2!BB165","v":-744989.3},{"$f":"BC160+Spreadsheet9.2!BC165","v":-307868.3},{"$f":"BD160+Spreadsheet9.2!BD165","v":-385162.5},{"$f":"BE160+Spreadsheet9.2!BE165","v":-530691.19999999995},{"$f":"BF160+Spreadsheet9.2!BF165","v":-470592.6},{"$f":"BG160+Spreadsheet9.2!BG165","v":-556620.6},{"$f":"BH160+Spreadsheet9.2!BH165","v":-708424.2},{"$f":"BI160+Spreadsheet9.2!BI165","v":-412431.6},{"$f":"BJ160+Spreadsheet9.2!BJ165","v":-459405.4},{"$f":"BK160+Spreadsheet9.2!BK165","v":-505980.6},{"$f":"BL160+Spreadsheet9.2!BL165","v":-390723.19999999995},{"$f":"BM160+Spreadsheet9.2!BM165","v":-394283.8},{"$f":"BN160+Spreadsheet9.2!BN165","v":-398229.4},{"$f":"BO160+Spreadsheet9.2!BO165","v":-400462.9}]
[null,"Simulation 139",{"$f":"C168+Spreadsheet9.2!C173","v":0},{"$f":"D168+Spreadsheet9.2!D173","v":-25574.5},{"$f":"E168+Spreadsheet9.2!E173","v":28190},{"$f":"F168+Spreadsheet9.2!F173","v":-825067.5},{"$f":"G168+Spreadsheet9.2!G173","v":-2675970.1},{"$f":"H168+Spreadsheet9.2!H173","v":-1456463.3},{"$f":"I168+Spreadsheet9.2!I173","v":470591.5},{"$f":"J168+Spreadsheet9.2!J173","v":603302},{"$f":"K168+Spreadsheet9.2!K173","v":-846380},{"$f":"L168+Spreadsheet9.2!L173","v":-815946.39999999991},{"$f":"M168+Spreadsheet9.2!M173","v":-1468869.5},{"$f":"N168+Spreadsheet9.2!N173","v":440873.39999999991},{"$f":"O168+Spreadsheet9.2!O173","v":-126289.10000000009},{"$f":"P168+Spreadsheet9.2!P173","v":1125965.7999999998},{"$f":"Q168+Spreadsheet9.2!Q173","v":-768162.60000000009},{"$f":"R168+Spreadsheet9.2!R173","v":-504045.89999999991},{"$f":"S168+Spreadsheet9.2!S173","v":624446.89999999991},{"$f":"T168+Spreadsheet9.2!T173","v":-522474.4},{"$f":"U168+Spreadsheet9.2!U173","v":-1019009.5},{"$f":"V168+Spreadsheet9.2!V173","v":-1524703.9},{"$f":"W168+Spreadsheet9.2!W173","v":-2212945},{"$f":"X168+Spreadsheet9.2!X173","v":-3431789.9000000004},{"$f":"Y168+Spreadsheet9.2!Y173","v":-3502711.9},{"$f":"Z168+Spreadsheet9.2!Z173","v":-4399732.2},{"$f":"AA168+Spreadsheet9.2!AA173","v":-4751691},{"$f":"AB168+Spreadsheet9.2!AB173","v":-5199990.7},{"$f":"AC168+Spreadsheet9.2!AC173","v":-5548291.0999999996},{"$f":"AD168+Spreadsheet9.2!AD173","v":-5857648.9000000004},{"$f":"AE168+Spreadsheet9.2!AE173","v":-4724836.5},{"$f":"AF168+Spreadsheet9.2!AF173","v":-4968500.0999999996},{"$f":"AG168+Spreadsheet9.2!AG173","v":-4684582.5},{"$f":"AH168+Spreadsheet9.2!AH173","v":-5139806.5},{"$f":"AI168+Spreadsheet9.2!AI173","v":-4951516.3},{"$f":"AJ168+Spreadsheet9.2!AJ173","v":-5115154.4000000004},{"$f":"AK168+Spreadsheet9.2!AK173","v":-4611755.0999999996},{"$f":"AL168+Spreadsheet9.2!AL173","v":-2694022.3},{"$f":"AM168+Spreadsheet9.2!AM173","v":-1455733.9},{"$f":"AN168+Spreadsheet9.2!AN173","v":-1411257.5999999999},{"$f":"AO168+Spreadsheet9.2!AO173","v":-2520964.7000000002},{"$f":"AP168+Spreadsheet9.2!AP173","v":-3439465.7},{"$f":"AQ168+Spreadsheet9.2!AQ173","v":-3196981.5},{"$f":"AR168+Spreadsheet9.2!AR173","v":-3176559.4},{"$f":"AS168+Spreadsheet9.2!AS173","v":-3027180.9},{"$f":"AT168+Spreadsheet9.2!AT173","v":-2765681.8},{"$f":"AU168+Spreadsheet9.2!AU173","v":-2791451.2},{"$f":"AV168+Spreadsheet9.2!AV173","v":-2818577},{"$f":"AW168+Spreadsheet9.2!AW173","v":-2032626.2000000002},{"$f":"AX168+Spreadsheet9.2!AX173","v":-1923502.1},{"$f":"AY168+Spreadsheet9.2!AY173","v":-1686878.3},{"$f":"AZ168+Spreadsheet9.2!AZ173","v":-1402024.8},{"$f":"BA168+Spreadsheet9.2!BA173","v":-1366287.5},{"$f":"BB168+Spreadsheet9.2!BB173","v":-1317248.3999999999},{"$f":"BC168+Spreadsheet9.2!BC173","v":-762372.9},{"$f":"BD168+Spreadsheet9.2!BD173","v":-915069.8},{"$f":"BE168+Spreadsheet9.2!BE173","v":-1077448.3},{"$f":"BF168+Spreadsheet9.2!BF173","v":-1035944.1000000001},{"$f":"BG168+Spreadsheet9.2!BG173","v":-1165602.5},{"$f":"BH168+Spreadsheet9.2!BH173","v":-1323504.3999999999},{"$f":"BI168+Spreadsheet9.2!BI173","v":-802064.3},{"$f":"BJ168+Spreadsheet9.2!BJ173","v":-847168.7},{"$f":"BK168+Spreadsheet9.2!BK173","v":-901849.39999999991},{"$f":"BL168+Spreadsheet9.2!BL173","v":-697776.4},{"$f":"BM168+Spreadsheet9.2!BM173","v":-701310.3},{"$f":"BN168+Spreadsheet9.2!BN173","v":-704274.3},{"$f":"BO168+Spreadsheet9.2!BO173","v":-706876.39999999991}]
[null,"Simulation 144",{"$f":"C173+Spreadsheet9.2!C178","v":0},{"$f":"D173+Spreadsheet9.2!D178","v":-15375.200000000012},{"$f":"E173+Spreadsheet9.2!E178","v":105369.00000000003},{"$f":"F173+Spreadsheet9.2!F178","v":-156720.9},{"$f":"G173+Spreadsheet9.2!G178","v":-536914.9},{"$f":"H173+Spreadsheet9.2!H178","v":1039706.1},{"$f":"I173+Spreadsheet9.2!I178","v":4173375.6},{"$f":"J173+Spreadsheet9.2!J178","v":4862573.0999999996},{"$f":"K173+Spreadsheet9.2!K178","v":2143189},{"$f":"L173+Spreadsheet9.2!L178","v":5065263.5999999996},{"$f":"M173+Spreadsheet9.2!M178","v":9085054.9000000004},{"$f":"N173+Spreadsheet9.2!N178","v":7132121.4000000004},{"$f":"O173+Spreadsheet9.2!O178","v":5687982},{"$f":"P173+Spreadsheet9.2!P178","v":5434202.0999999996},{"$f":"Q173+Spreadsheet9.2!Q178","v":4372422.3},{"$f":"R173+Spreadsheet9.2!R178","v":2764673.0999999996},{"$f":"S173+Spreadsheet9.2!S178","v":5000628.8999999994},{"$f":"T173+Spreadsheet9.2!T178","v":4938437.4000000004},{"$f":"U173+Spreadsheet9.2!U178","v":5615287.7000000002},{"$f":"V173+Spreadsheet9.2!V178","v":7804466.1000000006},{"$f":"W173+Spreadsheet9.2!W178","v":10440111},{"$f":"X173+Spreadsheet9.2!X178","v":10421635.300000001},{"$f":"Y173+Spreadsheet9.2!Y178","v":8585582.9000000004},{"$f":"Z173+Spreadsheet9.2!Z178","v":5872975.8000000007},{"$f":"AA173+Spreadsheet9.2!AA178","v":8567320.5999999996},{"$f":"AB173+Spreadsheet9.2!AB178","v":6444556.5},{"$f":"AC173+Spreadsheet9.2!AC178","v":3519840.8},{"$f":"AD173+Spreadsheet9.2!AD178","v":1656449.2000000002},{"$f":"AE173+Spreadsheet9.2!AE178","v":2556714.2999999998},{"$f":"AF173+Spreadsheet9.2!AF178","v":1508875.7000000002},{"$f":"AG173+Spreadsheet9.2!AG178","v":1160113.8},{"$f":"AH173+Spreadsheet9.2!AH178","v":1384799.1},{"$f":"AI173+Spreadsheet9.2!AI178","v":2565896.6999999997},{"$f":"AJ173+Spreadsheet9.2!AJ178","v":833928.79999999981},{"$f":"AK173+Spreadsheet9.2!AK178","v":1977116.2000000002},{"$f":"AL173+Spreadsheet9.2!AL178","v":1954862.1},{"$f":"AM173+Spreadsheet9.2!AM178","v":764844.2},{"$f":"AN173+Spreadsheet9.2!AN178","v":622984.89999999991},{"$f":"AO173+Spreadsheet9.2!AO178","v":919925.50000000023},{"$f":"AP173+Spreadsheet9.2!AP178","v":769155.3},{"$f":"AQ173+Spreadsheet9.2!AQ178","v":1276788.5},{"$f":"AR173+Spreadsheet9.2!AR178","v":872388},{"$f":"AS173+Spreadsheet9.2!AS178","v":274098.59999999986},{"$f":"AT173+Spreadsheet9.2!AT178","v":90026},{"$f":"AU173+Spreadsheet9.2!AU178","v":-535316.30000000005},{"$f":"AV173+Spreadsheet9.2!AV178","v":71258.900000000023},{"$f":"AW173+Spreadsheet9.2!AW178","v":477730.5},{"$f":"AX173+Spreadsheet9.2!AX178","v":398704.2},{"$f":"AY173+Spreadsheet9.2!AY178","v":240399.30000000005},{"$f":"AZ173+Spreadsheet9.2!AZ178","v":139449.40000000002},{"$f":"BA173+Spreadsheet9.2!BA178","v":-103926.1},{"$f":"BB173+Spreadsheet9.2!BB178","v":-214841.8},{"$f":"BC173+Spreadsheet9.2!BC178","v":23374.200000000012},{"$f":"BD173+Spreadsheet9.2!BD178","v":-116708.7},{"$f":"BE173+Spreadsheet9.2!BE178","v":-233906.6},{"$f":"BF173+Spreadsheet9.2!BF178","v":-315446.59999999998},{"$f":"BG173+Spreadsheet9.2!BG178","v":-450331.7},{"$f":"BH173+Spreadsheet9.2!BH178","v":-587786},{"$f":"BI173+Spreadsheet9.2!BI178","v":-351045.9},{"$f":"BJ173+Spreadsheet9.2!BJ178","v":-391671.1},{"$f":"BK173+Spreadsheet9.2!BK178","v":-434827.4},{"$f":"BL173+Spreadsheet9.2!BL178","v":-354601.8},{"$f":"BM173+Spreadsheet9.2!BM178","v":-357692.4},{"$f":"BN173+Spreadsheet9.2!BN178","v":-361217.8},{"$f":"BO173+Spreadsheet9.2!BO178","v":-362849.4}]
[null,"Simulation 152",{"$f":"C181+Spreadsheet9.2!C186","v":0},{"$f":"D181+Spreadsheet9.2!D186","v":-306810.2},{"$f":"E181+Spreadsheet9.2!E186","v":177656.4},{"$f":"F181+Spreadsheet9.2!F186","v":313119.59999999998},{"$f":"G181+Spreadsheet9.2!G186","v":1580341.7},{"$f":"H181+Spreadsheet9.2!H186","v":1053126},{"$f":"I181+Spreadsheet9.2!I186","v":1300291.8},{"$f":"J181+Spreadsheet9.2!J186","v":79733.700000000012},{"$f":"K181+Spreadsheet9.2!K186","v":622795.60000000009},{"$f":"L181+Spreadsheet9.2!L186","v":1023577.8},{"$f":"M181+Spreadsheet9.2!M186","v":578760},{"$f":"N181+Spreadsheet9.2!N186","v":728596.40000000014},{"$f":"O181+Spreadsheet9.2!O186","v":-1997077.5},{"$f":"P181+Spreadsheet9.2!P186","v":-2300447.1},{"$f":"Q181+Spreadsheet9.2!Q186","v":-743108.60000000009},{"$f":"R181+Spreadsheet9.2!R186","v":-2335590.7000000002},{"$f":"S181+Spreadsheet9.2!S186","v":-1860906.3},{"$f":"T181+Spreadsheet9.2!T186","v":-2671310.2999999998},{"$f":"U181+Spreadsheet9.2!U186","v":-2897962},{"$f":"V181+Spreadsheet9.2!V186","v":-3103728.4},{"$f":"W181+Spreadsheet9.2!W186","v":-3586532.1},{"$f":"X181+Spreadsheet9.2!X186","v":-4362678.5},{"$f":"Y181+Spreadsheet9.2!Y186","v":-4717336.9000000004},{"$f":"Z181+Spreadsheet9.2!Z186","v":-5183287.0999999996},{"$f":"AA181+Spreadsheet9.2!AA186","v":-5474835.2000000002},{"$f":"AB181+Spreadsheet9.2!AB186","v":-4817764.0999999996},{"$f":"AC181+Spreadsheet9.2!AC186","v":-4288376.5},{"$f":"AD181+Spreadsheet9.2!AD186","v":-5418107.7000000002},{"$f":"AE181+Spreadsheet9.2!AE186","v":-4520577.5},{"$f":"AF181+Spreadsheet9.2!AF186","v":-4179926.4},{"$f":"AG181+Spreadsheet9.2!AG186","v":-3463450.3},{"$f":"AH181+Spreadsheet9.2!AH186","v":-3946794.3},{"$f":"AI181+Spreadsheet9.2!AI186","v":-3530695.3},{"$f":"AJ181+Spreadsheet9.2!AJ186","v":-3274255.1},{"$f":"AK181+Spreadsheet9.2!AK186","v":-2750114.8},{"$f":"AL181+Spreadsheet9.2!AL186","v":-2404538.4000000004},{"$f":"AM181+Spreadsheet9.2!AM186","v":-2415088.7999999998},{"$f":"AN181+Spreadsheet9.2!AN186","v":-1592916.2},{"$f":"AO181+Spreadsheet9.2!AO186","v":-2369014.2000000002},{"$f":"AP181+Spreadsheet9.2!AP186","v":-1373079.2000000002},{"$f":"AQ181+Spreadsheet9.2!AQ186","v":-1575784.5},{"$f":"AR181+Spreadsheet9.2!AR186","v":-1560715.6},{"$f":"AS181+Spreadsheet9.2!AS186","v":-1088524.1000000001},{"$f":"AT181+Spreadsheet9.2!AT186","v":-1385401.8},{"$f":"AU181+Spreadsheet9.2!AU186","v":-893283.3},{"$f":"AV181+Spreadsheet9.2!AV186","v":-403391.8},{"$f":"AW181+Spreadsheet9.2!AW186","v":-58456},{"$f":"AX181+Spreadsheet9.2!AX186","v":38799.099999999991},{"$f":"AY181+Spreadsheet9.2!AY186","v":336304.2},{"$f":"AZ181+Spreadsheet9.2!AZ186","v":641772.69999999995},{"$f":"BA181+Spreadsheet9.2!BA186","v":615557.30000000005},{"$f":"BB181+Spreadsheet9.2!BB186","v":602862.30000000005},{"$f":"BC181+Spreadsheet9.2!BC186","v":643071.80000000005},{"$f":"BD181+Spreadsheet9.2!BD186","v":566040.4},{"$f":"BE181+Spreadsheet9.2!BE186","v":462102.4},{"$f":"BF181+Spreadsheet9.2!BF186","v":353913.4},{"$f":"BG181+Spreadsheet9.2!BG186","v":214871},{"$f":"BH181+Spreadsheet9.2!BH186","v":-37510.499999999993},{"$f":"BI181+Spreadsheet9.2!BI186","v":-71570.600000000006},{"$f":"BJ181+Spreadsheet9.2!BJ186","v":-98592.2},{"$f":"BK181+Spreadsheet9.2!BK186","v":-155445.29999999999},{"$f":"BL181+Spreadsheet9.2!BL186","v":-117659.2},{"$f":"BM181+Spreadsheet9.2!BM186","v":-121612.6},{"$f":"BN181+Spreadsheet9.2!BN186","v":-126924.20000000001},{"$f":"BO181+Spreadsheet9.2!BO186","v":-130021.5}]
[null,"Simulation 160",{"$f":"C189+Spreadsheet9.2!C194","v":0},{"$f":"D189+Spreadsheet9.2!D194","v":-55402.6},{"$f":"E189+Spreadsheet9.2!E194","v":137056.70000000001},{"$f":"F189+Spreadsheet9.2!F194","v":-690184.6},{"$f":"G189+Spreadsheet9.2!G194","v":866905.7},{"$f":"H189+Spreadsheet9.2!H194","v":3018242},{"$f":"I189+Spreadsheet9.2!I194","v":1401296.7},{"$f":"J189+Spreadsheet9.2!J194","v":974179.70000000007},{"$f":"K189+Spreadsheet9.2!K194","v":666897.90000000014},{"$f":"L189+Spreadsheet9.2!L194","v":1494594.7000000002},{"$f":"M189+Spreadsheet9.2!M194","v":1768610.1},{"$f":"N189+Spreadsheet9.2!N194","v":1339095.3999999999},{"$f":"O189+Spreadsheet9.2!O194","v":1067666.7},{"$f":"P189+Spreadsheet9.2!P194","v":173500.39999999991},{"$f":"Q189+Spreadsheet9.2!Q194","v":-907290.8},{"$f":"R189+Spreadsheet9.2!R194","v":-2669575.7999999998},{"$f":"S189+Spreadsheet9.2!S194","v":-1731187.3},{"$f":"T189+Spreadsheet9.2!T194","v":-3083657},{"$f":"U189+Spreadsheet9.2!U194","v":-3695015.2},{"$f":"V189+Spreadsheet9.2!V194","v":-4722285.5999999996},{"$f":"W189+Spreadsheet9.2!W194","v":-5035129},{"$f":"X189+Spreadsheet9.2!X194","v":-4989658.9000000004},{"$f":"Y189+Spreadsheet9.2!Y194","v":-4483081.5},{"$f":"Z189+Spreadsheet9.2!Z194","v":-5823874.2999999998},{"$f":"AA189+Spreadsheet9.2!AA194","v":-5978439.6999999993},{"$f":"AB189+Spreadsheet9.2!AB194","v":-6158111.7999999998},{"$f":"AC189+Spreadsheet9.2!AC194","v":-6066115.7999999998},{"$f":"AD189+Spreadsheet9.2!AD194","v":-6186462.5},{"$f":"AE189+Spreadsheet9.2!AE194","v":-5916087.0999999996},{"$f":"AF189+Spreadsheet9.2!AF194","v":-6050296.5},{"$f":"AG189+Spreadsheet9.2!AG194","v":-5725355.2000000002},{"$f":"AH189+Spreadsheet9.2!AH194","v":-5570687},{"$f":"AI189+Spreadsheet9.2!AI194","v":-5280334.5999999996},{"$f":"AJ189+Spreadsheet9.2!AJ194","v":-5031852},{"$f":"AK189+Spreadsheet9.2!AK194","v":-4763896.5},{"$f":"AL189+Spreadsheet9.2!AL194","v":-4662406.3000000007},{"$f":"AM189+Spreadsheet9.2!AM194","v":-4409400.2},{"$f":"AN189+Spreadsheet9.2!AN194","v":-3903437.5999999996},{"$f":"AO189+Spreadsheet9.2!AO194","v":-3763869},{"$f":"AP189+Spreadsheet9.2!AP194","v":-3639024},{"$f":"AQ189+Spreadsheet9.2!AQ194","v":-3154113.1},{"$f":"AR189+Spreadsheet9.2!AR194","v":-2926919.0999999996},{"$f":"AS189+Spreadsheet9.2!AS194","v":-2635576.9},{"$f":"AT189+Spreadsheet9.2!AT194","v":-2354412.4},{"$f":"AU189+Spreadsheet9.2!AU194","v":-1972998.5},{"$f":"AV189+Spreadsheet9.2!AV194","v":-1693106.1},{"$f":"AW189+Spreadsheet9.2!AW194","v":-1340255.2},{"$f":"AX189+Spreadsheet9.2!AX194","v":-969083.3},{"$f":"AY189+Spreadsheet9.2!AY194","v":-715959.7},{"$f":"AZ189+Spreadsheet9.2!AZ194","v":-484630.19999999995},{"$f":"BA189+Spreadsheet9.2!BA194","v":-252826.19999999998},{"$f":"BB189+Spreadsheet9.2!BB194","v":-22859.100000000006},{"$f":"BC189+Spreadsheet9.2!BC194","v":196958.4},{"$f":"BD189+Spreadsheet9.2!BD194","v":104018.29999999999},{"$f":"BE189+Spreadsheet9.2!BE194","v":-37881.200000000004},{"$f":"BF189+Spreadsheet9.2!BF194","v":-210323.8},{"$f":"BG189+Spreadsheet9.2!BG194","v":-269673},{"$f":"BH189+Spreadsheet9.2!BH194","v":-372055.6},{"$f":"BI189+Spreadsheet9.2!BI194","v":-230542.9},{"$f":"BJ189+Spreadsheet9.2!BJ194","v":-186709},{"$f":"BK189+Spreadsheet9.2!BK194","v":-192400.4},{"$f":"BL189+Spreadsheet9.2!BL194","v":-190729.3},{"$f":"BM189+Spreadsheet9.2!BM194","v":-193194},{"$f":"BN189+Spreadsheet9.2!BN194","v":-196622.59999999998},{"$f":"BO189+Spreadsheet9.2!BO194","v":-200124}]
[null,"Simulation 164",{"$f":"C193+Spreadsheet9.2!C198","v":0},{"$f":"D193+Spreadsheet9.2!D198","v":434621.3},{"$f":"E193+Spreadsheet9.2!E198","v":-172419.8},{"$f":"F193+Spreadsheet9.2!F198","v":331042.2},{"$f":"G193+Spreadsheet9.2!G198","v":876780.89999999991},{"$f":"H193+Spreadsheet9.2!H198","v":447659.2},{"$f":"I193+Spreadsheet9.2!I198","v":-369510.89999999991},{"$f":"J193+Spreadsheet9.2!J198","v":-551331.29999999993},{"$f":"K193+Spreadsheet9.2!K198","v":-1679147.7999999998},{"$f":"L193+Spreadsheet9.2!L198","v":-745977.1},{"$f":"M193+Spreadsheet9.2!M198","v":-2703126.3},{"$f":"N193+Spreadsheet9.2!N198","v":-706133},{"$f":"O193+Spreadsheet9.2!O198","v":-1482002.6},{"$f":"P193+Spreadsheet9.2!P198","v":-1679814.4},{"$f":"Q193+Spreadsheet9.2!Q198","v":-605771.1},{"$f":"R193+Spreadsheet9.2!R198","v":-324498.09999999998},{"$f":"S193+Spreadsheet9.2!S198","v":-935322.20000000007},{"$f":"T193+Spreadsheet9.2!T198","v":-758603},{"$f":"U193+Spreadsheet9.2!U198","v":-1476624},{"$f":"V193+Spreadsheet9.2!V198","v":-1004405.4},{"$f":"W193+Spreadsheet9.2!W198","v":-281599.69999999995},{"$f":"X193+Spreadsheet9.2!X198","v":-748651.60000000009},{"$f":"Y193+Spreadsheet9.2!Y198","v":-448050.79999999993},{"$f":"Z193+Spreadsheet9.2!Z198","v":-879734.20000000007},{"$f":"AA193+Spreadsheet9.2!AA198","v":-71363.700000000012},{"$f":"AB193+Spreadsheet9.2!AB198","v":636125.9},{"$f":"AC193+Spreadsheet9.2!AC198","v":461544.80000000005},{"$f":"AD193+Spreadsheet9.2!AD198","v":464911.80000000005},{"$f":"AE193+Spreadsheet9.2!AE198","v":236052.40000000014},{"$f":"AF193+Spreadsheet9.2!AF198","v":-522937},{"$f":"AG193+Spreadsheet9.2!AG198","v":-1098378},{"$f":"AH193+Spreadsheet9.2!AH198","v":603678.49999999988},{"$f":"AI193+Spreadsheet9.2!AI198","v":1464457.4000000001},{"$f":"AJ193+Spreadsheet9.2!AJ198","v":-233824.5},{"$f":"AK193+Spreadsheet9.2!AK198","v":-1071181.0999999999},{"$f":"AL193+Spreadsheet9.2!AL198","v":-1984689},{"$f":"AM193+Spreadsheet9.2!AM198","v":-2554866},{"$f":"AN193+Spreadsheet9.2!AN198","v":-2151732},{"$f":"AO193+Spreadsheet9.2!AO198","v":-2546129.7999999998},{"$f":"AP193+Spreadsheet9.2!AP198","v":-2356694.5},{"$f":"AQ193+Spreadsheet9.2!AQ198","v":-1459347.9},{"$f":"AR193+Spreadsheet9.2!AR198","v":-881838.1},{"$f":"AS193+Spreadsheet9.2!AS198","v":124869.70000000007},{"$f":"AT193+Spreadsheet9.2!AT198","v":753256.6},{"$f":"AU193+Spreadsheet9.2!AU198","v":535799.6},{"$f":"AV193+Spreadsheet9.2!AV198","v":791280.1},{"$f":"AW193+Spreadsheet9.2!AW198","v":1069489.8999999999},{"$f":"AX193+Spreadsheet9.2!AX198","v":1104268.7000000002},{"$f":"AY193+Spreadsheet9.2!AY198","v":940188.7},{"$f":"AZ193+Spreadsheet9.2!AZ198","v":889932.1},{"$f":"BA193+Spreadsheet9.2!BA198","v":519344.2},{"$f":"BB193+Spreadsheet9.2!BB198","v":449225.8},{"$f":"BC193+Spreadsheet9.2!BC198","v":615182},{"$f":"BD193+Spreadsheet9.2!BD198","v":442459.30000000005},{"$f":"BE193+Spreadsheet9.2!BE198","v":254724.4},{"$f":"BF193+Spreadsheet9.2!BF198","v":104276.5},{"$f":"BG193+Spreadsheet9.2!BG198","v":-62227.900000000023},{"$f":"BH193+Spreadsheet9.2!BH198","v":-190922.4},{"$f":"BI193+Spreadsheet9.2!BI198","v":-66472.299999999988},{"$f":"BJ193+Spreadsheet9.2!BJ198","v":-77426.700000000012},{"$f":"BK193+Spreadsheet9.2!BK198","v":-133570.6},{"$f":"BL193+Spreadsheet9.2!BL198","v":-200365.4},{"$f":"BM193+Spreadsheet9.2!BM198","v":-202636.7},{"$f":"BN193+Spreadsheet9.2!BN198","v":-207504.59999999998},{"$f":"BO193+Spreadsheet9.2!BO198","v":-209367.90000000002}]
[null,"Simulation 172",{"$f":"C201+Spreadsheet9.2!C206","v":0},{"$f":"D201+Spreadsheet9.2!D206","v":-82573.7},{"$f":"E201+Spreadsheet9.2!E206","v":1102863.7},{"$f":"F201+Spreadsheet9.2!F206","v":-277006.3},{"$f":"G201+Spreadsheet9.2!G206","v":-1481892.2},{"$f":"H201+Spreadsheet9.2!H206","v":-2151776.4},{"$f":"I201+Spreadsheet9.2!I206","v":-2656957},{"$f":"J201+Spreadsheet9.2!J206","v":-2610061.9},{"$f":"K201+Spreadsheet9.2!K206","v":-2896351.4000000004},{"$f":"L201+Spreadsheet9.2!L206","v":-3821140.1},{"$f":"M201+Spreadsheet9.2!M206","v":-4869957.0999999996},{"$f":"N201+Spreadsheet9.2!N206","v":-4231345.8},{"$f":"O201+Spreadsheet9.2!O206","v":-3214260.3},{"$f":"P201+Spreadsheet9.2!P206","v":-4412715},{"$f":"Q201+Spreadsheet9.2!Q206","v":-5471551.7999999998},{"$f":"R201+Spreadsheet9.2!R206","v":-5787102.2999999998},{"$f":"S201+Spreadsheet9.2!S206","v":-5308975.3},{"$f":"T201+Spreadsheet9.2!T206","v":-5315000.6999999993},{"$f":"U201+Spreadsheet9.2!U206","v":-5148242.9000000004},{"$f":"V201+Spreadsheet9.2!V206","v":-5399936.5999999996},{"$f":"W201+Spreadsheet9.2!W206","v":-5328201.3},{"$f":"X201+Spreadsheet9.2!X206","v":-5823981},{"$f":"Y201+Spreadsheet9.2!Y206","v":-6212052.5999999996},{"$f":"Z201+Spreadsheet9.2!Z206","v":-6581041.5},{"$f":"AA201+Spreadsheet9.2!AA206","v":-6448971.8000000007},{"$f":"AB201+Spreadsheet9.2!AB206","v":-6108588.9000000004},{"$f":"AC201+Spreadsheet9.2!AC206","v":-5465715.5999999996},{"$f":"AD201+Spreadsheet9.2!AD206","v":-5256624.7},{"$f":"AE201+Spreadsheet9.2!AE206","v":-4873708.2},{"$f":"AF201+Spreadsheet9.2!AF206","v":-5177899.2},{"$f":"AG201+Spreadsheet9.2!AG206","v":-4980276.4000000004},{"$f":"AH201+Spreadsheet9.2!AH206","v":-4874431},{"$f":"AI201+Spreadsheet9.2!AI206","v":-5014555},{"$f":"AJ201+Spreadsheet9.2!AJ206","v":-4705425.8},{"$f":"AK201+Spreadsheet9.2!AK206","v":-4744233.3000000007},{"$f":"AL201+Spreadsheet9.2!AL206","v":-4579433.9000000004},{"$f":"AM201+Spreadsheet9.2!AM206","v":-4493132},{"$f":"AN201+Spreadsheet9.2!AN206","v":-4399471.5},{"$f":"AO201+Spreadsheet9.2!AO206","v":-4165691.2},{"$f":"AP201+Spreadsheet9.2!AP206","v":-4000480.7},{"$f":"AQ201+Spreadsheet9.2!AQ206","v":-3540466.1},{"$f":"AR201+Spreadsheet9.2!AR206","v":-3092344.9000000004},{"$f":"AS201+Spreadsheet9.2!AS206","v":-2624841.7000000002},{"$f":"AT201+Spreadsheet9.2!AT206","v":-2342392.9},{"$f":"AU201+Spreadsheet9.2!AU206","v":-1963027.9},{"$f":"AV201+Spreadsheet9.2!AV206","v":-1770369.3},{"$f":"AW201+Spreadsheet9.2!AW206","v":-1377044},{"$f":"AX201+Spreadsheet9.2!AX206","v":-979635.8},{"$f":"AY201+Spreadsheet9.2!AY206","v":-660358.80000000005},{"$f":"AZ201+Spreadsheet9.2!AZ206","v":-519257.1},{"$f":"BA201+Spreadsheet9.2!BA206","v":-89171.4},{"$f":"BB201+Spreadsheet9.2!BB206","v":202574},{"$f":"BC201+Spreadsheet9.2!BC206","v":535036.5},{"$f":"BD201+Spreadsheet9.2!BD206","v":362355.39999999997},{"$f":"BE201+Spreadsheet9.2!BE206","v":257489.90000000002},{"$f":"BF201+Spreadsheet9.2!BF206","v":84468.200000000012},{"$f":"BG201+Spreadsheet9.2!BG206","v":-31482},{"$f":"BH201+Spreadsheet9.2!BH206","v":-99277.400000000023},{"$f":"BI201+Spreadsheet9.2!BI206","v":10599.5},{"$f":"BJ201+Spreadsheet9.2!BJ206","v":69471},{"$f":"BK201+Spreadsheet9.2!BK206","v":56142.399999999994},{"$f":"BL201+Spreadsheet9.2!BL206","v":-5049.3999999999942},{"$f":"BM201+Spreadsheet9.2!BM206","v":-8076.1000000000058},{"$f":"BN201+Spreadsheet9.2!BN206","v":-12580.900000000023},{"$f":"BO201+Spreadsheet9.2!BO206","v":-15262.799999999988}]
[null,"Simulation 177",{"$f":"C206+Spreadsheet9.2!C211","v":0},{"$f":"D206+Spreadsheet9.2!D211","v":158506.5},{"$f":"E206+Spreadsheet9.2!E211","v":515047.8},{"$f":"F206+Spreadsheet9.2!F211","v":-174260.30000000005},{"$f":"G206+Spreadsheet9.2!G211","v":674226},{"$f":"H206+Spreadsheet9.2!H211","v":655552.00000000012},{"$f":"I206+Spreadsheet9.2!I211","v":1132609.7},{"$f":"J206+Spreadsheet9.2!J211","v":2633122.6},{"$f":"K206+Spreadsheet9.2!K211","v":5782869.6999999993},{"$f":"L206+Spreadsheet9.2!L211","v":5105233.4000000004},{"$f":"M206+Spreadsheet9.2!M211","v":7181458.7000000002},{"$f":"N206+Spreadsheet9.2!N211","v":6100923.3999999994},{"$f":"O206+Spreadsheet9.2!O211","v":7158020.6999999993},{"$f":"P206+Spreadsheet9.2!P211","v":8493605},{"$f":"Q206+Spreadsheet9.2!Q211","v":5136636.0999999996},{"$f":"R206+Spreadsheet9.2!R211","v":3718997.5},{"$f":"S206+Spreadsheet9.2!S211","v":7070758.2000000002},{"$f":"T206+Spreadsheet9.2!T211","v":9800793.0999999996},{"$f":"U206+Spreadsheet9.2!U211","v":6829996.1999999993},{"$f":"V206+Spreadsheet9.2!V211","v":2887480.6},{"$f":"W206+Spreadsheet9.2!W211","v":185315.70000000019},{"$f":"X206+Spreadsheet9.2!X211","v":31769.599999999977},{"$f":"Y206+Spreadsheet9.2!Y211","v":1067126.5},{"$f":"Z206+Spreadsheet9.2!Z211","v":1502142.8},{"$f":"AA206+Spreadsheet9.2!AA211","v":1931205},{"$f":"AB206+Spreadsheet9.2!AB211","v":1988500.7},{"$f":"AC206+Spreadsheet9.2!AC211","v":-302410.30000000005},{"$f":"AD206+Spreadsheet9.2!AD211","v":511548.10000000009},{"$f":"AE206+Spreadsheet9.2!AE211","v":968610.7},{"$f":"AF206+Spreadsheet9.2!AF211","v":31547.399999999907},{"$f":"AG206+Spreadsheet9.2!AG211","v":-63792.400000000023},{"$f":"AH206+Spreadsheet9.2!AH211","v":956071.40000000014},{"$f":"AI206+Spreadsheet9.2!AI211","v":671932.3},{"$f":"AJ206+Spreadsheet9.2!AJ211","v":1309500.3},{"$f":"AK206+Spreadsheet9.2!AK211","v":384496.60000000003},{"$f":"AL206+Spreadsheet9.2!AL211","v":995022.5},{"$f":"AM206+Spreadsheet9.2!AM211","v":-1086388.9000000001},{"$f":"AN206+Spreadsheet9.2!AN211","v":-919877.79999999993},{"$f":"AO206+Spreadsheet9.2!AO211","v":-579262.5},{"$f":"AP206+Spreadsheet9.2!AP211","v":-1273301.5},{"$f":"AQ206+Spreadsheet9.2!AQ211","v":987226.40000000014},{"$f":"AR206+Spreadsheet9.2!AR211","v":1178025.2},{"$f":"AS206+Spreadsheet9.2!AS211","v":-29757.5},{"$f":"AT206+Spreadsheet9.2!AT211","v":17466.199999999953},{"$f":"AU206+Spreadsheet9.2!AU211","v":477395.19999999995},{"$f":"AV206+Spreadsheet9.2!AV211","v":509051},{"$f":"AW206+Spreadsheet9.2!AW211","v":1262544.2999999998},{"$f":"AX206+Spreadsheet9.2!AX211","v":1222226.8999999999},{"$f":"AY206+Spreadsheet9.2!AY211","v":685636.20000000007},{"$f":"AZ206+Spreadsheet9.2!AZ211","v":849889},{"$f":"BA206+Spreadsheet9.2!BA211","v":754252.7},{"$f":"BB206+Spreadsheet9.2!BB211","v":843143.2},{"$f":"BC206+Spreadsheet9.2!BC211","v":846890.60000000009},{"$f":"BD206+Spreadsheet9.2!BD211","v":580219.19999999995},{"$f":"BE206+Spreadsheet9.2!BE211","v":450954.7},{"$f":"BF206+Spreadsheet9.2!BF211","v":363346.19999999995},{"$f":"BG206+Spreadsheet9.2!BG211","v":281539.59999999998},{"$f":"BH206+Spreadsheet9.2!BH211","v":94919.099999999991},{"$f":"BI206+Spreadsheet9.2!BI211","v":62811.100000000006},{"$f":"BJ206+Spreadsheet9.2!BJ211","v":378.40000000000873},{"$f":"BK206+Spreadsheet9.2!BK211","v":-54390.599999999991},{"$f":"BL206+Spreadsheet9.2!BL211","v":-4404.7999999999884},{"$f":"BM206+Spreadsheet9.2!BM211","v":-7969.8000000000029},{"$f":"BN206+Spreadsheet9.2!BN211","v":-13725.100000000006},{"$f":"BO206+Spreadsheet9.2!BO211","v":-18001.700000000012}]
[null,"Simulation 185",{"$f":"C214+Spreadsheet9.2!C219","v":0},{"$f":"D214+Spreadsheet9.2!D219","v":446279.6},{"$f":"E214+Spreadsheet9.2!E219","v":659001.19999999995},{"$f":"F214+Spreadsheet9.2!F219","v":444669.89999999997},{"$f":"G214+Spreadsheet9.2!G219","v":590840.70000000007},{"$f":"H214+Spreadsheet9.2!H219","v":-767053.5},{"$f":"I214+Spreadsheet9.2!I219","v":63674.199999999983},{"$f":"J214+Spreadsheet9.2!J219","v":704178},{"$f":"K214+Spreadsheet9.2!K219","v":-440217},{"$f":"L214+Spreadsheet9.2!L219","v":-518812.6},{"$f":"M214+Spreadsheet9.2!M219","v":-487538.2},{"$f":"N214+Spreadsheet9.2!N219","v":-481119.5},{"$f":"O214+Spreadsheet9.2!O219","v":-1980862.9},{"$f":"P214+Spreadsheet9.2!P219","v":-1778293.7},{"$f":"Q214+Spreadsheet9.2!Q219","v":-1932629.7000000002},{"$f":"R214+Spreadsheet9.2!R219","v":-2246030.7000000002},{"$f":"S214+Spreadsheet9.2!S219","v":-1108588.5},{"$f":"T214+Spreadsheet9.2!T219","v":-1824847.5},{"$f":"U214+Spreadsheet9.2!U219","v":-3319738.5},{"$f":"V214+Spreadsheet9.2!V219","v":-2954171.2},{"$f":"W214+Spreadsheet9.2!W219","v":-3170540.4},{"$f":"X214+Spreadsheet9.2!X219","v":-2891211.4000000004},{"$f":"Y214+Spreadsheet9.2!Y219","v":-2641996},{"$f":"Z214+Spreadsheet9.2!Z219","v":-3430310.1999999997},{"$f":"AA214+Spreadsheet9.2!AA219","v":-3768634.4},{"$f":"AB214+Spreadsheet9.2!AB219","v":-4717491.2},{"$f":"AC214+Spreadsheet9.2!AC219","v":-3729101.2},{"$f":"AD214+Spreadsheet9.2!AD219","v":-4902419.3000000007},{"$f":"AE214+Spreadsheet9.2!AE219","v":-4919945.7},{"$f":"AF214+Spreadsheet9.2!AF219","v":-4882550.5999999996},{"$f":"AG214+Spreadsheet9.2!AG219","v":-4605530.5},{"$f":"AH214+Spreadsheet9.2!AH219","v":-3853804.5},{"$f":"AI214+Spreadsheet9.2!AI219","v":-4145837.0999999996},{"$f":"AJ214+Spreadsheet9.2!AJ219","v":-4003740.5999999996},{"$f":"AK214+Spreadsheet9.2!AK219","v":-3702004.7},{"$f":"AL214+Spreadsheet9.2!AL219","v":-3684485.1},{"$f":"AM214+Spreadsheet9.2!AM219","v":-4069810.9000000004},{"$f":"AN214+Spreadsheet9.2!AN219","v":-3792392.6},{"$f":"AO214+Spreadsheet9.2!AO219","v":-3385224.8},{"$f":"AP214+Spreadsheet9.2!AP219","v":-2632596.2999999998},{"$f":"AQ214+Spreadsheet9.2!AQ219","v":-2653601},{"$f":"AR214+Spreadsheet9.2!AR219","v":-2193971.0999999996},{"$f":"AS214+Spreadsheet9.2!AS219","v":-934359.9},{"$f":"AT214+Spreadsheet9.2!AT219","v":-381012.30000000005},{"$f":"AU214+Spreadsheet9.2!AU219","v":-541487.80000000005},{"$f":"AV214+Spreadsheet9.2!AV219","v":-57711.099999999977},{"$f":"AW214+Spreadsheet9.2!AW219","v":934404.5},{"$f":"AX214+Spreadsheet9.2!AX219","v":1376644.2999999998},{"$f":"AY214+Spreadsheet9.2!AY219","v":1322588.1000000001},{"$f":"AZ214+Spreadsheet9.2!AZ219","v":1102738.6000000001},{"$f":"BA214+Spreadsheet9.2!BA219","v":923669.2},{"$f":"BB214+Spreadsheet9.2!BB219","v":845420.3},{"$f":"BC214+Spreadsheet9.2!BC219","v":765674.7},{"$f":"BD214+Spreadsheet9.2!BD219","v":560867.6},{"$f":"BE214+Spreadsheet9.2!BE219","v":549165.4},{"$f":"BF214+Spreadsheet9.2!BF219","v":428883.5},{"$f":"BG214+Spreadsheet9.2!BG219","v":254344.8},{"$f":"BH214+Spreadsheet9.2!BH219","v":47047.299999999996},{"$f":"BI214+Spreadsheet9.2!BI219","v":-50061.600000000006},{"$f":"BJ214+Spreadsheet9.2!BJ219","v":-109065.79999999999},{"$f":"BK214+Spreadsheet9.2!BK219","v":-140564},{"$f":"BL214+Spreadsheet9.2!BL219","v":-81846.600000000006},{"$f":"BM214+Spreadsheet9.2!BM219","v":-85048.4},{"$f":"BN214+Spreadsheet9.2!BN219","v":-87097.4},{"$f":"BO214+Spreadsheet9.2!BO219","v":-89958}]
[null,"Simulation 193",{"$f":"C222+Spreadsheet9.2!C227","v":0},{"$f":"D222+Spreadsheet9.2!D227","v":-43682.2},{"$f":"E222+Spreadsheet9.2!E227","v":-400166.5},{"$f":"F222+Spreadsheet9.2!F227","v":146764.9},{"$f":"G222+Spreadsheet9.2!G227","v":818307.5},{"$f":"H222+Spreadsheet9.2!H227","v":2665391.9},{"$f":"I222+Spreadsheet9.2!I227","v":1076214.5},{"$f":"J222+Spreadsheet9.2!J227","v":728259.7},{"$f":"K222+Spreadsheet9.2!K227","v":1095235.0999999999},{"$f":"L222+Spreadsheet9.2!L227","v":2063626.5},{"$f":"M222+Spreadsheet9.2!M227","v":1848345},{"$f":"N222+Spreadsheet9.2!N227","v":543886.10000000009},{"$f":"O222+Spreadsheet9.2!O227","v":609400.6},{"$f":"P222+Spreadsheet9.2!P227","v":-190086.2},{"$f":"Q222+Spreadsheet9.2!Q227","v":1765158.5},{"$f":"R222+Spreadsheet9.2!R227","v":2070275.7000000002},{"$f":"S222+Spreadsheet9.2!S227","v":1376686.2000000002},{"$f":"T222+Spreadsheet9.2!T227","v":1051527.8999999999},{"$f":"U222+Spreadsheet9.2!U227","v":2383974.2999999998},{"$f":"V222+Spreadsheet9.2!V227","v":2450263.2999999998},{"$f":"W222+Spreadsheet9.2!W227","v":1197610.3000000003},{"$f":"X222+Spreadsheet9.2!X227","v":1814641.4000000001},{"$f":"Y222+Spreadsheet9.2!Y227","v":2541533},{"$f":"Z222+Spreadsheet9.2!Z227","v":1852340.0000000002},{"$f":"AA222+Spreadsheet9.2!AA227","v":2273748.2000000002},{"$f":"AB222+Spreadsheet9.2!AB227","v":2538507.2000000002},{"$f":"AC222+Spreadsheet9.2!AC227","v":1589480.2000000002},{"$f":"AD222+Spreadsheet9.2!AD227","v":2588551.5},{"$f":"AE222+Spreadsheet9.2!AE227","v":3414200.2},{"$f":"AF222+Spreadsheet9.2!AF227","v":3600734},{"$f":"AG222+Spreadsheet9.2!AG227","v":3065271.4000000004},{"$f":"AH222+Spreadsheet9.2!AH227","v":3638213.2},{"$f":"AI222+Spreadsheet9.2!AI227","v":2389207.2999999998},{"$f":"AJ222+Spreadsheet9.2!AJ227","v":4021207.8},{"$f":"AK222+Spreadsheet9.2!AK227","v":4440389.1000000006},{"$f":"AL222+Spreadsheet9.2!AL227","v":6027942.5},{"$f":"AM222+Spreadsheet9.2!AM227","v":1812235.4999999998},{"$f":"AN222+Spreadsheet9.2!AN227","v":3037552.8},{"$f":"AO222+Spreadsheet9.2!AO227","v":3175391.8},{"$f":"AP222+Spreadsheet9.2!AP227","v":5379831},{"$f":"AQ222+Spreadsheet9.2!AQ227","v":4854567.9000000004},{"$f":"AR222+Spreadsheet9.2!AR227","v":4183976.9000000004},{"$f":"AS222+Spreadsheet9.2!AS227","v":4463959},{"$f":"AT222+Spreadsheet9.2!AT227","v":5505759.7000000002},{"$f":"AU222+Spreadsheet9.2!AU227","v":4420803.5999999996},{"$f":"AV222+Spreadsheet9.2!AV227","v":2445599.4},{"$f":"AW222+Spreadsheet9.2!AW227","v":2877549.4},{"$f":"AX222+Spreadsheet9.2!AX227","v":2455689.7999999998},{"$f":"AY222+Spreadsheet9.2!AY227","v":2029167.7000000002},{"$f":"AZ222+Spreadsheet9.2!AZ227","v":1634311.1},{"$f":"BA222+Spreadsheet9.2!BA227","v":1358850.2},{"$f":"BB222+Spreadsheet9.2!BB227","v":731709.6},{"$f":"BC222+Spreadsheet9.2!BC227","v":609489.4},{"$f":"BD222+Spreadsheet9.2!BD227","v":413487.80000000005},{"$f":"BE222+Spreadsheet9.2!BE227","v":129175.2},{"$f":"BF222+Spreadsheet9.2!BF227","v":202},{"$f":"BG222+Spreadsheet9.2!BG227","v":-238306.09999999998},{"$f":"BH222+Spreadsheet9.2!BH227","v":-406106.30000000005},{"$f":"BI222+Spreadsheet9.2!BI227","v":-253156.9},{"$f":"BJ222+Spreadsheet9.2!BJ227","v":-290666.09999999998},{"$f":"BK222+Spreadsheet9.2!BK227","v":-349824.7},{"$f":"BL222+Spreadsheet9.2!BL227","v":-293822.40000000002},{"$f":"BM222+Spreadsheet9.2!BM227","v":-297289.09999999998},{"$f":"BN222+Spreadsheet9.2!BN227","v":-299339},{"$f":"BO222+Spreadsheet9.2!BO227","v":-301468.80000000005}]
[null,"Simulation 198",{"$f":"C227+Spreadsheet9.2!C232","v":0},{"$f":"D227+Spreadsheet9.2!D232","v":-54450.099999999991},{"$f":"E227+Spreadsheet9.2!E232","v":966384.39999999991},{"$f":"F227+Spreadsheet9.2!F232","v":822029.1},{"$f":"G227+Spreadsheet9.2!G232","v":1897114.4000000001},{"$f":"H227+Spreadsheet9.2!H232","v":3011776.4},{"$f":"I227+Spreadsheet9.2!I232","v":986082.6},{"$f":"J227+Spreadsheet9.2!J232","v":1515742.2000000002},{"$f":"K227+Spreadsheet9.2!K232","v":3915396.2},{"$f":"L227+Spreadsheet9.2!L232","v":3430511.1999999997},{"$f":"M227+Spreadsheet9.2!M232","v":3107616.2},{"$f":"N227+Spreadsheet9.2!N232","v":2000190},{"$f":"O227+Spreadsheet9.2!O232","v":2486888.2999999998},{"$f":"P227+Spreadsheet9.2!P232","v":2307644.5},{"$f":"Q227+Spreadsheet9.2!Q232","v":1379676.1},{"$f":"R227+Spreadsheet9.2!R232","v":773091.20000000007},{"$f":"S227+Spreadsheet9.2!S232","v":-1653553.5},{"$f":"T227+Spreadsheet9.2!T232","v":-851257.1},{"$f":"U227+Spreadsheet9.2!U232","v":-2513893},{"$f":"V227+Spreadsheet9.2!V232","v":-3021339.9},{"$f":"W227+Spreadsheet9.2!W232","v":-1980101.7},{"$f":"X227+Spreadsheet9.2!X232","v":-803303.09999999986},{"$f":"Y227+Spreadsheet9.2!Y232","v":-635977.69999999995},{"$f":"Z227+Spreadsheet9.2!Z232","v":-2283604.5999999996},{"$f":"AA227+Spreadsheet9.2!AA232","v":-1823069.4000000001},{"$f":"AB227+Spreadsheet9.2!AB232","v":-712779.89999999991},{"$f":"AC227+Spreadsheet9.2!AC232","v":-419945.79999999981},{"$f":"AD227+Spreadsheet9.2!AD232","v":-528499.19999999972},{"$f":"AE227+Spreadsheet9.2!AE232","v":550560.5},{"$f":"AF227+Spreadsheet9.2!AF232","v":1363976.6},{"$f":"AG227+Spreadsheet9.2!AG232","v":2765225.1000000006},{"$f":"AH227+Spreadsheet9.2!AH232","v":3210792.0000000005},{"$f":"AI227+Spreadsheet9.2!AI232","v":3520196},{"$f":"AJ227+Spreadsheet9.2!AJ232","v":1074328.8999999999},{"$f":"AK227+Spreadsheet9.2!AK232","v":2534662.4},{"$f":"AL227+Spreadsheet9.2!AL232","v":2898648.2},{"$f":"AM227+Spreadsheet9.2!AM232","v":3014760.4},{"$f":"AN227+Spreadsheet9.2!AN232","v":1386127.2000000002},{"$f":"AO227+Spreadsheet9.2!AO232","v":416367.9},{"$f":"AP227+Spreadsheet9.2!AP232","v":348625.19999999995},{"$f":"AQ227+Spreadsheet9.2!AQ232","v":1078371.3},{"$f":"AR227+Spreadsheet9.2!AR232","v":1386618.1},{"$f":"AS227+Spreadsheet9.2!AS232","v":1060089.3},{"$f":"AT227+Spreadsheet9.2!AT232","v":1685685.1},{"$f":"AU227+Spreadsheet9.2!AU232","v":2367248.1},{"$f":"AV227+Spreadsheet9.2!AV232","v":1136379.5},{"$f":"AW227+Spreadsheet9.2!AW232","v":1099657.6000000001},{"$f":"AX227+Spreadsheet9.2!AX232","v":1254709},{"$f":"AY227+Spreadsheet9.2!AY232","v":1600231.8},{"$f":"AZ227+Spreadsheet9.2!AZ232","v":1248638.6000000001},{"$f":"BA227+Spreadsheet9.2!BA232","v":1075891.7999999998},{"$f":"BB227+Spreadsheet9.2!BB232","v":1069784.8},{"$f":"BC227+Spreadsheet9.2!BC232","v":1020356},{"$f":"BD227+Spreadsheet9.2!BD232","v":904952},{"$f":"BE227+Spreadsheet9.2!BE232","v":637381.5},{"$f":"BF227+Spreadsheet9.2!BF232","v":460460.79999999999},{"$f":"BG227+Spreadsheet9.2!BG232","v":395974.1},{"$f":"BH227+Spreadsheet9.2!BH232","v":247194.9},{"$f":"BI227+Spreadsheet9.2!BI232","v":130992.4},{"$f":"BJ227+Spreadsheet9.2!BJ232","v":81222.7},{"$f":"BK227+Spreadsheet9.2!BK232","v":19544.299999999996},{"$f":"BL227+Spreadsheet9.2!BL232","v":-36089.300000000003},{"$f":"BM227+Spreadsheet9.2!BM232","v":-38837.199999999997},{"$f":"BN227+Spreadsheet9.2!BN232","v":-42813.7},{"$f":"BO227+Spreadsheet9.2!BO232","v":-46750}]
[null,"Simulation 206",{"$f":"C235+Spreadsheet9.2!C240","v":0},{"$f":"D235+Spreadsheet9.2!D240","v":173305.59999999998},{"$f":"E235+Spreadsheet9.2!E240","v":-163637},{"$f":"F235+Spreadsheet9.2!F240","v":58913.1},{"$f":"G235+Spreadsheet9.2!G240","v":1269598.3999999999},{"$f":"H235+Spreadsheet9.2!H240","v":-1059828.2000000002},{"$f":"I235+Spreadsheet9.2!I240","v":569357.10000000009},{"$f":"J235+Spreadsheet9.2!J240","v":-849760.3},{"$f":"K235+Spreadsheet9.2!K240","v":-2085573.7},{"$f":"L235+Spreadsheet9.2!L240","v":-2367498.8000000003},{"$f":"M235+Spreadsheet9.2!M240","v":-1586540.5},{"$f":"N235+Spreadsheet9.2!N240","v":-3201405.4000000004},{"$f":"O235+Spreadsheet9.2!O240","v":-2170244.1},{"$f":"P235+Spreadsheet9.2!P240","v":-2541852.5},{"$f":"Q235+Spreadsheet9.2!Q240","v":-2641806.2000000002},{"$f":"R235+Spreadsheet9.2!R240","v":-2259777.5},{"$f":"S235+Spreadsheet9.2!S240","v":-3266377.1},{"$f":"T235+Spreadsheet9.2!T240","v":-3824162.7},{"$f":"U235+Spreadsheet9.2!U240","v":-4854339.2},{"$f":"V235+Spreadsheet9.2!V240","v":-4183571.5},{"$f":"W235+Spreadsheet9.2!W240","v":-4224265.5},{"$f":"X235+Spreadsheet9.2!X240","v":-4073110.4},{"$f":"Y235+Spreadsheet9.2!Y240","v":-4441695},{"$f":"Z235+Spreadsheet9.2!Z240","v":-4741219.5},{"$f":"AA235+Spreadsheet9.2!AA240","v":-4918782.7},{"$f":"AB235+Spreadsheet9.2!AB240","v":-4802363.9000000004},{"$f":"AC235+Spreadsheet9.2!AC240","v":-5427418.5999999996},{"$f":"AD235+Spreadsheet9.2!AD240","v":-5525694.4000000004},{"$f":"AE235+Spreadsheet9.2!AE240","v":-5156175.0999999996},{"$f":"AF235+Spreadsheet9.2!AF240","v":-5570120.2000000002},{"$f":"AG235+Spreadsheet9.2!AG240","v":-5131387},{"$f":"AH235+Spreadsheet9.2!AH240","v":-4757455.2},{"$f":"AI235+Spreadsheet9.2!AI240","v":-5114325.8},{"$f":"AJ235+Spreadsheet9.2!AJ240","v":-4910007.5999999996},{"$f":"AK235+Spreadsheet9.2!AK240","v":-4032007.7},{"$f":"AL235+Spreadsheet9.2!AL240","v":-4213452.7},{"$f":"AM235+Spreadsheet9.2!AM240","v":-4395164.7},{"$f":"AN235+Spreadsheet9.2!AN240","v":-3799764.4000000004},{"$f":"AO235+Spreadsheet9.2!AO240","v":-4158733.8},{"$f":"AP235+Spreadsheet9.2!AP240","v":-4174292.9},{"$f":"AQ235+Spreadsheet9.2!AQ240","v":-3496186},{"$f":"AR235+Spreadsheet9.2!AR240","v":-3080613.9000000004},{"$f":"AS235+Spreadsheet9.2!AS240","v":-3017907.9},{"$f":"AT235+Spreadsheet9.2!AT240","v":-2265614.5},{"$f":"AU235+Spreadsheet9.2!AU240","v":-2176895.7000000002},{"$f":"AV235+Spreadsheet9.2!AV240","v":-1997238.2},{"$f":"AW235+Spreadsheet9.2!AW240","v":-1387136.2000000002},{"$f":"AX235+Spreadsheet9.2!AX240","v":-971648.5},{"$f":"AY235+Spreadsheet9.2!AY240","v":-726072.2},{"$f":"AZ235+Spreadsheet9.2!AZ240","v":-580026.19999999995},{"$f":"BA235+Spreadsheet9.2!BA240","v":-501122.1},{"$f":"BB235+Spreadsheet9.2!BB240","v":-516285.3},{"$f":"BC235+Spreadsheet9.2!BC240","v":-129796.69999999998},{"$f":"BD235+Spreadsheet9.2!BD240","v":-227918.80000000002},{"$f":"BE235+Spreadsheet9.2!BE240","v":-367315.89999999997},{"$f":"BF235+Spreadsheet9.2!BF240","v":-369569.8},{"$f":"BG235+Spreadsheet9.2!BG240","v":-532009.80000000005},{"$f":"BH235+Spreadsheet9.2!BH240","v":-680592},{"$f":"BI235+Spreadsheet9.2!BI240","v":-346694.8},{"$f":"BJ235+Spreadsheet9.2!BJ240","v":-346939.10000000003},{"$f":"BK235+Spreadsheet9.2!BK240","v":-393044.89999999997},{"$f":"BL235+Spreadsheet9.2!BL240","v":-380892.8},{"$f":"BM235+Spreadsheet9.2!BM240","v":-384173.8},{"$f":"BN235+Spreadsheet9.2!BN240","v":-387673},{"$f":"BO235+Spreadsheet9.2!BO240","v":-390486.60000000003}]
[null,"Simulation 211",{"$f":"C240+Spreadsheet9.2!C245","v":0},{"$f":"D240+Spreadsheet9.2!D245","v":461449.19999999995},{"$f":"E240+Spreadsheet9.2!E245","v":1778296.2000000002},{"$f":"F240+Spreadsheet9.2!F245","v":2008545.6},{"$f":"G240+Spreadsheet9.2!G245","v":2095818.5},{"$f":"H240+Spreadsheet9.2!H245","v":3019136.4},{"$f":"I240+Spreadsheet9.2!I245","v":3694280},{"$f":"J240+Spreadsheet9.2!J245","v":4345135.9000000004},{"$f":"K240+Spreadsheet9.2!K245","v":4895135.9000000004},{"$f":"L240+Spreadsheet9.2!L245","v":5853486},{"$f":"M240+Spreadsheet9.2!M245","v":9345714.9000000004},{"$f":"N240+Spreadsheet9.2!N245","v":8088101.7000000002},{"$f":"O240+Spreadsheet9.2!O245","v":6252042.7000000002},{"$f":"P240+Spreadsheet9.2!P245","v":8247616.7999999998},{"$f":"Q240+Spreadsheet9.2!Q245","v":11608384.699999999},{"$f":"R240+Spreadsheet9.2!R245","v":9777561.8999999985},{"$f":"S240+Spreadsheet9.2!S245","v":10077529},{"$f":"T240+Spreadsheet9.2!T245","v":12581978.9},{"$f":"U240+Spreadsheet9.2!U245","v":15700387.300000001},{"$f":"V240+Spreadsheet9.2!V245","v":17809301.600000001},{"$f":"W240+Spreadsheet9.2!W245","v":14738750.199999999},{"$f":"X240+Spreadsheet9.2!X245","v":13392568.5},{"$f":"Y240+Spreadsheet9.2!Y245","v":12080118.699999999},{"$f":"Z240+Spreadsheet9.2!Z245","v":15207098.100000001},{"$f":"AA240+Spreadsheet9.2!AA245","v":12885832.6},{"$f":"AB240+Spreadsheet9.2!AB245","v":9876441.6999999993},{"$f":"AC240+Spreadsheet9.2!AC245","v":8335489.5},{"$f":"AD240+Spreadsheet9.2!AD245","v":4504655.9000000004},{"$f":"AE240+Spreadsheet9.2!AE245","v":4519277.8},{"$f":"AF240+Spreadsheet9.2!AF245","v":5924752.7000000002},{"$f":"AG240+Spreadsheet9.2!AG245","v":4398535.3},{"$f":"AH240+Spreadsheet9.2!AH245","v":4696397.7},{"$f":"AI240+Spreadsheet9.2!AI245","v":5056001.4000000004},{"$f":"AJ240+Spreadsheet9.2!AJ245","v":6605462.5999999996},{"$f":"AK240+Spreadsheet9.2!AK245","v":6190613.7999999998},{"$f":"AL240+Spreadsheet9.2!AL245","v":6575817.7000000002},{"$f":"AM240+Spreadsheet9.2!AM245","v":6045703.0999999996},{"$f":"AN240+Spreadsheet9.2!AN245","v":3708396.7},{"$f":"AO240+Spreadsheet9.2!AO245","v":6600265.1000000006},{"$f":"AP240+Spreadsheet9.2!AP245","v":3802243.4},{"$f":"AQ240+Spreadsheet9.2!AQ245","v":2369973.4},{"$f":"AR240+Spreadsheet9.2!AR245","v":2785293},{"$f":"AS240+Spreadsheet9.2!AS245","v":3194510.4},{"$f":"AT240+Spreadsheet9.2!AT245","v":4167051},{"$f":"AU240+Spreadsheet9.2!AU245","v":3557026.1},{"$f":"AV240+Spreadsheet9.2!AV245","v":1936168.2000000002},{"$f":"AW240+Spreadsheet9.2!AW245","v":2388663.1999999997},{"$f":"AX240+Spreadsheet9.2!AX245","v":1535196.1},{"$f":"AY240+Spreadsheet9.2!AY245","v":685772.70000000007},{"$f":"AZ240+Spreadsheet9.2!AZ245","v":310453.09999999998},{"$f":"BA240+Spreadsheet9.2!BA245","v":227514.89999999997},{"$f":"BB240+Spreadsheet9.2!BB245","v":-184433.90000000002},{"$f":"BC240+Spreadsheet9.2!BC245","v":-53929.800000000017},{"$f":"BD240+Spreadsheet9.2!BD245","v":-154094.59999999998},{"$f":"BE240+Spreadsheet9.2!BE245","v":-323327.09999999998},{"$f":"BF240+Spreadsheet9.2!BF245","v":-472874.69999999995},{"$f":"BG240+Spreadsheet9.2!BG245","v":-591991.10000000009},{"$f":"BH240+Spreadsheet9.2!BH245","v":-751068.5},{"$f":"BI240+Spreadsheet9.2!BI245","v":-423510.2},{"$f":"BJ240+Spreadsheet9.2!BJ245","v":-435092.1},{"$f":"BK240+Spreadsheet9.2!BK245","v":-440589.5},{"$f":"BL240+Spreadsheet9.2!BL245","v":-383679.9},{"$f":"BM240+Spreadsheet9.2!BM245","v":-387327},{"$f":"BN240+Spreadsheet9.2!BN245","v":-391085},{"$f":"BO240+Spreadsheet9.2!BO245","v":-393012.19999999995}]
[null,"Simulation 219",{"$f":"C248+Spreadsheet9.2!C253","v":0},{"$f":"D248+Spreadsheet9.2!D253","v":-163601.70000000001},{"$f":"E248+Spreadsheet9.2!E253","v":-396816.1},{"$f":"F248+Spreadsheet9.2!F253","v":-920974.9},{"$f":"G248+Spreadsheet9.2!G253","v":-2226441.7000000002},{"$f":"H248+Spreadsheet9.2!H253","v":-2535306.7999999998},{"$f":"I248+Spreadsheet9.2!I253","v":-3544539},{"$f":"J248+Spreadsheet9.2!J253","v":-3732576.3},{"$f":"K248+Spreadsheet9.2!K253","v":-4934786.5},{"$f":"L248+Spreadsheet9.2!L253","v":-4992765.4000000004},{"$f":"M248+Spreadsheet9.2!M253","v":-6023676.4000000004},{"$f":"N248+Spreadsheet9.2!N253","v":-6465871},{"$f":"O248+Spreadsheet9.2!O253","v":-5438016},{"$f":"P248+Spreadsheet9.2!P253","v":-5475853.5999999996},{"$f":"Q248+Spreadsheet9.2!Q253","v":-6176797.9000000004},{"$f":"R248+Spreadsheet9.2!R253","v":-6648280.5},{"$f":"S248+Spreadsheet9.2!S253","v":-6418036.1999999993},{"$f":"T248+Spreadsheet9.2!T253","v":-6858188.7999999998},{"$f":"U248+Spreadsheet9.2!U253","v":-7008890},{"$f":"V248+Spreadsheet9.2!V253","v":-7073950.7999999998},{"$f":"W248+Spreadsheet9.2!W253","v":-6818615.2000000002},{"$f":"X248+Spreadsheet9.2!X253","v":-6490910.7000000002},{"$f":"Y248+Spreadsheet9.2!Y253","v":-6313179.5},{"$f":"Z248+Spreadsheet9.2!Z253","v":-6130058.9000000004},{"$f":"AA248+Spreadsheet9.2!AA253","v":-6064422.0999999996},{"$f":"AB248+Spreadsheet9.2!AB253","v":-5843977.2000000002},{"$f":"AC248+Spreadsheet9.2!AC253","v":-5751601.2999999998},{"$f":"AD248+Spreadsheet9.2!AD253","v":-5344418.0999999996},{"$f":"AE248+Spreadsheet9.2!AE253","v":-4765392.8000000007},{"$f":"AF248+Spreadsheet9.2!AF253","v":-3619666.6},{"$f":"AG248+Spreadsheet9.2!AG253","v":-4025372},{"$f":"AH248+Spreadsheet9.2!AH253","v":-3407011.3000000003},{"$f":"AI248+Spreadsheet9.2!AI253","v":-3089911.8},{"$f":"AJ248+Spreadsheet9.2!AJ253","v":-3115780.6},{"$f":"AK248+Spreadsheet9.2!AK253","v":-2138823},{"$f":"AL248+Spreadsheet9.2!AL253","v":-2405886.7000000002},{"$f":"AM248+Spreadsheet9.2!AM253","v":-919733.9},{"$f":"AN248+Spreadsheet9.2!AN253","v":-1555855.3},{"$f":"AO248+Spreadsheet9.2!AO253","v":-2305330},{"$f":"AP248+Spreadsheet9.2!AP253","v":-1447023.7},{"$f":"AQ248+Spreadsheet9.2!AQ253","v":-1056679.1000000001},{"$f":"AR248+Spreadsheet9.2!AR253","v":-1067243.3999999999},{"$f":"AS248+Spreadsheet9.2!AS253","v":47026.40000000014},{"$f":"AT248+Spreadsheet9.2!AT253","v":-700133.29999999993},{"$f":"AU248+Spreadsheet9.2!AU253","v":-811230.20000000007},{"$f":"AV248+Spreadsheet9.2!AV253","v":-425449.5},{"$f":"AW248+Spreadsheet9.2!AW253","v":-470166.1},{"$f":"AX248+Spreadsheet9.2!AX253","v":-216066.10000000003},{"$f":"AY248+Spreadsheet9.2!AY253","v":-17913.899999999994},{"$f":"AZ248+Spreadsheet9.2!AZ253","v":-124338.3},{"$f":"BA248+Spreadsheet9.2!BA253","v":-24300.199999999997},{"$f":"BB248+Spreadsheet9.2!BB253","v":-109028.89999999997},{"$f":"BC248+Spreadsheet9.2!BC253","v":92495.100000000035},{"$f":"BD248+Spreadsheet9.2!BD253","v":-131422.70000000001},{"$f":"BE248+Spreadsheet9.2!BE253","v":-324217.40000000002},{"$f":"BF248+Spreadsheet9.2!BF253","v":-478777.80000000005},{"$f":"BG248+Spreadsheet9.2!BG253","v":-631540.5},{"$f":"BH248+Spreadsheet9.2!BH253","v":-801505.5},{"$f":"BI248+Spreadsheet9.2!BI253","v":-412166.3},{"$f":"BJ248+Spreadsheet9.2!BJ253","v":-404137.8},{"$f":"BK248+Spreadsheet9.2!BK253","v":-451039.7},{"$f":"BL248+Spreadsheet9.2!BL253","v":-465778.9},{"$f":"BM248+Spreadsheet9.2!BM253","v":-468751.5},{"$f":"BN248+Spreadsheet9.2!BN253","v":-473071.9},{"$f":"BO248+Spreadsheet9.2!BO253","v":-474906.3}]
[null,"Simulation 226",{"$f":"C255+Spreadsheet9.2!C260","v":0},{"$f":"D255+Spreadsheet9.2!D260","v":-90420.1},{"$f":"E255+Spreadsheet9.2!E260","v":658814.4},{"$f":"F255+Spreadsheet9.2!F260","v":96543.699999999953},{"$f":"G255+Spreadsheet9.2!G260","v":1001981.5},{"$f":"H255+Spreadsheet9.2!H260","v":-316997.09999999998},{"$f":"I255+Spreadsheet9.2!I260","v":-643824.80000000005},{"$f":"J255+Spreadsheet9.2!J260","v":-73062.2},{"$f":"K255+Spreadsheet9.2!K260","v":-1704652.2},{"$f":"L255+Spreadsheet9.2!L260","v":-2083798.1},{"$f":"M255+Spreadsheet9.2!M260","v":-1768801},{"$f":"N255+Spreadsheet9.2!N260","v":-3325807.5999999996},{"$f":"O255+Spreadsheet9.2!O260","v":-3731007},{"$f":"P255+Spreadsheet9.2!P260","v":-3492177.1},{"$f":"Q255+Spreadsheet9.2!Q260","v":-3276118.6},{"$f":"R255+Spreadsheet9.2!R260","v":-3363144.1999999997},{"$f":"S255+Spreadsheet9.2!S260","v":-1570507.0000000002},{"$f":"T255+Spreadsheet9.2!T260","v":-1639580.4000000001},{"$f":"U255+Spreadsheet9.2!U260","v":-2674421},{"$f":"V255+Spreadsheet9.2!V260","v":-3463759.8000000003},{"$f":"W255+Spreadsheet9.2!W260","v":-3299972.1999999997},{"$f":"X255+Spreadsheet9.2!X260","v":-3487666.8},{"$f":"Y255+Spreadsheet9.2!Y260","v":-2640667.0999999996},{"$f":"Z255+Spreadsheet9.2!Z260","v":-2852428.2},{"$f":"AA255+Spreadsheet9.2!AA260","v":-3745512.5},{"$f":"AB255+Spreadsheet9.2!AB260","v":-4876604.4000000004},{"$f":"AC255+Spreadsheet9.2!AC260","v":-5080475},{"$f":"AD255+Spreadsheet9.2!AD260","v":-5140799},{"$f":"AE255+Spreadsheet9.2!AE260","v":-4868314.6999999993},{"$f":"AF255+Spreadsheet9.2!AF260","v":-4380589.5999999996},{"$f":"AG255+Spreadsheet9.2!AG260","v":-4092339.1},{"$f":"AH255+Spreadsheet9.2!AH260","v":-3889464.3},{"$f":"AI255+Spreadsheet9.2!AI260","v":-4135072.8000000003},{"$f":"AJ255+Spreadsheet9.2!AJ260","v":-3906242.7},{"$f":"AK255+Spreadsheet9.2!AK260","v":-3115870.9},{"$f":"AL255+Spreadsheet9.2!AL260","v":-3558912.3},{"$f":"AM255+Spreadsheet9.2!AM260","v":-3325163.4000000004},{"$f":"AN255+Spreadsheet9.2!AN260","v":-3363477.4000000004},{"$f":"AO255+Spreadsheet9.2!AO260","v":-2267545.7000000002},{"$f":"AP255+Spreadsheet9.2!AP260","v":-1976664.4},{"$f":"AQ255+Spreadsheet9.2!AQ260","v":-2040439.2000000002},{"$f":"AR255+Spreadsheet9.2!AR260","v":-2278711.2999999998},{"$f":"AS255+Spreadsheet9.2!AS260","v":-1861154.1},{"$f":"AT255+Spreadsheet9.2!AT260","v":-1076084.4000000001},{"$f":"AU255+Spreadsheet9.2!AU260","v":-1331971.4000000001},{"$f":"AV255+Spreadsheet9.2!AV260","v":-1378910.8},{"$f":"AW255+Spreadsheet9.2!AW260","v":-977184.2},{"$f":"AX255+Spreadsheet9.2!AX260","v":-623393.69999999995},{"$f":"AY255+Spreadsheet9.2!AY260","v":-556835.69999999995},{"$f":"AZ255+Spreadsheet9.2!AZ260","v":-656925.5},{"$f":"BA255+Spreadsheet9.2!BA260","v":-726546.60000000009},{"$f":"BB255+Spreadsheet9.2!BB260","v":-733733.9},{"$f":"BC255+Spreadsheet9.2!BC260","v":-287832.90000000002},{"$f":"BD255+Spreadsheet9.2!BD260","v":-408660.1},{"$f":"BE255+Spreadsheet9.2!BE260","v":-589293.5},{"$f":"BF255+Spreadsheet9.2!BF260","v":-682983.2},{"$f":"BG255+Spreadsheet9.2!BG260","v":-734668.7},{"$f":"BH255+Spreadsheet9.2!BH260","v":-882766},{"$f":"BI255+Spreadsheet9.2!BI260","v":-458251.39999999997},{"$f":"BJ255+Spreadsheet9.2!BJ260","v":-489049},{"$f":"BK255+Spreadsheet9.2!BK260","v":-536194.30000000005},{"$f":"BL255+Spreadsheet9.2!BL260","v":-509002.4},{"$f":"BM255+Spreadsheet9.2!BM260","v":-512217.2},{"$f":"BN255+Spreadsheet9.2!BN260","v":-514959.2},{"$f":"BO255+Spreadsheet9.2!BO260","v":-516530.7}]
[null,"Simulation 231",{"$f":"C260+Spreadsheet9.2!C265","v":0},{"$f":"D260+Spreadsheet9.2!D265","v":-218570.30000000002},{"$f":"E260+Spreadsheet9.2!E265","v":-735431.7},{"$f":"F260+Spreadsheet9.2!F265","v":-527605.6},{"$f":"G260+Spreadsheet9.2!G265","v":-1378739.2999999998},{"$f":"H260+Spreadsheet9.2!H265","v":-1453355.1},{"$f":"I260+Spreadsheet9.2!I265","v":-2662882.7999999998},{"$f":"J260+Spreadsheet9.2!J265","v":-4578043.4000000004},{"$f":"K260+Spreadsheet9.2!K265","v":-3359250.7},{"$f":"L260+Spreadsheet9.2!L265","v":-4808676.5},{"$f":"M260+Spreadsheet9.2!M265","v":-4701013.0999999996},{"$f":"N260+Spreadsheet9.2!N265","v":-5292568.5999999996},{"$f":"O260+Spreadsheet9.2!O265","v":-5281504.9000000004},{"$f":"P260+Spreadsheet9.2!P265","v":-6440948.5},{"$f":"Q260+Spreadsheet9.2!Q265","v":-6645800.5},{"$f":"R260+Spreadsheet9.2!R265","v":-6021490.5},{"$f":"S260+Spreadsheet9.2!S265","v":-5306698.9000000004},{"$f":"T260+Spreadsheet9.2!T265","v":-4755807.9000000004},{"$f":"U260+Spreadsheet9.2!U265","v":-5120859.8},{"$f":"V260+Spreadsheet9.2!V265","v":-5171728},{"$f":"W260+Spreadsheet9.2!W265","v":-5468264.2000000002},{"$f":"X260+Spreadsheet9.2!X265","v":-6140036.9000000004},{"$f":"Y260+Spreadsheet9.2!Y265","v":-6544218.9000000004},{"$f":"Z260+Spreadsheet9.2!Z265","v":-6729791.4000000004},{"$f":"AA260+Spreadsheet9.2!AA265","v":-6595932.7000000002},{"$f":"AB260+Spreadsheet9.2!AB265","v":-6048644.2999999998},{"$f":"AC260+Spreadsheet9.2!AC265","v":-5907985.1999999993},{"$f":"AD260+Spreadsheet9.2!AD265","v":-5872966.5999999996},{"$f":"AE260+Spreadsheet9.2!AE265","v":-5607123.8000000007},{"$f":"AF260+Spreadsheet9.2!AF265","v":-5428312.5999999996},{"$f":"AG260+Spreadsheet9.2!AG265","v":-5470821.6999999993},{"$f":"AH260+Spreadsheet9.2!AH265","v":-4977294.0999999996},{"$f":"AI260+Spreadsheet9.2!AI265","v":-4963035},{"$f":"AJ260+Spreadsheet9.2!AJ265","v":-4836724.9000000004},{"$f":"AK260+Spreadsheet9.2!AK265","v":-4868984},{"$f":"AL260+Spreadsheet9.2!AL265","v":-4563850.0999999996},{"$f":"AM260+Spreadsheet9.2!AM265","v":-4471207.7},{"$f":"AN260+Spreadsheet9.2!AN265","v":-4370607.5999999996},{"$f":"AO260+Spreadsheet9.2!AO265","v":-4004442.3000000003},{"$f":"AP260+Spreadsheet9.2!AP265","v":-3751804.0999999996},{"$f":"AQ260+Spreadsheet9.2!AQ265","v":-3263893.7},{"$f":"AR260+Spreadsheet9.2!AR265","v":-2769026.8},{"$f":"AS260+Spreadsheet9.2!AS265","v":-2223428.2999999998},{"$f":"AT260+Spreadsheet9.2!AT265","v":-2033649},{"$f":"AU260+Spreadsheet9.2!AU265","v":-1763771},{"$f":"AV260+Spreadsheet9.2!AV265","v":-1586430.7},{"$f":"AW260+Spreadsheet9.2!AW265","v":-1149108.2},{"$f":"AX260+Spreadsheet9.2!AX265","v":-805344.5},{"$f":"AY260+Spreadsheet9.2!AY265","v":-555883.5},{"$f":"AZ260+Spreadsheet9.2!AZ265","v":-406519.5},{"$f":"BA260+Spreadsheet9.2!BA265","v":-65839.100000000006},{"$f":"BB260+Spreadsheet9.2!BB265","v":163879.1},{"$f":"BC260+Spreadsheet9.2!BC265","v":467576.4},{"$f":"BD260+Spreadsheet9.2!BD265","v":300577.09999999998},{"$f":"BE260+Spreadsheet9.2!BE265","v":209535},{"$f":"BF260+Spreadsheet9.2!BF265","v":176202.2},{"$f":"BG260+Spreadsheet9.2!BG265","v":41705.100000000006},{"$f":"BH260+Spreadsheet9.2!BH265","v":-130049.9},{"$f":"BI260+Spreadsheet9.2!BI265","v":-13856.400000000001},{"$f":"BJ260+Spreadsheet9.2!BJ265","v":-43268.1},{"$f":"BK260+Spreadsheet9.2!BK265","v":-68664.600000000006},{"$f":"BL260+Spreadsheet9.2!BL265","v":-65188.5},{"$f":"BM260+Spreadsheet9.2!BM265","v":-69245.799999999988},{"$f":"BN260+Spreadsheet9.2!BN265","v":-75712.7},{"$f":"BO260+Spreadsheet9.2!BO265","v":-79254}]
[null,"Simulation 239",{"$f":"C268+Spreadsheet9.2!C273","v":0},{"$f":"D268+Spreadsheet9.2!D273","v":47709.7},{"$f":"E268+Spreadsheet9.2!E273","v":771765.2},{"$f":"F268+Spreadsheet9.2!F273","v":-79914.100000000006},{"$f":"G268+Spreadsheet9.2!G273","v":-1237352.3999999999},{"$f":"H268+Spreadsheet9.2!H273","v":-3543159.5999999996},{"$f":"I268+Spreadsheet9.2!I273","v":-2616818.6999999997},{"$f":"J268+Spreadsheet9.2!J273","v":-2464289.8000000003},{"$f":"K268+Spreadsheet9.2!K273","v":-2568796.2000000002},{"$f":"L268+Spreadsheet9.2!L273","v":-2793519.4},{"$f":"M268+Spreadsheet9.2!M273","v":-4155122.1999999997},{"$f":"N268+Spreadsheet9.2!N273","v":-4822777.6999999993},{"$f":"O268+Spreadsheet9.2!O273","v":-5208314.5999999996},{"$f":"P268+Spreadsheet9.2!P273","v":-5576492.7000000002},{"$f":"Q268+Spreadsheet9.2!Q273","v":-5739533.5},{"$f":"R268+Spreadsheet9.2!R273","v":-6061830.2999999998},{"$f":"S268+Spreadsheet9.2!S273","v":-5245487.3},{"$f":"T268+Spreadsheet9.2!T273","v":-4129307.8},{"$f":"U268+Spreadsheet9.2!U273","v":-5014883.0999999996},{"$f":"V268+Spreadsheet9.2!V273","v":-4296007.8000000007},{"$f":"W268+Spreadsheet9.2!W273","v":-3986288},{"$f":"X268+Spreadsheet9.2!X273","v":-4705936.7},{"$f":"Y268+Spreadsheet9.2!Y273","v":-4795267.0999999996},{"$f":"Z268+Spreadsheet9.2!Z273","v":-4792287.3},{"$f":"AA268+Spreadsheet9.2!AA273","v":-5312492.3},{"$f":"AB268+Spreadsheet9.2!AB273","v":-4951070.3},{"$f":"AC268+Spreadsheet9.2!AC273","v":-5580501.5999999996},{"$f":"AD268+Spreadsheet9.2!AD273","v":-5620029.2999999998},{"$f":"AE268+Spreadsheet9.2!AE273","v":-5316648.5},{"$f":"AF268+Spreadsheet9.2!AF273","v":-5506671.0999999996},{"$f":"AG268+Spreadsheet9.2!AG273","v":-5148595.2},{"$f":"AH268+Spreadsheet9.2!AH273","v":-4907358.3},{"$f":"AI268+Spreadsheet9.2!AI273","v":-4838466.9000000004},{"$f":"AJ268+Spreadsheet9.2!AJ273","v":-4683607.6999999993},{"$f":"AK268+Spreadsheet9.2!AK273","v":-4568327.0999999996},{"$f":"AL268+Spreadsheet9.2!AL273","v":-4313589.9000000004},{"$f":"AM268+Spreadsheet9.2!AM273","v":-4041232.2},{"$f":"AN268+Spreadsheet9.2!AN273","v":-3748722.5},{"$f":"AO268+Spreadsheet9.2!AO273","v":-3713122.8},{"$f":"AP268+Spreadsheet9.2!AP273","v":-3598277.3},{"$f":"AQ268+Spreadsheet9.2!AQ273","v":-3241220.7},{"$f":"AR268+Spreadsheet9.2!AR273","v":-2842445.7},{"$f":"AS268+Spreadsheet9.2!AS273","v":-2604300.0999999996},{"$f":"AT268+Spreadsheet9.2!AT273","v":-2266271.2999999998},{"$f":"AU268+Spreadsheet9.2!AU273","v":-2017465.4},{"$f":"AV268+Spreadsheet9.2!AV273","v":-1727081.5},{"$f":"AW268+Spreadsheet9.2!AW273","v":-1462577.8},{"$f":"AX268+Spreadsheet9.2!AX273","v":-1168289.8999999999},{"$f":"AY268+Spreadsheet9.2!AY273","v":-775880.6},{"$f":"AZ268+Spreadsheet9.2!AZ273","v":-424155.4},{"$f":"BA268+Spreadsheet9.2!BA273","v":-96075.5},{"$f":"BB268+Spreadsheet9.2!BB273","v":134540.6},{"$f":"BC268+Spreadsheet9.2!BC273","v":256437.30000000002},{"$f":"BD268+Spreadsheet9.2!BD273","v":147489},{"$f":"BE268+Spreadsheet9.2!BE273","v":60824.599999999991},{"$f":"BF268+Spreadsheet9.2!BF273","v":4858.5999999999913},{"$f":"BG268+Spreadsheet9.2!BG273","v":-99974.6},{"$f":"BH268+Spreadsheet9.2!BH273","v":-159341.20000000001},{"$f":"BI268+Spreadsheet9.2!BI273","v":-158829.9},{"$f":"BJ268+Spreadsheet9.2!BJ273","v":-171050.2},{"$f":"BK268+Spreadsheet9.2!BK273","v":-193594.7},{"$f":"BL268+Spreadsheet9.2!BL273","v":-143788.79999999999},{"$f":"BM268+Spreadsheet9.2!BM273","v":-145986.6},{"$f":"BN268+Spreadsheet9.2!BN273","v":-148539.5},{"$f":"BO268+Spreadsheet9.2!BO273","v":-152070.59999999998}]
[null,"Simulation 247",{"$f":"C276+Spreadsheet9.2!C281","v":0},{"$f":"D276+Spreadsheet9.2!D281","v":224563.09999999998},{"$f":"E276+Spreadsheet9.2!E281","v":-161399.20000000001},{"$f":"F276+Spreadsheet9.2!F281","v":201449.59999999998},{"$f":"G276+Spreadsheet9.2!G281","v":-1408262.1},{"$f":"H276+Spreadsheet9.2!H281","v":-190123.5},{"$f":"I276+Spreadsheet9.2!I281","v":-2001205.5},{"$f":"J276+Spreadsheet9.2!J281","v":-866073.00000000012},{"$f":"K276+Spreadsheet9.2!K281","v":-1829857.4},{"$f":"L276+Spreadsheet9.2!L281","v":-2214867.4},{"$f":"M276+Spreadsheet9.2!M281","v":-1838773},{"$f":"N276+Spreadsheet9.2!N281","v":-1404093.5},{"$f":"O276+Spreadsheet9.2!O281","v":-143723.79999999999},{"$f":"P276+Spreadsheet9.2!P281","v":-683824.4},{"$f":"Q276+Spreadsheet9.2!Q281","v":-1808296},{"$f":"R276+Spreadsheet9.2!R281","v":-2285136.5},{"$f":"S276+Spreadsheet9.2!S281","v":-3558562.5},{"$f":"T276+Spreadsheet9.2!T281","v":-2387106.2000000002},{"$f":"U276+Spreadsheet9.2!U281","v":-2268794.7000000002},{"$f":"V276+Spreadsheet9.2!V281","v":-1299417.8},{"$f":"W276+Spreadsheet9.2!W281","v":-1595899.1},{"$f":"X276+Spreadsheet9.2!X281","v":-1925644.2000000002},{"$f":"Y276+Spreadsheet9.2!Y281","v":-3250456.9},{"$f":"Z276+Spreadsheet9.2!Z281","v":-2852476.3},{"$f":"AA276+Spreadsheet9.2!AA281","v":-1516779.2},{"$f":"AB276+Spreadsheet9.2!AB281","v":447882.5},{"$f":"AC276+Spreadsheet9.2!AC281","v":-1858370.2},{"$f":"AD276+Spreadsheet9.2!AD281","v":-822652.6},{"$f":"AE276+Spreadsheet9.2!AE281","v":-2028341.2999999998},{"$f":"AF276+Spreadsheet9.2!AF281","v":-2242790.6999999997},{"$f":"AG276+Spreadsheet9.2!AG281","v":-2782083.2},{"$f":"AH276+Spreadsheet9.2!AH281","v":-1660105},{"$f":"AI276+Spreadsheet9.2!AI281","v":-2020749.6},{"$f":"AJ276+Spreadsheet9.2!AJ281","v":-1417607},{"$f":"AK276+Spreadsheet9.2!AK281","v":-695715.20000000007},{"$f":"AL276+Spreadsheet9.2!AL281","v":-319218.10000000009},{"$f":"AM276+Spreadsheet9.2!AM281","v":-1049820.7},{"$f":"AN276+Spreadsheet9.2!AN281","v":-790608.2},{"$f":"AO276+Spreadsheet9.2!AO281","v":-1891164},{"$f":"AP276+Spreadsheet9.2!AP281","v":-784510},{"$f":"AQ276+Spreadsheet9.2!AQ281","v":528022.30000000005},{"$f":"AR276+Spreadsheet9.2!AR281","v":140201.89999999991},{"$f":"AS276+Spreadsheet9.2!AS281","v":78879.300000000047},{"$f":"AT276+Spreadsheet9.2!AT281","v":179158.89999999991},{"$f":"AU276+Spreadsheet9.2!AU281","v":271964.40000000014},{"$f":"AV276+Spreadsheet9.2!AV281","v":973.59999999997672},{"$f":"AW276+Spreadsheet9.2!AW281","v":128082.5},{"$f":"AX276+Spreadsheet9.2!AX281","v":317826.09999999998},{"$f":"AY276+Spreadsheet9.2!AY281","v":-18499.899999999994},{"$f":"AZ276+Spreadsheet9.2!AZ281","v":169312},{"$f":"BA276+Spreadsheet9.2!BA281","v":300063.90000000002},{"$f":"BB276+Spreadsheet9.2!BB281","v":255706.8},{"$f":"BC276+Spreadsheet9.2!BC281","v":298617.19999999995},{"$f":"BD276+Spreadsheet9.2!BD281","v":108185.3},{"$f":"BE276+Spreadsheet9.2!BE281","v":-32458.300000000003},{"$f":"BF276+Spreadsheet9.2!BF281","v":10145.4},{"$f":"BG276+Spreadsheet9.2!BG281","v":-43057.3},{"$f":"BH276+Spreadsheet9.2!BH281","v":-178479.6},{"$f":"BI276+Spreadsheet9.2!BI281","v":-99635.8},{"$f":"BJ276+Spreadsheet9.2!BJ281","v":-144623},{"$f":"BK276+Spreadsheet9.2!BK281","v":-208669.59999999998},{"$f":"BL276+Spreadsheet9.2!BL281","v":-137146.80000000002},{"$f":"BM276+Spreadsheet9.2!BM281","v":-140025.5},{"$f":"BN276+Spreadsheet9.2!BN281","v":-143385.59999999998},{"$f":"BO276+Spreadsheet9.2!BO281","v":-147711.30000000002}]
[null,"Simulation 252",{"$f":"C281+Spreadsheet9.2!C286","v":0},{"$f":"D281+Spreadsheet9.2!D286","v":91214},{"$f":"E281+Spreadsheet9.2!E286","v":234202.7},{"$f":"F281+Spreadsheet9.2!F286","v":-48577.199999999983},{"$f":"G281+Spreadsheet9.2!G286","v":561643},{"$f":"H281+Spreadsheet9.2!H286","v":332774.69999999995},{"$f":"I281+Spreadsheet9.2!I286","v":2087479.9},{"$f":"J281+Spreadsheet9.2!J286","v":3598569},{"$f":"K281+Spreadsheet9.2!K286","v":4814789},{"$f":"L281+Spreadsheet9.2!L286","v":3504319.3},{"$f":"M281+Spreadsheet9.2!M286","v":565646.69999999995},{"$f":"N281+Spreadsheet9.2!N286","v":-1262809.3},{"$f":"O281+Spreadsheet9.2!O286","v":-2636147.5},{"$f":"P281+Spreadsheet9.2!P286","v":-1311794},{"$f":"Q281+Spreadsheet9.2!Q286","v":-1790700.3},{"$f":"R281+Spreadsheet9.2!R286","v":-1269851.7000000002},{"$f":"S281+Spreadsheet9.2!S286","v":-282935.39999999997},{"$f":"T281+Spreadsheet9.2!T286","v":-91542.900000000023},{"$f":"U281+Spreadsheet9.2!U286","v":1573239.6},{"$f":"V281+Spreadsheet9.2!V286","v":1638556.4},{"$f":"W281+Spreadsheet9.2!W286","v":500630.8},{"$f":"X281+Spreadsheet9.2!X286","v":140796.80000000005},{"$f":"Y281+Spreadsheet9.2!Y286","v":851489.39999999991},{"$f":"Z281+Spreadsheet9.2!Z286","v":617230.30000000005},{"$f":"AA281+Spreadsheet9.2!AA286","v":1579595.2},{"$f":"AB281+Spreadsheet9.2!AB286","v":1818677.7000000002},{"$f":"AC281+Spreadsheet9.2!AC286","v":1164216},{"$f":"AD281+Spreadsheet9.2!AD286","v":2403781.4},{"$f":"AE281+Spreadsheet9.2!AE286","v":4475265.4000000004},{"$f":"AF281+Spreadsheet9.2!AF286","v":2191348.7000000002},{"$f":"AG281+Spreadsheet9.2!AG286","v":1320846},{"$f":"AH281+Spreadsheet9.2!AH286","v":-86845.199999999983},{"$f":"AI281+Spreadsheet9.2!AI286","v":185188.8},{"$f":"AJ281+Spreadsheet9.2!AJ286","v":-380947.20000000001},{"$f":"AK281+Spreadsheet9.2!AK286","v":-1319611.0999999999},{"$f":"AL281+Spreadsheet9.2!AL286","v":-274370.5},{"$f":"AM281+Spreadsheet9.2!AM286","v":125933.79999999999},{"$f":"AN281+Spreadsheet9.2!AN286","v":-244686.50000000006},{"$f":"AO281+Spreadsheet9.2!AO286","v":-754368.4},{"$f":"AP281+Spreadsheet9.2!AP286","v":-1696998.5},{"$f":"AQ281+Spreadsheet9.2!AQ286","v":-1936756.9000000001},{"$f":"AR281+Spreadsheet9.2!AR286","v":-1722281},{"$f":"AS281+Spreadsheet9.2!AS286","v":-1669947.2},{"$f":"AT281+Spreadsheet9.2!AT286","v":-240224.9},{"$f":"AU281+Spreadsheet9.2!AU286","v":-680494.9},{"$f":"AV281+Spreadsheet9.2!AV286","v":-292310.40000000002},{"$f":"AW281+Spreadsheet9.2!AW286","v":47702.699999999953},{"$f":"AX281+Spreadsheet9.2!AX286","v":163496.20000000001},{"$f":"AY281+Spreadsheet9.2!AY286","v":222243.90000000002},{"$f":"AZ281+Spreadsheet9.2!AZ286","v":186535.2},{"$f":"BA281+Spreadsheet9.2!BA286","v":125921.1},{"$f":"BB281+Spreadsheet9.2!BB286","v":-25490.799999999988},{"$f":"BC281+Spreadsheet9.2!BC286","v":88703.9},{"$f":"BD281+Spreadsheet9.2!BD286","v":-56042.7},{"$f":"BE281+Spreadsheet9.2!BE286","v":-250576.7},{"$f":"BF281+Spreadsheet9.2!BF286","v":-259616.90000000002},{"$f":"BG281+Spreadsheet9.2!BG286","v":-351950.6},{"$f":"BH281+Spreadsheet9.2!BH286","v":-473792.89999999997},{"$f":"BI281+Spreadsheet9.2!BI286","v":-225575.3},{"$f":"BJ281+Spreadsheet9.2!BJ286","v":-289390.2},{"$f":"BK281+Spreadsheet9.2!BK286","v":-297257.59999999998},{"$f":"BL281+Spreadsheet9.2!BL286","v":-216072.9},{"$f":"BM281+Spreadsheet9.2!BM286","v":-220042.5},{"$f":"BN281+Spreadsheet9.2!BN286","v":-224527.7},{"$f":"BO281+Spreadsheet9.2!BO286","v":-227129.60000000001}]
[null,"Simulation 260",{"$f":"C289+Spreadsheet9.2!C294","v":0},{"$f":"D289+Spreadsheet9.2!D294","v":-80518.899999999994},{"$f":"E289+Spreadsheet9.2!E294","v":-237697.7},{"$f":"F289+Spreadsheet9.2!F294","v":1289553.7999999998},{"$f":"G289+Spreadsheet9.2!G294","v":336645.79999999993},{"$f":"H289+Spreadsheet9.2!H294","v":120362.79999999981},{"$f":"I289+Spreadsheet9.2!I294","v":-989400.70000000007},{"$f":"J289+Spreadsheet9.2!J294","v":-1763716.9},{"$f":"K289+Spreadsheet9.2!K294","v":-1862824.5},{"$f":"L289+Spreadsheet9.2!L294","v":-3309785.2},{"$f":"M289+Spreadsheet9.2!M294","v":-3383110.8},{"$f":"N289+Spreadsheet9.2!N294","v":-2354251.5},{"$f":"O289+Spreadsheet9.2!O294","v":-3194972.6999999997},{"$f":"P289+Spreadsheet9.2!P294","v":-2419081.7000000002},{"$f":"Q289+Spreadsheet9.2!Q294","v":-2561341.1},{"$f":"R289+Spreadsheet9.2!R294","v":-3195104.3},{"$f":"S289+Spreadsheet9.2!S294","v":-1832849.7000000002},{"$f":"T289+Spreadsheet9.2!T294","v":-1023587},{"$f":"U289+Spreadsheet9.2!U294","v":-705719.79999999993},{"$f":"V289+Spreadsheet9.2!V294","v":562616.5},{"$f":"W289+Spreadsheet9.2!W294","v":480501.39999999991},{"$f":"X289+Spreadsheet9.2!X294","v":-1223207.2000000002},{"$f":"Y289+Spreadsheet9.2!Y294","v":-1161953.2},{"$f":"Z289+Spreadsheet9.2!Z294","v":-942445.89999999991},{"$f":"AA289+Spreadsheet9.2!AA294","v":-49026.400000000023},{"$f":"AB289+Spreadsheet9.2!AB294","v":362288.80000000005},{"$f":"AC289+Spreadsheet9.2!AC294","v":1049344.7000000002},{"$f":"AD289+Spreadsheet9.2!AD294","v":103693.80000000005},{"$f":"AE289+Spreadsheet9.2!AE294","v":2182190.3000000003},{"$f":"AF289+Spreadsheet9.2!AF294","v":777387.7},{"$f":"AG289+Spreadsheet9.2!AG294","v":-2149206.2999999998},{"$f":"AH289+Spreadsheet9.2!AH294","v":-389065.19999999995},{"$f":"AI289+Spreadsheet9.2!AI294","v":-4561.6999999999534},{"$f":"AJ289+Spreadsheet9.2!AJ294","v":267791.90000000014},{"$f":"AK289+Spreadsheet9.2!AK294","v":2133562.6},{"$f":"AL289+Spreadsheet9.2!AL294","v":2777691},{"$f":"AM289+Spreadsheet9.2!AM294","v":3118001.9},{"$f":"AN289+Spreadsheet9.2!AN294","v":3012257.5},{"$f":"AO289+Spreadsheet9.2!AO294","v":1073736.8999999999},{"$f":"AP289+Spreadsheet9.2!AP294","v":-593196.40000000014},{"$f":"AQ289+Spreadsheet9.2!AQ294","v":197662.39999999991},{"$f":"AR289+Spreadsheet9.2!AR294","v":770007.39999999991},{"$f":"AS289+Spreadsheet9.2!AS294","v":451984.30000000005},{"$f":"AT289+Spreadsheet9.2!AT294","v":437871.6},{"$f":"AU289+Spreadsheet9.2!AU294","v":48655.300000000047},{"$f":"AV289+Spreadsheet9.2!AV294","v":143840.90000000002},{"$f":"AW289+Spreadsheet9.2!AW294","v":199778.60000000003},{"$f":"AX289+Spreadsheet9.2!AX294","v":-224128.09999999998},{"$f":"AY289+Spreadsheet9.2!AY294","v":-302040.90000000002},{"$f":"AZ289+Spreadsheet9.2!AZ294","v":-230113.5},{"$f":"BA289+Spreadsheet9.2!BA294","v":40561.800000000003},{"$f":"BB289+Spreadsheet9.2!BB294","v":82154.5},{"$f":"BC289+Spreadsheet9.2!BC294","v":300993.5},{"$f":"BD289+Spreadsheet9.2!BD294","v":153353.29999999999},{"$f":"BE289+Spreadsheet9.2!BE294","v":24391.1},{"$f":"BF289+Spreadsheet9.2!BF294","v":-8974.3000000000029},{"$f":"BG289+Spreadsheet9.2!BG294","v":-70712.899999999994},{"$f":"BH289+Spreadsheet9.2!BH294","v":-196728.4},{"$f":"BI289+Spreadsheet9.2!BI294","v":-80075.399999999994},{"$f":"BJ289+Spreadsheet9.2!BJ294","v":-137234.29999999999},{"$f":"BK289+Spreadsheet9.2!BK294","v":-179449.7},{"$f":"BL289+Spreadsheet9.2!BL294","v":-144516.29999999999},{"$f":"BM289+Spreadsheet9.2!BM294","v":-146544.79999999999},{"$f":"BN289+Spreadsheet9.2!BN294","v":-149093.59999999998},{"$f":"BO289+Spreadsheet9.2!BO294","v":-152257}]
[null,"Simulation 265",{"$f":"C294+Spreadsheet9.2!C299","v":0},{"$f":"D294+Spreadsheet9.2!D299","v":-239364.59999999998},{"$f":"E294+Spreadsheet9.2!E299","v":1169691.3999999999},{"$f":"F294+Spreadsheet9.2!F299","v":181119.8},{"$f":"G294+Spreadsheet9.2!G299","v":781717.6},{"$f":"H294+Spreadsheet9.2!H299","v":1056163.7},{"$f":"I294+Spreadsheet9.2!I299","v":888371.39999999991},{"$f":"J294+Spreadsheet9.2!J299","v":957834.89999999991},{"$f":"K294+Spreadsheet9.2!K299","v":303281.2},{"$f":"L294+Spreadsheet9.2!L299","v":2493124.9},{"$f":"M294+Spreadsheet9.2!M299","v":1981556.6},{"$f":"N294+Spreadsheet9.2!N299","v":590822.5},{"$f":"O294+Spreadsheet9.2!O299","v":516537.40000000014},{"$f":"P294+Spreadsheet9.2!P299","v":1485895},{"$f":"Q294+Spreadsheet9.2!Q299","v":1939451.2000000002},{"$f":"R294+Spreadsheet9.2!R299","v":1495167.5},{"$f":"S294+Spreadsheet9.2!S299","v":4261286.8},{"$f":"T294+Spreadsheet9.2!T299","v":6229607.4000000004},{"$f":"U294+Spreadsheet9.2!U299","v":4469606.0999999996},{"$f":"V294+Spreadsheet9.2!V299","v":5748250.3000000007},{"$f":"W294+Spreadsheet9.2!W299","v":7713167.8000000007},{"$f":"X294+Spreadsheet9.2!X299","v":11594843.199999999},{"$f":"Y294+Spreadsheet9.2!Y299","v":9812636.7000000011},{"$f":"Z294+Spreadsheet9.2!Z299","v":9972604.8000000007},{"$f":"AA294+Spreadsheet9.2!AA299","v":5960199.6999999993},{"$f":"AB294+Spreadsheet9.2!AB299","v":6198103.3999999994},{"$f":"AC294+Spreadsheet9.2!AC299","v":5357184.7},{"$f":"AD294+Spreadsheet9.2!AD299","v":4413985.6999999993},{"$f":"AE294+Spreadsheet9.2!AE299","v":1664885.4999999998},{"$f":"AF294+Spreadsheet9.2!AF299","v":1123701.1000000001},{"$f":"AG294+Spreadsheet9.2!AG299","v":2462960.7000000002},{"$f":"AH294+Spreadsheet9.2!AH299","v":3792538},{"$f":"AI294+Spreadsheet9.2!AI299","v":4341236.9000000004},{"$f":"AJ294+Spreadsheet9.2!AJ299","v":3056167.7},{"$f":"AK294+Spreadsheet9.2!AK299","v":2800871.1999999997},{"$f":"AL294+Spreadsheet9.2!AL299","v":3234586.2},{"$f":"AM294+Spreadsheet9.2!AM299","v":1712162.2},{"$f":"AN294+Spreadsheet9.2!AN299","v":1637544.2000000002},{"$f":"AO294+Spreadsheet9.2!AO299","v":1890080.7},{"$f":"AP294+Spreadsheet9.2!AP299","v":1531674.5999999999},{"$f":"AQ294+Spreadsheet9.2!AQ299","v":1451209.6},{"$f":"AR294+Spreadsheet9.2!AR299","v":2205483.7000000002},{"$f":"AS294+Spreadsheet9.2!AS299","v":3114173.9000000004},{"$f":"AT294+Spreadsheet9.2!AT299","v":2486391.0999999996},{"$f":"AU294+Spreadsheet9.2!AU299","v":2709449.8},{"$f":"AV294+Spreadsheet9.2!AV299","v":2781740.1},{"$f":"AW294+Spreadsheet9.2!AW299","v":2982780.0999999996},{"$f":"AX294+Spreadsheet9.2!AX299","v":2163177},{"$f":"AY294+Spreadsheet9.2!AY299","v":2022068.5},{"$f":"AZ294+Spreadsheet9.2!AZ299","v":1608527.5},{"$f":"BA294+Spreadsheet9.2!BA299","v":1173587.2000000002},{"$f":"BB294+Spreadsheet9.2!BB299","v":1020227.6},{"$f":"BC294+Spreadsheet9.2!BC299","v":938443.10000000009},{"$f":"BD294+Spreadsheet9.2!BD299","v":605259.80000000005},{"$f":"BE294+Spreadsheet9.2!BE299","v":335620.4},{"$f":"BF294+Spreadsheet9.2!BF299","v":225755.59999999998},{"$f":"BG294+Spreadsheet9.2!BG299","v":24606.199999999997},{"$f":"BH294+Spreadsheet9.2!BH299","v":-199558.6},{"$f":"BI294+Spreadsheet9.2!BI299","v":-160982},{"$f":"BJ294+Spreadsheet9.2!BJ299","v":-207306.40000000002},{"$f":"BK294+Spreadsheet9.2!BK299","v":-223909},{"$f":"BL294+Spreadsheet9.2!BL299","v":-126610.1},{"$f":"BM294+Spreadsheet9.2!BM299","v":-129458.4},{"$f":"BN294+Spreadsheet9.2!BN299","v":-134841.60000000001},{"$f":"BO294+Spreadsheet9.2!BO299","v":-138398.29999999999}]
[null,"Simulation 274",{"$f":"C303+Spreadsheet9.2!C308","v":0},{"$f":"D303+Spreadsheet9.2!D308","v":-223798.8},{"$f":"E303+Spreadsheet9.2!E308","v":-201772.09999999998},{"$f":"F303+Spreadsheet9.2!F308","v":-148313.5},{"$f":"G303+Spreadsheet9.2!G308","v":323567},{"$f":"H303+Spreadsheet9.2!H308","v":1679315.1},{"$f":"I303+Spreadsheet9.2!I308","v":484415.9},{"$f":"J303+Spreadsheet9.2!J308","v":2180498.4},{"$f":"K303+Spreadsheet9.2!K308","v":2649469.7000000002},{"$f":"L303+Spreadsheet9.2!L308","v":1026429.2},{"$f":"M303+Spreadsheet9.2!M308","v":1098322.5999999999},{"$f":"N303+Spreadsheet9.2!N308","v":2033369.9},{"$f":"O303+Spreadsheet9.2!O308","v":1683647.7000000002},{"$f":"P303+Spreadsheet9.2!P308","v":585142.5},{"$f":"Q303+Spreadsheet9.2!Q308","v":1399138.7},{"$f":"R303+Spreadsheet9.2!R308","v":2023180.1},{"$f":"S303+Spreadsheet9.2!S308","v":2489960.4000000004},{"$f":"T303+Spreadsheet9.2!T308","v":3130413.5},{"$f":"U303+Spreadsheet9.2!U308","v":2640369.6},{"$f":"V303+Spreadsheet9.2!V308","v":2237955.7999999998},{"$f":"W303+Spreadsheet9.2!W308","v":1961822.4},{"$f":"X303+Spreadsheet9.2!X308","v":3817061.5999999996},{"$f":"Y303+Spreadsheet9.2!Y308","v":4114470.4000000004},{"$f":"Z303+Spreadsheet9.2!Z308","v":3406496.5},{"$f":"AA303+Spreadsheet9.2!AA308","v":811586.10000000009},{"$f":"AB303+Spreadsheet9.2!AB308","v":1245305.3},{"$f":"AC303+Spreadsheet9.2!AC308","v":3415760},{"$f":"AD303+Spreadsheet9.2!AD308","v":2665999.6},{"$f":"AE303+Spreadsheet9.2!AE308","v":1666295.5},{"$f":"AF303+Spreadsheet9.2!AF308","v":1427701.7000000002},{"$f":"AG303+Spreadsheet9.2!AG308","v":1432555.1},{"$f":"AH303+Spreadsheet9.2!AH308","v":1972859.2},{"$f":"AI303+Spreadsheet9.2!AI308","v":1545182},{"$f":"AJ303+Spreadsheet9.2!AJ308","v":137054.10000000003},{"$f":"AK303+Spreadsheet9.2!AK308","v":1211116.3},{"$f":"AL303+Spreadsheet9.2!AL308","v":1282264.7},{"$f":"AM303+Spreadsheet9.2!AM308","v":3947415.9000000004},{"$f":"AN303+Spreadsheet9.2!AN308","v":4604864.9000000004},{"$f":"AO303+Spreadsheet9.2!AO308","v":4366558.4000000004},{"$f":"AP303+Spreadsheet9.2!AP308","v":6198656.0999999996},{"$f":"AQ303+Spreadsheet9.2!AQ308","v":6079470},{"$f":"AR303+Spreadsheet9.2!AR308","v":5064983.4000000004},{"$f":"AS303+Spreadsheet9.2!AS308","v":4390028.0999999996},{"$f":"AT303+Spreadsheet9.2!AT308","v":2603427.5},{"$f":"AU303+Spreadsheet9.2!AU308","v":2488107.1},{"$f":"AV303+Spreadsheet9.2!AV308","v":1280609},{"$f":"AW303+Spreadsheet9.2!AW308","v":1273852.8999999999},{"$f":"AX303+Spreadsheet9.2!AX308","v":1078755.8},{"$f":"AY303+Spreadsheet9.2!AY308","v":1088335.3},{"$f":"AZ303+Spreadsheet9.2!AZ308","v":601349.19999999995},{"$f":"BA303+Spreadsheet9.2!BA308","v":222995.8},{"$f":"BB303+Spreadsheet9.2!BB308","v":-280274.5},{"$f":"BC303+Spreadsheet9.2!BC308","v":-221476.5},{"$f":"BD303+Spreadsheet9.2!BD308","v":-341065.7},{"$f":"BE303+Spreadsheet9.2!BE308","v":-578921.4},{"$f":"BF303+Spreadsheet9.2!BF308","v":-618077.80000000005},{"$f":"BG303+Spreadsheet9.2!BG308","v":-667995.69999999995},{"$f":"BH303+Spreadsheet9.2!BH308","v":-816900.4},{"$f":"BI303+Spreadsheet9.2!BI308","v":-476134.7},{"$f":"BJ303+Spreadsheet9.2!BJ308","v":-495817.10000000003},{"$f":"BK303+Spreadsheet9.2!BK308","v":-540545.10000000009},{"$f":"BL303+Spreadsheet9.2!BL308","v":-424542.4},{"$f":"BM303+Spreadsheet9.2!BM308","v":-426375.60000000003},{"$f":"BN303+Spreadsheet9.2!BN308","v":-428156.8},{"$f":"BO303+Spreadsheet9.2!BO308","v":-430009.39999999997}]
[null,"Simulation 280",{"$f":"C309+Spreadsheet9.2!C314","v":0},{"$f":"D309+Spreadsheet9.2!D314","v":180197.40000000002},{"$f":"E309+Spreadsheet9.2!E314","v":-191646.3},{"$f":"F309+Spreadsheet9.2!F314","v":-814007.5},{"$f":"G309+Spreadsheet9.2!G314","v":583871.6},{"$f":"H309+Spreadsheet9.2!H314","v":-312310.90000000002},{"$f":"I309+Spreadsheet9.2!I314","v":-2566166.1},{"$f":"J309+Spreadsheet9.2!J314","v":-2034384.4},{"$f":"K309+Spreadsheet9.2!K314","v":141572.59999999998},{"$f":"L309+Spreadsheet9.2!L314","v":395548.2},{"$f":"M309+Spreadsheet9.2!M314","v":85490.599999999977},{"$f":"N309+Spreadsheet9.2!N314","v":790253.60000000009},{"$f":"O309+Spreadsheet9.2!O314","v":1515258.5},{"$f":"P309+Spreadsheet9.2!P314","v":1669434.9},{"$f":"Q309+Spreadsheet9.2!Q314","v":2490434.2000000002},{"$f":"R309+Spreadsheet9.2!R314","v":723194.9},{"$f":"S309+Spreadsheet9.2!S314","v":374504.19999999995},{"$f":"T309+Spreadsheet9.2!T314","v":-586432.19999999995},{"$f":"U309+Spreadsheet9.2!U314","v":-1780867.6},{"$f":"V309+Spreadsheet9.2!V314","v":-1989400.3},{"$f":"W309+Spreadsheet9.2!W314","v":-3500752.2},{"$f":"X309+Spreadsheet9.2!X314","v":-3609822.2},{"$f":"Y309+Spreadsheet9.2!Y314","v":-2778723.6},{"$f":"Z309+Spreadsheet9.2!Z314","v":-3492137.8000000003},{"$f":"AA309+Spreadsheet9.2!AA314","v":-3060534},{"$f":"AB309+Spreadsheet9.2!AB314","v":-3451735.9000000004},{"$f":"AC309+Spreadsheet9.2!AC314","v":-4079327.8},{"$f":"AD309+Spreadsheet9.2!AD314","v":-3934597.3},{"$f":"AE309+Spreadsheet9.2!AE314","v":-3755530.2},{"$f":"AF309+Spreadsheet9.2!AF314","v":-2224486},{"$f":"AG309+Spreadsheet9.2!AG314","v":-2151651.4},{"$f":"AH309+Spreadsheet9.2!AH314","v":-2529551},{"$f":"AI309+Spreadsheet9.2!AI314","v":-2284317.7000000002},{"$f":"AJ309+Spreadsheet9.2!AJ314","v":-2681485.1},{"$f":"AK309+Spreadsheet9.2!AK314","v":-3026803.9},{"$f":"AL309+Spreadsheet9.2!AL314","v":-2768392.8},{"$f":"AM309+Spreadsheet9.2!AM314","v":-3479450.3},{"$f":"AN309+Spreadsheet9.2!AN314","v":-4133850.5999999996},{"$f":"AO309+Spreadsheet9.2!AO314","v":-4084357.0999999996},{"$f":"AP309+Spreadsheet9.2!AP314","v":-3820956.7},{"$f":"AQ309+Spreadsheet9.2!AQ314","v":-3447147.7},{"$f":"AR309+Spreadsheet9.2!AR314","v":-3307732.2},{"$f":"AS309+Spreadsheet9.2!AS314","v":-3073522.2},{"$f":"AT309+Spreadsheet9.2!AT314","v":-2791282},{"$f":"AU309+Spreadsheet9.2!AU314","v":-2632292.2000000002},{"$f":"AV309+Spreadsheet9.2!AV314","v":-2447291.7000000002},{"$f":"AW309+Spreadsheet9.2!AW314","v":-1972525.1},{"$f":"AX309+Spreadsheet9.2!AX314","v":-1601503.6},{"$f":"AY309+Spreadsheet9.2!AY314","v":-1399235.9},{"$f":"AZ309+Spreadsheet9.2!AZ314","v":-1051166.8},{"$f":"BA309+Spreadsheet9.2!BA314","v":-936373.2},{"$f":"BB309+Spreadsheet9.2!BB314","v":-710507.89999999991},{"$f":"BC309+Spreadsheet9.2!BC314","v":-322117.3},{"$f":"BD309+Spreadsheet9.2!BD314","v":-500980.4},{"$f":"BE309+Spreadsheet9.2!BE314","v":-617098},{"$f":"BF309+Spreadsheet9.2!BF314","v":-651316.30000000005},{"$f":"BG309+Spreadsheet9.2!BG314","v":-783843.9},{"$f":"BH309+Spreadsheet9.2!BH314","v":-879258.2},{"$f":"BI309+Spreadsheet9.2!BI314","v":-489563.19999999995},{"$f":"BJ309+Spreadsheet9.2!BJ314","v":-579006.19999999995},{"$f":"BK309+Spreadsheet9.2!BK314","v":-643988.30000000005},{"$f":"BL309+Spreadsheet9.2!BL314","v":-533052},{"$f":"BM309+Spreadsheet9.2!BM314","v":-536750.6},{"$f":"BN309+Spreadsheet9.2!BN314","v":-539465.1},{"$f":"BO309+Spreadsheet9.2!BO314","v":-542106}]
[null,"Simulation 285",{"$f":"C314+Spreadsheet9.2!C319","v":0},{"$f":"D314+Spreadsheet9.2!D319","v":161356.29999999999},{"$f":"E314+Spreadsheet9.2!E319","v":-1171221},{"$f":"F314+Spreadsheet9.2!F319","v":-1245112},{"$f":"G314+Spreadsheet9.2!G319","v":-2616076.9},{"$f":"H314+Spreadsheet9.2!H319","v":-3319534.4},{"$f":"I314+Spreadsheet9.2!I319","v":-4572363.0999999996},{"$f":"J314+Spreadsheet9.2!J319","v":-4963120.8000000007},{"$f":"K314+Spreadsheet9.2!K319","v":-5261412.5999999996},{"$f":"L314+Spreadsheet9.2!L319","v":-4448731.0999999996},{"$f":"M314+Spreadsheet9.2!M319","v":-2917256.4},{"$f":"N314+Spreadsheet9.2!N319","v":-3759239.7},{"$f":"O314+Spreadsheet9.2!O319","v":-3454644.8},{"$f":"P314+Spreadsheet9.2!P319","v":-1931581.5},{"$f":"Q314+Spreadsheet9.2!Q319","v":-1020967.7999999999},{"$f":"R314+Spreadsheet9.2!R319","v":1638531.5999999999},{"$f":"S314+Spreadsheet9.2!S319","v":-1566656.4000000001},{"$f":"T314+Spreadsheet9.2!T319","v":-2563833.2000000002},{"$f":"U314+Spreadsheet9.2!U319","v":-2791605.7},{"$f":"V314+Spreadsheet9.2!V319","v":-3251730.5},{"$f":"W314+Spreadsheet9.2!W319","v":-3181515.9000000004},{"$f":"X314+Spreadsheet9.2!X319","v":-2939924.7},{"$f":"Y314+Spreadsheet9.2!Y319","v":-2314263.2000000002},{"$f":"Z314+Spreadsheet9.2!Z319","v":-1486216.6},{"$f":"AA314+Spreadsheet9.2!AA319","v":-1225253.8},{"$f":"AB314+Spreadsheet9.2!AB319","v":-3014605.5},{"$f":"AC314+Spreadsheet9.2!AC319","v":-2054377.7},{"$f":"AD314+Spreadsheet9.2!AD319","v":-1747312.5},{"$f":"AE314+Spreadsheet9.2!AE319","v":-1885364},{"$f":"AF314+Spreadsheet9.2!AF319","v":-1297291.8999999999},{"$f":"AG314+Spreadsheet9.2!AG319","v":-1771095.8},{"$f":"AH314+Spreadsheet9.2!AH319","v":-2388924.5},{"$f":"AI314+Spreadsheet9.2!AI319","v":-2814175.5999999996},{"$f":"AJ314+Spreadsheet9.2!AJ319","v":-2437936.2999999998},{"$f":"AK314+Spreadsheet9.2!AK319","v":-2068678.9000000001},{"$f":"AL314+Spreadsheet9.2!AL319","v":-2196032.7000000002},{"$f":"AM314+Spreadsheet9.2!AM319","v":-2929144.8},{"$f":"AN314+Spreadsheet9.2!AN319","v":-2192390.7000000002},{"$f":"AO314+Spreadsheet9.2!AO319","v":-2844557.5},{"$f":"AP314+Spreadsheet9.2!AP319","v":-3205882.5},{"$f":"AQ314+Spreadsheet9.2!AQ319","v":-2586902.2000000002},{"$f":"AR314+Spreadsheet9.2!AR319","v":-2452573.2000000002},{"$f":"AS314+Spreadsheet9.2!AS319","v":-2092250.4},{"$f":"AT314+Spreadsheet9.2!AT319","v":-1959210.7000000002},{"$f":"AU314+Spreadsheet9.2!AU319","v":-1895556.7},{"$f":"AV314+Spreadsheet9.2!AV319","v":-1707236.7},{"$f":"AW314+Spreadsheet9.2!AW319","v":-1210779.5},{"$f":"AX314+Spreadsheet9.2!AX319","v":-1039515.8999999999},{"$f":"AY314+Spreadsheet9.2!AY319","v":-813115.5},{"$f":"AZ314+Spreadsheet9.2!AZ319","v":-571951.20000000007},{"$f":"BA314+Spreadsheet9.2!BA319","v":-453357.80000000005},{"$f":"BB314+Spreadsheet9.2!BB319","v":-400805.9},{"$f":"BC314+Spreadsheet9.2!BC319","v":-110685.6},{"$f":"BD314+Spreadsheet9.2!BD319","v":-182011.80000000002},{"$f":"BE314+Spreadsheet9.2!BE319","v":-260067.40000000002},{"$f":"BF314+Spreadsheet9.2!BF319","v":-319259.90000000002},{"$f":"BG314+Spreadsheet9.2!BG319","v":-417697.2},{"$f":"BH314+Spreadsheet9.2!BH319","v":-603809.80000000005},{"$f":"BI314+Spreadsheet9.2!BI319","v":-317707.09999999998},{"$f":"BJ314+Spreadsheet9.2!BJ319","v":-271573.30000000005},{"$f":"BK314+Spreadsheet9.2!BK319","v":-303490.40000000002},{"$f":"BL314+Spreadsheet9.2!BL319","v":-319897.8},{"$f":"BM314+Spreadsheet9.2!BM319","v":-323868.2},{"$f":"BN314+Spreadsheet9.2!BN319","v":-327092.2},{"$f":"BO314+Spreadsheet9.2!BO319","v":-329237}]
[null,"Simulation 293",{"$f":"C322+Spreadsheet9.2!C327","v":0},{"$f":"D322+Spreadsheet9.2!D327","v":233851.7},{"$f":"E322+Spreadsheet9.2!E327","v":-393185.19999999995},{"$f":"F322+Spreadsheet9.2!F327","v":-1155668.6000000001},{"$f":"G322+Spreadsheet9.2!G327","v":-149552.79999999999},{"$f":"H322+Spreadsheet9.2!H327","v":-2146959.7000000002},{"$f":"I322+Spreadsheet9.2!I327","v":-2592872},{"$f":"J322+Spreadsheet9.2!J327","v":-3024690.6},{"$f":"K322+Spreadsheet9.2!K327","v":-4075588.9},{"$f":"L322+Spreadsheet9.2!L327","v":-5098945.0999999996},{"$f":"M322+Spreadsheet9.2!M327","v":-4501825.5999999996},{"$f":"N322+Spreadsheet9.2!N327","v":-3758073.1},{"$f":"O322+Spreadsheet9.2!O327","v":-4051578.5},{"$f":"P322+Spreadsheet9.2!P327","v":-3356994.4000000004},{"$f":"Q322+Spreadsheet9.2!Q327","v":-4715518.0999999996},{"$f":"R322+Spreadsheet9.2!R327","v":-4946661.4000000004},{"$f":"S322+Spreadsheet9.2!S327","v":-5149780.2},{"$f":"T322+Spreadsheet9.2!T327","v":-4468659},{"$f":"U322+Spreadsheet9.2!U327","v":-5857482.5},{"$f":"V322+Spreadsheet9.2!V327","v":-5651083.2000000002},{"$f":"W322+Spreadsheet9.2!W327","v":-6082488.1999999993},{"$f":"X322+Spreadsheet9.2!X327","v":-6257102.4000000004},{"$f":"Y322+Spreadsheet9.2!Y327","v":-5843413.8000000007},{"$f":"Z322+Spreadsheet9.2!Z327","v":-6135250.5999999996},{"$f":"AA322+Spreadsheet9.2!AA327","v":-6200245.5999999996},{"$f":"AB322+Spreadsheet9.2!AB327","v":-6015916.0999999996},{"$f":"AC322+Spreadsheet9.2!AC327","v":-5923342.5},{"$f":"AD322+Spreadsheet9.2!AD327","v":-5292961.7},{"$f":"AE322+Spreadsheet9.2!AE327","v":-5226276.8000000007},{"$f":"AF322+Spreadsheet9.2!AF327","v":-5148576.9000000004},{"$f":"AG322+Spreadsheet9.2!AG327","v":-5388083.8000000007},{"$f":"AH322+Spreadsheet9.2!AH327","v":-5131535},{"$f":"AI322+Spreadsheet9.2!AI327","v":-4843975.5},{"$f":"AJ322+Spreadsheet9.2!AJ327","v":-4367972.5},{"$f":"AK322+Spreadsheet9.2!AK327","v":-3648448.5},{"$f":"AL322+Spreadsheet9.2!AL327","v":-3658790.4000000004},{"$f":"AM322+Spreadsheet9.2!AM327","v":-3686551.9},{"$f":"AN322+Spreadsheet9.2!AN327","v":-3861675.3},{"$f":"AO322+Spreadsheet9.2!AO327","v":-3738900.5},{"$f":"AP322+Spreadsheet9.2!AP327","v":-3161046.7},{"$f":"AQ322+Spreadsheet9.2!AQ327","v":-2857271.5999999996},{"$f":"AR322+Spreadsheet9.2!AR327","v":-2739803.8},{"$f":"AS322+Spreadsheet9.2!AS327","v":-2319293.1},{"$f":"AT322+Spreadsheet9.2!AT327","v":-1815058.6},{"$f":"AU322+Spreadsheet9.2!AU327","v":-1638056.2000000002},{"$f":"AV322+Spreadsheet9.2!AV327","v":-1437905.7},{"$f":"AW322+Spreadsheet9.2!AW327","v":-1241991},{"$f":"AX322+Spreadsheet9.2!AX327","v":-845402.8},{"$f":"AY322+Spreadsheet9.2!AY327","v":-809050.6},{"$f":"AZ322+Spreadsheet9.2!AZ327","v":-628301.80000000005},{"$f":"BA322+Spreadsheet9.2!BA327","v":-423757.30000000005},{"$f":"BB322+Spreadsheet9.2!BB327","v":-276431.90000000002},{"$f":"BC322+Spreadsheet9.2!BC327","v":-27940.199999999983},{"$f":"BD322+Spreadsheet9.2!BD327","v":-147417.70000000001},{"$f":"BE322+Spreadsheet9.2!BE327","v":-306949},{"$f":"BF322+Spreadsheet9.2!BF327","v":-458061.1},{"$f":"BG322+Spreadsheet9.2!BG327","v":-612336.4},{"$f":"BH322+Spreadsheet9.2!BH327","v":-759282.39999999991},{"$f":"BI322+Spreadsheet9.2!BI327","v":-429289.2},{"$f":"BJ322+Spreadsheet9.2!BJ327","v":-414685.3},{"$f":"BK322+Spreadsheet9.2!BK327","v":-435909.8},{"$f":"BL322+Spreadsheet9.2!BL327","v":-369095.2},{"$f":"BM322+Spreadsheet9.2!BM327","v":-373056.39999999997},{"$f":"BN322+Spreadsheet9.2!BN327","v":-376311.8},{"$f":"BO322+Spreadsheet9.2!BO327","v":-379287.8}]
[null,"Simulation 301",{"$f":"C330+Spreadsheet9.2!C335","v":0},{"$f":"D330+Spreadsheet9.2!D335","v":-270701},{"$f":"E330+Spreadsheet9.2!E335","v":-1047403.3},{"$f":"F330+Spreadsheet9.2!F335","v":-927792.49999999988},{"$f":"G330+Spreadsheet9.2!G335","v":-917343.50000000012},{"$f":"H330+Spreadsheet9.2!H335","v":-1321890.2},{"$f":"I330+Spreadsheet9.2!I335","v":-2134532.4},{"$f":"J330+Spreadsheet9.2!J335","v":-1862473.2},{"$f":"K330+Spreadsheet9.2!K335","v":-1280854.9000000001},{"$f":"L330+Spreadsheet9.2!L335","v":-1335852.8},{"$f":"M330+Spreadsheet9.2!M335","v":-649909.10000000009},{"$f":"N330+Spreadsheet9.2!N335","v":97565.5},{"$f":"O330+Spreadsheet9.2!O335","v":86453.79999999993},{"$f":"P330+Spreadsheet9.2!P335","v":-51128.5},{"$f":"Q330+Spreadsheet9.2!Q335","v":-533126.69999999995},{"$f":"R330+Spreadsheet9.2!R335","v":-1893558.3},{"$f":"S330+Spreadsheet9.2!S335","v":-1395159.5},{"$f":"T330+Spreadsheet9.2!T335","v":-977802.6},{"$f":"U330+Spreadsheet9.2!U335","v":-1400520.7000000002},{"$f":"V330+Spreadsheet9.2!V335","v":-1108565},{"$f":"W330+Spreadsheet9.2!W335","v":-120762.90000000002},{"$f":"X330+Spreadsheet9.2!X335","v":792115.5},{"$f":"Y330+Spreadsheet9.2!Y335","v":962875.9},{"$f":"Z330+Spreadsheet9.2!Z335","v":2114138.5},{"$f":"AA330+Spreadsheet9.2!AA335","v":1535537.7},{"$f":"AB330+Spreadsheet9.2!AB335","v":1664247.4},{"$f":"AC330+Spreadsheet9.2!AC335","v":855510},{"$f":"AD330+Spreadsheet9.2!AD335","v":1091868.3999999999},{"$f":"AE330+Spreadsheet9.2!AE335","v":-132621},{"$f":"AF330+Spreadsheet9.2!AF335","v":1026975.5999999999},{"$f":"AG330+Spreadsheet9.2!AG335","v":-207534.29999999993},{"$f":"AH330+Spreadsheet9.2!AH335","v":639682.20000000007},{"$f":"AI330+Spreadsheet9.2!AI335","v":3208595.6},{"$f":"AJ330+Spreadsheet9.2!AJ335","v":2624324.7000000002},{"$f":"AK330+Spreadsheet9.2!AK335","v":1670179.7},{"$f":"AL330+Spreadsheet9.2!AL335","v":873494.60000000009},{"$f":"AM330+Spreadsheet9.2!AM335","v":1907113.5999999999},{"$f":"AN330+Spreadsheet9.2!AN335","v":1146459.9000000001},{"$f":"AO330+Spreadsheet9.2!AO335","v":1318350.1000000001},{"$f":"AP330+Spreadsheet9.2!AP335","v":2138969.5},{"$f":"AQ330+Spreadsheet9.2!AQ335","v":1466107.8},{"$f":"AR330+Spreadsheet9.2!AR335","v":1580875.5},{"$f":"AS330+Spreadsheet9.2!AS335","v":1121675.2},{"$f":"AT330+Spreadsheet9.2!AT335","v":1307605.3},{"$f":"AU330+Spreadsheet9.2!AU335","v":1708640.8},{"$f":"AV330+Spreadsheet9.2!AV335","v":475216.4},{"$f":"AW330+Spreadsheet9.2!AW335","v":105147.10000000009},{"$f":"AX330+Spreadsheet9.2!AX335","v":240913.90000000002},{"$f":"AY330+Spreadsheet9.2!AY335","v":78255.299999999988},{"$f":"AZ330+Spreadsheet9.2!AZ335","v":222497.10000000003},{"$f":"BA330+Spreadsheet9.2!BA335","v":183953.09999999998},{"$f":"BB330+Spreadsheet9.2!BB335","v":55124.5},{"$f":"BC330+Spreadsheet9.2!BC335","v":265269.8},{"$f":"BD330+Spreadsheet9.2!BD335","v":77033.100000000006},{"$f":"BE330+Spreadsheet9.2!BE335","v":-194268.3},{"$f":"BF330+Spreadsheet9.2!BF335","v":-279585.2},{"$f":"BG330+Spreadsheet9.2!BG335","v":-411458.30000000005},{"$f":"BH330+Spreadsheet9.2!BH335","v":-593988.39999999991},{"$f":"BI330+Spreadsheet9.2!BI335","v":-396409.80000000005},{"$f":"BJ330+Spreadsheet9.2!BJ335","v":-464499.1},{"$f":"BK330+Spreadsheet9.2!BK335","v":-498769.19999999995},{"$f":"BL330+Spreadsheet9.2!BL335","v":-420504.1},{"$f":"BM330+Spreadsheet9.2!BM335","v":-423592.7},{"$f":"BN330+Spreadsheet9.2!BN335","v":-427431},{"$f":"BO330+Spreadsheet9.2!BO335","v":-430904.9}]
[null,"Simulation 306",{"$f":"C335+Spreadsheet9.2!C340","v":0},{"$f":"D335+Spreadsheet9.2!D340","v":-255572.19999999998},{"$f":"E335+Spreadsheet9.2!E340","v":1385483.5},{"$f":"F335+Spreadsheet9.2!F340","v":1516678.9},{"$f":"G335+Spreadsheet9.2!G340","v":549741.89999999991},{"$f":"H335+Spreadsheet9.2!H340","v":3386936.4},{"$f":"I335+Spreadsheet9.2!I340","v":5560228.3999999994},{"$f":"J335+Spreadsheet9.2!J340","v":5068962.5},{"$f":"K335+Spreadsheet9.2!K340","v":3306204.5},{"$f":"L335+Spreadsheet9.2!L340","v":481923.20000000019},{"$f":"M335+Spreadsheet9.2!M340","v":900615.70000000019},{"$f":"N335+Spreadsheet9.2!N340","v":1750314.2000000002},{"$f":"O335+Spreadsheet9.2!O340","v":982350},{"$f":"P335+Spreadsheet9.2!P340","v":-458681.60000000009},{"$f":"Q335+Spreadsheet9.2!Q340","v":842577.79999999981},{"$f":"R335+Spreadsheet9.2!R340","v":-605302.19999999972},{"$f":"S335+Spreadsheet9.2!S340","v":608075.70000000019},{"$f":"T335+Spreadsheet9.2!T340","v":-303166.60000000009},{"$f":"U335+Spreadsheet9.2!U340","v":-309603.79999999981},{"$f":"V335+Spreadsheet9.2!V340","v":-1282038.5},{"$f":"W335+Spreadsheet9.2!W340","v":220814},{"$f":"X335+Spreadsheet9.2!X340","v":322582.20000000019},{"$f":"Y335+Spreadsheet9.2!Y340","v":706797.5},{"$f":"Z335+Spreadsheet9.2!Z340","v":-825001.80000000028},{"$f":"AA335+Spreadsheet9.2!AA340","v":-2692495.9000000004},{"$f":"AB335+Spreadsheet9.2!AB340","v":-3076792.6},{"$f":"AC335+Spreadsheet9.2!AC340","v":-2052759.1999999997},{"$f":"AD335+Spreadsheet9.2!AD340","v":77362.899999999907},{"$f":"AE335+Spreadsheet9.2!AE340","v":1135251.3999999999},{"$f":"AF335+Spreadsheet9.2!AF340","v":2177570.4},{"$f":"AG335+Spreadsheet9.2!AG340","v":1405680.0999999999},{"$f":"AH335+Spreadsheet9.2!AH340","v":1826210.2000000002},{"$f":"AI335+Spreadsheet9.2!AI340","v":2904663.9},{"$f":"AJ335+Spreadsheet9.2!AJ340","v":3481007.7},{"$f":"AK335+Spreadsheet9.2!AK340","v":2878253.6999999997},{"$f":"AL335+Spreadsheet9.2!AL340","v":2410117.2000000002},{"$f":"AM335+Spreadsheet9.2!AM340","v":1854751.7},{"$f":"AN335+Spreadsheet9.2!AN340","v":2092671.3},{"$f":"AO335+Spreadsheet9.2!AO340","v":1361258.4999999998},{"$f":"AP335+Spreadsheet9.2!AP340","v":2703903.7},{"$f":"AQ335+Spreadsheet9.2!AQ340","v":1592947.2},{"$f":"AR335+Spreadsheet9.2!AR340","v":1970078.5},{"$f":"AS335+Spreadsheet9.2!AS340","v":2823543.5},{"$f":"AT335+Spreadsheet9.2!AT340","v":2022705.4},{"$f":"AU335+Spreadsheet9.2!AU340","v":1971021.5999999999},{"$f":"AV335+Spreadsheet9.2!AV340","v":2168553.6},{"$f":"AW335+Spreadsheet9.2!AW340","v":1951769.1},{"$f":"AX335+Spreadsheet9.2!AX340","v":1464374.8},{"$f":"AY335+Spreadsheet9.2!AY340","v":884514.2},{"$f":"AZ335+Spreadsheet9.2!AZ340","v":1057237.5},{"$f":"BA335+Spreadsheet9.2!BA340","v":895264.4},{"$f":"BB335+Spreadsheet9.2!BB340","v":621680.4},{"$f":"BC335+Spreadsheet9.2!BC340","v":705769.8},{"$f":"BD335+Spreadsheet9.2!BD340","v":495584.6},{"$f":"BE335+Spreadsheet9.2!BE340","v":372776},{"$f":"BF335+Spreadsheet9.2!BF340","v":175643.4},{"$f":"BG335+Spreadsheet9.2!BG340","v":19572.500000000007},{"$f":"BH335+Spreadsheet9.2!BH340","v":-242395.3},{"$f":"BI335+Spreadsheet9.2!BI340","v":-146849.09999999998},{"$f":"BJ335+Spreadsheet9.2!BJ340","v":-167718},{"$f":"BK335+Spreadsheet9.2!BK340","v":-238066.3},{"$f":"BL335+Spreadsheet9.2!BL340","v":-198669.6},{"$f":"BM335+Spreadsheet9.2!BM340","v":-202681.40000000002},{"$f":"BN335+Spreadsheet9.2!BN340","v":-207566.9},{"$f":"BO335+Spreadsheet9.2!BO340","v":-210485.8}]
[null,"Simulation 314",{"$f":"C343+Spreadsheet9.2!C348","v":0},{"$f":"D343+Spreadsheet9.2!D348","v":-110062.7},{"$f":"E343+Spreadsheet9.2!E348","v":-128950.6},{"$f":"F343+Spreadsheet9.2!F348","v":531198.30000000005},{"$f":"G343+Spreadsheet9.2!G348","v":613606.29999999993},{"$f":"H343+Spreadsheet9.2!H348","v":-1033794.4},{"$f":"I343+Spreadsheet9.2!I348","v":350687},{"$f":"J343+Spreadsheet9.2!J348","v":850845.10000000009},{"$f":"K343+Spreadsheet9.2!K348","v":2794244.2},{"$f":"L343+Spreadsheet9.2!L348","v":4870043.9000000004},{"$f":"M343+Spreadsheet9.2!M348","v":3518111.7},{"$f":"N343+Spreadsheet9.2!N348","v":3327399.5999999996},{"$f":"O343+Spreadsheet9.2!O348","v":3049345},{"$f":"P343+Spreadsheet9.2!P348","v":5271882.8},{"$f":"Q343+Spreadsheet9.2!Q348","v":4355566.8},{"$f":"R343+Spreadsheet9.2!R348","v":2847590.9000000004},{"$f":"S343+Spreadsheet9.2!S348","v":4342232},{"$f":"T343+Spreadsheet9.2!T348","v":5909649.5},{"$f":"U343+Spreadsheet9.2!U348","v":5273620.3},{"$f":"V343+Spreadsheet9.2!V348","v":4382840.5999999996},{"$f":"W343+Spreadsheet9.2!W348","v":1221940.5},{"$f":"X343+Spreadsheet9.2!X348","v":401681.49999999988},{"$f":"Y343+Spreadsheet9.2!Y348","v":492130},{"$f":"Z343+Spreadsheet9.2!Z348","v":1766763.1},{"$f":"AA343+Spreadsheet9.2!AA348","v":-116094.60000000009},{"$f":"AB343+Spreadsheet9.2!AB348","v":-318102.70000000007},{"$f":"AC343+Spreadsheet9.2!AC348","v":-1004857.5},{"$f":"AD343+Spreadsheet9.2!AD348","v":1487325},{"$f":"AE343+Spreadsheet9.2!AE348","v":1650687.7},{"$f":"AF343+Spreadsheet9.2!AF348","v":2942521},{"$f":"AG343+Spreadsheet9.2!AG348","v":1373169.1},{"$f":"AH343+Spreadsheet9.2!AH348","v":2122529},{"$f":"AI343+Spreadsheet9.2!AI348","v":2292593},{"$f":"AJ343+Spreadsheet9.2!AJ348","v":1745803.5},{"$f":"AK343+Spreadsheet9.2!AK348","v":1579687.2000000002},{"$f":"AL343+Spreadsheet9.2!AL348","v":3559181},{"$f":"AM343+Spreadsheet9.2!AM348","v":4140241.2},{"$f":"AN343+Spreadsheet9.2!AN348","v":4797975},{"$f":"AO343+Spreadsheet9.2!AO348","v":5479712.7000000002},{"$f":"AP343+Spreadsheet9.2!AP348","v":4257402},{"$f":"AQ343+Spreadsheet9.2!AQ348","v":4658510},{"$f":"AR343+Spreadsheet9.2!AR348","v":5099593.4000000004},{"$f":"AS343+Spreadsheet9.2!AS348","v":3915036.1},{"$f":"AT343+Spreadsheet9.2!AT348","v":4356169.4000000004},{"$f":"AU343+Spreadsheet9.2!AU348","v":3817416.2},{"$f":"AV343+Spreadsheet9.2!AV348","v":2516521},{"$f":"AW343+Spreadsheet9.2!AW348","v":2206806.5},{"$f":"AX343+Spreadsheet9.2!AX348","v":2181163.2999999998},{"$f":"AY343+Spreadsheet9.2!AY348","v":1508093.9},{"$f":"AZ343+Spreadsheet9.2!AZ348","v":603043},{"$f":"BA343+Spreadsheet9.2!BA348","v":145613.50000000003},{"$f":"BB343+Spreadsheet9.2!BB348","v":-217158.7},{"$f":"BC343+Spreadsheet9.2!BC348","v":-69226.900000000009},{"$f":"BD343+Spreadsheet9.2!BD348","v":-213429.09999999998},{"$f":"BE343+Spreadsheet9.2!BE348","v":-371260.3},{"$f":"BF343+Spreadsheet9.2!BF348","v":-449575.19999999995},{"$f":"BG343+Spreadsheet9.2!BG348","v":-502366.80000000005},{"$f":"BH343+Spreadsheet9.2!BH348","v":-666007.30000000005},{"$f":"BI343+Spreadsheet9.2!BI348","v":-303386.90000000002},{"$f":"BJ343+Spreadsheet9.2!BJ348","v":-317098.3},{"$f":"BK343+Spreadsheet9.2!BK348","v":-402500},{"$f":"BL343+Spreadsheet9.2!BL348","v":-380830.6},{"$f":"BM343+Spreadsheet9.2!BM348","v":-384184.6},{"$f":"BN343+Spreadsheet9.2!BN348","v":-388035.7},{"$f":"BO343+Spreadsheet9.2!BO348","v":-389673.6}]
[null,"Simulation 326",{"$f":"C355+Spreadsheet9.2!C360","v":0},{"$f":"D355+Spreadsheet9.2!D360","v":43990.7},{"$f":"E355+Spreadsheet9.2!E360","v":-741710.4},{"$f":"F355+Spreadsheet9.2!F360","v":-1658350.2000000002},{"$f":"G355+Spreadsheet9.2!G360","v":-1563677.7999999998},{"$f":"H355+Spreadsheet9.2!H360","v":-2062611.7999999998},{"$f":"I355+Spreadsheet9.2!I360","v":-2974214.1999999997},{"$f":"J355+Spreadsheet9.2!J360","v":-2590631.1999999997},{"$f":"K355+Spreadsheet9.2!K360","v":-2382941.5},{"$f":"L355+Spreadsheet9.2!L360","v":-2866413.2},{"$f":"M355+Spreadsheet9.2!M360","v":-1670703.8},{"$f":"N355+Spreadsheet9.2!N360","v":-2941317.1},{"$f":"O355+Spreadsheet9.2!O360","v":-2466120},{"$f":"P355+Spreadsheet9.2!P360","v":-3314373},{"$f":"Q355+Spreadsheet9.2!Q360","v":-4360359.8},{"$f":"R355+Spreadsheet9.2!R360","v":-4124425.8000000003},{"$f":"S355+Spreadsheet9.2!S360","v":-3465156},{"$f":"T355+Spreadsheet9.2!T360","v":-4620536.0999999996},{"$f":"U355+Spreadsheet9.2!U360","v":-4839075},{"$f":"V355+Spreadsheet9.2!V360","v":-5200604.3000000007},{"$f":"W355+Spreadsheet9.2!W360","v":-5850177.7000000002},{"$f":"X355+Spreadsheet9.2!X360","v":-5447042.0999999996},{"$f":"Y355+Spreadsheet9.2!Y360","v":-5340554.1999999993},{"$f":"Z355+Spreadsheet9.2!Z360","v":-6005552.5},{"$f":"AA355+Spreadsheet9.2!AA360","v":-5877020.5999999996},{"$f":"AB355+Spreadsheet9.2!AB360","v":-5877834.2999999998},{"$f":"AC355+Spreadsheet9.2!AC360","v":-5501550.5},{"$f":"AD355+Spreadsheet9.2!AD360","v":-5163685.2},{"$f":"AE355+Spreadsheet9.2!AE360","v":-4808291.3},{"$f":"AF355+Spreadsheet9.2!AF360","v":-4644489.8000000007},{"$f":"AG355+Spreadsheet9.2!AG360","v":-3951367.8},{"$f":"AH355+Spreadsheet9.2!AH360","v":-3839734.9},{"$f":"AI355+Spreadsheet9.2!AI360","v":-4204127.3},{"$f":"AJ355+Spreadsheet9.2!AJ360","v":-4240886.5},{"$f":"AK355+Spreadsheet9.2!AK360","v":-3734629.2},{"$f":"AL355+Spreadsheet9.2!AL360","v":-3656778.2},{"$f":"AM355+Spreadsheet9.2!AM360","v":-2966248.9},{"$f":"AN355+Spreadsheet9.2!AN360","v":-3034097.1},{"$f":"AO355+Spreadsheet9.2!AO360","v":-3784699},{"$f":"AP355+Spreadsheet9.2!AP360","v":-3343350.0999999996},{"$f":"AQ355+Spreadsheet9.2!AQ360","v":-2972615.0999999996},{"$f":"AR355+Spreadsheet9.2!AR360","v":-2846617.1},{"$f":"AS355+Spreadsheet9.2!AS360","v":-2680231.5},{"$f":"AT355+Spreadsheet9.2!AT360","v":-2403645.2000000002},{"$f":"AU355+Spreadsheet9.2!AU360","v":-2126012.2000000002},{"$f":"AV355+Spreadsheet9.2!AV360","v":-2083534.3},{"$f":"AW355+Spreadsheet9.2!AW360","v":-1464321.5},{"$f":"AX355+Spreadsheet9.2!AX360","v":-1271553.8},{"$f":"AY355+Spreadsheet9.2!AY360","v":-1093722.2},{"$f":"AZ355+Spreadsheet9.2!AZ360","v":-663490.6},{"$f":"BA355+Spreadsheet9.2!BA360","v":-359806.4},{"$f":"BB355+Spreadsheet9.2!BB360","v":-227191.49999999997},{"$f":"BC355+Spreadsheet9.2!BC360","v":225832.90000000002},{"$f":"BD355+Spreadsheet9.2!BD360","v":54067.599999999991},{"$f":"BE355+Spreadsheet9.2!BE360","v":-94424.5},{"$f":"BF355+Spreadsheet9.2!BF360","v":-104770.7},{"$f":"BG355+Spreadsheet9.2!BG360","v":-277132.09999999998},{"$f":"BH355+Spreadsheet9.2!BH360","v":-460339.19999999995},{"$f":"BI355+Spreadsheet9.2!BI360","v":-214298.8},{"$f":"BJ355+Spreadsheet9.2!BJ360","v":-319420.2},{"$f":"BK355+Spreadsheet9.2!BK360","v":-402233.4},{"$f":"BL355+Spreadsheet9.2!BL360","v":-328234.09999999998},{"$f":"BM355+Spreadsheet9.2!BM360","v":-332461.09999999998},{"$f":"BN355+Spreadsheet9.2!BN360","v":-335581.6},{"$f":"BO355+Spreadsheet9.2!BO360","v":-337189.6}]
[null,"Simulation 329",{"$f":"C358+Spreadsheet9.2!C363","v":0},{"$f":"D358+Spreadsheet9.2!D363","v":51860.299999999996},{"$f":"E358+Spreadsheet9.2!E363","v":579563.5},{"$f":"F358+Spreadsheet9.2!F363","v":2058592},{"$f":"G358+Spreadsheet9.2!G363","v":2364659.5},{"$f":"H358+Spreadsheet9.2!H363","v":-749351.5},{"$f":"I358+Spreadsheet9.2!I363","v":521522.1},{"$f":"J358+Spreadsheet9.2!J363","v":-197018.40000000002},{"$f":"K358+Spreadsheet9.2!K363","v":1250264.7},{"$f":"L358+Spreadsheet9.2!L363","v":1059649.3999999999},{"$f":"M358+Spreadsheet9.2!M363","v":1277925.5999999999},{"$f":"N358+Spreadsheet9.2!N363","v":3014346.1},{"$f":"O358+Spreadsheet9.2!O363","v":4698658},{"$f":"P358+Spreadsheet9.2!P363","v":6217687.5999999996},{"$f":"Q358+Spreadsheet9.2!Q363","v":10513826.199999999},{"$f":"R358+Spreadsheet9.2!R363","v":8705215.5},{"$f":"S358+Spreadsheet9.2!S363","v":8719132.9000000004},{"$f":"T358+Spreadsheet9.2!T363","v":9892597.3999999985},{"$f":"U358+Spreadsheet9.2!U363","v":6158694.5},{"$f":"V358+Spreadsheet9.2!V363","v":3806728.7},{"$f":"W358+Spreadsheet9.2!W363","v":1523555.2999999998},{"$f":"X358+Spreadsheet9.2!X363","v":1256069.3999999999},{"$f":"Y358+Spreadsheet9.2!Y363","v":1577033.6},{"$f":"Z358+Spreadsheet9.2!Z363","v":981964.00000000012},{"$f":"AA358+Spreadsheet9.2!AA363","v":1526790.5999999999},{"$f":"AB358+Spreadsheet9.2!AB363","v":2842617.5},{"$f":"AC358+Spreadsheet9.2!AC363","v":1993666.2999999998},{"$f":"AD358+Spreadsheet9.2!AD363","v":1475185.2},{"$f":"AE358+Spreadsheet9.2!AE363","v":1562329.6},{"$f":"AF358+Spreadsheet9.2!AF363","v":950066},{"$f":"AG358+Spreadsheet9.2!AG363","v":1275455.0999999999},{"$f":"AH358+Spreadsheet9.2!AH363","v":2578328.3000000003},{"$f":"AI358+Spreadsheet9.2!AI363","v":3887098.7},{"$f":"AJ358+Spreadsheet9.2!AJ363","v":4845204},{"$f":"AK358+Spreadsheet9.2!AK363","v":6364065.1000000006},{"$f":"AL358+Spreadsheet9.2!AL363","v":6415356.8999999994},{"$f":"AM358+Spreadsheet9.2!AM363","v":6214554.4000000004},{"$f":"AN358+Spreadsheet9.2!AN363","v":6583585.2999999998},{"$f":"AO358+Spreadsheet9.2!AO363","v":6800193.3999999994},{"$f":"AP358+Spreadsheet9.2!AP363","v":6178046.5999999996},{"$f":"AQ358+Spreadsheet9.2!AQ363","v":6357074.1999999993},{"$f":"AR358+Spreadsheet9.2!AR363","v":7004816.6000000006},{"$f":"AS358+Spreadsheet9.2!AS363","v":6951104.7000000002},{"$f":"AT358+Spreadsheet9.2!AT363","v":5359257.3999999994},{"$f":"AU358+Spreadsheet9.2!AU363","v":4022534},{"$f":"AV358+Spreadsheet9.2!AV363","v":2852912.5},{"$f":"AW358+Spreadsheet9.2!AW363","v":2456745},{"$f":"AX358+Spreadsheet9.2!AX363","v":2085571.6},{"$f":"AY358+Spreadsheet9.2!AY363","v":1802122.9000000001},{"$f":"AZ358+Spreadsheet9.2!AZ363","v":964954},{"$f":"BA358+Spreadsheet9.2!BA363","v":568914.1},{"$f":"BB358+Spreadsheet9.2!BB363","v":283758.40000000002},{"$f":"BC358+Spreadsheet9.2!BC363","v":523337.7},{"$f":"BD358+Spreadsheet9.2!BD363","v":197563.69999999998},{"$f":"BE358+Spreadsheet9.2!BE363","v":-105375.4},{"$f":"BF358+Spreadsheet9.2!BF363","v":-254641.1},{"$f":"BG358+Spreadsheet9.2!BG363","v":-529653.70000000007},{"$f":"BH358+Spreadsheet9.2!BH363","v":-752200.2},{"$f":"BI358+Spreadsheet9.2!BI363","v":-455963.9},{"$f":"BJ358+Spreadsheet9.2!BJ363","v":-560225.30000000005},{"$f":"BK358+Spreadsheet9.2!BK363","v":-597822.69999999995},{"$f":"BL358+Spreadsheet9.2!BL363","v":-467912.3},{"$f":"BM358+Spreadsheet9.2!BM363","v":-470716.39999999997},{"$f":"BN358+Spreadsheet9.2!BN363","v":-474449.4},{"$f":"BO358+Spreadsheet9.2!BO363","v":-477728.5}]
[null,"Simulation 334",{"$f":"C363+Spreadsheet9.2!C368","v":0},{"$f":"D363+Spreadsheet9.2!D368","v":134289.9},{"$f":"E363+Spreadsheet9.2!E368","v":1302669.8999999999},{"$f":"F363+Spreadsheet9.2!F368","v":1891532.1},{"$f":"G363+Spreadsheet9.2!G368","v":1469539.2999999998},{"$f":"H363+Spreadsheet9.2!H368","v":2405525.5},{"$f":"I363+Spreadsheet9.2!I368","v":581606.5},{"$f":"J363+Spreadsheet9.2!J368","v":-881174.5},{"$f":"K363+Spreadsheet9.2!K368","v":476447},{"$f":"L363+Spreadsheet9.2!L368","v":110668.2},{"$f":"M363+Spreadsheet9.2!M368","v":543727.80000000005},{"$f":"N363+Spreadsheet9.2!N368","v":-803962},{"$f":"O363+Spreadsheet9.2!O368","v":-1415816.3},{"$f":"P363+Spreadsheet9.2!P368","v":-3826489.3},{"$f":"Q363+Spreadsheet9.2!Q368","v":-2987789.5},{"$f":"R363+Spreadsheet9.2!R368","v":-2101106.1},{"$f":"S363+Spreadsheet9.2!S368","v":-1909543.6999999997},{"$f":"T363+Spreadsheet9.2!T368","v":-471721.89999999991},{"$f":"U363+Spreadsheet9.2!U368","v":-1168344.3},{"$f":"V363+Spreadsheet9.2!V368","v":-613948.5},{"$f":"W363+Spreadsheet9.2!W368","v":-265110.80000000005},{"$f":"X363+Spreadsheet9.2!X368","v":1405391.7000000002},{"$f":"Y363+Spreadsheet9.2!Y368","v":1465936.8},{"$f":"Z363+Spreadsheet9.2!Z368","v":3140002.3},{"$f":"AA363+Spreadsheet9.2!AA368","v":1960968.5},{"$f":"AB363+Spreadsheet9.2!AB368","v":4342101.0999999996},{"$f":"AC363+Spreadsheet9.2!AC368","v":4301199.3},{"$f":"AD363+Spreadsheet9.2!AD368","v":4849556.5},{"$f":"AE363+Spreadsheet9.2!AE368","v":5508044.4000000004},{"$f":"AF363+Spreadsheet9.2!AF368","v":7065195.8000000007},{"$f":"AG363+Spreadsheet9.2!AG368","v":7271339.2000000002},{"$f":"AH363+Spreadsheet9.2!AH368","v":7567967.2999999998},{"$f":"AI363+Spreadsheet9.2!AI368","v":4662951.3},{"$f":"AJ363+Spreadsheet9.2!AJ368","v":4075945.5},{"$f":"AK363+Spreadsheet9.2!AK368","v":4589507},{"$f":"AL363+Spreadsheet9.2!AL368","v":4825969.6999999993},{"$f":"AM363+Spreadsheet9.2!AM368","v":6402079.5999999996},{"$f":"AN363+Spreadsheet9.2!AN368","v":10067393.4},{"$f":"AO363+Spreadsheet9.2!AO368","v":10178627.4},{"$f":"AP363+Spreadsheet9.2!AP368","v":11115134.799999999},{"$f":"AQ363+Spreadsheet9.2!AQ368","v":7753916.2999999998},{"$f":"AR363+Spreadsheet9.2!AR368","v":8219603.7999999998},{"$f":"AS363+Spreadsheet9.2!AS368","v":6844421.5},{"$f":"AT363+Spreadsheet9.2!AT368","v":6616809.7000000002},{"$f":"AU363+Spreadsheet9.2!AU368","v":4659877},{"$f":"AV363+Spreadsheet9.2!AV368","v":5046493.5},{"$f":"AW363+Spreadsheet9.2!AW368","v":4361464.3},{"$f":"AX363+Spreadsheet9.2!AX368","v":3679486.3},{"$f":"AY363+Spreadsheet9.2!AY368","v":2192029.1999999997},{"$f":"AZ363+Spreadsheet9.2!AZ368","v":1970581},{"$f":"BA363+Spreadsheet9.2!BA368","v":1442330.5},{"$f":"BB363+Spreadsheet9.2!BB368","v":878428.3},{"$f":"BC363+Spreadsheet9.2!BC368","v":612720.19999999995},{"$f":"BD363+Spreadsheet9.2!BD368","v":463305.1},{"$f":"BE363+Spreadsheet9.2!BE368","v":242962.89999999997},{"$f":"BF363+Spreadsheet9.2!BF368","v":105545.00000000003},{"$f":"BG363+Spreadsheet9.2!BG368","v":-83026.300000000017},{"$f":"BH363+Spreadsheet9.2!BH368","v":-280729.40000000002},{"$f":"BI363+Spreadsheet9.2!BI368","v":-122412.69999999998},{"$f":"BJ363+Spreadsheet9.2!BJ368","v":-205129.90000000002},{"$f":"BK363+Spreadsheet9.2!BK368","v":-285835.90000000002},{"$f":"BL363+Spreadsheet9.2!BL368","v":-287799.09999999998},{"$f":"BM363+Spreadsheet9.2!BM368","v":-291100.59999999998},{"$f":"BN363+Spreadsheet9.2!BN368","v":-295844.09999999998},{"$f":"BO363+Spreadsheet9.2!BO368","v":-299189.90000000002}]
[null,"Simulation 346",{"$f":"C375+Spreadsheet9.2!C380","v":0},{"$f":"D375+Spreadsheet9.2!D380","v":189739.19999999998},{"$f":"E375+Spreadsheet9.2!E380","v":-47613.2},{"$f":"F375+Spreadsheet9.2!F380","v":-809728.9},{"$f":"G375+Spreadsheet9.2!G380","v":3063.0999999999767},{"$f":"H375+Spreadsheet9.2!H380","v":1388719.2},{"$f":"I375+Spreadsheet9.2!I380","v":781717.2},{"$f":"J375+Spreadsheet9.2!J380","v":885098.79999999993},{"$f":"K375+Spreadsheet9.2!K380","v":2144425.7000000002},{"$f":"L375+Spreadsheet9.2!L380","v":1289548.6000000001},{"$f":"M375+Spreadsheet9.2!M380","v":2781473.6},{"$f":"N375+Spreadsheet9.2!N380","v":456868.5},{"$f":"O375+Spreadsheet9.2!O380","v":433},{"$f":"P375+Spreadsheet9.2!P380","v":-115595},{"$f":"Q375+Spreadsheet9.2!Q380","v":-506402.10000000009},{"$f":"R375+Spreadsheet9.2!R380","v":-822871.99999999988},{"$f":"S375+Spreadsheet9.2!S380","v":-218629.90000000014},{"$f":"T375+Spreadsheet9.2!T380","v":176825.20000000019},{"$f":"U375+Spreadsheet9.2!U380","v":-410298.80000000005},{"$f":"V375+Spreadsheet9.2!V380","v":-1253429.7},{"$f":"W375+Spreadsheet9.2!W380","v":-1550128.8},{"$f":"X375+Spreadsheet9.2!X380","v":-1692941.9},{"$f":"Y375+Spreadsheet9.2!Y380","v":-1565478.3},{"$f":"Z375+Spreadsheet9.2!Z380","v":-2655947.2000000002},{"$f":"AA375+Spreadsheet9.2!AA380","v":-1949141.5},{"$f":"AB375+Spreadsheet9.2!AB380","v":-2020394.7000000002},{"$f":"AC375+Spreadsheet9.2!AC380","v":-2028371.8000000003},{"$f":"AD375+Spreadsheet9.2!AD380","v":-2039642.3},{"$f":"AE375+Spreadsheet9.2!AE380","v":-2032952.4000000001},{"$f":"AF375+Spreadsheet9.2!AF380","v":-944414.59999999986},{"$f":"AG375+Spreadsheet9.2!AG380","v":658871.5},{"$f":"AH375+Spreadsheet9.2!AH380","v":1977878.2},{"$f":"AI375+Spreadsheet9.2!AI380","v":3854019},{"$f":"AJ375+Spreadsheet9.2!AJ380","v":4811512.1999999993},{"$f":"AK375+Spreadsheet9.2!AK380","v":4464728.5999999996},{"$f":"AL375+Spreadsheet9.2!AL380","v":4057535.3},{"$f":"AM375+Spreadsheet9.2!AM380","v":5070636.8},{"$f":"AN375+Spreadsheet9.2!AN380","v":5145879.8999999994},{"$f":"AO375+Spreadsheet9.2!AO380","v":6386699.7999999998},{"$f":"AP375+Spreadsheet9.2!AP380","v":7157292.9000000004},{"$f":"AQ375+Spreadsheet9.2!AQ380","v":5282164.4000000004},{"$f":"AR375+Spreadsheet9.2!AR380","v":5797447.2000000002},{"$f":"AS375+Spreadsheet9.2!AS380","v":5096661.5},{"$f":"AT375+Spreadsheet9.2!AT380","v":4407579},{"$f":"AU375+Spreadsheet9.2!AU380","v":3674631.2},{"$f":"AV375+Spreadsheet9.2!AV380","v":3515348.6999999997},{"$f":"AW375+Spreadsheet9.2!AW380","v":3101716},{"$f":"AX375+Spreadsheet9.2!AX380","v":2810506.8},{"$f":"AY375+Spreadsheet9.2!AY380","v":2612410.7999999998},{"$f":"AZ375+Spreadsheet9.2!AZ380","v":2398198.1},{"$f":"BA375+Spreadsheet9.2!BA380","v":2053725.2},{"$f":"BB375+Spreadsheet9.2!BB380","v":1622388.4},{"$f":"BC375+Spreadsheet9.2!BC380","v":1482630.7},{"$f":"BD375+Spreadsheet9.2!BD380","v":1147337},{"$f":"BE375+Spreadsheet9.2!BE380","v":928931.39999999991},{"$f":"BF375+Spreadsheet9.2!BF380","v":536921.19999999995},{"$f":"BG375+Spreadsheet9.2!BG380","v":278513.30000000005},{"$f":"BH375+Spreadsheet9.2!BH380","v":52691.699999999953},{"$f":"BI375+Spreadsheet9.2!BI380","v":63510.300000000017},{"$f":"BJ375+Spreadsheet9.2!BJ380","v":22175.399999999994},{"$f":"BK375+Spreadsheet9.2!BK380","v":19586.800000000017},{"$f":"BL375+Spreadsheet9.2!BL380","v":-78820.299999999988},{"$f":"BM375+Spreadsheet9.2!BM380","v":-81544},{"$f":"BN375+Spreadsheet9.2!BN380","v":-85503.700000000012},{"$f":"BO375+Spreadsheet9.2!BO380","v":-89226.199999999983}]
[null,"Simulation 347",{"$f":"C376+Spreadsheet9.2!C381","v":0},{"$f":"D376+Spreadsheet9.2!D381","v":180132.5},{"$f":"E376+Spreadsheet9.2!E381","v":156079},{"$f":"F376+Spreadsheet9.2!F381","v":-410561.10000000003},{"$f":"G376+Spreadsheet9.2!G381","v":-930518.3},{"$f":"H376+Spreadsheet9.2!H381","v":-183500.59999999998},{"$f":"I376+Spreadsheet9.2!I381","v":2540035},{"$f":"J376+Spreadsheet9.2!J381","v":2335406},{"$f":"K376+Spreadsheet9.2!K381","v":2120482.7000000002},{"$f":"L376+Spreadsheet9.2!L381","v":885182.9},{"$f":"M376+Spreadsheet9.2!M381","v":1204063},{"$f":"N376+Spreadsheet9.2!N381","v":990435},{"$f":"O376+Spreadsheet9.2!O381","v":3131984.3},{"$f":"P376+Spreadsheet9.2!P381","v":3504205.4},{"$f":"Q376+Spreadsheet9.2!Q381","v":2902545.8},{"$f":"R376+Spreadsheet9.2!R381","v":2338750.5},{"$f":"S376+Spreadsheet9.2!S381","v":3642940.5},{"$f":"T376+Spreadsheet9.2!T381","v":2930784.5},{"$f":"U376+Spreadsheet9.2!U381","v":1183138.3999999999},{"$f":"V376+Spreadsheet9.2!V381","v":1384258.1},{"$f":"W376+Spreadsheet9.2!W381","v":4221984.5},{"$f":"X376+Spreadsheet9.2!X381","v":4288644.5999999996},{"$f":"Y376+Spreadsheet9.2!Y381","v":4394120.0999999996},{"$f":"Z376+Spreadsheet9.2!Z381","v":7091110.3000000007},{"$f":"AA376+Spreadsheet9.2!AA381","v":8893391.6000000015},{"$f":"AB376+Spreadsheet9.2!AB381","v":8082829.7999999998},{"$f":"AC376+Spreadsheet9.2!AC381","v":7763857.5999999996},{"$f":"AD376+Spreadsheet9.2!AD381","v":7183928.3000000007},{"$f":"AE376+Spreadsheet9.2!AE381","v":5114611.3000000007},{"$f":"AF376+Spreadsheet9.2!AF381","v":2422703.7999999998},{"$f":"AG376+Spreadsheet9.2!AG381","v":2417876.4000000004},{"$f":"AH376+Spreadsheet9.2!AH381","v":2368614.6},{"$f":"AI376+Spreadsheet9.2!AI381","v":1956194},{"$f":"AJ376+Spreadsheet9.2!AJ381","v":2576495.1},{"$f":"AK376+Spreadsheet9.2!AK381","v":3428333.5999999996},{"$f":"AL376+Spreadsheet9.2!AL381","v":3864187.2},{"$f":"AM376+Spreadsheet9.2!AM381","v":4377843.0999999996},{"$f":"AN376+Spreadsheet9.2!AN381","v":7755554.2999999998},{"$f":"AO376+Spreadsheet9.2!AO381","v":6152185.5},{"$f":"AP376+Spreadsheet9.2!AP381","v":6453422.5999999996},{"$f":"AQ376+Spreadsheet9.2!AQ381","v":6808018.7000000002},{"$f":"AR376+Spreadsheet9.2!AR381","v":4224280.3},{"$f":"AS376+Spreadsheet9.2!AS381","v":2214197.7999999998},{"$f":"AT376+Spreadsheet9.2!AT381","v":2382465.5},{"$f":"AU376+Spreadsheet9.2!AU381","v":2292149.1},{"$f":"AV376+Spreadsheet9.2!AV381","v":1898408.7},{"$f":"AW376+Spreadsheet9.2!AW381","v":2049002.4},{"$f":"AX376+Spreadsheet9.2!AX381","v":1910377.3},{"$f":"AY376+Spreadsheet9.2!AY381","v":1482823.5},{"$f":"AZ376+Spreadsheet9.2!AZ381","v":962898},{"$f":"BA376+Spreadsheet9.2!BA381","v":432720.8},{"$f":"BB376+Spreadsheet9.2!BB381","v":-170232.8},{"$f":"BC376+Spreadsheet9.2!BC381","v":-126456.20000000001},{"$f":"BD376+Spreadsheet9.2!BD381","v":-328394.5},{"$f":"BE376+Spreadsheet9.2!BE381","v":-536830.4},{"$f":"BF376+Spreadsheet9.2!BF381","v":-565642.79999999993},{"$f":"BG376+Spreadsheet9.2!BG381","v":-704460.39999999991},{"$f":"BH376+Spreadsheet9.2!BH381","v":-888011.4},{"$f":"BI376+Spreadsheet9.2!BI381","v":-463613},{"$f":"BJ376+Spreadsheet9.2!BJ381","v":-498308.3},{"$f":"BK376+Spreadsheet9.2!BK381","v":-531271.1},{"$f":"BL376+Spreadsheet9.2!BL381","v":-479493.8},{"$f":"BM376+Spreadsheet9.2!BM381","v":-483356.30000000005},{"$f":"BN376+Spreadsheet9.2!BN381","v":-486037.7},{"$f":"BO376+Spreadsheet9.2!BO381","v":-487833.2}]
[null,"Simulation 359",{"$f":"C388+Spreadsheet9.2!C393","v":0},{"$f":"D388+Spreadsheet9.2!D393","v":381426.6},{"$f":"E388+Spreadsheet9.2!E393","v":332031.40000000002},{"$f":"F388+Spreadsheet9.2!F393","v":-161911.40000000002},{"$f":"G388+Spreadsheet9.2!G393","v":162198.40000000002},{"$f":"H388+Spreadsheet9.2!H393","v":2510086.7000000002},{"$f":"I388+Spreadsheet9.2!I393","v":1449275.9},{"$f":"J388+Spreadsheet9.2!J393","v":738321.79999999993},{"$f":"K388+Spreadsheet9.2!K393","v":1184249.3999999999},{"$f":"L388+Spreadsheet9.2!L393","v":1951966.9},{"$f":"M388+Spreadsheet9.2!M393","v":1872125.9},{"$f":"N388+Spreadsheet9.2!N393","v":900441.2},{"$f":"O388+Spreadsheet9.2!O393","v":763985.5},{"$f":"P388+Spreadsheet9.2!P393","v":966031.00000000012},{"$f":"Q388+Spreadsheet9.2!Q393","v":703860.79999999993},{"$f":"R388+Spreadsheet9.2!R393","v":3070175.8000000003},{"$f":"S388+Spreadsheet9.2!S393","v":2291245},{"$f":"T388+Spreadsheet9.2!T393","v":66616.100000000093},{"$f":"U388+Spreadsheet9.2!U393","v":2197239.7999999998},{"$f":"V388+Spreadsheet9.2!V393","v":2076098},{"$f":"W388+Spreadsheet9.2!W393","v":192562.90000000002},{"$f":"X388+Spreadsheet9.2!X393","v":-456924.1},{"$f":"Y388+Spreadsheet9.2!Y393","v":-335621.99999999994},{"$f":"Z388+Spreadsheet9.2!Z393","v":-1434976},{"$f":"AA388+Spreadsheet9.2!AA393","v":-305869.29999999993},{"$f":"AB388+Spreadsheet9.2!AB393","v":-1013634.3999999999},{"$f":"AC388+Spreadsheet9.2!AC393","v":-1641054.8},{"$f":"AD388+Spreadsheet9.2!AD393","v":-2998879.4000000004},{"$f":"AE388+Spreadsheet9.2!AE393","v":-3115801.3},{"$f":"AF388+Spreadsheet9.2!AF393","v":-2828050.2},{"$f":"AG388+Spreadsheet9.2!AG393","v":-3640689.2},{"$f":"AH388+Spreadsheet9.2!AH393","v":-4571959.5999999996},{"$f":"AI388+Spreadsheet9.2!AI393","v":-4520941.8000000007},{"$f":"AJ388+Spreadsheet9.2!AJ393","v":-4385524.4000000004},{"$f":"AK388+Spreadsheet9.2!AK393","v":-4136889},{"$f":"AL388+Spreadsheet9.2!AL393","v":-4238422.5999999996},{"$f":"AM388+Spreadsheet9.2!AM393","v":-4205384.8},{"$f":"AN388+Spreadsheet9.2!AN393","v":-3968157.6},{"$f":"AO388+Spreadsheet9.2!AO393","v":-4097743.4},{"$f":"AP388+Spreadsheet9.2!AP393","v":-3950243},{"$f":"AQ388+Spreadsheet9.2!AQ393","v":-3498530.5},{"$f":"AR388+Spreadsheet9.2!AR393","v":-3134601.4},{"$f":"AS388+Spreadsheet9.2!AS393","v":-2667958},{"$f":"AT388+Spreadsheet9.2!AT393","v":-2443039.5999999996},{"$f":"AU388+Spreadsheet9.2!AU393","v":-2365281.4},{"$f":"AV388+Spreadsheet9.2!AV393","v":-2209141.5},{"$f":"AW388+Spreadsheet9.2!AW393","v":-1613047.2000000002},{"$f":"AX388+Spreadsheet9.2!AX393","v":-1189615.1000000001},{"$f":"AY388+Spreadsheet9.2!AY393","v":-970117},{"$f":"AZ388+Spreadsheet9.2!AZ393","v":-671683.4},{"$f":"BA388+Spreadsheet9.2!BA393","v":-548292.10000000009},{"$f":"BB388+Spreadsheet9.2!BB393","v":-440806.60000000003},{"$f":"BC388+Spreadsheet9.2!BC393","v":-102932.5},{"$f":"BD388+Spreadsheet9.2!BD393","v":-178135.5},{"$f":"BE388+Spreadsheet9.2!BE393","v":-341681.3},{"$f":"BF388+Spreadsheet9.2!BF393","v":-408754.39999999997},{"$f":"BG388+Spreadsheet9.2!BG393","v":-567195.4},{"$f":"BH388+Spreadsheet9.2!BH393","v":-631372.5},{"$f":"BI388+Spreadsheet9.2!BI393","v":-331825.7},{"$f":"BJ388+Spreadsheet9.2!BJ393","v":-315078.40000000002},{"$f":"BK388+Spreadsheet9.2!BK393","v":-342903.6},{"$f":"BL388+Spreadsheet9.2!BL393","v":-307806.5},{"$f":"BM388+Spreadsheet9.2!BM393","v":-311132.60000000003},{"$f":"BN388+Spreadsheet9.2!BN393","v":-314870.59999999998},{"$f":"BO388+Spreadsheet9.2!BO393","v":-317952.09999999998}]
[null,"Simulation 367",{"$f":"C396+Spreadsheet9.2!C401","v":0},{"$f":"D396+Spreadsheet9.2!D401","v":73444.899999999994},{"$f":"E396+Spreadsheet9.2!E401","v":-290961.59999999998},{"$f":"F396+Spreadsheet9.2!F401","v":-1192104},{"$f":"G396+Spreadsheet9.2!G401","v":-1799940.7},{"$f":"H396+Spreadsheet9.2!H401","v":-2185209.7999999998},{"$f":"I396+Spreadsheet9.2!I401","v":-2886621.5},{"$f":"J396+Spreadsheet9.2!J401","v":-2637559.6},{"$f":"K396+Spreadsheet9.2!K401","v":-2369865},{"$f":"L396+Spreadsheet9.2!L401","v":-1955612.6},{"$f":"M396+Spreadsheet9.2!M401","v":-532431.80000000005},{"$f":"N396+Spreadsheet9.2!N401","v":-351477.5},{"$f":"O396+Spreadsheet9.2!O401","v":46403.100000000093},{"$f":"P396+Spreadsheet9.2!P401","v":-95608.5},{"$f":"Q396+Spreadsheet9.2!Q401","v":-1177038.0999999999},{"$f":"R396+Spreadsheet9.2!R401","v":-1154993.4000000001},{"$f":"S396+Spreadsheet9.2!S401","v":635075},{"$f":"T396+Spreadsheet9.2!T401","v":-2523070},{"$f":"U396+Spreadsheet9.2!U401","v":-1876312.7000000002},{"$f":"V396+Spreadsheet9.2!V401","v":-1994788.9},{"$f":"W396+Spreadsheet9.2!W401","v":-3144859.8000000003},{"$f":"X396+Spreadsheet9.2!X401","v":-2946885.2},{"$f":"Y396+Spreadsheet9.2!Y401","v":-930394.89999999991},{"$f":"Z396+Spreadsheet9.2!Z401","v":-1435647.5},{"$f":"AA396+Spreadsheet9.2!AA401","v":-1199963.2},{"$f":"AB396+Spreadsheet9.2!AB401","v":-2961702},{"$f":"AC396+Spreadsheet9.2!AC401","v":-3859126.7},{"$f":"AD396+Spreadsheet9.2!AD401","v":-4019805.8000000003},{"$f":"AE396+Spreadsheet9.2!AE401","v":-3730540.9},{"$f":"AF396+Spreadsheet9.2!AF401","v":-3726828.9},{"$f":"AG396+Spreadsheet9.2!AG401","v":-3133137.5},{"$f":"AH396+Spreadsheet9.2!AH401","v":-3474474.3},{"$f":"AI396+Spreadsheet9.2!AI401","v":-3718504.9},{"$f":"AJ396+Spreadsheet9.2!AJ401","v":-3410180.7},{"$f":"AK396+Spreadsheet9.2!AK401","v":-3285813.8},{"$f":"AL396+Spreadsheet9.2!AL401","v":-3609789.5},{"$f":"AM396+Spreadsheet9.2!AM401","v":-3285831.9000000004},{"$f":"AN396+Spreadsheet9.2!AN401","v":-2988675.0999999996},{"$f":"AO396+Spreadsheet9.2!AO401","v":-3610139.4},{"$f":"AP396+Spreadsheet9.2!AP401","v":-3732135.4000000004},{"$f":"AQ396+Spreadsheet9.2!AQ401","v":-3003613.6},{"$f":"AR396+Spreadsheet9.2!AR401","v":-2861546.1},{"$f":"AS396+Spreadsheet9.2!AS401","v":-2636092.2999999998},{"$f":"AT396+Spreadsheet9.2!AT401","v":-2377930.7000000002},{"$f":"AU396+Spreadsheet9.2!AU401","v":-2273892.4},{"$f":"AV396+Spreadsheet9.2!AV401","v":-2118890.5999999996},{"$f":"AW396+Spreadsheet9.2!AW401","v":-1677937.9},{"$f":"AX396+Spreadsheet9.2!AX401","v":-1501397},{"$f":"AY396+Spreadsheet9.2!AY401","v":-1292149.7999999998},{"$f":"AZ396+Spreadsheet9.2!AZ401","v":-950774.2},{"$f":"BA396+Spreadsheet9.2!BA401","v":-597648},{"$f":"BB396+Spreadsheet9.2!BB401","v":-338197.80000000005},{"$f":"BC396+Spreadsheet9.2!BC401","v":81341.600000000006},{"$f":"BD396+Spreadsheet9.2!BD401","v":-28696.5},{"$f":"BE396+Spreadsheet9.2!BE401","v":-154454.9},{"$f":"BF396+Spreadsheet9.2!BF401","v":-274794.40000000002},{"$f":"BG396+Spreadsheet9.2!BG401","v":-431989.1},{"$f":"BH396+Spreadsheet9.2!BH401","v":-553896.89999999991},{"$f":"BI396+Spreadsheet9.2!BI401","v":-364338.1},{"$f":"BJ396+Spreadsheet9.2!BJ401","v":-332090.7},{"$f":"BK396+Spreadsheet9.2!BK401","v":-274193.5},{"$f":"BL396+Spreadsheet9.2!BL401","v":-277496.40000000002},{"$f":"BM396+Spreadsheet9.2!BM401","v":-281385.19999999995},{"$f":"BN396+Spreadsheet9.2!BN401","v":-284659.8},{"$f":"BO396+Spreadsheet9.2!BO401","v":-286506.3}]
[null,"Simulation 368",{"$f":"C397+Spreadsheet9.2!C402","v":0},{"$f":"D397+Spreadsheet9.2!D402","v":-346607.1},{"$f":"E397+Spreadsheet9.2!E402","v":-395539.1},{"$f":"F397+Spreadsheet9.2!F402","v":-416090.69999999995},{"$f":"G397+Spreadsheet9.2!G402","v":-867031.20000000007},{"$f":"H397+Spreadsheet9.2!H402","v":169070.89999999991},{"$f":"I397+Spreadsheet9.2!I402","v":-253677.40000000002},{"$f":"J397+Spreadsheet9.2!J402","v":1604750.2999999998},{"$f":"K397+Spreadsheet9.2!K402","v":374543.19999999995},{"$f":"L397+Spreadsheet9.2!L402","v":278961.49999999994},{"$f":"M397+Spreadsheet9.2!M402","v":2180039.2999999998},{"$f":"N397+Spreadsheet9.2!N402","v":952626.3},{"$f":"O397+Spreadsheet9.2!O402","v":242782},{"$f":"P397+Spreadsheet9.2!P402","v":807208.79999999993},{"$f":"Q397+Spreadsheet9.2!Q402","v":963220.2},{"$f":"R397+Spreadsheet9.2!R402","v":889866.29999999993},{"$f":"S397+Spreadsheet9.2!S402","v":627972.69999999995},{"$f":"T397+Spreadsheet9.2!T402","v":-25105},{"$f":"U397+Spreadsheet9.2!U402","v":-393032.10000000009},{"$f":"V397+Spreadsheet9.2!V402","v":1564488.1},{"$f":"W397+Spreadsheet9.2!W402","v":1332568.2},{"$f":"X397+Spreadsheet9.2!X402","v":1426593.2000000002},{"$f":"Y397+Spreadsheet9.2!Y402","v":353767.09999999986},{"$f":"Z397+Spreadsheet9.2!Z402","v":39798.09999999986},{"$f":"AA397+Spreadsheet9.2!AA402","v":1266922.6000000001},{"$f":"AB397+Spreadsheet9.2!AB402","v":772503.89999999991},{"$f":"AC397+Spreadsheet9.2!AC402","v":1968831.0999999999},{"$f":"AD397+Spreadsheet9.2!AD402","v":1512880.6},{"$f":"AE397+Spreadsheet9.2!AE402","v":3826137.7},{"$f":"AF397+Spreadsheet9.2!AF402","v":4693026},{"$f":"AG397+Spreadsheet9.2!AG402","v":3485723.3},{"$f":"AH397+Spreadsheet9.2!AH402","v":3565776.9},{"$f":"AI397+Spreadsheet9.2!AI402","v":3369449.6999999997},{"$f":"AJ397+Spreadsheet9.2!AJ402","v":2516942.7000000002},{"$f":"AK397+Spreadsheet9.2!AK402","v":3930048.3},{"$f":"AL397+Spreadsheet9.2!AL402","v":3449018.6},{"$f":"AM397+Spreadsheet9.2!AM402","v":1779598.1},{"$f":"AN397+Spreadsheet9.2!AN402","v":1259072},{"$f":"AO397+Spreadsheet9.2!AO402","v":1830662.6},{"$f":"AP397+Spreadsheet9.2!AP402","v":8321.6000000000058},{"$f":"AQ397+Spreadsheet9.2!AQ402","v":-1079684.8999999999},{"$f":"AR397+Spreadsheet9.2!AR402","v":-868239.39999999991},{"$f":"AS397+Spreadsheet9.2!AS402","v":-1570946.7999999998},{"$f":"AT397+Spreadsheet9.2!AT402","v":-1237280.7},{"$f":"AU397+Spreadsheet9.2!AU402","v":-658925.6},{"$f":"AV397+Spreadsheet9.2!AV402","v":-754930.79999999993},{"$f":"AW397+Spreadsheet9.2!AW402","v":-169756.1},{"$f":"AX397+Spreadsheet9.2!AX402","v":-131502.69999999998},{"$f":"AY397+Spreadsheet9.2!AY402","v":-589168.80000000005},{"$f":"AZ397+Spreadsheet9.2!AZ402","v":-409165.7},{"$f":"BA397+Spreadsheet9.2!BA402","v":-345070.89999999997},{"$f":"BB397+Spreadsheet9.2!BB402","v":-436280.4},{"$f":"BC397+Spreadsheet9.2!BC402","v":-179433.19999999998},{"$f":"BD397+Spreadsheet9.2!BD402","v":-399922},{"$f":"BE397+Spreadsheet9.2!BE402","v":-616137},{"$f":"BF397+Spreadsheet9.2!BF402","v":-670460},{"$f":"BG397+Spreadsheet9.2!BG402","v":-784958.3},{"$f":"BH397+Spreadsheet9.2!BH402","v":-925704.20000000007},{"$f":"BI397+Spreadsheet9.2!BI402","v":-554555.9},{"$f":"BJ397+Spreadsheet9.2!BJ402","v":-585178.80000000005},{"$f":"BK397+Spreadsheet9.2!BK402","v":-616733.9},{"$f":"BL397+Spreadsheet9.2!BL402","v":-517645.3},{"$f":"BM397+Spreadsheet9.2!BM402","v":-520040.80000000005},{"$f":"BN397+Spreadsheet9.2!BN402","v":-522626.1},{"$f":"BO397+Spreadsheet9.2!BO402","v":-524743.30000000005}]
[null,"Simulation 380",{"$f":"C409+Spreadsheet9.2!C414","v":0},{"$f":"D409+Spreadsheet9.2!D414","v":-431603.6},{"$f":"E409+Spreadsheet9.2!E414","v":-9762.5},{"$f":"F409+Spreadsheet9.2!F414","v":1152259.7},{"$f":"G409+Spreadsheet9.2!G414","v":1662633.8},{"$f":"H409+Spreadsheet9.2!H414","v":50457.699999999983},{"$f":"I409+Spreadsheet9.2!I414","v":-1121372.5999999999},{"$f":"J409+Spreadsheet9.2!J414","v":1632737.2000000002},{"$f":"K409+Spreadsheet9.2!K414","v":1337413.6000000001},{"$f":"L409+Spreadsheet9.2!L414","v":139553.80000000002},{"$f":"M409+Spreadsheet9.2!M414","v":1300202.1000000001},{"$f":"N409+Spreadsheet9.2!N414","v":466561.5},{"$f":"O409+Spreadsheet9.2!O414","v":158934.70000000001},{"$f":"P409+Spreadsheet9.2!P414","v":-1489410.4000000001},{"$f":"Q409+Spreadsheet9.2!Q414","v":-235675.7},{"$f":"R409+Spreadsheet9.2!R414","v":-575118.4},{"$f":"S409+Spreadsheet9.2!S414","v":-1564730.8},{"$f":"T409+Spreadsheet9.2!T414","v":-706054.6},{"$f":"U409+Spreadsheet9.2!U414","v":700596},{"$f":"V409+Spreadsheet9.2!V414","v":290032.8},{"$f":"W409+Spreadsheet9.2!W414","v":329394.90000000002},{"$f":"X409+Spreadsheet9.2!X414","v":680963.7},{"$f":"Y409+Spreadsheet9.2!Y414","v":-525749.19999999995},{"$f":"Z409+Spreadsheet9.2!Z414","v":556138.6},{"$f":"AA409+Spreadsheet9.2!AA414","v":-998633.4},{"$f":"AB409+Spreadsheet9.2!AB414","v":-250023.90000000002},{"$f":"AC409+Spreadsheet9.2!AC414","v":649659.1},{"$f":"AD409+Spreadsheet9.2!AD414","v":2428088.2000000002},{"$f":"AE409+Spreadsheet9.2!AE414","v":1048428.5},{"$f":"AF409+Spreadsheet9.2!AF414","v":1803464.4},{"$f":"AG409+Spreadsheet9.2!AG414","v":1981406.5},{"$f":"AH409+Spreadsheet9.2!AH414","v":3943185},{"$f":"AI409+Spreadsheet9.2!AI414","v":3984745.6},{"$f":"AJ409+Spreadsheet9.2!AJ414","v":2750410.3},{"$f":"AK409+Spreadsheet9.2!AK414","v":2386423.7999999998},{"$f":"AL409+Spreadsheet9.2!AL414","v":2548147.7000000002},{"$f":"AM409+Spreadsheet9.2!AM414","v":2834782},{"$f":"AN409+Spreadsheet9.2!AN414","v":1951615.2},{"$f":"AO409+Spreadsheet9.2!AO414","v":2468914.0999999996},{"$f":"AP409+Spreadsheet9.2!AP414","v":2775013.7},{"$f":"AQ409+Spreadsheet9.2!AQ414","v":4462995.4000000004},{"$f":"AR409+Spreadsheet9.2!AR414","v":6354271.7000000002},{"$f":"AS409+Spreadsheet9.2!AS414","v":6928424},{"$f":"AT409+Spreadsheet9.2!AT414","v":5306218.9000000004},{"$f":"AU409+Spreadsheet9.2!AU414","v":3571481.7},{"$f":"AV409+Spreadsheet9.2!AV414","v":3271393.1},{"$f":"AW409+Spreadsheet9.2!AW414","v":2818028.0999999996},{"$f":"AX409+Spreadsheet9.2!AX414","v":2277051.1},{"$f":"AY409+Spreadsheet9.2!AY414","v":1810210.2999999998},{"$f":"AZ409+Spreadsheet9.2!AZ414","v":1175379.5},{"$f":"BA409+Spreadsheet9.2!BA414","v":751690.7},{"$f":"BB409+Spreadsheet9.2!BB414","v":546864.4},{"$f":"BC409+Spreadsheet9.2!BC414","v":523130.8},{"$f":"BD409+Spreadsheet9.2!BD414","v":404777.30000000005},{"$f":"BE409+Spreadsheet9.2!BE414","v":260481.4},{"$f":"BF409+Spreadsheet9.2!BF414","v":127592},{"$f":"BG409+Spreadsheet9.2!BG414","v":13436.800000000003},{"$f":"BH409+Spreadsheet9.2!BH414","v":-126345.00000000001},{"$f":"BI409+Spreadsheet9.2!BI414","v":-104927.8},{"$f":"BJ409+Spreadsheet9.2!BJ414","v":-105813.9},{"$f":"BK409+Spreadsheet9.2!BK414","v":-129597.6},{"$f":"BL409+Spreadsheet9.2!BL414","v":-166864.6},{"$f":"BM409+Spreadsheet9.2!BM414","v":-169989},{"$f":"BN409+Spreadsheet9.2!BN414","v":-173785.60000000001},{"$f":"BO409+Spreadsheet9.2!BO414","v":-175731.7}]
[null,"Simulation 384",{"$f":"C413+Spreadsheet9.2!C418","v":0},{"$f":"D413+Spreadsheet9.2!D418","v":49216.599999999991},{"$f":"E413+Spreadsheet9.2!E418","v":389608.8},{"$f":"F413+Spreadsheet9.2!F418","v":-1479973.7},{"$f":"G413+Spreadsheet9.2!G418","v":-2066072.8},{"$f":"H413+Spreadsheet9.2!H418","v":-3206923},{"$f":"I413+Spreadsheet9.2!I418","v":-1983086},{"$f":"J413+Spreadsheet9.2!J418","v":-2231350.4},{"$f":"K413+Spreadsheet9.2!K418","v":-2873581.1},{"$f":"L413+Spreadsheet9.2!L418","v":-2322213.1},{"$f":"M413+Spreadsheet9.2!M418","v":-1801336.5},{"$f":"N413+Spreadsheet9.2!N418","v":-2795220},{"$f":"O413+Spreadsheet9.2!O418","v":-2091080.1},{"$f":"P413+Spreadsheet9.2!P418","v":-812843.8},{"$f":"Q413+Spreadsheet9.2!Q418","v":-464609.09999999986},{"$f":"R413+Spreadsheet9.2!R418","v":870870.79999999981},{"$f":"S413+Spreadsheet9.2!S418","v":3628438.0999999996},{"$f":"T413+Spreadsheet9.2!T418","v":2949655},{"$f":"U413+Spreadsheet9.2!U418","v":3436294.1},{"$f":"V413+Spreadsheet9.2!V418","v":2464977.5},{"$f":"W413+Spreadsheet9.2!W418","v":2729106.8},{"$f":"X413+Spreadsheet9.2!X418","v":1589476.6},{"$f":"Y413+Spreadsheet9.2!Y418","v":2005237.1999999997},{"$f":"Z413+Spreadsheet9.2!Z418","v":558375.19999999995},{"$f":"AA413+Spreadsheet9.2!AA418","v":1695009.7999999998},{"$f":"AB413+Spreadsheet9.2!AB418","v":406975.5},{"$f":"AC413+Spreadsheet9.2!AC418","v":-237947.80000000005},{"$f":"AD413+Spreadsheet9.2!AD418","v":-249635.39999999991},{"$f":"AE413+Spreadsheet9.2!AE418","v":-441252.30000000005},{"$f":"AF413+Spreadsheet9.2!AF418","v":-426062.89999999991},{"$f":"AG413+Spreadsheet9.2!AG418","v":-1327073.4999999998},{"$f":"AH413+Spreadsheet9.2!AH418","v":-741704.90000000014},{"$f":"AI413+Spreadsheet9.2!AI418","v":-610867.5},{"$f":"AJ413+Spreadsheet9.2!AJ418","v":781522.10000000009},{"$f":"AK413+Spreadsheet9.2!AK418","v":537902.5},{"$f":"AL413+Spreadsheet9.2!AL418","v":-490098.80000000005},{"$f":"AM413+Spreadsheet9.2!AM418","v":-1590743.2},{"$f":"AN413+Spreadsheet9.2!AN418","v":-1363257},{"$f":"AO413+Spreadsheet9.2!AO418","v":-1798876.3},{"$f":"AP413+Spreadsheet9.2!AP418","v":-1813939.4000000001},{"$f":"AQ413+Spreadsheet9.2!AQ418","v":-1964741.2000000002},{"$f":"AR413+Spreadsheet9.2!AR418","v":-1665197.2000000002},{"$f":"AS413+Spreadsheet9.2!AS418","v":-1377555.4},{"$f":"AT413+Spreadsheet9.2!AT418","v":-1307017.5},{"$f":"AU413+Spreadsheet9.2!AU418","v":-903833.79999999993},{"$f":"AV413+Spreadsheet9.2!AV418","v":-822820.7},{"$f":"AW413+Spreadsheet9.2!AW418","v":-330143.29999999993},{"$f":"AX413+Spreadsheet9.2!AX418","v":-453824.6},{"$f":"AY413+Spreadsheet9.2!AY418","v":-457952},{"$f":"AZ413+Spreadsheet9.2!AZ418","v":-265089.19999999995},{"$f":"BA413+Spreadsheet9.2!BA418","v":-154255.69999999998},{"$f":"BB413+Spreadsheet9.2!BB418","v":3597.8000000000029},{"$f":"BC413+Spreadsheet9.2!BC418","v":201930.19999999998},{"$f":"BD413+Spreadsheet9.2!BD418","v":24027.600000000006},{"$f":"BE413+Spreadsheet9.2!BE418","v":-68315.400000000009},{"$f":"BF413+Spreadsheet9.2!BF418","v":-110005.19999999998},{"$f":"BG413+Spreadsheet9.2!BG418","v":-219676.30000000002},{"$f":"BH413+Spreadsheet9.2!BH418","v":-344525.5},{"$f":"BI413+Spreadsheet9.2!BI418","v":-186983.7},{"$f":"BJ413+Spreadsheet9.2!BJ418","v":-231984.4},{"$f":"BK413+Spreadsheet9.2!BK418","v":-243550.69999999998},{"$f":"BL413+Spreadsheet9.2!BL418","v":-212111.7},{"$f":"BM413+Spreadsheet9.2!BM418","v":-214473.09999999998},{"$f":"BN413+Spreadsheet9.2!BN418","v":-217837.59999999998},{"$f":"BO413+Spreadsheet9.2!BO418","v":-220372.3}]
[null,"Simulation 388",{"$f":"C417+Spreadsheet9.2!C422","v":0},{"$f":"D417+Spreadsheet9.2!D422","v":462042.4},{"$f":"E417+Spreadsheet9.2!E422","v":514283.89999999997},{"$f":"F417+Spreadsheet9.2!F422","v":703241.1},{"$f":"G417+Spreadsheet9.2!G422","v":1453401.2},{"$f":"H417+Spreadsheet9.2!H422","v":-1436465.8},{"$f":"I417+Spreadsheet9.2!I422","v":-1877608.0999999999},{"$f":"J417+Spreadsheet9.2!J422","v":-2013878.9},{"$f":"K417+Spreadsheet9.2!K422","v":-1861435.3},{"$f":"L417+Spreadsheet9.2!L422","v":-2237223.9},{"$f":"M417+Spreadsheet9.2!M422","v":-1458653.9},{"$f":"N417+Spreadsheet9.2!N422","v":-3380396.3},{"$f":"O417+Spreadsheet9.2!O422","v":-3826953.3},{"$f":"P417+Spreadsheet9.2!P422","v":-2501228.5},{"$f":"Q417+Spreadsheet9.2!Q422","v":-2550080.2999999998},{"$f":"R417+Spreadsheet9.2!R422","v":-3065092.7},{"$f":"S417+Spreadsheet9.2!S422","v":-2518434.5},{"$f":"T417+Spreadsheet9.2!T422","v":-3799778.5999999996},{"$f":"U417+Spreadsheet9.2!U422","v":-4383585.5999999996},{"$f":"V417+Spreadsheet9.2!V422","v":-4175477.7},{"$f":"W417+Spreadsheet9.2!W422","v":-4624659.9000000004},{"$f":"X417+Spreadsheet9.2!X422","v":-3463990.5},{"$f":"Y417+Spreadsheet9.2!Y422","v":-3754013},{"$f":"Z417+Spreadsheet9.2!Z422","v":-4174830.5},{"$f":"AA417+Spreadsheet9.2!AA422","v":-4637144.7},{"$f":"AB417+Spreadsheet9.2!AB422","v":-4221353.5999999996},{"$f":"AC417+Spreadsheet9.2!AC422","v":-3462058.8000000003},{"$f":"AD417+Spreadsheet9.2!AD422","v":-2461867.5},{"$f":"AE417+Spreadsheet9.2!AE422","v":-1712535.7000000002},{"$f":"AF417+Spreadsheet9.2!AF422","v":-2795428.3},{"$f":"AG417+Spreadsheet9.2!AG422","v":-3863374.8},{"$f":"AH417+Spreadsheet9.2!AH422","v":-2507412.9},{"$f":"AI417+Spreadsheet9.2!AI422","v":-2725283.2},{"$f":"AJ417+Spreadsheet9.2!AJ422","v":-2657709},{"$f":"AK417+Spreadsheet9.2!AK422","v":-2509747.7999999998},{"$f":"AL417+Spreadsheet9.2!AL422","v":-2102286.6},{"$f":"AM417+Spreadsheet9.2!AM422","v":-1995023.2},{"$f":"AN417+Spreadsheet9.2!AN422","v":-2587306.6},{"$f":"AO417+Spreadsheet9.2!AO422","v":-2329368},{"$f":"AP417+Spreadsheet9.2!AP422","v":-1150156},{"$f":"AQ417+Spreadsheet9.2!AQ422","v":80044.900000000023},{"$f":"AR417+Spreadsheet9.2!AR422","v":488237.29999999993},{"$f":"AS417+Spreadsheet9.2!AS422","v":700875.3},{"$f":"AT417+Spreadsheet9.2!AT422","v":653936},{"$f":"AU417+Spreadsheet9.2!AU422","v":772122.8},{"$f":"AV417+Spreadsheet9.2!AV422","v":1344407.3},{"$f":"AW417+Spreadsheet9.2!AW422","v":1883248.0999999999},{"$f":"AX417+Spreadsheet9.2!AX422","v":825812.70000000007},{"$f":"AY417+Spreadsheet9.2!AY422","v":1027069.2999999999},{"$f":"AZ417+Spreadsheet9.2!AZ422","v":1120525.3999999999},{"$f":"BA417+Spreadsheet9.2!BA422","v":528805.19999999995},{"$f":"BB417+Spreadsheet9.2!BB422","v":-312572.09999999998},{"$f":"BC417+Spreadsheet9.2!BC422","v":-269960.5},{"$f":"BD417+Spreadsheet9.2!BD422","v":-378216},{"$f":"BE417+Spreadsheet9.2!BE422","v":-605818.69999999995},{"$f":"BF417+Spreadsheet9.2!BF422","v":-656816.1},{"$f":"BG417+Spreadsheet9.2!BG422","v":-761040.5},{"$f":"BH417+Spreadsheet9.2!BH422","v":-851868.60000000009},{"$f":"BI417+Spreadsheet9.2!BI422","v":-487360.39999999997},{"$f":"BJ417+Spreadsheet9.2!BJ422","v":-523806.8},{"$f":"BK417+Spreadsheet9.2!BK422","v":-577249.10000000009},{"$f":"BL417+Spreadsheet9.2!BL422","v":-470487.5},{"$f":"BM417+Spreadsheet9.2!BM422","v":-473476.30000000005},{"$f":"BN417+Spreadsheet9.2!BN422","v":-475747.1},{"$f":"BO417+Spreadsheet9.2!BO422","v":-477931.30000000005}]
[null,"Simulation 400",{"$f":"C429+Spreadsheet9.2!C434","v":0},{"$f":"D429+Spreadsheet9.2!D434","v":-417775.8},{"$f":"E429+Spreadsheet9.2!E434","v":-147130.29999999999},{"$f":"F429+Spreadsheet9.2!F434","v":307386.39999999997},{"$f":"G429+Spreadsheet9.2!G434","v":369183.6},{"$f":"H429+Spreadsheet9.2!H434","v":-42914},{"$f":"I429+Spreadsheet9.2!I434","v":2467721.0999999996},{"$f":"J429+Spreadsheet9.2!J434","v":1061655.6000000001},{"$f":"K429+Spreadsheet9.2!K434","v":-1547996},{"$f":"L429+Spreadsheet9.2!L434","v":-2723363.8},{"$f":"M429+Spreadsheet9.2!M434","v":-3986667.7},{"$f":"N429+Spreadsheet9.2!N434","v":-4267070.2},{"$f":"O429+Spreadsheet9.2!O434","v":-4668169.5},{"$f":"P429+Spreadsheet9.2!P434","v":-4150780.8000000003},{"$f":"Q429+Spreadsheet9.2!Q434","v":-4490574.8},{"$f":"R429+Spreadsheet9.2!R434","v":-4665392.4000000004},{"$f":"S429+Spreadsheet9.2!S434","v":-4781385.0999999996},{"$f":"T429+Spreadsheet9.2!T434","v":-5164257.8},{"$f":"U429+Spreadsheet9.2!U434","v":-4862482.3},{"$f":"V429+Spreadsheet9.2!V434","v":-5215446.7},{"$f":"W429+Spreadsheet9.2!W434","v":-4957397.5},{"$f":"X429+Spreadsheet9.2!X434","v":-5016555},{"$f":"Y429+Spreadsheet9.2!Y434","v":-4455441.8},{"$f":"Z429+Spreadsheet9.2!Z434","v":-5060728.4000000004},{"$f":"AA429+Spreadsheet9.2!AA434","v":-5249300.3000000007},{"$f":"AB429+Spreadsheet9.2!AB434","v":-5129074.9000000004},{"$f":"AC429+Spreadsheet9.2!AC434","v":-5409946},{"$f":"AD429+Spreadsheet9.2!AD434","v":-5820764.9000000004},{"$f":"AE429+Spreadsheet9.2!AE434","v":-4891142.4000000004},{"$f":"AF429+Spreadsheet9.2!AF434","v":-5443879.5999999996},{"$f":"AG429+Spreadsheet9.2!AG434","v":-5340399.2},{"$f":"AH429+Spreadsheet9.2!AH434","v":-5028595.9000000004},{"$f":"AI429+Spreadsheet9.2!AI434","v":-5030174.2},{"$f":"AJ429+Spreadsheet9.2!AJ434","v":-4691165.0999999996},{"$f":"AK429+Spreadsheet9.2!AK434","v":-4139226.4},{"$f":"AL429+Spreadsheet9.2!AL434","v":-3994495.6},{"$f":"AM429+Spreadsheet9.2!AM434","v":-4036227.3},{"$f":"AN429+Spreadsheet9.2!AN434","v":-4204941.0999999996},{"$f":"AO429+Spreadsheet9.2!AO434","v":-4223188.2},{"$f":"AP429+Spreadsheet9.2!AP434","v":-4117674.1},{"$f":"AQ429+Spreadsheet9.2!AQ434","v":-3343944.9},{"$f":"AR429+Spreadsheet9.2!AR434","v":-3082769.8},{"$f":"AS429+Spreadsheet9.2!AS434","v":-2884673.5999999996},{"$f":"AT429+Spreadsheet9.2!AT434","v":-2757994.1},{"$f":"AU429+Spreadsheet9.2!AU434","v":-2510460.1},{"$f":"AV429+Spreadsheet9.2!AV434","v":-2363589.9},{"$f":"AW429+Spreadsheet9.2!AW434","v":-1831477.7000000002},{"$f":"AX429+Spreadsheet9.2!AX434","v":-1684670.1},{"$f":"AY429+Spreadsheet9.2!AY434","v":-1405440.7999999998},{"$f":"AZ429+Spreadsheet9.2!AZ434","v":-1096870.3},{"$f":"BA429+Spreadsheet9.2!BA434","v":-878287.2},{"$f":"BB429+Spreadsheet9.2!BB434","v":-641543.69999999995},{"$f":"BC429+Spreadsheet9.2!BC434","v":-85137.300000000047},{"$f":"BD429+Spreadsheet9.2!BD434","v":-286672.40000000002},{"$f":"BE429+Spreadsheet9.2!BE434","v":-448471.79999999993},{"$f":"BF429+Spreadsheet9.2!BF434","v":-536168.30000000005},{"$f":"BG429+Spreadsheet9.2!BG434","v":-716443},{"$f":"BH429+Spreadsheet9.2!BH434","v":-856818.7},{"$f":"BI429+Spreadsheet9.2!BI434","v":-441319.10000000003},{"$f":"BJ429+Spreadsheet9.2!BJ434","v":-510682.2},{"$f":"BK429+Spreadsheet9.2!BK434","v":-550348.4},{"$f":"BL429+Spreadsheet9.2!BL434","v":-500982.5},{"$f":"BM429+Spreadsheet9.2!BM434","v":-504381.6},{"$f":"BN429+Spreadsheet9.2!BN434","v":-507876.2},{"$f":"BO429+Spreadsheet9.2!BO434","v":-509582.5}]
[null,"Simulation 408",{"$f":"C437+Spreadsheet9.2!C442","v":0},{"$f":"D437+Spreadsheet9.2!D442","v":-304592.8},{"$f":"E437+Spreadsheet9.2!E442","v":-505607.9},{"$f":"F437+Spreadsheet9.2!F442","v":-1494192.5},{"$f":"G437+Spreadsheet9.2!G442","v":-1314820.7},{"$f":"H437+Spreadsheet9.2!H442","v":-745788.5},{"$f":"I437+Spreadsheet9.2!I442","v":-763187.3},{"$f":"J437+Spreadsheet9.2!J442","v":-611278.69999999995},{"$f":"K437+Spreadsheet9.2!K442","v":-584384.69999999995},{"$f":"L437+Spreadsheet9.2!L442","v":278479.89999999997},{"$f":"M437+Spreadsheet9.2!M442","v":-1001245.2000000001},{"$f":"N437+Spreadsheet9.2!N442","v":-812745.3},{"$f":"O437+Spreadsheet9.2!O442","v":-634425.19999999995},{"$f":"P437+Spreadsheet9.2!P442","v":-1200759.5},{"$f":"Q437+Spreadsheet9.2!Q442","v":-521948.59999999986},{"$f":"R437+Spreadsheet9.2!R442","v":-1578968.5},{"$f":"S437+Spreadsheet9.2!S442","v":-2530363.2999999998},{"$f":"T437+Spreadsheet9.2!T442","v":-1550582.2},{"$f":"U437+Spreadsheet9.2!U442","v":-2148964.4000000004},{"$f":"V437+Spreadsheet9.2!V442","v":-1318845.6999999997},{"$f":"W437+Spreadsheet9.2!W442","v":-2452262.4},{"$f":"X437+Spreadsheet9.2!X442","v":-1781154.1},{"$f":"Y437+Spreadsheet9.2!Y442","v":-2053793.7},{"$f":"Z437+Spreadsheet9.2!Z442","v":-3585903.2},{"$f":"AA437+Spreadsheet9.2!AA442","v":-5234422},{"$f":"AB437+Spreadsheet9.2!AB442","v":-5964688.3000000007},{"$f":"AC437+Spreadsheet9.2!AC442","v":-5357632.0999999996},{"$f":"AD437+Spreadsheet9.2!AD442","v":-4720069.8000000007},{"$f":"AE437+Spreadsheet9.2!AE442","v":-3500778.8000000003},{"$f":"AF437+Spreadsheet9.2!AF442","v":-3873200.3},{"$f":"AG437+Spreadsheet9.2!AG442","v":-4435447.9000000004},{"$f":"AH437+Spreadsheet9.2!AH442","v":-3777105.5},{"$f":"AI437+Spreadsheet9.2!AI442","v":-2927955.1999999997},{"$f":"AJ437+Spreadsheet9.2!AJ442","v":-2876534.9},{"$f":"AK437+Spreadsheet9.2!AK442","v":-1844804.9},{"$f":"AL437+Spreadsheet9.2!AL442","v":-2351160},{"$f":"AM437+Spreadsheet9.2!AM442","v":-1518428.5999999999},{"$f":"AN437+Spreadsheet9.2!AN442","v":-389492.30000000005},{"$f":"AO437+Spreadsheet9.2!AO442","v":-241676},{"$f":"AP437+Spreadsheet9.2!AP442","v":-22330.5},{"$f":"AQ437+Spreadsheet9.2!AQ442","v":-1031707.3},{"$f":"AR437+Spreadsheet9.2!AR442","v":-212998.10000000003},{"$f":"AS437+Spreadsheet9.2!AS442","v":-505733.19999999995},{"$f":"AT437+Spreadsheet9.2!AT442","v":-469067.6},{"$f":"AU437+Spreadsheet9.2!AU442","v":-540488.6},{"$f":"AV437+Spreadsheet9.2!AV442","v":-753299.2},{"$f":"AW437+Spreadsheet9.2!AW442","v":-126724.50000000001},{"$f":"AX437+Spreadsheet9.2!AX442","v":-40886.400000000009},{"$f":"AY437+Spreadsheet9.2!AY442","v":-113412.80000000002},{"$f":"AZ437+Spreadsheet9.2!AZ442","v":100187.4},{"$f":"BA437+Spreadsheet9.2!BA442","v":326653.7},{"$f":"BB437+Spreadsheet9.2!BB442","v":422240.39999999997},{"$f":"BC437+Spreadsheet9.2!BC442","v":552679.9},{"$f":"BD437+Spreadsheet9.2!BD442","v":399083.7},{"$f":"BE437+Spreadsheet9.2!BE442","v":137263.70000000001},{"$f":"BF437+Spreadsheet9.2!BF442","v":58030.7},{"$f":"BG437+Spreadsheet9.2!BG442","v":-43293.599999999999},{"$f":"BH437+Spreadsheet9.2!BH442","v":-189809.09999999998},{"$f":"BI437+Spreadsheet9.2!BI442","v":-149223.5},{"$f":"BJ437+Spreadsheet9.2!BJ442","v":-216425.5},{"$f":"BK437+Spreadsheet9.2!BK442","v":-308959.59999999998},{"$f":"BL437+Spreadsheet9.2!BL442","v":-237350.8},{"$f":"BM437+Spreadsheet9.2!BM442","v":-239589.9},{"$f":"BN437+Spreadsheet9.2!BN442","v":-242118.5},{"$f":"BO437+Spreadsheet9.2!BO442","v":-244463.59999999998}]
[null,"Simulation 413",{"$f":"C442+Spreadsheet9.2!C447","v":0},{"$f":"D442+Spreadsheet9.2!D447","v":-241143.9},{"$f":"E442+Spreadsheet9.2!E447","v":-553655.30000000005},{"$f":"F442+Spreadsheet9.2!F447","v":-1274866.3999999999},{"$f":"G442+Spreadsheet9.2!G447","v":-1588612.9},{"$f":"H442+Spreadsheet9.2!H447","v":-2504253.1},{"$f":"I442+Spreadsheet9.2!I447","v":-2589952.0999999996},{"$f":"J442+Spreadsheet9.2!J447","v":-4564692.5},{"$f":"K442+Spreadsheet9.2!K447","v":-5722374.0999999996},{"$f":"L442+Spreadsheet9.2!L447","v":-5103272.5},{"$f":"M442+Spreadsheet9.2!M447","v":-5479472.0999999996},{"$f":"N442+Spreadsheet9.2!N447","v":-5104661.4000000004},{"$f":"O442+Spreadsheet9.2!O447","v":-4105057.7},{"$f":"P442+Spreadsheet9.2!P447","v":-4470311.5999999996},{"$f":"Q442+Spreadsheet9.2!Q447","v":-3546307.7},{"$f":"R442+Spreadsheet9.2!R447","v":-3055273.3000000003},{"$f":"S442+Spreadsheet9.2!S447","v":-1353553.9999999998},{"$f":"T442+Spreadsheet9.2!T447","v":-162312},{"$f":"U442+Spreadsheet9.2!U447","v":-1374562.4},{"$f":"V442+Spreadsheet9.2!V447","v":-202608.20000000019},{"$f":"W442+Spreadsheet9.2!W447","v":2101729.7999999998},{"$f":"X442+Spreadsheet9.2!X447","v":4088037.1},{"$f":"Y442+Spreadsheet9.2!Y447","v":4092572.8999999994},{"$f":"Z442+Spreadsheet9.2!Z447","v":3401309.0999999996},{"$f":"AA442+Spreadsheet9.2!AA447","v":3435044.4},{"$f":"AB442+Spreadsheet9.2!AB447","v":3390316.9},{"$f":"AC442+Spreadsheet9.2!AC447","v":3303098.9000000004},{"$f":"AD442+Spreadsheet9.2!AD447","v":1153156.5},{"$f":"AE442+Spreadsheet9.2!AE447","v":-119887.29999999999},{"$f":"AF442+Spreadsheet9.2!AF447","v":-1625507.6},{"$f":"AG442+Spreadsheet9.2!AG447","v":-1217558.8},{"$f":"AH442+Spreadsheet9.2!AH447","v":-2057219.5},{"$f":"AI442+Spreadsheet9.2!AI447","v":-1923305.6},{"$f":"AJ442+Spreadsheet9.2!AJ447","v":-1772248.1},{"$f":"AK442+Spreadsheet9.2!AK447","v":-893660.49999999988},{"$f":"AL442+Spreadsheet9.2!AL447","v":-1328286.0999999999},{"$f":"AM442+Spreadsheet9.2!AM447","v":-1892115.2999999998},{"$f":"AN442+Spreadsheet9.2!AN447","v":-2043537.3},{"$f":"AO442+Spreadsheet9.2!AO447","v":-2136152.5},{"$f":"AP442+Spreadsheet9.2!AP447","v":-2175848.1},{"$f":"AQ442+Spreadsheet9.2!AQ447","v":-2388821},{"$f":"AR442+Spreadsheet9.2!AR447","v":-2049867.2},{"$f":"AS442+Spreadsheet9.2!AS447","v":-1916308.7},{"$f":"AT442+Spreadsheet9.2!AT447","v":-1491345.2000000002},{"$f":"AU442+Spreadsheet9.2!AU447","v":-1607842.1},{"$f":"AV442+Spreadsheet9.2!AV447","v":-1174361.6000000001},{"$f":"AW442+Spreadsheet9.2!AW447","v":-666203.89999999991},{"$f":"AX442+Spreadsheet9.2!AX447","v":-497816.5},{"$f":"AY442+Spreadsheet9.2!AY447","v":-297293.40000000002},{"$f":"AZ442+Spreadsheet9.2!AZ447","v":28334.800000000003},{"$f":"BA442+Spreadsheet9.2!BA447","v":123290.5},{"$f":"BB442+Spreadsheet9.2!BB447","v":84482.000000000015},{"$f":"BC442+Spreadsheet9.2!BC447","v":298523.8},{"$f":"BD442+Spreadsheet9.2!BD447","v":148648.70000000001},{"$f":"BE442+Spreadsheet9.2!BE447","v":-70184.100000000006},{"$f":"BF442+Spreadsheet9.2!BF447","v":-106706.09999999999},{"$f":"BG442+Spreadsheet9.2!BG447","v":-191673.09999999998},{"$f":"BH442+Spreadsheet9.2!BH447","v":-372319.2},{"$f":"BI442+Spreadsheet9.2!BI447","v":-165669.6},{"$f":"BJ442+Spreadsheet9.2!BJ447","v":-135392},{"$f":"BK442+Spreadsheet9.2!BK447","v":-153131.5},{"$f":"BL442+Spreadsheet9.2!BL447","v":-197658.7},{"$f":"BM442+Spreadsheet9.2!BM447","v":-202590},{"$f":"BN442+Spreadsheet9.2!BN447","v":-205267.3},{"$f":"BO442+Spreadsheet9.2!BO447","v":-207822.80000000002}]
[null,"Simulation 421",{"$f":"C450+Spreadsheet9.2!C455","v":0},{"$f":"D450+Spreadsheet9.2!D455","v":-60212.900000000009},{"$f":"E450+Spreadsheet9.2!E455","v":865879.3},{"$f":"F450+Spreadsheet9.2!F455","v":1215164},{"$f":"G450+Spreadsheet9.2!G455","v":950511.4},{"$f":"H450+Spreadsheet9.2!H455","v":117406},{"$f":"I450+Spreadsheet9.2!I455","v":-1115670},{"$f":"J450+Spreadsheet9.2!J455","v":-2463862.1},{"$f":"K450+Spreadsheet9.2!K455","v":-3098311.4},{"$f":"L450+Spreadsheet9.2!L455","v":-3047646.7},{"$f":"M450+Spreadsheet9.2!M455","v":-3770400},{"$f":"N450+Spreadsheet9.2!N455","v":-2776869.3},{"$f":"O450+Spreadsheet9.2!O455","v":-2773051.1},{"$f":"P450+Spreadsheet9.2!P455","v":-1623266.4000000001},{"$f":"Q450+Spreadsheet9.2!Q455","v":-2049743.7},{"$f":"R450+Spreadsheet9.2!R455","v":-2386782.9000000004},{"$f":"S450+Spreadsheet9.2!S455","v":-2416474.9},{"$f":"T450+Spreadsheet9.2!T455","v":-1341187},{"$f":"U450+Spreadsheet9.2!U455","v":-1704005.5},{"$f":"V450+Spreadsheet9.2!V455","v":-2852760.6999999997},{"$f":"W450+Spreadsheet9.2!W455","v":-2435868.6},{"$f":"X450+Spreadsheet9.2!X455","v":-1660624.2999999998},{"$f":"Y450+Spreadsheet9.2!Y455","v":-1013624.8},{"$f":"Z450+Spreadsheet9.2!Z455","v":-417773.5},{"$f":"AA450+Spreadsheet9.2!AA455","v":-535367},{"$f":"AB450+Spreadsheet9.2!AB455","v":-1373012.3},{"$f":"AC450+Spreadsheet9.2!AC455","v":-958032.5},{"$f":"AD450+Spreadsheet9.2!AD455","v":74887.799999999814},{"$f":"AE450+Spreadsheet9.2!AE455","v":1729229},{"$f":"AF450+Spreadsheet9.2!AF455","v":3105535.4000000004},{"$f":"AG450+Spreadsheet9.2!AG455","v":5938853},{"$f":"AH450+Spreadsheet9.2!AH455","v":5222178.6999999993},{"$f":"AI450+Spreadsheet9.2!AI455","v":7191540.5},{"$f":"AJ450+Spreadsheet9.2!AJ455","v":8699040.6999999993},{"$f":"AK450+Spreadsheet9.2!AK455","v":8866377.9000000004},{"$f":"AL450+Spreadsheet9.2!AL455","v":10068903.6},{"$f":"AM450+Spreadsheet9.2!AM455","v":8067666.3000000007},{"$f":"AN450+Spreadsheet9.2!AN455","v":6911626.1999999993},{"$f":"AO450+Spreadsheet9.2!AO455","v":6936242.7000000002},{"$f":"AP450+Spreadsheet9.2!AP455","v":8777328.6000000015},{"$f":"AQ450+Spreadsheet9.2!AQ455","v":8659538.3000000007},{"$f":"AR450+Spreadsheet9.2!AR455","v":9530047},{"$f":"AS450+Spreadsheet9.2!AS455","v":8850920.5},{"$f":"AT450+Spreadsheet9.2!AT455","v":10077305.6},{"$f":"AU450+Spreadsheet9.2!AU455","v":7744565},{"$f":"AV450+Spreadsheet9.2!AV455","v":6494465.8000000007},{"$f":"AW450+Spreadsheet9.2!AW455","v":5546171.2999999998},{"$f":"AX450+Spreadsheet9.2!AX455","v":5298116.9000000004},{"$f":"AY450+Spreadsheet9.2!AY455","v":4916492},{"$f":"AZ450+Spreadsheet9.2!AZ455","v":3096615.0999999996},{"$f":"BA450+Spreadsheet9.2!BA455","v":1762320.4},{"$f":"BB450+Spreadsheet9.2!BB455","v":806116.6},{"$f":"BC450+Spreadsheet9.2!BC455","v":452275.80000000005},{"$f":"BD450+Spreadsheet9.2!BD455","v":315872.40000000002},{"$f":"BE450+Spreadsheet9.2!BE455","v":195271.4},{"$f":"BF450+Spreadsheet9.2!BF455","v":149308.5},{"$f":"BG450+Spreadsheet9.2!BG455","v":11006.699999999999},{"$f":"BH450+Spreadsheet9.2!BH455","v":-182758.3},{"$f":"BI450+Spreadsheet9.2!BI455","v":-87219.9},{"$f":"BJ450+Spreadsheet9.2!BJ455","v":-188017.2},{"$f":"BK450+Spreadsheet9.2!BK455","v":-276876.2},{"$f":"BL450+Spreadsheet9.2!BL455","v":-169058.30000000002},{"$f":"BM450+Spreadsheet9.2!BM455","v":-172001.8},{"$f":"BN450+Spreadsheet9.2!BN455","v":-174808.6},{"$f":"BO450+Spreadsheet9.2!BO455","v":-179245.1}]
[null,"Simulation 429",{"$f":"C458+Spreadsheet9.2!C463","v":0},{"$f":"D458+Spreadsheet9.2!D463","v":71947.399999999994},{"$f":"E458+Spreadsheet9.2!E463","v":-469655.1},{"$f":"F458+Spreadsheet9.2!F463","v":-1033808.9},{"$f":"G458+Spreadsheet9.2!G463","v":-1582782.5},{"$f":"H458+Spreadsheet9.2!H463","v":-2743211.6},{"$f":"I458+Spreadsheet9.2!I463","v":-2273728.1},{"$f":"J458+Spreadsheet9.2!J463","v":-3113607.2},{"$f":"K458+Spreadsheet9.2!K463","v":-4593902.3},{"$f":"L458+Spreadsheet9.2!L463","v":-4313056.9000000004},{"$f":"M458+Spreadsheet9.2!M463","v":-4926392.3},{"$f":"N458+Spreadsheet9.2!N463","v":-5182054.8},{"$f":"O458+Spreadsheet9.2!O463","v":-4069966.1},{"$f":"P458+Spreadsheet9.2!P463","v":-3018245.5},{"$f":"Q458+Spreadsheet9.2!Q463","v":-2637377.7999999998},{"$f":"R458+Spreadsheet9.2!R463","v":-1687322},{"$f":"S458+Spreadsheet9.2!S463","v":-356356.4},{"$f":"T458+Spreadsheet9.2!T463","v":-2489237.5},{"$f":"U458+Spreadsheet9.2!U463","v":-2702627.6999999997},{"$f":"V458+Spreadsheet9.2!V463","v":-2747000.9},{"$f":"W458+Spreadsheet9.2!W463","v":-2128624.2000000002},{"$f":"X458+Spreadsheet9.2!X463","v":-2308917.9000000004},{"$f":"Y458+Spreadsheet9.2!Y463","v":-1285778.7},{"$f":"Z458+Spreadsheet9.2!Z463","v":-1496202.6},{"$f":"AA458+Spreadsheet9.2!AA463","v":-926189.79999999981},{"$f":"AB458+Spreadsheet9.2!AB463","v":-84224.899999999907},{"$f":"AC458+Spreadsheet9.2!AC463","v":-226243.29999999981},{"$f":"AD458+Spreadsheet9.2!AD463","v":-830667.49999999977},{"$f":"AE458+Spreadsheet9.2!AE463","v":85370.600000000093},{"$f":"AF458+Spreadsheet9.2!AF463","v":-184005.39999999991},{"$f":"AG458+Spreadsheet9.2!AG463","v":195290.09999999963},{"$f":"AH458+Spreadsheet9.2!AH463","v":2580371.9000000004},{"$f":"AI458+Spreadsheet9.2!AI463","v":1895899},{"$f":"AJ458+Spreadsheet9.2!AJ463","v":1162865},{"$f":"AK458+Spreadsheet9.2!AK463","v":585748.79999999981},{"$f":"AL458+Spreadsheet9.2!AL463","v":393707.30000000005},{"$f":"AM458+Spreadsheet9.2!AM463","v":-110835.59999999986},{"$f":"AN458+Spreadsheet9.2!AN463","v":-458918.19999999995},{"$f":"AO458+Spreadsheet9.2!AO463","v":-1123921.3999999999},{"$f":"AP458+Spreadsheet9.2!AP463","v":-1279188.1000000001},{"$f":"AQ458+Spreadsheet9.2!AQ463","v":-268040.39999999991},{"$f":"AR458+Spreadsheet9.2!AR463","v":408745.60000000009},{"$f":"AS458+Spreadsheet9.2!AS463","v":-577924.69999999995},{"$f":"AT458+Spreadsheet9.2!AT463","v":-406951.6},{"$f":"AU458+Spreadsheet9.2!AU463","v":-232036.09999999998},{"$f":"AV458+Spreadsheet9.2!AV463","v":-71687.300000000047},{"$f":"AW458+Spreadsheet9.2!AW463","v":491487.1},{"$f":"AX458+Spreadsheet9.2!AX463","v":555738.4},{"$f":"AY458+Spreadsheet9.2!AY463","v":700088.29999999993},{"$f":"AZ458+Spreadsheet9.2!AZ463","v":754734.60000000009},{"$f":"BA458+Spreadsheet9.2!BA463","v":640612.4},{"$f":"BB458+Spreadsheet9.2!BB463","v":565945.80000000005},{"$f":"BC458+Spreadsheet9.2!BC463","v":816019.1},{"$f":"BD458+Spreadsheet9.2!BD463","v":629577.80000000005},{"$f":"BE458+Spreadsheet9.2!BE463","v":384083.4},{"$f":"BF458+Spreadsheet9.2!BF463","v":168711.3},{"$f":"BG458+Spreadsheet9.2!BG463","v":-62102.900000000023},{"$f":"BH458+Spreadsheet9.2!BH463","v":-323525.7},{"$f":"BI458+Spreadsheet9.2!BI463","v":-213333.7},{"$f":"BJ458+Spreadsheet9.2!BJ463","v":-268654.3},{"$f":"BK458+Spreadsheet9.2!BK463","v":-350705.5},{"$f":"BL458+Spreadsheet9.2!BL463","v":-373280.8},{"$f":"BM458+Spreadsheet9.2!BM463","v":-375332},{"$f":"BN458+Spreadsheet9.2!BN463","v":-378859},{"$f":"BO458+Spreadsheet9.2!BO463","v":-381315.3}]
[null,"Simulation 434",{"$f":"C463+Spreadsheet9.2!C468","v":0},{"$f":"D463+Spreadsheet9.2!D468","v":-255879.2},{"$f":"E463+Spreadsheet9.2!E468","v":-1227003.8999999999},{"$f":"F463+Spreadsheet9.2!F468","v":-2146043},{"$f":"G463+Spreadsheet9.2!G468","v":-2015130.4},{"$f":"H463+Spreadsheet9.2!H468","v":-111844.5},{"$f":"I463+Spreadsheet9.2!I468","v":-646851.4},{"$f":"J463+Spreadsheet9.2!J468","v":-2148005.2999999998},{"$f":"K463+Spreadsheet9.2!K468","v":-2129861},{"$f":"L463+Spreadsheet9.2!L468","v":-863994.9},{"$f":"M463+Spreadsheet9.2!M468","v":2419451.6},{"$f":"N463+Spreadsheet9.2!N468","v":-861656.7},{"$f":"O463+Spreadsheet9.2!O468","v":-1182576},{"$f":"P463+Spreadsheet9.2!P468","v":-2025579.5},{"$f":"Q463+Spreadsheet9.2!Q468","v":-2955654.4},{"$f":"R463+Spreadsheet9.2!R468","v":-3564568.3},{"$f":"S463+Spreadsheet9.2!S468","v":-3164909.4000000004},{"$f":"T463+Spreadsheet9.2!T468","v":-3753353.4},{"$f":"U463+Spreadsheet9.2!U468","v":-3289505.2},{"$f":"V463+Spreadsheet9.2!V468","v":-3003081.4000000004},{"$f":"W463+Spreadsheet9.2!W468","v":-2688745.2},{"$f":"X463+Spreadsheet9.2!X468","v":-3288705.8},{"$f":"Y463+Spreadsheet9.2!Y468","v":-3688116.3},{"$f":"Z463+Spreadsheet9.2!Z468","v":-3376625.3},{"$f":"AA463+Spreadsheet9.2!AA468","v":-3537512.7},{"$f":"AB463+Spreadsheet9.2!AB468","v":-3154241.7},{"$f":"AC463+Spreadsheet9.2!AC468","v":-2891243.2},{"$f":"AD463+Spreadsheet9.2!AD468","v":-2557732.5},{"$f":"AE463+Spreadsheet9.2!AE468","v":-2705933.6},{"$f":"AF463+Spreadsheet9.2!AF468","v":-2764770.8},{"$f":"AG463+Spreadsheet9.2!AG468","v":-2877113.5},{"$f":"AH463+Spreadsheet9.2!AH468","v":-3074347},{"$f":"AI463+Spreadsheet9.2!AI468","v":-3476261.3},{"$f":"AJ463+Spreadsheet9.2!AJ468","v":-3333041.7},{"$f":"AK463+Spreadsheet9.2!AK468","v":-3101425.8},{"$f":"AL463+Spreadsheet9.2!AL468","v":-3612227.7},{"$f":"AM463+Spreadsheet9.2!AM468","v":-3369378.3},{"$f":"AN463+Spreadsheet9.2!AN468","v":-3205924.4},{"$f":"AO463+Spreadsheet9.2!AO468","v":-2738105.4},{"$f":"AP463+Spreadsheet9.2!AP468","v":-3010014.5999999996},{"$f":"AQ463+Spreadsheet9.2!AQ468","v":-2387457.5},{"$f":"AR463+Spreadsheet9.2!AR468","v":-2018540.3},{"$f":"AS463+Spreadsheet9.2!AS468","v":-2114453.1},{"$f":"AT463+Spreadsheet9.2!AT468","v":-2049145},{"$f":"AU463+Spreadsheet9.2!AU468","v":-1846224.9},{"$f":"AV463+Spreadsheet9.2!AV468","v":-1552377.6},{"$f":"AW463+Spreadsheet9.2!AW468","v":-925553},{"$f":"AX463+Spreadsheet9.2!AX468","v":-474210.1},{"$f":"AY463+Spreadsheet9.2!AY468","v":-75829.2},{"$f":"AZ463+Spreadsheet9.2!AZ468","v":144592},{"$f":"BA463+Spreadsheet9.2!BA468","v":335671.5},{"$f":"BB463+Spreadsheet9.2!BB468","v":619290.69999999995},{"$f":"BC463+Spreadsheet9.2!BC468","v":751152.6},{"$f":"BD463+Spreadsheet9.2!BD468","v":640758.30000000005},{"$f":"BE463+Spreadsheet9.2!BE468","v":605093.9},{"$f":"BF463+Spreadsheet9.2!BF468","v":524867.89999999991},{"$f":"BG463+Spreadsheet9.2!BG468","v":417337.10000000003},{"$f":"BH463+Spreadsheet9.2!BH468","v":264994.2},{"$f":"BI463+Spreadsheet9.2!BI468","v":225369.5},{"$f":"BJ463+Spreadsheet9.2!BJ468","v":197420.5},{"$f":"BK463+Spreadsheet9.2!BK468","v":207208.8},{"$f":"BL463+Spreadsheet9.2!BL468","v":124599.8},{"$f":"BM463+Spreadsheet9.2!BM468","v":121858.20000000001},{"$f":"BN463+Spreadsheet9.2!BN468","v":118218.7},{"$f":"BO463+Spreadsheet9.2!BO468","v":115956.2}]
[null,"Simulation 439",{"$f":"C468+Spreadsheet9.2!C473","v":0},{"$f":"D468+Spreadsheet9.2!D473","v":-64842.6},{"$f":"E468+Spreadsheet9.2!E473","v":-251188.6},{"$f":"F468+Spreadsheet9.2!F473","v":445202.2},{"$f":"G468+Spreadsheet9.2!G473","v":293026.5},{"$f":"H468+Spreadsheet9.2!H473","v":1186942},{"$f":"I468+Spreadsheet9.2!I473","v":2502527},{"$f":"J468+Spreadsheet9.2!J473","v":2042690.6},{"$f":"K468+Spreadsheet9.2!K473","v":3035068.2},{"$f":"L468+Spreadsheet9.2!L473","v":5722458.2999999998},{"$f":"M468+Spreadsheet9.2!M473","v":6408153.5999999996},{"$f":"N468+Spreadsheet9.2!N473","v":5798506.0999999996},{"$f":"O468+Spreadsheet9.2!O473","v":2807862.4},{"$f":"P468+Spreadsheet9.2!P473","v":2631042.4},{"$f":"Q468+Spreadsheet9.2!Q473","v":2970640.4000000004},{"$f":"R468+Spreadsheet9.2!R473","v":2290421.7000000002},{"$f":"S468+Spreadsheet9.2!S473","v":4668026.5999999996},{"$f":"T468+Spreadsheet9.2!T473","v":980903.4},{"$f":"U468+Spreadsheet9.2!U473","v":-194405.5},{"$f":"V468+Spreadsheet9.2!V473","v":-1745976.8},{"$f":"W468+Spreadsheet9.2!W473","v":-2179146.4},{"$f":"X468+Spreadsheet9.2!X473","v":-964679.20000000007},{"$f":"Y468+Spreadsheet9.2!Y473","v":-160176.30000000005},{"$f":"Z468+Spreadsheet9.2!Z473","v":-306740.69999999995},{"$f":"AA468+Spreadsheet9.2!AA473","v":-841252.39999999991},{"$f":"AB468+Spreadsheet9.2!AB473","v":-450497.69999999995},{"$f":"AC468+Spreadsheet9.2!AC473","v":189897.10000000009},{"$f":"AD468+Spreadsheet9.2!AD473","v":1179768.5},{"$f":"AE468+Spreadsheet9.2!AE473","v":2171519.5},{"$f":"AF468+Spreadsheet9.2!AF473","v":2680675},{"$f":"AG468+Spreadsheet9.2!AG473","v":3276128.7},{"$f":"AH468+Spreadsheet9.2!AH473","v":1651155},{"$f":"AI468+Spreadsheet9.2!AI473","v":2590370.6999999997},{"$f":"AJ468+Spreadsheet9.2!AJ473","v":919911.29999999993},{"$f":"AK468+Spreadsheet9.2!AK473","v":1051457.1999999997},{"$f":"AL468+Spreadsheet9.2!AL473","v":-1710295.4},{"$f":"AM468+Spreadsheet9.2!AM473","v":-1877716.9},{"$f":"AN468+Spreadsheet9.2!AN473","v":-1888308.4},{"$f":"AO468+Spreadsheet9.2!AO473","v":-2060611.5999999999},{"$f":"AP468+Spreadsheet9.2!AP473","v":-1789974.4},{"$f":"AQ468+Spreadsheet9.2!AQ473","v":-1371206.5},{"$f":"AR468+Spreadsheet9.2!AR473","v":-909493.4},{"$f":"AS468+Spreadsheet9.2!AS473","v":-1477791.7},{"$f":"AT468+Spreadsheet9.2!AT473","v":-1435891.4},{"$f":"AU468+Spreadsheet9.2!AU473","v":-1001034},{"$f":"AV468+Spreadsheet9.2!AV473","v":-1623664.1},{"$f":"AW468+Spreadsheet9.2!AW473","v":-793538.5},{"$f":"AX468+Spreadsheet9.2!AX473","v":-907709.1},{"$f":"AY468+Spreadsheet9.2!AY473","v":-772469.6},{"$f":"AZ468+Spreadsheet9.2!AZ473","v":-262160.40000000002},{"$f":"BA468+Spreadsheet9.2!BA473","v":-296311.59999999998},{"$f":"BB468+Spreadsheet9.2!BB473","v":-406384.69999999995},{"$f":"BC468+Spreadsheet9.2!BC473","v":-124651.4},{"$f":"BD468+Spreadsheet9.2!BD473","v":-378128.5},{"$f":"BE468+Spreadsheet9.2!BE473","v":-635054.9},{"$f":"BF468+Spreadsheet9.2!BF473","v":-767906.9},{"$f":"BG468+Spreadsheet9.2!BG473","v":-937774.3},{"$f":"BH468+Spreadsheet9.2!BH473","v":-1055857.2},{"$f":"BI468+Spreadsheet9.2!BI473","v":-596714.80000000005},{"$f":"BJ468+Spreadsheet9.2!BJ473","v":-588779.10000000009},{"$f":"BK468+Spreadsheet9.2!BK473","v":-622495.4},{"$f":"BL468+Spreadsheet9.2!BL473","v":-555310.6},{"$f":"BM468+Spreadsheet9.2!BM473","v":-560522.4},{"$f":"BN468+Spreadsheet9.2!BN473","v":-563552.70000000007},{"$f":"BO468+Spreadsheet9.2!BO473","v":-565641.70000000007}]
[null,"Simulation 449",{"$f":"C478+Spreadsheet9.2!C483","v":0},{"$f":"D478+Spreadsheet9.2!D483","v":-16219.399999999994},{"$f":"E478+Spreadsheet9.2!E483","v":-95747.799999999988},{"$f":"F478+Spreadsheet9.2!F483","v":-526982},{"$f":"G478+Spreadsheet9.2!G483","v":-1373962.4},{"$f":"H478+Spreadsheet9.2!H483","v":-931292},{"$f":"I478+Spreadsheet9.2!I483","v":-1948287.3},{"$f":"J478+Spreadsheet9.2!J483","v":439688.59999999986},{"$f":"K478+Spreadsheet9.2!K483","v":-771567.6},{"$f":"L478+Spreadsheet9.2!L483","v":-287388.19999999995},{"$f":"M478+Spreadsheet9.2!M483","v":2311369.3000000003},{"$f":"N478+Spreadsheet9.2!N483","v":2955002.5},{"$f":"O478+Spreadsheet9.2!O483","v":1309077.3},{"$f":"P478+Spreadsheet9.2!P483","v":4499324.5},{"$f":"Q478+Spreadsheet9.2!Q483","v":3654158.4000000004},{"$f":"R478+Spreadsheet9.2!R483","v":935864.6},{"$f":"S478+Spreadsheet9.2!S483","v":-142148.09999999998},{"$f":"T478+Spreadsheet9.2!T483","v":2090974.8},{"$f":"U478+Spreadsheet9.2!U483","v":3800358.9},{"$f":"V478+Spreadsheet9.2!V483","v":2407540.7000000002},{"$f":"W478+Spreadsheet9.2!W483","v":1364426.6},{"$f":"X478+Spreadsheet9.2!X483","v":1651849.2999999998},{"$f":"Y478+Spreadsheet9.2!Y483","v":1765598.1},{"$f":"Z478+Spreadsheet9.2!Z483","v":1188650.8999999999},{"$f":"AA478+Spreadsheet9.2!AA483","v":1940685.8},{"$f":"AB478+Spreadsheet9.2!AB483","v":905640.1},{"$f":"AC478+Spreadsheet9.2!AC483","v":1158083.8},{"$f":"AD478+Spreadsheet9.2!AD483","v":1160499.1000000001},{"$f":"AE478+Spreadsheet9.2!AE483","v":1281565},{"$f":"AF478+Spreadsheet9.2!AF483","v":-197665.7},{"$f":"AG478+Spreadsheet9.2!AG483","v":498343.00000000006},{"$f":"AH478+Spreadsheet9.2!AH483","v":2746955.3},{"$f":"AI478+Spreadsheet9.2!AI483","v":1921873.7000000002},{"$f":"AJ478+Spreadsheet9.2!AJ483","v":-239117.29999999993},{"$f":"AK478+Spreadsheet9.2!AK483","v":353363.20000000001},{"$f":"AL478+Spreadsheet9.2!AL483","v":-237072.1},{"$f":"AM478+Spreadsheet9.2!AM483","v":-1482771.5},{"$f":"AN478+Spreadsheet9.2!AN483","v":-2465687.2000000002},{"$f":"AO478+Spreadsheet9.2!AO483","v":-2404395.7000000002},{"$f":"AP478+Spreadsheet9.2!AP483","v":-3014585.2},{"$f":"AQ478+Spreadsheet9.2!AQ483","v":-2537577.9},{"$f":"AR478+Spreadsheet9.2!AR483","v":-2504742.7000000002},{"$f":"AS478+Spreadsheet9.2!AS483","v":-2606354.0999999996},{"$f":"AT478+Spreadsheet9.2!AT483","v":-2488532.5},{"$f":"AU478+Spreadsheet9.2!AU483","v":-2199317.7999999998},{"$f":"AV478+Spreadsheet9.2!AV483","v":-1744452.9},{"$f":"AW478+Spreadsheet9.2!AW483","v":-1181046.7999999998},{"$f":"AX478+Spreadsheet9.2!AX483","v":-765357},{"$f":"AY478+Spreadsheet9.2!AY483","v":-380719},{"$f":"AZ478+Spreadsheet9.2!AZ483","v":-42106.1},{"$f":"BA478+Spreadsheet9.2!BA483","v":-30990.799999999988},{"$f":"BB478+Spreadsheet9.2!BB483","v":-79753.900000000023},{"$f":"BC478+Spreadsheet9.2!BC483","v":186353.7},{"$f":"BD478+Spreadsheet9.2!BD483","v":57537.299999999988},{"$f":"BE478+Spreadsheet9.2!BE483","v":-48868.699999999983},{"$f":"BF478+Spreadsheet9.2!BF483","v":-167336.50000000003},{"$f":"BG478+Spreadsheet9.2!BG483","v":-277402.5},{"$f":"BH478+Spreadsheet9.2!BH483","v":-438158.70000000007},{"$f":"BI478+Spreadsheet9.2!BI483","v":-178433},{"$f":"BJ478+Spreadsheet9.2!BJ483","v":-222065.09999999998},{"$f":"BK478+Spreadsheet9.2!BK483","v":-256753.2},{"$f":"BL478+Spreadsheet9.2!BL483","v":-279755.3},{"$f":"BM478+Spreadsheet9.2!BM483","v":-283732},{"$f":"BN478+Spreadsheet9.2!BN483","v":-286325.90000000002},{"$f":"BO478+Spreadsheet9.2!BO483","v":-289013.89999999997}]
[null,"Simulation 454",{"$f":"C483+Spreadsheet9.2!C488","v":0},{"$f":"D483+Spreadsheet9.2!D488","v":134018.29999999999},{"$f":"E483+Spreadsheet9.2!E488","v":-286493},{"$f":"F483+Spreadsheet9.2!F488","v":-1297451.7},{"$f":"G483+Spreadsheet9.2!G488","v":-1449789.7999999998},{"$f":"H483+Spreadsheet9.2!H488","v":-1781347},{"$f":"I483+Spreadsheet9.2!I488","v":-2305436.2999999998},{"$f":"J483+Spreadsheet9.2!J488","v":-1247536.7},{"$f":"K483+Spreadsheet9.2!K488","v":-1711427.4},{"$f":"L483+Spreadsheet9.2!L488","v":-2905141.4},{"$f":"M483+Spreadsheet9.2!M488","v":-3524299},{"$f":"N483+Spreadsheet9.2!N488","v":-3637403.2},{"$f":"O483+Spreadsheet9.2!O488","v":-4998446},{"$f":"P483+Spreadsheet9.2!P488","v":-5264811.8},{"$f":"Q483+Spreadsheet9.2!Q488","v":-5177076.9000000004},{"$f":"R483+Spreadsheet9.2!R488","v":-5910069.6999999993},{"$f":"S483+Spreadsheet9.2!S488","v":-5575765.9000000004},{"$f":"T483+Spreadsheet9.2!T488","v":-5358911.4000000004},{"$f":"U483+Spreadsheet9.2!U488","v":-5677847.2999999998},{"$f":"V483+Spreadsheet9.2!V488","v":-5982992.4000000004},{"$f":"W483+Spreadsheet9.2!W488","v":-5989182.3000000007},{"$f":"X483+Spreadsheet9.2!X488","v":-6576155.3000000007},{"$f":"Y483+Spreadsheet9.2!Y488","v":-6393331.7999999998},{"$f":"Z483+Spreadsheet9.2!Z488","v":-6814393.2999999998},{"$f":"AA483+Spreadsheet9.2!AA488","v":-6677497.9000000004},{"$f":"AB483+Spreadsheet9.2!AB488","v":-6783594.5},{"$f":"AC483+Spreadsheet9.2!AC488","v":-6749246.2999999998},{"$f":"AD483+Spreadsheet9.2!AD488","v":-6685011.9000000004},{"$f":"AE483+Spreadsheet9.2!AE488","v":-6610934.8000000007},{"$f":"AF483+Spreadsheet9.2!AF488","v":-6636807.2000000002},{"$f":"AG483+Spreadsheet9.2!AG488","v":-6401646.7999999998},{"$f":"AH483+Spreadsheet9.2!AH488","v":-6331017.2000000002},{"$f":"AI483+Spreadsheet9.2!AI488","v":-6296440.9000000004},{"$f":"AJ483+Spreadsheet9.2!AJ488","v":-6082841.5999999996},{"$f":"AK483+Spreadsheet9.2!AK488","v":-5845638.9000000004},{"$f":"AL483+Spreadsheet9.2!AL488","v":-5748514.5},{"$f":"AM483+Spreadsheet9.2!AM488","v":-5529982},{"$f":"AN483+Spreadsheet9.2!AN488","v":-5332790.0999999996},{"$f":"AO483+Spreadsheet9.2!AO488","v":-5109818.4000000004},{"$f":"AP483+Spreadsheet9.2!AP488","v":-4897251.0999999996},{"$f":"AQ483+Spreadsheet9.2!AQ488","v":-4267890.9000000004},{"$f":"AR483+Spreadsheet9.2!AR488","v":-3993826.3},{"$f":"AS483+Spreadsheet9.2!AS488","v":-3702744.6},{"$f":"AT483+Spreadsheet9.2!AT488","v":-3335597.6},{"$f":"AU483+Spreadsheet9.2!AU488","v":-3169751.8},{"$f":"AV483+Spreadsheet9.2!AV488","v":-2874904.5},{"$f":"AW483+Spreadsheet9.2!AW488","v":-2293789},{"$f":"AX483+Spreadsheet9.2!AX488","v":-2147755.2000000002},{"$f":"AY483+Spreadsheet9.2!AY488","v":-1896321.5},{"$f":"AZ483+Spreadsheet9.2!AZ488","v":-1560888.4},{"$f":"BA483+Spreadsheet9.2!BA488","v":-1342304.6},{"$f":"BB483+Spreadsheet9.2!BB488","v":-1174610.6000000001},{"$f":"BC483+Spreadsheet9.2!BC488","v":-633653.19999999995},{"$f":"BD483+Spreadsheet9.2!BD488","v":-739710.9},{"$f":"BE483+Spreadsheet9.2!BE488","v":-793915.20000000007},{"$f":"BF483+Spreadsheet9.2!BF488","v":-731545.8},{"$f":"BG483+Spreadsheet9.2!BG488","v":-812120.1},{"$f":"BH483+Spreadsheet9.2!BH488","v":-925297.10000000009},{"$f":"BI483+Spreadsheet9.2!BI488","v":-479202},{"$f":"BJ483+Spreadsheet9.2!BJ488","v":-529949.69999999995},{"$f":"BK483+Spreadsheet9.2!BK488","v":-584726.4},{"$f":"BL483+Spreadsheet9.2!BL488","v":-496752.19999999995},{"$f":"BM483+Spreadsheet9.2!BM488","v":-500098.4},{"$f":"BN483+Spreadsheet9.2!BN488","v":-502688.5},{"$f":"BO483+Spreadsheet9.2!BO488","v":-504850.1}]
[null,"Simulation 462",{"$f":"C491+Spreadsheet9.2!C496","v":0},{"$f":"D491+Spreadsheet9.2!D496","v":-331490.10000000003},{"$f":"E491+Spreadsheet9.2!E496","v":-220459.1},{"$f":"F491+Spreadsheet9.2!F496","v":-416582.1},{"$f":"G491+Spreadsheet9.2!G496","v":-551774.30000000005},{"$f":"H491+Spreadsheet9.2!H496","v":-1103734},{"$f":"I491+Spreadsheet9.2!I496","v":-3533810.8},{"$f":"J491+Spreadsheet9.2!J496","v":-3986128.0999999996},{"$f":"K491+Spreadsheet9.2!K496","v":-3709740},{"$f":"L491+Spreadsheet9.2!L496","v":-1877619.1},{"$f":"M491+Spreadsheet9.2!M496","v":-771602},{"$f":"N491+Spreadsheet9.2!N496","v":-1972726.3},{"$f":"O491+Spreadsheet9.2!O496","v":-2811555.6},{"$f":"P491+Spreadsheet9.2!P496","v":-3929763.0999999996},{"$f":"Q491+Spreadsheet9.2!Q496","v":-3567551.9},{"$f":"R491+Spreadsheet9.2!R496","v":-2801852.0999999996},{"$f":"S491+Spreadsheet9.2!S496","v":-1652175.2},{"$f":"T491+Spreadsheet9.2!T496","v":-2711325.4},{"$f":"U491+Spreadsheet9.2!U496","v":-1621400.2},{"$f":"V491+Spreadsheet9.2!V496","v":-1382103.4000000001},{"$f":"W491+Spreadsheet9.2!W496","v":-1539739.9},{"$f":"X491+Spreadsheet9.2!X496","v":-2532980.2000000002},{"$f":"Y491+Spreadsheet9.2!Y496","v":-1676967.9000000001},{"$f":"Z491+Spreadsheet9.2!Z496","v":-3546696.9},{"$f":"AA491+Spreadsheet9.2!AA496","v":-3845740.5},{"$f":"AB491+Spreadsheet9.2!AB496","v":-4097571.3},{"$f":"AC491+Spreadsheet9.2!AC496","v":-4221425.0999999996},{"$f":"AD491+Spreadsheet9.2!AD496","v":-4339672.8000000007},{"$f":"AE491+Spreadsheet9.2!AE496","v":-4178139.3},{"$f":"AF491+Spreadsheet9.2!AF496","v":-4318676.3000000007},{"$f":"AG491+Spreadsheet9.2!AG496","v":-4389765.9000000004},{"$f":"AH491+Spreadsheet9.2!AH496","v":-3960648.7},{"$f":"AI491+Spreadsheet9.2!AI496","v":-3685579},{"$f":"AJ491+Spreadsheet9.2!AJ496","v":-3802936.2},{"$f":"AK491+Spreadsheet9.2!AK496","v":-3569202.4000000004},{"$f":"AL491+Spreadsheet9.2!AL496","v":-3945438.5},{"$f":"AM491+Spreadsheet9.2!AM496","v":-4062145.9},{"$f":"AN491+Spreadsheet9.2!AN496","v":-3787170.8},{"$f":"AO491+Spreadsheet9.2!AO496","v":-3544607},{"$f":"AP491+Spreadsheet9.2!AP496","v":-3397206.0999999996},{"$f":"AQ491+Spreadsheet9.2!AQ496","v":-3107760.5},{"$f":"AR491+Spreadsheet9.2!AR496","v":-2746478.6},{"$f":"AS491+Spreadsheet9.2!AS496","v":-2600256.7999999998},{"$f":"AT491+Spreadsheet9.2!AT496","v":-2292875.2999999998},{"$f":"AU491+Spreadsheet9.2!AU496","v":-1955062.4},{"$f":"AV491+Spreadsheet9.2!AV496","v":-1881784.4},{"$f":"AW491+Spreadsheet9.2!AW496","v":-1416919.1},{"$f":"AX491+Spreadsheet9.2!AX496","v":-1077321.2},{"$f":"AY491+Spreadsheet9.2!AY496","v":-773706},{"$f":"AZ491+Spreadsheet9.2!AZ496","v":-346749.2},{"$f":"BA491+Spreadsheet9.2!BA496","v":-8902.2000000000044},{"$f":"BB491+Spreadsheet9.2!BB496","v":171996.4},{"$f":"BC491+Spreadsheet9.2!BC496","v":504599.30000000005},{"$f":"BD491+Spreadsheet9.2!BD496","v":342539.69999999995},{"$f":"BE491+Spreadsheet9.2!BE496","v":156431.70000000001},{"$f":"BF491+Spreadsheet9.2!BF496","v":20182.399999999998},{"$f":"BG491+Spreadsheet9.2!BG496","v":-172366.5},{"$f":"BH491+Spreadsheet9.2!BH496","v":-317397.8},{"$f":"BI491+Spreadsheet9.2!BI496","v":-232645.8},{"$f":"BJ491+Spreadsheet9.2!BJ496","v":-248471.09999999998},{"$f":"BK491+Spreadsheet9.2!BK496","v":-294804.09999999998},{"$f":"BL491+Spreadsheet9.2!BL496","v":-266361.7},{"$f":"BM491+Spreadsheet9.2!BM496","v":-271140.59999999998},{"$f":"BN491+Spreadsheet9.2!BN496","v":-274083.90000000002},{"$f":"BO491+Spreadsheet9.2!BO496","v":-276177}]
[null,"Simulation 467",{"$f":"C496+Spreadsheet9.2!C501","v":0},{"$f":"D496+Spreadsheet9.2!D501","v":148866.20000000001},{"$f":"E496+Spreadsheet9.2!E501","v":23408.899999999998},{"$f":"F496+Spreadsheet9.2!F501","v":-28800.100000000002},{"$f":"G496+Spreadsheet9.2!G501","v":-230426.69999999995},{"$f":"H496+Spreadsheet9.2!H501","v":-1541012.9},{"$f":"I496+Spreadsheet9.2!I501","v":-601544.1},{"$f":"J496+Spreadsheet9.2!J501","v":871568.2},{"$f":"K496+Spreadsheet9.2!K501","v":1227203.4000000001},{"$f":"L496+Spreadsheet9.2!L501","v":-198128.5},{"$f":"M496+Spreadsheet9.2!M501","v":672006.59999999986},{"$f":"N496+Spreadsheet9.2!N501","v":4760199.0999999996},{"$f":"O496+Spreadsheet9.2!O501","v":2055091.1},{"$f":"P496+Spreadsheet9.2!P501","v":4441332.2},{"$f":"Q496+Spreadsheet9.2!Q501","v":4279193.1999999993},{"$f":"R496+Spreadsheet9.2!R501","v":5635214.7999999998},{"$f":"S496+Spreadsheet9.2!S501","v":6602189},{"$f":"T496+Spreadsheet9.2!T501","v":7693128},{"$f":"U496+Spreadsheet9.2!U501","v":4109186.4},{"$f":"V496+Spreadsheet9.2!V501","v":5060347.5},{"$f":"W496+Spreadsheet9.2!W501","v":3222094.5},{"$f":"X496+Spreadsheet9.2!X501","v":742210.2},{"$f":"Y496+Spreadsheet9.2!Y501","v":-639333.70000000007},{"$f":"Z496+Spreadsheet9.2!Z501","v":-1329794.2000000002},{"$f":"AA496+Spreadsheet9.2!AA501","v":-1944807.5},{"$f":"AB496+Spreadsheet9.2!AB501","v":-1883850.6},{"$f":"AC496+Spreadsheet9.2!AC501","v":-3091324.2},{"$f":"AD496+Spreadsheet9.2!AD501","v":-3727061.4000000004},{"$f":"AE496+Spreadsheet9.2!AE501","v":-3219798.8},{"$f":"AF496+Spreadsheet9.2!AF501","v":-3004513.9000000004},{"$f":"AG496+Spreadsheet9.2!AG501","v":-3917988.8},{"$f":"AH496+Spreadsheet9.2!AH501","v":-3495215.8},{"$f":"AI496+Spreadsheet9.2!AI501","v":-4217676.7},{"$f":"AJ496+Spreadsheet9.2!AJ501","v":-4383429.5},{"$f":"AK496+Spreadsheet9.2!AK501","v":-3371944.5},{"$f":"AL496+Spreadsheet9.2!AL501","v":-3922159.4},{"$f":"AM496+Spreadsheet9.2!AM501","v":-4221300.3},{"$f":"AN496+Spreadsheet9.2!AN501","v":-4355432.9000000004},{"$f":"AO496+Spreadsheet9.2!AO501","v":-4371808.4000000004},{"$f":"AP496+Spreadsheet9.2!AP501","v":-4370302},{"$f":"AQ496+Spreadsheet9.2!AQ501","v":-3630829.7},{"$f":"AR496+Spreadsheet9.2!AR501","v":-3433397.9},{"$f":"AS496+Spreadsheet9.2!AS501","v":-3355863.9000000004},{"$f":"AT496+Spreadsheet9.2!AT501","v":-3014410.5},{"$f":"AU496+Spreadsheet9.2!AU501","v":-2810574.8},{"$f":"AV496+Spreadsheet9.2!AV501","v":-2613328.2999999998},{"$f":"AW496+Spreadsheet9.2!AW501","v":-1894444.8},{"$f":"AX496+Spreadsheet9.2!AX501","v":-1411594.6},{"$f":"AY496+Spreadsheet9.2!AY501","v":-1277693.5},{"$f":"AZ496+Spreadsheet9.2!AZ501","v":-1013274.9},{"$f":"BA496+Spreadsheet9.2!BA501","v":-774801.20000000007},{"$f":"BB496+Spreadsheet9.2!BB501","v":-724180.70000000007},{"$f":"BC496+Spreadsheet9.2!BC501","v":-188956.2},{"$f":"BD496+Spreadsheet9.2!BD501","v":-267505.5},{"$f":"BE496+Spreadsheet9.2!BE501","v":-448471.4},{"$f":"BF496+Spreadsheet9.2!BF501","v":-504227.2},{"$f":"BG496+Spreadsheet9.2!BG501","v":-612274.29999999993},{"$f":"BH496+Spreadsheet9.2!BH501","v":-729802.89999999991},{"$f":"BI496+Spreadsheet9.2!BI501","v":-402322.9},{"$f":"BJ496+Spreadsheet9.2!BJ501","v":-412020.19999999995},{"$f":"BK496+Spreadsheet9.2!BK501","v":-470808.5},{"$f":"BL496+Spreadsheet9.2!BL501","v":-433769.1},{"$f":"BM496+Spreadsheet9.2!BM501","v":-438338.4},{"$f":"BN496+Spreadsheet9.2!BN501","v":-440437},{"$f":"BO496+Spreadsheet9.2!BO501","v":-443494.10000000003}]
[null,"Simulation 475",{"$f":"C504+Spreadsheet9.2!C509","v":0},{"$f":"D504+Spreadsheet9.2!D509","v":-58635},{"$f":"E504+Spreadsheet9.2!E509","v":420329.8},{"$f":"F504+Spreadsheet9.2!F509","v":-129955.69999999995},{"$f":"G504+Spreadsheet9.2!G509","v":-123852.29999999993},{"$f":"H504+Spreadsheet9.2!H509","v":1127590.5},{"$f":"I504+Spreadsheet9.2!I509","v":2812724.9},{"$f":"J504+Spreadsheet9.2!J509","v":1806644.7},{"$f":"K504+Spreadsheet9.2!K509","v":1394649.6},{"$f":"L504+Spreadsheet9.2!L509","v":587945.4},{"$f":"M504+Spreadsheet9.2!M509","v":2010593.0999999999},{"$f":"N504+Spreadsheet9.2!N509","v":1436536.5},{"$f":"O504+Spreadsheet9.2!O509","v":1773381.7000000002},{"$f":"P504+Spreadsheet9.2!P509","v":2386525.2000000002},{"$f":"Q504+Spreadsheet9.2!Q509","v":1495815.2000000002},{"$f":"R504+Spreadsheet9.2!R509","v":59278.200000000012},{"$f":"S504+Spreadsheet9.2!S509","v":1588377.8},{"$f":"T504+Spreadsheet9.2!T509","v":1240552.8},{"$f":"U504+Spreadsheet9.2!U509","v":2987547.2},{"$f":"V504+Spreadsheet9.2!V509","v":1961461.5},{"$f":"W504+Spreadsheet9.2!W509","v":-1418054.1},{"$f":"X504+Spreadsheet9.2!X509","v":-100835.29999999999},{"$f":"Y504+Spreadsheet9.2!Y509","v":1448430.7},{"$f":"Z504+Spreadsheet9.2!Z509","v":1033573.6},{"$f":"AA504+Spreadsheet9.2!AA509","v":1731407.2999999998},{"$f":"AB504+Spreadsheet9.2!AB509","v":2056662.2000000002},{"$f":"AC504+Spreadsheet9.2!AC509","v":538959.1},{"$f":"AD504+Spreadsheet9.2!AD509","v":1820096.4},{"$f":"AE504+Spreadsheet9.2!AE509","v":371003},{"$f":"AF504+Spreadsheet9.2!AF509","v":-413579.9},{"$f":"AG504+Spreadsheet9.2!AG509","v":-470975.5},{"$f":"AH504+Spreadsheet9.2!AH509","v":302983.5},{"$f":"AI504+Spreadsheet9.2!AI509","v":-963975.2},{"$f":"AJ504+Spreadsheet9.2!AJ509","v":-1168764.6000000001},{"$f":"AK504+Spreadsheet9.2!AK509","v":-778041.89999999991},{"$f":"AL504+Spreadsheet9.2!AL509","v":-1423418.5999999999},{"$f":"AM504+Spreadsheet9.2!AM509","v":-1511569.7},{"$f":"AN504+Spreadsheet9.2!AN509","v":-761710.5},{"$f":"AO504+Spreadsheet9.2!AO509","v":183822.5},{"$f":"AP504+Spreadsheet9.2!AP509","v":688332.7},{"$f":"AQ504+Spreadsheet9.2!AQ509","v":1412485.3000000003},{"$f":"AR504+Spreadsheet9.2!AR509","v":1063578.6000000001},{"$f":"AS504+Spreadsheet9.2!AS509","v":2144857.1},{"$f":"AT504+Spreadsheet9.2!AT509","v":1290385.3999999999},{"$f":"AU504+Spreadsheet9.2!AU509","v":1453713.3},{"$f":"AV504+Spreadsheet9.2!AV509","v":942007},{"$f":"AW504+Spreadsheet9.2!AW509","v":930516.4},{"$f":"AX504+Spreadsheet9.2!AX509","v":727631.3},{"$f":"AY504+Spreadsheet9.2!AY509","v":527236.9},{"$f":"AZ504+Spreadsheet9.2!AZ509","v":297736.2},{"$f":"BA504+Spreadsheet9.2!BA509","v":60021.700000000012},{"$f":"BB504+Spreadsheet9.2!BB509","v":-41864.599999999977},{"$f":"BC504+Spreadsheet9.2!BC509","v":199932.4},{"$f":"BD504+Spreadsheet9.2!BD509","v":-23263.5},{"$f":"BE504+Spreadsheet9.2!BE509","v":-218100.80000000002},{"$f":"BF504+Spreadsheet9.2!BF509","v":-323073.40000000002},{"$f":"BG504+Spreadsheet9.2!BG509","v":-433314.4},{"$f":"BH504+Spreadsheet9.2!BH509","v":-597061.30000000005},{"$f":"BI504+Spreadsheet9.2!BI509","v":-344495.2},{"$f":"BJ504+Spreadsheet9.2!BJ509","v":-354572},{"$f":"BK504+Spreadsheet9.2!BK509","v":-388424.60000000003},{"$f":"BL504+Spreadsheet9.2!BL509","v":-342495.4},{"$f":"BM504+Spreadsheet9.2!BM509","v":-347820.30000000005},{"$f":"BN504+Spreadsheet9.2!BN509","v":-351037.9},{"$f":"BO504+Spreadsheet9.2!BO509","v":-353514.2}]
[null,"Simulation 483",{"$f":"C512+Spreadsheet9.2!C517","v":0},{"$f":"D512+Spreadsheet9.2!D517","v":120289.1},{"$f":"E512+Spreadsheet9.2!E517","v":-1302747.8999999999},{"$f":"F512+Spreadsheet9.2!F517","v":-1587775.2000000002},{"$f":"G512+Spreadsheet9.2!G517","v":-2263978.5999999996},{"$f":"H512+Spreadsheet9.2!H517","v":-3967087.1},{"$f":"I512+Spreadsheet9.2!I517","v":-4507587.6999999993},{"$f":"J512+Spreadsheet9.2!J517","v":-4335783.3},{"$f":"K512+Spreadsheet9.2!K517","v":-5523904.4000000004},{"$f":"L512+Spreadsheet9.2!L517","v":-5061982.9000000004},{"$f":"M512+Spreadsheet9.2!M517","v":-4578382.9000000004},{"$f":"N512+Spreadsheet9.2!N517","v":-5021952.9000000004},{"$f":"O512+Spreadsheet9.2!O517","v":-5931522.5},{"$f":"P512+Spreadsheet9.2!P517","v":-6640145.7000000002},{"$f":"Q512+Spreadsheet9.2!Q517","v":-6094385.7999999998},{"$f":"R512+Spreadsheet9.2!R517","v":-7169798.4000000004},{"$f":"S512+Spreadsheet9.2!S517","v":-7138188.3000000007},{"$f":"T512+Spreadsheet9.2!T517","v":-7039529.2000000002},{"$f":"U512+Spreadsheet9.2!U517","v":-7517712.4000000004},{"$f":"V512+Spreadsheet9.2!V517","v":-7189878.5},{"$f":"W512+Spreadsheet9.2!W517","v":-6961109.6999999993},{"$f":"X512+Spreadsheet9.2!X517","v":-6646756.6999999993},{"$f":"Y512+Spreadsheet9.2!Y517","v":-6417040.5},{"$f":"Z512+Spreadsheet9.2!Z517","v":-6929343},{"$f":"AA512+Spreadsheet9.2!AA517","v":-6867227.6999999993},{"$f":"AB512+Spreadsheet9.2!AB517","v":-6555476},{"$f":"AC512+Spreadsheet9.2!AC517","v":-6662113.5999999996},{"$f":"AD512+Spreadsheet9.2!AD517","v":-6582397.4000000004},{"$f":"AE512+Spreadsheet9.2!AE517","v":-6279939.7000000002},{"$f":"AF512+Spreadsheet9.2!AF517","v":-5553980.4000000004},{"$f":"AG512+Spreadsheet9.2!AG517","v":-5648491.9000000004},{"$f":"AH512+Spreadsheet9.2!AH517","v":-5813644.4000000004},{"$f":"AI512+Spreadsheet9.2!AI517","v":-5710602.2999999998},{"$f":"AJ512+Spreadsheet9.2!AJ517","v":-5673040.5},{"$f":"AK512+Spreadsheet9.2!AK517","v":-5136472.5},{"$f":"AL512+Spreadsheet9.2!AL517","v":-5227886.8},{"$f":"AM512+Spreadsheet9.2!AM517","v":-5082929.8},{"$f":"AN512+Spreadsheet9.2!AN517","v":-4764560.3},{"$f":"AO512+Spreadsheet9.2!AO517","v":-4554874.3},{"$f":"AP512+Spreadsheet9.2!AP517","v":-4443800},{"$f":"AQ512+Spreadsheet9.2!AQ517","v":-3715532.4000000004},{"$f":"AR512+Spreadsheet9.2!AR517","v":-3566354.4000000004},{"$f":"AS512+Spreadsheet9.2!AS517","v":-3484208.5},{"$f":"AT512+Spreadsheet9.2!AT517","v":-3158875.0999999996},{"$f":"AU512+Spreadsheet9.2!AU517","v":-3005181},{"$f":"AV512+Spreadsheet9.2!AV517","v":-2862530.1},{"$f":"AW512+Spreadsheet9.2!AW517","v":-2326043.9000000004},{"$f":"AX512+Spreadsheet9.2!AX517","v":-2059142.5},{"$f":"AY512+Spreadsheet9.2!AY517","v":-1895796.1},{"$f":"AZ512+Spreadsheet9.2!AZ517","v":-1456961},{"$f":"BA512+Spreadsheet9.2!BA517","v":-1259528.7999999998},{"$f":"BB512+Spreadsheet9.2!BB517","v":-1272134.3},{"$f":"BC512+Spreadsheet9.2!BC517","v":-626084.80000000005},{"$f":"BD512+Spreadsheet9.2!BD517","v":-733676.8},{"$f":"BE512+Spreadsheet9.2!BE517","v":-908117.3},{"$f":"BF512+Spreadsheet9.2!BF517","v":-906359.5},{"$f":"BG512+Spreadsheet9.2!BG517","v":-1003271.1000000001},{"$f":"BH512+Spreadsheet9.2!BH517","v":-1194148.1000000001},{"$f":"BI512+Spreadsheet9.2!BI517","v":-689866.5},{"$f":"BJ512+Spreadsheet9.2!BJ517","v":-733454.3},{"$f":"BK512+Spreadsheet9.2!BK517","v":-801640.8},{"$f":"BL512+Spreadsheet9.2!BL517","v":-624998},{"$f":"BM512+Spreadsheet9.2!BM517","v":-627927.19999999995},{"$f":"BN512+Spreadsheet9.2!BN517","v":-631779.5},{"$f":"BO512+Spreadsheet9.2!BO517","v":-633943.19999999995}]
[null,"Simulation 488",{"$f":"C517+Spreadsheet9.2!C522","v":0},{"$f":"D517+Spreadsheet9.2!D522","v":363550.9},{"$f":"E517+Spreadsheet9.2!E522","v":582382.80000000005},{"$f":"F517+Spreadsheet9.2!F522","v":377709.9},{"$f":"G517+Spreadsheet9.2!G522","v":1014803.2999999999},{"$f":"H517+Spreadsheet9.2!H522","v":709074.5},{"$f":"I517+Spreadsheet9.2!I522","v":-426240.4},{"$f":"J517+Spreadsheet9.2!J522","v":-228247.19999999998},{"$f":"K517+Spreadsheet9.2!K522","v":1230921.5},{"$f":"L517+Spreadsheet9.2!L522","v":1272861.5},{"$f":"M517+Spreadsheet9.2!M522","v":2004131.7},{"$f":"N517+Spreadsheet9.2!N522","v":-963351.39999999991},{"$f":"O517+Spreadsheet9.2!O522","v":-880963},{"$f":"P517+Spreadsheet9.2!P522","v":-1801901.7},{"$f":"Q517+Spreadsheet9.2!Q522","v":-2387856.2999999998},{"$f":"R517+Spreadsheet9.2!R522","v":-3302676},{"$f":"S517+Spreadsheet9.2!S522","v":-2425584.5},{"$f":"T517+Spreadsheet9.2!T522","v":-2253839.4},{"$f":"U517+Spreadsheet9.2!U522","v":-2375425.3000000003},{"$f":"V517+Spreadsheet9.2!V522","v":-1621115.1},{"$f":"W517+Spreadsheet9.2!W522","v":-3388350.8000000003},{"$f":"X517+Spreadsheet9.2!X522","v":-3361684.6},{"$f":"Y517+Spreadsheet9.2!Y522","v":-2268527},{"$f":"Z517+Spreadsheet9.2!Z522","v":-3854334.3000000003},{"$f":"AA517+Spreadsheet9.2!AA522","v":-3993002.8},{"$f":"AB517+Spreadsheet9.2!AB522","v":-4007307.9},{"$f":"AC517+Spreadsheet9.2!AC522","v":-4580520},{"$f":"AD517+Spreadsheet9.2!AD522","v":-2950278},{"$f":"AE517+Spreadsheet9.2!AE522","v":-2197950.1999999997},{"$f":"AF517+Spreadsheet9.2!AF522","v":-2379539.4},{"$f":"AG517+Spreadsheet9.2!AG522","v":-2797560.8},{"$f":"AH517+Spreadsheet9.2!AH522","v":-2585437.2999999998},{"$f":"AI517+Spreadsheet9.2!AI522","v":-1522876.5},{"$f":"AJ517+Spreadsheet9.2!AJ522","v":-750745.59999999986},{"$f":"AK517+Spreadsheet9.2!AK522","v":-658184.99999999988},{"$f":"AL517+Spreadsheet9.2!AL522","v":-1083869.6000000001},{"$f":"AM517+Spreadsheet9.2!AM522","v":-750035.10000000009},{"$f":"AN517+Spreadsheet9.2!AN522","v":379426},{"$f":"AO517+Spreadsheet9.2!AO522","v":-899892.59999999986},{"$f":"AP517+Spreadsheet9.2!AP522","v":-1874735.5},{"$f":"AQ517+Spreadsheet9.2!AQ522","v":-1676091.6},{"$f":"AR517+Spreadsheet9.2!AR522","v":-1965846.7},{"$f":"AS517+Spreadsheet9.2!AS522","v":-1926615.9},{"$f":"AT517+Spreadsheet9.2!AT522","v":-1746804.5},{"$f":"AU517+Spreadsheet9.2!AU522","v":-1220441.8999999999},{"$f":"AV517+Spreadsheet9.2!AV522","v":-1270725.3},{"$f":"AW517+Spreadsheet9.2!AW522","v":-969056.29999999993},{"$f":"AX517+Spreadsheet9.2!AX522","v":-623839.4},{"$f":"AY517+Spreadsheet9.2!AY522","v":-455687.6},{"$f":"AZ517+Spreadsheet9.2!AZ522","v":-119497.70000000001},{"$f":"BA517+Spreadsheet9.2!BA522","v":14199.900000000001},{"$f":"BB517+Spreadsheet9.2!BB522","v":141421.9},{"$f":"BC517+Spreadsheet9.2!BC522","v":278598.59999999998},{"$f":"BD517+Spreadsheet9.2!BD522","v":134869.29999999999},{"$f":"BE517+Spreadsheet9.2!BE522","v":-34993.300000000003},{"$f":"BF517+Spreadsheet9.2!BF522","v":-27773.899999999998},{"$f":"BG517+Spreadsheet9.2!BG522","v":-105824},{"$f":"BH517+Spreadsheet9.2!BH522","v":-301497.30000000005},{"$f":"BI517+Spreadsheet9.2!BI522","v":-184004.40000000002},{"$f":"BJ517+Spreadsheet9.2!BJ522","v":-268027.8},{"$f":"BK517+Spreadsheet9.2!BK522","v":-331623.3},{"$f":"BL517+Spreadsheet9.2!BL522","v":-227224.6},{"$f":"BM517+Spreadsheet9.2!BM522","v":-229308.3},{"$f":"BN517+Spreadsheet9.2!BN522","v":-232108.3},{"$f":"BO517+Spreadsheet9.2!BO522","v":-234300}]
[null,"Simulation 494",{"$f":"C523+Spreadsheet9.2!C528","v":0},{"$f":"D523+Spreadsheet9.2!D528","v":462014.7},{"$f":"E523+Spreadsheet9.2!E528","v":445491.89999999997},{"$f":"F523+Spreadsheet9.2!F528","v":604187.6},{"$f":"G523+Spreadsheet9.2!G528","v":873333.2},{"$f":"H523+Spreadsheet9.2!H528","v":-1369610.4},{"$f":"I523+Spreadsheet9.2!I528","v":-1813091.2999999998},{"$f":"J523+Spreadsheet9.2!J528","v":-3979607.4},{"$f":"K523+Spreadsheet9.2!K528","v":-3639348.3},{"$f":"L523+Spreadsheet9.2!L528","v":-1907475.9},{"$f":"M523+Spreadsheet9.2!M528","v":-1005903.7000000001},{"$f":"N523+Spreadsheet9.2!N528","v":-289444.2},{"$f":"O523+Spreadsheet9.2!O528","v":-1374992.3},{"$f":"P523+Spreadsheet9.2!P528","v":-1965040.2},{"$f":"Q523+Spreadsheet9.2!Q528","v":-2699493.9},{"$f":"R523+Spreadsheet9.2!R528","v":-3055050},{"$f":"S523+Spreadsheet9.2!S528","v":-4114514.6},{"$f":"T523+Spreadsheet9.2!T528","v":-4455568.0999999996},{"$f":"U523+Spreadsheet9.2!U528","v":-3874913.8},{"$f":"V523+Spreadsheet9.2!V528","v":-3187705},{"$f":"W523+Spreadsheet9.2!W528","v":-2560792.5},{"$f":"X523+Spreadsheet9.2!X528","v":-3189455.3},{"$f":"Y523+Spreadsheet9.2!Y528","v":-3568683.0999999996},{"$f":"Z523+Spreadsheet9.2!Z528","v":-4721286.5},{"$f":"AA523+Spreadsheet9.2!AA528","v":-4986724.2},{"$f":"AB523+Spreadsheet9.2!AB528","v":-5388658.7000000002},{"$f":"AC523+Spreadsheet9.2!AC528","v":-4894980.6999999993},{"$f":"AD523+Spreadsheet9.2!AD528","v":-5199767.5},{"$f":"AE523+Spreadsheet9.2!AE528","v":-5403681.7999999998},{"$f":"AF523+Spreadsheet9.2!AF528","v":-5431748.3000000007},{"$f":"AG523+Spreadsheet9.2!AG528","v":-5417681.7000000002},{"$f":"AH523+Spreadsheet9.2!AH528","v":-5416282.5999999996},{"$f":"AI523+Spreadsheet9.2!AI528","v":-5056298.3},{"$f":"AJ523+Spreadsheet9.2!AJ528","v":-4829220.4000000004},{"$f":"AK523+Spreadsheet9.2!AK528","v":-4728203.7},{"$f":"AL523+Spreadsheet9.2!AL528","v":-4657197.9000000004},{"$f":"AM523+Spreadsheet9.2!AM528","v":-4421732.0999999996},{"$f":"AN523+Spreadsheet9.2!AN528","v":-4222861.4000000004},{"$f":"AO523+Spreadsheet9.2!AO528","v":-3964766.8},{"$f":"AP523+Spreadsheet9.2!AP528","v":-3646016.6},{"$f":"AQ523+Spreadsheet9.2!AQ528","v":-3349476.2},{"$f":"AR523+Spreadsheet9.2!AR528","v":-3097593.2},{"$f":"AS523+Spreadsheet9.2!AS528","v":-2581948.5999999996},{"$f":"AT523+Spreadsheet9.2!AT528","v":-2187464.5},{"$f":"AU523+Spreadsheet9.2!AU528","v":-1858666.6},{"$f":"AV523+Spreadsheet9.2!AV528","v":-1508775.1},{"$f":"AW523+Spreadsheet9.2!AW528","v":-1223532},{"$f":"AX523+Spreadsheet9.2!AX528","v":-1044124.5},{"$f":"AY523+Spreadsheet9.2!AY528","v":-657338.10000000009},{"$f":"AZ523+Spreadsheet9.2!AZ528","v":-112750.3},{"$f":"BA523+Spreadsheet9.2!BA528","v":222179.90000000002},{"$f":"BB523+Spreadsheet9.2!BB528","v":629881.5},{"$f":"BC523+Spreadsheet9.2!BC528","v":785143.7},{"$f":"BD523+Spreadsheet9.2!BD528","v":766909.79999999993},{"$f":"BE523+Spreadsheet9.2!BE528","v":658496.9},{"$f":"BF523+Spreadsheet9.2!BF528","v":591172.80000000005},{"$f":"BG523+Spreadsheet9.2!BG528","v":563751.9},{"$f":"BH523+Spreadsheet9.2!BH528","v":410256},{"$f":"BI523+Spreadsheet9.2!BI528","v":123356.5},{"$f":"BJ523+Spreadsheet9.2!BJ528","v":179006.2},{"$f":"BK523+Spreadsheet9.2!BK528","v":163358.20000000001},{"$f":"BL523+Spreadsheet9.2!BL528","v":132917.1},{"$f":"BM523+Spreadsheet9.2!BM528","v":130729.1},{"$f":"BN523+Spreadsheet9.2!BN528","v":126441},{"$f":"BO523+Spreadsheet9.2!BO528","v":122675.90000000001}]
[null,"Simulation 500",{"$f":"C529+Spreadsheet9.2!C534","v":0},{"$f":"D529+Spreadsheet9.2!D534","v":-236355.19999999998},{"$f":"E529+Spreadsheet9.2!E534","v":-1261711.8},{"$f":"F529+Spreadsheet9.2!F534","v":-979577.20000000007},{"$f":"G529+Spreadsheet9.2!G534","v":-282094.79999999993},{"$f":"H529+Spreadsheet9.2!H534","v":24757.199999999953},{"$f":"I529+Spreadsheet9.2!I534","v":-102145.60000000003},{"$f":"J529+Spreadsheet9.2!J534","v":-40872.6},{"$f":"K529+Spreadsheet9.2!K534","v":-234138.1},{"$f":"L529+Spreadsheet9.2!L534","v":-1889858.5},{"$f":"M529+Spreadsheet9.2!M534","v":-612276.70000000007},{"$f":"N529+Spreadsheet9.2!N534","v":2536637.5999999996},{"$f":"O529+Spreadsheet9.2!O534","v":2050414.8},{"$f":"P529+Spreadsheet9.2!P534","v":290555.30000000005},{"$f":"Q529+Spreadsheet9.2!Q534","v":-749818},{"$f":"R529+Spreadsheet9.2!R534","v":-1487184.9},{"$f":"S529+Spreadsheet9.2!S534","v":-34071.5},{"$f":"T529+Spreadsheet9.2!T534","v":1497711.5},{"$f":"U529+Spreadsheet9.2!U534","v":-37618.000000000029},{"$f":"V529+Spreadsheet9.2!V534","v":-1324569.7},{"$f":"W529+Spreadsheet9.2!W534","v":-1427580.4},{"$f":"X529+Spreadsheet9.2!X534","v":-1835993.6},{"$f":"Y529+Spreadsheet9.2!Y534","v":-649619.9},{"$f":"Z529+Spreadsheet9.2!Z534","v":-1195123.6000000001},{"$f":"AA529+Spreadsheet9.2!AA534","v":-1419106.2000000002},{"$f":"AB529+Spreadsheet9.2!AB534","v":-1443199.7000000002},{"$f":"AC529+Spreadsheet9.2!AC534","v":-1856520.6},{"$f":"AD529+Spreadsheet9.2!AD534","v":-3004880.3},{"$f":"AE529+Spreadsheet9.2!AE534","v":-2978886.1},{"$f":"AF529+Spreadsheet9.2!AF534","v":-2702926.2},{"$f":"AG529+Spreadsheet9.2!AG534","v":-1524583.2},{"$f":"AH529+Spreadsheet9.2!AH534","v":-1217383.3999999999},{"$f":"AI529+Spreadsheet9.2!AI534","v":-785429.79999999993},{"$f":"AJ529+Spreadsheet9.2!AJ534","v":-126722.39999999991},{"$f":"AK529+Spreadsheet9.2!AK534","v":-1472014.0999999999},{"$f":"AL529+Spreadsheet9.2!AL534","v":-2046945.8},{"$f":"AM529+Spreadsheet9.2!AM534","v":-2270864.5},{"$f":"AN529+Spreadsheet9.2!AN534","v":-1521557.2},{"$f":"AO529+Spreadsheet9.2!AO534","v":-1027194.1000000001},{"$f":"AP529+Spreadsheet9.2!AP534","v":-1501190.2999999998},{"$f":"AQ529+Spreadsheet9.2!AQ534","v":-388333.10000000009},{"$f":"AR529+Spreadsheet9.2!AR534","v":472992.20000000007},{"$f":"AS529+Spreadsheet9.2!AS534","v":-113819.80000000005},{"$f":"AT529+Spreadsheet9.2!AT534","v":614476.60000000009},{"$f":"AU529+Spreadsheet9.2!AU534","v":326218.40000000002},{"$f":"AV529+Spreadsheet9.2!AV534","v":740419.89999999991},{"$f":"AW529+Spreadsheet9.2!AW534","v":774771.5},{"$f":"AX529+Spreadsheet9.2!AX534","v":1330036.3999999999},{"$f":"AY529+Spreadsheet9.2!AY534","v":1183508.5},{"$f":"AZ529+Spreadsheet9.2!AZ534","v":925574.8},{"$f":"BA529+Spreadsheet9.2!BA534","v":612213.20000000007},{"$f":"BB529+Spreadsheet9.2!BB534","v":567641.19999999995},{"$f":"BC529+Spreadsheet9.2!BC534","v":318279.7},{"$f":"BD529+Spreadsheet9.2!BD534","v":203685.4},{"$f":"BE529+Spreadsheet9.2!BE534","v":-142.10000000000218},{"$f":"BF529+Spreadsheet9.2!BF534","v":-110450.9},{"$f":"BG529+Spreadsheet9.2!BG534","v":-230738.69999999998},{"$f":"BH529+Spreadsheet9.2!BH534","v":-365330.5},{"$f":"BI529+Spreadsheet9.2!BI534","v":-256181.1},{"$f":"BJ529+Spreadsheet9.2!BJ534","v":-259975.5},{"$f":"BK529+Spreadsheet9.2!BK534","v":-291344.8},{"$f":"BL529+Spreadsheet9.2!BL534","v":-228050.09999999998},{"$f":"BM529+Spreadsheet9.2!BM534","v":-232232.9},{"$f":"BN529+Spreadsheet9.2!BN534","v":-235145.19999999998},{"$f":"BO529+Spreadsheet9.2!BO534","v":-239032.19999999998}]
[null,"Simulation 508",{"$f":"C537+Spreadsheet9.2!C542","v":0},{"$f":"D537+Spreadsheet9.2!D542","v":-188000.5},{"$f":"E537+Spreadsheet9.2!E542","v":-595486.19999999995},{"$f":"F537+Spreadsheet9.2!F542","v":818221.1},{"$f":"G537+Spreadsheet9.2!G542","v":718809.8},{"$f":"H537+Spreadsheet9.2!H542","v":-122380.5},{"$f":"I537+Spreadsheet9.2!I542","v":-2684446.2},{"$f":"J537+Spreadsheet9.2!J542","v":-3154447.7},{"$f":"K537+Spreadsheet9.2!K542","v":-2029933.3},{"$f":"L537+Spreadsheet9.2!L542","v":-2760945.5},{"$f":"M537+Spreadsheet9.2!M542","v":-850267.5},{"$f":"N537+Spreadsheet9.2!N542","v":-1638995.3},{"$f":"O537+Spreadsheet9.2!O542","v":-1715468.6},{"$f":"P537+Spreadsheet9.2!P542","v":-1341176.5},{"$f":"Q537+Spreadsheet9.2!Q542","v":-2371094},{"$f":"R537+Spreadsheet9.2!R542","v":-4295565.3},{"$f":"S537+Spreadsheet9.2!S542","v":-3776619.1},{"$f":"T537+Spreadsheet9.2!T542","v":-2277810.2999999998},{"$f":"U537+Spreadsheet9.2!U542","v":-3217928.7},{"$f":"V537+Spreadsheet9.2!V542","v":-1461818},{"$f":"W537+Spreadsheet9.2!W542","v":-1515761.7000000002},{"$f":"X537+Spreadsheet9.2!X542","v":-2050802.3},{"$f":"Y537+Spreadsheet9.2!Y542","v":-2486340.6},{"$f":"Z537+Spreadsheet9.2!Z542","v":-3243520.5999999996},{"$f":"AA537+Spreadsheet9.2!AA542","v":-3548394.7},{"$f":"AB537+Spreadsheet9.2!AB542","v":-2713312.3000000003},{"$f":"AC537+Spreadsheet9.2!AC542","v":-3282367.1},{"$f":"AD537+Spreadsheet9.2!AD542","v":-2936566.9000000004},{"$f":"AE537+Spreadsheet9.2!AE542","v":-1942555},{"$f":"AF537+Spreadsheet9.2!AF542","v":-2468786.2000000002},{"$f":"AG537+Spreadsheet9.2!AG542","v":-2162475.6},{"$f":"AH537+Spreadsheet9.2!AH542","v":-1585999.4999999998},{"$f":"AI537+Spreadsheet9.2!AI542","v":-1205752.2999999998},{"$f":"AJ537+Spreadsheet9.2!AJ542","v":-1843787.4000000001},{"$f":"AK537+Spreadsheet9.2!AK542","v":-1170215.7},{"$f":"AL537+Spreadsheet9.2!AL542","v":-1542724.8},{"$f":"AM537+Spreadsheet9.2!AM542","v":-1663367.9},{"$f":"AN537+Spreadsheet9.2!AN542","v":-2099747.1999999997},{"$f":"AO537+Spreadsheet9.2!AO542","v":-2853398.2},{"$f":"AP537+Spreadsheet9.2!AP542","v":-3386084.4000000004},{"$f":"AQ537+Spreadsheet9.2!AQ542","v":-2739407.1},{"$f":"AR537+Spreadsheet9.2!AR542","v":-2729011.1},{"$f":"AS537+Spreadsheet9.2!AS542","v":-2045711},{"$f":"AT537+Spreadsheet9.2!AT542","v":-2142149.2999999998},{"$f":"AU537+Spreadsheet9.2!AU542","v":-2070615.8},{"$f":"AV537+Spreadsheet9.2!AV542","v":-2281169.6},{"$f":"AW537+Spreadsheet9.2!AW542","v":-1556070.9},{"$f":"AX537+Spreadsheet9.2!AX542","v":-1547197.9},{"$f":"AY537+Spreadsheet9.2!AY542","v":-1376595.2},{"$f":"AZ537+Spreadsheet9.2!AZ542","v":-1003829.3999999999},{"$f":"BA537+Spreadsheet9.2!BA542","v":-1013942.1000000001},{"$f":"BB537+Spreadsheet9.2!BB542","v":-872736.2},{"$f":"BC537+Spreadsheet9.2!BC542","v":-464251.6},{"$f":"BD537+Spreadsheet9.2!BD542","v":-619242.80000000005},{"$f":"BE537+Spreadsheet9.2!BE542","v":-663484.69999999995},{"$f":"BF537+Spreadsheet9.2!BF542","v":-544354.30000000005},{"$f":"BG537+Spreadsheet9.2!BG542","v":-660482.80000000005},{"$f":"BH537+Spreadsheet9.2!BH542","v":-773712.1},{"$f":"BI537+Spreadsheet9.2!BI542","v":-419354.5},{"$f":"BJ537+Spreadsheet9.2!BJ542","v":-528573.4},{"$f":"BK537+Spreadsheet9.2!BK542","v":-581016.39999999991},{"$f":"BL537+Spreadsheet9.2!BL542","v":-438519.2},{"$f":"BM537+Spreadsheet9.2!BM542","v":-439917.4},{"$f":"BN537+Spreadsheet9.2!BN542","v":-443510.69999999995},{"$f":"BO537+Spreadsheet9.2!BO542","v":-445170.1}]
[null,"Simulation 516",{"$f":"C545+Spreadsheet9.2!C550","v":0},{"$f":"D545+Spreadsheet9.2!D550","v":-374753.19999999995},{"$f":"E545+Spreadsheet9.2!E550","v":-682672.9},{"$f":"F545+Spreadsheet9.2!F550","v":261358.80000000002},{"$f":"G545+Spreadsheet9.2!G550","v":-1686738.7000000002},{"$f":"H545+Spreadsheet9.2!H550","v":-2973718.4},{"$f":"I545+Spreadsheet9.2!I550","v":-2324384.4},{"$f":"J545+Spreadsheet9.2!J550","v":-2344524},{"$f":"K545+Spreadsheet9.2!K550","v":-3749639.9000000004},{"$f":"L545+Spreadsheet9.2!L550","v":-2838817.2},{"$f":"M545+Spreadsheet9.2!M550","v":-2784393.1},{"$f":"N545+Spreadsheet9.2!N550","v":-1935654.2999999998},{"$f":"O545+Spreadsheet9.2!O550","v":-1081360.6000000001},{"$f":"P545+Spreadsheet9.2!P550","v":-2776538.5999999996},{"$f":"Q545+Spreadsheet9.2!Q550","v":-1994130.2},{"$f":"R545+Spreadsheet9.2!R550","v":-2581662},{"$f":"S545+Spreadsheet9.2!S550","v":-1950218.1},{"$f":"T545+Spreadsheet9.2!T550","v":-2078048.5},{"$f":"U545+Spreadsheet9.2!U550","v":-2528151.5999999996},{"$f":"V545+Spreadsheet9.2!V550","v":-2605094.9000000004},{"$f":"W545+Spreadsheet9.2!W550","v":-3707151.4000000004},{"$f":"X545+Spreadsheet9.2!X550","v":-5018304.3},{"$f":"Y545+Spreadsheet9.2!Y550","v":-4155747.5999999996},{"$f":"Z545+Spreadsheet9.2!Z550","v":-5420074.2000000002},{"$f":"AA545+Spreadsheet9.2!AA550","v":-5420142.5999999996},{"$f":"AB545+Spreadsheet9.2!AB550","v":-5049374.2},{"$f":"AC545+Spreadsheet9.2!AC550","v":-5123019.5},{"$f":"AD545+Spreadsheet9.2!AD550","v":-5216892.0999999996},{"$f":"AE545+Spreadsheet9.2!AE550","v":-5180104.5999999996},{"$f":"AF545+Spreadsheet9.2!AF550","v":-4984463.4000000004},{"$f":"AG545+Spreadsheet9.2!AG550","v":-4485490.3000000007},{"$f":"AH545+Spreadsheet9.2!AH550","v":-4145027.3},{"$f":"AI545+Spreadsheet9.2!AI550","v":-4259147},{"$f":"AJ545+Spreadsheet9.2!AJ550","v":-3989835.5},{"$f":"AK545+Spreadsheet9.2!AK550","v":-3689427.9000000004},{"$f":"AL545+Spreadsheet9.2!AL550","v":-3947351.7},{"$f":"AM545+Spreadsheet9.2!AM550","v":-3955280.2},{"$f":"AN545+Spreadsheet9.2!AN550","v":-3764393.5},{"$f":"AO545+Spreadsheet9.2!AO550","v":-3597699.7},{"$f":"AP545+Spreadsheet9.2!AP550","v":-3297197.5},{"$f":"AQ545+Spreadsheet9.2!AQ550","v":-2785205.5},{"$f":"AR545+Spreadsheet9.2!AR550","v":-2378683.7999999998},{"$f":"AS545+Spreadsheet9.2!AS550","v":-2134405.7999999998},{"$f":"AT545+Spreadsheet9.2!AT550","v":-1827861.4000000001},{"$f":"AU545+Spreadsheet9.2!AU550","v":-1579410.2999999998},{"$f":"AV545+Spreadsheet9.2!AV550","v":-1487011},{"$f":"AW545+Spreadsheet9.2!AW550","v":-1064692.1000000001},{"$f":"AX545+Spreadsheet9.2!AX550","v":-815288.1},{"$f":"AY545+Spreadsheet9.2!AY550","v":-455000.8},{"$f":"AZ545+Spreadsheet9.2!AZ550","v":-254858},{"$f":"BA545+Spreadsheet9.2!BA550","v":-95426.4},{"$f":"BB545+Spreadsheet9.2!BB550","v":125885},{"$f":"BC545+Spreadsheet9.2!BC550","v":499532.5},{"$f":"BD545+Spreadsheet9.2!BD550","v":457024.4},{"$f":"BE545+Spreadsheet9.2!BE550","v":289129},{"$f":"BF545+Spreadsheet9.2!BF550","v":134747},{"$f":"BG545+Spreadsheet9.2!BG550","v":2997.3000000000175},{"$f":"BH545+Spreadsheet9.2!BH550","v":-136525.99999999997},{"$f":"BI545+Spreadsheet9.2!BI550","v":-79412.399999999994},{"$f":"BJ545+Spreadsheet9.2!BJ550","v":-48303.599999999991},{"$f":"BK545+Spreadsheet9.2!BK550","v":-48083},{"$f":"BL545+Spreadsheet9.2!BL550","v":-123861.5},{"$f":"BM545+Spreadsheet9.2!BM550","v":-126458.70000000001},{"$f":"BN545+Spreadsheet9.2!BN550","v":-129499.50000000001},{"$f":"BO545+Spreadsheet9.2!BO550","v":-131887.30000000002}]
[null,"Simulation 521",{"$f":"C550+Spreadsheet9.2!C555","v":0},{"$f":"D550+Spreadsheet9.2!D555","v":-316465.8},{"$f":"E550+Spreadsheet9.2!E555","v":-64696.499999999971},{"$f":"F550+Spreadsheet9.2!F555","v":-1592046.6},{"$f":"G550+Spreadsheet9.2!G555","v":-1247583.2999999998},{"$f":"H550+Spreadsheet9.2!H555","v":-3400875.3},{"$f":"I550+Spreadsheet9.2!I555","v":-4180229},{"$f":"J550+Spreadsheet9.2!J555","v":-3837790.8},{"$f":"K550+Spreadsheet9.2!K555","v":-4104810.2},{"$f":"L550+Spreadsheet9.2!L555","v":-3103480.1},{"$f":"M550+Spreadsheet9.2!M555","v":-3403735},{"$f":"N550+Spreadsheet9.2!N555","v":-5099704.8},{"$f":"O550+Spreadsheet9.2!O555","v":-6032054.6999999993},{"$f":"P550+Spreadsheet9.2!P555","v":-5776617.4000000004},{"$f":"Q550+Spreadsheet9.2!Q555","v":-6415721.4000000004},{"$f":"R550+Spreadsheet9.2!R555","v":-5890399.5999999996},{"$f":"S550+Spreadsheet9.2!S555","v":-4649235.9000000004},{"$f":"T550+Spreadsheet9.2!T555","v":-2843542.6},{"$f":"U550+Spreadsheet9.2!U555","v":-3507901.7},{"$f":"V550+Spreadsheet9.2!V555","v":-3498673.9},{"$f":"W550+Spreadsheet9.2!W555","v":-3188637.3},{"$f":"X550+Spreadsheet9.2!X555","v":-4357107.9000000004},{"$f":"Y550+Spreadsheet9.2!Y555","v":-4900310.9000000004},{"$f":"Z550+Spreadsheet9.2!Z555","v":-4272810.0999999996},{"$f":"AA550+Spreadsheet9.2!AA555","v":-4902620.8000000007},{"$f":"AB550+Spreadsheet9.2!AB555","v":-4292437.8000000007},{"$f":"AC550+Spreadsheet9.2!AC555","v":-3873373.6999999997},{"$f":"AD550+Spreadsheet9.2!AD555","v":-4461797.3000000007},{"$f":"AE550+Spreadsheet9.2!AE555","v":-4372477.6999999993},{"$f":"AF550+Spreadsheet9.2!AF555","v":-4156027.1},{"$f":"AG550+Spreadsheet9.2!AG555","v":-4083471.3000000003},{"$f":"AH550+Spreadsheet9.2!AH555","v":-4223365.3},{"$f":"AI550+Spreadsheet9.2!AI555","v":-4512698.3},{"$f":"AJ550+Spreadsheet9.2!AJ555","v":-4048772.5},{"$f":"AK550+Spreadsheet9.2!AK555","v":-3589709.5},{"$f":"AL550+Spreadsheet9.2!AL555","v":-3460166.3},{"$f":"AM550+Spreadsheet9.2!AM555","v":-3671171.6},{"$f":"AN550+Spreadsheet9.2!AN555","v":-3630562},{"$f":"AO550+Spreadsheet9.2!AO555","v":-3787983.4000000004},{"$f":"AP550+Spreadsheet9.2!AP555","v":-3934521},{"$f":"AQ550+Spreadsheet9.2!AQ555","v":-3061972.2},{"$f":"AR550+Spreadsheet9.2!AR555","v":-2901030.3},{"$f":"AS550+Spreadsheet9.2!AS555","v":-2764825.3},{"$f":"AT550+Spreadsheet9.2!AT555","v":-2694961.4000000004},{"$f":"AU550+Spreadsheet9.2!AU555","v":-2413518.6},{"$f":"AV550+Spreadsheet9.2!AV555","v":-2179767.2000000002},{"$f":"AW550+Spreadsheet9.2!AW555","v":-1690982.8},{"$f":"AX550+Spreadsheet9.2!AX555","v":-1411328.5},{"$f":"AY550+Spreadsheet9.2!AY555","v":-1099408.7},{"$f":"AZ550+Spreadsheet9.2!AZ555","v":-853063.8},{"$f":"BA550+Spreadsheet9.2!BA555","v":-604203.30000000005},{"$f":"BB550+Spreadsheet9.2!BB555","v":-534111.5},{"$f":"BC550+Spreadsheet9.2!BC555","v":-83307.100000000006},{"$f":"BD550+Spreadsheet9.2!BD555","v":-187654.3},{"$f":"BE550+Spreadsheet9.2!BE555","v":-335234.8},{"$f":"BF550+Spreadsheet9.2!BF555","v":-348633.9},{"$f":"BG550+Spreadsheet9.2!BG555","v":-413341.5},{"$f":"BH550+Spreadsheet9.2!BH555","v":-530359.6},{"$f":"BI550+Spreadsheet9.2!BI555","v":-352201.5},{"$f":"BJ550+Spreadsheet9.2!BJ555","v":-357548.2},{"$f":"BK550+Spreadsheet9.2!BK555","v":-421522.5},{"$f":"BL550+Spreadsheet9.2!BL555","v":-365941.1},{"$f":"BM550+Spreadsheet9.2!BM555","v":-368083},{"$f":"BN550+Spreadsheet9.2!BN555","v":-370951.3},{"$f":"BO550+Spreadsheet9.2!BO555","v":-373146.2}]
[null,"Simulation 529",{"$f":"C558+Spreadsheet9.2!C563","v":0},{"$f":"D558+Spreadsheet9.2!D563","v":-69352},{"$f":"E558+Spreadsheet9.2!E563","v":422901.39999999997},{"$f":"F558+Spreadsheet9.2!F563","v":-757287.7},{"$f":"G558+Spreadsheet9.2!G563","v":-1628474.8},{"$f":"H558+Spreadsheet9.2!H563","v":-427339.1},{"$f":"I558+Spreadsheet9.2!I563","v":260990.40000000014},{"$f":"J558+Spreadsheet9.2!J563","v":2078024.6999999997},{"$f":"K558+Spreadsheet9.2!K563","v":-1173208},{"$f":"L558+Spreadsheet9.2!L563","v":-1699003.4000000001},{"$f":"M558+Spreadsheet9.2!M563","v":-2493944.7999999998},{"$f":"N558+Spreadsheet9.2!N563","v":-2907576.0999999996},{"$f":"O558+Spreadsheet9.2!O563","v":-3077004.6},{"$f":"P558+Spreadsheet9.2!P563","v":-4042506.5},{"$f":"Q558+Spreadsheet9.2!Q563","v":-3675637.0999999996},{"$f":"R558+Spreadsheet9.2!R563","v":-4486377.3},{"$f":"S558+Spreadsheet9.2!S563","v":-3991031.6999999997},{"$f":"T558+Spreadsheet9.2!T563","v":-2910237.9000000004},{"$f":"U558+Spreadsheet9.2!U563","v":-1546328},{"$f":"V558+Spreadsheet9.2!V563","v":-242505.10000000009},{"$f":"W558+Spreadsheet9.2!W563","v":3221401.8000000003},{"$f":"X558+Spreadsheet9.2!X563","v":1486332.1},{"$f":"Y558+Spreadsheet9.2!Y563","v":3501741.4999999995},{"$f":"Z558+Spreadsheet9.2!Z563","v":1008960.1000000001},{"$f":"AA558+Spreadsheet9.2!AA563","v":3063359.8000000003},{"$f":"AB558+Spreadsheet9.2!AB563","v":2328076.4999999995},{"$f":"AC558+Spreadsheet9.2!AC563","v":1570324.4000000001},{"$f":"AD558+Spreadsheet9.2!AD563","v":477752.00000000023},{"$f":"AE558+Spreadsheet9.2!AE563","v":-191499.19999999995},{"$f":"AF558+Spreadsheet9.2!AF563","v":-924470.2},{"$f":"AG558+Spreadsheet9.2!AG563","v":-347236.5},{"$f":"AH558+Spreadsheet9.2!AH563","v":-1005277.0000000002},{"$f":"AI558+Spreadsheet9.2!AI563","v":-779593.2},{"$f":"AJ558+Spreadsheet9.2!AJ563","v":-879893.69999999972},{"$f":"AK558+Spreadsheet9.2!AK563","v":-1754363.7},{"$f":"AL558+Spreadsheet9.2!AL563","v":-3086696.8000000003},{"$f":"AM558+Spreadsheet9.2!AM563","v":-3621053.8},{"$f":"AN558+Spreadsheet9.2!AN563","v":-3274006.6999999997},{"$f":"AO558+Spreadsheet9.2!AO563","v":-2774524.5},{"$f":"AP558+Spreadsheet9.2!AP563","v":-2248254.1},{"$f":"AQ558+Spreadsheet9.2!AQ563","v":-1757916.9},{"$f":"AR558+Spreadsheet9.2!AR563","v":-1537602.1},{"$f":"AS558+Spreadsheet9.2!AS563","v":-1244593.3999999999},{"$f":"AT558+Spreadsheet9.2!AT563","v":-991906.00000000012},{"$f":"AU558+Spreadsheet9.2!AU563","v":-1393707.2},{"$f":"AV558+Spreadsheet9.2!AV563","v":-1351671.5},{"$f":"AW558+Spreadsheet9.2!AW563","v":-1022010.7},{"$f":"AX558+Spreadsheet9.2!AX563","v":-1159088},{"$f":"AY558+Spreadsheet9.2!AY563","v":-870803.8},{"$f":"AZ558+Spreadsheet9.2!AZ563","v":-574847.5},{"$f":"BA558+Spreadsheet9.2!BA563","v":-493924.49999999994},{"$f":"BB558+Spreadsheet9.2!BB563","v":-651413.6},{"$f":"BC558+Spreadsheet9.2!BC563","v":-286834.8},{"$f":"BD558+Spreadsheet9.2!BD563","v":-467381.39999999997},{"$f":"BE558+Spreadsheet9.2!BE563","v":-547008.5},{"$f":"BF558+Spreadsheet9.2!BF563","v":-554954.6},{"$f":"BG558+Spreadsheet9.2!BG563","v":-740234},{"$f":"BH558+Spreadsheet9.2!BH563","v":-819933.8},{"$f":"BI558+Spreadsheet9.2!BI563","v":-435029.1},{"$f":"BJ558+Spreadsheet9.2!BJ563","v":-533939.9},{"$f":"BK558+Spreadsheet9.2!BK563","v":-569108.80000000005},{"$f":"BL558+Spreadsheet9.2!BL563","v":-432223.39999999997},{"$f":"BM558+Spreadsheet9.2!BM563","v":-436433.4},{"$f":"BN558+Spreadsheet9.2!BN563","v":-437919},{"$f":"BO558+Spreadsheet9.2!BO563","v":-439530.30000000005}]
[null,"Simulation 537",{"$f":"C566+Spreadsheet9.2!C571","v":0},{"$f":"D566+Spreadsheet9.2!D571","v":-88672.5},{"$f":"E566+Spreadsheet9.2!E571","v":-48358.7},{"$f":"F566+Spreadsheet9.2!F571","v":493504.9},{"$f":"G566+Spreadsheet9.2!G571","v":-299149.5},{"$f":"H566+Spreadsheet9.2!H571","v":1055092.3999999999},{"$f":"I566+Spreadsheet9.2!I571","v":2686881.1},{"$f":"J566+Spreadsheet9.2!J571","v":6340655.1000000006},{"$f":"K566+Spreadsheet9.2!K571","v":6260848.7000000002},{"$f":"L566+Spreadsheet9.2!L571","v":5793921.5999999996},{"$f":"M566+Spreadsheet9.2!M571","v":6538461.0999999996},{"$f":"N566+Spreadsheet9.2!N571","v":6013970.4000000004},{"$f":"O566+Spreadsheet9.2!O571","v":9513312.5},{"$f":"P566+Spreadsheet9.2!P571","v":7736367.2000000002},{"$f":"Q566+Spreadsheet9.2!Q571","v":7477561.9000000004},{"$f":"R566+Spreadsheet9.2!R571","v":8896054.3000000007},{"$f":"S566+Spreadsheet9.2!S571","v":10065101},{"$f":"T566+Spreadsheet9.2!T571","v":10753377.9},{"$f":"U566+Spreadsheet9.2!U571","v":11009233.5},{"$f":"V566+Spreadsheet9.2!V571","v":11488875.199999999},{"$f":"W566+Spreadsheet9.2!W571","v":14307613.100000001},{"$f":"X566+Spreadsheet9.2!X571","v":14187200.300000001},{"$f":"Y566+Spreadsheet9.2!Y571","v":13870037.9},{"$f":"Z566+Spreadsheet9.2!Z571","v":15747996.4},{"$f":"AA566+Spreadsheet9.2!AA571","v":18298008.600000001},{"$f":"AB566+Spreadsheet9.2!AB571","v":14874107.100000001},{"$f":"AC566+Spreadsheet9.2!AC571","v":11623466.5},{"$f":"AD566+Spreadsheet9.2!AD571","v":12083624.6},{"$f":"AE566+Spreadsheet9.2!AE571","v":9720932.5999999996},{"$f":"AF566+Spreadsheet9.2!AF571","v":7731505.2000000002},{"$f":"AG566+Spreadsheet9.2!AG571","v":5832821.2999999998},{"$f":"AH566+Spreadsheet9.2!AH571","v":6701750},{"$f":"AI566+Spreadsheet9.2!AI571","v":6673380.8999999994},{"$f":"AJ566+Spreadsheet9.2!AJ571","v":6160574.7000000002},{"$f":"AK566+Spreadsheet9.2!AK571","v":9827800.7999999989},{"$f":"AL566+Spreadsheet9.2!AL571","v":11339864.299999999},{"$f":"AM566+Spreadsheet9.2!AM571","v":11550241.100000001},{"$f":"AN566+Spreadsheet9.2!AN571","v":9563972},{"$f":"AO566+Spreadsheet9.2!AO571","v":9786685.1999999993},{"$f":"AP566+Spreadsheet9.2!AP571","v":9905395.7000000011},{"$f":"AQ566+Spreadsheet9.2!AQ571","v":9992658.0999999996},{"$f":"AR566+Spreadsheet9.2!AR571","v":9189769.5},{"$f":"AS566+Spreadsheet9.2!AS571","v":8173367.8000000007},{"$f":"AT566+Spreadsheet9.2!AT571","v":6310632.7000000002},{"$f":"AU566+Spreadsheet9.2!AU571","v":7672346.2000000002},{"$f":"AV566+Spreadsheet9.2!AV571","v":6550307.7000000002},{"$f":"AW566+Spreadsheet9.2!AW571","v":4971583.8},{"$f":"AX566+Spreadsheet9.2!AX571","v":4282737},{"$f":"AY566+Spreadsheet9.2!AY571","v":2633053.2000000002},{"$f":"AZ566+Spreadsheet9.2!AZ571","v":2378076.2999999998},{"$f":"BA566+Spreadsheet9.2!BA571","v":1508579},{"$f":"BB566+Spreadsheet9.2!BB571","v":846231.4},{"$f":"BC566+Spreadsheet9.2!BC571","v":431727.30000000005},{"$f":"BD566+Spreadsheet9.2!BD571","v":139380.79999999999},{"$f":"BE566+Spreadsheet9.2!BE571","v":-96385.199999999953},{"$f":"BF566+Spreadsheet9.2!BF571","v":-286718.5},{"$f":"BG566+Spreadsheet9.2!BG571","v":-471385.60000000003},{"$f":"BH566+Spreadsheet9.2!BH571","v":-606224.6},{"$f":"BI566+Spreadsheet9.2!BI571","v":-345514.2},{"$f":"BJ566+Spreadsheet9.2!BJ571","v":-420731.9},{"$f":"BK566+Spreadsheet9.2!BK571","v":-468869.3},{"$f":"BL566+Spreadsheet9.2!BL571","v":-464485.7},{"$f":"BM566+Spreadsheet9.2!BM571","v":-468889.30000000005},{"$f":"BN566+Spreadsheet9.2!BN571","v":-471487},{"$f":"BO566+Spreadsheet9.2!BO571","v":-473276.8}]
[null,"Simulation 542",{"$f":"C571+Spreadsheet9.2!C576","v":0},{"$f":"D571+Spreadsheet9.2!D576","v":-80855.5},{"$f":"E571+Spreadsheet9.2!E576","v":157251.6},{"$f":"F571+Spreadsheet9.2!F576","v":389544.10000000003},{"$f":"G571+Spreadsheet9.2!G576","v":-557192.69999999995},{"$f":"H571+Spreadsheet9.2!H576","v":-410834.39999999997},{"$f":"I571+Spreadsheet9.2!I576","v":998089.4},{"$f":"J571+Spreadsheet9.2!J576","v":-1036486.3},{"$f":"K571+Spreadsheet9.2!K576","v":-2149668.1},{"$f":"L571+Spreadsheet9.2!L576","v":-2972559.5},{"$f":"M571+Spreadsheet9.2!M576","v":-3092093.5},{"$f":"N571+Spreadsheet9.2!N576","v":-2527243.4000000004},{"$f":"O571+Spreadsheet9.2!O576","v":-2830351.4},{"$f":"P571+Spreadsheet9.2!P576","v":-3366711.6},{"$f":"Q571+Spreadsheet9.2!Q576","v":-4616780.3},{"$f":"R571+Spreadsheet9.2!R576","v":-5131704.7},{"$f":"S571+Spreadsheet9.2!S576","v":-4705582.2},{"$f":"T571+Spreadsheet9.2!T576","v":-3589298.6999999997},{"$f":"U571+Spreadsheet9.2!U576","v":-2626141.7000000002},{"$f":"V571+Spreadsheet9.2!V576","v":-3384129.2},{"$f":"W571+Spreadsheet9.2!W576","v":-3955668.5},{"$f":"X571+Spreadsheet9.2!X576","v":-2272427.7999999998},{"$f":"Y571+Spreadsheet9.2!Y576","v":-1956570.1},{"$f":"Z571+Spreadsheet9.2!Z576","v":-3075543.6},{"$f":"AA571+Spreadsheet9.2!AA576","v":-3604536.4000000004},{"$f":"AB571+Spreadsheet9.2!AB576","v":-2873044.3},{"$f":"AC571+Spreadsheet9.2!AC576","v":-2265312.2999999998},{"$f":"AD571+Spreadsheet9.2!AD576","v":-2521241.6999999997},{"$f":"AE571+Spreadsheet9.2!AE576","v":-2613619.7999999998},{"$f":"AF571+Spreadsheet9.2!AF576","v":-3150054.2},{"$f":"AG571+Spreadsheet9.2!AG576","v":-3047743.0999999996},{"$f":"AH571+Spreadsheet9.2!AH576","v":-2388083},{"$f":"AI571+Spreadsheet9.2!AI576","v":-3478028.7},{"$f":"AJ571+Spreadsheet9.2!AJ576","v":-3051664.1},{"$f":"AK571+Spreadsheet9.2!AK576","v":-2533514.7000000002},{"$f":"AL571+Spreadsheet9.2!AL576","v":-1785728.6},{"$f":"AM571+Spreadsheet9.2!AM576","v":-2699365.1999999997},{"$f":"AN571+Spreadsheet9.2!AN576","v":-2882385},{"$f":"AO571+Spreadsheet9.2!AO576","v":-2552441},{"$f":"AP571+Spreadsheet9.2!AP576","v":-1803124},{"$f":"AQ571+Spreadsheet9.2!AQ576","v":-1565158.9},{"$f":"AR571+Spreadsheet9.2!AR576","v":-1216937.8},{"$f":"AS571+Spreadsheet9.2!AS576","v":-827891.39999999991},{"$f":"AT571+Spreadsheet9.2!AT576","v":-477618},{"$f":"AU571+Spreadsheet9.2!AU576","v":-146533.80000000005},{"$f":"AV571+Spreadsheet9.2!AV576","v":-128977.39999999991},{"$f":"AW571+Spreadsheet9.2!AW576","v":-60830.099999999977},{"$f":"AX571+Spreadsheet9.2!AX576","v":631742},{"$f":"AY571+Spreadsheet9.2!AY576","v":588820.69999999995},{"$f":"AZ571+Spreadsheet9.2!AZ576","v":1049558.1000000001},{"$f":"BA571+Spreadsheet9.2!BA576","v":1153852.1000000001},{"$f":"BB571+Spreadsheet9.2!BB576","v":1179911.3999999999},{"$f":"BC571+Spreadsheet9.2!BC576","v":1082921},{"$f":"BD571+Spreadsheet9.2!BD576","v":989446.6},{"$f":"BE571+Spreadsheet9.2!BE576","v":900045.7},{"$f":"BF571+Spreadsheet9.2!BF576","v":772098.89999999991},{"$f":"BG571+Spreadsheet9.2!BG576","v":710608},{"$f":"BH571+Spreadsheet9.2!BH576","v":480248.69999999995},{"$f":"BI571+Spreadsheet9.2!BI576","v":248980.6},{"$f":"BJ571+Spreadsheet9.2!BJ576","v":219353.90000000002},{"$f":"BK571+Spreadsheet9.2!BK576","v":173341.6},{"$f":"BL571+Spreadsheet9.2!BL576","v":158485.79999999999},{"$f":"BM571+Spreadsheet9.2!BM576","v":158369},{"$f":"BN571+Spreadsheet9.2!BN576","v":153752.40000000002},{"$f":"BO571+Spreadsheet9.2!BO576","v":149444.5}]
[null,"Simulation 549",{"$f":"C578+Spreadsheet9.2!C583","v":0},{"$f":"D578+Spreadsheet9.2!D583","v":415333.5},{"$f":"E578+Spreadsheet9.2!E583","v":-138617.5},{"$f":"F578+Spreadsheet9.2!F583","v":-3904.2999999999884},{"$f":"G578+Spreadsheet9.2!G583","v":858298.70000000007},{"$f":"H578+Spreadsheet9.2!H583","v":1092870.1000000001},{"$f":"I578+Spreadsheet9.2!I583","v":153333.19999999995},{"$f":"J578+Spreadsheet9.2!J583","v":-448372.39999999997},{"$f":"K578+Spreadsheet9.2!K583","v":275589.39999999991},{"$f":"L578+Spreadsheet9.2!L583","v":-1357776.9999999998},{"$f":"M578+Spreadsheet9.2!M583","v":-3719285.5},{"$f":"N578+Spreadsheet9.2!N583","v":-3913293},{"$f":"O578+Spreadsheet9.2!O583","v":-3450420.8},{"$f":"P578+Spreadsheet9.2!P583","v":-3807357.8},{"$f":"Q578+Spreadsheet9.2!Q583","v":-4631993.4000000004},{"$f":"R578+Spreadsheet9.2!R583","v":-5217715.0999999996},{"$f":"S578+Spreadsheet9.2!S583","v":-4663641.4000000004},{"$f":"T578+Spreadsheet9.2!T583","v":-4753137.5999999996},{"$f":"U578+Spreadsheet9.2!U583","v":-4288919.5999999996},{"$f":"V578+Spreadsheet9.2!V583","v":-4385017.9000000004},{"$f":"W578+Spreadsheet9.2!W583","v":-5355124.9000000004},{"$f":"X578+Spreadsheet9.2!X583","v":-5461842.5999999996},{"$f":"Y578+Spreadsheet9.2!Y583","v":-5025961.0999999996},{"$f":"Z578+Spreadsheet9.2!Z583","v":-5023009.2},{"$f":"AA578+Spreadsheet9.2!AA583","v":-5126724.5},{"$f":"AB578+Spreadsheet9.2!AB583","v":-5085757.4000000004},{"$f":"AC578+Spreadsheet9.2!AC583","v":-5399631.3000000007},{"$f":"AD578+Spreadsheet9.2!AD583","v":-5691044},{"$f":"AE578+Spreadsheet9.2!AE583","v":-5635962.4000000004},{"$f":"AF578+Spreadsheet9.2!AF583","v":-5167285.3000000007},{"$f":"AG578+Spreadsheet9.2!AG583","v":-5072584.9000000004},{"$f":"AH578+Spreadsheet9.2!AH583","v":-4786949.3},{"$f":"AI578+Spreadsheet9.2!AI583","v":-3891902.4000000004},{"$f":"AJ578+Spreadsheet9.2!AJ583","v":-4293176.7},{"$f":"AK578+Spreadsheet9.2!AK583","v":-3657827.3},{"$f":"AL578+Spreadsheet9.2!AL583","v":-3765767},{"$f":"AM578+Spreadsheet9.2!AM583","v":-3105376.2},{"$f":"AN578+Spreadsheet9.2!AN583","v":-2386857.2999999998},{"$f":"AO578+Spreadsheet9.2!AO583","v":-1845735.1},{"$f":"AP578+Spreadsheet9.2!AP583","v":-1501013.9},{"$f":"AQ578+Spreadsheet9.2!AQ583","v":-730578},{"$f":"AR578+Spreadsheet9.2!AR583","v":354164.5},{"$f":"AS578+Spreadsheet9.2!AS583","v":632451.5},{"$f":"AT578+Spreadsheet9.2!AT583","v":742152.3},{"$f":"AU578+Spreadsheet9.2!AU583","v":-386814.60000000003},{"$f":"AV578+Spreadsheet9.2!AV583","v":-452746.5},{"$f":"AW578+Spreadsheet9.2!AW583","v":-483919.7},{"$f":"AX578+Spreadsheet9.2!AX583","v":-396253.3},{"$f":"AY578+Spreadsheet9.2!AY583","v":-507138.69999999995},{"$f":"AZ578+Spreadsheet9.2!AZ583","v":-312473.3},{"$f":"BA578+Spreadsheet9.2!BA583","v":-243888.4},{"$f":"BB578+Spreadsheet9.2!BB583","v":-302601.5},{"$f":"BC578+Spreadsheet9.2!BC583","v":8753.3000000000175},{"$f":"BD578+Spreadsheet9.2!BD583","v":-153629.70000000001},{"$f":"BE578+Spreadsheet9.2!BE583","v":-363063.6},{"$f":"BF578+Spreadsheet9.2!BF583","v":-428290.7},{"$f":"BG578+Spreadsheet9.2!BG583","v":-580553.80000000005},{"$f":"BH578+Spreadsheet9.2!BH583","v":-732128.39999999991},{"$f":"BI578+Spreadsheet9.2!BI583","v":-454460.8},{"$f":"BJ578+Spreadsheet9.2!BJ583","v":-480297.4},{"$f":"BK578+Spreadsheet9.2!BK583","v":-525451.10000000009},{"$f":"BL578+Spreadsheet9.2!BL583","v":-470263.9},{"$f":"BM578+Spreadsheet9.2!BM583","v":-472411.6},{"$f":"BN578+Spreadsheet9.2!BN583","v":-474730.1},{"$f":"BO578+Spreadsheet9.2!BO583","v":-476817.89999999997}]
[null,"Simulation 554",{"$f":"C583+Spreadsheet9.2!C588","v":0},{"$f":"D583+Spreadsheet9.2!D588","v":-98995.5},{"$f":"E583+Spreadsheet9.2!E588","v":833289.9},{"$f":"F583+Spreadsheet9.2!F588","v":1645181.9},{"$f":"G583+Spreadsheet9.2!G588","v":1867244.4},{"$f":"H583+Spreadsheet9.2!H588","v":3140788.8},{"$f":"I583+Spreadsheet9.2!I588","v":672473.70000000019},{"$f":"J583+Spreadsheet9.2!J588","v":-556362},{"$f":"K583+Spreadsheet9.2!K588","v":-1096802.2000000002},{"$f":"L583+Spreadsheet9.2!L588","v":229565.80000000005},{"$f":"M583+Spreadsheet9.2!M588","v":475954.70000000019},{"$f":"N583+Spreadsheet9.2!N588","v":2095473.5999999999},{"$f":"O583+Spreadsheet9.2!O588","v":4494105.8},{"$f":"P583+Spreadsheet9.2!P588","v":2479826.4},{"$f":"Q583+Spreadsheet9.2!Q588","v":-1780129.2000000002},{"$f":"R583+Spreadsheet9.2!R588","v":-2668089.6999999997},{"$f":"S583+Spreadsheet9.2!S588","v":-2123580.7000000002},{"$f":"T583+Spreadsheet9.2!T588","v":-2903678.7},{"$f":"U583+Spreadsheet9.2!U588","v":-2573417.4},{"$f":"V583+Spreadsheet9.2!V588","v":-2700425.3},{"$f":"W583+Spreadsheet9.2!W588","v":-3620936},{"$f":"X583+Spreadsheet9.2!X588","v":-2417341.9000000004},{"$f":"Y583+Spreadsheet9.2!Y588","v":-1700282.9},{"$f":"Z583+Spreadsheet9.2!Z588","v":-613020.1},{"$f":"AA583+Spreadsheet9.2!AA588","v":-1079619.1000000001},{"$f":"AB583+Spreadsheet9.2!AB588","v":-1336827.7},{"$f":"AC583+Spreadsheet9.2!AC588","v":-1320882.2},{"$f":"AD583+Spreadsheet9.2!AD588","v":-2604276.1},{"$f":"AE583+Spreadsheet9.2!AE588","v":-2706948.3},{"$f":"AF583+Spreadsheet9.2!AF588","v":-2917033.5},{"$f":"AG583+Spreadsheet9.2!AG588","v":-1698006.7000000002},{"$f":"AH583+Spreadsheet9.2!AH588","v":350173.7},{"$f":"AI583+Spreadsheet9.2!AI588","v":-189237.39999999997},{"$f":"AJ583+Spreadsheet9.2!AJ588","v":847019.3},{"$f":"AK583+Spreadsheet9.2!AK588","v":-217958.2},{"$f":"AL583+Spreadsheet9.2!AL588","v":1732141.2999999998},{"$f":"AM583+Spreadsheet9.2!AM588","v":2171541.6},{"$f":"AN583+Spreadsheet9.2!AN588","v":1766832},{"$f":"AO583+Spreadsheet9.2!AO588","v":5434370.2999999998},{"$f":"AP583+Spreadsheet9.2!AP588","v":4667741.8},{"$f":"AQ583+Spreadsheet9.2!AQ588","v":5074383.8000000007},{"$f":"AR583+Spreadsheet9.2!AR588","v":4595179.0999999996},{"$f":"AS583+Spreadsheet9.2!AS588","v":4901594.5999999996},{"$f":"AT583+Spreadsheet9.2!AT588","v":3178705.4},{"$f":"AU583+Spreadsheet9.2!AU588","v":3363598.3},{"$f":"AV583+Spreadsheet9.2!AV588","v":2151637.4},{"$f":"AW583+Spreadsheet9.2!AW588","v":2179348.7000000002},{"$f":"AX583+Spreadsheet9.2!AX588","v":1636592.6},{"$f":"AY583+Spreadsheet9.2!AY588","v":897250.3},{"$f":"AZ583+Spreadsheet9.2!AZ588","v":902510},{"$f":"BA583+Spreadsheet9.2!BA588","v":455972.30000000005},{"$f":"BB583+Spreadsheet9.2!BB588","v":-15415.599999999991},{"$f":"BC583+Spreadsheet9.2!BC588","v":-161900.29999999999},{"$f":"BD583+Spreadsheet9.2!BD588","v":-282597.69999999995},{"$f":"BE583+Spreadsheet9.2!BE588","v":-457406.2},{"$f":"BF583+Spreadsheet9.2!BF588","v":-483907.4},{"$f":"BG583+Spreadsheet9.2!BG588","v":-596336.9},{"$f":"BH583+Spreadsheet9.2!BH588","v":-771013.2},{"$f":"BI583+Spreadsheet9.2!BI588","v":-437539.6},{"$f":"BJ583+Spreadsheet9.2!BJ588","v":-451026},{"$f":"BK583+Spreadsheet9.2!BK588","v":-514088.8},{"$f":"BL583+Spreadsheet9.2!BL588","v":-404473.1},{"$f":"BM583+Spreadsheet9.2!BM588","v":-406967.6},{"$f":"BN583+Spreadsheet9.2!BN588","v":-411298.5},{"$f":"BO583+Spreadsheet9.2!BO588","v":-413952}]
[null,"Simulation 562",{"$f":"C591+Spreadsheet9.2!C596","v":0},{"$f":"D591+Spreadsheet9.2!D596","v":-240990.09999999998},{"$f":"E591+Spreadsheet9.2!E596","v":-750804.79999999993},{"$f":"F591+Spreadsheet9.2!F596","v":-1090993.5},{"$f":"G591+Spreadsheet9.2!G596","v":-1000280.5},{"$f":"H591+Spreadsheet9.2!H596","v":-1789642.4000000001},{"$f":"I591+Spreadsheet9.2!I596","v":-2829528.3},{"$f":"J591+Spreadsheet9.2!J596","v":-3340783.9},{"$f":"K591+Spreadsheet9.2!K596","v":-2765899.3},{"$f":"L591+Spreadsheet9.2!L596","v":-1610097.9},{"$f":"M591+Spreadsheet9.2!M596","v":-561343.60000000009},{"$f":"N591+Spreadsheet9.2!N596","v":-455210.5},{"$f":"O591+Spreadsheet9.2!O596","v":-438487.60000000009},{"$f":"P591+Spreadsheet9.2!P596","v":1250526.7000000002},{"$f":"Q591+Spreadsheet9.2!Q596","v":3701952.8},{"$f":"R591+Spreadsheet9.2!R596","v":2804133.5},{"$f":"S591+Spreadsheet9.2!S596","v":6350314},{"$f":"T591+Spreadsheet9.2!T596","v":5447831},{"$f":"U591+Spreadsheet9.2!U596","v":4536649.2},{"$f":"V591+Spreadsheet9.2!V596","v":6564660.8000000007},{"$f":"W591+Spreadsheet9.2!W596","v":6683574.2999999998},{"$f":"X591+Spreadsheet9.2!X596","v":5910781.2999999998},{"$f":"Y591+Spreadsheet9.2!Y596","v":5533858},{"$f":"Z591+Spreadsheet9.2!Z596","v":4541837.8},{"$f":"AA591+Spreadsheet9.2!AA596","v":5164095.7},{"$f":"AB591+Spreadsheet9.2!AB596","v":3261149.3000000003},{"$f":"AC591+Spreadsheet9.2!AC596","v":2933402.6},{"$f":"AD591+Spreadsheet9.2!AD596","v":5772273.5},{"$f":"AE591+Spreadsheet9.2!AE596","v":10598137.600000001},{"$f":"AF591+Spreadsheet9.2!AF596","v":8838193.1999999993},{"$f":"AG591+Spreadsheet9.2!AG596","v":14367788.199999999},{"$f":"AH591+Spreadsheet9.2!AH596","v":14401770.1},{"$f":"AI591+Spreadsheet9.2!AI596","v":11511590.300000001},{"$f":"AJ591+Spreadsheet9.2!AJ596","v":10919801.9},{"$f":"AK591+Spreadsheet9.2!AK596","v":18931916.600000001},{"$f":"AL591+Spreadsheet9.2!AL596","v":18471125.299999997},{"$f":"AM591+Spreadsheet9.2!AM596","v":17932177.800000001},{"$f":"AN591+Spreadsheet9.2!AN596","v":18757223.399999999},{"$f":"AO591+Spreadsheet9.2!AO596","v":17008060.300000001},{"$f":"AP591+Spreadsheet9.2!AP596","v":14009666.800000001},{"$f":"AQ591+Spreadsheet9.2!AQ596","v":11366250.9},{"$f":"AR591+Spreadsheet9.2!AR596","v":11918408.5},{"$f":"AS591+Spreadsheet9.2!AS596","v":10319628},{"$f":"AT591+Spreadsheet9.2!AT596","v":11908053.799999999},{"$f":"AU591+Spreadsheet9.2!AU596","v":10588292.299999999},{"$f":"AV591+Spreadsheet9.2!AV596","v":6661882.2999999998},{"$f":"AW591+Spreadsheet9.2!AW596","v":5121069.0999999996},{"$f":"AX591+Spreadsheet9.2!AX596","v":3617938.6},{"$f":"AY591+Spreadsheet9.2!AY596","v":2724491.4},{"$f":"AZ591+Spreadsheet9.2!AZ596","v":1561537.4},{"$f":"BA591+Spreadsheet9.2!BA596","v":1059735.8999999999},{"$f":"BB591+Spreadsheet9.2!BB596","v":673601.60000000009},{"$f":"BC591+Spreadsheet9.2!BC596","v":398589.8},{"$f":"BD591+Spreadsheet9.2!BD596","v":273560.59999999998},{"$f":"BE591+Spreadsheet9.2!BE596","v":146778.89999999997},{"$f":"BF591+Spreadsheet9.2!BF596","v":-15117.300000000017},{"$f":"BG591+Spreadsheet9.2!BG596","v":-131305.09999999998},{"$f":"BH591+Spreadsheet9.2!BH596","v":-312118.5},{"$f":"BI591+Spreadsheet9.2!BI596","v":-150940.79999999999},{"$f":"BJ591+Spreadsheet9.2!BJ596","v":-115351.90000000001},{"$f":"BK591+Spreadsheet9.2!BK596","v":-119064.09999999999},{"$f":"BL591+Spreadsheet9.2!BL596","v":-193070.2},{"$f":"BM591+Spreadsheet9.2!BM596","v":-195967.2},{"$f":"BN591+Spreadsheet9.2!BN596","v":-197860.3},{"$f":"BO591+Spreadsheet9.2!BO596","v":-199739.7}]
[null,"Simulation 570",{"$f":"C599+Spreadsheet9.2!C604","v":0},{"$f":"D599+Spreadsheet9.2!D604","v":215401.7},{"$f":"E599+Spreadsheet9.2!E604","v":-237215.5},{"$f":"F599+Spreadsheet9.2!F604","v":1353463},{"$f":"G599+Spreadsheet9.2!G604","v":1845872.7999999998},{"$f":"H599+Spreadsheet9.2!H604","v":3290388.7},{"$f":"I599+Spreadsheet9.2!I604","v":4925610},{"$f":"J599+Spreadsheet9.2!J604","v":-230424},{"$f":"K599+Spreadsheet9.2!K604","v":-1258427.2999999998},{"$f":"L599+Spreadsheet9.2!L604","v":-540003.5},{"$f":"M599+Spreadsheet9.2!M604","v":-43923.800000000047},{"$f":"N599+Spreadsheet9.2!N604","v":35668.800000000047},{"$f":"O599+Spreadsheet9.2!O604","v":-1361351.2999999998},{"$f":"P599+Spreadsheet9.2!P604","v":-2988287.6},{"$f":"Q599+Spreadsheet9.2!Q604","v":-3496647.3000000003},{"$f":"R599+Spreadsheet9.2!R604","v":-3178619.7},{"$f":"S599+Spreadsheet9.2!S604","v":-3970227.6999999997},{"$f":"T599+Spreadsheet9.2!T604","v":-4637708.7},{"$f":"U599+Spreadsheet9.2!U604","v":-4364842.3},{"$f":"V599+Spreadsheet9.2!V604","v":-3086795.8},{"$f":"W599+Spreadsheet9.2!W604","v":-3236685.6},{"$f":"X599+Spreadsheet9.2!X604","v":-3387950.8},{"$f":"Y599+Spreadsheet9.2!Y604","v":-2357631.2000000002},{"$f":"Z599+Spreadsheet9.2!Z604","v":-2490356.2000000002},{"$f":"AA599+Spreadsheet9.2!AA604","v":-2647414.6},{"$f":"AB599+Spreadsheet9.2!AB604","v":-2022717.7000000002},{"$f":"AC599+Spreadsheet9.2!AC604","v":-1398847.7999999998},{"$f":"AD599+Spreadsheet9.2!AD604","v":-1420513.1999999997},{"$f":"AE599+Spreadsheet9.2!AE604","v":-16411},{"$f":"AF599+Spreadsheet9.2!AF604","v":-618342},{"$f":"AG599+Spreadsheet9.2!AG604","v":-1599930.5},{"$f":"AH599+Spreadsheet9.2!AH604","v":-1587719.9},{"$f":"AI599+Spreadsheet9.2!AI604","v":-675789.70000000019},{"$f":"AJ599+Spreadsheet9.2!AJ604","v":-1570639.4000000001},{"$f":"AK599+Spreadsheet9.2!AK604","v":727182.30000000028},{"$f":"AL599+Spreadsheet9.2!AL604","v":-409579.69999999972},{"$f":"AM599+Spreadsheet9.2!AM604","v":-980346.2},{"$f":"AN599+Spreadsheet9.2!AN604","v":-2000321.0999999999},{"$f":"AO599+Spreadsheet9.2!AO604","v":-2138638.7000000002},{"$f":"AP599+Spreadsheet9.2!AP604","v":-2044278.8},{"$f":"AQ599+Spreadsheet9.2!AQ604","v":-1964199.7},{"$f":"AR599+Spreadsheet9.2!AR604","v":-1380260.6999999997},{"$f":"AS599+Spreadsheet9.2!AS604","v":-1470606.6},{"$f":"AT599+Spreadsheet9.2!AT604","v":-411346.80000000005},{"$f":"AU599+Spreadsheet9.2!AU604","v":-718109.3},{"$f":"AV599+Spreadsheet9.2!AV604","v":-1042801.0000000001},{"$f":"AW599+Spreadsheet9.2!AW604","v":-869696.1},{"$f":"AX599+Spreadsheet9.2!AX604","v":-881980.20000000007},{"$f":"AY599+Spreadsheet9.2!AY604","v":-1086055.5999999999},{"$f":"AZ599+Spreadsheet9.2!AZ604","v":-901619.39999999991},{"$f":"BA599+Spreadsheet9.2!BA604","v":-1084397},{"$f":"BB599+Spreadsheet9.2!BB604","v":-1064658.3},{"$f":"BC599+Spreadsheet9.2!BC604","v":-584177.9},{"$f":"BD599+Spreadsheet9.2!BD604","v":-677030.39999999991},{"$f":"BE599+Spreadsheet9.2!BE604","v":-723249.3},{"$f":"BF599+Spreadsheet9.2!BF604","v":-730492.2},{"$f":"BG599+Spreadsheet9.2!BG604","v":-767101.39999999991},{"$f":"BH599+Spreadsheet9.2!BH604","v":-911394.6},{"$f":"BI599+Spreadsheet9.2!BI604","v":-504995.3},{"$f":"BJ599+Spreadsheet9.2!BJ604","v":-521247.5},{"$f":"BK599+Spreadsheet9.2!BK604","v":-557255.5},{"$f":"BL599+Spreadsheet9.2!BL604","v":-478726.3},{"$f":"BM599+Spreadsheet9.2!BM604","v":-481126.2},{"$f":"BN599+Spreadsheet9.2!BN604","v":-484131.4},{"$f":"BO599+Spreadsheet9.2!BO604","v":-486453.9}]
[null,"Simulation 575",{"$f":"C604+Spreadsheet9.2!C609","v":0},{"$f":"D604+Spreadsheet9.2!D609","v":245170},{"$f":"E604+Spreadsheet9.2!E609","v":-44499.799999999988},{"$f":"F604+Spreadsheet9.2!F609","v":1518540.1},{"$f":"G604+Spreadsheet9.2!G609","v":363043.6},{"$f":"H604+Spreadsheet9.2!H609","v":1202042.3},{"$f":"I604+Spreadsheet9.2!I609","v":28517.5},{"$f":"J604+Spreadsheet9.2!J609","v":-187609.09999999998},{"$f":"K604+Spreadsheet9.2!K609","v":-1063674.3999999999},{"$f":"L604+Spreadsheet9.2!L609","v":-1973974},{"$f":"M604+Spreadsheet9.2!M609","v":-2780148.9},{"$f":"N604+Spreadsheet9.2!N609","v":-3864179.3},{"$f":"O604+Spreadsheet9.2!O609","v":-3344095.9},{"$f":"P604+Spreadsheet9.2!P609","v":-3667955.3},{"$f":"Q604+Spreadsheet9.2!Q609","v":-2158796.1},{"$f":"R604+Spreadsheet9.2!R609","v":-1328899.7},{"$f":"S604+Spreadsheet9.2!S609","v":-1165933.2},{"$f":"T604+Spreadsheet9.2!T609","v":-1366614.0999999999},{"$f":"U604+Spreadsheet9.2!U609","v":82002.899999999907},{"$f":"V604+Spreadsheet9.2!V609","v":494400.80000000005},{"$f":"W604+Spreadsheet9.2!W609","v":983600.39999999991},{"$f":"X604+Spreadsheet9.2!X609","v":2905336.5},{"$f":"Y604+Spreadsheet9.2!Y609","v":5376421.5},{"$f":"Z604+Spreadsheet9.2!Z609","v":5485237.5},{"$f":"AA604+Spreadsheet9.2!AA609","v":4097348.0999999996},{"$f":"AB604+Spreadsheet9.2!AB609","v":2004997.2},{"$f":"AC604+Spreadsheet9.2!AC609","v":-27109.799999999814},{"$f":"AD604+Spreadsheet9.2!AD609","v":-152785.60000000009},{"$f":"AE604+Spreadsheet9.2!AE609","v":386480},{"$f":"AF604+Spreadsheet9.2!AF609","v":282152.59999999986},{"$f":"AG604+Spreadsheet9.2!AG609","v":1112597.3999999999},{"$f":"AH604+Spreadsheet9.2!AH609","v":-584482.19999999995},{"$f":"AI604+Spreadsheet9.2!AI609","v":-41159.600000000093},{"$f":"AJ604+Spreadsheet9.2!AJ609","v":-852427.99999999988},{"$f":"AK604+Spreadsheet9.2!AK609","v":-1868508.5},{"$f":"AL604+Spreadsheet9.2!AL609","v":-2497493.9},{"$f":"AM604+Spreadsheet9.2!AM609","v":-2927897.2},{"$f":"AN604+Spreadsheet9.2!AN609","v":-2862955.1},{"$f":"AO604+Spreadsheet9.2!AO609","v":-3312638.2},{"$f":"AP604+Spreadsheet9.2!AP609","v":-3271675.5},{"$f":"AQ604+Spreadsheet9.2!AQ609","v":-3060466.7},{"$f":"AR604+Spreadsheet9.2!AR609","v":-2727076.8},{"$f":"AS604+Spreadsheet9.2!AS609","v":-2413509.4},{"$f":"AT604+Spreadsheet9.2!AT609","v":-2078128.7},{"$f":"AU604+Spreadsheet9.2!AU609","v":-1706133.4},{"$f":"AV604+Spreadsheet9.2!AV609","v":-1608308.1},{"$f":"AW604+Spreadsheet9.2!AW609","v":-1307147.8999999999},{"$f":"AX604+Spreadsheet9.2!AX609","v":-1042757.6},{"$f":"AY604+Spreadsheet9.2!AY609","v":-898528.39999999991},{"$f":"AZ604+Spreadsheet9.2!AZ609","v":-626035.4},{"$f":"BA604+Spreadsheet9.2!BA609","v":-361819.8},{"$f":"BB604+Spreadsheet9.2!BB609","v":-243543.5},{"$f":"BC604+Spreadsheet9.2!BC609","v":15867.300000000003},{"$f":"BD604+Spreadsheet9.2!BD609","v":-45147.599999999991},{"$f":"BE604+Spreadsheet9.2!BE609","v":-174918.2},{"$f":"BF604+Spreadsheet9.2!BF609","v":-196080.59999999998},{"$f":"BG604+Spreadsheet9.2!BG609","v":-337448.8},{"$f":"BH604+Spreadsheet9.2!BH609","v":-485903.2},{"$f":"BI604+Spreadsheet9.2!BI609","v":-391545},{"$f":"BJ604+Spreadsheet9.2!BJ609","v":-410631.2},{"$f":"BK604+Spreadsheet9.2!BK609","v":-451912.4},{"$f":"BL604+Spreadsheet9.2!BL609","v":-354248.69999999995},{"$f":"BM604+Spreadsheet9.2!BM609","v":-357221.69999999995},{"$f":"BN604+Spreadsheet9.2!BN609","v":-360294.5},{"$f":"BO604+Spreadsheet9.2!BO609","v":-362925.7}]
[null,"Simulation 583",{"$f":"C612+Spreadsheet9.2!C617","v":0},{"$f":"D612+Spreadsheet9.2!D617","v":-630318.5},{"$f":"E612+Spreadsheet9.2!E617","v":-351957.5},{"$f":"F612+Spreadsheet9.2!F617","v":-637070.4},{"$f":"G612+Spreadsheet9.2!G617","v":-1092362.2000000002},{"$f":"H612+Spreadsheet9.2!H617","v":902036.10000000009},{"$f":"I612+Spreadsheet9.2!I617","v":-983028.3},{"$f":"J612+Spreadsheet9.2!J617","v":-1410994.1},{"$f":"K612+Spreadsheet9.2!K617","v":-1129056.3},{"$f":"L612+Spreadsheet9.2!L617","v":-1574821.2},{"$f":"M612+Spreadsheet9.2!M617","v":-1904047.5},{"$f":"N612+Spreadsheet9.2!N617","v":-1768654.7},{"$f":"O612+Spreadsheet9.2!O617","v":-2983088.7},{"$f":"P612+Spreadsheet9.2!P617","v":-4020803.2},{"$f":"Q612+Spreadsheet9.2!Q617","v":-3594165.2},{"$f":"R612+Spreadsheet9.2!R617","v":-3819215.1999999997},{"$f":"S612+Spreadsheet9.2!S617","v":-4595692.5999999996},{"$f":"T612+Spreadsheet9.2!T617","v":-5592736.5999999996},{"$f":"U612+Spreadsheet9.2!U617","v":-5187000.8},{"$f":"V612+Spreadsheet9.2!V617","v":-5423260.0999999996},{"$f":"W612+Spreadsheet9.2!W617","v":-5623737.5999999996},{"$f":"X612+Spreadsheet9.2!X617","v":-5282497.7},{"$f":"Y612+Spreadsheet9.2!Y617","v":-4809260.7},{"$f":"Z612+Spreadsheet9.2!Z617","v":-4696807.1999999993},{"$f":"AA612+Spreadsheet9.2!AA617","v":-4957807.4000000004},{"$f":"AB612+Spreadsheet9.2!AB617","v":-5300598.5},{"$f":"AC612+Spreadsheet9.2!AC617","v":-5049038.1999999993},{"$f":"AD612+Spreadsheet9.2!AD617","v":-4642821.8000000007},{"$f":"AE612+Spreadsheet9.2!AE617","v":-4691421.4000000004},{"$f":"AF612+Spreadsheet9.2!AF617","v":-4474935.5},{"$f":"AG612+Spreadsheet9.2!AG617","v":-4542884.5999999996},{"$f":"AH612+Spreadsheet9.2!AH617","v":-4562920.5999999996},{"$f":"AI612+Spreadsheet9.2!AI617","v":-4711533.7},{"$f":"AJ612+Spreadsheet9.2!AJ617","v":-4909413.0999999996},{"$f":"AK612+Spreadsheet9.2!AK617","v":-4383346.5},{"$f":"AL612+Spreadsheet9.2!AL617","v":-4387795.8},{"$f":"AM612+Spreadsheet9.2!AM617","v":-4417363.9000000004},{"$f":"AN612+Spreadsheet9.2!AN617","v":-4241475.0999999996},{"$f":"AO612+Spreadsheet9.2!AO617","v":-4071712.0999999996},{"$f":"AP612+Spreadsheet9.2!AP617","v":-4032792.2},{"$f":"AQ612+Spreadsheet9.2!AQ617","v":-3251060.9000000004},{"$f":"AR612+Spreadsheet9.2!AR617","v":-3069792.4},{"$f":"AS612+Spreadsheet9.2!AS617","v":-2937330},{"$f":"AT612+Spreadsheet9.2!AT617","v":-2526472.2999999998},{"$f":"AU612+Spreadsheet9.2!AU617","v":-2365306.2000000002},{"$f":"AV612+Spreadsheet9.2!AV617","v":-2188610.6},{"$f":"AW612+Spreadsheet9.2!AW617","v":-1633910.1},{"$f":"AX612+Spreadsheet9.2!AX617","v":-1292322.7000000002},{"$f":"AY612+Spreadsheet9.2!AY617","v":-1052032.1000000001},{"$f":"AZ612+Spreadsheet9.2!AZ617","v":-738361.3},{"$f":"BA612+Spreadsheet9.2!BA617","v":-615197.39999999991},{"$f":"BB612+Spreadsheet9.2!BB617","v":-581139.1},{"$f":"BC612+Spreadsheet9.2!BC617","v":-191184.30000000002},{"$f":"BD612+Spreadsheet9.2!BD617","v":-340719.7},{"$f":"BE612+Spreadsheet9.2!BE617","v":-512151.2},{"$f":"BF612+Spreadsheet9.2!BF617","v":-522158.3},{"$f":"BG612+Spreadsheet9.2!BG617","v":-654393.30000000005},{"$f":"BH612+Spreadsheet9.2!BH617","v":-823402.70000000007},{"$f":"BI612+Spreadsheet9.2!BI617","v":-459580.7},{"$f":"BJ612+Spreadsheet9.2!BJ617","v":-478300.1},{"$f":"BK612+Spreadsheet9.2!BK617","v":-527303.5},{"$f":"BL612+Spreadsheet9.2!BL617","v":-438143.6},{"$f":"BM612+Spreadsheet9.2!BM617","v":-440486.8},{"$f":"BN612+Spreadsheet9.2!BN617","v":-443941.3},{"$f":"BO612+Spreadsheet9.2!BO617","v":-444857.1}]
[null,"Simulation 588",{"$f":"C617+Spreadsheet9.2!C622","v":0},{"$f":"D617+Spreadsheet9.2!D622","v":-81229},{"$f":"E617+Spreadsheet9.2!E622","v":1353138.1},{"$f":"F617+Spreadsheet9.2!F622","v":1468681.2},{"$f":"G617+Spreadsheet9.2!G622","v":3706962.2},{"$f":"H617+Spreadsheet9.2!H622","v":3255671.3},{"$f":"I617+Spreadsheet9.2!I622","v":5510792.7999999998},{"$f":"J617+Spreadsheet9.2!J622","v":4683622.8000000007},{"$f":"K617+Spreadsheet9.2!K622","v":6082717.9000000004},{"$f":"L617+Spreadsheet9.2!L622","v":9479463.3999999985},{"$f":"M617+Spreadsheet9.2!M622","v":8683797},{"$f":"N617+Spreadsheet9.2!N622","v":5015201.2},{"$f":"O617+Spreadsheet9.2!O622","v":7446872.4000000004},{"$f":"P617+Spreadsheet9.2!P622","v":11857591},{"$f":"Q617+Spreadsheet9.2!Q622","v":10310831.800000001},{"$f":"R617+Spreadsheet9.2!R622","v":11793215.399999999},{"$f":"S617+Spreadsheet9.2!S622","v":12269599.9},{"$f":"T617+Spreadsheet9.2!T622","v":12311958.699999999},{"$f":"U617+Spreadsheet9.2!U622","v":13755113.199999999},{"$f":"V617+Spreadsheet9.2!V622","v":13349582.5},{"$f":"W617+Spreadsheet9.2!W622","v":12511262.4},{"$f":"X617+Spreadsheet9.2!X622","v":14491745.6},{"$f":"Y617+Spreadsheet9.2!Y622","v":20161609.200000003},{"$f":"Z617+Spreadsheet9.2!Z622","v":15545607.199999999},{"$f":"AA617+Spreadsheet9.2!AA622","v":17881735.899999999},{"$f":"AB617+Spreadsheet9.2!AB622","v":21191587.100000001},{"$f":"AC617+Spreadsheet9.2!AC622","v":19622562},{"$f":"AD617+Spreadsheet9.2!AD622","v":15807010.5},{"$f":"AE617+Spreadsheet9.2!AE622","v":12729783.5},{"$f":"AF617+Spreadsheet9.2!AF622","v":14011392.699999999},{"$f":"AG617+Spreadsheet9.2!AG622","v":13361234},{"$f":"AH617+Spreadsheet9.2!AH622","v":8955336.4000000004},{"$f":"AI617+Spreadsheet9.2!AI622","v":5821572.7999999998},{"$f":"AJ617+Spreadsheet9.2!AJ622","v":5503943.6000000006},{"$f":"AK617+Spreadsheet9.2!AK622","v":2886727.7},{"$f":"AL617+Spreadsheet9.2!AL622","v":3790066.5},{"$f":"AM617+Spreadsheet9.2!AM622","v":4590956.8},{"$f":"AN617+Spreadsheet9.2!AN622","v":6682355},{"$f":"AO617+Spreadsheet9.2!AO622","v":3083474.2},{"$f":"AP617+Spreadsheet9.2!AP622","v":4074302.5},{"$f":"AQ617+Spreadsheet9.2!AQ622","v":3680973.4},{"$f":"AR617+Spreadsheet9.2!AR622","v":3173476.8},{"$f":"AS617+Spreadsheet9.2!AS622","v":2263774.8000000003},{"$f":"AT617+Spreadsheet9.2!AT622","v":2776327.8},{"$f":"AU617+Spreadsheet9.2!AU622","v":3626030.8000000003},{"$f":"AV617+Spreadsheet9.2!AV622","v":3747415.9},{"$f":"AW617+Spreadsheet9.2!AW622","v":3378982.3000000003},{"$f":"AX617+Spreadsheet9.2!AX622","v":2482923.6},{"$f":"AY617+Spreadsheet9.2!AY622","v":2366710.9},{"$f":"AZ617+Spreadsheet9.2!AZ622","v":1631524.5},{"$f":"BA617+Spreadsheet9.2!BA622","v":1673643.9},{"$f":"BB617+Spreadsheet9.2!BB622","v":942302.9},{"$f":"BC617+Spreadsheet9.2!BC622","v":663673.69999999995},{"$f":"BD617+Spreadsheet9.2!BD622","v":441795.1},{"$f":"BE617+Spreadsheet9.2!BE622","v":269567},{"$f":"BF617+Spreadsheet9.2!BF622","v":137268.40000000002},{"$f":"BG617+Spreadsheet9.2!BG622","v":-48177.2},{"$f":"BH617+Spreadsheet9.2!BH622","v":-157643.79999999999},{"$f":"BI617+Spreadsheet9.2!BI622","v":-94077.5},{"$f":"BJ617+Spreadsheet9.2!BJ622","v":-146574.39999999999},{"$f":"BK617+Spreadsheet9.2!BK622","v":-139702},{"$f":"BL617+Spreadsheet9.2!BL622","v":-143878.9},{"$f":"BM617+Spreadsheet9.2!BM622","v":-147444.69999999998},{"$f":"BN617+Spreadsheet9.2!BN622","v":-151388.5},{"$f":"BO617+Spreadsheet9.2!BO622","v":-155796.30000000002}]
[null,"Simulation 596",{"$f":"C625+Spreadsheet9.2!C630","v":0},{"$f":"D625+Spreadsheet9.2!D630","v":642265.69999999995},{"$f":"E625+Spreadsheet9.2!E630","v":-50460.699999999983},{"$f":"F625+Spreadsheet9.2!F630","v":429.29999999998836},{"$f":"G625+Spreadsheet9.2!G630","v":53856.200000000012},{"$f":"H625+Spreadsheet9.2!H630","v":1153537.2},{"$f":"I625+Spreadsheet9.2!I630","v":1254694},{"$f":"J625+Spreadsheet9.2!J630","v":365235.99999999994},{"$f":"K625+Spreadsheet9.2!K630","v":-1455871.2999999998},{"$f":"L625+Spreadsheet9.2!L630","v":-2456173.4},{"$f":"M625+Spreadsheet9.2!M630","v":-2787999.8},{"$f":"N625+Spreadsheet9.2!N630","v":-3810978.9},{"$f":"O625+Spreadsheet9.2!O630","v":-4258679.2},{"$f":"P625+Spreadsheet9.2!P630","v":-3477529.5},{"$f":"Q625+Spreadsheet9.2!Q630","v":-4519789.0999999996},{"$f":"R625+Spreadsheet9.2!R630","v":-5766234.2999999998},{"$f":"S625+Spreadsheet9.2!S630","v":-4617789.4000000004},{"$f":"T625+Spreadsheet9.2!T630","v":-5291888.3},{"$f":"U625+Spreadsheet9.2!U630","v":-5735911.1999999993},{"$f":"V625+Spreadsheet9.2!V630","v":-5508125.2000000002},{"$f":"W625+Spreadsheet9.2!W630","v":-5470311.9000000004},{"$f":"X625+Spreadsheet9.2!X630","v":-5408892.5},{"$f":"Y625+Spreadsheet9.2!Y630","v":-4850717.7},{"$f":"Z625+Spreadsheet9.2!Z630","v":-5139851.2},{"$f":"AA625+Spreadsheet9.2!AA630","v":-4513341.5},{"$f":"AB625+Spreadsheet9.2!AB630","v":-4715241.5999999996},{"$f":"AC625+Spreadsheet9.2!AC630","v":-4540722.0999999996},{"$f":"AD625+Spreadsheet9.2!AD630","v":-4693937.4000000004},{"$f":"AE625+Spreadsheet9.2!AE630","v":-4447283.1999999993},{"$f":"AF625+Spreadsheet9.2!AF630","v":-4322055.6999999993},{"$f":"AG625+Spreadsheet9.2!AG630","v":-3997419.5},{"$f":"AH625+Spreadsheet9.2!AH630","v":-3741501},{"$f":"AI625+Spreadsheet9.2!AI630","v":-3398545.8},{"$f":"AJ625+Spreadsheet9.2!AJ630","v":-3499537.5},{"$f":"AK625+Spreadsheet9.2!AK630","v":-3737029},{"$f":"AL625+Spreadsheet9.2!AL630","v":-3932869.4},{"$f":"AM625+Spreadsheet9.2!AM630","v":-3670507.3},{"$f":"AN625+Spreadsheet9.2!AN630","v":-3486312.2},{"$f":"AO625+Spreadsheet9.2!AO630","v":-3228663.7},{"$f":"AP625+Spreadsheet9.2!AP630","v":-3034407.9},{"$f":"AQ625+Spreadsheet9.2!AQ630","v":-2615206.5},{"$f":"AR625+Spreadsheet9.2!AR630","v":-2284546.7000000002},{"$f":"AS625+Spreadsheet9.2!AS630","v":-2050747.9},{"$f":"AT625+Spreadsheet9.2!AT630","v":-1823280.2},{"$f":"AU625+Spreadsheet9.2!AU630","v":-1533060.4},{"$f":"AV625+Spreadsheet9.2!AV630","v":-1013618.3},{"$f":"AW625+Spreadsheet9.2!AW630","v":-438764.1},{"$f":"AX625+Spreadsheet9.2!AX630","v":-328790},{"$f":"AY625+Spreadsheet9.2!AY630","v":91863.900000000009},{"$f":"AZ625+Spreadsheet9.2!AZ630","v":208818.3},{"$f":"BA625+Spreadsheet9.2!BA630","v":314541.30000000005},{"$f":"BB625+Spreadsheet9.2!BB630","v":424833.1},{"$f":"BC625+Spreadsheet9.2!BC630","v":555622.30000000005},{"$f":"BD625+Spreadsheet9.2!BD630","v":448995.10000000003},{"$f":"BE625+Spreadsheet9.2!BE630","v":283034.59999999998},{"$f":"BF625+Spreadsheet9.2!BF630","v":192821.7},{"$f":"BG625+Spreadsheet9.2!BG630","v":52810.600000000006},{"$f":"BH625+Spreadsheet9.2!BH630","v":-170224.2},{"$f":"BI625+Spreadsheet9.2!BI630","v":-138418.20000000001},{"$f":"BJ625+Spreadsheet9.2!BJ630","v":-99770.1},{"$f":"BK625+Spreadsheet9.2!BK630","v":-110574.9},{"$f":"BL625+Spreadsheet9.2!BL630","v":-118395.70000000001},{"$f":"BM625+Spreadsheet9.2!BM630","v":-124013.8},{"$f":"BN625+Spreadsheet9.2!BN630","v":-127783.9},{"$f":"BO625+Spreadsheet9.2!BO630","v":-130294.7}]
[null,"Simulation 604",{"$f":"C633+Spreadsheet9.2!C638","v":0},{"$f":"D633+Spreadsheet9.2!D638","v":115018.7},{"$f":"E633+Spreadsheet9.2!E638","v":268939.7},{"$f":"F633+Spreadsheet9.2!F638","v":76586.199999999983},{"$f":"G633+Spreadsheet9.2!G638","v":635702},{"$f":"H633+Spreadsheet9.2!H638","v":1539946.3},{"$f":"I633+Spreadsheet9.2!I638","v":395054.69999999995},{"$f":"J633+Spreadsheet9.2!J638","v":943789.40000000014},{"$f":"K633+Spreadsheet9.2!K638","v":1137146.8999999999},{"$f":"L633+Spreadsheet9.2!L638","v":671532},{"$f":"M633+Spreadsheet9.2!M638","v":2458457.6},{"$f":"N633+Spreadsheet9.2!N638","v":1618466.1},{"$f":"O633+Spreadsheet9.2!O638","v":1440829.3},{"$f":"P633+Spreadsheet9.2!P638","v":3435298.1},{"$f":"Q633+Spreadsheet9.2!Q638","v":4836311.8000000007},{"$f":"R633+Spreadsheet9.2!R638","v":3416201.6999999997},{"$f":"S633+Spreadsheet9.2!S638","v":3221432.6},{"$f":"T633+Spreadsheet9.2!T638","v":5212917.5},{"$f":"U633+Spreadsheet9.2!U638","v":3311437.1000000006},{"$f":"V633+Spreadsheet9.2!V638","v":4575112.5},{"$f":"W633+Spreadsheet9.2!W638","v":3782084.9999999995},{"$f":"X633+Spreadsheet9.2!X638","v":4452163.4000000004},{"$f":"Y633+Spreadsheet9.2!Y638","v":2824388},{"$f":"Z633+Spreadsheet9.2!Z638","v":317614.70000000019},{"$f":"AA633+Spreadsheet9.2!AA638","v":-41165.799999999814},{"$f":"AB633+Spreadsheet9.2!AB638","v":-240617.69999999972},{"$f":"AC633+Spreadsheet9.2!AC638","v":328058.60000000009},{"$f":"AD633+Spreadsheet9.2!AD638","v":50635.100000000093},{"$f":"AE633+Spreadsheet9.2!AE638","v":-954271.8},{"$f":"AF633+Spreadsheet9.2!AF638","v":-1223809.6000000001},{"$f":"AG633+Spreadsheet9.2!AG638","v":-782305.89999999991},{"$f":"AH633+Spreadsheet9.2!AH638","v":-1604424.6},{"$f":"AI633+Spreadsheet9.2!AI638","v":-963014.79999999993},{"$f":"AJ633+Spreadsheet9.2!AJ638","v":-983238.00000000012},{"$f":"AK633+Spreadsheet9.2!AK638","v":-1059733.2000000002},{"$f":"AL633+Spreadsheet9.2!AL638","v":-1239331.3},{"$f":"AM633+Spreadsheet9.2!AM638","v":-1008853.5999999999},{"$f":"AN633+Spreadsheet9.2!AN638","v":-981642.8},{"$f":"AO633+Spreadsheet9.2!AO638","v":-292192.8},{"$f":"AP633+Spreadsheet9.2!AP638","v":-1083660.5},{"$f":"AQ633+Spreadsheet9.2!AQ638","v":-938618.3},{"$f":"AR633+Spreadsheet9.2!AR638","v":-597013.30000000005},{"$f":"AS633+Spreadsheet9.2!AS638","v":-707641.10000000009},{"$f":"AT633+Spreadsheet9.2!AT638","v":-297231.09999999998},{"$f":"AU633+Spreadsheet9.2!AU638","v":-152829.19999999998},{"$f":"AV633+Spreadsheet9.2!AV638","v":-66899.3},{"$f":"AW633+Spreadsheet9.2!AW638","v":156798.79999999999},{"$f":"AX633+Spreadsheet9.2!AX638","v":134174.39999999999},{"$f":"AY633+Spreadsheet9.2!AY638","v":167056.69999999998},{"$f":"AZ633+Spreadsheet9.2!AZ638","v":273684.89999999997},{"$f":"BA633+Spreadsheet9.2!BA638","v":437361.3},{"$f":"BB633+Spreadsheet9.2!BB638","v":364939.60000000003},{"$f":"BC633+Spreadsheet9.2!BC638","v":504766.7},{"$f":"BD633+Spreadsheet9.2!BD638","v":312753.3},{"$f":"BE633+Spreadsheet9.2!BE638","v":154239.90000000002},{"$f":"BF633+Spreadsheet9.2!BF638","v":112072.3},{"$f":"BG633+Spreadsheet9.2!BG638","v":6299},{"$f":"BH633+Spreadsheet9.2!BH638","v":-186590.4},{"$f":"BI633+Spreadsheet9.2!BI638","v":-93510.1},{"$f":"BJ633+Spreadsheet9.2!BJ638","v":-183100.80000000002},{"$f":"BK633+Spreadsheet9.2!BK638","v":-260715.89999999997},{"$f":"BL633+Spreadsheet9.2!BL638","v":-132074},{"$f":"BM633+Spreadsheet9.2!BM638","v":-134295.70000000001},{"$f":"BN633+Spreadsheet9.2!BN638","v":-140185.30000000002},{"$f":"BO633+Spreadsheet9.2!BO638","v":-143509}]
[null,"Simulation 608",{"$f":"C637+Spreadsheet9.2!C642","v":0},{"$f":"D637+Spreadsheet9.2!D642","v":453963.1},{"$f":"E637+Spreadsheet9.2!E642","v":1013109},{"$f":"F637+Spreadsheet9.2!F642","v":760674.8},{"$f":"G637+Spreadsheet9.2!G642","v":1587279},{"$f":"H637+Spreadsheet9.2!H642","v":-283242.3},{"$f":"I637+Spreadsheet9.2!I642","v":1643536.3},{"$f":"J637+Spreadsheet9.2!J642","v":1794911.3},{"$f":"K637+Spreadsheet9.2!K642","v":716982.1},{"$f":"L637+Spreadsheet9.2!L642","v":576108.5},{"$f":"M637+Spreadsheet9.2!M642","v":1919663.1},{"$f":"N637+Spreadsheet9.2!N642","v":2452167.2000000002},{"$f":"O637+Spreadsheet9.2!O642","v":2634792.5},{"$f":"P637+Spreadsheet9.2!P642","v":3531428.3000000003},{"$f":"Q637+Spreadsheet9.2!Q642","v":2145791.2999999998},{"$f":"R637+Spreadsheet9.2!R642","v":2101611.7999999998},{"$f":"S637+Spreadsheet9.2!S642","v":2585373.5999999996},{"$f":"T637+Spreadsheet9.2!T642","v":1567579.1},{"$f":"U637+Spreadsheet9.2!U642","v":1488423.5},{"$f":"V637+Spreadsheet9.2!V642","v":2850095.9},{"$f":"W637+Spreadsheet9.2!W642","v":2029952.1},{"$f":"X637+Spreadsheet9.2!X642","v":1495268.4},{"$f":"Y637+Spreadsheet9.2!Y642","v":3040482.8},{"$f":"Z637+Spreadsheet9.2!Z642","v":1561571.9},{"$f":"AA637+Spreadsheet9.2!AA642","v":2531607.7999999998},{"$f":"AB637+Spreadsheet9.2!AB642","v":2217191.2000000002},{"$f":"AC637+Spreadsheet9.2!AC642","v":-199441.1},{"$f":"AD637+Spreadsheet9.2!AD642","v":1488465.9},{"$f":"AE637+Spreadsheet9.2!AE642","v":3497393.6},{"$f":"AF637+Spreadsheet9.2!AF642","v":3275428},{"$f":"AG637+Spreadsheet9.2!AG642","v":1922099.1},{"$f":"AH637+Spreadsheet9.2!AH642","v":565846.1},{"$f":"AI637+Spreadsheet9.2!AI642","v":-209816.99999999997},{"$f":"AJ637+Spreadsheet9.2!AJ642","v":-678328.70000000007},{"$f":"AK637+Spreadsheet9.2!AK642","v":-1119951.8999999999},{"$f":"AL637+Spreadsheet9.2!AL642","v":267916.7},{"$f":"AM637+Spreadsheet9.2!AM642","v":981318.79999999993},{"$f":"AN637+Spreadsheet9.2!AN642","v":-361624.1},{"$f":"AO637+Spreadsheet9.2!AO642","v":34783.800000000003},{"$f":"AP637+Spreadsheet9.2!AP642","v":214711.5},{"$f":"AQ637+Spreadsheet9.2!AQ642","v":559318.4},{"$f":"AR637+Spreadsheet9.2!AR642","v":358480.5},{"$f":"AS637+Spreadsheet9.2!AS642","v":659450.80000000005},{"$f":"AT637+Spreadsheet9.2!AT642","v":1048997},{"$f":"AU637+Spreadsheet9.2!AU642","v":808473.1},{"$f":"AV637+Spreadsheet9.2!AV642","v":1327524.2000000002},{"$f":"AW637+Spreadsheet9.2!AW642","v":1541429.5},{"$f":"AX637+Spreadsheet9.2!AX642","v":1395396.3},{"$f":"AY637+Spreadsheet9.2!AY642","v":1290428.1000000001},{"$f":"AZ637+Spreadsheet9.2!AZ642","v":1455069.5},{"$f":"BA637+Spreadsheet9.2!BA642","v":1200992.5},{"$f":"BB637+Spreadsheet9.2!BB642","v":905543.6},{"$f":"BC637+Spreadsheet9.2!BC642","v":724517},{"$f":"BD637+Spreadsheet9.2!BD642","v":509936},{"$f":"BE637+Spreadsheet9.2!BE642","v":288940},{"$f":"BF637+Spreadsheet9.2!BF642","v":90010},{"$f":"BG637+Spreadsheet9.2!BG642","v":-137655.5},{"$f":"BH637+Spreadsheet9.2!BH642","v":-352981.39999999997},{"$f":"BI637+Spreadsheet9.2!BI642","v":-259676.4},{"$f":"BJ637+Spreadsheet9.2!BJ642","v":-334115.5},{"$f":"BK637+Spreadsheet9.2!BK642","v":-372642.3},{"$f":"BL637+Spreadsheet9.2!BL642","v":-315051.7},{"$f":"BM637+Spreadsheet9.2!BM642","v":-319096.2},{"$f":"BN637+Spreadsheet9.2!BN642","v":-322797},{"$f":"BO637+Spreadsheet9.2!BO642","v":-324516.30000000005}]
[null,"Simulation 616",{"$f":"C645+Spreadsheet9.2!C650","v":0},{"$f":"D645+Spreadsheet9.2!D650","v":137448.70000000001},{"$f":"E645+Spreadsheet9.2!E650","v":-672082.6},{"$f":"F645+Spreadsheet9.2!F650","v":288875.40000000002},{"$f":"G645+Spreadsheet9.2!G650","v":73860.599999999977},{"$f":"H645+Spreadsheet9.2!H650","v":-1996411.6},{"$f":"I645+Spreadsheet9.2!I650","v":-2515677.4},{"$f":"J645+Spreadsheet9.2!J650","v":-2382672.4},{"$f":"K645+Spreadsheet9.2!K650","v":-3477744},{"$f":"L645+Spreadsheet9.2!L650","v":-1949677},{"$f":"M645+Spreadsheet9.2!M650","v":-1287839.6000000001},{"$f":"N645+Spreadsheet9.2!N650","v":-1975545.4000000001},{"$f":"O645+Spreadsheet9.2!O650","v":-3653315.7},{"$f":"P645+Spreadsheet9.2!P650","v":-3173893},{"$f":"Q645+Spreadsheet9.2!Q650","v":-3855625.1},{"$f":"R645+Spreadsheet9.2!R650","v":-4440973.5999999996},{"$f":"S645+Spreadsheet9.2!S650","v":-4431576.5999999996},{"$f":"T645+Spreadsheet9.2!T650","v":-5061957.4000000004},{"$f":"U645+Spreadsheet9.2!U650","v":-4337997.7},{"$f":"V645+Spreadsheet9.2!V650","v":-4225338.5},{"$f":"W645+Spreadsheet9.2!W650","v":-3753192.8},{"$f":"X645+Spreadsheet9.2!X650","v":-3382944.9},{"$f":"Y645+Spreadsheet9.2!Y650","v":-3295997.6},{"$f":"Z645+Spreadsheet9.2!Z650","v":-4029155.5},{"$f":"AA645+Spreadsheet9.2!AA650","v":-4219405.3},{"$f":"AB645+Spreadsheet9.2!AB650","v":-4325821.4000000004},{"$f":"AC645+Spreadsheet9.2!AC650","v":-3471076.3},{"$f":"AD645+Spreadsheet9.2!AD650","v":-1912790.3},{"$f":"AE645+Spreadsheet9.2!AE650","v":-907972.6},{"$f":"AF645+Spreadsheet9.2!AF650","v":-1001986},{"$f":"AG645+Spreadsheet9.2!AG650","v":-1405343.7000000002},{"$f":"AH645+Spreadsheet9.2!AH650","v":-857846.4},{"$f":"AI645+Spreadsheet9.2!AI650","v":-1860595.4},{"$f":"AJ645+Spreadsheet9.2!AJ650","v":-1869106.2999999998},{"$f":"AK645+Spreadsheet9.2!AK650","v":-2140399},{"$f":"AL645+Spreadsheet9.2!AL650","v":-2656694.7999999998},{"$f":"AM645+Spreadsheet9.2!AM650","v":-2973918.5},{"$f":"AN645+Spreadsheet9.2!AN650","v":-2671343.2000000002},{"$f":"AO645+Spreadsheet9.2!AO650","v":-3163273.5},{"$f":"AP645+Spreadsheet9.2!AP650","v":-3248197.2},{"$f":"AQ645+Spreadsheet9.2!AQ650","v":-2894829.4000000004},{"$f":"AR645+Spreadsheet9.2!AR650","v":-2626268.6},{"$f":"AS645+Spreadsheet9.2!AS650","v":-2235967.7999999998},{"$f":"AT645+Spreadsheet9.2!AT650","v":-2127409.7000000002},{"$f":"AU645+Spreadsheet9.2!AU650","v":-1625376.8},{"$f":"AV645+Spreadsheet9.2!AV650","v":-1274229.5},{"$f":"AW645+Spreadsheet9.2!AW650","v":-962074.2},{"$f":"AX645+Spreadsheet9.2!AX650","v":-776421.5},{"$f":"AY645+Spreadsheet9.2!AY650","v":-460176.6},{"$f":"AZ645+Spreadsheet9.2!AZ650","v":-275220.90000000002},{"$f":"BA645+Spreadsheet9.2!BA650","v":-115142.29999999999},{"$f":"BB645+Spreadsheet9.2!BB650","v":35771.900000000009},{"$f":"BC645+Spreadsheet9.2!BC650","v":290878.59999999998},{"$f":"BD645+Spreadsheet9.2!BD650","v":115964.7},{"$f":"BE645+Spreadsheet9.2!BE650","v":-25647},{"$f":"BF645+Spreadsheet9.2!BF650","v":-164190.29999999999},{"$f":"BG645+Spreadsheet9.2!BG650","v":-261604},{"$f":"BH645+Spreadsheet9.2!BH650","v":-378166.3},{"$f":"BI645+Spreadsheet9.2!BI650","v":-266067.59999999998},{"$f":"BJ645+Spreadsheet9.2!BJ650","v":-248730},{"$f":"BK645+Spreadsheet9.2!BK650","v":-229640.9},{"$f":"BL645+Spreadsheet9.2!BL650","v":-225898.3},{"$f":"BM645+Spreadsheet9.2!BM650","v":-229229.80000000002},{"$f":"BN645+Spreadsheet9.2!BN650","v":-231070.3},{"$f":"BO645+Spreadsheet9.2!BO650","v":-232582.3}]
[null,"Simulation 624",{"$f":"C653+Spreadsheet9.2!C658","v":0},{"$f":"D653+Spreadsheet9.2!D658","v":-67194.200000000012},{"$f":"E653+Spreadsheet9.2!E658","v":146901.00000000003},{"$f":"F653+Spreadsheet9.2!F658","v":579071.60000000009},{"$f":"G653+Spreadsheet9.2!G658","v":274510.70000000007},{"$f":"H653+Spreadsheet9.2!H658","v":386114.29999999981},{"$f":"I653+Spreadsheet9.2!I658","v":-1120516.2999999998},{"$f":"J653+Spreadsheet9.2!J658","v":-838041.2},{"$f":"K653+Spreadsheet9.2!K658","v":-598518.79999999981},{"$f":"L653+Spreadsheet9.2!L658","v":-401886.5},{"$f":"M653+Spreadsheet9.2!M658","v":-947969},{"$f":"N653+Spreadsheet9.2!N658","v":-1664984.6},{"$f":"O653+Spreadsheet9.2!O658","v":-2556575.6},{"$f":"P653+Spreadsheet9.2!P658","v":-2299810.6},{"$f":"Q653+Spreadsheet9.2!Q658","v":-565317.20000000019},{"$f":"R653+Spreadsheet9.2!R658","v":-642286},{"$f":"S653+Spreadsheet9.2!S658","v":-1478899.4000000004},{"$f":"T653+Spreadsheet9.2!T658","v":-632808.19999999972},{"$f":"U653+Spreadsheet9.2!U658","v":-886528.70000000019},{"$f":"V653+Spreadsheet9.2!V658","v":-1878900.1},{"$f":"W653+Spreadsheet9.2!W658","v":-273390.20000000019},{"$f":"X653+Spreadsheet9.2!X658","v":-1217665.8000000003},{"$f":"Y653+Spreadsheet9.2!Y658","v":-2025581},{"$f":"Z653+Spreadsheet9.2!Z658","v":-3360244.1},{"$f":"AA653+Spreadsheet9.2!AA658","v":-3010245.9000000004},{"$f":"AB653+Spreadsheet9.2!AB658","v":-1922462.8},{"$f":"AC653+Spreadsheet9.2!AC658","v":-2438249.9},{"$f":"AD653+Spreadsheet9.2!AD658","v":-3984358.6},{"$f":"AE653+Spreadsheet9.2!AE658","v":-4155499.3},{"$f":"AF653+Spreadsheet9.2!AF658","v":-3858412.8},{"$f":"AG653+Spreadsheet9.2!AG658","v":-4535856.3},{"$f":"AH653+Spreadsheet9.2!AH658","v":-3967251},{"$f":"AI653+Spreadsheet9.2!AI658","v":-3649635.7},{"$f":"AJ653+Spreadsheet9.2!AJ658","v":-3002478.8000000003},{"$f":"AK653+Spreadsheet9.2!AK658","v":-2031127},{"$f":"AL653+Spreadsheet9.2!AL658","v":-1219648.5},{"$f":"AM653+Spreadsheet9.2!AM658","v":-3085921},{"$f":"AN653+Spreadsheet9.2!AN658","v":-3072230.3},{"$f":"AO653+Spreadsheet9.2!AO658","v":-2186408.6},{"$f":"AP653+Spreadsheet9.2!AP658","v":-424433.49999999977},{"$f":"AQ653+Spreadsheet9.2!AQ658","v":1004698.1000000001},{"$f":"AR653+Spreadsheet9.2!AR658","v":157543.79999999981},{"$f":"AS653+Spreadsheet9.2!AS658","v":-646930.09999999986},{"$f":"AT653+Spreadsheet9.2!AT658","v":-534877.19999999995},{"$f":"AU653+Spreadsheet9.2!AU658","v":-651679.60000000009},{"$f":"AV653+Spreadsheet9.2!AV658","v":-566583.69999999995},{"$f":"AW653+Spreadsheet9.2!AW658","v":-501156.99999999994},{"$f":"AX653+Spreadsheet9.2!AX658","v":-377497.59999999998},{"$f":"AY653+Spreadsheet9.2!AY658","v":-569993.19999999995},{"$f":"AZ653+Spreadsheet9.2!AZ658","v":-467346.8},{"$f":"BA653+Spreadsheet9.2!BA658","v":-606747.80000000005},{"$f":"BB653+Spreadsheet9.2!BB658","v":-609436.4},{"$f":"BC653+Spreadsheet9.2!BC658","v":-309045.09999999998},{"$f":"BD653+Spreadsheet9.2!BD658","v":-534169.30000000005},{"$f":"BE653+Spreadsheet9.2!BE658","v":-776938.5},{"$f":"BF653+Spreadsheet9.2!BF658","v":-716328.39999999991},{"$f":"BG653+Spreadsheet9.2!BG658","v":-817299.60000000009},{"$f":"BH653+Spreadsheet9.2!BH658","v":-959755.4},{"$f":"BI653+Spreadsheet9.2!BI658","v":-545493.1},{"$f":"BJ653+Spreadsheet9.2!BJ658","v":-588997.6},{"$f":"BK653+Spreadsheet9.2!BK658","v":-645565.1},{"$f":"BL653+Spreadsheet9.2!BL658","v":-521959.60000000003},{"$f":"BM653+Spreadsheet9.2!BM658","v":-524577.30000000005},{"$f":"BN653+Spreadsheet9.2!BN658","v":-528290.9},{"$f":"BO653+Spreadsheet9.2!BO658","v":-531146.69999999995}]
[null,"Simulation 629",{"$f":"C658+Spreadsheet9.2!C663","v":0},{"$f":"D658+Spreadsheet9.2!D663","v":128858.9},{"$f":"E658+Spreadsheet9.2!E663","v":1108730.3999999999},{"$f":"F658+Spreadsheet9.2!F663","v":636896.5},{"$f":"G658+Spreadsheet9.2!G663","v":295863.90000000002},{"$f":"H658+Spreadsheet9.2!H663","v":337442.8},{"$f":"I658+Spreadsheet9.2!I663","v":157613.19999999995},{"$f":"J658+Spreadsheet9.2!J663","v":-478332.1},{"$f":"K658+Spreadsheet9.2!K663","v":1733775},{"$f":"L658+Spreadsheet9.2!L663","v":-868170.5},{"$f":"M658+Spreadsheet9.2!M663","v":-100361},{"$f":"N658+Spreadsheet9.2!N663","v":-2577345.5},{"$f":"O658+Spreadsheet9.2!O663","v":-2393667.9000000004},{"$f":"P658+Spreadsheet9.2!P663","v":112853.90000000002},{"$f":"Q658+Spreadsheet9.2!Q663","v":343340.20000000007},{"$f":"R658+Spreadsheet9.2!R663","v":1282304.7},{"$f":"S658+Spreadsheet9.2!S663","v":684050.7},{"$f":"T658+Spreadsheet9.2!T663","v":994283.3},{"$f":"U658+Spreadsheet9.2!U663","v":248759.19999999995},{"$f":"V658+Spreadsheet9.2!V663","v":1428466.5},{"$f":"W658+Spreadsheet9.2!W663","v":297234.69999999972},{"$f":"X658+Spreadsheet9.2!X663","v":527421.10000000009},{"$f":"Y658+Spreadsheet9.2!Y663","v":1366862.1},{"$f":"Z658+Spreadsheet9.2!Z663","v":860709.3},{"$f":"AA658+Spreadsheet9.2!AA663","v":3478686.0999999996},{"$f":"AB658+Spreadsheet9.2!AB663","v":4242094.8},{"$f":"AC658+Spreadsheet9.2!AC663","v":2484023},{"$f":"AD658+Spreadsheet9.2!AD663","v":1514392.1},{"$f":"AE658+Spreadsheet9.2!AE663","v":417472.4},{"$f":"AF658+Spreadsheet9.2!AF663","v":15305.899999999965},{"$f":"AG658+Spreadsheet9.2!AG663","v":644479.30000000005},{"$f":"AH658+Spreadsheet9.2!AH663","v":100495.20000000001},{"$f":"AI658+Spreadsheet9.2!AI663","v":-602168.30000000005},{"$f":"AJ658+Spreadsheet9.2!AJ663","v":-1389816.6},{"$f":"AK658+Spreadsheet9.2!AK663","v":-900343.5},{"$f":"AL658+Spreadsheet9.2!AL663","v":-1221757.7},{"$f":"AM658+Spreadsheet9.2!AM663","v":-277062.80000000005},{"$f":"AN658+Spreadsheet9.2!AN663","v":-821512.9},{"$f":"AO658+Spreadsheet9.2!AO663","v":-414959.9},{"$f":"AP658+Spreadsheet9.2!AP663","v":-626422.1},{"$f":"AQ658+Spreadsheet9.2!AQ663","v":309299.80000000005},{"$f":"AR658+Spreadsheet9.2!AR663","v":1377471.7000000002},{"$f":"AS658+Spreadsheet9.2!AS663","v":-237279.60000000003},{"$f":"AT658+Spreadsheet9.2!AT663","v":-96959},{"$f":"AU658+Spreadsheet9.2!AU663","v":-344371.1},{"$f":"AV658+Spreadsheet9.2!AV663","v":168278.30000000002},{"$f":"AW658+Spreadsheet9.2!AW663","v":449016.1},{"$f":"AX658+Spreadsheet9.2!AX663","v":527218.30000000005},{"$f":"AY658+Spreadsheet9.2!AY663","v":510820.80000000005},{"$f":"AZ658+Spreadsheet9.2!AZ663","v":747130},{"$f":"BA658+Spreadsheet9.2!BA663","v":669543.10000000009},{"$f":"BB658+Spreadsheet9.2!BB663","v":559808.30000000005},{"$f":"BC658+Spreadsheet9.2!BC663","v":616899},{"$f":"BD658+Spreadsheet9.2!BD663","v":433586.8},{"$f":"BE658+Spreadsheet9.2!BE663","v":248773.3},{"$f":"BF658+Spreadsheet9.2!BF663","v":45559.399999999994},{"$f":"BG658+Spreadsheet9.2!BG663","v":-155377.5},{"$f":"BH658+Spreadsheet9.2!BH663","v":-296380.2},{"$f":"BI658+Spreadsheet9.2!BI663","v":-225864.2},{"$f":"BJ658+Spreadsheet9.2!BJ663","v":-250174.5},{"$f":"BK658+Spreadsheet9.2!BK663","v":-265381.09999999998},{"$f":"BL658+Spreadsheet9.2!BL663","v":-210549.5},{"$f":"BM658+Spreadsheet9.2!BM663","v":-214472.30000000002},{"$f":"BN658+Spreadsheet9.2!BN663","v":-218270.2},{"$f":"BO658+Spreadsheet9.2!BO663","v":-221215}]
[null,"Simulation 637",{"$f":"C666+Spreadsheet9.2!C671","v":0},{"$f":"D666+Spreadsheet9.2!D671","v":236717.7},{"$f":"E666+Spreadsheet9.2!E671","v":1136040.7000000002},{"$f":"F666+Spreadsheet9.2!F671","v":1572058.7},{"$f":"G666+Spreadsheet9.2!G671","v":1553113.9},{"$f":"H666+Spreadsheet9.2!H671","v":-1447130.8},{"$f":"I666+Spreadsheet9.2!I671","v":-2042999.4},{"$f":"J666+Spreadsheet9.2!J671","v":-2288934.4000000004},{"$f":"K666+Spreadsheet9.2!K671","v":-1761466.5},{"$f":"L666+Spreadsheet9.2!L671","v":-435754.8},{"$f":"M666+Spreadsheet9.2!M671","v":-681444.6},{"$f":"N666+Spreadsheet9.2!N671","v":-1864683.1},{"$f":"O666+Spreadsheet9.2!O671","v":-1440650.2},{"$f":"P666+Spreadsheet9.2!P671","v":-1323874.3},{"$f":"Q666+Spreadsheet9.2!Q671","v":-2448870.5},{"$f":"R666+Spreadsheet9.2!R671","v":-1512795.6},{"$f":"S666+Spreadsheet9.2!S671","v":-922389.3},{"$f":"T666+Spreadsheet9.2!T671","v":-1051584.8},{"$f":"U666+Spreadsheet9.2!U671","v":-2341844.6999999997},{"$f":"V666+Spreadsheet9.2!V671","v":-982871.09999999986},{"$f":"W666+Spreadsheet9.2!W671","v":-703246.70000000019},{"$f":"X666+Spreadsheet9.2!X671","v":-453012.30000000005},{"$f":"Y666+Spreadsheet9.2!Y671","v":-552856.39999999991},{"$f":"Z666+Spreadsheet9.2!Z671","v":-742316.60000000009},{"$f":"AA666+Spreadsheet9.2!AA671","v":-599124.30000000005},{"$f":"AB666+Spreadsheet9.2!AB671","v":-1020244.6},{"$f":"AC666+Spreadsheet9.2!AC671","v":-1658286.2000000002},{"$f":"AD666+Spreadsheet9.2!AD671","v":-2411350.6},{"$f":"AE666+Spreadsheet9.2!AE671","v":-1724633},{"$f":"AF666+Spreadsheet9.2!AF671","v":-1072051},{"$f":"AG666+Spreadsheet9.2!AG671","v":386143.5},{"$f":"AH666+Spreadsheet9.2!AH671","v":614902.19999999995},{"$f":"AI666+Spreadsheet9.2!AI671","v":-36274.800000000047},{"$f":"AJ666+Spreadsheet9.2!AJ671","v":-43358.600000000093},{"$f":"AK666+Spreadsheet9.2!AK671","v":-734760.6},{"$f":"AL666+Spreadsheet9.2!AL671","v":-497741.6},{"$f":"AM666+Spreadsheet9.2!AM671","v":552147.49999999988},{"$f":"AN666+Spreadsheet9.2!AN671","v":-55862.900000000023},{"$f":"AO666+Spreadsheet9.2!AO671","v":-305008.60000000003},{"$f":"AP666+Spreadsheet9.2!AP671","v":-857366.5},{"$f":"AQ666+Spreadsheet9.2!AQ671","v":600279.19999999995},{"$f":"AR666+Spreadsheet9.2!AR671","v":763115.1},{"$f":"AS666+Spreadsheet9.2!AS671","v":232000},{"$f":"AT666+Spreadsheet9.2!AT671","v":233449.4},{"$f":"AU666+Spreadsheet9.2!AU671","v":126798.09999999998},{"$f":"AV666+Spreadsheet9.2!AV671","v":459807.69999999995},{"$f":"AW666+Spreadsheet9.2!AW671","v":756530.89999999991},{"$f":"AX666+Spreadsheet9.2!AX671","v":747410.3},{"$f":"AY666+Spreadsheet9.2!AY671","v":517253},{"$f":"AZ666+Spreadsheet9.2!AZ671","v":311297.90000000002},{"$f":"BA666+Spreadsheet9.2!BA671","v":236263.39999999997},{"$f":"BB666+Spreadsheet9.2!BB671","v":50019.299999999988},{"$f":"BC666+Spreadsheet9.2!BC671","v":79623.5},{"$f":"BD666+Spreadsheet9.2!BD671","v":33018},{"$f":"BE666+Spreadsheet9.2!BE671","v":-130465.20000000001},{"$f":"BF666+Spreadsheet9.2!BF671","v":-207459.69999999998},{"$f":"BG666+Spreadsheet9.2!BG671","v":-255985.3},{"$f":"BH666+Spreadsheet9.2!BH671","v":-276579.3},{"$f":"BI666+Spreadsheet9.2!BI671","v":-42332.799999999988},{"$f":"BJ666+Spreadsheet9.2!BJ671","v":4841.7999999999884},{"$f":"BK666+Spreadsheet9.2!BK671","v":-3160},{"$f":"BL666+Spreadsheet9.2!BL671","v":-102218.1},{"$f":"BM666+Spreadsheet9.2!BM671","v":-101451.3},{"$f":"BN666+Spreadsheet9.2!BN671","v":-105684.09999999999},{"$f":"BO666+Spreadsheet9.2!BO671","v":-108733.59999999999}]
[null,"Simulation 649",{"$f":"C678+Spreadsheet9.2!C683","v":0},{"$f":"D678+Spreadsheet9.2!D683","v":73300.800000000017},{"$f":"E678+Spreadsheet9.2!E683","v":258980.7},{"$f":"F678+Spreadsheet9.2!F683","v":-287149.3},{"$f":"G678+Spreadsheet9.2!G683","v":-583210.6},{"$f":"H678+Spreadsheet9.2!H683","v":-741507.89999999991},{"$f":"I678+Spreadsheet9.2!I683","v":-1158033.3},{"$f":"J678+Spreadsheet9.2!J683","v":-2798701.7},{"$f":"K678+Spreadsheet9.2!K683","v":-3061886.7},{"$f":"L678+Spreadsheet9.2!L683","v":-2813504.5},{"$f":"M678+Spreadsheet9.2!M683","v":-2707855.0999999996},{"$f":"N678+Spreadsheet9.2!N683","v":-2327462.3000000003},{"$f":"O678+Spreadsheet9.2!O683","v":-1981334.8},{"$f":"P678+Spreadsheet9.2!P683","v":-3233086.9000000004},{"$f":"Q678+Spreadsheet9.2!Q683","v":-2837268.5},{"$f":"R678+Spreadsheet9.2!R683","v":-3943114.9},{"$f":"S678+Spreadsheet9.2!S683","v":-3237338.9},{"$f":"T678+Spreadsheet9.2!T683","v":-3234659.2},{"$f":"U678+Spreadsheet9.2!U683","v":-4475124.5999999996},{"$f":"V678+Spreadsheet9.2!V683","v":-4758242.7},{"$f":"W678+Spreadsheet9.2!W683","v":-5638803.7000000002},{"$f":"X678+Spreadsheet9.2!X683","v":-5611658},{"$f":"Y678+Spreadsheet9.2!Y683","v":-4781389.2},{"$f":"Z678+Spreadsheet9.2!Z683","v":-5158632.7},{"$f":"AA678+Spreadsheet9.2!AA683","v":-4082855.9},{"$f":"AB678+Spreadsheet9.2!AB683","v":-3917757.5},{"$f":"AC678+Spreadsheet9.2!AC683","v":-4388592.5},{"$f":"AD678+Spreadsheet9.2!AD683","v":-5027567.7},{"$f":"AE678+Spreadsheet9.2!AE683","v":-4750831.4000000004},{"$f":"AF678+Spreadsheet9.2!AF683","v":-3598526.7},{"$f":"AG678+Spreadsheet9.2!AG683","v":-3774706.8},{"$f":"AH678+Spreadsheet9.2!AH683","v":-3662195.5},{"$f":"AI678+Spreadsheet9.2!AI683","v":-3833399},{"$f":"AJ678+Spreadsheet9.2!AJ683","v":-3511569.9},{"$f":"AK678+Spreadsheet9.2!AK683","v":-2958487.0999999996},{"$f":"AL678+Spreadsheet9.2!AL683","v":-2661544.5},{"$f":"AM678+Spreadsheet9.2!AM683","v":-2711697.9},{"$f":"AN678+Spreadsheet9.2!AN683","v":-2485237.5},{"$f":"AO678+Spreadsheet9.2!AO683","v":-2531321.3000000003},{"$f":"AP678+Spreadsheet9.2!AP683","v":-2667288.9},{"$f":"AQ678+Spreadsheet9.2!AQ683","v":-2041114.5},{"$f":"AR678+Spreadsheet9.2!AR683","v":-1456584.0999999999},{"$f":"AS678+Spreadsheet9.2!AS683","v":-1772274.3},{"$f":"AT678+Spreadsheet9.2!AT683","v":-2250887.9},{"$f":"AU678+Spreadsheet9.2!AU683","v":-2399070.2999999998},{"$f":"AV678+Spreadsheet9.2!AV683","v":-2325841.4000000004},{"$f":"AW678+Spreadsheet9.2!AW683","v":-1702929.8},{"$f":"AX678+Spreadsheet9.2!AX683","v":-1483125.9},{"$f":"AY678+Spreadsheet9.2!AY683","v":-1580914.2999999998},{"$f":"AZ678+Spreadsheet9.2!AZ683","v":-1444213.8},{"$f":"BA678+Spreadsheet9.2!BA683","v":-1370881.4},{"$f":"BB678+Spreadsheet9.2!BB683","v":-1273911.5},{"$f":"BC678+Spreadsheet9.2!BC683","v":-635239.30000000005},{"$f":"BD678+Spreadsheet9.2!BD683","v":-708231.4},{"$f":"BE678+Spreadsheet9.2!BE683","v":-812010.5},{"$f":"BF678+Spreadsheet9.2!BF683","v":-722374},{"$f":"BG678+Spreadsheet9.2!BG683","v":-821841.8},{"$f":"BH678+Spreadsheet9.2!BH683","v":-948352.2},{"$f":"BI678+Spreadsheet9.2!BI683","v":-468351.69999999995},{"$f":"BJ678+Spreadsheet9.2!BJ683","v":-533291.4},{"$f":"BK678+Spreadsheet9.2!BK683","v":-611787.5},{"$f":"BL678+Spreadsheet9.2!BL683","v":-499491.8},{"$f":"BM678+Spreadsheet9.2!BM683","v":-502111.10000000003},{"$f":"BN678+Spreadsheet9.2!BN683","v":-504845.4},{"$f":"BO678+Spreadsheet9.2!BO683","v":-507039.80000000005}]
[null,"Simulation 650",{"$f":"C679+Spreadsheet9.2!C684","v":0},{"$f":"D679+Spreadsheet9.2!D684","v":205328.2},{"$f":"E679+Spreadsheet9.2!E684","v":1066821.8999999999},{"$f":"F679+Spreadsheet9.2!F684","v":1606310.2000000002},{"$f":"G679+Spreadsheet9.2!G684","v":272115.09999999998},{"$f":"H679+Spreadsheet9.2!H684","v":1984682.0999999999},{"$f":"I679+Spreadsheet9.2!I684","v":3020051.9000000004},{"$f":"J679+Spreadsheet9.2!J684","v":-472806.6},{"$f":"K679+Spreadsheet9.2!K684","v":-873335.8},{"$f":"L679+Spreadsheet9.2!L684","v":-1969394.9},{"$f":"M679+Spreadsheet9.2!M684","v":-2475554.2999999998},{"$f":"N679+Spreadsheet9.2!N684","v":-2447521.1},{"$f":"O679+Spreadsheet9.2!O684","v":-1380881.6},{"$f":"P679+Spreadsheet9.2!P684","v":-601809.89999999991},{"$f":"Q679+Spreadsheet9.2!Q684","v":950461.59999999986},{"$f":"R679+Spreadsheet9.2!R684","v":2331728.4},{"$f":"S679+Spreadsheet9.2!S684","v":2846381.5},{"$f":"T679+Spreadsheet9.2!T684","v":1503120.4000000001},{"$f":"U679+Spreadsheet9.2!U684","v":1649124.1},{"$f":"V679+Spreadsheet9.2!V684","v":-1977102},{"$f":"W679+Spreadsheet9.2!W684","v":-3039184.1},{"$f":"X679+Spreadsheet9.2!X684","v":-2559600},{"$f":"Y679+Spreadsheet9.2!Y684","v":-435512.70000000019},{"$f":"Z679+Spreadsheet9.2!Z684","v":921074.89999999991},{"$f":"AA679+Spreadsheet9.2!AA684","v":344395.29999999981},{"$f":"AB679+Spreadsheet9.2!AB684","v":1415806.7999999998},{"$f":"AC679+Spreadsheet9.2!AC684","v":508273.29999999981},{"$f":"AD679+Spreadsheet9.2!AD684","v":809857.60000000009},{"$f":"AE679+Spreadsheet9.2!AE684","v":735243.70000000019},{"$f":"AF679+Spreadsheet9.2!AF684","v":-1253684.1000000001},{"$f":"AG679+Spreadsheet9.2!AG684","v":-2823495.3},{"$f":"AH679+Spreadsheet9.2!AH684","v":-2740619},{"$f":"AI679+Spreadsheet9.2!AI684","v":-2154369},{"$f":"AJ679+Spreadsheet9.2!AJ684","v":-2573905.5},{"$f":"AK679+Spreadsheet9.2!AK684","v":-2565661.2000000002},{"$f":"AL679+Spreadsheet9.2!AL684","v":-2225953.8000000003},{"$f":"AM679+Spreadsheet9.2!AM684","v":-2183761.5},{"$f":"AN679+Spreadsheet9.2!AN684","v":-2435187.6999999997},{"$f":"AO679+Spreadsheet9.2!AO684","v":-2467903.0999999996},{"$f":"AP679+Spreadsheet9.2!AP684","v":-2548135.9},{"$f":"AQ679+Spreadsheet9.2!AQ684","v":-2450790.1},{"$f":"AR679+Spreadsheet9.2!AR684","v":-2469256.9},{"$f":"AS679+Spreadsheet9.2!AS684","v":-1985969.9},{"$f":"AT679+Spreadsheet9.2!AT684","v":-1951562.2},{"$f":"AU679+Spreadsheet9.2!AU684","v":-1895062.2},{"$f":"AV679+Spreadsheet9.2!AV684","v":-2033896.7},{"$f":"AW679+Spreadsheet9.2!AW684","v":-1311303.1000000001},{"$f":"AX679+Spreadsheet9.2!AX684","v":-1110552.1000000001},{"$f":"AY679+Spreadsheet9.2!AY684","v":-809187.4},{"$f":"AZ679+Spreadsheet9.2!AZ684","v":-501165.10000000003},{"$f":"BA679+Spreadsheet9.2!BA684","v":-449572.19999999995},{"$f":"BB679+Spreadsheet9.2!BB684","v":-390781.7},{"$f":"BC679+Spreadsheet9.2!BC684","v":-48888.899999999994},{"$f":"BD679+Spreadsheet9.2!BD684","v":-135506.79999999999},{"$f":"BE679+Spreadsheet9.2!BE684","v":-328881},{"$f":"BF679+Spreadsheet9.2!BF684","v":-443038.3},{"$f":"BG679+Spreadsheet9.2!BG684","v":-518592.89999999997},{"$f":"BH679+Spreadsheet9.2!BH684","v":-644296.6},{"$f":"BI679+Spreadsheet9.2!BI684","v":-393595.69999999995},{"$f":"BJ679+Spreadsheet9.2!BJ684","v":-393239.3},{"$f":"BK679+Spreadsheet9.2!BK684","v":-443798.30000000005},{"$f":"BL679+Spreadsheet9.2!BL684","v":-414686.2},{"$f":"BM679+Spreadsheet9.2!BM684","v":-416162.2},{"$f":"BN679+Spreadsheet9.2!BN684","v":-417849.8},{"$f":"BO679+Spreadsheet9.2!BO684","v":-420371.19999999995}]
[null,"Simulation 659",{"$f":"C688+Spreadsheet9.2!C693","v":0},{"$f":"D688+Spreadsheet9.2!D693","v":11554.300000000003},{"$f":"E688+Spreadsheet9.2!E693","v":-1045852.2},{"$f":"F688+Spreadsheet9.2!F693","v":-2222515.7999999998},{"$f":"G688+Spreadsheet9.2!G693","v":-2959985.0999999996},{"$f":"H688+Spreadsheet9.2!H693","v":-3426110.1},{"$f":"I688+Spreadsheet9.2!I693","v":-2882264.5},{"$f":"J688+Spreadsheet9.2!J693","v":-2242442.6},{"$f":"K688+Spreadsheet9.2!K693","v":-2846940.5},{"$f":"L688+Spreadsheet9.2!L693","v":-3257675.8},{"$f":"M688+Spreadsheet9.2!M693","v":-2871653.5999999996},{"$f":"N688+Spreadsheet9.2!N693","v":-4148548.4000000004},{"$f":"O688+Spreadsheet9.2!O693","v":-5176220.6999999993},{"$f":"P688+Spreadsheet9.2!P693","v":-4619758.2},{"$f":"Q688+Spreadsheet9.2!Q693","v":-5115499},{"$f":"R688+Spreadsheet9.2!R693","v":-5346099.2000000002},{"$f":"S688+Spreadsheet9.2!S693","v":-4750141.4000000004},{"$f":"T688+Spreadsheet9.2!T693","v":-3505353.4000000004},{"$f":"U688+Spreadsheet9.2!U693","v":-3360509.9000000004},{"$f":"V688+Spreadsheet9.2!V693","v":-3261028},{"$f":"W688+Spreadsheet9.2!W693","v":-3374832.9},{"$f":"X688+Spreadsheet9.2!X693","v":-3589123.9},{"$f":"Y688+Spreadsheet9.2!Y693","v":-3735879.2},{"$f":"Z688+Spreadsheet9.2!Z693","v":-4304401.9000000004},{"$f":"AA688+Spreadsheet9.2!AA693","v":-4105061.8000000003},{"$f":"AB688+Spreadsheet9.2!AB693","v":-4623674.5},{"$f":"AC688+Spreadsheet9.2!AC693","v":-4451515.9000000004},{"$f":"AD688+Spreadsheet9.2!AD693","v":-4522238},{"$f":"AE688+Spreadsheet9.2!AE693","v":-4045978.3},{"$f":"AF688+Spreadsheet9.2!AF693","v":-4196706.2},{"$f":"AG688+Spreadsheet9.2!AG693","v":-4755591},{"$f":"AH688+Spreadsheet9.2!AH693","v":-4343810.9000000004},{"$f":"AI688+Spreadsheet9.2!AI693","v":-3010713.3},{"$f":"AJ688+Spreadsheet9.2!AJ693","v":-3377700.4},{"$f":"AK688+Spreadsheet9.2!AK693","v":-2719638.9000000004},{"$f":"AL688+Spreadsheet9.2!AL693","v":-1801018.3},{"$f":"AM688+Spreadsheet9.2!AM693","v":-1273686.6000000001},{"$f":"AN688+Spreadsheet9.2!AN693","v":-1710860.5},{"$f":"AO688+Spreadsheet9.2!AO693","v":-2476127.2000000002},{"$f":"AP688+Spreadsheet9.2!AP693","v":-2910933.8},{"$f":"AQ688+Spreadsheet9.2!AQ693","v":-2254023.2000000002},{"$f":"AR688+Spreadsheet9.2!AR693","v":-2030374.1},{"$f":"AS688+Spreadsheet9.2!AS693","v":-1806506.2},{"$f":"AT688+Spreadsheet9.2!AT693","v":-1542795.2999999998},{"$f":"AU688+Spreadsheet9.2!AU693","v":-1385390.5},{"$f":"AV688+Spreadsheet9.2!AV693","v":-1410040.6},{"$f":"AW688+Spreadsheet9.2!AW693","v":-948741.70000000007},{"$f":"AX688+Spreadsheet9.2!AX693","v":-320278.40000000002},{"$f":"AY688+Spreadsheet9.2!AY693","v":-476131.5},{"$f":"AZ688+Spreadsheet9.2!AZ693","v":-477123.4},{"$f":"BA688+Spreadsheet9.2!BA693","v":-588983.30000000005},{"$f":"BB688+Spreadsheet9.2!BB693","v":-723694.3},{"$f":"BC688+Spreadsheet9.2!BC693","v":-387325.9},{"$f":"BD688+Spreadsheet9.2!BD693","v":-411986.5},{"$f":"BE688+Spreadsheet9.2!BE693","v":-524621.19999999995},{"$f":"BF688+Spreadsheet9.2!BF693","v":-447535.3},{"$f":"BG688+Spreadsheet9.2!BG693","v":-582287.39999999991},{"$f":"BH688+Spreadsheet9.2!BH693","v":-702673.89999999991},{"$f":"BI688+Spreadsheet9.2!BI693","v":-361270.19999999995},{"$f":"BJ688+Spreadsheet9.2!BJ693","v":-442932},{"$f":"BK688+Spreadsheet9.2!BK693","v":-520818.4},{"$f":"BL688+Spreadsheet9.2!BL693","v":-375263.4},{"$f":"BM688+Spreadsheet9.2!BM693","v":-377169},{"$f":"BN688+Spreadsheet9.2!BN693","v":-380559.9},{"$f":"BO688+Spreadsheet9.2!BO693","v":-382831}]
[null,"Simulation 669",{"$f":"C698+Spreadsheet9.2!C703","v":0},{"$f":"D698+Spreadsheet9.2!D703","v":-226079.7},{"$f":"E698+Spreadsheet9.2!E703","v":-135240.9},{"$f":"F698+Spreadsheet9.2!F703","v":-45196.099999999977},{"$f":"G698+Spreadsheet9.2!G703","v":-362222.6},{"$f":"H698+Spreadsheet9.2!H703","v":-504492.6},{"$f":"I698+Spreadsheet9.2!I703","v":-2111320.6999999997},{"$f":"J698+Spreadsheet9.2!J703","v":-2542993.6},{"$f":"K698+Spreadsheet9.2!K703","v":-2281454.2000000002},{"$f":"L698+Spreadsheet9.2!L703","v":-1676698.4000000001},{"$f":"M698+Spreadsheet9.2!M703","v":-2113268.5},{"$f":"N698+Spreadsheet9.2!N703","v":-578952.19999999995},{"$f":"O698+Spreadsheet9.2!O703","v":59713},{"$f":"P698+Spreadsheet9.2!P703","v":578055.09999999986},{"$f":"Q698+Spreadsheet9.2!Q703","v":2193085.2000000002},{"$f":"R698+Spreadsheet9.2!R703","v":2417663.1},{"$f":"S698+Spreadsheet9.2!S703","v":5393587.2999999998},{"$f":"T698+Spreadsheet9.2!T703","v":3824058.4},{"$f":"U698+Spreadsheet9.2!U703","v":5740165.2000000002},{"$f":"V698+Spreadsheet9.2!V703","v":6689608.9000000004},{"$f":"W698+Spreadsheet9.2!W703","v":7160775.2000000002},{"$f":"X698+Spreadsheet9.2!X703","v":6920017.8000000007},{"$f":"Y698+Spreadsheet9.2!Y703","v":8552809.8000000007},{"$f":"Z698+Spreadsheet9.2!Z703","v":9124516.9000000004},{"$f":"AA698+Spreadsheet9.2!AA703","v":8498463.4000000004},{"$f":"AB698+Spreadsheet9.2!AB703","v":6366171.4000000004},{"$f":"AC698+Spreadsheet9.2!AC703","v":3788893.1999999997},{"$f":"AD698+Spreadsheet9.2!AD703","v":4324664.8},{"$f":"AE698+Spreadsheet9.2!AE703","v":5405266.8999999994},{"$f":"AF698+Spreadsheet9.2!AF703","v":4793875.8},{"$f":"AG698+Spreadsheet9.2!AG703","v":2637106},{"$f":"AH698+Spreadsheet9.2!AH703","v":2356454.7999999998},{"$f":"AI698+Spreadsheet9.2!AI703","v":3340742.4},{"$f":"AJ698+Spreadsheet9.2!AJ703","v":2475270.3000000003},{"$f":"AK698+Spreadsheet9.2!AK703","v":2550302.6},{"$f":"AL698+Spreadsheet9.2!AL703","v":3033839.8000000003},{"$f":"AM698+Spreadsheet9.2!AM703","v":2510024},{"$f":"AN698+Spreadsheet9.2!AN703","v":227090.90000000014},{"$f":"AO698+Spreadsheet9.2!AO703","v":-333003.5},{"$f":"AP698+Spreadsheet9.2!AP703","v":213774.69999999995},{"$f":"AQ698+Spreadsheet9.2!AQ703","v":-93615.800000000047},{"$f":"AR698+Spreadsheet9.2!AR703","v":192830.90000000002},{"$f":"AS698+Spreadsheet9.2!AS703","v":-16739.199999999953},{"$f":"AT698+Spreadsheet9.2!AT703","v":-336356.70000000007},{"$f":"AU698+Spreadsheet9.2!AU703","v":-462805.9},{"$f":"AV698+Spreadsheet9.2!AV703","v":-207179},{"$f":"AW698+Spreadsheet9.2!AW703","v":67125.599999999991},{"$f":"AX698+Spreadsheet9.2!AX703","v":43685},{"$f":"AY698+Spreadsheet9.2!AY703","v":127482.2},{"$f":"AZ698+Spreadsheet9.2!AZ703","v":281140},{"$f":"BA698+Spreadsheet9.2!BA703","v":333365.80000000005},{"$f":"BB698+Spreadsheet9.2!BB703","v":409339.30000000005},{"$f":"BC698+Spreadsheet9.2!BC703","v":765746.1},{"$f":"BD698+Spreadsheet9.2!BD703","v":512899.4},{"$f":"BE698+Spreadsheet9.2!BE703","v":452806.99999999994},{"$f":"BF698+Spreadsheet9.2!BF703","v":292492.79999999999},{"$f":"BG698+Spreadsheet9.2!BG703","v":116373.09999999998},{"$f":"BH698+Spreadsheet9.2!BH703","v":34688.700000000012},{"$f":"BI698+Spreadsheet9.2!BI703","v":138736.5},{"$f":"BJ698+Spreadsheet9.2!BJ703","v":73963.299999999988},{"$f":"BK698+Spreadsheet9.2!BK703","v":91317.699999999983},{"$f":"BL698+Spreadsheet9.2!BL703","v":-31049.600000000006},{"$f":"BM698+Spreadsheet9.2!BM703","v":-33629.399999999994},{"$f":"BN698+Spreadsheet9.2!BN703","v":-37396.700000000012},{"$f":"BO698+Spreadsheet9.2!BO703","v":-40083.100000000006}]
[null,"Simulation 670",{"$f":"C699+Spreadsheet9.2!C704","v":0},{"$f":"D699+Spreadsheet9.2!D704","v":-286649.30000000005},{"$f":"E699+Spreadsheet9.2!E704","v":-1077377.3},{"$f":"F699+Spreadsheet9.2!F704","v":-997530.8},{"$f":"G699+Spreadsheet9.2!G704","v":-320667.2},{"$f":"H699+Spreadsheet9.2!H704","v":-1701632.1},{"$f":"I699+Spreadsheet9.2!I704","v":977863.8},{"$f":"J699+Spreadsheet9.2!J704","v":3278747.2},{"$f":"K699+Spreadsheet9.2!K704","v":6124348.9000000004},{"$f":"L699+Spreadsheet9.2!L704","v":10767688.5},{"$f":"M699+Spreadsheet9.2!M704","v":10371802},{"$f":"N699+Spreadsheet9.2!N704","v":12467782},{"$f":"O699+Spreadsheet9.2!O704","v":11013376.699999999},{"$f":"P699+Spreadsheet9.2!P704","v":13219969.5},{"$f":"Q699+Spreadsheet9.2!Q704","v":12047461.4},{"$f":"R699+Spreadsheet9.2!R704","v":12117065.300000001},{"$f":"S699+Spreadsheet9.2!S704","v":12890131.100000001},{"$f":"T699+Spreadsheet9.2!T704","v":11500357.6},{"$f":"U699+Spreadsheet9.2!U704","v":13143363.699999999},{"$f":"V699+Spreadsheet9.2!V704","v":15004724.100000001},{"$f":"W699+Spreadsheet9.2!W704","v":12349100.300000001},{"$f":"X699+Spreadsheet9.2!X704","v":8751284.3000000007},{"$f":"Y699+Spreadsheet9.2!Y704","v":8611329},{"$f":"Z699+Spreadsheet9.2!Z704","v":5416144.5},{"$f":"AA699+Spreadsheet9.2!AA704","v":4391923.5999999996},{"$f":"AB699+Spreadsheet9.2!AB704","v":4124946.6},{"$f":"AC699+Spreadsheet9.2!AC704","v":3931080},{"$f":"AD699+Spreadsheet9.2!AD704","v":2258894.5999999996},{"$f":"AE699+Spreadsheet9.2!AE704","v":1935419.1},{"$f":"AF699+Spreadsheet9.2!AF704","v":2432894.5999999996},{"$f":"AG699+Spreadsheet9.2!AG704","v":509356.6},{"$f":"AH699+Spreadsheet9.2!AH704","v":731202.8},{"$f":"AI699+Spreadsheet9.2!AI704","v":467235.80000000005},{"$f":"AJ699+Spreadsheet9.2!AJ704","v":1602716.7999999998},{"$f":"AK699+Spreadsheet9.2!AK704","v":1774366.2999999998},{"$f":"AL699+Spreadsheet9.2!AL704","v":2187452.7000000002},{"$f":"AM699+Spreadsheet9.2!AM704","v":388322.9},{"$f":"AN699+Spreadsheet9.2!AN704","v":-168274.5},{"$f":"AO699+Spreadsheet9.2!AO704","v":-1058061.1000000001},{"$f":"AP699+Spreadsheet9.2!AP704","v":-1440664.2000000002},{"$f":"AQ699+Spreadsheet9.2!AQ704","v":-1435683.5},{"$f":"AR699+Spreadsheet9.2!AR704","v":-1400880.8},{"$f":"AS699+Spreadsheet9.2!AS704","v":-880653.6},{"$f":"AT699+Spreadsheet9.2!AT704","v":-992761.10000000009},{"$f":"AU699+Spreadsheet9.2!AU704","v":-751070.4},{"$f":"AV699+Spreadsheet9.2!AV704","v":-582942.19999999995},{"$f":"AW699+Spreadsheet9.2!AW704","v":-312856.7},{"$f":"AX699+Spreadsheet9.2!AX704","v":-80481.200000000012},{"$f":"AY699+Spreadsheet9.2!AY704","v":295900.90000000002},{"$f":"AZ699+Spreadsheet9.2!AZ704","v":703087.1},{"$f":"BA699+Spreadsheet9.2!BA704","v":984682.3},{"$f":"BB699+Spreadsheet9.2!BB704","v":1148534.3999999999},{"$f":"BC699+Spreadsheet9.2!BC704","v":1303421.7},{"$f":"BD699+Spreadsheet9.2!BD704","v":1054962.2},{"$f":"BE699+Spreadsheet9.2!BE704","v":775522.60000000009},{"$f":"BF699+Spreadsheet9.2!BF704","v":511135},{"$f":"BG699+Spreadsheet9.2!BG704","v":424017.7},{"$f":"BH699+Spreadsheet9.2!BH704","v":243604.80000000002},{"$f":"BI699+Spreadsheet9.2!BI704","v":161882.79999999999},{"$f":"BJ699+Spreadsheet9.2!BJ704","v":200645.1},{"$f":"BK699+Spreadsheet9.2!BK704","v":185285.5},{"$f":"BL699+Spreadsheet9.2!BL704","v":128885.9},{"$f":"BM699+Spreadsheet9.2!BM704","v":126643.1},{"$f":"BN699+Spreadsheet9.2!BN704","v":124039.49999999999},{"$f":"BO699+Spreadsheet9.2!BO704","v":121271.29999999999}]
[null,"Simulation 678",{"$f":"C707+Spreadsheet9.2!C712","v":0},{"$f":"D707+Spreadsheet9.2!D712","v":-19320.099999999999},{"$f":"E707+Spreadsheet9.2!E712","v":-544561.19999999995},{"$f":"F707+Spreadsheet9.2!F712","v":124315.6},{"$f":"G707+Spreadsheet9.2!G712","v":218684.2},{"$f":"H707+Spreadsheet9.2!H712","v":1084646.8999999999},{"$f":"I707+Spreadsheet9.2!I712","v":1827883.9},{"$f":"J707+Spreadsheet9.2!J712","v":1158963.8999999999},{"$f":"K707+Spreadsheet9.2!K712","v":361005},{"$f":"L707+Spreadsheet9.2!L712","v":-1513139.1},{"$f":"M707+Spreadsheet9.2!M712","v":-2075156.7000000002},{"$f":"N707+Spreadsheet9.2!N712","v":-3389626.7},{"$f":"O707+Spreadsheet9.2!O712","v":-3020346.8},{"$f":"P707+Spreadsheet9.2!P712","v":-3105653.7},{"$f":"Q707+Spreadsheet9.2!Q712","v":-2539164.9000000004},{"$f":"R707+Spreadsheet9.2!R712","v":-2981078.9},{"$f":"S707+Spreadsheet9.2!S712","v":-453201},{"$f":"T707+Spreadsheet9.2!T712","v":-592979.80000000005},{"$f":"U707+Spreadsheet9.2!U712","v":-1611231.6},{"$f":"V707+Spreadsheet9.2!V712","v":-1724078.6999999997},{"$f":"W707+Spreadsheet9.2!W712","v":-1195595.7},{"$f":"X707+Spreadsheet9.2!X712","v":-2318957.1999999997},{"$f":"Y707+Spreadsheet9.2!Y712","v":-1876386.9},{"$f":"Z707+Spreadsheet9.2!Z712","v":-2951530.8},{"$f":"AA707+Spreadsheet9.2!AA712","v":-3537884.6},{"$f":"AB707+Spreadsheet9.2!AB712","v":-2900935.9},{"$f":"AC707+Spreadsheet9.2!AC712","v":-3502174.5},{"$f":"AD707+Spreadsheet9.2!AD712","v":-3918064.2},{"$f":"AE707+Spreadsheet9.2!AE712","v":-3987736.8},{"$f":"AF707+Spreadsheet9.2!AF712","v":-4008870.8},{"$f":"AG707+Spreadsheet9.2!AG712","v":-4203629.4000000004},{"$f":"AH707+Spreadsheet9.2!AH712","v":-4471334.8},{"$f":"AI707+Spreadsheet9.2!AI712","v":-4565253.5},{"$f":"AJ707+Spreadsheet9.2!AJ712","v":-4480281.4000000004},{"$f":"AK707+Spreadsheet9.2!AK712","v":-4324889.4000000004},{"$f":"AL707+Spreadsheet9.2!AL712","v":-4400149.5999999996},{"$f":"AM707+Spreadsheet9.2!AM712","v":-4193824.4},{"$f":"AN707+Spreadsheet9.2!AN712","v":-4083818.9},{"$f":"AO707+Spreadsheet9.2!AO712","v":-3996484.3},{"$f":"AP707+Spreadsheet9.2!AP712","v":-3598972.5999999996},{"$f":"AQ707+Spreadsheet9.2!AQ712","v":-3299859.5999999996},{"$f":"AR707+Spreadsheet9.2!AR712","v":-2892337.5},{"$f":"AS707+Spreadsheet9.2!AS712","v":-2643431.9000000004},{"$f":"AT707+Spreadsheet9.2!AT712","v":-2099694.9},{"$f":"AU707+Spreadsheet9.2!AU712","v":-1914429.1},{"$f":"AV707+Spreadsheet9.2!AV712","v":-1949181.9},{"$f":"AW707+Spreadsheet9.2!AW712","v":-1162523.6000000001},{"$f":"AX707+Spreadsheet9.2!AX712","v":-1022661.6},{"$f":"AY707+Spreadsheet9.2!AY712","v":-919884.2},{"$f":"AZ707+Spreadsheet9.2!AZ712","v":-597063.80000000005},{"$f":"BA707+Spreadsheet9.2!BA712","v":-275831.5},{"$f":"BB707+Spreadsheet9.2!BB712","v":-264276.40000000002},{"$f":"BC707+Spreadsheet9.2!BC712","v":166090.90000000002},{"$f":"BD707+Spreadsheet9.2!BD712","v":-51460},{"$f":"BE707+Spreadsheet9.2!BE712","v":-242570.30000000002},{"$f":"BF707+Spreadsheet9.2!BF712","v":-385292.1},{"$f":"BG707+Spreadsheet9.2!BG712","v":-503733.5},{"$f":"BH707+Spreadsheet9.2!BH712","v":-636987.1},{"$f":"BI707+Spreadsheet9.2!BI712","v":-361852.60000000003},{"$f":"BJ707+Spreadsheet9.2!BJ712","v":-344931.80000000005},{"$f":"BK707+Spreadsheet9.2!BK712","v":-372106.1},{"$f":"BL707+Spreadsheet9.2!BL712","v":-337316.1},{"$f":"BM707+Spreadsheet9.2!BM712","v":-341298.6},{"$f":"BN707+Spreadsheet9.2!BN712","v":-344747},{"$f":"BO707+Spreadsheet9.2!BO712","v":-347003.60000000003}]
[null,"Simulation 690",{"$f":"C719+Spreadsheet9.2!C724","v":0},{"$f":"D719+Spreadsheet9.2!D724","v":-48403.200000000004},{"$f":"E719+Spreadsheet9.2!E724","v":-8419.1000000000349},{"$f":"F719+Spreadsheet9.2!F724","v":777323.8},{"$f":"G719+Spreadsheet9.2!G724","v":24137.599999999977},{"$f":"H719+Spreadsheet9.2!H724","v":-1562643.3},{"$f":"I719+Spreadsheet9.2!I724","v":-1118054.8999999999},{"$f":"J719+Spreadsheet9.2!J724","v":-823799},{"$f":"K719+Spreadsheet9.2!K724","v":-1169939.8},{"$f":"L719+Spreadsheet9.2!L724","v":937282},{"$f":"M719+Spreadsheet9.2!M724","v":4050828},{"$f":"N719+Spreadsheet9.2!N724","v":2964948.7},{"$f":"O719+Spreadsheet9.2!O724","v":2250727.0999999996},{"$f":"P719+Spreadsheet9.2!P724","v":766510.89999999991},{"$f":"Q719+Spreadsheet9.2!Q724","v":625164.9},{"$f":"R719+Spreadsheet9.2!R724","v":2085075.6},{"$f":"S719+Spreadsheet9.2!S724","v":2951151.7},{"$f":"T719+Spreadsheet9.2!T724","v":1479313.4},{"$f":"U719+Spreadsheet9.2!U724","v":1325757.6000000001},{"$f":"V719+Spreadsheet9.2!V724","v":640414.5},{"$f":"W719+Spreadsheet9.2!W724","v":-556311.80000000005},{"$f":"X719+Spreadsheet9.2!X724","v":-2322081.5},{"$f":"Y719+Spreadsheet9.2!Y724","v":-2612383.1},{"$f":"Z719+Spreadsheet9.2!Z724","v":-3049525.3},{"$f":"AA719+Spreadsheet9.2!AA724","v":-2105444.7999999998},{"$f":"AB719+Spreadsheet9.2!AB724","v":-2294952.0999999996},{"$f":"AC719+Spreadsheet9.2!AC724","v":-3796137.5999999996},{"$f":"AD719+Spreadsheet9.2!AD724","v":-3263118.6},{"$f":"AE719+Spreadsheet9.2!AE724","v":-3055162},{"$f":"AF719+Spreadsheet9.2!AF724","v":-3465589.2},{"$f":"AG719+Spreadsheet9.2!AG724","v":-3959100.8},{"$f":"AH719+Spreadsheet9.2!AH724","v":-3810429.7},{"$f":"AI719+Spreadsheet9.2!AI724","v":-4083781.2},{"$f":"AJ719+Spreadsheet9.2!AJ724","v":-3939121},{"$f":"AK719+Spreadsheet9.2!AK724","v":-3658019.2},{"$f":"AL719+Spreadsheet9.2!AL724","v":-3517791},{"$f":"AM719+Spreadsheet9.2!AM724","v":-2799636.8},{"$f":"AN719+Spreadsheet9.2!AN724","v":-2808604.3},{"$f":"AO719+Spreadsheet9.2!AO724","v":-2831668},{"$f":"AP719+Spreadsheet9.2!AP724","v":-2744465.5},{"$f":"AQ719+Spreadsheet9.2!AQ724","v":-2557888.7000000002},{"$f":"AR719+Spreadsheet9.2!AR724","v":-1834674.6},{"$f":"AS719+Spreadsheet9.2!AS724","v":-1375263.7},{"$f":"AT719+Spreadsheet9.2!AT724","v":-1618210},{"$f":"AU719+Spreadsheet9.2!AU724","v":-1373595.2000000002},{"$f":"AV719+Spreadsheet9.2!AV724","v":-1410351.2},{"$f":"AW719+Spreadsheet9.2!AW724","v":-963625.3},{"$f":"AX719+Spreadsheet9.2!AX724","v":-872250.8},{"$f":"AY719+Spreadsheet9.2!AY724","v":-546926.9},{"$f":"AZ719+Spreadsheet9.2!AZ724","v":-418799.30000000005},{"$f":"BA719+Spreadsheet9.2!BA724","v":-304845.2},{"$f":"BB719+Spreadsheet9.2!BB724","v":-180137.90000000002},{"$f":"BC719+Spreadsheet9.2!BC724","v":141577.9},{"$f":"BD719+Spreadsheet9.2!BD724","v":-53132},{"$f":"BE719+Spreadsheet9.2!BE724","v":-294453.10000000003},{"$f":"BF719+Spreadsheet9.2!BF724","v":-372461.9},{"$f":"BG719+Spreadsheet9.2!BG724","v":-519668.2},{"$f":"BH719+Spreadsheet9.2!BH724","v":-662949.80000000005},{"$f":"BI719+Spreadsheet9.2!BI724","v":-385480.69999999995},{"$f":"BJ719+Spreadsheet9.2!BJ724","v":-406272.9},{"$f":"BK719+Spreadsheet9.2!BK724","v":-467701.6},{"$f":"BL719+Spreadsheet9.2!BL724","v":-394670.3},{"$f":"BM719+Spreadsheet9.2!BM724","v":-397925.69999999995},{"$f":"BN719+Spreadsheet9.2!BN724","v":-401471.5},{"$f":"BO719+Spreadsheet9.2!BO724","v":-404647.9}]
[null,"Simulation 691",{"$f":"C720+Spreadsheet9.2!C725","v":0},{"$f":"D720+Spreadsheet9.2!D725","v":172698.2},{"$f":"E720+Spreadsheet9.2!E725","v":-415974.5},{"$f":"F720+Spreadsheet9.2!F725","v":-1353141.6},{"$f":"G720+Spreadsheet9.2!G725","v":-1173906.3},{"$f":"H720+Spreadsheet9.2!H725","v":195440.7},{"$f":"I720+Spreadsheet9.2!I725","v":-21620.799999999988},{"$f":"J720+Spreadsheet9.2!J725","v":-1887454.9000000001},{"$f":"K720+Spreadsheet9.2!K725","v":-2995921.2},{"$f":"L720+Spreadsheet9.2!L725","v":-3590022.7},{"$f":"M720+Spreadsheet9.2!M725","v":-4040700.8},{"$f":"N720+Spreadsheet9.2!N725","v":-3884916},{"$f":"O720+Spreadsheet9.2!O725","v":-3287525.1},{"$f":"P720+Spreadsheet9.2!P725","v":-1654041.9},{"$f":"Q720+Spreadsheet9.2!Q725","v":-2975341.0999999996},{"$f":"R720+Spreadsheet9.2!R725","v":-3723198.9},{"$f":"S720+Spreadsheet9.2!S725","v":-3849872.1},{"$f":"T720+Spreadsheet9.2!T725","v":-4291249.5999999996},{"$f":"U720+Spreadsheet9.2!U725","v":-3504683.3},{"$f":"V720+Spreadsheet9.2!V725","v":-2676288.2000000002},{"$f":"W720+Spreadsheet9.2!W725","v":-2965021.9},{"$f":"X720+Spreadsheet9.2!X725","v":-2509763.9},{"$f":"Y720+Spreadsheet9.2!Y725","v":-2373506.5},{"$f":"Z720+Spreadsheet9.2!Z725","v":-1102328.3},{"$f":"AA720+Spreadsheet9.2!AA725","v":88335.200000000012},{"$f":"AB720+Spreadsheet9.2!AB725","v":-491180.2},{"$f":"AC720+Spreadsheet9.2!AC725","v":-604501.69999999995},{"$f":"AD720+Spreadsheet9.2!AD725","v":-2560936.2000000002},{"$f":"AE720+Spreadsheet9.2!AE725","v":-1391232.9},{"$f":"AF720+Spreadsheet9.2!AF725","v":-2312599.4},{"$f":"AG720+Spreadsheet9.2!AG725","v":-2419368.2000000002},{"$f":"AH720+Spreadsheet9.2!AH725","v":-1794815.7},{"$f":"AI720+Spreadsheet9.2!AI725","v":-1316630.9000000001},{"$f":"AJ720+Spreadsheet9.2!AJ725","v":-461738.9},{"$f":"AK720+Spreadsheet9.2!AK725","v":-1244627.8999999999},{"$f":"AL720+Spreadsheet9.2!AL725","v":235289.5},{"$f":"AM720+Spreadsheet9.2!AM725","v":98308.200000000012},{"$f":"AN720+Spreadsheet9.2!AN725","v":-133414.20000000001},{"$f":"AO720+Spreadsheet9.2!AO725","v":-1247910.8},{"$f":"AP720+Spreadsheet9.2!AP725","v":-1806975.8},{"$f":"AQ720+Spreadsheet9.2!AQ725","v":-1964491.2999999998},{"$f":"AR720+Spreadsheet9.2!AR725","v":-1620703.2000000002},{"$f":"AS720+Spreadsheet9.2!AS725","v":-1226180.5999999999},{"$f":"AT720+Spreadsheet9.2!AT725","v":-1124815.2},{"$f":"AU720+Spreadsheet9.2!AU725","v":-472329.1},{"$f":"AV720+Spreadsheet9.2!AV725","v":-158455.40000000002},{"$f":"AW720+Spreadsheet9.2!AW725","v":-215316.5},{"$f":"AX720+Spreadsheet9.2!AX725","v":-59743},{"$f":"AY720+Spreadsheet9.2!AY725","v":38718.700000000012},{"$f":"AZ720+Spreadsheet9.2!AZ725","v":47155},{"$f":"BA720+Spreadsheet9.2!BA725","v":178888.2},{"$f":"BB720+Spreadsheet9.2!BB725","v":304937.7},{"$f":"BC720+Spreadsheet9.2!BC725","v":615205.79999999993},{"$f":"BD720+Spreadsheet9.2!BD725","v":314702},{"$f":"BE720+Spreadsheet9.2!BE725","v":145861.30000000002},{"$f":"BF720+Spreadsheet9.2!BF725","v":-143469.4},{"$f":"BG720+Spreadsheet9.2!BG725","v":-309912.2},{"$f":"BH720+Spreadsheet9.2!BH725","v":-487977.9},{"$f":"BI720+Spreadsheet9.2!BI725","v":-249086.39999999997},{"$f":"BJ720+Spreadsheet9.2!BJ725","v":-224914.30000000002},{"$f":"BK720+Spreadsheet9.2!BK725","v":-272826.3},{"$f":"BL720+Spreadsheet9.2!BL725","v":-291462.3},{"$f":"BM720+Spreadsheet9.2!BM725","v":-297171.09999999998},{"$f":"BN720+Spreadsheet9.2!BN725","v":-301497.60000000003},{"$f":"BO720+Spreadsheet9.2!BO725","v":-304408.7}]
[null,"Simulation 703",{"$f":"C732+Spreadsheet9.2!C737","v":0},{"$f":"D732+Spreadsheet9.2!D737","v":160297},{"$f":"E732+Spreadsheet9.2!E737","v":1423697.6},{"$f":"F732+Spreadsheet9.2!F737","v":421263.9},{"$f":"G732+Spreadsheet9.2!G737","v":278421.90000000002},{"$f":"H732+Spreadsheet9.2!H737","v":3424654.7},{"$f":"I732+Spreadsheet9.2!I737","v":2605089.2999999998},{"$f":"J732+Spreadsheet9.2!J737","v":3957032.1},{"$f":"K732+Spreadsheet9.2!K737","v":8049119.3000000007},{"$f":"L732+Spreadsheet9.2!L737","v":8043918.9000000004},{"$f":"M732+Spreadsheet9.2!M737","v":8987001},{"$f":"N732+Spreadsheet9.2!N737","v":7689151.7999999998},{"$f":"O732+Spreadsheet9.2!O737","v":4047776.1},{"$f":"P732+Spreadsheet9.2!P737","v":6246081},{"$f":"Q732+Spreadsheet9.2!Q737","v":9811646.1999999993},{"$f":"R732+Spreadsheet9.2!R737","v":8888342.8000000007},{"$f":"S732+Spreadsheet9.2!S737","v":8487054.9000000004},{"$f":"T732+Spreadsheet9.2!T737","v":8921444.4000000004},{"$f":"U732+Spreadsheet9.2!U737","v":9810170.9000000004},{"$f":"V732+Spreadsheet9.2!V737","v":11795290.9},{"$f":"W732+Spreadsheet9.2!W737","v":10262300.199999999},{"$f":"X732+Spreadsheet9.2!X737","v":10772260.699999999},{"$f":"Y732+Spreadsheet9.2!Y737","v":10189580},{"$f":"Z732+Spreadsheet9.2!Z737","v":8346579.1000000006},{"$f":"AA732+Spreadsheet9.2!AA737","v":6745027.3999999994},{"$f":"AB732+Spreadsheet9.2!AB737","v":7224062.5},{"$f":"AC732+Spreadsheet9.2!AC737","v":7128607},{"$f":"AD732+Spreadsheet9.2!AD737","v":8722309.6999999993},{"$f":"AE732+Spreadsheet9.2!AE737","v":7101987.0999999996},{"$f":"AF732+Spreadsheet9.2!AF737","v":5142964},{"$f":"AG732+Spreadsheet9.2!AG737","v":5454679.1000000006},{"$f":"AH732+Spreadsheet9.2!AH737","v":3223327.6},{"$f":"AI732+Spreadsheet9.2!AI737","v":801733.29999999993},{"$f":"AJ732+Spreadsheet9.2!AJ737","v":695580.39999999991},{"$f":"AK732+Spreadsheet9.2!AK737","v":-584369.50000000012},{"$f":"AL732+Spreadsheet9.2!AL737","v":-714825.20000000007},{"$f":"AM732+Spreadsheet9.2!AM737","v":-912237.7},{"$f":"AN732+Spreadsheet9.2!AN737","v":-714963},{"$f":"AO732+Spreadsheet9.2!AO737","v":-634687.60000000009},{"$f":"AP732+Spreadsheet9.2!AP737","v":-1278048.7},{"$f":"AQ732+Spreadsheet9.2!AQ737","v":-986375.00000000012},{"$f":"AR732+Spreadsheet9.2!AR737","v":-13201.900000000023},{"$f":"AS732+Spreadsheet9.2!AS737","v":-221926.59999999998},{"$f":"AT732+Spreadsheet9.2!AT737","v":-439523.5},{"$f":"AU732+Spreadsheet9.2!AU737","v":485643.4},{"$f":"AV732+Spreadsheet9.2!AV737","v":-29811.399999999965},{"$f":"AW732+Spreadsheet9.2!AW737","v":1032869.8},{"$f":"AX732+Spreadsheet9.2!AX737","v":1729150.1},{"$f":"AY732+Spreadsheet9.2!AY737","v":1764310.1},{"$f":"AZ732+Spreadsheet9.2!AZ737","v":1259021},{"$f":"BA732+Spreadsheet9.2!BA737","v":527347.1},{"$f":"BB732+Spreadsheet9.2!BB737","v":245298},{"$f":"BC732+Spreadsheet9.2!BC737","v":403844.80000000005},{"$f":"BD732+Spreadsheet9.2!BD737","v":75501.199999999953},{"$f":"BE732+Spreadsheet9.2!BE737","v":-44883.599999999977},{"$f":"BF732+Spreadsheet9.2!BF737","v":-136170.39999999997},{"$f":"BG732+Spreadsheet9.2!BG737","v":-330305},{"$f":"BH732+Spreadsheet9.2!BH737","v":-414713.2},{"$f":"BI732+Spreadsheet9.2!BI737","v":-180033.8},{"$f":"BJ732+Spreadsheet9.2!BJ737","v":-309246.3},{"$f":"BK732+Spreadsheet9.2!BK737","v":-363753.1},{"$f":"BL732+Spreadsheet9.2!BL737","v":-360617},{"$f":"BM732+Spreadsheet9.2!BM737","v":-362950.6},{"$f":"BN732+Spreadsheet9.2!BN737","v":-365195.39999999997},{"$f":"BO732+Spreadsheet9.2!BO737","v":-368003.8}]
[null,"Simulation 711",{"$f":"C740+Spreadsheet9.2!C745","v":0},{"$f":"D740+Spreadsheet9.2!D745","v":57711.399999999994},{"$f":"E740+Spreadsheet9.2!E745","v":1095913.7},{"$f":"F740+Spreadsheet9.2!F745","v":769053.4},{"$f":"G740+Spreadsheet9.2!G745","v":-472354.7},{"$f":"H740+Spreadsheet9.2!H745","v":-3792116.3},{"$f":"I740+Spreadsheet9.2!I745","v":-4281983.0999999996},{"$f":"J740+Spreadsheet9.2!J745","v":-5630053},{"$f":"K740+Spreadsheet9.2!K745","v":-5592408.7000000002},{"$f":"L740+Spreadsheet9.2!L745","v":-4770915.7},{"$f":"M740+Spreadsheet9.2!M745","v":-4235800.2},{"$f":"N740+Spreadsheet9.2!N745","v":-5186658.9000000004},{"$f":"O740+Spreadsheet9.2!O745","v":-5980019},{"$f":"P740+Spreadsheet9.2!P745","v":-6537915.9000000004},{"$f":"Q740+Spreadsheet9.2!Q745","v":-6178966.2000000002},{"$f":"R740+Spreadsheet9.2!R745","v":-6657064.4000000004},{"$f":"S740+Spreadsheet9.2!S745","v":-6236381.8000000007},{"$f":"T740+Spreadsheet9.2!T745","v":-6309541.3000000007},{"$f":"U740+Spreadsheet9.2!U745","v":-6636348.3000000007},{"$f":"V740+Spreadsheet9.2!V745","v":-5517866.5999999996},{"$f":"W740+Spreadsheet9.2!W745","v":-6163377.7000000002},{"$f":"X740+Spreadsheet9.2!X745","v":-5720581.3000000007},{"$f":"Y740+Spreadsheet9.2!Y745","v":-4685349.0999999996},{"$f":"Z740+Spreadsheet9.2!Z745","v":-4322818.7},{"$f":"AA740+Spreadsheet9.2!AA745","v":-3620311.7},{"$f":"AB740+Spreadsheet9.2!AB745","v":-3344635},{"$f":"AC740+Spreadsheet9.2!AC745","v":-3686731.0999999996},{"$f":"AD740+Spreadsheet9.2!AD745","v":-4252291.5999999996},{"$f":"AE740+Spreadsheet9.2!AE745","v":-4438879.9000000004},{"$f":"AF740+Spreadsheet9.2!AF745","v":-3673108.8},{"$f":"AG740+Spreadsheet9.2!AG745","v":-3770005},{"$f":"AH740+Spreadsheet9.2!AH745","v":-3630706.3},{"$f":"AI740+Spreadsheet9.2!AI745","v":-3664957.4},{"$f":"AJ740+Spreadsheet9.2!AJ745","v":-3433991.9000000004},{"$f":"AK740+Spreadsheet9.2!AK745","v":-3042984.9},{"$f":"AL740+Spreadsheet9.2!AL745","v":-2637896.7000000002},{"$f":"AM740+Spreadsheet9.2!AM745","v":-1768038.3999999999},{"$f":"AN740+Spreadsheet9.2!AN745","v":-2494473.7000000002},{"$f":"AO740+Spreadsheet9.2!AO745","v":-2142448.4000000004},{"$f":"AP740+Spreadsheet9.2!AP745","v":-2065142.1},{"$f":"AQ740+Spreadsheet9.2!AQ745","v":-1881530.1},{"$f":"AR740+Spreadsheet9.2!AR745","v":-1544486.5},{"$f":"AS740+Spreadsheet9.2!AS745","v":-653609.79999999993},{"$f":"AT740+Spreadsheet9.2!AT745","v":-769153.2},{"$f":"AU740+Spreadsheet9.2!AU745","v":-948751.8},{"$f":"AV740+Spreadsheet9.2!AV745","v":-692078.3},{"$f":"AW740+Spreadsheet9.2!AW745","v":-756351.1},{"$f":"AX740+Spreadsheet9.2!AX745","v":-460745.80000000005},{"$f":"AY740+Spreadsheet9.2!AY745","v":-305743.59999999998},{"$f":"AZ740+Spreadsheet9.2!AZ745","v":-418572.79999999999},{"$f":"BA740+Spreadsheet9.2!BA745","v":-308503},{"$f":"BB740+Spreadsheet9.2!BB745","v":-49979.800000000047},{"$f":"BC740+Spreadsheet9.2!BC745","v":211486.89999999997},{"$f":"BD740+Spreadsheet9.2!BD745","v":178319},{"$f":"BE740+Spreadsheet9.2!BE745","v":58880.299999999988},{"$f":"BF740+Spreadsheet9.2!BF745","v":-83022.700000000012},{"$f":"BG740+Spreadsheet9.2!BG745","v":-146537},{"$f":"BH740+Spreadsheet9.2!BH745","v":-301760.59999999998},{"$f":"BI740+Spreadsheet9.2!BI745","v":-181397.10000000003},{"$f":"BJ740+Spreadsheet9.2!BJ745","v":-258848.60000000003},{"$f":"BK740+Spreadsheet9.2!BK745","v":-343996.8},{"$f":"BL740+Spreadsheet9.2!BL745","v":-364948.89999999997},{"$f":"BM740+Spreadsheet9.2!BM745","v":-367913.5},{"$f":"BN740+Spreadsheet9.2!BN745","v":-369636.5},{"$f":"BO740+Spreadsheet9.2!BO745","v":-371297.9}]
[null,"Simulation 714",{"$f":"C743+Spreadsheet9.2!C748","v":0},{"$f":"D743+Spreadsheet9.2!D748","v":-276690.3},{"$f":"E743+Spreadsheet9.2!E748","v":-503926},{"$f":"F743+Spreadsheet9.2!F748","v":-217484},{"$f":"G743+Spreadsheet9.2!G748","v":-257319.20000000007},{"$f":"H743+Spreadsheet9.2!H748","v":-2958552.2},{"$f":"I743+Spreadsheet9.2!I748","v":-3816778.3},{"$f":"J743+Spreadsheet9.2!J748","v":-3874311.2},{"$f":"K743+Spreadsheet9.2!K748","v":-4399859.8},{"$f":"L743+Spreadsheet9.2!L748","v":-5107757.8},{"$f":"M743+Spreadsheet9.2!M748","v":-4060568.9000000004},{"$f":"N743+Spreadsheet9.2!N748","v":-3175499.4000000004},{"$f":"O743+Spreadsheet9.2!O748","v":-3041262.7},{"$f":"P743+Spreadsheet9.2!P748","v":-2949279.3},{"$f":"Q743+Spreadsheet9.2!Q748","v":-4592399.5999999996},{"$f":"R743+Spreadsheet9.2!R748","v":-3185119.4},{"$f":"S743+Spreadsheet9.2!S748","v":-3984894.1999999997},{"$f":"T743+Spreadsheet9.2!T748","v":-4662855.1999999993},{"$f":"U743+Spreadsheet9.2!U748","v":-5377120.7000000002},{"$f":"V743+Spreadsheet9.2!V748","v":-6293498.2000000002},{"$f":"W743+Spreadsheet9.2!W748","v":-6314797.5},{"$f":"X743+Spreadsheet9.2!X748","v":-6479337.4000000004},{"$f":"Y743+Spreadsheet9.2!Y748","v":-6434318.4000000004},{"$f":"Z743+Spreadsheet9.2!Z748","v":-6423347.7999999998},{"$f":"AA743+Spreadsheet9.2!AA748","v":-6462076.7000000002},{"$f":"AB743+Spreadsheet9.2!AB748","v":-6335140.5999999996},{"$f":"AC743+Spreadsheet9.2!AC748","v":-6354762},{"$f":"AD743+Spreadsheet9.2!AD748","v":-6164899.0999999996},{"$f":"AE743+Spreadsheet9.2!AE748","v":-5628171.7999999998},{"$f":"AF743+Spreadsheet9.2!AF748","v":-5930966.4000000004},{"$f":"AG743+Spreadsheet9.2!AG748","v":-5495648.7999999998},{"$f":"AH743+Spreadsheet9.2!AH748","v":-5487569},{"$f":"AI743+Spreadsheet9.2!AI748","v":-5413896.0999999996},{"$f":"AJ743+Spreadsheet9.2!AJ748","v":-5275980.5},{"$f":"AK743+Spreadsheet9.2!AK748","v":-5101493.6999999993},{"$f":"AL743+Spreadsheet9.2!AL748","v":-5013724.1999999993},{"$f":"AM743+Spreadsheet9.2!AM748","v":-4688121.7},{"$f":"AN743+Spreadsheet9.2!AN748","v":-4269127.2},{"$f":"AO743+Spreadsheet9.2!AO748","v":-4070543.6},{"$f":"AP743+Spreadsheet9.2!AP748","v":-3834252.7},{"$f":"AQ743+Spreadsheet9.2!AQ748","v":-3278957.8},{"$f":"AR743+Spreadsheet9.2!AR748","v":-3066456.9000000004},{"$f":"AS743+Spreadsheet9.2!AS748","v":-2810487.6},{"$f":"AT743+Spreadsheet9.2!AT748","v":-2401069.2999999998},{"$f":"AU743+Spreadsheet9.2!AU748","v":-2030664.4},{"$f":"AV743+Spreadsheet9.2!AV748","v":-1896727.2999999998},{"$f":"AW743+Spreadsheet9.2!AW748","v":-1500667.8},{"$f":"AX743+Spreadsheet9.2!AX748","v":-1378339.4},{"$f":"AY743+Spreadsheet9.2!AY748","v":-997470.8},{"$f":"AZ743+Spreadsheet9.2!AZ748","v":-652355.19999999995},{"$f":"BA743+Spreadsheet9.2!BA748","v":-495572.5},{"$f":"BB743+Spreadsheet9.2!BB748","v":-374959.6},{"$f":"BC743+Spreadsheet9.2!BC748","v":-62904.399999999994},{"$f":"BD743+Spreadsheet9.2!BD748","v":-166439.9},{"$f":"BE743+Spreadsheet9.2!BE748","v":-346355.19999999995},{"$f":"BF743+Spreadsheet9.2!BF748","v":-412655.7},{"$f":"BG743+Spreadsheet9.2!BG748","v":-502795},{"$f":"BH743+Spreadsheet9.2!BH748","v":-660329},{"$f":"BI743+Spreadsheet9.2!BI748","v":-376297.4},{"$f":"BJ743+Spreadsheet9.2!BJ748","v":-444118.1},{"$f":"BK743+Spreadsheet9.2!BK748","v":-517661.3},{"$f":"BL743+Spreadsheet9.2!BL748","v":-478303.9},{"$f":"BM743+Spreadsheet9.2!BM748","v":-480740.9},{"$f":"BN743+Spreadsheet9.2!BN748","v":-483896.8},{"$f":"BO743+Spreadsheet9.2!BO748","v":-485655.5}]
[null,"Simulation 723",{"$f":"C752+Spreadsheet9.2!C757","v":0},{"$f":"D752+Spreadsheet9.2!D757","v":236756},{"$f":"E752+Spreadsheet9.2!E757","v":1435599.1},{"$f":"F752+Spreadsheet9.2!F757","v":1120888.5},{"$f":"G752+Spreadsheet9.2!G757","v":958526.6},{"$f":"H752+Spreadsheet9.2!H757","v":145928.60000000003},{"$f":"I752+Spreadsheet9.2!I757","v":1096245.3},{"$f":"J752+Spreadsheet9.2!J757","v":-557241},{"$f":"K752+Spreadsheet9.2!K757","v":-3019695.9},{"$f":"L752+Spreadsheet9.2!L757","v":-1635665.7999999998},{"$f":"M752+Spreadsheet9.2!M757","v":-92159.300000000047},{"$f":"N752+Spreadsheet9.2!N757","v":-1077379.5999999999},{"$f":"O752+Spreadsheet9.2!O757","v":-2619888.7999999998},{"$f":"P752+Spreadsheet9.2!P757","v":-728993.20000000007},{"$f":"Q752+Spreadsheet9.2!Q757","v":1136467},{"$f":"R752+Spreadsheet9.2!R757","v":-247275.30000000005},{"$f":"S752+Spreadsheet9.2!S757","v":-1472838.2999999998},{"$f":"T752+Spreadsheet9.2!T757","v":-1933254.3},{"$f":"U752+Spreadsheet9.2!U757","v":-727061.40000000014},{"$f":"V752+Spreadsheet9.2!V757","v":-93002.5},{"$f":"W752+Spreadsheet9.2!W757","v":912626.39999999991},{"$f":"X752+Spreadsheet9.2!X757","v":241866.50000000003},{"$f":"Y752+Spreadsheet9.2!Y757","v":23622.5},{"$f":"Z752+Spreadsheet9.2!Z757","v":-909210.8},{"$f":"AA752+Spreadsheet9.2!AA757","v":409836.4},{"$f":"AB752+Spreadsheet9.2!AB757","v":544824},{"$f":"AC752+Spreadsheet9.2!AC757","v":52007},{"$f":"AD752+Spreadsheet9.2!AD757","v":31144},{"$f":"AE752+Spreadsheet9.2!AE757","v":1895818.2},{"$f":"AF752+Spreadsheet9.2!AF757","v":904813.89999999991},{"$f":"AG752+Spreadsheet9.2!AG757","v":2213007.1},{"$f":"AH752+Spreadsheet9.2!AH757","v":-3686.4000000000233},{"$f":"AI752+Spreadsheet9.2!AI757","v":-1900745.6},{"$f":"AJ752+Spreadsheet9.2!AJ757","v":-2612423.4000000004},{"$f":"AK752+Spreadsheet9.2!AK757","v":-3059534.6},{"$f":"AL752+Spreadsheet9.2!AL757","v":-3415658.9},{"$f":"AM752+Spreadsheet9.2!AM757","v":-2861923.3},{"$f":"AN752+Spreadsheet9.2!AN757","v":-3164069.1},{"$f":"AO752+Spreadsheet9.2!AO757","v":-2972155.2},{"$f":"AP752+Spreadsheet9.2!AP757","v":-2633640.1},{"$f":"AQ752+Spreadsheet9.2!AQ757","v":-2670961.1},{"$f":"AR752+Spreadsheet9.2!AR757","v":-1908200.5},{"$f":"AS752+Spreadsheet9.2!AS757","v":-1713280.9},{"$f":"AT752+Spreadsheet9.2!AT757","v":-1437659},{"$f":"AU752+Spreadsheet9.2!AU757","v":-1348026.1},{"$f":"AV752+Spreadsheet9.2!AV757","v":-1520011.8},{"$f":"AW752+Spreadsheet9.2!AW757","v":-1253028.1000000001},{"$f":"AX752+Spreadsheet9.2!AX757","v":-1112803.3999999999},{"$f":"AY752+Spreadsheet9.2!AY757","v":-719543},{"$f":"AZ752+Spreadsheet9.2!AZ757","v":-366980.69999999995},{"$f":"BA752+Spreadsheet9.2!BA757","v":-170708.2},{"$f":"BB752+Spreadsheet9.2!BB757","v":24530.200000000012},{"$f":"BC752+Spreadsheet9.2!BC757","v":252307},{"$f":"BD752+Spreadsheet9.2!BD757","v":129866},{"$f":"BE752+Spreadsheet9.2!BE757","v":76074.299999999988},{"$f":"BF752+Spreadsheet9.2!BF757","v":-69875.900000000023},{"$f":"BG752+Spreadsheet9.2!BG757","v":-190517.59999999998},{"$f":"BH752+Spreadsheet9.2!BH757","v":-286919.19999999995},{"$f":"BI752+Spreadsheet9.2!BI757","v":-125326.5},{"$f":"BJ752+Spreadsheet9.2!BJ757","v":-134482.20000000001},{"$f":"BK752+Spreadsheet9.2!BK757","v":-67257.300000000017},{"$f":"BL752+Spreadsheet9.2!BL757","v":-155895.40000000002},{"$f":"BM752+Spreadsheet9.2!BM757","v":-158199.79999999999},{"$f":"BN752+Spreadsheet9.2!BN757","v":-161766.89999999997},{"$f":"BO752+Spreadsheet9.2!BO757","v":-163743.40000000002}]
[null,"Simulation 731",{"$f":"C760+Spreadsheet9.2!C765","v":0},{"$f":"D760+Spreadsheet9.2!D765","v":317056.3},{"$f":"E760+Spreadsheet9.2!E765","v":-627766.69999999995},{"$f":"F760+Spreadsheet9.2!F765","v":248805.4},{"$f":"G760+Spreadsheet9.2!G765","v":-597267.20000000007},{"$f":"H760+Spreadsheet9.2!H765","v":-1069607.1000000001},{"$f":"I760+Spreadsheet9.2!I765","v":-1374478.5},{"$f":"J760+Spreadsheet9.2!J765","v":-357085.8},{"$f":"K760+Spreadsheet9.2!K765","v":-2143488.9},{"$f":"L760+Spreadsheet9.2!L765","v":-3074690.0999999996},{"$f":"M760+Spreadsheet9.2!M765","v":-2661604.9},{"$f":"N760+Spreadsheet9.2!N765","v":-2896603.5},{"$f":"O760+Spreadsheet9.2!O765","v":-3927169.9},{"$f":"P760+Spreadsheet9.2!P765","v":-4648911.8},{"$f":"Q760+Spreadsheet9.2!Q765","v":-3770528.8},{"$f":"R760+Spreadsheet9.2!R765","v":-2542343},{"$f":"S760+Spreadsheet9.2!S765","v":-1457927.3},{"$f":"T760+Spreadsheet9.2!T765","v":-1355661.1},{"$f":"U760+Spreadsheet9.2!U765","v":-1904209.4000000001},{"$f":"V760+Spreadsheet9.2!V765","v":-2287339.1999999997},{"$f":"W760+Spreadsheet9.2!W765","v":-1871368.4000000001},{"$f":"X760+Spreadsheet9.2!X765","v":-2203938.6},{"$f":"Y760+Spreadsheet9.2!Y765","v":-2421363.1},{"$f":"Z760+Spreadsheet9.2!Z765","v":-1988718.2000000002},{"$f":"AA760+Spreadsheet9.2!AA765","v":-1788046.4},{"$f":"AB760+Spreadsheet9.2!AB765","v":-1409547},{"$f":"AC760+Spreadsheet9.2!AC765","v":-917494.1},{"$f":"AD760+Spreadsheet9.2!AD765","v":-209506.8},{"$f":"AE760+Spreadsheet9.2!AE765","v":522706.2},{"$f":"AF760+Spreadsheet9.2!AF765","v":592159.79999999993},{"$f":"AG760+Spreadsheet9.2!AG765","v":1503941},{"$f":"AH760+Spreadsheet9.2!AH765","v":2155885.3000000003},{"$f":"AI760+Spreadsheet9.2!AI765","v":1464082},{"$f":"AJ760+Spreadsheet9.2!AJ765","v":4389660.5},{"$f":"AK760+Spreadsheet9.2!AK765","v":4589606.7},{"$f":"AL760+Spreadsheet9.2!AL765","v":1732979.2},{"$f":"AM760+Spreadsheet9.2!AM765","v":1321746.7999999998},{"$f":"AN760+Spreadsheet9.2!AN765","v":3270586},{"$f":"AO760+Spreadsheet9.2!AO765","v":2115507.6},{"$f":"AP760+Spreadsheet9.2!AP765","v":1498303.4},{"$f":"AQ760+Spreadsheet9.2!AQ765","v":1278740.9000000001},{"$f":"AR760+Spreadsheet9.2!AR765","v":1932982.0999999999},{"$f":"AS760+Spreadsheet9.2!AS765","v":1398942.2999999998},{"$f":"AT760+Spreadsheet9.2!AT765","v":2097390.2999999998},{"$f":"AU760+Spreadsheet9.2!AU765","v":1815342.9},{"$f":"AV760+Spreadsheet9.2!AV765","v":1000666.9999999999},{"$f":"AW760+Spreadsheet9.2!AW765","v":1090965.1000000001},{"$f":"AX760+Spreadsheet9.2!AX765","v":459056.2},{"$f":"AY760+Spreadsheet9.2!AY765","v":324684.30000000005},{"$f":"AZ760+Spreadsheet9.2!AZ765","v":-86791},{"$f":"BA760+Spreadsheet9.2!BA765","v":-337471.2},{"$f":"BB760+Spreadsheet9.2!BB765","v":-615596.80000000005},{"$f":"BC760+Spreadsheet9.2!BC765","v":-253898.7},{"$f":"BD760+Spreadsheet9.2!BD765","v":-485162},{"$f":"BE760+Spreadsheet9.2!BE765","v":-727788.89999999991},{"$f":"BF760+Spreadsheet9.2!BF765","v":-780819.3},{"$f":"BG760+Spreadsheet9.2!BG765","v":-1013525.2},{"$f":"BH760+Spreadsheet9.2!BH765","v":-1236089.3},{"$f":"BI760+Spreadsheet9.2!BI765","v":-709573.89999999991},{"$f":"BJ760+Spreadsheet9.2!BJ765","v":-786514.1},{"$f":"BK760+Spreadsheet9.2!BK765","v":-860781.3},{"$f":"BL760+Spreadsheet9.2!BL765","v":-680915.3},{"$f":"BM760+Spreadsheet9.2!BM765","v":-685556},{"$f":"BN760+Spreadsheet9.2!BN765","v":-688819.1},{"$f":"BO760+Spreadsheet9.2!BO765","v":-691010.9}]
[null,"Simulation 736",{"$f":"C765+Spreadsheet9.2!C770","v":0},{"$f":"D765+Spreadsheet9.2!D770","v":-122539},{"$f":"E765+Spreadsheet9.2!E770","v":-514658.60000000003},{"$f":"F765+Spreadsheet9.2!F770","v":-723516.89999999991},{"$f":"G765+Spreadsheet9.2!G770","v":-1546991.2000000002},{"$f":"H765+Spreadsheet9.2!H770","v":-3870101},{"$f":"I765+Spreadsheet9.2!I770","v":-3823806.3},{"$f":"J765+Spreadsheet9.2!J770","v":-5302746.5},{"$f":"K765+Spreadsheet9.2!K770","v":-6072523.5},{"$f":"L765+Spreadsheet9.2!L770","v":-6014130},{"$f":"M765+Spreadsheet9.2!M770","v":-6045661.5999999996},{"$f":"N765+Spreadsheet9.2!N770","v":-6291209.2000000002},{"$f":"O765+Spreadsheet9.2!O770","v":-6574972},{"$f":"P765+Spreadsheet9.2!P770","v":-6631964.2999999998},{"$f":"Q765+Spreadsheet9.2!Q770","v":-5902989.7000000002},{"$f":"R765+Spreadsheet9.2!R770","v":-5241938.0999999996},{"$f":"S765+Spreadsheet9.2!S770","v":-5753832.5},{"$f":"T765+Spreadsheet9.2!T770","v":-5561727.2999999998},{"$f":"U765+Spreadsheet9.2!U770","v":-5317221.7},{"$f":"V765+Spreadsheet9.2!V770","v":-5945668.7000000002},{"$f":"W765+Spreadsheet9.2!W770","v":-5301645.5},{"$f":"X765+Spreadsheet9.2!X770","v":-5243232.4000000004},{"$f":"Y765+Spreadsheet9.2!Y770","v":-5230995.9000000004},{"$f":"Z765+Spreadsheet9.2!Z770","v":-5560984.5},{"$f":"AA765+Spreadsheet9.2!AA770","v":-5529605.1999999993},{"$f":"AB765+Spreadsheet9.2!AB770","v":-5180998.9000000004},{"$f":"AC765+Spreadsheet9.2!AC770","v":-5182074.6999999993},{"$f":"AD765+Spreadsheet9.2!AD770","v":-5364121.3},{"$f":"AE765+Spreadsheet9.2!AE770","v":-4407358.2},{"$f":"AF765+Spreadsheet9.2!AF770","v":-3918152.1999999997},{"$f":"AG765+Spreadsheet9.2!AG770","v":-3027385.2},{"$f":"AH765+Spreadsheet9.2!AH770","v":-3095195.4000000004},{"$f":"AI765+Spreadsheet9.2!AI770","v":-3443954},{"$f":"AJ765+Spreadsheet9.2!AJ770","v":-2995569},{"$f":"AK765+Spreadsheet9.2!AK770","v":-2962784.1999999997},{"$f":"AL765+Spreadsheet9.2!AL770","v":-3493595.8000000003},{"$f":"AM765+Spreadsheet9.2!AM770","v":-3558496.1},{"$f":"AN765+Spreadsheet9.2!AN770","v":-2645232.1},{"$f":"AO765+Spreadsheet9.2!AO770","v":-2666960.2999999998},{"$f":"AP765+Spreadsheet9.2!AP770","v":-2984342.9},{"$f":"AQ765+Spreadsheet9.2!AQ770","v":-2462628.6},{"$f":"AR765+Spreadsheet9.2!AR770","v":-1661188.5},{"$f":"AS765+Spreadsheet9.2!AS770","v":-1324674.7},{"$f":"AT765+Spreadsheet9.2!AT770","v":-951174.90000000014},{"$f":"AU765+Spreadsheet9.2!AU770","v":-675277.5},{"$f":"AV765+Spreadsheet9.2!AV770","v":-537441.69999999995},{"$f":"AW765+Spreadsheet9.2!AW770","v":-539372.20000000007},{"$f":"AX765+Spreadsheet9.2!AX770","v":-100021},{"$f":"AY765+Spreadsheet9.2!AY770","v":-126022.40000000002},{"$f":"AZ765+Spreadsheet9.2!AZ770","v":-92267.70000000007},{"$f":"BA765+Spreadsheet9.2!BA770","v":-59830},{"$f":"BB765+Spreadsheet9.2!BB770","v":81854.5},{"$f":"BC765+Spreadsheet9.2!BC770","v":333219.40000000002},{"$f":"BD765+Spreadsheet9.2!BD770","v":265495.40000000002},{"$f":"BE765+Spreadsheet9.2!BE770","v":146274.29999999999},{"$f":"BF765+Spreadsheet9.2!BF770","v":106066.19999999998},{"$f":"BG765+Spreadsheet9.2!BG770","v":-53336.299999999988},{"$f":"BH765+Spreadsheet9.2!BH770","v":-227252.9},{"$f":"BI765+Spreadsheet9.2!BI770","v":-81071.900000000009},{"$f":"BJ765+Spreadsheet9.2!BJ770","v":-155375},{"$f":"BK765+Spreadsheet9.2!BK770","v":-201836.6},{"$f":"BL765+Spreadsheet9.2!BL770","v":-182219.9},{"$f":"BM765+Spreadsheet9.2!BM770","v":-183169.59999999998},{"$f":"BN765+Spreadsheet9.2!BN770","v":-186847.7},{"$f":"BO765+Spreadsheet9.2!BO770","v":-189861.6}]
[null,"Simulation 744",{"$f":"C773+Spreadsheet9.2!C778","v":0},{"$f":"D773+Spreadsheet9.2!D778","v":250751.80000000002},{"$f":"E773+Spreadsheet9.2!E778","v":300934.7},{"$f":"F773+Spreadsheet9.2!F778","v":133930.5},{"$f":"G773+Spreadsheet9.2!G778","v":587650.70000000007},{"$f":"H773+Spreadsheet9.2!H778","v":-63970.099999999991},{"$f":"I773+Spreadsheet9.2!I778","v":-54793.299999999988},{"$f":"J773+Spreadsheet9.2!J778","v":2211046.9},{"$f":"K773+Spreadsheet9.2!K778","v":907821.4},{"$f":"L773+Spreadsheet9.2!L778","v":1689768.1},{"$f":"M773+Spreadsheet9.2!M778","v":1021047.8},{"$f":"N773+Spreadsheet9.2!N778","v":371063.9},{"$f":"O773+Spreadsheet9.2!O778","v":-139969.9},{"$f":"P773+Spreadsheet9.2!P778","v":-2351871.9},{"$f":"Q773+Spreadsheet9.2!Q778","v":-3974640},{"$f":"R773+Spreadsheet9.2!R778","v":-2746695.6},{"$f":"S773+Spreadsheet9.2!S778","v":-1783972.2000000002},{"$f":"T773+Spreadsheet9.2!T778","v":-1425275.5999999999},{"$f":"U773+Spreadsheet9.2!U778","v":-3472761.6},{"$f":"V773+Spreadsheet9.2!V778","v":-2961204.7},{"$f":"W773+Spreadsheet9.2!W778","v":-3265717.6},{"$f":"X773+Spreadsheet9.2!X778","v":-3695678.1},{"$f":"Y773+Spreadsheet9.2!Y778","v":-4341260.0999999996},{"$f":"Z773+Spreadsheet9.2!Z778","v":-4132414.9},{"$f":"AA773+Spreadsheet9.2!AA778","v":-3380722.0999999996},{"$f":"AB773+Spreadsheet9.2!AB778","v":-3234706.1},{"$f":"AC773+Spreadsheet9.2!AC778","v":-2901910.7},{"$f":"AD773+Spreadsheet9.2!AD778","v":-3338813.4},{"$f":"AE773+Spreadsheet9.2!AE778","v":-2621513.4000000004},{"$f":"AF773+Spreadsheet9.2!AF778","v":-2758886.3},{"$f":"AG773+Spreadsheet9.2!AG778","v":-3445489.6},{"$f":"AH773+Spreadsheet9.2!AH778","v":-3871905.5},{"$f":"AI773+Spreadsheet9.2!AI778","v":-3716230.6},{"$f":"AJ773+Spreadsheet9.2!AJ778","v":-3913392.9},{"$f":"AK773+Spreadsheet9.2!AK778","v":-3790941.8},{"$f":"AL773+Spreadsheet9.2!AL778","v":-4018323.7},{"$f":"AM773+Spreadsheet9.2!AM778","v":-4009118.8},{"$f":"AN773+Spreadsheet9.2!AN778","v":-3901308.4000000004},{"$f":"AO773+Spreadsheet9.2!AO778","v":-3777916.2},{"$f":"AP773+Spreadsheet9.2!AP778","v":-3525982.9},{"$f":"AQ773+Spreadsheet9.2!AQ778","v":-3096034.7},{"$f":"AR773+Spreadsheet9.2!AR778","v":-2821532.5999999996},{"$f":"AS773+Spreadsheet9.2!AS778","v":-2441461.5},{"$f":"AT773+Spreadsheet9.2!AT778","v":-2331887},{"$f":"AU773+Spreadsheet9.2!AU778","v":-2014314.3},{"$f":"AV773+Spreadsheet9.2!AV778","v":-1650141},{"$f":"AW773+Spreadsheet9.2!AW778","v":-1258353.5},{"$f":"AX773+Spreadsheet9.2!AX778","v":-824061.1},{"$f":"AY773+Spreadsheet9.2!AY778","v":-611033.30000000005},{"$f":"AZ773+Spreadsheet9.2!AZ778","v":-175430.1},{"$f":"BA773+Spreadsheet9.2!BA778","v":89501.499999999985},{"$f":"BB773+Spreadsheet9.2!BB778","v":207420.3},{"$f":"BC773+Spreadsheet9.2!BC778","v":281844.8},{"$f":"BD773+Spreadsheet9.2!BD778","v":172701.8},{"$f":"BE773+Spreadsheet9.2!BE778","v":125226},{"$f":"BF773+Spreadsheet9.2!BF778","v":4526.5},{"$f":"BG773+Spreadsheet9.2!BG778","v":-92841.200000000012},{"$f":"BH773+Spreadsheet9.2!BH778","v":-169838.80000000002},{"$f":"BI773+Spreadsheet9.2!BI778","v":-42871.800000000017},{"$f":"BJ773+Spreadsheet9.2!BJ778","v":-55925.499999999985},{"$f":"BK773+Spreadsheet9.2!BK778","v":-42535.3},{"$f":"BL773+Spreadsheet9.2!BL778","v":-84700.599999999991},{"$f":"BM773+Spreadsheet9.2!BM778","v":-86180.6},{"$f":"BN773+Spreadsheet9.2!BN778","v":-90710.700000000012},{"$f":"BO773+Spreadsheet9.2!BO778","v":-92651.8}]
[null,"Simulation 752",{"$f":"C781+Spreadsheet9.2!C786","v":0},{"$f":"D781+Spreadsheet9.2!D786","v":-270019.20000000001},{"$f":"E781+Spreadsheet9.2!E786","v":-1762466.2},{"$f":"F781+Spreadsheet9.2!F786","v":-1882734},{"$f":"G781+Spreadsheet9.2!G786","v":-2067529.6},{"$f":"H781+Spreadsheet9.2!H786","v":-3042744.5},{"$f":"I781+Spreadsheet9.2!I786","v":-3895011.6},{"$f":"J781+Spreadsheet9.2!J786","v":-3850427.7},{"$f":"K781+Spreadsheet9.2!K786","v":-3505683.6},{"$f":"L781+Spreadsheet9.2!L786","v":-2727899.5999999996},{"$f":"M781+Spreadsheet9.2!M786","v":-2477781.7999999998},{"$f":"N781+Spreadsheet9.2!N786","v":-3016021.5999999996},{"$f":"O781+Spreadsheet9.2!O786","v":-2573026.8000000003},{"$f":"P781+Spreadsheet9.2!P786","v":-3610803.3},{"$f":"Q781+Spreadsheet9.2!Q786","v":-2592333.6},{"$f":"R781+Spreadsheet9.2!R786","v":-3012706.9},{"$f":"S781+Spreadsheet9.2!S786","v":-1294527.3},{"$f":"T781+Spreadsheet9.2!T786","v":-906642.3},{"$f":"U781+Spreadsheet9.2!U786","v":-338173.40000000014},{"$f":"V781+Spreadsheet9.2!V786","v":-46185.5},{"$f":"W781+Spreadsheet9.2!W786","v":-1027850.3},{"$f":"X781+Spreadsheet9.2!X786","v":-1250273.5},{"$f":"Y781+Spreadsheet9.2!Y786","v":-2134602.6},{"$f":"Z781+Spreadsheet9.2!Z786","v":-2545339.1},{"$f":"AA781+Spreadsheet9.2!AA786","v":-2917999.8},{"$f":"AB781+Spreadsheet9.2!AB786","v":-1692838.4000000001},{"$f":"AC781+Spreadsheet9.2!AC786","v":-1911744.9000000001},{"$f":"AD781+Spreadsheet9.2!AD786","v":-1095094},{"$f":"AE781+Spreadsheet9.2!AE786","v":-1249447.6000000001},{"$f":"AF781+Spreadsheet9.2!AF786","v":-889936.3},{"$f":"AG781+Spreadsheet9.2!AG786","v":-1030365.1000000001},{"$f":"AH781+Spreadsheet9.2!AH786","v":-1383779.7},{"$f":"AI781+Spreadsheet9.2!AI786","v":-2570422.0999999996},{"$f":"AJ781+Spreadsheet9.2!AJ786","v":-2929455.9},{"$f":"AK781+Spreadsheet9.2!AK786","v":-3413600.4000000004},{"$f":"AL781+Spreadsheet9.2!AL786","v":-3637327.6},{"$f":"AM781+Spreadsheet9.2!AM786","v":-3727326.2},{"$f":"AN781+Spreadsheet9.2!AN786","v":-3521261.9000000004},{"$f":"AO781+Spreadsheet9.2!AO786","v":-3410734.5999999996},{"$f":"AP781+Spreadsheet9.2!AP786","v":-3275009.4000000004},{"$f":"AQ781+Spreadsheet9.2!AQ786","v":-3014325.4},{"$f":"AR781+Spreadsheet9.2!AR786","v":-2816181.4},{"$f":"AS781+Spreadsheet9.2!AS786","v":-2466979.2999999998},{"$f":"AT781+Spreadsheet9.2!AT786","v":-2072419.4},{"$f":"AU781+Spreadsheet9.2!AU786","v":-1653895.9},{"$f":"AV781+Spreadsheet9.2!AV786","v":-1518470.7999999998},{"$f":"AW781+Spreadsheet9.2!AW786","v":-1371951.8},{"$f":"AX781+Spreadsheet9.2!AX786","v":-1144447.2999999998},{"$f":"AY781+Spreadsheet9.2!AY786","v":-677391.3},{"$f":"AZ781+Spreadsheet9.2!AZ786","v":-262717.90000000002},{"$f":"BA781+Spreadsheet9.2!BA786","v":78682.399999999994},{"$f":"BB781+Spreadsheet9.2!BB786","v":268943.3},{"$f":"BC781+Spreadsheet9.2!BC786","v":524196.1},{"$f":"BD781+Spreadsheet9.2!BD786","v":495694.7},{"$f":"BE781+Spreadsheet9.2!BE786","v":466065.69999999995},{"$f":"BF781+Spreadsheet9.2!BF786","v":458662},{"$f":"BG781+Spreadsheet9.2!BG786","v":403538.4},{"$f":"BH781+Spreadsheet9.2!BH786","v":225271.59999999998},{"$f":"BI781+Spreadsheet9.2!BI786","v":189926.9},{"$f":"BJ781+Spreadsheet9.2!BJ786","v":195310.3},{"$f":"BK781+Spreadsheet9.2!BK786","v":139637.5},{"$f":"BL781+Spreadsheet9.2!BL786","v":123551.19999999998},{"$f":"BM781+Spreadsheet9.2!BM786","v":122625.8},{"$f":"BN781+Spreadsheet9.2!BN786","v":119268.1},{"$f":"BO781+Spreadsheet9.2!BO786","v":114941.3}]
[null,"Simulation 757",{"$f":"C786+Spreadsheet9.2!C791","v":0},{"$f":"D786+Spreadsheet9.2!D791","v":3324.7000000000116},{"$f":"E786+Spreadsheet9.2!E791","v":1400285.9},{"$f":"F786+Spreadsheet9.2!F791","v":918098},{"$f":"G786+Spreadsheet9.2!G791","v":970097.8},{"$f":"H786+Spreadsheet9.2!H791","v":981888.39999999991},{"$f":"I786+Spreadsheet9.2!I791","v":-1008781.8999999999},{"$f":"J786+Spreadsheet9.2!J791","v":-933732},{"$f":"K786+Spreadsheet9.2!K791","v":-2162943},{"$f":"L786+Spreadsheet9.2!L791","v":-1426075},{"$f":"M786+Spreadsheet9.2!M791","v":-1546026.2},{"$f":"N786+Spreadsheet9.2!N791","v":-2879901.8},{"$f":"O786+Spreadsheet9.2!O791","v":-3534350.5},{"$f":"P786+Spreadsheet9.2!P791","v":-4428821.7},{"$f":"Q786+Spreadsheet9.2!Q791","v":-4716708.9000000004},{"$f":"R786+Spreadsheet9.2!R791","v":-4475708.0999999996},{"$f":"S786+Spreadsheet9.2!S791","v":-3178803.1},{"$f":"T786+Spreadsheet9.2!T791","v":-3646793.4},{"$f":"U786+Spreadsheet9.2!U791","v":-2538780.4},{"$f":"V786+Spreadsheet9.2!V791","v":-3382540.3},{"$f":"W786+Spreadsheet9.2!W791","v":-3493883.6},{"$f":"X786+Spreadsheet9.2!X791","v":-2953651.7},{"$f":"Y786+Spreadsheet9.2!Y791","v":-3147826.9000000004},{"$f":"Z786+Spreadsheet9.2!Z791","v":-2808619.9},{"$f":"AA786+Spreadsheet9.2!AA791","v":-3252036.0999999996},{"$f":"AB786+Spreadsheet9.2!AB791","v":-3965761.2},{"$f":"AC786+Spreadsheet9.2!AC791","v":-3238957.0999999996},{"$f":"AD786+Spreadsheet9.2!AD791","v":-3409064.3},{"$f":"AE786+Spreadsheet9.2!AE791","v":-2892689.8},{"$f":"AF786+Spreadsheet9.2!AF791","v":-1992001.4},{"$f":"AG786+Spreadsheet9.2!AG791","v":-1670043.3},{"$f":"AH786+Spreadsheet9.2!AH791","v":-2430599.7000000002},{"$f":"AI786+Spreadsheet9.2!AI791","v":-2844761.1},{"$f":"AJ786+Spreadsheet9.2!AJ791","v":-2875907},{"$f":"AK786+Spreadsheet9.2!AK791","v":-3254766.7},{"$f":"AL786+Spreadsheet9.2!AL791","v":-2889034.8},{"$f":"AM786+Spreadsheet9.2!AM791","v":-3167412.9000000004},{"$f":"AN786+Spreadsheet9.2!AN791","v":-2567566.7999999998},{"$f":"AO786+Spreadsheet9.2!AO791","v":-2704045.5},{"$f":"AP786+Spreadsheet9.2!AP791","v":-2530727.7000000002},{"$f":"AQ786+Spreadsheet9.2!AQ791","v":-2405024.4},{"$f":"AR786+Spreadsheet9.2!AR791","v":-1669190.7000000002},{"$f":"AS786+Spreadsheet9.2!AS791","v":-1715742.1},{"$f":"AT786+Spreadsheet9.2!AT791","v":-856782.5},{"$f":"AU786+Spreadsheet9.2!AU791","v":-1420557},{"$f":"AV786+Spreadsheet9.2!AV791","v":-1295503.2999999998},{"$f":"AW786+Spreadsheet9.2!AW791","v":-723501.3},{"$f":"AX786+Spreadsheet9.2!AX791","v":-387661.2},{"$f":"AY786+Spreadsheet9.2!AY791","v":-520605.5},{"$f":"AZ786+Spreadsheet9.2!AZ791","v":-431478.3},{"$f":"BA786+Spreadsheet9.2!BA791","v":-181948.4},{"$f":"BB786+Spreadsheet9.2!BB791","v":-106274.20000000001},{"$f":"BC786+Spreadsheet9.2!BC791","v":163945.70000000001},{"$f":"BD786+Spreadsheet9.2!BD791","v":-111329.20000000001},{"$f":"BE786+Spreadsheet9.2!BE791","v":-332336.80000000005},{"$f":"BF786+Spreadsheet9.2!BF791","v":-404643.2},{"$f":"BG786+Spreadsheet9.2!BG791","v":-558721.9},{"$f":"BH786+Spreadsheet9.2!BH791","v":-707223.29999999993},{"$f":"BI786+Spreadsheet9.2!BI791","v":-411584.10000000003},{"$f":"BJ786+Spreadsheet9.2!BJ791","v":-423723.4},{"$f":"BK786+Spreadsheet9.2!BK791","v":-472112.80000000005},{"$f":"BL786+Spreadsheet9.2!BL791","v":-444897.6},{"$f":"BM786+Spreadsheet9.2!BM791","v":-449824.9},{"$f":"BN786+Spreadsheet9.2!BN791","v":-453580.1},{"$f":"BO786+Spreadsheet9.2!BO791","v":-455650.5}]
[null,"Simulation 765",{"$f":"C794+Spreadsheet9.2!C799","v":0},{"$f":"D794+Spreadsheet9.2!D799","v":263033},{"$f":"E794+Spreadsheet9.2!E799","v":57620.4},{"$f":"F794+Spreadsheet9.2!F799","v":620794.9},{"$f":"G794+Spreadsheet9.2!G799","v":283189.89999999997},{"$f":"H794+Spreadsheet9.2!H799","v":1499426.8},{"$f":"I794+Spreadsheet9.2!I799","v":2092338},{"$f":"J794+Spreadsheet9.2!J799","v":2710724.9000000004},{"$f":"K794+Spreadsheet9.2!K799","v":1429176.4},{"$f":"L794+Spreadsheet9.2!L799","v":-1052585},{"$f":"M794+Spreadsheet9.2!M799","v":-91803.299999999988},{"$f":"N794+Spreadsheet9.2!N799","v":296509.29999999993},{"$f":"O794+Spreadsheet9.2!O799","v":-1292887.0999999999},{"$f":"P794+Spreadsheet9.2!P799","v":-1517843.4},{"$f":"Q794+Spreadsheet9.2!Q799","v":-422437.60000000009},{"$f":"R794+Spreadsheet9.2!R799","v":439290.69999999995},{"$f":"S794+Spreadsheet9.2!S799","v":-270379.8},{"$f":"T794+Spreadsheet9.2!T799","v":285071.7},{"$f":"U794+Spreadsheet9.2!U799","v":-366769.19999999995},{"$f":"V794+Spreadsheet9.2!V799","v":-1953047.2},{"$f":"W794+Spreadsheet9.2!W799","v":-835666.70000000007},{"$f":"X794+Spreadsheet9.2!X799","v":-2505586.9},{"$f":"Y794+Spreadsheet9.2!Y799","v":-3226305.6},{"$f":"Z794+Spreadsheet9.2!Z799","v":-4309792.2},{"$f":"AA794+Spreadsheet9.2!AA799","v":-4324497.7},{"$f":"AB794+Spreadsheet9.2!AB799","v":-4845502.3},{"$f":"AC794+Spreadsheet9.2!AC799","v":-4835514.3},{"$f":"AD794+Spreadsheet9.2!AD799","v":-4583778.9000000004},{"$f":"AE794+Spreadsheet9.2!AE799","v":-4648542.2},{"$f":"AF794+Spreadsheet9.2!AF799","v":-4819014},{"$f":"AG794+Spreadsheet9.2!AG799","v":-4617172.8},{"$f":"AH794+Spreadsheet9.2!AH799","v":-4953062},{"$f":"AI794+Spreadsheet9.2!AI799","v":-4833595.4000000004},{"$f":"AJ794+Spreadsheet9.2!AJ799","v":-4640114.5999999996},{"$f":"AK794+Spreadsheet9.2!AK799","v":-4202318.8},{"$f":"AL794+Spreadsheet9.2!AL799","v":-4655011.5999999996},{"$f":"AM794+Spreadsheet9.2!AM799","v":-4579749.5},{"$f":"AN794+Spreadsheet9.2!AN799","v":-4399291.0999999996},{"$f":"AO794+Spreadsheet9.2!AO799","v":-4421423.0999999996},{"$f":"AP794+Spreadsheet9.2!AP799","v":-4258094},{"$f":"AQ794+Spreadsheet9.2!AQ799","v":-3742899.9},{"$f":"AR794+Spreadsheet9.2!AR799","v":-3383919.4000000004},{"$f":"AS794+Spreadsheet9.2!AS799","v":-3127052.2},{"$f":"AT794+Spreadsheet9.2!AT799","v":-2671881.9},{"$f":"AU794+Spreadsheet9.2!AU799","v":-2606594.2000000002},{"$f":"AV794+Spreadsheet9.2!AV799","v":-2425283},{"$f":"AW794+Spreadsheet9.2!AW799","v":-1903605},{"$f":"AX794+Spreadsheet9.2!AX799","v":-1773214.7000000002},{"$f":"AY794+Spreadsheet9.2!AY799","v":-1443432.2000000002},{"$f":"AZ794+Spreadsheet9.2!AZ799","v":-1133731.8},{"$f":"BA794+Spreadsheet9.2!BA799","v":-883461.89999999991},{"$f":"BB794+Spreadsheet9.2!BB799","v":-640419.70000000007},{"$f":"BC794+Spreadsheet9.2!BC799","v":-51519.5},{"$f":"BD794+Spreadsheet9.2!BD799","v":-198407.10000000003},{"$f":"BE794+Spreadsheet9.2!BE799","v":-291621.39999999997},{"$f":"BF794+Spreadsheet9.2!BF799","v":-341429.5},{"$f":"BG794+Spreadsheet9.2!BG799","v":-514123},{"$f":"BH794+Spreadsheet9.2!BH799","v":-643416.9},{"$f":"BI794+Spreadsheet9.2!BI799","v":-353081.1},{"$f":"BJ794+Spreadsheet9.2!BJ799","v":-446872},{"$f":"BK794+Spreadsheet9.2!BK799","v":-510526.89999999997},{"$f":"BL794+Spreadsheet9.2!BL799","v":-408250.60000000003},{"$f":"BM794+Spreadsheet9.2!BM799","v":-412317.2},{"$f":"BN794+Spreadsheet9.2!BN799","v":-415324.9},{"$f":"BO794+Spreadsheet9.2!BO799","v":-417297.60000000003}]
[null,"Simulation 769",{"$f":"C798+Spreadsheet9.2!C803","v":0},{"$f":"D798+Spreadsheet9.2!D803","v":292547.8},{"$f":"E798+Spreadsheet9.2!E803","v":145616.70000000001},{"$f":"F798+Spreadsheet9.2!F803","v":-645054.30000000005},{"$f":"G798+Spreadsheet9.2!G803","v":-1586251.7999999998},{"$f":"H798+Spreadsheet9.2!H803","v":-932661.5},{"$f":"I798+Spreadsheet9.2!I803","v":-1454837.5},{"$f":"J798+Spreadsheet9.2!J803","v":-1960289},{"$f":"K798+Spreadsheet9.2!K803","v":-3036185},{"$f":"L798+Spreadsheet9.2!L803","v":-3872642},{"$f":"M798+Spreadsheet9.2!M803","v":-3876234.7},{"$f":"N798+Spreadsheet9.2!N803","v":-4542762.0999999996},{"$f":"O798+Spreadsheet9.2!O803","v":-5398416.2999999998},{"$f":"P798+Spreadsheet9.2!P803","v":-5660441.7000000002},{"$f":"Q798+Spreadsheet9.2!Q803","v":-6095661.2999999998},{"$f":"R798+Spreadsheet9.2!R803","v":-6172293.1999999993},{"$f":"S798+Spreadsheet9.2!S803","v":-5517184.0999999996},{"$f":"T798+Spreadsheet9.2!T803","v":-6239739.5999999996},{"$f":"U798+Spreadsheet9.2!U803","v":-5895953.4000000004},{"$f":"V798+Spreadsheet9.2!V803","v":-6157157.5999999996},{"$f":"W798+Spreadsheet9.2!W803","v":-6375133},{"$f":"X798+Spreadsheet9.2!X803","v":-6895635.7999999998},{"$f":"Y798+Spreadsheet9.2!Y803","v":-6286000.5},{"$f":"Z798+Spreadsheet9.2!Z803","v":-5805536.7999999998},{"$f":"AA798+Spreadsheet9.2!AA803","v":-6374798.7999999998},{"$f":"AB798+Spreadsheet9.2!AB803","v":-6393406.5},{"$f":"AC798+Spreadsheet9.2!AC803","v":-6363127.8000000007},{"$f":"AD798+Spreadsheet9.2!AD803","v":-6283327.2999999998},{"$f":"AE798+Spreadsheet9.2!AE803","v":-5242265.0999999996},{"$f":"AF798+Spreadsheet9.2!AF803","v":-5241917.4000000004},{"$f":"AG798+Spreadsheet9.2!AG803","v":-4741398.3},{"$f":"AH798+Spreadsheet9.2!AH803","v":-4462068.0999999996},{"$f":"AI798+Spreadsheet9.2!AI803","v":-4723920.0999999996},{"$f":"AJ798+Spreadsheet9.2!AJ803","v":-5044922.8},{"$f":"AK798+Spreadsheet9.2!AK803","v":-3859458},{"$f":"AL798+Spreadsheet9.2!AL803","v":-4422370.5999999996},{"$f":"AM798+Spreadsheet9.2!AM803","v":-3768737},{"$f":"AN798+Spreadsheet9.2!AN803","v":-3601178.1},{"$f":"AO798+Spreadsheet9.2!AO803","v":-3567977.4},{"$f":"AP798+Spreadsheet9.2!AP803","v":-3433488.8},{"$f":"AQ798+Spreadsheet9.2!AQ803","v":-2832528.2},{"$f":"AR798+Spreadsheet9.2!AR803","v":-2734326.3},{"$f":"AS798+Spreadsheet9.2!AS803","v":-2623403.9},{"$f":"AT798+Spreadsheet9.2!AT803","v":-2403114.4},{"$f":"AU798+Spreadsheet9.2!AU803","v":-2023051.5},{"$f":"AV798+Spreadsheet9.2!AV803","v":-1938766.6},{"$f":"AW798+Spreadsheet9.2!AW803","v":-1556155.9},{"$f":"AX798+Spreadsheet9.2!AX803","v":-1444994.2999999998},{"$f":"AY798+Spreadsheet9.2!AY803","v":-1126744.1000000001},{"$f":"AZ798+Spreadsheet9.2!AZ803","v":-871086.2},{"$f":"BA798+Spreadsheet9.2!BA803","v":-689305.1},{"$f":"BB798+Spreadsheet9.2!BB803","v":-611816.30000000005},{"$f":"BC798+Spreadsheet9.2!BC803","v":-104026.30000000002},{"$f":"BD798+Spreadsheet9.2!BD803","v":-184236.79999999999},{"$f":"BE798+Spreadsheet9.2!BE803","v":-316204.3},{"$f":"BF798+Spreadsheet9.2!BF803","v":-292909.2},{"$f":"BG798+Spreadsheet9.2!BG803","v":-379616.2},{"$f":"BH798+Spreadsheet9.2!BH803","v":-536406.19999999995},{"$f":"BI798+Spreadsheet9.2!BI803","v":-237235.6},{"$f":"BJ798+Spreadsheet9.2!BJ803","v":-283904.8},{"$f":"BK798+Spreadsheet9.2!BK803","v":-347408.69999999995},{"$f":"BL798+Spreadsheet9.2!BL803","v":-303138.40000000002},{"$f":"BM798+Spreadsheet9.2!BM803","v":-304663.8},{"$f":"BN798+Spreadsheet9.2!BN803","v":-307950.90000000002},{"$f":"BO798+Spreadsheet9.2!BO803","v":-309423.5}]
[null,"Simulation 777",{"$f":"C806+Spreadsheet9.2!C811","v":0},{"$f":"D806+Spreadsheet9.2!D811","v":-165343.29999999999},{"$f":"E806+Spreadsheet9.2!E811","v":-1026933.2},{"$f":"F806+Spreadsheet9.2!F811","v":71147.899999999965},{"$f":"G806+Spreadsheet9.2!G811","v":1181072.8},{"$f":"H806+Spreadsheet9.2!H811","v":1173447.3999999999},{"$f":"I806+Spreadsheet9.2!I811","v":-1398134.9},{"$f":"J806+Spreadsheet9.2!J811","v":1087222.1000000001},{"$f":"K806+Spreadsheet9.2!K811","v":679526.9},{"$f":"L806+Spreadsheet9.2!L811","v":-1083783.4000000001},{"$f":"M806+Spreadsheet9.2!M811","v":593000.69999999995},{"$f":"N806+Spreadsheet9.2!N811","v":2256578.6},{"$f":"O806+Spreadsheet9.2!O811","v":1878896.3},{"$f":"P806+Spreadsheet9.2!P811","v":2341945},{"$f":"Q806+Spreadsheet9.2!Q811","v":2673640.6},{"$f":"R806+Spreadsheet9.2!R811","v":3489497.6},{"$f":"S806+Spreadsheet9.2!S811","v":3232734.5},{"$f":"T806+Spreadsheet9.2!T811","v":1503763.2},{"$f":"U806+Spreadsheet9.2!U811","v":750949},{"$f":"V806+Spreadsheet9.2!V811","v":342719.29999999993},{"$f":"W806+Spreadsheet9.2!W811","v":-72894.200000000012},{"$f":"X806+Spreadsheet9.2!X811","v":2227870.1},{"$f":"Y806+Spreadsheet9.2!Y811","v":3130942.2},{"$f":"Z806+Spreadsheet9.2!Z811","v":1613335.9000000001},{"$f":"AA806+Spreadsheet9.2!AA811","v":-240439},{"$f":"AB806+Spreadsheet9.2!AB811","v":-1436220.5},{"$f":"AC806+Spreadsheet9.2!AC811","v":-2960035.1},{"$f":"AD806+Spreadsheet9.2!AD811","v":-2962792.4},{"$f":"AE806+Spreadsheet9.2!AE811","v":-2307368.0999999996},{"$f":"AF806+Spreadsheet9.2!AF811","v":-1696155.2000000002},{"$f":"AG806+Spreadsheet9.2!AG811","v":-1113591.0999999999},{"$f":"AH806+Spreadsheet9.2!AH811","v":-1191933},{"$f":"AI806+Spreadsheet9.2!AI811","v":556313.5},{"$f":"AJ806+Spreadsheet9.2!AJ811","v":-875779.00000000012},{"$f":"AK806+Spreadsheet9.2!AK811","v":-577478.60000000009},{"$f":"AL806+Spreadsheet9.2!AL811","v":-786080.39999999991},{"$f":"AM806+Spreadsheet9.2!AM811","v":-1347733.2999999998},{"$f":"AN806+Spreadsheet9.2!AN811","v":-909531.5},{"$f":"AO806+Spreadsheet9.2!AO811","v":-1602811.2},{"$f":"AP806+Spreadsheet9.2!AP811","v":-1507753.2000000002},{"$f":"AQ806+Spreadsheet9.2!AQ811","v":-807778.70000000007},{"$f":"AR806+Spreadsheet9.2!AR811","v":-562327},{"$f":"AS806+Spreadsheet9.2!AS811","v":-141026.60000000009},{"$f":"AT806+Spreadsheet9.2!AT811","v":-509628.6},{"$f":"AU806+Spreadsheet9.2!AU811","v":-875160.50000000012},{"$f":"AV806+Spreadsheet9.2!AV811","v":-1014759.6},{"$f":"AW806+Spreadsheet9.2!AW811","v":-647491.89999999991},{"$f":"AX806+Spreadsheet9.2!AX811","v":-588392.80000000005},{"$f":"AY806+Spreadsheet9.2!AY811","v":-531588.1},{"$f":"AZ806+Spreadsheet9.2!AZ811","v":-404066.3},{"$f":"BA806+Spreadsheet9.2!BA811","v":-509676.7},{"$f":"BB806+Spreadsheet9.2!BB811","v":-746649.9},{"$f":"BC806+Spreadsheet9.2!BC811","v":-347236.4},{"$f":"BD806+Spreadsheet9.2!BD811","v":-481765.6},{"$f":"BE806+Spreadsheet9.2!BE811","v":-719271.6},{"$f":"BF806+Spreadsheet9.2!BF811","v":-777293.7},{"$f":"BG806+Spreadsheet9.2!BG811","v":-895150.9},{"$f":"BH806+Spreadsheet9.2!BH811","v":-1042525.5},{"$f":"BI806+Spreadsheet9.2!BI811","v":-632042},{"$f":"BJ806+Spreadsheet9.2!BJ811","v":-649883.5},{"$f":"BK806+Spreadsheet9.2!BK811","v":-700515.5},{"$f":"BL806+Spreadsheet9.2!BL811","v":-579932.6},{"$f":"BM806+Spreadsheet9.2!BM811","v":-582210.9},{"$f":"BN806+Spreadsheet9.2!BN811","v":-584441.59999999998},{"$f":"BO806+Spreadsheet9.2!BO811","v":-586510.69999999995}]
[null,"Simulation 785",{"$f":"C814+Spreadsheet9.2!C819","v":0},{"$f":"D814+Spreadsheet9.2!D819","v":-133326.5},{"$f":"E814+Spreadsheet9.2!E819","v":524654.1},{"$f":"F814+Spreadsheet9.2!F819","v":484440.7},{"$f":"G814+Spreadsheet9.2!G819","v":-110745.5},{"$f":"H814+Spreadsheet9.2!H819","v":-531088.1},{"$f":"I814+Spreadsheet9.2!I819","v":1628917.9},{"$f":"J814+Spreadsheet9.2!J819","v":-15471.900000000009},{"$f":"K814+Spreadsheet9.2!K819","v":-2458753.6},{"$f":"L814+Spreadsheet9.2!L819","v":-1559388.2},{"$f":"M814+Spreadsheet9.2!M819","v":-267123.7},{"$f":"N814+Spreadsheet9.2!N819","v":-821330.7},{"$f":"O814+Spreadsheet9.2!O819","v":-1281018.5},{"$f":"P814+Spreadsheet9.2!P819","v":-3716140},{"$f":"Q814+Spreadsheet9.2!Q819","v":-3019590.3},{"$f":"R814+Spreadsheet9.2!R819","v":-2687683.9000000004},{"$f":"S814+Spreadsheet9.2!S819","v":-3295152.8},{"$f":"T814+Spreadsheet9.2!T819","v":-2227804},{"$f":"U814+Spreadsheet9.2!U819","v":-2144456.6},{"$f":"V814+Spreadsheet9.2!V819","v":-1692911.7},{"$f":"W814+Spreadsheet9.2!W819","v":-3040229.5},{"$f":"X814+Spreadsheet9.2!X819","v":-3040394.8000000003},{"$f":"Y814+Spreadsheet9.2!Y819","v":-2927049.1999999997},{"$f":"Z814+Spreadsheet9.2!Z819","v":-3531921},{"$f":"AA814+Spreadsheet9.2!AA819","v":-3558830.7},{"$f":"AB814+Spreadsheet9.2!AB819","v":-2010116.4000000001},{"$f":"AC814+Spreadsheet9.2!AC819","v":-1369652.5999999999},{"$f":"AD814+Spreadsheet9.2!AD819","v":-2036077.5},{"$f":"AE814+Spreadsheet9.2!AE819","v":-1574933},{"$f":"AF814+Spreadsheet9.2!AF819","v":-1553903.1},{"$f":"AG814+Spreadsheet9.2!AG819","v":-1608743.9},{"$f":"AH814+Spreadsheet9.2!AH819","v":-2034677.1},{"$f":"AI814+Spreadsheet9.2!AI819","v":-1009852.4999999998},{"$f":"AJ814+Spreadsheet9.2!AJ819","v":-210275.89999999991},{"$f":"AK814+Spreadsheet9.2!AK819","v":-28409.699999999953},{"$f":"AL814+Spreadsheet9.2!AL819","v":-166583.60000000009},{"$f":"AM814+Spreadsheet9.2!AM819","v":-180331.89999999991},{"$f":"AN814+Spreadsheet9.2!AN819","v":759288.59999999986},{"$f":"AO814+Spreadsheet9.2!AO819","v":-448818.69999999995},{"$f":"AP814+Spreadsheet9.2!AP819","v":-1478702.2},{"$f":"AQ814+Spreadsheet9.2!AQ819","v":-1482275.3},{"$f":"AR814+Spreadsheet9.2!AR819","v":-1902549.7000000002},{"$f":"AS814+Spreadsheet9.2!AS819","v":-2087001.2999999998},{"$f":"AT814+Spreadsheet9.2!AT819","v":-1637699.2999999998},{"$f":"AU814+Spreadsheet9.2!AU819","v":-1224928.7999999998},{"$f":"AV814+Spreadsheet9.2!AV819","v":-1029358.2999999999},{"$f":"AW814+Spreadsheet9.2!AW819","v":-909527.1},{"$f":"AX814+Spreadsheet9.2!AX819","v":-613845.69999999995},{"$f":"AY814+Spreadsheet9.2!AY819","v":-217891.89999999997},{"$f":"AZ814+Spreadsheet9.2!AZ819","v":-10216.099999999977},{"$f":"BA814+Spreadsheet9.2!BA819","v":137179.09999999998},{"$f":"BB814+Spreadsheet9.2!BB819","v":181267.1},{"$f":"BC814+Spreadsheet9.2!BC819","v":385986.8},{"$f":"BD814+Spreadsheet9.2!BD819","v":338353.39999999997},{"$f":"BE814+Spreadsheet9.2!BE819","v":159922.29999999999},{"$f":"BF814+Spreadsheet9.2!BF819","v":-66019.100000000006},{"$f":"BG814+Spreadsheet9.2!BG819","v":-116247},{"$f":"BH814+Spreadsheet9.2!BH819","v":-224114.1},{"$f":"BI814+Spreadsheet9.2!BI819","v":-121956.4},{"$f":"BJ814+Spreadsheet9.2!BJ819","v":-78247.799999999988},{"$f":"BK814+Spreadsheet9.2!BK819","v":-97998.099999999991},{"$f":"BL814+Spreadsheet9.2!BL819","v":-116187},{"$f":"BM814+Spreadsheet9.2!BM819","v":-120315.6},{"$f":"BN814+Spreadsheet9.2!BN819","v":-124284.4},{"$f":"BO814+Spreadsheet9.2!BO819","v":-125928.69999999998}]
[null,"Simulation 790",{"$f":"C819+Spreadsheet9.2!C824","v":0},{"$f":"D819+Spreadsheet9.2!D824","v":108340.9},{"$f":"E819+Spreadsheet9.2!E824","v":-627853.5},{"$f":"F819+Spreadsheet9.2!F824","v":892586.60000000009},{"$f":"G819+Spreadsheet9.2!G824","v":1295808.6000000001},{"$f":"H819+Spreadsheet9.2!H824","v":1295721.5},{"$f":"I819+Spreadsheet9.2!I824","v":464610.1},{"$f":"J819+Spreadsheet9.2!J824","v":1974673.9000000001},{"$f":"K819+Spreadsheet9.2!K824","v":588999.09999999986},{"$f":"L819+Spreadsheet9.2!L824","v":1493450.2000000002},{"$f":"M819+Spreadsheet9.2!M824","v":2688764.6},{"$f":"N819+Spreadsheet9.2!N824","v":2479041.6999999997},{"$f":"O819+Spreadsheet9.2!O824","v":2318656.6},{"$f":"P819+Spreadsheet9.2!P824","v":593273.09999999986},{"$f":"Q819+Spreadsheet9.2!Q824","v":-926848.90000000014},{"$f":"R819+Spreadsheet9.2!R824","v":-1370903.3},{"$f":"S819+Spreadsheet9.2!S824","v":-1458573.1999999997},{"$f":"T819+Spreadsheet9.2!T824","v":-2018826.8000000003},{"$f":"U819+Spreadsheet9.2!U824","v":-884544.10000000009},{"$f":"V819+Spreadsheet9.2!V824","v":-1711365.4},{"$f":"W819+Spreadsheet9.2!W824","v":1572079.2999999998},{"$f":"X819+Spreadsheet9.2!X824","v":1090175.8999999999},{"$f":"Y819+Spreadsheet9.2!Y824","v":260732.30000000028},{"$f":"Z819+Spreadsheet9.2!Z824","v":1004111.1000000001},{"$f":"AA819+Spreadsheet9.2!AA824","v":329895.60000000009},{"$f":"AB819+Spreadsheet9.2!AB824","v":1539154.6999999997},{"$f":"AC819+Spreadsheet9.2!AC824","v":886478.39999999991},{"$f":"AD819+Spreadsheet9.2!AD824","v":99786.700000000186},{"$f":"AE819+Spreadsheet9.2!AE824","v":-249910.30000000005},{"$f":"AF819+Spreadsheet9.2!AF824","v":-117521.59999999986},{"$f":"AG819+Spreadsheet9.2!AG824","v":60718.599999999977},{"$f":"AH819+Spreadsheet9.2!AH824","v":790206.89999999991},{"$f":"AI819+Spreadsheet9.2!AI824","v":1225504.1000000001},{"$f":"AJ819+Spreadsheet9.2!AJ824","v":-181000.30000000005},{"$f":"AK819+Spreadsheet9.2!AK824","v":98997.399999999907},{"$f":"AL819+Spreadsheet9.2!AL824","v":1215222.2999999998},{"$f":"AM819+Spreadsheet9.2!AM824","v":281895.29999999981},{"$f":"AN819+Spreadsheet9.2!AN824","v":-161257.19999999995},{"$f":"AO819+Spreadsheet9.2!AO824","v":99053},{"$f":"AP819+Spreadsheet9.2!AP824","v":-223184.10000000009},{"$f":"AQ819+Spreadsheet9.2!AQ824","v":-647896.70000000007},{"$f":"AR819+Spreadsheet9.2!AR824","v":-693786.2},{"$f":"AS819+Spreadsheet9.2!AS824","v":-1026342.7000000001},{"$f":"AT819+Spreadsheet9.2!AT824","v":-665128.4},{"$f":"AU819+Spreadsheet9.2!AU824","v":-1098387},{"$f":"AV819+Spreadsheet9.2!AV824","v":-1031299.3999999999},{"$f":"AW819+Spreadsheet9.2!AW824","v":-686046.60000000009},{"$f":"AX819+Spreadsheet9.2!AX824","v":-692617.2},{"$f":"AY819+Spreadsheet9.2!AY824","v":-963145.60000000009},{"$f":"AZ819+Spreadsheet9.2!AZ824","v":-806025.8},{"$f":"BA819+Spreadsheet9.2!BA824","v":-763943.79999999993},{"$f":"BB819+Spreadsheet9.2!BB824","v":-742574.20000000007},{"$f":"BC819+Spreadsheet9.2!BC824","v":-262027},{"$f":"BD819+Spreadsheet9.2!BD824","v":-514626.80000000005},{"$f":"BE819+Spreadsheet9.2!BE824","v":-743842.7},{"$f":"BF819+Spreadsheet9.2!BF824","v":-803887.79999999993},{"$f":"BG819+Spreadsheet9.2!BG824","v":-1023526.3},{"$f":"BH819+Spreadsheet9.2!BH824","v":-1217053.2},{"$f":"BI819+Spreadsheet9.2!BI824","v":-710370.10000000009},{"$f":"BJ819+Spreadsheet9.2!BJ824","v":-743841.2},{"$f":"BK819+Spreadsheet9.2!BK824","v":-805603.8},{"$f":"BL819+Spreadsheet9.2!BL824","v":-690028.6},{"$f":"BM819+Spreadsheet9.2!BM824","v":-693685.3},{"$f":"BN819+Spreadsheet9.2!BN824","v":-696019.2},{"$f":"BO819+Spreadsheet9.2!BO824","v":-698243.8}]
[null,"Simulation 798",{"$f":"C827+Spreadsheet9.2!C832","v":0},{"$f":"D827+Spreadsheet9.2!D832","v":-330797.09999999998},{"$f":"E827+Spreadsheet9.2!E832","v":-515099.9},{"$f":"F827+Spreadsheet9.2!F832","v":397956.3},{"$f":"G827+Spreadsheet9.2!G832","v":-645485.80000000005},{"$f":"H827+Spreadsheet9.2!H832","v":34115.899999999965},{"$f":"I827+Spreadsheet9.2!I832","v":-413054.79999999993},{"$f":"J827+Spreadsheet9.2!J832","v":1227072.1000000001},{"$f":"K827+Spreadsheet9.2!K832","v":2253892.1999999997},{"$f":"L827+Spreadsheet9.2!L832","v":5542183.9000000004},{"$f":"M827+Spreadsheet9.2!M832","v":5245519.3},{"$f":"N827+Spreadsheet9.2!N832","v":5735112.9000000004},{"$f":"O827+Spreadsheet9.2!O832","v":5137906.2},{"$f":"P827+Spreadsheet9.2!P832","v":3612510},{"$f":"Q827+Spreadsheet9.2!Q832","v":5857288.4000000004},{"$f":"R827+Spreadsheet9.2!R832","v":4944608.8},{"$f":"S827+Spreadsheet9.2!S832","v":3832579.8},{"$f":"T827+Spreadsheet9.2!T832","v":4300432.5999999996},{"$f":"U827+Spreadsheet9.2!U832","v":5697001.3000000007},{"$f":"V827+Spreadsheet9.2!V832","v":5108322.0999999996},{"$f":"W827+Spreadsheet9.2!W832","v":5416966.8000000007},{"$f":"X827+Spreadsheet9.2!X832","v":4131104.6},{"$f":"Y827+Spreadsheet9.2!Y832","v":2312050.5},{"$f":"Z827+Spreadsheet9.2!Z832","v":2248617.4},{"$f":"AA827+Spreadsheet9.2!AA832","v":2662795.4},{"$f":"AB827+Spreadsheet9.2!AB832","v":3606272.0999999996},{"$f":"AC827+Spreadsheet9.2!AC832","v":3332119.1000000006},{"$f":"AD827+Spreadsheet9.2!AD832","v":2214982.7000000002},{"$f":"AE827+Spreadsheet9.2!AE832","v":2183305.7000000002},{"$f":"AF827+Spreadsheet9.2!AF832","v":3822785.0999999996},{"$f":"AG827+Spreadsheet9.2!AG832","v":5585515.6999999993},{"$f":"AH827+Spreadsheet9.2!AH832","v":7027366.7999999998},{"$f":"AI827+Spreadsheet9.2!AI832","v":5702737.2000000002},{"$f":"AJ827+Spreadsheet9.2!AJ832","v":5658344.4000000004},{"$f":"AK827+Spreadsheet9.2!AK832","v":5842901.7000000002},{"$f":"AL827+Spreadsheet9.2!AL832","v":5144880.2},{"$f":"AM827+Spreadsheet9.2!AM832","v":5349267.3999999994},{"$f":"AN827+Spreadsheet9.2!AN832","v":4486448.4000000004},{"$f":"AO827+Spreadsheet9.2!AO832","v":3863057.1},{"$f":"AP827+Spreadsheet9.2!AP832","v":983190},{"$f":"AQ827+Spreadsheet9.2!AQ832","v":169705.80000000005},{"$f":"AR827+Spreadsheet9.2!AR832","v":-483639.69999999995},{"$f":"AS827+Spreadsheet9.2!AS832","v":-1001011.0999999999},{"$f":"AT827+Spreadsheet9.2!AT832","v":-1050096.7000000002},{"$f":"AU827+Spreadsheet9.2!AU832","v":-1501015.4},{"$f":"AV827+Spreadsheet9.2!AV832","v":-1603387.4},{"$f":"AW827+Spreadsheet9.2!AW832","v":-816044},{"$f":"AX827+Spreadsheet9.2!AX832","v":-925911},{"$f":"AY827+Spreadsheet9.2!AY832","v":-873762.2},{"$f":"AZ827+Spreadsheet9.2!AZ832","v":-719081.39999999991},{"$f":"BA827+Spreadsheet9.2!BA832","v":-706775.9},{"$f":"BB827+Spreadsheet9.2!BB832","v":-749242},{"$f":"BC827+Spreadsheet9.2!BC832","v":-250377.3},{"$f":"BD827+Spreadsheet9.2!BD832","v":-474475.89999999997},{"$f":"BE827+Spreadsheet9.2!BE832","v":-689441.7},{"$f":"BF827+Spreadsheet9.2!BF832","v":-653496.69999999995},{"$f":"BG827+Spreadsheet9.2!BG832","v":-815130.1},{"$f":"BH827+Spreadsheet9.2!BH832","v":-988546.1},{"$f":"BI827+Spreadsheet9.2!BI832","v":-548853.6},{"$f":"BJ827+Spreadsheet9.2!BJ832","v":-612936.69999999995},{"$f":"BK827+Spreadsheet9.2!BK832","v":-669841.10000000009},{"$f":"BL827+Spreadsheet9.2!BL832","v":-557991},{"$f":"BM827+Spreadsheet9.2!BM832","v":-561035.30000000005},{"$f":"BN827+Spreadsheet9.2!BN832","v":-564122},{"$f":"BO827+Spreadsheet9.2!BO832","v":-566657}]
[null,"Simulation 806",{"$f":"C835+Spreadsheet9.2!C840","v":0},{"$f":"D835+Spreadsheet9.2!D840","v":-256115.80000000002},{"$f":"E835+Spreadsheet9.2!E840","v":-523242.6},{"$f":"F835+Spreadsheet9.2!F840","v":-726579},{"$f":"G835+Spreadsheet9.2!G840","v":708035.4},{"$f":"H835+Spreadsheet9.2!H840","v":674815.4},{"$f":"I835+Spreadsheet9.2!I840","v":-139682.29999999999},{"$f":"J835+Spreadsheet9.2!J840","v":983162.49999999988},{"$f":"K835+Spreadsheet9.2!K840","v":-93047.799999999814},{"$f":"L835+Spreadsheet9.2!L840","v":580286.30000000005},{"$f":"M835+Spreadsheet9.2!M840","v":2919256.7},{"$f":"N835+Spreadsheet9.2!N840","v":4593159.7},{"$f":"O835+Spreadsheet9.2!O840","v":1938817.9},{"$f":"P835+Spreadsheet9.2!P840","v":1487509.7999999998},{"$f":"Q835+Spreadsheet9.2!Q840","v":1240742.2999999998},{"$f":"R835+Spreadsheet9.2!R840","v":-373614.70000000019},{"$f":"S835+Spreadsheet9.2!S840","v":-379490.79999999981},{"$f":"T835+Spreadsheet9.2!T840","v":-229568.80000000028},{"$f":"U835+Spreadsheet9.2!U840","v":-582504.19999999972},{"$f":"V835+Spreadsheet9.2!V840","v":447558.29999999981},{"$f":"W835+Spreadsheet9.2!W840","v":363591.30000000028},{"$f":"X835+Spreadsheet9.2!X840","v":-1525510.1},{"$f":"Y835+Spreadsheet9.2!Y840","v":-307047.79999999981},{"$f":"Z835+Spreadsheet9.2!Z840","v":-1196306.5},{"$f":"AA835+Spreadsheet9.2!AA840","v":-2079113.4000000001},{"$f":"AB835+Spreadsheet9.2!AB840","v":-1580626.2},{"$f":"AC835+Spreadsheet9.2!AC840","v":-525810.39999999991},{"$f":"AD835+Spreadsheet9.2!AD840","v":-1698481.9},{"$f":"AE835+Spreadsheet9.2!AE840","v":-2945652.7},{"$f":"AF835+Spreadsheet9.2!AF840","v":-2837843},{"$f":"AG835+Spreadsheet9.2!AG840","v":-1529656.0000000002},{"$f":"AH835+Spreadsheet9.2!AH840","v":-1926697.5},{"$f":"AI835+Spreadsheet9.2!AI840","v":-2532384.7000000002},{"$f":"AJ835+Spreadsheet9.2!AJ840","v":-201493.40000000002},{"$f":"AK835+Spreadsheet9.2!AK840","v":-2137485.9},{"$f":"AL835+Spreadsheet9.2!AL840","v":-1835986.1},{"$f":"AM835+Spreadsheet9.2!AM840","v":-1993372.4},{"$f":"AN835+Spreadsheet9.2!AN840","v":-1095692.1000000001},{"$f":"AO835+Spreadsheet9.2!AO840","v":-1197372.9000000001},{"$f":"AP835+Spreadsheet9.2!AP840","v":-2094195.2},{"$f":"AQ835+Spreadsheet9.2!AQ840","v":-2447286.5999999996},{"$f":"AR835+Spreadsheet9.2!AR840","v":-2701449.5},{"$f":"AS835+Spreadsheet9.2!AS840","v":-1671141},{"$f":"AT835+Spreadsheet9.2!AT840","v":-1502042},{"$f":"AU835+Spreadsheet9.2!AU840","v":-1682314.7999999998},{"$f":"AV835+Spreadsheet9.2!AV840","v":-1852300.9},{"$f":"AW835+Spreadsheet9.2!AW840","v":-1473555.3},{"$f":"AX835+Spreadsheet9.2!AX840","v":-1027701.5},{"$f":"AY835+Spreadsheet9.2!AY840","v":-920756.7},{"$f":"AZ835+Spreadsheet9.2!AZ840","v":-570275},{"$f":"BA835+Spreadsheet9.2!BA840","v":-634993.69999999995},{"$f":"BB835+Spreadsheet9.2!BB840","v":-616086.4},{"$f":"BC835+Spreadsheet9.2!BC840","v":-321099.3},{"$f":"BD835+Spreadsheet9.2!BD840","v":-472309.60000000003},{"$f":"BE835+Spreadsheet9.2!BE840","v":-583607.30000000005},{"$f":"BF835+Spreadsheet9.2!BF840","v":-597475.39999999991},{"$f":"BG835+Spreadsheet9.2!BG840","v":-676162.1},{"$f":"BH835+Spreadsheet9.2!BH840","v":-754088},{"$f":"BI835+Spreadsheet9.2!BI840","v":-364851},{"$f":"BJ835+Spreadsheet9.2!BJ840","v":-430054.2},{"$f":"BK835+Spreadsheet9.2!BK840","v":-454593.2},{"$f":"BL835+Spreadsheet9.2!BL840","v":-366046.6},{"$f":"BM835+Spreadsheet9.2!BM840","v":-369628.8},{"$f":"BN835+Spreadsheet9.2!BN840","v":-371504.1},{"$f":"BO835+Spreadsheet9.2!BO840","v":-373718.69999999995}]
[null,"Simulation 811",{"$f":"C840+Spreadsheet9.2!C845","v":0},{"$f":"D840+Spreadsheet9.2!D845","v":-142291.9},{"$f":"E840+Spreadsheet9.2!E845","v":-308861.2},{"$f":"F840+Spreadsheet9.2!F845","v":-486432.80000000005},{"$f":"G840+Spreadsheet9.2!G845","v":-943236.1},{"$f":"H840+Spreadsheet9.2!H845","v":-453548.39999999997},{"$f":"I840+Spreadsheet9.2!I845","v":-1567405.3},{"$f":"J840+Spreadsheet9.2!J845","v":-2285609.2000000002},{"$f":"K840+Spreadsheet9.2!K845","v":-4480575.7},{"$f":"L840+Spreadsheet9.2!L845","v":-4077468.0999999996},{"$f":"M840+Spreadsheet9.2!M845","v":-4506546.0999999996},{"$f":"N840+Spreadsheet9.2!N845","v":-4746375.5},{"$f":"O840+Spreadsheet9.2!O845","v":-5536153},{"$f":"P840+Spreadsheet9.2!P845","v":-3660889.5},{"$f":"Q840+Spreadsheet9.2!Q845","v":-3777298.5},{"$f":"R840+Spreadsheet9.2!R845","v":-3736777.2},{"$f":"S840+Spreadsheet9.2!S845","v":-3889754.6},{"$f":"T840+Spreadsheet9.2!T845","v":-4965369.3},{"$f":"U840+Spreadsheet9.2!U845","v":-4253449.8},{"$f":"V840+Spreadsheet9.2!V845","v":-4272108.5},{"$f":"W840+Spreadsheet9.2!W845","v":-4221968.4000000004},{"$f":"X840+Spreadsheet9.2!X845","v":-4126024.5},{"$f":"Y840+Spreadsheet9.2!Y845","v":-3149307.6},{"$f":"Z840+Spreadsheet9.2!Z845","v":-4094672.9},{"$f":"AA840+Spreadsheet9.2!AA845","v":-3369960},{"$f":"AB840+Spreadsheet9.2!AB845","v":-2695244.7},{"$f":"AC840+Spreadsheet9.2!AC845","v":-3538859.9000000004},{"$f":"AD840+Spreadsheet9.2!AD845","v":-3731685.2},{"$f":"AE840+Spreadsheet9.2!AE845","v":-2655605.5999999996},{"$f":"AF840+Spreadsheet9.2!AF845","v":-3253766.0999999996},{"$f":"AG840+Spreadsheet9.2!AG845","v":-3246241.7},{"$f":"AH840+Spreadsheet9.2!AH845","v":-3638984},{"$f":"AI840+Spreadsheet9.2!AI845","v":-4115403.5},{"$f":"AJ840+Spreadsheet9.2!AJ845","v":-3854824.4000000004},{"$f":"AK840+Spreadsheet9.2!AK845","v":-3814695},{"$f":"AL840+Spreadsheet9.2!AL845","v":-3743184.8},{"$f":"AM840+Spreadsheet9.2!AM845","v":-3321604.8},{"$f":"AN840+Spreadsheet9.2!AN845","v":-2871747.7},{"$f":"AO840+Spreadsheet9.2!AO845","v":-3082971.2},{"$f":"AP840+Spreadsheet9.2!AP845","v":-3678420.5},{"$f":"AQ840+Spreadsheet9.2!AQ845","v":-3327571},{"$f":"AR840+Spreadsheet9.2!AR845","v":-3042697},{"$f":"AS840+Spreadsheet9.2!AS845","v":-2844563.1},{"$f":"AT840+Spreadsheet9.2!AT845","v":-2360831.4},{"$f":"AU840+Spreadsheet9.2!AU845","v":-2069038.2999999998},{"$f":"AV840+Spreadsheet9.2!AV845","v":-2111149.7999999998},{"$f":"AW840+Spreadsheet9.2!AW845","v":-1235810.3},{"$f":"AX840+Spreadsheet9.2!AX845","v":-1174929},{"$f":"AY840+Spreadsheet9.2!AY845","v":-728784.1},{"$f":"AZ840+Spreadsheet9.2!AZ845","v":-567434.4},{"$f":"BA840+Spreadsheet9.2!BA845","v":-553386.30000000005},{"$f":"BB840+Spreadsheet9.2!BB845","v":-640394.69999999995},{"$f":"BC840+Spreadsheet9.2!BC845","v":-320019.5},{"$f":"BD840+Spreadsheet9.2!BD845","v":-505713.69999999995},{"$f":"BE840+Spreadsheet9.2!BE845","v":-643923.9},{"$f":"BF840+Spreadsheet9.2!BF845","v":-592461.5},{"$f":"BG840+Spreadsheet9.2!BG845","v":-689686.5},{"$f":"BH840+Spreadsheet9.2!BH845","v":-898089},{"$f":"BI840+Spreadsheet9.2!BI845","v":-522622.4},{"$f":"BJ840+Spreadsheet9.2!BJ845","v":-553284.89999999991},{"$f":"BK840+Spreadsheet9.2!BK845","v":-598514.1},{"$f":"BL840+Spreadsheet9.2!BL845","v":-461127.3},{"$f":"BM840+Spreadsheet9.2!BM845","v":-462624.4},{"$f":"BN840+Spreadsheet9.2!BN845","v":-465243.7},{"$f":"BO840+Spreadsheet9.2!BO845","v":-466708.2}]
[null,"Simulation 819",{"$f":"C848+Spreadsheet9.2!C853","v":0},{"$f":"D848+Spreadsheet9.2!D853","v":-331833.2},{"$f":"E848+Spreadsheet9.2!E853","v":-671134},{"$f":"F848+Spreadsheet9.2!F853","v":-887236.20000000007},{"$f":"G848+Spreadsheet9.2!G853","v":-2703274.8},{"$f":"H848+Spreadsheet9.2!H853","v":-3469070},{"$f":"I848+Spreadsheet9.2!I853","v":-4167311.4000000004},{"$f":"J848+Spreadsheet9.2!J853","v":-3977216.1},{"$f":"K848+Spreadsheet9.2!K853","v":-2853556.5},{"$f":"L848+Spreadsheet9.2!L853","v":-2515608.6},{"$f":"M848+Spreadsheet9.2!M853","v":-517684.5},{"$f":"N848+Spreadsheet9.2!N853","v":511371.6},{"$f":"O848+Spreadsheet9.2!O853","v":-1586089.4},{"$f":"P848+Spreadsheet9.2!P853","v":-2514075},{"$f":"Q848+Spreadsheet9.2!Q853","v":-3237377.5999999996},{"$f":"R848+Spreadsheet9.2!R853","v":-4003392.3},{"$f":"S848+Spreadsheet9.2!S853","v":-3678052.2},{"$f":"T848+Spreadsheet9.2!T853","v":-3677605.9},{"$f":"U848+Spreadsheet9.2!U853","v":-4347847.7},{"$f":"V848+Spreadsheet9.2!V853","v":-3828165.5},{"$f":"W848+Spreadsheet9.2!W853","v":-3133217.3},{"$f":"X848+Spreadsheet9.2!X853","v":-2801721.7},{"$f":"Y848+Spreadsheet9.2!Y853","v":-1128810.5},{"$f":"Z848+Spreadsheet9.2!Z853","v":-1731751.7},{"$f":"AA848+Spreadsheet9.2!AA853","v":-3534939.5999999996},{"$f":"AB848+Spreadsheet9.2!AB853","v":-3741626.5},{"$f":"AC848+Spreadsheet9.2!AC853","v":-3972315.4},{"$f":"AD848+Spreadsheet9.2!AD853","v":-5063368.8000000007},{"$f":"AE848+Spreadsheet9.2!AE853","v":-5153009.0999999996},{"$f":"AF848+Spreadsheet9.2!AF853","v":-5547398.0999999996},{"$f":"AG848+Spreadsheet9.2!AG853","v":-5248189.8000000007},{"$f":"AH848+Spreadsheet9.2!AH853","v":-4478806.2},{"$f":"AI848+Spreadsheet9.2!AI853","v":-4192094},{"$f":"AJ848+Spreadsheet9.2!AJ853","v":-2929389.2},{"$f":"AK848+Spreadsheet9.2!AK853","v":-2635938.6},{"$f":"AL848+Spreadsheet9.2!AL853","v":-1171506.6000000001},{"$f":"AM848+Spreadsheet9.2!AM853","v":-1498736.2},{"$f":"AN848+Spreadsheet9.2!AN853","v":-173934.40000000002},{"$f":"AO848+Spreadsheet9.2!AO853","v":-1858662.4000000001},{"$f":"AP848+Spreadsheet9.2!AP853","v":-1362687.2},{"$f":"AQ848+Spreadsheet9.2!AQ853","v":-603659.4},{"$f":"AR848+Spreadsheet9.2!AR853","v":-1383886.9000000001},{"$f":"AS848+Spreadsheet9.2!AS853","v":-1708385.4},{"$f":"AT848+Spreadsheet9.2!AT853","v":-1572320},{"$f":"AU848+Spreadsheet9.2!AU853","v":-1592305.5999999999},{"$f":"AV848+Spreadsheet9.2!AV853","v":-1678441.5},{"$f":"AW848+Spreadsheet9.2!AW853","v":-1067255.2999999998},{"$f":"AX848+Spreadsheet9.2!AX853","v":-915832.3},{"$f":"AY848+Spreadsheet9.2!AY853","v":-589641.5},{"$f":"AZ848+Spreadsheet9.2!AZ853","v":-404311.30000000005},{"$f":"BA848+Spreadsheet9.2!BA853","v":-260675},{"$f":"BB848+Spreadsheet9.2!BB853","v":-190578.7},{"$f":"BC848+Spreadsheet9.2!BC853","v":174407},{"$f":"BD848+Spreadsheet9.2!BD853","v":26416.399999999994},{"$f":"BE848+Spreadsheet9.2!BE853","v":-221410.8},{"$f":"BF848+Spreadsheet9.2!BF853","v":-278335.90000000002},{"$f":"BG848+Spreadsheet9.2!BG853","v":-423478.4},{"$f":"BH848+Spreadsheet9.2!BH853","v":-570176.30000000005},{"$f":"BI848+Spreadsheet9.2!BI853","v":-316186.09999999998},{"$f":"BJ848+Spreadsheet9.2!BJ853","v":-394956.4},{"$f":"BK848+Spreadsheet9.2!BK853","v":-448620.4},{"$f":"BL848+Spreadsheet9.2!BL853","v":-404449.69999999995},{"$f":"BM848+Spreadsheet9.2!BM853","v":-408255.80000000005},{"$f":"BN848+Spreadsheet9.2!BN853","v":-411418.89999999997},{"$f":"BO848+Spreadsheet9.2!BO853","v":-414012.6}]
[null,"Simulation 824",{"$f":"C853+Spreadsheet9.2!C858","v":0},{"$f":"D853+Spreadsheet9.2!D858","v":-33497.800000000003},{"$f":"E853+Spreadsheet9.2!E858","v":-134808.20000000001},{"$f":"F853+Spreadsheet9.2!F858","v":-1288932.3},{"$f":"G853+Spreadsheet9.2!G858","v":-1756128.7999999998},{"$f":"H853+Spreadsheet9.2!H858","v":-2650259.2999999998},{"$f":"I853+Spreadsheet9.2!I858","v":-1286769.8999999999},{"$f":"J853+Spreadsheet9.2!J858","v":1622853.3},{"$f":"K853+Spreadsheet9.2!K858","v":1250356.8},{"$f":"L853+Spreadsheet9.2!L858","v":2118495},{"$f":"M853+Spreadsheet9.2!M858","v":-969847.5},{"$f":"N853+Spreadsheet9.2!N858","v":-1769673},{"$f":"O853+Spreadsheet9.2!O858","v":-2696050.4000000004},{"$f":"P853+Spreadsheet9.2!P858","v":-4352856.8},{"$f":"Q853+Spreadsheet9.2!Q858","v":-3936254.1},{"$f":"R853+Spreadsheet9.2!R858","v":-3033285.5999999996},{"$f":"S853+Spreadsheet9.2!S858","v":-3872218.5},{"$f":"T853+Spreadsheet9.2!T858","v":-4156613.9},{"$f":"U853+Spreadsheet9.2!U858","v":-4801253.8},{"$f":"V853+Spreadsheet9.2!V858","v":-5423602.0999999996},{"$f":"W853+Spreadsheet9.2!W858","v":-5902450.2999999998},{"$f":"X853+Spreadsheet9.2!X858","v":-5944299.4000000004},{"$f":"Y853+Spreadsheet9.2!Y858","v":-6062012.0999999996},{"$f":"Z853+Spreadsheet9.2!Z858","v":-4925607},{"$f":"AA853+Spreadsheet9.2!AA858","v":-4602384.3},{"$f":"AB853+Spreadsheet9.2!AB858","v":-4587923.7},{"$f":"AC853+Spreadsheet9.2!AC858","v":-4580697.5999999996},{"$f":"AD853+Spreadsheet9.2!AD858","v":-4335959.2},{"$f":"AE853+Spreadsheet9.2!AE858","v":-4717374.2},{"$f":"AF853+Spreadsheet9.2!AF858","v":-4442125.7},{"$f":"AG853+Spreadsheet9.2!AG858","v":-3844289.8},{"$f":"AH853+Spreadsheet9.2!AH858","v":-3865440.8000000003},{"$f":"AI853+Spreadsheet9.2!AI858","v":-3558474.7},{"$f":"AJ853+Spreadsheet9.2!AJ858","v":-4149864.1},{"$f":"AK853+Spreadsheet9.2!AK858","v":-3656329.5},{"$f":"AL853+Spreadsheet9.2!AL858","v":-4035261.5},{"$f":"AM853+Spreadsheet9.2!AM858","v":-3458894.4},{"$f":"AN853+Spreadsheet9.2!AN858","v":-2740551.8000000003},{"$f":"AO853+Spreadsheet9.2!AO858","v":-2959887.8},{"$f":"AP853+Spreadsheet9.2!AP858","v":-2843683.8},{"$f":"AQ853+Spreadsheet9.2!AQ858","v":-2412253.2000000002},{"$f":"AR853+Spreadsheet9.2!AR858","v":-1753583.0999999999},{"$f":"AS853+Spreadsheet9.2!AS858","v":-2105263.1},{"$f":"AT853+Spreadsheet9.2!AT858","v":-1828745.7999999998},{"$f":"AU853+Spreadsheet9.2!AU858","v":-1484567.2},{"$f":"AV853+Spreadsheet9.2!AV858","v":-1788631.8},{"$f":"AW853+Spreadsheet9.2!AW858","v":-1350070.5},{"$f":"AX853+Spreadsheet9.2!AX858","v":-1085154.7000000002},{"$f":"AY853+Spreadsheet9.2!AY858","v":-894424.20000000007},{"$f":"AZ853+Spreadsheet9.2!AZ858","v":-869922.8},{"$f":"BA853+Spreadsheet9.2!BA858","v":-914028.2},{"$f":"BB853+Spreadsheet9.2!BB858","v":-1056192.3999999999},{"$f":"BC853+Spreadsheet9.2!BC858","v":-793920.89999999991},{"$f":"BD853+Spreadsheet9.2!BD858","v":-930701.1},{"$f":"BE853+Spreadsheet9.2!BE858","v":-1021957},{"$f":"BF853+Spreadsheet9.2!BF858","v":-971342.2},{"$f":"BG853+Spreadsheet9.2!BG858","v":-1107298.6000000001},{"$f":"BH853+Spreadsheet9.2!BH858","v":-1219663.5},{"$f":"BI853+Spreadsheet9.2!BI858","v":-688850.3},{"$f":"BJ853+Spreadsheet9.2!BJ858","v":-725432.3},{"$f":"BK853+Spreadsheet9.2!BK858","v":-767554.5},{"$f":"BL853+Spreadsheet9.2!BL858","v":-625705.69999999995},{"$f":"BM853+Spreadsheet9.2!BM858","v":-628057.59999999998},{"$f":"BN853+Spreadsheet9.2!BN858","v":-629953},{"$f":"BO853+Spreadsheet9.2!BO858","v":-631006.6}]
[null,"Simulation 831",{"$f":"C860+Spreadsheet9.2!C865","v":0},{"$f":"D860+Spreadsheet9.2!D865","v":100902.29999999999},{"$f":"E860+Spreadsheet9.2!E865","v":436141.39999999997},{"$f":"F860+Spreadsheet9.2!F865","v":408369.4},{"$f":"G860+Spreadsheet9.2!G865","v":456817.00000000006},{"$f":"H860+Spreadsheet9.2!H865","v":-755980.1},{"$f":"I860+Spreadsheet9.2!I865","v":989083.79999999993},{"$f":"J860+Spreadsheet9.2!J865","v":1335728.6000000001},{"$f":"K860+Spreadsheet9.2!K865","v":-1323942.2},{"$f":"L860+Spreadsheet9.2!L865","v":-3874225.4000000004},{"$f":"M860+Spreadsheet9.2!M865","v":-2829532.4000000004},{"$f":"N860+Spreadsheet9.2!N865","v":-3647761},{"$f":"O860+Spreadsheet9.2!O865","v":-3446005.9000000004},{"$f":"P860+Spreadsheet9.2!P865","v":-3247062.4},{"$f":"Q860+Spreadsheet9.2!Q865","v":-3534775.7},{"$f":"R860+Spreadsheet9.2!R865","v":-2585265.7999999998},{"$f":"S860+Spreadsheet9.2!S865","v":-2059495.8},{"$f":"T860+Spreadsheet9.2!T865","v":-2638310},{"$f":"U860+Spreadsheet9.2!U865","v":-3597960.3},{"$f":"V860+Spreadsheet9.2!V865","v":-3362873.2},{"$f":"W860+Spreadsheet9.2!W865","v":-4070698.5},{"$f":"X860+Spreadsheet9.2!X865","v":-3186320.3},{"$f":"Y860+Spreadsheet9.2!Y865","v":-3159838.2},{"$f":"Z860+Spreadsheet9.2!Z865","v":-3510409.1},{"$f":"AA860+Spreadsheet9.2!AA865","v":-3766504.8},{"$f":"AB860+Spreadsheet9.2!AB865","v":-3010637},{"$f":"AC860+Spreadsheet9.2!AC865","v":-3572326.5},{"$f":"AD860+Spreadsheet9.2!AD865","v":-4356435},{"$f":"AE860+Spreadsheet9.2!AE865","v":-4738654.5},{"$f":"AF860+Spreadsheet9.2!AF865","v":-4671422},{"$f":"AG860+Spreadsheet9.2!AG865","v":-4331916.4000000004},{"$f":"AH860+Spreadsheet9.2!AH865","v":-4212045.6999999993},{"$f":"AI860+Spreadsheet9.2!AI865","v":-3977582.0999999996},{"$f":"AJ860+Spreadsheet9.2!AJ865","v":-3656525.8},{"$f":"AK860+Spreadsheet9.2!AK865","v":-2867402},{"$f":"AL860+Spreadsheet9.2!AL865","v":-2031731.6},{"$f":"AM860+Spreadsheet9.2!AM865","v":-1618604.6},{"$f":"AN860+Spreadsheet9.2!AN865","v":-2039007.2},{"$f":"AO860+Spreadsheet9.2!AO865","v":-1520593.6},{"$f":"AP860+Spreadsheet9.2!AP865","v":-1342262},{"$f":"AQ860+Spreadsheet9.2!AQ865","v":-1120946.7},{"$f":"AR860+Spreadsheet9.2!AR865","v":-724850.1},{"$f":"AS860+Spreadsheet9.2!AS865","v":-1598044.6},{"$f":"AT860+Spreadsheet9.2!AT865","v":-1356520.1},{"$f":"AU860+Spreadsheet9.2!AU865","v":-746270},{"$f":"AV860+Spreadsheet9.2!AV865","v":-527264.9},{"$f":"AW860+Spreadsheet9.2!AW865","v":-347097.1},{"$f":"AX860+Spreadsheet9.2!AX865","v":-192925.8},{"$f":"AY860+Spreadsheet9.2!AY865","v":142603.9},{"$f":"AZ860+Spreadsheet9.2!AZ865","v":242887.5},{"$f":"BA860+Spreadsheet9.2!BA865","v":316930.7},{"$f":"BB860+Spreadsheet9.2!BB865","v":456533.6},{"$f":"BC860+Spreadsheet9.2!BC865","v":476597.30000000005},{"$f":"BD860+Spreadsheet9.2!BD865","v":366303.2},{"$f":"BE860+Spreadsheet9.2!BE865","v":274264.90000000002},{"$f":"BF860+Spreadsheet9.2!BF865","v":246832},{"$f":"BG860+Spreadsheet9.2!BG865","v":241739},{"$f":"BH860+Spreadsheet9.2!BH865","v":96198.200000000012},{"$f":"BI860+Spreadsheet9.2!BI865","v":72881.3},{"$f":"BJ860+Spreadsheet9.2!BJ865","v":73758.200000000012},{"$f":"BK860+Spreadsheet9.2!BK865","v":62964.2},{"$f":"BL860+Spreadsheet9.2!BL865","v":22101.4},{"$f":"BM860+Spreadsheet9.2!BM865","v":20013.5},{"$f":"BN860+Spreadsheet9.2!BN865","v":16274},{"$f":"BO860+Spreadsheet9.2!BO865","v":14843.6}]
[null,"Simulation 839",{"$f":"C868+Spreadsheet9.2!C873","v":0},{"$f":"D868+Spreadsheet9.2!D873","v":52273.7},{"$f":"E868+Spreadsheet9.2!E873","v":1030221.2},{"$f":"F868+Spreadsheet9.2!F873","v":413976.69999999995},{"$f":"G868+Spreadsheet9.2!G873","v":-470280.49999999994},{"$f":"H868+Spreadsheet9.2!H873","v":467463.00000000012},{"$f":"I868+Spreadsheet9.2!I873","v":711701.00000000012},{"$f":"J868+Spreadsheet9.2!J873","v":1663244.5},{"$f":"K868+Spreadsheet9.2!K873","v":-990055.5},{"$f":"L868+Spreadsheet9.2!L873","v":-2592599.9},{"$f":"M868+Spreadsheet9.2!M873","v":-3434622.5},{"$f":"N868+Spreadsheet9.2!N873","v":-1894052.7},{"$f":"O868+Spreadsheet9.2!O873","v":-1639602.4},{"$f":"P868+Spreadsheet9.2!P873","v":-3095042.1},{"$f":"Q868+Spreadsheet9.2!Q873","v":-4205363.5999999996},{"$f":"R868+Spreadsheet9.2!R873","v":-4989803.8000000007},{"$f":"S868+Spreadsheet9.2!S873","v":-5313682.1999999993},{"$f":"T868+Spreadsheet9.2!T873","v":-5900772.2000000002},{"$f":"U868+Spreadsheet9.2!U873","v":-6239103.9000000004},{"$f":"V868+Spreadsheet9.2!V873","v":-6578697},{"$f":"W868+Spreadsheet9.2!W873","v":-6907124.9000000004},{"$f":"X868+Spreadsheet9.2!X873","v":-6469887.2000000002},{"$f":"Y868+Spreadsheet9.2!Y873","v":-6537815.5999999996},{"$f":"Z868+Spreadsheet9.2!Z873","v":-6696453.0999999996},{"$f":"AA868+Spreadsheet9.2!AA873","v":-6571131.0999999996},{"$f":"AB868+Spreadsheet9.2!AB873","v":-6860044.2000000002},{"$f":"AC868+Spreadsheet9.2!AC873","v":-6761252},{"$f":"AD868+Spreadsheet9.2!AD873","v":-6738238.2999999998},{"$f":"AE868+Spreadsheet9.2!AE873","v":-6496807.5},{"$f":"AF868+Spreadsheet9.2!AF873","v":-6392922.8000000007},{"$f":"AG868+Spreadsheet9.2!AG873","v":-5929655.9000000004},{"$f":"AH868+Spreadsheet9.2!AH873","v":-5733445.1999999993},{"$f":"AI868+Spreadsheet9.2!AI873","v":-5349722.7},{"$f":"AJ868+Spreadsheet9.2!AJ873","v":-5332490.5},{"$f":"AK868+Spreadsheet9.2!AK873","v":-4836020.9000000004},{"$f":"AL868+Spreadsheet9.2!AL873","v":-4913912.4000000004},{"$f":"AM868+Spreadsheet9.2!AM873","v":-5071297.5999999996},{"$f":"AN868+Spreadsheet9.2!AN873","v":-4781429.9000000004},{"$f":"AO868+Spreadsheet9.2!AO873","v":-4904670.5999999996},{"$f":"AP868+Spreadsheet9.2!AP873","v":-4731878.7},{"$f":"AQ868+Spreadsheet9.2!AQ873","v":-3933679.1999999997},{"$f":"AR868+Spreadsheet9.2!AR873","v":-3688047.6},{"$f":"AS868+Spreadsheet9.2!AS873","v":-3473400},{"$f":"AT868+Spreadsheet9.2!AT873","v":-2827702.5},{"$f":"AU868+Spreadsheet9.2!AU873","v":-2600362.5},{"$f":"AV868+Spreadsheet9.2!AV873","v":-2764351},{"$f":"AW868+Spreadsheet9.2!AW873","v":-1993970.9},{"$f":"AX868+Spreadsheet9.2!AX873","v":-1789091.7999999998},{"$f":"AY868+Spreadsheet9.2!AY873","v":-1727838.7},{"$f":"AZ868+Spreadsheet9.2!AZ873","v":-1507460.2},{"$f":"BA868+Spreadsheet9.2!BA873","v":-1327335.5},{"$f":"BB868+Spreadsheet9.2!BB873","v":-1286603},{"$f":"BC868+Spreadsheet9.2!BC873","v":-663343.30000000005},{"$f":"BD868+Spreadsheet9.2!BD873","v":-803014.8},{"$f":"BE868+Spreadsheet9.2!BE873","v":-1025462.1000000001},{"$f":"BF868+Spreadsheet9.2!BF873","v":-956630.9},{"$f":"BG868+Spreadsheet9.2!BG873","v":-1071171.5},{"$f":"BH868+Spreadsheet9.2!BH873","v":-1236692.6000000001},{"$f":"BI868+Spreadsheet9.2!BI873","v":-695762.3},{"$f":"BJ868+Spreadsheet9.2!BJ873","v":-737637.60000000009},{"$f":"BK868+Spreadsheet9.2!BK873","v":-782285},{"$f":"BL868+Spreadsheet9.2!BL873","v":-641719.80000000005},{"$f":"BM868+Spreadsheet9.2!BM873","v":-644391.10000000009},{"$f":"BN868+Spreadsheet9.2!BN873","v":-646941.60000000009},{"$f":"BO868+Spreadsheet9.2!BO873","v":-649511.39999999991}]
[null,"Simulation 844",{"$f":"C873+Spreadsheet9.2!C878","v":0},{"$f":"D873+Spreadsheet9.2!D878","v":235224.90000000002},{"$f":"E873+Spreadsheet9.2!E878","v":963737.59999999998},{"$f":"F873+Spreadsheet9.2!F878","v":727202.79999999993},{"$f":"G873+Spreadsheet9.2!G878","v":335009},{"$f":"H873+Spreadsheet9.2!H878","v":-944037.9},{"$f":"I873+Spreadsheet9.2!I878","v":-441272.80000000005},{"$f":"J873+Spreadsheet9.2!J878","v":-1841837},{"$f":"K873+Spreadsheet9.2!K878","v":-2439593.2999999998},{"$f":"L873+Spreadsheet9.2!L878","v":-3290099.9000000004},{"$f":"M873+Spreadsheet9.2!M878","v":-3447733.4},{"$f":"N873+Spreadsheet9.2!N878","v":-4376053.5},{"$f":"O873+Spreadsheet9.2!O878","v":-3373270.4000000004},{"$f":"P873+Spreadsheet9.2!P878","v":-3472938.7},{"$f":"Q873+Spreadsheet9.2!Q878","v":-3002424.4},{"$f":"R873+Spreadsheet9.2!R878","v":-3682151.3},{"$f":"S873+Spreadsheet9.2!S878","v":-3490876.9},{"$f":"T873+Spreadsheet9.2!T878","v":-4279915.2},{"$f":"U873+Spreadsheet9.2!U878","v":-3940789.6},{"$f":"V873+Spreadsheet9.2!V878","v":-3840563},{"$f":"W873+Spreadsheet9.2!W878","v":-3280503.3000000003},{"$f":"X873+Spreadsheet9.2!X878","v":-2713435},{"$f":"Y873+Spreadsheet9.2!Y878","v":-3928733.5},{"$f":"Z873+Spreadsheet9.2!Z878","v":-4344162.8},{"$f":"AA873+Spreadsheet9.2!AA878","v":-3999407.5},{"$f":"AB873+Spreadsheet9.2!AB878","v":-3921595.5},{"$f":"AC873+Spreadsheet9.2!AC878","v":-4750695.7},{"$f":"AD873+Spreadsheet9.2!AD878","v":-5860598.5},{"$f":"AE873+Spreadsheet9.2!AE878","v":-5767489.9000000004},{"$f":"AF873+Spreadsheet9.2!AF878","v":-5506449.9000000004},{"$f":"AG873+Spreadsheet9.2!AG878","v":-5255331},{"$f":"AH873+Spreadsheet9.2!AH878","v":-4435178.0999999996},{"$f":"AI873+Spreadsheet9.2!AI878","v":-4594919.2},{"$f":"AJ873+Spreadsheet9.2!AJ878","v":-4769808.3},{"$f":"AK873+Spreadsheet9.2!AK878","v":-3721039.5},{"$f":"AL873+Spreadsheet9.2!AL878","v":-3020720.9},{"$f":"AM873+Spreadsheet9.2!AM878","v":-3677407.8000000003},{"$f":"AN873+Spreadsheet9.2!AN878","v":-3008777.8},{"$f":"AO873+Spreadsheet9.2!AO878","v":-2440345.4},{"$f":"AP873+Spreadsheet9.2!AP878","v":-2301989},{"$f":"AQ873+Spreadsheet9.2!AQ878","v":-1729451.5999999999},{"$f":"AR873+Spreadsheet9.2!AR878","v":-2021497.3},{"$f":"AS873+Spreadsheet9.2!AS878","v":-1993727.0999999999},{"$f":"AT873+Spreadsheet9.2!AT878","v":-1904857.5},{"$f":"AU873+Spreadsheet9.2!AU878","v":-1761841.1},{"$f":"AV873+Spreadsheet9.2!AV878","v":-1581662.7},{"$f":"AW873+Spreadsheet9.2!AW878","v":-1315846.9000000001},{"$f":"AX873+Spreadsheet9.2!AX878","v":-1180307.8999999999},{"$f":"AY873+Spreadsheet9.2!AY878","v":-1092803.1000000001},{"$f":"AZ873+Spreadsheet9.2!AZ878","v":-847684.39999999991},{"$f":"BA873+Spreadsheet9.2!BA878","v":-705042.9},{"$f":"BB873+Spreadsheet9.2!BB878","v":-491895},{"$f":"BC873+Spreadsheet9.2!BC878","v":-67282.200000000012},{"$f":"BD873+Spreadsheet9.2!BD878","v":-198740.00000000003},{"$f":"BE873+Spreadsheet9.2!BE878","v":-307137.10000000003},{"$f":"BF873+Spreadsheet9.2!BF878","v":-339200.4},{"$f":"BG873+Spreadsheet9.2!BG878","v":-456534},{"$f":"BH873+Spreadsheet9.2!BH878","v":-562958.29999999993},{"$f":"BI873+Spreadsheet9.2!BI878","v":-271972.09999999998},{"$f":"BJ873+Spreadsheet9.2!BJ878","v":-325962.7},{"$f":"BK873+Spreadsheet9.2!BK878","v":-383340},{"$f":"BL873+Spreadsheet9.2!BL878","v":-330197.5},{"$f":"BM873+Spreadsheet9.2!BM878","v":-332546.7},{"$f":"BN873+Spreadsheet9.2!BN878","v":-334959.5},{"$f":"BO873+Spreadsheet9.2!BO878","v":-338089.5}]
[null,"Simulation 852",{"$f":"C881+Spreadsheet9.2!C886","v":0},{"$f":"D881+Spreadsheet9.2!D886","v":-220401.8},{"$f":"E881+Spreadsheet9.2!E886","v":-1301072.2},{"$f":"F881+Spreadsheet9.2!F886","v":-1758235.2000000002},{"$f":"G881+Spreadsheet9.2!G886","v":-1763808.7},{"$f":"H881+Spreadsheet9.2!H886","v":-2475204.0999999996},{"$f":"I881+Spreadsheet9.2!I886","v":-2702517.2},{"$f":"J881+Spreadsheet9.2!J886","v":-3619862.3},{"$f":"K881+Spreadsheet9.2!K886","v":-2795205.7},{"$f":"L881+Spreadsheet9.2!L886","v":-2707937.2},{"$f":"M881+Spreadsheet9.2!M886","v":-2058666.4000000001},{"$f":"N881+Spreadsheet9.2!N886","v":-952120.39999999991},{"$f":"O881+Spreadsheet9.2!O886","v":-1116266.2},{"$f":"P881+Spreadsheet9.2!P886","v":-1015619.5},{"$f":"Q881+Spreadsheet9.2!Q886","v":-2427411},{"$f":"R881+Spreadsheet9.2!R886","v":-2526403.1},{"$f":"S881+Spreadsheet9.2!S886","v":-3387565.7},{"$f":"T881+Spreadsheet9.2!T886","v":-2407363.6999999997},{"$f":"U881+Spreadsheet9.2!U886","v":-1898025.1},{"$f":"V881+Spreadsheet9.2!V886","v":-2899705},{"$f":"W881+Spreadsheet9.2!W886","v":-2711052.1},{"$f":"X881+Spreadsheet9.2!X886","v":-2943258.2},{"$f":"Y881+Spreadsheet9.2!Y886","v":-2580693},{"$f":"Z881+Spreadsheet9.2!Z886","v":-2250065.4},{"$f":"AA881+Spreadsheet9.2!AA886","v":-2053854.1},{"$f":"AB881+Spreadsheet9.2!AB886","v":-2950065.8},{"$f":"AC881+Spreadsheet9.2!AC886","v":-1338789.9000000001},{"$f":"AD881+Spreadsheet9.2!AD886","v":-1916893.2999999998},{"$f":"AE881+Spreadsheet9.2!AE886","v":-2445432.2999999998},{"$f":"AF881+Spreadsheet9.2!AF886","v":-1900860.9},{"$f":"AG881+Spreadsheet9.2!AG886","v":-1254504.5000000002},{"$f":"AH881+Spreadsheet9.2!AH886","v":-1411876.5},{"$f":"AI881+Spreadsheet9.2!AI886","v":-1430893},{"$f":"AJ881+Spreadsheet9.2!AJ886","v":-1363118.4000000001},{"$f":"AK881+Spreadsheet9.2!AK886","v":-874218.60000000009},{"$f":"AL881+Spreadsheet9.2!AL886","v":-1337087.5999999999},{"$f":"AM881+Spreadsheet9.2!AM886","v":-797676.90000000014},{"$f":"AN881+Spreadsheet9.2!AN886","v":-325935.40000000014},{"$f":"AO881+Spreadsheet9.2!AO886","v":-1274161.9000000001},{"$f":"AP881+Spreadsheet9.2!AP886","v":-2057350.3},{"$f":"AQ881+Spreadsheet9.2!AQ886","v":-2252093.5999999996},{"$f":"AR881+Spreadsheet9.2!AR886","v":-2224707.4},{"$f":"AS881+Spreadsheet9.2!AS886","v":-2690230.5},{"$f":"AT881+Spreadsheet9.2!AT886","v":-2499780},{"$f":"AU881+Spreadsheet9.2!AU886","v":-2492764.5},{"$f":"AV881+Spreadsheet9.2!AV886","v":-2401429.2999999998},{"$f":"AW881+Spreadsheet9.2!AW886","v":-1615700.9},{"$f":"AX881+Spreadsheet9.2!AX886","v":-1512346.1},{"$f":"AY881+Spreadsheet9.2!AY886","v":-1362640.7999999998},{"$f":"AZ881+Spreadsheet9.2!AZ886","v":-1101641.5},{"$f":"BA881+Spreadsheet9.2!BA886","v":-926544.2},{"$f":"BB881+Spreadsheet9.2!BB886","v":-689862.6},{"$f":"BC881+Spreadsheet9.2!BC886","v":-142034.5},{"$f":"BD881+Spreadsheet9.2!BD886","v":-311981.7},{"$f":"BE881+Spreadsheet9.2!BE886","v":-523415.5},{"$f":"BF881+Spreadsheet9.2!BF886","v":-527319.6},{"$f":"BG881+Spreadsheet9.2!BG886","v":-707449.2},{"$f":"BH881+Spreadsheet9.2!BH886","v":-871552.5},{"$f":"BI881+Spreadsheet9.2!BI886","v":-450000.8},{"$f":"BJ881+Spreadsheet9.2!BJ886","v":-537111.69999999995},{"$f":"BK881+Spreadsheet9.2!BK886","v":-622383.19999999995},{"$f":"BL881+Spreadsheet9.2!BL886","v":-510050},{"$f":"BM881+Spreadsheet9.2!BM886","v":-514428.3},{"$f":"BN881+Spreadsheet9.2!BN886","v":-518148.3},{"$f":"BO881+Spreadsheet9.2!BO886","v":-520555}]
[null,"Simulation 860",{"$f":"C889+Spreadsheet9.2!C894","v":0},{"$f":"D889+Spreadsheet9.2!D894","v":-44297.599999999999},{"$f":"E889+Spreadsheet9.2!E894","v":-1538205.5},{"$f":"F889+Spreadsheet9.2!F894","v":-1934791.5},{"$f":"G889+Spreadsheet9.2!G894","v":-1444113.5},{"$f":"H889+Spreadsheet9.2!H894","v":-2170927.7000000002},{"$f":"I889+Spreadsheet9.2!I894","v":-2856560.5999999996},{"$f":"J889+Spreadsheet9.2!J894","v":-1051165.5},{"$f":"K889+Spreadsheet9.2!K894","v":-2163111},{"$f":"L889+Spreadsheet9.2!L894","v":-3227478.3},{"$f":"M889+Spreadsheet9.2!M894","v":-3212030.5},{"$f":"N889+Spreadsheet9.2!N894","v":-4194330.9000000004},{"$f":"O889+Spreadsheet9.2!O894","v":-5125941.5},{"$f":"P889+Spreadsheet9.2!P894","v":-4976235.9000000004},{"$f":"Q889+Spreadsheet9.2!Q894","v":-4778757},{"$f":"R889+Spreadsheet9.2!R894","v":-3512334},{"$f":"S889+Spreadsheet9.2!S894","v":-3844819.7},{"$f":"T889+Spreadsheet9.2!T894","v":-4333283},{"$f":"U889+Spreadsheet9.2!U894","v":-4428976.3},{"$f":"V889+Spreadsheet9.2!V894","v":-5281990.4000000004},{"$f":"W889+Spreadsheet9.2!W894","v":-4400539.4000000004},{"$f":"X889+Spreadsheet9.2!X894","v":-4308583.5},{"$f":"Y889+Spreadsheet9.2!Y894","v":-2655815.2999999998},{"$f":"Z889+Spreadsheet9.2!Z894","v":-870048.50000000012},{"$f":"AA889+Spreadsheet9.2!AA894","v":-3400044.4},{"$f":"AB889+Spreadsheet9.2!AB894","v":-3997280.2},{"$f":"AC889+Spreadsheet9.2!AC894","v":-2597138.7999999998},{"$f":"AD889+Spreadsheet9.2!AD894","v":-4092728.4},{"$f":"AE889+Spreadsheet9.2!AE894","v":-3861113.1999999997},{"$f":"AF889+Spreadsheet9.2!AF894","v":-3701498.3},{"$f":"AG889+Spreadsheet9.2!AG894","v":-3658413.9},{"$f":"AH889+Spreadsheet9.2!AH894","v":-4268679.9000000004},{"$f":"AI889+Spreadsheet9.2!AI894","v":-4939419.5999999996},{"$f":"AJ889+Spreadsheet9.2!AJ894","v":-4729679.1999999993},{"$f":"AK889+Spreadsheet9.2!AK894","v":-4486351.5},{"$f":"AL889+Spreadsheet9.2!AL894","v":-4652589.5},{"$f":"AM889+Spreadsheet9.2!AM894","v":-4781078.5999999996},{"$f":"AN889+Spreadsheet9.2!AN894","v":-4458578.3},{"$f":"AO889+Spreadsheet9.2!AO894","v":-4150016},{"$f":"AP889+Spreadsheet9.2!AP894","v":-3989019.4000000004},{"$f":"AQ889+Spreadsheet9.2!AQ894","v":-3131429.8},{"$f":"AR889+Spreadsheet9.2!AR894","v":-2927367.5},{"$f":"AS889+Spreadsheet9.2!AS894","v":-3153849.7},{"$f":"AT889+Spreadsheet9.2!AT894","v":-2542826},{"$f":"AU889+Spreadsheet9.2!AU894","v":-2516449.9000000004},{"$f":"AV889+Spreadsheet9.2!AV894","v":-2425170.2999999998},{"$f":"AW889+Spreadsheet9.2!AW894","v":-1835851.2999999998},{"$f":"AX889+Spreadsheet9.2!AX894","v":-1572470.6},{"$f":"AY889+Spreadsheet9.2!AY894","v":-1484785.3},{"$f":"AZ889+Spreadsheet9.2!AZ894","v":-1183355.3999999999},{"$f":"BA889+Spreadsheet9.2!BA894","v":-1029184.3},{"$f":"BB889+Spreadsheet9.2!BB894","v":-841466.6},{"$f":"BC889+Spreadsheet9.2!BC894","v":-351103.7},{"$f":"BD889+Spreadsheet9.2!BD894","v":-546559.19999999995},{"$f":"BE889+Spreadsheet9.2!BE894","v":-780288.2},{"$f":"BF889+Spreadsheet9.2!BF894","v":-769565.8},{"$f":"BG889+Spreadsheet9.2!BG894","v":-912070.8},{"$f":"BH889+Spreadsheet9.2!BH894","v":-1027970.2},{"$f":"BI889+Spreadsheet9.2!BI894","v":-625682.5},{"$f":"BJ889+Spreadsheet9.2!BJ894","v":-656330.19999999995},{"$f":"BK889+Spreadsheet9.2!BK894","v":-703793.5},{"$f":"BL889+Spreadsheet9.2!BL894","v":-549410.9},{"$f":"BM889+Spreadsheet9.2!BM894","v":-553455.30000000005},{"$f":"BN889+Spreadsheet9.2!BN894","v":-557202},{"$f":"BO889+Spreadsheet9.2!BO894","v":-558867.9}]
[null,"Simulation 865",{"$f":"C894+Spreadsheet9.2!C899","v":0},{"$f":"D894+Spreadsheet9.2!D899","v":54226.600000000006},{"$f":"E894+Spreadsheet9.2!E899","v":53172.799999999988},{"$f":"F894+Spreadsheet9.2!F899","v":-156933.09999999998},{"$f":"G894+Spreadsheet9.2!G899","v":-1207721.8},{"$f":"H894+Spreadsheet9.2!H899","v":-1133857.6000000001},{"$f":"I894+Spreadsheet9.2!I899","v":-2111560},{"$f":"J894+Spreadsheet9.2!J899","v":-1549511.5000000002},{"$f":"K894+Spreadsheet9.2!K899","v":-2246081.2999999998},{"$f":"L894+Spreadsheet9.2!L899","v":-1591327.9000000001},{"$f":"M894+Spreadsheet9.2!M899","v":-2222238.2000000002},{"$f":"N894+Spreadsheet9.2!N899","v":-2305502.6},{"$f":"O894+Spreadsheet9.2!O899","v":-3263692.7999999998},{"$f":"P894+Spreadsheet9.2!P899","v":-3607454.6},{"$f":"Q894+Spreadsheet9.2!Q899","v":-3139827.3},{"$f":"R894+Spreadsheet9.2!R899","v":-2559967.1},{"$f":"S894+Spreadsheet9.2!S899","v":-1965957.4},{"$f":"T894+Spreadsheet9.2!T899","v":-2472110.1999999997},{"$f":"U894+Spreadsheet9.2!U899","v":-2164779.7999999998},{"$f":"V894+Spreadsheet9.2!V899","v":-2648681.1},{"$f":"W894+Spreadsheet9.2!W899","v":-3297146.2},{"$f":"X894+Spreadsheet9.2!X899","v":-2959827.8},{"$f":"Y894+Spreadsheet9.2!Y899","v":-3187443.1999999997},{"$f":"Z894+Spreadsheet9.2!Z899","v":-3367271.6},{"$f":"AA894+Spreadsheet9.2!AA899","v":-3362441.9},{"$f":"AB894+Spreadsheet9.2!AB899","v":-2816568.6},{"$f":"AC894+Spreadsheet9.2!AC899","v":-2174011.2000000002},{"$f":"AD894+Spreadsheet9.2!AD899","v":-1936011.4999999998},{"$f":"AE894+Spreadsheet9.2!AE899","v":-1258805.0999999999},{"$f":"AF894+Spreadsheet9.2!AF899","v":-2026835.5},{"$f":"AG894+Spreadsheet9.2!AG899","v":-431694.20000000019},{"$f":"AH894+Spreadsheet9.2!AH899","v":898549},{"$f":"AI894+Spreadsheet9.2!AI899","v":-60010.90000000014},{"$f":"AJ894+Spreadsheet9.2!AJ899","v":-416948.39999999991},{"$f":"AK894+Spreadsheet9.2!AK899","v":-1486927.3},{"$f":"AL894+Spreadsheet9.2!AL899","v":-2038341},{"$f":"AM894+Spreadsheet9.2!AM899","v":-1727911.2},{"$f":"AN894+Spreadsheet9.2!AN899","v":-997370.8},{"$f":"AO894+Spreadsheet9.2!AO899","v":-1166880.5},{"$f":"AP894+Spreadsheet9.2!AP899","v":-1040625.3},{"$f":"AQ894+Spreadsheet9.2!AQ899","v":87775.09999999986},{"$f":"AR894+Spreadsheet9.2!AR899","v":370007.19999999995},{"$f":"AS894+Spreadsheet9.2!AS899","v":481691.90000000014},{"$f":"AT894+Spreadsheet9.2!AT899","v":-7575.6999999999534},{"$f":"AU894+Spreadsheet9.2!AU899","v":485569},{"$f":"AV894+Spreadsheet9.2!AV899","v":181322.70000000007},{"$f":"AW894+Spreadsheet9.2!AW899","v":554336.79999999993},{"$f":"AX894+Spreadsheet9.2!AX899","v":249559.90000000002},{"$f":"AY894+Spreadsheet9.2!AY899","v":-191534.3},{"$f":"AZ894+Spreadsheet9.2!AZ899","v":-199765.60000000003},{"$f":"BA894+Spreadsheet9.2!BA899","v":-186622.6},{"$f":"BB894+Spreadsheet9.2!BB899","v":-318705.90000000002},{"$f":"BC894+Spreadsheet9.2!BC899","v":-2834},{"$f":"BD894+Spreadsheet9.2!BD899","v":-256210.3},{"$f":"BE894+Spreadsheet9.2!BE899","v":-494095.5},{"$f":"BF894+Spreadsheet9.2!BF899","v":-512073.9},{"$f":"BG894+Spreadsheet9.2!BG899","v":-618851.5},{"$f":"BH894+Spreadsheet9.2!BH899","v":-774087.5},{"$f":"BI894+Spreadsheet9.2!BI899","v":-413526.3},{"$f":"BJ894+Spreadsheet9.2!BJ899","v":-426027},{"$f":"BK894+Spreadsheet9.2!BK899","v":-466400.80000000005},{"$f":"BL894+Spreadsheet9.2!BL899","v":-357498.9},{"$f":"BM894+Spreadsheet9.2!BM899","v":-359879.4},{"$f":"BN894+Spreadsheet9.2!BN899","v":-362630.6},{"$f":"BO894+Spreadsheet9.2!BO899","v":-365228.30000000005}]
[null,"Simulation 873",{"$f":"C902+Spreadsheet9.2!C907","v":0},{"$f":"D902+Spreadsheet9.2!D907","v":11494.699999999997},{"$f":"E902+Spreadsheet9.2!E907","v":801910.20000000007},{"$f":"F902+Spreadsheet9.2!F907","v":-632579.5},{"$f":"G902+Spreadsheet9.2!G907","v":86838.300000000047},{"$f":"H902+Spreadsheet9.2!H907","v":-357970.8},{"$f":"I902+Spreadsheet9.2!I907","v":1091489.2999999998},{"$f":"J902+Spreadsheet9.2!J907","v":456048.80000000005},{"$f":"K902+Spreadsheet9.2!K907","v":1671082.6},{"$f":"L902+Spreadsheet9.2!L907","v":999049.29999999993},{"$f":"M902+Spreadsheet9.2!M907","v":1392660},{"$f":"N902+Spreadsheet9.2!N907","v":1549587.5},{"$f":"O902+Spreadsheet9.2!O907","v":2231750.7000000002},{"$f":"P902+Spreadsheet9.2!P907","v":1664823.9000000001},{"$f":"Q902+Spreadsheet9.2!Q907","v":1494823.8},{"$f":"R902+Spreadsheet9.2!R907","v":55154.900000000023},{"$f":"S902+Spreadsheet9.2!S907","v":-461610.10000000009},{"$f":"T902+Spreadsheet9.2!T907","v":-76044.900000000023},{"$f":"U902+Spreadsheet9.2!U907","v":-641211.5},{"$f":"V902+Spreadsheet9.2!V907","v":-611852.19999999995},{"$f":"W902+Spreadsheet9.2!W907","v":-152777.79999999999},{"$f":"X902+Spreadsheet9.2!X907","v":-1416457.1},{"$f":"Y902+Spreadsheet9.2!Y907","v":-1755561.3},{"$f":"Z902+Spreadsheet9.2!Z907","v":191013.09999999998},{"$f":"AA902+Spreadsheet9.2!AA907","v":1184570.8},{"$f":"AB902+Spreadsheet9.2!AB907","v":2962311.1},{"$f":"AC902+Spreadsheet9.2!AC907","v":2395059.7999999998},{"$f":"AD902+Spreadsheet9.2!AD907","v":1231264},{"$f":"AE902+Spreadsheet9.2!AE907","v":3178550.1999999997},{"$f":"AF902+Spreadsheet9.2!AF907","v":3447295.8},{"$f":"AG902+Spreadsheet9.2!AG907","v":926567.5},{"$f":"AH902+Spreadsheet9.2!AH907","v":2327781.8000000003},{"$f":"AI902+Spreadsheet9.2!AI907","v":2409665.2000000002},{"$f":"AJ902+Spreadsheet9.2!AJ907","v":2411865.1},{"$f":"AK902+Spreadsheet9.2!AK907","v":1993744.9000000001},{"$f":"AL902+Spreadsheet9.2!AL907","v":1721435.0999999999},{"$f":"AM902+Spreadsheet9.2!AM907","v":2129734.9},{"$f":"AN902+Spreadsheet9.2!AN907","v":1491314},{"$f":"AO902+Spreadsheet9.2!AO907","v":401579.20000000007},{"$f":"AP902+Spreadsheet9.2!AP907","v":-71324},{"$f":"AQ902+Spreadsheet9.2!AQ907","v":309579},{"$f":"AR902+Spreadsheet9.2!AR907","v":643338.1},{"$f":"AS902+Spreadsheet9.2!AS907","v":-278122.90000000002},{"$f":"AT902+Spreadsheet9.2!AT907","v":-135869.89999999991},{"$f":"AU902+Spreadsheet9.2!AU907","v":375581.70000000007},{"$f":"AV902+Spreadsheet9.2!AV907","v":566024.30000000005},{"$f":"AW902+Spreadsheet9.2!AW907","v":414820.89999999997},{"$f":"AX902+Spreadsheet9.2!AX907","v":81578},{"$f":"AY902+Spreadsheet9.2!AY907","v":-114208.90000000002},{"$f":"AZ902+Spreadsheet9.2!AZ907","v":-23539.400000000023},{"$f":"BA902+Spreadsheet9.2!BA907","v":-25291.800000000017},{"$f":"BB902+Spreadsheet9.2!BB907","v":-117026.2},{"$f":"BC902+Spreadsheet9.2!BC907","v":-45759.8},{"$f":"BD902+Spreadsheet9.2!BD907","v":-195652.7},{"$f":"BE902+Spreadsheet9.2!BE907","v":-297900.90000000002},{"$f":"BF902+Spreadsheet9.2!BF907","v":-267511.90000000002},{"$f":"BG902+Spreadsheet9.2!BG907","v":-336387.6},{"$f":"BH902+Spreadsheet9.2!BH907","v":-405076.9},{"$f":"BI902+Spreadsheet9.2!BI907","v":-243277.3},{"$f":"BJ902+Spreadsheet9.2!BJ907","v":-302650.90000000002},{"$f":"BK902+Spreadsheet9.2!BK907","v":-350517},{"$f":"BL902+Spreadsheet9.2!BL907","v":-268943.2},{"$f":"BM902+Spreadsheet9.2!BM907","v":-272678.59999999998},{"$f":"BN902+Spreadsheet9.2!BN907","v":-274406.3},{"$f":"BO902+Spreadsheet9.2!BO907","v":-277019.19999999995}]
[null,"Simulation 877",{"$f":"C906+Spreadsheet9.2!C911","v":0},{"$f":"D906+Spreadsheet9.2!D911","v":256826.8},{"$f":"E906+Spreadsheet9.2!E911","v":-492563.89999999997},{"$f":"F906+Spreadsheet9.2!F911","v":-922403.7},{"$f":"G906+Spreadsheet9.2!G911","v":-313795.59999999998},{"$f":"H906+Spreadsheet9.2!H911","v":778820.2},{"$f":"I906+Spreadsheet9.2!I911","v":1152856.8999999999},{"$f":"J906+Spreadsheet9.2!J911","v":4089435.1},{"$f":"K906+Spreadsheet9.2!K911","v":4484197.2},{"$f":"L906+Spreadsheet9.2!L911","v":5443494.5999999996},{"$f":"M906+Spreadsheet9.2!M911","v":4275669.8},{"$f":"N906+Spreadsheet9.2!N911","v":4704670.5},{"$f":"O906+Spreadsheet9.2!O911","v":2636114.4000000004},{"$f":"P906+Spreadsheet9.2!P911","v":2748552.9},{"$f":"Q906+Spreadsheet9.2!Q911","v":3616257.3},{"$f":"R906+Spreadsheet9.2!R911","v":3900833.7},{"$f":"S906+Spreadsheet9.2!S911","v":3219429},{"$f":"T906+Spreadsheet9.2!T911","v":450703.9},{"$f":"U906+Spreadsheet9.2!U911","v":-183021.90000000002},{"$f":"V906+Spreadsheet9.2!V911","v":12416.699999999953},{"$f":"W906+Spreadsheet9.2!W911","v":-349474.5},{"$f":"X906+Spreadsheet9.2!X911","v":-661841.9},{"$f":"Y906+Spreadsheet9.2!Y911","v":-606920.5},{"$f":"Z906+Spreadsheet9.2!Z911","v":506391.60000000003},{"$f":"AA906+Spreadsheet9.2!AA911","v":-662805.9},{"$f":"AB906+Spreadsheet9.2!AB911","v":-202029.69999999995},{"$f":"AC906+Spreadsheet9.2!AC911","v":1743056.7999999998},{"$f":"AD906+Spreadsheet9.2!AD911","v":1777045.8},{"$f":"AE906+Spreadsheet9.2!AE911","v":1674702.0000000002},{"$f":"AF906+Spreadsheet9.2!AF911","v":906120.39999999991},{"$f":"AG906+Spreadsheet9.2!AG911","v":407725.80000000005},{"$f":"AH906+Spreadsheet9.2!AH911","v":1144325.3999999999},{"$f":"AI906+Spreadsheet9.2!AI911","v":660595.89999999991},{"$f":"AJ906+Spreadsheet9.2!AJ911","v":379481.30000000005},{"$f":"AK906+Spreadsheet9.2!AK911","v":-933089.9},{"$f":"AL906+Spreadsheet9.2!AL911","v":-202084.60000000009},{"$f":"AM906+Spreadsheet9.2!AM911","v":-106704},{"$f":"AN906+Spreadsheet9.2!AN911","v":215461.60000000009},{"$f":"AO906+Spreadsheet9.2!AO911","v":16884.90000000014},{"$f":"AP906+Spreadsheet9.2!AP911","v":275183.89999999991},{"$f":"AQ906+Spreadsheet9.2!AQ911","v":1723581.4000000001},{"$f":"AR906+Spreadsheet9.2!AR911","v":1529384.7000000002},{"$f":"AS906+Spreadsheet9.2!AS911","v":1505975.5},{"$f":"AT906+Spreadsheet9.2!AT911","v":755973},{"$f":"AU906+Spreadsheet9.2!AU911","v":1092414},{"$f":"AV906+Spreadsheet9.2!AV911","v":807813.60000000009},{"$f":"AW906+Spreadsheet9.2!AW911","v":949013.8},{"$f":"AX906+Spreadsheet9.2!AX911","v":844167.7},{"$f":"AY906+Spreadsheet9.2!AY911","v":944676.2},{"$f":"AZ906+Spreadsheet9.2!AZ911","v":795516.10000000009},{"$f":"BA906+Spreadsheet9.2!BA911","v":775131.39999999991},{"$f":"BB906+Spreadsheet9.2!BB911","v":706804.2},{"$f":"BC906+Spreadsheet9.2!BC911","v":826295.8},{"$f":"BD906+Spreadsheet9.2!BD911","v":660744.1},{"$f":"BE906+Spreadsheet9.2!BE911","v":418049.3},{"$f":"BF906+Spreadsheet9.2!BF911","v":235372.5},{"$f":"BG906+Spreadsheet9.2!BG911","v":53323.8},{"$f":"BH906+Spreadsheet9.2!BH911","v":-129222.6},{"$f":"BI906+Spreadsheet9.2!BI911","v":-164145.5},{"$f":"BJ906+Spreadsheet9.2!BJ911","v":-157429},{"$f":"BK906+Spreadsheet9.2!BK911","v":-190846.40000000002},{"$f":"BL906+Spreadsheet9.2!BL911","v":-165375.5},{"$f":"BM906+Spreadsheet9.2!BM911","v":-168084.90000000002},{"$f":"BN906+Spreadsheet9.2!BN911","v":-172532.3},{"$f":"BO906+Spreadsheet9.2!BO911","v":-174722.7}]
[null,"Simulation 885",{"$f":"C914+Spreadsheet9.2!C919","v":0},{"$f":"D914+Spreadsheet9.2!D919","v":37238.899999999994},{"$f":"E914+Spreadsheet9.2!E919","v":521421},{"$f":"F914+Spreadsheet9.2!F919","v":127695.8},{"$f":"G914+Spreadsheet9.2!G919","v":-39288.299999999988},{"$f":"H914+Spreadsheet9.2!H919","v":-3370477.9},{"$f":"I914+Spreadsheet9.2!I919","v":-4275818.4000000004},{"$f":"J914+Spreadsheet9.2!J919","v":-5456897},{"$f":"K914+Spreadsheet9.2!K919","v":-5685502.7999999998},{"$f":"L914+Spreadsheet9.2!L919","v":-5786748.4000000004},{"$f":"M914+Spreadsheet9.2!M919","v":-5040956.9000000004},{"$f":"N914+Spreadsheet9.2!N919","v":-5310758.0999999996},{"$f":"O914+Spreadsheet9.2!O919","v":-4554093.2},{"$f":"P914+Spreadsheet9.2!P919","v":-4021799.4000000004},{"$f":"Q914+Spreadsheet9.2!Q919","v":-4753741.8000000007},{"$f":"R914+Spreadsheet9.2!R919","v":-4482230.5},{"$f":"S914+Spreadsheet9.2!S919","v":-4304363.9000000004},{"$f":"T914+Spreadsheet9.2!T919","v":-4341046.9000000004},{"$f":"U914+Spreadsheet9.2!U919","v":-3551929},{"$f":"V914+Spreadsheet9.2!V919","v":-3573977.4000000004},{"$f":"W914+Spreadsheet9.2!W919","v":-118263.5},{"$f":"X914+Spreadsheet9.2!X919","v":288692.69999999995},{"$f":"Y914+Spreadsheet9.2!Y919","v":2269739.5},{"$f":"Z914+Spreadsheet9.2!Z919","v":4823414.2},{"$f":"AA914+Spreadsheet9.2!AA919","v":3200327.2},{"$f":"AB914+Spreadsheet9.2!AB919","v":718943.30000000028},{"$f":"AC914+Spreadsheet9.2!AC919","v":-36215.5},{"$f":"AD914+Spreadsheet9.2!AD919","v":-311506.80000000005},{"$f":"AE914+Spreadsheet9.2!AE919","v":-894357.5},{"$f":"AF914+Spreadsheet9.2!AF919","v":-1040373.7000000001},{"$f":"AG914+Spreadsheet9.2!AG919","v":-996094.2},{"$f":"AH914+Spreadsheet9.2!AH919","v":505544.80000000005},{"$f":"AI914+Spreadsheet9.2!AI919","v":-343048.09999999986},{"$f":"AJ914+Spreadsheet9.2!AJ919","v":-127918.29999999981},{"$f":"AK914+Spreadsheet9.2!AK919","v":-988652.5},{"$f":"AL914+Spreadsheet9.2!AL919","v":-535601.10000000009},{"$f":"AM914+Spreadsheet9.2!AM919","v":-278696.80000000005},{"$f":"AN914+Spreadsheet9.2!AN919","v":-786445.3},{"$f":"AO914+Spreadsheet9.2!AO919","v":-917999.7},{"$f":"AP914+Spreadsheet9.2!AP919","v":2149.4000000000233},{"$f":"AQ914+Spreadsheet9.2!AQ919","v":-26953.5},{"$f":"AR914+Spreadsheet9.2!AR919","v":-297742.69999999995},{"$f":"AS914+Spreadsheet9.2!AS919","v":-315839.5},{"$f":"AT914+Spreadsheet9.2!AT919","v":305660.60000000009},{"$f":"AU914+Spreadsheet9.2!AU919","v":-182803.90000000002},{"$f":"AV914+Spreadsheet9.2!AV919","v":-482787.2},{"$f":"AW914+Spreadsheet9.2!AW919","v":-447045.8},{"$f":"AX914+Spreadsheet9.2!AX919","v":-217684},{"$f":"AY914+Spreadsheet9.2!AY919","v":-303501.5},{"$f":"AZ914+Spreadsheet9.2!AZ919","v":113503.20000000001},{"$f":"BA914+Spreadsheet9.2!BA919","v":165045.9},{"$f":"BB914+Spreadsheet9.2!BB919","v":280277.30000000005},{"$f":"BC914+Spreadsheet9.2!BC919","v":413314.80000000005},{"$f":"BD914+Spreadsheet9.2!BD919","v":309387.5},{"$f":"BE914+Spreadsheet9.2!BE919","v":151224.79999999999},{"$f":"BF914+Spreadsheet9.2!BF919","v":195260.3},{"$f":"BG914+Spreadsheet9.2!BG919","v":55984.3},{"$f":"BH914+Spreadsheet9.2!BH919","v":-121805.4},{"$f":"BI914+Spreadsheet9.2!BI919","v":-75976.100000000006},{"$f":"BJ914+Spreadsheet9.2!BJ919","v":-108080},{"$f":"BK914+Spreadsheet9.2!BK919","v":-140442.4},{"$f":"BL914+Spreadsheet9.2!BL919","v":-92789.5},{"$f":"BM914+Spreadsheet9.2!BM919","v":-95060.7},{"$f":"BN914+Spreadsheet9.2!BN919","v":-99218.6},{"$f":"BO914+Spreadsheet9.2!BO919","v":-101586.2}]
[null,"Simulation 893",{"$f":"C922+Spreadsheet9.2!C927","v":0},{"$f":"D922+Spreadsheet9.2!D927","v":154108.20000000001},{"$f":"E922+Spreadsheet9.2!E927","v":-70193.100000000006},{"$f":"F922+Spreadsheet9.2!F927","v":539696.6},{"$f":"G922+Spreadsheet9.2!G927","v":-61939.200000000012},{"$f":"H922+Spreadsheet9.2!H927","v":-1136263.3},{"$f":"I922+Spreadsheet9.2!I927","v":-3436100.6},{"$f":"J922+Spreadsheet9.2!J927","v":-3469019.3},{"$f":"K922+Spreadsheet9.2!K927","v":-4766452.8000000007},{"$f":"L922+Spreadsheet9.2!L927","v":-4906179.8},{"$f":"M922+Spreadsheet9.2!M927","v":-4076078.9},{"$f":"N922+Spreadsheet9.2!N927","v":-3133173.6},{"$f":"O922+Spreadsheet9.2!O927","v":-2721739.5},{"$f":"P922+Spreadsheet9.2!P927","v":-2650290.7000000002},{"$f":"Q922+Spreadsheet9.2!Q927","v":-2188094.9},{"$f":"R922+Spreadsheet9.2!R927","v":-2975492.5999999996},{"$f":"S922+Spreadsheet9.2!S927","v":-3301798.5},{"$f":"T922+Spreadsheet9.2!T927","v":-3172061.8},{"$f":"U922+Spreadsheet9.2!U927","v":-3117401.2},{"$f":"V922+Spreadsheet9.2!V927","v":-2930126.6},{"$f":"W922+Spreadsheet9.2!W927","v":-3207786.8},{"$f":"X922+Spreadsheet9.2!X927","v":-3372654.6},{"$f":"Y922+Spreadsheet9.2!Y927","v":-4089314.8},{"$f":"Z922+Spreadsheet9.2!Z927","v":-2490112},{"$f":"AA922+Spreadsheet9.2!AA927","v":-1552157.7999999998},{"$f":"AB922+Spreadsheet9.2!AB927","v":214794.7},{"$f":"AC922+Spreadsheet9.2!AC927","v":-431093.1},{"$f":"AD922+Spreadsheet9.2!AD927","v":1225482.3999999999},{"$f":"AE922+Spreadsheet9.2!AE927","v":974370.8},{"$f":"AF922+Spreadsheet9.2!AF927","v":2139298.1999999997},{"$f":"AG922+Spreadsheet9.2!AG927","v":2772445.8},{"$f":"AH922+Spreadsheet9.2!AH927","v":5112944},{"$f":"AI922+Spreadsheet9.2!AI927","v":3762523.9},{"$f":"AJ922+Spreadsheet9.2!AJ927","v":1335307.2000000002},{"$f":"AK922+Spreadsheet9.2!AK927","v":521867.60000000009},{"$f":"AL922+Spreadsheet9.2!AL927","v":1131472.1000000001},{"$f":"AM922+Spreadsheet9.2!AM927","v":2714399.5},{"$f":"AN922+Spreadsheet9.2!AN927","v":4917071.5},{"$f":"AO922+Spreadsheet9.2!AO927","v":4197631.3999999994},{"$f":"AP922+Spreadsheet9.2!AP927","v":3834729.3},{"$f":"AQ922+Spreadsheet9.2!AQ927","v":3617309.3},{"$f":"AR922+Spreadsheet9.2!AR927","v":2778594.2},{"$f":"AS922+Spreadsheet9.2!AS927","v":1616474.5000000002},{"$f":"AT922+Spreadsheet9.2!AT927","v":1181333.1000000001},{"$f":"AU922+Spreadsheet9.2!AU927","v":1600764.5},{"$f":"AV922+Spreadsheet9.2!AV927","v":836248.8},{"$f":"AW922+Spreadsheet9.2!AW927","v":1098798.3},{"$f":"AX922+Spreadsheet9.2!AX927","v":1708612.9},{"$f":"AY922+Spreadsheet9.2!AY927","v":1250133},{"$f":"AZ922+Spreadsheet9.2!AZ927","v":820823.99999999988},{"$f":"BA922+Spreadsheet9.2!BA927","v":407648.6},{"$f":"BB922+Spreadsheet9.2!BB927","v":48256.199999999953},{"$f":"BC922+Spreadsheet9.2!BC927","v":149829.30000000002},{"$f":"BD922+Spreadsheet9.2!BD927","v":13613.300000000003},{"$f":"BE922+Spreadsheet9.2!BE927","v":-137554.29999999999},{"$f":"BF922+Spreadsheet9.2!BF927","v":-195082.5},{"$f":"BG922+Spreadsheet9.2!BG927","v":-304733.09999999998},{"$f":"BH922+Spreadsheet9.2!BH927","v":-432914.2},{"$f":"BI922+Spreadsheet9.2!BI927","v":-227821.30000000002},{"$f":"BJ922+Spreadsheet9.2!BJ927","v":-312415.90000000002},{"$f":"BK922+Spreadsheet9.2!BK927","v":-381240.2},{"$f":"BL922+Spreadsheet9.2!BL927","v":-353683.6},{"$f":"BM922+Spreadsheet9.2!BM927","v":-357994.4},{"$f":"BN922+Spreadsheet9.2!BN927","v":-361201.6},{"$f":"BO922+Spreadsheet9.2!BO927","v":-363811.6}]
[null,"Simulation 898",{"$f":"C927+Spreadsheet9.2!C932","v":0},{"$f":"D927+Spreadsheet9.2!D932","v":-262079.3},{"$f":"E927+Spreadsheet9.2!E932","v":-415943.4},{"$f":"F927+Spreadsheet9.2!F932","v":-1166647.2},{"$f":"G927+Spreadsheet9.2!G932","v":-721612},{"$f":"H927+Spreadsheet9.2!H932","v":-1231545},{"$f":"I927+Spreadsheet9.2!I932","v":352292.80000000005},{"$f":"J927+Spreadsheet9.2!J932","v":343640.20000000007},{"$f":"K927+Spreadsheet9.2!K932","v":169810.60000000009},{"$f":"L927+Spreadsheet9.2!L932","v":-702571.5},{"$f":"M927+Spreadsheet9.2!M932","v":-396023.80000000005},{"$f":"N927+Spreadsheet9.2!N932","v":-53407.800000000047},{"$f":"O927+Spreadsheet9.2!O932","v":-656485.80000000005},{"$f":"P927+Spreadsheet9.2!P932","v":-1174762.0999999999},{"$f":"Q927+Spreadsheet9.2!Q932","v":-1116562.9000000001},{"$f":"R927+Spreadsheet9.2!R932","v":-2250040},{"$f":"S927+Spreadsheet9.2!S932","v":-1763534.6999999997},{"$f":"T927+Spreadsheet9.2!T932","v":-2097469.5},{"$f":"U927+Spreadsheet9.2!U932","v":-2307755},{"$f":"V927+Spreadsheet9.2!V932","v":-2561436.5},{"$f":"W927+Spreadsheet9.2!W932","v":-3065135.8000000003},{"$f":"X927+Spreadsheet9.2!X932","v":-3445021.0999999996},{"$f":"Y927+Spreadsheet9.2!Y932","v":-4236625.4000000004},{"$f":"Z927+Spreadsheet9.2!Z932","v":-4764289.4000000004},{"$f":"AA927+Spreadsheet9.2!AA932","v":-5350433.3000000007},{"$f":"AB927+Spreadsheet9.2!AB932","v":-4975746.0999999996},{"$f":"AC927+Spreadsheet9.2!AC932","v":-4859232.4000000004},{"$f":"AD927+Spreadsheet9.2!AD932","v":-5295534.0999999996},{"$f":"AE927+Spreadsheet9.2!AE932","v":-4930337.8},{"$f":"AF927+Spreadsheet9.2!AF932","v":-5401484.7999999998},{"$f":"AG927+Spreadsheet9.2!AG932","v":-5266508.2},{"$f":"AH927+Spreadsheet9.2!AH932","v":-5120857.5999999996},{"$f":"AI927+Spreadsheet9.2!AI932","v":-4778474.3000000007},{"$f":"AJ927+Spreadsheet9.2!AJ932","v":-4940854.4000000004},{"$f":"AK927+Spreadsheet9.2!AK932","v":-4903843},{"$f":"AL927+Spreadsheet9.2!AL932","v":-4726078.0999999996},{"$f":"AM927+Spreadsheet9.2!AM932","v":-4577638.6999999993},{"$f":"AN927+Spreadsheet9.2!AN932","v":-4307406.0999999996},{"$f":"AO927+Spreadsheet9.2!AO932","v":-4160658.6999999997},{"$f":"AP927+Spreadsheet9.2!AP932","v":-4047271.4},{"$f":"AQ927+Spreadsheet9.2!AQ932","v":-3699032},{"$f":"AR927+Spreadsheet9.2!AR932","v":-3340885.3},{"$f":"AS927+Spreadsheet9.2!AS932","v":-3091974.9000000004},{"$f":"AT927+Spreadsheet9.2!AT932","v":-2676772.5},{"$f":"AU927+Spreadsheet9.2!AU932","v":-2603260.0999999996},{"$f":"AV927+Spreadsheet9.2!AV932","v":-2353557},{"$f":"AW927+Spreadsheet9.2!AW932","v":-1993667.7},{"$f":"AX927+Spreadsheet9.2!AX932","v":-1799919.1},{"$f":"AY927+Spreadsheet9.2!AY932","v":-1585103.2999999998},{"$f":"AZ927+Spreadsheet9.2!AZ932","v":-1192315},{"$f":"BA927+Spreadsheet9.2!BA932","v":-975898.7},{"$f":"BB927+Spreadsheet9.2!BB932","v":-799247.60000000009},{"$f":"BC927+Spreadsheet9.2!BC932","v":-398337.4},{"$f":"BD927+Spreadsheet9.2!BD932","v":-473745.8},{"$f":"BE927+Spreadsheet9.2!BE932","v":-559113.80000000005},{"$f":"BF927+Spreadsheet9.2!BF932","v":-541490.60000000009},{"$f":"BG927+Spreadsheet9.2!BG932","v":-688090.9},{"$f":"BH927+Spreadsheet9.2!BH932","v":-859197.5},{"$f":"BI927+Spreadsheet9.2!BI932","v":-547166.30000000005},{"$f":"BJ927+Spreadsheet9.2!BJ932","v":-592219.19999999995},{"$f":"BK927+Spreadsheet9.2!BK932","v":-642308.39999999991},{"$f":"BL927+Spreadsheet9.2!BL932","v":-514437.5},{"$f":"BM927+Spreadsheet9.2!BM932","v":-517119.9},{"$f":"BN927+Spreadsheet9.2!BN932","v":-521015.6},{"$f":"BO927+Spreadsheet9.2!BO932","v":-522159}]
[null,"Simulation 906",{"$f":"C935+Spreadsheet9.2!C940","v":0},{"$f":"D935+Spreadsheet9.2!D940","v":52991.3},{"$f":"E935+Spreadsheet9.2!E940","v":790964},{"$f":"F935+Spreadsheet9.2!F940","v":810953.2},{"$f":"G935+Spreadsheet9.2!G940","v":534815.5},{"$f":"H935+Spreadsheet9.2!H940","v":-214159.00000000003},{"$f":"I935+Spreadsheet9.2!I940","v":-2106402},{"$f":"J935+Spreadsheet9.2!J940","v":-3440890.8},{"$f":"K935+Spreadsheet9.2!K940","v":-4233951.5999999996},{"$f":"L935+Spreadsheet9.2!L940","v":-4944892},{"$f":"M935+Spreadsheet9.2!M940","v":-3972773.8},{"$f":"N935+Spreadsheet9.2!N940","v":-5014882.5},{"$f":"O935+Spreadsheet9.2!O940","v":-4643981.8000000007},{"$f":"P935+Spreadsheet9.2!P940","v":-5171566.1999999993},{"$f":"Q935+Spreadsheet9.2!Q940","v":-5194427.9000000004},{"$f":"R935+Spreadsheet9.2!R940","v":-5249513},{"$f":"S935+Spreadsheet9.2!S940","v":-5484478.5},{"$f":"T935+Spreadsheet9.2!T940","v":-4543283.2000000002},{"$f":"U935+Spreadsheet9.2!U940","v":-4414092.8},{"$f":"V935+Spreadsheet9.2!V940","v":-3725096.3},{"$f":"W935+Spreadsheet9.2!W940","v":-4263691.6000000006},{"$f":"X935+Spreadsheet9.2!X940","v":-4456719},{"$f":"Y935+Spreadsheet9.2!Y940","v":-4789477.3},{"$f":"Z935+Spreadsheet9.2!Z940","v":-5464742.1999999993},{"$f":"AA935+Spreadsheet9.2!AA940","v":-4654964.0999999996},{"$f":"AB935+Spreadsheet9.2!AB940","v":-4508848.0999999996},{"$f":"AC935+Spreadsheet9.2!AC940","v":-4365968.5},{"$f":"AD935+Spreadsheet9.2!AD940","v":-3697163.3},{"$f":"AE935+Spreadsheet9.2!AE940","v":-3682824},{"$f":"AF935+Spreadsheet9.2!AF940","v":-4506438.5999999996},{"$f":"AG935+Spreadsheet9.2!AG940","v":-4844223.9000000004},{"$f":"AH935+Spreadsheet9.2!AH940","v":-4991375.5},{"$f":"AI935+Spreadsheet9.2!AI940","v":-5033505},{"$f":"AJ935+Spreadsheet9.2!AJ940","v":-4929986},{"$f":"AK935+Spreadsheet9.2!AK940","v":-4839815.5999999996},{"$f":"AL935+Spreadsheet9.2!AL940","v":-4938238.9000000004},{"$f":"AM935+Spreadsheet9.2!AM940","v":-4713039.8},{"$f":"AN935+Spreadsheet9.2!AN940","v":-4531336.0999999996},{"$f":"AO935+Spreadsheet9.2!AO940","v":-4403490.4000000004},{"$f":"AP935+Spreadsheet9.2!AP940","v":-4274403.8000000007},{"$f":"AQ935+Spreadsheet9.2!AQ940","v":-3611103.7},{"$f":"AR935+Spreadsheet9.2!AR940","v":-3448023.1},{"$f":"AS935+Spreadsheet9.2!AS940","v":-3332971.5},{"$f":"AT935+Spreadsheet9.2!AT940","v":-2969537.3},{"$f":"AU935+Spreadsheet9.2!AU940","v":-2724759.4},{"$f":"AV935+Spreadsheet9.2!AV940","v":-2682755.4},{"$f":"AW935+Spreadsheet9.2!AW940","v":-2031101.3},{"$f":"AX935+Spreadsheet9.2!AX940","v":-1804696.4},{"$f":"AY935+Spreadsheet9.2!AY940","v":-1623655.6},{"$f":"AZ935+Spreadsheet9.2!AZ940","v":-1352476.7},{"$f":"BA935+Spreadsheet9.2!BA940","v":-1140447.2},{"$f":"BB935+Spreadsheet9.2!BB940","v":-972469.7},{"$f":"BC935+Spreadsheet9.2!BC940","v":-473488.10000000003},{"$f":"BD935+Spreadsheet9.2!BD940","v":-600576.19999999995},{"$f":"BE935+Spreadsheet9.2!BE940","v":-769574},{"$f":"BF935+Spreadsheet9.2!BF940","v":-756941.6},{"$f":"BG935+Spreadsheet9.2!BG940","v":-862341.20000000007},{"$f":"BH935+Spreadsheet9.2!BH940","v":-976827},{"$f":"BI935+Spreadsheet9.2!BI940","v":-549047},{"$f":"BJ935+Spreadsheet9.2!BJ940","v":-554780.69999999995},{"$f":"BK935+Spreadsheet9.2!BK940","v":-615028.19999999995},{"$f":"BL935+Spreadsheet9.2!BL940","v":-537452},{"$f":"BM935+Spreadsheet9.2!BM940","v":-540325.80000000005},{"$f":"BN935+Spreadsheet9.2!BN940","v":-542832.9},{"$f":"BO935+Spreadsheet9.2!BO940","v":-545191}]
[null,"Simulation 914",{"$f":"C943+Spreadsheet9.2!C948","v":0},{"$f":"D943+Spreadsheet9.2!D948","v":84530.8},{"$f":"E943+Spreadsheet9.2!E948","v":-149186.6},{"$f":"F943+Spreadsheet9.2!F948","v":99312.400000000023},{"$f":"G943+Spreadsheet9.2!G948","v":-119346.10000000003},{"$f":"H943+Spreadsheet9.2!H948","v":-813061.6},{"$f":"I943+Spreadsheet9.2!I948","v":-1908772.7},{"$f":"J943+Spreadsheet9.2!J948","v":-1306730.3999999999},{"$f":"K943+Spreadsheet9.2!K948","v":-1909469.5},{"$f":"L943+Spreadsheet9.2!L948","v":-2189678.2000000002},{"$f":"M943+Spreadsheet9.2!M948","v":-636255.80000000005},{"$f":"N943+Spreadsheet9.2!N948","v":-252251.7},{"$f":"O943+Spreadsheet9.2!O948","v":884365.8},{"$f":"P943+Spreadsheet9.2!P948","v":-277529.90000000002},{"$f":"Q943+Spreadsheet9.2!Q948","v":-1065061.1000000001},{"$f":"R943+Spreadsheet9.2!R948","v":-22648.900000000023},{"$f":"S943+Spreadsheet9.2!S948","v":2456270},{"$f":"T943+Spreadsheet9.2!T948","v":634440.39999999991},{"$f":"U943+Spreadsheet9.2!U948","v":718159.5},{"$f":"V943+Spreadsheet9.2!V948","v":1872304.2999999998},{"$f":"W943+Spreadsheet9.2!W948","v":915548.7},{"$f":"X943+Spreadsheet9.2!X948","v":-199413.00000000012},{"$f":"Y943+Spreadsheet9.2!Y948","v":154043.10000000009},{"$f":"Z943+Spreadsheet9.2!Z948","v":-375782.5},{"$f":"AA943+Spreadsheet9.2!AA948","v":1057356.1000000001},{"$f":"AB943+Spreadsheet9.2!AB948","v":1253449.5999999999},{"$f":"AC943+Spreadsheet9.2!AC948","v":-358281.30000000005},{"$f":"AD943+Spreadsheet9.2!AD948","v":-607287.30000000005},{"$f":"AE943+Spreadsheet9.2!AE948","v":124871.20000000007},{"$f":"AF943+Spreadsheet9.2!AF948","v":1525981},{"$f":"AG943+Spreadsheet9.2!AG948","v":1825915.0999999999},{"$f":"AH943+Spreadsheet9.2!AH948","v":306890.39999999997},{"$f":"AI943+Spreadsheet9.2!AI948","v":1400996.2},{"$f":"AJ943+Spreadsheet9.2!AJ948","v":527326.19999999995},{"$f":"AK943+Spreadsheet9.2!AK948","v":808377.20000000007},{"$f":"AL943+Spreadsheet9.2!AL948","v":227552.90000000002},{"$f":"AM943+Spreadsheet9.2!AM948","v":536670.00000000012},{"$f":"AN943+Spreadsheet9.2!AN948","v":493427.29999999993},{"$f":"AO943+Spreadsheet9.2!AO948","v":1525720.7},{"$f":"AP943+Spreadsheet9.2!AP948","v":1296228.7},{"$f":"AQ943+Spreadsheet9.2!AQ948","v":1229184.2999999998},{"$f":"AR943+Spreadsheet9.2!AR948","v":1980474.2000000002},{"$f":"AS943+Spreadsheet9.2!AS948","v":2273273.4},{"$f":"AT943+Spreadsheet9.2!AT948","v":2624444},{"$f":"AU943+Spreadsheet9.2!AU948","v":3064164.2},{"$f":"AV943+Spreadsheet9.2!AV948","v":2259923.7000000002},{"$f":"AW943+Spreadsheet9.2!AW948","v":2334369.5999999996},{"$f":"AX943+Spreadsheet9.2!AX948","v":2541811},{"$f":"AY943+Spreadsheet9.2!AY948","v":1476119.5},{"$f":"AZ943+Spreadsheet9.2!AZ948","v":1152784.3999999999},{"$f":"BA943+Spreadsheet9.2!BA948","v":629800.4},{"$f":"BB943+Spreadsheet9.2!BB948","v":449293.79999999993},{"$f":"BC943+Spreadsheet9.2!BC948","v":424421.89999999997},{"$f":"BD943+Spreadsheet9.2!BD948","v":282156.3},{"$f":"BE943+Spreadsheet9.2!BE948","v":130820.2},{"$f":"BF943+Spreadsheet9.2!BF948","v":-9258},{"$f":"BG943+Spreadsheet9.2!BG948","v":-164278.5},{"$f":"BH943+Spreadsheet9.2!BH948","v":-316770.2},{"$f":"BI943+Spreadsheet9.2!BI948","v":-219424.19999999998},{"$f":"BJ943+Spreadsheet9.2!BJ948","v":-231211.3},{"$f":"BK943+Spreadsheet9.2!BK948","v":-229980.1},{"$f":"BL943+Spreadsheet9.2!BL948","v":-232130.5},{"$f":"BM943+Spreadsheet9.2!BM948","v":-234544.30000000002},{"$f":"BN943+Spreadsheet9.2!BN948","v":-237842.9},{"$f":"BO943+Spreadsheet9.2!BO948","v":-240424.9}]
[null,"Simulation 919",{"$f":"C948+Spreadsheet9.2!C953","v":0},{"$f":"D948+Spreadsheet9.2!D953","v":-196135.8},{"$f":"E948+Spreadsheet9.2!E953","v":-1223565.5},{"$f":"F948+Spreadsheet9.2!F953","v":-1352905.1},{"$f":"G948+Spreadsheet9.2!G953","v":-1383130.9},{"$f":"H948+Spreadsheet9.2!H953","v":1547128.6},{"$f":"I948+Spreadsheet9.2!I953","v":1059595.3},{"$f":"J948+Spreadsheet9.2!J953","v":173041.5},{"$f":"K948+Spreadsheet9.2!K953","v":-1613312},{"$f":"L948+Spreadsheet9.2!L953","v":-1040096.4000000001},{"$f":"M948+Spreadsheet9.2!M953","v":506433.80000000005},{"$f":"N948+Spreadsheet9.2!N953","v":1512651.4},{"$f":"O948+Spreadsheet9.2!O953","v":1412032.9},{"$f":"P948+Spreadsheet9.2!P953","v":707044.7},{"$f":"Q948+Spreadsheet9.2!Q953","v":2311165.2000000002},{"$f":"R948+Spreadsheet9.2!R953","v":2837613.5999999996},{"$f":"S948+Spreadsheet9.2!S953","v":3254398.3},{"$f":"T948+Spreadsheet9.2!T953","v":5436806.7000000002},{"$f":"U948+Spreadsheet9.2!U953","v":2339322.3000000003},{"$f":"V948+Spreadsheet9.2!V953","v":707607.29999999993},{"$f":"W948+Spreadsheet9.2!W953","v":1315482.7},{"$f":"X948+Spreadsheet9.2!X953","v":3143363.8000000003},{"$f":"Y948+Spreadsheet9.2!Y953","v":5456347},{"$f":"Z948+Spreadsheet9.2!Z953","v":4902945.8},{"$f":"AA948+Spreadsheet9.2!AA953","v":5368024.2},{"$f":"AB948+Spreadsheet9.2!AB953","v":3718564.5},{"$f":"AC948+Spreadsheet9.2!AC953","v":4499703.5999999996},{"$f":"AD948+Spreadsheet9.2!AD953","v":6414481.5},{"$f":"AE948+Spreadsheet9.2!AE953","v":6435420.2000000002},{"$f":"AF948+Spreadsheet9.2!AF953","v":6024014.5999999996},{"$f":"AG948+Spreadsheet9.2!AG953","v":5010462.4000000004},{"$f":"AH948+Spreadsheet9.2!AH953","v":5095097.7},{"$f":"AI948+Spreadsheet9.2!AI953","v":3889790.6},{"$f":"AJ948+Spreadsheet9.2!AJ953","v":4129456.9000000004},{"$f":"AK948+Spreadsheet9.2!AK953","v":4212054.4000000004},{"$f":"AL948+Spreadsheet9.2!AL953","v":4610354.8},{"$f":"AM948+Spreadsheet9.2!AM953","v":4642466.7},{"$f":"AN948+Spreadsheet9.2!AN953","v":5227352.9000000004},{"$f":"AO948+Spreadsheet9.2!AO953","v":3909427},{"$f":"AP948+Spreadsheet9.2!AP953","v":3480760.4999999995},{"$f":"AQ948+Spreadsheet9.2!AQ953","v":4087902.5},{"$f":"AR948+Spreadsheet9.2!AR953","v":5938996.2000000002},{"$f":"AS948+Spreadsheet9.2!AS953","v":5246444},{"$f":"AT948+Spreadsheet9.2!AT953","v":3859522.7},{"$f":"AU948+Spreadsheet9.2!AU953","v":2924008.7},{"$f":"AV948+Spreadsheet9.2!AV953","v":2506914.7999999998},{"$f":"AW948+Spreadsheet9.2!AW953","v":2083756.7},{"$f":"AX948+Spreadsheet9.2!AX953","v":1435587.8},{"$f":"AY948+Spreadsheet9.2!AY953","v":1601934.5},{"$f":"AZ948+Spreadsheet9.2!AZ953","v":1296399.6000000001},{"$f":"BA948+Spreadsheet9.2!BA953","v":685126},{"$f":"BB948+Spreadsheet9.2!BB953","v":264980.90000000002},{"$f":"BC948+Spreadsheet9.2!BC953","v":181463.30000000002},{"$f":"BD948+Spreadsheet9.2!BD953","v":52172.100000000006},{"$f":"BE948+Spreadsheet9.2!BE953","v":-143269},{"$f":"BF948+Spreadsheet9.2!BF953","v":-232111.19999999998},{"$f":"BG948+Spreadsheet9.2!BG953","v":-400874},{"$f":"BH948+Spreadsheet9.2!BH953","v":-546972.4},{"$f":"BI948+Spreadsheet9.2!BI953","v":-271760.8},{"$f":"BJ948+Spreadsheet9.2!BJ953","v":-327492.3},{"$f":"BK948+Spreadsheet9.2!BK953","v":-390941.30000000005},{"$f":"BL948+Spreadsheet9.2!BL953","v":-313152},{"$f":"BM948+Spreadsheet9.2!BM953","v":-315856.5},{"$f":"BN948+Spreadsheet9.2!BN953","v":-319504.90000000002},{"$f":"BO948+Spreadsheet9.2!BO953","v":-321881}]
[null,"Simulation 927",{"$f":"C956+Spreadsheet9.2!C961","v":0},{"$f":"D956+Spreadsheet9.2!D961","v":370209.2},{"$f":"E956+Spreadsheet9.2!E961","v":304667.40000000002},{"$f":"F956+Spreadsheet9.2!F961","v":1366278.7000000002},{"$f":"G956+Spreadsheet9.2!G961","v":1443436.9},{"$f":"H956+Spreadsheet9.2!H961","v":2884309.0999999996},{"$f":"I956+Spreadsheet9.2!I961","v":4824119.5999999996},{"$f":"J956+Spreadsheet9.2!J961","v":4599561.9000000004},{"$f":"K956+Spreadsheet9.2!K961","v":4035869.0999999996},{"$f":"L956+Spreadsheet9.2!L961","v":2598336.6},{"$f":"M956+Spreadsheet9.2!M961","v":3131528.7},{"$f":"N956+Spreadsheet9.2!N961","v":3499273.2},{"$f":"O956+Spreadsheet9.2!O961","v":2922213.5},{"$f":"P956+Spreadsheet9.2!P961","v":5602598.1999999993},{"$f":"Q956+Spreadsheet9.2!Q961","v":4574570.5999999996},{"$f":"R956+Spreadsheet9.2!R961","v":4835312.8},{"$f":"S956+Spreadsheet9.2!S961","v":4406040.8},{"$f":"T956+Spreadsheet9.2!T961","v":3477487.9000000004},{"$f":"U956+Spreadsheet9.2!U961","v":3523879.3},{"$f":"V956+Spreadsheet9.2!V961","v":5343611.9000000004},{"$f":"W956+Spreadsheet9.2!W961","v":3878247.1},{"$f":"X956+Spreadsheet9.2!X961","v":3611637.6},{"$f":"Y956+Spreadsheet9.2!Y961","v":5180525.5},{"$f":"Z956+Spreadsheet9.2!Z961","v":5837494.1999999993},{"$f":"AA956+Spreadsheet9.2!AA961","v":7023807.8000000007},{"$f":"AB956+Spreadsheet9.2!AB961","v":5336693.3000000007},{"$f":"AC956+Spreadsheet9.2!AC961","v":6041890.7000000002},{"$f":"AD956+Spreadsheet9.2!AD961","v":2122392.7999999998},{"$f":"AE956+Spreadsheet9.2!AE961","v":2210033.6},{"$f":"AF956+Spreadsheet9.2!AF961","v":2413147.2000000002},{"$f":"AG956+Spreadsheet9.2!AG961","v":1464100.8},{"$f":"AH956+Spreadsheet9.2!AH961","v":909930.10000000009},{"$f":"AI956+Spreadsheet9.2!AI961","v":-1536868.2},{"$f":"AJ956+Spreadsheet9.2!AJ961","v":-1754607.2999999998},{"$f":"AK956+Spreadsheet9.2!AK961","v":-1973509.9},{"$f":"AL956+Spreadsheet9.2!AL961","v":-389953},{"$f":"AM956+Spreadsheet9.2!AM961","v":-656261},{"$f":"AN956+Spreadsheet9.2!AN961","v":-995446},{"$f":"AO956+Spreadsheet9.2!AO961","v":-429659.9},{"$f":"AP956+Spreadsheet9.2!AP961","v":-1552755.7},{"$f":"AQ956+Spreadsheet9.2!AQ961","v":-1144042.3},{"$f":"AR956+Spreadsheet9.2!AR961","v":-1646192},{"$f":"AS956+Spreadsheet9.2!AS961","v":-1300837},{"$f":"AT956+Spreadsheet9.2!AT961","v":-1279770.5},{"$f":"AU956+Spreadsheet9.2!AU961","v":-1538112.7000000002},{"$f":"AV956+Spreadsheet9.2!AV961","v":-1074743.7000000002},{"$f":"AW956+Spreadsheet9.2!AW961","v":-376958.9},{"$f":"AX956+Spreadsheet9.2!AX961","v":-192046.00000000003},{"$f":"AY956+Spreadsheet9.2!AY961","v":-230692.10000000003},{"$f":"AZ956+Spreadsheet9.2!AZ961","v":-46531.900000000023},{"$f":"BA956+Spreadsheet9.2!BA961","v":-74696.300000000017},{"$f":"BB956+Spreadsheet9.2!BB961","v":-194473.09999999998},{"$f":"BC956+Spreadsheet9.2!BC961","v":77083.100000000006},{"$f":"BD956+Spreadsheet9.2!BD961","v":-168348.9},{"$f":"BE956+Spreadsheet9.2!BE961","v":-283790.60000000003},{"$f":"BF956+Spreadsheet9.2!BF961","v":-271161.5},{"$f":"BG956+Spreadsheet9.2!BG961","v":-423501.2},{"$f":"BH956+Spreadsheet9.2!BH961","v":-589878.19999999995},{"$f":"BI956+Spreadsheet9.2!BI961","v":-314562},{"$f":"BJ956+Spreadsheet9.2!BJ961","v":-375637.19999999995},{"$f":"BK956+Spreadsheet9.2!BK961","v":-412308.6},{"$f":"BL956+Spreadsheet9.2!BL961","v":-339999.30000000005},{"$f":"BM956+Spreadsheet9.2!BM961","v":-345413.3},{"$f":"BN956+Spreadsheet9.2!BN961","v":-348536.4},{"$f":"BO956+Spreadsheet9.2!BO961","v":-351261.8}]
[null,"Simulation 932",{"$f":"C961+Spreadsheet9.2!C966","v":0},{"$f":"D961+Spreadsheet9.2!D966","v":-191668.90000000002},{"$f":"E961+Spreadsheet9.2!E966","v":730946.2},{"$f":"F961+Spreadsheet9.2!F966","v":1041996.7000000001},{"$f":"G961+Spreadsheet9.2!G966","v":1260793},{"$f":"H961+Spreadsheet9.2!H966","v":-218332.60000000003},{"$f":"I961+Spreadsheet9.2!I966","v":1857353.8},{"$f":"J961+Spreadsheet9.2!J966","v":1966428.5999999999},{"$f":"K961+Spreadsheet9.2!K966","v":2306232.6999999997},{"$f":"L961+Spreadsheet9.2!L966","v":2376341.9},{"$f":"M961+Spreadsheet9.2!M966","v":451995},{"$f":"N961+Spreadsheet9.2!N966","v":-511458.80000000005},{"$f":"O961+Spreadsheet9.2!O966","v":925377.39999999991},{"$f":"P961+Spreadsheet9.2!P966","v":1979664.7000000002},{"$f":"Q961+Spreadsheet9.2!Q966","v":1632572.9000000001},{"$f":"R961+Spreadsheet9.2!R966","v":1462211.5},{"$f":"S961+Spreadsheet9.2!S966","v":1995641.1},{"$f":"T961+Spreadsheet9.2!T966","v":1893419.1},{"$f":"U961+Spreadsheet9.2!U966","v":4153960},{"$f":"V961+Spreadsheet9.2!V966","v":5410596.7999999998},{"$f":"W961+Spreadsheet9.2!W966","v":4172694.4000000004},{"$f":"X961+Spreadsheet9.2!X966","v":3740251},{"$f":"Y961+Spreadsheet9.2!Y966","v":3330103.8000000003},{"$f":"Z961+Spreadsheet9.2!Z966","v":3131356.3},{"$f":"AA961+Spreadsheet9.2!AA966","v":4805908},{"$f":"AB961+Spreadsheet9.2!AB966","v":3414130.6},{"$f":"AC961+Spreadsheet9.2!AC966","v":1445575.4},{"$f":"AD961+Spreadsheet9.2!AD966","v":1341937.7},{"$f":"AE961+Spreadsheet9.2!AE966","v":-256617.69999999995},{"$f":"AF961+Spreadsheet9.2!AF966","v":-75316.800000000047},{"$f":"AG961+Spreadsheet9.2!AG966","v":-933196.5},{"$f":"AH961+Spreadsheet9.2!AH966","v":-1542098.1},{"$f":"AI961+Spreadsheet9.2!AI966","v":-1945546.7},{"$f":"AJ961+Spreadsheet9.2!AJ966","v":-2302765.6},{"$f":"AK961+Spreadsheet9.2!AK966","v":-1703734.2},{"$f":"AL961+Spreadsheet9.2!AL966","v":-2124314.9},{"$f":"AM961+Spreadsheet9.2!AM966","v":-2691319.1},{"$f":"AN961+Spreadsheet9.2!AN966","v":-3281330.5},{"$f":"AO961+Spreadsheet9.2!AO966","v":-3182097.9},{"$f":"AP961+Spreadsheet9.2!AP966","v":-3479325},{"$f":"AQ961+Spreadsheet9.2!AQ966","v":-2834814.2},{"$f":"AR961+Spreadsheet9.2!AR966","v":-2832939.8},{"$f":"AS961+Spreadsheet9.2!AS966","v":-2651616.2999999998},{"$f":"AT961+Spreadsheet9.2!AT966","v":-2233498.1},{"$f":"AU961+Spreadsheet9.2!AU966","v":-2065596.4},{"$f":"AV961+Spreadsheet9.2!AV966","v":-1767920.8},{"$f":"AW961+Spreadsheet9.2!AW966","v":-1488828.4000000001},{"$f":"AX961+Spreadsheet9.2!AX966","v":-1101533.9000000001},{"$f":"AY961+Spreadsheet9.2!AY966","v":-756489.1},{"$f":"AZ961+Spreadsheet9.2!AZ966","v":-419330.1},{"$f":"BA961+Spreadsheet9.2!BA966","v":-70042.700000000012},{"$f":"BB961+Spreadsheet9.2!BB966","v":35915.5},{"$f":"BC961+Spreadsheet9.2!BC966","v":314265},{"$f":"BD961+Spreadsheet9.2!BD966","v":223727.9},{"$f":"BE961+Spreadsheet9.2!BE966","v":19662.299999999988},{"$f":"BF961+Spreadsheet9.2!BF966","v":-14521.899999999994},{"$f":"BG961+Spreadsheet9.2!BG966","v":-166984.90000000002},{"$f":"BH961+Spreadsheet9.2!BH966","v":-262139.7},{"$f":"BI961+Spreadsheet9.2!BI966","v":-161380.6},{"$f":"BJ961+Spreadsheet9.2!BJ966","v":-274954.5},{"$f":"BK961+Spreadsheet9.2!BK966","v":-396836.5},{"$f":"BL961+Spreadsheet9.2!BL966","v":-349636.6},{"$f":"BM961+Spreadsheet9.2!BM966","v":-350766.5},{"$f":"BN961+Spreadsheet9.2!BN966","v":-354443},{"$f":"BO961+Spreadsheet9.2!BO966","v":-355644.1}]
[null,"Simulation 939",{"$f":"C968+Spreadsheet9.2!C973","v":0},{"$f":"D968+Spreadsheet9.2!D973","v":-446832.4},{"$f":"E968+Spreadsheet9.2!E973","v":-275960.69999999995},{"$f":"F968+Spreadsheet9.2!F973","v":1165060.3999999999},{"$f":"G968+Spreadsheet9.2!G973","v":1454766.7999999998},{"$f":"H968+Spreadsheet9.2!H973","v":363515.2},{"$f":"I968+Spreadsheet9.2!I973","v":-335294.5},{"$f":"J968+Spreadsheet9.2!J973","v":-1880166.2000000002},{"$f":"K968+Spreadsheet9.2!K973","v":-2485501.7999999998},{"$f":"L968+Spreadsheet9.2!L973","v":-1750964.1},{"$f":"M968+Spreadsheet9.2!M973","v":-1796928.1},{"$f":"N968+Spreadsheet9.2!N973","v":-1573538.3},{"$f":"O968+Spreadsheet9.2!O973","v":-3497121.8},{"$f":"P968+Spreadsheet9.2!P973","v":-3806404.7},{"$f":"Q968+Spreadsheet9.2!Q973","v":-2876060.3000000003},{"$f":"R968+Spreadsheet9.2!R973","v":-2050571.7999999998},{"$f":"S968+Spreadsheet9.2!S973","v":-45478},{"$f":"T968+Spreadsheet9.2!T973","v":153355},{"$f":"U968+Spreadsheet9.2!U973","v":2080240.3},{"$f":"V968+Spreadsheet9.2!V973","v":2495809.6999999997},{"$f":"W968+Spreadsheet9.2!W973","v":2620110.9},{"$f":"X968+Spreadsheet9.2!X973","v":2914426.6999999997},{"$f":"Y968+Spreadsheet9.2!Y973","v":3776463.5999999996},{"$f":"Z968+Spreadsheet9.2!Z973","v":2942177.9},{"$f":"AA968+Spreadsheet9.2!AA973","v":226988.10000000009},{"$f":"AB968+Spreadsheet9.2!AB973","v":1133722.7},{"$f":"AC968+Spreadsheet9.2!AC973","v":2615203.2999999998},{"$f":"AD968+Spreadsheet9.2!AD973","v":3276289.1},{"$f":"AE968+Spreadsheet9.2!AE973","v":3043491.8999999994},{"$f":"AF968+Spreadsheet9.2!AF973","v":4537217.3000000007},{"$f":"AG968+Spreadsheet9.2!AG973","v":5412766.5999999996},{"$f":"AH968+Spreadsheet9.2!AH973","v":2359795.1},{"$f":"AI968+Spreadsheet9.2!AI973","v":394258.90000000014},{"$f":"AJ968+Spreadsheet9.2!AJ973","v":899802.70000000019},{"$f":"AK968+Spreadsheet9.2!AK973","v":1390117.6},{"$f":"AL968+Spreadsheet9.2!AL973","v":1426438.8},{"$f":"AM968+Spreadsheet9.2!AM973","v":1615458.7999999998},{"$f":"AN968+Spreadsheet9.2!AN973","v":1760741.4000000001},{"$f":"AO968+Spreadsheet9.2!AO973","v":792844.60000000009},{"$f":"AP968+Spreadsheet9.2!AP973","v":2317399.4},{"$f":"AQ968+Spreadsheet9.2!AQ973","v":4305231.4000000004},{"$f":"AR968+Spreadsheet9.2!AR973","v":4254245.3000000007},{"$f":"AS968+Spreadsheet9.2!AS973","v":4378980.9000000004},{"$f":"AT968+Spreadsheet9.2!AT973","v":2563607.1999999997},{"$f":"AU968+Spreadsheet9.2!AU973","v":2446875.1},{"$f":"AV968+Spreadsheet9.2!AV973","v":611504.60000000009},{"$f":"AW968+Spreadsheet9.2!AW973","v":545443.6},{"$f":"AX968+Spreadsheet9.2!AX973","v":464900.09999999986},{"$f":"AY968+Spreadsheet9.2!AY973","v":15465.900000000023},{"$f":"AZ968+Spreadsheet9.2!AZ973","v":252003.90000000002},{"$f":"BA968+Spreadsheet9.2!BA973","v":-145002.30000000005},{"$f":"BB968+Spreadsheet9.2!BB973","v":-535969.1},{"$f":"BC968+Spreadsheet9.2!BC973","v":-178223.8},{"$f":"BD968+Spreadsheet9.2!BD973","v":-270716.7},{"$f":"BE968+Spreadsheet9.2!BE973","v":-474274.5},{"$f":"BF968+Spreadsheet9.2!BF973","v":-491015.5},{"$f":"BG968+Spreadsheet9.2!BG973","v":-604904.5},{"$f":"BH968+Spreadsheet9.2!BH973","v":-775055.7},{"$f":"BI968+Spreadsheet9.2!BI973","v":-364793.59999999998},{"$f":"BJ968+Spreadsheet9.2!BJ973","v":-446604.3},{"$f":"BK968+Spreadsheet9.2!BK973","v":-548147.80000000005},{"$f":"BL968+Spreadsheet9.2!BL973","v":-466542.5},{"$f":"BM968+Spreadsheet9.2!BM973","v":-470436.89999999997},{"$f":"BN968+Spreadsheet9.2!BN973","v":-473615.19999999995},{"$f":"BO968+Spreadsheet9.2!BO973","v":-476273.7}]
[null,"Simulation 940",{"$f":"C969+Spreadsheet9.2!C974","v":0},{"$f":"D969+Spreadsheet9.2!D974","v":-330885.5},{"$f":"E969+Spreadsheet9.2!E974","v":158366},{"$f":"F969+Spreadsheet9.2!F974","v":-200637.1},{"$f":"G969+Spreadsheet9.2!G974","v":-480543.20000000007},{"$f":"H969+Spreadsheet9.2!H974","v":-1577716.5999999999},{"$f":"I969+Spreadsheet9.2!I974","v":856655.3},{"$f":"J969+Spreadsheet9.2!J974","v":2656075.4000000004},{"$f":"K969+Spreadsheet9.2!K974","v":2852339.9},{"$f":"L969+Spreadsheet9.2!L974","v":2932049.1},{"$f":"M969+Spreadsheet9.2!M974","v":1600984.5},{"$f":"N969+Spreadsheet9.2!N974","v":781352.7},{"$f":"O969+Spreadsheet9.2!O974","v":-315365.2},{"$f":"P969+Spreadsheet9.2!P974","v":987774.29999999993},{"$f":"Q969+Spreadsheet9.2!Q974","v":575115.80000000005},{"$f":"R969+Spreadsheet9.2!R974","v":-1139987.5},{"$f":"S969+Spreadsheet9.2!S974","v":-1950990.3},{"$f":"T969+Spreadsheet9.2!T974","v":-1670571.2000000002},{"$f":"U969+Spreadsheet9.2!U974","v":-2667265.7999999998},{"$f":"V969+Spreadsheet9.2!V974","v":-2837159.7},{"$f":"W969+Spreadsheet9.2!W974","v":-3560728.3},{"$f":"X969+Spreadsheet9.2!X974","v":-2668036.7999999998},{"$f":"Y969+Spreadsheet9.2!Y974","v":-3650696.8},{"$f":"Z969+Spreadsheet9.2!Z974","v":-4167919.9000000004},{"$f":"AA969+Spreadsheet9.2!AA974","v":-4794965.3},{"$f":"AB969+Spreadsheet9.2!AB974","v":-4394732.8000000007},{"$f":"AC969+Spreadsheet9.2!AC974","v":-4008259.2},{"$f":"AD969+Spreadsheet9.2!AD974","v":-3942311.9000000004},{"$f":"AE969+Spreadsheet9.2!AE974","v":-4198591.8},{"$f":"AF969+Spreadsheet9.2!AF974","v":-4259896.0999999996},{"$f":"AG969+Spreadsheet9.2!AG974","v":-4683135},{"$f":"AH969+Spreadsheet9.2!AH974","v":-4780220.5999999996},{"$f":"AI969+Spreadsheet9.2!AI974","v":-4427264.0999999996},{"$f":"AJ969+Spreadsheet9.2!AJ974","v":-4413897.9000000004},{"$f":"AK969+Spreadsheet9.2!AK974","v":-4367651.9000000004},{"$f":"AL969+Spreadsheet9.2!AL974","v":-4546863.7},{"$f":"AM969+Spreadsheet9.2!AM974","v":-4218924.7},{"$f":"AN969+Spreadsheet9.2!AN974","v":-4247186.8},{"$f":"AO969+Spreadsheet9.2!AO974","v":-4220873.7},{"$f":"AP969+Spreadsheet9.2!AP974","v":-3980351.4000000004},{"$f":"AQ969+Spreadsheet9.2!AQ974","v":-3358054.2},{"$f":"AR969+Spreadsheet9.2!AR974","v":-2931894.4},{"$f":"AS969+Spreadsheet9.2!AS974","v":-2701548.2},{"$f":"AT969+Spreadsheet9.2!AT974","v":-2551215.1},{"$f":"AU969+Spreadsheet9.2!AU974","v":-2334112.4},{"$f":"AV969+Spreadsheet9.2!AV974","v":-2003205},{"$f":"AW969+Spreadsheet9.2!AW974","v":-1569420.8},{"$f":"AX969+Spreadsheet9.2!AX974","v":-1235552.3},{"$f":"AY969+Spreadsheet9.2!AY974","v":-752041.6},{"$f":"AZ969+Spreadsheet9.2!AZ974","v":-528663},{"$f":"BA969+Spreadsheet9.2!BA974","v":-245610.4},{"$f":"BB969+Spreadsheet9.2!BB974","v":90861.299999999988},{"$f":"BC969+Spreadsheet9.2!BC974","v":495494.1},{"$f":"BD969+Spreadsheet9.2!BD974","v":341269},{"$f":"BE969+Spreadsheet9.2!BE974","v":273674.40000000002},{"$f":"BF969+Spreadsheet9.2!BF974","v":199430.1},{"$f":"BG969+Spreadsheet9.2!BG974","v":3744.5},{"$f":"BH969+Spreadsheet9.2!BH974","v":-112878.40000000001},{"$f":"BI969+Spreadsheet9.2!BI974","v":21828.500000000007},{"$f":"BJ969+Spreadsheet9.2!BJ974","v":-62218.1},{"$f":"BK969+Spreadsheet9.2!BK974","v":-66544.7},{"$f":"BL969+Spreadsheet9.2!BL974","v":-65182.8},{"$f":"BM969+Spreadsheet9.2!BM974","v":-67083.7},{"$f":"BN969+Spreadsheet9.2!BN974","v":-71850.100000000006},{"$f":"BO969+Spreadsheet9.2!BO974","v":-75537.8}]
[null,"Simulation 941",{"$f":"C970+Spreadsheet9.2!C975","v":0},{"$f":"D970+Spreadsheet9.2!D975","v":6065.4000000000015},{"$f":"E970+Spreadsheet9.2!E975","v":232957.4},{"$f":"F970+Spreadsheet9.2!F975","v":987458.50000000012},{"$f":"G970+Spreadsheet9.2!G975","v":-275591.10000000003},{"$f":"H970+Spreadsheet9.2!H975","v":-778058.8},{"$f":"I970+Spreadsheet9.2!I975","v":1104929.8999999999},{"$f":"J970+Spreadsheet9.2!J975","v":338117.60000000009},{"$f":"K970+Spreadsheet9.2!K975","v":323148.19999999995},{"$f":"L970+Spreadsheet9.2!L975","v":-160329.5},{"$f":"M970+Spreadsheet9.2!M975","v":1038852.1},{"$f":"N970+Spreadsheet9.2!N975","v":991152.5},{"$f":"O970+Spreadsheet9.2!O975","v":767075.3},{"$f":"P970+Spreadsheet9.2!P975","v":122147.19999999995},{"$f":"Q970+Spreadsheet9.2!Q975","v":734378.7},{"$f":"R970+Spreadsheet9.2!R975","v":319179.89999999997},{"$f":"S970+Spreadsheet9.2!S975","v":-160100.90000000002},{"$f":"T970+Spreadsheet9.2!T975","v":577562.19999999995},{"$f":"U970+Spreadsheet9.2!U975","v":1591055},{"$f":"V970+Spreadsheet9.2!V975","v":2012144.4000000001},{"$f":"W970+Spreadsheet9.2!W975","v":2198737.1},{"$f":"X970+Spreadsheet9.2!X975","v":-762210.5},{"$f":"Y970+Spreadsheet9.2!Y975","v":-1378373.0999999999},{"$f":"Z970+Spreadsheet9.2!Z975","v":-2145802.6},{"$f":"AA970+Spreadsheet9.2!AA975","v":-2790277.4},{"$f":"AB970+Spreadsheet9.2!AB975","v":-2152349},{"$f":"AC970+Spreadsheet9.2!AC975","v":-3650847.3},{"$f":"AD970+Spreadsheet9.2!AD975","v":-3957975.8},{"$f":"AE970+Spreadsheet9.2!AE975","v":-3928949.6999999997},{"$f":"AF970+Spreadsheet9.2!AF975","v":-3786061.9000000004},{"$f":"AG970+Spreadsheet9.2!AG975","v":-3867174.1},{"$f":"AH970+Spreadsheet9.2!AH975","v":-3521613},{"$f":"AI970+Spreadsheet9.2!AI975","v":-2725965.8},{"$f":"AJ970+Spreadsheet9.2!AJ975","v":-3288463.5},{"$f":"AK970+Spreadsheet9.2!AK975","v":-3849476.9000000004},{"$f":"AL970+Spreadsheet9.2!AL975","v":-3869934.5},{"$f":"AM970+Spreadsheet9.2!AM975","v":-3726096.4},{"$f":"AN970+Spreadsheet9.2!AN975","v":-3153301.7},{"$f":"AO970+Spreadsheet9.2!AO975","v":-3116647.4},{"$f":"AP970+Spreadsheet9.2!AP975","v":-2854096.5},{"$f":"AQ970+Spreadsheet9.2!AQ975","v":-2284157},{"$f":"AR970+Spreadsheet9.2!AR975","v":-1903660.5999999999},{"$f":"AS970+Spreadsheet9.2!AS975","v":-1883164.2000000002},{"$f":"AT970+Spreadsheet9.2!AT975","v":-1395433.5999999999},{"$f":"AU970+Spreadsheet9.2!AU975","v":-1272959.8},{"$f":"AV970+Spreadsheet9.2!AV975","v":-970513.1},{"$f":"AW970+Spreadsheet9.2!AW975","v":-800623.8},{"$f":"AX970+Spreadsheet9.2!AX975","v":-549534.69999999995},{"$f":"AY970+Spreadsheet9.2!AY975","v":-304460.59999999998},{"$f":"AZ970+Spreadsheet9.2!AZ975","v":-181355.09999999998},{"$f":"BA970+Spreadsheet9.2!BA975","v":-78688.599999999977},{"$f":"BB970+Spreadsheet9.2!BB975","v":100913.20000000001},{"$f":"BC970+Spreadsheet9.2!BC975","v":252916.4},{"$f":"BD970+Spreadsheet9.2!BD975","v":258285.3},{"$f":"BE970+Spreadsheet9.2!BE975","v":197133.3},{"$f":"BF970+Spreadsheet9.2!BF975","v":77320.300000000017},{"$f":"BG970+Spreadsheet9.2!BG975","v":10777.800000000017},{"$f":"BH970+Spreadsheet9.2!BH975","v":-85235.299999999988},{"$f":"BI970+Spreadsheet9.2!BI975","v":-57576.600000000006},{"$f":"BJ970+Spreadsheet9.2!BJ975","v":-27685.399999999994},{"$f":"BK970+Spreadsheet9.2!BK975","v":-42861},{"$f":"BL970+Spreadsheet9.2!BL975","v":-114902.40000000001},{"$f":"BM970+Spreadsheet9.2!BM975","v":-117184.19999999998},{"$f":"BN970+Spreadsheet9.2!BN975","v":-119891.19999999998},{"$f":"BO970+Spreadsheet9.2!BO975","v":-122536.80000000002}]
[null,"Simulation 942",{"$f":"C971+Spreadsheet9.2!C976","v":0},{"$f":"D971+Spreadsheet9.2!D976","v":-123078.39999999999},{"$f":"E971+Spreadsheet9.2!E976","v":175363.10000000003},{"$f":"F971+Spreadsheet9.2!F976","v":-875647.4},{"$f":"G971+Spreadsheet9.2!G976","v":-1843758.4000000001},{"$f":"H971+Spreadsheet9.2!H976","v":-3430991.4000000004},{"$f":"I971+Spreadsheet9.2!I976","v":-3837484.4},{"$f":"J971+Spreadsheet9.2!J976","v":-2733921.2},{"$f":"K971+Spreadsheet9.2!K976","v":-567986.89999999991},{"$f":"L971+Spreadsheet9.2!L976","v":-258794.30000000005},{"$f":"M971+Spreadsheet9.2!M976","v":1299004},{"$f":"N971+Spreadsheet9.2!N976","v":-33941.599999999977},{"$f":"O971+Spreadsheet9.2!O976","v":1296529.8},{"$f":"P971+Spreadsheet9.2!P976","v":-790868.4},{"$f":"Q971+Spreadsheet9.2!Q976","v":-608069.10000000009},{"$f":"R971+Spreadsheet9.2!R976","v":-1181317.8999999999},{"$f":"S971+Spreadsheet9.2!S976","v":485180.3},{"$f":"T971+Spreadsheet9.2!T976","v":-77821.3},{"$f":"U971+Spreadsheet9.2!U976","v":1335374.5},{"$f":"V971+Spreadsheet9.2!V976","v":4454644.0999999996},{"$f":"W971+Spreadsheet9.2!W976","v":5329313.9000000004},{"$f":"X971+Spreadsheet9.2!X976","v":7116348.4000000004},{"$f":"Y971+Spreadsheet9.2!Y976","v":12757724.699999999},{"$f":"Z971+Spreadsheet9.2!Z976","v":13260955.6},{"$f":"AA971+Spreadsheet9.2!AA976","v":13877870.6},{"$f":"AB971+Spreadsheet9.2!AB976","v":11918732.4},{"$f":"AC971+Spreadsheet9.2!AC976","v":11485843.199999999},{"$f":"AD971+Spreadsheet9.2!AD976","v":8257373.9000000004},{"$f":"AE971+Spreadsheet9.2!AE976","v":9192862.0999999996},{"$f":"AF971+Spreadsheet9.2!AF976","v":10559761.1},{"$f":"AG971+Spreadsheet9.2!AG976","v":9116045.1999999993},{"$f":"AH971+Spreadsheet9.2!AH976","v":7982126.3000000007},{"$f":"AI971+Spreadsheet9.2!AI976","v":7422185.8000000007},{"$f":"AJ971+Spreadsheet9.2!AJ976","v":5946327.9000000004},{"$f":"AK971+Spreadsheet9.2!AK976","v":5705675.2000000002},{"$f":"AL971+Spreadsheet9.2!AL976","v":2524434.4},{"$f":"AM971+Spreadsheet9.2!AM976","v":-418900.1},{"$f":"AN971+Spreadsheet9.2!AN976","v":-948624.79999999993},{"$f":"AO971+Spreadsheet9.2!AO976","v":-1161531.3999999999},{"$f":"AP971+Spreadsheet9.2!AP976","v":-2039069.1},{"$f":"AQ971+Spreadsheet9.2!AQ976","v":-1904026.6},{"$f":"AR971+Spreadsheet9.2!AR976","v":-1643991.4},{"$f":"AS971+Spreadsheet9.2!AS976","v":-1866886.2},{"$f":"AT971+Spreadsheet9.2!AT976","v":-1881610.4},{"$f":"AU971+Spreadsheet9.2!AU976","v":-1539029.1},{"$f":"AV971+Spreadsheet9.2!AV976","v":-1592673.7},{"$f":"AW971+Spreadsheet9.2!AW976","v":-1073461.6000000001},{"$f":"AX971+Spreadsheet9.2!AX976","v":-723731.7},{"$f":"AY971+Spreadsheet9.2!AY976","v":-396648},{"$f":"AZ971+Spreadsheet9.2!AZ976","v":-269897.19999999995},{"$f":"BA971+Spreadsheet9.2!BA976","v":-173031.59999999998},{"$f":"BB971+Spreadsheet9.2!BB976","v":-99894.5},{"$f":"BC971+Spreadsheet9.2!BC976","v":163346.20000000001},{"$f":"BD971+Spreadsheet9.2!BD976","v":50237.600000000006},{"$f":"BE971+Spreadsheet9.2!BE976","v":-76966.5},{"$f":"BF971+Spreadsheet9.2!BF976","v":-86749.099999999991},{"$f":"BG971+Spreadsheet9.2!BG976","v":-232867.3},{"$f":"BH971+Spreadsheet9.2!BH976","v":-404619.6},{"$f":"BI971+Spreadsheet9.2!BI976","v":-220356.7},{"$f":"BJ971+Spreadsheet9.2!BJ976","v":-239726.4},{"$f":"BK971+Spreadsheet9.2!BK976","v":-282694.59999999998},{"$f":"BL971+Spreadsheet9.2!BL976","v":-220616},{"$f":"BM971+Spreadsheet9.2!BM976","v":-222176.2},{"$f":"BN971+Spreadsheet9.2!BN976","v":-226136.7},{"$f":"BO971+Spreadsheet9.2!BO976","v":-229359.7}]
[null,"Simulation 943",{"$f":"C972+Spreadsheet9.2!C977","v":0},{"$f":"D972+Spreadsheet9.2!D977","v":591678.1},{"$f":"E972+Spreadsheet9.2!E977","v":968759.3},{"$f":"F972+Spreadsheet9.2!F977","v":710582.5},{"$f":"G972+Spreadsheet9.2!G977","v":-32625.799999999988},{"$f":"H972+Spreadsheet9.2!H977","v":1540787.0999999999},{"$f":"I972+Spreadsheet9.2!I977","v":1633007.5},{"$f":"J972+Spreadsheet9.2!J977","v":3072616.2},{"$f":"K972+Spreadsheet9.2!K977","v":1388148.2},{"$f":"L972+Spreadsheet9.2!L977","v":1147527.2},{"$f":"M972+Spreadsheet9.2!M977","v":2474950.1},{"$f":"N972+Spreadsheet9.2!N977","v":4083578},{"$f":"O972+Spreadsheet9.2!O977","v":3054840.6},{"$f":"P972+Spreadsheet9.2!P977","v":2536903.7000000002},{"$f":"Q972+Spreadsheet9.2!Q977","v":2532065.1},{"$f":"R972+Spreadsheet9.2!R977","v":1915348.3},{"$f":"S972+Spreadsheet9.2!S977","v":965013.89999999991},{"$f":"T972+Spreadsheet9.2!T977","v":2546092.1},{"$f":"U972+Spreadsheet9.2!U977","v":3848452.4},{"$f":"V972+Spreadsheet9.2!V977","v":8025327.5999999996},{"$f":"W972+Spreadsheet9.2!W977","v":8780615.9000000004},{"$f":"X972+Spreadsheet9.2!X977","v":11356609.399999999},{"$f":"Y972+Spreadsheet9.2!Y977","v":10049322},{"$f":"Z972+Spreadsheet9.2!Z977","v":10423629.699999999},{"$f":"AA972+Spreadsheet9.2!AA977","v":11731080.600000001},{"$f":"AB972+Spreadsheet9.2!AB977","v":11215075.800000001},{"$f":"AC972+Spreadsheet9.2!AC977","v":11026700.299999999},{"$f":"AD972+Spreadsheet9.2!AD977","v":8022055.9000000004},{"$f":"AE972+Spreadsheet9.2!AE977","v":10476583.1},{"$f":"AF972+Spreadsheet9.2!AF977","v":9610292.0999999996},{"$f":"AG972+Spreadsheet9.2!AG977","v":11679008.5},{"$f":"AH972+Spreadsheet9.2!AH977","v":11137028.9},{"$f":"AI972+Spreadsheet9.2!AI977","v":10470035.299999999},{"$f":"AJ972+Spreadsheet9.2!AJ977","v":13596319.200000001},{"$f":"AK972+Spreadsheet9.2!AK977","v":15586713.699999999},{"$f":"AL972+Spreadsheet9.2!AL977","v":15636048.1},{"$f":"AM972+Spreadsheet9.2!AM977","v":15193117.199999999},{"$f":"AN972+Spreadsheet9.2!AN977","v":12888786},{"$f":"AO972+Spreadsheet9.2!AO977","v":11556030.300000001},{"$f":"AP972+Spreadsheet9.2!AP977","v":12100405.6},{"$f":"AQ972+Spreadsheet9.2!AQ977","v":8368320.5999999996},{"$f":"AR972+Spreadsheet9.2!AR977","v":6026784.9000000004},{"$f":"AS972+Spreadsheet9.2!AS977","v":4725823.4000000004},{"$f":"AT972+Spreadsheet9.2!AT977","v":5240861.3000000007},{"$f":"AU972+Spreadsheet9.2!AU977","v":5140472.8999999994},{"$f":"AV972+Spreadsheet9.2!AV977","v":3545416.5},{"$f":"AW972+Spreadsheet9.2!AW977","v":3578693.1},{"$f":"AX972+Spreadsheet9.2!AX977","v":1800749.6},{"$f":"AY972+Spreadsheet9.2!AY977","v":1818365.5},{"$f":"AZ972+Spreadsheet9.2!AZ977","v":1206489.6000000001},{"$f":"BA972+Spreadsheet9.2!BA977","v":661531.39999999991},{"$f":"BB972+Spreadsheet9.2!BB977","v":151232.1},{"$f":"BC972+Spreadsheet9.2!BC977","v":216752.3},{"$f":"BD972+Spreadsheet9.2!BD977","v":-60983.299999999996},{"$f":"BE972+Spreadsheet9.2!BE977","v":-268300.39999999997},{"$f":"BF972+Spreadsheet9.2!BF977","v":-395406.9},{"$f":"BG972+Spreadsheet9.2!BG977","v":-547940.6},{"$f":"BH972+Spreadsheet9.2!BH977","v":-659497.89999999991},{"$f":"BI972+Spreadsheet9.2!BI977","v":-357964},{"$f":"BJ972+Spreadsheet9.2!BJ977","v":-421393},{"$f":"BK972+Spreadsheet9.2!BK977","v":-444523.9},{"$f":"BL972+Spreadsheet9.2!BL977","v":-342258.9},{"$f":"BM972+Spreadsheet9.2!BM977","v":-344872.69999999995},{"$f":"BN972+Spreadsheet9.2!BN977","v":-348613.4},{"$f":"BO972+Spreadsheet9.2!BO977","v":-351652.3}]
[null,"Simulation 944",{"$f":"C973+Spreadsheet9.2!C978","v":0},{"$f":"D973+Spreadsheet9.2!D978","v":-85149.599999999991},{"$f":"E973+Spreadsheet9.2!E978","v":-674639.6},{"$f":"F973+Spreadsheet9.2!F978","v":-276085.2},{"$f":"G973+Spreadsheet9.2!G978","v":399278.80000000005},{"$f":"H973+Spreadsheet9.2!H978","v":-1839761.4},{"$f":"I973+Spreadsheet9.2!I978","v":-2285670.2000000002},{"$f":"J973+Spreadsheet9.2!J978","v":-1076513.1000000001},{"$f":"K973+Spreadsheet9.2!K978","v":-1326109.7000000002},{"$f":"L973+Spreadsheet9.2!L978","v":613114.19999999995},{"$f":"M973+Spreadsheet9.2!M978","v":654091.29999999993},{"$f":"N973+Spreadsheet9.2!N978","v":2090526.4},{"$f":"O973+Spreadsheet9.2!O978","v":1904111.5},{"$f":"P973+Spreadsheet9.2!P978","v":494982.3},{"$f":"Q973+Spreadsheet9.2!Q978","v":49363.5},{"$f":"R973+Spreadsheet9.2!R978","v":2708402.1},{"$f":"S973+Spreadsheet9.2!S978","v":2449330.7000000002},{"$f":"T973+Spreadsheet9.2!T978","v":2484833.5},{"$f":"U973+Spreadsheet9.2!U978","v":5028880.4000000004},{"$f":"V973+Spreadsheet9.2!V978","v":4347329.9000000004},{"$f":"W973+Spreadsheet9.2!W978","v":5103005.4000000004},{"$f":"X973+Spreadsheet9.2!X978","v":4122193.4},{"$f":"Y973+Spreadsheet9.2!Y978","v":3634471.2},{"$f":"Z973+Spreadsheet9.2!Z978","v":2291795},{"$f":"AA973+Spreadsheet9.2!AA978","v":1498056.9},{"$f":"AB973+Spreadsheet9.2!AB978","v":1583324.7000000002},{"$f":"AC973+Spreadsheet9.2!AC978","v":2058321.5},{"$f":"AD973+Spreadsheet9.2!AD978","v":646782.20000000007},{"$f":"AE973+Spreadsheet9.2!AE978","v":-520033.9},{"$f":"AF973+Spreadsheet9.2!AF978","v":-759663.10000000009},{"$f":"AG973+Spreadsheet9.2!AG978","v":-1532988},{"$f":"AH973+Spreadsheet9.2!AH978","v":-1228132.6000000001},{"$f":"AI973+Spreadsheet9.2!AI978","v":-264523.40000000002},{"$f":"AJ973+Spreadsheet9.2!AJ978","v":-1542982.4},{"$f":"AK973+Spreadsheet9.2!AK978","v":-913844.9},{"$f":"AL973+Spreadsheet9.2!AL978","v":-11597.399999999907},{"$f":"AM973+Spreadsheet9.2!AM978","v":-1185414.5},{"$f":"AN973+Spreadsheet9.2!AN978","v":-1296677.2999999998},{"$f":"AO973+Spreadsheet9.2!AO978","v":-2031081.8},{"$f":"AP973+Spreadsheet9.2!AP978","v":-1778911},{"$f":"AQ973+Spreadsheet9.2!AQ978","v":-1014897},{"$f":"AR973+Spreadsheet9.2!AR978","v":-1672761.7},{"$f":"AS973+Spreadsheet9.2!AS978","v":-1912763.5},{"$f":"AT973+Spreadsheet9.2!AT978","v":-1455442.5},{"$f":"AU973+Spreadsheet9.2!AU978","v":-1860618.6},{"$f":"AV973+Spreadsheet9.2!AV978","v":-1898899.4},{"$f":"AW973+Spreadsheet9.2!AW978","v":-1459975.7},{"$f":"AX973+Spreadsheet9.2!AX978","v":-1232095.7},{"$f":"AY973+Spreadsheet9.2!AY978","v":-1015392.3},{"$f":"AZ973+Spreadsheet9.2!AZ978","v":-957204.2},{"$f":"BA973+Spreadsheet9.2!BA978","v":-534408},{"$f":"BB973+Spreadsheet9.2!BB978","v":-552953.19999999995},{"$f":"BC973+Spreadsheet9.2!BC978","v":-247077.6},{"$f":"BD973+Spreadsheet9.2!BD978","v":-386961.69999999995},{"$f":"BE973+Spreadsheet9.2!BE978","v":-536069.60000000009},{"$f":"BF973+Spreadsheet9.2!BF978","v":-575913.6},{"$f":"BG973+Spreadsheet9.2!BG978","v":-715591.2},{"$f":"BH973+Spreadsheet9.2!BH978","v":-850647.5},{"$f":"BI973+Spreadsheet9.2!BI978","v":-532399.6},{"$f":"BJ973+Spreadsheet9.2!BJ978","v":-540541.9},{"$f":"BK973+Spreadsheet9.2!BK978","v":-581099.39999999991},{"$f":"BL973+Spreadsheet9.2!BL978","v":-476784.1},{"$f":"BM973+Spreadsheet9.2!BM978","v":-480682.5},{"$f":"BN973+Spreadsheet9.2!BN978","v":-483554.3},{"$f":"BO973+Spreadsheet9.2!BO978","v":-485868.5}]
[null,"Simulation 945",{"$f":"C974+Spreadsheet9.2!C979","v":0},{"$f":"D974+Spreadsheet9.2!D979","v":-114759.1},{"$f":"E974+Spreadsheet9.2!E979","v":-530437.69999999995},{"$f":"F974+Spreadsheet9.2!F979","v":-810609.3},{"$f":"G974+Spreadsheet9.2!G979","v":-1580357.7000000002},{"$f":"H974+Spreadsheet9.2!H979","v":-272801.80000000005},{"$f":"I974+Spreadsheet9.2!I979","v":-1465737.8},{"$f":"J974+Spreadsheet9.2!J979","v":-1753758.2},{"$f":"K974+Spreadsheet9.2!K979","v":-1366553.4000000001},{"$f":"L974+Spreadsheet9.2!L979","v":-2531451.7000000002},{"$f":"M974+Spreadsheet9.2!M979","v":-3264150.3},{"$f":"N974+Spreadsheet9.2!N979","v":-4273383.8},{"$f":"O974+Spreadsheet9.2!O979","v":-3456055.9},{"$f":"P974+Spreadsheet9.2!P979","v":-3364410.8},{"$f":"Q974+Spreadsheet9.2!Q979","v":-3544686.9},{"$f":"R974+Spreadsheet9.2!R979","v":-3653295.8},{"$f":"S974+Spreadsheet9.2!S979","v":-3667086.6},{"$f":"T974+Spreadsheet9.2!T979","v":-4582772.5},{"$f":"U974+Spreadsheet9.2!U979","v":-5746258.5},{"$f":"V974+Spreadsheet9.2!V979","v":-5794121.4000000004},{"$f":"W974+Spreadsheet9.2!W979","v":-6769509.4000000004},{"$f":"X974+Spreadsheet9.2!X979","v":-5789634.0999999996},{"$f":"Y974+Spreadsheet9.2!Y979","v":-5088269.3000000007},{"$f":"Z974+Spreadsheet9.2!Z979","v":-5167742.5999999996},{"$f":"AA974+Spreadsheet9.2!AA979","v":-4968055.5},{"$f":"AB974+Spreadsheet9.2!AB979","v":-5364852.9000000004},{"$f":"AC974+Spreadsheet9.2!AC979","v":-5327379.0999999996},{"$f":"AD974+Spreadsheet9.2!AD979","v":-5368763.0999999996},{"$f":"AE974+Spreadsheet9.2!AE979","v":-5283519.3},{"$f":"AF974+Spreadsheet9.2!AF979","v":-5229770.2},{"$f":"AG974+Spreadsheet9.2!AG979","v":-4722275.4000000004},{"$f":"AH974+Spreadsheet9.2!AH979","v":-4061742.9},{"$f":"AI974+Spreadsheet9.2!AI979","v":-3442503.2},{"$f":"AJ974+Spreadsheet9.2!AJ979","v":-2541876.9000000004},{"$f":"AK974+Spreadsheet9.2!AK979","v":-1883196.8},{"$f":"AL974+Spreadsheet9.2!AL979","v":-2278765.2000000002},{"$f":"AM974+Spreadsheet9.2!AM979","v":-1917459.7},{"$f":"AN974+Spreadsheet9.2!AN979","v":-2729190.3},{"$f":"AO974+Spreadsheet9.2!AO979","v":-2399806.6},{"$f":"AP974+Spreadsheet9.2!AP979","v":-2277845},{"$f":"AQ974+Spreadsheet9.2!AQ979","v":-2220223.5},{"$f":"AR974+Spreadsheet9.2!AR979","v":-1498964.3},{"$f":"AS974+Spreadsheet9.2!AS979","v":-2344836},{"$f":"AT974+Spreadsheet9.2!AT979","v":-2161675},{"$f":"AU974+Spreadsheet9.2!AU979","v":-1649889.1},{"$f":"AV974+Spreadsheet9.2!AV979","v":-1873942.0999999999},{"$f":"AW974+Spreadsheet9.2!AW979","v":-1357878.4},{"$f":"AX974+Spreadsheet9.2!AX979","v":-1057908.6000000001},{"$f":"AY974+Spreadsheet9.2!AY979","v":-750828.5},{"$f":"AZ974+Spreadsheet9.2!AZ979","v":-490520.4},{"$f":"BA974+Spreadsheet9.2!BA979","v":-443780},{"$f":"BB974+Spreadsheet9.2!BB979","v":-250201.90000000002},{"$f":"BC974+Spreadsheet9.2!BC979","v":20581},{"$f":"BD974+Spreadsheet9.2!BD979","v":-160611.1},{"$f":"BE974+Spreadsheet9.2!BE979","v":-401898.30000000005},{"$f":"BF974+Spreadsheet9.2!BF979","v":-401136},{"$f":"BG974+Spreadsheet9.2!BG979","v":-523080.7},{"$f":"BH974+Spreadsheet9.2!BH979","v":-681472.9},{"$f":"BI974+Spreadsheet9.2!BI979","v":-357187},{"$f":"BJ974+Spreadsheet9.2!BJ979","v":-460588},{"$f":"BK974+Spreadsheet9.2!BK979","v":-550576.1},{"$f":"BL974+Spreadsheet9.2!BL979","v":-446559.69999999995},{"$f":"BM974+Spreadsheet9.2!BM979","v":-449668.2},{"$f":"BN974+Spreadsheet9.2!BN979","v":-453240},{"$f":"BO974+Spreadsheet9.2!BO979","v":-455714.9}]
[null,"Simulation 946",{"$f":"C975+Spreadsheet9.2!C980","v":0},{"$f":"D975+Spreadsheet9.2!D980","v":23211.800000000003},{"$f":"E975+Spreadsheet9.2!E980","v":-484701.39999999997},{"$f":"F975+Spreadsheet9.2!F980","v":1072610},{"$f":"G975+Spreadsheet9.2!G980","v":742094.10000000009},{"$f":"H975+Spreadsheet9.2!H980","v":604380.4},{"$f":"I975+Spreadsheet9.2!I980","v":1625828},{"$f":"J975+Spreadsheet9.2!J980","v":900518},{"$f":"K975+Spreadsheet9.2!K980","v":1316233.1000000001},{"$f":"L975+Spreadsheet9.2!L980","v":-1062971.8999999999},{"$f":"M975+Spreadsheet9.2!M980","v":54252.700000000012},{"$f":"N975+Spreadsheet9.2!N980","v":-1842012.4},{"$f":"O975+Spreadsheet9.2!O980","v":-952763.5},{"$f":"P975+Spreadsheet9.2!P980","v":-633124.50000000012},{"$f":"Q975+Spreadsheet9.2!Q980","v":-1691704.0000000002},{"$f":"R975+Spreadsheet9.2!R980","v":-1702784.3},{"$f":"S975+Spreadsheet9.2!S980","v":-1896651.4000000001},{"$f":"T975+Spreadsheet9.2!T980","v":-353752.09999999986},{"$f":"U975+Spreadsheet9.2!U980","v":624224.30000000005},{"$f":"V975+Spreadsheet9.2!V980","v":137627},{"$f":"W975+Spreadsheet9.2!W980","v":324109.40000000014},{"$f":"X975+Spreadsheet9.2!X980","v":-48913.90000000014},{"$f":"Y975+Spreadsheet9.2!Y980","v":128917.09999999998},{"$f":"Z975+Spreadsheet9.2!Z980","v":174904.7},{"$f":"AA975+Spreadsheet9.2!AA980","v":28393},{"$f":"AB975+Spreadsheet9.2!AB980","v":52609.70000000007},{"$f":"AC975+Spreadsheet9.2!AC980","v":-90278.100000000035},{"$f":"AD975+Spreadsheet9.2!AD980","v":1034487.8},{"$f":"AE975+Spreadsheet9.2!AE980","v":2970955.8},{"$f":"AF975+Spreadsheet9.2!AF980","v":4334353.5},{"$f":"AG975+Spreadsheet9.2!AG980","v":7271878.0999999996},{"$f":"AH975+Spreadsheet9.2!AH980","v":8202168.8000000007},{"$f":"AI975+Spreadsheet9.2!AI980","v":8775732.1999999993},{"$f":"AJ975+Spreadsheet9.2!AJ980","v":9085002.3999999985},{"$f":"AK975+Spreadsheet9.2!AK980","v":9401510.9000000004},{"$f":"AL975+Spreadsheet9.2!AL980","v":8543209},{"$f":"AM975+Spreadsheet9.2!AM980","v":7453437.5},{"$f":"AN975+Spreadsheet9.2!AN980","v":7034121.9000000004},{"$f":"AO975+Spreadsheet9.2!AO980","v":6281543.2000000002},{"$f":"AP975+Spreadsheet9.2!AP980","v":5390786.0999999996},{"$f":"AQ975+Spreadsheet9.2!AQ980","v":4963048.2},{"$f":"AR975+Spreadsheet9.2!AR980","v":5782769.0999999996},{"$f":"AS975+Spreadsheet9.2!AS980","v":4848218.5999999996},{"$f":"AT975+Spreadsheet9.2!AT980","v":4058932.4},{"$f":"AU975+Spreadsheet9.2!AU980","v":2801940.8},{"$f":"AV975+Spreadsheet9.2!AV980","v":2811107.9},{"$f":"AW975+Spreadsheet9.2!AW980","v":2311207.4},{"$f":"AX975+Spreadsheet9.2!AX980","v":1875156},{"$f":"AY975+Spreadsheet9.2!AY980","v":822082.8},{"$f":"AZ975+Spreadsheet9.2!AZ980","v":441074.2},{"$f":"BA975+Spreadsheet9.2!BA980","v":260947.9},{"$f":"BB975+Spreadsheet9.2!BB980","v":116943.5},{"$f":"BC975+Spreadsheet9.2!BC980","v":272770.90000000002},{"$f":"BD975+Spreadsheet9.2!BD980","v":145187.6},{"$f":"BE975+Spreadsheet9.2!BE980","v":87923.599999999991},{"$f":"BF975+Spreadsheet9.2!BF980","v":-7048.2000000000116},{"$f":"BG975+Spreadsheet9.2!BG980","v":3447.1000000000058},{"$f":"BH975+Spreadsheet9.2!BH980","v":-223770.80000000002},{"$f":"BI975+Spreadsheet9.2!BI980","v":-176587.3},{"$f":"BJ975+Spreadsheet9.2!BJ980","v":-162706.30000000002},{"$f":"BK975+Spreadsheet9.2!BK980","v":-199378.2},{"$f":"BL975+Spreadsheet9.2!BL980","v":-227836.7},{"$f":"BM975+Spreadsheet9.2!BM980","v":-230297.59999999998},{"$f":"BN975+Spreadsheet9.2!BN980","v":-233220},{"$f":"BO975+Spreadsheet9.2!BO980","v":-235776}]
[null,"Simulation 947",{"$f":"C976+Spreadsheet9.2!C981","v":0},{"$f":"D976+Spreadsheet9.2!D981","v":24466.600000000006},{"$f":"E976+Spreadsheet9.2!E981","v":-442877.69999999995},{"$f":"F976+Spreadsheet9.2!F981","v":-895690.6},{"$f":"G976+Spreadsheet9.2!G981","v":-1362822.7},{"$f":"H976+Spreadsheet9.2!H981","v":-1477852.9},{"$f":"I976+Spreadsheet9.2!I981","v":-123766.8},{"$f":"J976+Spreadsheet9.2!J981","v":-37761.5},{"$f":"K976+Spreadsheet9.2!K981","v":-515923.4},{"$f":"L976+Spreadsheet9.2!L981","v":-157248.09999999998},{"$f":"M976+Spreadsheet9.2!M981","v":1085718.8},{"$f":"N976+Spreadsheet9.2!N981","v":835645},{"$f":"O976+Spreadsheet9.2!O981","v":-1967292.6},{"$f":"P976+Spreadsheet9.2!P981","v":-3086331.1},{"$f":"Q976+Spreadsheet9.2!Q981","v":-2395521.2999999998},{"$f":"R976+Spreadsheet9.2!R981","v":-3521730.3},{"$f":"S976+Spreadsheet9.2!S981","v":-3888151.3},{"$f":"T976+Spreadsheet9.2!T981","v":-2646045.1},{"$f":"U976+Spreadsheet9.2!U981","v":-3336198.7},{"$f":"V976+Spreadsheet9.2!V981","v":-3382760.3000000003},{"$f":"W976+Spreadsheet9.2!W981","v":-3700945.6},{"$f":"X976+Spreadsheet9.2!X981","v":-4043487.8},{"$f":"Y976+Spreadsheet9.2!Y981","v":-4034943.9000000004},{"$f":"Z976+Spreadsheet9.2!Z981","v":-4636405.8000000007},{"$f":"AA976+Spreadsheet9.2!AA981","v":-3587351.4000000004},{"$f":"AB976+Spreadsheet9.2!AB981","v":-4538120.4000000004},{"$f":"AC976+Spreadsheet9.2!AC981","v":-4311182.1999999993},{"$f":"AD976+Spreadsheet9.2!AD981","v":-4857264.0999999996},{"$f":"AE976+Spreadsheet9.2!AE981","v":-3621171.7},{"$f":"AF976+Spreadsheet9.2!AF981","v":-3979257.0999999996},{"$f":"AG976+Spreadsheet9.2!AG981","v":-3356831.8},{"$f":"AH976+Spreadsheet9.2!AH981","v":-3840948},{"$f":"AI976+Spreadsheet9.2!AI981","v":-3188797.9},{"$f":"AJ976+Spreadsheet9.2!AJ981","v":-3303444.2},{"$f":"AK976+Spreadsheet9.2!AK981","v":-3176357.1},{"$f":"AL976+Spreadsheet9.2!AL981","v":-3105800.2},{"$f":"AM976+Spreadsheet9.2!AM981","v":-3203387.5},{"$f":"AN976+Spreadsheet9.2!AN981","v":-3045084.7},{"$f":"AO976+Spreadsheet9.2!AO981","v":-2922557.4000000004},{"$f":"AP976+Spreadsheet9.2!AP981","v":-3067972.1},{"$f":"AQ976+Spreadsheet9.2!AQ981","v":-2708162.8},{"$f":"AR976+Spreadsheet9.2!AR981","v":-2404794.4},{"$f":"AS976+Spreadsheet9.2!AS981","v":-2056393.5999999999},{"$f":"AT976+Spreadsheet9.2!AT981","v":-1674827.9},{"$f":"AU976+Spreadsheet9.2!AU981","v":-1375873.6},{"$f":"AV976+Spreadsheet9.2!AV981","v":-1203655.7},{"$f":"AW976+Spreadsheet9.2!AW981","v":-874781},{"$f":"AX976+Spreadsheet9.2!AX981","v":-548177.6},{"$f":"AY976+Spreadsheet9.2!AY981","v":-155757},{"$f":"AZ976+Spreadsheet9.2!AZ981","v":183682.69999999998},{"$f":"BA976+Spreadsheet9.2!BA981","v":495474.3},{"$f":"BB976+Spreadsheet9.2!BB981","v":759890.1},{"$f":"BC976+Spreadsheet9.2!BC981","v":909610.1},{"$f":"BD976+Spreadsheet9.2!BD981","v":718642.3},{"$f":"BE976+Spreadsheet9.2!BE981","v":552005.5},{"$f":"BF976+Spreadsheet9.2!BF981","v":356574.8},{"$f":"BG976+Spreadsheet9.2!BG981","v":252511.9},{"$f":"BH976+Spreadsheet9.2!BH981","v":45746.5},{"$f":"BI976+Spreadsheet9.2!BI981","v":-11422.5},{"$f":"BJ976+Spreadsheet9.2!BJ981","v":-44357.399999999994},{"$f":"BK976+Spreadsheet9.2!BK981","v":-61388.9},{"$f":"BL976+Spreadsheet9.2!BL981","v":-101739.8},{"$f":"BM976+Spreadsheet9.2!BM981","v":-103074.5},{"$f":"BN976+Spreadsheet9.2!BN981","v":-106962.40000000001},{"$f":"BO976+Spreadsheet9.2!BO981","v":-110051.29999999999}]
[null,"Simulation 948",{"$f":"C977+Spreadsheet9.2!C982","v":0},{"$f":"D977+Spreadsheet9.2!D982","v":-215588.2},{"$f":"E977+Spreadsheet9.2!E982","v":-225149},{"$f":"F977+Spreadsheet9.2!F982","v":-85881.699999999983},{"$f":"G977+Spreadsheet9.2!G982","v":749414.9},{"$f":"H977+Spreadsheet9.2!H982","v":-867483.50000000012},{"$f":"I977+Spreadsheet9.2!I982","v":1208195.1000000001},{"$f":"J977+Spreadsheet9.2!J982","v":450295.69999999995},{"$f":"K977+Spreadsheet9.2!K982","v":-785866.70000000007},{"$f":"L977+Spreadsheet9.2!L982","v":-1321262.3999999999},{"$f":"M977+Spreadsheet9.2!M982","v":-81310.5},{"$f":"N977+Spreadsheet9.2!N982","v":802700.40000000014},{"$f":"O977+Spreadsheet9.2!O982","v":-39949.300000000279},{"$f":"P977+Spreadsheet9.2!P982","v":-1520159.2},{"$f":"Q977+Spreadsheet9.2!Q982","v":-1723202.9},{"$f":"R977+Spreadsheet9.2!R982","v":-2648937.1},{"$f":"S977+Spreadsheet9.2!S982","v":-2168557.6},{"$f":"T977+Spreadsheet9.2!T982","v":-2506893.4},{"$f":"U977+Spreadsheet9.2!U982","v":-3415232},{"$f":"V977+Spreadsheet9.2!V982","v":-3370046.1},{"$f":"W977+Spreadsheet9.2!W982","v":-3145089},{"$f":"X977+Spreadsheet9.2!X982","v":-1986644.9},{"$f":"Y977+Spreadsheet9.2!Y982","v":-422551.1},{"$f":"Z977+Spreadsheet9.2!Z982","v":-55319.5},{"$f":"AA977+Spreadsheet9.2!AA982","v":-533850.49999999988},{"$f":"AB977+Spreadsheet9.2!AB982","v":-2847908.6},{"$f":"AC977+Spreadsheet9.2!AC982","v":-2822873.1},{"$f":"AD977+Spreadsheet9.2!AD982","v":-3960729.4000000004},{"$f":"AE977+Spreadsheet9.2!AE982","v":-3616890.7},{"$f":"AF977+Spreadsheet9.2!AF982","v":-4146109.8000000003},{"$f":"AG977+Spreadsheet9.2!AG982","v":-3362425.1},{"$f":"AH977+Spreadsheet9.2!AH982","v":-2358978.7999999998},{"$f":"AI977+Spreadsheet9.2!AI982","v":-2803684},{"$f":"AJ977+Spreadsheet9.2!AJ982","v":-3616308.7},{"$f":"AK977+Spreadsheet9.2!AK982","v":-3476007.3000000003},{"$f":"AL977+Spreadsheet9.2!AL982","v":-3955023.8},{"$f":"AM977+Spreadsheet9.2!AM982","v":-4372232},{"$f":"AN977+Spreadsheet9.2!AN982","v":-4186809.8000000003},{"$f":"AO977+Spreadsheet9.2!AO982","v":-3934902.8},{"$f":"AP977+Spreadsheet9.2!AP982","v":-4097380.5},{"$f":"AQ977+Spreadsheet9.2!AQ982","v":-3348353.4},{"$f":"AR977+Spreadsheet9.2!AR982","v":-2824332.0999999996},{"$f":"AS977+Spreadsheet9.2!AS982","v":-2747565.8},{"$f":"AT977+Spreadsheet9.2!AT982","v":-2483123.2999999998},{"$f":"AU977+Spreadsheet9.2!AU982","v":-2109276.6},{"$f":"AV977+Spreadsheet9.2!AV982","v":-1513866.6},{"$f":"AW977+Spreadsheet9.2!AW982","v":-811664.89999999991},{"$f":"AX977+Spreadsheet9.2!AX982","v":-647788.9},{"$f":"AY977+Spreadsheet9.2!AY982","v":-675996.2},{"$f":"AZ977+Spreadsheet9.2!AZ982","v":-181675},{"$f":"BA977+Spreadsheet9.2!BA982","v":-151042.19999999998},{"$f":"BB977+Spreadsheet9.2!BB982","v":-126184.5},{"$f":"BC977+Spreadsheet9.2!BC982","v":86560.099999999991},{"$f":"BD977+Spreadsheet9.2!BD982","v":-13084.399999999994},{"$f":"BE977+Spreadsheet9.2!BE982","v":-215194.2},{"$f":"BF977+Spreadsheet9.2!BF982","v":-194708.9},{"$f":"BG977+Spreadsheet9.2!BG982","v":-372560.6},{"$f":"BH977+Spreadsheet9.2!BH982","v":-523836.10000000003},{"$f":"BI977+Spreadsheet9.2!BI982","v":-281955.8},{"$f":"BJ977+Spreadsheet9.2!BJ982","v":-354226.9},{"$f":"BK977+Spreadsheet9.2!BK982","v":-410607.1},{"$f":"BL977+Spreadsheet9.2!BL982","v":-317711.19999999995},{"$f":"BM977+Spreadsheet9.2!BM982","v":-319469.80000000005},{"$f":"BN977+Spreadsheet9.2!BN982","v":-323433.5},{"$f":"BO977+Spreadsheet9.2!BO982","v":-326106.3}]
[null,"Simulation 949",{"$f":"C978+Spreadsheet9.2!C983","v":0},{"$f":"D978+Spreadsheet9.2!D983","v":-266189.90000000002},{"$f":"E978+Spreadsheet9.2!E983","v":-247864.59999999998},{"$f":"F978+Spreadsheet9.2!F983","v":-674754.6},{"$f":"G978+Spreadsheet9.2!G983","v":-894977},{"$f":"H978+Spreadsheet9.2!H983","v":-735792.4},{"$f":"I978+Spreadsheet9.2!I983","v":-1055323.8999999999},{"$f":"J978+Spreadsheet9.2!J983","v":-370821.6},{"$f":"K978+Spreadsheet9.2!K983","v":-1925219.4},{"$f":"L978+Spreadsheet9.2!L983","v":-2421589.6},{"$f":"M978+Spreadsheet9.2!M983","v":-1475901.2},{"$f":"N978+Spreadsheet9.2!N983","v":-1496762.9},{"$f":"O978+Spreadsheet9.2!O983","v":1985639.4},{"$f":"P978+Spreadsheet9.2!P983","v":2274655.2999999998},{"$f":"Q978+Spreadsheet9.2!Q983","v":3917129.5999999996},{"$f":"R978+Spreadsheet9.2!R983","v":1841968},{"$f":"S978+Spreadsheet9.2!S983","v":2648512},{"$f":"T978+Spreadsheet9.2!T983","v":1459716.1},{"$f":"U978+Spreadsheet9.2!U983","v":1643587.3},{"$f":"V978+Spreadsheet9.2!V983","v":2121059.2999999998},{"$f":"W978+Spreadsheet9.2!W983","v":3863394.4000000004},{"$f":"X978+Spreadsheet9.2!X983","v":2639164.9000000004},{"$f":"Y978+Spreadsheet9.2!Y983","v":764252.2},{"$f":"Z978+Spreadsheet9.2!Z983","v":664234.70000000007},{"$f":"AA978+Spreadsheet9.2!AA983","v":1398638.2999999998},{"$f":"AB978+Spreadsheet9.2!AB983","v":2063232.5},{"$f":"AC978+Spreadsheet9.2!AC983","v":299648},{"$f":"AD978+Spreadsheet9.2!AD983","v":-1087257.2999999998},{"$f":"AE978+Spreadsheet9.2!AE983","v":-769240.79999999993},{"$f":"AF978+Spreadsheet9.2!AF983","v":-1256760.2999999998},{"$f":"AG978+Spreadsheet9.2!AG983","v":-909762.10000000009},{"$f":"AH978+Spreadsheet9.2!AH983","v":-1951259},{"$f":"AI978+Spreadsheet9.2!AI983","v":-1696375.1},{"$f":"AJ978+Spreadsheet9.2!AJ983","v":-2741403.6},{"$f":"AK978+Spreadsheet9.2!AK983","v":-2078854.5},{"$f":"AL978+Spreadsheet9.2!AL983","v":-1045082.7},{"$f":"AM978+Spreadsheet9.2!AM983","v":-814412.60000000009},{"$f":"AN978+Spreadsheet9.2!AN983","v":-414085.2},{"$f":"AO978+Spreadsheet9.2!AO983","v":-847827.2},{"$f":"AP978+Spreadsheet9.2!AP983","v":-1152557.5},{"$f":"AQ978+Spreadsheet9.2!AQ983","v":-341352.89999999997},{"$f":"AR978+Spreadsheet9.2!AR983","v":-394118.40000000002},{"$f":"AS978+Spreadsheet9.2!AS983","v":-768707.5},{"$f":"AT978+Spreadsheet9.2!AT983","v":-955604.6},{"$f":"AU978+Spreadsheet9.2!AU983","v":-344090.19999999995},{"$f":"AV978+Spreadsheet9.2!AV983","v":-335432.5},{"$f":"AW978+Spreadsheet9.2!AW983","v":153656.6},{"$f":"AX978+Spreadsheet9.2!AX983","v":248778.80000000002},{"$f":"AY978+Spreadsheet9.2!AY983","v":20885.300000000003},{"$f":"AZ978+Spreadsheet9.2!AZ983","v":183688.9},{"$f":"BA978+Spreadsheet9.2!BA983","v":-148060.9},{"$f":"BB978+Spreadsheet9.2!BB983","v":-300146.8},{"$f":"BC978+Spreadsheet9.2!BC983","v":-22991.600000000006},{"$f":"BD978+Spreadsheet9.2!BD983","v":-87976.5},{"$f":"BE978+Spreadsheet9.2!BE983","v":-221854.09999999998},{"$f":"BF978+Spreadsheet9.2!BF983","v":-295123.5},{"$f":"BG978+Spreadsheet9.2!BG983","v":-394764.4},{"$f":"BH978+Spreadsheet9.2!BH983","v":-577819},{"$f":"BI978+Spreadsheet9.2!BI983","v":-308907.8},{"$f":"BJ978+Spreadsheet9.2!BJ983","v":-326026},{"$f":"BK978+Spreadsheet9.2!BK983","v":-372090.5},{"$f":"BL978+Spreadsheet9.2!BL983","v":-300345.7},{"$f":"BM978+Spreadsheet9.2!BM983","v":-304540.2},{"$f":"BN978+Spreadsheet9.2!BN983","v":-308331.5},{"$f":"BO978+Spreadsheet9.2!BO983","v":-311624.90000000002}]
[null,"Simulation 950",{"$f":"C979+Spreadsheet9.2!C984","v":0},{"$f":"D979+Spreadsheet9.2!D984","v":-60331.399999999994},{"$f":"E979+Spreadsheet9.2!E984","v":167311.9},{"$f":"F979+Spreadsheet9.2!F984","v":85724},{"$f":"G979+Spreadsheet9.2!G984","v":512306},{"$f":"H979+Spreadsheet9.2!H984","v":1349041.9},{"$f":"I979+Spreadsheet9.2!I984","v":1620618.5999999999},{"$f":"J979+Spreadsheet9.2!J984","v":2531205.1},{"$f":"K979+Spreadsheet9.2!K984","v":2213883.5},{"$f":"L979+Spreadsheet9.2!L984","v":743289.8},{"$f":"M979+Spreadsheet9.2!M984","v":1065230.1000000001},{"$f":"N979+Spreadsheet9.2!N984","v":-1822018.5},{"$f":"O979+Spreadsheet9.2!O984","v":-1502108.2000000002},{"$f":"P979+Spreadsheet9.2!P984","v":1557553.0999999999},{"$f":"Q979+Spreadsheet9.2!Q984","v":-8096.6999999999534},{"$f":"R979+Spreadsheet9.2!R984","v":292309.5},{"$f":"S979+Spreadsheet9.2!S984","v":4537861.8},{"$f":"T979+Spreadsheet9.2!T984","v":6919457.0999999996},{"$f":"U979+Spreadsheet9.2!U984","v":5758114.3000000007},{"$f":"V979+Spreadsheet9.2!V984","v":8126904.8000000007},{"$f":"W979+Spreadsheet9.2!W984","v":9000851.9000000004},{"$f":"X979+Spreadsheet9.2!X984","v":9811662},{"$f":"Y979+Spreadsheet9.2!Y984","v":10266726.100000001},{"$f":"Z979+Spreadsheet9.2!Z984","v":8474826.5999999996},{"$f":"AA979+Spreadsheet9.2!AA984","v":9212458.9000000004},{"$f":"AB979+Spreadsheet9.2!AB984","v":8070841.2999999998},{"$f":"AC979+Spreadsheet9.2!AC984","v":6273448.6999999993},{"$f":"AD979+Spreadsheet9.2!AD984","v":4793095.2},{"$f":"AE979+Spreadsheet9.2!AE984","v":4886641.0999999996},{"$f":"AF979+Spreadsheet9.2!AF984","v":3518486.2},{"$f":"AG979+Spreadsheet9.2!AG984","v":1992246.9},{"$f":"AH979+Spreadsheet9.2!AH984","v":4566205.8},{"$f":"AI979+Spreadsheet9.2!AI984","v":4717930.8},{"$f":"AJ979+Spreadsheet9.2!AJ984","v":2815568.1},{"$f":"AK979+Spreadsheet9.2!AK984","v":4614114},{"$f":"AL979+Spreadsheet9.2!AL984","v":4459808.2},{"$f":"AM979+Spreadsheet9.2!AM984","v":4695898.0999999996},{"$f":"AN979+Spreadsheet9.2!AN984","v":4229133},{"$f":"AO979+Spreadsheet9.2!AO984","v":3586920.2},{"$f":"AP979+Spreadsheet9.2!AP984","v":509311.60000000003},{"$f":"AQ979+Spreadsheet9.2!AQ984","v":722334},{"$f":"AR979+Spreadsheet9.2!AR984","v":152146.79999999999},{"$f":"AS979+Spreadsheet9.2!AS984","v":-111503.3},{"$f":"AT979+Spreadsheet9.2!AT984","v":-265386.40000000002},{"$f":"AU979+Spreadsheet9.2!AU984","v":-623848.29999999993},{"$f":"AV979+Spreadsheet9.2!AV984","v":-416358.7},{"$f":"AW979+Spreadsheet9.2!AW984","v":-485825.3},{"$f":"AX979+Spreadsheet9.2!AX984","v":28121.700000000012},{"$f":"AY979+Spreadsheet9.2!AY984","v":-44596.600000000006},{"$f":"AZ979+Spreadsheet9.2!AZ984","v":-344950.5},{"$f":"BA979+Spreadsheet9.2!BA984","v":-233043.7},{"$f":"BB979+Spreadsheet9.2!BB984","v":-218340.8},{"$f":"BC979+Spreadsheet9.2!BC984","v":56913},{"$f":"BD979+Spreadsheet9.2!BD984","v":-68607.700000000012},{"$f":"BE979+Spreadsheet9.2!BE984","v":-187647.3},{"$f":"BF979+Spreadsheet9.2!BF984","v":-264642.80000000005},{"$f":"BG979+Spreadsheet9.2!BG984","v":-411707.89999999997},{"$f":"BH979+Spreadsheet9.2!BH984","v":-560434.20000000007},{"$f":"BI979+Spreadsheet9.2!BI984","v":-320448.5},{"$f":"BJ979+Spreadsheet9.2!BJ984","v":-385029},{"$f":"BK979+Spreadsheet9.2!BK984","v":-423720.2},{"$f":"BL979+Spreadsheet9.2!BL984","v":-373886.1},{"$f":"BM979+Spreadsheet9.2!BM984","v":-377251.69999999995},{"$f":"BN979+Spreadsheet9.2!BN984","v":-380230.40000000002},{"$f":"BO979+Spreadsheet9.2!BO984","v":-382333}]
[null,"Simulation 951",{"$f":"C980+Spreadsheet9.2!C985","v":0},{"$f":"D980+Spreadsheet9.2!D985","v":78705.600000000006},{"$f":"E980+Spreadsheet9.2!E985","v":577690.9},{"$f":"F980+Spreadsheet9.2!F985","v":-780327.39999999991},{"$f":"G980+Spreadsheet9.2!G985","v":1095355},{"$f":"H980+Spreadsheet9.2!H985","v":645433.9},{"$f":"I980+Spreadsheet9.2!I985","v":2822385.3},{"$f":"J980+Spreadsheet9.2!J985","v":2744660},{"$f":"K980+Spreadsheet9.2!K985","v":2419517.5},{"$f":"L980+Spreadsheet9.2!L985","v":5019619.8},{"$f":"M980+Spreadsheet9.2!M985","v":5000148.5999999996},{"$f":"N980+Spreadsheet9.2!N985","v":5676549.5},{"$f":"O980+Spreadsheet9.2!O985","v":5345130.2},{"$f":"P980+Spreadsheet9.2!P985","v":2707271.3000000003},{"$f":"Q980+Spreadsheet9.2!Q985","v":1914641.0999999999},{"$f":"R980+Spreadsheet9.2!R985","v":35879},{"$f":"S980+Spreadsheet9.2!S985","v":1053605.3},{"$f":"T980+Spreadsheet9.2!T985","v":1788433.4000000001},{"$f":"U980+Spreadsheet9.2!U985","v":1983264.3000000003},{"$f":"V980+Spreadsheet9.2!V985","v":1523760.5},{"$f":"W980+Spreadsheet9.2!W985","v":-1055577.8},{"$f":"X980+Spreadsheet9.2!X985","v":-1841654.8},{"$f":"Y980+Spreadsheet9.2!Y985","v":-2350508.2999999998},{"$f":"Z980+Spreadsheet9.2!Z985","v":-2701603.2},{"$f":"AA980+Spreadsheet9.2!AA985","v":-2732638.9},{"$f":"AB980+Spreadsheet9.2!AB985","v":-3347212.7},{"$f":"AC980+Spreadsheet9.2!AC985","v":-2094416.2},{"$f":"AD980+Spreadsheet9.2!AD985","v":-2265987.5},{"$f":"AE980+Spreadsheet9.2!AE985","v":-273414.8},{"$f":"AF980+Spreadsheet9.2!AF985","v":213871.19999999995},{"$f":"AG980+Spreadsheet9.2!AG985","v":627428.5},{"$f":"AH980+Spreadsheet9.2!AH985","v":1691595.9},{"$f":"AI980+Spreadsheet9.2!AI985","v":1396466.7},{"$f":"AJ980+Spreadsheet9.2!AJ985","v":825545.39999999991},{"$f":"AK980+Spreadsheet9.2!AK985","v":1363298.1},{"$f":"AL980+Spreadsheet9.2!AL985","v":-112272},{"$f":"AM980+Spreadsheet9.2!AM985","v":-583985.9},{"$f":"AN980+Spreadsheet9.2!AN985","v":-475856.80000000005},{"$f":"AO980+Spreadsheet9.2!AO985","v":-852015.7},{"$f":"AP980+Spreadsheet9.2!AP985","v":-319807.80000000005},{"$f":"AQ980+Spreadsheet9.2!AQ985","v":-629039.79999999993},{"$f":"AR980+Spreadsheet9.2!AR985","v":-737403.39999999991},{"$f":"AS980+Spreadsheet9.2!AS985","v":-563967.30000000005},{"$f":"AT980+Spreadsheet9.2!AT985","v":-793186.3},{"$f":"AU980+Spreadsheet9.2!AU985","v":-517322.6},{"$f":"AV980+Spreadsheet9.2!AV985","v":-538222.69999999995},{"$f":"AW980+Spreadsheet9.2!AW985","v":-703028.29999999993},{"$f":"AX980+Spreadsheet9.2!AX985","v":-276383},{"$f":"AY980+Spreadsheet9.2!AY985","v":-97723.700000000012},{"$f":"AZ980+Spreadsheet9.2!AZ985","v":75684.999999999971},{"$f":"BA980+Spreadsheet9.2!BA985","v":244370.4},{"$f":"BB980+Spreadsheet9.2!BB985","v":399658.80000000005},{"$f":"BC980+Spreadsheet9.2!BC985","v":436445.2},{"$f":"BD980+Spreadsheet9.2!BD985","v":328181.90000000002},{"$f":"BE980+Spreadsheet9.2!BE985","v":197956.80000000002},{"$f":"BF980+Spreadsheet9.2!BF985","v":95859.500000000015},{"$f":"BG980+Spreadsheet9.2!BG985","v":52977.499999999985},{"$f":"BH980+Spreadsheet9.2!BH985","v":-181156.09999999998},{"$f":"BI980+Spreadsheet9.2!BI985","v":-111698.09999999999},{"$f":"BJ980+Spreadsheet9.2!BJ985","v":-110126.80000000002},{"$f":"BK980+Spreadsheet9.2!BK985","v":-136228.5},{"$f":"BL980+Spreadsheet9.2!BL985","v":-158552.1},{"$f":"BM980+Spreadsheet9.2!BM985","v":-160560.9},{"$f":"BN980+Spreadsheet9.2!BN985","v":-164442.20000000001},{"$f":"BO980+Spreadsheet9.2!BO985","v":-165354.20000000001}]
[null,"Simulation 952",{"$f":"C981+Spreadsheet9.2!C986","v":0},{"$f":"D981+Spreadsheet9.2!D986","v":319355.2},{"$f":"E981+Spreadsheet9.2!E986","v":1412175.8},{"$f":"F981+Spreadsheet9.2!F986","v":1618572.2000000002},{"$f":"G981+Spreadsheet9.2!G986","v":2796207.8},{"$f":"H981+Spreadsheet9.2!H986","v":2900410},{"$f":"I981+Spreadsheet9.2!I986","v":386814.39999999997},{"$f":"J981+Spreadsheet9.2!J986","v":2182428},{"$f":"K981+Spreadsheet9.2!K986","v":3260305.6},{"$f":"L981+Spreadsheet9.2!L986","v":4791552.5},{"$f":"M981+Spreadsheet9.2!M986","v":3589579.2},{"$f":"N981+Spreadsheet9.2!N986","v":2928307.6},{"$f":"O981+Spreadsheet9.2!O986","v":4777333},{"$f":"P981+Spreadsheet9.2!P986","v":4945715.2000000002},{"$f":"Q981+Spreadsheet9.2!Q986","v":4603463.5999999996},{"$f":"R981+Spreadsheet9.2!R986","v":7333267},{"$f":"S981+Spreadsheet9.2!S986","v":4535744.9000000004},{"$f":"T981+Spreadsheet9.2!T986","v":3282938.8000000003},{"$f":"U981+Spreadsheet9.2!U986","v":1957559.9},{"$f":"V981+Spreadsheet9.2!V986","v":1376191.6},{"$f":"W981+Spreadsheet9.2!W986","v":1340644.2},{"$f":"X981+Spreadsheet9.2!X986","v":1936615.3},{"$f":"Y981+Spreadsheet9.2!Y986","v":594341.80000000005},{"$f":"Z981+Spreadsheet9.2!Z986","v":1961685.4},{"$f":"AA981+Spreadsheet9.2!AA986","v":2488899.5},{"$f":"AB981+Spreadsheet9.2!AB986","v":299068.30000000005},{"$f":"AC981+Spreadsheet9.2!AC986","v":-1108864.2000000002},{"$f":"AD981+Spreadsheet9.2!AD986","v":-1980829.8},{"$f":"AE981+Spreadsheet9.2!AE986","v":-2634951.7000000002},{"$f":"AF981+Spreadsheet9.2!AF986","v":-3032015.3},{"$f":"AG981+Spreadsheet9.2!AG986","v":-3183993},{"$f":"AH981+Spreadsheet9.2!AH986","v":-3466871.5},{"$f":"AI981+Spreadsheet9.2!AI986","v":-4603882.7},{"$f":"AJ981+Spreadsheet9.2!AJ986","v":-4691125.5},{"$f":"AK981+Spreadsheet9.2!AK986","v":-4089726.6},{"$f":"AL981+Spreadsheet9.2!AL986","v":-4688018.4000000004},{"$f":"AM981+Spreadsheet9.2!AM986","v":-4800218.9000000004},{"$f":"AN981+Spreadsheet9.2!AN986","v":-4514414.3},{"$f":"AO981+Spreadsheet9.2!AO986","v":-4371151},{"$f":"AP981+Spreadsheet9.2!AP986","v":-4012907},{"$f":"AQ981+Spreadsheet9.2!AQ986","v":-3267434.5},{"$f":"AR981+Spreadsheet9.2!AR986","v":-3096586.1},{"$f":"AS981+Spreadsheet9.2!AS986","v":-3065675.6},{"$f":"AT981+Spreadsheet9.2!AT986","v":-2763943.1},{"$f":"AU981+Spreadsheet9.2!AU986","v":-2417605.4},{"$f":"AV981+Spreadsheet9.2!AV986","v":-2344157.6},{"$f":"AW981+Spreadsheet9.2!AW986","v":-1664210.5},{"$f":"AX981+Spreadsheet9.2!AX986","v":-1336139.5},{"$f":"AY981+Spreadsheet9.2!AY986","v":-1104035.5},{"$f":"AZ981+Spreadsheet9.2!AZ986","v":-814427},{"$f":"BA981+Spreadsheet9.2!BA986","v":-641511.19999999995},{"$f":"BB981+Spreadsheet9.2!BB986","v":-373922},{"$f":"BC981+Spreadsheet9.2!BC986","v":61780.3},{"$f":"BD981+Spreadsheet9.2!BD986","v":-99804.9},{"$f":"BE981+Spreadsheet9.2!BE986","v":-253298},{"$f":"BF981+Spreadsheet9.2!BF986","v":-331979.09999999998},{"$f":"BG981+Spreadsheet9.2!BG986","v":-479673.59999999998},{"$f":"BH981+Spreadsheet9.2!BH986","v":-626034.1},{"$f":"BI981+Spreadsheet9.2!BI986","v":-358160.7},{"$f":"BJ981+Spreadsheet9.2!BJ986","v":-375140.3},{"$f":"BK981+Spreadsheet9.2!BK986","v":-402231.80000000005},{"$f":"BL981+Spreadsheet9.2!BL986","v":-321248.2},{"$f":"BM981+Spreadsheet9.2!BM986","v":-325283.7},{"$f":"BN981+Spreadsheet9.2!BN986","v":-328609.09999999998},{"$f":"BO981+Spreadsheet9.2!BO986","v":-330569.8}]
[null,"Simulation 953",{"$f":"C982+Spreadsheet9.2!C987","v":0},{"$f":"D982+Spreadsheet9.2!D987","v":-28292.5},{"$f":"E982+Spreadsheet9.2!E987","v":179637.30000000002},{"$f":"F982+Spreadsheet9.2!F987","v":-1244828.3999999999},{"$f":"G982+Spreadsheet9.2!G987","v":-1007729},{"$f":"H982+Spreadsheet9.2!H987","v":-2255577.9},{"$f":"I982+Spreadsheet9.2!I987","v":-2093334.2},{"$f":"J982+Spreadsheet9.2!J987","v":-2340239.6},{"$f":"K982+Spreadsheet9.2!K987","v":-1949033.0000000002},{"$f":"L982+Spreadsheet9.2!L987","v":-2524165.6},{"$f":"M982+Spreadsheet9.2!M987","v":-2026735.7},{"$f":"N982+Spreadsheet9.2!N987","v":-1973073.0000000002},{"$f":"O982+Spreadsheet9.2!O987","v":-916097.3},{"$f":"P982+Spreadsheet9.2!P987","v":-1132910.6000000001},{"$f":"Q982+Spreadsheet9.2!Q987","v":-2155498.6},{"$f":"R982+Spreadsheet9.2!R987","v":-2860528.3},{"$f":"S982+Spreadsheet9.2!S987","v":-2785759.7},{"$f":"T982+Spreadsheet9.2!T987","v":-1441297.2999999998},{"$f":"U982+Spreadsheet9.2!U987","v":-3220075.9000000004},{"$f":"V982+Spreadsheet9.2!V987","v":-2086886.2000000002},{"$f":"W982+Spreadsheet9.2!W987","v":-2275174},{"$f":"X982+Spreadsheet9.2!X987","v":-3200842.5999999996},{"$f":"Y982+Spreadsheet9.2!Y987","v":-2765739.4},{"$f":"Z982+Spreadsheet9.2!Z987","v":-3897340.5},{"$f":"AA982+Spreadsheet9.2!AA987","v":-4765324.4000000004},{"$f":"AB982+Spreadsheet9.2!AB987","v":-4604616.5999999996},{"$f":"AC982+Spreadsheet9.2!AC987","v":-4967224},{"$f":"AD982+Spreadsheet9.2!AD987","v":-4848131.5},{"$f":"AE982+Spreadsheet9.2!AE987","v":-4680770.8},{"$f":"AF982+Spreadsheet9.2!AF987","v":-4795574},{"$f":"AG982+Spreadsheet9.2!AG987","v":-4925790.8000000007},{"$f":"AH982+Spreadsheet9.2!AH987","v":-5028452},{"$f":"AI982+Spreadsheet9.2!AI987","v":-4698058.5},{"$f":"AJ982+Spreadsheet9.2!AJ987","v":-4488764},{"$f":"AK982+Spreadsheet9.2!AK987","v":-4511347.5},{"$f":"AL982+Spreadsheet9.2!AL987","v":-4474817.3},{"$f":"AM982+Spreadsheet9.2!AM987","v":-4082282.3},{"$f":"AN982+Spreadsheet9.2!AN987","v":-3906384},{"$f":"AO982+Spreadsheet9.2!AO987","v":-3530275.0999999996},{"$f":"AP982+Spreadsheet9.2!AP987","v":-3192583.8},{"$f":"AQ982+Spreadsheet9.2!AQ987","v":-2904353.9},{"$f":"AR982+Spreadsheet9.2!AR987","v":-2598507.2000000002},{"$f":"AS982+Spreadsheet9.2!AS987","v":-2245606.7000000002},{"$f":"AT982+Spreadsheet9.2!AT987","v":-2102178.5},{"$f":"AU982+Spreadsheet9.2!AU987","v":-1900528},{"$f":"AV982+Spreadsheet9.2!AV987","v":-1618675},{"$f":"AW982+Spreadsheet9.2!AW987","v":-1462236.2},{"$f":"AX982+Spreadsheet9.2!AX987","v":-1278271.6000000001},{"$f":"AY982+Spreadsheet9.2!AY987","v":-996996.70000000007},{"$f":"AZ982+Spreadsheet9.2!AZ987","v":-647715.80000000005},{"$f":"BA982+Spreadsheet9.2!BA987","v":-398111},{"$f":"BB982+Spreadsheet9.2!BB987","v":-123703.2},{"$f":"BC982+Spreadsheet9.2!BC987","v":188639.69999999998},{"$f":"BD982+Spreadsheet9.2!BD987","v":121255.59999999999},{"$f":"BE982+Spreadsheet9.2!BE987","v":19857.699999999997},{"$f":"BF982+Spreadsheet9.2!BF987","v":-9528.9000000000015},{"$f":"BG982+Spreadsheet9.2!BG987","v":-127545.99999999999},{"$f":"BH982+Spreadsheet9.2!BH987","v":-254490.8},{"$f":"BI982+Spreadsheet9.2!BI987","v":-132931.70000000001},{"$f":"BJ982+Spreadsheet9.2!BJ987","v":-167312.1},{"$f":"BK982+Spreadsheet9.2!BK987","v":-206869.4},{"$f":"BL982+Spreadsheet9.2!BL987","v":-170015.40000000002},{"$f":"BM982+Spreadsheet9.2!BM987","v":-173525},{"$f":"BN982+Spreadsheet9.2!BN987","v":-177896.7},{"$f":"BO982+Spreadsheet9.2!BO987","v":-180720}]
[null,"Simulation 954",{"$f":"C983+Spreadsheet9.2!C988","v":0},{"$f":"D983+Spreadsheet9.2!D988","v":-52669.3},{"$f":"E983+Spreadsheet9.2!E988","v":-59838},{"$f":"F983+Spreadsheet9.2!F988","v":-193510.80000000005},{"$f":"G983+Spreadsheet9.2!G988","v":651470.5},{"$f":"H983+Spreadsheet9.2!H988","v":1022231.3},{"$f":"I983+Spreadsheet9.2!I988","v":2012206.2},{"$f":"J983+Spreadsheet9.2!J988","v":-1922774},{"$f":"K983+Spreadsheet9.2!K988","v":-1037819.8999999999},{"$f":"L983+Spreadsheet9.2!L988","v":-394255.9},{"$f":"M983+Spreadsheet9.2!M988","v":-1878645.6},{"$f":"N983+Spreadsheet9.2!N988","v":-1746834.6},{"$f":"O983+Spreadsheet9.2!O988","v":-2813711.6},{"$f":"P983+Spreadsheet9.2!P988","v":-863505.70000000019},{"$f":"Q983+Spreadsheet9.2!Q988","v":-1839679.7000000002},{"$f":"R983+Spreadsheet9.2!R988","v":-2455302.1},{"$f":"S983+Spreadsheet9.2!S988","v":-3186743.8},{"$f":"T983+Spreadsheet9.2!T988","v":-2979572.5999999996},{"$f":"U983+Spreadsheet9.2!U988","v":-3431965.6},{"$f":"V983+Spreadsheet9.2!V988","v":-3080138.8},{"$f":"W983+Spreadsheet9.2!W988","v":-3895282.5999999996},{"$f":"X983+Spreadsheet9.2!X988","v":-4060442},{"$f":"Y983+Spreadsheet9.2!Y988","v":-4767218.8},{"$f":"Z983+Spreadsheet9.2!Z988","v":-5122718.3000000007},{"$f":"AA983+Spreadsheet9.2!AA988","v":-5164686.7},{"$f":"AB983+Spreadsheet9.2!AB988","v":-4677937.5},{"$f":"AC983+Spreadsheet9.2!AC988","v":-4915232.9000000004},{"$f":"AD983+Spreadsheet9.2!AD988","v":-5203204.2},{"$f":"AE983+Spreadsheet9.2!AE988","v":-5214126.0999999996},{"$f":"AF983+Spreadsheet9.2!AF988","v":-5500915.9000000004},{"$f":"AG983+Spreadsheet9.2!AG988","v":-4986326.4000000004},{"$f":"AH983+Spreadsheet9.2!AH988","v":-4866590.9000000004},{"$f":"AI983+Spreadsheet9.2!AI988","v":-4693926.4000000004},{"$f":"AJ983+Spreadsheet9.2!AJ988","v":-4244000.6999999993},{"$f":"AK983+Spreadsheet9.2!AK988","v":-3384791.5999999996},{"$f":"AL983+Spreadsheet9.2!AL988","v":-3216637.3},{"$f":"AM983+Spreadsheet9.2!AM988","v":-3007553.0999999996},{"$f":"AN983+Spreadsheet9.2!AN988","v":-2593921.7999999998},{"$f":"AO983+Spreadsheet9.2!AO988","v":-2111803.4},{"$f":"AP983+Spreadsheet9.2!AP988","v":-2853492.9},{"$f":"AQ983+Spreadsheet9.2!AQ988","v":-2361492},{"$f":"AR983+Spreadsheet9.2!AR988","v":-1801747.3},{"$f":"AS983+Spreadsheet9.2!AS988","v":-1410377.4},{"$f":"AT983+Spreadsheet9.2!AT988","v":-1734940.9000000001},{"$f":"AU983+Spreadsheet9.2!AU988","v":-1400893.2},{"$f":"AV983+Spreadsheet9.2!AV988","v":-1294657.7},{"$f":"AW983+Spreadsheet9.2!AW988","v":-955912},{"$f":"AX983+Spreadsheet9.2!AX988","v":-439088},{"$f":"AY983+Spreadsheet9.2!AY988","v":-258588.7},{"$f":"AZ983+Spreadsheet9.2!AZ988","v":-129562.69999999998},{"$f":"BA983+Spreadsheet9.2!BA988","v":75993.399999999965},{"$f":"BB983+Spreadsheet9.2!BB988","v":276808.59999999998},{"$f":"BC983+Spreadsheet9.2!BC988","v":500979.39999999997},{"$f":"BD983+Spreadsheet9.2!BD988","v":417219.2},{"$f":"BE983+Spreadsheet9.2!BE988","v":398694.80000000005},{"$f":"BF983+Spreadsheet9.2!BF988","v":169089},{"$f":"BG983+Spreadsheet9.2!BG988","v":39817.299999999988},{"$f":"BH983+Spreadsheet9.2!BH988","v":100971.59999999998},{"$f":"BI983+Spreadsheet9.2!BI988","v":119308.80000000002},{"$f":"BJ983+Spreadsheet9.2!BJ988","v":172174.9},{"$f":"BK983+Spreadsheet9.2!BK988","v":275416.90000000002},{"$f":"BL983+Spreadsheet9.2!BL988","v":128292.8},{"$f":"BM983+Spreadsheet9.2!BM988","v":126065.59999999999},{"$f":"BN983+Spreadsheet9.2!BN988","v":122658.29999999999},{"$f":"BO983+Spreadsheet9.2!BO988","v":121016.29999999999}]
[null,"Simulation 955",{"$f":"C984+Spreadsheet9.2!C989","v":0},{"$f":"D984+Spreadsheet9.2!D989","v":-244851.40000000002},{"$f":"E984+Spreadsheet9.2!E989","v":-238568.40000000002},{"$f":"F984+Spreadsheet9.2!F989","v":-778732.8},{"$f":"G984+Spreadsheet9.2!G989","v":52016.700000000004},{"$f":"H984+Spreadsheet9.2!H989","v":227416.7},{"$f":"I984+Spreadsheet9.2!I989","v":2823851.6},{"$f":"J984+Spreadsheet9.2!J989","v":3717801.7},{"$f":"K984+Spreadsheet9.2!K989","v":5418001.0999999996},{"$f":"L984+Spreadsheet9.2!L989","v":2917956.5},{"$f":"M984+Spreadsheet9.2!M989","v":3419451.3000000003},{"$f":"N984+Spreadsheet9.2!N989","v":980662.79999999981},{"$f":"O984+Spreadsheet9.2!O989","v":-900318.20000000019},{"$f":"P984+Spreadsheet9.2!P989","v":-295454.30000000005},{"$f":"Q984+Spreadsheet9.2!Q989","v":619054.40000000014},{"$f":"R984+Spreadsheet9.2!R989","v":-239295.59999999986},{"$f":"S984+Spreadsheet9.2!S989","v":699158.69999999972},{"$f":"T984+Spreadsheet9.2!T989","v":-121104.89999999991},{"$f":"U984+Spreadsheet9.2!U989","v":360111.39999999991},{"$f":"V984+Spreadsheet9.2!V989","v":-2571903.1},{"$f":"W984+Spreadsheet9.2!W989","v":-2141151.2000000002},{"$f":"X984+Spreadsheet9.2!X989","v":-3257533.3000000003},{"$f":"Y984+Spreadsheet9.2!Y989","v":-3457552.9},{"$f":"Z984+Spreadsheet9.2!Z989","v":-3981268.9000000004},{"$f":"AA984+Spreadsheet9.2!AA989","v":-4322492},{"$f":"AB984+Spreadsheet9.2!AB989","v":-4176910.3},{"$f":"AC984+Spreadsheet9.2!AC989","v":-3226627.9000000004},{"$f":"AD984+Spreadsheet9.2!AD989","v":-3206998.1},{"$f":"AE984+Spreadsheet9.2!AE989","v":-1601130.9},{"$f":"AF984+Spreadsheet9.2!AF989","v":-1154285.2999999998},{"$f":"AG984+Spreadsheet9.2!AG989","v":-2310802.2999999998},{"$f":"AH984+Spreadsheet9.2!AH989","v":-2644507.7999999998},{"$f":"AI984+Spreadsheet9.2!AI989","v":-2304680},{"$f":"AJ984+Spreadsheet9.2!AJ989","v":-3427299.5},{"$f":"AK984+Spreadsheet9.2!AK989","v":-3292692.4000000004},{"$f":"AL984+Spreadsheet9.2!AL989","v":-3255259.9},{"$f":"AM984+Spreadsheet9.2!AM989","v":-3016270.4},{"$f":"AN984+Spreadsheet9.2!AN989","v":-3061051.2},{"$f":"AO984+Spreadsheet9.2!AO989","v":-3355008.1},{"$f":"AP984+Spreadsheet9.2!AP989","v":-3318216.5},{"$f":"AQ984+Spreadsheet9.2!AQ989","v":-2918824.2},{"$f":"AR984+Spreadsheet9.2!AR989","v":-2755824.1},{"$f":"AS984+Spreadsheet9.2!AS989","v":-3000017.0999999996},{"$f":"AT984+Spreadsheet9.2!AT989","v":-2562566.2000000002},{"$f":"AU984+Spreadsheet9.2!AU989","v":-2317787.4000000004},{"$f":"AV984+Spreadsheet9.2!AV989","v":-2337057.7999999998},{"$f":"AW984+Spreadsheet9.2!AW989","v":-1806068.7},{"$f":"AX984+Spreadsheet9.2!AX989","v":-1702524.9},{"$f":"AY984+Spreadsheet9.2!AY989","v":-1640698.3},{"$f":"AZ984+Spreadsheet9.2!AZ989","v":-1294195.2000000002},{"$f":"BA984+Spreadsheet9.2!BA989","v":-1150911.8},{"$f":"BB984+Spreadsheet9.2!BB989","v":-1077209.5},{"$f":"BC984+Spreadsheet9.2!BC989","v":-541034.1},{"$f":"BD984+Spreadsheet9.2!BD989","v":-742339.4},{"$f":"BE984+Spreadsheet9.2!BE989","v":-1001804.2},{"$f":"BF984+Spreadsheet9.2!BF989","v":-990827.89999999991},{"$f":"BG984+Spreadsheet9.2!BG989","v":-1167484.8999999999},{"$f":"BH984+Spreadsheet9.2!BH989","v":-1350570.7000000002},{"$f":"BI984+Spreadsheet9.2!BI989","v":-832489.1},{"$f":"BJ984+Spreadsheet9.2!BJ989","v":-868161.10000000009},{"$f":"BK984+Spreadsheet9.2!BK989","v":-934223.7},{"$f":"BL984+Spreadsheet9.2!BL989","v":-754172.5},{"$f":"BM984+Spreadsheet9.2!BM989","v":-757255.8},{"$f":"BN984+Spreadsheet9.2!BN989","v":-759768.8},{"$f":"BO984+Spreadsheet9.2!BO989","v":-761385}]
[null,"Simulation 956",{"$f":"C985+Spreadsheet9.2!C990","v":0},{"$f":"D985+Spreadsheet9.2!D990","v":245892.69999999998},{"$f":"E985+Spreadsheet9.2!E990","v":308710.90000000002},{"$f":"F985+Spreadsheet9.2!F990","v":344148.7},{"$f":"G985+Spreadsheet9.2!G990","v":-36673.600000000006},{"$f":"H985+Spreadsheet9.2!H990","v":-791007.10000000009},{"$f":"I985+Spreadsheet9.2!I990","v":-112157.6},{"$f":"J985+Spreadsheet9.2!J990","v":251146.7},{"$f":"K985+Spreadsheet9.2!K990","v":-489035.00000000006},{"$f":"L985+Spreadsheet9.2!L990","v":1266318},{"$f":"M985+Spreadsheet9.2!M990","v":912379},{"$f":"N985+Spreadsheet9.2!N990","v":1478129.1},{"$f":"O985+Spreadsheet9.2!O990","v":-339550},{"$f":"P985+Spreadsheet9.2!P990","v":196315.90000000002},{"$f":"Q985+Spreadsheet9.2!Q990","v":-211527.49999999994},{"$f":"R985+Spreadsheet9.2!R990","v":-727829.29999999993},{"$f":"S985+Spreadsheet9.2!S990","v":263466.59999999998},{"$f":"T985+Spreadsheet9.2!T990","v":-1463347.9},{"$f":"U985+Spreadsheet9.2!U990","v":-2635191.2000000002},{"$f":"V985+Spreadsheet9.2!V990","v":-2513693.2999999998},{"$f":"W985+Spreadsheet9.2!W990","v":-3072537.5999999996},{"$f":"X985+Spreadsheet9.2!X990","v":-2994448.2},{"$f":"Y985+Spreadsheet9.2!Y990","v":-2692587.9},{"$f":"Z985+Spreadsheet9.2!Z990","v":-3461662.4000000004},{"$f":"AA985+Spreadsheet9.2!AA990","v":-2973040.5999999996},{"$f":"AB985+Spreadsheet9.2!AB990","v":-2423336.8000000003},{"$f":"AC985+Spreadsheet9.2!AC990","v":-4014511.3000000003},{"$f":"AD985+Spreadsheet9.2!AD990","v":-4467176.8000000007},{"$f":"AE985+Spreadsheet9.2!AE990","v":-4204246.8},{"$f":"AF985+Spreadsheet9.2!AF990","v":-4424741.2},{"$f":"AG985+Spreadsheet9.2!AG990","v":-4333161},{"$f":"AH985+Spreadsheet9.2!AH990","v":-4143099.7},{"$f":"AI985+Spreadsheet9.2!AI990","v":-4333211.7},{"$f":"AJ985+Spreadsheet9.2!AJ990","v":-3937671.3},{"$f":"AK985+Spreadsheet9.2!AK990","v":-3315640},{"$f":"AL985+Spreadsheet9.2!AL990","v":-3631359.2},{"$f":"AM985+Spreadsheet9.2!AM990","v":-3160694.3},{"$f":"AN985+Spreadsheet9.2!AN990","v":-2941270.5},{"$f":"AO985+Spreadsheet9.2!AO990","v":-3310048.8},{"$f":"AP985+Spreadsheet9.2!AP990","v":-3604655.4000000004},{"$f":"AQ985+Spreadsheet9.2!AQ990","v":-2925297.2},{"$f":"AR985+Spreadsheet9.2!AR990","v":-2766917.8},{"$f":"AS985+Spreadsheet9.2!AS990","v":-2489790.4000000004},{"$f":"AT985+Spreadsheet9.2!AT990","v":-2552122.2999999998},{"$f":"AU985+Spreadsheet9.2!AU990","v":-2265379.2000000002},{"$f":"AV985+Spreadsheet9.2!AV990","v":-2146259.2000000002},{"$f":"AW985+Spreadsheet9.2!AW990","v":-1588923.4},{"$f":"AX985+Spreadsheet9.2!AX990","v":-1242605.1000000001},{"$f":"AY985+Spreadsheet9.2!AY990","v":-940160.3},{"$f":"AZ985+Spreadsheet9.2!AZ990","v":-709458.10000000009},{"$f":"BA985+Spreadsheet9.2!BA990","v":-486584.69999999995},{"$f":"BB985+Spreadsheet9.2!BB990","v":-345331.5},{"$f":"BC985+Spreadsheet9.2!BC990","v":39132.700000000012},{"$f":"BD985+Spreadsheet9.2!BD990","v":-104085.40000000001},{"$f":"BE985+Spreadsheet9.2!BE990","v":-252715.10000000003},{"$f":"BF985+Spreadsheet9.2!BF990","v":-381038},{"$f":"BG985+Spreadsheet9.2!BG990","v":-513009.3},{"$f":"BH985+Spreadsheet9.2!BH990","v":-678517},{"$f":"BI985+Spreadsheet9.2!BI990","v":-404176.3},{"$f":"BJ985+Spreadsheet9.2!BJ990","v":-381873.9},{"$f":"BK985+Spreadsheet9.2!BK990","v":-401963.1},{"$f":"BL985+Spreadsheet9.2!BL990","v":-324851.89999999997},{"$f":"BM985+Spreadsheet9.2!BM990","v":-327340.2},{"$f":"BN985+Spreadsheet9.2!BN990","v":-330482.2},{"$f":"BO985+Spreadsheet9.2!BO990","v":-332952.2}]
[null,"Simulation 957",{"$f":"C986+Spreadsheet9.2!C991","v":0},{"$f":"D986+Spreadsheet9.2!D991","v":-323389.90000000002},{"$f":"E986+Spreadsheet9.2!E991","v":297285.8},{"$f":"F986+Spreadsheet9.2!F991","v":1839081.7000000002},{"$f":"G986+Spreadsheet9.2!G991","v":2593406.1},{"$f":"H986+Spreadsheet9.2!H991","v":4274567.3},{"$f":"I986+Spreadsheet9.2!I991","v":5249156.7},{"$f":"J986+Spreadsheet9.2!J991","v":2991651.3},{"$f":"K986+Spreadsheet9.2!K991","v":3659814.5},{"$f":"L986+Spreadsheet9.2!L991","v":3685037},{"$f":"M986+Spreadsheet9.2!M991","v":3320756.7},{"$f":"N986+Spreadsheet9.2!N991","v":3109748.7},{"$f":"O986+Spreadsheet9.2!O991","v":2493798.1999999997},{"$f":"P986+Spreadsheet9.2!P991","v":3946525.8},{"$f":"Q986+Spreadsheet9.2!Q991","v":3630795.4},{"$f":"R986+Spreadsheet9.2!R991","v":4839225},{"$f":"S986+Spreadsheet9.2!S991","v":5697641.0999999996},{"$f":"T986+Spreadsheet9.2!T991","v":8598239.5999999996},{"$f":"U986+Spreadsheet9.2!U991","v":9737332.0999999996},{"$f":"V986+Spreadsheet9.2!V991","v":7392507.1999999993},{"$f":"W986+Spreadsheet9.2!W991","v":8990560.5},{"$f":"X986+Spreadsheet9.2!X991","v":9193966.5},{"$f":"Y986+Spreadsheet9.2!Y991","v":11559713.5},{"$f":"Z986+Spreadsheet9.2!Z991","v":12705712},{"$f":"AA986+Spreadsheet9.2!AA991","v":14851207.6},{"$f":"AB986+Spreadsheet9.2!AB991","v":17851783.600000001},{"$f":"AC986+Spreadsheet9.2!AC991","v":13099559.5},{"$f":"AD986+Spreadsheet9.2!AD991","v":10895483.5},{"$f":"AE986+Spreadsheet9.2!AE991","v":12787043},{"$f":"AF986+Spreadsheet9.2!AF991","v":14135285.699999999},{"$f":"AG986+Spreadsheet9.2!AG991","v":11407192.199999999},{"$f":"AH986+Spreadsheet9.2!AH991","v":9298041.9000000004},{"$f":"AI986+Spreadsheet9.2!AI991","v":7091757.5},{"$f":"AJ986+Spreadsheet9.2!AJ991","v":9716100.9000000004},{"$f":"AK986+Spreadsheet9.2!AK991","v":7664309},{"$f":"AL986+Spreadsheet9.2!AL991","v":9010168.6999999993},{"$f":"AM986+Spreadsheet9.2!AM991","v":5596757},{"$f":"AN986+Spreadsheet9.2!AN991","v":6707943.7000000002},{"$f":"AO986+Spreadsheet9.2!AO991","v":7196550.4000000004},{"$f":"AP986+Spreadsheet9.2!AP991","v":4621730.4000000004},{"$f":"AQ986+Spreadsheet9.2!AQ991","v":4917116},{"$f":"AR986+Spreadsheet9.2!AR991","v":4501520.2},{"$f":"AS986+Spreadsheet9.2!AS991","v":6478406.4000000004},{"$f":"AT986+Spreadsheet9.2!AT991","v":8067569.5},{"$f":"AU986+Spreadsheet9.2!AU991","v":7214429.4000000004},{"$f":"AV986+Spreadsheet9.2!AV991","v":5326363.0999999996},{"$f":"AW986+Spreadsheet9.2!AW991","v":5427534.6999999993},{"$f":"AX986+Spreadsheet9.2!AX991","v":5444137.7000000002},{"$f":"AY986+Spreadsheet9.2!AY991","v":4121309.8},{"$f":"AZ986+Spreadsheet9.2!AZ991","v":2881400.7},{"$f":"BA986+Spreadsheet9.2!BA991","v":2207317.2999999998},{"$f":"BB986+Spreadsheet9.2!BB991","v":945207.3},{"$f":"BC986+Spreadsheet9.2!BC991","v":415222.4},{"$f":"BD986+Spreadsheet9.2!BD991","v":196652},{"$f":"BE986+Spreadsheet9.2!BE991","v":-3509.5},{"$f":"BF986+Spreadsheet9.2!BF991","v":-196081.80000000002},{"$f":"BG986+Spreadsheet9.2!BG991","v":-418044.8},{"$f":"BH986+Spreadsheet9.2!BH991","v":-582507.6},{"$f":"BI986+Spreadsheet9.2!BI991","v":-312619.60000000003},{"$f":"BJ986+Spreadsheet9.2!BJ991","v":-364572.3},{"$f":"BK986+Spreadsheet9.2!BK991","v":-400911.5},{"$f":"BL986+Spreadsheet9.2!BL991","v":-358224.80000000005},{"$f":"BM986+Spreadsheet9.2!BM991","v":-361364.3},{"$f":"BN986+Spreadsheet9.2!BN991","v":-364982.3},{"$f":"BO986+Spreadsheet9.2!BO991","v":-368002.89999999997}]
[null,"Simulation 958",{"$f":"C987+Spreadsheet9.2!C992","v":0},{"$f":"D987+Spreadsheet9.2!D992","v":-248698.4},{"$f":"E987+Spreadsheet9.2!E992","v":199250.2},{"$f":"F987+Spreadsheet9.2!F992","v":875052},{"$f":"G987+Spreadsheet9.2!G992","v":142536.80000000002},{"$f":"H987+Spreadsheet9.2!H992","v":-166360.40000000002},{"$f":"I987+Spreadsheet9.2!I992","v":212073.1},{"$f":"J987+Spreadsheet9.2!J992","v":-131862.20000000001},{"$f":"K987+Spreadsheet9.2!K992","v":-2358688},{"$f":"L987+Spreadsheet9.2!L992","v":-2873459.0999999996},{"$f":"M987+Spreadsheet9.2!M992","v":-1837871.2},{"$f":"N987+Spreadsheet9.2!N992","v":-2132016.6},{"$f":"O987+Spreadsheet9.2!O992","v":-3800232.7},{"$f":"P987+Spreadsheet9.2!P992","v":-3941078.7},{"$f":"Q987+Spreadsheet9.2!Q992","v":-4305608.7},{"$f":"R987+Spreadsheet9.2!R992","v":-4212912.5999999996},{"$f":"S987+Spreadsheet9.2!S992","v":-3844997.4000000004},{"$f":"T987+Spreadsheet9.2!T992","v":-3963509.3},{"$f":"U987+Spreadsheet9.2!U992","v":-3899118.8000000003},{"$f":"V987+Spreadsheet9.2!V992","v":-4620364.3},{"$f":"W987+Spreadsheet9.2!W992","v":-4710409},{"$f":"X987+Spreadsheet9.2!X992","v":-5218023.5999999996},{"$f":"Y987+Spreadsheet9.2!Y992","v":-4484733.4000000004},{"$f":"Z987+Spreadsheet9.2!Z992","v":-5221925.8},{"$f":"AA987+Spreadsheet9.2!AA992","v":-4858180.8},{"$f":"AB987+Spreadsheet9.2!AB992","v":-4962245.9000000004},{"$f":"AC987+Spreadsheet9.2!AC992","v":-5690963.5},{"$f":"AD987+Spreadsheet9.2!AD992","v":-5556845},{"$f":"AE987+Spreadsheet9.2!AE992","v":-4905432.9000000004},{"$f":"AF987+Spreadsheet9.2!AF992","v":-4961171.6999999993},{"$f":"AG987+Spreadsheet9.2!AG992","v":-5078635.0999999996},{"$f":"AH987+Spreadsheet9.2!AH992","v":-3978066.8},{"$f":"AI987+Spreadsheet9.2!AI992","v":-4368880.0999999996},{"$f":"AJ987+Spreadsheet9.2!AJ992","v":-4302251.4000000004},{"$f":"AK987+Spreadsheet9.2!AK992","v":-3880584.5},{"$f":"AL987+Spreadsheet9.2!AL992","v":-3098023.6},{"$f":"AM987+Spreadsheet9.2!AM992","v":-3676788.0999999996},{"$f":"AN987+Spreadsheet9.2!AN992","v":-3506696.1},{"$f":"AO987+Spreadsheet9.2!AO992","v":-3438803.6999999997},{"$f":"AP987+Spreadsheet9.2!AP992","v":-3679999.4},{"$f":"AQ987+Spreadsheet9.2!AQ992","v":-3114469.1},{"$f":"AR987+Spreadsheet9.2!AR992","v":-2955026.7},{"$f":"AS987+Spreadsheet9.2!AS992","v":-2634858.1},{"$f":"AT987+Spreadsheet9.2!AT992","v":-2422551.4},{"$f":"AU987+Spreadsheet9.2!AU992","v":-2035960.6},{"$f":"AV987+Spreadsheet9.2!AV992","v":-2280292.2000000002},{"$f":"AW987+Spreadsheet9.2!AW992","v":-1780278},{"$f":"AX987+Spreadsheet9.2!AX992","v":-1525110.5},{"$f":"AY987+Spreadsheet9.2!AY992","v":-1359836.8},{"$f":"AZ987+Spreadsheet9.2!AZ992","v":-1055746.2},{"$f":"BA987+Spreadsheet9.2!BA992","v":-1004800.8999999999},{"$f":"BB987+Spreadsheet9.2!BB992","v":-944525.20000000007},{"$f":"BC987+Spreadsheet9.2!BC992","v":-472977.4},{"$f":"BD987+Spreadsheet9.2!BD992","v":-619183.20000000007},{"$f":"BE987+Spreadsheet9.2!BE992","v":-874639.20000000007},{"$f":"BF987+Spreadsheet9.2!BF992","v":-847749},{"$f":"BG987+Spreadsheet9.2!BG992","v":-932761.5},{"$f":"BH987+Spreadsheet9.2!BH992","v":-1119791.2},{"$f":"BI987+Spreadsheet9.2!BI992","v":-616271.69999999995},{"$f":"BJ987+Spreadsheet9.2!BJ992","v":-613517.60000000009},{"$f":"BK987+Spreadsheet9.2!BK992","v":-675470.8},{"$f":"BL987+Spreadsheet9.2!BL992","v":-629694.89999999991},{"$f":"BM987+Spreadsheet9.2!BM992","v":-633407.29999999993},{"$f":"BN987+Spreadsheet9.2!BN992","v":-635829.69999999995},{"$f":"BO987+Spreadsheet9.2!BO992","v":-637457.70000000007}]
[null,"Simulation 959",{"$f":"C988+Spreadsheet9.2!C993","v":0},{"$f":"D988+Spreadsheet9.2!D993","v":19800.900000000001},{"$f":"E988+Spreadsheet9.2!E993","v":-968965.4},{"$f":"F988+Spreadsheet9.2!F993","v":-709324.89999999991},{"$f":"G988+Spreadsheet9.2!G993","v":-405588.20000000007},{"$f":"H988+Spreadsheet9.2!H993","v":410735.29999999993},{"$f":"I988+Spreadsheet9.2!I993","v":1503743},{"$f":"J988+Spreadsheet9.2!J993","v":1107783.8999999999},{"$f":"K988+Spreadsheet9.2!K993","v":86103.600000000093},{"$f":"L988+Spreadsheet9.2!L993","v":383883.30000000005},{"$f":"M988+Spreadsheet9.2!M993","v":-231957.89999999997},{"$f":"N988+Spreadsheet9.2!N993","v":442854.6},{"$f":"O988+Spreadsheet9.2!O993","v":-76609.199999999953},{"$f":"P988+Spreadsheet9.2!P993","v":430509.10000000009},{"$f":"Q988+Spreadsheet9.2!Q993","v":-502089.8},{"$f":"R988+Spreadsheet9.2!R993","v":-414370.5},{"$f":"S988+Spreadsheet9.2!S993","v":1147205.8999999999},{"$f":"T988+Spreadsheet9.2!T993","v":1559102.4},{"$f":"U988+Spreadsheet9.2!U993","v":668918.80000000005},{"$f":"V988+Spreadsheet9.2!V993","v":1791149.3},{"$f":"W988+Spreadsheet9.2!W993","v":541631.80000000005},{"$f":"X988+Spreadsheet9.2!X993","v":40593.800000000047},{"$f":"Y988+Spreadsheet9.2!Y993","v":-549787},{"$f":"Z988+Spreadsheet9.2!Z993","v":589410.39999999991},{"$f":"AA988+Spreadsheet9.2!AA993","v":31994.900000000023},{"$f":"AB988+Spreadsheet9.2!AB993","v":-343966.4},{"$f":"AC988+Spreadsheet9.2!AC993","v":-1881951.8},{"$f":"AD988+Spreadsheet9.2!AD993","v":-2096524.7999999998},{"$f":"AE988+Spreadsheet9.2!AE993","v":-1790659.4000000001},{"$f":"AF988+Spreadsheet9.2!AF993","v":-992635.39999999991},{"$f":"AG988+Spreadsheet9.2!AG993","v":-1810430.4000000001},{"$f":"AH988+Spreadsheet9.2!AH993","v":-2612006.9},{"$f":"AI988+Spreadsheet9.2!AI993","v":-3239242.8000000003},{"$f":"AJ988+Spreadsheet9.2!AJ993","v":-3556334.2},{"$f":"AK988+Spreadsheet9.2!AK993","v":-3771571.4},{"$f":"AL988+Spreadsheet9.2!AL993","v":-3866258.2},{"$f":"AM988+Spreadsheet9.2!AM993","v":-3650774.8},{"$f":"AN988+Spreadsheet9.2!AN993","v":-3538840.9000000004},{"$f":"AO988+Spreadsheet9.2!AO993","v":-3843586.4000000004},{"$f":"AP988+Spreadsheet9.2!AP993","v":-3126396.3},{"$f":"AQ988+Spreadsheet9.2!AQ993","v":-2638073.2000000002},{"$f":"AR988+Spreadsheet9.2!AR993","v":-2100128.7999999998},{"$f":"AS988+Spreadsheet9.2!AS993","v":-1922350.5},{"$f":"AT988+Spreadsheet9.2!AT993","v":-1928404.4000000001},{"$f":"AU988+Spreadsheet9.2!AU993","v":-1534857.1},{"$f":"AV988+Spreadsheet9.2!AV993","v":-1588612.6},{"$f":"AW988+Spreadsheet9.2!AW993","v":-957912.8},{"$f":"AX988+Spreadsheet9.2!AX993","v":-950368.4},{"$f":"AY988+Spreadsheet9.2!AY993","v":-775738.4},{"$f":"AZ988+Spreadsheet9.2!AZ993","v":-711580.4},{"$f":"BA988+Spreadsheet9.2!BA993","v":-762716.6},{"$f":"BB988+Spreadsheet9.2!BB993","v":-735154.39999999991},{"$f":"BC988+Spreadsheet9.2!BC993","v":-440001.4},{"$f":"BD988+Spreadsheet9.2!BD993","v":-564252.4},{"$f":"BE988+Spreadsheet9.2!BE993","v":-592795.60000000009},{"$f":"BF988+Spreadsheet9.2!BF993","v":-566372.6},{"$f":"BG988+Spreadsheet9.2!BG993","v":-702344},{"$f":"BH988+Spreadsheet9.2!BH993","v":-785330.7},{"$f":"BI988+Spreadsheet9.2!BI993","v":-404681.3},{"$f":"BJ988+Spreadsheet9.2!BJ993","v":-487990.1},{"$f":"BK988+Spreadsheet9.2!BK993","v":-529659},{"$f":"BL988+Spreadsheet9.2!BL993","v":-428563},{"$f":"BM988+Spreadsheet9.2!BM993","v":-429934.4},{"$f":"BN988+Spreadsheet9.2!BN993","v":-431202.5},{"$f":"BO988+Spreadsheet9.2!BO993","v":-434096.7}]
[null,"Simulation 960",{"$f":"C989+Spreadsheet9.2!C994","v":0},{"$f":"D989+Spreadsheet9.2!D994","v":-51292.700000000004},{"$f":"E989+Spreadsheet9.2!E994","v":-1208118.2},{"$f":"F989+Spreadsheet9.2!F994","v":-1000553.1000000001},{"$f":"G989+Spreadsheet9.2!G994","v":-574501.1},{"$f":"H989+Spreadsheet9.2!H994","v":-1538630.3},{"$f":"I989+Spreadsheet9.2!I994","v":-1005028.8999999999},{"$f":"J989+Spreadsheet9.2!J994","v":-503405.2},{"$f":"K989+Spreadsheet9.2!K994","v":-1524117.3},{"$f":"L989+Spreadsheet9.2!L994","v":-779121.3},{"$f":"M989+Spreadsheet9.2!M994","v":-1917460.1},{"$f":"N989+Spreadsheet9.2!N994","v":319832.40000000002},{"$f":"O989+Spreadsheet9.2!O994","v":1040100.3999999999},{"$f":"P989+Spreadsheet9.2!P994","v":565797.30000000005},{"$f":"Q989+Spreadsheet9.2!Q994","v":1951833.7999999998},{"$f":"R989+Spreadsheet9.2!R994","v":1491182.1},{"$f":"S989+Spreadsheet9.2!S994","v":2967527.9},{"$f":"T989+Spreadsheet9.2!T994","v":6565416.3999999994},{"$f":"U989+Spreadsheet9.2!U994","v":7590817.2999999998},{"$f":"V989+Spreadsheet9.2!V994","v":12484385.600000001},{"$f":"W989+Spreadsheet9.2!W994","v":14272654.899999999},{"$f":"X989+Spreadsheet9.2!X994","v":17136986.600000001},{"$f":"Y989+Spreadsheet9.2!Y994","v":13770050.9},{"$f":"Z989+Spreadsheet9.2!Z994","v":11829604.200000001},{"$f":"AA989+Spreadsheet9.2!AA994","v":11966404.600000001},{"$f":"AB989+Spreadsheet9.2!AB994","v":9157738.6999999993},{"$f":"AC989+Spreadsheet9.2!AC994","v":7960323.1000000006},{"$f":"AD989+Spreadsheet9.2!AD994","v":6668218.5},{"$f":"AE989+Spreadsheet9.2!AE994","v":4217999.5999999996},{"$f":"AF989+Spreadsheet9.2!AF994","v":1606497.9000000001},{"$f":"AG989+Spreadsheet9.2!AG994","v":1726977.8},{"$f":"AH989+Spreadsheet9.2!AH994","v":732332.9},{"$f":"AI989+Spreadsheet9.2!AI994","v":-777550.60000000009},{"$f":"AJ989+Spreadsheet9.2!AJ994","v":-979140.8},{"$f":"AK989+Spreadsheet9.2!AK994","v":-981183.8},{"$f":"AL989+Spreadsheet9.2!AL994","v":-966726.6},{"$f":"AM989+Spreadsheet9.2!AM994","v":-663305.69999999995},{"$f":"AN989+Spreadsheet9.2!AN994","v":152062.00000000006},{"$f":"AO989+Spreadsheet9.2!AO994","v":-1563778.4},{"$f":"AP989+Spreadsheet9.2!AP994","v":-2562065.7000000002},{"$f":"AQ989+Spreadsheet9.2!AQ994","v":-2481406.2999999998},{"$f":"AR989+Spreadsheet9.2!AR994","v":-2240371.7000000002},{"$f":"AS989+Spreadsheet9.2!AS994","v":-2198558.7999999998},{"$f":"AT989+Spreadsheet9.2!AT994","v":-2054949.9},{"$f":"AU989+Spreadsheet9.2!AU994","v":-1978898.3},{"$f":"AV989+Spreadsheet9.2!AV994","v":-1798456.1},{"$f":"AW989+Spreadsheet9.2!AW994","v":-1520778.5},{"$f":"AX989+Spreadsheet9.2!AX994","v":-1313025.2999999998},{"$f":"AY989+Spreadsheet9.2!AY994","v":-1009128.3},{"$f":"AZ989+Spreadsheet9.2!AZ994","v":-805902.89999999991},{"$f":"BA989+Spreadsheet9.2!BA994","v":-494675.5},{"$f":"BB989+Spreadsheet9.2!BB994","v":-338534.9},{"$f":"BC989+Spreadsheet9.2!BC994","v":-47411.400000000023},{"$f":"BD989+Spreadsheet9.2!BD994","v":-168218.00000000003},{"$f":"BE989+Spreadsheet9.2!BE994","v":-295586.8},{"$f":"BF989+Spreadsheet9.2!BF994","v":-323148.40000000002},{"$f":"BG989+Spreadsheet9.2!BG994","v":-437893.6},{"$f":"BH989+Spreadsheet9.2!BH994","v":-487627.5},{"$f":"BI989+Spreadsheet9.2!BI994","v":-232775.80000000002},{"$f":"BJ989+Spreadsheet9.2!BJ994","v":-299419},{"$f":"BK989+Spreadsheet9.2!BK994","v":-336509.4},{"$f":"BL989+Spreadsheet9.2!BL994","v":-293073.90000000002},{"$f":"BM989+Spreadsheet9.2!BM994","v":-294931},{"$f":"BN989+Spreadsheet9.2!BN994","v":-296661.5},{"$f":"BO989+Spreadsheet9.2!BO994","v":-299841}]
[null,"Simulation 961",{"$f":"C990+Spreadsheet9.2!C995","v":0},{"$f":"D990+Spreadsheet9.2!D995","v":-257990.2},{"$f":"E990+Spreadsheet9.2!E995","v":692039.8},{"$f":"F990+Spreadsheet9.2!F995","v":-335638.89999999997},{"$f":"G990+Spreadsheet9.2!G995","v":1312408.9000000001},{"$f":"H990+Spreadsheet9.2!H995","v":692792.1},{"$f":"I990+Spreadsheet9.2!I995","v":1206196},{"$f":"J990+Spreadsheet9.2!J995","v":-922050.49999999988},{"$f":"K990+Spreadsheet9.2!K995","v":-1609546.1},{"$f":"L990+Spreadsheet9.2!L995","v":-2010782.7999999998},{"$f":"M990+Spreadsheet9.2!M995","v":-2137059.9},{"$f":"N990+Spreadsheet9.2!N995","v":-1992861.8},{"$f":"O990+Spreadsheet9.2!O995","v":-1871366},{"$f":"P990+Spreadsheet9.2!P995","v":-2712357.9},{"$f":"Q990+Spreadsheet9.2!Q995","v":-3357233.1},{"$f":"R990+Spreadsheet9.2!R995","v":-3190419.6999999997},{"$f":"S990+Spreadsheet9.2!S995","v":-3659391.4000000004},{"$f":"T990+Spreadsheet9.2!T995","v":-3906093.2},{"$f":"U990+Spreadsheet9.2!U995","v":-3488560.8},{"$f":"V990+Spreadsheet9.2!V995","v":-2811996.6},{"$f":"W990+Spreadsheet9.2!W995","v":-4278800.8000000007},{"$f":"X990+Spreadsheet9.2!X995","v":-4964493.8},{"$f":"Y990+Spreadsheet9.2!Y995","v":-5526567.9000000004},{"$f":"Z990+Spreadsheet9.2!Z995","v":-5360435.8000000007},{"$f":"AA990+Spreadsheet9.2!AA995","v":-4977860.4000000004},{"$f":"AB990+Spreadsheet9.2!AB995","v":-5197435.9000000004},{"$f":"AC990+Spreadsheet9.2!AC995","v":-5609748.4000000004},{"$f":"AD990+Spreadsheet9.2!AD995","v":-5597303.5999999996},{"$f":"AE990+Spreadsheet9.2!AE995","v":-5084523.5999999996},{"$f":"AF990+Spreadsheet9.2!AF995","v":-5034534.4000000004},{"$f":"AG990+Spreadsheet9.2!AG995","v":-4700397.5},{"$f":"AH990+Spreadsheet9.2!AH995","v":-4465482.3},{"$f":"AI990+Spreadsheet9.2!AI995","v":-4088102.9},{"$f":"AJ990+Spreadsheet9.2!AJ995","v":-3787431.9},{"$f":"AK990+Spreadsheet9.2!AK995","v":-3668502.3},{"$f":"AL990+Spreadsheet9.2!AL995","v":-3278764},{"$f":"AM990+Spreadsheet9.2!AM995","v":-3205878.7},{"$f":"AN990+Spreadsheet9.2!AN995","v":-3059788.4},{"$f":"AO990+Spreadsheet9.2!AO995","v":-2892846.6},{"$f":"AP990+Spreadsheet9.2!AP995","v":-2659127.9},{"$f":"AQ990+Spreadsheet9.2!AQ995","v":-2168170},{"$f":"AR990+Spreadsheet9.2!AR995","v":-1608342.9},{"$f":"AS990+Spreadsheet9.2!AS995","v":-1456276.2},{"$f":"AT990+Spreadsheet9.2!AT995","v":-1502628.9000000001},{"$f":"AU990+Spreadsheet9.2!AU995","v":-1200883.2},{"$f":"AV990+Spreadsheet9.2!AV995","v":-749800.4},{"$f":"AW990+Spreadsheet9.2!AW995","v":1343.8999999999651},{"$f":"AX990+Spreadsheet9.2!AX995","v":220028},{"$f":"AY990+Spreadsheet9.2!AY995","v":260353.90000000002},{"$f":"AZ990+Spreadsheet9.2!AZ995","v":380239.79999999993},{"$f":"BA990+Spreadsheet9.2!BA995","v":367285},{"$f":"BB990+Spreadsheet9.2!BB995","v":288252.49999999994},{"$f":"BC990+Spreadsheet9.2!BC995","v":437450.49999999994},{"$f":"BD990+Spreadsheet9.2!BD995","v":241140.19999999998},{"$f":"BE990+Spreadsheet9.2!BE995","v":21686.299999999988},{"$f":"BF990+Spreadsheet9.2!BF995","v":-103586.20000000001},{"$f":"BG990+Spreadsheet9.2!BG995","v":-230793.19999999998},{"$f":"BH990+Spreadsheet9.2!BH995","v":-466497.80000000005},{"$f":"BI990+Spreadsheet9.2!BI995","v":-215551.40000000002},{"$f":"BJ990+Spreadsheet9.2!BJ995","v":-259936.2},{"$f":"BK990+Spreadsheet9.2!BK995","v":-354717.3},{"$f":"BL990+Spreadsheet9.2!BL995","v":-353954.10000000003},{"$f":"BM990+Spreadsheet9.2!BM995","v":-357065.5},{"$f":"BN990+Spreadsheet9.2!BN995","v":-359716.8},{"$f":"BO990+Spreadsheet9.2!BO995","v":-361766.5}]
[null,"Simulation 962",{"$f":"C991+Spreadsheet9.2!C996","v":0},{"$f":"D991+Spreadsheet9.2!D996","v":-157534.70000000001},{"$f":"E991+Spreadsheet9.2!E996","v":-486874.39999999997},{"$f":"F991+Spreadsheet9.2!F996","v":202862.5},{"$f":"G991+Spreadsheet9.2!G996","v":858822.8},{"$f":"H991+Spreadsheet9.2!H996","v":1140139.3},{"$f":"I991+Spreadsheet9.2!I996","v":-703883.1},{"$f":"J991+Spreadsheet9.2!J996","v":648188.1},{"$f":"K991+Spreadsheet9.2!K996","v":354148.10000000009},{"$f":"L991+Spreadsheet9.2!L996","v":-1997209.7},{"$f":"M991+Spreadsheet9.2!M996","v":-2061009.4},{"$f":"N991+Spreadsheet9.2!N996","v":-3278537.8},{"$f":"O991+Spreadsheet9.2!O996","v":-3957743.1999999997},{"$f":"P991+Spreadsheet9.2!P996","v":-4239981.5},{"$f":"Q991+Spreadsheet9.2!Q996","v":-4417065.8},{"$f":"R991+Spreadsheet9.2!R996","v":-5256177.4000000004},{"$f":"S991+Spreadsheet9.2!S996","v":-5027946.2},{"$f":"T991+Spreadsheet9.2!T996","v":-5263976},{"$f":"U991+Spreadsheet9.2!U996","v":-5323707.5},{"$f":"V991+Spreadsheet9.2!V996","v":-5508422.1999999993},{"$f":"W991+Spreadsheet9.2!W996","v":-5546149},{"$f":"X991+Spreadsheet9.2!X996","v":-5188931.7},{"$f":"Y991+Spreadsheet9.2!Y996","v":-5224801.9000000004},{"$f":"Z991+Spreadsheet9.2!Z996","v":-5213314},{"$f":"AA991+Spreadsheet9.2!AA996","v":-5698822.5999999996},{"$f":"AB991+Spreadsheet9.2!AB996","v":-6270528.2000000002},{"$f":"AC991+Spreadsheet9.2!AC996","v":-6130235.7999999998},{"$f":"AD991+Spreadsheet9.2!AD996","v":-6057535.5999999996},{"$f":"AE991+Spreadsheet9.2!AE996","v":-5463091.2999999998},{"$f":"AF991+Spreadsheet9.2!AF996","v":-5292604.0999999996},{"$f":"AG991+Spreadsheet9.2!AG996","v":-4947623.7},{"$f":"AH991+Spreadsheet9.2!AH996","v":-4518507.8},{"$f":"AI991+Spreadsheet9.2!AI996","v":-4438969.8000000007},{"$f":"AJ991+Spreadsheet9.2!AJ996","v":-4288113.5},{"$f":"AK991+Spreadsheet9.2!AK996","v":-3533323.4},{"$f":"AL991+Spreadsheet9.2!AL996","v":-3159039.9},{"$f":"AM991+Spreadsheet9.2!AM996","v":-3081586.4},{"$f":"AN991+Spreadsheet9.2!AN996","v":-2906818.4},{"$f":"AO991+Spreadsheet9.2!AO996","v":-3024140},{"$f":"AP991+Spreadsheet9.2!AP996","v":-2495530.4},{"$f":"AQ991+Spreadsheet9.2!AQ996","v":-1908165.7999999998},{"$f":"AR991+Spreadsheet9.2!AR996","v":-1432832.7},{"$f":"AS991+Spreadsheet9.2!AS996","v":-1732934.5},{"$f":"AT991+Spreadsheet9.2!AT996","v":-1679642.9},{"$f":"AU991+Spreadsheet9.2!AU996","v":-1233381.2},{"$f":"AV991+Spreadsheet9.2!AV996","v":-1232085.7},{"$f":"AW991+Spreadsheet9.2!AW996","v":-880983},{"$f":"AX991+Spreadsheet9.2!AX996","v":-460517.5},{"$f":"AY991+Spreadsheet9.2!AY996","v":-478970.2},{"$f":"AZ991+Spreadsheet9.2!AZ996","v":-377099.6},{"$f":"BA991+Spreadsheet9.2!BA996","v":-332649.60000000003},{"$f":"BB991+Spreadsheet9.2!BB996","v":-300383.8},{"$f":"BC991+Spreadsheet9.2!BC996","v":-14787.300000000017},{"$f":"BD991+Spreadsheet9.2!BD996","v":-102671.59999999999},{"$f":"BE991+Spreadsheet9.2!BE996","v":-239949.6},{"$f":"BF991+Spreadsheet9.2!BF996","v":-274579.3},{"$f":"BG991+Spreadsheet9.2!BG996","v":-374887.7},{"$f":"BH991+Spreadsheet9.2!BH996","v":-521614.1},{"$f":"BI991+Spreadsheet9.2!BI996","v":-269406.2},{"$f":"BJ991+Spreadsheet9.2!BJ996","v":-332649.5},{"$f":"BK991+Spreadsheet9.2!BK996","v":-408032.8},{"$f":"BL991+Spreadsheet9.2!BL996","v":-346955.5},{"$f":"BM991+Spreadsheet9.2!BM996","v":-350514.5},{"$f":"BN991+Spreadsheet9.2!BN996","v":-353801.9},{"$f":"BO991+Spreadsheet9.2!BO996","v":-355635.1}]
[null,"Simulation 963",{"$f":"C992+Spreadsheet9.2!C997","v":0},{"$f":"D992+Spreadsheet9.2!D997","v":-9995.5},{"$f":"E992+Spreadsheet9.2!E997","v":-555676.80000000005},{"$f":"F992+Spreadsheet9.2!F997","v":-1278744.3999999999},{"$f":"G992+Spreadsheet9.2!G997","v":-2863737.9000000004},{"$f":"H992+Spreadsheet9.2!H997","v":-1792640.4000000001},{"$f":"I992+Spreadsheet9.2!I997","v":-2037178.2999999998},{"$f":"J992+Spreadsheet9.2!J997","v":-2087302.3},{"$f":"K992+Spreadsheet9.2!K997","v":-2905281.9000000004},{"$f":"L992+Spreadsheet9.2!L997","v":-2545511.5},{"$f":"M992+Spreadsheet9.2!M997","v":-2523322.2000000002},{"$f":"N992+Spreadsheet9.2!N997","v":-2980541.0999999996},{"$f":"O992+Spreadsheet9.2!O997","v":-2848974.2},{"$f":"P992+Spreadsheet9.2!P997","v":-2494905.7000000002},{"$f":"Q992+Spreadsheet9.2!Q997","v":-2377204.7999999998},{"$f":"R992+Spreadsheet9.2!R997","v":-1478417.7000000002},{"$f":"S992+Spreadsheet9.2!S997","v":-973791.5},{"$f":"T992+Spreadsheet9.2!T997","v":-373431.19999999995},{"$f":"U992+Spreadsheet9.2!U997","v":-104702.09999999998},{"$f":"V992+Spreadsheet9.2!V997","v":-181916.5},{"$f":"W992+Spreadsheet9.2!W997","v":-1729649.1},{"$f":"X992+Spreadsheet9.2!X997","v":-2190051.2999999998},{"$f":"Y992+Spreadsheet9.2!Y997","v":-1149241.8},{"$f":"Z992+Spreadsheet9.2!Z997","v":-451296.4},{"$f":"AA992+Spreadsheet9.2!AA997","v":-2108843.1},{"$f":"AB992+Spreadsheet9.2!AB997","v":-2885117.2},{"$f":"AC992+Spreadsheet9.2!AC997","v":-3212620},{"$f":"AD992+Spreadsheet9.2!AD997","v":-2792046.8},{"$f":"AE992+Spreadsheet9.2!AE997","v":-2818031.2},{"$f":"AF992+Spreadsheet9.2!AF997","v":-3157868.4000000004},{"$f":"AG992+Spreadsheet9.2!AG997","v":-3244186.5},{"$f":"AH992+Spreadsheet9.2!AH997","v":-4163414},{"$f":"AI992+Spreadsheet9.2!AI997","v":-4484208.0999999996},{"$f":"AJ992+Spreadsheet9.2!AJ997","v":-4661401.1999999993},{"$f":"AK992+Spreadsheet9.2!AK997","v":-4462595.7},{"$f":"AL992+Spreadsheet9.2!AL997","v":-4684192.5999999996},{"$f":"AM992+Spreadsheet9.2!AM997","v":-4439496.9000000004},{"$f":"AN992+Spreadsheet9.2!AN997","v":-3357231.0999999996},{"$f":"AO992+Spreadsheet9.2!AO997","v":-2947819.4},{"$f":"AP992+Spreadsheet9.2!AP997","v":-2313908.1},{"$f":"AQ992+Spreadsheet9.2!AQ997","v":-1766330.5},{"$f":"AR992+Spreadsheet9.2!AR997","v":-1118095},{"$f":"AS992+Spreadsheet9.2!AS997","v":-2173000.7999999998},{"$f":"AT992+Spreadsheet9.2!AT997","v":-2200847.4000000004},{"$f":"AU992+Spreadsheet9.2!AU997","v":-1781413.0999999999},{"$f":"AV992+Spreadsheet9.2!AV997","v":-1683318.9000000001},{"$f":"AW992+Spreadsheet9.2!AW997","v":-1447358.2},{"$f":"AX992+Spreadsheet9.2!AX997","v":-1217562.1000000001},{"$f":"AY992+Spreadsheet9.2!AY997","v":-902061.7},{"$f":"AZ992+Spreadsheet9.2!AZ997","v":-589268.20000000007},{"$f":"BA992+Spreadsheet9.2!BA997","v":-381082.2},{"$f":"BB992+Spreadsheet9.2!BB997","v":-391805.1},{"$f":"BC992+Spreadsheet9.2!BC997","v":-134971.30000000002},{"$f":"BD992+Spreadsheet9.2!BD997","v":-172093.1},{"$f":"BE992+Spreadsheet9.2!BE997","v":-198236.50000000003},{"$f":"BF992+Spreadsheet9.2!BF997","v":-148958},{"$f":"BG992+Spreadsheet9.2!BG997","v":-231156.8},{"$f":"BH992+Spreadsheet9.2!BH997","v":-355491.3},{"$f":"BI992+Spreadsheet9.2!BI997","v":-193328.30000000002},{"$f":"BJ992+Spreadsheet9.2!BJ997","v":-259115.19999999998},{"$f":"BK992+Spreadsheet9.2!BK997","v":-304352.5},{"$f":"BL992+Spreadsheet9.2!BL997","v":-183546.3},{"$f":"BM992+Spreadsheet9.2!BM997","v":-185239.2},{"$f":"BN992+Spreadsheet9.2!BN997","v":-191245.7},{"$f":"BO992+Spreadsheet9.2!BO997","v":-194668.40000000002}]
[null,"Simulation 964",{"$f":"C993+Spreadsheet9.2!C998","v":0},{"$f":"D993+Spreadsheet9.2!D998","v":11400.5},{"$f":"E993+Spreadsheet9.2!E998","v":1106093.8999999999},{"$f":"F993+Spreadsheet9.2!F998","v":2432433.2000000002},{"$f":"G993+Spreadsheet9.2!G998","v":1467873.4},{"$f":"H993+Spreadsheet9.2!H998","v":-1066231.5},{"$f":"I993+Spreadsheet9.2!I998","v":-2105146.1},{"$f":"J993+Spreadsheet9.2!J998","v":-1520384},{"$f":"K993+Spreadsheet9.2!K998","v":-3759463.8000000003},{"$f":"L993+Spreadsheet9.2!L998","v":-2361197.4},{"$f":"M993+Spreadsheet9.2!M998","v":-1669202.3},{"$f":"N993+Spreadsheet9.2!N998","v":772645.8},{"$f":"O993+Spreadsheet9.2!O998","v":-1104231.2000000002},{"$f":"P993+Spreadsheet9.2!P998","v":-1891659.8000000003},{"$f":"Q993+Spreadsheet9.2!Q998","v":-1789528.9000000001},{"$f":"R993+Spreadsheet9.2!R998","v":-3506600.5},{"$f":"S993+Spreadsheet9.2!S998","v":-3435774.6999999997},{"$f":"T993+Spreadsheet9.2!T998","v":-3008082.6},{"$f":"U993+Spreadsheet9.2!U998","v":-3331679.5999999996},{"$f":"V993+Spreadsheet9.2!V998","v":-3204659.5},{"$f":"W993+Spreadsheet9.2!W998","v":-2641444.5},{"$f":"X993+Spreadsheet9.2!X998","v":-2501667.5},{"$f":"Y993+Spreadsheet9.2!Y998","v":-3799709.9000000004},{"$f":"Z993+Spreadsheet9.2!Z998","v":-4136115},{"$f":"AA993+Spreadsheet9.2!AA998","v":-4800624},{"$f":"AB993+Spreadsheet9.2!AB998","v":-4173312.8},{"$f":"AC993+Spreadsheet9.2!AC998","v":-4035260.5},{"$f":"AD993+Spreadsheet9.2!AD998","v":-4013026},{"$f":"AE993+Spreadsheet9.2!AE998","v":-3229376.6},{"$f":"AF993+Spreadsheet9.2!AF998","v":-4167903.2},{"$f":"AG993+Spreadsheet9.2!AG998","v":-4250577.4000000004},{"$f":"AH993+Spreadsheet9.2!AH998","v":-3856552.2},{"$f":"AI993+Spreadsheet9.2!AI998","v":-3701901.9},{"$f":"AJ993+Spreadsheet9.2!AJ998","v":-3924819.4},{"$f":"AK993+Spreadsheet9.2!AK998","v":-3948897.8},{"$f":"AL993+Spreadsheet9.2!AL998","v":-4539680},{"$f":"AM993+Spreadsheet9.2!AM998","v":-4407622},{"$f":"AN993+Spreadsheet9.2!AN998","v":-4198643.2},{"$f":"AO993+Spreadsheet9.2!AO998","v":-4153414.1},{"$f":"AP993+Spreadsheet9.2!AP998","v":-4025709.2},{"$f":"AQ993+Spreadsheet9.2!AQ998","v":-3536613.8},{"$f":"AR993+Spreadsheet9.2!AR998","v":-3431656.7},{"$f":"AS993+Spreadsheet9.2!AS998","v":-2981617.3},{"$f":"AT993+Spreadsheet9.2!AT998","v":-2638607.2000000002},{"$f":"AU993+Spreadsheet9.2!AU998","v":-2465627.1},{"$f":"AV993+Spreadsheet9.2!AV998","v":-2339279.4},{"$f":"AW993+Spreadsheet9.2!AW998","v":-1833616.3},{"$f":"AX993+Spreadsheet9.2!AX998","v":-1617413.6},{"$f":"AY993+Spreadsheet9.2!AY998","v":-1461953.2},{"$f":"AZ993+Spreadsheet9.2!AZ998","v":-1017504.2000000001},{"$f":"BA993+Spreadsheet9.2!BA998","v":-842793.6},{"$f":"BB993+Spreadsheet9.2!BB998","v":-709621.9},{"$f":"BC993+Spreadsheet9.2!BC998","v":-254623.49999999997},{"$f":"BD993+Spreadsheet9.2!BD998","v":-261939},{"$f":"BE993+Spreadsheet9.2!BE998","v":-344112.7},{"$f":"BF993+Spreadsheet9.2!BF998","v":-302222.30000000005},{"$f":"BG993+Spreadsheet9.2!BG998","v":-380760},{"$f":"BH993+Spreadsheet9.2!BH998","v":-523688.80000000005},{"$f":"BI993+Spreadsheet9.2!BI998","v":-253981.6},{"$f":"BJ993+Spreadsheet9.2!BJ998","v":-291236.30000000005},{"$f":"BK993+Spreadsheet9.2!BK998","v":-361298.9},{"$f":"BL993+Spreadsheet9.2!BL998","v":-353547.3},{"$f":"BM993+Spreadsheet9.2!BM998","v":-358210.69999999995},{"$f":"BN993+Spreadsheet9.2!BN998","v":-360579.19999999995},{"$f":"BO993+Spreadsheet9.2!BO998","v":-360999.2}]
[null,"Simulation 965",{"$f":"C994+Spreadsheet9.2!C999","v":0},{"$f":"D994+Spreadsheet9.2!D999","v":-133336.1},{"$f":"E994+Spreadsheet9.2!E999","v":-268712.7},{"$f":"F994+Spreadsheet9.2!F999","v":398491.60000000003},{"$f":"G994+Spreadsheet9.2!G999","v":1099569.3},{"$f":"H994+Spreadsheet9.2!H999","v":2422743.4},{"$f":"I994+Spreadsheet9.2!I999","v":3687761.8},{"$f":"J994+Spreadsheet9.2!J999","v":1090601.5999999999},{"$f":"K994+Spreadsheet9.2!K999","v":1100927.2},{"$f":"L994+Spreadsheet9.2!L999","v":-708200.9},{"$f":"M994+Spreadsheet9.2!M999","v":176751.90000000014},{"$f":"N994+Spreadsheet9.2!N999","v":-239925.00000000006},{"$f":"O994+Spreadsheet9.2!O999","v":-3244478.3},{"$f":"P994+Spreadsheet9.2!P999","v":-5648589.3000000007},{"$f":"Q994+Spreadsheet9.2!Q999","v":-5657975.7999999998},{"$f":"R994+Spreadsheet9.2!R999","v":-4997977.1999999993},{"$f":"S994+Spreadsheet9.2!S999","v":-3939966.1},{"$f":"T994+Spreadsheet9.2!T999","v":-3657159.1999999997},{"$f":"U994+Spreadsheet9.2!U999","v":-3574009.3},{"$f":"V994+Spreadsheet9.2!V999","v":-3224983.5},{"$f":"W994+Spreadsheet9.2!W999","v":-3239044.6},{"$f":"X994+Spreadsheet9.2!X999","v":-3399716.6},{"$f":"Y994+Spreadsheet9.2!Y999","v":-3654980.4000000004},{"$f":"Z994+Spreadsheet9.2!Z999","v":-3325872.5999999996},{"$f":"AA994+Spreadsheet9.2!AA999","v":-3679061.0999999996},{"$f":"AB994+Spreadsheet9.2!AB999","v":-3625619.5},{"$f":"AC994+Spreadsheet9.2!AC999","v":-4125404.5},{"$f":"AD994+Spreadsheet9.2!AD999","v":-4147099},{"$f":"AE994+Spreadsheet9.2!AE999","v":-4020063.7},{"$f":"AF994+Spreadsheet9.2!AF999","v":-3873869.1},{"$f":"AG994+Spreadsheet9.2!AG999","v":-4141241.9000000004},{"$f":"AH994+Spreadsheet9.2!AH999","v":-3255052.3},{"$f":"AI994+Spreadsheet9.2!AI999","v":-2873778},{"$f":"AJ994+Spreadsheet9.2!AJ999","v":-3458683.9000000004},{"$f":"AK994+Spreadsheet9.2!AK999","v":-2751024.3},{"$f":"AL994+Spreadsheet9.2!AL999","v":-2862620.2},{"$f":"AM994+Spreadsheet9.2!AM999","v":-3221803.7},{"$f":"AN994+Spreadsheet9.2!AN999","v":-3242491.3},{"$f":"AO994+Spreadsheet9.2!AO999","v":-3105270.7},{"$f":"AP994+Spreadsheet9.2!AP999","v":-2713686.5},{"$f":"AQ994+Spreadsheet9.2!AQ999","v":-2289380.7000000002},{"$f":"AR994+Spreadsheet9.2!AR999","v":-2147290.6},{"$f":"AS994+Spreadsheet9.2!AS999","v":-2285923.7999999998},{"$f":"AT994+Spreadsheet9.2!AT999","v":-1652765.2000000002},{"$f":"AU994+Spreadsheet9.2!AU999","v":-1579642},{"$f":"AV994+Spreadsheet9.2!AV999","v":-1380059.8},{"$f":"AW994+Spreadsheet9.2!AW999","v":-1055603.7},{"$f":"AX994+Spreadsheet9.2!AX999","v":-873409.7},{"$f":"AY994+Spreadsheet9.2!AY999","v":-640934.69999999995},{"$f":"AZ994+Spreadsheet9.2!AZ999","v":-315108.69999999995},{"$f":"BA994+Spreadsheet9.2!BA999","v":63437.399999999994},{"$f":"BB994+Spreadsheet9.2!BB999","v":147082.20000000001},{"$f":"BC994+Spreadsheet9.2!BC999","v":427621.80000000005},{"$f":"BD994+Spreadsheet9.2!BD999","v":258566.2},{"$f":"BE994+Spreadsheet9.2!BE999","v":89782.6},{"$f":"BF994+Spreadsheet9.2!BF999","v":83780.800000000003},{"$f":"BG994+Spreadsheet9.2!BG999","v":-88079.400000000009},{"$f":"BH994+Spreadsheet9.2!BH999","v":-198725.69999999998},{"$f":"BI994+Spreadsheet9.2!BI999","v":-53711.5},{"$f":"BJ994+Spreadsheet9.2!BJ999","v":-139380.6},{"$f":"BK994+Spreadsheet9.2!BK999","v":-177772.1},{"$f":"BL994+Spreadsheet9.2!BL999","v":-118912.90000000001},{"$f":"BM994+Spreadsheet9.2!BM999","v":-123332.2},{"$f":"BN994+Spreadsheet9.2!BN999","v":-127196},{"$f":"BO994+Spreadsheet9.2!BO999","v":-130066.3}]
[null,"Simulation 966",{"$f":"C995+Spreadsheet9.2!C1000","v":0},{"$f":"D995+Spreadsheet9.2!D1000","v":-257860.2},{"$f":"E995+Spreadsheet9.2!E1000","v":-248982.5},{"$f":"F995+Spreadsheet9.2!F1000","v":-91849.599999999977},{"$f":"G995+Spreadsheet9.2!G1000","v":-416198.99999999988},{"$f":"H995+Spreadsheet9.2!H1000","v":-1256145.6000000001},{"$f":"I995+Spreadsheet9.2!I1000","v":-1077236.2},{"$f":"J995+Spreadsheet9.2!J1000","v":-464966.10000000009},{"$f":"K995+Spreadsheet9.2!K1000","v":-158705.59999999998},{"$f":"L995+Spreadsheet9.2!L1000","v":128605.29999999993},{"$f":"M995+Spreadsheet9.2!M1000","v":585835.69999999995},{"$f":"N995+Spreadsheet9.2!N1000","v":67244.900000000023},{"$f":"O995+Spreadsheet9.2!O1000","v":113339.09999999998},{"$f":"P995+Spreadsheet9.2!P1000","v":-1245351.3},{"$f":"Q995+Spreadsheet9.2!Q1000","v":-1439142.2},{"$f":"R995+Spreadsheet9.2!R1000","v":-1161843.8},{"$f":"S995+Spreadsheet9.2!S1000","v":-1763835},{"$f":"T995+Spreadsheet9.2!T1000","v":-1604674.6},{"$f":"U995+Spreadsheet9.2!U1000","v":-2344080},{"$f":"V995+Spreadsheet9.2!V1000","v":-1766823.2},{"$f":"W995+Spreadsheet9.2!W1000","v":-1402711.4},{"$f":"X995+Spreadsheet9.2!X1000","v":-2404152.7999999998},{"$f":"Y995+Spreadsheet9.2!Y1000","v":-2529685.2999999998},{"$f":"Z995+Spreadsheet9.2!Z1000","v":-2266160.2000000002},{"$f":"AA995+Spreadsheet9.2!AA1000","v":-1956699.5},{"$f":"AB995+Spreadsheet9.2!AB1000","v":-3310617.8000000003},{"$f":"AC995+Spreadsheet9.2!AC1000","v":-4404548.9000000004},{"$f":"AD995+Spreadsheet9.2!AD1000","v":-4004164.9000000004},{"$f":"AE995+Spreadsheet9.2!AE1000","v":-2423777.4},{"$f":"AF995+Spreadsheet9.2!AF1000","v":-2124519.9},{"$f":"AG995+Spreadsheet9.2!AG1000","v":-2492617},{"$f":"AH995+Spreadsheet9.2!AH1000","v":-2985963.8000000003},{"$f":"AI995+Spreadsheet9.2!AI1000","v":-3545678.3},{"$f":"AJ995+Spreadsheet9.2!AJ1000","v":-3249263.5999999996},{"$f":"AK995+Spreadsheet9.2!AK1000","v":-3750022.4},{"$f":"AL995+Spreadsheet9.2!AL1000","v":-4121350.7},{"$f":"AM995+Spreadsheet9.2!AM1000","v":-3904281.6},{"$f":"AN995+Spreadsheet9.2!AN1000","v":-3710933.0999999996},{"$f":"AO995+Spreadsheet9.2!AO1000","v":-3924756.9},{"$f":"AP995+Spreadsheet9.2!AP1000","v":-3605887.6},{"$f":"AQ995+Spreadsheet9.2!AQ1000","v":-2973160.4000000004},{"$f":"AR995+Spreadsheet9.2!AR1000","v":-2787874.7},{"$f":"AS995+Spreadsheet9.2!AS1000","v":-2548470.7000000002},{"$f":"AT995+Spreadsheet9.2!AT1000","v":-2043672.0999999999},{"$f":"AU995+Spreadsheet9.2!AU1000","v":-1736670.8},{"$f":"AV995+Spreadsheet9.2!AV1000","v":-1366620.3},{"$f":"AW995+Spreadsheet9.2!AW1000","v":-836942},{"$f":"AX995+Spreadsheet9.2!AX1000","v":-652424.5},{"$f":"AY995+Spreadsheet9.2!AY1000","v":-439770},{"$f":"AZ995+Spreadsheet9.2!AZ1000","v":-383413.10000000003},{"$f":"BA995+Spreadsheet9.2!BA1000","v":-118772.5},{"$f":"BB995+Spreadsheet9.2!BB1000","v":98459.400000000023},{"$f":"BC995+Spreadsheet9.2!BC1000","v":291238.5},{"$f":"BD995+Spreadsheet9.2!BD1000","v":208450.40000000002},{"$f":"BE995+Spreadsheet9.2!BE1000","v":95414.399999999994},{"$f":"BF995+Spreadsheet9.2!BF1000","v":-13545.5},{"$f":"BG995+Spreadsheet9.2!BG1000","v":-118644},{"$f":"BH995+Spreadsheet9.2!BH1000","v":-269950.89999999997},{"$f":"BI995+Spreadsheet9.2!BI1000","v":-84131.5},{"$f":"BJ995+Spreadsheet9.2!BJ1000","v":-177029.7},{"$f":"BK995+Spreadsheet9.2!BK1000","v":-240555.2},{"$f":"BL995+Spreadsheet9.2!BL1000","v":-264358.7},{"$f":"BM995+Spreadsheet9.2!BM1000","v":-268948.8},{"$f":"BN995+Spreadsheet9.2!BN1000","v":-272735.3},{"$f":"BO995+Spreadsheet9.2!BO1000","v":-274897.7}]
[null,"Simulation 967",{"$f":"C996+Spreadsheet9.2!C1001","v":0},{"$f":"D996+Spreadsheet9.2!D1001","v":186823.2},{"$f":"E996+Spreadsheet9.2!E1001","v":45131.799999999988},{"$f":"F996+Spreadsheet9.2!F1001","v":-1355018.6},{"$f":"G996+Spreadsheet9.2!G1001","v":-2059113.9},{"$f":"H996+Spreadsheet9.2!H1001","v":-1089620.3},{"$f":"I996+Spreadsheet9.2!I1001","v":-2056930.2},{"$f":"J996+Spreadsheet9.2!J1001","v":-3243220.8},{"$f":"K996+Spreadsheet9.2!K1001","v":-2943843},{"$f":"L996+Spreadsheet9.2!L1001","v":-3240877.9000000004},{"$f":"M996+Spreadsheet9.2!M1001","v":-2232253.7000000002},{"$f":"N996+Spreadsheet9.2!N1001","v":-2810526.4},{"$f":"O996+Spreadsheet9.2!O1001","v":-3049351.6999999997},{"$f":"P996+Spreadsheet9.2!P1001","v":-4190109.4000000004},{"$f":"Q996+Spreadsheet9.2!Q1001","v":-4459243.4000000004},{"$f":"R996+Spreadsheet9.2!R1001","v":-4397423.4000000004},{"$f":"S996+Spreadsheet9.2!S1001","v":-3893721.4000000004},{"$f":"T996+Spreadsheet9.2!T1001","v":-2970704.7},{"$f":"U996+Spreadsheet9.2!U1001","v":-2171101.9000000004},{"$f":"V996+Spreadsheet9.2!V1001","v":-1076543.8},{"$f":"W996+Spreadsheet9.2!W1001","v":-2246602.6},{"$f":"X996+Spreadsheet9.2!X1001","v":-1029657.9},{"$f":"Y996+Spreadsheet9.2!Y1001","v":1548423.4},{"$f":"Z996+Spreadsheet9.2!Z1001","v":569339.20000000007},{"$f":"AA996+Spreadsheet9.2!AA1001","v":1341175.2999999998},{"$f":"AB996+Spreadsheet9.2!AB1001","v":3333133.3},{"$f":"AC996+Spreadsheet9.2!AC1001","v":3714875.7},{"$f":"AD996+Spreadsheet9.2!AD1001","v":5918617.2999999998},{"$f":"AE996+Spreadsheet9.2!AE1001","v":7341457.2999999998},{"$f":"AF996+Spreadsheet9.2!AF1001","v":9049416.5},{"$f":"AG996+Spreadsheet9.2!AG1001","v":10427990.5},{"$f":"AH996+Spreadsheet9.2!AH1001","v":10516059},{"$f":"AI996+Spreadsheet9.2!AI1001","v":12497051.699999999},{"$f":"AJ996+Spreadsheet9.2!AJ1001","v":13967404.199999999},{"$f":"AK996+Spreadsheet9.2!AK1001","v":17944757},{"$f":"AL996+Spreadsheet9.2!AL1001","v":16654660.1},{"$f":"AM996+Spreadsheet9.2!AM1001","v":16554424.399999999},{"$f":"AN996+Spreadsheet9.2!AN1001","v":16714168.699999999},{"$f":"AO996+Spreadsheet9.2!AO1001","v":16474943},{"$f":"AP996+Spreadsheet9.2!AP1001","v":14828936.699999999},{"$f":"AQ996+Spreadsheet9.2!AQ1001","v":12338671.199999999},{"$f":"AR996+Spreadsheet9.2!AR1001","v":10090743.6},{"$f":"AS996+Spreadsheet9.2!AS1001","v":9252716.8000000007},{"$f":"AT996+Spreadsheet9.2!AT1001","v":7192395.5},{"$f":"AU996+Spreadsheet9.2!AU1001","v":6091757.6999999993},{"$f":"AV996+Spreadsheet9.2!AV1001","v":4110108},{"$f":"AW996+Spreadsheet9.2!AW1001","v":3950921.0999999996},{"$f":"AX996+Spreadsheet9.2!AX1001","v":2680762.1},{"$f":"AY996+Spreadsheet9.2!AY1001","v":1731826.2000000002},{"$f":"AZ996+Spreadsheet9.2!AZ1001","v":1700879.7},{"$f":"BA996+Spreadsheet9.2!BA1001","v":1729165.8},{"$f":"BB996+Spreadsheet9.2!BB1001","v":1008879.1},{"$f":"BC996+Spreadsheet9.2!BC1001","v":814226},{"$f":"BD996+Spreadsheet9.2!BD1001","v":649532.5},{"$f":"BE996+Spreadsheet9.2!BE1001","v":360970.1},{"$f":"BF996+Spreadsheet9.2!BF1001","v":258394.30000000002},{"$f":"BG996+Spreadsheet9.2!BG1001","v":76402.900000000009},{"$f":"BH996+Spreadsheet9.2!BH1001","v":-182147.5},{"$f":"BI996+Spreadsheet9.2!BI1001","v":-159738.79999999999},{"$f":"BJ996+Spreadsheet9.2!BJ1001","v":-271425.90000000002},{"$f":"BK996+Spreadsheet9.2!BK1001","v":-358352.9},{"$f":"BL996+Spreadsheet9.2!BL1001","v":-250640.2},{"$f":"BM996+Spreadsheet9.2!BM1001","v":-252952.2},{"$f":"BN996+Spreadsheet9.2!BN1001","v":-257606.3},{"$f":"BO996+Spreadsheet9.2!BO1001","v":-260912.90000000002}]
[null,"Simulation 968",{"$f":"C997+Spreadsheet9.2!C1002","v":0},{"$f":"D997+Spreadsheet9.2!D1002","v":87249.7},{"$f":"E997+Spreadsheet9.2!E1002","v":103488.4},{"$f":"F997+Spreadsheet9.2!F1002","v":194517.6},{"$f":"G997+Spreadsheet9.2!G1002","v":-60100.799999999988},{"$f":"H997+Spreadsheet9.2!H1002","v":829107.1},{"$f":"I997+Spreadsheet9.2!I1002","v":66490.70000000007},{"$f":"J997+Spreadsheet9.2!J1002","v":-1564209.5999999999},{"$f":"K997+Spreadsheet9.2!K1002","v":246566.5},{"$f":"L997+Spreadsheet9.2!L1002","v":161768.40000000002},{"$f":"M997+Spreadsheet9.2!M1002","v":280809.89999999991},{"$f":"N997+Spreadsheet9.2!N1002","v":-84011},{"$f":"O997+Spreadsheet9.2!O1002","v":1201534.5},{"$f":"P997+Spreadsheet9.2!P1002","v":763355},{"$f":"Q997+Spreadsheet9.2!Q1002","v":907989.00000000012},{"$f":"R997+Spreadsheet9.2!R1002","v":-474120.80000000005},{"$f":"S997+Spreadsheet9.2!S1002","v":-1122103.8999999999},{"$f":"T997+Spreadsheet9.2!T1002","v":80823.800000000047},{"$f":"U997+Spreadsheet9.2!U1002","v":1790790.3000000003},{"$f":"V997+Spreadsheet9.2!V1002","v":964540.3},{"$f":"W997+Spreadsheet9.2!W1002","v":3157029.6},{"$f":"X997+Spreadsheet9.2!X1002","v":4190165.8999999994},{"$f":"Y997+Spreadsheet9.2!Y1002","v":3458528.4000000004},{"$f":"Z997+Spreadsheet9.2!Z1002","v":6152034.2000000002},{"$f":"AA997+Spreadsheet9.2!AA1002","v":5913564.4000000004},{"$f":"AB997+Spreadsheet9.2!AB1002","v":7215829},{"$f":"AC997+Spreadsheet9.2!AC1002","v":5262292.1000000006},{"$f":"AD997+Spreadsheet9.2!AD1002","v":4794709.5999999996},{"$f":"AE997+Spreadsheet9.2!AE1002","v":4701057},{"$f":"AF997+Spreadsheet9.2!AF1002","v":5229575},{"$f":"AG997+Spreadsheet9.2!AG1002","v":4283367.2},{"$f":"AH997+Spreadsheet9.2!AH1002","v":2950796.3},{"$f":"AI997+Spreadsheet9.2!AI1002","v":2050139.4999999998},{"$f":"AJ997+Spreadsheet9.2!AJ1002","v":1850058.0999999999},{"$f":"AK997+Spreadsheet9.2!AK1002","v":2607327.1},{"$f":"AL997+Spreadsheet9.2!AL1002","v":3560589.6},{"$f":"AM997+Spreadsheet9.2!AM1002","v":3744764.6999999997},{"$f":"AN997+Spreadsheet9.2!AN1002","v":2488313.9000000004},{"$f":"AO997+Spreadsheet9.2!AO1002","v":1914249.5},{"$f":"AP997+Spreadsheet9.2!AP1002","v":407481.19999999995},{"$f":"AQ997+Spreadsheet9.2!AQ1002","v":1148350.8999999999},{"$f":"AR997+Spreadsheet9.2!AR1002","v":1916239.9000000001},{"$f":"AS997+Spreadsheet9.2!AS1002","v":2383111.2000000002},{"$f":"AT997+Spreadsheet9.2!AT1002","v":1912231.8},{"$f":"AU997+Spreadsheet9.2!AU1002","v":905443.60000000009},{"$f":"AV997+Spreadsheet9.2!AV1002","v":1188421.7999999998},{"$f":"AW997+Spreadsheet9.2!AW1002","v":950739.79999999993},{"$f":"AX997+Spreadsheet9.2!AX1002","v":1192944.8999999999},{"$f":"AY997+Spreadsheet9.2!AY1002","v":797549.10000000009},{"$f":"AZ997+Spreadsheet9.2!AZ1002","v":845332.39999999991},{"$f":"BA997+Spreadsheet9.2!BA1002","v":695923.4},{"$f":"BB997+Spreadsheet9.2!BB1002","v":285392.8},{"$f":"BC997+Spreadsheet9.2!BC1002","v":414486.5},{"$f":"BD997+Spreadsheet9.2!BD1002","v":244686.89999999997},{"$f":"BE997+Spreadsheet9.2!BE1002","v":153134.59999999998},{"$f":"BF997+Spreadsheet9.2!BF1002","v":-4012.2999999999884},{"$f":"BG997+Spreadsheet9.2!BG1002","v":-121547.29999999999},{"$f":"BH997+Spreadsheet9.2!BH1002","v":-273145.49999999994},{"$f":"BI997+Spreadsheet9.2!BI1002","v":-78591},{"$f":"BJ997+Spreadsheet9.2!BJ1002","v":-119443.6},{"$f":"BK997+Spreadsheet9.2!BK1002","v":-180041.3},{"$f":"BL997+Spreadsheet9.2!BL1002","v":-267858.09999999998},{"$f":"BM997+Spreadsheet9.2!BM1002","v":-268604.89999999997},{"$f":"BN997+Spreadsheet9.2!BN1002","v":-271341.5},{"$f":"BO997+Spreadsheet9.2!BO1002","v":-273606.39999999997}]
[null,"Simulation 969",{"$f":"C998+Spreadsheet9.2!C1003","v":0},{"$f":"D998+Spreadsheet9.2!D1003","v":13116.200000000012},{"$f":"E998+Spreadsheet9.2!E1003","v":291753},{"$f":"F998+Spreadsheet9.2!F1003","v":1343024.2},{"$f":"G998+Spreadsheet9.2!G1003","v":2510784},{"$f":"H998+Spreadsheet9.2!H1003","v":2281087.9},{"$f":"I998+Spreadsheet9.2!I1003","v":3369159.4000000004},{"$f":"J998+Spreadsheet9.2!J1003","v":2030955.9000000001},{"$f":"K998+Spreadsheet9.2!K1003","v":1014603.2000000001},{"$f":"L998+Spreadsheet9.2!L1003","v":-717812.5},{"$f":"M998+Spreadsheet9.2!M1003","v":2005530.9000000001},{"$f":"N998+Spreadsheet9.2!N1003","v":1061440.5999999999},{"$f":"O998+Spreadsheet9.2!O1003","v":2099536.9000000004},{"$f":"P998+Spreadsheet9.2!P1003","v":2154110.4000000004},{"$f":"Q998+Spreadsheet9.2!Q1003","v":1825016.4},{"$f":"R998+Spreadsheet9.2!R1003","v":1132756.2},{"$f":"S998+Spreadsheet9.2!S1003","v":680597.29999999981},{"$f":"T998+Spreadsheet9.2!T1003","v":879357.59999999986},{"$f":"U998+Spreadsheet9.2!U1003","v":2020484.9},{"$f":"V998+Spreadsheet9.2!V1003","v":-391676.60000000009},{"$f":"W998+Spreadsheet9.2!W1003","v":-1334239.2},{"$f":"X998+Spreadsheet9.2!X1003","v":-1126448.1999999997},{"$f":"Y998+Spreadsheet9.2!Y1003","v":-3104938.8000000003},{"$f":"Z998+Spreadsheet9.2!Z1003","v":-3825958},{"$f":"AA998+Spreadsheet9.2!AA1003","v":-4558884.9000000004},{"$f":"AB998+Spreadsheet9.2!AB1003","v":-4634599.4000000004},{"$f":"AC998+Spreadsheet9.2!AC1003","v":-5412110.2999999998},{"$f":"AD998+Spreadsheet9.2!AD1003","v":-5290227.2},{"$f":"AE998+Spreadsheet9.2!AE1003","v":-4773488.2},{"$f":"AF998+Spreadsheet9.2!AF1003","v":-4533427.6999999993},{"$f":"AG998+Spreadsheet9.2!AG1003","v":-4565020.2},{"$f":"AH998+Spreadsheet9.2!AH1003","v":-4834521},{"$f":"AI998+Spreadsheet9.2!AI1003","v":-4962255.3},{"$f":"AJ998+Spreadsheet9.2!AJ1003","v":-4970014.2},{"$f":"AK998+Spreadsheet9.2!AK1003","v":-4648136.5},{"$f":"AL998+Spreadsheet9.2!AL1003","v":-3485263.9000000004},{"$f":"AM998+Spreadsheet9.2!AM1003","v":-3410866.1},{"$f":"AN998+Spreadsheet9.2!AN1003","v":-2838108.9},{"$f":"AO998+Spreadsheet9.2!AO1003","v":-2127338.8000000003},{"$f":"AP998+Spreadsheet9.2!AP1003","v":-1420255.9000000001},{"$f":"AQ998+Spreadsheet9.2!AQ1003","v":-942635.2},{"$f":"AR998+Spreadsheet9.2!AR1003","v":-607316.69999999995},{"$f":"AS998+Spreadsheet9.2!AS1003","v":-1118005.8999999999},{"$f":"AT998+Spreadsheet9.2!AT1003","v":-722777.59999999986},{"$f":"AU998+Spreadsheet9.2!AU1003","v":-1236173.2999999998},{"$f":"AV998+Spreadsheet9.2!AV1003","v":-1308966.7999999998},{"$f":"AW998+Spreadsheet9.2!AW1003","v":-1097088.5},{"$f":"AX998+Spreadsheet9.2!AX1003","v":-1010592.2999999999},{"$f":"AY998+Spreadsheet9.2!AY1003","v":-839214},{"$f":"AZ998+Spreadsheet9.2!AZ1003","v":-617765.5},{"$f":"BA998+Spreadsheet9.2!BA1003","v":-491123.1},{"$f":"BB998+Spreadsheet9.2!BB1003","v":-712669.20000000007},{"$f":"BC998+Spreadsheet9.2!BC1003","v":-298009.40000000002},{"$f":"BD998+Spreadsheet9.2!BD1003","v":-444233.99999999994},{"$f":"BE998+Spreadsheet9.2!BE1003","v":-594999.29999999993},{"$f":"BF998+Spreadsheet9.2!BF1003","v":-634990.9},{"$f":"BG998+Spreadsheet9.2!BG1003","v":-769703.3},{"$f":"BH998+Spreadsheet9.2!BH1003","v":-932825.29999999993},{"$f":"BI998+Spreadsheet9.2!BI1003","v":-481221.1},{"$f":"BJ998+Spreadsheet9.2!BJ1003","v":-540894.4},{"$f":"BK998+Spreadsheet9.2!BK1003","v":-593007.1},{"$f":"BL998+Spreadsheet9.2!BL1003","v":-512329.9},{"$f":"BM998+Spreadsheet9.2!BM1003","v":-516781},{"$f":"BN998+Spreadsheet9.2!BN1003","v":-519556.1},{"$f":"BO998+Spreadsheet9.2!BO1003","v":-521934.80000000005}]
[null,"Simulation 970",{"$f":"C999+Spreadsheet9.2!C1004","v":0},{"$f":"D999+Spreadsheet9.2!D1004","v":-62149.799999999996},{"$f":"E999+Spreadsheet9.2!E1004","v":1113450.2},{"$f":"F999+Spreadsheet9.2!F1004","v":748437.4},{"$f":"G999+Spreadsheet9.2!G1004","v":469266.8},{"$f":"H999+Spreadsheet9.2!H1004","v":-1108503.2},{"$f":"I999+Spreadsheet9.2!I1004","v":-178784.1},{"$f":"J999+Spreadsheet9.2!J1004","v":28204.799999999988},{"$f":"K999+Spreadsheet9.2!K1004","v":639351.9},{"$f":"L999+Spreadsheet9.2!L1004","v":-932435.6},{"$f":"M999+Spreadsheet9.2!M1004","v":1028469.2},{"$f":"N999+Spreadsheet9.2!N1004","v":-2868.6999999999534},{"$f":"O999+Spreadsheet9.2!O1004","v":2269275.2000000002},{"$f":"P999+Spreadsheet9.2!P1004","v":2667978.1},{"$f":"Q999+Spreadsheet9.2!Q1004","v":3101563.4},{"$f":"R999+Spreadsheet9.2!R1004","v":563464.70000000007},{"$f":"S999+Spreadsheet9.2!S1004","v":-139365.29999999993},{"$f":"T999+Spreadsheet9.2!T1004","v":-405994.69999999995},{"$f":"U999+Spreadsheet9.2!U1004","v":-459545.59999999998},{"$f":"V999+Spreadsheet9.2!V1004","v":-1599576.2},{"$f":"W999+Spreadsheet9.2!W1004","v":-2634806.7999999998},{"$f":"X999+Spreadsheet9.2!X1004","v":-2405704},{"$f":"Y999+Spreadsheet9.2!Y1004","v":-3027112.5999999996},{"$f":"Z999+Spreadsheet9.2!Z1004","v":-4299928.3},{"$f":"AA999+Spreadsheet9.2!AA1004","v":-5066571.7},{"$f":"AB999+Spreadsheet9.2!AB1004","v":-4349236.5999999996},{"$f":"AC999+Spreadsheet9.2!AC1004","v":-3851762.3},{"$f":"AD999+Spreadsheet9.2!AD1004","v":-3956004.0999999996},{"$f":"AE999+Spreadsheet9.2!AE1004","v":-2921008.2},{"$f":"AF999+Spreadsheet9.2!AF1004","v":-2631116},{"$f":"AG999+Spreadsheet9.2!AG1004","v":-3033736.4},{"$f":"AH999+Spreadsheet9.2!AH1004","v":-2396722.7000000002},{"$f":"AI999+Spreadsheet9.2!AI1004","v":-2435003.7999999998},{"$f":"AJ999+Spreadsheet9.2!AJ1004","v":-2103032.6},{"$f":"AK999+Spreadsheet9.2!AK1004","v":-2296014.7000000002},{"$f":"AL999+Spreadsheet9.2!AL1004","v":-2203098},{"$f":"AM999+Spreadsheet9.2!AM1004","v":-2193663.9},{"$f":"AN999+Spreadsheet9.2!AN1004","v":-2578075.6},{"$f":"AO999+Spreadsheet9.2!AO1004","v":-1753065.3},{"$f":"AP999+Spreadsheet9.2!AP1004","v":-2128032.2000000002},{"$f":"AQ999+Spreadsheet9.2!AQ1004","v":-1442900.8},{"$f":"AR999+Spreadsheet9.2!AR1004","v":-1355127.0999999999},{"$f":"AS999+Spreadsheet9.2!AS1004","v":-1312640.3},{"$f":"AT999+Spreadsheet9.2!AT1004","v":-1001517.5},{"$f":"AU999+Spreadsheet9.2!AU1004","v":-872926.4},{"$f":"AV999+Spreadsheet9.2!AV1004","v":-505506.5},{"$f":"AW999+Spreadsheet9.2!AW1004","v":-283757.90000000002},{"$f":"AX999+Spreadsheet9.2!AX1004","v":-194483.39999999997},{"$f":"AY999+Spreadsheet9.2!AY1004","v":-26745.5},{"$f":"AZ999+Spreadsheet9.2!AZ1004","v":64948.599999999977},{"$f":"BA999+Spreadsheet9.2!BA1004","v":197773.2},{"$f":"BB999+Spreadsheet9.2!BB1004","v":249601.59999999998},{"$f":"BC999+Spreadsheet9.2!BC1004","v":277985.2},{"$f":"BD999+Spreadsheet9.2!BD1004","v":166416.5},{"$f":"BE999+Spreadsheet9.2!BE1004","v":88630.200000000012},{"$f":"BF999+Spreadsheet9.2!BF1004","v":181206.80000000002},{"$f":"BG999+Spreadsheet9.2!BG1004","v":129705.9},{"$f":"BH999+Spreadsheet9.2!BH1004","v":-69184.800000000003},{"$f":"BI999+Spreadsheet9.2!BI1004","v":-49351.899999999994},{"$f":"BJ999+Spreadsheet9.2!BJ1004","v":-116640.79999999999},{"$f":"BK999+Spreadsheet9.2!BK1004","v":-196019.7},{"$f":"BL999+Spreadsheet9.2!BL1004","v":-95236.2},{"$f":"BM999+Spreadsheet9.2!BM1004","v":-96216.6},{"$f":"BN999+Spreadsheet9.2!BN1004","v":-102138},{"$f":"BO999+Spreadsheet9.2!BO1004","v":-105082}]
[null,"Simulation 971",{"$f":"C1000+Spreadsheet9.2!C1005","v":0},{"$f":"D1000+Spreadsheet9.2!D1005","v":-14599.400000000001},{"$f":"E1000+Spreadsheet9.2!E1005","v":1086277.3999999999},{"$f":"F1000+Spreadsheet9.2!F1005","v":1037752},{"$f":"G1000+Spreadsheet9.2!G1005","v":368081.1},{"$f":"H1000+Spreadsheet9.2!H1005","v":402334.8},{"$f":"I1000+Spreadsheet9.2!I1005","v":-2291574.4},{"$f":"J1000+Spreadsheet9.2!J1005","v":-2681341.0999999996},{"$f":"K1000+Spreadsheet9.2!K1005","v":-1764386},{"$f":"L1000+Spreadsheet9.2!L1005","v":-4136292.8},{"$f":"M1000+Spreadsheet9.2!M1005","v":-4047221.3},{"$f":"N1000+Spreadsheet9.2!N1005","v":-5103194.4000000004},{"$f":"O1000+Spreadsheet9.2!O1005","v":-5691858.2999999998},{"$f":"P1000+Spreadsheet9.2!P1005","v":-6527410.9000000004},{"$f":"Q1000+Spreadsheet9.2!Q1005","v":-6235263.1999999993},{"$f":"R1000+Spreadsheet9.2!R1005","v":-6480483.5},{"$f":"S1000+Spreadsheet9.2!S1005","v":-5936736.3000000007},{"$f":"T1000+Spreadsheet9.2!T1005","v":-6251449.2999999998},{"$f":"U1000+Spreadsheet9.2!U1005","v":-6440875.5},{"$f":"V1000+Spreadsheet9.2!V1005","v":-7167441.7000000002},{"$f":"W1000+Spreadsheet9.2!W1005","v":-6575735.8000000007},{"$f":"X1000+Spreadsheet9.2!X1005","v":-5893970.4000000004},{"$f":"Y1000+Spreadsheet9.2!Y1005","v":-5858483},{"$f":"Z1000+Spreadsheet9.2!Z1005","v":-6914383.7999999998},{"$f":"AA1000+Spreadsheet9.2!AA1005","v":-6811522.5999999996},{"$f":"AB1000+Spreadsheet9.2!AB1005","v":-6697582.7999999998},{"$f":"AC1000+Spreadsheet9.2!AC1005","v":-6679248.7999999998},{"$f":"AD1000+Spreadsheet9.2!AD1005","v":-6553813.5999999996},{"$f":"AE1000+Spreadsheet9.2!AE1005","v":-6346912.4000000004},{"$f":"AF1000+Spreadsheet9.2!AF1005","v":-6170566.2000000002},{"$f":"AG1000+Spreadsheet9.2!AG1005","v":-6137331.9000000004},{"$f":"AH1000+Spreadsheet9.2!AH1005","v":-5935147.5999999996},{"$f":"AI1000+Spreadsheet9.2!AI1005","v":-5935075.6999999993},{"$f":"AJ1000+Spreadsheet9.2!AJ1005","v":-5708035},{"$f":"AK1000+Spreadsheet9.2!AK1005","v":-5423176.9000000004},{"$f":"AL1000+Spreadsheet9.2!AL1005","v":-5238678.6999999993},{"$f":"AM1000+Spreadsheet9.2!AM1005","v":-5040933.2},{"$f":"AN1000+Spreadsheet9.2!AN1005","v":-4829006.8},{"$f":"AO1000+Spreadsheet9.2!AO1005","v":-4595982},{"$f":"AP1000+Spreadsheet9.2!AP1005","v":-4496426.5},{"$f":"AQ1000+Spreadsheet9.2!AQ1005","v":-3776779.3},{"$f":"AR1000+Spreadsheet9.2!AR1005","v":-3400399.7},{"$f":"AS1000+Spreadsheet9.2!AS1005","v":-3275649.4},{"$f":"AT1000+Spreadsheet9.2!AT1005","v":-2855162.2},{"$f":"AU1000+Spreadsheet9.2!AU1005","v":-2645685.4},{"$f":"AV1000+Spreadsheet9.2!AV1005","v":-2489235.5},{"$f":"AW1000+Spreadsheet9.2!AW1005","v":-1986506.6},{"$f":"AX1000+Spreadsheet9.2!AX1005","v":-1663298.9000000001},{"$f":"AY1000+Spreadsheet9.2!AY1005","v":-1440910},{"$f":"AZ1000+Spreadsheet9.2!AZ1005","v":-1183336.1000000001},{"$f":"BA1000+Spreadsheet9.2!BA1005","v":-975131.8},{"$f":"BB1000+Spreadsheet9.2!BB1005","v":-710841.8},{"$f":"BC1000+Spreadsheet9.2!BC1005","v":-330745},{"$f":"BD1000+Spreadsheet9.2!BD1005","v":-367914},{"$f":"BE1000+Spreadsheet9.2!BE1005","v":-439944.8},{"$f":"BF1000+Spreadsheet9.2!BF1005","v":-432064.2},{"$f":"BG1000+Spreadsheet9.2!BG1005","v":-569372.6},{"$f":"BH1000+Spreadsheet9.2!BH1005","v":-672271.5},{"$f":"BI1000+Spreadsheet9.2!BI1005","v":-391737.1},{"$f":"BJ1000+Spreadsheet9.2!BJ1005","v":-446323.5},{"$f":"BK1000+Spreadsheet9.2!BK1005","v":-484034.80000000005},{"$f":"BL1000+Spreadsheet9.2!BL1005","v":-424855.4},{"$f":"BM1000+Spreadsheet9.2!BM1005","v":-426365.2},{"$f":"BN1000+Spreadsheet9.2!BN1005","v":-428399.1},{"$f":"BO1000+Spreadsheet9.2!BO1005","v":-430562}]
[null,"Simulation 972",{"$f":"C1001+Spreadsheet9.2!C1006","v":0},{"$f":"D1001+Spreadsheet9.2!D1006","v":-202505.8},{"$f":"E1001+Spreadsheet9.2!E1006","v":-311777.90000000002},{"$f":"F1001+Spreadsheet9.2!F1006","v":-858411.5},{"$f":"G1001+Spreadsheet9.2!G1006","v":-1604421.1},{"$f":"H1001+Spreadsheet9.2!H1006","v":-1065174.6000000001},{"$f":"I1001+Spreadsheet9.2!I1006","v":-1091350.7},{"$f":"J1001+Spreadsheet9.2!J1006","v":-2435293.2000000002},{"$f":"K1001+Spreadsheet9.2!K1006","v":-5132752.6999999993},{"$f":"L1001+Spreadsheet9.2!L1006","v":-6123453.2999999998},{"$f":"M1001+Spreadsheet9.2!M1006","v":-5205769.3},{"$f":"N1001+Spreadsheet9.2!N1006","v":-6289725.5},{"$f":"O1001+Spreadsheet9.2!O1006","v":-6855945.6999999993},{"$f":"P1001+Spreadsheet9.2!P1006","v":-7499412.5999999996},{"$f":"Q1001+Spreadsheet9.2!Q1006","v":-7030726.6999999993},{"$f":"R1001+Spreadsheet9.2!R1006","v":-6707010.5999999996},{"$f":"S1001+Spreadsheet9.2!S1006","v":-5984018.6999999993},{"$f":"T1001+Spreadsheet9.2!T1006","v":-6014523.2000000002},{"$f":"U1001+Spreadsheet9.2!U1006","v":-6390403.5999999996},{"$f":"V1001+Spreadsheet9.2!V1006","v":-5861582.8000000007},{"$f":"W1001+Spreadsheet9.2!W1006","v":-5808971.4000000004},{"$f":"X1001+Spreadsheet9.2!X1006","v":-5501604.7999999998},{"$f":"Y1001+Spreadsheet9.2!Y1006","v":-4790331.4000000004},{"$f":"Z1001+Spreadsheet9.2!Z1006","v":-3813320.5},{"$f":"AA1001+Spreadsheet9.2!AA1006","v":-4332285.8000000007},{"$f":"AB1001+Spreadsheet9.2!AB1006","v":-3794803.1},{"$f":"AC1001+Spreadsheet9.2!AC1006","v":-4044498.5},{"$f":"AD1001+Spreadsheet9.2!AD1006","v":-4552768.9000000004},{"$f":"AE1001+Spreadsheet9.2!AE1006","v":-4168990.6999999997},{"$f":"AF1001+Spreadsheet9.2!AF1006","v":-3987021.8},{"$f":"AG1001+Spreadsheet9.2!AG1006","v":-4374222.5999999996},{"$f":"AH1001+Spreadsheet9.2!AH1006","v":-4385500.8},{"$f":"AI1001+Spreadsheet9.2!AI1006","v":-4338296.7},{"$f":"AJ1001+Spreadsheet9.2!AJ1006","v":-4228831.8},{"$f":"AK1001+Spreadsheet9.2!AK1006","v":-4235215.4000000004},{"$f":"AL1001+Spreadsheet9.2!AL1006","v":-4027157.3},{"$f":"AM1001+Spreadsheet9.2!AM1006","v":-3663077.3},{"$f":"AN1001+Spreadsheet9.2!AN1006","v":-2835519.2},{"$f":"AO1001+Spreadsheet9.2!AO1006","v":-2370110.6},{"$f":"AP1001+Spreadsheet9.2!AP1006","v":-2008189.2},{"$f":"AQ1001+Spreadsheet9.2!AQ1006","v":-2000605.3},{"$f":"AR1001+Spreadsheet9.2!AR1006","v":-2200831.2999999998},{"$f":"AS1001+Spreadsheet9.2!AS1006","v":-2524040.4000000004},{"$f":"AT1001+Spreadsheet9.2!AT1006","v":-2053798.2000000002},{"$f":"AU1001+Spreadsheet9.2!AU1006","v":-1954766.7000000002},{"$f":"AV1001+Spreadsheet9.2!AV1006","v":-1630343.9},{"$f":"AW1001+Spreadsheet9.2!AW1006","v":-866978},{"$f":"AX1001+Spreadsheet9.2!AX1006","v":-562908.79999999993},{"$f":"AY1001+Spreadsheet9.2!AY1006","v":-493071.3},{"$f":"AZ1001+Spreadsheet9.2!AZ1006","v":-116619.00000000003},{"$f":"BA1001+Spreadsheet9.2!BA1006","v":81.600000000005821},{"$f":"BB1001+Spreadsheet9.2!BB1006","v":92747.6},{"$f":"BC1001+Spreadsheet9.2!BC1006","v":498520.2},{"$f":"BD1001+Spreadsheet9.2!BD1006","v":234547.7},{"$f":"BE1001+Spreadsheet9.2!BE1006","v":-61914.800000000017},{"$f":"BF1001+Spreadsheet9.2!BF1006","v":-250150.60000000003},{"$f":"BG1001+Spreadsheet9.2!BG1006","v":-461258.10000000003},{"$f":"BH1001+Spreadsheet9.2!BH1006","v":-715907.8},{"$f":"BI1001+Spreadsheet9.2!BI1006","v":-424531.7},{"$f":"BJ1001+Spreadsheet9.2!BJ1006","v":-461749.7},{"$f":"BK1001+Spreadsheet9.2!BK1006","v":-547250.89999999991},{"$f":"BL1001+Spreadsheet9.2!BL1006","v":-473638.7},{"$f":"BM1001+Spreadsheet9.2!BM1006","v":-478509},{"$f":"BN1001+Spreadsheet9.2!BN1006","v":-482434.9},{"$f":"BO1001+Spreadsheet9.2!BO1006","v":-484177.6}]
[null,"Simulation 973",{"$f":"C1002+Spreadsheet9.2!C1007","v":0},{"$f":"D1002+Spreadsheet9.2!D1007","v":-138731.6},{"$f":"E1002+Spreadsheet9.2!E1007","v":-471426.1},{"$f":"F1002+Spreadsheet9.2!F1007","v":-839676.5},{"$f":"G1002+Spreadsheet9.2!G1007","v":-1030972.8},{"$f":"H1002+Spreadsheet9.2!H1007","v":75014.299999999988},{"$f":"I1002+Spreadsheet9.2!I1007","v":-858212.9},{"$f":"J1002+Spreadsheet9.2!J1007","v":-1033901.1},{"$f":"K1002+Spreadsheet9.2!K1007","v":-4089302},{"$f":"L1002+Spreadsheet9.2!L1007","v":-5008423.3000000007},{"$f":"M1002+Spreadsheet9.2!M1007","v":-4219685.9000000004},{"$f":"N1002+Spreadsheet9.2!N1007","v":-5200958.5},{"$f":"O1002+Spreadsheet9.2!O1007","v":-4860655},{"$f":"P1002+Spreadsheet9.2!P1007","v":-3827399.5},{"$f":"Q1002+Spreadsheet9.2!Q1007","v":-4271280.3},{"$f":"R1002+Spreadsheet9.2!R1007","v":-4348824},{"$f":"S1002+Spreadsheet9.2!S1007","v":-3512285.9000000004},{"$f":"T1002+Spreadsheet9.2!T1007","v":-4037664.3},{"$f":"U1002+Spreadsheet9.2!U1007","v":-2597884.2000000002},{"$f":"V1002+Spreadsheet9.2!V1007","v":-3032944.8},{"$f":"W1002+Spreadsheet9.2!W1007","v":-2546604.9},{"$f":"X1002+Spreadsheet9.2!X1007","v":-2482366.9},{"$f":"Y1002+Spreadsheet9.2!Y1007","v":-2559365.9000000004},{"$f":"Z1002+Spreadsheet9.2!Z1007","v":-1985524.5},{"$f":"AA1002+Spreadsheet9.2!AA1007","v":-2694907.4},{"$f":"AB1002+Spreadsheet9.2!AB1007","v":-1706810.7},{"$f":"AC1002+Spreadsheet9.2!AC1007","v":-1572465.6},{"$f":"AD1002+Spreadsheet9.2!AD1007","v":-2998038.7},{"$f":"AE1002+Spreadsheet9.2!AE1007","v":-3153867.9000000004},{"$f":"AF1002+Spreadsheet9.2!AF1007","v":-3671255.5},{"$f":"AG1002+Spreadsheet9.2!AG1007","v":-3739765.8},{"$f":"AH1002+Spreadsheet9.2!AH1007","v":-3496359.8},{"$f":"AI1002+Spreadsheet9.2!AI1007","v":-2384107.5},{"$f":"AJ1002+Spreadsheet9.2!AJ1007","v":-2950149.3},{"$f":"AK1002+Spreadsheet9.2!AK1007","v":-2951627.1},{"$f":"AL1002+Spreadsheet9.2!AL1007","v":-2979247.3},{"$f":"AM1002+Spreadsheet9.2!AM1007","v":-3010475.3},{"$f":"AN1002+Spreadsheet9.2!AN1007","v":-3442913.6},{"$f":"AO1002+Spreadsheet9.2!AO1007","v":-3206381.5999999996},{"$f":"AP1002+Spreadsheet9.2!AP1007","v":-3280504.1},{"$f":"AQ1002+Spreadsheet9.2!AQ1007","v":-2736835.8},{"$f":"AR1002+Spreadsheet9.2!AR1007","v":-2641532.2999999998},{"$f":"AS1002+Spreadsheet9.2!AS1007","v":-2375157.1},{"$f":"AT1002+Spreadsheet9.2!AT1007","v":-2012240.4000000001},{"$f":"AU1002+Spreadsheet9.2!AU1007","v":-1908244.1},{"$f":"AV1002+Spreadsheet9.2!AV1007","v":-1613912.1},{"$f":"AW1002+Spreadsheet9.2!AW1007","v":-1227769.7},{"$f":"AX1002+Spreadsheet9.2!AX1007","v":-861712},{"$f":"AY1002+Spreadsheet9.2!AY1007","v":-579336.80000000005},{"$f":"AZ1002+Spreadsheet9.2!AZ1007","v":-286258.59999999998},{"$f":"BA1002+Spreadsheet9.2!BA1007","v":-25222.9},{"$f":"BB1002+Spreadsheet9.2!BB1007","v":102803.3},{"$f":"BC1002+Spreadsheet9.2!BC1007","v":401971.4},{"$f":"BD1002+Spreadsheet9.2!BD1007","v":257553.59999999998},{"$f":"BE1002+Spreadsheet9.2!BE1007","v":24353.4},{"$f":"BF1002+Spreadsheet9.2!BF1007","v":-7036},{"$f":"BG1002+Spreadsheet9.2!BG1007","v":-161784.70000000001},{"$f":"BH1002+Spreadsheet9.2!BH1007","v":-376865.2},{"$f":"BI1002+Spreadsheet9.2!BI1007","v":-207577.3},{"$f":"BJ1002+Spreadsheet9.2!BJ1007","v":-242643.4},{"$f":"BK1002+Spreadsheet9.2!BK1007","v":-314132.09999999998},{"$f":"BL1002+Spreadsheet9.2!BL1007","v":-221882.4},{"$f":"BM1002+Spreadsheet9.2!BM1007","v":-226653.8},{"$f":"BN1002+Spreadsheet9.2!BN1007","v":-228243.59999999998},{"$f":"BO1002+Spreadsheet9.2!BO1007","v":-232503.1}]
[null,"Simulation 974",{"$f":"C1003+Spreadsheet9.2!C1008","v":0},{"$f":"D1003+Spreadsheet9.2!D1008","v":239165.3},{"$f":"E1003+Spreadsheet9.2!E1008","v":558651.5},{"$f":"F1003+Spreadsheet9.2!F1008","v":642571.29999999993},{"$f":"G1003+Spreadsheet9.2!G1008","v":990053.3},{"$f":"H1003+Spreadsheet9.2!H1008","v":-562714.4},{"$f":"I1003+Spreadsheet9.2!I1008","v":-913282.8},{"$f":"J1003+Spreadsheet9.2!J1008","v":-2290538.4000000004},{"$f":"K1003+Spreadsheet9.2!K1008","v":-2691230.4000000004},{"$f":"L1003+Spreadsheet9.2!L1008","v":-3944560.5999999996},{"$f":"M1003+Spreadsheet9.2!M1008","v":-4657721.1999999993},{"$f":"N1003+Spreadsheet9.2!N1008","v":-4678265.8},{"$f":"O1003+Spreadsheet9.2!O1008","v":-4846967.5},{"$f":"P1003+Spreadsheet9.2!P1008","v":-5644824.4000000004},{"$f":"Q1003+Spreadsheet9.2!Q1008","v":-5788428.2000000002},{"$f":"R1003+Spreadsheet9.2!R1008","v":-4944859.8},{"$f":"S1003+Spreadsheet9.2!S1008","v":-5237391.5},{"$f":"T1003+Spreadsheet9.2!T1008","v":-5686404.5},{"$f":"U1003+Spreadsheet9.2!U1008","v":-5362847.0999999996},{"$f":"V1003+Spreadsheet9.2!V1008","v":-5710553.2000000002},{"$f":"W1003+Spreadsheet9.2!W1008","v":-6230348.1999999993},{"$f":"X1003+Spreadsheet9.2!X1008","v":-6114174.0999999996},{"$f":"Y1003+Spreadsheet9.2!Y1008","v":-5651706.2999999998},{"$f":"Z1003+Spreadsheet9.2!Z1008","v":-5176465.7},{"$f":"AA1003+Spreadsheet9.2!AA1008","v":-5642181.0999999996},{"$f":"AB1003+Spreadsheet9.2!AB1008","v":-5862104.0999999996},{"$f":"AC1003+Spreadsheet9.2!AC1008","v":-5648196.5},{"$f":"AD1003+Spreadsheet9.2!AD1008","v":-5726463.0999999996},{"$f":"AE1003+Spreadsheet9.2!AE1008","v":-5100471.9000000004},{"$f":"AF1003+Spreadsheet9.2!AF1008","v":-5687783.7999999998},{"$f":"AG1003+Spreadsheet9.2!AG1008","v":-5693224.9000000004},{"$f":"AH1003+Spreadsheet9.2!AH1008","v":-5284123.7},{"$f":"AI1003+Spreadsheet9.2!AI1008","v":-5228938},{"$f":"AJ1003+Spreadsheet9.2!AJ1008","v":-5154010.5},{"$f":"AK1003+Spreadsheet9.2!AK1008","v":-4332005.3000000007},{"$f":"AL1003+Spreadsheet9.2!AL1008","v":-4140350.5},{"$f":"AM1003+Spreadsheet9.2!AM1008","v":-4114473.5},{"$f":"AN1003+Spreadsheet9.2!AN1008","v":-3651897.3},{"$f":"AO1003+Spreadsheet9.2!AO1008","v":-3151770.3000000003},{"$f":"AP1003+Spreadsheet9.2!AP1008","v":-3433810.9000000004},{"$f":"AQ1003+Spreadsheet9.2!AQ1008","v":-3002045.7},{"$f":"AR1003+Spreadsheet9.2!AR1008","v":-2731550.7},{"$f":"AS1003+Spreadsheet9.2!AS1008","v":-2597610.7999999998},{"$f":"AT1003+Spreadsheet9.2!AT1008","v":-2274797.6},{"$f":"AU1003+Spreadsheet9.2!AU1008","v":-1817029.2000000002},{"$f":"AV1003+Spreadsheet9.2!AV1008","v":-1631855},{"$f":"AW1003+Spreadsheet9.2!AW1008","v":-926183},{"$f":"AX1003+Spreadsheet9.2!AX1008","v":-854356.6},{"$f":"AY1003+Spreadsheet9.2!AY1008","v":-660285.30000000005},{"$f":"AZ1003+Spreadsheet9.2!AZ1008","v":-486310.40000000002},{"$f":"BA1003+Spreadsheet9.2!BA1008","v":-331742},{"$f":"BB1003+Spreadsheet9.2!BB1008","v":-160310.40000000002},{"$f":"BC1003+Spreadsheet9.2!BC1008","v":99258.699999999983},{"$f":"BD1003+Spreadsheet9.2!BD1008","v":-41662},{"$f":"BE1003+Spreadsheet9.2!BE1008","v":-153955.9},{"$f":"BF1003+Spreadsheet9.2!BF1008","v":-386060.1},{"$f":"BG1003+Spreadsheet9.2!BG1008","v":-507430.10000000003},{"$f":"BH1003+Spreadsheet9.2!BH1008","v":-552040.20000000007},{"$f":"BI1003+Spreadsheet9.2!BI1008","v":-304300.2},{"$f":"BJ1003+Spreadsheet9.2!BJ1008","v":-290672.89999999997},{"$f":"BK1003+Spreadsheet9.2!BK1008","v":-305348.3},{"$f":"BL1003+Spreadsheet9.2!BL1008","v":-322195.40000000002},{"$f":"BM1003+Spreadsheet9.2!BM1008","v":-325123.20000000001},{"$f":"BN1003+Spreadsheet9.2!BN1008","v":-327541.69999999995},{"$f":"BO1003+Spreadsheet9.2!BO1008","v":-330042.90000000002}]
[null,"Simulation 975",{"$f":"C1004+Spreadsheet9.2!C1009","v":0},{"$f":"D1004+Spreadsheet9.2!D1009","v":180197.40000000002},{"$f":"E1004+Spreadsheet9.2!E1009","v":518435},{"$f":"F1004+Spreadsheet9.2!F1009","v":-304120.79999999993},{"$f":"G1004+Spreadsheet9.2!G1009","v":41396.700000000012},{"$f":"H1004+Spreadsheet9.2!H1009","v":902169.7},{"$f":"I1004+Spreadsheet9.2!I1009","v":-509890.5},{"$f":"J1004+Spreadsheet9.2!J1009","v":-1377822.9},{"$f":"K1004+Spreadsheet9.2!K1009","v":-950889.70000000007},{"$f":"L1004+Spreadsheet9.2!L1009","v":-1597225},{"$f":"M1004+Spreadsheet9.2!M1009","v":-3870322},{"$f":"N1004+Spreadsheet9.2!N1009","v":-5442429.5999999996},{"$f":"O1004+Spreadsheet9.2!O1009","v":-4354633.9000000004},{"$f":"P1004+Spreadsheet9.2!P1009","v":-3730198.4},{"$f":"Q1004+Spreadsheet9.2!Q1009","v":-4423317.2},{"$f":"R1004+Spreadsheet9.2!R1009","v":-3503631},{"$f":"S1004+Spreadsheet9.2!S1009","v":-2612745.2000000002},{"$f":"T1004+Spreadsheet9.2!T1009","v":-2703384.9000000004},{"$f":"U1004+Spreadsheet9.2!U1009","v":-2340128.6},{"$f":"V1004+Spreadsheet9.2!V1009","v":-1436492.9000000001},{"$f":"W1004+Spreadsheet9.2!W1009","v":-2481698.6},{"$f":"X1004+Spreadsheet9.2!X1009","v":-1975154.8},{"$f":"Y1004+Spreadsheet9.2!Y1009","v":-2647756.5},{"$f":"Z1004+Spreadsheet9.2!Z1009","v":-2611673.4000000004},{"$f":"AA1004+Spreadsheet9.2!AA1009","v":-1790670.3000000003},{"$f":"AB1004+Spreadsheet9.2!AB1009","v":-1494410.3},{"$f":"AC1004+Spreadsheet9.2!AC1009","v":-2910303.6},{"$f":"AD1004+Spreadsheet9.2!AD1009","v":-3799388},{"$f":"AE1004+Spreadsheet9.2!AE1009","v":-3254557.8000000003},{"$f":"AF1004+Spreadsheet9.2!AF1009","v":-3020455.7},{"$f":"AG1004+Spreadsheet9.2!AG1009","v":-1765873.7000000002},{"$f":"AH1004+Spreadsheet9.2!AH1009","v":-1640518.2},{"$f":"AI1004+Spreadsheet9.2!AI1009","v":-1396486.7000000002},{"$f":"AJ1004+Spreadsheet9.2!AJ1009","v":-983740.6},{"$f":"AK1004+Spreadsheet9.2!AK1009","v":498952.30000000005},{"$f":"AL1004+Spreadsheet9.2!AL1009","v":1183441.3999999999},{"$f":"AM1004+Spreadsheet9.2!AM1009","v":1004152.1},{"$f":"AN1004+Spreadsheet9.2!AN1009","v":2806726.2},{"$f":"AO1004+Spreadsheet9.2!AO1009","v":2087941.9},{"$f":"AP1004+Spreadsheet9.2!AP1009","v":2505680},{"$f":"AQ1004+Spreadsheet9.2!AQ1009","v":4016837.8},{"$f":"AR1004+Spreadsheet9.2!AR1009","v":4609848.3000000007},{"$f":"AS1004+Spreadsheet9.2!AS1009","v":2882633.9},{"$f":"AT1004+Spreadsheet9.2!AT1009","v":2740931.7},{"$f":"AU1004+Spreadsheet9.2!AU1009","v":3400385.4},{"$f":"AV1004+Spreadsheet9.2!AV1009","v":3065028.0999999996},{"$f":"AW1004+Spreadsheet9.2!AW1009","v":3072258.6},{"$f":"AX1004+Spreadsheet9.2!AX1009","v":2469355.2999999998},{"$f":"AY1004+Spreadsheet9.2!AY1009","v":2319073.1},{"$f":"AZ1004+Spreadsheet9.2!AZ1009","v":1465999.5},{"$f":"BA1004+Spreadsheet9.2!BA1009","v":1331179.3},{"$f":"BB1004+Spreadsheet9.2!BB1009","v":764992.3},{"$f":"BC1004+Spreadsheet9.2!BC1009","v":696045.89999999991},{"$f":"BD1004+Spreadsheet9.2!BD1009","v":518752.80000000005},{"$f":"BE1004+Spreadsheet9.2!BE1009","v":311723.29999999993},{"$f":"BF1004+Spreadsheet9.2!BF1009","v":210461},{"$f":"BG1004+Spreadsheet9.2!BG1009","v":123971.90000000002},{"$f":"BH1004+Spreadsheet9.2!BH1009","v":-46202.100000000035},{"$f":"BI1004+Spreadsheet9.2!BI1009","v":97569.800000000017},{"$f":"BJ1004+Spreadsheet9.2!BJ1009","v":39900},{"$f":"BK1004+Spreadsheet9.2!BK1009","v":-31489.200000000012},{"$f":"BL1004+Spreadsheet9.2!BL1009","v":-131476},{"$f":"BM1004+Spreadsheet9.2!BM1009","v":-133848},{"$f":"BN1004+Spreadsheet9.2!BN1009","v":-137310.29999999999},{"$f":"BO1004+Spreadsheet9.2!BO1009","v":-139989.70000000001}]
[null,"Simulation 976",{"$f":"C1005+Spreadsheet9.2!C1010","v":0},{"$f":"D1005+Spreadsheet9.2!D1010","v":-68062.100000000006},{"$f":"E1005+Spreadsheet9.2!E1010","v":162699},{"$f":"F1005+Spreadsheet9.2!F1010","v":-845065},{"$f":"G1005+Spreadsheet9.2!G1010","v":-1111654.8999999999},{"$f":"H1005+Spreadsheet9.2!H1010","v":-981763.8},{"$f":"I1005+Spreadsheet9.2!I1010","v":-795106.4},{"$f":"J1005+Spreadsheet9.2!J1010","v":746089.8},{"$f":"K1005+Spreadsheet9.2!K1010","v":1916345.7},{"$f":"L1005+Spreadsheet9.2!L1010","v":-702438.2},{"$f":"M1005+Spreadsheet9.2!M1010","v":-3049287.4000000004},{"$f":"N1005+Spreadsheet9.2!N1010","v":-5618270.5999999996},{"$f":"O1005+Spreadsheet9.2!O1010","v":-4972409.7},{"$f":"P1005+Spreadsheet9.2!P1010","v":-5173123.4000000004},{"$f":"Q1005+Spreadsheet9.2!Q1010","v":-3694178.2},{"$f":"R1005+Spreadsheet9.2!R1010","v":-3547328.4},{"$f":"S1005+Spreadsheet9.2!S1010","v":-2807477.1999999997},{"$f":"T1005+Spreadsheet9.2!T1010","v":-2650927.7000000002},{"$f":"U1005+Spreadsheet9.2!U1010","v":-3183107.7},{"$f":"V1005+Spreadsheet9.2!V1010","v":-3354882},{"$f":"W1005+Spreadsheet9.2!W1010","v":-2326932.1},{"$f":"X1005+Spreadsheet9.2!X1010","v":-2000491.7999999998},{"$f":"Y1005+Spreadsheet9.2!Y1010","v":-1203388.8999999999},{"$f":"Z1005+Spreadsheet9.2!Z1010","v":-2045318.9},{"$f":"AA1005+Spreadsheet9.2!AA1010","v":-2827092.4},{"$f":"AB1005+Spreadsheet9.2!AB1010","v":-3305575.1999999997},{"$f":"AC1005+Spreadsheet9.2!AC1010","v":-4772359},{"$f":"AD1005+Spreadsheet9.2!AD1010","v":-4787588.2},{"$f":"AE1005+Spreadsheet9.2!AE1010","v":-4457014.0999999996},{"$f":"AF1005+Spreadsheet9.2!AF1010","v":-4687613.2},{"$f":"AG1005+Spreadsheet9.2!AG1010","v":-4566574.7},{"$f":"AH1005+Spreadsheet9.2!AH1010","v":-4767689.9000000004},{"$f":"AI1005+Spreadsheet9.2!AI1010","v":-4472975.8},{"$f":"AJ1005+Spreadsheet9.2!AJ1010","v":-4577429.0999999996},{"$f":"AK1005+Spreadsheet9.2!AK1010","v":-4581264},{"$f":"AL1005+Spreadsheet9.2!AL1010","v":-4650733.4000000004},{"$f":"AM1005+Spreadsheet9.2!AM1010","v":-4475604.9000000004},{"$f":"AN1005+Spreadsheet9.2!AN1010","v":-4280853.0999999996},{"$f":"AO1005+Spreadsheet9.2!AO1010","v":-4409859.5999999996},{"$f":"AP1005+Spreadsheet9.2!AP1010","v":-4148497.9},{"$f":"AQ1005+Spreadsheet9.2!AQ1010","v":-3652199.3},{"$f":"AR1005+Spreadsheet9.2!AR1010","v":-3394714},{"$f":"AS1005+Spreadsheet9.2!AS1010","v":-3026796.2},{"$f":"AT1005+Spreadsheet9.2!AT1010","v":-2592691.4000000004},{"$f":"AU1005+Spreadsheet9.2!AU1010","v":-2385989.0999999996},{"$f":"AV1005+Spreadsheet9.2!AV1010","v":-2252424.9000000004},{"$f":"AW1005+Spreadsheet9.2!AW1010","v":-1802481.9},{"$f":"AX1005+Spreadsheet9.2!AX1010","v":-1597159.9},{"$f":"AY1005+Spreadsheet9.2!AY1010","v":-1261800.3999999999},{"$f":"AZ1005+Spreadsheet9.2!AZ1010","v":-964214},{"$f":"BA1005+Spreadsheet9.2!BA1010","v":-652642.69999999995},{"$f":"BB1005+Spreadsheet9.2!BB1010","v":-483610.1},{"$f":"BC1005+Spreadsheet9.2!BC1010","v":-135432.90000000002},{"$f":"BD1005+Spreadsheet9.2!BD1010","v":-294268},{"$f":"BE1005+Spreadsheet9.2!BE1010","v":-443663.4},{"$f":"BF1005+Spreadsheet9.2!BF1010","v":-447106.80000000005},{"$f":"BG1005+Spreadsheet9.2!BG1010","v":-548320.9},{"$f":"BH1005+Spreadsheet9.2!BH1010","v":-657435.19999999995},{"$f":"BI1005+Spreadsheet9.2!BI1010","v":-356454.6},{"$f":"BJ1005+Spreadsheet9.2!BJ1010","v":-452560.4},{"$f":"BK1005+Spreadsheet9.2!BK1010","v":-486405.5},{"$f":"BL1005+Spreadsheet9.2!BL1010","v":-383320.69999999995},{"$f":"BM1005+Spreadsheet9.2!BM1010","v":-386121.3},{"$f":"BN1005+Spreadsheet9.2!BN1010","v":-389719.6},{"$f":"BO1005+Spreadsheet9.2!BO1010","v":-391060}]
[null,"Simulation 977",{"$f":"C1006+Spreadsheet9.2!C1011","v":0},{"$f":"D1006+Spreadsheet9.2!D1011","v":115847.79999999999},{"$f":"E1006+Spreadsheet9.2!E1011","v":1593404.6},{"$f":"F1006+Spreadsheet9.2!F1011","v":2049909.3},{"$f":"G1006+Spreadsheet9.2!G1011","v":1910812.1},{"$f":"H1006+Spreadsheet9.2!H1011","v":2290842.1},{"$f":"I1006+Spreadsheet9.2!I1011","v":5932058.2999999998},{"$f":"J1006+Spreadsheet9.2!J1011","v":8205363.6999999993},{"$f":"K1006+Spreadsheet9.2!K1011","v":7972105.2999999998},{"$f":"L1006+Spreadsheet9.2!L1011","v":7358936.3000000007},{"$f":"M1006+Spreadsheet9.2!M1011","v":4391024.9000000004},{"$f":"N1006+Spreadsheet9.2!N1011","v":4250653.8},{"$f":"O1006+Spreadsheet9.2!O1011","v":3396465.2},{"$f":"P1006+Spreadsheet9.2!P1011","v":7317725.0999999996},{"$f":"Q1006+Spreadsheet9.2!Q1011","v":5993423.7000000002},{"$f":"R1006+Spreadsheet9.2!R1011","v":4278465.5},{"$f":"S1006+Spreadsheet9.2!S1011","v":3588123.3},{"$f":"T1006+Spreadsheet9.2!T1011","v":1254409.0999999999},{"$f":"U1006+Spreadsheet9.2!U1011","v":3022824.2},{"$f":"V1006+Spreadsheet9.2!V1011","v":2959742.9},{"$f":"W1006+Spreadsheet9.2!W1011","v":1093553.9000000001},{"$f":"X1006+Spreadsheet9.2!X1011","v":1252545.8},{"$f":"Y1006+Spreadsheet9.2!Y1011","v":1065617.8999999999},{"$f":"Z1006+Spreadsheet9.2!Z1011","v":-518854.5},{"$f":"AA1006+Spreadsheet9.2!AA1011","v":48781.20000000007},{"$f":"AB1006+Spreadsheet9.2!AB1011","v":496328.40000000014},{"$f":"AC1006+Spreadsheet9.2!AC1011","v":-1497225.1},{"$f":"AD1006+Spreadsheet9.2!AD1011","v":-1091299.3999999999},{"$f":"AE1006+Spreadsheet9.2!AE1011","v":-508066.80000000005},{"$f":"AF1006+Spreadsheet9.2!AF1011","v":507691.19999999995},{"$f":"AG1006+Spreadsheet9.2!AG1011","v":1659419.9},{"$f":"AH1006+Spreadsheet9.2!AH1011","v":2209913},{"$f":"AI1006+Spreadsheet9.2!AI1011","v":2836909.0999999996},{"$f":"AJ1006+Spreadsheet9.2!AJ1011","v":1489540.2000000002},{"$f":"AK1006+Spreadsheet9.2!AK1011","v":2711155.6},{"$f":"AL1006+Spreadsheet9.2!AL1011","v":3081759.6},{"$f":"AM1006+Spreadsheet9.2!AM1011","v":2380257.6999999997},{"$f":"AN1006+Spreadsheet9.2!AN1011","v":985076.60000000009},{"$f":"AO1006+Spreadsheet9.2!AO1011","v":2858326.3000000003},{"$f":"AP1006+Spreadsheet9.2!AP1011","v":2279683.6999999997},{"$f":"AQ1006+Spreadsheet9.2!AQ1011","v":709239.79999999993},{"$f":"AR1006+Spreadsheet9.2!AR1011","v":2133728},{"$f":"AS1006+Spreadsheet9.2!AS1011","v":2948015.1999999997},{"$f":"AT1006+Spreadsheet9.2!AT1011","v":1957755.9},{"$f":"AU1006+Spreadsheet9.2!AU1011","v":2274658.1},{"$f":"AV1006+Spreadsheet9.2!AV1011","v":1469266.5},{"$f":"AW1006+Spreadsheet9.2!AW1011","v":1581719.1},{"$f":"AX1006+Spreadsheet9.2!AX1011","v":302902.19999999995},{"$f":"AY1006+Spreadsheet9.2!AY1011","v":389194.6},{"$f":"AZ1006+Spreadsheet9.2!AZ1011","v":226162.29999999993},{"$f":"BA1006+Spreadsheet9.2!BA1011","v":178849.19999999995},{"$f":"BB1006+Spreadsheet9.2!BB1011","v":6717.5},{"$f":"BC1006+Spreadsheet9.2!BC1011","v":97794.400000000023},{"$f":"BD1006+Spreadsheet9.2!BD1011","v":-43821.5},{"$f":"BE1006+Spreadsheet9.2!BE1011","v":-172505.2},{"$f":"BF1006+Spreadsheet9.2!BF1011","v":-294829.2},{"$f":"BG1006+Spreadsheet9.2!BG1011","v":-399134.6},{"$f":"BH1006+Spreadsheet9.2!BH1011","v":-473499.89999999997},{"$f":"BI1006+Spreadsheet9.2!BI1011","v":-259201.69999999998},{"$f":"BJ1006+Spreadsheet9.2!BJ1011","v":-247232.99999999997},{"$f":"BK1006+Spreadsheet9.2!BK1011","v":-278509.5},{"$f":"BL1006+Spreadsheet9.2!BL1011","v":-293226.3},{"$f":"BM1006+Spreadsheet9.2!BM1011","v":-294423.2},{"$f":"BN1006+Spreadsheet9.2!BN1011","v":-296655.90000000002},{"$f":"BO1006+Spreadsheet9.2!BO1011","v":-298681.3}]
[null,"Simulation 978",{"$f":"C1007+Spreadsheet9.2!C1012","v":0},{"$f":"D1007+Spreadsheet9.2!D1012","v":-262692.90000000002},{"$f":"E1007+Spreadsheet9.2!E1012","v":349854.10000000003},{"$f":"F1007+Spreadsheet9.2!F1012","v":898533.4},{"$f":"G1007+Spreadsheet9.2!G1012","v":-110167.79999999999},{"$f":"H1007+Spreadsheet9.2!H1012","v":-126045.70000000001},{"$f":"I1007+Spreadsheet9.2!I1012","v":-1728825.9},{"$f":"J1007+Spreadsheet9.2!J1012","v":-2532412.2000000002},{"$f":"K1007+Spreadsheet9.2!K1012","v":-1296884.6000000001},{"$f":"L1007+Spreadsheet9.2!L1012","v":-765006.8},{"$f":"M1007+Spreadsheet9.2!M1012","v":1384649.5999999999},{"$f":"N1007+Spreadsheet9.2!N1012","v":2182682.5},{"$f":"O1007+Spreadsheet9.2!O1012","v":943212.7},{"$f":"P1007+Spreadsheet9.2!P1012","v":431082.6},{"$f":"Q1007+Spreadsheet9.2!Q1012","v":1154260.2999999998},{"$f":"R1007+Spreadsheet9.2!R1012","v":-646271.09999999986},{"$f":"S1007+Spreadsheet9.2!S1012","v":-869450.99999999988},{"$f":"T1007+Spreadsheet9.2!T1012","v":-1294143.7},{"$f":"U1007+Spreadsheet9.2!U1012","v":-2949061.8},{"$f":"V1007+Spreadsheet9.2!V1012","v":-3393914.5},{"$f":"W1007+Spreadsheet9.2!W1012","v":-4205903.5},{"$f":"X1007+Spreadsheet9.2!X1012","v":-4799004},{"$f":"Y1007+Spreadsheet9.2!Y1012","v":-4934306.3000000007},{"$f":"Z1007+Spreadsheet9.2!Z1012","v":-5252190.4000000004},{"$f":"AA1007+Spreadsheet9.2!AA1012","v":-5158776},{"$f":"AB1007+Spreadsheet9.2!AB1012","v":-4828959.1999999993},{"$f":"AC1007+Spreadsheet9.2!AC1012","v":-4466202.5999999996},{"$f":"AD1007+Spreadsheet9.2!AD1012","v":-4154120.8},{"$f":"AE1007+Spreadsheet9.2!AE1012","v":-3720486.9},{"$f":"AF1007+Spreadsheet9.2!AF1012","v":-4181244.5},{"$f":"AG1007+Spreadsheet9.2!AG1012","v":-4608658.3},{"$f":"AH1007+Spreadsheet9.2!AH1012","v":-4472676.1999999993},{"$f":"AI1007+Spreadsheet9.2!AI1012","v":-4584444.5999999996},{"$f":"AJ1007+Spreadsheet9.2!AJ1012","v":-4417737.2},{"$f":"AK1007+Spreadsheet9.2!AK1012","v":-4130974.6},{"$f":"AL1007+Spreadsheet9.2!AL1012","v":-4155017.1},{"$f":"AM1007+Spreadsheet9.2!AM1012","v":-4318213.1999999993},{"$f":"AN1007+Spreadsheet9.2!AN1012","v":-4028555.6},{"$f":"AO1007+Spreadsheet9.2!AO1012","v":-3791737.7},{"$f":"AP1007+Spreadsheet9.2!AP1012","v":-3825912.7},{"$f":"AQ1007+Spreadsheet9.2!AQ1012","v":-3217281.3},{"$f":"AR1007+Spreadsheet9.2!AR1012","v":-2819983.6},{"$f":"AS1007+Spreadsheet9.2!AS1012","v":-2638438.6},{"$f":"AT1007+Spreadsheet9.2!AT1012","v":-2311395.7999999998},{"$f":"AU1007+Spreadsheet9.2!AU1012","v":-2163042.2000000002},{"$f":"AV1007+Spreadsheet9.2!AV1012","v":-1981092},{"$f":"AW1007+Spreadsheet9.2!AW1012","v":-1425777.5999999999},{"$f":"AX1007+Spreadsheet9.2!AX1012","v":-1086012.4000000001},{"$f":"AY1007+Spreadsheet9.2!AY1012","v":-905214.7},{"$f":"AZ1007+Spreadsheet9.2!AZ1012","v":-583893.39999999991},{"$f":"BA1007+Spreadsheet9.2!BA1012","v":-310403.8},{"$f":"BB1007+Spreadsheet9.2!BB1012","v":-190325.5},{"$f":"BC1007+Spreadsheet9.2!BC1012","v":127654.90000000002},{"$f":"BD1007+Spreadsheet9.2!BD1012","v":-106362.60000000003},{"$f":"BE1007+Spreadsheet9.2!BE1012","v":-285232},{"$f":"BF1007+Spreadsheet9.2!BF1012","v":-359711},{"$f":"BG1007+Spreadsheet9.2!BG1012","v":-482347.5},{"$f":"BH1007+Spreadsheet9.2!BH1012","v":-638192.6},{"$f":"BI1007+Spreadsheet9.2!BI1012","v":-321541.5},{"$f":"BJ1007+Spreadsheet9.2!BJ1012","v":-404813.6},{"$f":"BK1007+Spreadsheet9.2!BK1012","v":-467417.8},{"$f":"BL1007+Spreadsheet9.2!BL1012","v":-468982},{"$f":"BM1007+Spreadsheet9.2!BM1012","v":-472283.6},{"$f":"BN1007+Spreadsheet9.2!BN1012","v":-475357.80000000005},{"$f":"BO1007+Spreadsheet9.2!BO1012","v":-476306.19999999995}]
[null,"Simulation 979",{"$f":"C1008+Spreadsheet9.2!C1013","v":0},{"$f":"D1008+Spreadsheet9.2!D1013","v":569241.4},{"$f":"E1008+Spreadsheet9.2!E1013","v":927971.5},{"$f":"F1008+Spreadsheet9.2!F1013","v":-279242.60000000003},{"$f":"G1008+Spreadsheet9.2!G1013","v":733452.5},{"$f":"H1008+Spreadsheet9.2!H1013","v":-1088806.3999999999},{"$f":"I1008+Spreadsheet9.2!I1013","v":-1184478},{"$f":"J1008+Spreadsheet9.2!J1013","v":-1783226.7000000002},{"$f":"K1008+Spreadsheet9.2!K1013","v":-4389518.2},{"$f":"L1008+Spreadsheet9.2!L1013","v":-5748179.9000000004},{"$f":"M1008+Spreadsheet9.2!M1013","v":-5654605.5999999996},{"$f":"N1008+Spreadsheet9.2!N1013","v":-6003238.0999999996},{"$f":"O1008+Spreadsheet9.2!O1013","v":-6274479.2999999998},{"$f":"P1008+Spreadsheet9.2!P1013","v":-5564226.3000000007},{"$f":"Q1008+Spreadsheet9.2!Q1013","v":-5746194},{"$f":"R1008+Spreadsheet9.2!R1013","v":-6155829.5999999996},{"$f":"S1008+Spreadsheet9.2!S1013","v":-4811964.7},{"$f":"T1008+Spreadsheet9.2!T1013","v":-5007805.5},{"$f":"U1008+Spreadsheet9.2!U1013","v":-4413601.5},{"$f":"V1008+Spreadsheet9.2!V1013","v":-4608457.7},{"$f":"W1008+Spreadsheet9.2!W1013","v":-5267126.0999999996},{"$f":"X1008+Spreadsheet9.2!X1013","v":-5028852.0999999996},{"$f":"Y1008+Spreadsheet9.2!Y1013","v":-4634243.9000000004},{"$f":"Z1008+Spreadsheet9.2!Z1013","v":-4999711.3},{"$f":"AA1008+Spreadsheet9.2!AA1013","v":-4930933.9000000004},{"$f":"AB1008+Spreadsheet9.2!AB1013","v":-4884461.5},{"$f":"AC1008+Spreadsheet9.2!AC1013","v":-4696698.0999999996},{"$f":"AD1008+Spreadsheet9.2!AD1013","v":-4394285.5999999996},{"$f":"AE1008+Spreadsheet9.2!AE1013","v":-4079346.4},{"$f":"AF1008+Spreadsheet9.2!AF1013","v":-4066856.2},{"$f":"AG1008+Spreadsheet9.2!AG1013","v":-3507768.7},{"$f":"AH1008+Spreadsheet9.2!AH1013","v":-2431325},{"$f":"AI1008+Spreadsheet9.2!AI1013","v":-3114198.9},{"$f":"AJ1008+Spreadsheet9.2!AJ1013","v":-3238692.3000000003},{"$f":"AK1008+Spreadsheet9.2!AK1013","v":-2993832.6},{"$f":"AL1008+Spreadsheet9.2!AL1013","v":-4244113},{"$f":"AM1008+Spreadsheet9.2!AM1013","v":-4503286.5999999996},{"$f":"AN1008+Spreadsheet9.2!AN1013","v":-4317326.2},{"$f":"AO1008+Spreadsheet9.2!AO1013","v":-4185867},{"$f":"AP1008+Spreadsheet9.2!AP1013","v":-4277664.8000000007},{"$f":"AQ1008+Spreadsheet9.2!AQ1013","v":-3270543.1},{"$f":"AR1008+Spreadsheet9.2!AR1013","v":-3307059},{"$f":"AS1008+Spreadsheet9.2!AS1013","v":-3071626.9},{"$f":"AT1008+Spreadsheet9.2!AT1013","v":-2821198.8},{"$f":"AU1008+Spreadsheet9.2!AU1013","v":-2786398.8},{"$f":"AV1008+Spreadsheet9.2!AV1013","v":-2605708.6},{"$f":"AW1008+Spreadsheet9.2!AW1013","v":-1780946.7999999998},{"$f":"AX1008+Spreadsheet9.2!AX1013","v":-1389169.4},{"$f":"AY1008+Spreadsheet9.2!AY1013","v":-1228314.3999999999},{"$f":"AZ1008+Spreadsheet9.2!AZ1013","v":-988902.60000000009},{"$f":"BA1008+Spreadsheet9.2!BA1013","v":-909765.20000000007},{"$f":"BB1008+Spreadsheet9.2!BB1013","v":-823799.79999999993},{"$f":"BC1008+Spreadsheet9.2!BC1013","v":-314634.40000000002},{"$f":"BD1008+Spreadsheet9.2!BD1013","v":-509939},{"$f":"BE1008+Spreadsheet9.2!BE1013","v":-695983},{"$f":"BF1008+Spreadsheet9.2!BF1013","v":-790413.6},{"$f":"BG1008+Spreadsheet9.2!BG1013","v":-976453.5},{"$f":"BH1008+Spreadsheet9.2!BH1013","v":-1161795.5999999999},{"$f":"BI1008+Spreadsheet9.2!BI1013","v":-632255.5},{"$f":"BJ1008+Spreadsheet9.2!BJ1013","v":-691704.7},{"$f":"BK1008+Spreadsheet9.2!BK1013","v":-736333.8},{"$f":"BL1008+Spreadsheet9.2!BL1013","v":-612361.30000000005},{"$f":"BM1008+Spreadsheet9.2!BM1013","v":-616729.5},{"$f":"BN1008+Spreadsheet9.2!BN1013","v":-620612.80000000005},{"$f":"BO1008+Spreadsheet9.2!BO1013","v":-622928}]
[null,"Simulation 980",{"$f":"C1009+Spreadsheet9.2!C1014","v":0},{"$f":"D1009+Spreadsheet9.2!D1014","v":81995.200000000012},{"$f":"E1009+Spreadsheet9.2!E1014","v":732212.6},{"$f":"F1009+Spreadsheet9.2!F1014","v":305636},{"$f":"G1009+Spreadsheet9.2!G1014","v":-373361.8},{"$f":"H1009+Spreadsheet9.2!H1014","v":-601297.5},{"$f":"I1009+Spreadsheet9.2!I1014","v":858147},{"$f":"J1009+Spreadsheet9.2!J1014","v":950072.10000000009},{"$f":"K1009+Spreadsheet9.2!K1014","v":1340347.5},{"$f":"L1009+Spreadsheet9.2!L1014","v":-1298225},{"$f":"M1009+Spreadsheet9.2!M1014","v":-1815072.3},{"$f":"N1009+Spreadsheet9.2!N1014","v":-713123.7},{"$f":"O1009+Spreadsheet9.2!O1014","v":1205029.5},{"$f":"P1009+Spreadsheet9.2!P1014","v":2506576.0999999996},{"$f":"Q1009+Spreadsheet9.2!Q1014","v":3884408.6},{"$f":"R1009+Spreadsheet9.2!R1014","v":3626591.4000000004},{"$f":"S1009+Spreadsheet9.2!S1014","v":4063576.2},{"$f":"T1009+Spreadsheet9.2!T1014","v":3164855.2},{"$f":"U1009+Spreadsheet9.2!U1014","v":2731938.1},{"$f":"V1009+Spreadsheet9.2!V1014","v":1586438.4},{"$f":"W1009+Spreadsheet9.2!W1014","v":3390854.6},{"$f":"X1009+Spreadsheet9.2!X1014","v":3887668.8},{"$f":"Y1009+Spreadsheet9.2!Y1014","v":3648866.9},{"$f":"Z1009+Spreadsheet9.2!Z1014","v":3182106.6},{"$f":"AA1009+Spreadsheet9.2!AA1014","v":1518637.2999999998},{"$f":"AB1009+Spreadsheet9.2!AB1014","v":1073559},{"$f":"AC1009+Spreadsheet9.2!AC1014","v":3040430.5},{"$f":"AD1009+Spreadsheet9.2!AD1014","v":2213017},{"$f":"AE1009+Spreadsheet9.2!AE1014","v":-291960.29999999981},{"$f":"AF1009+Spreadsheet9.2!AF1014","v":-1530326.5},{"$f":"AG1009+Spreadsheet9.2!AG1014","v":-2216224},{"$f":"AH1009+Spreadsheet9.2!AH1014","v":-3202758.2},{"$f":"AI1009+Spreadsheet9.2!AI1014","v":-3160052.9},{"$f":"AJ1009+Spreadsheet9.2!AJ1014","v":-2733133.6},{"$f":"AK1009+Spreadsheet9.2!AK1014","v":-2401491},{"$f":"AL1009+Spreadsheet9.2!AL1014","v":-1788959.9000000001},{"$f":"AM1009+Spreadsheet9.2!AM1014","v":-1992398},{"$f":"AN1009+Spreadsheet9.2!AN1014","v":-1939649.0999999999},{"$f":"AO1009+Spreadsheet9.2!AO1014","v":-1804098.3},{"$f":"AP1009+Spreadsheet9.2!AP1014","v":-1721725.3},{"$f":"AQ1009+Spreadsheet9.2!AQ1014","v":-1734062.8},{"$f":"AR1009+Spreadsheet9.2!AR1014","v":-1944122.0999999999},{"$f":"AS1009+Spreadsheet9.2!AS1014","v":-1526990.3},{"$f":"AT1009+Spreadsheet9.2!AT1014","v":-1372228.7000000002},{"$f":"AU1009+Spreadsheet9.2!AU1014","v":-1303113.8999999999},{"$f":"AV1009+Spreadsheet9.2!AV1014","v":-1187989.8999999999},{"$f":"AW1009+Spreadsheet9.2!AW1014","v":-1045233.5},{"$f":"AX1009+Spreadsheet9.2!AX1014","v":-929282.1},{"$f":"AY1009+Spreadsheet9.2!AY1014","v":-679519.79999999993},{"$f":"AZ1009+Spreadsheet9.2!AZ1014","v":-407479.89999999997},{"$f":"BA1009+Spreadsheet9.2!BA1014","v":-201995.30000000005},{"$f":"BB1009+Spreadsheet9.2!BB1014","v":-121340.40000000002},{"$f":"BC1009+Spreadsheet9.2!BC1014","v":171700.3},{"$f":"BD1009+Spreadsheet9.2!BD1014","v":-1395.3999999999942},{"$f":"BE1009+Spreadsheet9.2!BE1014","v":-243341.3},{"$f":"BF1009+Spreadsheet9.2!BF1014","v":-400475.60000000003},{"$f":"BG1009+Spreadsheet9.2!BG1014","v":-571450.30000000005},{"$f":"BH1009+Spreadsheet9.2!BH1014","v":-746805.6},{"$f":"BI1009+Spreadsheet9.2!BI1014","v":-447566.3},{"$f":"BJ1009+Spreadsheet9.2!BJ1014","v":-499120.9},{"$f":"BK1009+Spreadsheet9.2!BK1014","v":-562720.80000000005},{"$f":"BL1009+Spreadsheet9.2!BL1014","v":-473288.5},{"$f":"BM1009+Spreadsheet9.2!BM1014","v":-475527.30000000005},{"$f":"BN1009+Spreadsheet9.2!BN1014","v":-478963.5},{"$f":"BO1009+Spreadsheet9.2!BO1014","v":-481680}]
[null,"Simulation 981",{"$f":"C1010+Spreadsheet9.2!C1015","v":0},{"$f":"D1010+Spreadsheet9.2!D1015","v":28861},{"$f":"E1010+Spreadsheet9.2!E1015","v":-574726.9},{"$f":"F1010+Spreadsheet9.2!F1015","v":246837.7},{"$f":"G1010+Spreadsheet9.2!G1015","v":454154.10000000003},{"$f":"H1010+Spreadsheet9.2!H1015","v":902397.2},{"$f":"I1010+Spreadsheet9.2!I1015","v":1369826.9},{"$f":"J1010+Spreadsheet9.2!J1015","v":1051616.5999999999},{"$f":"K1010+Spreadsheet9.2!K1015","v":1068997.7999999998},{"$f":"L1010+Spreadsheet9.2!L1015","v":1038671.2},{"$f":"M1010+Spreadsheet9.2!M1015","v":1338192.8999999999},{"$f":"N1010+Spreadsheet9.2!N1015","v":2240037.2999999998},{"$f":"O1010+Spreadsheet9.2!O1015","v":3506357.0999999996},{"$f":"P1010+Spreadsheet9.2!P1015","v":4668861.2},{"$f":"Q1010+Spreadsheet9.2!Q1015","v":3640303.3000000003},{"$f":"R1010+Spreadsheet9.2!R1015","v":3090910},{"$f":"S1010+Spreadsheet9.2!S1015","v":7122316.9000000004},{"$f":"T1010+Spreadsheet9.2!T1015","v":7786331.9000000004},{"$f":"U1010+Spreadsheet9.2!U1015","v":9493076},{"$f":"V1010+Spreadsheet9.2!V1015","v":8199179.5999999996},{"$f":"W1010+Spreadsheet9.2!W1015","v":7663045.5},{"$f":"X1010+Spreadsheet9.2!X1015","v":5944935.2000000002},{"$f":"Y1010+Spreadsheet9.2!Y1015","v":3958915.8},{"$f":"Z1010+Spreadsheet9.2!Z1015","v":3370405.8},{"$f":"AA1010+Spreadsheet9.2!AA1015","v":2524555.7999999998},{"$f":"AB1010+Spreadsheet9.2!AB1015","v":3300143.5},{"$f":"AC1010+Spreadsheet9.2!AC1015","v":4635096.8},{"$f":"AD1010+Spreadsheet9.2!AD1015","v":4900553.8},{"$f":"AE1010+Spreadsheet9.2!AE1015","v":2999408.8000000003},{"$f":"AF1010+Spreadsheet9.2!AF1015","v":5692051},{"$f":"AG1010+Spreadsheet9.2!AG1015","v":6507816.7000000002},{"$f":"AH1010+Spreadsheet9.2!AH1015","v":5157009.8000000007},{"$f":"AI1010+Spreadsheet9.2!AI1015","v":4841067.5},{"$f":"AJ1010+Spreadsheet9.2!AJ1015","v":716332.4},{"$f":"AK1010+Spreadsheet9.2!AK1015","v":74145.299999999988},{"$f":"AL1010+Spreadsheet9.2!AL1015","v":598973.10000000009},{"$f":"AM1010+Spreadsheet9.2!AM1015","v":1150598.2},{"$f":"AN1010+Spreadsheet9.2!AN1015","v":1936091.2},{"$f":"AO1010+Spreadsheet9.2!AO1015","v":395583.3},{"$f":"AP1010+Spreadsheet9.2!AP1015","v":312317.09999999998},{"$f":"AQ1010+Spreadsheet9.2!AQ1015","v":1949799.5},{"$f":"AR1010+Spreadsheet9.2!AR1015","v":291929.8},{"$f":"AS1010+Spreadsheet9.2!AS1015","v":-462806.7},{"$f":"AT1010+Spreadsheet9.2!AT1015","v":-494410},{"$f":"AU1010+Spreadsheet9.2!AU1015","v":99156.700000000012},{"$f":"AV1010+Spreadsheet9.2!AV1015","v":-679729.7},{"$f":"AW1010+Spreadsheet9.2!AW1015","v":-306334.80000000005},{"$f":"AX1010+Spreadsheet9.2!AX1015","v":-700405.60000000009},{"$f":"AY1010+Spreadsheet9.2!AY1015","v":-827703.39999999991},{"$f":"AZ1010+Spreadsheet9.2!AZ1015","v":-577323.89999999991},{"$f":"BA1010+Spreadsheet9.2!BA1015","v":-567783.1},{"$f":"BB1010+Spreadsheet9.2!BB1015","v":-877798},{"$f":"BC1010+Spreadsheet9.2!BC1015","v":-478639.3},{"$f":"BD1010+Spreadsheet9.2!BD1015","v":-625076.6},{"$f":"BE1010+Spreadsheet9.2!BE1015","v":-764397.3},{"$f":"BF1010+Spreadsheet9.2!BF1015","v":-691096.4},{"$f":"BG1010+Spreadsheet9.2!BG1015","v":-832590.89999999991},{"$f":"BH1010+Spreadsheet9.2!BH1015","v":-979748.6},{"$f":"BI1010+Spreadsheet9.2!BI1015","v":-537111.30000000005},{"$f":"BJ1010+Spreadsheet9.2!BJ1015","v":-593307},{"$f":"BK1010+Spreadsheet9.2!BK1015","v":-667086.10000000009},{"$f":"BL1010+Spreadsheet9.2!BL1015","v":-550741.1},{"$f":"BM1010+Spreadsheet9.2!BM1015","v":-553809.6},{"$f":"BN1010+Spreadsheet9.2!BN1015","v":-557160.19999999995},{"$f":"BO1010+Spreadsheet9.2!BO1015","v":-559149.5}]
[null,"Simulation 982",{"$f":"C1011+Spreadsheet9.2!C1016","v":0},{"$f":"D1011+Spreadsheet9.2!D1016","v":-119048.9},{"$f":"E1011+Spreadsheet9.2!E1016","v":180119.2},{"$f":"F1011+Spreadsheet9.2!F1016","v":41254.099999999991},{"$f":"G1011+Spreadsheet9.2!G1016","v":1555713},{"$f":"H1011+Spreadsheet9.2!H1016","v":677336.20000000007},{"$f":"I1011+Spreadsheet9.2!I1016","v":-939935.1},{"$f":"J1011+Spreadsheet9.2!J1016","v":-1462842.8},{"$f":"K1011+Spreadsheet9.2!K1016","v":-2142092},{"$f":"L1011+Spreadsheet9.2!L1016","v":-1964774.7},{"$f":"M1011+Spreadsheet9.2!M1016","v":965353.90000000014},{"$f":"N1011+Spreadsheet9.2!N1016","v":1766753.3},{"$f":"O1011+Spreadsheet9.2!O1016","v":645072.1},{"$f":"P1011+Spreadsheet9.2!P1016","v":1232819.8},{"$f":"Q1011+Spreadsheet9.2!Q1016","v":640584.30000000005},{"$f":"R1011+Spreadsheet9.2!R1016","v":49050.40000000014},{"$f":"S1011+Spreadsheet9.2!S1016","v":543611.19999999995},{"$f":"T1011+Spreadsheet9.2!T1016","v":-799978.39999999991},{"$f":"U1011+Spreadsheet9.2!U1016","v":280738.10000000009},{"$f":"V1011+Spreadsheet9.2!V1016","v":477112.9},{"$f":"W1011+Spreadsheet9.2!W1016","v":783425.3},{"$f":"X1011+Spreadsheet9.2!X1016","v":-602373.69999999995},{"$f":"Y1011+Spreadsheet9.2!Y1016","v":663015.10000000009},{"$f":"Z1011+Spreadsheet9.2!Z1016","v":-1295666.3999999999},{"$f":"AA1011+Spreadsheet9.2!AA1016","v":-130002.30000000005},{"$f":"AB1011+Spreadsheet9.2!AB1016","v":242554.00000000012},{"$f":"AC1011+Spreadsheet9.2!AC1016","v":1065738.7},{"$f":"AD1011+Spreadsheet9.2!AD1016","v":1484373.6},{"$f":"AE1011+Spreadsheet9.2!AE1016","v":706429.7},{"$f":"AF1011+Spreadsheet9.2!AF1016","v":-728790.40000000014},{"$f":"AG1011+Spreadsheet9.2!AG1016","v":-493724.6},{"$f":"AH1011+Spreadsheet9.2!AH1016","v":71732.5},{"$f":"AI1011+Spreadsheet9.2!AI1016","v":-1217195.5},{"$f":"AJ1011+Spreadsheet9.2!AJ1016","v":-1803116.2},{"$f":"AK1011+Spreadsheet9.2!AK1016","v":-1470004.7},{"$f":"AL1011+Spreadsheet9.2!AL1016","v":-1177465.3},{"$f":"AM1011+Spreadsheet9.2!AM1016","v":-1841123.9},{"$f":"AN1011+Spreadsheet9.2!AN1016","v":-2354573.2999999998},{"$f":"AO1011+Spreadsheet9.2!AO1016","v":-2435185.2999999998},{"$f":"AP1011+Spreadsheet9.2!AP1016","v":-1686881.2999999998},{"$f":"AQ1011+Spreadsheet9.2!AQ1016","v":-810663.8},{"$f":"AR1011+Spreadsheet9.2!AR1016","v":-827730.59999999986},{"$f":"AS1011+Spreadsheet9.2!AS1016","v":-1443232.4},{"$f":"AT1011+Spreadsheet9.2!AT1016","v":-967636.7},{"$f":"AU1011+Spreadsheet9.2!AU1016","v":-392127.6},{"$f":"AV1011+Spreadsheet9.2!AV1016","v":-7944.3999999999069},{"$f":"AW1011+Spreadsheet9.2!AW1016","v":961387.50000000012},{"$f":"AX1011+Spreadsheet9.2!AX1016","v":988549.89999999991},{"$f":"AY1011+Spreadsheet9.2!AY1016","v":552661.19999999995},{"$f":"AZ1011+Spreadsheet9.2!AZ1016","v":415879.89999999997},{"$f":"BA1011+Spreadsheet9.2!BA1016","v":209878.7},{"$f":"BB1011+Spreadsheet9.2!BB1016","v":73415.3},{"$f":"BC1011+Spreadsheet9.2!BC1016","v":404615.6},{"$f":"BD1011+Spreadsheet9.2!BD1016","v":138685.19999999998},{"$f":"BE1011+Spreadsheet9.2!BE1016","v":-183846},{"$f":"BF1011+Spreadsheet9.2!BF1016","v":-182987.40000000002},{"$f":"BG1011+Spreadsheet9.2!BG1016","v":-435077.9},{"$f":"BH1011+Spreadsheet9.2!BH1016","v":-538077.60000000009},{"$f":"BI1011+Spreadsheet9.2!BI1016","v":-318139.59999999998},{"$f":"BJ1011+Spreadsheet9.2!BJ1016","v":-335762.9},{"$f":"BK1011+Spreadsheet9.2!BK1016","v":-358083.7},{"$f":"BL1011+Spreadsheet9.2!BL1016","v":-258141.9},{"$f":"BM1011+Spreadsheet9.2!BM1016","v":-261692.09999999998},{"$f":"BN1011+Spreadsheet9.2!BN1016","v":-267670.59999999998},{"$f":"BO1011+Spreadsheet9.2!BO1016","v":-271155}]
[null,"Simulation 983",{"$f":"C1012+Spreadsheet9.2!C1017","v":0},{"$f":"D1012+Spreadsheet9.2!D1017","v":241132},{"$f":"E1012+Spreadsheet9.2!E1017","v":1148009.3999999999},{"$f":"F1012+Spreadsheet9.2!F1017","v":-6074.3999999999942},{"$f":"G1012+Spreadsheet9.2!G1017","v":-1246401.8},{"$f":"H1012+Spreadsheet9.2!H1017","v":2059081.7000000002},{"$f":"I1012+Spreadsheet9.2!I1017","v":635522.89999999991},{"$f":"J1012+Spreadsheet9.2!J1017","v":-105025.5},{"$f":"K1012+Spreadsheet9.2!K1017","v":1849872},{"$f":"L1012+Spreadsheet9.2!L1017","v":1150417.1000000001},{"$f":"M1012+Spreadsheet9.2!M1017","v":2286313.4000000004},{"$f":"N1012+Spreadsheet9.2!N1017","v":1624776.8},{"$f":"O1012+Spreadsheet9.2!O1017","v":-1407403.2},{"$f":"P1012+Spreadsheet9.2!P1017","v":-1294675.7},{"$f":"Q1012+Spreadsheet9.2!Q1017","v":-2277910.9},{"$f":"R1012+Spreadsheet9.2!R1017","v":-2539245.6999999997},{"$f":"S1012+Spreadsheet9.2!S1017","v":-2694609.1},{"$f":"T1012+Spreadsheet9.2!T1017","v":-2689841.5},{"$f":"U1012+Spreadsheet9.2!U1017","v":-4216182.3},{"$f":"V1012+Spreadsheet9.2!V1017","v":-4640700.5999999996},{"$f":"W1012+Spreadsheet9.2!W1017","v":-3968480.0999999996},{"$f":"X1012+Spreadsheet9.2!X1017","v":-3162617.7},{"$f":"Y1012+Spreadsheet9.2!Y1017","v":-2700398.9},{"$f":"Z1012+Spreadsheet9.2!Z1017","v":-2463458.2999999998},{"$f":"AA1012+Spreadsheet9.2!AA1017","v":-2688947},{"$f":"AB1012+Spreadsheet9.2!AB1017","v":-3081126.0999999996},{"$f":"AC1012+Spreadsheet9.2!AC1017","v":-2828340.7},{"$f":"AD1012+Spreadsheet9.2!AD1017","v":-1329000.3},{"$f":"AE1012+Spreadsheet9.2!AE1017","v":-1835413.5999999999},{"$f":"AF1012+Spreadsheet9.2!AF1017","v":-401221.6},{"$f":"AG1012+Spreadsheet9.2!AG1017","v":-452318.70000000007},{"$f":"AH1012+Spreadsheet9.2!AH1017","v":-1217328.2999999998},{"$f":"AI1012+Spreadsheet9.2!AI1017","v":-1210470.1000000001},{"$f":"AJ1012+Spreadsheet9.2!AJ1017","v":-19521},{"$f":"AK1012+Spreadsheet9.2!AK1017","v":-831247.10000000009},{"$f":"AL1012+Spreadsheet9.2!AL1017","v":-389788.7},{"$f":"AM1012+Spreadsheet9.2!AM1017","v":332666.90000000002},{"$f":"AN1012+Spreadsheet9.2!AN1017","v":167165.70000000001},{"$f":"AO1012+Spreadsheet9.2!AO1017","v":-942530.6},{"$f":"AP1012+Spreadsheet9.2!AP1017","v":-107645.5},{"$f":"AQ1012+Spreadsheet9.2!AQ1017","v":540226.89999999991},{"$f":"AR1012+Spreadsheet9.2!AR1017","v":634183},{"$f":"AS1012+Spreadsheet9.2!AS1017","v":-111467.5},{"$f":"AT1012+Spreadsheet9.2!AT1017","v":-888235.7},{"$f":"AU1012+Spreadsheet9.2!AU1017","v":-607325.69999999995},{"$f":"AV1012+Spreadsheet9.2!AV1017","v":-927359.8},{"$f":"AW1012+Spreadsheet9.2!AW1017","v":-528558.1},{"$f":"AX1012+Spreadsheet9.2!AX1017","v":-958176.40000000014},{"$f":"AY1012+Spreadsheet9.2!AY1017","v":-721109.9},{"$f":"AZ1012+Spreadsheet9.2!AZ1017","v":-555183},{"$f":"BA1012+Spreadsheet9.2!BA1017","v":-499397.30000000005},{"$f":"BB1012+Spreadsheet9.2!BB1017","v":-582534.19999999995},{"$f":"BC1012+Spreadsheet9.2!BC1017","v":-255901.5},{"$f":"BD1012+Spreadsheet9.2!BD1017","v":-367876.1},{"$f":"BE1012+Spreadsheet9.2!BE1017","v":-445430.1},{"$f":"BF1012+Spreadsheet9.2!BF1017","v":-513415.80000000005},{"$f":"BG1012+Spreadsheet9.2!BG1017","v":-620417.9},{"$f":"BH1012+Spreadsheet9.2!BH1017","v":-655078.69999999995},{"$f":"BI1012+Spreadsheet9.2!BI1017","v":-284719.40000000002},{"$f":"BJ1012+Spreadsheet9.2!BJ1017","v":-388043.8},{"$f":"BK1012+Spreadsheet9.2!BK1017","v":-405428.1},{"$f":"BL1012+Spreadsheet9.2!BL1017","v":-414054.10000000003},{"$f":"BM1012+Spreadsheet9.2!BM1017","v":-415549.69999999995},{"$f":"BN1012+Spreadsheet9.2!BN1017","v":-417520.8},{"$f":"BO1012+Spreadsheet9.2!BO1017","v":-419089.3}]
[null,"Simulation 984",{"$f":"C1013+Spreadsheet9.2!C1018","v":0},{"$f":"D1013+Spreadsheet9.2!D1018","v":43968.5},{"$f":"E1013+Spreadsheet9.2!E1018","v":101987.79999999999},{"$f":"F1013+Spreadsheet9.2!F1018","v":-721359.2},{"$f":"G1013+Spreadsheet9.2!G1018","v":-1142059.3999999999},{"$f":"H1013+Spreadsheet9.2!H1018","v":-385270.7},{"$f":"I1013+Spreadsheet9.2!I1018","v":-738319.8},{"$f":"J1013+Spreadsheet9.2!J1018","v":-1225079.8},{"$f":"K1013+Spreadsheet9.2!K1018","v":-3272774.7},{"$f":"L1013+Spreadsheet9.2!L1018","v":-3608813},{"$f":"M1013+Spreadsheet9.2!M1018","v":-4295341},{"$f":"N1013+Spreadsheet9.2!N1018","v":-3361096.9},{"$f":"O1013+Spreadsheet9.2!O1018","v":-1700976.5999999999},{"$f":"P1013+Spreadsheet9.2!P1018","v":-668048.1},{"$f":"Q1013+Spreadsheet9.2!Q1018","v":648783.30000000005},{"$f":"R1013+Spreadsheet9.2!R1018","v":-129870.70000000001},{"$f":"S1013+Spreadsheet9.2!S1018","v":2516441.5},{"$f":"T1013+Spreadsheet9.2!T1018","v":4156746.8000000003},{"$f":"U1013+Spreadsheet9.2!U1018","v":6153790.2000000002},{"$f":"V1013+Spreadsheet9.2!V1018","v":5941592},{"$f":"W1013+Spreadsheet9.2!W1018","v":5494952.5},{"$f":"X1013+Spreadsheet9.2!X1018","v":4677263},{"$f":"Y1013+Spreadsheet9.2!Y1018","v":6092707.5},{"$f":"Z1013+Spreadsheet9.2!Z1018","v":6029929.5999999996},{"$f":"AA1013+Spreadsheet9.2!AA1018","v":8338473.5999999996},{"$f":"AB1013+Spreadsheet9.2!AB1018","v":7738789.8000000007},{"$f":"AC1013+Spreadsheet9.2!AC1018","v":7620455.7000000011},{"$f":"AD1013+Spreadsheet9.2!AD1018","v":7440467.9000000004},{"$f":"AE1013+Spreadsheet9.2!AE1018","v":7346217.7999999998},{"$f":"AF1013+Spreadsheet9.2!AF1018","v":5700981.7000000002},{"$f":"AG1013+Spreadsheet9.2!AG1018","v":5377111.5999999996},{"$f":"AH1013+Spreadsheet9.2!AH1018","v":3969407.9},{"$f":"AI1013+Spreadsheet9.2!AI1018","v":3100125},{"$f":"AJ1013+Spreadsheet9.2!AJ1018","v":1450074.3000000003},{"$f":"AK1013+Spreadsheet9.2!AK1018","v":658271.70000000019},{"$f":"AL1013+Spreadsheet9.2!AL1018","v":330607.89999999991},{"$f":"AM1013+Spreadsheet9.2!AM1018","v":-1105890.7000000002},{"$f":"AN1013+Spreadsheet9.2!AN1018","v":-1498953.5},{"$f":"AO1013+Spreadsheet9.2!AO1018","v":-1329140.1000000001},{"$f":"AP1013+Spreadsheet9.2!AP1018","v":-694382.2},{"$f":"AQ1013+Spreadsheet9.2!AQ1018","v":-1199988},{"$f":"AR1013+Spreadsheet9.2!AR1018","v":-1378679.1},{"$f":"AS1013+Spreadsheet9.2!AS1018","v":-1854675.7},{"$f":"AT1013+Spreadsheet9.2!AT1018","v":-1436031.1},{"$f":"AU1013+Spreadsheet9.2!AU1018","v":-854917.39999999991},{"$f":"AV1013+Spreadsheet9.2!AV1018","v":-614691.19999999995},{"$f":"AW1013+Spreadsheet9.2!AW1018","v":-245247.39999999997},{"$f":"AX1013+Spreadsheet9.2!AX1018","v":-244594.19999999995},{"$f":"AY1013+Spreadsheet9.2!AY1018","v":33213.799999999988},{"$f":"AZ1013+Spreadsheet9.2!AZ1018","v":231726.80000000002},{"$f":"BA1013+Spreadsheet9.2!BA1018","v":-74721.600000000006},{"$f":"BB1013+Spreadsheet9.2!BB1018","v":-229876.5},{"$f":"BC1013+Spreadsheet9.2!BC1018","v":-56529.399999999994},{"$f":"BD1013+Spreadsheet9.2!BD1018","v":-191047.8},{"$f":"BE1013+Spreadsheet9.2!BE1018","v":-296333.40000000002},{"$f":"BF1013+Spreadsheet9.2!BF1018","v":-360021.5},{"$f":"BG1013+Spreadsheet9.2!BG1018","v":-457065.10000000003},{"$f":"BH1013+Spreadsheet9.2!BH1018","v":-477463.7},{"$f":"BI1013+Spreadsheet9.2!BI1018","v":-250679.9},{"$f":"BJ1013+Spreadsheet9.2!BJ1018","v":-234033.6},{"$f":"BK1013+Spreadsheet9.2!BK1018","v":-172345},{"$f":"BL1013+Spreadsheet9.2!BL1018","v":-156092.20000000001},{"$f":"BM1013+Spreadsheet9.2!BM1018","v":-159628.19999999998},{"$f":"BN1013+Spreadsheet9.2!BN1018","v":-161992.70000000001},{"$f":"BO1013+Spreadsheet9.2!BO1018","v":-164483.4}]
[null,"Simulation 985",{"$f":"C1014+Spreadsheet9.2!C1019","v":0},{"$f":"D1014+Spreadsheet9.2!D1019","v":113651.09999999999},{"$f":"E1014+Spreadsheet9.2!E1019","v":334380},{"$f":"F1014+Spreadsheet9.2!F1019","v":2266588.2999999998},{"$f":"G1014+Spreadsheet9.2!G1019","v":1604319.8},{"$f":"H1014+Spreadsheet9.2!H1019","v":1600610.2},{"$f":"I1014+Spreadsheet9.2!I1019","v":2491670.7000000002},{"$f":"J1014+Spreadsheet9.2!J1019","v":1202854},{"$f":"K1014+Spreadsheet9.2!K1019","v":1488474.0999999999},{"$f":"L1014+Spreadsheet9.2!L1019","v":573915.30000000005},{"$f":"M1014+Spreadsheet9.2!M1019","v":-321564.10000000009},{"$f":"N1014+Spreadsheet9.2!N1019","v":-486266.89999999991},{"$f":"O1014+Spreadsheet9.2!O1019","v":-300863.80000000005},{"$f":"P1014+Spreadsheet9.2!P1019","v":378903.5},{"$f":"Q1014+Spreadsheet9.2!Q1019","v":1462429.1999999997},{"$f":"R1014+Spreadsheet9.2!R1019","v":1066022.8999999999},{"$f":"S1014+Spreadsheet9.2!S1019","v":2774819.7},{"$f":"T1014+Spreadsheet9.2!T1019","v":4744907.8},{"$f":"U1014+Spreadsheet9.2!U1019","v":2865069.4},{"$f":"V1014+Spreadsheet9.2!V1019","v":3344996.2},{"$f":"W1014+Spreadsheet9.2!W1019","v":4276777.9000000004},{"$f":"X1014+Spreadsheet9.2!X1019","v":5862565.1000000006},{"$f":"Y1014+Spreadsheet9.2!Y1019","v":7111362.5},{"$f":"Z1014+Spreadsheet9.2!Z1019","v":7971920.5},{"$f":"AA1014+Spreadsheet9.2!AA1019","v":7629823.8999999994},{"$f":"AB1014+Spreadsheet9.2!AB1019","v":5434158.0999999996},{"$f":"AC1014+Spreadsheet9.2!AC1019","v":3359925.6999999997},{"$f":"AD1014+Spreadsheet9.2!AD1019","v":2070972.5000000002},{"$f":"AE1014+Spreadsheet9.2!AE1019","v":1387200.4999999998},{"$f":"AF1014+Spreadsheet9.2!AF1019","v":609350.5},{"$f":"AG1014+Spreadsheet9.2!AG1019","v":69304.600000000093},{"$f":"AH1014+Spreadsheet9.2!AH1019","v":-505742.10000000009},{"$f":"AI1014+Spreadsheet9.2!AI1019","v":-13920.200000000186},{"$f":"AJ1014+Spreadsheet9.2!AJ1019","v":-1238593.5},{"$f":"AK1014+Spreadsheet9.2!AK1019","v":-1300392.1000000001},{"$f":"AL1014+Spreadsheet9.2!AL1019","v":-1705507.5},{"$f":"AM1014+Spreadsheet9.2!AM1019","v":-1118834.9000000001},{"$f":"AN1014+Spreadsheet9.2!AN1019","v":-1854329},{"$f":"AO1014+Spreadsheet9.2!AO1019","v":-2218391.5},{"$f":"AP1014+Spreadsheet9.2!AP1019","v":-2146383.1},{"$f":"AQ1014+Spreadsheet9.2!AQ1019","v":-1809122.2},{"$f":"AR1014+Spreadsheet9.2!AR1019","v":-1446918.0999999999},{"$f":"AS1014+Spreadsheet9.2!AS1019","v":-1087664.3999999999},{"$f":"AT1014+Spreadsheet9.2!AT1019","v":-1777129.8},{"$f":"AU1014+Spreadsheet9.2!AU1019","v":-1479884.4},{"$f":"AV1014+Spreadsheet9.2!AV1019","v":-1141608.3999999999},{"$f":"AW1014+Spreadsheet9.2!AW1019","v":-577845.39999999991},{"$f":"AX1014+Spreadsheet9.2!AX1019","v":-444966.9},{"$f":"AY1014+Spreadsheet9.2!AY1019","v":-278393.7},{"$f":"AZ1014+Spreadsheet9.2!AZ1019","v":-114365.4},{"$f":"BA1014+Spreadsheet9.2!BA1019","v":-47910.999999999971},{"$f":"BB1014+Spreadsheet9.2!BB1019","v":20938.300000000047},{"$f":"BC1014+Spreadsheet9.2!BC1019","v":248203.30000000002},{"$f":"BD1014+Spreadsheet9.2!BD1019","v":-34442.299999999988},{"$f":"BE1014+Spreadsheet9.2!BE1019","v":-274321.3},{"$f":"BF1014+Spreadsheet9.2!BF1019","v":-377370.2},{"$f":"BG1014+Spreadsheet9.2!BG1019","v":-575530.1},{"$f":"BH1014+Spreadsheet9.2!BH1019","v":-684366.4},{"$f":"BI1014+Spreadsheet9.2!BI1019","v":-372679.3},{"$f":"BJ1014+Spreadsheet9.2!BJ1019","v":-447944.89999999997},{"$f":"BK1014+Spreadsheet9.2!BK1019","v":-445599.8},{"$f":"BL1014+Spreadsheet9.2!BL1019","v":-387539.19999999995},{"$f":"BM1014+Spreadsheet9.2!BM1019","v":-391876.7},{"$f":"BN1014+Spreadsheet9.2!BN1019","v":-394962.69999999995},{"$f":"BO1014+Spreadsheet9.2!BO1019","v":-397446.5}]
[null,"Simulation 986",{"$f":"C1015+Spreadsheet9.2!C1020","v":0},{"$f":"D1015+Spreadsheet9.2!D1020","v":135983.90000000002},{"$f":"E1015+Spreadsheet9.2!E1020","v":-1119017.3999999999},{"$f":"F1015+Spreadsheet9.2!F1020","v":-2077021.8},{"$f":"G1015+Spreadsheet9.2!G1020","v":-3185965.2},{"$f":"H1015+Spreadsheet9.2!H1020","v":-3524907.2},{"$f":"I1015+Spreadsheet9.2!I1020","v":-2991442.3},{"$f":"J1015+Spreadsheet9.2!J1020","v":-2597667.9000000004},{"$f":"K1015+Spreadsheet9.2!K1020","v":-2051486.2999999998},{"$f":"L1015+Spreadsheet9.2!L1020","v":-3797618.5999999996},{"$f":"M1015+Spreadsheet9.2!M1020","v":-4430227.9000000004},{"$f":"N1015+Spreadsheet9.2!N1020","v":-5810138.5999999996},{"$f":"O1015+Spreadsheet9.2!O1020","v":-6026254},{"$f":"P1015+Spreadsheet9.2!P1020","v":-6151048.4000000004},{"$f":"Q1015+Spreadsheet9.2!Q1020","v":-6982425.7999999998},{"$f":"R1015+Spreadsheet9.2!R1020","v":-7306515.3000000007},{"$f":"S1015+Spreadsheet9.2!S1020","v":-6776281.0999999996},{"$f":"T1015+Spreadsheet9.2!T1020","v":-7234847.2999999998},{"$f":"U1015+Spreadsheet9.2!U1020","v":-7348810.3000000007},{"$f":"V1015+Spreadsheet9.2!V1020","v":-7211620},{"$f":"W1015+Spreadsheet9.2!W1020","v":-7497676.5},{"$f":"X1015+Spreadsheet9.2!X1020","v":-7634883.5999999996},{"$f":"Y1015+Spreadsheet9.2!Y1020","v":-7123061.2000000002},{"$f":"Z1015+Spreadsheet9.2!Z1020","v":-7455693.7000000002},{"$f":"AA1015+Spreadsheet9.2!AA1020","v":-7299789.2999999998},{"$f":"AB1015+Spreadsheet9.2!AB1020","v":-6898353.5999999996},{"$f":"AC1015+Spreadsheet9.2!AC1020","v":-6550101.3000000007},{"$f":"AD1015+Spreadsheet9.2!AD1020","v":-6444946.2999999998},{"$f":"AE1015+Spreadsheet9.2!AE1020","v":-5925887.4000000004},{"$f":"AF1015+Spreadsheet9.2!AF1020","v":-5169767.5},{"$f":"AG1015+Spreadsheet9.2!AG1020","v":-4317091.0999999996},{"$f":"AH1015+Spreadsheet9.2!AH1020","v":-4192135.9},{"$f":"AI1015+Spreadsheet9.2!AI1020","v":-3908655.5999999996},{"$f":"AJ1015+Spreadsheet9.2!AJ1020","v":-3742105.5},{"$f":"AK1015+Spreadsheet9.2!AK1020","v":-2995155.4},{"$f":"AL1015+Spreadsheet9.2!AL1020","v":-2556410.2000000002},{"$f":"AM1015+Spreadsheet9.2!AM1020","v":-1627526.7},{"$f":"AN1015+Spreadsheet9.2!AN1020","v":-1766709.5},{"$f":"AO1015+Spreadsheet9.2!AO1020","v":-1244482.7},{"$f":"AP1015+Spreadsheet9.2!AP1020","v":-1141182.0999999999},{"$f":"AQ1015+Spreadsheet9.2!AQ1020","v":-342973.5},{"$f":"AR1015+Spreadsheet9.2!AR1020","v":115276.5},{"$f":"AS1015+Spreadsheet9.2!AS1020","v":443260.10000000009},{"$f":"AT1015+Spreadsheet9.2!AT1020","v":1363873.8},{"$f":"AU1015+Spreadsheet9.2!AU1020","v":1311433.2999999998},{"$f":"AV1015+Spreadsheet9.2!AV1020","v":1006004.7},{"$f":"AW1015+Spreadsheet9.2!AW1020","v":1232765.9000000001},{"$f":"AX1015+Spreadsheet9.2!AX1020","v":1180396.2},{"$f":"AY1015+Spreadsheet9.2!AY1020","v":1026752.6},{"$f":"AZ1015+Spreadsheet9.2!AZ1020","v":877178.9},{"$f":"BA1015+Spreadsheet9.2!BA1020","v":381663.8},{"$f":"BB1015+Spreadsheet9.2!BB1020","v":171338.7},{"$f":"BC1015+Spreadsheet9.2!BC1020","v":381646.2},{"$f":"BD1015+Spreadsheet9.2!BD1020","v":184692.7},{"$f":"BE1015+Spreadsheet9.2!BE1020","v":27445.099999999991},{"$f":"BF1015+Spreadsheet9.2!BF1020","v":-141270.70000000001},{"$f":"BG1015+Spreadsheet9.2!BG1020","v":-293441.60000000003},{"$f":"BH1015+Spreadsheet9.2!BH1020","v":-495666.1},{"$f":"BI1015+Spreadsheet9.2!BI1020","v":-247801.40000000002},{"$f":"BJ1015+Spreadsheet9.2!BJ1020","v":-296694.2},{"$f":"BK1015+Spreadsheet9.2!BK1020","v":-351664.4},{"$f":"BL1015+Spreadsheet9.2!BL1020","v":-294186.7},{"$f":"BM1015+Spreadsheet9.2!BM1020","v":-299682.40000000002},{"$f":"BN1015+Spreadsheet9.2!BN1020","v":-303843.8},{"$f":"BO1015+Spreadsheet9.2!BO1020","v":-307384.80000000005}]
[null,"Simulation 987",{"$f":"C1016+Spreadsheet9.2!C1021","v":0},{"$f":"D1016+Spreadsheet9.2!D1021","v":313542.8},{"$f":"E1016+Spreadsheet9.2!E1021","v":568915.6},{"$f":"F1016+Spreadsheet9.2!F1021","v":-303918},{"$f":"G1016+Spreadsheet9.2!G1021","v":-1028671.9},{"$f":"H1016+Spreadsheet9.2!H1021","v":326642.40000000002},{"$f":"I1016+Spreadsheet9.2!I1021","v":437563.2},{"$f":"J1016+Spreadsheet9.2!J1021","v":-651777.9},{"$f":"K1016+Spreadsheet9.2!K1021","v":1331554.7},{"$f":"L1016+Spreadsheet9.2!L1021","v":1025572.3999999999},{"$f":"M1016+Spreadsheet9.2!M1021","v":-1426949.6},{"$f":"N1016+Spreadsheet9.2!N1021","v":-2001368.2999999998},{"$f":"O1016+Spreadsheet9.2!O1021","v":-3082780.5},{"$f":"P1016+Spreadsheet9.2!P1021","v":-1798745.8},{"$f":"Q1016+Spreadsheet9.2!Q1021","v":-476304.79999999993},{"$f":"R1016+Spreadsheet9.2!R1021","v":-688364.89999999991},{"$f":"S1016+Spreadsheet9.2!S1021","v":-29235.099999999977},{"$f":"T1016+Spreadsheet9.2!T1021","v":-477684.39999999997},{"$f":"U1016+Spreadsheet9.2!U1021","v":21233.699999999953},{"$f":"V1016+Spreadsheet9.2!V1021","v":1385562.9},{"$f":"W1016+Spreadsheet9.2!W1021","v":-101473},{"$f":"X1016+Spreadsheet9.2!X1021","v":-728037.20000000007},{"$f":"Y1016+Spreadsheet9.2!Y1021","v":1025914.9},{"$f":"Z1016+Spreadsheet9.2!Z1021","v":1571272.5},{"$f":"AA1016+Spreadsheet9.2!AA1021","v":454657.1},{"$f":"AB1016+Spreadsheet9.2!AB1021","v":14305.599999999977},{"$f":"AC1016+Spreadsheet9.2!AC1021","v":-1091645.3999999999},{"$f":"AD1016+Spreadsheet9.2!AD1021","v":-590675},{"$f":"AE1016+Spreadsheet9.2!AE1021","v":311945.89999999997},{"$f":"AF1016+Spreadsheet9.2!AF1021","v":995446.8},{"$f":"AG1016+Spreadsheet9.2!AG1021","v":3066207.5999999996},{"$f":"AH1016+Spreadsheet9.2!AH1021","v":2465024.7000000002},{"$f":"AI1016+Spreadsheet9.2!AI1021","v":3281667.9},{"$f":"AJ1016+Spreadsheet9.2!AJ1021","v":1293469.5},{"$f":"AK1016+Spreadsheet9.2!AK1021","v":2826136.7},{"$f":"AL1016+Spreadsheet9.2!AL1021","v":858942.8},{"$f":"AM1016+Spreadsheet9.2!AM1021","v":1313468},{"$f":"AN1016+Spreadsheet9.2!AN1021","v":2001339.2999999998},{"$f":"AO1016+Spreadsheet9.2!AO1021","v":1275175.5},{"$f":"AP1016+Spreadsheet9.2!AP1021","v":2923995.9},{"$f":"AQ1016+Spreadsheet9.2!AQ1021","v":3493049.2},{"$f":"AR1016+Spreadsheet9.2!AR1021","v":3154406.9000000004},{"$f":"AS1016+Spreadsheet9.2!AS1021","v":3103099.6999999997},{"$f":"AT1016+Spreadsheet9.2!AT1021","v":3106639.4000000004},{"$f":"AU1016+Spreadsheet9.2!AU1021","v":1933617.5},{"$f":"AV1016+Spreadsheet9.2!AV1021","v":1309384.2},{"$f":"AW1016+Spreadsheet9.2!AW1021","v":1047175.5},{"$f":"AX1016+Spreadsheet9.2!AX1021","v":695038.1},{"$f":"AY1016+Spreadsheet9.2!AY1021","v":641161.4},{"$f":"AZ1016+Spreadsheet9.2!AZ1021","v":794168.1},{"$f":"BA1016+Spreadsheet9.2!BA1021","v":594811.70000000007},{"$f":"BB1016+Spreadsheet9.2!BB1021","v":433481.9},{"$f":"BC1016+Spreadsheet9.2!BC1021","v":437248.8},{"$f":"BD1016+Spreadsheet9.2!BD1021","v":214690.5},{"$f":"BE1016+Spreadsheet9.2!BE1021","v":27327.299999999988},{"$f":"BF1016+Spreadsheet9.2!BF1021","v":-35775.799999999988},{"$f":"BG1016+Spreadsheet9.2!BG1021","v":-181232.3},{"$f":"BH1016+Spreadsheet9.2!BH1021","v":-356855.3},{"$f":"BI1016+Spreadsheet9.2!BI1021","v":-244555.8},{"$f":"BJ1016+Spreadsheet9.2!BJ1021","v":-319446.09999999998},{"$f":"BK1016+Spreadsheet9.2!BK1021","v":-368430.69999999995},{"$f":"BL1016+Spreadsheet9.2!BL1021","v":-310852.7},{"$f":"BM1016+Spreadsheet9.2!BM1021","v":-312832.40000000002},{"$f":"BN1016+Spreadsheet9.2!BN1021","v":-315583.40000000002},{"$f":"BO1016+Spreadsheet9.2!BO1021","v":-318363.59999999998}]
[null,"Simulation 988",{"$f":"C1017+Spreadsheet9.2!C1022","v":0},{"$f":"D1017+Spreadsheet9.2!D1022","v":-32674.900000000009},{"$f":"E1017+Spreadsheet9.2!E1022","v":-853111.7},{"$f":"F1017+Spreadsheet9.2!F1022","v":-867828.3},{"$f":"G1017+Spreadsheet9.2!G1022","v":-545569.70000000007},{"$f":"H1017+Spreadsheet9.2!H1022","v":740250.3},{"$f":"I1017+Spreadsheet9.2!I1022","v":-1170681.5},{"$f":"J1017+Spreadsheet9.2!J1022","v":703197.8},{"$f":"K1017+Spreadsheet9.2!K1022","v":-932468.2},{"$f":"L1017+Spreadsheet9.2!L1022","v":-1608495.3},{"$f":"M1017+Spreadsheet9.2!M1022","v":-3386645.7},{"$f":"N1017+Spreadsheet9.2!N1022","v":-4580470.8},{"$f":"O1017+Spreadsheet9.2!O1022","v":-5208806.3},{"$f":"P1017+Spreadsheet9.2!P1022","v":-4798938.5999999996},{"$f":"Q1017+Spreadsheet9.2!Q1022","v":-4129197.4000000004},{"$f":"R1017+Spreadsheet9.2!R1022","v":-3971409.4},{"$f":"S1017+Spreadsheet9.2!S1022","v":-3607649.8},{"$f":"T1017+Spreadsheet9.2!T1022","v":-4178665},{"$f":"U1017+Spreadsheet9.2!U1022","v":-4162151.6},{"$f":"V1017+Spreadsheet9.2!V1022","v":-3539768.1},{"$f":"W1017+Spreadsheet9.2!W1022","v":-3837021.3},{"$f":"X1017+Spreadsheet9.2!X1022","v":-3643086.5999999996},{"$f":"Y1017+Spreadsheet9.2!Y1022","v":-4378995.2},{"$f":"Z1017+Spreadsheet9.2!Z1022","v":-4571003},{"$f":"AA1017+Spreadsheet9.2!AA1022","v":-4205219.4000000004},{"$f":"AB1017+Spreadsheet9.2!AB1022","v":-5006829.5},{"$f":"AC1017+Spreadsheet9.2!AC1022","v":-3830229},{"$f":"AD1017+Spreadsheet9.2!AD1022","v":-3674660.1},{"$f":"AE1017+Spreadsheet9.2!AE1022","v":-2687442.6},{"$f":"AF1017+Spreadsheet9.2!AF1022","v":-2538053.1},{"$f":"AG1017+Spreadsheet9.2!AG1022","v":-2674105.6},{"$f":"AH1017+Spreadsheet9.2!AH1022","v":-2443792.0999999996},{"$f":"AI1017+Spreadsheet9.2!AI1022","v":-3067035.8},{"$f":"AJ1017+Spreadsheet9.2!AJ1022","v":-2424621.2000000002},{"$f":"AK1017+Spreadsheet9.2!AK1022","v":-1722733},{"$f":"AL1017+Spreadsheet9.2!AL1022","v":-1039957.1000000001},{"$f":"AM1017+Spreadsheet9.2!AM1022","v":-992011.39999999991},{"$f":"AN1017+Spreadsheet9.2!AN1022","v":-214535.4},{"$f":"AO1017+Spreadsheet9.2!AO1022","v":205276.7},{"$f":"AP1017+Spreadsheet9.2!AP1022","v":250029.7},{"$f":"AQ1017+Spreadsheet9.2!AQ1022","v":-553184.69999999995},{"$f":"AR1017+Spreadsheet9.2!AR1022","v":-724670.2},{"$f":"AS1017+Spreadsheet9.2!AS1022","v":-1348887.3},{"$f":"AT1017+Spreadsheet9.2!AT1022","v":-747710.7},{"$f":"AU1017+Spreadsheet9.2!AU1022","v":-872094.4},{"$f":"AV1017+Spreadsheet9.2!AV1022","v":-646405.1},{"$f":"AW1017+Spreadsheet9.2!AW1022","v":-485011},{"$f":"AX1017+Spreadsheet9.2!AX1022","v":-439483.30000000005},{"$f":"AY1017+Spreadsheet9.2!AY1022","v":-586254.79999999993},{"$f":"AZ1017+Spreadsheet9.2!AZ1022","v":-467117.5},{"$f":"BA1017+Spreadsheet9.2!BA1022","v":-501648.80000000005},{"$f":"BB1017+Spreadsheet9.2!BB1022","v":-561789},{"$f":"BC1017+Spreadsheet9.2!BC1022","v":-244378.3},{"$f":"BD1017+Spreadsheet9.2!BD1022","v":-396544.1},{"$f":"BE1017+Spreadsheet9.2!BE1022","v":-597717.1},{"$f":"BF1017+Spreadsheet9.2!BF1022","v":-646913.30000000005},{"$f":"BG1017+Spreadsheet9.2!BG1022","v":-772404.6},{"$f":"BH1017+Spreadsheet9.2!BH1022","v":-901739.3},{"$f":"BI1017+Spreadsheet9.2!BI1022","v":-523411.7},{"$f":"BJ1017+Spreadsheet9.2!BJ1022","v":-508581.10000000003},{"$f":"BK1017+Spreadsheet9.2!BK1022","v":-553298.6},{"$f":"BL1017+Spreadsheet9.2!BL1022","v":-484118.6},{"$f":"BM1017+Spreadsheet9.2!BM1022","v":-486550.5},{"$f":"BN1017+Spreadsheet9.2!BN1022","v":-489476.6},{"$f":"BO1017+Spreadsheet9.2!BO1022","v":-492092.9}]
[null,"Simulation 989",{"$f":"C1018+Spreadsheet9.2!C1023","v":0},{"$f":"D1018+Spreadsheet9.2!D1023","v":-344025.30000000005},{"$f":"E1018+Spreadsheet9.2!E1023","v":-1626388.4},{"$f":"F1018+Spreadsheet9.2!F1023","v":-1270636.5},{"$f":"G1018+Spreadsheet9.2!G1023","v":-2011843.7},{"$f":"H1018+Spreadsheet9.2!H1023","v":-2331218.2000000002},{"$f":"I1018+Spreadsheet9.2!I1023","v":-2430812.5},{"$f":"J1018+Spreadsheet9.2!J1023","v":-3617557},{"$f":"K1018+Spreadsheet9.2!K1023","v":-3048748.2},{"$f":"L1018+Spreadsheet9.2!L1023","v":-3903328.0999999996},{"$f":"M1018+Spreadsheet9.2!M1023","v":-3769327.9000000004},{"$f":"N1018+Spreadsheet9.2!N1023","v":-4948264.6999999993},{"$f":"O1018+Spreadsheet9.2!O1023","v":-5088698.9000000004},{"$f":"P1018+Spreadsheet9.2!P1023","v":-4681508.1999999993},{"$f":"Q1018+Spreadsheet9.2!Q1023","v":-4216353.0999999996},{"$f":"R1018+Spreadsheet9.2!R1023","v":-4504223.8},{"$f":"S1018+Spreadsheet9.2!S1023","v":-4089798.5},{"$f":"T1018+Spreadsheet9.2!T1023","v":-2915020.5},{"$f":"U1018+Spreadsheet9.2!U1023","v":-1176649.3},{"$f":"V1018+Spreadsheet9.2!V1023","v":-1783203.7000000002},{"$f":"W1018+Spreadsheet9.2!W1023","v":-2308632.9000000004},{"$f":"X1018+Spreadsheet9.2!X1023","v":-2894052.1},{"$f":"Y1018+Spreadsheet9.2!Y1023","v":-2993835},{"$f":"Z1018+Spreadsheet9.2!Z1023","v":-1792301},{"$f":"AA1018+Spreadsheet9.2!AA1023","v":-1845123.8},{"$f":"AB1018+Spreadsheet9.2!AB1023","v":-2686244.5},{"$f":"AC1018+Spreadsheet9.2!AC1023","v":-2582450.2000000002},{"$f":"AD1018+Spreadsheet9.2!AD1023","v":-2253902.7000000002},{"$f":"AE1018+Spreadsheet9.2!AE1023","v":-1223995.7},{"$f":"AF1018+Spreadsheet9.2!AF1023","v":-45705.70000000007},{"$f":"AG1018+Spreadsheet9.2!AG1023","v":1903303.3},{"$f":"AH1018+Spreadsheet9.2!AH1023","v":1193596.5},{"$f":"AI1018+Spreadsheet9.2!AI1023","v":-184664.29999999993},{"$f":"AJ1018+Spreadsheet9.2!AJ1023","v":-1017657.7000000001},{"$f":"AK1018+Spreadsheet9.2!AK1023","v":-1165133.3999999999},{"$f":"AL1018+Spreadsheet9.2!AL1023","v":-1652957.3},{"$f":"AM1018+Spreadsheet9.2!AM1023","v":-2425079.1},{"$f":"AN1018+Spreadsheet9.2!AN1023","v":-1988887.1},{"$f":"AO1018+Spreadsheet9.2!AO1023","v":-1186449.7},{"$f":"AP1018+Spreadsheet9.2!AP1023","v":-1799371.3},{"$f":"AQ1018+Spreadsheet9.2!AQ1023","v":-1240715.2000000002},{"$f":"AR1018+Spreadsheet9.2!AR1023","v":-926132},{"$f":"AS1018+Spreadsheet9.2!AS1023","v":-761993.5},{"$f":"AT1018+Spreadsheet9.2!AT1023","v":-607915.69999999995},{"$f":"AU1018+Spreadsheet9.2!AU1023","v":-250653.40000000002},{"$f":"AV1018+Spreadsheet9.2!AV1023","v":17816.5},{"$f":"AW1018+Spreadsheet9.2!AW1023","v":70581.600000000035},{"$f":"AX1018+Spreadsheet9.2!AX1023","v":159691.60000000003},{"$f":"AY1018+Spreadsheet9.2!AY1023","v":585487.4},{"$f":"AZ1018+Spreadsheet9.2!AZ1023","v":420798.4},{"$f":"BA1018+Spreadsheet9.2!BA1023","v":417588.2},{"$f":"BB1018+Spreadsheet9.2!BB1023","v":421716.60000000003},{"$f":"BC1018+Spreadsheet9.2!BC1023","v":340260.1},{"$f":"BD1018+Spreadsheet9.2!BD1023","v":189347.4},{"$f":"BE1018+Spreadsheet9.2!BE1023","v":54603.1},{"$f":"BF1018+Spreadsheet9.2!BF1023","v":15246.300000000001},{"$f":"BG1018+Spreadsheet9.2!BG1023","v":-126814.5},{"$f":"BH1018+Spreadsheet9.2!BH1023","v":-286121.30000000005},{"$f":"BI1018+Spreadsheet9.2!BI1023","v":-191072.6},{"$f":"BJ1018+Spreadsheet9.2!BJ1023","v":-279698.7},{"$f":"BK1018+Spreadsheet9.2!BK1023","v":-329347.7},{"$f":"BL1018+Spreadsheet9.2!BL1023","v":-256604},{"$f":"BM1018+Spreadsheet9.2!BM1023","v":-260080.40000000002},{"$f":"BN1018+Spreadsheet9.2!BN1023","v":-263457.59999999998},{"$f":"BO1018+Spreadsheet9.2!BO1023","v":-266159.09999999998}]
[null,"Simulation 990",{"$f":"C1019+Spreadsheet9.2!C1024","v":0},{"$f":"D1019+Spreadsheet9.2!D1024","v":-464790.6},{"$f":"E1019+Spreadsheet9.2!E1024","v":-852332.10000000009},{"$f":"F1019+Spreadsheet9.2!F1024","v":-945978.1},{"$f":"G1019+Spreadsheet9.2!G1024","v":-1412538},{"$f":"H1019+Spreadsheet9.2!H1024","v":970575.60000000009},{"$f":"I1019+Spreadsheet9.2!I1024","v":-1017253.3},{"$f":"J1019+Spreadsheet9.2!J1024","v":-99698.699999999953},{"$f":"K1019+Spreadsheet9.2!K1024","v":-1599241.5},{"$f":"L1019+Spreadsheet9.2!L1024","v":-1239678.3},{"$f":"M1019+Spreadsheet9.2!M1024","v":-1284265.9000000001},{"$f":"N1019+Spreadsheet9.2!N1024","v":-1763066.5},{"$f":"O1019+Spreadsheet9.2!O1024","v":-3245333.1},{"$f":"P1019+Spreadsheet9.2!P1024","v":-4435537.3},{"$f":"Q1019+Spreadsheet9.2!Q1024","v":-2730178.5},{"$f":"R1019+Spreadsheet9.2!R1024","v":-3251174.5999999996},{"$f":"S1019+Spreadsheet9.2!S1024","v":-1626061.8},{"$f":"T1019+Spreadsheet9.2!T1024","v":-1239534.5999999999},{"$f":"U1019+Spreadsheet9.2!U1024","v":-1533300.9},{"$f":"V1019+Spreadsheet9.2!V1024","v":-1467931.1},{"$f":"W1019+Spreadsheet9.2!W1024","v":21465.399999999907},{"$f":"X1019+Spreadsheet9.2!X1024","v":644324.59999999986},{"$f":"Y1019+Spreadsheet9.2!Y1024","v":826691.8},{"$f":"Z1019+Spreadsheet9.2!Z1024","v":1102492.1000000001},{"$f":"AA1019+Spreadsheet9.2!AA1024","v":1977782.1},{"$f":"AB1019+Spreadsheet9.2!AB1024","v":5109700.5999999996},{"$f":"AC1019+Spreadsheet9.2!AC1024","v":2250691.7999999998},{"$f":"AD1019+Spreadsheet9.2!AD1024","v":342581},{"$f":"AE1019+Spreadsheet9.2!AE1024","v":2048758.1},{"$f":"AF1019+Spreadsheet9.2!AF1024","v":1776012.1},{"$f":"AG1019+Spreadsheet9.2!AG1024","v":-396072.30000000005},{"$f":"AH1019+Spreadsheet9.2!AH1024","v":-940681.60000000009},{"$f":"AI1019+Spreadsheet9.2!AI1024","v":-1744360.8},{"$f":"AJ1019+Spreadsheet9.2!AJ1024","v":-1564660.2000000002},{"$f":"AK1019+Spreadsheet9.2!AK1024","v":-591342.1},{"$f":"AL1019+Spreadsheet9.2!AL1024","v":-979124.8},{"$f":"AM1019+Spreadsheet9.2!AM1024","v":-1340693.2},{"$f":"AN1019+Spreadsheet9.2!AN1024","v":-1252628.7},{"$f":"AO1019+Spreadsheet9.2!AO1024","v":-1339926.6000000001},{"$f":"AP1019+Spreadsheet9.2!AP1024","v":-1581350.4},{"$f":"AQ1019+Spreadsheet9.2!AQ1024","v":-488245.7},{"$f":"AR1019+Spreadsheet9.2!AR1024","v":-643657.30000000005},{"$f":"AS1019+Spreadsheet9.2!AS1024","v":-607118.20000000007},{"$f":"AT1019+Spreadsheet9.2!AT1024","v":-792564.3},{"$f":"AU1019+Spreadsheet9.2!AU1024","v":-1459561.8},{"$f":"AV1019+Spreadsheet9.2!AV1024","v":-1425559},{"$f":"AW1019+Spreadsheet9.2!AW1024","v":-1125181},{"$f":"AX1019+Spreadsheet9.2!AX1024","v":-1058398.1000000001},{"$f":"AY1019+Spreadsheet9.2!AY1024","v":-896666.5},{"$f":"AZ1019+Spreadsheet9.2!AZ1024","v":-613244.1},{"$f":"BA1019+Spreadsheet9.2!BA1024","v":-371573.9},{"$f":"BB1019+Spreadsheet9.2!BB1024","v":-469639.80000000005},{"$f":"BC1019+Spreadsheet9.2!BC1024","v":-176783.6},{"$f":"BD1019+Spreadsheet9.2!BD1024","v":-357140.7},{"$f":"BE1019+Spreadsheet9.2!BE1024","v":-457412.7},{"$f":"BF1019+Spreadsheet9.2!BF1024","v":-474961.30000000005},{"$f":"BG1019+Spreadsheet9.2!BG1024","v":-573784.69999999995},{"$f":"BH1019+Spreadsheet9.2!BH1024","v":-719674.6},{"$f":"BI1019+Spreadsheet9.2!BI1024","v":-376074.3},{"$f":"BJ1019+Spreadsheet9.2!BJ1024","v":-424326.3},{"$f":"BK1019+Spreadsheet9.2!BK1024","v":-466650.8},{"$f":"BL1019+Spreadsheet9.2!BL1024","v":-396557.19999999995},{"$f":"BM1019+Spreadsheet9.2!BM1024","v":-399106.80000000005},{"$f":"BN1019+Spreadsheet9.2!BN1024","v":-402292.80000000005},{"$f":"BO1019+Spreadsheet9.2!BO1024","v":-404913.6}]
[null,"Simulation 991",{"$f":"C1020+Spreadsheet9.2!C1025","v":0},{"$f":"D1020+Spreadsheet9.2!D1025","v":295160.40000000002},{"$f":"E1020+Spreadsheet9.2!E1025","v":868078.4},{"$f":"F1020+Spreadsheet9.2!F1025","v":606192.69999999995},{"$f":"G1020+Spreadsheet9.2!G1025","v":1420968},{"$f":"H1020+Spreadsheet9.2!H1025","v":282923.30000000005},{"$f":"I1020+Spreadsheet9.2!I1025","v":-485424.9},{"$f":"J1020+Spreadsheet9.2!J1025","v":-126489.4},{"$f":"K1020+Spreadsheet9.2!K1025","v":-468486.6},{"$f":"L1020+Spreadsheet9.2!L1025","v":698131.5},{"$f":"M1020+Spreadsheet9.2!M1025","v":514047.69999999995},{"$f":"N1020+Spreadsheet9.2!N1025","v":182473.40000000002},{"$f":"O1020+Spreadsheet9.2!O1025","v":-792099.4},{"$f":"P1020+Spreadsheet9.2!P1025","v":381803.69999999995},{"$f":"Q1020+Spreadsheet9.2!Q1025","v":1684685.5},{"$f":"R1020+Spreadsheet9.2!R1025","v":-765505.10000000009},{"$f":"S1020+Spreadsheet9.2!S1025","v":282216.49999999977},{"$f":"T1020+Spreadsheet9.2!T1025","v":-403928},{"$f":"U1020+Spreadsheet9.2!U1025","v":-814029.4},{"$f":"V1020+Spreadsheet9.2!V1025","v":-2127284.6999999997},{"$f":"W1020+Spreadsheet9.2!W1025","v":-2546395.8000000003},{"$f":"X1020+Spreadsheet9.2!X1025","v":-3056534.4},{"$f":"Y1020+Spreadsheet9.2!Y1025","v":-2203758.5},{"$f":"Z1020+Spreadsheet9.2!Z1025","v":-2998053.3000000003},{"$f":"AA1020+Spreadsheet9.2!AA1025","v":-2914684.1},{"$f":"AB1020+Spreadsheet9.2!AB1025","v":-3624396.5},{"$f":"AC1020+Spreadsheet9.2!AC1025","v":-3131879.3},{"$f":"AD1020+Spreadsheet9.2!AD1025","v":-3745807.4},{"$f":"AE1020+Spreadsheet9.2!AE1025","v":-3268850.3},{"$f":"AF1020+Spreadsheet9.2!AF1025","v":-3560009},{"$f":"AG1020+Spreadsheet9.2!AG1025","v":-3279579.2},{"$f":"AH1020+Spreadsheet9.2!AH1025","v":-3517859.4},{"$f":"AI1020+Spreadsheet9.2!AI1025","v":-3766838.4000000004},{"$f":"AJ1020+Spreadsheet9.2!AJ1025","v":-4240165.2},{"$f":"AK1020+Spreadsheet9.2!AK1025","v":-4004782.0999999996},{"$f":"AL1020+Spreadsheet9.2!AL1025","v":-4001117.9000000004},{"$f":"AM1020+Spreadsheet9.2!AM1025","v":-4268426.0999999996},{"$f":"AN1020+Spreadsheet9.2!AN1025","v":-3940734.8},{"$f":"AO1020+Spreadsheet9.2!AO1025","v":-4012259.8},{"$f":"AP1020+Spreadsheet9.2!AP1025","v":-3896584.6},{"$f":"AQ1020+Spreadsheet9.2!AQ1025","v":-3104754.8},{"$f":"AR1020+Spreadsheet9.2!AR1025","v":-2381883.5},{"$f":"AS1020+Spreadsheet9.2!AS1025","v":-2339516.6},{"$f":"AT1020+Spreadsheet9.2!AT1025","v":-1887596.6},{"$f":"AU1020+Spreadsheet9.2!AU1025","v":-2070786},{"$f":"AV1020+Spreadsheet9.2!AV1025","v":-1798423},{"$f":"AW1020+Spreadsheet9.2!AW1025","v":-1053015.6000000001},{"$f":"AX1020+Spreadsheet9.2!AX1025","v":-1046401.4},{"$f":"AY1020+Spreadsheet9.2!AY1025","v":-970860.4},{"$f":"AZ1020+Spreadsheet9.2!AZ1025","v":-723601.2},{"$f":"BA1020+Spreadsheet9.2!BA1025","v":-578489.59999999998},{"$f":"BB1020+Spreadsheet9.2!BB1025","v":-432287.9},{"$f":"BC1020+Spreadsheet9.2!BC1025","v":-15796.300000000003},{"$f":"BD1020+Spreadsheet9.2!BD1025","v":-237594.7},{"$f":"BE1020+Spreadsheet9.2!BE1025","v":-477444.4},{"$f":"BF1020+Spreadsheet9.2!BF1025","v":-502501.30000000005},{"$f":"BG1020+Spreadsheet9.2!BG1025","v":-628392.9},{"$f":"BH1020+Spreadsheet9.2!BH1025","v":-794118.7},{"$f":"BI1020+Spreadsheet9.2!BI1025","v":-462542.6},{"$f":"BJ1020+Spreadsheet9.2!BJ1025","v":-536230.5},{"$f":"BK1020+Spreadsheet9.2!BK1025","v":-596785.30000000005},{"$f":"BL1020+Spreadsheet9.2!BL1025","v":-444251.7},{"$f":"BM1020+Spreadsheet9.2!BM1025","v":-447897.4},{"$f":"BN1020+Spreadsheet9.2!BN1025","v":-451225.80000000005},{"$f":"BO1020+Spreadsheet9.2!BO1025","v":-453490.3}]
[null,"Simulation 992",{"$f":"C1021+Spreadsheet9.2!C1026","v":0},{"$f":"D1021+Spreadsheet9.2!D1026","v":113291.9},{"$f":"E1021+Spreadsheet9.2!E1026","v":-611.89999999999418},{"$f":"F1021+Spreadsheet9.2!F1026","v":-969854.7},{"$f":"G1021+Spreadsheet9.2!G1026","v":-1359134.2000000002},{"$f":"H1021+Spreadsheet9.2!H1026","v":-3125008.8},{"$f":"I1021+Spreadsheet9.2!I1026","v":-2856376.3},{"$f":"J1021+Spreadsheet9.2!J1026","v":-3395588.4000000004},{"$f":"K1021+Spreadsheet9.2!K1026","v":-3144186},{"$f":"L1021+Spreadsheet9.2!L1026","v":-4412376.4000000004},{"$f":"M1021+Spreadsheet9.2!M1026","v":-4726232.8},{"$f":"N1021+Spreadsheet9.2!N1026","v":-5786183.5},{"$f":"O1021+Spreadsheet9.2!O1026","v":-6384504.4000000004},{"$f":"P1021+Spreadsheet9.2!P1026","v":-6648329.7999999998},{"$f":"Q1021+Spreadsheet9.2!Q1026","v":-5920283.7999999998},{"$f":"R1021+Spreadsheet9.2!R1026","v":-6460451.2000000002},{"$f":"S1021+Spreadsheet9.2!S1026","v":-6014068.7000000002},{"$f":"T1021+Spreadsheet9.2!T1026","v":-6123382},{"$f":"U1021+Spreadsheet9.2!U1026","v":-6145360.2000000002},{"$f":"V1021+Spreadsheet9.2!V1026","v":-6269753.2000000002},{"$f":"W1021+Spreadsheet9.2!W1026","v":-5794544},{"$f":"X1021+Spreadsheet9.2!X1026","v":-4979971.9000000004},{"$f":"Y1021+Spreadsheet9.2!Y1026","v":-4242536.2},{"$f":"Z1021+Spreadsheet9.2!Z1026","v":-3574587.3},{"$f":"AA1021+Spreadsheet9.2!AA1026","v":-3386249.2},{"$f":"AB1021+Spreadsheet9.2!AB1026","v":-3970312.8},{"$f":"AC1021+Spreadsheet9.2!AC1026","v":-3811098.5},{"$f":"AD1021+Spreadsheet9.2!AD1026","v":-3471559.5},{"$f":"AE1021+Spreadsheet9.2!AE1026","v":-3433827.5},{"$f":"AF1021+Spreadsheet9.2!AF1026","v":-3569394.9},{"$f":"AG1021+Spreadsheet9.2!AG1026","v":-2516873.6999999997},{"$f":"AH1021+Spreadsheet9.2!AH1026","v":-2204661.4},{"$f":"AI1021+Spreadsheet9.2!AI1026","v":-2487350.9},{"$f":"AJ1021+Spreadsheet9.2!AJ1026","v":-3072482.5},{"$f":"AK1021+Spreadsheet9.2!AK1026","v":-1938877.2000000002},{"$f":"AL1021+Spreadsheet9.2!AL1026","v":-2602911.1},{"$f":"AM1021+Spreadsheet9.2!AM1026","v":-3135760},{"$f":"AN1021+Spreadsheet9.2!AN1026","v":-3286300.9},{"$f":"AO1021+Spreadsheet9.2!AO1026","v":-2557903},{"$f":"AP1021+Spreadsheet9.2!AP1026","v":-2552111.5},{"$f":"AQ1021+Spreadsheet9.2!AQ1026","v":-2481340.1},{"$f":"AR1021+Spreadsheet9.2!AR1026","v":-2107039.1},{"$f":"AS1021+Spreadsheet9.2!AS1026","v":-2101371.2999999998},{"$f":"AT1021+Spreadsheet9.2!AT1026","v":-1758144},{"$f":"AU1021+Spreadsheet9.2!AU1026","v":-1425261.2000000002},{"$f":"AV1021+Spreadsheet9.2!AV1026","v":-917975.5},{"$f":"AW1021+Spreadsheet9.2!AW1026","v":-794090.8},{"$f":"AX1021+Spreadsheet9.2!AX1026","v":-533697.80000000005},{"$f":"AY1021+Spreadsheet9.2!AY1026","v":-263902.90000000002},{"$f":"AZ1021+Spreadsheet9.2!AZ1026","v":11549.5},{"$f":"BA1021+Spreadsheet9.2!BA1026","v":169488.90000000002},{"$f":"BB1021+Spreadsheet9.2!BB1026","v":211300.1},{"$f":"BC1021+Spreadsheet9.2!BC1026","v":400434.9},{"$f":"BD1021+Spreadsheet9.2!BD1026","v":339421.4},{"$f":"BE1021+Spreadsheet9.2!BE1026","v":220056},{"$f":"BF1021+Spreadsheet9.2!BF1026","v":173696.80000000002},{"$f":"BG1021+Spreadsheet9.2!BG1026","v":684},{"$f":"BH1021+Spreadsheet9.2!BH1026","v":-182575.7},{"$f":"BI1021+Spreadsheet9.2!BI1026","v":-146490.5},{"$f":"BJ1021+Spreadsheet9.2!BJ1026","v":-164498},{"$f":"BK1021+Spreadsheet9.2!BK1026","v":-198494},{"$f":"BL1021+Spreadsheet9.2!BL1026","v":-82139.199999999997},{"$f":"BM1021+Spreadsheet9.2!BM1026","v":-86623.599999999991},{"$f":"BN1021+Spreadsheet9.2!BN1026","v":-93006.400000000009},{"$f":"BO1021+Spreadsheet9.2!BO1026","v":-96491.5}]
[null,"Simulation 993",{"$f":"C1022+Spreadsheet9.2!C1027","v":0},{"$f":"D1022+Spreadsheet9.2!D1027","v":-49076.2},{"$f":"E1022+Spreadsheet9.2!E1027","v":-631142.69999999995},{"$f":"F1022+Spreadsheet9.2!F1027","v":-589182.19999999995},{"$f":"G1022+Spreadsheet9.2!G1027","v":-1210566.6000000001},{"$f":"H1022+Spreadsheet9.2!H1027","v":-1616532.4},{"$f":"I1022+Spreadsheet9.2!I1027","v":-3754423.6},{"$f":"J1022+Spreadsheet9.2!J1027","v":-3198952.7},{"$f":"K1022+Spreadsheet9.2!K1027","v":-2970022.8},{"$f":"L1022+Spreadsheet9.2!L1027","v":-2833963.8000000003},{"$f":"M1022+Spreadsheet9.2!M1027","v":-2359818.5},{"$f":"N1022+Spreadsheet9.2!N1027","v":-2517636.2999999998},{"$f":"O1022+Spreadsheet9.2!O1027","v":-3134312.2},{"$f":"P1022+Spreadsheet9.2!P1027","v":-5599424},{"$f":"Q1022+Spreadsheet9.2!Q1027","v":-5722639.5},{"$f":"R1022+Spreadsheet9.2!R1027","v":-5657633.0999999996},{"$f":"S1022+Spreadsheet9.2!S1027","v":-4703654},{"$f":"T1022+Spreadsheet9.2!T1027","v":-4868156.3},{"$f":"U1022+Spreadsheet9.2!U1027","v":-4465511.5},{"$f":"V1022+Spreadsheet9.2!V1027","v":-4757633.9000000004},{"$f":"W1022+Spreadsheet9.2!W1027","v":-4655318.4000000004},{"$f":"X1022+Spreadsheet9.2!X1027","v":-5069167.5},{"$f":"Y1022+Spreadsheet9.2!Y1027","v":-4917567.4000000004},{"$f":"Z1022+Spreadsheet9.2!Z1027","v":-5158937.4000000004},{"$f":"AA1022+Spreadsheet9.2!AA1027","v":-4795439.5999999996},{"$f":"AB1022+Spreadsheet9.2!AB1027","v":-4767685.5999999996},{"$f":"AC1022+Spreadsheet9.2!AC1027","v":-5071565.9000000004},{"$f":"AD1022+Spreadsheet9.2!AD1027","v":-5162917.9000000004},{"$f":"AE1022+Spreadsheet9.2!AE1027","v":-4664367.5999999996},{"$f":"AF1022+Spreadsheet9.2!AF1027","v":-4067541.6},{"$f":"AG1022+Spreadsheet9.2!AG1027","v":-4312228.3},{"$f":"AH1022+Spreadsheet9.2!AH1027","v":-4821673.8000000007},{"$f":"AI1022+Spreadsheet9.2!AI1027","v":-4474621.4000000004},{"$f":"AJ1022+Spreadsheet9.2!AJ1027","v":-4348114.6999999993},{"$f":"AK1022+Spreadsheet9.2!AK1027","v":-3486534.9000000004},{"$f":"AL1022+Spreadsheet9.2!AL1027","v":-3489897.9000000004},{"$f":"AM1022+Spreadsheet9.2!AM1027","v":-4034173.4000000004},{"$f":"AN1022+Spreadsheet9.2!AN1027","v":-3304263.2},{"$f":"AO1022+Spreadsheet9.2!AO1027","v":-2974712.8},{"$f":"AP1022+Spreadsheet9.2!AP1027","v":-3293594.6},{"$f":"AQ1022+Spreadsheet9.2!AQ1027","v":-2140681.1},{"$f":"AR1022+Spreadsheet9.2!AR1027","v":-2200486.9},{"$f":"AS1022+Spreadsheet9.2!AS1027","v":-2277472.3000000003},{"$f":"AT1022+Spreadsheet9.2!AT1027","v":-2003893},{"$f":"AU1022+Spreadsheet9.2!AU1027","v":-1660958.4000000001},{"$f":"AV1022+Spreadsheet9.2!AV1027","v":-1331615.0999999999},{"$f":"AW1022+Spreadsheet9.2!AW1027","v":-891616.59999999986},{"$f":"AX1022+Spreadsheet9.2!AX1027","v":-678514.7},{"$f":"AY1022+Spreadsheet9.2!AY1027","v":-658377.29999999993},{"$f":"AZ1022+Spreadsheet9.2!AZ1027","v":-604166.30000000005},{"$f":"BA1022+Spreadsheet9.2!BA1027","v":-659378.20000000007},{"$f":"BB1022+Spreadsheet9.2!BB1027","v":-526821},{"$f":"BC1022+Spreadsheet9.2!BC1027","v":-85288.400000000023},{"$f":"BD1022+Spreadsheet9.2!BD1027","v":-242538.99999999997},{"$f":"BE1022+Spreadsheet9.2!BE1027","v":-430650.1},{"$f":"BF1022+Spreadsheet9.2!BF1027","v":-472163.5},{"$f":"BG1022+Spreadsheet9.2!BG1027","v":-615042.5},{"$f":"BH1022+Spreadsheet9.2!BH1027","v":-732640.3},{"$f":"BI1022+Spreadsheet9.2!BI1027","v":-421159},{"$f":"BJ1022+Spreadsheet9.2!BJ1027","v":-453875.19999999995},{"$f":"BK1022+Spreadsheet9.2!BK1027","v":-487996.2},{"$f":"BL1022+Spreadsheet9.2!BL1027","v":-450313.69999999995},{"$f":"BM1022+Spreadsheet9.2!BM1027","v":-453010.8},{"$f":"BN1022+Spreadsheet9.2!BN1027","v":-456207.9},{"$f":"BO1022+Spreadsheet9.2!BO1027","v":-457681.7}]
[null,"Simulation 994",{"$f":"C1023+Spreadsheet9.2!C1028","v":0},{"$f":"D1023+Spreadsheet9.2!D1028","v":-317172},{"$f":"E1023+Spreadsheet9.2!E1028","v":186624.70000000007},{"$f":"F1023+Spreadsheet9.2!F1028","v":160548.50000000003},{"$f":"G1023+Spreadsheet9.2!G1028","v":422508.6},{"$f":"H1023+Spreadsheet9.2!H1028","v":-1080231},{"$f":"I1023+Spreadsheet9.2!I1028","v":46211.100000000006},{"$f":"J1023+Spreadsheet9.2!J1028","v":597180.9},{"$f":"K1023+Spreadsheet9.2!K1028","v":-449044.4},{"$f":"L1023+Spreadsheet9.2!L1028","v":-996744.9},{"$f":"M1023+Spreadsheet9.2!M1028","v":755305.7},{"$f":"N1023+Spreadsheet9.2!N1028","v":454704},{"$f":"O1023+Spreadsheet9.2!O1028","v":-143707.4},{"$f":"P1023+Spreadsheet9.2!P1028","v":-437408.7},{"$f":"Q1023+Spreadsheet9.2!Q1028","v":-211443.4},{"$f":"R1023+Spreadsheet9.2!R1028","v":1081216.3},{"$f":"S1023+Spreadsheet9.2!S1028","v":1449511.5},{"$f":"T1023+Spreadsheet9.2!T1028","v":-63197},{"$f":"U1023+Spreadsheet9.2!U1028","v":-1611561.7000000002},{"$f":"V1023+Spreadsheet9.2!V1028","v":-632737.89999999991},{"$f":"W1023+Spreadsheet9.2!W1028","v":1046798.7999999999},{"$f":"X1023+Spreadsheet9.2!X1028","v":851150.89999999991},{"$f":"Y1023+Spreadsheet9.2!Y1028","v":1932647.2},{"$f":"Z1023+Spreadsheet9.2!Z1028","v":2624373.6},{"$f":"AA1023+Spreadsheet9.2!AA1028","v":2581415.5999999996},{"$f":"AB1023+Spreadsheet9.2!AB1028","v":1693882.7},{"$f":"AC1023+Spreadsheet9.2!AC1028","v":2558835.6999999997},{"$f":"AD1023+Spreadsheet9.2!AD1028","v":3082371.3000000003},{"$f":"AE1023+Spreadsheet9.2!AE1028","v":2855746.8},{"$f":"AF1023+Spreadsheet9.2!AF1028","v":632860.60000000009},{"$f":"AG1023+Spreadsheet9.2!AG1028","v":-795627.7},{"$f":"AH1023+Spreadsheet9.2!AH1028","v":-393223.3},{"$f":"AI1023+Spreadsheet9.2!AI1028","v":-790553.10000000009},{"$f":"AJ1023+Spreadsheet9.2!AJ1028","v":-1425987.1},{"$f":"AK1023+Spreadsheet9.2!AK1028","v":-1699273.3},{"$f":"AL1023+Spreadsheet9.2!AL1028","v":-2286189.1},{"$f":"AM1023+Spreadsheet9.2!AM1028","v":-1289932.5},{"$f":"AN1023+Spreadsheet9.2!AN1028","v":-1920417.2},{"$f":"AO1023+Spreadsheet9.2!AO1028","v":-967878.3},{"$f":"AP1023+Spreadsheet9.2!AP1028","v":-363547.60000000009},{"$f":"AQ1023+Spreadsheet9.2!AQ1028","v":-1426359.1},{"$f":"AR1023+Spreadsheet9.2!AR1028","v":-1234998.2000000002},{"$f":"AS1023+Spreadsheet9.2!AS1028","v":-692639.1},{"$f":"AT1023+Spreadsheet9.2!AT1028","v":-574799.80000000005},{"$f":"AU1023+Spreadsheet9.2!AU1028","v":-492019.5},{"$f":"AV1023+Spreadsheet9.2!AV1028","v":218083},{"$f":"AW1023+Spreadsheet9.2!AW1028","v":336438.5},{"$f":"AX1023+Spreadsheet9.2!AX1028","v":961494.8},{"$f":"AY1023+Spreadsheet9.2!AY1028","v":972930.79999999993},{"$f":"AZ1023+Spreadsheet9.2!AZ1028","v":849557.1},{"$f":"BA1023+Spreadsheet9.2!BA1028","v":1018479.5},{"$f":"BB1023+Spreadsheet9.2!BB1028","v":939649.39999999991},{"$f":"BC1023+Spreadsheet9.2!BC1028","v":803005.60000000009},{"$f":"BD1023+Spreadsheet9.2!BD1028","v":716914.5},{"$f":"BE1023+Spreadsheet9.2!BE1028","v":632075.5},{"$f":"BF1023+Spreadsheet9.2!BF1028","v":447292.9},{"$f":"BG1023+Spreadsheet9.2!BG1028","v":398219.1},{"$f":"BH1023+Spreadsheet9.2!BH1028","v":260202.5},{"$f":"BI1023+Spreadsheet9.2!BI1028","v":131787.09999999998},{"$f":"BJ1023+Spreadsheet9.2!BJ1028","v":107801.2},{"$f":"BK1023+Spreadsheet9.2!BK1028","v":58846},{"$f":"BL1023+Spreadsheet9.2!BL1028","v":-39389.699999999997},{"$f":"BM1023+Spreadsheet9.2!BM1028","v":-39210.5},{"$f":"BN1023+Spreadsheet9.2!BN1028","v":-42306.7},{"$f":"BO1023+Spreadsheet9.2!BO1028","v":-45557.799999999996}]
[null,"Simulation 995",{"$f":"C1024+Spreadsheet9.2!C1029","v":0},{"$f":"D1024+Spreadsheet9.2!D1029","v":-247164.69999999998},{"$f":"E1024+Spreadsheet9.2!E1029","v":843198.20000000007},{"$f":"F1024+Spreadsheet9.2!F1029","v":264122.90000000002},{"$f":"G1024+Spreadsheet9.2!G1029","v":-818751.29999999993},{"$f":"H1024+Spreadsheet9.2!H1029","v":-2586110.2000000002},{"$f":"I1024+Spreadsheet9.2!I1029","v":-2812633.7},{"$f":"J1024+Spreadsheet9.2!J1029","v":-2402739.7000000002},{"$f":"K1024+Spreadsheet9.2!K1029","v":-4001011.4000000004},{"$f":"L1024+Spreadsheet9.2!L1029","v":-4950027.8},{"$f":"M1024+Spreadsheet9.2!M1029","v":-4887121.0999999996},{"$f":"N1024+Spreadsheet9.2!N1029","v":-5648163.7999999998},{"$f":"O1024+Spreadsheet9.2!O1029","v":-5551462.7000000002},{"$f":"P1024+Spreadsheet9.2!P1029","v":-6016372.5},{"$f":"Q1024+Spreadsheet9.2!Q1029","v":-6172615.7999999998},{"$f":"R1024+Spreadsheet9.2!R1029","v":-5562623.4000000004},{"$f":"S1024+Spreadsheet9.2!S1029","v":-5084747.3000000007},{"$f":"T1024+Spreadsheet9.2!T1029","v":-5268027.8},{"$f":"U1024+Spreadsheet9.2!U1029","v":-6001902.4000000004},{"$f":"V1024+Spreadsheet9.2!V1029","v":-6060851.4000000004},{"$f":"W1024+Spreadsheet9.2!W1029","v":-6257342.4000000004},{"$f":"X1024+Spreadsheet9.2!X1029","v":-5724925.8000000007},{"$f":"Y1024+Spreadsheet9.2!Y1029","v":-5492168.5},{"$f":"Z1024+Spreadsheet9.2!Z1029","v":-5432745.0999999996},{"$f":"AA1024+Spreadsheet9.2!AA1029","v":-5282592.4000000004},{"$f":"AB1024+Spreadsheet9.2!AB1029","v":-4039005.3},{"$f":"AC1024+Spreadsheet9.2!AC1029","v":-3460750.2},{"$f":"AD1024+Spreadsheet9.2!AD1029","v":-4156442.7},{"$f":"AE1024+Spreadsheet9.2!AE1029","v":-3484002.4},{"$f":"AF1024+Spreadsheet9.2!AF1029","v":-3599193.9},{"$f":"AG1024+Spreadsheet9.2!AG1029","v":-3937709.5},{"$f":"AH1024+Spreadsheet9.2!AH1029","v":-4281038.1999999993},{"$f":"AI1024+Spreadsheet9.2!AI1029","v":-4864541.2},{"$f":"AJ1024+Spreadsheet9.2!AJ1029","v":-4621715.5999999996},{"$f":"AK1024+Spreadsheet9.2!AK1029","v":-4379007.0999999996},{"$f":"AL1024+Spreadsheet9.2!AL1029","v":-4363614.2},{"$f":"AM1024+Spreadsheet9.2!AM1029","v":-4356097.3},{"$f":"AN1024+Spreadsheet9.2!AN1029","v":-4417963.9000000004},{"$f":"AO1024+Spreadsheet9.2!AO1029","v":-4236811.2},{"$f":"AP1024+Spreadsheet9.2!AP1029","v":-3959634.5},{"$f":"AQ1024+Spreadsheet9.2!AQ1029","v":-3405774},{"$f":"AR1024+Spreadsheet9.2!AR1029","v":-3022340.8},{"$f":"AS1024+Spreadsheet9.2!AS1029","v":-2646120.1},{"$f":"AT1024+Spreadsheet9.2!AT1029","v":-2410882.5},{"$f":"AU1024+Spreadsheet9.2!AU1029","v":-2155831.5},{"$f":"AV1024+Spreadsheet9.2!AV1029","v":-1850098.1},{"$f":"AW1024+Spreadsheet9.2!AW1029","v":-1478852.9},{"$f":"AX1024+Spreadsheet9.2!AX1029","v":-1173109.8},{"$f":"AY1024+Spreadsheet9.2!AY1029","v":-682410.1},{"$f":"AZ1024+Spreadsheet9.2!AZ1029","v":-579687.69999999995},{"$f":"BA1024+Spreadsheet9.2!BA1029","v":-285713.3},{"$f":"BB1024+Spreadsheet9.2!BB1029","v":73839.5},{"$f":"BC1024+Spreadsheet9.2!BC1029","v":382324.8},{"$f":"BD1024+Spreadsheet9.2!BD1029","v":257390.7},{"$f":"BE1024+Spreadsheet9.2!BE1029","v":169839.9},{"$f":"BF1024+Spreadsheet9.2!BF1029","v":23300.299999999988},{"$f":"BG1024+Spreadsheet9.2!BG1029","v":-128512.90000000001},{"$f":"BH1024+Spreadsheet9.2!BH1029","v":-202637.3},{"$f":"BI1024+Spreadsheet9.2!BI1029","v":-155147},{"$f":"BJ1024+Spreadsheet9.2!BJ1029","v":-163493.6},{"$f":"BK1024+Spreadsheet9.2!BK1029","v":-138948.30000000002},{"$f":"BL1024+Spreadsheet9.2!BL1029","v":-159143.79999999999},{"$f":"BM1024+Spreadsheet9.2!BM1029","v":-161897},{"$f":"BN1024+Spreadsheet9.2!BN1029","v":-166638.6},{"$f":"BO1024+Spreadsheet9.2!BO1029","v":-169240.8}]
[null,"Simulation 996",{"$f":"C1025+Spreadsheet9.2!C1030","v":0},{"$f":"D1025+Spreadsheet9.2!D1030","v":247771.8},{"$f":"E1025+Spreadsheet9.2!E1030","v":-592950.6},{"$f":"F1025+Spreadsheet9.2!F1030","v":285217.2},{"$f":"G1025+Spreadsheet9.2!G1030","v":1295323.8999999999},{"$f":"H1025+Spreadsheet9.2!H1030","v":1045144.9000000001},{"$f":"I1025+Spreadsheet9.2!I1030","v":297763.5},{"$f":"J1025+Spreadsheet9.2!J1030","v":1222565.3999999999},{"$f":"K1025+Spreadsheet9.2!K1030","v":170177.7},{"$f":"L1025+Spreadsheet9.2!L1030","v":193387.3},{"$f":"M1025+Spreadsheet9.2!M1030","v":-196743.90000000002},{"$f":"N1025+Spreadsheet9.2!N1030","v":-412922.39999999997},{"$f":"O1025+Spreadsheet9.2!O1030","v":-1886248.5},{"$f":"P1025+Spreadsheet9.2!P1030","v":-2446146.2000000002},{"$f":"Q1025+Spreadsheet9.2!Q1030","v":-3086825.4000000004},{"$f":"R1025+Spreadsheet9.2!R1030","v":-2701874.8},{"$f":"S1025+Spreadsheet9.2!S1030","v":-3355402.9000000004},{"$f":"T1025+Spreadsheet9.2!T1030","v":-3273003.6},{"$f":"U1025+Spreadsheet9.2!U1030","v":-4397671.3},{"$f":"V1025+Spreadsheet9.2!V1030","v":-4581801.2},{"$f":"W1025+Spreadsheet9.2!W1030","v":-3950895.7},{"$f":"X1025+Spreadsheet9.2!X1030","v":-3664684.8},{"$f":"Y1025+Spreadsheet9.2!Y1030","v":-3269992.2},{"$f":"Z1025+Spreadsheet9.2!Z1030","v":-3550963.2},{"$f":"AA1025+Spreadsheet9.2!AA1030","v":-3244159.2},{"$f":"AB1025+Spreadsheet9.2!AB1030","v":-3295008.5},{"$f":"AC1025+Spreadsheet9.2!AC1030","v":-2893245.5},{"$f":"AD1025+Spreadsheet9.2!AD1030","v":-3229244.8},{"$f":"AE1025+Spreadsheet9.2!AE1030","v":-3114897.8},{"$f":"AF1025+Spreadsheet9.2!AF1030","v":-2452337.5999999996},{"$f":"AG1025+Spreadsheet9.2!AG1030","v":-2301833.2999999998},{"$f":"AH1025+Spreadsheet9.2!AH1030","v":-2316549.9},{"$f":"AI1025+Spreadsheet9.2!AI1030","v":-2742258.8},{"$f":"AJ1025+Spreadsheet9.2!AJ1030","v":-2317738.2000000002},{"$f":"AK1025+Spreadsheet9.2!AK1030","v":-2085103.5},{"$f":"AL1025+Spreadsheet9.2!AL1030","v":-2133547},{"$f":"AM1025+Spreadsheet9.2!AM1030","v":-1362851.1},{"$f":"AN1025+Spreadsheet9.2!AN1030","v":-1672306.4000000001},{"$f":"AO1025+Spreadsheet9.2!AO1030","v":-1669576.1},{"$f":"AP1025+Spreadsheet9.2!AP1030","v":-1226487.7999999998},{"$f":"AQ1025+Spreadsheet9.2!AQ1030","v":-1218748.2},{"$f":"AR1025+Spreadsheet9.2!AR1030","v":-1461951.5},{"$f":"AS1025+Spreadsheet9.2!AS1030","v":-1691267.7999999998},{"$f":"AT1025+Spreadsheet9.2!AT1030","v":-768223.3},{"$f":"AU1025+Spreadsheet9.2!AU1030","v":-1307984.8},{"$f":"AV1025+Spreadsheet9.2!AV1030","v":-1271261.8999999999},{"$f":"AW1025+Spreadsheet9.2!AW1030","v":-743320.70000000007},{"$f":"AX1025+Spreadsheet9.2!AX1030","v":-537375.19999999995},{"$f":"AY1025+Spreadsheet9.2!AY1030","v":-448407.80000000005},{"$f":"AZ1025+Spreadsheet9.2!AZ1030","v":-563117.19999999995},{"$f":"BA1025+Spreadsheet9.2!BA1030","v":-491007},{"$f":"BB1025+Spreadsheet9.2!BB1030","v":-470119.7},{"$f":"BC1025+Spreadsheet9.2!BC1030","v":-88256.4},{"$f":"BD1025+Spreadsheet9.2!BD1030","v":-245969.1},{"$f":"BE1025+Spreadsheet9.2!BE1030","v":-387613.8},{"$f":"BF1025+Spreadsheet9.2!BF1030","v":-390048.7},{"$f":"BG1025+Spreadsheet9.2!BG1030","v":-529209.69999999995},{"$f":"BH1025+Spreadsheet9.2!BH1030","v":-612756.69999999995},{"$f":"BI1025+Spreadsheet9.2!BI1030","v":-337531},{"$f":"BJ1025+Spreadsheet9.2!BJ1030","v":-358579.80000000005},{"$f":"BK1025+Spreadsheet9.2!BK1030","v":-389062.1},{"$f":"BL1025+Spreadsheet9.2!BL1030","v":-328846.09999999998},{"$f":"BM1025+Spreadsheet9.2!BM1030","v":-330768.30000000005},{"$f":"BN1025+Spreadsheet9.2!BN1030","v":-334719.5},{"$f":"BO1025+Spreadsheet9.2!BO1030","v":-337294}]
[null,"Simulation 997",{"$f":"C1026+Spreadsheet9.2!C1031","v":0},{"$f":"D1026+Spreadsheet9.2!D1031","v":81970.899999999994},{"$f":"E1026+Spreadsheet9.2!E1031","v":-348757.30000000005},{"$f":"F1026+Spreadsheet9.2!F1031","v":-1809422.5},{"$f":"G1026+Spreadsheet9.2!G1031","v":-65107.700000000012},{"$f":"H1026+Spreadsheet9.2!H1031","v":1260597.2000000002},{"$f":"I1026+Spreadsheet9.2!I1031","v":439207.20000000007},{"$f":"J1026+Spreadsheet9.2!J1031","v":-498967.6},{"$f":"K1026+Spreadsheet9.2!K1031","v":-860123.1},{"$f":"L1026+Spreadsheet9.2!L1031","v":12544.600000000093},{"$f":"M1026+Spreadsheet9.2!M1031","v":658549.80000000005},{"$f":"N1026+Spreadsheet9.2!N1031","v":2072394.9000000001},{"$f":"O1026+Spreadsheet9.2!O1031","v":2376961.9},{"$f":"P1026+Spreadsheet9.2!P1031","v":3482944},{"$f":"Q1026+Spreadsheet9.2!Q1031","v":5925484.0999999996},{"$f":"R1026+Spreadsheet9.2!R1031","v":6050131.5},{"$f":"S1026+Spreadsheet9.2!S1031","v":6189941.1999999993},{"$f":"T1026+Spreadsheet9.2!T1031","v":2977487},{"$f":"U1026+Spreadsheet9.2!U1031","v":2038037.2999999998},{"$f":"V1026+Spreadsheet9.2!V1031","v":1833718.9},{"$f":"W1026+Spreadsheet9.2!W1031","v":2917698.7},{"$f":"X1026+Spreadsheet9.2!X1031","v":2071033.2},{"$f":"Y1026+Spreadsheet9.2!Y1031","v":588952.5},{"$f":"Z1026+Spreadsheet9.2!Z1031","v":3237287.6},{"$f":"AA1026+Spreadsheet9.2!AA1031","v":2579798.2999999998},{"$f":"AB1026+Spreadsheet9.2!AB1031","v":3913561.9},{"$f":"AC1026+Spreadsheet9.2!AC1031","v":3738246.7},{"$f":"AD1026+Spreadsheet9.2!AD1031","v":4487061.5},{"$f":"AE1026+Spreadsheet9.2!AE1031","v":6854531.0999999996},{"$f":"AF1026+Spreadsheet9.2!AF1031","v":9327489.5},{"$f":"AG1026+Spreadsheet9.2!AG1031","v":8315509.4000000004},{"$f":"AH1026+Spreadsheet9.2!AH1031","v":8864363.3000000007},{"$f":"AI1026+Spreadsheet9.2!AI1031","v":6432286.5999999996},{"$f":"AJ1026+Spreadsheet9.2!AJ1031","v":5243429.5999999996},{"$f":"AK1026+Spreadsheet9.2!AK1031","v":6098295.6999999993},{"$f":"AL1026+Spreadsheet9.2!AL1031","v":7540112.4000000004},{"$f":"AM1026+Spreadsheet9.2!AM1031","v":6616140.5999999996},{"$f":"AN1026+Spreadsheet9.2!AN1031","v":5599252.9000000004},{"$f":"AO1026+Spreadsheet9.2!AO1031","v":6614710.6999999993},{"$f":"AP1026+Spreadsheet9.2!AP1031","v":6930284.0999999996},{"$f":"AQ1026+Spreadsheet9.2!AQ1031","v":6600653.4000000004},{"$f":"AR1026+Spreadsheet9.2!AR1031","v":7208269.5999999996},{"$f":"AS1026+Spreadsheet9.2!AS1031","v":5879735.7000000002},{"$f":"AT1026+Spreadsheet9.2!AT1031","v":6256018.3000000007},{"$f":"AU1026+Spreadsheet9.2!AU1031","v":5047428.8},{"$f":"AV1026+Spreadsheet9.2!AV1031","v":3965361.6},{"$f":"AW1026+Spreadsheet9.2!AW1031","v":4734621.7},{"$f":"AX1026+Spreadsheet9.2!AX1031","v":2882046.1},{"$f":"AY1026+Spreadsheet9.2!AY1031","v":2628239.2000000002},{"$f":"AZ1026+Spreadsheet9.2!AZ1031","v":2328774.5999999996},{"$f":"BA1026+Spreadsheet9.2!BA1031","v":1910574.9},{"$f":"BB1026+Spreadsheet9.2!BB1031","v":1139466.8},{"$f":"BC1026+Spreadsheet9.2!BC1031","v":756836.1},{"$f":"BD1026+Spreadsheet9.2!BD1031","v":557951.30000000005},{"$f":"BE1026+Spreadsheet9.2!BE1031","v":469595.9},{"$f":"BF1026+Spreadsheet9.2!BF1031","v":336167.6},{"$f":"BG1026+Spreadsheet9.2!BG1031","v":206181.69999999998},{"$f":"BH1026+Spreadsheet9.2!BH1031","v":118168.09999999999},{"$f":"BI1026+Spreadsheet9.2!BI1031","v":149127.20000000001},{"$f":"BJ1026+Spreadsheet9.2!BJ1031","v":92431.900000000009},{"$f":"BK1026+Spreadsheet9.2!BK1031","v":155359.4},{"$f":"BL1026+Spreadsheet9.2!BL1031","v":97135.2},{"$f":"BM1026+Spreadsheet9.2!BM1031","v":93569.099999999991},{"$f":"BN1026+Spreadsheet9.2!BN1031","v":88403.1},{"$f":"BO1026+Spreadsheet9.2!BO1031","v":84377}]
[null,"Simulation 998",{"$f":"C1027+Spreadsheet9.2!C1032","v":0},{"$f":"D1027+Spreadsheet9.2!D1032","v":-166653.9},{"$f":"E1027+Spreadsheet9.2!E1032","v":165627.70000000001},{"$f":"F1027+Spreadsheet9.2!F1032","v":-112641.29999999999},{"$f":"G1027+Spreadsheet9.2!G1032","v":-223879.7},{"$f":"H1027+Spreadsheet9.2!H1032","v":913945.10000000009},{"$f":"I1027+Spreadsheet9.2!I1032","v":993097.9},{"$f":"J1027+Spreadsheet9.2!J1032","v":-680963},{"$f":"K1027+Spreadsheet9.2!K1032","v":-73881},{"$f":"L1027+Spreadsheet9.2!L1032","v":-567153.30000000005},{"$f":"M1027+Spreadsheet9.2!M1032","v":-553612.09999999986},{"$f":"N1027+Spreadsheet9.2!N1032","v":-745075.7},{"$f":"O1027+Spreadsheet9.2!O1032","v":-1431763.3},{"$f":"P1027+Spreadsheet9.2!P1032","v":-411644.5},{"$f":"Q1027+Spreadsheet9.2!Q1032","v":-579752.90000000014},{"$f":"R1027+Spreadsheet9.2!R1032","v":-920854.79999999993},{"$f":"S1027+Spreadsheet9.2!S1032","v":-338410.09999999986},{"$f":"T1027+Spreadsheet9.2!T1032","v":677763.40000000014},{"$f":"U1027+Spreadsheet9.2!U1032","v":-66959.600000000093},{"$f":"V1027+Spreadsheet9.2!V1032","v":-179699.19999999995},{"$f":"W1027+Spreadsheet9.2!W1032","v":-1024379.6000000001},{"$f":"X1027+Spreadsheet9.2!X1032","v":-1194159.6000000001},{"$f":"Y1027+Spreadsheet9.2!Y1032","v":-8242.1999999999534},{"$f":"Z1027+Spreadsheet9.2!Z1032","v":-1337665.8999999999},{"$f":"AA1027+Spreadsheet9.2!AA1032","v":-630328.80000000005},{"$f":"AB1027+Spreadsheet9.2!AB1032","v":-3018249},{"$f":"AC1027+Spreadsheet9.2!AC1032","v":-3224615.9},{"$f":"AD1027+Spreadsheet9.2!AD1032","v":-3287135},{"$f":"AE1027+Spreadsheet9.2!AE1032","v":-1743870.0999999999},{"$f":"AF1027+Spreadsheet9.2!AF1032","v":-2530668.2999999998},{"$f":"AG1027+Spreadsheet9.2!AG1032","v":-2622481.7999999998},{"$f":"AH1027+Spreadsheet9.2!AH1032","v":-3074137.7},{"$f":"AI1027+Spreadsheet9.2!AI1032","v":-2897553},{"$f":"AJ1027+Spreadsheet9.2!AJ1032","v":-2533991.5999999996},{"$f":"AK1027+Spreadsheet9.2!AK1032","v":-569199.4},{"$f":"AL1027+Spreadsheet9.2!AL1032","v":-1064481.8999999999},{"$f":"AM1027+Spreadsheet9.2!AM1032","v":-1368442.4},{"$f":"AN1027+Spreadsheet9.2!AN1032","v":-2034283.7999999998},{"$f":"AO1027+Spreadsheet9.2!AO1032","v":-1639237.5999999999},{"$f":"AP1027+Spreadsheet9.2!AP1032","v":-793343.10000000009},{"$f":"AQ1027+Spreadsheet9.2!AQ1032","v":-153387.20000000001},{"$f":"AR1027+Spreadsheet9.2!AR1032","v":1610838},{"$f":"AS1027+Spreadsheet9.2!AS1032","v":818851.7},{"$f":"AT1027+Spreadsheet9.2!AT1032","v":945955.7},{"$f":"AU1027+Spreadsheet9.2!AU1032","v":1607893.4},{"$f":"AV1027+Spreadsheet9.2!AV1032","v":2067617.2000000002},{"$f":"AW1027+Spreadsheet9.2!AW1032","v":2359655.5999999996},{"$f":"AX1027+Spreadsheet9.2!AX1032","v":2275881.5},{"$f":"AY1027+Spreadsheet9.2!AY1032","v":2515948.6},{"$f":"AZ1027+Spreadsheet9.2!AZ1032","v":2576853.6},{"$f":"BA1027+Spreadsheet9.2!BA1032","v":2153013.9},{"$f":"BB1027+Spreadsheet9.2!BB1032","v":1708712.9},{"$f":"BC1027+Spreadsheet9.2!BC1032","v":1355448},{"$f":"BD1027+Spreadsheet9.2!BD1032","v":1092514.6000000001},{"$f":"BE1027+Spreadsheet9.2!BE1032","v":814830.3},{"$f":"BF1027+Spreadsheet9.2!BF1032","v":561351.30000000005},{"$f":"BG1027+Spreadsheet9.2!BG1032","v":368287.4},{"$f":"BH1027+Spreadsheet9.2!BH1032","v":192792.6},{"$f":"BI1027+Spreadsheet9.2!BI1032","v":25195.599999999999},{"$f":"BJ1027+Spreadsheet9.2!BJ1032","v":-20233.400000000001},{"$f":"BK1027+Spreadsheet9.2!BK1032","v":-32572.7},{"$f":"BL1027+Spreadsheet9.2!BL1032","v":-7750.0000000000036},{"$f":"BM1027+Spreadsheet9.2!BM1032","v":-11703.199999999997},{"$f":"BN1027+Spreadsheet9.2!BN1032","v":-12490.700000000004},{"$f":"BO1027+Spreadsheet9.2!BO1032","v":-17902.800000000003}]
[null,"Simulation 999",{"$f":"C1028+Spreadsheet9.2!C1033","v":0},{"$f":"D1028+Spreadsheet9.2!D1033","v":87055.5},{"$f":"E1028+Spreadsheet9.2!E1033","v":-615531.80000000005},{"$f":"F1028+Spreadsheet9.2!F1033","v":-1381003.6},{"$f":"G1028+Spreadsheet9.2!G1033","v":-1178999.3},{"$f":"H1028+Spreadsheet9.2!H1033","v":-1642177.7},{"$f":"I1028+Spreadsheet9.2!I1033","v":-1916521.2},{"$f":"J1028+Spreadsheet9.2!J1033","v":-2875147.6},{"$f":"K1028+Spreadsheet9.2!K1033","v":-3688051.3},{"$f":"L1028+Spreadsheet9.2!L1033","v":-3776460.7},{"$f":"M1028+Spreadsheet9.2!M1033","v":-4611357.5},{"$f":"N1028+Spreadsheet9.2!N1033","v":-4114281.9},{"$f":"O1028+Spreadsheet9.2!O1033","v":-4185958.6999999997},{"$f":"P1028+Spreadsheet9.2!P1033","v":-4807513.3},{"$f":"Q1028+Spreadsheet9.2!Q1033","v":-5437953.6999999993},{"$f":"R1028+Spreadsheet9.2!R1033","v":-5584631.8000000007},{"$f":"S1028+Spreadsheet9.2!S1033","v":-5705607.2999999998},{"$f":"T1028+Spreadsheet9.2!T1033","v":-5667420.9000000004},{"$f":"U1028+Spreadsheet9.2!U1033","v":-5174808.2},{"$f":"V1028+Spreadsheet9.2!V1033","v":-5213701.0999999996},{"$f":"W1028+Spreadsheet9.2!W1033","v":-6023388.5999999996},{"$f":"X1028+Spreadsheet9.2!X1033","v":-6103262.0999999996},{"$f":"Y1028+Spreadsheet9.2!Y1033","v":-5659198.5999999996},{"$f":"Z1028+Spreadsheet9.2!Z1033","v":-5672856.1999999993},{"$f":"AA1028+Spreadsheet9.2!AA1033","v":-5768496.8000000007},{"$f":"AB1028+Spreadsheet9.2!AB1033","v":-5609690.5999999996},{"$f":"AC1028+Spreadsheet9.2!AC1033","v":-5736864.5},{"$f":"AD1028+Spreadsheet9.2!AD1033","v":-5538043.4000000004},{"$f":"AE1028+Spreadsheet9.2!AE1033","v":-4442729.0999999996},{"$f":"AF1028+Spreadsheet9.2!AF1033","v":-4845419.8000000007},{"$f":"AG1028+Spreadsheet9.2!AG1033","v":-4374604.5},{"$f":"AH1028+Spreadsheet9.2!AH1033","v":-3983483},{"$f":"AI1028+Spreadsheet9.2!AI1033","v":-4009517.4000000004},{"$f":"AJ1028+Spreadsheet9.2!AJ1033","v":-4254658.5},{"$f":"AK1028+Spreadsheet9.2!AK1033","v":-3664610.6},{"$f":"AL1028+Spreadsheet9.2!AL1033","v":-3002954.5},{"$f":"AM1028+Spreadsheet9.2!AM1033","v":-3021143.6},{"$f":"AN1028+Spreadsheet9.2!AN1033","v":-2859770.1},{"$f":"AO1028+Spreadsheet9.2!AO1033","v":-2707312.5},{"$f":"AP1028+Spreadsheet9.2!AP1033","v":-3013221.4000000004},{"$f":"AQ1028+Spreadsheet9.2!AQ1033","v":-2334869.7999999998},{"$f":"AR1028+Spreadsheet9.2!AR1033","v":-1865540.3},{"$f":"AS1028+Spreadsheet9.2!AS1033","v":-1628482},{"$f":"AT1028+Spreadsheet9.2!AT1033","v":-1557706},{"$f":"AU1028+Spreadsheet9.2!AU1033","v":-1375577.5},{"$f":"AV1028+Spreadsheet9.2!AV1033","v":-1472379.2999999998},{"$f":"AW1028+Spreadsheet9.2!AW1033","v":-697464.8},{"$f":"AX1028+Spreadsheet9.2!AX1033","v":-570512.9},{"$f":"AY1028+Spreadsheet9.2!AY1033","v":-339564.6},{"$f":"AZ1028+Spreadsheet9.2!AZ1033","v":-186167.5},{"$f":"BA1028+Spreadsheet9.2!BA1033","v":60799.600000000006},{"$f":"BB1028+Spreadsheet9.2!BB1033","v":218522.39999999997},{"$f":"BC1028+Spreadsheet9.2!BC1033","v":306032.30000000005},{"$f":"BD1028+Spreadsheet9.2!BD1033","v":82859.8},{"$f":"BE1028+Spreadsheet9.2!BE1033","v":-142682.1},{"$f":"BF1028+Spreadsheet9.2!BF1033","v":-211626.4},{"$f":"BG1028+Spreadsheet9.2!BG1033","v":-366814.4},{"$f":"BH1028+Spreadsheet9.2!BH1033","v":-539241},{"$f":"BI1028+Spreadsheet9.2!BI1033","v":-362645.5},{"$f":"BJ1028+Spreadsheet9.2!BJ1033","v":-373140.5},{"$f":"BK1028+Spreadsheet9.2!BK1033","v":-389544.9},{"$f":"BL1028+Spreadsheet9.2!BL1033","v":-284109.59999999998},{"$f":"BM1028+Spreadsheet9.2!BM1033","v":-284503.90000000002},{"$f":"BN1028+Spreadsheet9.2!BN1033","v":-286388.7},{"$f":"BO1028+Spreadsheet9.2!BO1033","v":-289192.59999999998}]
[null,"Simulation 1000",{"$f":"C1029+Spreadsheet9.2!C1034","v":0},{"$f":"D1029+Spreadsheet9.2!D1034","v":29957.1},{"$f":"E1029+Spreadsheet9.2!E1034","v":138538.70000000001},{"$f":"F1029+Spreadsheet9.2!F1034","v":435754.7},{"$f":"G1029+Spreadsheet9.2!G1034","v":-270930.40000000002},{"$f":"H1029+Spreadsheet9.2!H1034","v":-199007.69999999998},{"$f":"I1029+Spreadsheet9.2!I1034","v":-2182801.2000000002},{"$f":"J1029+Spreadsheet9.2!J1034","v":-2129874.2000000002},{"$f":"K1029+Spreadsheet9.2!K1034","v":-3042814.7},{"$f":"L1029+Spreadsheet9.2!L1034","v":-3233359.6999999997},{"$f":"M1029+Spreadsheet9.2!M1034","v":-2780133.3},{"$f":"N1029+Spreadsheet9.2!N1034","v":-3729946.1999999997},{"$f":"O1029+Spreadsheet9.2!O1034","v":-4026719},{"$f":"P1029+Spreadsheet9.2!P1034","v":-2934580.3000000003},{"$f":"Q1029+Spreadsheet9.2!Q1034","v":-4462458.5},{"$f":"R1029+Spreadsheet9.2!R1034","v":-4132397.5},{"$f":"S1029+Spreadsheet9.2!S1034","v":-3497543.8},{"$f":"T1029+Spreadsheet9.2!T1034","v":-3886266},{"$f":"U1029+Spreadsheet9.2!U1034","v":-4264770.8},{"$f":"V1029+Spreadsheet9.2!V1034","v":-4144806.7},{"$f":"W1029+Spreadsheet9.2!W1034","v":-4402683.5999999996},{"$f":"X1029+Spreadsheet9.2!X1034","v":-5177334.5},{"$f":"Y1029+Spreadsheet9.2!Y1034","v":-5316837.3},{"$f":"Z1029+Spreadsheet9.2!Z1034","v":-5008056.9000000004},{"$f":"AA1029+Spreadsheet9.2!AA1034","v":-4885518},{"$f":"AB1029+Spreadsheet9.2!AB1034","v":-4799115.4000000004},{"$f":"AC1029+Spreadsheet9.2!AC1034","v":-5366310},{"$f":"AD1029+Spreadsheet9.2!AD1034","v":-5665341.4000000004},{"$f":"AE1029+Spreadsheet9.2!AE1034","v":-5541034.9000000004},{"$f":"AF1029+Spreadsheet9.2!AF1034","v":-5518391.5},{"$f":"AG1029+Spreadsheet9.2!AG1034","v":-5391916.2000000002},{"$f":"AH1029+Spreadsheet9.2!AH1034","v":-5380955.5},{"$f":"AI1029+Spreadsheet9.2!AI1034","v":-5349110.0999999996},{"$f":"AJ1029+Spreadsheet9.2!AJ1034","v":-5161157.8},{"$f":"AK1029+Spreadsheet9.2!AK1034","v":-5092949.3},{"$f":"AL1029+Spreadsheet9.2!AL1034","v":-4783090.2},{"$f":"AM1029+Spreadsheet9.2!AM1034","v":-4512937.0999999996},{"$f":"AN1029+Spreadsheet9.2!AN1034","v":-4273229.5},{"$f":"AO1029+Spreadsheet9.2!AO1034","v":-4165756},{"$f":"AP1029+Spreadsheet9.2!AP1034","v":-3890850.8000000003},{"$f":"AQ1029+Spreadsheet9.2!AQ1034","v":-3400863.3},{"$f":"AR1029+Spreadsheet9.2!AR1034","v":-3160697.4000000004},{"$f":"AS1029+Spreadsheet9.2!AS1034","v":-2834478.3},{"$f":"AT1029+Spreadsheet9.2!AT1034","v":-2535186.6},{"$f":"AU1029+Spreadsheet9.2!AU1034","v":-2295751.6},{"$f":"AV1029+Spreadsheet9.2!AV1034","v":-2119770.5},{"$f":"AW1029+Spreadsheet9.2!AW1034","v":-1736346},{"$f":"AX1029+Spreadsheet9.2!AX1034","v":-1700911.2},{"$f":"AY1029+Spreadsheet9.2!AY1034","v":-1327951.8},{"$f":"AZ1029+Spreadsheet9.2!AZ1034","v":-1020516.7},{"$f":"BA1029+Spreadsheet9.2!BA1034","v":-792971},{"$f":"BB1029+Spreadsheet9.2!BB1034","v":-575329},{"$f":"BC1029+Spreadsheet9.2!BC1034","v":-89491.100000000035},{"$f":"BD1029+Spreadsheet9.2!BD1034","v":-308710.40000000002},{"$f":"BE1029+Spreadsheet9.2!BE1034","v":-489776.20000000007},{"$f":"BF1029+Spreadsheet9.2!BF1034","v":-543277.9},{"$f":"BG1029+Spreadsheet9.2!BG1034","v":-716196.20000000007},{"$f":"BH1029+Spreadsheet9.2!BH1034","v":-835663.3},{"$f":"BI1029+Spreadsheet9.2!BI1034","v":-429331.20000000001},{"$f":"BJ1029+Spreadsheet9.2!BJ1034","v":-463319.3},{"$f":"BK1029+Spreadsheet9.2!BK1034","v":-487338.3},{"$f":"BL1029+Spreadsheet9.2!BL1034","v":-457440.8},{"$f":"BM1029+Spreadsheet9.2!BM1034","v":-461485.6},{"$f":"BN1029+Spreadsheet9.2!BN1034","v":-463948.80000000005},{"$f":"BO1029+Spreadsheet9.2!BO1034","v":-465561.80000000005}]

{"sheet":"Spreadsheet9.5","index":4,"n_rows":1028,"n_cols":68,"rows_kept":562,"cut":true,"hidden":false,"merged":[[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Trade Details"]
[null,"Trade 1","100m IRS Payer GBP 5Y",null,true]
[null,"Trade 2","100m IRS Payer GBP 6Y",null,false]
[null,"Trade 3","100m IRS Payer EUR 5Y",null,false]
[null,"Trade 4","25m CCS GBPUSD 5Y",null,false]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"these two duplicate rows are for format of x-axis of graph"]
[null,null,0,2.7472527472527476E-2,5.4945054945054951E-2,8.2417582417582416E-2,0.16483516483516483,0.24725274725274723,0.32967032967032966,0.41208791208791207,0.49450549450549447,0.57692307692307698,0.65934065934065933,0.74175824175824179,0.82417582417582413,0.90659340659340659,0.98901098901098894,1.0714285714285714,1.153846153846154,1.2362637362637363,1.3186813186813187,1.401098901098901,1.4835164835164836,1.5659340659340659,1.6483516483516483,1.7307692307692308,1.8131868131868132,1.8956043956043955,1.9780219780219779,2.0604395604395602,2.1428571428571428,2.2252747252747254,2.3076923076923079,2.3901098901098901,2.4725274725274726,2.5549450549450547,2.6373626373626373,2.7197802197802194,2.802197802197802,2.8846153846153841,2.9670329670329672,3.0494505494505497,3.1318681318681318,3.2142857142857144,3.2967032967032965,3.3791208791208796,3.4615384615384617,3.5439560439560442,3.6263736263736264,3.7087912087912089,3.7912087912087911,3.8736263736263736,3.9560439560439558,4.0384615384615383,4.1208791208791204,4.2032967032967035,4.2857142857142856,4.3681318681318686,4.4505494505494507,4.5329670329670328,4.6153846153846159,4.697802197802198,4.7802197802197801,4.8626373626373622,4.9450549450549453,5,{"$f":"BN18","v":5},5]
[null,{"$f":"C10","v":"100m IRS Payer GBP 5Y"},{"$f":"IF(IncludeBaseCase,SUMIF(C29:C1028,\">0\",Spreadsheet9.2!C35:C1034),0)/1000","v":0},{"$f":"IF(IncludeBaseCase,SUMIF(D29:D1028,\">0\",Spreadsheet9.2!E35:E1034),0)/1000","v":177226.75609999997},{"$f":"IF(IncludeBaseCase,SUMIF(E29:E1028,\">0\",Spreadsheet9.2!F35:F1034),0)/1000","v":243779.10540000003},{"$f":"IF(IncludeBaseCase,SUMIF(F29:F1028,\">0\",Spreadsheet9.2!G35:G1034),0)/1000","v":282573.55069999985},{"$f":"IF(IncludeBaseCase,SUMIF(G29:G1028,\">0\",Spreadsheet9.2!H35:H1034),0)/1000","v":365844.8588999997},{"$f":"IF(IncludeBaseCase,SUMIF(H29:H1028,\">0\",Spreadsheet9.2!I35:I1034),0)/1000","v":396985.55860000016},{"$f":"IF(IncludeBaseCase,SUMIF(I29:I1028,\">0\",Spreadsheet9.2!J35:J1034),0)/1000","v":425266.93430000002},{"$f":"IF(IncludeBaseCase,SUMIF(J29:J1028,\">0\",Spreadsheet9.2!K35:K1034),0)/1000","v":468766.13780000003},{"$f":"IF(IncludeBaseCase,SUMIF(K29:K1028,\">0\",Spreadsheet9.2!L35:L1034),0)/1000","v":474727.59539999987},{"$f":"IF(IncludeBaseCase,SUMIF(L29:L1028,\">0\",Spreadsheet9.2!M35:M1034),0)/1000","v":592890.98779999989},{"$f":"IF(IncludeBaseCase,SUMIF(M29:M1028,\">0\",Spreadsheet9.2!N35:N1034),0)/1000","v":608683.49630000046},{"$f":"IF(IncludeBaseCase,SUMIF(N29:N1028,\">0\",Spreadsheet9.2!O35:O1034),0)/1000","v":588225.27160000009},{"$f":"IF(IncludeBaseCase,SUMIF(O29:O1028,\">0\",Spreadsheet9.2!P35:P1034),0)/1000","v":609065.26350000035},{"$f":"IF(IncludeBaseCase,SUMIF(P29:P1028,\">0\",Spreadsheet9.2!Q35:Q1034),0)/1000","v":583600.4593000001},{"$f":"IF(IncludeBaseCase,SUMIF(Q29:Q1028,\">0\",Spreadsheet9.2!R35:R1034),0)/1000","v":550812.26249999995},{"$f":"IF(IncludeBaseCase,SUMIF(R29:R1028,\">0\",Spreadsheet9.2!S35:S1034),0)/1000","v":640739.02749999939},{"$f":"IF(IncludeBaseCase,SUMIF(S29:S1028,\">0\",Spreadsheet9.2!T35:T1034),0)/1000","v":631950.09450000071},{"$f":"IF(IncludeBaseCase,SUMIF(T29:T1028,\">0\",Spreadsheet9.2!U35:U1034),0)/1000","v":654252.30790000048},{"$f":"IF(IncludeBaseCase,SUMIF(U29:U1028,\">0\",Spreadsheet9.2!V35:V1034),0)/1000","v":660782.23859999969},{"$f":"IF(IncludeBaseCase,SUMIF(V29:V1028,\">0\",Spreadsheet9.2!W35:W1034),0)/1000","v":678056.14109999989},{"$f":"IF(IncludeBaseCase,SUMIF(W29:W1028,\">0\",Spreadsheet9.2!X35:X1034),0)/1000","v":686624.71909999929},{"$f":"IF(IncludeBaseCase,SUMIF(X29:X1028,\">0\",Spreadsheet9.2!Y35:Y1034),0)/1000","v":782327.10199999972},{"$f":"IF(IncludeBaseCase,SUMIF(Y29:Y1028,\">0\",Spreadsheet9.2!Z35:Z1034),0)/1000","v":797259.60899999912},{"$f":"IF(IncludeBaseCase,SUMIF(Z29:Z1028,\">0\",Spreadsheet9.2!AA35:AA1034),0)/1000","v":795533.09939999948},{"$f":"IF(IncludeBaseCase,SUMIF(AA29:AA1028,\">0\",Spreadsheet9.2!AB35:AB1034),0)/1000","v":784195.06309999945},{"$f":"IF(IncludeBaseCase,SUMIF(AB29:AB1028,\">0\",Spreadsheet9.2!AC35:AC1034),0)/1000","v":784195.32389999996},{"$f":"IF(IncludeBaseCase,SUMIF(AC29:AC1028,\">0\",Spreadsheet9.2!AD35:AD1034),0)/1000","v":783748.62999999977},{"$f":"IF(IncludeBaseCase,SUMIF(AD29:AD1028,\">0\",Spreadsheet9.2!AE35:AE1034),0)/1000","v":844533.84630000056},{"$f":"IF(IncludeBaseCase,SUMIF(AE29:AE1028,\">0\",Spreadsheet9.2!AF35:AF1034),0)/1000","v":858732.3993999993},{"$f":"IF(IncludeBaseCase,SUMIF(AF29:AF1028,\">0\",Spreadsheet9.2!AG35:AG1034),0)/1000","v":862139.16799999983},{"$f":"IF(IncludeBaseCase,SUMIF(AG29:AG1028,\">0\",Spreadsheet9.2!AH35:AH1034),0)/1000","v":867607.43990000011},{"$f":"IF(IncludeBaseCase,SUMIF(AH29:AH1028,\">0\",Spreadsheet9.2!AI35:AI1034),0)/1000","v":807474.92009999987},{"$f":"IF(IncludeBaseCase,SUMIF(AI29:AI1028,\">0\",Spreadsheet9.2!AJ35:AJ1034),0)/1000","v":762892.59510000015},{"$f":"IF(IncludeBaseCase,SUMIF(AJ29:AJ1028,\">0\",Spreadsheet9.2!AK35:AK1034),0)/1000","v":800793.5899000006},{"$f":"IF(IncludeBaseCase,SUMIF(AK29:AK1028,\">0\",Spreadsheet9.2!AL35:AL1034),0)/1000","v":803561.67569999979},{"$f":"IF(IncludeBaseCase,SUMIF(AL29:AL1028,\">0\",Spreadsheet9.2!AM35:AM1034),0)/1000","v":797131.55399999989},{"$f":"IF(IncludeBaseCase,SUMIF(AM29:AM1028,\">0\",Spreadsheet9.2!AN35:AN1034),0)/1000","v":784725.56200000003},{"$f":"IF(IncludeBaseCase,SUMIF(AN29:AN1028,\">0\",Spreadsheet9.2!AO35:AO1034),0)/1000","v":739187.36739999999},{"$f":"IF(IncludeBaseCase,SUMIF(AO29:AO1028,\">0\",Spreadsheet9.2!AP35:AP1034),0)/1000","v":693290.85959999985},{"$f":"IF(IncludeBaseCase,SUMIF(AP29:AP1028,\">0\",Spreadsheet9.2!AQ35:AQ1034),0)/1000","v":709449.99340000073},{"$f":"IF(IncludeBaseCase,SUMIF(AQ29:AQ1028,\">0\",Spreadsheet9.2!AR35:AR1034),0)/1000","v":662723.75669999979},{"$f":"IF(IncludeBaseCase,SUMIF(AR29:AR1028,\">0\",Spreadsheet9.2!AS35:AS1034),0)/1000","v":581227.12660000019},{"$f":"IF(IncludeBaseCase,SUMIF(AS29:AS1028,\">0\",Spreadsheet9.2!AT35:AT1034),0)/1000","v":507464.02010000002},{"$f":"IF(IncludeBaseCase,SUMIF(AT29:AT1028,\">0\",Spreadsheet9.2!AU35:AU1034),0)/1000","v":446027.06190000003},{"$f":"IF(IncludeBaseCase,SUMIF(AU29:AU1028,\">0\",Spreadsheet9.2!AV35:AV1034),0)/1000","v":366332.65919999994},{"$f":"IF(IncludeBaseCase,SUMIF(AV29:AV1028,\">0\",Spreadsheet9.2!AW35:AW1034),0)/1000","v":363976.48480000015},{"$f":"IF(IncludeBaseCase,SUMIF(AW29:AW1028,\">0\",Spreadsheet9.2!AX35:AX1034),0)/1000","v":301814.48969999992},{"$f":"IF(IncludeBaseCase,SUMIF(AX29:AX1028,\">0\",Spreadsheet9.2!AY35:AY1034),0)/1000","v":246492.0099},{"$f":"IF(IncludeBaseCase,SUMIF(AY29:AY1028,\">0\",Spreadsheet9.2!AZ35:AZ1034),0)/1000","v":185009.92659999995},{"$f":"IF(IncludeBaseCase,SUMIF(AZ29:AZ1028,\">0\",Spreadsheet9.2!BA35:BA1034),0)/1000","v":134877.18630000003},{"$f":"IF(IncludeBaseCase,SUMIF(BA29:BA1028,\">0\",Spreadsheet9.2!BB35:BB1034),0)/1000","v":85146.537899999996},{"$f":"IF(IncludeBaseCase,SUMIF(BB29:BB1028,\">0\",Spreadsheet9.2!BC35:BC1034),0)/1000","v":92727.461300000083},{"$f":"IF(IncludeBaseCase,SUMIF(BC29:BC1028,\">0\",Spreadsheet9.2!BD35:BD1034),0)/1000","v":69202.919099999985},{"$f":"IF(IncludeBaseCase,SUMIF(BD29:BD1028,\">0\",Spreadsheet9.2!BE35:BE1034),0)/1000","v":50657.479600000013},{"$f":"IF(IncludeBaseCase,SUMIF(BE29:BE1028,\">0\",Spreadsheet9.2!BF35:BF1034),0)/1000","v":37811.952000000012},{"$f":"IF(IncludeBaseCase,SUMIF(BF29:BF1028,\">0\",Spreadsheet9.2!BG35:BG1034),0)/1000","v":26630.828500000003},{"$f":"IF(IncludeBaseCase,SUMIF(BG29:BG1028,\">0\",Spreadsheet9.2!BH35:BH1034),0)/1000","v":14925.183599999995},{"$f":"IF(IncludeBaseCase,SUMIF(BH29:BH1028,\">0\",Spreadsheet9.2!BI35:BI1034),0)/1000","v":7925.4485000000004},{"$f":"IF(IncludeBaseCase,SUMIF(BI29:BI1028,\">0\",Spreadsheet9.2!BJ35:BJ1034),0)/1000","v":7817.103900000001},{"$f":"IF(IncludeBaseCase,SUMIF(BJ29:BJ1028,\">0\",Spreadsheet9.2!BK35:BK1034),0)/1000","v":7667.4474999999993},{"$f":"IF(IncludeBaseCase,SUMIF(BK29:BK1028,\">0\",Spreadsheet9.2!BL35:BL1034),0)/1000","v":7534.8760999999995},{"$f":"IF(IncludeBaseCase,SUMIF(BL29:BL1028,\">0\",Spreadsheet9.2!BM35:BM1034),0)/1000","v":7347.8597000000009},{"$f":"IF(IncludeBaseCase,SUMIF(BM29:BM1028,\">0\",Spreadsheet9.2!BN35:BN1034),0)/1000","v":7024.9433999999992},{"$f":"IF(IncludeBaseCase,SUMIF(BN29:BN1028,\">0\",Spreadsheet9.2!BO35:BO1034),0)/1000","v":6756.4947000000002},6756.4947000000002,6756.4947000000002]
[null,{"$f":"C11","v":"100m IRS Payer GBP 6Y"},{"$f":"IF(IncludeDeal1,SUMIF(C29:C1028,\">0\",Spreadsheet9.2!C1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(D29:D1028,\">0\",Spreadsheet9.2!E1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(E29:E1028,\">0\",Spreadsheet9.2!F1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(F29:F1028,\">0\",Spreadsheet9.2!G1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(G29:G1028,\">0\",Spreadsheet9.2!H1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(H29:H1028,\">0\",Spreadsheet9.2!I1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(I29:I1028,\">0\",Spreadsheet9.2!J1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(J29:J1028,\">0\",Spreadsheet9.2!K1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(K29:K1028,\">0\",Spreadsheet9.2!L1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(L29:L1028,\">0\",Spreadsheet9.2!M1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(M29:M1028,\">0\",Spreadsheet9.2!N1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(N29:N1028,\">0\",Spreadsheet9.2!O1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(O29:O1028,\">0\",Spreadsheet9.2!P1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(P29:P1028,\">0\",Spreadsheet9.2!Q1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(Q29:Q1028,\">0\",Spreadsheet9.2!R1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(R29:R1028,\">0\",Spreadsheet9.2!S1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(S29:S1028,\">0\",Spreadsheet9.2!T1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(T29:T1028,\">0\",Spreadsheet9.2!U1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(U29:U1028,\">0\",Spreadsheet9.2!V1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(V29:V1028,\">0\",Spreadsheet9.2!W1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(W29:W1028,\">0\",Spreadsheet9.2!X1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(X29:X1028,\">0\",Spreadsheet9.2!Y1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(Y29:Y1028,\">0\",Spreadsheet9.2!Z1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(Z29:Z1028,\">0\",Spreadsheet9.2!AA1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AA29:AA1028,\">0\",Spreadsheet9.2!AB1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AB29:AB1028,\">0\",Spreadsheet9.2!AC1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AC29:AC1028,\">0\",Spreadsheet9.2!AD1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AD29:AD1028,\">0\",Spreadsheet9.2!AE1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AE29:AE1028,\">0\",Spreadsheet9.2!AF1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AF29:AF1028,\">0\",Spreadsheet9.2!AG1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AG29:AG1028,\">0\",Spreadsheet9.2!AH1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AH29:AH1028,\">0\",Spreadsheet9.2!AI1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AI29:AI1028,\">0\",Spreadsheet9.2!AJ1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AJ29:AJ1028,\">0\",Spreadsheet9.2!AK1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AK29:AK1028,\">0\",Spreadsheet9.2!AL1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AL29:AL1028,\">0\",Spreadsheet9.2!AM1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AM29:AM1028,\">0\",Spreadsheet9.2!AN1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AN29:AN1028,\">0\",Spreadsheet9.2!AO1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AO29:AO1028,\">0\",Spreadsheet9.2!AP1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AP29:AP1028,\">0\",Spreadsheet9.2!AQ1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AQ29:AQ1028,\">0\",Spreadsheet9.2!AR1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AR29:AR1028,\">0\",Spreadsheet9.2!AS1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AS29:AS1028,\">0\",Spreadsheet9.2!AT1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AT29:AT1028,\">0\",Spreadsheet9.2!AU1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AU29:AU1028,\">0\",Spreadsheet9.2!AV1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AV29:AV1028,\">0\",Spreadsheet9.2!AW1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AW29:AW1028,\">0\",Spreadsheet9.2!AX1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AX29:AX1028,\">0\",Spreadsheet9.2!AY1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AY29:AY1028,\">0\",Spreadsheet9.2!AZ1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(AZ29:AZ1028,\">0\",Spreadsheet9.2!BA1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BA29:BA1028,\">0\",Spreadsheet9.2!BB1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BB29:BB1028,\">0\",Spreadsheet9.2!BC1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BC29:BC1028,\">0\",Spreadsheet9.2!BD1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BD29:BD1028,\">0\",Spreadsheet9.2!BE1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BE29:BE1028,\">0\",Spreadsheet9.2!BF1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BF29:BF1028,\">0\",Spreadsheet9.2!BG1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BG29:BG1028,\">0\",Spreadsheet9.2!BH1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BH29:BH1028,\">0\",Spreadsheet9.2!BI1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BI29:BI1028,\">0\",Spreadsheet9.2!BJ1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BJ29:BJ1028,\">0\",Spreadsheet9.2!BK1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BK29:BK1028,\">0\",Spreadsheet9.2!BL1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BL29:BL1028,\">0\",Spreadsheet9.2!BM1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BM29:BM1028,\">0\",Spreadsheet9.2!BN1037),0)/1000","v":0},{"$f":"IF(IncludeDeal1,SUMIF(BN29:BN1028,\">0\",Spreadsheet9.2!BO1037),0)/1000","v":0},0,0]
[null,{"$f":"C12","v":"100m IRS Payer EUR 5Y"},{"$f":"IF(IncludeDeal2,SUMIF(C29:C1028,\">0\",Spreadsheet9.2!C2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(D29:D1028,\">0\",Spreadsheet9.2!E2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(E29:E1028,\">0\",Spreadsheet9.2!F2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(F29:F1028,\">0\",Spreadsheet9.2!G2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(G29:G1028,\">0\",Spreadsheet9.2!H2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(H29:H1028,\">0\",Spreadsheet9.2!I2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(I29:I1028,\">0\",Spreadsheet9.2!J2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(J29:J1028,\">0\",Spreadsheet9.2!K2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(K29:K1028,\">0\",Spreadsheet9.2!L2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(L29:L1028,\">0\",Spreadsheet9.2!M2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(M29:M1028,\">0\",Spreadsheet9.2!N2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(N29:N1028,\">0\",Spreadsheet9.2!O2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(O29:O1028,\">0\",Spreadsheet9.2!P2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(P29:P1028,\">0\",Spreadsheet9.2!Q2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(Q29:Q1028,\">0\",Spreadsheet9.2!R2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(R29:R1028,\">0\",Spreadsheet9.2!S2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(S29:S1028,\">0\",Spreadsheet9.2!T2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(T29:T1028,\">0\",Spreadsheet9.2!U2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(U29:U1028,\">0\",Spreadsheet9.2!V2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(V29:V1028,\">0\",Spreadsheet9.2!W2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(W29:W1028,\">0\",Spreadsheet9.2!X2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(X29:X1028,\">0\",Spreadsheet9.2!Y2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(Y29:Y1028,\">0\",Spreadsheet9.2!Z2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(Z29:Z1028,\">0\",Spreadsheet9.2!AA2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AA29:AA1028,\">0\",Spreadsheet9.2!AB2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AB29:AB1028,\">0\",Spreadsheet9.2!AC2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AC29:AC1028,\">0\",Spreadsheet9.2!AD2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AD29:AD1028,\">0\",Spreadsheet9.2!AE2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AE29:AE1028,\">0\",Spreadsheet9.2!AF2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AF29:AF1028,\">0\",Spreadsheet9.2!AG2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AG29:AG1028,\">0\",Spreadsheet9.2!AH2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AH29:AH1028,\">0\",Spreadsheet9.2!AI2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AI29:AI1028,\">0\",Spreadsheet9.2!AJ2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AJ29:AJ1028,\">0\",Spreadsheet9.2!AK2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AK29:AK1028,\">0\",Spreadsheet9.2!AL2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AL29:AL1028,\">0\",Spreadsheet9.2!AM2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AM29:AM1028,\">0\",Spreadsheet9.2!AN2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AN29:AN1028,\">0\",Spreadsheet9.2!AO2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AO29:AO1028,\">0\",Spreadsheet9.2!AP2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AP29:AP1028,\">0\",Spreadsheet9.2!AQ2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AQ29:AQ1028,\">0\",Spreadsheet9.2!AR2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AR29:AR1028,\">0\",Spreadsheet9.2!AS2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AS29:AS1028,\">0\",Spreadsheet9.2!AT2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AT29:AT1028,\">0\",Spreadsheet9.2!AU2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AU29:AU1028,\">0\",Spreadsheet9.2!AV2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AV29:AV1028,\">0\",Spreadsheet9.2!AW2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AW29:AW1028,\">0\",Spreadsheet9.2!AX2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AX29:AX1028,\">0\",Spreadsheet9.2!AY2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AY29:AY1028,\">0\",Spreadsheet9.2!AZ2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(AZ29:AZ1028,\">0\",Spreadsheet9.2!BA2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BA29:BA1028,\">0\",Spreadsheet9.2!BB2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BB29:BB1028,\">0\",Spreadsheet9.2!BC2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BC29:BC1028,\">0\",Spreadsheet9.2!BD2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BD29:BD1028,\">0\",Spreadsheet9.2!BE2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BE29:BE1028,\">0\",Spreadsheet9.2!BF2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BF29:BF1028,\">0\",Spreadsheet9.2!BG2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BG29:BG1028,\">0\",Spreadsheet9.2!BH2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BH29:BH1028,\">0\",Spreadsheet9.2!BI2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BI29:BI1028,\">0\",Spreadsheet9.2!BJ2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BJ29:BJ1028,\">0\",Spreadsheet9.2!BK2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BK29:BK1028,\">0\",Spreadsheet9.2!BL2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BL29:BL1028,\">0\",Spreadsheet9.2!BM2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BM29:BM1028,\">0\",Spreadsheet9.2!BN2039),0)/1000","v":0},{"$f":"IF(IncludeDeal2,SUMIF(BN29:BN1028,\">0\",Spreadsheet9.2!BO2039),0)/1000","v":0},0,0]
[null,{"$f":"C13","v":"25m CCS GBPUSD 5Y"},{"$f":"IF(IncludeDeal4,SUMIF(C29:C1028,\">0\",Spreadsheet9.2!C3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(D29:D1028,\">0\",Spreadsheet9.2!E3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(E29:E1028,\">0\",Spreadsheet9.2!F3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(F29:F1028,\">0\",Spreadsheet9.2!G3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(G29:G1028,\">0\",Spreadsheet9.2!H3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(H29:H1028,\">0\",Spreadsheet9.2!I3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(I29:I1028,\">0\",Spreadsheet9.2!J3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(J29:J1028,\">0\",Spreadsheet9.2!K3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(K29:K1028,\">0\",Spreadsheet9.2!L3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(L29:L1028,\">0\",Spreadsheet9.2!M3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(M29:M1028,\">0\",Spreadsheet9.2!N3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(N29:N1028,\">0\",Spreadsheet9.2!O3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(O29:O1028,\">0\",Spreadsheet9.2!P3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(P29:P1028,\">0\",Spreadsheet9.2!Q3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(Q29:Q1028,\">0\",Spreadsheet9.2!R3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(R29:R1028,\">0\",Spreadsheet9.2!S3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(S29:S1028,\">0\",Spreadsheet9.2!T3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(T29:T1028,\">0\",Spreadsheet9.2!U3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(U29:U1028,\">0\",Spreadsheet9.2!V3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(V29:V1028,\">0\",Spreadsheet9.2!W3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(W29:W1028,\">0\",Spreadsheet9.2!X3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(X29:X1028,\">0\",Spreadsheet9.2!Y3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(Y29:Y1028,\">0\",Spreadsheet9.2!Z3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(Z29:Z1028,\">0\",Spreadsheet9.2!AA3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AA29:AA1028,\">0\",Spreadsheet9.2!AB3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AB29:AB1028,\">0\",Spreadsheet9.2!AC3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AC29:AC1028,\">0\",Spreadsheet9.2!AD3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AD29:AD1028,\">0\",Spreadsheet9.2!AE3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AE29:AE1028,\">0\",Spreadsheet9.2!AF3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AF29:AF1028,\">0\",Spreadsheet9.2!AG3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AG29:AG1028,\">0\",Spreadsheet9.2!AH3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AH29:AH1028,\">0\",Spreadsheet9.2!AI3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AI29:AI1028,\">0\",Spreadsheet9.2!AJ3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AJ29:AJ1028,\">0\",Spreadsheet9.2!AK3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AK29:AK1028,\">0\",Spreadsheet9.2!AL3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AL29:AL1028,\">0\",Spreadsheet9.2!AM3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AM29:AM1028,\">0\",Spreadsheet9.2!AN3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AN29:AN1028,\">0\",Spreadsheet9.2!AO3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AO29:AO1028,\">0\",Spreadsheet9.2!AP3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AP29:AP1028,\">0\",Spreadsheet9.2!AQ3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AQ29:AQ1028,\">0\",Spreadsheet9.2!AR3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AR29:AR1028,\">0\",Spreadsheet9.2!AS3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AS29:AS1028,\">0\",Spreadsheet9.2!AT3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AT29:AT1028,\">0\",Spreadsheet9.2!AU3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AU29:AU1028,\">0\",Spreadsheet9.2!AV3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AV29:AV1028,\">0\",Spreadsheet9.2!AW3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AW29:AW1028,\">0\",Spreadsheet9.2!AX3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AX29:AX1028,\">0\",Spreadsheet9.2!AY3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AY29:AY1028,\">0\",Spreadsheet9.2!AZ3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(AZ29:AZ1028,\">0\",Spreadsheet9.2!BA3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BA29:BA1028,\">0\",Spreadsheet9.2!BB3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BB29:BB1028,\">0\",Spreadsheet9.2!BC3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BC29:BC1028,\">0\",Spreadsheet9.2!BD3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BD29:BD1028,\">0\",Spreadsheet9.2!BE3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BE29:BE1028,\">0\",Spreadsheet9.2!BF3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BF29:BF1028,\">0\",Spreadsheet9.2!BG3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BG29:BG1028,\">0\",Spreadsheet9.2!BH3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BH29:BH1028,\">0\",Spreadsheet9.2!BI3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BI29:BI1028,\">0\",Spreadsheet9.2!BJ3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BJ29:BJ1028,\">0\",Spreadsheet9.2!BK3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BK29:BK1028,\">0\",Spreadsheet9.2!BL3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BL29:BL1028,\">0\",Spreadsheet9.2!BM3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BM29:BM1028,\">0\",Spreadsheet9.2!BN3041),0)/1000","v":0},{"$f":"IF(IncludeDeal4,SUMIF(BN29:BN1028,\">0\",Spreadsheet9.2!BO3041),0)/1000","v":0},0,0]
[]
[null,"Total",{"$f":"SUMIF(C29:C1028,\">0\")/1000","v":0},{"$f":"SUMIF(D29:D1028,\">0\")/1000","v":177226.75609999997},243779.10540000003,282573.55069999985,365844.8588999997,396985.55860000016,425266.93430000002,468766.13780000003,474727.59539999987,592890.98779999989,608683.49630000046,588225.27160000009,609065.26350000035,583600.4593000001,550812.26249999995,640739.02749999939,631950.09450000071,654252.30790000048,660782.23859999969,678056.14109999989,686624.71909999929,782327.10199999972,797259.60899999912,795533.09939999948,784195.06309999945,784195.32389999996,783748.62999999977,844533.84630000056,858732.3993999993,862139.16799999983,867607.43990000011,807474.92009999987,762892.59510000015,800793.5899000006,803561.67569999979,797131.55399999989,784725.56200000003,739187.36739999999,693290.85959999985,709449.99340000073,662723.75669999979,581227.12660000019,507464.02010000002,446027.06190000003,366332.65919999994,363976.48480000015,301814.48969999992,246492.0099,185009.92659999995,134877.18630000003,85146.537899999996,92727.461300000083,69202.919099999985,50657.479600000013,37811.952000000012,26630.828500000003,14925.183599999995,7925.4485000000004,7817.103900000001,7667.4474999999993,7534.8760999999995,7347.8597000000009,7024.9433999999992,6756.4947000000002,{"$f":"BN24","v":6756.4947000000002},{"$f":"BO24","v":6756.4947000000002}]
[]
[]
[]
[]
[null,"Simulation 1",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C35,0)+IF(IncludeDeal1,Spreadsheet9.2!C1037,0)+IF(IncludeDeal2,Spreadsheet9.2!C2039,0)+IF(IncludeDeal4,Spreadsheet9.2!C3041,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E35,0)+IF(IncludeDeal1,Spreadsheet9.2!E1037,0)+IF(IncludeDeal2,Spreadsheet9.2!E2039,0)+IF(IncludeDeal4,Spreadsheet9.2!E3041,0)","v":-374152},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F35,0)+IF(IncludeDeal1,Spreadsheet9.2!F1037,0)+IF(IncludeDeal2,Spreadsheet9.2!F2039,0)+IF(IncludeDeal4,Spreadsheet9.2!F3041,0)","v":117159.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G35,0)+IF(IncludeDeal1,Spreadsheet9.2!G1037,0)+IF(IncludeDeal2,Spreadsheet9.2!G2039,0)+IF(IncludeDeal4,Spreadsheet9.2!G3041,0)","v":909186.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H35,0)+IF(IncludeDeal1,Spreadsheet9.2!H1037,0)+IF(IncludeDeal2,Spreadsheet9.2!H2039,0)+IF(IncludeDeal4,Spreadsheet9.2!H3041,0)","v":1534020.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I35,0)+IF(IncludeDeal1,Spreadsheet9.2!I1037,0)+IF(IncludeDeal2,Spreadsheet9.2!I2039,0)+IF(IncludeDeal4,Spreadsheet9.2!I3041,0)","v":1137467.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J35,0)+IF(IncludeDeal1,Spreadsheet9.2!J1037,0)+IF(IncludeDeal2,Spreadsheet9.2!J2039,0)+IF(IncludeDeal4,Spreadsheet9.2!J3041,0)","v":2021828.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K35,0)+IF(IncludeDeal1,Spreadsheet9.2!K1037,0)+IF(IncludeDeal2,Spreadsheet9.2!K2039,0)+IF(IncludeDeal4,Spreadsheet9.2!K3041,0)","v":2557736.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L35,0)+IF(IncludeDeal1,Spreadsheet9.2!L1037,0)+IF(IncludeDeal2,Spreadsheet9.2!L2039,0)+IF(IncludeDeal4,Spreadsheet9.2!L3041,0)","v":1894767.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M35,0)+IF(IncludeDeal1,Spreadsheet9.2!M1037,0)+IF(IncludeDeal2,Spreadsheet9.2!M2039,0)+IF(IncludeDeal4,Spreadsheet9.2!M3041,0)","v":2433712.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N35,0)+IF(IncludeDeal1,Spreadsheet9.2!N1037,0)+IF(IncludeDeal2,Spreadsheet9.2!N2039,0)+IF(IncludeDeal4,Spreadsheet9.2!N3041,0)","v":1827461.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O35,0)+IF(IncludeDeal1,Spreadsheet9.2!O1037,0)+IF(IncludeDeal2,Spreadsheet9.2!O2039,0)+IF(IncludeDeal4,Spreadsheet9.2!O3041,0)","v":3529123.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P35,0)+IF(IncludeDeal1,Spreadsheet9.2!P1037,0)+IF(IncludeDeal2,Spreadsheet9.2!P2039,0)+IF(IncludeDeal4,Spreadsheet9.2!P3041,0)","v":3405879.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q35,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1037,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2039,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3041,0)","v":2849321.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R35,0)+IF(IncludeDeal1,Spreadsheet9.2!R1037,0)+IF(IncludeDeal2,Spreadsheet9.2!R2039,0)+IF(IncludeDeal4,Spreadsheet9.2!R3041,0)","v":2895649.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S35,0)+IF(IncludeDeal1,Spreadsheet9.2!S1037,0)+IF(IncludeDeal2,Spreadsheet9.2!S2039,0)+IF(IncludeDeal4,Spreadsheet9.2!S3041,0)","v":2406252.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T35,0)+IF(IncludeDeal1,Spreadsheet9.2!T1037,0)+IF(IncludeDeal2,Spreadsheet9.2!T2039,0)+IF(IncludeDeal4,Spreadsheet9.2!T3041,0)","v":4528896},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U35,0)+IF(IncludeDeal1,Spreadsheet9.2!U1037,0)+IF(IncludeDeal2,Spreadsheet9.2!U2039,0)+IF(IncludeDeal4,Spreadsheet9.2!U3041,0)","v":3433361.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V35,0)+IF(IncludeDeal1,Spreadsheet9.2!V1037,0)+IF(IncludeDeal2,Spreadsheet9.2!V2039,0)+IF(IncludeDeal4,Spreadsheet9.2!V3041,0)","v":2342940},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W35,0)+IF(IncludeDeal1,Spreadsheet9.2!W1037,0)+IF(IncludeDeal2,Spreadsheet9.2!W2039,0)+IF(IncludeDeal4,Spreadsheet9.2!W3041,0)","v":1723545.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X35,0)+IF(IncludeDeal1,Spreadsheet9.2!X1037,0)+IF(IncludeDeal2,Spreadsheet9.2!X2039,0)+IF(IncludeDeal4,Spreadsheet9.2!X3041,0)","v":1407299.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y35,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1037,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2039,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3041,0)","v":1324854.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z35,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1037,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2039,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3041,0)","v":721898.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA35,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3041,0)","v":-183213.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB35,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3041,0)","v":573238.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC35,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3041,0)","v":-115578.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD35,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3041,0)","v":967466.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE35,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3041,0)","v":1966808.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF35,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3041,0)","v":2663352.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG35,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3041,0)","v":2587673},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH35,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3041,0)","v":1112627.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI35,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3041,0)","v":925289.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ35,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3041,0)","v":8207.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK35,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3041,0)","v":-246934.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL35,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3041,0)","v":52668.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM35,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3041,0)","v":325649.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN35,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3041,0)","v":744026.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO35,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3041,0)","v":2392728.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP35,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3041,0)","v":1516930.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ35,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3041,0)","v":2458926.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR35,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3041,0)","v":1809706.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS35,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3041,0)","v":1924356.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT35,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3041,0)","v":2018256.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU35,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3041,0)","v":2736019.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV35,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3041,0)","v":3158256.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW35,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3041,0)","v":2445303.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX35,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3041,0)","v":2179040.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY35,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3041,0)","v":1701292.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ35,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1037,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2039,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3041,0)","v":1215249.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA35,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3041,0)","v":757070.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB35,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3041,0)","v":516786.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC35,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3041,0)","v":404902.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD35,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3041,0)","v":335378.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE35,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3041,0)","v":245994.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF35,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3041,0)","v":210653.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG35,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3041,0)","v":191883},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH35,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3041,0)","v":94392.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI35,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3041,0)","v":103415},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ35,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3041,0)","v":101568.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK35,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3041,0)","v":97616.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL35,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3041,0)","v":95424.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM35,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3041,0)","v":93599.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN35,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3041,0)","v":87783},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO35,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1037,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2039,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3041,0)","v":83229.8}]
[null,"Simulation 2",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C36,0)+IF(IncludeDeal1,Spreadsheet9.2!C1038,0)+IF(IncludeDeal2,Spreadsheet9.2!C2040,0)+IF(IncludeDeal4,Spreadsheet9.2!C3042,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E36,0)+IF(IncludeDeal1,Spreadsheet9.2!E1038,0)+IF(IncludeDeal2,Spreadsheet9.2!E2040,0)+IF(IncludeDeal4,Spreadsheet9.2!E3042,0)","v":762379.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F36,0)+IF(IncludeDeal1,Spreadsheet9.2!F1038,0)+IF(IncludeDeal2,Spreadsheet9.2!F2040,0)+IF(IncludeDeal4,Spreadsheet9.2!F3042,0)","v":-198990.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G36,0)+IF(IncludeDeal1,Spreadsheet9.2!G1038,0)+IF(IncludeDeal2,Spreadsheet9.2!G2040,0)+IF(IncludeDeal4,Spreadsheet9.2!G3042,0)","v":-390051.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H36,0)+IF(IncludeDeal1,Spreadsheet9.2!H1038,0)+IF(IncludeDeal2,Spreadsheet9.2!H2040,0)+IF(IncludeDeal4,Spreadsheet9.2!H3042,0)","v":-437064.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I36,0)+IF(IncludeDeal1,Spreadsheet9.2!I1038,0)+IF(IncludeDeal2,Spreadsheet9.2!I2040,0)+IF(IncludeDeal4,Spreadsheet9.2!I3042,0)","v":9045.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J36,0)+IF(IncludeDeal1,Spreadsheet9.2!J1038,0)+IF(IncludeDeal2,Spreadsheet9.2!J2040,0)+IF(IncludeDeal4,Spreadsheet9.2!J3042,0)","v":-877936.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K36,0)+IF(IncludeDeal1,Spreadsheet9.2!K1038,0)+IF(IncludeDeal2,Spreadsheet9.2!K2040,0)+IF(IncludeDeal4,Spreadsheet9.2!K3042,0)","v":-1132394.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L36,0)+IF(IncludeDeal1,Spreadsheet9.2!L1038,0)+IF(IncludeDeal2,Spreadsheet9.2!L2040,0)+IF(IncludeDeal4,Spreadsheet9.2!L3042,0)","v":-1448857.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M36,0)+IF(IncludeDeal1,Spreadsheet9.2!M1038,0)+IF(IncludeDeal2,Spreadsheet9.2!M2040,0)+IF(IncludeDeal4,Spreadsheet9.2!M3042,0)","v":-1204110.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N36,0)+IF(IncludeDeal1,Spreadsheet9.2!N1038,0)+IF(IncludeDeal2,Spreadsheet9.2!N2040,0)+IF(IncludeDeal4,Spreadsheet9.2!N3042,0)","v":-1164773.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O36,0)+IF(IncludeDeal1,Spreadsheet9.2!O1038,0)+IF(IncludeDeal2,Spreadsheet9.2!O2040,0)+IF(IncludeDeal4,Spreadsheet9.2!O3042,0)","v":-1334907.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P36,0)+IF(IncludeDeal1,Spreadsheet9.2!P1038,0)+IF(IncludeDeal2,Spreadsheet9.2!P2040,0)+IF(IncludeDeal4,Spreadsheet9.2!P3042,0)","v":-1816289.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q36,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1038,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2040,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3042,0)","v":-2147278},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R36,0)+IF(IncludeDeal1,Spreadsheet9.2!R1038,0)+IF(IncludeDeal2,Spreadsheet9.2!R2040,0)+IF(IncludeDeal4,Spreadsheet9.2!R3042,0)","v":-1889255.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S36,0)+IF(IncludeDeal1,Spreadsheet9.2!S1038,0)+IF(IncludeDeal2,Spreadsheet9.2!S2040,0)+IF(IncludeDeal4,Spreadsheet9.2!S3042,0)","v":-1831723.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T36,0)+IF(IncludeDeal1,Spreadsheet9.2!T1038,0)+IF(IncludeDeal2,Spreadsheet9.2!T2040,0)+IF(IncludeDeal4,Spreadsheet9.2!T3042,0)","v":-1997383.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U36,0)+IF(IncludeDeal1,Spreadsheet9.2!U1038,0)+IF(IncludeDeal2,Spreadsheet9.2!U2040,0)+IF(IncludeDeal4,Spreadsheet9.2!U3042,0)","v":-2285311.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V36,0)+IF(IncludeDeal1,Spreadsheet9.2!V1038,0)+IF(IncludeDeal2,Spreadsheet9.2!V2040,0)+IF(IncludeDeal4,Spreadsheet9.2!V3042,0)","v":-2321976.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W36,0)+IF(IncludeDeal1,Spreadsheet9.2!W1038,0)+IF(IncludeDeal2,Spreadsheet9.2!W2040,0)+IF(IncludeDeal4,Spreadsheet9.2!W3042,0)","v":-2416530.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X36,0)+IF(IncludeDeal1,Spreadsheet9.2!X1038,0)+IF(IncludeDeal2,Spreadsheet9.2!X2040,0)+IF(IncludeDeal4,Spreadsheet9.2!X3042,0)","v":-2677442.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y36,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1038,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2040,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3042,0)","v":-2852893},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z36,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1038,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2040,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3042,0)","v":-2593613.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA36,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3042,0)","v":-2482892.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB36,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3042,0)","v":-2439859.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC36,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3042,0)","v":-2292308.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD36,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3042,0)","v":-2560781.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE36,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3042,0)","v":-2642291.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF36,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3042,0)","v":-2663638.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG36,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3042,0)","v":-2637293.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH36,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3042,0)","v":-2481944.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI36,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3042,0)","v":-2275907.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ36,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3042,0)","v":-2392863.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK36,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3042,0)","v":-2495487.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL36,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3042,0)","v":-2548921.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM36,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3042,0)","v":-2366036.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN36,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3042,0)","v":-2203192.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO36,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3042,0)","v":-2007401.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP36,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3042,0)","v":-1953191.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ36,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3042,0)","v":-1743603.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR36,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3042,0)","v":-1719279},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS36,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3042,0)","v":-1487200.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT36,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3042,0)","v":-1272203.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU36,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3042,0)","v":-1136001.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV36,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3042,0)","v":-987584.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW36,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3042,0)","v":-860084.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX36,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3042,0)","v":-804817.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY36,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3042,0)","v":-576765.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ36,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1038,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2040,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3042,0)","v":-398439.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA36,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3042,0)","v":-244409.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB36,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3042,0)","v":-140551.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC36,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3042,0)","v":-974.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD36,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3042,0)","v":-67762.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE36,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3042,0)","v":-147270.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF36,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3042,0)","v":-184277.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG36,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3042,0)","v":-263913},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH36,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3042,0)","v":-369083.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI36,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3042,0)","v":-214335.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ36,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3042,0)","v":-216619.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK36,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3042,0)","v":-221075.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL36,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3042,0)","v":-225494.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM36,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3042,0)","v":-229518.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN36,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3042,0)","v":-232757},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO36,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1038,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2040,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3042,0)","v":-235081.8}]
[null,"Simulation 3",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C37,0)+IF(IncludeDeal1,Spreadsheet9.2!C1039,0)+IF(IncludeDeal2,Spreadsheet9.2!C2041,0)+IF(IncludeDeal4,Spreadsheet9.2!C3043,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E37,0)+IF(IncludeDeal1,Spreadsheet9.2!E1039,0)+IF(IncludeDeal2,Spreadsheet9.2!E2041,0)+IF(IncludeDeal4,Spreadsheet9.2!E3043,0)","v":199459.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F37,0)+IF(IncludeDeal1,Spreadsheet9.2!F1039,0)+IF(IncludeDeal2,Spreadsheet9.2!F2041,0)+IF(IncludeDeal4,Spreadsheet9.2!F3043,0)","v":167087.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G37,0)+IF(IncludeDeal1,Spreadsheet9.2!G1039,0)+IF(IncludeDeal2,Spreadsheet9.2!G2041,0)+IF(IncludeDeal4,Spreadsheet9.2!G3043,0)","v":795577.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H37,0)+IF(IncludeDeal1,Spreadsheet9.2!H1039,0)+IF(IncludeDeal2,Spreadsheet9.2!H2041,0)+IF(IncludeDeal4,Spreadsheet9.2!H3043,0)","v":308669},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I37,0)+IF(IncludeDeal1,Spreadsheet9.2!I1039,0)+IF(IncludeDeal2,Spreadsheet9.2!I2041,0)+IF(IncludeDeal4,Spreadsheet9.2!I3043,0)","v":783949.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J37,0)+IF(IncludeDeal1,Spreadsheet9.2!J1039,0)+IF(IncludeDeal2,Spreadsheet9.2!J2041,0)+IF(IncludeDeal4,Spreadsheet9.2!J3043,0)","v":561332.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K37,0)+IF(IncludeDeal1,Spreadsheet9.2!K1039,0)+IF(IncludeDeal2,Spreadsheet9.2!K2041,0)+IF(IncludeDeal4,Spreadsheet9.2!K3043,0)","v":1542688.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L37,0)+IF(IncludeDeal1,Spreadsheet9.2!L1039,0)+IF(IncludeDeal2,Spreadsheet9.2!L2041,0)+IF(IncludeDeal4,Spreadsheet9.2!L3043,0)","v":3070137.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M37,0)+IF(IncludeDeal1,Spreadsheet9.2!M1039,0)+IF(IncludeDeal2,Spreadsheet9.2!M2041,0)+IF(IncludeDeal4,Spreadsheet9.2!M3043,0)","v":2432851.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N37,0)+IF(IncludeDeal1,Spreadsheet9.2!N1039,0)+IF(IncludeDeal2,Spreadsheet9.2!N2041,0)+IF(IncludeDeal4,Spreadsheet9.2!N3043,0)","v":2229304.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O37,0)+IF(IncludeDeal1,Spreadsheet9.2!O1039,0)+IF(IncludeDeal2,Spreadsheet9.2!O2041,0)+IF(IncludeDeal4,Spreadsheet9.2!O3043,0)","v":2184155.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P37,0)+IF(IncludeDeal1,Spreadsheet9.2!P1039,0)+IF(IncludeDeal2,Spreadsheet9.2!P2041,0)+IF(IncludeDeal4,Spreadsheet9.2!P3043,0)","v":2171667.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q37,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1039,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2041,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3043,0)","v":3462316.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R37,0)+IF(IncludeDeal1,Spreadsheet9.2!R1039,0)+IF(IncludeDeal2,Spreadsheet9.2!R2041,0)+IF(IncludeDeal4,Spreadsheet9.2!R3043,0)","v":2688970.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S37,0)+IF(IncludeDeal1,Spreadsheet9.2!S1039,0)+IF(IncludeDeal2,Spreadsheet9.2!S2041,0)+IF(IncludeDeal4,Spreadsheet9.2!S3043,0)","v":3425912.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T37,0)+IF(IncludeDeal1,Spreadsheet9.2!T1039,0)+IF(IncludeDeal2,Spreadsheet9.2!T2041,0)+IF(IncludeDeal4,Spreadsheet9.2!T3043,0)","v":2585342.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U37,0)+IF(IncludeDeal1,Spreadsheet9.2!U1039,0)+IF(IncludeDeal2,Spreadsheet9.2!U2041,0)+IF(IncludeDeal4,Spreadsheet9.2!U3043,0)","v":3022372.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V37,0)+IF(IncludeDeal1,Spreadsheet9.2!V1039,0)+IF(IncludeDeal2,Spreadsheet9.2!V2041,0)+IF(IncludeDeal4,Spreadsheet9.2!V3043,0)","v":3500113.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W37,0)+IF(IncludeDeal1,Spreadsheet9.2!W1039,0)+IF(IncludeDeal2,Spreadsheet9.2!W2041,0)+IF(IncludeDeal4,Spreadsheet9.2!W3043,0)","v":1807639.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X37,0)+IF(IncludeDeal1,Spreadsheet9.2!X1039,0)+IF(IncludeDeal2,Spreadsheet9.2!X2041,0)+IF(IncludeDeal4,Spreadsheet9.2!X3043,0)","v":3224134.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y37,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1039,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2041,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3043,0)","v":2477853.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z37,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1039,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2041,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3043,0)","v":3480356.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA37,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3043,0)","v":3111356.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB37,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3043,0)","v":5364117.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC37,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3043,0)","v":4844547.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD37,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3043,0)","v":3191666},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE37,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3043,0)","v":2713925.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF37,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3043,0)","v":1859671.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG37,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3043,0)","v":2359863.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH37,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3043,0)","v":2747028.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI37,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3043,0)","v":2649343},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ37,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3043,0)","v":3680868.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK37,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3043,0)","v":2864943.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL37,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3043,0)","v":3324693.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM37,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3043,0)","v":5385897.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN37,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3043,0)","v":3883461.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO37,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3043,0)","v":4187594.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP37,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3043,0)","v":4027302.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ37,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3043,0)","v":3346809.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR37,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3043,0)","v":3121447.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS37,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3043,0)","v":2227784.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT37,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3043,0)","v":1934507.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU37,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3043,0)","v":1227376.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV37,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3043,0)","v":863002.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW37,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3043,0)","v":1143334.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX37,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3043,0)","v":838631.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY37,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3043,0)","v":567008.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ37,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1039,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2041,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3043,0)","v":588348.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA37,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3043,0)","v":609857.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB37,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3043,0)","v":450493.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC37,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3043,0)","v":371618},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD37,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3043,0)","v":359395.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE37,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3043,0)","v":334217.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF37,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3043,0)","v":356607.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG37,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3043,0)","v":353329.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH37,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3043,0)","v":210146.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI37,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3043,0)","v":146414.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ37,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3043,0)","v":149476.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK37,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3043,0)","v":148366.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL37,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3043,0)","v":147617.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM37,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3043,0)","v":146064},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN37,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3043,0)","v":141621.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO37,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1039,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2041,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3043,0)","v":136896.29999999999}]
[null,"Simulation 4",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C38,0)+IF(IncludeDeal1,Spreadsheet9.2!C1040,0)+IF(IncludeDeal2,Spreadsheet9.2!C2042,0)+IF(IncludeDeal4,Spreadsheet9.2!C3044,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E38,0)+IF(IncludeDeal1,Spreadsheet9.2!E1040,0)+IF(IncludeDeal2,Spreadsheet9.2!E2042,0)+IF(IncludeDeal4,Spreadsheet9.2!E3044,0)","v":524640.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F38,0)+IF(IncludeDeal1,Spreadsheet9.2!F1040,0)+IF(IncludeDeal2,Spreadsheet9.2!F2042,0)+IF(IncludeDeal4,Spreadsheet9.2!F3044,0)","v":1067318.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G38,0)+IF(IncludeDeal1,Spreadsheet9.2!G1040,0)+IF(IncludeDeal2,Spreadsheet9.2!G2042,0)+IF(IncludeDeal4,Spreadsheet9.2!G3044,0)","v":1355681.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H38,0)+IF(IncludeDeal1,Spreadsheet9.2!H1040,0)+IF(IncludeDeal2,Spreadsheet9.2!H2042,0)+IF(IncludeDeal4,Spreadsheet9.2!H3044,0)","v":161702.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I38,0)+IF(IncludeDeal1,Spreadsheet9.2!I1040,0)+IF(IncludeDeal2,Spreadsheet9.2!I2042,0)+IF(IncludeDeal4,Spreadsheet9.2!I3044,0)","v":-217751.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J38,0)+IF(IncludeDeal1,Spreadsheet9.2!J1040,0)+IF(IncludeDeal2,Spreadsheet9.2!J2042,0)+IF(IncludeDeal4,Spreadsheet9.2!J3044,0)","v":-1394015.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K38,0)+IF(IncludeDeal1,Spreadsheet9.2!K1040,0)+IF(IncludeDeal2,Spreadsheet9.2!K2042,0)+IF(IncludeDeal4,Spreadsheet9.2!K3044,0)","v":-1098062.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L38,0)+IF(IncludeDeal1,Spreadsheet9.2!L1040,0)+IF(IncludeDeal2,Spreadsheet9.2!L2042,0)+IF(IncludeDeal4,Spreadsheet9.2!L3044,0)","v":-1478594.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M38,0)+IF(IncludeDeal1,Spreadsheet9.2!M1040,0)+IF(IncludeDeal2,Spreadsheet9.2!M2042,0)+IF(IncludeDeal4,Spreadsheet9.2!M3044,0)","v":-1040347.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N38,0)+IF(IncludeDeal1,Spreadsheet9.2!N1040,0)+IF(IncludeDeal2,Spreadsheet9.2!N2042,0)+IF(IncludeDeal4,Spreadsheet9.2!N3044,0)","v":-1717270.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O38,0)+IF(IncludeDeal1,Spreadsheet9.2!O1040,0)+IF(IncludeDeal2,Spreadsheet9.2!O2042,0)+IF(IncludeDeal4,Spreadsheet9.2!O3044,0)","v":-1616850.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P38,0)+IF(IncludeDeal1,Spreadsheet9.2!P1040,0)+IF(IncludeDeal2,Spreadsheet9.2!P2042,0)+IF(IncludeDeal4,Spreadsheet9.2!P3044,0)","v":-467889.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q38,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1040,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2042,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3044,0)","v":98389.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R38,0)+IF(IncludeDeal1,Spreadsheet9.2!R1040,0)+IF(IncludeDeal2,Spreadsheet9.2!R2042,0)+IF(IncludeDeal4,Spreadsheet9.2!R3044,0)","v":41866.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S38,0)+IF(IncludeDeal1,Spreadsheet9.2!S1040,0)+IF(IncludeDeal2,Spreadsheet9.2!S2042,0)+IF(IncludeDeal4,Spreadsheet9.2!S3044,0)","v":-240092.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T38,0)+IF(IncludeDeal1,Spreadsheet9.2!T1040,0)+IF(IncludeDeal2,Spreadsheet9.2!T2042,0)+IF(IncludeDeal4,Spreadsheet9.2!T3044,0)","v":234354.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U38,0)+IF(IncludeDeal1,Spreadsheet9.2!U1040,0)+IF(IncludeDeal2,Spreadsheet9.2!U2042,0)+IF(IncludeDeal4,Spreadsheet9.2!U3044,0)","v":-963854.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V38,0)+IF(IncludeDeal1,Spreadsheet9.2!V1040,0)+IF(IncludeDeal2,Spreadsheet9.2!V2042,0)+IF(IncludeDeal4,Spreadsheet9.2!V3044,0)","v":-1052879.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W38,0)+IF(IncludeDeal1,Spreadsheet9.2!W1040,0)+IF(IncludeDeal2,Spreadsheet9.2!W2042,0)+IF(IncludeDeal4,Spreadsheet9.2!W3044,0)","v":-1398496.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X38,0)+IF(IncludeDeal1,Spreadsheet9.2!X1040,0)+IF(IncludeDeal2,Spreadsheet9.2!X2042,0)+IF(IncludeDeal4,Spreadsheet9.2!X3044,0)","v":-1640259.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y38,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1040,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2042,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3044,0)","v":-1839529},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z38,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1040,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2042,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3044,0)","v":-2179045.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA38,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3044,0)","v":-1973588.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB38,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3044,0)","v":-1841365.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC38,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3044,0)","v":-2068301.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD38,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3044,0)","v":-2063517.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE38,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3044,0)","v":-2308380.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF38,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3044,0)","v":-2579235.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG38,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3044,0)","v":-2444123.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH38,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3044,0)","v":-2193155.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI38,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3044,0)","v":-2373198.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ38,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3044,0)","v":-2194700.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK38,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3044,0)","v":-1930518},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL38,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3044,0)","v":-2064834.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM38,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3044,0)","v":-1854449.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN38,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3044,0)","v":-1709545.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO38,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3044,0)","v":-1626062.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP38,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3044,0)","v":-1624496.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ38,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3044,0)","v":-1459790.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR38,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3044,0)","v":-1185981.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS38,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3044,0)","v":-1073475.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT38,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3044,0)","v":-877361.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU38,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3044,0)","v":-742921.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV38,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3044,0)","v":-729713.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW38,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3044,0)","v":-669645.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX38,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3044,0)","v":-492806.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY38,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3044,0)","v":-308138.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ38,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1040,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2042,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3044,0)","v":-51226.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA38,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3044,0)","v":65894.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB38,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3044,0)","v":115664.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC38,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3044,0)","v":154713.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD38,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3044,0)","v":122103},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE38,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3044,0)","v":66928.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF38,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3044,0)","v":-6453.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG38,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3044,0)","v":-50768.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH38,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3044,0)","v":-58014.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI38,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3044,0)","v":-37938.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ38,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3044,0)","v":-39428.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK38,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3044,0)","v":-38392.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL38,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3044,0)","v":-40170.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM38,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3044,0)","v":-39938.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN38,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3044,0)","v":-44612.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO38,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1040,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2042,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3044,0)","v":-46953.5}]
[null,"Simulation 5",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C39,0)+IF(IncludeDeal1,Spreadsheet9.2!C1041,0)+IF(IncludeDeal2,Spreadsheet9.2!C2043,0)+IF(IncludeDeal4,Spreadsheet9.2!C3045,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E39,0)+IF(IncludeDeal1,Spreadsheet9.2!E1041,0)+IF(IncludeDeal2,Spreadsheet9.2!E2043,0)+IF(IncludeDeal4,Spreadsheet9.2!E3045,0)","v":490605.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F39,0)+IF(IncludeDeal1,Spreadsheet9.2!F1041,0)+IF(IncludeDeal2,Spreadsheet9.2!F2043,0)+IF(IncludeDeal4,Spreadsheet9.2!F3045,0)","v":587718.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G39,0)+IF(IncludeDeal1,Spreadsheet9.2!G1041,0)+IF(IncludeDeal2,Spreadsheet9.2!G2043,0)+IF(IncludeDeal4,Spreadsheet9.2!G3045,0)","v":854639.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H39,0)+IF(IncludeDeal1,Spreadsheet9.2!H1041,0)+IF(IncludeDeal2,Spreadsheet9.2!H2043,0)+IF(IncludeDeal4,Spreadsheet9.2!H3045,0)","v":1620092.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I39,0)+IF(IncludeDeal1,Spreadsheet9.2!I1041,0)+IF(IncludeDeal2,Spreadsheet9.2!I2043,0)+IF(IncludeDeal4,Spreadsheet9.2!I3045,0)","v":2156077.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J39,0)+IF(IncludeDeal1,Spreadsheet9.2!J1041,0)+IF(IncludeDeal2,Spreadsheet9.2!J2043,0)+IF(IncludeDeal4,Spreadsheet9.2!J3045,0)","v":1909058},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K39,0)+IF(IncludeDeal1,Spreadsheet9.2!K1041,0)+IF(IncludeDeal2,Spreadsheet9.2!K2043,0)+IF(IncludeDeal4,Spreadsheet9.2!K3045,0)","v":1591558},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L39,0)+IF(IncludeDeal1,Spreadsheet9.2!L1041,0)+IF(IncludeDeal2,Spreadsheet9.2!L2043,0)+IF(IncludeDeal4,Spreadsheet9.2!L3045,0)","v":1413110.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M39,0)+IF(IncludeDeal1,Spreadsheet9.2!M1041,0)+IF(IncludeDeal2,Spreadsheet9.2!M2043,0)+IF(IncludeDeal4,Spreadsheet9.2!M3045,0)","v":1922397.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N39,0)+IF(IncludeDeal1,Spreadsheet9.2!N1041,0)+IF(IncludeDeal2,Spreadsheet9.2!N2043,0)+IF(IncludeDeal4,Spreadsheet9.2!N3045,0)","v":4786889.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O39,0)+IF(IncludeDeal1,Spreadsheet9.2!O1041,0)+IF(IncludeDeal2,Spreadsheet9.2!O2043,0)+IF(IncludeDeal4,Spreadsheet9.2!O3045,0)","v":4403110.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P39,0)+IF(IncludeDeal1,Spreadsheet9.2!P1041,0)+IF(IncludeDeal2,Spreadsheet9.2!P2043,0)+IF(IncludeDeal4,Spreadsheet9.2!P3045,0)","v":4975421.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q39,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1041,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2043,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3045,0)","v":4709106.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R39,0)+IF(IncludeDeal1,Spreadsheet9.2!R1041,0)+IF(IncludeDeal2,Spreadsheet9.2!R2043,0)+IF(IncludeDeal4,Spreadsheet9.2!R3045,0)","v":3694149.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S39,0)+IF(IncludeDeal1,Spreadsheet9.2!S1041,0)+IF(IncludeDeal2,Spreadsheet9.2!S2043,0)+IF(IncludeDeal4,Spreadsheet9.2!S3045,0)","v":3086964.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T39,0)+IF(IncludeDeal1,Spreadsheet9.2!T1041,0)+IF(IncludeDeal2,Spreadsheet9.2!T2043,0)+IF(IncludeDeal4,Spreadsheet9.2!T3045,0)","v":2454422.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U39,0)+IF(IncludeDeal1,Spreadsheet9.2!U1041,0)+IF(IncludeDeal2,Spreadsheet9.2!U2043,0)+IF(IncludeDeal4,Spreadsheet9.2!U3045,0)","v":3402682},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V39,0)+IF(IncludeDeal1,Spreadsheet9.2!V1041,0)+IF(IncludeDeal2,Spreadsheet9.2!V2043,0)+IF(IncludeDeal4,Spreadsheet9.2!V3045,0)","v":3542866.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W39,0)+IF(IncludeDeal1,Spreadsheet9.2!W1041,0)+IF(IncludeDeal2,Spreadsheet9.2!W2043,0)+IF(IncludeDeal4,Spreadsheet9.2!W3045,0)","v":1779786.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X39,0)+IF(IncludeDeal1,Spreadsheet9.2!X1041,0)+IF(IncludeDeal2,Spreadsheet9.2!X2043,0)+IF(IncludeDeal4,Spreadsheet9.2!X3045,0)","v":2004322.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y39,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1041,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2043,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3045,0)","v":3361718.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z39,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1041,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2043,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3045,0)","v":5217041.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA39,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3045,0)","v":4169192.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB39,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3045,0)","v":4094540},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC39,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3045,0)","v":4222135.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD39,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3045,0)","v":3357856.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE39,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3045,0)","v":3871339.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF39,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3045,0)","v":4405332.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG39,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3045,0)","v":4288540.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH39,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3045,0)","v":5372247.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI39,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3045,0)","v":5445376.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ39,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3045,0)","v":4817622.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK39,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3045,0)","v":2062712.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL39,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3045,0)","v":1189614.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM39,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3045,0)","v":1311197},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN39,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3045,0)","v":434232.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO39,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3045,0)","v":227788.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP39,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3045,0)","v":925440.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ39,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3045,0)","v":83786},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR39,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3045,0)","v":-433861},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS39,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3045,0)","v":-477325},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT39,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3045,0)","v":-125654.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU39,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3045,0)","v":-228158.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV39,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3045,0)","v":-410785.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW39,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3045,0)","v":-180868.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX39,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3045,0)","v":136985.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY39,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3045,0)","v":260273.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ39,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1041,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2043,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3045,0)","v":263476.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA39,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3045,0)","v":288024.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB39,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3045,0)","v":195951.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC39,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3045,0)","v":200714.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD39,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3045,0)","v":121543.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE39,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3045,0)","v":-583.79999999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF39,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3045,0)","v":-103225.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG39,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3045,0)","v":-157549.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH39,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3045,0)","v":-307764.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI39,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3045,0)","v":-174067},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ39,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3045,0)","v":-177716.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK39,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3045,0)","v":-181450.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL39,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3045,0)","v":-186443.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM39,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3045,0)","v":-191380.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN39,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3045,0)","v":-195664.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO39,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1041,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2043,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3045,0)","v":-198953}]
[null,"Simulation 6",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C40,0)+IF(IncludeDeal1,Spreadsheet9.2!C1042,0)+IF(IncludeDeal2,Spreadsheet9.2!C2044,0)+IF(IncludeDeal4,Spreadsheet9.2!C3046,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E40,0)+IF(IncludeDeal1,Spreadsheet9.2!E1042,0)+IF(IncludeDeal2,Spreadsheet9.2!E2044,0)+IF(IncludeDeal4,Spreadsheet9.2!E3046,0)","v":38262.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F40,0)+IF(IncludeDeal1,Spreadsheet9.2!F1042,0)+IF(IncludeDeal2,Spreadsheet9.2!F2044,0)+IF(IncludeDeal4,Spreadsheet9.2!F3046,0)","v":-411040.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G40,0)+IF(IncludeDeal1,Spreadsheet9.2!G1042,0)+IF(IncludeDeal2,Spreadsheet9.2!G2044,0)+IF(IncludeDeal4,Spreadsheet9.2!G3046,0)","v":-254180.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H40,0)+IF(IncludeDeal1,Spreadsheet9.2!H1042,0)+IF(IncludeDeal2,Spreadsheet9.2!H2044,0)+IF(IncludeDeal4,Spreadsheet9.2!H3046,0)","v":-95177.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I40,0)+IF(IncludeDeal1,Spreadsheet9.2!I1042,0)+IF(IncludeDeal2,Spreadsheet9.2!I2044,0)+IF(IncludeDeal4,Spreadsheet9.2!I3046,0)","v":-649381.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J40,0)+IF(IncludeDeal1,Spreadsheet9.2!J1042,0)+IF(IncludeDeal2,Spreadsheet9.2!J2044,0)+IF(IncludeDeal4,Spreadsheet9.2!J3046,0)","v":-931642.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K40,0)+IF(IncludeDeal1,Spreadsheet9.2!K1042,0)+IF(IncludeDeal2,Spreadsheet9.2!K2044,0)+IF(IncludeDeal4,Spreadsheet9.2!K3046,0)","v":-1190649.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L40,0)+IF(IncludeDeal1,Spreadsheet9.2!L1042,0)+IF(IncludeDeal2,Spreadsheet9.2!L2044,0)+IF(IncludeDeal4,Spreadsheet9.2!L3046,0)","v":-1918914.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M40,0)+IF(IncludeDeal1,Spreadsheet9.2!M1042,0)+IF(IncludeDeal2,Spreadsheet9.2!M2044,0)+IF(IncludeDeal4,Spreadsheet9.2!M3046,0)","v":-1840387.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N40,0)+IF(IncludeDeal1,Spreadsheet9.2!N1042,0)+IF(IncludeDeal2,Spreadsheet9.2!N2044,0)+IF(IncludeDeal4,Spreadsheet9.2!N3046,0)","v":-2021659.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O40,0)+IF(IncludeDeal1,Spreadsheet9.2!O1042,0)+IF(IncludeDeal2,Spreadsheet9.2!O2044,0)+IF(IncludeDeal4,Spreadsheet9.2!O3046,0)","v":-1702301.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P40,0)+IF(IncludeDeal1,Spreadsheet9.2!P1042,0)+IF(IncludeDeal2,Spreadsheet9.2!P2044,0)+IF(IncludeDeal4,Spreadsheet9.2!P3046,0)","v":-1210660.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q40,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1042,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2044,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3046,0)","v":-1826912.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R40,0)+IF(IncludeDeal1,Spreadsheet9.2!R1042,0)+IF(IncludeDeal2,Spreadsheet9.2!R2044,0)+IF(IncludeDeal4,Spreadsheet9.2!R3046,0)","v":-1635125.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S40,0)+IF(IncludeDeal1,Spreadsheet9.2!S1042,0)+IF(IncludeDeal2,Spreadsheet9.2!S2044,0)+IF(IncludeDeal4,Spreadsheet9.2!S3046,0)","v":-1341731.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T40,0)+IF(IncludeDeal1,Spreadsheet9.2!T1042,0)+IF(IncludeDeal2,Spreadsheet9.2!T2044,0)+IF(IncludeDeal4,Spreadsheet9.2!T3046,0)","v":-1798325.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U40,0)+IF(IncludeDeal1,Spreadsheet9.2!U1042,0)+IF(IncludeDeal2,Spreadsheet9.2!U2044,0)+IF(IncludeDeal4,Spreadsheet9.2!U3046,0)","v":-1916391.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V40,0)+IF(IncludeDeal1,Spreadsheet9.2!V1042,0)+IF(IncludeDeal2,Spreadsheet9.2!V2044,0)+IF(IncludeDeal4,Spreadsheet9.2!V3046,0)","v":-2347300.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W40,0)+IF(IncludeDeal1,Spreadsheet9.2!W1042,0)+IF(IncludeDeal2,Spreadsheet9.2!W2044,0)+IF(IncludeDeal4,Spreadsheet9.2!W3046,0)","v":-2219023.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X40,0)+IF(IncludeDeal1,Spreadsheet9.2!X1042,0)+IF(IncludeDeal2,Spreadsheet9.2!X2044,0)+IF(IncludeDeal4,Spreadsheet9.2!X3046,0)","v":-1937255.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y40,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1042,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2044,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3046,0)","v":-1871710.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z40,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1042,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2044,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3046,0)","v":-1638007.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA40,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3046,0)","v":-1731649.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB40,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3046,0)","v":-1826320.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC40,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3046,0)","v":-1359831.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD40,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3046,0)","v":-1596276.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE40,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3046,0)","v":-1384053.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF40,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3046,0)","v":-1564274},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG40,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3046,0)","v":-1328363.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH40,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3046,0)","v":-1282972.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI40,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3046,0)","v":-1398939.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ40,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3046,0)","v":-1605146.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK40,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3046,0)","v":-1376863.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL40,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3046,0)","v":-1030517.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM40,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3046,0)","v":-576380},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN40,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3046,0)","v":-979505.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO40,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3046,0)","v":-712563.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP40,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3046,0)","v":-603053.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ40,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3046,0)","v":-106028.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR40,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3046,0)","v":236202.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS40,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3046,0)","v":725939.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT40,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3046,0)","v":834880.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU40,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3046,0)","v":869921.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV40,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3046,0)","v":462128.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW40,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3046,0)","v":156077.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX40,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3046,0)","v":159632.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY40,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3046,0)","v":242693.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ40,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1042,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2044,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3046,0)","v":298898.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA40,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3046,0)","v":190197.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB40,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3046,0)","v":53126.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC40,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3046,0)","v":160128.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD40,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3046,0)","v":87012.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE40,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3046,0)","v":31955},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF40,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3046,0)","v":-37921.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG40,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3046,0)","v":-135026.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH40,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3046,0)","v":-209763.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI40,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3046,0)","v":-138980.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ40,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3046,0)","v":-142015.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK40,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3046,0)","v":-145357.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL40,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3046,0)","v":-148646.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM40,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3046,0)","v":-151836.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN40,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3046,0)","v":-155646.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO40,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1042,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2044,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3046,0)","v":-158492.29999999999}]
[null,"Simulation 7",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C41,0)+IF(IncludeDeal1,Spreadsheet9.2!C1043,0)+IF(IncludeDeal2,Spreadsheet9.2!C2045,0)+IF(IncludeDeal4,Spreadsheet9.2!C3047,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E41,0)+IF(IncludeDeal1,Spreadsheet9.2!E1043,0)+IF(IncludeDeal2,Spreadsheet9.2!E2045,0)+IF(IncludeDeal4,Spreadsheet9.2!E3047,0)","v":259707.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F41,0)+IF(IncludeDeal1,Spreadsheet9.2!F1043,0)+IF(IncludeDeal2,Spreadsheet9.2!F2045,0)+IF(IncludeDeal4,Spreadsheet9.2!F3047,0)","v":240166.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G41,0)+IF(IncludeDeal1,Spreadsheet9.2!G1043,0)+IF(IncludeDeal2,Spreadsheet9.2!G2045,0)+IF(IncludeDeal4,Spreadsheet9.2!G3047,0)","v":11773.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H41,0)+IF(IncludeDeal1,Spreadsheet9.2!H1043,0)+IF(IncludeDeal2,Spreadsheet9.2!H2045,0)+IF(IncludeDeal4,Spreadsheet9.2!H3047,0)","v":-1049069.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I41,0)+IF(IncludeDeal1,Spreadsheet9.2!I1043,0)+IF(IncludeDeal2,Spreadsheet9.2!I2045,0)+IF(IncludeDeal4,Spreadsheet9.2!I3047,0)","v":-819144.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J41,0)+IF(IncludeDeal1,Spreadsheet9.2!J1043,0)+IF(IncludeDeal2,Spreadsheet9.2!J2045,0)+IF(IncludeDeal4,Spreadsheet9.2!J3047,0)","v":-802264.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K41,0)+IF(IncludeDeal1,Spreadsheet9.2!K1043,0)+IF(IncludeDeal2,Spreadsheet9.2!K2045,0)+IF(IncludeDeal4,Spreadsheet9.2!K3047,0)","v":-1688349.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L41,0)+IF(IncludeDeal1,Spreadsheet9.2!L1043,0)+IF(IncludeDeal2,Spreadsheet9.2!L2045,0)+IF(IncludeDeal4,Spreadsheet9.2!L3047,0)","v":-1001958.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M41,0)+IF(IncludeDeal1,Spreadsheet9.2!M1043,0)+IF(IncludeDeal2,Spreadsheet9.2!M2045,0)+IF(IncludeDeal4,Spreadsheet9.2!M3047,0)","v":-70848.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N41,0)+IF(IncludeDeal1,Spreadsheet9.2!N1043,0)+IF(IncludeDeal2,Spreadsheet9.2!N2045,0)+IF(IncludeDeal4,Spreadsheet9.2!N3047,0)","v":-720113.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O41,0)+IF(IncludeDeal1,Spreadsheet9.2!O1043,0)+IF(IncludeDeal2,Spreadsheet9.2!O2045,0)+IF(IncludeDeal4,Spreadsheet9.2!O3047,0)","v":-626703.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P41,0)+IF(IncludeDeal1,Spreadsheet9.2!P1043,0)+IF(IncludeDeal2,Spreadsheet9.2!P2045,0)+IF(IncludeDeal4,Spreadsheet9.2!P3047,0)","v":46519.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q41,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1043,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2045,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3047,0)","v":-538710.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R41,0)+IF(IncludeDeal1,Spreadsheet9.2!R1043,0)+IF(IncludeDeal2,Spreadsheet9.2!R2045,0)+IF(IncludeDeal4,Spreadsheet9.2!R3047,0)","v":-637130.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S41,0)+IF(IncludeDeal1,Spreadsheet9.2!S1043,0)+IF(IncludeDeal2,Spreadsheet9.2!S2045,0)+IF(IncludeDeal4,Spreadsheet9.2!S3047,0)","v":-969358.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T41,0)+IF(IncludeDeal1,Spreadsheet9.2!T1043,0)+IF(IncludeDeal2,Spreadsheet9.2!T2045,0)+IF(IncludeDeal4,Spreadsheet9.2!T3047,0)","v":-1668618.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U41,0)+IF(IncludeDeal1,Spreadsheet9.2!U1043,0)+IF(IncludeDeal2,Spreadsheet9.2!U2045,0)+IF(IncludeDeal4,Spreadsheet9.2!U3047,0)","v":-2405103.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V41,0)+IF(IncludeDeal1,Spreadsheet9.2!V1043,0)+IF(IncludeDeal2,Spreadsheet9.2!V2045,0)+IF(IncludeDeal4,Spreadsheet9.2!V3047,0)","v":-3001197.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W41,0)+IF(IncludeDeal1,Spreadsheet9.2!W1043,0)+IF(IncludeDeal2,Spreadsheet9.2!W2045,0)+IF(IncludeDeal4,Spreadsheet9.2!W3047,0)","v":-3149342.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X41,0)+IF(IncludeDeal1,Spreadsheet9.2!X1043,0)+IF(IncludeDeal2,Spreadsheet9.2!X2045,0)+IF(IncludeDeal4,Spreadsheet9.2!X3047,0)","v":-3421403},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y41,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1043,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2045,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3047,0)","v":-3031521.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z41,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1043,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2045,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3047,0)","v":-2976211.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA41,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3047,0)","v":-3001679.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB41,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3047,0)","v":-2964325.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC41,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3047,0)","v":-3224148.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD41,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3047,0)","v":-3073898.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE41,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3047,0)","v":-2603888.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF41,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3047,0)","v":-2616804.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG41,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3047,0)","v":-2798623.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH41,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3047,0)","v":-2272946.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI41,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3047,0)","v":-2639940.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ41,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3047,0)","v":-2732700},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK41,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3047,0)","v":-2346178.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL41,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3047,0)","v":-2534397.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM41,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3047,0)","v":-2507514.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN41,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3047,0)","v":-2795588.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO41,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3047,0)","v":-2542904.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP41,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3047,0)","v":-2714668.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ41,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3047,0)","v":-2132761.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR41,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3047,0)","v":-1918679.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS41,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3047,0)","v":-2003537.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT41,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3047,0)","v":-1838092.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU41,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3047,0)","v":-1821782.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV41,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3047,0)","v":-1643725.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW41,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3047,0)","v":-950924.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX41,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3047,0)","v":-1012153.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY41,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3047,0)","v":-998737.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ41,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1043,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2045,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3047,0)","v":-1051724.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA41,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3047,0)","v":-1056053.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB41,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3047,0)","v":-1088958},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC41,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3047,0)","v":-649392.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD41,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3047,0)","v":-698262.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE41,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3047,0)","v":-771404.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF41,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3047,0)","v":-797821},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG41,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3047,0)","v":-893098.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH41,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3047,0)","v":-956452},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI41,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3047,0)","v":-481706.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ41,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3047,0)","v":-484380.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK41,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3047,0)","v":-487379.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL41,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3047,0)","v":-489517.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM41,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3047,0)","v":-493027.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN41,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3047,0)","v":-496599.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO41,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1043,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2045,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3047,0)","v":-497381.7}]
[null,"Simulation 8",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C42,0)+IF(IncludeDeal1,Spreadsheet9.2!C1044,0)+IF(IncludeDeal2,Spreadsheet9.2!C2046,0)+IF(IncludeDeal4,Spreadsheet9.2!C3048,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E42,0)+IF(IncludeDeal1,Spreadsheet9.2!E1044,0)+IF(IncludeDeal2,Spreadsheet9.2!E2046,0)+IF(IncludeDeal4,Spreadsheet9.2!E3048,0)","v":-353039.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F42,0)+IF(IncludeDeal1,Spreadsheet9.2!F1044,0)+IF(IncludeDeal2,Spreadsheet9.2!F2046,0)+IF(IncludeDeal4,Spreadsheet9.2!F3048,0)","v":-150862.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G42,0)+IF(IncludeDeal1,Spreadsheet9.2!G1044,0)+IF(IncludeDeal2,Spreadsheet9.2!G2046,0)+IF(IncludeDeal4,Spreadsheet9.2!G3048,0)","v":-485131.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H42,0)+IF(IncludeDeal1,Spreadsheet9.2!H1044,0)+IF(IncludeDeal2,Spreadsheet9.2!H2046,0)+IF(IncludeDeal4,Spreadsheet9.2!H3048,0)","v":-1265239},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I42,0)+IF(IncludeDeal1,Spreadsheet9.2!I1044,0)+IF(IncludeDeal2,Spreadsheet9.2!I2046,0)+IF(IncludeDeal4,Spreadsheet9.2!I3048,0)","v":-1092837},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J42,0)+IF(IncludeDeal1,Spreadsheet9.2!J1044,0)+IF(IncludeDeal2,Spreadsheet9.2!J2046,0)+IF(IncludeDeal4,Spreadsheet9.2!J3048,0)","v":-812069.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K42,0)+IF(IncludeDeal1,Spreadsheet9.2!K1044,0)+IF(IncludeDeal2,Spreadsheet9.2!K2046,0)+IF(IncludeDeal4,Spreadsheet9.2!K3048,0)","v":-212370.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L42,0)+IF(IncludeDeal1,Spreadsheet9.2!L1044,0)+IF(IncludeDeal2,Spreadsheet9.2!L2046,0)+IF(IncludeDeal4,Spreadsheet9.2!L3048,0)","v":-467560.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M42,0)+IF(IncludeDeal1,Spreadsheet9.2!M1044,0)+IF(IncludeDeal2,Spreadsheet9.2!M2046,0)+IF(IncludeDeal4,Spreadsheet9.2!M3048,0)","v":250435},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N42,0)+IF(IncludeDeal1,Spreadsheet9.2!N1044,0)+IF(IncludeDeal2,Spreadsheet9.2!N2046,0)+IF(IncludeDeal4,Spreadsheet9.2!N3048,0)","v":1051749.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O42,0)+IF(IncludeDeal1,Spreadsheet9.2!O1044,0)+IF(IncludeDeal2,Spreadsheet9.2!O2046,0)+IF(IncludeDeal4,Spreadsheet9.2!O3048,0)","v":2206929.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P42,0)+IF(IncludeDeal1,Spreadsheet9.2!P1044,0)+IF(IncludeDeal2,Spreadsheet9.2!P2046,0)+IF(IncludeDeal4,Spreadsheet9.2!P3048,0)","v":1944924.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q42,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1044,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2046,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3048,0)","v":1516367.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R42,0)+IF(IncludeDeal1,Spreadsheet9.2!R1044,0)+IF(IncludeDeal2,Spreadsheet9.2!R2046,0)+IF(IncludeDeal4,Spreadsheet9.2!R3048,0)","v":1739472.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S42,0)+IF(IncludeDeal1,Spreadsheet9.2!S1044,0)+IF(IncludeDeal2,Spreadsheet9.2!S2046,0)+IF(IncludeDeal4,Spreadsheet9.2!S3048,0)","v":1354257.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T42,0)+IF(IncludeDeal1,Spreadsheet9.2!T1044,0)+IF(IncludeDeal2,Spreadsheet9.2!T2046,0)+IF(IncludeDeal4,Spreadsheet9.2!T3048,0)","v":1743199.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U42,0)+IF(IncludeDeal1,Spreadsheet9.2!U1044,0)+IF(IncludeDeal2,Spreadsheet9.2!U2046,0)+IF(IncludeDeal4,Spreadsheet9.2!U3048,0)","v":3741668.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V42,0)+IF(IncludeDeal1,Spreadsheet9.2!V1044,0)+IF(IncludeDeal2,Spreadsheet9.2!V2046,0)+IF(IncludeDeal4,Spreadsheet9.2!V3048,0)","v":4253529.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W42,0)+IF(IncludeDeal1,Spreadsheet9.2!W1044,0)+IF(IncludeDeal2,Spreadsheet9.2!W2046,0)+IF(IncludeDeal4,Spreadsheet9.2!W3048,0)","v":4760845.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X42,0)+IF(IncludeDeal1,Spreadsheet9.2!X1044,0)+IF(IncludeDeal2,Spreadsheet9.2!X2046,0)+IF(IncludeDeal4,Spreadsheet9.2!X3048,0)","v":4065339.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y42,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1044,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2046,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3048,0)","v":4411873.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z42,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1044,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2046,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3048,0)","v":3619155.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA42,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3048,0)","v":1216333.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB42,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3048,0)","v":175979},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC42,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3048,0)","v":-696309.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD42,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3048,0)","v":-1371000.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE42,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3048,0)","v":-528603},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF42,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3048,0)","v":-662908.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG42,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3048,0)","v":-196458.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH42,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3048,0)","v":240014.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI42,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3048,0)","v":-360874.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ42,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3048,0)","v":-592242.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK42,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3048,0)","v":-1118508.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL42,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3048,0)","v":-1615223},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM42,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3048,0)","v":-1424009},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN42,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3048,0)","v":-1887742.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO42,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3048,0)","v":-1665748},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP42,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3048,0)","v":-1734865.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ42,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3048,0)","v":-1565202.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR42,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3048,0)","v":-1351044.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS42,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3048,0)","v":-1383256.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT42,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3048,0)","v":-1195263},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU42,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3048,0)","v":-1165641.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV42,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3048,0)","v":-1146283.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW42,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3048,0)","v":-766179.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX42,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3048,0)","v":-714772.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY42,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3048,0)","v":-718533.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ42,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1044,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2046,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3048,0)","v":-669611.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA42,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3048,0)","v":-583190.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB42,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3048,0)","v":-588398.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC42,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3048,0)","v":-303902.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD42,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3048,0)","v":-328795.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE42,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3048,0)","v":-405123.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF42,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3048,0)","v":-492958.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG42,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3048,0)","v":-568629.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH42,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3048,0)","v":-600108.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI42,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3048,0)","v":-298112.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ42,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3048,0)","v":-299349.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK42,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3048,0)","v":-300309.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL42,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3048,0)","v":-304441.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM42,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3048,0)","v":-307425.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN42,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3048,0)","v":-309694.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO42,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1044,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2046,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3048,0)","v":-309996.7}]
[null,"Simulation 9",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C43,0)+IF(IncludeDeal1,Spreadsheet9.2!C1045,0)+IF(IncludeDeal2,Spreadsheet9.2!C2047,0)+IF(IncludeDeal4,Spreadsheet9.2!C3049,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E43,0)+IF(IncludeDeal1,Spreadsheet9.2!E1045,0)+IF(IncludeDeal2,Spreadsheet9.2!E2047,0)+IF(IncludeDeal4,Spreadsheet9.2!E3049,0)","v":-312531.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F43,0)+IF(IncludeDeal1,Spreadsheet9.2!F1045,0)+IF(IncludeDeal2,Spreadsheet9.2!F2047,0)+IF(IncludeDeal4,Spreadsheet9.2!F3049,0)","v":270788.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G43,0)+IF(IncludeDeal1,Spreadsheet9.2!G1045,0)+IF(IncludeDeal2,Spreadsheet9.2!G2047,0)+IF(IncludeDeal4,Spreadsheet9.2!G3049,0)","v":451811.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H43,0)+IF(IncludeDeal1,Spreadsheet9.2!H1045,0)+IF(IncludeDeal2,Spreadsheet9.2!H2047,0)+IF(IncludeDeal4,Spreadsheet9.2!H3049,0)","v":755876.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I43,0)+IF(IncludeDeal1,Spreadsheet9.2!I1045,0)+IF(IncludeDeal2,Spreadsheet9.2!I2047,0)+IF(IncludeDeal4,Spreadsheet9.2!I3049,0)","v":2512492.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J43,0)+IF(IncludeDeal1,Spreadsheet9.2!J1045,0)+IF(IncludeDeal2,Spreadsheet9.2!J2047,0)+IF(IncludeDeal4,Spreadsheet9.2!J3049,0)","v":3062294.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K43,0)+IF(IncludeDeal1,Spreadsheet9.2!K1045,0)+IF(IncludeDeal2,Spreadsheet9.2!K2047,0)+IF(IncludeDeal4,Spreadsheet9.2!K3049,0)","v":2591791.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L43,0)+IF(IncludeDeal1,Spreadsheet9.2!L1045,0)+IF(IncludeDeal2,Spreadsheet9.2!L2047,0)+IF(IncludeDeal4,Spreadsheet9.2!L3049,0)","v":2834901},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M43,0)+IF(IncludeDeal1,Spreadsheet9.2!M1045,0)+IF(IncludeDeal2,Spreadsheet9.2!M2047,0)+IF(IncludeDeal4,Spreadsheet9.2!M3049,0)","v":4954467},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N43,0)+IF(IncludeDeal1,Spreadsheet9.2!N1045,0)+IF(IncludeDeal2,Spreadsheet9.2!N2047,0)+IF(IncludeDeal4,Spreadsheet9.2!N3049,0)","v":2589599.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O43,0)+IF(IncludeDeal1,Spreadsheet9.2!O1045,0)+IF(IncludeDeal2,Spreadsheet9.2!O2047,0)+IF(IncludeDeal4,Spreadsheet9.2!O3049,0)","v":1083430.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P43,0)+IF(IncludeDeal1,Spreadsheet9.2!P1045,0)+IF(IncludeDeal2,Spreadsheet9.2!P2047,0)+IF(IncludeDeal4,Spreadsheet9.2!P3049,0)","v":2755802.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q43,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1045,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2047,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3049,0)","v":984727.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R43,0)+IF(IncludeDeal1,Spreadsheet9.2!R1045,0)+IF(IncludeDeal2,Spreadsheet9.2!R2047,0)+IF(IncludeDeal4,Spreadsheet9.2!R3049,0)","v":174807.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S43,0)+IF(IncludeDeal1,Spreadsheet9.2!S1045,0)+IF(IncludeDeal2,Spreadsheet9.2!S2047,0)+IF(IncludeDeal4,Spreadsheet9.2!S3049,0)","v":1308035.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T43,0)+IF(IncludeDeal1,Spreadsheet9.2!T1045,0)+IF(IncludeDeal2,Spreadsheet9.2!T2047,0)+IF(IncludeDeal4,Spreadsheet9.2!T3049,0)","v":2095943.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U43,0)+IF(IncludeDeal1,Spreadsheet9.2!U1045,0)+IF(IncludeDeal2,Spreadsheet9.2!U2047,0)+IF(IncludeDeal4,Spreadsheet9.2!U3049,0)","v":2668962.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V43,0)+IF(IncludeDeal1,Spreadsheet9.2!V1045,0)+IF(IncludeDeal2,Spreadsheet9.2!V2047,0)+IF(IncludeDeal4,Spreadsheet9.2!V3049,0)","v":2881824.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W43,0)+IF(IncludeDeal1,Spreadsheet9.2!W1045,0)+IF(IncludeDeal2,Spreadsheet9.2!W2047,0)+IF(IncludeDeal4,Spreadsheet9.2!W3049,0)","v":2572617.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X43,0)+IF(IncludeDeal1,Spreadsheet9.2!X1045,0)+IF(IncludeDeal2,Spreadsheet9.2!X2047,0)+IF(IncludeDeal4,Spreadsheet9.2!X3049,0)","v":2997801.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y43,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1045,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2047,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3049,0)","v":1496365.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z43,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1045,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2047,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3049,0)","v":1338619.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA43,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3049,0)","v":3427473.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB43,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3049,0)","v":4502334.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC43,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3049,0)","v":2402007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD43,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3049,0)","v":3488162.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE43,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3049,0)","v":3712846.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF43,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3049,0)","v":2544795.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG43,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3049,0)","v":3598152.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH43,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3049,0)","v":2146141.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI43,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3049,0)","v":1569634.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ43,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3049,0)","v":965384.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK43,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3049,0)","v":711363.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL43,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3049,0)","v":36216},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM43,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3049,0)","v":86512.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN43,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3049,0)","v":161211.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO43,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3049,0)","v":-1003883.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP43,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3049,0)","v":-595425.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ43,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3049,0)","v":-126912.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR43,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3049,0)","v":226908.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS43,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3049,0)","v":212049.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT43,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3049,0)","v":373271.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU43,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3049,0)","v":291493.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV43,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3049,0)","v":182202.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW43,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3049,0)","v":393303},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX43,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3049,0)","v":139715.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY43,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3049,0)","v":290441.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ43,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1045,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2047,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3049,0)","v":52705.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA43,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3049,0)","v":-112746.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB43,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3049,0)","v":-126838.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC43,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3049,0)","v":91649.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD43,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3049,0)","v":56765},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE43,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3049,0)","v":-20558.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF43,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3049,0)","v":-142314.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG43,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3049,0)","v":-272851.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH43,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3049,0)","v":-352877.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI43,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3049,0)","v":-210986.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ43,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3049,0)","v":-214523.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK43,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3049,0)","v":-218492.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL43,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3049,0)","v":-222473.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM43,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3049,0)","v":-225846.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN43,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3049,0)","v":-230150.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO43,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1045,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2047,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3049,0)","v":-233356.1}]
[null,"Simulation 10",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C44,0)+IF(IncludeDeal1,Spreadsheet9.2!C1046,0)+IF(IncludeDeal2,Spreadsheet9.2!C2048,0)+IF(IncludeDeal4,Spreadsheet9.2!C3050,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E44,0)+IF(IncludeDeal1,Spreadsheet9.2!E1046,0)+IF(IncludeDeal2,Spreadsheet9.2!E2048,0)+IF(IncludeDeal4,Spreadsheet9.2!E3050,0)","v":13246.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F44,0)+IF(IncludeDeal1,Spreadsheet9.2!F1046,0)+IF(IncludeDeal2,Spreadsheet9.2!F2048,0)+IF(IncludeDeal4,Spreadsheet9.2!F3050,0)","v":-262034.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G44,0)+IF(IncludeDeal1,Spreadsheet9.2!G1046,0)+IF(IncludeDeal2,Spreadsheet9.2!G2048,0)+IF(IncludeDeal4,Spreadsheet9.2!G3050,0)","v":-949933.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H44,0)+IF(IncludeDeal1,Spreadsheet9.2!H1046,0)+IF(IncludeDeal2,Spreadsheet9.2!H2048,0)+IF(IncludeDeal4,Spreadsheet9.2!H3050,0)","v":-1413699.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I44,0)+IF(IncludeDeal1,Spreadsheet9.2!I1046,0)+IF(IncludeDeal2,Spreadsheet9.2!I2048,0)+IF(IncludeDeal4,Spreadsheet9.2!I3050,0)","v":-1229936.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J44,0)+IF(IncludeDeal1,Spreadsheet9.2!J1046,0)+IF(IncludeDeal2,Spreadsheet9.2!J2048,0)+IF(IncludeDeal4,Spreadsheet9.2!J3050,0)","v":-593442.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K44,0)+IF(IncludeDeal1,Spreadsheet9.2!K1046,0)+IF(IncludeDeal2,Spreadsheet9.2!K2048,0)+IF(IncludeDeal4,Spreadsheet9.2!K3050,0)","v":-465756.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L44,0)+IF(IncludeDeal1,Spreadsheet9.2!L1046,0)+IF(IncludeDeal2,Spreadsheet9.2!L2048,0)+IF(IncludeDeal4,Spreadsheet9.2!L3050,0)","v":-1685512.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M44,0)+IF(IncludeDeal1,Spreadsheet9.2!M1046,0)+IF(IncludeDeal2,Spreadsheet9.2!M2048,0)+IF(IncludeDeal4,Spreadsheet9.2!M3050,0)","v":-1327131.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N44,0)+IF(IncludeDeal1,Spreadsheet9.2!N1046,0)+IF(IncludeDeal2,Spreadsheet9.2!N2048,0)+IF(IncludeDeal4,Spreadsheet9.2!N3050,0)","v":-1311897.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O44,0)+IF(IncludeDeal1,Spreadsheet9.2!O1046,0)+IF(IncludeDeal2,Spreadsheet9.2!O2048,0)+IF(IncludeDeal4,Spreadsheet9.2!O3050,0)","v":-2010432.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P44,0)+IF(IncludeDeal1,Spreadsheet9.2!P1046,0)+IF(IncludeDeal2,Spreadsheet9.2!P2048,0)+IF(IncludeDeal4,Spreadsheet9.2!P3050,0)","v":-1895230.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q44,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1046,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2048,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3050,0)","v":-1885535.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R44,0)+IF(IncludeDeal1,Spreadsheet9.2!R1046,0)+IF(IncludeDeal2,Spreadsheet9.2!R2048,0)+IF(IncludeDeal4,Spreadsheet9.2!R3050,0)","v":-1599755.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S44,0)+IF(IncludeDeal1,Spreadsheet9.2!S1046,0)+IF(IncludeDeal2,Spreadsheet9.2!S2048,0)+IF(IncludeDeal4,Spreadsheet9.2!S3050,0)","v":-134912.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T44,0)+IF(IncludeDeal1,Spreadsheet9.2!T1046,0)+IF(IncludeDeal2,Spreadsheet9.2!T2048,0)+IF(IncludeDeal4,Spreadsheet9.2!T3050,0)","v":299154.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U44,0)+IF(IncludeDeal1,Spreadsheet9.2!U1046,0)+IF(IncludeDeal2,Spreadsheet9.2!U2048,0)+IF(IncludeDeal4,Spreadsheet9.2!U3050,0)","v":1085069.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V44,0)+IF(IncludeDeal1,Spreadsheet9.2!V1046,0)+IF(IncludeDeal2,Spreadsheet9.2!V2048,0)+IF(IncludeDeal4,Spreadsheet9.2!V3050,0)","v":800769},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W44,0)+IF(IncludeDeal1,Spreadsheet9.2!W1046,0)+IF(IncludeDeal2,Spreadsheet9.2!W2048,0)+IF(IncludeDeal4,Spreadsheet9.2!W3050,0)","v":1103952.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X44,0)+IF(IncludeDeal1,Spreadsheet9.2!X1046,0)+IF(IncludeDeal2,Spreadsheet9.2!X2048,0)+IF(IncludeDeal4,Spreadsheet9.2!X3050,0)","v":1052959.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y44,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1046,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2048,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3050,0)","v":2873002.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z44,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1046,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2048,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3050,0)","v":1373823.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA44,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3050,0)","v":2086625.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB44,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3050,0)","v":2021127.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC44,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3050,0)","v":3559691.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD44,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3050,0)","v":3887237.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE44,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3050,0)","v":4918526.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF44,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3050,0)","v":6359142.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG44,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3050,0)","v":5065752.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH44,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3050,0)","v":3360926.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI44,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3050,0)","v":3728746.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ44,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3050,0)","v":3038959.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK44,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3050,0)","v":2030334.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL44,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3050,0)","v":2012062.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM44,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3050,0)","v":1717398.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN44,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3050,0)","v":651269.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO44,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3050,0)","v":-608416.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP44,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3050,0)","v":-1110899.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ44,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3050,0)","v":-906671.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR44,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3050,0)","v":-859141.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS44,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3050,0)","v":-564167.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT44,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3050,0)","v":-429725.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU44,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3050,0)","v":-447142.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV44,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3050,0)","v":-676721},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW44,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3050,0)","v":-447550.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX44,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3050,0)","v":-443342.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY44,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3050,0)","v":-294910.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ44,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1046,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2048,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3050,0)","v":-150354.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA44,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3050,0)","v":-98382.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB44,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3050,0)","v":-174435.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC44,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3050,0)","v":-21009.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD44,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3050,0)","v":-86976.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE44,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3050,0)","v":-175890.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF44,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3050,0)","v":-256661.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG44,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3050,0)","v":-291952.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH44,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3050,0)","v":-371278.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI44,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3050,0)","v":-194589.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ44,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3050,0)","v":-196208.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK44,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3050,0)","v":-199992.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL44,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3050,0)","v":-203083.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM44,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3050,0)","v":-207234.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN44,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3050,0)","v":-209976},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO44,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1046,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2048,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3050,0)","v":-211911.8}]
[null,"Simulation 11",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C45,0)+IF(IncludeDeal1,Spreadsheet9.2!C1047,0)+IF(IncludeDeal2,Spreadsheet9.2!C2049,0)+IF(IncludeDeal4,Spreadsheet9.2!C3051,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E45,0)+IF(IncludeDeal1,Spreadsheet9.2!E1047,0)+IF(IncludeDeal2,Spreadsheet9.2!E2049,0)+IF(IncludeDeal4,Spreadsheet9.2!E3051,0)","v":232578.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F45,0)+IF(IncludeDeal1,Spreadsheet9.2!F1047,0)+IF(IncludeDeal2,Spreadsheet9.2!F2049,0)+IF(IncludeDeal4,Spreadsheet9.2!F3051,0)","v":369603.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G45,0)+IF(IncludeDeal1,Spreadsheet9.2!G1047,0)+IF(IncludeDeal2,Spreadsheet9.2!G2049,0)+IF(IncludeDeal4,Spreadsheet9.2!G3051,0)","v":396003.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H45,0)+IF(IncludeDeal1,Spreadsheet9.2!H1047,0)+IF(IncludeDeal2,Spreadsheet9.2!H2049,0)+IF(IncludeDeal4,Spreadsheet9.2!H3051,0)","v":874729.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I45,0)+IF(IncludeDeal1,Spreadsheet9.2!I1047,0)+IF(IncludeDeal2,Spreadsheet9.2!I2049,0)+IF(IncludeDeal4,Spreadsheet9.2!I3051,0)","v":-673971.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J45,0)+IF(IncludeDeal1,Spreadsheet9.2!J1047,0)+IF(IncludeDeal2,Spreadsheet9.2!J2049,0)+IF(IncludeDeal4,Spreadsheet9.2!J3051,0)","v":-983585.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K45,0)+IF(IncludeDeal1,Spreadsheet9.2!K1047,0)+IF(IncludeDeal2,Spreadsheet9.2!K2049,0)+IF(IncludeDeal4,Spreadsheet9.2!K3051,0)","v":-1482490},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L45,0)+IF(IncludeDeal1,Spreadsheet9.2!L1047,0)+IF(IncludeDeal2,Spreadsheet9.2!L2049,0)+IF(IncludeDeal4,Spreadsheet9.2!L3051,0)","v":-1742503.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M45,0)+IF(IncludeDeal1,Spreadsheet9.2!M1047,0)+IF(IncludeDeal2,Spreadsheet9.2!M2049,0)+IF(IncludeDeal4,Spreadsheet9.2!M3051,0)","v":-1429930.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N45,0)+IF(IncludeDeal1,Spreadsheet9.2!N1047,0)+IF(IncludeDeal2,Spreadsheet9.2!N2049,0)+IF(IncludeDeal4,Spreadsheet9.2!N3051,0)","v":-2271721.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O45,0)+IF(IncludeDeal1,Spreadsheet9.2!O1047,0)+IF(IncludeDeal2,Spreadsheet9.2!O2049,0)+IF(IncludeDeal4,Spreadsheet9.2!O3051,0)","v":-2195831.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P45,0)+IF(IncludeDeal1,Spreadsheet9.2!P1047,0)+IF(IncludeDeal2,Spreadsheet9.2!P2049,0)+IF(IncludeDeal4,Spreadsheet9.2!P3051,0)","v":-2550124.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q45,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1047,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2049,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3051,0)","v":-2432433.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R45,0)+IF(IncludeDeal1,Spreadsheet9.2!R1047,0)+IF(IncludeDeal2,Spreadsheet9.2!R2049,0)+IF(IncludeDeal4,Spreadsheet9.2!R3051,0)","v":-2089016},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S45,0)+IF(IncludeDeal1,Spreadsheet9.2!S1047,0)+IF(IncludeDeal2,Spreadsheet9.2!S2049,0)+IF(IncludeDeal4,Spreadsheet9.2!S3051,0)","v":-1923086.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T45,0)+IF(IncludeDeal1,Spreadsheet9.2!T1047,0)+IF(IncludeDeal2,Spreadsheet9.2!T2049,0)+IF(IncludeDeal4,Spreadsheet9.2!T3051,0)","v":-2398050.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U45,0)+IF(IncludeDeal1,Spreadsheet9.2!U1047,0)+IF(IncludeDeal2,Spreadsheet9.2!U2049,0)+IF(IncludeDeal4,Spreadsheet9.2!U3051,0)","v":-2697312},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V45,0)+IF(IncludeDeal1,Spreadsheet9.2!V1047,0)+IF(IncludeDeal2,Spreadsheet9.2!V2049,0)+IF(IncludeDeal4,Spreadsheet9.2!V3051,0)","v":-3176528.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W45,0)+IF(IncludeDeal1,Spreadsheet9.2!W1047,0)+IF(IncludeDeal2,Spreadsheet9.2!W2049,0)+IF(IncludeDeal4,Spreadsheet9.2!W3051,0)","v":-2797646.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X45,0)+IF(IncludeDeal1,Spreadsheet9.2!X1047,0)+IF(IncludeDeal2,Spreadsheet9.2!X2049,0)+IF(IncludeDeal4,Spreadsheet9.2!X3051,0)","v":-3059625.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y45,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1047,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2049,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3051,0)","v":-2873475.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z45,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1047,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2049,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3051,0)","v":-2931177.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA45,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3051,0)","v":-2982408.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB45,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3051,0)","v":-2981467.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC45,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3051,0)","v":-2709204.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD45,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3051,0)","v":-2412262.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE45,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3051,0)","v":-2170996.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF45,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3051,0)","v":-1885071.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG45,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3051,0)","v":-1959635.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH45,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3051,0)","v":-1835977},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI45,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3051,0)","v":-2020216.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ45,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3051,0)","v":-2046501.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK45,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3051,0)","v":-2045847.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL45,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3051,0)","v":-1976980},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM45,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3051,0)","v":-2005033.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN45,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3051,0)","v":-2052263.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO45,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3051,0)","v":-1963377.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP45,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3051,0)","v":-1718938.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ45,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3051,0)","v":-1068089.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR45,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3051,0)","v":-723700.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS45,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3051,0)","v":-823274.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT45,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3051,0)","v":-876005.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU45,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3051,0)","v":-885300.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV45,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3051,0)","v":-622565.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW45,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3051,0)","v":-448506.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX45,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3051,0)","v":-489370.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY45,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3051,0)","v":-202776.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ45,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1047,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2049,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3051,0)","v":-139437.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA45,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3051,0)","v":-134670.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB45,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3051,0)","v":2024},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC45,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3051,0)","v":189423},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD45,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3051,0)","v":136177.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE45,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3051,0)","v":23944.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF45,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3051,0)","v":-32713.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG45,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3051,0)","v":-135936.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH45,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3051,0)","v":-252658.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI45,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3051,0)","v":-130190.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ45,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3051,0)","v":-136033},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK45,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3051,0)","v":-140135.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL45,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3051,0)","v":-144303.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM45,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3051,0)","v":-147065.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN45,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3051,0)","v":-150968.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO45,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1047,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2049,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3051,0)","v":-153949.4}]
[null,"Simulation 12",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C46,0)+IF(IncludeDeal1,Spreadsheet9.2!C1048,0)+IF(IncludeDeal2,Spreadsheet9.2!C2050,0)+IF(IncludeDeal4,Spreadsheet9.2!C3052,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E46,0)+IF(IncludeDeal1,Spreadsheet9.2!E1048,0)+IF(IncludeDeal2,Spreadsheet9.2!E2050,0)+IF(IncludeDeal4,Spreadsheet9.2!E3052,0)","v":355851.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F46,0)+IF(IncludeDeal1,Spreadsheet9.2!F1048,0)+IF(IncludeDeal2,Spreadsheet9.2!F2050,0)+IF(IncludeDeal4,Spreadsheet9.2!F3052,0)","v":370062.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G46,0)+IF(IncludeDeal1,Spreadsheet9.2!G1048,0)+IF(IncludeDeal2,Spreadsheet9.2!G2050,0)+IF(IncludeDeal4,Spreadsheet9.2!G3052,0)","v":629154.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H46,0)+IF(IncludeDeal1,Spreadsheet9.2!H1048,0)+IF(IncludeDeal2,Spreadsheet9.2!H2050,0)+IF(IncludeDeal4,Spreadsheet9.2!H3052,0)","v":954901.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I46,0)+IF(IncludeDeal1,Spreadsheet9.2!I1048,0)+IF(IncludeDeal2,Spreadsheet9.2!I2050,0)+IF(IncludeDeal4,Spreadsheet9.2!I3052,0)","v":287293.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J46,0)+IF(IncludeDeal1,Spreadsheet9.2!J1048,0)+IF(IncludeDeal2,Spreadsheet9.2!J2050,0)+IF(IncludeDeal4,Spreadsheet9.2!J3052,0)","v":-1347875.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K46,0)+IF(IncludeDeal1,Spreadsheet9.2!K1048,0)+IF(IncludeDeal2,Spreadsheet9.2!K2050,0)+IF(IncludeDeal4,Spreadsheet9.2!K3052,0)","v":-1500274.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L46,0)+IF(IncludeDeal1,Spreadsheet9.2!L1048,0)+IF(IncludeDeal2,Spreadsheet9.2!L2050,0)+IF(IncludeDeal4,Spreadsheet9.2!L3052,0)","v":-2382340.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M46,0)+IF(IncludeDeal1,Spreadsheet9.2!M1048,0)+IF(IncludeDeal2,Spreadsheet9.2!M2050,0)+IF(IncludeDeal4,Spreadsheet9.2!M3052,0)","v":-2116779.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N46,0)+IF(IncludeDeal1,Spreadsheet9.2!N1048,0)+IF(IncludeDeal2,Spreadsheet9.2!N2050,0)+IF(IncludeDeal4,Spreadsheet9.2!N3052,0)","v":-1786694.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O46,0)+IF(IncludeDeal1,Spreadsheet9.2!O1048,0)+IF(IncludeDeal2,Spreadsheet9.2!O2050,0)+IF(IncludeDeal4,Spreadsheet9.2!O3052,0)","v":-1704731.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P46,0)+IF(IncludeDeal1,Spreadsheet9.2!P1048,0)+IF(IncludeDeal2,Spreadsheet9.2!P2050,0)+IF(IncludeDeal4,Spreadsheet9.2!P3052,0)","v":-1975879.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q46,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1048,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2050,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3052,0)","v":-1809071.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R46,0)+IF(IncludeDeal1,Spreadsheet9.2!R1048,0)+IF(IncludeDeal2,Spreadsheet9.2!R2050,0)+IF(IncludeDeal4,Spreadsheet9.2!R3052,0)","v":-2178962.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S46,0)+IF(IncludeDeal1,Spreadsheet9.2!S1048,0)+IF(IncludeDeal2,Spreadsheet9.2!S2050,0)+IF(IncludeDeal4,Spreadsheet9.2!S3052,0)","v":-1961349.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T46,0)+IF(IncludeDeal1,Spreadsheet9.2!T1048,0)+IF(IncludeDeal2,Spreadsheet9.2!T2050,0)+IF(IncludeDeal4,Spreadsheet9.2!T3052,0)","v":-1889155.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U46,0)+IF(IncludeDeal1,Spreadsheet9.2!U1048,0)+IF(IncludeDeal2,Spreadsheet9.2!U2050,0)+IF(IncludeDeal4,Spreadsheet9.2!U3052,0)","v":-2667709},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V46,0)+IF(IncludeDeal1,Spreadsheet9.2!V1048,0)+IF(IncludeDeal2,Spreadsheet9.2!V2050,0)+IF(IncludeDeal4,Spreadsheet9.2!V3052,0)","v":-2504955.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W46,0)+IF(IncludeDeal1,Spreadsheet9.2!W1048,0)+IF(IncludeDeal2,Spreadsheet9.2!W2050,0)+IF(IncludeDeal4,Spreadsheet9.2!W3052,0)","v":-2125148.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X46,0)+IF(IncludeDeal1,Spreadsheet9.2!X1048,0)+IF(IncludeDeal2,Spreadsheet9.2!X2050,0)+IF(IncludeDeal4,Spreadsheet9.2!X3052,0)","v":-2443234.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y46,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1048,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2050,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3052,0)","v":-1445155.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z46,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1048,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2050,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3052,0)","v":-87070.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA46,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3052,0)","v":1562850.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB46,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3052,0)","v":2931937.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC46,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3052,0)","v":3683292.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD46,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3052,0)","v":3020250.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE46,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3052,0)","v":1099334.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF46,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3052,0)","v":862117.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG46,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3052,0)","v":-990593.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH46,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3052,0)","v":-1100941.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI46,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3052,0)","v":-483525.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ46,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3052,0)","v":-1567616.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK46,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3052,0)","v":-1838854.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL46,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3052,0)","v":-1783484.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM46,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3052,0)","v":-2086168.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN46,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3052,0)","v":-1812138},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO46,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3052,0)","v":-2038037.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP46,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3052,0)","v":-1868887.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ46,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3052,0)","v":-1408795},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR46,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3052,0)","v":-1512427.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS46,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3052,0)","v":-1248104.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT46,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3052,0)","v":-1084762.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU46,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3052,0)","v":-968400},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV46,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3052,0)","v":-1076024.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW46,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3052,0)","v":-814567.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX46,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3052,0)","v":-592900},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY46,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3052,0)","v":-660925.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ46,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1048,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2050,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3052,0)","v":-542091.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA46,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3052,0)","v":-429252.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB46,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3052,0)","v":-425012.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC46,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3052,0)","v":-232653.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD46,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3052,0)","v":-322222.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE46,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3052,0)","v":-363132.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF46,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3052,0)","v":-387312},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG46,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3052,0)","v":-451103.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH46,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3052,0)","v":-510103},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI46,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3052,0)","v":-262147.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ46,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3052,0)","v":-265339.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK46,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3052,0)","v":-268996.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL46,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3052,0)","v":-270772.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM46,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3052,0)","v":-273146.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN46,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3052,0)","v":-276330.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO46,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1048,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2050,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3052,0)","v":-277547.40000000002}]
[null,"Simulation 13",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C47,0)+IF(IncludeDeal1,Spreadsheet9.2!C1049,0)+IF(IncludeDeal2,Spreadsheet9.2!C2051,0)+IF(IncludeDeal4,Spreadsheet9.2!C3053,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E47,0)+IF(IncludeDeal1,Spreadsheet9.2!E1049,0)+IF(IncludeDeal2,Spreadsheet9.2!E2051,0)+IF(IncludeDeal4,Spreadsheet9.2!E3053,0)","v":126492.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F47,0)+IF(IncludeDeal1,Spreadsheet9.2!F1049,0)+IF(IncludeDeal2,Spreadsheet9.2!F2051,0)+IF(IncludeDeal4,Spreadsheet9.2!F3053,0)","v":-210200.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G47,0)+IF(IncludeDeal1,Spreadsheet9.2!G1049,0)+IF(IncludeDeal2,Spreadsheet9.2!G2051,0)+IF(IncludeDeal4,Spreadsheet9.2!G3053,0)","v":-606157.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H47,0)+IF(IncludeDeal1,Spreadsheet9.2!H1049,0)+IF(IncludeDeal2,Spreadsheet9.2!H2051,0)+IF(IncludeDeal4,Spreadsheet9.2!H3053,0)","v":-649294.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I47,0)+IF(IncludeDeal1,Spreadsheet9.2!I1049,0)+IF(IncludeDeal2,Spreadsheet9.2!I2051,0)+IF(IncludeDeal4,Spreadsheet9.2!I3053,0)","v":-1261992.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J47,0)+IF(IncludeDeal1,Spreadsheet9.2!J1049,0)+IF(IncludeDeal2,Spreadsheet9.2!J2051,0)+IF(IncludeDeal4,Spreadsheet9.2!J3053,0)","v":-889049.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K47,0)+IF(IncludeDeal1,Spreadsheet9.2!K1049,0)+IF(IncludeDeal2,Spreadsheet9.2!K2051,0)+IF(IncludeDeal4,Spreadsheet9.2!K3053,0)","v":-804298.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L47,0)+IF(IncludeDeal1,Spreadsheet9.2!L1049,0)+IF(IncludeDeal2,Spreadsheet9.2!L2051,0)+IF(IncludeDeal4,Spreadsheet9.2!L3053,0)","v":-1098543.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M47,0)+IF(IncludeDeal1,Spreadsheet9.2!M1049,0)+IF(IncludeDeal2,Spreadsheet9.2!M2051,0)+IF(IncludeDeal4,Spreadsheet9.2!M3053,0)","v":-1070233.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N47,0)+IF(IncludeDeal1,Spreadsheet9.2!N1049,0)+IF(IncludeDeal2,Spreadsheet9.2!N2051,0)+IF(IncludeDeal4,Spreadsheet9.2!N3053,0)","v":-131609.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O47,0)+IF(IncludeDeal1,Spreadsheet9.2!O1049,0)+IF(IncludeDeal2,Spreadsheet9.2!O2051,0)+IF(IncludeDeal4,Spreadsheet9.2!O3053,0)","v":-1583628.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P47,0)+IF(IncludeDeal1,Spreadsheet9.2!P1049,0)+IF(IncludeDeal2,Spreadsheet9.2!P2051,0)+IF(IncludeDeal4,Spreadsheet9.2!P3053,0)","v":-2083364.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q47,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1049,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2051,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3053,0)","v":-2365111.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R47,0)+IF(IncludeDeal1,Spreadsheet9.2!R1049,0)+IF(IncludeDeal2,Spreadsheet9.2!R2051,0)+IF(IncludeDeal4,Spreadsheet9.2!R3053,0)","v":-2304021.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S47,0)+IF(IncludeDeal1,Spreadsheet9.2!S1049,0)+IF(IncludeDeal2,Spreadsheet9.2!S2051,0)+IF(IncludeDeal4,Spreadsheet9.2!S3053,0)","v":-1143999.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T47,0)+IF(IncludeDeal1,Spreadsheet9.2!T1049,0)+IF(IncludeDeal2,Spreadsheet9.2!T2051,0)+IF(IncludeDeal4,Spreadsheet9.2!T3053,0)","v":-470175.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U47,0)+IF(IncludeDeal1,Spreadsheet9.2!U1049,0)+IF(IncludeDeal2,Spreadsheet9.2!U2051,0)+IF(IncludeDeal4,Spreadsheet9.2!U3053,0)","v":500925.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V47,0)+IF(IncludeDeal1,Spreadsheet9.2!V1049,0)+IF(IncludeDeal2,Spreadsheet9.2!V2051,0)+IF(IncludeDeal4,Spreadsheet9.2!V3053,0)","v":-600286.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W47,0)+IF(IncludeDeal1,Spreadsheet9.2!W1049,0)+IF(IncludeDeal2,Spreadsheet9.2!W2051,0)+IF(IncludeDeal4,Spreadsheet9.2!W3053,0)","v":-197302.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X47,0)+IF(IncludeDeal1,Spreadsheet9.2!X1049,0)+IF(IncludeDeal2,Spreadsheet9.2!X2051,0)+IF(IncludeDeal4,Spreadsheet9.2!X3053,0)","v":38581.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y47,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1049,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2051,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3053,0)","v":606385.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z47,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1049,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2051,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3053,0)","v":-162554.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA47,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3053,0)","v":-928972.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB47,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3053,0)","v":-892714.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC47,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3053,0)","v":-515017.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD47,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3053,0)","v":-1097525.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE47,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3053,0)","v":-1253290.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF47,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3053,0)","v":-1278797.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG47,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3053,0)","v":-1499830.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH47,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3053,0)","v":-1063489.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI47,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3053,0)","v":-1345356.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ47,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3053,0)","v":-1728113.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK47,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3053,0)","v":-1643587.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL47,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3053,0)","v":-949083.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM47,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3053,0)","v":-1385951},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN47,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3053,0)","v":-1630823.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO47,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3053,0)","v":-2203506.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP47,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3053,0)","v":-2179106.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ47,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3053,0)","v":-1500640.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR47,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3053,0)","v":-1280940.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS47,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3053,0)","v":-1150036.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT47,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3053,0)","v":-982761.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU47,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3053,0)","v":-1130353.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV47,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3053,0)","v":-1116613.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW47,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3053,0)","v":-678816.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX47,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3053,0)","v":-567113.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY47,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3053,0)","v":-301762.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ47,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1049,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2051,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3053,0)","v":-132351.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA47,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3053,0)","v":-231626.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB47,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3053,0)","v":-246605.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC47,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3053,0)","v":-33193.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD47,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3053,0)","v":-97826.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE47,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3053,0)","v":-212244},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF47,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3053,0)","v":-283130.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG47,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3053,0)","v":-363553.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH47,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3053,0)","v":-498759.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI47,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3053,0)","v":-271612.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ47,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3053,0)","v":-276311.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK47,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3053,0)","v":-282358.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL47,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3053,0)","v":-286221.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM47,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3053,0)","v":-288690.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN47,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3053,0)","v":-291080.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO47,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1049,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2051,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3053,0)","v":-293181.40000000002}]
[null,"Simulation 14",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C48,0)+IF(IncludeDeal1,Spreadsheet9.2!C1050,0)+IF(IncludeDeal2,Spreadsheet9.2!C2052,0)+IF(IncludeDeal4,Spreadsheet9.2!C3054,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E48,0)+IF(IncludeDeal1,Spreadsheet9.2!E1050,0)+IF(IncludeDeal2,Spreadsheet9.2!E2052,0)+IF(IncludeDeal4,Spreadsheet9.2!E3054,0)","v":-111499.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F48,0)+IF(IncludeDeal1,Spreadsheet9.2!F1050,0)+IF(IncludeDeal2,Spreadsheet9.2!F2052,0)+IF(IncludeDeal4,Spreadsheet9.2!F3054,0)","v":125984.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G48,0)+IF(IncludeDeal1,Spreadsheet9.2!G1050,0)+IF(IncludeDeal2,Spreadsheet9.2!G2052,0)+IF(IncludeDeal4,Spreadsheet9.2!G3054,0)","v":808784.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H48,0)+IF(IncludeDeal1,Spreadsheet9.2!H1050,0)+IF(IncludeDeal2,Spreadsheet9.2!H2052,0)+IF(IncludeDeal4,Spreadsheet9.2!H3054,0)","v":768661.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I48,0)+IF(IncludeDeal1,Spreadsheet9.2!I1050,0)+IF(IncludeDeal2,Spreadsheet9.2!I2052,0)+IF(IncludeDeal4,Spreadsheet9.2!I3054,0)","v":1831969.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J48,0)+IF(IncludeDeal1,Spreadsheet9.2!J1050,0)+IF(IncludeDeal2,Spreadsheet9.2!J2052,0)+IF(IncludeDeal4,Spreadsheet9.2!J3054,0)","v":634866.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K48,0)+IF(IncludeDeal1,Spreadsheet9.2!K1050,0)+IF(IncludeDeal2,Spreadsheet9.2!K2052,0)+IF(IncludeDeal4,Spreadsheet9.2!K3054,0)","v":2152479.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L48,0)+IF(IncludeDeal1,Spreadsheet9.2!L1050,0)+IF(IncludeDeal2,Spreadsheet9.2!L2052,0)+IF(IncludeDeal4,Spreadsheet9.2!L3054,0)","v":752022.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M48,0)+IF(IncludeDeal1,Spreadsheet9.2!M1050,0)+IF(IncludeDeal2,Spreadsheet9.2!M2052,0)+IF(IncludeDeal4,Spreadsheet9.2!M3054,0)","v":2083171.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N48,0)+IF(IncludeDeal1,Spreadsheet9.2!N1050,0)+IF(IncludeDeal2,Spreadsheet9.2!N2052,0)+IF(IncludeDeal4,Spreadsheet9.2!N3054,0)","v":2659736.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O48,0)+IF(IncludeDeal1,Spreadsheet9.2!O1050,0)+IF(IncludeDeal2,Spreadsheet9.2!O2052,0)+IF(IncludeDeal4,Spreadsheet9.2!O3054,0)","v":3397173.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P48,0)+IF(IncludeDeal1,Spreadsheet9.2!P1050,0)+IF(IncludeDeal2,Spreadsheet9.2!P2052,0)+IF(IncludeDeal4,Spreadsheet9.2!P3054,0)","v":4226280.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q48,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1050,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2052,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3054,0)","v":3931157.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R48,0)+IF(IncludeDeal1,Spreadsheet9.2!R1050,0)+IF(IncludeDeal2,Spreadsheet9.2!R2052,0)+IF(IncludeDeal4,Spreadsheet9.2!R3054,0)","v":4791292.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S48,0)+IF(IncludeDeal1,Spreadsheet9.2!S1050,0)+IF(IncludeDeal2,Spreadsheet9.2!S2052,0)+IF(IncludeDeal4,Spreadsheet9.2!S3054,0)","v":5538892.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T48,0)+IF(IncludeDeal1,Spreadsheet9.2!T1050,0)+IF(IncludeDeal2,Spreadsheet9.2!T2052,0)+IF(IncludeDeal4,Spreadsheet9.2!T3054,0)","v":4088596.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U48,0)+IF(IncludeDeal1,Spreadsheet9.2!U1050,0)+IF(IncludeDeal2,Spreadsheet9.2!U2052,0)+IF(IncludeDeal4,Spreadsheet9.2!U3054,0)","v":4111546.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V48,0)+IF(IncludeDeal1,Spreadsheet9.2!V1050,0)+IF(IncludeDeal2,Spreadsheet9.2!V2052,0)+IF(IncludeDeal4,Spreadsheet9.2!V3054,0)","v":4046152.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W48,0)+IF(IncludeDeal1,Spreadsheet9.2!W1050,0)+IF(IncludeDeal2,Spreadsheet9.2!W2052,0)+IF(IncludeDeal4,Spreadsheet9.2!W3054,0)","v":2618257.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X48,0)+IF(IncludeDeal1,Spreadsheet9.2!X1050,0)+IF(IncludeDeal2,Spreadsheet9.2!X2052,0)+IF(IncludeDeal4,Spreadsheet9.2!X3054,0)","v":1614358.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y48,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1050,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2052,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3054,0)","v":2611770.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z48,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1050,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2052,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3054,0)","v":3624901.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA48,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3054,0)","v":2739100.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB48,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3054,0)","v":2502477.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC48,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3054,0)","v":2750645.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD48,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3054,0)","v":2466979.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE48,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3054,0)","v":1800988.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF48,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3054,0)","v":2617476.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG48,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3054,0)","v":1513273.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH48,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3054,0)","v":564415},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI48,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3054,0)","v":630578.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ48,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3054,0)","v":472560.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK48,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3054,0)","v":-134492.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL48,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3054,0)","v":-256902.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM48,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3054,0)","v":-371260.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN48,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3054,0)","v":1079064.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO48,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3054,0)","v":1279104.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP48,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3054,0)","v":1141609.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ48,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3054,0)","v":1110306.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR48,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3054,0)","v":92203.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS48,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3054,0)","v":71990.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT48,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3054,0)","v":895898.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU48,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3054,0)","v":462476.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV48,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3054,0)","v":636363.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW48,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3054,0)","v":899433.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX48,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3054,0)","v":410387.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY48,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3054,0)","v":133761.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ48,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1050,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2052,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3054,0)","v":34790.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA48,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3054,0)","v":-150627.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB48,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3054,0)","v":-446005.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC48,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3054,0)","v":-168961.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD48,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3054,0)","v":-236765.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE48,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3054,0)","v":-300756},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF48,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3054,0)","v":-399430.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG48,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3054,0)","v":-529029.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH48,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3054,0)","v":-598771.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI48,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3054,0)","v":-278893},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ48,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3054,0)","v":-282194.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK48,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3054,0)","v":-287315.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL48,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3054,0)","v":-292709.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM48,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3054,0)","v":-297460.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN48,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3054,0)","v":-301283.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO48,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1050,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2052,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3054,0)","v":-303651.40000000002}]
[null,"Simulation 15",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C49,0)+IF(IncludeDeal1,Spreadsheet9.2!C1051,0)+IF(IncludeDeal2,Spreadsheet9.2!C2053,0)+IF(IncludeDeal4,Spreadsheet9.2!C3055,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E49,0)+IF(IncludeDeal1,Spreadsheet9.2!E1051,0)+IF(IncludeDeal2,Spreadsheet9.2!E2053,0)+IF(IncludeDeal4,Spreadsheet9.2!E3055,0)","v":-140236},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F49,0)+IF(IncludeDeal1,Spreadsheet9.2!F1051,0)+IF(IncludeDeal2,Spreadsheet9.2!F2053,0)+IF(IncludeDeal4,Spreadsheet9.2!F3055,0)","v":-67394.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G49,0)+IF(IncludeDeal1,Spreadsheet9.2!G1051,0)+IF(IncludeDeal2,Spreadsheet9.2!G2053,0)+IF(IncludeDeal4,Spreadsheet9.2!G3055,0)","v":-195485.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H49,0)+IF(IncludeDeal1,Spreadsheet9.2!H1051,0)+IF(IncludeDeal2,Spreadsheet9.2!H2053,0)+IF(IncludeDeal4,Spreadsheet9.2!H3055,0)","v":479040.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I49,0)+IF(IncludeDeal1,Spreadsheet9.2!I1051,0)+IF(IncludeDeal2,Spreadsheet9.2!I2053,0)+IF(IncludeDeal4,Spreadsheet9.2!I3055,0)","v":-1050094.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J49,0)+IF(IncludeDeal1,Spreadsheet9.2!J1051,0)+IF(IncludeDeal2,Spreadsheet9.2!J2053,0)+IF(IncludeDeal4,Spreadsheet9.2!J3055,0)","v":-1823203.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K49,0)+IF(IncludeDeal1,Spreadsheet9.2!K1051,0)+IF(IncludeDeal2,Spreadsheet9.2!K2053,0)+IF(IncludeDeal4,Spreadsheet9.2!K3055,0)","v":-1172611.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L49,0)+IF(IncludeDeal1,Spreadsheet9.2!L1051,0)+IF(IncludeDeal2,Spreadsheet9.2!L2053,0)+IF(IncludeDeal4,Spreadsheet9.2!L3055,0)","v":-1101259.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M49,0)+IF(IncludeDeal1,Spreadsheet9.2!M1051,0)+IF(IncludeDeal2,Spreadsheet9.2!M2053,0)+IF(IncludeDeal4,Spreadsheet9.2!M3055,0)","v":-2132108.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N49,0)+IF(IncludeDeal1,Spreadsheet9.2!N1051,0)+IF(IncludeDeal2,Spreadsheet9.2!N2053,0)+IF(IncludeDeal4,Spreadsheet9.2!N3055,0)","v":-1784755.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O49,0)+IF(IncludeDeal1,Spreadsheet9.2!O1051,0)+IF(IncludeDeal2,Spreadsheet9.2!O2053,0)+IF(IncludeDeal4,Spreadsheet9.2!O3055,0)","v":-2024671.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P49,0)+IF(IncludeDeal1,Spreadsheet9.2!P1051,0)+IF(IncludeDeal2,Spreadsheet9.2!P2053,0)+IF(IncludeDeal4,Spreadsheet9.2!P3055,0)","v":-1928538.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q49,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1051,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2053,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3055,0)","v":-2503473.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R49,0)+IF(IncludeDeal1,Spreadsheet9.2!R1051,0)+IF(IncludeDeal2,Spreadsheet9.2!R2053,0)+IF(IncludeDeal4,Spreadsheet9.2!R3055,0)","v":-2299647.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S49,0)+IF(IncludeDeal1,Spreadsheet9.2!S1051,0)+IF(IncludeDeal2,Spreadsheet9.2!S2053,0)+IF(IncludeDeal4,Spreadsheet9.2!S3055,0)","v":-1807648.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T49,0)+IF(IncludeDeal1,Spreadsheet9.2!T1051,0)+IF(IncludeDeal2,Spreadsheet9.2!T2053,0)+IF(IncludeDeal4,Spreadsheet9.2!T3055,0)","v":-2581013.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U49,0)+IF(IncludeDeal1,Spreadsheet9.2!U1051,0)+IF(IncludeDeal2,Spreadsheet9.2!U2053,0)+IF(IncludeDeal4,Spreadsheet9.2!U3055,0)","v":-2561324.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V49,0)+IF(IncludeDeal1,Spreadsheet9.2!V1051,0)+IF(IncludeDeal2,Spreadsheet9.2!V2053,0)+IF(IncludeDeal4,Spreadsheet9.2!V3055,0)","v":-2871201.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W49,0)+IF(IncludeDeal1,Spreadsheet9.2!W1051,0)+IF(IncludeDeal2,Spreadsheet9.2!W2053,0)+IF(IncludeDeal4,Spreadsheet9.2!W3055,0)","v":-2743231.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X49,0)+IF(IncludeDeal1,Spreadsheet9.2!X1051,0)+IF(IncludeDeal2,Spreadsheet9.2!X2053,0)+IF(IncludeDeal4,Spreadsheet9.2!X3055,0)","v":-3113772.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y49,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1051,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2053,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3055,0)","v":-3050145.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z49,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1051,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2053,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3055,0)","v":-3142424.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA49,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3055,0)","v":-3084927.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB49,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3055,0)","v":-2961947},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC49,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3055,0)","v":-3170235.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD49,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3055,0)","v":-3121221.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE49,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3055,0)","v":-3104504.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF49,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3055,0)","v":-3072860.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG49,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3055,0)","v":-2905215.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH49,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3055,0)","v":-2835429.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI49,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3055,0)","v":-2811665.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ49,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3055,0)","v":-2855092.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK49,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3055,0)","v":-2779749.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL49,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3055,0)","v":-2728209.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM49,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3055,0)","v":-2564603.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN49,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3055,0)","v":-2430112},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO49,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3055,0)","v":-2331065},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP49,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3055,0)","v":-2255770.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ49,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3055,0)","v":-1935411.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR49,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3055,0)","v":-1866996.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS49,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3055,0)","v":-1704810.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT49,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3055,0)","v":-1521393.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU49,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3055,0)","v":-1416302.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV49,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3055,0)","v":-1355114.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW49,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3055,0)","v":-1064279.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX49,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3055,0)","v":-994749.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY49,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3055,0)","v":-817360.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ49,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1051,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2053,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3055,0)","v":-660725},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA49,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3055,0)","v":-509471},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB49,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3055,0)","v":-380669.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC49,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3055,0)","v":-61755.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD49,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3055,0)","v":-161114.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE49,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3055,0)","v":-181693},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF49,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3055,0)","v":-271503.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG49,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3055,0)","v":-358559.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH49,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3055,0)","v":-433884.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI49,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3055,0)","v":-195077.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ49,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3055,0)","v":-199012.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK49,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3055,0)","v":-201661},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL49,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3055,0)","v":-205703.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM49,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3055,0)","v":-210040.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN49,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3055,0)","v":-216048.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO49,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1051,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2053,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3055,0)","v":-218636.5}]
[null,"Simulation 16",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C50,0)+IF(IncludeDeal1,Spreadsheet9.2!C1052,0)+IF(IncludeDeal2,Spreadsheet9.2!C2054,0)+IF(IncludeDeal4,Spreadsheet9.2!C3056,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E50,0)+IF(IncludeDeal1,Spreadsheet9.2!E1052,0)+IF(IncludeDeal2,Spreadsheet9.2!E2054,0)+IF(IncludeDeal4,Spreadsheet9.2!E3056,0)","v":533457.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F50,0)+IF(IncludeDeal1,Spreadsheet9.2!F1052,0)+IF(IncludeDeal2,Spreadsheet9.2!F2054,0)+IF(IncludeDeal4,Spreadsheet9.2!F3056,0)","v":396585},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G50,0)+IF(IncludeDeal1,Spreadsheet9.2!G1052,0)+IF(IncludeDeal2,Spreadsheet9.2!G2054,0)+IF(IncludeDeal4,Spreadsheet9.2!G3056,0)","v":1080982.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H50,0)+IF(IncludeDeal1,Spreadsheet9.2!H1052,0)+IF(IncludeDeal2,Spreadsheet9.2!H2054,0)+IF(IncludeDeal4,Spreadsheet9.2!H3056,0)","v":1714312.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I50,0)+IF(IncludeDeal1,Spreadsheet9.2!I1052,0)+IF(IncludeDeal2,Spreadsheet9.2!I2054,0)+IF(IncludeDeal4,Spreadsheet9.2!I3056,0)","v":218390.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J50,0)+IF(IncludeDeal1,Spreadsheet9.2!J1052,0)+IF(IncludeDeal2,Spreadsheet9.2!J2054,0)+IF(IncludeDeal4,Spreadsheet9.2!J3056,0)","v":532415.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K50,0)+IF(IncludeDeal1,Spreadsheet9.2!K1052,0)+IF(IncludeDeal2,Spreadsheet9.2!K2054,0)+IF(IncludeDeal4,Spreadsheet9.2!K3056,0)","v":1730286.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L50,0)+IF(IncludeDeal1,Spreadsheet9.2!L1052,0)+IF(IncludeDeal2,Spreadsheet9.2!L2054,0)+IF(IncludeDeal4,Spreadsheet9.2!L3056,0)","v":1818524.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M50,0)+IF(IncludeDeal1,Spreadsheet9.2!M1052,0)+IF(IncludeDeal2,Spreadsheet9.2!M2054,0)+IF(IncludeDeal4,Spreadsheet9.2!M3056,0)","v":778765.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N50,0)+IF(IncludeDeal1,Spreadsheet9.2!N1052,0)+IF(IncludeDeal2,Spreadsheet9.2!N2054,0)+IF(IncludeDeal4,Spreadsheet9.2!N3056,0)","v":1463619.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O50,0)+IF(IncludeDeal1,Spreadsheet9.2!O1052,0)+IF(IncludeDeal2,Spreadsheet9.2!O2054,0)+IF(IncludeDeal4,Spreadsheet9.2!O3056,0)","v":1584822.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P50,0)+IF(IncludeDeal1,Spreadsheet9.2!P1052,0)+IF(IncludeDeal2,Spreadsheet9.2!P2054,0)+IF(IncludeDeal4,Spreadsheet9.2!P3056,0)","v":955372.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q50,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1052,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2054,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3056,0)","v":595268.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R50,0)+IF(IncludeDeal1,Spreadsheet9.2!R1052,0)+IF(IncludeDeal2,Spreadsheet9.2!R2054,0)+IF(IncludeDeal4,Spreadsheet9.2!R3056,0)","v":1115771.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S50,0)+IF(IncludeDeal1,Spreadsheet9.2!S1052,0)+IF(IncludeDeal2,Spreadsheet9.2!S2054,0)+IF(IncludeDeal4,Spreadsheet9.2!S3056,0)","v":1211639.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T50,0)+IF(IncludeDeal1,Spreadsheet9.2!T1052,0)+IF(IncludeDeal2,Spreadsheet9.2!T2054,0)+IF(IncludeDeal4,Spreadsheet9.2!T3056,0)","v":3400337.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U50,0)+IF(IncludeDeal1,Spreadsheet9.2!U1052,0)+IF(IncludeDeal2,Spreadsheet9.2!U2054,0)+IF(IncludeDeal4,Spreadsheet9.2!U3056,0)","v":2496041.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V50,0)+IF(IncludeDeal1,Spreadsheet9.2!V1052,0)+IF(IncludeDeal2,Spreadsheet9.2!V2054,0)+IF(IncludeDeal4,Spreadsheet9.2!V3056,0)","v":4737175.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W50,0)+IF(IncludeDeal1,Spreadsheet9.2!W1052,0)+IF(IncludeDeal2,Spreadsheet9.2!W2054,0)+IF(IncludeDeal4,Spreadsheet9.2!W3056,0)","v":5020490.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X50,0)+IF(IncludeDeal1,Spreadsheet9.2!X1052,0)+IF(IncludeDeal2,Spreadsheet9.2!X2054,0)+IF(IncludeDeal4,Spreadsheet9.2!X3056,0)","v":7743973.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y50,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1052,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2054,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3056,0)","v":11406616.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z50,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1052,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2054,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3056,0)","v":12261844.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA50,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3056,0)","v":16126268.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB50,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3056,0)","v":15505731.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC50,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3056,0)","v":12005986.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD50,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3056,0)","v":15914731.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE50,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3056,0)","v":16369645.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF50,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3056,0)","v":18358916.399999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG50,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3056,0)","v":19089119.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH50,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3056,0)","v":19874448.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI50,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3056,0)","v":17699057.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ50,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3056,0)","v":20758086.899999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK50,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3056,0)","v":23901777.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL50,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3056,0)","v":22301082.899999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM50,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3056,0)","v":16746494.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN50,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3056,0)","v":15005502.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO50,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3056,0)","v":14797373.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP50,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3056,0)","v":13665352.699999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ50,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3056,0)","v":13469168.699999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR50,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3056,0)","v":11609986},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS50,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3056,0)","v":9485879.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT50,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3056,0)","v":8964549.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU50,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3056,0)","v":8965997.1999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV50,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3056,0)","v":7793871.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW50,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3056,0)","v":6974543.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX50,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3056,0)","v":7115305.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY50,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3056,0)","v":5726984.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ50,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1052,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2054,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3056,0)","v":3764860},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA50,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3056,0)","v":2243463.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB50,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3056,0)","v":1156895},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC50,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3056,0)","v":544818.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD50,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3056,0)","v":375374.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE50,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3056,0)","v":186986.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF50,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3056,0)","v":12607.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG50,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3056,0)","v":-139921.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH50,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3056,0)","v":-309692.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI50,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3056,0)","v":-159911.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ50,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3056,0)","v":-165454.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK50,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3056,0)","v":-170174},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL50,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3056,0)","v":-173766.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM50,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3056,0)","v":-178215.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN50,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3056,0)","v":-183069.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO50,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1052,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2054,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3056,0)","v":-185857.1}]
[null,"Simulation 17",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C51,0)+IF(IncludeDeal1,Spreadsheet9.2!C1053,0)+IF(IncludeDeal2,Spreadsheet9.2!C2055,0)+IF(IncludeDeal4,Spreadsheet9.2!C3057,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E51,0)+IF(IncludeDeal1,Spreadsheet9.2!E1053,0)+IF(IncludeDeal2,Spreadsheet9.2!E2055,0)+IF(IncludeDeal4,Spreadsheet9.2!E3057,0)","v":-360951.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F51,0)+IF(IncludeDeal1,Spreadsheet9.2!F1053,0)+IF(IncludeDeal2,Spreadsheet9.2!F2055,0)+IF(IncludeDeal4,Spreadsheet9.2!F3057,0)","v":-310948.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G51,0)+IF(IncludeDeal1,Spreadsheet9.2!G1053,0)+IF(IncludeDeal2,Spreadsheet9.2!G2055,0)+IF(IncludeDeal4,Spreadsheet9.2!G3057,0)","v":570245.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H51,0)+IF(IncludeDeal1,Spreadsheet9.2!H1053,0)+IF(IncludeDeal2,Spreadsheet9.2!H2055,0)+IF(IncludeDeal4,Spreadsheet9.2!H3057,0)","v":-71691.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I51,0)+IF(IncludeDeal1,Spreadsheet9.2!I1053,0)+IF(IncludeDeal2,Spreadsheet9.2!I2055,0)+IF(IncludeDeal4,Spreadsheet9.2!I3057,0)","v":-1242852.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J51,0)+IF(IncludeDeal1,Spreadsheet9.2!J1053,0)+IF(IncludeDeal2,Spreadsheet9.2!J2055,0)+IF(IncludeDeal4,Spreadsheet9.2!J3057,0)","v":-445149.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K51,0)+IF(IncludeDeal1,Spreadsheet9.2!K1053,0)+IF(IncludeDeal2,Spreadsheet9.2!K2055,0)+IF(IncludeDeal4,Spreadsheet9.2!K3057,0)","v":-333148.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L51,0)+IF(IncludeDeal1,Spreadsheet9.2!L1053,0)+IF(IncludeDeal2,Spreadsheet9.2!L2055,0)+IF(IncludeDeal4,Spreadsheet9.2!L3057,0)","v":-760951.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M51,0)+IF(IncludeDeal1,Spreadsheet9.2!M1053,0)+IF(IncludeDeal2,Spreadsheet9.2!M2055,0)+IF(IncludeDeal4,Spreadsheet9.2!M3057,0)","v":-499190.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N51,0)+IF(IncludeDeal1,Spreadsheet9.2!N1053,0)+IF(IncludeDeal2,Spreadsheet9.2!N2055,0)+IF(IncludeDeal4,Spreadsheet9.2!N3057,0)","v":-563197.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O51,0)+IF(IncludeDeal1,Spreadsheet9.2!O1053,0)+IF(IncludeDeal2,Spreadsheet9.2!O2055,0)+IF(IncludeDeal4,Spreadsheet9.2!O3057,0)","v":-1272225.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P51,0)+IF(IncludeDeal1,Spreadsheet9.2!P1053,0)+IF(IncludeDeal2,Spreadsheet9.2!P2055,0)+IF(IncludeDeal4,Spreadsheet9.2!P3057,0)","v":-811459.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q51,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1053,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2055,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3057,0)","v":-1260714.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R51,0)+IF(IncludeDeal1,Spreadsheet9.2!R1053,0)+IF(IncludeDeal2,Spreadsheet9.2!R2055,0)+IF(IncludeDeal4,Spreadsheet9.2!R3057,0)","v":-1992800.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S51,0)+IF(IncludeDeal1,Spreadsheet9.2!S1053,0)+IF(IncludeDeal2,Spreadsheet9.2!S2055,0)+IF(IncludeDeal4,Spreadsheet9.2!S3057,0)","v":-1656524.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T51,0)+IF(IncludeDeal1,Spreadsheet9.2!T1053,0)+IF(IncludeDeal2,Spreadsheet9.2!T2055,0)+IF(IncludeDeal4,Spreadsheet9.2!T3057,0)","v":-1556941.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U51,0)+IF(IncludeDeal1,Spreadsheet9.2!U1053,0)+IF(IncludeDeal2,Spreadsheet9.2!U2055,0)+IF(IncludeDeal4,Spreadsheet9.2!U3057,0)","v":-1475875},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V51,0)+IF(IncludeDeal1,Spreadsheet9.2!V1053,0)+IF(IncludeDeal2,Spreadsheet9.2!V2055,0)+IF(IncludeDeal4,Spreadsheet9.2!V3057,0)","v":-1489934.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W51,0)+IF(IncludeDeal1,Spreadsheet9.2!W1053,0)+IF(IncludeDeal2,Spreadsheet9.2!W2055,0)+IF(IncludeDeal4,Spreadsheet9.2!W3057,0)","v":-1603721.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X51,0)+IF(IncludeDeal1,Spreadsheet9.2!X1053,0)+IF(IncludeDeal2,Spreadsheet9.2!X2055,0)+IF(IncludeDeal4,Spreadsheet9.2!X3057,0)","v":-1213057.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y51,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1053,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2055,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3057,0)","v":-312988.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z51,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1053,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2055,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3057,0)","v":58989.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA51,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3057,0)","v":877961.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB51,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3057,0)","v":807607},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC51,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3057,0)","v":1598752.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD51,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3057,0)","v":2599281.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE51,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3057,0)","v":2616438.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF51,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3057,0)","v":3004778.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG51,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3057,0)","v":4267864},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH51,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3057,0)","v":1844113.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI51,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3057,0)","v":3697174.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ51,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3057,0)","v":2278912.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK51,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3057,0)","v":3319356.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL51,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3057,0)","v":3796403.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM51,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3057,0)","v":3914630.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN51,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3057,0)","v":3996320},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO51,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3057,0)","v":4705667.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP51,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3057,0)","v":4984234},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ51,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3057,0)","v":4789219.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR51,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3057,0)","v":3279076.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS51,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3057,0)","v":3753071.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT51,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3057,0)","v":2749088.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU51,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3057,0)","v":2280753.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV51,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3057,0)","v":2241019},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW51,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3057,0)","v":1914222.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX51,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3057,0)","v":1570561.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY51,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3057,0)","v":1262986},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ51,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1053,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2055,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3057,0)","v":1481869.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA51,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3057,0)","v":1031421.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB51,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3057,0)","v":1002237.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC51,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3057,0)","v":842030.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD51,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3057,0)","v":794171.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE51,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3057,0)","v":780836.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF51,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3057,0)","v":685796.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG51,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3057,0)","v":576761.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH51,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3057,0)","v":418674.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI51,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3057,0)","v":175840.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ51,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3057,0)","v":174593.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK51,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3057,0)","v":170633.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL51,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3057,0)","v":168474.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM51,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3057,0)","v":167009},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN51,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3057,0)","v":161534.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO51,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1053,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2055,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3057,0)","v":156072.4}]
[null,"Simulation 18",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C52,0)+IF(IncludeDeal1,Spreadsheet9.2!C1054,0)+IF(IncludeDeal2,Spreadsheet9.2!C2056,0)+IF(IncludeDeal4,Spreadsheet9.2!C3058,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E52,0)+IF(IncludeDeal1,Spreadsheet9.2!E1054,0)+IF(IncludeDeal2,Spreadsheet9.2!E2056,0)+IF(IncludeDeal4,Spreadsheet9.2!E3058,0)","v":-1548572.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F52,0)+IF(IncludeDeal1,Spreadsheet9.2!F1054,0)+IF(IncludeDeal2,Spreadsheet9.2!F2056,0)+IF(IncludeDeal4,Spreadsheet9.2!F3058,0)","v":-1198695.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G52,0)+IF(IncludeDeal1,Spreadsheet9.2!G1054,0)+IF(IncludeDeal2,Spreadsheet9.2!G2056,0)+IF(IncludeDeal4,Spreadsheet9.2!G3058,0)","v":-1228425.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H52,0)+IF(IncludeDeal1,Spreadsheet9.2!H1054,0)+IF(IncludeDeal2,Spreadsheet9.2!H2056,0)+IF(IncludeDeal4,Spreadsheet9.2!H3058,0)","v":-29357.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I52,0)+IF(IncludeDeal1,Spreadsheet9.2!I1054,0)+IF(IncludeDeal2,Spreadsheet9.2!I2056,0)+IF(IncludeDeal4,Spreadsheet9.2!I3058,0)","v":-431745.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J52,0)+IF(IncludeDeal1,Spreadsheet9.2!J1054,0)+IF(IncludeDeal2,Spreadsheet9.2!J2056,0)+IF(IncludeDeal4,Spreadsheet9.2!J3058,0)","v":-693254.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K52,0)+IF(IncludeDeal1,Spreadsheet9.2!K1054,0)+IF(IncludeDeal2,Spreadsheet9.2!K2056,0)+IF(IncludeDeal4,Spreadsheet9.2!K3058,0)","v":-670341.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L52,0)+IF(IncludeDeal1,Spreadsheet9.2!L1054,0)+IF(IncludeDeal2,Spreadsheet9.2!L2056,0)+IF(IncludeDeal4,Spreadsheet9.2!L3058,0)","v":-849687.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M52,0)+IF(IncludeDeal1,Spreadsheet9.2!M1054,0)+IF(IncludeDeal2,Spreadsheet9.2!M2056,0)+IF(IncludeDeal4,Spreadsheet9.2!M3058,0)","v":227703.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N52,0)+IF(IncludeDeal1,Spreadsheet9.2!N1054,0)+IF(IncludeDeal2,Spreadsheet9.2!N2056,0)+IF(IncludeDeal4,Spreadsheet9.2!N3058,0)","v":-822650.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O52,0)+IF(IncludeDeal1,Spreadsheet9.2!O1054,0)+IF(IncludeDeal2,Spreadsheet9.2!O2056,0)+IF(IncludeDeal4,Spreadsheet9.2!O3058,0)","v":206490.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P52,0)+IF(IncludeDeal1,Spreadsheet9.2!P1054,0)+IF(IncludeDeal2,Spreadsheet9.2!P2056,0)+IF(IncludeDeal4,Spreadsheet9.2!P3058,0)","v":732024.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q52,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1054,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2056,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3058,0)","v":-101443.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R52,0)+IF(IncludeDeal1,Spreadsheet9.2!R1054,0)+IF(IncludeDeal2,Spreadsheet9.2!R2056,0)+IF(IncludeDeal4,Spreadsheet9.2!R3058,0)","v":-376678.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S52,0)+IF(IncludeDeal1,Spreadsheet9.2!S1054,0)+IF(IncludeDeal2,Spreadsheet9.2!S2056,0)+IF(IncludeDeal4,Spreadsheet9.2!S3058,0)","v":-338402},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T52,0)+IF(IncludeDeal1,Spreadsheet9.2!T1054,0)+IF(IncludeDeal2,Spreadsheet9.2!T2056,0)+IF(IncludeDeal4,Spreadsheet9.2!T3058,0)","v":-66447.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U52,0)+IF(IncludeDeal1,Spreadsheet9.2!U1054,0)+IF(IncludeDeal2,Spreadsheet9.2!U2056,0)+IF(IncludeDeal4,Spreadsheet9.2!U3058,0)","v":-1022801.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V52,0)+IF(IncludeDeal1,Spreadsheet9.2!V1054,0)+IF(IncludeDeal2,Spreadsheet9.2!V2056,0)+IF(IncludeDeal4,Spreadsheet9.2!V3058,0)","v":-1770898.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W52,0)+IF(IncludeDeal1,Spreadsheet9.2!W1054,0)+IF(IncludeDeal2,Spreadsheet9.2!W2056,0)+IF(IncludeDeal4,Spreadsheet9.2!W3058,0)","v":-1248702.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X52,0)+IF(IncludeDeal1,Spreadsheet9.2!X1054,0)+IF(IncludeDeal2,Spreadsheet9.2!X2056,0)+IF(IncludeDeal4,Spreadsheet9.2!X3058,0)","v":-1475360.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y52,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1054,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2056,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3058,0)","v":-1626910},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z52,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1054,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2056,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3058,0)","v":-1107121.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA52,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3058,0)","v":-1586337.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB52,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3058,0)","v":-1983656.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC52,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3058,0)","v":-2323653.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD52,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3058,0)","v":-1877851.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE52,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3058,0)","v":-1453931.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF52,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3058,0)","v":-1660513.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG52,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3058,0)","v":-605123.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH52,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3058,0)","v":-1509456},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI52,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3058,0)","v":-999136.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ52,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3058,0)","v":-1116416.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK52,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3058,0)","v":-1005885.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL52,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3058,0)","v":-927576.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM52,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3058,0)","v":-229503.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN52,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3058,0)","v":-855272.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO52,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3058,0)","v":-1166541},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP52,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3058,0)","v":-1333170.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ52,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3058,0)","v":-1217241},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR52,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3058,0)","v":-975397.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS52,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3058,0)","v":-1073709.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT52,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3058,0)","v":-1257881.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU52,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3058,0)","v":-1235915.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV52,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3058,0)","v":-1157411},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW52,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3058,0)","v":-663414.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX52,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3058,0)","v":-681790.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY52,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3058,0)","v":-551300},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ52,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1054,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2056,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3058,0)","v":-546381.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA52,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3058,0)","v":-497414.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB52,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3058,0)","v":-519247.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC52,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3058,0)","v":-261472.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD52,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3058,0)","v":-334911.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE52,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3058,0)","v":-427696.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF52,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3058,0)","v":-485838},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG52,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3058,0)","v":-569199.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH52,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3058,0)","v":-622613.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI52,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3058,0)","v":-355703.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ52,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3058,0)","v":-359345.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK52,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3058,0)","v":-361168.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL52,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3058,0)","v":-363032.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM52,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3058,0)","v":-366938.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN52,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3058,0)","v":-368951.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO52,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1054,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2056,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3058,0)","v":-370213.6}]
[null,"Simulation 19",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C53,0)+IF(IncludeDeal1,Spreadsheet9.2!C1055,0)+IF(IncludeDeal2,Spreadsheet9.2!C2057,0)+IF(IncludeDeal4,Spreadsheet9.2!C3059,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E53,0)+IF(IncludeDeal1,Spreadsheet9.2!E1055,0)+IF(IncludeDeal2,Spreadsheet9.2!E2057,0)+IF(IncludeDeal4,Spreadsheet9.2!E3059,0)","v":-183065.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F53,0)+IF(IncludeDeal1,Spreadsheet9.2!F1055,0)+IF(IncludeDeal2,Spreadsheet9.2!F2057,0)+IF(IncludeDeal4,Spreadsheet9.2!F3059,0)","v":-620790.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G53,0)+IF(IncludeDeal1,Spreadsheet9.2!G1055,0)+IF(IncludeDeal2,Spreadsheet9.2!G2057,0)+IF(IncludeDeal4,Spreadsheet9.2!G3059,0)","v":-1009369.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H53,0)+IF(IncludeDeal1,Spreadsheet9.2!H1055,0)+IF(IncludeDeal2,Spreadsheet9.2!H2057,0)+IF(IncludeDeal4,Spreadsheet9.2!H3059,0)","v":-727979.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I53,0)+IF(IncludeDeal1,Spreadsheet9.2!I1055,0)+IF(IncludeDeal2,Spreadsheet9.2!I2057,0)+IF(IncludeDeal4,Spreadsheet9.2!I3059,0)","v":-787523.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J53,0)+IF(IncludeDeal1,Spreadsheet9.2!J1055,0)+IF(IncludeDeal2,Spreadsheet9.2!J2057,0)+IF(IncludeDeal4,Spreadsheet9.2!J3059,0)","v":-1018841.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K53,0)+IF(IncludeDeal1,Spreadsheet9.2!K1055,0)+IF(IncludeDeal2,Spreadsheet9.2!K2057,0)+IF(IncludeDeal4,Spreadsheet9.2!K3059,0)","v":-612323.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L53,0)+IF(IncludeDeal1,Spreadsheet9.2!L1055,0)+IF(IncludeDeal2,Spreadsheet9.2!L2057,0)+IF(IncludeDeal4,Spreadsheet9.2!L3059,0)","v":-758853},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M53,0)+IF(IncludeDeal1,Spreadsheet9.2!M1055,0)+IF(IncludeDeal2,Spreadsheet9.2!M2057,0)+IF(IncludeDeal4,Spreadsheet9.2!M3059,0)","v":-335423.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N53,0)+IF(IncludeDeal1,Spreadsheet9.2!N1055,0)+IF(IncludeDeal2,Spreadsheet9.2!N2057,0)+IF(IncludeDeal4,Spreadsheet9.2!N3059,0)","v":-78223.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O53,0)+IF(IncludeDeal1,Spreadsheet9.2!O1055,0)+IF(IncludeDeal2,Spreadsheet9.2!O2057,0)+IF(IncludeDeal4,Spreadsheet9.2!O3059,0)","v":255097},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P53,0)+IF(IncludeDeal1,Spreadsheet9.2!P1055,0)+IF(IncludeDeal2,Spreadsheet9.2!P2057,0)+IF(IncludeDeal4,Spreadsheet9.2!P3059,0)","v":567941.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q53,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1055,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2057,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3059,0)","v":762837.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R53,0)+IF(IncludeDeal1,Spreadsheet9.2!R1055,0)+IF(IncludeDeal2,Spreadsheet9.2!R2057,0)+IF(IncludeDeal4,Spreadsheet9.2!R3059,0)","v":-176735.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S53,0)+IF(IncludeDeal1,Spreadsheet9.2!S1055,0)+IF(IncludeDeal2,Spreadsheet9.2!S2057,0)+IF(IncludeDeal4,Spreadsheet9.2!S3059,0)","v":-686330.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T53,0)+IF(IncludeDeal1,Spreadsheet9.2!T1055,0)+IF(IncludeDeal2,Spreadsheet9.2!T2057,0)+IF(IncludeDeal4,Spreadsheet9.2!T3059,0)","v":-58285.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U53,0)+IF(IncludeDeal1,Spreadsheet9.2!U1055,0)+IF(IncludeDeal2,Spreadsheet9.2!U2057,0)+IF(IncludeDeal4,Spreadsheet9.2!U3059,0)","v":-1217367},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V53,0)+IF(IncludeDeal1,Spreadsheet9.2!V1055,0)+IF(IncludeDeal2,Spreadsheet9.2!V2057,0)+IF(IncludeDeal4,Spreadsheet9.2!V3059,0)","v":-1310884.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W53,0)+IF(IncludeDeal1,Spreadsheet9.2!W1055,0)+IF(IncludeDeal2,Spreadsheet9.2!W2057,0)+IF(IncludeDeal4,Spreadsheet9.2!W3059,0)","v":-1061238.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X53,0)+IF(IncludeDeal1,Spreadsheet9.2!X1055,0)+IF(IncludeDeal2,Spreadsheet9.2!X2057,0)+IF(IncludeDeal4,Spreadsheet9.2!X3059,0)","v":-1892073.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y53,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1055,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2057,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3059,0)","v":-1703621.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z53,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1055,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2057,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3059,0)","v":-2227771.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA53,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3059,0)","v":-889916},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB53,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3059,0)","v":244629.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC53,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3059,0)","v":415569.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD53,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3059,0)","v":2013802.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE53,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3059,0)","v":1246903.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF53,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3059,0)","v":482970.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG53,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3059,0)","v":1077196.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH53,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3059,0)","v":1056810.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI53,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3059,0)","v":116116.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ53,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3059,0)","v":350643.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK53,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3059,0)","v":348043.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL53,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3059,0)","v":-358357.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM53,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3059,0)","v":-646409.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN53,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3059,0)","v":-465126.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO53,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3059,0)","v":41319.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP53,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3059,0)","v":-362584.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ53,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3059,0)","v":-242762.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR53,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3059,0)","v":-354145.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS53,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3059,0)","v":-399089},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT53,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3059,0)","v":-586592.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU53,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3059,0)","v":-475808},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV53,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3059,0)","v":-269377.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW53,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3059,0)","v":475881.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX53,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3059,0)","v":322980.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY53,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3059,0)","v":199349.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ53,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1055,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2057,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3059,0)","v":176200.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA53,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3059,0)","v":-4863},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB53,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3059,0)","v":-192807.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC53,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3059,0)","v":-35780.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD53,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3059,0)","v":-129219.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE53,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3059,0)","v":-228896.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF53,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3059,0)","v":-359041.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG53,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3059,0)","v":-450975.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH53,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3059,0)","v":-530168.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI53,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3059,0)","v":-282252.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ53,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3059,0)","v":-285849.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK53,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3059,0)","v":-289850.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL53,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3059,0)","v":-292684.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM53,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3059,0)","v":-298139.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN53,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3059,0)","v":-302094.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO53,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1055,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2057,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3059,0)","v":-304320.09999999998}]
[null,"Simulation 20",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C54,0)+IF(IncludeDeal1,Spreadsheet9.2!C1056,0)+IF(IncludeDeal2,Spreadsheet9.2!C2058,0)+IF(IncludeDeal4,Spreadsheet9.2!C3060,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E54,0)+IF(IncludeDeal1,Spreadsheet9.2!E1056,0)+IF(IncludeDeal2,Spreadsheet9.2!E2058,0)+IF(IncludeDeal4,Spreadsheet9.2!E3060,0)","v":-214716.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F54,0)+IF(IncludeDeal1,Spreadsheet9.2!F1056,0)+IF(IncludeDeal2,Spreadsheet9.2!F2058,0)+IF(IncludeDeal4,Spreadsheet9.2!F3060,0)","v":-76251.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G54,0)+IF(IncludeDeal1,Spreadsheet9.2!G1056,0)+IF(IncludeDeal2,Spreadsheet9.2!G2058,0)+IF(IncludeDeal4,Spreadsheet9.2!G3060,0)","v":-634498.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H54,0)+IF(IncludeDeal1,Spreadsheet9.2!H1056,0)+IF(IncludeDeal2,Spreadsheet9.2!H2058,0)+IF(IncludeDeal4,Spreadsheet9.2!H3060,0)","v":958509},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I54,0)+IF(IncludeDeal1,Spreadsheet9.2!I1056,0)+IF(IncludeDeal2,Spreadsheet9.2!I2058,0)+IF(IncludeDeal4,Spreadsheet9.2!I3060,0)","v":1081885.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J54,0)+IF(IncludeDeal1,Spreadsheet9.2!J1056,0)+IF(IncludeDeal2,Spreadsheet9.2!J2058,0)+IF(IncludeDeal4,Spreadsheet9.2!J3060,0)","v":727852.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K54,0)+IF(IncludeDeal1,Spreadsheet9.2!K1056,0)+IF(IncludeDeal2,Spreadsheet9.2!K2058,0)+IF(IncludeDeal4,Spreadsheet9.2!K3060,0)","v":-24519.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L54,0)+IF(IncludeDeal1,Spreadsheet9.2!L1056,0)+IF(IncludeDeal2,Spreadsheet9.2!L2058,0)+IF(IncludeDeal4,Spreadsheet9.2!L3060,0)","v":-959255.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M54,0)+IF(IncludeDeal1,Spreadsheet9.2!M1056,0)+IF(IncludeDeal2,Spreadsheet9.2!M2058,0)+IF(IncludeDeal4,Spreadsheet9.2!M3060,0)","v":-786369.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N54,0)+IF(IncludeDeal1,Spreadsheet9.2!N1056,0)+IF(IncludeDeal2,Spreadsheet9.2!N2058,0)+IF(IncludeDeal4,Spreadsheet9.2!N3060,0)","v":-363585.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O54,0)+IF(IncludeDeal1,Spreadsheet9.2!O1056,0)+IF(IncludeDeal2,Spreadsheet9.2!O2058,0)+IF(IncludeDeal4,Spreadsheet9.2!O3060,0)","v":-95247.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P54,0)+IF(IncludeDeal1,Spreadsheet9.2!P1056,0)+IF(IncludeDeal2,Spreadsheet9.2!P2058,0)+IF(IncludeDeal4,Spreadsheet9.2!P3060,0)","v":1528366.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q54,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1056,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2058,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3060,0)","v":1678635.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R54,0)+IF(IncludeDeal1,Spreadsheet9.2!R1056,0)+IF(IncludeDeal2,Spreadsheet9.2!R2058,0)+IF(IncludeDeal4,Spreadsheet9.2!R3060,0)","v":95192.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S54,0)+IF(IncludeDeal1,Spreadsheet9.2!S1056,0)+IF(IncludeDeal2,Spreadsheet9.2!S2058,0)+IF(IncludeDeal4,Spreadsheet9.2!S3060,0)","v":451260.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T54,0)+IF(IncludeDeal1,Spreadsheet9.2!T1056,0)+IF(IncludeDeal2,Spreadsheet9.2!T2058,0)+IF(IncludeDeal4,Spreadsheet9.2!T3060,0)","v":-199200.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U54,0)+IF(IncludeDeal1,Spreadsheet9.2!U1056,0)+IF(IncludeDeal2,Spreadsheet9.2!U2058,0)+IF(IncludeDeal4,Spreadsheet9.2!U3060,0)","v":-755859.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V54,0)+IF(IncludeDeal1,Spreadsheet9.2!V1056,0)+IF(IncludeDeal2,Spreadsheet9.2!V2058,0)+IF(IncludeDeal4,Spreadsheet9.2!V3060,0)","v":-416816.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W54,0)+IF(IncludeDeal1,Spreadsheet9.2!W1056,0)+IF(IncludeDeal2,Spreadsheet9.2!W2058,0)+IF(IncludeDeal4,Spreadsheet9.2!W3060,0)","v":-1098615.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X54,0)+IF(IncludeDeal1,Spreadsheet9.2!X1056,0)+IF(IncludeDeal2,Spreadsheet9.2!X2058,0)+IF(IncludeDeal4,Spreadsheet9.2!X3060,0)","v":-1418419},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y54,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1056,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2058,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3060,0)","v":-1582837.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z54,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1056,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2058,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3060,0)","v":-1496892},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA54,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3060,0)","v":-1042229.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB54,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3060,0)","v":-884787.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC54,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3060,0)","v":-744748.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD54,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3060,0)","v":-437567.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE54,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3060,0)","v":259176.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF54,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3060,0)","v":-71024.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG54,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3060,0)","v":-557365},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH54,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3060,0)","v":-1081733.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI54,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3060,0)","v":-1176160.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ54,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3060,0)","v":-2039379.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK54,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3060,0)","v":-1528588.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL54,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3060,0)","v":-1652312.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM54,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3060,0)","v":-1443686.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN54,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3060,0)","v":-2098768},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO54,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3060,0)","v":-2272796},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP54,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3060,0)","v":-2014494.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ54,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3060,0)","v":-1644257},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR54,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3060,0)","v":-1533768.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS54,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3060,0)","v":-1611220.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT54,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3060,0)","v":-1304208.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU54,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3060,0)","v":-1166450.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV54,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3060,0)","v":-1282265.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW54,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3060,0)","v":-712740.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX54,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3060,0)","v":-471740.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY54,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3060,0)","v":-307407.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ54,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1056,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2058,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3060,0)","v":-388356.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA54,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3060,0)","v":-471023.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB54,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3060,0)","v":-535091.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC54,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3060,0)","v":-174174.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD54,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3060,0)","v":-244824.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE54,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3060,0)","v":-324770.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF54,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3060,0)","v":-445927.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG54,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3060,0)","v":-501341.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH54,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3060,0)","v":-573384.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI54,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3060,0)","v":-283605.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ54,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3060,0)","v":-286670.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK54,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3060,0)","v":-287962.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL54,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3060,0)","v":-292235},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM54,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3060,0)","v":-295895.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN54,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3060,0)","v":-298134.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO54,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1056,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2058,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3060,0)","v":-300515.09999999998}]
[null,"Simulation 21",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C55,0)+IF(IncludeDeal1,Spreadsheet9.2!C1057,0)+IF(IncludeDeal2,Spreadsheet9.2!C2059,0)+IF(IncludeDeal4,Spreadsheet9.2!C3061,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E55,0)+IF(IncludeDeal1,Spreadsheet9.2!E1057,0)+IF(IncludeDeal2,Spreadsheet9.2!E2059,0)+IF(IncludeDeal4,Spreadsheet9.2!E3061,0)","v":-368124.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F55,0)+IF(IncludeDeal1,Spreadsheet9.2!F1057,0)+IF(IncludeDeal2,Spreadsheet9.2!F2059,0)+IF(IncludeDeal4,Spreadsheet9.2!F3061,0)","v":-803616.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G55,0)+IF(IncludeDeal1,Spreadsheet9.2!G1057,0)+IF(IncludeDeal2,Spreadsheet9.2!G2059,0)+IF(IncludeDeal4,Spreadsheet9.2!G3061,0)","v":-452974},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H55,0)+IF(IncludeDeal1,Spreadsheet9.2!H1057,0)+IF(IncludeDeal2,Spreadsheet9.2!H2059,0)+IF(IncludeDeal4,Spreadsheet9.2!H3061,0)","v":-980032.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I55,0)+IF(IncludeDeal1,Spreadsheet9.2!I1057,0)+IF(IncludeDeal2,Spreadsheet9.2!I2059,0)+IF(IncludeDeal4,Spreadsheet9.2!I3061,0)","v":-366951.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J55,0)+IF(IncludeDeal1,Spreadsheet9.2!J1057,0)+IF(IncludeDeal2,Spreadsheet9.2!J2059,0)+IF(IncludeDeal4,Spreadsheet9.2!J3061,0)","v":-1395309.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K55,0)+IF(IncludeDeal1,Spreadsheet9.2!K1057,0)+IF(IncludeDeal2,Spreadsheet9.2!K2059,0)+IF(IncludeDeal4,Spreadsheet9.2!K3061,0)","v":-1554999.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L55,0)+IF(IncludeDeal1,Spreadsheet9.2!L1057,0)+IF(IncludeDeal2,Spreadsheet9.2!L2059,0)+IF(IncludeDeal4,Spreadsheet9.2!L3061,0)","v":-1900966.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M55,0)+IF(IncludeDeal1,Spreadsheet9.2!M1057,0)+IF(IncludeDeal2,Spreadsheet9.2!M2059,0)+IF(IncludeDeal4,Spreadsheet9.2!M3061,0)","v":-2145163.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N55,0)+IF(IncludeDeal1,Spreadsheet9.2!N1057,0)+IF(IncludeDeal2,Spreadsheet9.2!N2059,0)+IF(IncludeDeal4,Spreadsheet9.2!N3061,0)","v":-1686464.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O55,0)+IF(IncludeDeal1,Spreadsheet9.2!O1057,0)+IF(IncludeDeal2,Spreadsheet9.2!O2059,0)+IF(IncludeDeal4,Spreadsheet9.2!O3061,0)","v":-2216134.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P55,0)+IF(IncludeDeal1,Spreadsheet9.2!P1057,0)+IF(IncludeDeal2,Spreadsheet9.2!P2059,0)+IF(IncludeDeal4,Spreadsheet9.2!P3061,0)","v":-1582850.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q55,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1057,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2059,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3061,0)","v":-2940378.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R55,0)+IF(IncludeDeal1,Spreadsheet9.2!R1057,0)+IF(IncludeDeal2,Spreadsheet9.2!R2059,0)+IF(IncludeDeal4,Spreadsheet9.2!R3061,0)","v":-2764746.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S55,0)+IF(IncludeDeal1,Spreadsheet9.2!S1057,0)+IF(IncludeDeal2,Spreadsheet9.2!S2059,0)+IF(IncludeDeal4,Spreadsheet9.2!S3061,0)","v":-2162026.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T55,0)+IF(IncludeDeal1,Spreadsheet9.2!T1057,0)+IF(IncludeDeal2,Spreadsheet9.2!T2059,0)+IF(IncludeDeal4,Spreadsheet9.2!T3061,0)","v":-1643485.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U55,0)+IF(IncludeDeal1,Spreadsheet9.2!U1057,0)+IF(IncludeDeal2,Spreadsheet9.2!U2059,0)+IF(IncludeDeal4,Spreadsheet9.2!U3061,0)","v":-1172257},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V55,0)+IF(IncludeDeal1,Spreadsheet9.2!V1057,0)+IF(IncludeDeal2,Spreadsheet9.2!V2059,0)+IF(IncludeDeal4,Spreadsheet9.2!V3061,0)","v":-1915790.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W55,0)+IF(IncludeDeal1,Spreadsheet9.2!W1057,0)+IF(IncludeDeal2,Spreadsheet9.2!W2059,0)+IF(IncludeDeal4,Spreadsheet9.2!W3061,0)","v":-1832450},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X55,0)+IF(IncludeDeal1,Spreadsheet9.2!X1057,0)+IF(IncludeDeal2,Spreadsheet9.2!X2059,0)+IF(IncludeDeal4,Spreadsheet9.2!X3061,0)","v":-1581724.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y55,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1057,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2059,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3061,0)","v":-1056073.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z55,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1057,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2059,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3061,0)","v":21764.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA55,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3061,0)","v":-37373},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB55,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3061,0)","v":-1340660.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC55,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3061,0)","v":-1804188.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD55,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3061,0)","v":-2078394.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE55,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3061,0)","v":-1780592.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF55,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3061,0)","v":-1995573.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG55,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3061,0)","v":-1973360.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH55,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3061,0)","v":-2261263.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI55,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3061,0)","v":-2369140},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ55,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3061,0)","v":-2319611.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK55,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3061,0)","v":-2116789.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL55,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3061,0)","v":-2380016.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM55,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3061,0)","v":-2453480.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN55,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3061,0)","v":-2391909.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO55,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3061,0)","v":-2276475.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP55,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3061,0)","v":-2254022.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ55,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3061,0)","v":-1848502.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR55,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3061,0)","v":-1714792.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS55,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3061,0)","v":-1691463.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT55,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3061,0)","v":-1614726.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU55,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3061,0)","v":-1446054.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV55,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3061,0)","v":-1413922.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW55,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3061,0)","v":-1086741.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX55,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3061,0)","v":-991192.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY55,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3061,0)","v":-852797.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ55,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1057,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2059,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3061,0)","v":-764037.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA55,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3061,0)","v":-726596.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB55,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3061,0)","v":-708716.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC55,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3061,0)","v":-400967.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD55,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3061,0)","v":-407007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE55,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3061,0)","v":-485737.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF55,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3061,0)","v":-549156.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG55,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3061,0)","v":-589665.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH55,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3061,0)","v":-627468.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI55,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3061,0)","v":-314772.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ55,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3061,0)","v":-316012.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK55,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3061,0)","v":-319059.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL55,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3061,0)","v":-321760.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM55,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3061,0)","v":-324412.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN55,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3061,0)","v":-328239.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO55,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1057,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2059,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3061,0)","v":-330854.40000000002}]
[null,"Simulation 22",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C56,0)+IF(IncludeDeal1,Spreadsheet9.2!C1058,0)+IF(IncludeDeal2,Spreadsheet9.2!C2060,0)+IF(IncludeDeal4,Spreadsheet9.2!C3062,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E56,0)+IF(IncludeDeal1,Spreadsheet9.2!E1058,0)+IF(IncludeDeal2,Spreadsheet9.2!E2060,0)+IF(IncludeDeal4,Spreadsheet9.2!E3062,0)","v":-557206.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F56,0)+IF(IncludeDeal1,Spreadsheet9.2!F1058,0)+IF(IncludeDeal2,Spreadsheet9.2!F2060,0)+IF(IncludeDeal4,Spreadsheet9.2!F3062,0)","v":-321251.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G56,0)+IF(IncludeDeal1,Spreadsheet9.2!G1058,0)+IF(IncludeDeal2,Spreadsheet9.2!G2060,0)+IF(IncludeDeal4,Spreadsheet9.2!G3062,0)","v":-527150.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H56,0)+IF(IncludeDeal1,Spreadsheet9.2!H1058,0)+IF(IncludeDeal2,Spreadsheet9.2!H2060,0)+IF(IncludeDeal4,Spreadsheet9.2!H3062,0)","v":-700120.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I56,0)+IF(IncludeDeal1,Spreadsheet9.2!I1058,0)+IF(IncludeDeal2,Spreadsheet9.2!I2060,0)+IF(IncludeDeal4,Spreadsheet9.2!I3062,0)","v":-1516280.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J56,0)+IF(IncludeDeal1,Spreadsheet9.2!J1058,0)+IF(IncludeDeal2,Spreadsheet9.2!J2060,0)+IF(IncludeDeal4,Spreadsheet9.2!J3062,0)","v":-2286870.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K56,0)+IF(IncludeDeal1,Spreadsheet9.2!K1058,0)+IF(IncludeDeal2,Spreadsheet9.2!K2060,0)+IF(IncludeDeal4,Spreadsheet9.2!K3062,0)","v":-1471030.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L56,0)+IF(IncludeDeal1,Spreadsheet9.2!L1058,0)+IF(IncludeDeal2,Spreadsheet9.2!L2060,0)+IF(IncludeDeal4,Spreadsheet9.2!L3062,0)","v":-2147931.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M56,0)+IF(IncludeDeal1,Spreadsheet9.2!M1058,0)+IF(IncludeDeal2,Spreadsheet9.2!M2060,0)+IF(IncludeDeal4,Spreadsheet9.2!M3062,0)","v":-1888439.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N56,0)+IF(IncludeDeal1,Spreadsheet9.2!N1058,0)+IF(IncludeDeal2,Spreadsheet9.2!N2060,0)+IF(IncludeDeal4,Spreadsheet9.2!N3062,0)","v":-2464386.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O56,0)+IF(IncludeDeal1,Spreadsheet9.2!O1058,0)+IF(IncludeDeal2,Spreadsheet9.2!O2060,0)+IF(IncludeDeal4,Spreadsheet9.2!O3062,0)","v":-2121681.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P56,0)+IF(IncludeDeal1,Spreadsheet9.2!P1058,0)+IF(IncludeDeal2,Spreadsheet9.2!P2060,0)+IF(IncludeDeal4,Spreadsheet9.2!P3062,0)","v":-793310.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q56,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1058,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2060,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3062,0)","v":-974350.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R56,0)+IF(IncludeDeal1,Spreadsheet9.2!R1058,0)+IF(IncludeDeal2,Spreadsheet9.2!R2060,0)+IF(IncludeDeal4,Spreadsheet9.2!R3062,0)","v":-918197.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S56,0)+IF(IncludeDeal1,Spreadsheet9.2!S1058,0)+IF(IncludeDeal2,Spreadsheet9.2!S2060,0)+IF(IncludeDeal4,Spreadsheet9.2!S3062,0)","v":-228260.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T56,0)+IF(IncludeDeal1,Spreadsheet9.2!T1058,0)+IF(IncludeDeal2,Spreadsheet9.2!T2060,0)+IF(IncludeDeal4,Spreadsheet9.2!T3062,0)","v":-557981.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U56,0)+IF(IncludeDeal1,Spreadsheet9.2!U1058,0)+IF(IncludeDeal2,Spreadsheet9.2!U2060,0)+IF(IncludeDeal4,Spreadsheet9.2!U3062,0)","v":108202.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V56,0)+IF(IncludeDeal1,Spreadsheet9.2!V1058,0)+IF(IncludeDeal2,Spreadsheet9.2!V2060,0)+IF(IncludeDeal4,Spreadsheet9.2!V3062,0)","v":1081033.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W56,0)+IF(IncludeDeal1,Spreadsheet9.2!W1058,0)+IF(IncludeDeal2,Spreadsheet9.2!W2060,0)+IF(IncludeDeal4,Spreadsheet9.2!W3062,0)","v":701380.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X56,0)+IF(IncludeDeal1,Spreadsheet9.2!X1058,0)+IF(IncludeDeal2,Spreadsheet9.2!X2060,0)+IF(IncludeDeal4,Spreadsheet9.2!X3062,0)","v":1400945.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y56,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1058,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2060,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3062,0)","v":3275989.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z56,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1058,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2060,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3062,0)","v":2512278.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA56,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3062,0)","v":3052143.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB56,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3062,0)","v":2330785.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC56,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3062,0)","v":1588797.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD56,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3062,0)","v":1328992.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE56,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3062,0)","v":1356340.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF56,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3062,0)","v":813670.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG56,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3062,0)","v":-317337.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH56,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3062,0)","v":-654785.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI56,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3062,0)","v":-525094.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ56,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3062,0)","v":-455176.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK56,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3062,0)","v":565675.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL56,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3062,0)","v":-345296.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM56,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3062,0)","v":163697},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN56,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3062,0)","v":-515351.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO56,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3062,0)","v":-43497.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP56,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3062,0)","v":-799159.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ56,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3062,0)","v":-147591.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR56,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3062,0)","v":785819.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS56,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3062,0)","v":714208.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT56,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3062,0)","v":846413.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU56,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3062,0)","v":1232669.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV56,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3062,0)","v":442644.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW56,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3062,0)","v":557547.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX56,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3062,0)","v":637270.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY56,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3062,0)","v":450050.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ56,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1058,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2060,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3062,0)","v":385755.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA56,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3062,0)","v":-44156.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB56,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3062,0)","v":-440062.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC56,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3062,0)","v":-286018},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD56,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3062,0)","v":-386472},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE56,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3062,0)","v":-496653.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF56,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3062,0)","v":-549561.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG56,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3062,0)","v":-602699.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH56,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3062,0)","v":-680860.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI56,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3062,0)","v":-353221.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ56,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3062,0)","v":-356150.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK56,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3062,0)","v":-359749},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL56,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3062,0)","v":-362012.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM56,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3062,0)","v":-365235.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN56,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3062,0)","v":-367913.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO56,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1058,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2060,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3062,0)","v":-368887.5}]
[null,"Simulation 23",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C57,0)+IF(IncludeDeal1,Spreadsheet9.2!C1059,0)+IF(IncludeDeal2,Spreadsheet9.2!C2061,0)+IF(IncludeDeal4,Spreadsheet9.2!C3063,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E57,0)+IF(IncludeDeal1,Spreadsheet9.2!E1059,0)+IF(IncludeDeal2,Spreadsheet9.2!E2061,0)+IF(IncludeDeal4,Spreadsheet9.2!E3063,0)","v":-133717.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F57,0)+IF(IncludeDeal1,Spreadsheet9.2!F1059,0)+IF(IncludeDeal2,Spreadsheet9.2!F2061,0)+IF(IncludeDeal4,Spreadsheet9.2!F3063,0)","v":-561733.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G57,0)+IF(IncludeDeal1,Spreadsheet9.2!G1059,0)+IF(IncludeDeal2,Spreadsheet9.2!G2061,0)+IF(IncludeDeal4,Spreadsheet9.2!G3063,0)","v":-994944.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H57,0)+IF(IncludeDeal1,Spreadsheet9.2!H1059,0)+IF(IncludeDeal2,Spreadsheet9.2!H2061,0)+IF(IncludeDeal4,Spreadsheet9.2!H3063,0)","v":-2323482.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I57,0)+IF(IncludeDeal1,Spreadsheet9.2!I1059,0)+IF(IncludeDeal2,Spreadsheet9.2!I2061,0)+IF(IncludeDeal4,Spreadsheet9.2!I3063,0)","v":-1612923.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J57,0)+IF(IncludeDeal1,Spreadsheet9.2!J1059,0)+IF(IncludeDeal2,Spreadsheet9.2!J2061,0)+IF(IncludeDeal4,Spreadsheet9.2!J3063,0)","v":-1962586.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K57,0)+IF(IncludeDeal1,Spreadsheet9.2!K1059,0)+IF(IncludeDeal2,Spreadsheet9.2!K2061,0)+IF(IncludeDeal4,Spreadsheet9.2!K3063,0)","v":-1587208.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L57,0)+IF(IncludeDeal1,Spreadsheet9.2!L1059,0)+IF(IncludeDeal2,Spreadsheet9.2!L2061,0)+IF(IncludeDeal4,Spreadsheet9.2!L3063,0)","v":-2221631.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M57,0)+IF(IncludeDeal1,Spreadsheet9.2!M1059,0)+IF(IncludeDeal2,Spreadsheet9.2!M2061,0)+IF(IncludeDeal4,Spreadsheet9.2!M3063,0)","v":-1342064.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N57,0)+IF(IncludeDeal1,Spreadsheet9.2!N1059,0)+IF(IncludeDeal2,Spreadsheet9.2!N2061,0)+IF(IncludeDeal4,Spreadsheet9.2!N3063,0)","v":-105682.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O57,0)+IF(IncludeDeal1,Spreadsheet9.2!O1059,0)+IF(IncludeDeal2,Spreadsheet9.2!O2061,0)+IF(IncludeDeal4,Spreadsheet9.2!O3063,0)","v":773680.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P57,0)+IF(IncludeDeal1,Spreadsheet9.2!P1059,0)+IF(IncludeDeal2,Spreadsheet9.2!P2061,0)+IF(IncludeDeal4,Spreadsheet9.2!P3063,0)","v":462878.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q57,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1059,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2061,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3063,0)","v":794754.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R57,0)+IF(IncludeDeal1,Spreadsheet9.2!R1059,0)+IF(IncludeDeal2,Spreadsheet9.2!R2061,0)+IF(IncludeDeal4,Spreadsheet9.2!R3063,0)","v":-307216.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S57,0)+IF(IncludeDeal1,Spreadsheet9.2!S1059,0)+IF(IncludeDeal2,Spreadsheet9.2!S2061,0)+IF(IncludeDeal4,Spreadsheet9.2!S3063,0)","v":-644495.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T57,0)+IF(IncludeDeal1,Spreadsheet9.2!T1059,0)+IF(IncludeDeal2,Spreadsheet9.2!T2061,0)+IF(IncludeDeal4,Spreadsheet9.2!T3063,0)","v":-886889.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U57,0)+IF(IncludeDeal1,Spreadsheet9.2!U1059,0)+IF(IncludeDeal2,Spreadsheet9.2!U2061,0)+IF(IncludeDeal4,Spreadsheet9.2!U3063,0)","v":-1110970.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V57,0)+IF(IncludeDeal1,Spreadsheet9.2!V1059,0)+IF(IncludeDeal2,Spreadsheet9.2!V2061,0)+IF(IncludeDeal4,Spreadsheet9.2!V3063,0)","v":-1664322.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W57,0)+IF(IncludeDeal1,Spreadsheet9.2!W1059,0)+IF(IncludeDeal2,Spreadsheet9.2!W2061,0)+IF(IncludeDeal4,Spreadsheet9.2!W3063,0)","v":-1111753.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X57,0)+IF(IncludeDeal1,Spreadsheet9.2!X1059,0)+IF(IncludeDeal2,Spreadsheet9.2!X2061,0)+IF(IncludeDeal4,Spreadsheet9.2!X3063,0)","v":-1252826.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y57,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1059,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2061,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3063,0)","v":-1463126.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z57,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1059,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2061,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3063,0)","v":-1138481.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA57,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3063,0)","v":-757691.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB57,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3063,0)","v":-1220315.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC57,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3063,0)","v":-728720.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD57,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3063,0)","v":-1531304.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE57,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3063,0)","v":-1621630.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF57,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3063,0)","v":-2248137.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG57,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3063,0)","v":-2484680.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH57,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3063,0)","v":-2145362.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI57,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3063,0)","v":-2049709.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ57,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3063,0)","v":-2415070.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK57,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3063,0)","v":-2044028.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL57,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3063,0)","v":-1946115.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM57,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3063,0)","v":-1980942.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN57,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3063,0)","v":-1835557.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO57,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3063,0)","v":-2096322.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP57,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3063,0)","v":-1644250.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ57,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3063,0)","v":-1150370.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR57,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3063,0)","v":-724475.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS57,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3063,0)","v":-1001619.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT57,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3063,0)","v":-988880.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU57,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3063,0)","v":-1012852.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV57,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3063,0)","v":-876872.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW57,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3063,0)","v":-577358.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX57,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3063,0)","v":-661236.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY57,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3063,0)","v":-682302.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ57,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1059,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2061,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3063,0)","v":-615553.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA57,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3063,0)","v":-583510.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB57,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3063,0)","v":-653492.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC57,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3063,0)","v":-409893.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD57,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3063,0)","v":-433721},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE57,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3063,0)","v":-484479},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF57,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3063,0)","v":-506180.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG57,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3063,0)","v":-561220.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH57,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3063,0)","v":-632363},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI57,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3063,0)","v":-317927.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ57,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3063,0)","v":-320177.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK57,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3063,0)","v":-322584.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL57,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3063,0)","v":-324091},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM57,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3063,0)","v":-326089.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN57,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3063,0)","v":-328031.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO57,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1059,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2061,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3063,0)","v":-329816.7}]
[null,"Simulation 24",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C58,0)+IF(IncludeDeal1,Spreadsheet9.2!C1060,0)+IF(IncludeDeal2,Spreadsheet9.2!C2062,0)+IF(IncludeDeal4,Spreadsheet9.2!C3064,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E58,0)+IF(IncludeDeal1,Spreadsheet9.2!E1060,0)+IF(IncludeDeal2,Spreadsheet9.2!E2062,0)+IF(IncludeDeal4,Spreadsheet9.2!E3064,0)","v":143024.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F58,0)+IF(IncludeDeal1,Spreadsheet9.2!F1060,0)+IF(IncludeDeal2,Spreadsheet9.2!F2062,0)+IF(IncludeDeal4,Spreadsheet9.2!F3064,0)","v":1182135.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G58,0)+IF(IncludeDeal1,Spreadsheet9.2!G1060,0)+IF(IncludeDeal2,Spreadsheet9.2!G2062,0)+IF(IncludeDeal4,Spreadsheet9.2!G3064,0)","v":1145613},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H58,0)+IF(IncludeDeal1,Spreadsheet9.2!H1060,0)+IF(IncludeDeal2,Spreadsheet9.2!H2062,0)+IF(IncludeDeal4,Spreadsheet9.2!H3064,0)","v":1052041.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I58,0)+IF(IncludeDeal1,Spreadsheet9.2!I1060,0)+IF(IncludeDeal2,Spreadsheet9.2!I2062,0)+IF(IncludeDeal4,Spreadsheet9.2!I3064,0)","v":-320889.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J58,0)+IF(IncludeDeal1,Spreadsheet9.2!J1060,0)+IF(IncludeDeal2,Spreadsheet9.2!J2062,0)+IF(IncludeDeal4,Spreadsheet9.2!J3064,0)","v":-27273.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K58,0)+IF(IncludeDeal1,Spreadsheet9.2!K1060,0)+IF(IncludeDeal2,Spreadsheet9.2!K2062,0)+IF(IncludeDeal4,Spreadsheet9.2!K3064,0)","v":-1527711.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L58,0)+IF(IncludeDeal1,Spreadsheet9.2!L1060,0)+IF(IncludeDeal2,Spreadsheet9.2!L2062,0)+IF(IncludeDeal4,Spreadsheet9.2!L3064,0)","v":-2025235.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M58,0)+IF(IncludeDeal1,Spreadsheet9.2!M1060,0)+IF(IncludeDeal2,Spreadsheet9.2!M2062,0)+IF(IncludeDeal4,Spreadsheet9.2!M3064,0)","v":-2029322.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N58,0)+IF(IncludeDeal1,Spreadsheet9.2!N1060,0)+IF(IncludeDeal2,Spreadsheet9.2!N2062,0)+IF(IncludeDeal4,Spreadsheet9.2!N3064,0)","v":-1698425.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O58,0)+IF(IncludeDeal1,Spreadsheet9.2!O1060,0)+IF(IncludeDeal2,Spreadsheet9.2!O2062,0)+IF(IncludeDeal4,Spreadsheet9.2!O3064,0)","v":-1917687.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P58,0)+IF(IncludeDeal1,Spreadsheet9.2!P1060,0)+IF(IncludeDeal2,Spreadsheet9.2!P2062,0)+IF(IncludeDeal4,Spreadsheet9.2!P3064,0)","v":-1721211.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q58,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1060,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2062,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3064,0)","v":-903500.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R58,0)+IF(IncludeDeal1,Spreadsheet9.2!R1060,0)+IF(IncludeDeal2,Spreadsheet9.2!R2062,0)+IF(IncludeDeal4,Spreadsheet9.2!R3064,0)","v":729465.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S58,0)+IF(IncludeDeal1,Spreadsheet9.2!S1060,0)+IF(IncludeDeal2,Spreadsheet9.2!S2062,0)+IF(IncludeDeal4,Spreadsheet9.2!S3064,0)","v":1729119.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T58,0)+IF(IncludeDeal1,Spreadsheet9.2!T1060,0)+IF(IncludeDeal2,Spreadsheet9.2!T2062,0)+IF(IncludeDeal4,Spreadsheet9.2!T3064,0)","v":1639061.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U58,0)+IF(IncludeDeal1,Spreadsheet9.2!U1060,0)+IF(IncludeDeal2,Spreadsheet9.2!U2062,0)+IF(IncludeDeal4,Spreadsheet9.2!U3064,0)","v":1819609.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V58,0)+IF(IncludeDeal1,Spreadsheet9.2!V1060,0)+IF(IncludeDeal2,Spreadsheet9.2!V2062,0)+IF(IncludeDeal4,Spreadsheet9.2!V3064,0)","v":1676362.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W58,0)+IF(IncludeDeal1,Spreadsheet9.2!W1060,0)+IF(IncludeDeal2,Spreadsheet9.2!W2062,0)+IF(IncludeDeal4,Spreadsheet9.2!W3064,0)","v":2271399.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X58,0)+IF(IncludeDeal1,Spreadsheet9.2!X1060,0)+IF(IncludeDeal2,Spreadsheet9.2!X2062,0)+IF(IncludeDeal4,Spreadsheet9.2!X3064,0)","v":-209444.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y58,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1060,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2062,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3064,0)","v":671131.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z58,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1060,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2062,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3064,0)","v":456135.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA58,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3064,0)","v":1388747.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB58,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3064,0)","v":2245630.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC58,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3064,0)","v":2883545.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD58,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3064,0)","v":2826604.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE58,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3064,0)","v":3064022.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF58,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3064,0)","v":3346021.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG58,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3064,0)","v":3401915.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH58,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3064,0)","v":1590355.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI58,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3064,0)","v":743724.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ58,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3064,0)","v":1597404},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK58,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3064,0)","v":2636895.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL58,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3064,0)","v":2707217.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM58,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3064,0)","v":3891825.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN58,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3064,0)","v":2561274.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO58,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3064,0)","v":2404847.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP58,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3064,0)","v":3298493.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ58,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3064,0)","v":2128337.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR58,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3064,0)","v":1999767.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS58,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3064,0)","v":1734200.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT58,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3064,0)","v":1182248.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU58,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3064,0)","v":1594442.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV58,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3064,0)","v":812937.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW58,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3064,0)","v":598730.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX58,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3064,0)","v":471069.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY58,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3064,0)","v":533284.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ58,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1060,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2062,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3064,0)","v":358947.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA58,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3064,0)","v":309011.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB58,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3064,0)","v":114498},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC58,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3064,0)","v":235222.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD58,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3064,0)","v":229860.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE58,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3064,0)","v":179862},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF58,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3064,0)","v":147114},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG58,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3064,0)","v":35970.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH58,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3064,0)","v":-88412.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI58,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3064,0)","v":-70365.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ58,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3064,0)","v":-71354.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK58,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3064,0)","v":-73306.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL58,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3064,0)","v":-77772.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM58,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3064,0)","v":-79873.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN58,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3064,0)","v":-83960},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO58,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1060,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2062,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3064,0)","v":-87115.6}]
[null,"Simulation 25",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C59,0)+IF(IncludeDeal1,Spreadsheet9.2!C1061,0)+IF(IncludeDeal2,Spreadsheet9.2!C2063,0)+IF(IncludeDeal4,Spreadsheet9.2!C3065,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E59,0)+IF(IncludeDeal1,Spreadsheet9.2!E1061,0)+IF(IncludeDeal2,Spreadsheet9.2!E2063,0)+IF(IncludeDeal4,Spreadsheet9.2!E3065,0)","v":-423588.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F59,0)+IF(IncludeDeal1,Spreadsheet9.2!F1061,0)+IF(IncludeDeal2,Spreadsheet9.2!F2063,0)+IF(IncludeDeal4,Spreadsheet9.2!F3065,0)","v":25017.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G59,0)+IF(IncludeDeal1,Spreadsheet9.2!G1061,0)+IF(IncludeDeal2,Spreadsheet9.2!G2063,0)+IF(IncludeDeal4,Spreadsheet9.2!G3065,0)","v":1092588.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H59,0)+IF(IncludeDeal1,Spreadsheet9.2!H1061,0)+IF(IncludeDeal2,Spreadsheet9.2!H2063,0)+IF(IncludeDeal4,Spreadsheet9.2!H3065,0)","v":712564.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I59,0)+IF(IncludeDeal1,Spreadsheet9.2!I1061,0)+IF(IncludeDeal2,Spreadsheet9.2!I2063,0)+IF(IncludeDeal4,Spreadsheet9.2!I3065,0)","v":-111696.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J59,0)+IF(IncludeDeal1,Spreadsheet9.2!J1061,0)+IF(IncludeDeal2,Spreadsheet9.2!J2063,0)+IF(IncludeDeal4,Spreadsheet9.2!J3065,0)","v":-766155.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K59,0)+IF(IncludeDeal1,Spreadsheet9.2!K1061,0)+IF(IncludeDeal2,Spreadsheet9.2!K2063,0)+IF(IncludeDeal4,Spreadsheet9.2!K3065,0)","v":-292697.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L59,0)+IF(IncludeDeal1,Spreadsheet9.2!L1061,0)+IF(IncludeDeal2,Spreadsheet9.2!L2063,0)+IF(IncludeDeal4,Spreadsheet9.2!L3065,0)","v":-498258},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M59,0)+IF(IncludeDeal1,Spreadsheet9.2!M1061,0)+IF(IncludeDeal2,Spreadsheet9.2!M2063,0)+IF(IncludeDeal4,Spreadsheet9.2!M3065,0)","v":-1086108.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N59,0)+IF(IncludeDeal1,Spreadsheet9.2!N1061,0)+IF(IncludeDeal2,Spreadsheet9.2!N2063,0)+IF(IncludeDeal4,Spreadsheet9.2!N3065,0)","v":-470089.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O59,0)+IF(IncludeDeal1,Spreadsheet9.2!O1061,0)+IF(IncludeDeal2,Spreadsheet9.2!O2063,0)+IF(IncludeDeal4,Spreadsheet9.2!O3065,0)","v":-967506.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P59,0)+IF(IncludeDeal1,Spreadsheet9.2!P1061,0)+IF(IncludeDeal2,Spreadsheet9.2!P2063,0)+IF(IncludeDeal4,Spreadsheet9.2!P3065,0)","v":-1237137.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q59,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1061,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2063,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3065,0)","v":-1963357.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R59,0)+IF(IncludeDeal1,Spreadsheet9.2!R1061,0)+IF(IncludeDeal2,Spreadsheet9.2!R2063,0)+IF(IncludeDeal4,Spreadsheet9.2!R3065,0)","v":-2215156.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S59,0)+IF(IncludeDeal1,Spreadsheet9.2!S1061,0)+IF(IncludeDeal2,Spreadsheet9.2!S2063,0)+IF(IncludeDeal4,Spreadsheet9.2!S3065,0)","v":-1844717.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T59,0)+IF(IncludeDeal1,Spreadsheet9.2!T1061,0)+IF(IncludeDeal2,Spreadsheet9.2!T2063,0)+IF(IncludeDeal4,Spreadsheet9.2!T3065,0)","v":-2116422},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U59,0)+IF(IncludeDeal1,Spreadsheet9.2!U1061,0)+IF(IncludeDeal2,Spreadsheet9.2!U2063,0)+IF(IncludeDeal4,Spreadsheet9.2!U3065,0)","v":-1731785.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V59,0)+IF(IncludeDeal1,Spreadsheet9.2!V1061,0)+IF(IncludeDeal2,Spreadsheet9.2!V2063,0)+IF(IncludeDeal4,Spreadsheet9.2!V3065,0)","v":-946420.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W59,0)+IF(IncludeDeal1,Spreadsheet9.2!W1061,0)+IF(IncludeDeal2,Spreadsheet9.2!W2063,0)+IF(IncludeDeal4,Spreadsheet9.2!W3065,0)","v":-1440089},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X59,0)+IF(IncludeDeal1,Spreadsheet9.2!X1061,0)+IF(IncludeDeal2,Spreadsheet9.2!X2063,0)+IF(IncludeDeal4,Spreadsheet9.2!X3065,0)","v":-1995088.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y59,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1061,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2063,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3065,0)","v":-2019466.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z59,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1061,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2063,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3065,0)","v":-1761708.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA59,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3065,0)","v":-1164925.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB59,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3065,0)","v":-1741457.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC59,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3065,0)","v":-894270.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD59,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3065,0)","v":-1221199.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE59,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3065,0)","v":-1449414.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF59,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3065,0)","v":-1900280.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG59,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3065,0)","v":-1804304.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH59,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3065,0)","v":-1523247.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI59,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3065,0)","v":-1370273.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ59,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3065,0)","v":-1797308.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK59,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3065,0)","v":-1467007.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL59,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3065,0)","v":-1586396.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM59,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3065,0)","v":-1590185.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN59,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3065,0)","v":-1710032.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO59,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3065,0)","v":-1719123.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP59,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3065,0)","v":-1520940.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ59,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3065,0)","v":-1213094.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR59,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3065,0)","v":-1031956.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS59,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3065,0)","v":-839216.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT59,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3065,0)","v":-713547.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU59,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3065,0)","v":-597564.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV59,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3065,0)","v":-616751.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW59,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3065,0)","v":-355965.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX59,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3065,0)","v":-73601.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY59,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3065,0)","v":100538.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ59,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1061,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2063,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3065,0)","v":252406.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA59,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3065,0)","v":412891},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB59,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3065,0)","v":361047.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC59,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3065,0)","v":405705.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD59,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3065,0)","v":392024.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE59,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3065,0)","v":391082.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF59,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3065,0)","v":307608},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG59,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3065,0)","v":253312.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH59,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3065,0)","v":168429.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI59,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3065,0)","v":96226.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ59,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3065,0)","v":96501.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK59,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3065,0)","v":95125.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL59,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3065,0)","v":94438.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM59,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3065,0)","v":91425.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN59,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3065,0)","v":86924},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO59,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1061,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2063,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3065,0)","v":83526.7}]
[null,"Simulation 26",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C60,0)+IF(IncludeDeal1,Spreadsheet9.2!C1062,0)+IF(IncludeDeal2,Spreadsheet9.2!C2064,0)+IF(IncludeDeal4,Spreadsheet9.2!C3066,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E60,0)+IF(IncludeDeal1,Spreadsheet9.2!E1062,0)+IF(IncludeDeal2,Spreadsheet9.2!E2064,0)+IF(IncludeDeal4,Spreadsheet9.2!E3066,0)","v":-343970.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F60,0)+IF(IncludeDeal1,Spreadsheet9.2!F1062,0)+IF(IncludeDeal2,Spreadsheet9.2!F2064,0)+IF(IncludeDeal4,Spreadsheet9.2!F3066,0)","v":-282195.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G60,0)+IF(IncludeDeal1,Spreadsheet9.2!G1062,0)+IF(IncludeDeal2,Spreadsheet9.2!G2064,0)+IF(IncludeDeal4,Spreadsheet9.2!G3066,0)","v":-14346.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H60,0)+IF(IncludeDeal1,Spreadsheet9.2!H1062,0)+IF(IncludeDeal2,Spreadsheet9.2!H2064,0)+IF(IncludeDeal4,Spreadsheet9.2!H3066,0)","v":-840936.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I60,0)+IF(IncludeDeal1,Spreadsheet9.2!I1062,0)+IF(IncludeDeal2,Spreadsheet9.2!I2064,0)+IF(IncludeDeal4,Spreadsheet9.2!I3066,0)","v":-2222435.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J60,0)+IF(IncludeDeal1,Spreadsheet9.2!J1062,0)+IF(IncludeDeal2,Spreadsheet9.2!J2064,0)+IF(IncludeDeal4,Spreadsheet9.2!J3066,0)","v":-1908858.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K60,0)+IF(IncludeDeal1,Spreadsheet9.2!K1062,0)+IF(IncludeDeal2,Spreadsheet9.2!K2064,0)+IF(IncludeDeal4,Spreadsheet9.2!K3066,0)","v":-1267500.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L60,0)+IF(IncludeDeal1,Spreadsheet9.2!L1062,0)+IF(IncludeDeal2,Spreadsheet9.2!L2064,0)+IF(IncludeDeal4,Spreadsheet9.2!L3066,0)","v":-1885168.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M60,0)+IF(IncludeDeal1,Spreadsheet9.2!M1062,0)+IF(IncludeDeal2,Spreadsheet9.2!M2064,0)+IF(IncludeDeal4,Spreadsheet9.2!M3066,0)","v":-1153044.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N60,0)+IF(IncludeDeal1,Spreadsheet9.2!N1062,0)+IF(IncludeDeal2,Spreadsheet9.2!N2064,0)+IF(IncludeDeal4,Spreadsheet9.2!N3066,0)","v":-2000919},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O60,0)+IF(IncludeDeal1,Spreadsheet9.2!O1062,0)+IF(IncludeDeal2,Spreadsheet9.2!O2064,0)+IF(IncludeDeal4,Spreadsheet9.2!O3066,0)","v":-2140187.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P60,0)+IF(IncludeDeal1,Spreadsheet9.2!P1062,0)+IF(IncludeDeal2,Spreadsheet9.2!P2064,0)+IF(IncludeDeal4,Spreadsheet9.2!P3066,0)","v":-2421089.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q60,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1062,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2064,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3066,0)","v":-1594858},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R60,0)+IF(IncludeDeal1,Spreadsheet9.2!R1062,0)+IF(IncludeDeal2,Spreadsheet9.2!R2064,0)+IF(IncludeDeal4,Spreadsheet9.2!R3066,0)","v":-2435828.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S60,0)+IF(IncludeDeal1,Spreadsheet9.2!S1062,0)+IF(IncludeDeal2,Spreadsheet9.2!S2064,0)+IF(IncludeDeal4,Spreadsheet9.2!S3066,0)","v":-2597542.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T60,0)+IF(IncludeDeal1,Spreadsheet9.2!T1062,0)+IF(IncludeDeal2,Spreadsheet9.2!T2064,0)+IF(IncludeDeal4,Spreadsheet9.2!T3066,0)","v":-2670632.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U60,0)+IF(IncludeDeal1,Spreadsheet9.2!U1062,0)+IF(IncludeDeal2,Spreadsheet9.2!U2064,0)+IF(IncludeDeal4,Spreadsheet9.2!U3066,0)","v":-2588056.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V60,0)+IF(IncludeDeal1,Spreadsheet9.2!V1062,0)+IF(IncludeDeal2,Spreadsheet9.2!V2064,0)+IF(IncludeDeal4,Spreadsheet9.2!V3066,0)","v":-2797777.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W60,0)+IF(IncludeDeal1,Spreadsheet9.2!W1062,0)+IF(IncludeDeal2,Spreadsheet9.2!W2064,0)+IF(IncludeDeal4,Spreadsheet9.2!W3066,0)","v":-2753511.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X60,0)+IF(IncludeDeal1,Spreadsheet9.2!X1062,0)+IF(IncludeDeal2,Spreadsheet9.2!X2064,0)+IF(IncludeDeal4,Spreadsheet9.2!X3066,0)","v":-2783350},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y60,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1062,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2064,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3066,0)","v":-2547036.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z60,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1062,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2064,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3066,0)","v":-2657550},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA60,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3066,0)","v":-2880889.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB60,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3066,0)","v":-2972968.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC60,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3066,0)","v":-2893182},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD60,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3066,0)","v":-2936511.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE60,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3066,0)","v":-2624301.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF60,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3066,0)","v":-2541070.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG60,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3066,0)","v":-2342510},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH60,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3066,0)","v":-2588293},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI60,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3066,0)","v":-2499495.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ60,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3066,0)","v":-2492658.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK60,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3066,0)","v":-2206687.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL60,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3066,0)","v":-2015753.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM60,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3066,0)","v":-1912376},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN60,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3066,0)","v":-2060408.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO60,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3066,0)","v":-1974611},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP60,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3066,0)","v":-1860790},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ60,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3066,0)","v":-1565950.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR60,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3066,0)","v":-1182806},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS60,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3066,0)","v":-957320.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT60,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3066,0)","v":-1010593.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU60,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3066,0)","v":-796410.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV60,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3066,0)","v":-713085.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW60,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3066,0)","v":-443598},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX60,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3066,0)","v":-277465.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY60,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3066,0)","v":-202324},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ60,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1062,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2064,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3066,0)","v":-71651.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA60,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3066,0)","v":45828.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB60,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3066,0)","v":44785.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC60,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3066,0)","v":113531.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD60,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3066,0)","v":99024},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE60,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3066,0)","v":57276.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF60,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3066,0)","v":59667},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG60,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3066,0)","v":59157.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH60,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3066,0)","v":-48507.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI60,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3066,0)","v":-43386.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ60,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3066,0)","v":-43133.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK60,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3066,0)","v":-43592.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL60,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3066,0)","v":-43854.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM60,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3066,0)","v":-45119.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN60,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3066,0)","v":-49445.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO60,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1062,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2064,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3066,0)","v":-52683.4}]
[null,"Simulation 27",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C61,0)+IF(IncludeDeal1,Spreadsheet9.2!C1063,0)+IF(IncludeDeal2,Spreadsheet9.2!C2065,0)+IF(IncludeDeal4,Spreadsheet9.2!C3067,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E61,0)+IF(IncludeDeal1,Spreadsheet9.2!E1063,0)+IF(IncludeDeal2,Spreadsheet9.2!E2065,0)+IF(IncludeDeal4,Spreadsheet9.2!E3067,0)","v":-252405.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F61,0)+IF(IncludeDeal1,Spreadsheet9.2!F1063,0)+IF(IncludeDeal2,Spreadsheet9.2!F2065,0)+IF(IncludeDeal4,Spreadsheet9.2!F3067,0)","v":-472185.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G61,0)+IF(IncludeDeal1,Spreadsheet9.2!G1063,0)+IF(IncludeDeal2,Spreadsheet9.2!G2065,0)+IF(IncludeDeal4,Spreadsheet9.2!G3067,0)","v":-573194.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H61,0)+IF(IncludeDeal1,Spreadsheet9.2!H1063,0)+IF(IncludeDeal2,Spreadsheet9.2!H2065,0)+IF(IncludeDeal4,Spreadsheet9.2!H3067,0)","v":-1399216.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I61,0)+IF(IncludeDeal1,Spreadsheet9.2!I1063,0)+IF(IncludeDeal2,Spreadsheet9.2!I2065,0)+IF(IncludeDeal4,Spreadsheet9.2!I3067,0)","v":-1435908.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J61,0)+IF(IncludeDeal1,Spreadsheet9.2!J1063,0)+IF(IncludeDeal2,Spreadsheet9.2!J2065,0)+IF(IncludeDeal4,Spreadsheet9.2!J3067,0)","v":-1487137.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K61,0)+IF(IncludeDeal1,Spreadsheet9.2!K1063,0)+IF(IncludeDeal2,Spreadsheet9.2!K2065,0)+IF(IncludeDeal4,Spreadsheet9.2!K3067,0)","v":-2668949.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L61,0)+IF(IncludeDeal1,Spreadsheet9.2!L1063,0)+IF(IncludeDeal2,Spreadsheet9.2!L2065,0)+IF(IncludeDeal4,Spreadsheet9.2!L3067,0)","v":-2378830.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M61,0)+IF(IncludeDeal1,Spreadsheet9.2!M1063,0)+IF(IncludeDeal2,Spreadsheet9.2!M2065,0)+IF(IncludeDeal4,Spreadsheet9.2!M3067,0)","v":-2229377.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N61,0)+IF(IncludeDeal1,Spreadsheet9.2!N1063,0)+IF(IncludeDeal2,Spreadsheet9.2!N2065,0)+IF(IncludeDeal4,Spreadsheet9.2!N3067,0)","v":-1346695.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O61,0)+IF(IncludeDeal1,Spreadsheet9.2!O1063,0)+IF(IncludeDeal2,Spreadsheet9.2!O2065,0)+IF(IncludeDeal4,Spreadsheet9.2!O3067,0)","v":-723832.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P61,0)+IF(IncludeDeal1,Spreadsheet9.2!P1063,0)+IF(IncludeDeal2,Spreadsheet9.2!P2065,0)+IF(IncludeDeal4,Spreadsheet9.2!P3067,0)","v":-353547.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q61,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1063,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2065,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3067,0)","v":228895.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R61,0)+IF(IncludeDeal1,Spreadsheet9.2!R1063,0)+IF(IncludeDeal2,Spreadsheet9.2!R2065,0)+IF(IncludeDeal4,Spreadsheet9.2!R3067,0)","v":501012.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S61,0)+IF(IncludeDeal1,Spreadsheet9.2!S1063,0)+IF(IncludeDeal2,Spreadsheet9.2!S2065,0)+IF(IncludeDeal4,Spreadsheet9.2!S3067,0)","v":1115244.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T61,0)+IF(IncludeDeal1,Spreadsheet9.2!T1063,0)+IF(IncludeDeal2,Spreadsheet9.2!T2065,0)+IF(IncludeDeal4,Spreadsheet9.2!T3067,0)","v":232364.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U61,0)+IF(IncludeDeal1,Spreadsheet9.2!U1063,0)+IF(IncludeDeal2,Spreadsheet9.2!U2065,0)+IF(IncludeDeal4,Spreadsheet9.2!U3067,0)","v":-550488.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V61,0)+IF(IncludeDeal1,Spreadsheet9.2!V1063,0)+IF(IncludeDeal2,Spreadsheet9.2!V2065,0)+IF(IncludeDeal4,Spreadsheet9.2!V3067,0)","v":96640.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W61,0)+IF(IncludeDeal1,Spreadsheet9.2!W1063,0)+IF(IncludeDeal2,Spreadsheet9.2!W2065,0)+IF(IncludeDeal4,Spreadsheet9.2!W3067,0)","v":933641},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X61,0)+IF(IncludeDeal1,Spreadsheet9.2!X1063,0)+IF(IncludeDeal2,Spreadsheet9.2!X2065,0)+IF(IncludeDeal4,Spreadsheet9.2!X3067,0)","v":1074700.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y61,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1063,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2065,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3067,0)","v":1561259.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z61,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1063,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2065,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3067,0)","v":1160267.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA61,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3067,0)","v":2775763.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB61,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3067,0)","v":2090442.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC61,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3067,0)","v":3443801.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD61,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3067,0)","v":3543805},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE61,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3067,0)","v":5239976.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF61,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3067,0)","v":3891592.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG61,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3067,0)","v":4283691.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH61,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3067,0)","v":3305237.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI61,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3067,0)","v":3143037.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ61,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3067,0)","v":2356998.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK61,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3067,0)","v":2675228.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL61,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3067,0)","v":2944131.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM61,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3067,0)","v":2974344.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN61,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3067,0)","v":2627311},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO61,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3067,0)","v":3238844.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP61,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3067,0)","v":2738544.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ61,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3067,0)","v":1637655.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR61,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3067,0)","v":1647703.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS61,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3067,0)","v":828185},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT61,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3067,0)","v":1262296.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU61,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3067,0)","v":788141.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV61,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3067,0)","v":658066.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW61,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3067,0)","v":1108245.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX61,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3067,0)","v":420874.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY61,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3067,0)","v":365341.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ61,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1063,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2065,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3067,0)","v":170721.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA61,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3067,0)","v":180337.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB61,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3067,0)","v":-25.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC61,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3067,0)","v":28944.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD61,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3067,0)","v":-67202.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE61,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3067,0)","v":-135555.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF61,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3067,0)","v":-176837.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG61,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3067,0)","v":-246665.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH61,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3067,0)","v":-353984.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI61,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3067,0)","v":-162499.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ61,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3067,0)","v":-164052.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK61,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3067,0)","v":-166732.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL61,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3067,0)","v":-168866.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM61,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3067,0)","v":-172634.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN61,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3067,0)","v":-176476.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO61,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1063,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2065,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3067,0)","v":-181805.6}]
[null,"Simulation 28",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C62,0)+IF(IncludeDeal1,Spreadsheet9.2!C1064,0)+IF(IncludeDeal2,Spreadsheet9.2!C2066,0)+IF(IncludeDeal4,Spreadsheet9.2!C3068,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E62,0)+IF(IncludeDeal1,Spreadsheet9.2!E1064,0)+IF(IncludeDeal2,Spreadsheet9.2!E2066,0)+IF(IncludeDeal4,Spreadsheet9.2!E3068,0)","v":-129070.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F62,0)+IF(IncludeDeal1,Spreadsheet9.2!F1064,0)+IF(IncludeDeal2,Spreadsheet9.2!F2066,0)+IF(IncludeDeal4,Spreadsheet9.2!F3068,0)","v":-100438.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G62,0)+IF(IncludeDeal1,Spreadsheet9.2!G1064,0)+IF(IncludeDeal2,Spreadsheet9.2!G2066,0)+IF(IncludeDeal4,Spreadsheet9.2!G3068,0)","v":-428522.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H62,0)+IF(IncludeDeal1,Spreadsheet9.2!H1064,0)+IF(IncludeDeal2,Spreadsheet9.2!H2066,0)+IF(IncludeDeal4,Spreadsheet9.2!H3068,0)","v":126256.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I62,0)+IF(IncludeDeal1,Spreadsheet9.2!I1064,0)+IF(IncludeDeal2,Spreadsheet9.2!I2066,0)+IF(IncludeDeal4,Spreadsheet9.2!I3068,0)","v":1846.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J62,0)+IF(IncludeDeal1,Spreadsheet9.2!J1064,0)+IF(IncludeDeal2,Spreadsheet9.2!J2066,0)+IF(IncludeDeal4,Spreadsheet9.2!J3068,0)","v":-1341658.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K62,0)+IF(IncludeDeal1,Spreadsheet9.2!K1064,0)+IF(IncludeDeal2,Spreadsheet9.2!K2066,0)+IF(IncludeDeal4,Spreadsheet9.2!K3068,0)","v":-1832504.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L62,0)+IF(IncludeDeal1,Spreadsheet9.2!L1064,0)+IF(IncludeDeal2,Spreadsheet9.2!L2066,0)+IF(IncludeDeal4,Spreadsheet9.2!L3068,0)","v":-2147833.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M62,0)+IF(IncludeDeal1,Spreadsheet9.2!M1064,0)+IF(IncludeDeal2,Spreadsheet9.2!M2066,0)+IF(IncludeDeal4,Spreadsheet9.2!M3068,0)","v":-1957965.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N62,0)+IF(IncludeDeal1,Spreadsheet9.2!N1064,0)+IF(IncludeDeal2,Spreadsheet9.2!N2066,0)+IF(IncludeDeal4,Spreadsheet9.2!N3068,0)","v":-2231904},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O62,0)+IF(IncludeDeal1,Spreadsheet9.2!O1064,0)+IF(IncludeDeal2,Spreadsheet9.2!O2066,0)+IF(IncludeDeal4,Spreadsheet9.2!O3068,0)","v":-2731015},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P62,0)+IF(IncludeDeal1,Spreadsheet9.2!P1064,0)+IF(IncludeDeal2,Spreadsheet9.2!P2066,0)+IF(IncludeDeal4,Spreadsheet9.2!P3068,0)","v":-2048873},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q62,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1064,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2066,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3068,0)","v":-2373578},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R62,0)+IF(IncludeDeal1,Spreadsheet9.2!R1064,0)+IF(IncludeDeal2,Spreadsheet9.2!R2066,0)+IF(IncludeDeal4,Spreadsheet9.2!R3068,0)","v":-1989781.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S62,0)+IF(IncludeDeal1,Spreadsheet9.2!S1064,0)+IF(IncludeDeal2,Spreadsheet9.2!S2066,0)+IF(IncludeDeal4,Spreadsheet9.2!S3068,0)","v":-1291689.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T62,0)+IF(IncludeDeal1,Spreadsheet9.2!T1064,0)+IF(IncludeDeal2,Spreadsheet9.2!T2066,0)+IF(IncludeDeal4,Spreadsheet9.2!T3068,0)","v":-2177252.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U62,0)+IF(IncludeDeal1,Spreadsheet9.2!U1064,0)+IF(IncludeDeal2,Spreadsheet9.2!U2066,0)+IF(IncludeDeal4,Spreadsheet9.2!U3068,0)","v":-1990515.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V62,0)+IF(IncludeDeal1,Spreadsheet9.2!V1064,0)+IF(IncludeDeal2,Spreadsheet9.2!V2066,0)+IF(IncludeDeal4,Spreadsheet9.2!V3068,0)","v":-2394231.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W62,0)+IF(IncludeDeal1,Spreadsheet9.2!W1064,0)+IF(IncludeDeal2,Spreadsheet9.2!W2066,0)+IF(IncludeDeal4,Spreadsheet9.2!W3068,0)","v":-2397603.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X62,0)+IF(IncludeDeal1,Spreadsheet9.2!X1064,0)+IF(IncludeDeal2,Spreadsheet9.2!X2066,0)+IF(IncludeDeal4,Spreadsheet9.2!X3068,0)","v":-2764285.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y62,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1064,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2066,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3068,0)","v":-2529417.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z62,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1064,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2066,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3068,0)","v":-2597021.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA62,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3068,0)","v":-2841270.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB62,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3068,0)","v":-2848688.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC62,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3068,0)","v":-2723250},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD62,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3068,0)","v":-2614321.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE62,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3068,0)","v":-2565142.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF62,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3068,0)","v":-2601297.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG62,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3068,0)","v":-2560289.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH62,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3068,0)","v":-2392024.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI62,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3068,0)","v":-2293734.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ62,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3068,0)","v":-2246570.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK62,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3068,0)","v":-2317030.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL62,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3068,0)","v":-2133212.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM62,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3068,0)","v":-2015525.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN62,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3068,0)","v":-1801275.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO62,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3068,0)","v":-1674200.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP62,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3068,0)","v":-1590676.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ62,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3068,0)","v":-1498185.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR62,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3068,0)","v":-1319618.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS62,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3068,0)","v":-1126303.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT62,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3068,0)","v":-914161.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU62,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3068,0)","v":-822483.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV62,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3068,0)","v":-735229.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW62,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3068,0)","v":-629257.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX62,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3068,0)","v":-395102.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY62,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3068,0)","v":-116792.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ62,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1064,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2066,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3068,0)","v":-3187.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA62,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3068,0)","v":128123.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB62,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3068,0)","v":189557.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC62,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3068,0)","v":332467.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD62,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3068,0)","v":160093.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE62,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3068,0)","v":41328.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF62,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3068,0)","v":-63536.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG62,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3068,0)","v":-151994.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH62,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3068,0)","v":-240731.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI62,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3068,0)","v":-148881.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ62,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3068,0)","v":-150650.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK62,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3068,0)","v":-155044.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL62,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3068,0)","v":-159522.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM62,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3068,0)","v":-163048.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN62,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3068,0)","v":-168988},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO62,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1064,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2066,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3068,0)","v":-171877.8}]
[null,"Simulation 29",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C63,0)+IF(IncludeDeal1,Spreadsheet9.2!C1065,0)+IF(IncludeDeal2,Spreadsheet9.2!C2067,0)+IF(IncludeDeal4,Spreadsheet9.2!C3069,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E63,0)+IF(IncludeDeal1,Spreadsheet9.2!E1065,0)+IF(IncludeDeal2,Spreadsheet9.2!E2067,0)+IF(IncludeDeal4,Spreadsheet9.2!E3069,0)","v":-479387},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F63,0)+IF(IncludeDeal1,Spreadsheet9.2!F1065,0)+IF(IncludeDeal2,Spreadsheet9.2!F2067,0)+IF(IncludeDeal4,Spreadsheet9.2!F3069,0)","v":-686095.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G63,0)+IF(IncludeDeal1,Spreadsheet9.2!G1065,0)+IF(IncludeDeal2,Spreadsheet9.2!G2067,0)+IF(IncludeDeal4,Spreadsheet9.2!G3069,0)","v":-459007.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H63,0)+IF(IncludeDeal1,Spreadsheet9.2!H1065,0)+IF(IncludeDeal2,Spreadsheet9.2!H2067,0)+IF(IncludeDeal4,Spreadsheet9.2!H3069,0)","v":-1027449.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I63,0)+IF(IncludeDeal1,Spreadsheet9.2!I1065,0)+IF(IncludeDeal2,Spreadsheet9.2!I2067,0)+IF(IncludeDeal4,Spreadsheet9.2!I3069,0)","v":-957124.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J63,0)+IF(IncludeDeal1,Spreadsheet9.2!J1065,0)+IF(IncludeDeal2,Spreadsheet9.2!J2067,0)+IF(IncludeDeal4,Spreadsheet9.2!J3069,0)","v":-894035.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K63,0)+IF(IncludeDeal1,Spreadsheet9.2!K1065,0)+IF(IncludeDeal2,Spreadsheet9.2!K2067,0)+IF(IncludeDeal4,Spreadsheet9.2!K3069,0)","v":-2135073.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L63,0)+IF(IncludeDeal1,Spreadsheet9.2!L1065,0)+IF(IncludeDeal2,Spreadsheet9.2!L2067,0)+IF(IncludeDeal4,Spreadsheet9.2!L3069,0)","v":-2248284.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M63,0)+IF(IncludeDeal1,Spreadsheet9.2!M1065,0)+IF(IncludeDeal2,Spreadsheet9.2!M2067,0)+IF(IncludeDeal4,Spreadsheet9.2!M3069,0)","v":-1922064.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N63,0)+IF(IncludeDeal1,Spreadsheet9.2!N1065,0)+IF(IncludeDeal2,Spreadsheet9.2!N2067,0)+IF(IncludeDeal4,Spreadsheet9.2!N3069,0)","v":-2091299.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O63,0)+IF(IncludeDeal1,Spreadsheet9.2!O1065,0)+IF(IncludeDeal2,Spreadsheet9.2!O2067,0)+IF(IncludeDeal4,Spreadsheet9.2!O3069,0)","v":-2571221.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P63,0)+IF(IncludeDeal1,Spreadsheet9.2!P1065,0)+IF(IncludeDeal2,Spreadsheet9.2!P2067,0)+IF(IncludeDeal4,Spreadsheet9.2!P3069,0)","v":-2790906.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q63,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1065,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2067,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3069,0)","v":-3230395.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R63,0)+IF(IncludeDeal1,Spreadsheet9.2!R1065,0)+IF(IncludeDeal2,Spreadsheet9.2!R2067,0)+IF(IncludeDeal4,Spreadsheet9.2!R3069,0)","v":-3558595.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S63,0)+IF(IncludeDeal1,Spreadsheet9.2!S1065,0)+IF(IncludeDeal2,Spreadsheet9.2!S2067,0)+IF(IncludeDeal4,Spreadsheet9.2!S3069,0)","v":-3088999.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T63,0)+IF(IncludeDeal1,Spreadsheet9.2!T1065,0)+IF(IncludeDeal2,Spreadsheet9.2!T2067,0)+IF(IncludeDeal4,Spreadsheet9.2!T3069,0)","v":-3138769.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U63,0)+IF(IncludeDeal1,Spreadsheet9.2!U1065,0)+IF(IncludeDeal2,Spreadsheet9.2!U2067,0)+IF(IncludeDeal4,Spreadsheet9.2!U3069,0)","v":-3003859.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V63,0)+IF(IncludeDeal1,Spreadsheet9.2!V1065,0)+IF(IncludeDeal2,Spreadsheet9.2!V2067,0)+IF(IncludeDeal4,Spreadsheet9.2!V3069,0)","v":-2890585.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W63,0)+IF(IncludeDeal1,Spreadsheet9.2!W1065,0)+IF(IncludeDeal2,Spreadsheet9.2!W2067,0)+IF(IncludeDeal4,Spreadsheet9.2!W3069,0)","v":-2955233.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X63,0)+IF(IncludeDeal1,Spreadsheet9.2!X1065,0)+IF(IncludeDeal2,Spreadsheet9.2!X2067,0)+IF(IncludeDeal4,Spreadsheet9.2!X3069,0)","v":-2931488.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y63,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1065,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2067,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3069,0)","v":-2642411.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z63,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1065,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2067,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3069,0)","v":-2867954.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA63,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3069,0)","v":-2870319.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB63,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3069,0)","v":-3016578.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC63,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3069,0)","v":-2958294.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD63,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3069,0)","v":-2950730.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE63,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3069,0)","v":-2710831.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF63,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3069,0)","v":-2770530.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG63,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3069,0)","v":-2900888.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH63,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3069,0)","v":-2859949.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI63,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3069,0)","v":-2778886.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ63,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3069,0)","v":-2742255.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK63,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3069,0)","v":-2563376.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL63,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3069,0)","v":-2634760.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM63,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3069,0)","v":-2587110.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN63,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3069,0)","v":-2412116},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO63,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3069,0)","v":-2366984.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP63,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3069,0)","v":-2380767.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ63,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3069,0)","v":-2165833.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR63,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3069,0)","v":-2012577.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS63,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3069,0)","v":-1917465},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT63,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3069,0)","v":-1822431},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU63,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3069,0)","v":-1693717.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV63,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3069,0)","v":-1647088.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW63,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3069,0)","v":-1296313.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX63,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3069,0)","v":-1165835.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY63,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3069,0)","v":-1072194.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ63,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1065,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2067,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3069,0)","v":-1025240},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA63,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3069,0)","v":-881458.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB63,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3069,0)","v":-801860.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC63,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3069,0)","v":-421262.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD63,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3069,0)","v":-446760.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE63,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3069,0)","v":-523086.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF63,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3069,0)","v":-569207.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG63,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3069,0)","v":-599549.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH63,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3069,0)","v":-686025.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI63,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3069,0)","v":-349068.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ63,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3069,0)","v":-350596.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK63,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3069,0)","v":-354024.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL63,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3069,0)","v":-355872.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM63,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3069,0)","v":-358601.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN63,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3069,0)","v":-361404.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO63,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1065,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2067,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3069,0)","v":-363161.59999999998}]
[null,"Simulation 30",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C64,0)+IF(IncludeDeal1,Spreadsheet9.2!C1066,0)+IF(IncludeDeal2,Spreadsheet9.2!C2068,0)+IF(IncludeDeal4,Spreadsheet9.2!C3070,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E64,0)+IF(IncludeDeal1,Spreadsheet9.2!E1066,0)+IF(IncludeDeal2,Spreadsheet9.2!E2068,0)+IF(IncludeDeal4,Spreadsheet9.2!E3070,0)","v":334484.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F64,0)+IF(IncludeDeal1,Spreadsheet9.2!F1066,0)+IF(IncludeDeal2,Spreadsheet9.2!F2068,0)+IF(IncludeDeal4,Spreadsheet9.2!F3070,0)","v":164941.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G64,0)+IF(IncludeDeal1,Spreadsheet9.2!G1066,0)+IF(IncludeDeal2,Spreadsheet9.2!G2068,0)+IF(IncludeDeal4,Spreadsheet9.2!G3070,0)","v":59313.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H64,0)+IF(IncludeDeal1,Spreadsheet9.2!H1066,0)+IF(IncludeDeal2,Spreadsheet9.2!H2068,0)+IF(IncludeDeal4,Spreadsheet9.2!H3070,0)","v":605495},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I64,0)+IF(IncludeDeal1,Spreadsheet9.2!I1066,0)+IF(IncludeDeal2,Spreadsheet9.2!I2068,0)+IF(IncludeDeal4,Spreadsheet9.2!I3070,0)","v":598514.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J64,0)+IF(IncludeDeal1,Spreadsheet9.2!J1066,0)+IF(IncludeDeal2,Spreadsheet9.2!J2068,0)+IF(IncludeDeal4,Spreadsheet9.2!J3070,0)","v":1370918.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K64,0)+IF(IncludeDeal1,Spreadsheet9.2!K1066,0)+IF(IncludeDeal2,Spreadsheet9.2!K2068,0)+IF(IncludeDeal4,Spreadsheet9.2!K3070,0)","v":2520256.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L64,0)+IF(IncludeDeal1,Spreadsheet9.2!L1066,0)+IF(IncludeDeal2,Spreadsheet9.2!L2068,0)+IF(IncludeDeal4,Spreadsheet9.2!L3070,0)","v":2025214.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M64,0)+IF(IncludeDeal1,Spreadsheet9.2!M1066,0)+IF(IncludeDeal2,Spreadsheet9.2!M2068,0)+IF(IncludeDeal4,Spreadsheet9.2!M3070,0)","v":623679.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N64,0)+IF(IncludeDeal1,Spreadsheet9.2!N1066,0)+IF(IncludeDeal2,Spreadsheet9.2!N2068,0)+IF(IncludeDeal4,Spreadsheet9.2!N3070,0)","v":1130345},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O64,0)+IF(IncludeDeal1,Spreadsheet9.2!O1066,0)+IF(IncludeDeal2,Spreadsheet9.2!O2068,0)+IF(IncludeDeal4,Spreadsheet9.2!O3070,0)","v":1647882},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P64,0)+IF(IncludeDeal1,Spreadsheet9.2!P1066,0)+IF(IncludeDeal2,Spreadsheet9.2!P2068,0)+IF(IncludeDeal4,Spreadsheet9.2!P3070,0)","v":1786260.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q64,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1066,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2068,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3070,0)","v":2047745.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R64,0)+IF(IncludeDeal1,Spreadsheet9.2!R1066,0)+IF(IncludeDeal2,Spreadsheet9.2!R2068,0)+IF(IncludeDeal4,Spreadsheet9.2!R3070,0)","v":2221550.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S64,0)+IF(IncludeDeal1,Spreadsheet9.2!S1066,0)+IF(IncludeDeal2,Spreadsheet9.2!S2068,0)+IF(IncludeDeal4,Spreadsheet9.2!S3070,0)","v":2624149.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T64,0)+IF(IncludeDeal1,Spreadsheet9.2!T1066,0)+IF(IncludeDeal2,Spreadsheet9.2!T2068,0)+IF(IncludeDeal4,Spreadsheet9.2!T3070,0)","v":1756773.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U64,0)+IF(IncludeDeal1,Spreadsheet9.2!U1066,0)+IF(IncludeDeal2,Spreadsheet9.2!U2068,0)+IF(IncludeDeal4,Spreadsheet9.2!U3070,0)","v":2074433.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V64,0)+IF(IncludeDeal1,Spreadsheet9.2!V1066,0)+IF(IncludeDeal2,Spreadsheet9.2!V2068,0)+IF(IncludeDeal4,Spreadsheet9.2!V3070,0)","v":2216917.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W64,0)+IF(IncludeDeal1,Spreadsheet9.2!W1066,0)+IF(IncludeDeal2,Spreadsheet9.2!W2068,0)+IF(IncludeDeal4,Spreadsheet9.2!W3070,0)","v":2122027.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X64,0)+IF(IncludeDeal1,Spreadsheet9.2!X1066,0)+IF(IncludeDeal2,Spreadsheet9.2!X2068,0)+IF(IncludeDeal4,Spreadsheet9.2!X3070,0)","v":1799068.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y64,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1066,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2068,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3070,0)","v":1411991.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z64,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1066,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2068,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3070,0)","v":835236.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA64,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3070,0)","v":1311041.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB64,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3070,0)","v":2048192.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC64,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3070,0)","v":1608125.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD64,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3070,0)","v":2950736.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE64,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3070,0)","v":2703575.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF64,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3070,0)","v":4911857.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG64,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3070,0)","v":3734410.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH64,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3070,0)","v":3558281.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI64,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3070,0)","v":1369174.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ64,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3070,0)","v":1266827.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK64,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3070,0)","v":361073.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL64,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3070,0)","v":402312.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM64,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3070,0)","v":583820},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN64,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3070,0)","v":1009958.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO64,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3070,0)","v":1179141.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP64,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3070,0)","v":1333545},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ64,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3070,0)","v":715118},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR64,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3070,0)","v":-302231.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS64,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3070,0)","v":-467389.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT64,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3070,0)","v":-812043.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU64,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3070,0)","v":-925252.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV64,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3070,0)","v":-1023913.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW64,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3070,0)","v":-583568.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX64,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3070,0)","v":-668442},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY64,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3070,0)","v":-602757},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ64,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1066,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2068,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3070,0)","v":-556406.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA64,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3070,0)","v":-691095.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB64,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3070,0)","v":-773700.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC64,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3070,0)","v":-473317.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD64,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3070,0)","v":-514225.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE64,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3070,0)","v":-570141.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF64,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3070,0)","v":-665105},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG64,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3070,0)","v":-740432.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH64,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3070,0)","v":-808183.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI64,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3070,0)","v":-439461.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ64,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3070,0)","v":-442132},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK64,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3070,0)","v":-445221.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL64,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3070,0)","v":-449523.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM64,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3070,0)","v":-452248.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN64,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3070,0)","v":-454278.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO64,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1066,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2068,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3070,0)","v":-456138}]
[null,"Simulation 31",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C65,0)+IF(IncludeDeal1,Spreadsheet9.2!C1067,0)+IF(IncludeDeal2,Spreadsheet9.2!C2069,0)+IF(IncludeDeal4,Spreadsheet9.2!C3071,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E65,0)+IF(IncludeDeal1,Spreadsheet9.2!E1067,0)+IF(IncludeDeal2,Spreadsheet9.2!E2069,0)+IF(IncludeDeal4,Spreadsheet9.2!E3071,0)","v":604894.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F65,0)+IF(IncludeDeal1,Spreadsheet9.2!F1067,0)+IF(IncludeDeal2,Spreadsheet9.2!F2069,0)+IF(IncludeDeal4,Spreadsheet9.2!F3071,0)","v":281885.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G65,0)+IF(IncludeDeal1,Spreadsheet9.2!G1067,0)+IF(IncludeDeal2,Spreadsheet9.2!G2069,0)+IF(IncludeDeal4,Spreadsheet9.2!G3071,0)","v":607459.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H65,0)+IF(IncludeDeal1,Spreadsheet9.2!H1067,0)+IF(IncludeDeal2,Spreadsheet9.2!H2069,0)+IF(IncludeDeal4,Spreadsheet9.2!H3071,0)","v":-804448.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I65,0)+IF(IncludeDeal1,Spreadsheet9.2!I1067,0)+IF(IncludeDeal2,Spreadsheet9.2!I2069,0)+IF(IncludeDeal4,Spreadsheet9.2!I3071,0)","v":-1729519.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J65,0)+IF(IncludeDeal1,Spreadsheet9.2!J1067,0)+IF(IncludeDeal2,Spreadsheet9.2!J2069,0)+IF(IncludeDeal4,Spreadsheet9.2!J3071,0)","v":-1774878.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K65,0)+IF(IncludeDeal1,Spreadsheet9.2!K1067,0)+IF(IncludeDeal2,Spreadsheet9.2!K2069,0)+IF(IncludeDeal4,Spreadsheet9.2!K3071,0)","v":-993566.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L65,0)+IF(IncludeDeal1,Spreadsheet9.2!L1067,0)+IF(IncludeDeal2,Spreadsheet9.2!L2069,0)+IF(IncludeDeal4,Spreadsheet9.2!L3071,0)","v":-1051073.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M65,0)+IF(IncludeDeal1,Spreadsheet9.2!M1067,0)+IF(IncludeDeal2,Spreadsheet9.2!M2069,0)+IF(IncludeDeal4,Spreadsheet9.2!M3071,0)","v":232395.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N65,0)+IF(IncludeDeal1,Spreadsheet9.2!N1067,0)+IF(IncludeDeal2,Spreadsheet9.2!N2069,0)+IF(IncludeDeal4,Spreadsheet9.2!N3071,0)","v":-316785.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O65,0)+IF(IncludeDeal1,Spreadsheet9.2!O1067,0)+IF(IncludeDeal2,Spreadsheet9.2!O2069,0)+IF(IncludeDeal4,Spreadsheet9.2!O3071,0)","v":-352260.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P65,0)+IF(IncludeDeal1,Spreadsheet9.2!P1067,0)+IF(IncludeDeal2,Spreadsheet9.2!P2069,0)+IF(IncludeDeal4,Spreadsheet9.2!P3071,0)","v":-872347.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q65,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1067,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2069,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3071,0)","v":-929521.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R65,0)+IF(IncludeDeal1,Spreadsheet9.2!R1067,0)+IF(IncludeDeal2,Spreadsheet9.2!R2069,0)+IF(IncludeDeal4,Spreadsheet9.2!R3071,0)","v":-1923687.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S65,0)+IF(IncludeDeal1,Spreadsheet9.2!S1067,0)+IF(IncludeDeal2,Spreadsheet9.2!S2069,0)+IF(IncludeDeal4,Spreadsheet9.2!S3071,0)","v":-1800561.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T65,0)+IF(IncludeDeal1,Spreadsheet9.2!T1067,0)+IF(IncludeDeal2,Spreadsheet9.2!T2069,0)+IF(IncludeDeal4,Spreadsheet9.2!T3071,0)","v":-1733707.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U65,0)+IF(IncludeDeal1,Spreadsheet9.2!U1067,0)+IF(IncludeDeal2,Spreadsheet9.2!U2069,0)+IF(IncludeDeal4,Spreadsheet9.2!U3071,0)","v":-2087169.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V65,0)+IF(IncludeDeal1,Spreadsheet9.2!V1067,0)+IF(IncludeDeal2,Spreadsheet9.2!V2069,0)+IF(IncludeDeal4,Spreadsheet9.2!V3071,0)","v":-2194467.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W65,0)+IF(IncludeDeal1,Spreadsheet9.2!W1067,0)+IF(IncludeDeal2,Spreadsheet9.2!W2069,0)+IF(IncludeDeal4,Spreadsheet9.2!W3071,0)","v":-2379506.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X65,0)+IF(IncludeDeal1,Spreadsheet9.2!X1067,0)+IF(IncludeDeal2,Spreadsheet9.2!X2069,0)+IF(IncludeDeal4,Spreadsheet9.2!X3071,0)","v":-2527861.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y65,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1067,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2069,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3071,0)","v":-2124772},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z65,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1067,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2069,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3071,0)","v":-2630146.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA65,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3071,0)","v":-2726514.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB65,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3071,0)","v":-2842973.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC65,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3071,0)","v":-2871540.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD65,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3071,0)","v":-2897312.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE65,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3071,0)","v":-2468848.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF65,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3071,0)","v":-2537076.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG65,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3071,0)","v":-2645250.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH65,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3071,0)","v":-2506480.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI65,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3071,0)","v":-2366020.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ65,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3071,0)","v":-2324125.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK65,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3071,0)","v":-2366972},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL65,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3071,0)","v":-2443815.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM65,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3071,0)","v":-2394915},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN65,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3071,0)","v":-2292473.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO65,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3071,0)","v":-2119890.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP65,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3071,0)","v":-2005477.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ65,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3071,0)","v":-1667013.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR65,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3071,0)","v":-1634746},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS65,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3071,0)","v":-1476624.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT65,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3071,0)","v":-1434926.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU65,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3071,0)","v":-1380695.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV65,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3071,0)","v":-1333166.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW65,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3071,0)","v":-1097717.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX65,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3071,0)","v":-1029173.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY65,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3071,0)","v":-877076.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ65,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1067,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2069,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3071,0)","v":-765168.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA65,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3071,0)","v":-660668.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB65,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3071,0)","v":-571093.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC65,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3071,0)","v":-245100.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD65,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3071,0)","v":-378741.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE65,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3071,0)","v":-467994.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF65,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3071,0)","v":-554386.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG65,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3071,0)","v":-588051.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH65,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3071,0)","v":-652958},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI65,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3071,0)","v":-362736},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ65,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3071,0)","v":-366197},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK65,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3071,0)","v":-370487.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL65,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3071,0)","v":-374230.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM65,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3071,0)","v":-377198.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN65,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3071,0)","v":-381031.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO65,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1067,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2069,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3071,0)","v":-383932.7}]
[null,"Simulation 32",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C66,0)+IF(IncludeDeal1,Spreadsheet9.2!C1068,0)+IF(IncludeDeal2,Spreadsheet9.2!C2070,0)+IF(IncludeDeal4,Spreadsheet9.2!C3072,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E66,0)+IF(IncludeDeal1,Spreadsheet9.2!E1068,0)+IF(IncludeDeal2,Spreadsheet9.2!E2070,0)+IF(IncludeDeal4,Spreadsheet9.2!E3072,0)","v":573055.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F66,0)+IF(IncludeDeal1,Spreadsheet9.2!F1068,0)+IF(IncludeDeal2,Spreadsheet9.2!F2070,0)+IF(IncludeDeal4,Spreadsheet9.2!F3072,0)","v":455408.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G66,0)+IF(IncludeDeal1,Spreadsheet9.2!G1068,0)+IF(IncludeDeal2,Spreadsheet9.2!G2070,0)+IF(IncludeDeal4,Spreadsheet9.2!G3072,0)","v":526258.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H66,0)+IF(IncludeDeal1,Spreadsheet9.2!H1068,0)+IF(IncludeDeal2,Spreadsheet9.2!H2070,0)+IF(IncludeDeal4,Spreadsheet9.2!H3072,0)","v":517578.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I66,0)+IF(IncludeDeal1,Spreadsheet9.2!I1068,0)+IF(IncludeDeal2,Spreadsheet9.2!I2070,0)+IF(IncludeDeal4,Spreadsheet9.2!I3072,0)","v":722953.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J66,0)+IF(IncludeDeal1,Spreadsheet9.2!J1068,0)+IF(IncludeDeal2,Spreadsheet9.2!J2070,0)+IF(IncludeDeal4,Spreadsheet9.2!J3072,0)","v":-265319.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K66,0)+IF(IncludeDeal1,Spreadsheet9.2!K1068,0)+IF(IncludeDeal2,Spreadsheet9.2!K2070,0)+IF(IncludeDeal4,Spreadsheet9.2!K3072,0)","v":-1463400},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L66,0)+IF(IncludeDeal1,Spreadsheet9.2!L1068,0)+IF(IncludeDeal2,Spreadsheet9.2!L2070,0)+IF(IncludeDeal4,Spreadsheet9.2!L3072,0)","v":-536506.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M66,0)+IF(IncludeDeal1,Spreadsheet9.2!M1068,0)+IF(IncludeDeal2,Spreadsheet9.2!M2070,0)+IF(IncludeDeal4,Spreadsheet9.2!M3072,0)","v":-250868.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N66,0)+IF(IncludeDeal1,Spreadsheet9.2!N1068,0)+IF(IncludeDeal2,Spreadsheet9.2!N2070,0)+IF(IncludeDeal4,Spreadsheet9.2!N3072,0)","v":-598217.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O66,0)+IF(IncludeDeal1,Spreadsheet9.2!O1068,0)+IF(IncludeDeal2,Spreadsheet9.2!O2070,0)+IF(IncludeDeal4,Spreadsheet9.2!O3072,0)","v":-1677727.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P66,0)+IF(IncludeDeal1,Spreadsheet9.2!P1068,0)+IF(IncludeDeal2,Spreadsheet9.2!P2070,0)+IF(IncludeDeal4,Spreadsheet9.2!P3072,0)","v":-1796669.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q66,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1068,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2070,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3072,0)","v":-2372740},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R66,0)+IF(IncludeDeal1,Spreadsheet9.2!R1068,0)+IF(IncludeDeal2,Spreadsheet9.2!R2070,0)+IF(IncludeDeal4,Spreadsheet9.2!R3072,0)","v":-2065354.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S66,0)+IF(IncludeDeal1,Spreadsheet9.2!S1068,0)+IF(IncludeDeal2,Spreadsheet9.2!S2070,0)+IF(IncludeDeal4,Spreadsheet9.2!S3072,0)","v":-2058198.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T66,0)+IF(IncludeDeal1,Spreadsheet9.2!T1068,0)+IF(IncludeDeal2,Spreadsheet9.2!T2070,0)+IF(IncludeDeal4,Spreadsheet9.2!T3072,0)","v":-2401162.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U66,0)+IF(IncludeDeal1,Spreadsheet9.2!U1068,0)+IF(IncludeDeal2,Spreadsheet9.2!U2070,0)+IF(IncludeDeal4,Spreadsheet9.2!U3072,0)","v":-2681731.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V66,0)+IF(IncludeDeal1,Spreadsheet9.2!V1068,0)+IF(IncludeDeal2,Spreadsheet9.2!V2070,0)+IF(IncludeDeal4,Spreadsheet9.2!V3072,0)","v":-2878643.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W66,0)+IF(IncludeDeal1,Spreadsheet9.2!W1068,0)+IF(IncludeDeal2,Spreadsheet9.2!W2070,0)+IF(IncludeDeal4,Spreadsheet9.2!W3072,0)","v":-3316104.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X66,0)+IF(IncludeDeal1,Spreadsheet9.2!X1068,0)+IF(IncludeDeal2,Spreadsheet9.2!X2070,0)+IF(IncludeDeal4,Spreadsheet9.2!X3072,0)","v":-3197337.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y66,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1068,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2070,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3072,0)","v":-3196274.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z66,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1068,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2070,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3072,0)","v":-3428622},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA66,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3072,0)","v":-3467616.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB66,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3072,0)","v":-3457873.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC66,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3072,0)","v":-3329260.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD66,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3072,0)","v":-3045067.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE66,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3072,0)","v":-2702945.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF66,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3072,0)","v":-2804461.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG66,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3072,0)","v":-2758197.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH66,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3072,0)","v":-2736218.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI66,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3072,0)","v":-2739722.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ66,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3072,0)","v":-2685793.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK66,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3072,0)","v":-2512530},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL66,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3072,0)","v":-2296496.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM66,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3072,0)","v":-2167923},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN66,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3072,0)","v":-2024594.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO66,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3072,0)","v":-1925305.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP66,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3072,0)","v":-1884103.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ66,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3072,0)","v":-1417428.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR66,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3072,0)","v":-1135086.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS66,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3072,0)","v":-1037902.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT66,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3072,0)","v":-999777.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU66,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3072,0)","v":-1001386},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV66,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3072,0)","v":-979795.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW66,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3072,0)","v":-867619.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX66,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3072,0)","v":-723716.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY66,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3072,0)","v":-555888.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ66,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1068,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2070,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3072,0)","v":-436241.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA66,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3072,0)","v":-336275.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB66,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3072,0)","v":-276161.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC66,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3072,0)","v":-109484.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD66,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3072,0)","v":-144882.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE66,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3072,0)","v":-184399.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF66,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3072,0)","v":-229617.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG66,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3072,0)","v":-305117.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH66,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3072,0)","v":-397610.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI66,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3072,0)","v":-210900},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ66,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3072,0)","v":-213117.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK66,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3072,0)","v":-215814.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL66,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3072,0)","v":-219577.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM66,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3072,0)","v":-223020.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN66,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3072,0)","v":-227407.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO66,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1068,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2070,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3072,0)","v":-230791.7}]
[null,"Simulation 33",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C67,0)+IF(IncludeDeal1,Spreadsheet9.2!C1069,0)+IF(IncludeDeal2,Spreadsheet9.2!C2071,0)+IF(IncludeDeal4,Spreadsheet9.2!C3073,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E67,0)+IF(IncludeDeal1,Spreadsheet9.2!E1069,0)+IF(IncludeDeal2,Spreadsheet9.2!E2071,0)+IF(IncludeDeal4,Spreadsheet9.2!E3073,0)","v":383909},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F67,0)+IF(IncludeDeal1,Spreadsheet9.2!F1069,0)+IF(IncludeDeal2,Spreadsheet9.2!F2071,0)+IF(IncludeDeal4,Spreadsheet9.2!F3073,0)","v":1014547.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G67,0)+IF(IncludeDeal1,Spreadsheet9.2!G1069,0)+IF(IncludeDeal2,Spreadsheet9.2!G2071,0)+IF(IncludeDeal4,Spreadsheet9.2!G3073,0)","v":994864.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H67,0)+IF(IncludeDeal1,Spreadsheet9.2!H1069,0)+IF(IncludeDeal2,Spreadsheet9.2!H2071,0)+IF(IncludeDeal4,Spreadsheet9.2!H3073,0)","v":1081118},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I67,0)+IF(IncludeDeal1,Spreadsheet9.2!I1069,0)+IF(IncludeDeal2,Spreadsheet9.2!I2071,0)+IF(IncludeDeal4,Spreadsheet9.2!I3073,0)","v":760111.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J67,0)+IF(IncludeDeal1,Spreadsheet9.2!J1069,0)+IF(IncludeDeal2,Spreadsheet9.2!J2071,0)+IF(IncludeDeal4,Spreadsheet9.2!J3073,0)","v":407464.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K67,0)+IF(IncludeDeal1,Spreadsheet9.2!K1069,0)+IF(IncludeDeal2,Spreadsheet9.2!K2071,0)+IF(IncludeDeal4,Spreadsheet9.2!K3073,0)","v":-250116.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L67,0)+IF(IncludeDeal1,Spreadsheet9.2!L1069,0)+IF(IncludeDeal2,Spreadsheet9.2!L2071,0)+IF(IncludeDeal4,Spreadsheet9.2!L3073,0)","v":664875.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M67,0)+IF(IncludeDeal1,Spreadsheet9.2!M1069,0)+IF(IncludeDeal2,Spreadsheet9.2!M2071,0)+IF(IncludeDeal4,Spreadsheet9.2!M3073,0)","v":2082597.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N67,0)+IF(IncludeDeal1,Spreadsheet9.2!N1069,0)+IF(IncludeDeal2,Spreadsheet9.2!N2071,0)+IF(IncludeDeal4,Spreadsheet9.2!N3073,0)","v":1204852.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O67,0)+IF(IncludeDeal1,Spreadsheet9.2!O1069,0)+IF(IncludeDeal2,Spreadsheet9.2!O2071,0)+IF(IncludeDeal4,Spreadsheet9.2!O3073,0)","v":-355900.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P67,0)+IF(IncludeDeal1,Spreadsheet9.2!P1069,0)+IF(IncludeDeal2,Spreadsheet9.2!P2071,0)+IF(IncludeDeal4,Spreadsheet9.2!P3073,0)","v":-225699},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q67,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1069,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2071,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3073,0)","v":-729271.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R67,0)+IF(IncludeDeal1,Spreadsheet9.2!R1069,0)+IF(IncludeDeal2,Spreadsheet9.2!R2071,0)+IF(IncludeDeal4,Spreadsheet9.2!R3073,0)","v":-1089446},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S67,0)+IF(IncludeDeal1,Spreadsheet9.2!S1069,0)+IF(IncludeDeal2,Spreadsheet9.2!S2071,0)+IF(IncludeDeal4,Spreadsheet9.2!S3073,0)","v":-2455595.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T67,0)+IF(IncludeDeal1,Spreadsheet9.2!T1069,0)+IF(IncludeDeal2,Spreadsheet9.2!T2071,0)+IF(IncludeDeal4,Spreadsheet9.2!T3073,0)","v":-2822708.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U67,0)+IF(IncludeDeal1,Spreadsheet9.2!U1069,0)+IF(IncludeDeal2,Spreadsheet9.2!U2071,0)+IF(IncludeDeal4,Spreadsheet9.2!U3073,0)","v":-3149435},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V67,0)+IF(IncludeDeal1,Spreadsheet9.2!V1069,0)+IF(IncludeDeal2,Spreadsheet9.2!V2071,0)+IF(IncludeDeal4,Spreadsheet9.2!V3073,0)","v":-3577501.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W67,0)+IF(IncludeDeal1,Spreadsheet9.2!W1069,0)+IF(IncludeDeal2,Spreadsheet9.2!W2071,0)+IF(IncludeDeal4,Spreadsheet9.2!W3073,0)","v":-3502448.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X67,0)+IF(IncludeDeal1,Spreadsheet9.2!X1069,0)+IF(IncludeDeal2,Spreadsheet9.2!X2071,0)+IF(IncludeDeal4,Spreadsheet9.2!X3073,0)","v":-3475989.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y67,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1069,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2071,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3073,0)","v":-3056650.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z67,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1069,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2071,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3073,0)","v":-3221417.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA67,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3073,0)","v":-3080077.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB67,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3073,0)","v":-2942211.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC67,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3073,0)","v":-3044845.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD67,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3073,0)","v":-3053990.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE67,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3073,0)","v":-2809052.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF67,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3073,0)","v":-2876986},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG67,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3073,0)","v":-2885367.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH67,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3073,0)","v":-2747056.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI67,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3073,0)","v":-2646057.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ67,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3073,0)","v":-2466565.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK67,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3073,0)","v":-2050249.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL67,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3073,0)","v":-2117968},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM67,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3073,0)","v":-2276887.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN67,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3073,0)","v":-2352041.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO67,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3073,0)","v":-2299447.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP67,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3073,0)","v":-2371774.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ67,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3073,0)","v":-1776107.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR67,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3073,0)","v":-1579892.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS67,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3073,0)","v":-1653052.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT67,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3073,0)","v":-1633235.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU67,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3073,0)","v":-1564225.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV67,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3073,0)","v":-1419768},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW67,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3073,0)","v":-810214},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX67,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3073,0)","v":-684673.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY67,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3073,0)","v":-554331.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ67,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1069,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2071,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3073,0)","v":-586312.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA67,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3073,0)","v":-609367.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB67,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3073,0)","v":-663074.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC67,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3073,0)","v":-349954.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD67,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3073,0)","v":-495382.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE67,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3073,0)","v":-608256.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF67,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3073,0)","v":-709486.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG67,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3073,0)","v":-791881.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH67,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3073,0)","v":-890269.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI67,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3073,0)","v":-477850.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ67,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3073,0)","v":-481564.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK67,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3073,0)","v":-485224.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL67,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3073,0)","v":-488215.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM67,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3073,0)","v":-492710.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN67,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3073,0)","v":-497283.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO67,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1069,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2071,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3073,0)","v":-499914.1}]
[null,"Simulation 34",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C68,0)+IF(IncludeDeal1,Spreadsheet9.2!C1070,0)+IF(IncludeDeal2,Spreadsheet9.2!C2072,0)+IF(IncludeDeal4,Spreadsheet9.2!C3074,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E68,0)+IF(IncludeDeal1,Spreadsheet9.2!E1070,0)+IF(IncludeDeal2,Spreadsheet9.2!E2072,0)+IF(IncludeDeal4,Spreadsheet9.2!E3074,0)","v":-663432.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F68,0)+IF(IncludeDeal1,Spreadsheet9.2!F1070,0)+IF(IncludeDeal2,Spreadsheet9.2!F2072,0)+IF(IncludeDeal4,Spreadsheet9.2!F3074,0)","v":276787.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G68,0)+IF(IncludeDeal1,Spreadsheet9.2!G1070,0)+IF(IncludeDeal2,Spreadsheet9.2!G2072,0)+IF(IncludeDeal4,Spreadsheet9.2!G3074,0)","v":572167.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H68,0)+IF(IncludeDeal1,Spreadsheet9.2!H1070,0)+IF(IncludeDeal2,Spreadsheet9.2!H2072,0)+IF(IncludeDeal4,Spreadsheet9.2!H3074,0)","v":-397413.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I68,0)+IF(IncludeDeal1,Spreadsheet9.2!I1070,0)+IF(IncludeDeal2,Spreadsheet9.2!I2072,0)+IF(IncludeDeal4,Spreadsheet9.2!I3074,0)","v":-2033219.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J68,0)+IF(IncludeDeal1,Spreadsheet9.2!J1070,0)+IF(IncludeDeal2,Spreadsheet9.2!J2072,0)+IF(IncludeDeal4,Spreadsheet9.2!J3074,0)","v":-2163460.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K68,0)+IF(IncludeDeal1,Spreadsheet9.2!K1070,0)+IF(IncludeDeal2,Spreadsheet9.2!K2072,0)+IF(IncludeDeal4,Spreadsheet9.2!K3074,0)","v":-1484731.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L68,0)+IF(IncludeDeal1,Spreadsheet9.2!L1070,0)+IF(IncludeDeal2,Spreadsheet9.2!L2072,0)+IF(IncludeDeal4,Spreadsheet9.2!L3074,0)","v":-2203233.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M68,0)+IF(IncludeDeal1,Spreadsheet9.2!M1070,0)+IF(IncludeDeal2,Spreadsheet9.2!M2072,0)+IF(IncludeDeal4,Spreadsheet9.2!M3074,0)","v":-2559596.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N68,0)+IF(IncludeDeal1,Spreadsheet9.2!N1070,0)+IF(IncludeDeal2,Spreadsheet9.2!N2072,0)+IF(IncludeDeal4,Spreadsheet9.2!N3074,0)","v":-1932130.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O68,0)+IF(IncludeDeal1,Spreadsheet9.2!O1070,0)+IF(IncludeDeal2,Spreadsheet9.2!O2072,0)+IF(IncludeDeal4,Spreadsheet9.2!O3074,0)","v":-2270121.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P68,0)+IF(IncludeDeal1,Spreadsheet9.2!P1070,0)+IF(IncludeDeal2,Spreadsheet9.2!P2072,0)+IF(IncludeDeal4,Spreadsheet9.2!P3074,0)","v":-1710943.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q68,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1070,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2072,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3074,0)","v":-2272383.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R68,0)+IF(IncludeDeal1,Spreadsheet9.2!R1070,0)+IF(IncludeDeal2,Spreadsheet9.2!R2072,0)+IF(IncludeDeal4,Spreadsheet9.2!R3074,0)","v":-3198005.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S68,0)+IF(IncludeDeal1,Spreadsheet9.2!S1070,0)+IF(IncludeDeal2,Spreadsheet9.2!S2072,0)+IF(IncludeDeal4,Spreadsheet9.2!S3074,0)","v":-2566547.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T68,0)+IF(IncludeDeal1,Spreadsheet9.2!T1070,0)+IF(IncludeDeal2,Spreadsheet9.2!T2072,0)+IF(IncludeDeal4,Spreadsheet9.2!T3074,0)","v":-2467280.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U68,0)+IF(IncludeDeal1,Spreadsheet9.2!U1070,0)+IF(IncludeDeal2,Spreadsheet9.2!U2072,0)+IF(IncludeDeal4,Spreadsheet9.2!U3074,0)","v":-1793173.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V68,0)+IF(IncludeDeal1,Spreadsheet9.2!V1070,0)+IF(IncludeDeal2,Spreadsheet9.2!V2072,0)+IF(IncludeDeal4,Spreadsheet9.2!V3074,0)","v":-2035332.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W68,0)+IF(IncludeDeal1,Spreadsheet9.2!W1070,0)+IF(IncludeDeal2,Spreadsheet9.2!W2072,0)+IF(IncludeDeal4,Spreadsheet9.2!W3074,0)","v":-1819162.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X68,0)+IF(IncludeDeal1,Spreadsheet9.2!X1070,0)+IF(IncludeDeal2,Spreadsheet9.2!X2072,0)+IF(IncludeDeal4,Spreadsheet9.2!X3074,0)","v":-2414635},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y68,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1070,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2072,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3074,0)","v":-2319447.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z68,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1070,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2072,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3074,0)","v":-1896963.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA68,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3074,0)","v":-2007103},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB68,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3074,0)","v":-2338239.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC68,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3074,0)","v":-3047533.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD68,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3074,0)","v":-3094410.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE68,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3074,0)","v":-2864835.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF68,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3074,0)","v":-3172044.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG68,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3074,0)","v":-3106170.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH68,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3074,0)","v":-2914590.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI68,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3074,0)","v":-2888282.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ68,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3074,0)","v":-2823685.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK68,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3074,0)","v":-2625562.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL68,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3074,0)","v":-2545753.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM68,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3074,0)","v":-2553433.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN68,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3074,0)","v":-2449858.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO68,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3074,0)","v":-2379733.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP68,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3074,0)","v":-2290670.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ68,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3074,0)","v":-2011910},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR68,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3074,0)","v":-1861359.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS68,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3074,0)","v":-1679369.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT68,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3074,0)","v":-1610430.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU68,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3074,0)","v":-1509155.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV68,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3074,0)","v":-1456352.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW68,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3074,0)","v":-1190877.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX68,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3074,0)","v":-1117787.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY68,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3074,0)","v":-975404.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ68,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1070,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2072,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3074,0)","v":-824286.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA68,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3074,0)","v":-753924.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB68,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3074,0)","v":-656782.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC68,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3074,0)","v":-327006.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD68,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3074,0)","v":-452426.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE68,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3074,0)","v":-526397.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF68,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3074,0)","v":-541976.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG68,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3074,0)","v":-600616.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH68,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3074,0)","v":-629091.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI68,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3074,0)","v":-304469.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ68,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3074,0)","v":-307848.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK68,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3074,0)","v":-311938.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL68,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3074,0)","v":-314981},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM68,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3074,0)","v":-316743.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN68,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3074,0)","v":-319253.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO68,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1070,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2072,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3074,0)","v":-321608}]
[null,"Simulation 35",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C69,0)+IF(IncludeDeal1,Spreadsheet9.2!C1071,0)+IF(IncludeDeal2,Spreadsheet9.2!C2073,0)+IF(IncludeDeal4,Spreadsheet9.2!C3075,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E69,0)+IF(IncludeDeal1,Spreadsheet9.2!E1071,0)+IF(IncludeDeal2,Spreadsheet9.2!E2073,0)+IF(IncludeDeal4,Spreadsheet9.2!E3075,0)","v":-685402.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F69,0)+IF(IncludeDeal1,Spreadsheet9.2!F1071,0)+IF(IncludeDeal2,Spreadsheet9.2!F2073,0)+IF(IncludeDeal4,Spreadsheet9.2!F3075,0)","v":-884244.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G69,0)+IF(IncludeDeal1,Spreadsheet9.2!G1071,0)+IF(IncludeDeal2,Spreadsheet9.2!G2073,0)+IF(IncludeDeal4,Spreadsheet9.2!G3075,0)","v":-804592.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H69,0)+IF(IncludeDeal1,Spreadsheet9.2!H1071,0)+IF(IncludeDeal2,Spreadsheet9.2!H2073,0)+IF(IncludeDeal4,Spreadsheet9.2!H3075,0)","v":-1463461.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I69,0)+IF(IncludeDeal1,Spreadsheet9.2!I1071,0)+IF(IncludeDeal2,Spreadsheet9.2!I2073,0)+IF(IncludeDeal4,Spreadsheet9.2!I3075,0)","v":-2685975.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J69,0)+IF(IncludeDeal1,Spreadsheet9.2!J1071,0)+IF(IncludeDeal2,Spreadsheet9.2!J2073,0)+IF(IncludeDeal4,Spreadsheet9.2!J3075,0)","v":-3200194.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K69,0)+IF(IncludeDeal1,Spreadsheet9.2!K1071,0)+IF(IncludeDeal2,Spreadsheet9.2!K2073,0)+IF(IncludeDeal4,Spreadsheet9.2!K3075,0)","v":-2895776.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L69,0)+IF(IncludeDeal1,Spreadsheet9.2!L1071,0)+IF(IncludeDeal2,Spreadsheet9.2!L2073,0)+IF(IncludeDeal4,Spreadsheet9.2!L3075,0)","v":-2514088.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M69,0)+IF(IncludeDeal1,Spreadsheet9.2!M1071,0)+IF(IncludeDeal2,Spreadsheet9.2!M2073,0)+IF(IncludeDeal4,Spreadsheet9.2!M3075,0)","v":-2131463.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N69,0)+IF(IncludeDeal1,Spreadsheet9.2!N1071,0)+IF(IncludeDeal2,Spreadsheet9.2!N2073,0)+IF(IncludeDeal4,Spreadsheet9.2!N3075,0)","v":-2701010.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O69,0)+IF(IncludeDeal1,Spreadsheet9.2!O1071,0)+IF(IncludeDeal2,Spreadsheet9.2!O2073,0)+IF(IncludeDeal4,Spreadsheet9.2!O3075,0)","v":-2795163.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P69,0)+IF(IncludeDeal1,Spreadsheet9.2!P1071,0)+IF(IncludeDeal2,Spreadsheet9.2!P2073,0)+IF(IncludeDeal4,Spreadsheet9.2!P3075,0)","v":-3194520.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q69,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1071,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2073,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3075,0)","v":-2631994.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R69,0)+IF(IncludeDeal1,Spreadsheet9.2!R1071,0)+IF(IncludeDeal2,Spreadsheet9.2!R2073,0)+IF(IncludeDeal4,Spreadsheet9.2!R3075,0)","v":-1952708.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S69,0)+IF(IncludeDeal1,Spreadsheet9.2!S1071,0)+IF(IncludeDeal2,Spreadsheet9.2!S2073,0)+IF(IncludeDeal4,Spreadsheet9.2!S3075,0)","v":-2213443.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T69,0)+IF(IncludeDeal1,Spreadsheet9.2!T1071,0)+IF(IncludeDeal2,Spreadsheet9.2!T2073,0)+IF(IncludeDeal4,Spreadsheet9.2!T3075,0)","v":-2547564.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U69,0)+IF(IncludeDeal1,Spreadsheet9.2!U1071,0)+IF(IncludeDeal2,Spreadsheet9.2!U2073,0)+IF(IncludeDeal4,Spreadsheet9.2!U3075,0)","v":-3224489.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V69,0)+IF(IncludeDeal1,Spreadsheet9.2!V1071,0)+IF(IncludeDeal2,Spreadsheet9.2!V2073,0)+IF(IncludeDeal4,Spreadsheet9.2!V3075,0)","v":-3242380.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W69,0)+IF(IncludeDeal1,Spreadsheet9.2!W1071,0)+IF(IncludeDeal2,Spreadsheet9.2!W2073,0)+IF(IncludeDeal4,Spreadsheet9.2!W3075,0)","v":-3096398.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X69,0)+IF(IncludeDeal1,Spreadsheet9.2!X1071,0)+IF(IncludeDeal2,Spreadsheet9.2!X2073,0)+IF(IncludeDeal4,Spreadsheet9.2!X3075,0)","v":-3325093.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y69,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1071,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2073,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3075,0)","v":-2946041.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z69,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1071,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2073,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3075,0)","v":-2764755.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA69,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3075,0)","v":-2321022.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB69,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3075,0)","v":-2765275.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC69,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3075,0)","v":-2683249.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD69,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3075,0)","v":-2658403.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE69,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3075,0)","v":-2795299.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF69,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3075,0)","v":-2739383.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG69,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3075,0)","v":-2715308.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH69,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3075,0)","v":-2831873.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI69,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3075,0)","v":-2723698.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ69,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3075,0)","v":-2746263.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK69,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3075,0)","v":-2750454},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL69,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3075,0)","v":-2651592.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM69,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3075,0)","v":-2513176.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN69,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3075,0)","v":-2376909},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO69,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3075,0)","v":-2307920.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP69,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3075,0)","v":-2232266.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ69,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3075,0)","v":-1970207.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR69,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3075,0)","v":-1821274.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS69,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3075,0)","v":-1617465.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT69,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3075,0)","v":-1501350.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU69,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3075,0)","v":-1449446.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV69,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3075,0)","v":-1407848.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW69,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3075,0)","v":-1107514.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX69,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3075,0)","v":-1071728},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY69,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3075,0)","v":-877286.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ69,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1071,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2073,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3075,0)","v":-779463.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA69,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3075,0)","v":-637042.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB69,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3075,0)","v":-574328.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC69,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3075,0)","v":-278774.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD69,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3075,0)","v":-299700.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE69,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3075,0)","v":-361065.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF69,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3075,0)","v":-386516},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG69,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3075,0)","v":-453109.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH69,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3075,0)","v":-519358.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI69,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3075,0)","v":-250321.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ69,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3075,0)","v":-251648.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK69,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3075,0)","v":-255079.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL69,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3075,0)","v":-258430.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM69,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3075,0)","v":-262139.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN69,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3075,0)","v":-265527.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO69,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1071,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2073,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3075,0)","v":-267156.09999999998}]
[null,"Simulation 36",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C70,0)+IF(IncludeDeal1,Spreadsheet9.2!C1072,0)+IF(IncludeDeal2,Spreadsheet9.2!C2074,0)+IF(IncludeDeal4,Spreadsheet9.2!C3076,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E70,0)+IF(IncludeDeal1,Spreadsheet9.2!E1072,0)+IF(IncludeDeal2,Spreadsheet9.2!E2074,0)+IF(IncludeDeal4,Spreadsheet9.2!E3076,0)","v":1069407.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F70,0)+IF(IncludeDeal1,Spreadsheet9.2!F1072,0)+IF(IncludeDeal2,Spreadsheet9.2!F2074,0)+IF(IncludeDeal4,Spreadsheet9.2!F3076,0)","v":778985.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G70,0)+IF(IncludeDeal1,Spreadsheet9.2!G1072,0)+IF(IncludeDeal2,Spreadsheet9.2!G2074,0)+IF(IncludeDeal4,Spreadsheet9.2!G3076,0)","v":271841.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H70,0)+IF(IncludeDeal1,Spreadsheet9.2!H1072,0)+IF(IncludeDeal2,Spreadsheet9.2!H2074,0)+IF(IncludeDeal4,Spreadsheet9.2!H3076,0)","v":1315189.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I70,0)+IF(IncludeDeal1,Spreadsheet9.2!I1072,0)+IF(IncludeDeal2,Spreadsheet9.2!I2074,0)+IF(IncludeDeal4,Spreadsheet9.2!I3076,0)","v":1613026.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J70,0)+IF(IncludeDeal1,Spreadsheet9.2!J1072,0)+IF(IncludeDeal2,Spreadsheet9.2!J2074,0)+IF(IncludeDeal4,Spreadsheet9.2!J3076,0)","v":335385.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K70,0)+IF(IncludeDeal1,Spreadsheet9.2!K1072,0)+IF(IncludeDeal2,Spreadsheet9.2!K2074,0)+IF(IncludeDeal4,Spreadsheet9.2!K3076,0)","v":1744995.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L70,0)+IF(IncludeDeal1,Spreadsheet9.2!L1072,0)+IF(IncludeDeal2,Spreadsheet9.2!L2074,0)+IF(IncludeDeal4,Spreadsheet9.2!L3076,0)","v":2013988.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M70,0)+IF(IncludeDeal1,Spreadsheet9.2!M1072,0)+IF(IncludeDeal2,Spreadsheet9.2!M2074,0)+IF(IncludeDeal4,Spreadsheet9.2!M3076,0)","v":2157443.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N70,0)+IF(IncludeDeal1,Spreadsheet9.2!N1072,0)+IF(IncludeDeal2,Spreadsheet9.2!N2074,0)+IF(IncludeDeal4,Spreadsheet9.2!N3076,0)","v":527848.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O70,0)+IF(IncludeDeal1,Spreadsheet9.2!O1072,0)+IF(IncludeDeal2,Spreadsheet9.2!O2074,0)+IF(IncludeDeal4,Spreadsheet9.2!O3076,0)","v":472549.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P70,0)+IF(IncludeDeal1,Spreadsheet9.2!P1072,0)+IF(IncludeDeal2,Spreadsheet9.2!P2074,0)+IF(IncludeDeal4,Spreadsheet9.2!P3076,0)","v":-1233826.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q70,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1072,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2074,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3076,0)","v":-1293667.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R70,0)+IF(IncludeDeal1,Spreadsheet9.2!R1072,0)+IF(IncludeDeal2,Spreadsheet9.2!R2074,0)+IF(IncludeDeal4,Spreadsheet9.2!R3076,0)","v":-1617430.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S70,0)+IF(IncludeDeal1,Spreadsheet9.2!S1072,0)+IF(IncludeDeal2,Spreadsheet9.2!S2074,0)+IF(IncludeDeal4,Spreadsheet9.2!S3076,0)","v":-1381776.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T70,0)+IF(IncludeDeal1,Spreadsheet9.2!T1072,0)+IF(IncludeDeal2,Spreadsheet9.2!T2074,0)+IF(IncludeDeal4,Spreadsheet9.2!T3076,0)","v":-1513742.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U70,0)+IF(IncludeDeal1,Spreadsheet9.2!U1072,0)+IF(IncludeDeal2,Spreadsheet9.2!U2074,0)+IF(IncludeDeal4,Spreadsheet9.2!U3076,0)","v":-1578004.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V70,0)+IF(IncludeDeal1,Spreadsheet9.2!V1072,0)+IF(IncludeDeal2,Spreadsheet9.2!V2074,0)+IF(IncludeDeal4,Spreadsheet9.2!V3076,0)","v":-1472619.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W70,0)+IF(IncludeDeal1,Spreadsheet9.2!W1072,0)+IF(IncludeDeal2,Spreadsheet9.2!W2074,0)+IF(IncludeDeal4,Spreadsheet9.2!W3076,0)","v":-1781331},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X70,0)+IF(IncludeDeal1,Spreadsheet9.2!X1072,0)+IF(IncludeDeal2,Spreadsheet9.2!X2074,0)+IF(IncludeDeal4,Spreadsheet9.2!X3076,0)","v":-1946123.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y70,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1072,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2074,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3076,0)","v":-2029082.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z70,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1072,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2074,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3076,0)","v":-2198956.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA70,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3076,0)","v":-2737899.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB70,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3076,0)","v":-2758421.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC70,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3076,0)","v":-2211063.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD70,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3076,0)","v":-2073966.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE70,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3076,0)","v":-1286534.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF70,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3076,0)","v":-1041289.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG70,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3076,0)","v":-1683834.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH70,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3076,0)","v":-1336985.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI70,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3076,0)","v":-1132978.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ70,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3076,0)","v":-1368928.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK70,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3076,0)","v":-894790.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL70,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3076,0)","v":-1062721.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM70,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3076,0)","v":-1631740},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN70,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3076,0)","v":-1031162.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO70,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3076,0)","v":-864428.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP70,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3076,0)","v":-1413819.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ70,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3076,0)","v":-702384.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR70,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3076,0)","v":-943816.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS70,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3076,0)","v":-846873.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT70,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3076,0)","v":-1032788.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU70,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3076,0)","v":-1076922.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV70,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3076,0)","v":-772537.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW70,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3076,0)","v":-435902.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX70,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3076,0)","v":-299797},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY70,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3076,0)","v":-242476.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ70,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1072,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2074,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3076,0)","v":-189591.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA70,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3076,0)","v":-15988.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB70,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3076,0)","v":110478.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC70,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3076,0)","v":285680.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD70,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3076,0)","v":183145.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE70,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3076,0)","v":117253.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF70,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3076,0)","v":45135.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG70,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3076,0)","v":-16888.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH70,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3076,0)","v":-96665.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI70,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3076,0)","v":-62825.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ70,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3076,0)","v":-67449.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK70,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3076,0)","v":-72684.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL70,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3076,0)","v":-77359},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM70,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3076,0)","v":-81906.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN70,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3076,0)","v":-84182.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO70,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1072,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2074,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3076,0)","v":-86295}]
[null,"Simulation 37",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C71,0)+IF(IncludeDeal1,Spreadsheet9.2!C1073,0)+IF(IncludeDeal2,Spreadsheet9.2!C2075,0)+IF(IncludeDeal4,Spreadsheet9.2!C3077,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E71,0)+IF(IncludeDeal1,Spreadsheet9.2!E1073,0)+IF(IncludeDeal2,Spreadsheet9.2!E2075,0)+IF(IncludeDeal4,Spreadsheet9.2!E3077,0)","v":-156594.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F71,0)+IF(IncludeDeal1,Spreadsheet9.2!F1073,0)+IF(IncludeDeal2,Spreadsheet9.2!F2075,0)+IF(IncludeDeal4,Spreadsheet9.2!F3077,0)","v":1102471.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G71,0)+IF(IncludeDeal1,Spreadsheet9.2!G1073,0)+IF(IncludeDeal2,Spreadsheet9.2!G2075,0)+IF(IncludeDeal4,Spreadsheet9.2!G3077,0)","v":1143434.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H71,0)+IF(IncludeDeal1,Spreadsheet9.2!H1073,0)+IF(IncludeDeal2,Spreadsheet9.2!H2075,0)+IF(IncludeDeal4,Spreadsheet9.2!H3077,0)","v":486809.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I71,0)+IF(IncludeDeal1,Spreadsheet9.2!I1073,0)+IF(IncludeDeal2,Spreadsheet9.2!I2075,0)+IF(IncludeDeal4,Spreadsheet9.2!I3077,0)","v":-67878.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J71,0)+IF(IncludeDeal1,Spreadsheet9.2!J1073,0)+IF(IncludeDeal2,Spreadsheet9.2!J2075,0)+IF(IncludeDeal4,Spreadsheet9.2!J3077,0)","v":35058.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K71,0)+IF(IncludeDeal1,Spreadsheet9.2!K1073,0)+IF(IncludeDeal2,Spreadsheet9.2!K2075,0)+IF(IncludeDeal4,Spreadsheet9.2!K3077,0)","v":293073.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L71,0)+IF(IncludeDeal1,Spreadsheet9.2!L1073,0)+IF(IncludeDeal2,Spreadsheet9.2!L2075,0)+IF(IncludeDeal4,Spreadsheet9.2!L3077,0)","v":-969455.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M71,0)+IF(IncludeDeal1,Spreadsheet9.2!M1073,0)+IF(IncludeDeal2,Spreadsheet9.2!M2075,0)+IF(IncludeDeal4,Spreadsheet9.2!M3077,0)","v":-62926.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N71,0)+IF(IncludeDeal1,Spreadsheet9.2!N1073,0)+IF(IncludeDeal2,Spreadsheet9.2!N2075,0)+IF(IncludeDeal4,Spreadsheet9.2!N3077,0)","v":110783.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O71,0)+IF(IncludeDeal1,Spreadsheet9.2!O1073,0)+IF(IncludeDeal2,Spreadsheet9.2!O2075,0)+IF(IncludeDeal4,Spreadsheet9.2!O3077,0)","v":580111.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P71,0)+IF(IncludeDeal1,Spreadsheet9.2!P1073,0)+IF(IncludeDeal2,Spreadsheet9.2!P2075,0)+IF(IncludeDeal4,Spreadsheet9.2!P3077,0)","v":809122.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q71,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1073,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2075,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3077,0)","v":552502.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R71,0)+IF(IncludeDeal1,Spreadsheet9.2!R1073,0)+IF(IncludeDeal2,Spreadsheet9.2!R2075,0)+IF(IncludeDeal4,Spreadsheet9.2!R3077,0)","v":1487068.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S71,0)+IF(IncludeDeal1,Spreadsheet9.2!S1073,0)+IF(IncludeDeal2,Spreadsheet9.2!S2075,0)+IF(IncludeDeal4,Spreadsheet9.2!S3077,0)","v":2146227.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T71,0)+IF(IncludeDeal1,Spreadsheet9.2!T1073,0)+IF(IncludeDeal2,Spreadsheet9.2!T2075,0)+IF(IncludeDeal4,Spreadsheet9.2!T3077,0)","v":1136700.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U71,0)+IF(IncludeDeal1,Spreadsheet9.2!U1073,0)+IF(IncludeDeal2,Spreadsheet9.2!U2075,0)+IF(IncludeDeal4,Spreadsheet9.2!U3077,0)","v":-241023.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V71,0)+IF(IncludeDeal1,Spreadsheet9.2!V1073,0)+IF(IncludeDeal2,Spreadsheet9.2!V2075,0)+IF(IncludeDeal4,Spreadsheet9.2!V3077,0)","v":-1004016},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W71,0)+IF(IncludeDeal1,Spreadsheet9.2!W1073,0)+IF(IncludeDeal2,Spreadsheet9.2!W2075,0)+IF(IncludeDeal4,Spreadsheet9.2!W3077,0)","v":-1614936.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X71,0)+IF(IncludeDeal1,Spreadsheet9.2!X1073,0)+IF(IncludeDeal2,Spreadsheet9.2!X2075,0)+IF(IncludeDeal4,Spreadsheet9.2!X3077,0)","v":-898863.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y71,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1073,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2075,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3077,0)","v":-1227283.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z71,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1073,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2075,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3077,0)","v":-1379959.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA71,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3077,0)","v":-1300904.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB71,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3077,0)","v":-1407733},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC71,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3077,0)","v":-1621671.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD71,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3077,0)","v":-2369060.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE71,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3077,0)","v":-2517068.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF71,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3077,0)","v":-2686731},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG71,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3077,0)","v":-2756421.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH71,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3077,0)","v":-2648819.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI71,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3077,0)","v":-2597055.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ71,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3077,0)","v":-2597228.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK71,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3077,0)","v":-2351013.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL71,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3077,0)","v":-2271998.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM71,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3077,0)","v":-2237333.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN71,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3077,0)","v":-2229689.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO71,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3077,0)","v":-2057793.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP71,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3077,0)","v":-1798039.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ71,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3077,0)","v":-1217221.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR71,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3077,0)","v":-1118243.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS71,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3077,0)","v":-389921.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT71,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3077,0)","v":-528903.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU71,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3077,0)","v":-443994.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV71,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3077,0)","v":-27756.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW71,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3077,0)","v":74885.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX71,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3077,0)","v":92567},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY71,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3077,0)","v":22230.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ71,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1073,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2075,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3077,0)","v":-102201},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA71,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3077,0)","v":-215438.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB71,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3077,0)","v":-171254.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC71,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3077,0)","v":-44999.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD71,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3077,0)","v":-132694.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE71,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3077,0)","v":-259121.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF71,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3077,0)","v":-352571.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG71,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3077,0)","v":-400687.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH71,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3077,0)","v":-492071},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI71,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3077,0)","v":-231963.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ71,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3077,0)","v":-236169.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK71,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3077,0)","v":-240102.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL71,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3077,0)","v":-244286.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM71,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3077,0)","v":-247821.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN71,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3077,0)","v":-252105.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO71,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1073,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2075,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3077,0)","v":-253678.5}]
[null,"Simulation 38",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C72,0)+IF(IncludeDeal1,Spreadsheet9.2!C1074,0)+IF(IncludeDeal2,Spreadsheet9.2!C2076,0)+IF(IncludeDeal4,Spreadsheet9.2!C3078,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E72,0)+IF(IncludeDeal1,Spreadsheet9.2!E1074,0)+IF(IncludeDeal2,Spreadsheet9.2!E2076,0)+IF(IncludeDeal4,Spreadsheet9.2!E3078,0)","v":-128042.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F72,0)+IF(IncludeDeal1,Spreadsheet9.2!F1074,0)+IF(IncludeDeal2,Spreadsheet9.2!F2076,0)+IF(IncludeDeal4,Spreadsheet9.2!F3078,0)","v":-116208.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G72,0)+IF(IncludeDeal1,Spreadsheet9.2!G1074,0)+IF(IncludeDeal2,Spreadsheet9.2!G2076,0)+IF(IncludeDeal4,Spreadsheet9.2!G3078,0)","v":217349.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H72,0)+IF(IncludeDeal1,Spreadsheet9.2!H1074,0)+IF(IncludeDeal2,Spreadsheet9.2!H2076,0)+IF(IncludeDeal4,Spreadsheet9.2!H3078,0)","v":-921000.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I72,0)+IF(IncludeDeal1,Spreadsheet9.2!I1074,0)+IF(IncludeDeal2,Spreadsheet9.2!I2076,0)+IF(IncludeDeal4,Spreadsheet9.2!I3078,0)","v":-671987.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J72,0)+IF(IncludeDeal1,Spreadsheet9.2!J1074,0)+IF(IncludeDeal2,Spreadsheet9.2!J2076,0)+IF(IncludeDeal4,Spreadsheet9.2!J3078,0)","v":-1231820.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K72,0)+IF(IncludeDeal1,Spreadsheet9.2!K1074,0)+IF(IncludeDeal2,Spreadsheet9.2!K2076,0)+IF(IncludeDeal4,Spreadsheet9.2!K3078,0)","v":-1422081.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L72,0)+IF(IncludeDeal1,Spreadsheet9.2!L1074,0)+IF(IncludeDeal2,Spreadsheet9.2!L2076,0)+IF(IncludeDeal4,Spreadsheet9.2!L3078,0)","v":-582170.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M72,0)+IF(IncludeDeal1,Spreadsheet9.2!M1074,0)+IF(IncludeDeal2,Spreadsheet9.2!M2076,0)+IF(IncludeDeal4,Spreadsheet9.2!M3078,0)","v":-353860.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N72,0)+IF(IncludeDeal1,Spreadsheet9.2!N1074,0)+IF(IncludeDeal2,Spreadsheet9.2!N2076,0)+IF(IncludeDeal4,Spreadsheet9.2!N3078,0)","v":1009740},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O72,0)+IF(IncludeDeal1,Spreadsheet9.2!O1074,0)+IF(IncludeDeal2,Spreadsheet9.2!O2076,0)+IF(IncludeDeal4,Spreadsheet9.2!O3078,0)","v":1480440},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P72,0)+IF(IncludeDeal1,Spreadsheet9.2!P1074,0)+IF(IncludeDeal2,Spreadsheet9.2!P2076,0)+IF(IncludeDeal4,Spreadsheet9.2!P3078,0)","v":3126466.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q72,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1074,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2076,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3078,0)","v":3699129.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R72,0)+IF(IncludeDeal1,Spreadsheet9.2!R1074,0)+IF(IncludeDeal2,Spreadsheet9.2!R2076,0)+IF(IncludeDeal4,Spreadsheet9.2!R3078,0)","v":2995429.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S72,0)+IF(IncludeDeal1,Spreadsheet9.2!S1074,0)+IF(IncludeDeal2,Spreadsheet9.2!S2076,0)+IF(IncludeDeal4,Spreadsheet9.2!S3078,0)","v":3740345.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T72,0)+IF(IncludeDeal1,Spreadsheet9.2!T1074,0)+IF(IncludeDeal2,Spreadsheet9.2!T2076,0)+IF(IncludeDeal4,Spreadsheet9.2!T3078,0)","v":3900512.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U72,0)+IF(IncludeDeal1,Spreadsheet9.2!U1074,0)+IF(IncludeDeal2,Spreadsheet9.2!U2076,0)+IF(IncludeDeal4,Spreadsheet9.2!U3078,0)","v":3476990.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V72,0)+IF(IncludeDeal1,Spreadsheet9.2!V1074,0)+IF(IncludeDeal2,Spreadsheet9.2!V2076,0)+IF(IncludeDeal4,Spreadsheet9.2!V3078,0)","v":3982997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W72,0)+IF(IncludeDeal1,Spreadsheet9.2!W1074,0)+IF(IncludeDeal2,Spreadsheet9.2!W2076,0)+IF(IncludeDeal4,Spreadsheet9.2!W3078,0)","v":3910773.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X72,0)+IF(IncludeDeal1,Spreadsheet9.2!X1074,0)+IF(IncludeDeal2,Spreadsheet9.2!X2076,0)+IF(IncludeDeal4,Spreadsheet9.2!X3078,0)","v":2459928.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y72,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1074,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2076,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3078,0)","v":863142.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z72,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1074,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2076,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3078,0)","v":626413.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA72,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3078,0)","v":468179.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB72,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3078,0)","v":333242.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC72,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3078,0)","v":-75198.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD72,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3078,0)","v":-1309558.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE72,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3078,0)","v":-299841.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF72,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3078,0)","v":-624126.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG72,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3078,0)","v":-1134085.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH72,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3078,0)","v":-815237.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI72,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3078,0)","v":-1031180.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ72,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3078,0)","v":-785068.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK72,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3078,0)","v":-212810},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL72,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3078,0)","v":557938.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM72,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3078,0)","v":243716.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN72,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3078,0)","v":655651},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO72,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3078,0)","v":1590832.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP72,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3078,0)","v":1538846.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ72,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3078,0)","v":2340214.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR72,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3078,0)","v":2273839.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS72,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3078,0)","v":2159198.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT72,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3078,0)","v":2298324.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU72,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3078,0)","v":1822383.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV72,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3078,0)","v":890512.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW72,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3078,0)","v":973431},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX72,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3078,0)","v":516846.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY72,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3078,0)","v":531326.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ72,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1074,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2076,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3078,0)","v":430515.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA72,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3078,0)","v":123629.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB72,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3078,0)","v":1918},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC72,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3078,0)","v":-5875.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD72,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3078,0)","v":-55176.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE72,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3078,0)","v":-147218.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF72,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3078,0)","v":-205009.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG72,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3078,0)","v":-292275.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH72,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3078,0)","v":-390549.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI72,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3078,0)","v":-221768.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ72,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3078,0)","v":-223526.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK72,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3078,0)","v":-225272.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL72,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3078,0)","v":-228539.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM72,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3078,0)","v":-233227.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN72,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3078,0)","v":-236446.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO72,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1074,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2076,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3078,0)","v":-238530.6}]
[null,"Simulation 39",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C73,0)+IF(IncludeDeal1,Spreadsheet9.2!C1075,0)+IF(IncludeDeal2,Spreadsheet9.2!C2077,0)+IF(IncludeDeal4,Spreadsheet9.2!C3079,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E73,0)+IF(IncludeDeal1,Spreadsheet9.2!E1075,0)+IF(IncludeDeal2,Spreadsheet9.2!E2077,0)+IF(IncludeDeal4,Spreadsheet9.2!E3079,0)","v":-37015.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F73,0)+IF(IncludeDeal1,Spreadsheet9.2!F1075,0)+IF(IncludeDeal2,Spreadsheet9.2!F2077,0)+IF(IncludeDeal4,Spreadsheet9.2!F3079,0)","v":346744.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G73,0)+IF(IncludeDeal1,Spreadsheet9.2!G1075,0)+IF(IncludeDeal2,Spreadsheet9.2!G2077,0)+IF(IncludeDeal4,Spreadsheet9.2!G3079,0)","v":-262655.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H73,0)+IF(IncludeDeal1,Spreadsheet9.2!H1075,0)+IF(IncludeDeal2,Spreadsheet9.2!H2077,0)+IF(IncludeDeal4,Spreadsheet9.2!H3079,0)","v":570468.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I73,0)+IF(IncludeDeal1,Spreadsheet9.2!I1075,0)+IF(IncludeDeal2,Spreadsheet9.2!I2077,0)+IF(IncludeDeal4,Spreadsheet9.2!I3079,0)","v":625785.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J73,0)+IF(IncludeDeal1,Spreadsheet9.2!J1075,0)+IF(IncludeDeal2,Spreadsheet9.2!J2077,0)+IF(IncludeDeal4,Spreadsheet9.2!J3079,0)","v":570858.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K73,0)+IF(IncludeDeal1,Spreadsheet9.2!K1075,0)+IF(IncludeDeal2,Spreadsheet9.2!K2077,0)+IF(IncludeDeal4,Spreadsheet9.2!K3079,0)","v":-457804.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L73,0)+IF(IncludeDeal1,Spreadsheet9.2!L1075,0)+IF(IncludeDeal2,Spreadsheet9.2!L2077,0)+IF(IncludeDeal4,Spreadsheet9.2!L3079,0)","v":63334.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M73,0)+IF(IncludeDeal1,Spreadsheet9.2!M1075,0)+IF(IncludeDeal2,Spreadsheet9.2!M2077,0)+IF(IncludeDeal4,Spreadsheet9.2!M3079,0)","v":-1186143.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N73,0)+IF(IncludeDeal1,Spreadsheet9.2!N1075,0)+IF(IncludeDeal2,Spreadsheet9.2!N2077,0)+IF(IncludeDeal4,Spreadsheet9.2!N3079,0)","v":-1424094.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O73,0)+IF(IncludeDeal1,Spreadsheet9.2!O1075,0)+IF(IncludeDeal2,Spreadsheet9.2!O2077,0)+IF(IncludeDeal4,Spreadsheet9.2!O3079,0)","v":-2383219.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P73,0)+IF(IncludeDeal1,Spreadsheet9.2!P1075,0)+IF(IncludeDeal2,Spreadsheet9.2!P2077,0)+IF(IncludeDeal4,Spreadsheet9.2!P3079,0)","v":-2167800.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q73,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1075,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2077,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3079,0)","v":-2500571},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R73,0)+IF(IncludeDeal1,Spreadsheet9.2!R1075,0)+IF(IncludeDeal2,Spreadsheet9.2!R2077,0)+IF(IncludeDeal4,Spreadsheet9.2!R3079,0)","v":-2640810.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S73,0)+IF(IncludeDeal1,Spreadsheet9.2!S1075,0)+IF(IncludeDeal2,Spreadsheet9.2!S2077,0)+IF(IncludeDeal4,Spreadsheet9.2!S3079,0)","v":-1923153.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T73,0)+IF(IncludeDeal1,Spreadsheet9.2!T1075,0)+IF(IncludeDeal2,Spreadsheet9.2!T2077,0)+IF(IncludeDeal4,Spreadsheet9.2!T3079,0)","v":-2711554.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U73,0)+IF(IncludeDeal1,Spreadsheet9.2!U1075,0)+IF(IncludeDeal2,Spreadsheet9.2!U2077,0)+IF(IncludeDeal4,Spreadsheet9.2!U3079,0)","v":-2559257.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V73,0)+IF(IncludeDeal1,Spreadsheet9.2!V1075,0)+IF(IncludeDeal2,Spreadsheet9.2!V2077,0)+IF(IncludeDeal4,Spreadsheet9.2!V3079,0)","v":-2568414.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W73,0)+IF(IncludeDeal1,Spreadsheet9.2!W1075,0)+IF(IncludeDeal2,Spreadsheet9.2!W2077,0)+IF(IncludeDeal4,Spreadsheet9.2!W3079,0)","v":-2654786.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X73,0)+IF(IncludeDeal1,Spreadsheet9.2!X1075,0)+IF(IncludeDeal2,Spreadsheet9.2!X2077,0)+IF(IncludeDeal4,Spreadsheet9.2!X3079,0)","v":-2561503.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y73,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1075,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2077,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3079,0)","v":-1985775.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z73,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1075,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2077,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3079,0)","v":-2682753.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA73,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3079,0)","v":-2847228.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB73,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3079,0)","v":-2874310.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC73,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3079,0)","v":-2820315.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD73,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3079,0)","v":-2562040.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE73,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3079,0)","v":-2188734.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF73,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3079,0)","v":-1912564.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG73,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3079,0)","v":-2168243.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH73,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3079,0)","v":-2002588.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI73,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3079,0)","v":-1660875.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ73,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3079,0)","v":-1983389.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK73,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3079,0)","v":-1855069.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL73,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3079,0)","v":-1891401.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM73,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3079,0)","v":-1881268},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN73,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3079,0)","v":-2229617.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO73,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3079,0)","v":-2202473.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP73,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3079,0)","v":-2004496.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ73,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3079,0)","v":-1703816.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR73,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3079,0)","v":-1554654.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS73,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3079,0)","v":-1535877.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT73,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3079,0)","v":-1450224.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU73,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3079,0)","v":-1247313.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV73,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3079,0)","v":-1139485.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW73,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3079,0)","v":-617856.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX73,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3079,0)","v":-609932.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY73,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3079,0)","v":-513134.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ73,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1075,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2077,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3079,0)","v":-443398.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA73,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3079,0)","v":-431103.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB73,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3079,0)","v":-496675.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC73,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3079,0)","v":-176468.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD73,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3079,0)","v":-255274.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE73,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3079,0)","v":-300856},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF73,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3079,0)","v":-433967.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG73,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3079,0)","v":-522601.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH73,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3079,0)","v":-588746.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI73,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3079,0)","v":-316930.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ73,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3079,0)","v":-320315.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK73,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3079,0)","v":-325270.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL73,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3079,0)","v":-329517},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM73,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3079,0)","v":-333428.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN73,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3079,0)","v":-336494.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO73,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1075,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2077,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3079,0)","v":-338203.7}]
[null,"Simulation 40",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C74,0)+IF(IncludeDeal1,Spreadsheet9.2!C1076,0)+IF(IncludeDeal2,Spreadsheet9.2!C2078,0)+IF(IncludeDeal4,Spreadsheet9.2!C3080,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E74,0)+IF(IncludeDeal1,Spreadsheet9.2!E1076,0)+IF(IncludeDeal2,Spreadsheet9.2!E2078,0)+IF(IncludeDeal4,Spreadsheet9.2!E3080,0)","v":-311408},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F74,0)+IF(IncludeDeal1,Spreadsheet9.2!F1076,0)+IF(IncludeDeal2,Spreadsheet9.2!F2078,0)+IF(IncludeDeal4,Spreadsheet9.2!F3080,0)","v":-766762.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G74,0)+IF(IncludeDeal1,Spreadsheet9.2!G1076,0)+IF(IncludeDeal2,Spreadsheet9.2!G2078,0)+IF(IncludeDeal4,Spreadsheet9.2!G3080,0)","v":-1038019.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H74,0)+IF(IncludeDeal1,Spreadsheet9.2!H1076,0)+IF(IncludeDeal2,Spreadsheet9.2!H2078,0)+IF(IncludeDeal4,Spreadsheet9.2!H3080,0)","v":-858287.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I74,0)+IF(IncludeDeal1,Spreadsheet9.2!I1076,0)+IF(IncludeDeal2,Spreadsheet9.2!I2078,0)+IF(IncludeDeal4,Spreadsheet9.2!I3080,0)","v":-265956.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J74,0)+IF(IncludeDeal1,Spreadsheet9.2!J1076,0)+IF(IncludeDeal2,Spreadsheet9.2!J2078,0)+IF(IncludeDeal4,Spreadsheet9.2!J3080,0)","v":255546.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K74,0)+IF(IncludeDeal1,Spreadsheet9.2!K1076,0)+IF(IncludeDeal2,Spreadsheet9.2!K2078,0)+IF(IncludeDeal4,Spreadsheet9.2!K3080,0)","v":-620815.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L74,0)+IF(IncludeDeal1,Spreadsheet9.2!L1076,0)+IF(IncludeDeal2,Spreadsheet9.2!L2078,0)+IF(IncludeDeal4,Spreadsheet9.2!L3080,0)","v":914908.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M74,0)+IF(IncludeDeal1,Spreadsheet9.2!M1076,0)+IF(IncludeDeal2,Spreadsheet9.2!M2078,0)+IF(IncludeDeal4,Spreadsheet9.2!M3080,0)","v":1162865.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N74,0)+IF(IncludeDeal1,Spreadsheet9.2!N1076,0)+IF(IncludeDeal2,Spreadsheet9.2!N2078,0)+IF(IncludeDeal4,Spreadsheet9.2!N3080,0)","v":1939613.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O74,0)+IF(IncludeDeal1,Spreadsheet9.2!O1076,0)+IF(IncludeDeal2,Spreadsheet9.2!O2078,0)+IF(IncludeDeal4,Spreadsheet9.2!O3080,0)","v":1800096.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P74,0)+IF(IncludeDeal1,Spreadsheet9.2!P1076,0)+IF(IncludeDeal2,Spreadsheet9.2!P2078,0)+IF(IncludeDeal4,Spreadsheet9.2!P3080,0)","v":2324724.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q74,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1076,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2078,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3080,0)","v":3021987.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R74,0)+IF(IncludeDeal1,Spreadsheet9.2!R1076,0)+IF(IncludeDeal2,Spreadsheet9.2!R2078,0)+IF(IncludeDeal4,Spreadsheet9.2!R3080,0)","v":2279979.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S74,0)+IF(IncludeDeal1,Spreadsheet9.2!S1076,0)+IF(IncludeDeal2,Spreadsheet9.2!S2078,0)+IF(IncludeDeal4,Spreadsheet9.2!S3080,0)","v":3167031.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T74,0)+IF(IncludeDeal1,Spreadsheet9.2!T1076,0)+IF(IncludeDeal2,Spreadsheet9.2!T2078,0)+IF(IncludeDeal4,Spreadsheet9.2!T3080,0)","v":2191509.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U74,0)+IF(IncludeDeal1,Spreadsheet9.2!U1076,0)+IF(IncludeDeal2,Spreadsheet9.2!U2078,0)+IF(IncludeDeal4,Spreadsheet9.2!U3080,0)","v":2783435.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V74,0)+IF(IncludeDeal1,Spreadsheet9.2!V1076,0)+IF(IncludeDeal2,Spreadsheet9.2!V2078,0)+IF(IncludeDeal4,Spreadsheet9.2!V3080,0)","v":2528672.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W74,0)+IF(IncludeDeal1,Spreadsheet9.2!W1076,0)+IF(IncludeDeal2,Spreadsheet9.2!W2078,0)+IF(IncludeDeal4,Spreadsheet9.2!W3080,0)","v":2564643.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X74,0)+IF(IncludeDeal1,Spreadsheet9.2!X1076,0)+IF(IncludeDeal2,Spreadsheet9.2!X2078,0)+IF(IncludeDeal4,Spreadsheet9.2!X3080,0)","v":2040398.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y74,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1076,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2078,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3080,0)","v":2218147},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z74,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1076,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2078,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3080,0)","v":2513906.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA74,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3080,0)","v":3678008.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB74,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3080,0)","v":4318885.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC74,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3080,0)","v":5921022.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD74,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3080,0)","v":5068791.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE74,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3080,0)","v":5961569.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF74,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3080,0)","v":5407410.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG74,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3080,0)","v":5401154.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH74,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3080,0)","v":3230223},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI74,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3080,0)","v":3234177.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ74,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3080,0)","v":4937288.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK74,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3080,0)","v":2825470.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL74,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3080,0)","v":2618685.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM74,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3080,0)","v":2238349.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN74,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3080,0)","v":2484206.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO74,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3080,0)","v":2322788.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP74,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3080,0)","v":1620302.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ74,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3080,0)","v":1901809.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR74,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3080,0)","v":1625265.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS74,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3080,0)","v":1151049.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT74,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3080,0)","v":881759.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU74,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3080,0)","v":615114.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV74,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3080,0)","v":663858.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW74,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3080,0)","v":457817.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX74,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3080,0)","v":130120},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY74,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3080,0)","v":8144},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ74,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1076,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2078,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3080,0)","v":8203.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA74,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3080,0)","v":18143},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB74,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3080,0)","v":-61628.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC74,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3080,0)","v":76654.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD74,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3080,0)","v":-14011.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE74,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3080,0)","v":-74671.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF74,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3080,0)","v":-152368.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG74,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3080,0)","v":-272014.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH74,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3080,0)","v":-380040.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI74,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3080,0)","v":-208560.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ74,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3080,0)","v":-209824.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK74,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3080,0)","v":-212841.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL74,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3080,0)","v":-216180.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM74,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3080,0)","v":-219942.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN74,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3080,0)","v":-223941.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO74,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1076,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2078,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3080,0)","v":-226651.7}]
[null,"Simulation 41",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C75,0)+IF(IncludeDeal1,Spreadsheet9.2!C1077,0)+IF(IncludeDeal2,Spreadsheet9.2!C2079,0)+IF(IncludeDeal4,Spreadsheet9.2!C3081,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E75,0)+IF(IncludeDeal1,Spreadsheet9.2!E1077,0)+IF(IncludeDeal2,Spreadsheet9.2!E2079,0)+IF(IncludeDeal4,Spreadsheet9.2!E3081,0)","v":-242075.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F75,0)+IF(IncludeDeal1,Spreadsheet9.2!F1077,0)+IF(IncludeDeal2,Spreadsheet9.2!F2079,0)+IF(IncludeDeal4,Spreadsheet9.2!F3081,0)","v":103522.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G75,0)+IF(IncludeDeal1,Spreadsheet9.2!G1077,0)+IF(IncludeDeal2,Spreadsheet9.2!G2079,0)+IF(IncludeDeal4,Spreadsheet9.2!G3081,0)","v":-456245.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H75,0)+IF(IncludeDeal1,Spreadsheet9.2!H1077,0)+IF(IncludeDeal2,Spreadsheet9.2!H2079,0)+IF(IncludeDeal4,Spreadsheet9.2!H3081,0)","v":-187460.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I75,0)+IF(IncludeDeal1,Spreadsheet9.2!I1077,0)+IF(IncludeDeal2,Spreadsheet9.2!I2079,0)+IF(IncludeDeal4,Spreadsheet9.2!I3081,0)","v":-624566},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J75,0)+IF(IncludeDeal1,Spreadsheet9.2!J1077,0)+IF(IncludeDeal2,Spreadsheet9.2!J2079,0)+IF(IncludeDeal4,Spreadsheet9.2!J3081,0)","v":-771572.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K75,0)+IF(IncludeDeal1,Spreadsheet9.2!K1077,0)+IF(IncludeDeal2,Spreadsheet9.2!K2079,0)+IF(IncludeDeal4,Spreadsheet9.2!K3081,0)","v":-376479},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L75,0)+IF(IncludeDeal1,Spreadsheet9.2!L1077,0)+IF(IncludeDeal2,Spreadsheet9.2!L2079,0)+IF(IncludeDeal4,Spreadsheet9.2!L3081,0)","v":304339.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M75,0)+IF(IncludeDeal1,Spreadsheet9.2!M1077,0)+IF(IncludeDeal2,Spreadsheet9.2!M2079,0)+IF(IncludeDeal4,Spreadsheet9.2!M3081,0)","v":-130430},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N75,0)+IF(IncludeDeal1,Spreadsheet9.2!N1077,0)+IF(IncludeDeal2,Spreadsheet9.2!N2079,0)+IF(IncludeDeal4,Spreadsheet9.2!N3081,0)","v":-222523.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O75,0)+IF(IncludeDeal1,Spreadsheet9.2!O1077,0)+IF(IncludeDeal2,Spreadsheet9.2!O2079,0)+IF(IncludeDeal4,Spreadsheet9.2!O3081,0)","v":2489.3000000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P75,0)+IF(IncludeDeal1,Spreadsheet9.2!P1077,0)+IF(IncludeDeal2,Spreadsheet9.2!P2079,0)+IF(IncludeDeal4,Spreadsheet9.2!P3081,0)","v":-401882.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q75,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1077,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2079,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3081,0)","v":-975491.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R75,0)+IF(IncludeDeal1,Spreadsheet9.2!R1077,0)+IF(IncludeDeal2,Spreadsheet9.2!R2079,0)+IF(IncludeDeal4,Spreadsheet9.2!R3081,0)","v":-1966744.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S75,0)+IF(IncludeDeal1,Spreadsheet9.2!S1077,0)+IF(IncludeDeal2,Spreadsheet9.2!S2079,0)+IF(IncludeDeal4,Spreadsheet9.2!S3081,0)","v":-404225},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T75,0)+IF(IncludeDeal1,Spreadsheet9.2!T1077,0)+IF(IncludeDeal2,Spreadsheet9.2!T2079,0)+IF(IncludeDeal4,Spreadsheet9.2!T3081,0)","v":-135265.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U75,0)+IF(IncludeDeal1,Spreadsheet9.2!U1077,0)+IF(IncludeDeal2,Spreadsheet9.2!U2079,0)+IF(IncludeDeal4,Spreadsheet9.2!U3081,0)","v":52855.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V75,0)+IF(IncludeDeal1,Spreadsheet9.2!V1077,0)+IF(IncludeDeal2,Spreadsheet9.2!V2079,0)+IF(IncludeDeal4,Spreadsheet9.2!V3081,0)","v":-253447.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W75,0)+IF(IncludeDeal1,Spreadsheet9.2!W1077,0)+IF(IncludeDeal2,Spreadsheet9.2!W2079,0)+IF(IncludeDeal4,Spreadsheet9.2!W3081,0)","v":-1149944.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X75,0)+IF(IncludeDeal1,Spreadsheet9.2!X1077,0)+IF(IncludeDeal2,Spreadsheet9.2!X2079,0)+IF(IncludeDeal4,Spreadsheet9.2!X3081,0)","v":-2161030.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y75,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1077,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2079,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3081,0)","v":-2153315.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z75,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1077,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2079,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3081,0)","v":-2405548.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA75,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3081,0)","v":-2866123.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB75,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3081,0)","v":-2869959.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC75,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3081,0)","v":-2745556.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD75,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3081,0)","v":-2638241.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE75,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3081,0)","v":-2408997.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF75,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3081,0)","v":-2116297.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG75,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3081,0)","v":-1735778.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH75,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3081,0)","v":-1534481.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI75,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3081,0)","v":-1307114.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ75,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3081,0)","v":-1324157.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK75,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3081,0)","v":-1144378.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL75,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3081,0)","v":-847769.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM75,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3081,0)","v":-407159.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN75,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3081,0)","v":-268968.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO75,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3081,0)","v":-546208.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP75,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3081,0)","v":-267625.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ75,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3081,0)","v":-516808.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR75,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3081,0)","v":-204863.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS75,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3081,0)","v":-236796.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT75,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3081,0)","v":11004.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU75,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3081,0)","v":101150.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV75,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3081,0)","v":-241694.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW75,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3081,0)","v":-143987.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX75,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3081,0)","v":-96028.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY75,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3081,0)","v":-211908.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ75,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1077,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2079,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3081,0)","v":-292548.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA75,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3081,0)","v":-304818.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB75,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3081,0)","v":-321743.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC75,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3081,0)","v":-148390.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD75,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3081,0)","v":-197714.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE75,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3081,0)","v":-229401.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF75,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3081,0)","v":-312204.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG75,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3081,0)","v":-411096.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH75,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3081,0)","v":-471111.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI75,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3081,0)","v":-256466.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ75,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3081,0)","v":-258064.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK75,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3081,0)","v":-260202.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL75,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3081,0)","v":-264466.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM75,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3081,0)","v":-268105.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN75,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3081,0)","v":-270381.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO75,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1077,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2079,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3081,0)","v":-272875.7}]
[null,"Simulation 42",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C76,0)+IF(IncludeDeal1,Spreadsheet9.2!C1078,0)+IF(IncludeDeal2,Spreadsheet9.2!C2080,0)+IF(IncludeDeal4,Spreadsheet9.2!C3082,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E76,0)+IF(IncludeDeal1,Spreadsheet9.2!E1078,0)+IF(IncludeDeal2,Spreadsheet9.2!E2080,0)+IF(IncludeDeal4,Spreadsheet9.2!E3082,0)","v":-88080.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F76,0)+IF(IncludeDeal1,Spreadsheet9.2!F1078,0)+IF(IncludeDeal2,Spreadsheet9.2!F2080,0)+IF(IncludeDeal4,Spreadsheet9.2!F3082,0)","v":-464920.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G76,0)+IF(IncludeDeal1,Spreadsheet9.2!G1078,0)+IF(IncludeDeal2,Spreadsheet9.2!G2080,0)+IF(IncludeDeal4,Spreadsheet9.2!G3082,0)","v":-585793.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H76,0)+IF(IncludeDeal1,Spreadsheet9.2!H1078,0)+IF(IncludeDeal2,Spreadsheet9.2!H2080,0)+IF(IncludeDeal4,Spreadsheet9.2!H3082,0)","v":-169919.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I76,0)+IF(IncludeDeal1,Spreadsheet9.2!I1078,0)+IF(IncludeDeal2,Spreadsheet9.2!I2080,0)+IF(IncludeDeal4,Spreadsheet9.2!I3082,0)","v":495004.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J76,0)+IF(IncludeDeal1,Spreadsheet9.2!J1078,0)+IF(IncludeDeal2,Spreadsheet9.2!J2080,0)+IF(IncludeDeal4,Spreadsheet9.2!J3082,0)","v":1088334.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K76,0)+IF(IncludeDeal1,Spreadsheet9.2!K1078,0)+IF(IncludeDeal2,Spreadsheet9.2!K2080,0)+IF(IncludeDeal4,Spreadsheet9.2!K3082,0)","v":-750853.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L76,0)+IF(IncludeDeal1,Spreadsheet9.2!L1078,0)+IF(IncludeDeal2,Spreadsheet9.2!L2080,0)+IF(IncludeDeal4,Spreadsheet9.2!L3082,0)","v":-214478.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M76,0)+IF(IncludeDeal1,Spreadsheet9.2!M1078,0)+IF(IncludeDeal2,Spreadsheet9.2!M2080,0)+IF(IncludeDeal4,Spreadsheet9.2!M3082,0)","v":1143890.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N76,0)+IF(IncludeDeal1,Spreadsheet9.2!N1078,0)+IF(IncludeDeal2,Spreadsheet9.2!N2080,0)+IF(IncludeDeal4,Spreadsheet9.2!N3082,0)","v":428780.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O76,0)+IF(IncludeDeal1,Spreadsheet9.2!O1078,0)+IF(IncludeDeal2,Spreadsheet9.2!O2080,0)+IF(IncludeDeal4,Spreadsheet9.2!O3082,0)","v":400867.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P76,0)+IF(IncludeDeal1,Spreadsheet9.2!P1078,0)+IF(IncludeDeal2,Spreadsheet9.2!P2080,0)+IF(IncludeDeal4,Spreadsheet9.2!P3082,0)","v":-369342.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q76,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1078,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2080,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3082,0)","v":27506.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R76,0)+IF(IncludeDeal1,Spreadsheet9.2!R1078,0)+IF(IncludeDeal2,Spreadsheet9.2!R2080,0)+IF(IncludeDeal4,Spreadsheet9.2!R3082,0)","v":-1734453.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S76,0)+IF(IncludeDeal1,Spreadsheet9.2!S1078,0)+IF(IncludeDeal2,Spreadsheet9.2!S2080,0)+IF(IncludeDeal4,Spreadsheet9.2!S3082,0)","v":-1668816.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T76,0)+IF(IncludeDeal1,Spreadsheet9.2!T1078,0)+IF(IncludeDeal2,Spreadsheet9.2!T2080,0)+IF(IncludeDeal4,Spreadsheet9.2!T3082,0)","v":-2040487.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U76,0)+IF(IncludeDeal1,Spreadsheet9.2!U1078,0)+IF(IncludeDeal2,Spreadsheet9.2!U2080,0)+IF(IncludeDeal4,Spreadsheet9.2!U3082,0)","v":-2033527.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V76,0)+IF(IncludeDeal1,Spreadsheet9.2!V1078,0)+IF(IncludeDeal2,Spreadsheet9.2!V2080,0)+IF(IncludeDeal4,Spreadsheet9.2!V3082,0)","v":-2488098.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W76,0)+IF(IncludeDeal1,Spreadsheet9.2!W1078,0)+IF(IncludeDeal2,Spreadsheet9.2!W2080,0)+IF(IncludeDeal4,Spreadsheet9.2!W3082,0)","v":-2851519},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X76,0)+IF(IncludeDeal1,Spreadsheet9.2!X1078,0)+IF(IncludeDeal2,Spreadsheet9.2!X2080,0)+IF(IncludeDeal4,Spreadsheet9.2!X3082,0)","v":-2546233.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y76,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1078,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2080,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3082,0)","v":-2475522},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z76,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1078,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2080,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3082,0)","v":-2915114},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA76,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3082,0)","v":-3194075.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB76,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3082,0)","v":-3324863.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC76,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3082,0)","v":-3396773.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD76,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3082,0)","v":-3295618.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE76,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3082,0)","v":-3242150.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF76,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3082,0)","v":-3277550.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG76,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3082,0)","v":-3102656.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH76,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3082,0)","v":-3024013.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI76,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3082,0)","v":-2935263.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ76,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3082,0)","v":-2875771.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK76,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3082,0)","v":-2796398.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL76,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3082,0)","v":-2798497.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM76,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3082,0)","v":-2608070.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN76,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3082,0)","v":-2451357.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO76,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3082,0)","v":-2310111.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP76,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3082,0)","v":-2227502.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ76,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3082,0)","v":-1925944.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR76,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3082,0)","v":-1831411.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS76,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3082,0)","v":-1620821.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT76,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3082,0)","v":-1498845.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU76,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3082,0)","v":-1410606.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV76,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3082,0)","v":-1345119.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW76,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3082,0)","v":-1043177.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX76,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3082,0)","v":-834761.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY76,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3082,0)","v":-667788.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ76,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1078,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2080,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3082,0)","v":-546609},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA76,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3082,0)","v":-453408.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB76,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3082,0)","v":-422889.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC76,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3082,0)","v":-102369.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD76,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3082,0)","v":-110174.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE76,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3082,0)","v":-129787},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF76,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3082,0)","v":-181264},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG76,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3082,0)","v":-244149.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH76,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3082,0)","v":-274486.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI76,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3082,0)","v":-86021.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ76,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3082,0)","v":-86952.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK76,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3082,0)","v":-87351.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL76,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3082,0)","v":-88088.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM76,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3082,0)","v":-89349.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN76,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3082,0)","v":-92145.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO76,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1078,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2080,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3082,0)","v":-95188.5}]
[null,"Simulation 43",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C77,0)+IF(IncludeDeal1,Spreadsheet9.2!C1079,0)+IF(IncludeDeal2,Spreadsheet9.2!C2081,0)+IF(IncludeDeal4,Spreadsheet9.2!C3083,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E77,0)+IF(IncludeDeal1,Spreadsheet9.2!E1079,0)+IF(IncludeDeal2,Spreadsheet9.2!E2081,0)+IF(IncludeDeal4,Spreadsheet9.2!E3083,0)","v":-465279.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F77,0)+IF(IncludeDeal1,Spreadsheet9.2!F1079,0)+IF(IncludeDeal2,Spreadsheet9.2!F2081,0)+IF(IncludeDeal4,Spreadsheet9.2!F3083,0)","v":-408877.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G77,0)+IF(IncludeDeal1,Spreadsheet9.2!G1079,0)+IF(IncludeDeal2,Spreadsheet9.2!G2081,0)+IF(IncludeDeal4,Spreadsheet9.2!G3083,0)","v":-227863.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H77,0)+IF(IncludeDeal1,Spreadsheet9.2!H1079,0)+IF(IncludeDeal2,Spreadsheet9.2!H2081,0)+IF(IncludeDeal4,Spreadsheet9.2!H3083,0)","v":-428038.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I77,0)+IF(IncludeDeal1,Spreadsheet9.2!I1079,0)+IF(IncludeDeal2,Spreadsheet9.2!I2081,0)+IF(IncludeDeal4,Spreadsheet9.2!I3083,0)","v":-388430.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J77,0)+IF(IncludeDeal1,Spreadsheet9.2!J1079,0)+IF(IncludeDeal2,Spreadsheet9.2!J2081,0)+IF(IncludeDeal4,Spreadsheet9.2!J3083,0)","v":-543343.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K77,0)+IF(IncludeDeal1,Spreadsheet9.2!K1079,0)+IF(IncludeDeal2,Spreadsheet9.2!K2081,0)+IF(IncludeDeal4,Spreadsheet9.2!K3083,0)","v":-33683.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L77,0)+IF(IncludeDeal1,Spreadsheet9.2!L1079,0)+IF(IncludeDeal2,Spreadsheet9.2!L2081,0)+IF(IncludeDeal4,Spreadsheet9.2!L3083,0)","v":-301719.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M77,0)+IF(IncludeDeal1,Spreadsheet9.2!M1079,0)+IF(IncludeDeal2,Spreadsheet9.2!M2081,0)+IF(IncludeDeal4,Spreadsheet9.2!M3083,0)","v":-303023.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N77,0)+IF(IncludeDeal1,Spreadsheet9.2!N1079,0)+IF(IncludeDeal2,Spreadsheet9.2!N2081,0)+IF(IncludeDeal4,Spreadsheet9.2!N3083,0)","v":957856.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O77,0)+IF(IncludeDeal1,Spreadsheet9.2!O1079,0)+IF(IncludeDeal2,Spreadsheet9.2!O2081,0)+IF(IncludeDeal4,Spreadsheet9.2!O3083,0)","v":376362.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P77,0)+IF(IncludeDeal1,Spreadsheet9.2!P1079,0)+IF(IncludeDeal2,Spreadsheet9.2!P2081,0)+IF(IncludeDeal4,Spreadsheet9.2!P3083,0)","v":292663.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q77,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1079,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2081,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3083,0)","v":478484.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R77,0)+IF(IncludeDeal1,Spreadsheet9.2!R1079,0)+IF(IncludeDeal2,Spreadsheet9.2!R2081,0)+IF(IncludeDeal4,Spreadsheet9.2!R3083,0)","v":-747907.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S77,0)+IF(IncludeDeal1,Spreadsheet9.2!S1079,0)+IF(IncludeDeal2,Spreadsheet9.2!S2081,0)+IF(IncludeDeal4,Spreadsheet9.2!S3083,0)","v":-1653026.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T77,0)+IF(IncludeDeal1,Spreadsheet9.2!T1079,0)+IF(IncludeDeal2,Spreadsheet9.2!T2081,0)+IF(IncludeDeal4,Spreadsheet9.2!T3083,0)","v":-895291.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U77,0)+IF(IncludeDeal1,Spreadsheet9.2!U1079,0)+IF(IncludeDeal2,Spreadsheet9.2!U2081,0)+IF(IncludeDeal4,Spreadsheet9.2!U3083,0)","v":-1339489.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V77,0)+IF(IncludeDeal1,Spreadsheet9.2!V1079,0)+IF(IncludeDeal2,Spreadsheet9.2!V2081,0)+IF(IncludeDeal4,Spreadsheet9.2!V3083,0)","v":-1466923.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W77,0)+IF(IncludeDeal1,Spreadsheet9.2!W1079,0)+IF(IncludeDeal2,Spreadsheet9.2!W2081,0)+IF(IncludeDeal4,Spreadsheet9.2!W3083,0)","v":-1886204.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X77,0)+IF(IncludeDeal1,Spreadsheet9.2!X1079,0)+IF(IncludeDeal2,Spreadsheet9.2!X2081,0)+IF(IncludeDeal4,Spreadsheet9.2!X3083,0)","v":-1976548.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y77,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1079,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2081,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3083,0)","v":-1513572.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z77,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1079,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2081,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3083,0)","v":-1114151},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA77,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3083,0)","v":-1646250.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB77,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3083,0)","v":-1227302.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC77,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3083,0)","v":-1493808},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD77,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3083,0)","v":-1741637.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE77,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3083,0)","v":-1549897.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF77,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3083,0)","v":-1099690.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG77,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3083,0)","v":-774613.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH77,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3083,0)","v":-1323305.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI77,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3083,0)","v":-904577.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ77,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3083,0)","v":-39746.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK77,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3083,0)","v":466879.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL77,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3083,0)","v":857514.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM77,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3083,0)","v":673381.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN77,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3083,0)","v":126317.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO77,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3083,0)","v":-479024.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP77,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3083,0)","v":-1076974.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ77,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3083,0)","v":-794942.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR77,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3083,0)","v":-900846.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS77,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3083,0)","v":-739038.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT77,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3083,0)","v":-963106.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU77,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3083,0)","v":-1231849.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV77,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3083,0)","v":-1199723.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW77,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3083,0)","v":-682371.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX77,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3083,0)","v":-652215.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY77,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3083,0)","v":-810241.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ77,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1079,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2081,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3083,0)","v":-928748.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA77,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3083,0)","v":-936884.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB77,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3083,0)","v":-959677.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC77,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3083,0)","v":-539270.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD77,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3083,0)","v":-609364.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE77,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3083,0)","v":-661824.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF77,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3083,0)","v":-739951.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG77,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3083,0)","v":-832541.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH77,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3083,0)","v":-877565.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI77,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3083,0)","v":-446613.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ77,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3083,0)","v":-449093.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK77,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3083,0)","v":-451128.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL77,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3083,0)","v":-454360.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM77,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3083,0)","v":-458631.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN77,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3083,0)","v":-461580.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO77,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1079,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2081,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3083,0)","v":-463613.5}]
[null,"Simulation 44",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C78,0)+IF(IncludeDeal1,Spreadsheet9.2!C1080,0)+IF(IncludeDeal2,Spreadsheet9.2!C2082,0)+IF(IncludeDeal4,Spreadsheet9.2!C3084,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E78,0)+IF(IncludeDeal1,Spreadsheet9.2!E1080,0)+IF(IncludeDeal2,Spreadsheet9.2!E2082,0)+IF(IncludeDeal4,Spreadsheet9.2!E3084,0)","v":154541},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F78,0)+IF(IncludeDeal1,Spreadsheet9.2!F1080,0)+IF(IncludeDeal2,Spreadsheet9.2!F2082,0)+IF(IncludeDeal4,Spreadsheet9.2!F3084,0)","v":22343.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G78,0)+IF(IncludeDeal1,Spreadsheet9.2!G1080,0)+IF(IncludeDeal2,Spreadsheet9.2!G2082,0)+IF(IncludeDeal4,Spreadsheet9.2!G3084,0)","v":-48949.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H78,0)+IF(IncludeDeal1,Spreadsheet9.2!H1080,0)+IF(IncludeDeal2,Spreadsheet9.2!H2082,0)+IF(IncludeDeal4,Spreadsheet9.2!H3084,0)","v":492747.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I78,0)+IF(IncludeDeal1,Spreadsheet9.2!I1080,0)+IF(IncludeDeal2,Spreadsheet9.2!I2082,0)+IF(IncludeDeal4,Spreadsheet9.2!I3084,0)","v":715541.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J78,0)+IF(IncludeDeal1,Spreadsheet9.2!J1080,0)+IF(IncludeDeal2,Spreadsheet9.2!J2082,0)+IF(IncludeDeal4,Spreadsheet9.2!J3084,0)","v":1295317},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K78,0)+IF(IncludeDeal1,Spreadsheet9.2!K1080,0)+IF(IncludeDeal2,Spreadsheet9.2!K2082,0)+IF(IncludeDeal4,Spreadsheet9.2!K3084,0)","v":1562622.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L78,0)+IF(IncludeDeal1,Spreadsheet9.2!L1080,0)+IF(IncludeDeal2,Spreadsheet9.2!L2082,0)+IF(IncludeDeal4,Spreadsheet9.2!L3084,0)","v":1256650.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M78,0)+IF(IncludeDeal1,Spreadsheet9.2!M1080,0)+IF(IncludeDeal2,Spreadsheet9.2!M2082,0)+IF(IncludeDeal4,Spreadsheet9.2!M3084,0)","v":-266168.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N78,0)+IF(IncludeDeal1,Spreadsheet9.2!N1080,0)+IF(IncludeDeal2,Spreadsheet9.2!N2082,0)+IF(IncludeDeal4,Spreadsheet9.2!N3084,0)","v":-1051807.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O78,0)+IF(IncludeDeal1,Spreadsheet9.2!O1080,0)+IF(IncludeDeal2,Spreadsheet9.2!O2082,0)+IF(IncludeDeal4,Spreadsheet9.2!O3084,0)","v":-1779878.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P78,0)+IF(IncludeDeal1,Spreadsheet9.2!P1080,0)+IF(IncludeDeal2,Spreadsheet9.2!P2082,0)+IF(IncludeDeal4,Spreadsheet9.2!P3084,0)","v":-1300657.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q78,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1080,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2082,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3084,0)","v":-769125.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R78,0)+IF(IncludeDeal1,Spreadsheet9.2!R1080,0)+IF(IncludeDeal2,Spreadsheet9.2!R2082,0)+IF(IncludeDeal4,Spreadsheet9.2!R3084,0)","v":726901.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S78,0)+IF(IncludeDeal1,Spreadsheet9.2!S1080,0)+IF(IncludeDeal2,Spreadsheet9.2!S2082,0)+IF(IncludeDeal4,Spreadsheet9.2!S3084,0)","v":362807.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T78,0)+IF(IncludeDeal1,Spreadsheet9.2!T1080,0)+IF(IncludeDeal2,Spreadsheet9.2!T2082,0)+IF(IncludeDeal4,Spreadsheet9.2!T3084,0)","v":-113107.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U78,0)+IF(IncludeDeal1,Spreadsheet9.2!U1080,0)+IF(IncludeDeal2,Spreadsheet9.2!U2082,0)+IF(IncludeDeal4,Spreadsheet9.2!U3084,0)","v":507480.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V78,0)+IF(IncludeDeal1,Spreadsheet9.2!V1080,0)+IF(IncludeDeal2,Spreadsheet9.2!V2082,0)+IF(IncludeDeal4,Spreadsheet9.2!V3084,0)","v":80438},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W78,0)+IF(IncludeDeal1,Spreadsheet9.2!W1080,0)+IF(IncludeDeal2,Spreadsheet9.2!W2082,0)+IF(IncludeDeal4,Spreadsheet9.2!W3084,0)","v":-375944.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X78,0)+IF(IncludeDeal1,Spreadsheet9.2!X1080,0)+IF(IncludeDeal2,Spreadsheet9.2!X2082,0)+IF(IncludeDeal4,Spreadsheet9.2!X3084,0)","v":-1098471.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y78,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1080,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2082,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3084,0)","v":-1399827.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z78,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1080,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2082,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3084,0)","v":-1116965},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA78,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3084,0)","v":-1710983.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB78,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3084,0)","v":-1893222.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC78,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3084,0)","v":-1669420.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD78,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3084,0)","v":-1396203},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE78,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3084,0)","v":-1587125.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF78,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3084,0)","v":-1279343.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG78,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3084,0)","v":-1570174.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH78,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3084,0)","v":-1540942.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI78,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3084,0)","v":-1684124.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ78,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3084,0)","v":-1836912.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK78,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3084,0)","v":-2083626.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL78,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3084,0)","v":-1932136.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM78,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3084,0)","v":-2031476.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN78,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3084,0)","v":-2050162.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO78,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3084,0)","v":-1648429.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP78,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3084,0)","v":-1462435.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ78,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3084,0)","v":-1284310.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR78,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3084,0)","v":-522054.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS78,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3084,0)","v":-735280.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT78,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3084,0)","v":-584121.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU78,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3084,0)","v":-295760},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV78,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3084,0)","v":-545771.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW78,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3084,0)","v":-221294.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX78,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3084,0)","v":-139589.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY78,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3084,0)","v":-232372},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ78,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1080,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2082,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3084,0)","v":-302022.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA78,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3084,0)","v":-265196.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB78,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3084,0)","v":-329660.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC78,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3084,0)","v":-196920.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD78,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3084,0)","v":-226480.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE78,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3084,0)","v":-316962.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF78,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3084,0)","v":-380722.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG78,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3084,0)","v":-446855.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH78,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3084,0)","v":-555078.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI78,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3084,0)","v":-344873.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ78,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3084,0)","v":-348158.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK78,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3084,0)","v":-350829.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL78,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3084,0)","v":-354418.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM78,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3084,0)","v":-356819.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN78,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3084,0)","v":-359226.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO78,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1080,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2082,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3084,0)","v":-361310.9}]
[null,"Simulation 45",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C79,0)+IF(IncludeDeal1,Spreadsheet9.2!C1081,0)+IF(IncludeDeal2,Spreadsheet9.2!C2083,0)+IF(IncludeDeal4,Spreadsheet9.2!C3085,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E79,0)+IF(IncludeDeal1,Spreadsheet9.2!E1081,0)+IF(IncludeDeal2,Spreadsheet9.2!E2083,0)+IF(IncludeDeal4,Spreadsheet9.2!E3085,0)","v":-447750.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F79,0)+IF(IncludeDeal1,Spreadsheet9.2!F1081,0)+IF(IncludeDeal2,Spreadsheet9.2!F2083,0)+IF(IncludeDeal4,Spreadsheet9.2!F3085,0)","v":-767030.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G79,0)+IF(IncludeDeal1,Spreadsheet9.2!G1081,0)+IF(IncludeDeal2,Spreadsheet9.2!G2083,0)+IF(IncludeDeal4,Spreadsheet9.2!G3085,0)","v":-749305.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H79,0)+IF(IncludeDeal1,Spreadsheet9.2!H1081,0)+IF(IncludeDeal2,Spreadsheet9.2!H2083,0)+IF(IncludeDeal4,Spreadsheet9.2!H3085,0)","v":-1576437.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I79,0)+IF(IncludeDeal1,Spreadsheet9.2!I1081,0)+IF(IncludeDeal2,Spreadsheet9.2!I2083,0)+IF(IncludeDeal4,Spreadsheet9.2!I3085,0)","v":-1869496.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J79,0)+IF(IncludeDeal1,Spreadsheet9.2!J1081,0)+IF(IncludeDeal2,Spreadsheet9.2!J2083,0)+IF(IncludeDeal4,Spreadsheet9.2!J3085,0)","v":-1914976.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K79,0)+IF(IncludeDeal1,Spreadsheet9.2!K1081,0)+IF(IncludeDeal2,Spreadsheet9.2!K2083,0)+IF(IncludeDeal4,Spreadsheet9.2!K3085,0)","v":-949450.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L79,0)+IF(IncludeDeal1,Spreadsheet9.2!L1081,0)+IF(IncludeDeal2,Spreadsheet9.2!L2083,0)+IF(IncludeDeal4,Spreadsheet9.2!L3085,0)","v":-846737.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M79,0)+IF(IncludeDeal1,Spreadsheet9.2!M1081,0)+IF(IncludeDeal2,Spreadsheet9.2!M2083,0)+IF(IncludeDeal4,Spreadsheet9.2!M3085,0)","v":-633474.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N79,0)+IF(IncludeDeal1,Spreadsheet9.2!N1081,0)+IF(IncludeDeal2,Spreadsheet9.2!N2083,0)+IF(IncludeDeal4,Spreadsheet9.2!N3085,0)","v":-138790.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O79,0)+IF(IncludeDeal1,Spreadsheet9.2!O1081,0)+IF(IncludeDeal2,Spreadsheet9.2!O2083,0)+IF(IncludeDeal4,Spreadsheet9.2!O3085,0)","v":-926839.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P79,0)+IF(IncludeDeal1,Spreadsheet9.2!P1081,0)+IF(IncludeDeal2,Spreadsheet9.2!P2083,0)+IF(IncludeDeal4,Spreadsheet9.2!P3085,0)","v":-179263.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q79,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1081,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2083,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3085,0)","v":344051.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R79,0)+IF(IncludeDeal1,Spreadsheet9.2!R1081,0)+IF(IncludeDeal2,Spreadsheet9.2!R2083,0)+IF(IncludeDeal4,Spreadsheet9.2!R3085,0)","v":136589.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S79,0)+IF(IncludeDeal1,Spreadsheet9.2!S1081,0)+IF(IncludeDeal2,Spreadsheet9.2!S2083,0)+IF(IncludeDeal4,Spreadsheet9.2!S3085,0)","v":-330780.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T79,0)+IF(IncludeDeal1,Spreadsheet9.2!T1081,0)+IF(IncludeDeal2,Spreadsheet9.2!T2083,0)+IF(IncludeDeal4,Spreadsheet9.2!T3085,0)","v":17524},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U79,0)+IF(IncludeDeal1,Spreadsheet9.2!U1081,0)+IF(IncludeDeal2,Spreadsheet9.2!U2083,0)+IF(IncludeDeal4,Spreadsheet9.2!U3085,0)","v":19795.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V79,0)+IF(IncludeDeal1,Spreadsheet9.2!V1081,0)+IF(IncludeDeal2,Spreadsheet9.2!V2083,0)+IF(IncludeDeal4,Spreadsheet9.2!V3085,0)","v":332623.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W79,0)+IF(IncludeDeal1,Spreadsheet9.2!W1081,0)+IF(IncludeDeal2,Spreadsheet9.2!W2083,0)+IF(IncludeDeal4,Spreadsheet9.2!W3085,0)","v":677728.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X79,0)+IF(IncludeDeal1,Spreadsheet9.2!X1081,0)+IF(IncludeDeal2,Spreadsheet9.2!X2083,0)+IF(IncludeDeal4,Spreadsheet9.2!X3085,0)","v":2542175.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y79,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1081,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2083,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3085,0)","v":368828.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z79,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1081,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2083,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3085,0)","v":295359.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA79,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3085,0)","v":-43002.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB79,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3085,0)","v":114996.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC79,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3085,0)","v":1153553.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD79,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3085,0)","v":1171797.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE79,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3085,0)","v":1721282.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF79,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3085,0)","v":2310743.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG79,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3085,0)","v":1566559.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH79,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3085,0)","v":1238820.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI79,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3085,0)","v":334206.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ79,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3085,0)","v":-194305.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK79,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3085,0)","v":-651402.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL79,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3085,0)","v":-308679.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM79,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3085,0)","v":-55804.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN79,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3085,0)","v":-373211.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO79,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3085,0)","v":-356084.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP79,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3085,0)","v":-542850.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ79,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3085,0)","v":-521010.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR79,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3085,0)","v":-558467},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS79,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3085,0)","v":-533927.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT79,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3085,0)","v":-519248.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU79,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3085,0)","v":-554803.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV79,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3085,0)","v":-459494.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW79,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3085,0)","v":-325942.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX79,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3085,0)","v":-331876.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY79,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3085,0)","v":-371710.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ79,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1081,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2083,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3085,0)","v":-270488.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA79,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3085,0)","v":-256288.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB79,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3085,0)","v":-184997.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC79,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3085,0)","v":44135.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD79,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3085,0)","v":-34274.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE79,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3085,0)","v":-115468.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF79,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3085,0)","v":-232420.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG79,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3085,0)","v":-319919},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH79,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3085,0)","v":-376689.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI79,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3085,0)","v":-221832.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ79,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3085,0)","v":-226360.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK79,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3085,0)","v":-228978.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL79,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3085,0)","v":-232893.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM79,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3085,0)","v":-236527.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN79,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3085,0)","v":-241277},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO79,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1081,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2083,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3085,0)","v":-244324.3}]
[null,"Simulation 46",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C80,0)+IF(IncludeDeal1,Spreadsheet9.2!C1082,0)+IF(IncludeDeal2,Spreadsheet9.2!C2084,0)+IF(IncludeDeal4,Spreadsheet9.2!C3086,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E80,0)+IF(IncludeDeal1,Spreadsheet9.2!E1082,0)+IF(IncludeDeal2,Spreadsheet9.2!E2084,0)+IF(IncludeDeal4,Spreadsheet9.2!E3086,0)","v":-784953.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F80,0)+IF(IncludeDeal1,Spreadsheet9.2!F1082,0)+IF(IncludeDeal2,Spreadsheet9.2!F2084,0)+IF(IncludeDeal4,Spreadsheet9.2!F3086,0)","v":-676840},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G80,0)+IF(IncludeDeal1,Spreadsheet9.2!G1082,0)+IF(IncludeDeal2,Spreadsheet9.2!G2084,0)+IF(IncludeDeal4,Spreadsheet9.2!G3086,0)","v":-304139.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H80,0)+IF(IncludeDeal1,Spreadsheet9.2!H1082,0)+IF(IncludeDeal2,Spreadsheet9.2!H2084,0)+IF(IncludeDeal4,Spreadsheet9.2!H3086,0)","v":198109.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I80,0)+IF(IncludeDeal1,Spreadsheet9.2!I1082,0)+IF(IncludeDeal2,Spreadsheet9.2!I2084,0)+IF(IncludeDeal4,Spreadsheet9.2!I3086,0)","v":625462.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J80,0)+IF(IncludeDeal1,Spreadsheet9.2!J1082,0)+IF(IncludeDeal2,Spreadsheet9.2!J2084,0)+IF(IncludeDeal4,Spreadsheet9.2!J3086,0)","v":290350.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K80,0)+IF(IncludeDeal1,Spreadsheet9.2!K1082,0)+IF(IncludeDeal2,Spreadsheet9.2!K2084,0)+IF(IncludeDeal4,Spreadsheet9.2!K3086,0)","v":-172749.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L80,0)+IF(IncludeDeal1,Spreadsheet9.2!L1082,0)+IF(IncludeDeal2,Spreadsheet9.2!L2084,0)+IF(IncludeDeal4,Spreadsheet9.2!L3086,0)","v":405718.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M80,0)+IF(IncludeDeal1,Spreadsheet9.2!M1082,0)+IF(IncludeDeal2,Spreadsheet9.2!M2084,0)+IF(IncludeDeal4,Spreadsheet9.2!M3086,0)","v":966255.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N80,0)+IF(IncludeDeal1,Spreadsheet9.2!N1082,0)+IF(IncludeDeal2,Spreadsheet9.2!N2084,0)+IF(IncludeDeal4,Spreadsheet9.2!N3086,0)","v":1523576.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O80,0)+IF(IncludeDeal1,Spreadsheet9.2!O1082,0)+IF(IncludeDeal2,Spreadsheet9.2!O2084,0)+IF(IncludeDeal4,Spreadsheet9.2!O3086,0)","v":1559703.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P80,0)+IF(IncludeDeal1,Spreadsheet9.2!P1082,0)+IF(IncludeDeal2,Spreadsheet9.2!P2084,0)+IF(IncludeDeal4,Spreadsheet9.2!P3086,0)","v":3974272},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q80,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1082,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2084,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3086,0)","v":3180850.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R80,0)+IF(IncludeDeal1,Spreadsheet9.2!R1082,0)+IF(IncludeDeal2,Spreadsheet9.2!R2084,0)+IF(IncludeDeal4,Spreadsheet9.2!R3086,0)","v":3420169.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S80,0)+IF(IncludeDeal1,Spreadsheet9.2!S1082,0)+IF(IncludeDeal2,Spreadsheet9.2!S2084,0)+IF(IncludeDeal4,Spreadsheet9.2!S3086,0)","v":3970402.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T80,0)+IF(IncludeDeal1,Spreadsheet9.2!T1082,0)+IF(IncludeDeal2,Spreadsheet9.2!T2084,0)+IF(IncludeDeal4,Spreadsheet9.2!T3086,0)","v":3505882.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U80,0)+IF(IncludeDeal1,Spreadsheet9.2!U1082,0)+IF(IncludeDeal2,Spreadsheet9.2!U2084,0)+IF(IncludeDeal4,Spreadsheet9.2!U3086,0)","v":3829205.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V80,0)+IF(IncludeDeal1,Spreadsheet9.2!V1082,0)+IF(IncludeDeal2,Spreadsheet9.2!V2084,0)+IF(IncludeDeal4,Spreadsheet9.2!V3086,0)","v":5154179.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W80,0)+IF(IncludeDeal1,Spreadsheet9.2!W1082,0)+IF(IncludeDeal2,Spreadsheet9.2!W2084,0)+IF(IncludeDeal4,Spreadsheet9.2!W3086,0)","v":7761654.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X80,0)+IF(IncludeDeal1,Spreadsheet9.2!X1082,0)+IF(IncludeDeal2,Spreadsheet9.2!X2084,0)+IF(IncludeDeal4,Spreadsheet9.2!X3086,0)","v":8805783.3000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y80,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1082,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2084,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3086,0)","v":8972454.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z80,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1082,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2084,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3086,0)","v":7338166.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA80,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3086,0)","v":10243949.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB80,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3086,0)","v":10035968.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC80,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3086,0)","v":10132473.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD80,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3086,0)","v":9464589.6999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE80,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3086,0)","v":9623665.3000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF80,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3086,0)","v":8809517.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG80,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3086,0)","v":9069268.3000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH80,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3086,0)","v":8911063.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI80,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3086,0)","v":6288580.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ80,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3086,0)","v":6210808.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK80,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3086,0)","v":5626131.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL80,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3086,0)","v":4585068.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM80,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3086,0)","v":3952407.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN80,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3086,0)","v":5115339.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO80,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3086,0)","v":3981291.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP80,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3086,0)","v":4103982.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ80,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3086,0)","v":5135414.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR80,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3086,0)","v":6030673.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS80,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3086,0)","v":6823011.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT80,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3086,0)","v":5507956.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU80,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3086,0)","v":4779856.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV80,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3086,0)","v":3919945.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW80,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3086,0)","v":3793399.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX80,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3086,0)","v":2207563.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY80,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3086,0)","v":1574700.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ80,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1082,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2084,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3086,0)","v":1228425.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA80,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3086,0)","v":682320.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB80,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3086,0)","v":315768.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC80,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3086,0)","v":320494.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD80,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3086,0)","v":96526.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE80,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3086,0)","v":-38346.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF80,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3086,0)","v":-217289.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG80,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3086,0)","v":-367981.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH80,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3086,0)","v":-477107.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI80,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3086,0)","v":-263330.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ80,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3086,0)","v":-269881.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK80,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3086,0)","v":-275215.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL80,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3086,0)","v":-280055.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM80,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3086,0)","v":-285238.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN80,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3086,0)","v":-289484.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO80,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1082,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2084,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3086,0)","v":-292161.2}]
[null,"Simulation 47",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C81,0)+IF(IncludeDeal1,Spreadsheet9.2!C1083,0)+IF(IncludeDeal2,Spreadsheet9.2!C2085,0)+IF(IncludeDeal4,Spreadsheet9.2!C3087,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E81,0)+IF(IncludeDeal1,Spreadsheet9.2!E1083,0)+IF(IncludeDeal2,Spreadsheet9.2!E2085,0)+IF(IncludeDeal4,Spreadsheet9.2!E3087,0)","v":103142.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F81,0)+IF(IncludeDeal1,Spreadsheet9.2!F1083,0)+IF(IncludeDeal2,Spreadsheet9.2!F2085,0)+IF(IncludeDeal4,Spreadsheet9.2!F3087,0)","v":-441575.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G81,0)+IF(IncludeDeal1,Spreadsheet9.2!G1083,0)+IF(IncludeDeal2,Spreadsheet9.2!G2085,0)+IF(IncludeDeal4,Spreadsheet9.2!G3087,0)","v":-394959.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H81,0)+IF(IncludeDeal1,Spreadsheet9.2!H1083,0)+IF(IncludeDeal2,Spreadsheet9.2!H2085,0)+IF(IncludeDeal4,Spreadsheet9.2!H3087,0)","v":11286.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I81,0)+IF(IncludeDeal1,Spreadsheet9.2!I1083,0)+IF(IncludeDeal2,Spreadsheet9.2!I2085,0)+IF(IncludeDeal4,Spreadsheet9.2!I3087,0)","v":188181.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J81,0)+IF(IncludeDeal1,Spreadsheet9.2!J1083,0)+IF(IncludeDeal2,Spreadsheet9.2!J2085,0)+IF(IncludeDeal4,Spreadsheet9.2!J3087,0)","v":-924436.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K81,0)+IF(IncludeDeal1,Spreadsheet9.2!K1083,0)+IF(IncludeDeal2,Spreadsheet9.2!K2085,0)+IF(IncludeDeal4,Spreadsheet9.2!K3087,0)","v":-935156.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L81,0)+IF(IncludeDeal1,Spreadsheet9.2!L1083,0)+IF(IncludeDeal2,Spreadsheet9.2!L2085,0)+IF(IncludeDeal4,Spreadsheet9.2!L3087,0)","v":-1625287.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M81,0)+IF(IncludeDeal1,Spreadsheet9.2!M1083,0)+IF(IncludeDeal2,Spreadsheet9.2!M2085,0)+IF(IncludeDeal4,Spreadsheet9.2!M3087,0)","v":-1527276.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N81,0)+IF(IncludeDeal1,Spreadsheet9.2!N1083,0)+IF(IncludeDeal2,Spreadsheet9.2!N2085,0)+IF(IncludeDeal4,Spreadsheet9.2!N3087,0)","v":-353786.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O81,0)+IF(IncludeDeal1,Spreadsheet9.2!O1083,0)+IF(IncludeDeal2,Spreadsheet9.2!O2085,0)+IF(IncludeDeal4,Spreadsheet9.2!O3087,0)","v":364650.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P81,0)+IF(IncludeDeal1,Spreadsheet9.2!P1083,0)+IF(IncludeDeal2,Spreadsheet9.2!P2085,0)+IF(IncludeDeal4,Spreadsheet9.2!P3087,0)","v":55312.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q81,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1083,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2085,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3087,0)","v":-589167.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R81,0)+IF(IncludeDeal1,Spreadsheet9.2!R1083,0)+IF(IncludeDeal2,Spreadsheet9.2!R2085,0)+IF(IncludeDeal4,Spreadsheet9.2!R3087,0)","v":-1583894},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S81,0)+IF(IncludeDeal1,Spreadsheet9.2!S1083,0)+IF(IncludeDeal2,Spreadsheet9.2!S2085,0)+IF(IncludeDeal4,Spreadsheet9.2!S3087,0)","v":-1035638.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T81,0)+IF(IncludeDeal1,Spreadsheet9.2!T1083,0)+IF(IncludeDeal2,Spreadsheet9.2!T2085,0)+IF(IncludeDeal4,Spreadsheet9.2!T3087,0)","v":-660413.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U81,0)+IF(IncludeDeal1,Spreadsheet9.2!U1083,0)+IF(IncludeDeal2,Spreadsheet9.2!U2085,0)+IF(IncludeDeal4,Spreadsheet9.2!U3087,0)","v":-1031981.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V81,0)+IF(IncludeDeal1,Spreadsheet9.2!V1083,0)+IF(IncludeDeal2,Spreadsheet9.2!V2085,0)+IF(IncludeDeal4,Spreadsheet9.2!V3087,0)","v":-1690815.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W81,0)+IF(IncludeDeal1,Spreadsheet9.2!W1083,0)+IF(IncludeDeal2,Spreadsheet9.2!W2085,0)+IF(IncludeDeal4,Spreadsheet9.2!W3087,0)","v":-2151849.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X81,0)+IF(IncludeDeal1,Spreadsheet9.2!X1083,0)+IF(IncludeDeal2,Spreadsheet9.2!X2085,0)+IF(IncludeDeal4,Spreadsheet9.2!X3087,0)","v":-2552146.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y81,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1083,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2085,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3087,0)","v":-2364577.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z81,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1083,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2085,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3087,0)","v":-2970436.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA81,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3087,0)","v":-3245153.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB81,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3087,0)","v":-3515148.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC81,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3087,0)","v":-3562019.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD81,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3087,0)","v":-3535949.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE81,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3087,0)","v":-3417607.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF81,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3087,0)","v":-3432744.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG81,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3087,0)","v":-3352790.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH81,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3087,0)","v":-3275105.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI81,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3087,0)","v":-3181936.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ81,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3087,0)","v":-3136448.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK81,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3087,0)","v":-2986569.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL81,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3087,0)","v":-2967240.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM81,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3087,0)","v":-2818972.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN81,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3087,0)","v":-2704565.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO81,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3087,0)","v":-2590704.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP81,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3087,0)","v":-2487154.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ81,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3087,0)","v":-2126006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR81,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3087,0)","v":-2066563.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS81,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3087,0)","v":-1928231.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT81,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3087,0)","v":-1799060.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU81,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3087,0)","v":-1707253.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV81,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3087,0)","v":-1641874.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW81,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3087,0)","v":-1279362.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX81,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3087,0)","v":-1203125.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY81,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3087,0)","v":-1023733.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ81,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1083,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2085,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3087,0)","v":-878736.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA81,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3087,0)","v":-787752.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB81,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3087,0)","v":-748029},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC81,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3087,0)","v":-357376.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD81,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3087,0)","v":-392748.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE81,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3087,0)","v":-429696.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF81,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3087,0)","v":-473685.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG81,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3087,0)","v":-531175.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH81,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3087,0)","v":-616362.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI81,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3087,0)","v":-313728.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ81,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3087,0)","v":-315427.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK81,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3087,0)","v":-317258.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL81,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3087,0)","v":-320014.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM81,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3087,0)","v":-322853.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN81,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3087,0)","v":-326119.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO81,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1083,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2085,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3087,0)","v":-328261.59999999998}]
[null,"Simulation 48",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C82,0)+IF(IncludeDeal1,Spreadsheet9.2!C1084,0)+IF(IncludeDeal2,Spreadsheet9.2!C2086,0)+IF(IncludeDeal4,Spreadsheet9.2!C3088,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E82,0)+IF(IncludeDeal1,Spreadsheet9.2!E1084,0)+IF(IncludeDeal2,Spreadsheet9.2!E2086,0)+IF(IncludeDeal4,Spreadsheet9.2!E3088,0)","v":-298519.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F82,0)+IF(IncludeDeal1,Spreadsheet9.2!F1084,0)+IF(IncludeDeal2,Spreadsheet9.2!F2086,0)+IF(IncludeDeal4,Spreadsheet9.2!F3088,0)","v":-123953.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G82,0)+IF(IncludeDeal1,Spreadsheet9.2!G1084,0)+IF(IncludeDeal2,Spreadsheet9.2!G2086,0)+IF(IncludeDeal4,Spreadsheet9.2!G3088,0)","v":252692.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H82,0)+IF(IncludeDeal1,Spreadsheet9.2!H1084,0)+IF(IncludeDeal2,Spreadsheet9.2!H2086,0)+IF(IncludeDeal4,Spreadsheet9.2!H3088,0)","v":493149.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I82,0)+IF(IncludeDeal1,Spreadsheet9.2!I1084,0)+IF(IncludeDeal2,Spreadsheet9.2!I2086,0)+IF(IncludeDeal4,Spreadsheet9.2!I3088,0)","v":494596.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J82,0)+IF(IncludeDeal1,Spreadsheet9.2!J1084,0)+IF(IncludeDeal2,Spreadsheet9.2!J2086,0)+IF(IncludeDeal4,Spreadsheet9.2!J3088,0)","v":406634.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K82,0)+IF(IncludeDeal1,Spreadsheet9.2!K1084,0)+IF(IncludeDeal2,Spreadsheet9.2!K2086,0)+IF(IncludeDeal4,Spreadsheet9.2!K3088,0)","v":-1128819.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L82,0)+IF(IncludeDeal1,Spreadsheet9.2!L1084,0)+IF(IncludeDeal2,Spreadsheet9.2!L2086,0)+IF(IncludeDeal4,Spreadsheet9.2!L3088,0)","v":-1200477.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M82,0)+IF(IncludeDeal1,Spreadsheet9.2!M1084,0)+IF(IncludeDeal2,Spreadsheet9.2!M2086,0)+IF(IncludeDeal4,Spreadsheet9.2!M3088,0)","v":-1629562.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N82,0)+IF(IncludeDeal1,Spreadsheet9.2!N1084,0)+IF(IncludeDeal2,Spreadsheet9.2!N2086,0)+IF(IncludeDeal4,Spreadsheet9.2!N3088,0)","v":-1115879},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O82,0)+IF(IncludeDeal1,Spreadsheet9.2!O1084,0)+IF(IncludeDeal2,Spreadsheet9.2!O2086,0)+IF(IncludeDeal4,Spreadsheet9.2!O3088,0)","v":-1022612.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P82,0)+IF(IncludeDeal1,Spreadsheet9.2!P1084,0)+IF(IncludeDeal2,Spreadsheet9.2!P2086,0)+IF(IncludeDeal4,Spreadsheet9.2!P3088,0)","v":-898609.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q82,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1084,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2086,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3088,0)","v":-1031792.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R82,0)+IF(IncludeDeal1,Spreadsheet9.2!R1084,0)+IF(IncludeDeal2,Spreadsheet9.2!R2086,0)+IF(IncludeDeal4,Spreadsheet9.2!R3088,0)","v":-1041677.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S82,0)+IF(IncludeDeal1,Spreadsheet9.2!S1084,0)+IF(IncludeDeal2,Spreadsheet9.2!S2086,0)+IF(IncludeDeal4,Spreadsheet9.2!S3088,0)","v":196352.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T82,0)+IF(IncludeDeal1,Spreadsheet9.2!T1084,0)+IF(IncludeDeal2,Spreadsheet9.2!T2086,0)+IF(IncludeDeal4,Spreadsheet9.2!T3088,0)","v":289032.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U82,0)+IF(IncludeDeal1,Spreadsheet9.2!U1084,0)+IF(IncludeDeal2,Spreadsheet9.2!U2086,0)+IF(IncludeDeal4,Spreadsheet9.2!U3088,0)","v":252531.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V82,0)+IF(IncludeDeal1,Spreadsheet9.2!V1084,0)+IF(IncludeDeal2,Spreadsheet9.2!V2086,0)+IF(IncludeDeal4,Spreadsheet9.2!V3088,0)","v":-762229.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W82,0)+IF(IncludeDeal1,Spreadsheet9.2!W1084,0)+IF(IncludeDeal2,Spreadsheet9.2!W2086,0)+IF(IncludeDeal4,Spreadsheet9.2!W3088,0)","v":-1153425.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X82,0)+IF(IncludeDeal1,Spreadsheet9.2!X1084,0)+IF(IncludeDeal2,Spreadsheet9.2!X2086,0)+IF(IncludeDeal4,Spreadsheet9.2!X3088,0)","v":-439929.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y82,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1084,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2086,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3088,0)","v":285688.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z82,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1084,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2086,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3088,0)","v":418108.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA82,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3088,0)","v":547917.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB82,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3088,0)","v":1535127.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC82,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3088,0)","v":-439339.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD82,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3088,0)","v":-181758.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE82,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3088,0)","v":189680.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF82,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3088,0)","v":697038},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG82,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3088,0)","v":-86325.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH82,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3088,0)","v":-437013.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI82,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3088,0)","v":-620482.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ82,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3088,0)","v":-578118.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK82,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3088,0)","v":80136},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL82,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3088,0)","v":-711343},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM82,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3088,0)","v":-555568.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN82,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3088,0)","v":273065.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO82,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3088,0)","v":829793.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP82,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3088,0)","v":2242686.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ82,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3088,0)","v":3567574.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR82,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3088,0)","v":1888353.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS82,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3088,0)","v":2823542.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT82,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3088,0)","v":2635438.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU82,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3088,0)","v":2142491.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV82,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3088,0)","v":1717269.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW82,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3088,0)","v":1397019.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX82,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3088,0)","v":846032.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY82,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3088,0)","v":810907},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ82,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1084,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2086,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3088,0)","v":622367.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA82,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3088,0)","v":308791.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB82,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3088,0)","v":10391.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC82,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3088,0)","v":129673.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD82,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3088,0)","v":94549.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE82,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3088,0)","v":35062.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF82,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3088,0)","v":-43882.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG82,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3088,0)","v":-194472.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH82,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3088,0)","v":-320134},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI82,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3088,0)","v":-138741.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ82,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3088,0)","v":-140353.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK82,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3088,0)","v":-143404.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL82,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3088,0)","v":-146919.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM82,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3088,0)","v":-151047.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN82,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3088,0)","v":-154994.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO82,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1084,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2086,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3088,0)","v":-158753.4}]
[null,"Simulation 49",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C83,0)+IF(IncludeDeal1,Spreadsheet9.2!C1085,0)+IF(IncludeDeal2,Spreadsheet9.2!C2087,0)+IF(IncludeDeal4,Spreadsheet9.2!C3089,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E83,0)+IF(IncludeDeal1,Spreadsheet9.2!E1085,0)+IF(IncludeDeal2,Spreadsheet9.2!E2087,0)+IF(IncludeDeal4,Spreadsheet9.2!E3089,0)","v":-98660},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F83,0)+IF(IncludeDeal1,Spreadsheet9.2!F1085,0)+IF(IncludeDeal2,Spreadsheet9.2!F2087,0)+IF(IncludeDeal4,Spreadsheet9.2!F3089,0)","v":-143985.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G83,0)+IF(IncludeDeal1,Spreadsheet9.2!G1085,0)+IF(IncludeDeal2,Spreadsheet9.2!G2087,0)+IF(IncludeDeal4,Spreadsheet9.2!G3089,0)","v":-344010.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H83,0)+IF(IncludeDeal1,Spreadsheet9.2!H1085,0)+IF(IncludeDeal2,Spreadsheet9.2!H2087,0)+IF(IncludeDeal4,Spreadsheet9.2!H3089,0)","v":-47485.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I83,0)+IF(IncludeDeal1,Spreadsheet9.2!I1085,0)+IF(IncludeDeal2,Spreadsheet9.2!I2087,0)+IF(IncludeDeal4,Spreadsheet9.2!I3089,0)","v":-430574.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J83,0)+IF(IncludeDeal1,Spreadsheet9.2!J1085,0)+IF(IncludeDeal2,Spreadsheet9.2!J2087,0)+IF(IncludeDeal4,Spreadsheet9.2!J3089,0)","v":205703.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K83,0)+IF(IncludeDeal1,Spreadsheet9.2!K1085,0)+IF(IncludeDeal2,Spreadsheet9.2!K2087,0)+IF(IncludeDeal4,Spreadsheet9.2!K3089,0)","v":-289528.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L83,0)+IF(IncludeDeal1,Spreadsheet9.2!L1085,0)+IF(IncludeDeal2,Spreadsheet9.2!L2087,0)+IF(IncludeDeal4,Spreadsheet9.2!L3089,0)","v":-765627.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M83,0)+IF(IncludeDeal1,Spreadsheet9.2!M1085,0)+IF(IncludeDeal2,Spreadsheet9.2!M2087,0)+IF(IncludeDeal4,Spreadsheet9.2!M3089,0)","v":582462.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N83,0)+IF(IncludeDeal1,Spreadsheet9.2!N1085,0)+IF(IncludeDeal2,Spreadsheet9.2!N2087,0)+IF(IncludeDeal4,Spreadsheet9.2!N3089,0)","v":1411481.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O83,0)+IF(IncludeDeal1,Spreadsheet9.2!O1085,0)+IF(IncludeDeal2,Spreadsheet9.2!O2087,0)+IF(IncludeDeal4,Spreadsheet9.2!O3089,0)","v":915229.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P83,0)+IF(IncludeDeal1,Spreadsheet9.2!P1085,0)+IF(IncludeDeal2,Spreadsheet9.2!P2087,0)+IF(IncludeDeal4,Spreadsheet9.2!P3089,0)","v":674385.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q83,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1085,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2087,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3089,0)","v":1314055},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R83,0)+IF(IncludeDeal1,Spreadsheet9.2!R1085,0)+IF(IncludeDeal2,Spreadsheet9.2!R2087,0)+IF(IncludeDeal4,Spreadsheet9.2!R3089,0)","v":410482.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S83,0)+IF(IncludeDeal1,Spreadsheet9.2!S1085,0)+IF(IncludeDeal2,Spreadsheet9.2!S2087,0)+IF(IncludeDeal4,Spreadsheet9.2!S3089,0)","v":1014419.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T83,0)+IF(IncludeDeal1,Spreadsheet9.2!T1085,0)+IF(IncludeDeal2,Spreadsheet9.2!T2087,0)+IF(IncludeDeal4,Spreadsheet9.2!T3089,0)","v":408457.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U83,0)+IF(IncludeDeal1,Spreadsheet9.2!U1085,0)+IF(IncludeDeal2,Spreadsheet9.2!U2087,0)+IF(IncludeDeal4,Spreadsheet9.2!U3089,0)","v":1827414.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V83,0)+IF(IncludeDeal1,Spreadsheet9.2!V1085,0)+IF(IncludeDeal2,Spreadsheet9.2!V2087,0)+IF(IncludeDeal4,Spreadsheet9.2!V3089,0)","v":1268631.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W83,0)+IF(IncludeDeal1,Spreadsheet9.2!W1085,0)+IF(IncludeDeal2,Spreadsheet9.2!W2087,0)+IF(IncludeDeal4,Spreadsheet9.2!W3089,0)","v":2032691.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X83,0)+IF(IncludeDeal1,Spreadsheet9.2!X1085,0)+IF(IncludeDeal2,Spreadsheet9.2!X2087,0)+IF(IncludeDeal4,Spreadsheet9.2!X3089,0)","v":790226.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y83,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1085,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2087,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3089,0)","v":-473323.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z83,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1085,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2087,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3089,0)","v":-234398.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA83,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3089,0)","v":-120817.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB83,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3089,0)","v":-15924.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC83,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3089,0)","v":-14630.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD83,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3089,0)","v":100618.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE83,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3089,0)","v":866977.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF83,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3089,0)","v":1033519.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG83,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3089,0)","v":-405170.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH83,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3089,0)","v":-1094332.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI83,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3089,0)","v":-915998.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ83,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3089,0)","v":-1156833.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK83,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3089,0)","v":-763294.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL83,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3089,0)","v":-297580.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM83,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3089,0)","v":1086323.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN83,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3089,0)","v":810113.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO83,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3089,0)","v":784026.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP83,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3089,0)","v":730704.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ83,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3089,0)","v":218296.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR83,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3089,0)","v":407226.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS83,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3089,0)","v":482569.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT83,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3089,0)","v":-79819.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU83,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3089,0)","v":-182926},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV83,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3089,0)","v":-275384.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW83,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3089,0)","v":-264184.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX83,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3089,0)","v":-245650.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY83,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3089,0)","v":-180591.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ83,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1085,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2087,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3089,0)","v":-77999.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA83,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3089,0)","v":-62554.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB83,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3089,0)","v":-61592.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC83,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3089,0)","v":88213.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD83,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3089,0)","v":35740.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE83,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3089,0)","v":-20266.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF83,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3089,0)","v":-60553.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG83,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3089,0)","v":-125103.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH83,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3089,0)","v":-208219.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI83,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3089,0)","v":-107027.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ83,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3089,0)","v":-111263.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK83,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3089,0)","v":-114417},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL83,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3089,0)","v":-115649.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM83,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3089,0)","v":-118670.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN83,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3089,0)","v":-121462.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO83,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1085,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2087,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3089,0)","v":-124918.9}]
[null,"Simulation 50",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C84,0)+IF(IncludeDeal1,Spreadsheet9.2!C1086,0)+IF(IncludeDeal2,Spreadsheet9.2!C2088,0)+IF(IncludeDeal4,Spreadsheet9.2!C3090,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E84,0)+IF(IncludeDeal1,Spreadsheet9.2!E1086,0)+IF(IncludeDeal2,Spreadsheet9.2!E2088,0)+IF(IncludeDeal4,Spreadsheet9.2!E3090,0)","v":253245.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F84,0)+IF(IncludeDeal1,Spreadsheet9.2!F1086,0)+IF(IncludeDeal2,Spreadsheet9.2!F2088,0)+IF(IncludeDeal4,Spreadsheet9.2!F3090,0)","v":-23677.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G84,0)+IF(IncludeDeal1,Spreadsheet9.2!G1086,0)+IF(IncludeDeal2,Spreadsheet9.2!G2088,0)+IF(IncludeDeal4,Spreadsheet9.2!G3090,0)","v":641176.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H84,0)+IF(IncludeDeal1,Spreadsheet9.2!H1086,0)+IF(IncludeDeal2,Spreadsheet9.2!H2088,0)+IF(IncludeDeal4,Spreadsheet9.2!H3090,0)","v":-9201.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I84,0)+IF(IncludeDeal1,Spreadsheet9.2!I1086,0)+IF(IncludeDeal2,Spreadsheet9.2!I2088,0)+IF(IncludeDeal4,Spreadsheet9.2!I3090,0)","v":-1103696.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J84,0)+IF(IncludeDeal1,Spreadsheet9.2!J1086,0)+IF(IncludeDeal2,Spreadsheet9.2!J2088,0)+IF(IncludeDeal4,Spreadsheet9.2!J3090,0)","v":508430},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K84,0)+IF(IncludeDeal1,Spreadsheet9.2!K1086,0)+IF(IncludeDeal2,Spreadsheet9.2!K2088,0)+IF(IncludeDeal4,Spreadsheet9.2!K3090,0)","v":-207859.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L84,0)+IF(IncludeDeal1,Spreadsheet9.2!L1086,0)+IF(IncludeDeal2,Spreadsheet9.2!L2088,0)+IF(IncludeDeal4,Spreadsheet9.2!L3090,0)","v":-782985.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M84,0)+IF(IncludeDeal1,Spreadsheet9.2!M1086,0)+IF(IncludeDeal2,Spreadsheet9.2!M2088,0)+IF(IncludeDeal4,Spreadsheet9.2!M3090,0)","v":-38915.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N84,0)+IF(IncludeDeal1,Spreadsheet9.2!N1086,0)+IF(IncludeDeal2,Spreadsheet9.2!N2088,0)+IF(IncludeDeal4,Spreadsheet9.2!N3090,0)","v":544341.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O84,0)+IF(IncludeDeal1,Spreadsheet9.2!O1086,0)+IF(IncludeDeal2,Spreadsheet9.2!O2088,0)+IF(IncludeDeal4,Spreadsheet9.2!O3090,0)","v":-153264.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P84,0)+IF(IncludeDeal1,Spreadsheet9.2!P1086,0)+IF(IncludeDeal2,Spreadsheet9.2!P2088,0)+IF(IncludeDeal4,Spreadsheet9.2!P3090,0)","v":-563912.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q84,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1086,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2088,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3090,0)","v":-953767.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R84,0)+IF(IncludeDeal1,Spreadsheet9.2!R1086,0)+IF(IncludeDeal2,Spreadsheet9.2!R2088,0)+IF(IncludeDeal4,Spreadsheet9.2!R3090,0)","v":-884406.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S84,0)+IF(IncludeDeal1,Spreadsheet9.2!S1086,0)+IF(IncludeDeal2,Spreadsheet9.2!S2088,0)+IF(IncludeDeal4,Spreadsheet9.2!S3090,0)","v":-532924.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T84,0)+IF(IncludeDeal1,Spreadsheet9.2!T1086,0)+IF(IncludeDeal2,Spreadsheet9.2!T2088,0)+IF(IncludeDeal4,Spreadsheet9.2!T3090,0)","v":-158299.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U84,0)+IF(IncludeDeal1,Spreadsheet9.2!U1086,0)+IF(IncludeDeal2,Spreadsheet9.2!U2088,0)+IF(IncludeDeal4,Spreadsheet9.2!U3090,0)","v":-1020576.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V84,0)+IF(IncludeDeal1,Spreadsheet9.2!V1086,0)+IF(IncludeDeal2,Spreadsheet9.2!V2088,0)+IF(IncludeDeal4,Spreadsheet9.2!V3090,0)","v":109899.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W84,0)+IF(IncludeDeal1,Spreadsheet9.2!W1086,0)+IF(IncludeDeal2,Spreadsheet9.2!W2088,0)+IF(IncludeDeal4,Spreadsheet9.2!W3090,0)","v":-380426.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X84,0)+IF(IncludeDeal1,Spreadsheet9.2!X1086,0)+IF(IncludeDeal2,Spreadsheet9.2!X2088,0)+IF(IncludeDeal4,Spreadsheet9.2!X3090,0)","v":-703624.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y84,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1086,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2088,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3090,0)","v":-310821},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z84,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1086,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2088,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3090,0)","v":-931078},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA84,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3090,0)","v":-779432},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB84,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3090,0)","v":-345668.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC84,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3090,0)","v":-1211825.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD84,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3090,0)","v":-2204248.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE84,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3090,0)","v":-2308029.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF84,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3090,0)","v":-1879111.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG84,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3090,0)","v":-2024092.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH84,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3090,0)","v":-2221168.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI84,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3090,0)","v":-2652628.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ84,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3090,0)","v":-2651303.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK84,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3090,0)","v":-2336561},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL84,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3090,0)","v":-2260772.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM84,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3090,0)","v":-2249367.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN84,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3090,0)","v":-1875749.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO84,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3090,0)","v":-1775679.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP84,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3090,0)","v":-1872941.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ84,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3090,0)","v":-1710528.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR84,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3090,0)","v":-1626318.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS84,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3090,0)","v":-1522215.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT84,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3090,0)","v":-1386860.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU84,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3090,0)","v":-1265352.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV84,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3090,0)","v":-1218222.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW84,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3090,0)","v":-948240.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX84,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3090,0)","v":-773641.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY84,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3090,0)","v":-552779.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ84,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1086,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2088,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3090,0)","v":-354120.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA84,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3090,0)","v":-223155.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB84,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3090,0)","v":-142219.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC84,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3090,0)","v":-7517.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD84,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3090,0)","v":56330.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE84,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3090,0)","v":74321.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF84,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3090,0)","v":87954.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG84,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3090,0)","v":-15855.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH84,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3090,0)","v":-93117.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI84,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3090,0)","v":-108989.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ84,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3090,0)","v":-105912.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK84,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3090,0)","v":-105330.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL84,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3090,0)","v":-106576.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM84,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3090,0)","v":-107768.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN84,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3090,0)","v":-111324.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO84,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1086,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2088,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3090,0)","v":-114265.60000000001}]
[null,"Simulation 51",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C85,0)+IF(IncludeDeal1,Spreadsheet9.2!C1087,0)+IF(IncludeDeal2,Spreadsheet9.2!C2089,0)+IF(IncludeDeal4,Spreadsheet9.2!C3091,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E85,0)+IF(IncludeDeal1,Spreadsheet9.2!E1087,0)+IF(IncludeDeal2,Spreadsheet9.2!E2089,0)+IF(IncludeDeal4,Spreadsheet9.2!E3091,0)","v":-785206.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F85,0)+IF(IncludeDeal1,Spreadsheet9.2!F1087,0)+IF(IncludeDeal2,Spreadsheet9.2!F2089,0)+IF(IncludeDeal4,Spreadsheet9.2!F3091,0)","v":-1007996.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G85,0)+IF(IncludeDeal1,Spreadsheet9.2!G1087,0)+IF(IncludeDeal2,Spreadsheet9.2!G2089,0)+IF(IncludeDeal4,Spreadsheet9.2!G3091,0)","v":-991997.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H85,0)+IF(IncludeDeal1,Spreadsheet9.2!H1087,0)+IF(IncludeDeal2,Spreadsheet9.2!H2089,0)+IF(IncludeDeal4,Spreadsheet9.2!H3091,0)","v":-1577076.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I85,0)+IF(IncludeDeal1,Spreadsheet9.2!I1087,0)+IF(IncludeDeal2,Spreadsheet9.2!I2089,0)+IF(IncludeDeal4,Spreadsheet9.2!I3091,0)","v":-1635271.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J85,0)+IF(IncludeDeal1,Spreadsheet9.2!J1087,0)+IF(IncludeDeal2,Spreadsheet9.2!J2089,0)+IF(IncludeDeal4,Spreadsheet9.2!J3091,0)","v":-1902933.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K85,0)+IF(IncludeDeal1,Spreadsheet9.2!K1087,0)+IF(IncludeDeal2,Spreadsheet9.2!K2089,0)+IF(IncludeDeal4,Spreadsheet9.2!K3091,0)","v":-1481014.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L85,0)+IF(IncludeDeal1,Spreadsheet9.2!L1087,0)+IF(IncludeDeal2,Spreadsheet9.2!L2089,0)+IF(IncludeDeal4,Spreadsheet9.2!L3091,0)","v":-1635252.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M85,0)+IF(IncludeDeal1,Spreadsheet9.2!M1087,0)+IF(IncludeDeal2,Spreadsheet9.2!M2089,0)+IF(IncludeDeal4,Spreadsheet9.2!M3091,0)","v":-810497.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N85,0)+IF(IncludeDeal1,Spreadsheet9.2!N1087,0)+IF(IncludeDeal2,Spreadsheet9.2!N2089,0)+IF(IncludeDeal4,Spreadsheet9.2!N3091,0)","v":-608237.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O85,0)+IF(IncludeDeal1,Spreadsheet9.2!O1087,0)+IF(IncludeDeal2,Spreadsheet9.2!O2089,0)+IF(IncludeDeal4,Spreadsheet9.2!O3091,0)","v":-971500.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P85,0)+IF(IncludeDeal1,Spreadsheet9.2!P1087,0)+IF(IncludeDeal2,Spreadsheet9.2!P2089,0)+IF(IncludeDeal4,Spreadsheet9.2!P3091,0)","v":-1867231.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q85,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1087,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2089,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3091,0)","v":-1657393.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R85,0)+IF(IncludeDeal1,Spreadsheet9.2!R1087,0)+IF(IncludeDeal2,Spreadsheet9.2!R2089,0)+IF(IncludeDeal4,Spreadsheet9.2!R3091,0)","v":-2697814.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S85,0)+IF(IncludeDeal1,Spreadsheet9.2!S1087,0)+IF(IncludeDeal2,Spreadsheet9.2!S2089,0)+IF(IncludeDeal4,Spreadsheet9.2!S3091,0)","v":-2359291.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T85,0)+IF(IncludeDeal1,Spreadsheet9.2!T1087,0)+IF(IncludeDeal2,Spreadsheet9.2!T2089,0)+IF(IncludeDeal4,Spreadsheet9.2!T3091,0)","v":-3036704.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U85,0)+IF(IncludeDeal1,Spreadsheet9.2!U1087,0)+IF(IncludeDeal2,Spreadsheet9.2!U2089,0)+IF(IncludeDeal4,Spreadsheet9.2!U3091,0)","v":-3379081.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V85,0)+IF(IncludeDeal1,Spreadsheet9.2!V1087,0)+IF(IncludeDeal2,Spreadsheet9.2!V2089,0)+IF(IncludeDeal4,Spreadsheet9.2!V3091,0)","v":-3580606.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W85,0)+IF(IncludeDeal1,Spreadsheet9.2!W1087,0)+IF(IncludeDeal2,Spreadsheet9.2!W2089,0)+IF(IncludeDeal4,Spreadsheet9.2!W3091,0)","v":-3586796.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X85,0)+IF(IncludeDeal1,Spreadsheet9.2!X1087,0)+IF(IncludeDeal2,Spreadsheet9.2!X2089,0)+IF(IncludeDeal4,Spreadsheet9.2!X3091,0)","v":-3898139.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y85,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1087,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2089,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3091,0)","v":-3488583.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z85,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1087,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2089,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3091,0)","v":-3660589.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA85,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3091,0)","v":-3496444.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB85,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3091,0)","v":-3379809},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC85,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3091,0)","v":-3179382.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD85,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3091,0)","v":-3185993.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE85,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3091,0)","v":-2996271.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF85,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3091,0)","v":-3105449.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG85,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3091,0)","v":-2928894.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH85,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3091,0)","v":-2844136.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI85,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3091,0)","v":-2532899.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ85,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3091,0)","v":-2526395.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK85,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3091,0)","v":-2232528.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL85,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3091,0)","v":-2329687.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM85,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3091,0)","v":-2203584.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN85,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3091,0)","v":-2207120.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO85,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3091,0)","v":-2026458},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP85,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3091,0)","v":-1935739.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ85,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3091,0)","v":-1640671.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR85,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3091,0)","v":-1524417.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS85,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3091,0)","v":-1343538.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT85,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3091,0)","v":-1242661.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU85,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3091,0)","v":-1045252.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV85,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3091,0)","v":-941212},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW85,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3091,0)","v":-563859.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX85,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3091,0)","v":-492114.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY85,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3091,0)","v":-361762.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ85,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1087,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2089,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3091,0)","v":-254413.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA85,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3091,0)","v":-271824.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB85,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3091,0)","v":-265159},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC85,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3091,0)","v":-127448.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD85,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3091,0)","v":-133816.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE85,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3091,0)","v":-183186.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF85,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3091,0)","v":-206904.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG85,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3091,0)","v":-328412},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH85,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3091,0)","v":-394808.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI85,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3091,0)","v":-222149.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ85,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3091,0)","v":-224645.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK85,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3091,0)","v":-227100},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL85,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3091,0)","v":-229693.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM85,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3091,0)","v":-233727.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN85,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3091,0)","v":-236269.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO85,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1087,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2089,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3091,0)","v":-238438.39999999999}]
[null,"Simulation 52",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C86,0)+IF(IncludeDeal1,Spreadsheet9.2!C1088,0)+IF(IncludeDeal2,Spreadsheet9.2!C2090,0)+IF(IncludeDeal4,Spreadsheet9.2!C3092,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E86,0)+IF(IncludeDeal1,Spreadsheet9.2!E1088,0)+IF(IncludeDeal2,Spreadsheet9.2!E2090,0)+IF(IncludeDeal4,Spreadsheet9.2!E3092,0)","v":-70381.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F86,0)+IF(IncludeDeal1,Spreadsheet9.2!F1088,0)+IF(IncludeDeal2,Spreadsheet9.2!F2090,0)+IF(IncludeDeal4,Spreadsheet9.2!F3092,0)","v":405749.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G86,0)+IF(IncludeDeal1,Spreadsheet9.2!G1088,0)+IF(IncludeDeal2,Spreadsheet9.2!G2090,0)+IF(IncludeDeal4,Spreadsheet9.2!G3092,0)","v":671623.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H86,0)+IF(IncludeDeal1,Spreadsheet9.2!H1088,0)+IF(IncludeDeal2,Spreadsheet9.2!H2090,0)+IF(IncludeDeal4,Spreadsheet9.2!H3092,0)","v":1056440},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I86,0)+IF(IncludeDeal1,Spreadsheet9.2!I1088,0)+IF(IncludeDeal2,Spreadsheet9.2!I2090,0)+IF(IncludeDeal4,Spreadsheet9.2!I3092,0)","v":1844637.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J86,0)+IF(IncludeDeal1,Spreadsheet9.2!J1088,0)+IF(IncludeDeal2,Spreadsheet9.2!J2090,0)+IF(IncludeDeal4,Spreadsheet9.2!J3092,0)","v":2262145.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K86,0)+IF(IncludeDeal1,Spreadsheet9.2!K1088,0)+IF(IncludeDeal2,Spreadsheet9.2!K2090,0)+IF(IncludeDeal4,Spreadsheet9.2!K3092,0)","v":3079856.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L86,0)+IF(IncludeDeal1,Spreadsheet9.2!L1088,0)+IF(IncludeDeal2,Spreadsheet9.2!L2090,0)+IF(IncludeDeal4,Spreadsheet9.2!L3092,0)","v":2098468.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M86,0)+IF(IncludeDeal1,Spreadsheet9.2!M1088,0)+IF(IncludeDeal2,Spreadsheet9.2!M2090,0)+IF(IncludeDeal4,Spreadsheet9.2!M3092,0)","v":1384973.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N86,0)+IF(IncludeDeal1,Spreadsheet9.2!N1088,0)+IF(IncludeDeal2,Spreadsheet9.2!N2090,0)+IF(IncludeDeal4,Spreadsheet9.2!N3092,0)","v":1419987.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O86,0)+IF(IncludeDeal1,Spreadsheet9.2!O1088,0)+IF(IncludeDeal2,Spreadsheet9.2!O2090,0)+IF(IncludeDeal4,Spreadsheet9.2!O3092,0)","v":2409032.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P86,0)+IF(IncludeDeal1,Spreadsheet9.2!P1088,0)+IF(IncludeDeal2,Spreadsheet9.2!P2090,0)+IF(IncludeDeal4,Spreadsheet9.2!P3092,0)","v":1476564.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q86,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1088,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2090,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3092,0)","v":948019.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R86,0)+IF(IncludeDeal1,Spreadsheet9.2!R1088,0)+IF(IncludeDeal2,Spreadsheet9.2!R2090,0)+IF(IncludeDeal4,Spreadsheet9.2!R3092,0)","v":-438044.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S86,0)+IF(IncludeDeal1,Spreadsheet9.2!S1088,0)+IF(IncludeDeal2,Spreadsheet9.2!S2090,0)+IF(IncludeDeal4,Spreadsheet9.2!S3092,0)","v":-1117434.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T86,0)+IF(IncludeDeal1,Spreadsheet9.2!T1088,0)+IF(IncludeDeal2,Spreadsheet9.2!T2090,0)+IF(IncludeDeal4,Spreadsheet9.2!T3092,0)","v":-1536039.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U86,0)+IF(IncludeDeal1,Spreadsheet9.2!U1088,0)+IF(IncludeDeal2,Spreadsheet9.2!U2090,0)+IF(IncludeDeal4,Spreadsheet9.2!U3092,0)","v":-2070650.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V86,0)+IF(IncludeDeal1,Spreadsheet9.2!V1088,0)+IF(IncludeDeal2,Spreadsheet9.2!V2090,0)+IF(IncludeDeal4,Spreadsheet9.2!V3092,0)","v":-2295413.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W86,0)+IF(IncludeDeal1,Spreadsheet9.2!W1088,0)+IF(IncludeDeal2,Spreadsheet9.2!W2090,0)+IF(IncludeDeal4,Spreadsheet9.2!W3092,0)","v":-2712431.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X86,0)+IF(IncludeDeal1,Spreadsheet9.2!X1088,0)+IF(IncludeDeal2,Spreadsheet9.2!X2090,0)+IF(IncludeDeal4,Spreadsheet9.2!X3092,0)","v":-2458438},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y86,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1088,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2090,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3092,0)","v":-2775960.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z86,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1088,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2090,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3092,0)","v":-2944892.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA86,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3092,0)","v":-2692569.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB86,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3092,0)","v":-2546617},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC86,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3092,0)","v":-2163255.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD86,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3092,0)","v":-2138925.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE86,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3092,0)","v":-1648039},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF86,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3092,0)","v":-1091617.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG86,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3092,0)","v":36510.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH86,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3092,0)","v":-221015.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI86,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3092,0)","v":-60578.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ86,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3092,0)","v":-308178.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK86,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3092,0)","v":339022.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL86,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3092,0)","v":793104.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM86,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3092,0)","v":2011230.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN86,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3092,0)","v":2330427.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO86,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3092,0)","v":3063481.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP86,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3092,0)","v":2499072.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ86,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3092,0)","v":4138467.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR86,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3092,0)","v":4972931.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS86,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3092,0)","v":3388414},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT86,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3092,0)","v":2712686.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU86,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3092,0)","v":3100072.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV86,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3092,0)","v":3342637.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW86,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3092,0)","v":2435860.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX86,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3092,0)","v":2359099.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY86,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3092,0)","v":2551288.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ86,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1088,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2090,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3092,0)","v":1985206},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA86,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3092,0)","v":1719618.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB86,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3092,0)","v":896368.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC86,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3092,0)","v":491949.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD86,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3092,0)","v":361657},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE86,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3092,0)","v":222367},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF86,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3092,0)","v":74186.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG86,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3092,0)","v":-60812.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH86,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3092,0)","v":-153836.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI86,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3092,0)","v":-98953.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ86,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3092,0)","v":-102976.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK86,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3092,0)","v":-106522.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL86,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3092,0)","v":-108102.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM86,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3092,0)","v":-112337.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN86,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3092,0)","v":-116926.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO86,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1088,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2090,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3092,0)","v":-121376.1}]
[null,"Simulation 53",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C87,0)+IF(IncludeDeal1,Spreadsheet9.2!C1089,0)+IF(IncludeDeal2,Spreadsheet9.2!C2091,0)+IF(IncludeDeal4,Spreadsheet9.2!C3093,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E87,0)+IF(IncludeDeal1,Spreadsheet9.2!E1089,0)+IF(IncludeDeal2,Spreadsheet9.2!E2091,0)+IF(IncludeDeal4,Spreadsheet9.2!E3093,0)","v":-315178.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F87,0)+IF(IncludeDeal1,Spreadsheet9.2!F1089,0)+IF(IncludeDeal2,Spreadsheet9.2!F2091,0)+IF(IncludeDeal4,Spreadsheet9.2!F3093,0)","v":237903.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G87,0)+IF(IncludeDeal1,Spreadsheet9.2!G1089,0)+IF(IncludeDeal2,Spreadsheet9.2!G2091,0)+IF(IncludeDeal4,Spreadsheet9.2!G3093,0)","v":-60860.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H87,0)+IF(IncludeDeal1,Spreadsheet9.2!H1089,0)+IF(IncludeDeal2,Spreadsheet9.2!H2091,0)+IF(IncludeDeal4,Spreadsheet9.2!H3093,0)","v":383809.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I87,0)+IF(IncludeDeal1,Spreadsheet9.2!I1089,0)+IF(IncludeDeal2,Spreadsheet9.2!I2091,0)+IF(IncludeDeal4,Spreadsheet9.2!I3093,0)","v":502940.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J87,0)+IF(IncludeDeal1,Spreadsheet9.2!J1089,0)+IF(IncludeDeal2,Spreadsheet9.2!J2091,0)+IF(IncludeDeal4,Spreadsheet9.2!J3093,0)","v":1687670.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K87,0)+IF(IncludeDeal1,Spreadsheet9.2!K1089,0)+IF(IncludeDeal2,Spreadsheet9.2!K2091,0)+IF(IncludeDeal4,Spreadsheet9.2!K3093,0)","v":1870747.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L87,0)+IF(IncludeDeal1,Spreadsheet9.2!L1089,0)+IF(IncludeDeal2,Spreadsheet9.2!L2091,0)+IF(IncludeDeal4,Spreadsheet9.2!L3093,0)","v":1799246.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M87,0)+IF(IncludeDeal1,Spreadsheet9.2!M1089,0)+IF(IncludeDeal2,Spreadsheet9.2!M2091,0)+IF(IncludeDeal4,Spreadsheet9.2!M3093,0)","v":3052017},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N87,0)+IF(IncludeDeal1,Spreadsheet9.2!N1089,0)+IF(IncludeDeal2,Spreadsheet9.2!N2091,0)+IF(IncludeDeal4,Spreadsheet9.2!N3093,0)","v":2377727.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O87,0)+IF(IncludeDeal1,Spreadsheet9.2!O1089,0)+IF(IncludeDeal2,Spreadsheet9.2!O2091,0)+IF(IncludeDeal4,Spreadsheet9.2!O3093,0)","v":1948755},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P87,0)+IF(IncludeDeal1,Spreadsheet9.2!P1089,0)+IF(IncludeDeal2,Spreadsheet9.2!P2091,0)+IF(IncludeDeal4,Spreadsheet9.2!P3093,0)","v":2644268.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q87,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1089,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2091,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3093,0)","v":2446105.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R87,0)+IF(IncludeDeal1,Spreadsheet9.2!R1089,0)+IF(IncludeDeal2,Spreadsheet9.2!R2091,0)+IF(IncludeDeal4,Spreadsheet9.2!R3093,0)","v":1980706.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S87,0)+IF(IncludeDeal1,Spreadsheet9.2!S1089,0)+IF(IncludeDeal2,Spreadsheet9.2!S2091,0)+IF(IncludeDeal4,Spreadsheet9.2!S3093,0)","v":663694.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T87,0)+IF(IncludeDeal1,Spreadsheet9.2!T1089,0)+IF(IncludeDeal2,Spreadsheet9.2!T2091,0)+IF(IncludeDeal4,Spreadsheet9.2!T3093,0)","v":38525.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U87,0)+IF(IncludeDeal1,Spreadsheet9.2!U1089,0)+IF(IncludeDeal2,Spreadsheet9.2!U2091,0)+IF(IncludeDeal4,Spreadsheet9.2!U3093,0)","v":-140954.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V87,0)+IF(IncludeDeal1,Spreadsheet9.2!V1089,0)+IF(IncludeDeal2,Spreadsheet9.2!V2091,0)+IF(IncludeDeal4,Spreadsheet9.2!V3093,0)","v":-1278967.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W87,0)+IF(IncludeDeal1,Spreadsheet9.2!W1089,0)+IF(IncludeDeal2,Spreadsheet9.2!W2091,0)+IF(IncludeDeal4,Spreadsheet9.2!W3093,0)","v":-1785308.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X87,0)+IF(IncludeDeal1,Spreadsheet9.2!X1089,0)+IF(IncludeDeal2,Spreadsheet9.2!X2091,0)+IF(IncludeDeal4,Spreadsheet9.2!X3093,0)","v":-2278790.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y87,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1089,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2091,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3093,0)","v":-1260734.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z87,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1089,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2091,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3093,0)","v":-1372042.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA87,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3093,0)","v":-1169341.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB87,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3093,0)","v":-858974.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC87,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3093,0)","v":-1315876.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD87,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3093,0)","v":-1335092.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE87,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3093,0)","v":-1185081.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF87,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3093,0)","v":-1304039.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG87,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3093,0)","v":-1043890.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH87,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3093,0)","v":-1129271.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI87,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3093,0)","v":-1374566.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ87,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3093,0)","v":-1458800.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK87,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3093,0)","v":-1298807},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL87,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3093,0)","v":-1355135.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM87,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3093,0)","v":-1350353.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN87,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3093,0)","v":-1324798},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO87,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3093,0)","v":-1604677.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP87,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3093,0)","v":-1628529.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ87,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3093,0)","v":-1374773.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR87,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3093,0)","v":-1482709},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS87,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3093,0)","v":-1195079.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT87,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3093,0)","v":-1173205.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU87,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3093,0)","v":-928209.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV87,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3093,0)","v":-1182793.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW87,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3093,0)","v":-783416.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX87,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3093,0)","v":-677331.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY87,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3093,0)","v":-533252.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ87,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1089,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2091,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3093,0)","v":-368929.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA87,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3093,0)","v":-345443.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB87,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3093,0)","v":-331497.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC87,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3093,0)","v":-28534.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD87,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3093,0)","v":-73772.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE87,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3093,0)","v":-102578.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF87,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3093,0)","v":-133203.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG87,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3093,0)","v":-189820},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH87,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3093,0)","v":-257936.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI87,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3093,0)","v":-70410.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ87,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3093,0)","v":-73499.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK87,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3093,0)","v":-76322.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL87,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3093,0)","v":-79450.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM87,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3093,0)","v":-82430},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN87,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3093,0)","v":-88669.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO87,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1089,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2091,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3093,0)","v":-91824.1}]
[null,"Simulation 54",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C88,0)+IF(IncludeDeal1,Spreadsheet9.2!C1090,0)+IF(IncludeDeal2,Spreadsheet9.2!C2092,0)+IF(IncludeDeal4,Spreadsheet9.2!C3094,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E88,0)+IF(IncludeDeal1,Spreadsheet9.2!E1090,0)+IF(IncludeDeal2,Spreadsheet9.2!E2092,0)+IF(IncludeDeal4,Spreadsheet9.2!E3094,0)","v":206302.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F88,0)+IF(IncludeDeal1,Spreadsheet9.2!F1090,0)+IF(IncludeDeal2,Spreadsheet9.2!F2092,0)+IF(IncludeDeal4,Spreadsheet9.2!F3094,0)","v":358799.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G88,0)+IF(IncludeDeal1,Spreadsheet9.2!G1090,0)+IF(IncludeDeal2,Spreadsheet9.2!G2092,0)+IF(IncludeDeal4,Spreadsheet9.2!G3094,0)","v":-118048.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H88,0)+IF(IncludeDeal1,Spreadsheet9.2!H1090,0)+IF(IncludeDeal2,Spreadsheet9.2!H2092,0)+IF(IncludeDeal4,Spreadsheet9.2!H3094,0)","v":-585898.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I88,0)+IF(IncludeDeal1,Spreadsheet9.2!I1090,0)+IF(IncludeDeal2,Spreadsheet9.2!I2092,0)+IF(IncludeDeal4,Spreadsheet9.2!I3094,0)","v":-734458.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J88,0)+IF(IncludeDeal1,Spreadsheet9.2!J1090,0)+IF(IncludeDeal2,Spreadsheet9.2!J2092,0)+IF(IncludeDeal4,Spreadsheet9.2!J3094,0)","v":-1355766.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K88,0)+IF(IncludeDeal1,Spreadsheet9.2!K1090,0)+IF(IncludeDeal2,Spreadsheet9.2!K2092,0)+IF(IncludeDeal4,Spreadsheet9.2!K3094,0)","v":-1226310.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L88,0)+IF(IncludeDeal1,Spreadsheet9.2!L1090,0)+IF(IncludeDeal2,Spreadsheet9.2!L2092,0)+IF(IncludeDeal4,Spreadsheet9.2!L3094,0)","v":-636306.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M88,0)+IF(IncludeDeal1,Spreadsheet9.2!M1090,0)+IF(IncludeDeal2,Spreadsheet9.2!M2092,0)+IF(IncludeDeal4,Spreadsheet9.2!M3094,0)","v":-1756634.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N88,0)+IF(IncludeDeal1,Spreadsheet9.2!N1090,0)+IF(IncludeDeal2,Spreadsheet9.2!N2092,0)+IF(IncludeDeal4,Spreadsheet9.2!N3094,0)","v":-1756341.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O88,0)+IF(IncludeDeal1,Spreadsheet9.2!O1090,0)+IF(IncludeDeal2,Spreadsheet9.2!O2092,0)+IF(IncludeDeal4,Spreadsheet9.2!O3094,0)","v":-1843777.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P88,0)+IF(IncludeDeal1,Spreadsheet9.2!P1090,0)+IF(IncludeDeal2,Spreadsheet9.2!P2092,0)+IF(IncludeDeal4,Spreadsheet9.2!P3094,0)","v":-1727005.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q88,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1090,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2092,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3094,0)","v":-802676.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R88,0)+IF(IncludeDeal1,Spreadsheet9.2!R1090,0)+IF(IncludeDeal2,Spreadsheet9.2!R2092,0)+IF(IncludeDeal4,Spreadsheet9.2!R3094,0)","v":-550060.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S88,0)+IF(IncludeDeal1,Spreadsheet9.2!S1090,0)+IF(IncludeDeal2,Spreadsheet9.2!S2092,0)+IF(IncludeDeal4,Spreadsheet9.2!S3094,0)","v":-73717.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T88,0)+IF(IncludeDeal1,Spreadsheet9.2!T1090,0)+IF(IncludeDeal2,Spreadsheet9.2!T2092,0)+IF(IncludeDeal4,Spreadsheet9.2!T3094,0)","v":-962234.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U88,0)+IF(IncludeDeal1,Spreadsheet9.2!U1090,0)+IF(IncludeDeal2,Spreadsheet9.2!U2092,0)+IF(IncludeDeal4,Spreadsheet9.2!U3094,0)","v":-261213.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V88,0)+IF(IncludeDeal1,Spreadsheet9.2!V1090,0)+IF(IncludeDeal2,Spreadsheet9.2!V2092,0)+IF(IncludeDeal4,Spreadsheet9.2!V3094,0)","v":-1045725.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W88,0)+IF(IncludeDeal1,Spreadsheet9.2!W1090,0)+IF(IncludeDeal2,Spreadsheet9.2!W2092,0)+IF(IncludeDeal4,Spreadsheet9.2!W3094,0)","v":-469078.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X88,0)+IF(IncludeDeal1,Spreadsheet9.2!X1090,0)+IF(IncludeDeal2,Spreadsheet9.2!X2092,0)+IF(IncludeDeal4,Spreadsheet9.2!X3094,0)","v":-367067.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y88,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1090,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2092,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3094,0)","v":750287.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z88,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1090,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2092,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3094,0)","v":-63582},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA88,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3094,0)","v":-1503598},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB88,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3094,0)","v":-889264.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC88,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3094,0)","v":167926.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD88,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3094,0)","v":389786.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE88,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3094,0)","v":661767.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF88,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3094,0)","v":-454854.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG88,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3094,0)","v":-608590.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH88,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3094,0)","v":-535951.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI88,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3094,0)","v":-837457.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ88,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3094,0)","v":-1163454.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK88,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3094,0)","v":-1541932.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL88,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3094,0)","v":-1646132.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM88,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3094,0)","v":-1565978.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN88,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3094,0)","v":-1643305.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO88,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3094,0)","v":-1563249.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP88,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3094,0)","v":-1734199.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ88,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3094,0)","v":-1305704.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR88,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3094,0)","v":-1210081.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS88,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3094,0)","v":-1181379.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT88,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3094,0)","v":-1114033.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU88,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3094,0)","v":-962996.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV88,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3094,0)","v":-937501.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW88,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3094,0)","v":-512737.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX88,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3094,0)","v":-416095.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY88,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3094,0)","v":-402618.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ88,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1090,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2092,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3094,0)","v":-331367.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA88,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3094,0)","v":-335703.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB88,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3094,0)","v":-340118.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC88,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3094,0)","v":-73761.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD88,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3094,0)","v":-47874.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE88,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3094,0)","v":-101725.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF88,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3094,0)","v":-189045.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG88,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3094,0)","v":-299959.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH88,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3094,0)","v":-429160.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI88,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3094,0)","v":-251109.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ88,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3094,0)","v":-253818.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK88,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3094,0)","v":-256248},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL88,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3094,0)","v":-261277.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM88,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3094,0)","v":-264764.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN88,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3094,0)","v":-268164.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO88,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1090,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2092,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3094,0)","v":-270767.40000000002}]
[null,"Simulation 55",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C89,0)+IF(IncludeDeal1,Spreadsheet9.2!C1091,0)+IF(IncludeDeal2,Spreadsheet9.2!C2093,0)+IF(IncludeDeal4,Spreadsheet9.2!C3095,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E89,0)+IF(IncludeDeal1,Spreadsheet9.2!E1091,0)+IF(IncludeDeal2,Spreadsheet9.2!E2093,0)+IF(IncludeDeal4,Spreadsheet9.2!E3095,0)","v":-688084},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F89,0)+IF(IncludeDeal1,Spreadsheet9.2!F1091,0)+IF(IncludeDeal2,Spreadsheet9.2!F2093,0)+IF(IncludeDeal4,Spreadsheet9.2!F3095,0)","v":-1554380},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G89,0)+IF(IncludeDeal1,Spreadsheet9.2!G1091,0)+IF(IncludeDeal2,Spreadsheet9.2!G2093,0)+IF(IncludeDeal4,Spreadsheet9.2!G3095,0)","v":-1737568.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H89,0)+IF(IncludeDeal1,Spreadsheet9.2!H1091,0)+IF(IncludeDeal2,Spreadsheet9.2!H2093,0)+IF(IncludeDeal4,Spreadsheet9.2!H3095,0)","v":-1316570.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I89,0)+IF(IncludeDeal1,Spreadsheet9.2!I1091,0)+IF(IncludeDeal2,Spreadsheet9.2!I2093,0)+IF(IncludeDeal4,Spreadsheet9.2!I3095,0)","v":-1780232.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J89,0)+IF(IncludeDeal1,Spreadsheet9.2!J1091,0)+IF(IncludeDeal2,Spreadsheet9.2!J2093,0)+IF(IncludeDeal4,Spreadsheet9.2!J3095,0)","v":-1701629.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K89,0)+IF(IncludeDeal1,Spreadsheet9.2!K1091,0)+IF(IncludeDeal2,Spreadsheet9.2!K2093,0)+IF(IncludeDeal4,Spreadsheet9.2!K3095,0)","v":-505560.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L89,0)+IF(IncludeDeal1,Spreadsheet9.2!L1091,0)+IF(IncludeDeal2,Spreadsheet9.2!L2093,0)+IF(IncludeDeal4,Spreadsheet9.2!L3095,0)","v":-778120.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M89,0)+IF(IncludeDeal1,Spreadsheet9.2!M1091,0)+IF(IncludeDeal2,Spreadsheet9.2!M2093,0)+IF(IncludeDeal4,Spreadsheet9.2!M3095,0)","v":-1924957},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N89,0)+IF(IncludeDeal1,Spreadsheet9.2!N1091,0)+IF(IncludeDeal2,Spreadsheet9.2!N2093,0)+IF(IncludeDeal4,Spreadsheet9.2!N3095,0)","v":-1169720.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O89,0)+IF(IncludeDeal1,Spreadsheet9.2!O1091,0)+IF(IncludeDeal2,Spreadsheet9.2!O2093,0)+IF(IncludeDeal4,Spreadsheet9.2!O3095,0)","v":-611495.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P89,0)+IF(IncludeDeal1,Spreadsheet9.2!P1091,0)+IF(IncludeDeal2,Spreadsheet9.2!P2093,0)+IF(IncludeDeal4,Spreadsheet9.2!P3095,0)","v":-391875.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q89,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1091,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2093,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3095,0)","v":-84359.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R89,0)+IF(IncludeDeal1,Spreadsheet9.2!R1091,0)+IF(IncludeDeal2,Spreadsheet9.2!R2093,0)+IF(IncludeDeal4,Spreadsheet9.2!R3095,0)","v":-297618.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S89,0)+IF(IncludeDeal1,Spreadsheet9.2!S1091,0)+IF(IncludeDeal2,Spreadsheet9.2!S2093,0)+IF(IncludeDeal4,Spreadsheet9.2!S3095,0)","v":236856.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T89,0)+IF(IncludeDeal1,Spreadsheet9.2!T1091,0)+IF(IncludeDeal2,Spreadsheet9.2!T2093,0)+IF(IncludeDeal4,Spreadsheet9.2!T3095,0)","v":-3138.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U89,0)+IF(IncludeDeal1,Spreadsheet9.2!U1091,0)+IF(IncludeDeal2,Spreadsheet9.2!U2093,0)+IF(IncludeDeal4,Spreadsheet9.2!U3095,0)","v":-721155.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V89,0)+IF(IncludeDeal1,Spreadsheet9.2!V1091,0)+IF(IncludeDeal2,Spreadsheet9.2!V2093,0)+IF(IncludeDeal4,Spreadsheet9.2!V3095,0)","v":-497159.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W89,0)+IF(IncludeDeal1,Spreadsheet9.2!W1091,0)+IF(IncludeDeal2,Spreadsheet9.2!W2093,0)+IF(IncludeDeal4,Spreadsheet9.2!W3095,0)","v":-25055.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X89,0)+IF(IncludeDeal1,Spreadsheet9.2!X1091,0)+IF(IncludeDeal2,Spreadsheet9.2!X2093,0)+IF(IncludeDeal4,Spreadsheet9.2!X3095,0)","v":87691},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y89,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1091,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2093,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3095,0)","v":493012.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z89,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1091,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2093,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3095,0)","v":964775.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA89,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3095,0)","v":-425478.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB89,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3095,0)","v":587584.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC89,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3095,0)","v":647800.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD89,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3095,0)","v":130340.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE89,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3095,0)","v":568624.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF89,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3095,0)","v":435633.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG89,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3095,0)","v":-707626.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH89,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3095,0)","v":255605.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI89,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3095,0)","v":1063962},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ89,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3095,0)","v":567551.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK89,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3095,0)","v":1024891.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL89,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3095,0)","v":186710.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM89,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3095,0)","v":-15669.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN89,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3095,0)","v":243475.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO89,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3095,0)","v":-757999.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP89,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3095,0)","v":-331788.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ89,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3095,0)","v":-370229.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR89,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3095,0)","v":-309967.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS89,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3095,0)","v":90547.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT89,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3095,0)","v":352549.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU89,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3095,0)","v":621503.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV89,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3095,0)","v":537885.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW89,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3095,0)","v":425170.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX89,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3095,0)","v":657621.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY89,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3095,0)","v":603095.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ89,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1091,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2093,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3095,0)","v":616614},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA89,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3095,0)","v":709275.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB89,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3095,0)","v":736520.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC89,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3095,0)","v":643730.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD89,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3095,0)","v":583235.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE89,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3095,0)","v":421891.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF89,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3095,0)","v":349810.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG89,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3095,0)","v":254002.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH89,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3095,0)","v":190040.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI89,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3095,0)","v":72963.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ89,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3095,0)","v":72329.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK89,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3095,0)","v":71091.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL89,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3095,0)","v":69178.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM89,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3095,0)","v":64187.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN89,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3095,0)","v":59679.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO89,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1091,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2093,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3095,0)","v":55003.9}]
[null,"Simulation 56",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C90,0)+IF(IncludeDeal1,Spreadsheet9.2!C1092,0)+IF(IncludeDeal2,Spreadsheet9.2!C2094,0)+IF(IncludeDeal4,Spreadsheet9.2!C3096,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E90,0)+IF(IncludeDeal1,Spreadsheet9.2!E1092,0)+IF(IncludeDeal2,Spreadsheet9.2!E2094,0)+IF(IncludeDeal4,Spreadsheet9.2!E3096,0)","v":-81226.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F90,0)+IF(IncludeDeal1,Spreadsheet9.2!F1092,0)+IF(IncludeDeal2,Spreadsheet9.2!F2094,0)+IF(IncludeDeal4,Spreadsheet9.2!F3096,0)","v":431706.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G90,0)+IF(IncludeDeal1,Spreadsheet9.2!G1092,0)+IF(IncludeDeal2,Spreadsheet9.2!G2094,0)+IF(IncludeDeal4,Spreadsheet9.2!G3096,0)","v":-41250},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H90,0)+IF(IncludeDeal1,Spreadsheet9.2!H1092,0)+IF(IncludeDeal2,Spreadsheet9.2!H2094,0)+IF(IncludeDeal4,Spreadsheet9.2!H3096,0)","v":101738.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I90,0)+IF(IncludeDeal1,Spreadsheet9.2!I1092,0)+IF(IncludeDeal2,Spreadsheet9.2!I2094,0)+IF(IncludeDeal4,Spreadsheet9.2!I3096,0)","v":591446.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J90,0)+IF(IncludeDeal1,Spreadsheet9.2!J1092,0)+IF(IncludeDeal2,Spreadsheet9.2!J2094,0)+IF(IncludeDeal4,Spreadsheet9.2!J3096,0)","v":430740.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K90,0)+IF(IncludeDeal1,Spreadsheet9.2!K1092,0)+IF(IncludeDeal2,Spreadsheet9.2!K2094,0)+IF(IncludeDeal4,Spreadsheet9.2!K3096,0)","v":-117308.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L90,0)+IF(IncludeDeal1,Spreadsheet9.2!L1092,0)+IF(IncludeDeal2,Spreadsheet9.2!L2094,0)+IF(IncludeDeal4,Spreadsheet9.2!L3096,0)","v":-69617.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M90,0)+IF(IncludeDeal1,Spreadsheet9.2!M1092,0)+IF(IncludeDeal2,Spreadsheet9.2!M2094,0)+IF(IncludeDeal4,Spreadsheet9.2!M3096,0)","v":479192.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N90,0)+IF(IncludeDeal1,Spreadsheet9.2!N1092,0)+IF(IncludeDeal2,Spreadsheet9.2!N2094,0)+IF(IncludeDeal4,Spreadsheet9.2!N3096,0)","v":702618.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O90,0)+IF(IncludeDeal1,Spreadsheet9.2!O1092,0)+IF(IncludeDeal2,Spreadsheet9.2!O2094,0)+IF(IncludeDeal4,Spreadsheet9.2!O3096,0)","v":1340923},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P90,0)+IF(IncludeDeal1,Spreadsheet9.2!P1092,0)+IF(IncludeDeal2,Spreadsheet9.2!P2094,0)+IF(IncludeDeal4,Spreadsheet9.2!P3096,0)","v":-505747.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q90,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1092,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2094,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3096,0)","v":-761725},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R90,0)+IF(IncludeDeal1,Spreadsheet9.2!R1092,0)+IF(IncludeDeal2,Spreadsheet9.2!R2094,0)+IF(IncludeDeal4,Spreadsheet9.2!R3096,0)","v":-485030.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S90,0)+IF(IncludeDeal1,Spreadsheet9.2!S1092,0)+IF(IncludeDeal2,Spreadsheet9.2!S2094,0)+IF(IncludeDeal4,Spreadsheet9.2!S3096,0)","v":-278420.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T90,0)+IF(IncludeDeal1,Spreadsheet9.2!T1092,0)+IF(IncludeDeal2,Spreadsheet9.2!T2094,0)+IF(IncludeDeal4,Spreadsheet9.2!T3096,0)","v":195654.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U90,0)+IF(IncludeDeal1,Spreadsheet9.2!U1092,0)+IF(IncludeDeal2,Spreadsheet9.2!U2094,0)+IF(IncludeDeal4,Spreadsheet9.2!U3096,0)","v":4990.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V90,0)+IF(IncludeDeal1,Spreadsheet9.2!V1092,0)+IF(IncludeDeal2,Spreadsheet9.2!V2094,0)+IF(IncludeDeal4,Spreadsheet9.2!V3096,0)","v":1272934.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W90,0)+IF(IncludeDeal1,Spreadsheet9.2!W1092,0)+IF(IncludeDeal2,Spreadsheet9.2!W2094,0)+IF(IncludeDeal4,Spreadsheet9.2!W3096,0)","v":402883.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X90,0)+IF(IncludeDeal1,Spreadsheet9.2!X1092,0)+IF(IncludeDeal2,Spreadsheet9.2!X2094,0)+IF(IncludeDeal4,Spreadsheet9.2!X3096,0)","v":-238241.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y90,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1092,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2094,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3096,0)","v":-46897.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z90,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1092,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2094,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3096,0)","v":1072443.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA90,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3096,0)","v":772717.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB90,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3096,0)","v":-200013.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC90,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3096,0)","v":-343401},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD90,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3096,0)","v":-109516.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE90,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3096,0)","v":-257570.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF90,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3096,0)","v":-251816},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG90,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3096,0)","v":-1291150.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH90,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3096,0)","v":-1076192.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI90,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3096,0)","v":-1450369.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ90,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3096,0)","v":-1792664.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK90,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3096,0)","v":-1699049.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL90,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3096,0)","v":-1676441.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM90,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3096,0)","v":-1836628.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN90,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3096,0)","v":-1988646.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO90,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3096,0)","v":-1814271.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP90,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3096,0)","v":-1655148.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ90,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3096,0)","v":-1420555.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR90,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3096,0)","v":-1255851.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS90,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3096,0)","v":-1203795.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT90,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3096,0)","v":-1038663.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU90,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3096,0)","v":-927552.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV90,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3096,0)","v":-820060.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW90,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3096,0)","v":-673846.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX90,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3096,0)","v":-460039.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY90,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3096,0)","v":-264952.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ90,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1092,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2094,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3096,0)","v":-82663.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA90,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3096,0)","v":-9244.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB90,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3096,0)","v":99696.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC90,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3096,0)","v":201449.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD90,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3096,0)","v":182525.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE90,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3096,0)","v":128508.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF90,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3096,0)","v":36606.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG90,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3096,0)","v":-33964.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH90,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3096,0)","v":-90918.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI90,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3096,0)","v":-59766.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ90,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3096,0)","v":-59608.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK90,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3096,0)","v":-60588.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL90,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3096,0)","v":-62652.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM90,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3096,0)","v":-66178},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN90,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3096,0)","v":-70478.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO90,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1092,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2094,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3096,0)","v":-72954.3}]
[null,"Simulation 57",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C91,0)+IF(IncludeDeal1,Spreadsheet9.2!C1093,0)+IF(IncludeDeal2,Spreadsheet9.2!C2095,0)+IF(IncludeDeal4,Spreadsheet9.2!C3097,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E91,0)+IF(IncludeDeal1,Spreadsheet9.2!E1093,0)+IF(IncludeDeal2,Spreadsheet9.2!E2095,0)+IF(IncludeDeal4,Spreadsheet9.2!E3097,0)","v":-180212.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F91,0)+IF(IncludeDeal1,Spreadsheet9.2!F1093,0)+IF(IncludeDeal2,Spreadsheet9.2!F2095,0)+IF(IncludeDeal4,Spreadsheet9.2!F3097,0)","v":-612772.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G91,0)+IF(IncludeDeal1,Spreadsheet9.2!G1093,0)+IF(IncludeDeal2,Spreadsheet9.2!G2095,0)+IF(IncludeDeal4,Spreadsheet9.2!G3097,0)","v":-825667.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H91,0)+IF(IncludeDeal1,Spreadsheet9.2!H1093,0)+IF(IncludeDeal2,Spreadsheet9.2!H2095,0)+IF(IncludeDeal4,Spreadsheet9.2!H3097,0)","v":-755581.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I91,0)+IF(IncludeDeal1,Spreadsheet9.2!I1093,0)+IF(IncludeDeal2,Spreadsheet9.2!I2095,0)+IF(IncludeDeal4,Spreadsheet9.2!I3097,0)","v":-1276465.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J91,0)+IF(IncludeDeal1,Spreadsheet9.2!J1093,0)+IF(IncludeDeal2,Spreadsheet9.2!J2095,0)+IF(IncludeDeal4,Spreadsheet9.2!J3097,0)","v":-866832.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K91,0)+IF(IncludeDeal1,Spreadsheet9.2!K1093,0)+IF(IncludeDeal2,Spreadsheet9.2!K2095,0)+IF(IncludeDeal4,Spreadsheet9.2!K3097,0)","v":-1756974.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L91,0)+IF(IncludeDeal1,Spreadsheet9.2!L1093,0)+IF(IncludeDeal2,Spreadsheet9.2!L2095,0)+IF(IncludeDeal4,Spreadsheet9.2!L3097,0)","v":-1304216.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M91,0)+IF(IncludeDeal1,Spreadsheet9.2!M1093,0)+IF(IncludeDeal2,Spreadsheet9.2!M2095,0)+IF(IncludeDeal4,Spreadsheet9.2!M3097,0)","v":-381935.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N91,0)+IF(IncludeDeal1,Spreadsheet9.2!N1093,0)+IF(IncludeDeal2,Spreadsheet9.2!N2095,0)+IF(IncludeDeal4,Spreadsheet9.2!N3097,0)","v":449788.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O91,0)+IF(IncludeDeal1,Spreadsheet9.2!O1093,0)+IF(IncludeDeal2,Spreadsheet9.2!O2095,0)+IF(IncludeDeal4,Spreadsheet9.2!O3097,0)","v":665372.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P91,0)+IF(IncludeDeal1,Spreadsheet9.2!P1093,0)+IF(IncludeDeal2,Spreadsheet9.2!P2095,0)+IF(IncludeDeal4,Spreadsheet9.2!P3097,0)","v":395082.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q91,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1093,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2095,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3097,0)","v":314659.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R91,0)+IF(IncludeDeal1,Spreadsheet9.2!R1093,0)+IF(IncludeDeal2,Spreadsheet9.2!R2095,0)+IF(IncludeDeal4,Spreadsheet9.2!R3097,0)","v":789645.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S91,0)+IF(IncludeDeal1,Spreadsheet9.2!S1093,0)+IF(IncludeDeal2,Spreadsheet9.2!S2095,0)+IF(IncludeDeal4,Spreadsheet9.2!S3097,0)","v":701426.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T91,0)+IF(IncludeDeal1,Spreadsheet9.2!T1093,0)+IF(IncludeDeal2,Spreadsheet9.2!T2095,0)+IF(IncludeDeal4,Spreadsheet9.2!T3097,0)","v":-264009.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U91,0)+IF(IncludeDeal1,Spreadsheet9.2!U1093,0)+IF(IncludeDeal2,Spreadsheet9.2!U2095,0)+IF(IncludeDeal4,Spreadsheet9.2!U3097,0)","v":-317561},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V91,0)+IF(IncludeDeal1,Spreadsheet9.2!V1093,0)+IF(IncludeDeal2,Spreadsheet9.2!V2095,0)+IF(IncludeDeal4,Spreadsheet9.2!V3097,0)","v":-1178358.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W91,0)+IF(IncludeDeal1,Spreadsheet9.2!W1093,0)+IF(IncludeDeal2,Spreadsheet9.2!W2095,0)+IF(IncludeDeal4,Spreadsheet9.2!W3097,0)","v":-2209513.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X91,0)+IF(IncludeDeal1,Spreadsheet9.2!X1093,0)+IF(IncludeDeal2,Spreadsheet9.2!X2095,0)+IF(IncludeDeal4,Spreadsheet9.2!X3097,0)","v":-2083668.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y91,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1093,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2095,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3097,0)","v":-1396868.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z91,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1093,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2095,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3097,0)","v":-1864456},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA91,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3097,0)","v":-1887413.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB91,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3097,0)","v":-1472373.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC91,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3097,0)","v":-1502387.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD91,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3097,0)","v":-1632435.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE91,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3097,0)","v":-2146347.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF91,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3097,0)","v":-2084756.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG91,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3097,0)","v":-2274366.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH91,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3097,0)","v":-2479513.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI91,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3097,0)","v":-2459366.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ91,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3097,0)","v":-2424355.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK91,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3097,0)","v":-2207759.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL91,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3097,0)","v":-2198287.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM91,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3097,0)","v":-2378364.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN91,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3097,0)","v":-2307401.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO91,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3097,0)","v":-2279820},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP91,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3097,0)","v":-2284588.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ91,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3097,0)","v":-1989668.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR91,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3097,0)","v":-1827811.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS91,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3097,0)","v":-1670594.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT91,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3097,0)","v":-1572110.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU91,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3097,0)","v":-1586037.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV91,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3097,0)","v":-1507494.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW91,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3097,0)","v":-1255030.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX91,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3097,0)","v":-1162276.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY91,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3097,0)","v":-1008455.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ91,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1093,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2095,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3097,0)","v":-939373.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA91,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3097,0)","v":-845741.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB91,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3097,0)","v":-822458.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC91,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3097,0)","v":-484255},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD91,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3097,0)","v":-544882.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE91,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3097,0)","v":-588441.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF91,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3097,0)","v":-624263.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG91,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3097,0)","v":-684902},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH91,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3097,0)","v":-702941},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI91,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3097,0)","v":-358390.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ91,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3097,0)","v":-361983.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK91,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3097,0)","v":-363301.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL91,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3097,0)","v":-365496},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM91,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3097,0)","v":-368663.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN91,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3097,0)","v":-372148.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO91,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1093,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2095,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3097,0)","v":-374566.8}]
[null,"Simulation 58",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C92,0)+IF(IncludeDeal1,Spreadsheet9.2!C1094,0)+IF(IncludeDeal2,Spreadsheet9.2!C2096,0)+IF(IncludeDeal4,Spreadsheet9.2!C3098,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E92,0)+IF(IncludeDeal1,Spreadsheet9.2!E1094,0)+IF(IncludeDeal2,Spreadsheet9.2!E2096,0)+IF(IncludeDeal4,Spreadsheet9.2!E3098,0)","v":702612.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F92,0)+IF(IncludeDeal1,Spreadsheet9.2!F1094,0)+IF(IncludeDeal2,Spreadsheet9.2!F2096,0)+IF(IncludeDeal4,Spreadsheet9.2!F3098,0)","v":912084.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G92,0)+IF(IncludeDeal1,Spreadsheet9.2!G1094,0)+IF(IncludeDeal2,Spreadsheet9.2!G2096,0)+IF(IncludeDeal4,Spreadsheet9.2!G3098,0)","v":197736.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H92,0)+IF(IncludeDeal1,Spreadsheet9.2!H1094,0)+IF(IncludeDeal2,Spreadsheet9.2!H2096,0)+IF(IncludeDeal4,Spreadsheet9.2!H3098,0)","v":23339.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I92,0)+IF(IncludeDeal1,Spreadsheet9.2!I1094,0)+IF(IncludeDeal2,Spreadsheet9.2!I2096,0)+IF(IncludeDeal4,Spreadsheet9.2!I3098,0)","v":-1179163.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J92,0)+IF(IncludeDeal1,Spreadsheet9.2!J1094,0)+IF(IncludeDeal2,Spreadsheet9.2!J2096,0)+IF(IncludeDeal4,Spreadsheet9.2!J3098,0)","v":-747097.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K92,0)+IF(IncludeDeal1,Spreadsheet9.2!K1094,0)+IF(IncludeDeal2,Spreadsheet9.2!K2096,0)+IF(IncludeDeal4,Spreadsheet9.2!K3098,0)","v":-1542759.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L92,0)+IF(IncludeDeal1,Spreadsheet9.2!L1094,0)+IF(IncludeDeal2,Spreadsheet9.2!L2096,0)+IF(IncludeDeal4,Spreadsheet9.2!L3098,0)","v":-2421958.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M92,0)+IF(IncludeDeal1,Spreadsheet9.2!M1094,0)+IF(IncludeDeal2,Spreadsheet9.2!M2096,0)+IF(IncludeDeal4,Spreadsheet9.2!M3098,0)","v":-1784826.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N92,0)+IF(IncludeDeal1,Spreadsheet9.2!N1094,0)+IF(IncludeDeal2,Spreadsheet9.2!N2096,0)+IF(IncludeDeal4,Spreadsheet9.2!N3098,0)","v":-1273880.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O92,0)+IF(IncludeDeal1,Spreadsheet9.2!O1094,0)+IF(IncludeDeal2,Spreadsheet9.2!O2096,0)+IF(IncludeDeal4,Spreadsheet9.2!O3098,0)","v":-2092190.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P92,0)+IF(IncludeDeal1,Spreadsheet9.2!P1094,0)+IF(IncludeDeal2,Spreadsheet9.2!P2096,0)+IF(IncludeDeal4,Spreadsheet9.2!P3098,0)","v":-2578181},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q92,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1094,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2096,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3098,0)","v":-2676392},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R92,0)+IF(IncludeDeal1,Spreadsheet9.2!R1094,0)+IF(IncludeDeal2,Spreadsheet9.2!R2096,0)+IF(IncludeDeal4,Spreadsheet9.2!R3098,0)","v":-3091165.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S92,0)+IF(IncludeDeal1,Spreadsheet9.2!S1094,0)+IF(IncludeDeal2,Spreadsheet9.2!S2096,0)+IF(IncludeDeal4,Spreadsheet9.2!S3098,0)","v":-2271298.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T92,0)+IF(IncludeDeal1,Spreadsheet9.2!T1094,0)+IF(IncludeDeal2,Spreadsheet9.2!T2096,0)+IF(IncludeDeal4,Spreadsheet9.2!T3098,0)","v":-2404734.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U92,0)+IF(IncludeDeal1,Spreadsheet9.2!U1094,0)+IF(IncludeDeal2,Spreadsheet9.2!U2096,0)+IF(IncludeDeal4,Spreadsheet9.2!U3098,0)","v":-2076228.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V92,0)+IF(IncludeDeal1,Spreadsheet9.2!V1094,0)+IF(IncludeDeal2,Spreadsheet9.2!V2096,0)+IF(IncludeDeal4,Spreadsheet9.2!V3098,0)","v":-1453399.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W92,0)+IF(IncludeDeal1,Spreadsheet9.2!W1094,0)+IF(IncludeDeal2,Spreadsheet9.2!W2096,0)+IF(IncludeDeal4,Spreadsheet9.2!W3098,0)","v":-2253430.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X92,0)+IF(IncludeDeal1,Spreadsheet9.2!X1094,0)+IF(IncludeDeal2,Spreadsheet9.2!X2096,0)+IF(IncludeDeal4,Spreadsheet9.2!X3098,0)","v":-2900450.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y92,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1094,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2096,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3098,0)","v":-2469767.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z92,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1094,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2096,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3098,0)","v":-2690509.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA92,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3098,0)","v":-3101607.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB92,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3098,0)","v":-3095745.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC92,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3098,0)","v":-3320236.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD92,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3098,0)","v":-3241065.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE92,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3098,0)","v":-2915603.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF92,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3098,0)","v":-2872847.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG92,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3098,0)","v":-2929209.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH92,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3098,0)","v":-3009537.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI92,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3098,0)","v":-2859610},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ92,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3098,0)","v":-2796916.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK92,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3098,0)","v":-2450525.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL92,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3098,0)","v":-2489040.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM92,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3098,0)","v":-2284236.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN92,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3098,0)","v":-2436473.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO92,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3098,0)","v":-2420402.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP92,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3098,0)","v":-2394694.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ92,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3098,0)","v":-1914939.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR92,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3098,0)","v":-1705089.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS92,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3098,0)","v":-1636152.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT92,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3098,0)","v":-1523826},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU92,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3098,0)","v":-1476234.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV92,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3098,0)","v":-1379723.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW92,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3098,0)","v":-1021609.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX92,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3098,0)","v":-913849.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY92,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3098,0)","v":-662207.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ92,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1094,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2096,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3098,0)","v":-575954.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA92,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3098,0)","v":-464979.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB92,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3098,0)","v":-441192.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC92,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3098,0)","v":-138541},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD92,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3098,0)","v":-254978},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE92,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3098,0)","v":-346991.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF92,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3098,0)","v":-430093.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG92,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3098,0)","v":-541406.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH92,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3098,0)","v":-631607.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI92,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3098,0)","v":-393912.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ92,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3098,0)","v":-398188.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK92,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3098,0)","v":-402342.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL92,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3098,0)","v":-405213.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM92,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3098,0)","v":-409131.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN92,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3098,0)","v":-412049.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO92,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1094,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2096,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3098,0)","v":-413953.2}]
[null,"Simulation 59",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C93,0)+IF(IncludeDeal1,Spreadsheet9.2!C1095,0)+IF(IncludeDeal2,Spreadsheet9.2!C2097,0)+IF(IncludeDeal4,Spreadsheet9.2!C3099,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E93,0)+IF(IncludeDeal1,Spreadsheet9.2!E1095,0)+IF(IncludeDeal2,Spreadsheet9.2!E2097,0)+IF(IncludeDeal4,Spreadsheet9.2!E3099,0)","v":178889.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F93,0)+IF(IncludeDeal1,Spreadsheet9.2!F1095,0)+IF(IncludeDeal2,Spreadsheet9.2!F2097,0)+IF(IncludeDeal4,Spreadsheet9.2!F3099,0)","v":122184.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G93,0)+IF(IncludeDeal1,Spreadsheet9.2!G1095,0)+IF(IncludeDeal2,Spreadsheet9.2!G2097,0)+IF(IncludeDeal4,Spreadsheet9.2!G3099,0)","v":-210206.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H93,0)+IF(IncludeDeal1,Spreadsheet9.2!H1095,0)+IF(IncludeDeal2,Spreadsheet9.2!H2097,0)+IF(IncludeDeal4,Spreadsheet9.2!H3099,0)","v":-333473.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I93,0)+IF(IncludeDeal1,Spreadsheet9.2!I1095,0)+IF(IncludeDeal2,Spreadsheet9.2!I2097,0)+IF(IncludeDeal4,Spreadsheet9.2!I3099,0)","v":-741108.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J93,0)+IF(IncludeDeal1,Spreadsheet9.2!J1095,0)+IF(IncludeDeal2,Spreadsheet9.2!J2097,0)+IF(IncludeDeal4,Spreadsheet9.2!J3099,0)","v":-1225645.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K93,0)+IF(IncludeDeal1,Spreadsheet9.2!K1095,0)+IF(IncludeDeal2,Spreadsheet9.2!K2097,0)+IF(IncludeDeal4,Spreadsheet9.2!K3099,0)","v":-1257833.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L93,0)+IF(IncludeDeal1,Spreadsheet9.2!L1095,0)+IF(IncludeDeal2,Spreadsheet9.2!L2097,0)+IF(IncludeDeal4,Spreadsheet9.2!L3099,0)","v":-2271456},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M93,0)+IF(IncludeDeal1,Spreadsheet9.2!M1095,0)+IF(IncludeDeal2,Spreadsheet9.2!M2097,0)+IF(IncludeDeal4,Spreadsheet9.2!M3099,0)","v":-1326020.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N93,0)+IF(IncludeDeal1,Spreadsheet9.2!N1095,0)+IF(IncludeDeal2,Spreadsheet9.2!N2097,0)+IF(IncludeDeal4,Spreadsheet9.2!N3099,0)","v":-1828565.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O93,0)+IF(IncludeDeal1,Spreadsheet9.2!O1095,0)+IF(IncludeDeal2,Spreadsheet9.2!O2097,0)+IF(IncludeDeal4,Spreadsheet9.2!O3099,0)","v":-1803658.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P93,0)+IF(IncludeDeal1,Spreadsheet9.2!P1095,0)+IF(IncludeDeal2,Spreadsheet9.2!P2097,0)+IF(IncludeDeal4,Spreadsheet9.2!P3099,0)","v":-2242923.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q93,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1095,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2097,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3099,0)","v":-1806403.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R93,0)+IF(IncludeDeal1,Spreadsheet9.2!R1095,0)+IF(IncludeDeal2,Spreadsheet9.2!R2097,0)+IF(IncludeDeal4,Spreadsheet9.2!R3099,0)","v":-2520081.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S93,0)+IF(IncludeDeal1,Spreadsheet9.2!S1095,0)+IF(IncludeDeal2,Spreadsheet9.2!S2097,0)+IF(IncludeDeal4,Spreadsheet9.2!S3099,0)","v":-2808574.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T93,0)+IF(IncludeDeal1,Spreadsheet9.2!T1095,0)+IF(IncludeDeal2,Spreadsheet9.2!T2097,0)+IF(IncludeDeal4,Spreadsheet9.2!T3099,0)","v":-2419717.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U93,0)+IF(IncludeDeal1,Spreadsheet9.2!U1095,0)+IF(IncludeDeal2,Spreadsheet9.2!U2097,0)+IF(IncludeDeal4,Spreadsheet9.2!U3099,0)","v":-2572305.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V93,0)+IF(IncludeDeal1,Spreadsheet9.2!V1095,0)+IF(IncludeDeal2,Spreadsheet9.2!V2097,0)+IF(IncludeDeal4,Spreadsheet9.2!V3099,0)","v":-2837390.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W93,0)+IF(IncludeDeal1,Spreadsheet9.2!W1095,0)+IF(IncludeDeal2,Spreadsheet9.2!W2097,0)+IF(IncludeDeal4,Spreadsheet9.2!W3099,0)","v":-2907547.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X93,0)+IF(IncludeDeal1,Spreadsheet9.2!X1095,0)+IF(IncludeDeal2,Spreadsheet9.2!X2097,0)+IF(IncludeDeal4,Spreadsheet9.2!X3099,0)","v":-3269811.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y93,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1095,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2097,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3099,0)","v":-2872658.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z93,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1095,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2097,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3099,0)","v":-2476139.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA93,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3099,0)","v":-1869117.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB93,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3099,0)","v":-2032871.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC93,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3099,0)","v":-2146430.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD93,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3099,0)","v":-2034165.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE93,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3099,0)","v":-2139751.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF93,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3099,0)","v":-2362771.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG93,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3099,0)","v":-2380440.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH93,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3099,0)","v":-2554632.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI93,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3099,0)","v":-2296034.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ93,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3099,0)","v":-2293315.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK93,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3099,0)","v":-1906837.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL93,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3099,0)","v":-1364205.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM93,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3099,0)","v":-400632.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN93,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3099,0)","v":-99522.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO93,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3099,0)","v":-1102215.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP93,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3099,0)","v":-1769844.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ93,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3099,0)","v":-1280642},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR93,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3099,0)","v":-1053669.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS93,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3099,0)","v":-1137627.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT93,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3099,0)","v":-858695},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU93,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3099,0)","v":-860138.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV93,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3099,0)","v":-898293.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW93,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3099,0)","v":-506765.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX93,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3099,0)","v":-478019.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY93,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3099,0)","v":-510065.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ93,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1095,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2097,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3099,0)","v":-442311.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA93,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3099,0)","v":-482300},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB93,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3099,0)","v":-484884.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC93,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3099,0)","v":-212333.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD93,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3099,0)","v":-289089.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE93,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3099,0)","v":-381778.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF93,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3099,0)","v":-425421},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG93,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3099,0)","v":-487353.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH93,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3099,0)","v":-544146.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI93,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3099,0)","v":-266434.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ93,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3099,0)","v":-269765},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK93,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3099,0)","v":-272230.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL93,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3099,0)","v":-276029.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM93,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3099,0)","v":-278946.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN93,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3099,0)","v":-281005.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO93,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1095,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2097,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3099,0)","v":-282735.2}]
[null,"Simulation 60",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C94,0)+IF(IncludeDeal1,Spreadsheet9.2!C1096,0)+IF(IncludeDeal2,Spreadsheet9.2!C2098,0)+IF(IncludeDeal4,Spreadsheet9.2!C3100,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E94,0)+IF(IncludeDeal1,Spreadsheet9.2!E1096,0)+IF(IncludeDeal2,Spreadsheet9.2!E2098,0)+IF(IncludeDeal4,Spreadsheet9.2!E3100,0)","v":145434.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F94,0)+IF(IncludeDeal1,Spreadsheet9.2!F1096,0)+IF(IncludeDeal2,Spreadsheet9.2!F2098,0)+IF(IncludeDeal4,Spreadsheet9.2!F3100,0)","v":293676.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G94,0)+IF(IncludeDeal1,Spreadsheet9.2!G1096,0)+IF(IncludeDeal2,Spreadsheet9.2!G2098,0)+IF(IncludeDeal4,Spreadsheet9.2!G3100,0)","v":357788.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H94,0)+IF(IncludeDeal1,Spreadsheet9.2!H1096,0)+IF(IncludeDeal2,Spreadsheet9.2!H2098,0)+IF(IncludeDeal4,Spreadsheet9.2!H3100,0)","v":-282317.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I94,0)+IF(IncludeDeal1,Spreadsheet9.2!I1096,0)+IF(IncludeDeal2,Spreadsheet9.2!I2098,0)+IF(IncludeDeal4,Spreadsheet9.2!I3100,0)","v":192709.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J94,0)+IF(IncludeDeal1,Spreadsheet9.2!J1096,0)+IF(IncludeDeal2,Spreadsheet9.2!J2098,0)+IF(IncludeDeal4,Spreadsheet9.2!J3100,0)","v":170573.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K94,0)+IF(IncludeDeal1,Spreadsheet9.2!K1096,0)+IF(IncludeDeal2,Spreadsheet9.2!K2098,0)+IF(IncludeDeal4,Spreadsheet9.2!K3100,0)","v":719036.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L94,0)+IF(IncludeDeal1,Spreadsheet9.2!L1096,0)+IF(IncludeDeal2,Spreadsheet9.2!L2098,0)+IF(IncludeDeal4,Spreadsheet9.2!L3100,0)","v":437868.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M94,0)+IF(IncludeDeal1,Spreadsheet9.2!M1096,0)+IF(IncludeDeal2,Spreadsheet9.2!M2098,0)+IF(IncludeDeal4,Spreadsheet9.2!M3100,0)","v":80845.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N94,0)+IF(IncludeDeal1,Spreadsheet9.2!N1096,0)+IF(IncludeDeal2,Spreadsheet9.2!N2098,0)+IF(IncludeDeal4,Spreadsheet9.2!N3100,0)","v":-115280.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O94,0)+IF(IncludeDeal1,Spreadsheet9.2!O1096,0)+IF(IncludeDeal2,Spreadsheet9.2!O2098,0)+IF(IncludeDeal4,Spreadsheet9.2!O3100,0)","v":922096.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P94,0)+IF(IncludeDeal1,Spreadsheet9.2!P1096,0)+IF(IncludeDeal2,Spreadsheet9.2!P2098,0)+IF(IncludeDeal4,Spreadsheet9.2!P3100,0)","v":729612.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q94,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1096,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2098,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3100,0)","v":1229110.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R94,0)+IF(IncludeDeal1,Spreadsheet9.2!R1096,0)+IF(IncludeDeal2,Spreadsheet9.2!R2098,0)+IF(IncludeDeal4,Spreadsheet9.2!R3100,0)","v":1394299.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S94,0)+IF(IncludeDeal1,Spreadsheet9.2!S1096,0)+IF(IncludeDeal2,Spreadsheet9.2!S2098,0)+IF(IncludeDeal4,Spreadsheet9.2!S3100,0)","v":1571380.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T94,0)+IF(IncludeDeal1,Spreadsheet9.2!T1096,0)+IF(IncludeDeal2,Spreadsheet9.2!T2098,0)+IF(IncludeDeal4,Spreadsheet9.2!T3100,0)","v":1151853.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U94,0)+IF(IncludeDeal1,Spreadsheet9.2!U1096,0)+IF(IncludeDeal2,Spreadsheet9.2!U2098,0)+IF(IncludeDeal4,Spreadsheet9.2!U3100,0)","v":1764822.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V94,0)+IF(IncludeDeal1,Spreadsheet9.2!V1096,0)+IF(IncludeDeal2,Spreadsheet9.2!V2098,0)+IF(IncludeDeal4,Spreadsheet9.2!V3100,0)","v":1926581},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W94,0)+IF(IncludeDeal1,Spreadsheet9.2!W1096,0)+IF(IncludeDeal2,Spreadsheet9.2!W2098,0)+IF(IncludeDeal4,Spreadsheet9.2!W3100,0)","v":3877618.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X94,0)+IF(IncludeDeal1,Spreadsheet9.2!X1096,0)+IF(IncludeDeal2,Spreadsheet9.2!X2098,0)+IF(IncludeDeal4,Spreadsheet9.2!X3100,0)","v":2635969.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y94,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1096,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2098,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3100,0)","v":1733185.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z94,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1096,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2098,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3100,0)","v":1425737.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA94,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3100,0)","v":1976829.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB94,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3100,0)","v":1985888.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC94,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3100,0)","v":470929.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD94,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3100,0)","v":277345.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE94,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3100,0)","v":1573083.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF94,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3100,0)","v":1675983.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG94,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3100,0)","v":2037894.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH94,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3100,0)","v":1595948.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI94,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3100,0)","v":85988.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ94,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3100,0)","v":-634792.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK94,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3100,0)","v":-349359},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL94,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3100,0)","v":-625951.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM94,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3100,0)","v":-598205.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN94,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3100,0)","v":-843094.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO94,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3100,0)","v":-1264748.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP94,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3100,0)","v":-1219431.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ94,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3100,0)","v":-943028},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR94,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3100,0)","v":-705019.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS94,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3100,0)","v":-472940.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT94,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3100,0)","v":-433024.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU94,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3100,0)","v":-270886.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV94,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3100,0)","v":18653.099999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW94,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3100,0)","v":132062.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX94,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3100,0)","v":323472.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY94,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3100,0)","v":354362.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ94,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1096,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2098,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3100,0)","v":377756.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA94,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3100,0)","v":550477.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB94,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3100,0)","v":660666.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC94,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3100,0)","v":620376.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD94,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3100,0)","v":504776.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE94,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3100,0)","v":426655.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF94,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3100,0)","v":371874.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG94,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3100,0)","v":232005.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH94,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3100,0)","v":49297.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI94,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3100,0)","v":2685.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ94,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3100,0)","v":-1968.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK94,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3100,0)","v":-10895.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL94,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3100,0)","v":-14397.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM94,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3100,0)","v":-17492},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN94,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3100,0)","v":-23394.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO94,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1096,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2098,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3100,0)","v":-26838.7}]
[null,"Simulation 61",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C95,0)+IF(IncludeDeal1,Spreadsheet9.2!C1097,0)+IF(IncludeDeal2,Spreadsheet9.2!C2099,0)+IF(IncludeDeal4,Spreadsheet9.2!C3101,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E95,0)+IF(IncludeDeal1,Spreadsheet9.2!E1097,0)+IF(IncludeDeal2,Spreadsheet9.2!E2099,0)+IF(IncludeDeal4,Spreadsheet9.2!E3101,0)","v":-352199.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F95,0)+IF(IncludeDeal1,Spreadsheet9.2!F1097,0)+IF(IncludeDeal2,Spreadsheet9.2!F2099,0)+IF(IncludeDeal4,Spreadsheet9.2!F3101,0)","v":-739909.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G95,0)+IF(IncludeDeal1,Spreadsheet9.2!G1097,0)+IF(IncludeDeal2,Spreadsheet9.2!G2099,0)+IF(IncludeDeal4,Spreadsheet9.2!G3101,0)","v":208091.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H95,0)+IF(IncludeDeal1,Spreadsheet9.2!H1097,0)+IF(IncludeDeal2,Spreadsheet9.2!H2099,0)+IF(IncludeDeal4,Spreadsheet9.2!H3101,0)","v":930848},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I95,0)+IF(IncludeDeal1,Spreadsheet9.2!I1097,0)+IF(IncludeDeal2,Spreadsheet9.2!I2099,0)+IF(IncludeDeal4,Spreadsheet9.2!I3101,0)","v":264206.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J95,0)+IF(IncludeDeal1,Spreadsheet9.2!J1097,0)+IF(IncludeDeal2,Spreadsheet9.2!J2099,0)+IF(IncludeDeal4,Spreadsheet9.2!J3101,0)","v":177765.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K95,0)+IF(IncludeDeal1,Spreadsheet9.2!K1097,0)+IF(IncludeDeal2,Spreadsheet9.2!K2099,0)+IF(IncludeDeal4,Spreadsheet9.2!K3101,0)","v":923295.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L95,0)+IF(IncludeDeal1,Spreadsheet9.2!L1097,0)+IF(IncludeDeal2,Spreadsheet9.2!L2099,0)+IF(IncludeDeal4,Spreadsheet9.2!L3101,0)","v":535164.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M95,0)+IF(IncludeDeal1,Spreadsheet9.2!M1097,0)+IF(IncludeDeal2,Spreadsheet9.2!M2099,0)+IF(IncludeDeal4,Spreadsheet9.2!M3101,0)","v":-669314.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N95,0)+IF(IncludeDeal1,Spreadsheet9.2!N1097,0)+IF(IncludeDeal2,Spreadsheet9.2!N2099,0)+IF(IncludeDeal4,Spreadsheet9.2!N3101,0)","v":-1682449.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O95,0)+IF(IncludeDeal1,Spreadsheet9.2!O1097,0)+IF(IncludeDeal2,Spreadsheet9.2!O2099,0)+IF(IncludeDeal4,Spreadsheet9.2!O3101,0)","v":-2000558.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P95,0)+IF(IncludeDeal1,Spreadsheet9.2!P1097,0)+IF(IncludeDeal2,Spreadsheet9.2!P2099,0)+IF(IncludeDeal4,Spreadsheet9.2!P3101,0)","v":-1470665.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q95,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1097,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2099,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3101,0)","v":-2481166.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R95,0)+IF(IncludeDeal1,Spreadsheet9.2!R1097,0)+IF(IncludeDeal2,Spreadsheet9.2!R2099,0)+IF(IncludeDeal4,Spreadsheet9.2!R3101,0)","v":-2551838.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S95,0)+IF(IncludeDeal1,Spreadsheet9.2!S1097,0)+IF(IncludeDeal2,Spreadsheet9.2!S2099,0)+IF(IncludeDeal4,Spreadsheet9.2!S3101,0)","v":-2042685.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T95,0)+IF(IncludeDeal1,Spreadsheet9.2!T1097,0)+IF(IncludeDeal2,Spreadsheet9.2!T2099,0)+IF(IncludeDeal4,Spreadsheet9.2!T3101,0)","v":-2024426.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U95,0)+IF(IncludeDeal1,Spreadsheet9.2!U1097,0)+IF(IncludeDeal2,Spreadsheet9.2!U2099,0)+IF(IncludeDeal4,Spreadsheet9.2!U3101,0)","v":-2234487.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V95,0)+IF(IncludeDeal1,Spreadsheet9.2!V1097,0)+IF(IncludeDeal2,Spreadsheet9.2!V2099,0)+IF(IncludeDeal4,Spreadsheet9.2!V3101,0)","v":-2365091.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W95,0)+IF(IncludeDeal1,Spreadsheet9.2!W1097,0)+IF(IncludeDeal2,Spreadsheet9.2!W2099,0)+IF(IncludeDeal4,Spreadsheet9.2!W3101,0)","v":-1645570.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X95,0)+IF(IncludeDeal1,Spreadsheet9.2!X1097,0)+IF(IncludeDeal2,Spreadsheet9.2!X2099,0)+IF(IncludeDeal4,Spreadsheet9.2!X3101,0)","v":-1480758.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y95,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1097,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2099,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3101,0)","v":-471586.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z95,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1097,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2099,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3101,0)","v":-487740},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA95,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3101,0)","v":-535804.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB95,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3101,0)","v":-810020.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC95,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3101,0)","v":-741045.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD95,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3101,0)","v":-468848.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE95,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3101,0)","v":-1004399.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF95,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3101,0)","v":-1375990.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG95,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3101,0)","v":-1137972.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH95,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3101,0)","v":-1456949.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI95,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3101,0)","v":-1022122.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ95,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3101,0)","v":-1272762.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK95,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3101,0)","v":-1238901.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL95,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3101,0)","v":-702045.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM95,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3101,0)","v":-378269.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN95,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3101,0)","v":-421429.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO95,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3101,0)","v":231066.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP95,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3101,0)","v":985723.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ95,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3101,0)","v":1556532.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR95,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3101,0)","v":1224820.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS95,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3101,0)","v":1084219},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT95,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3101,0)","v":739501.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU95,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3101,0)","v":783572.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV95,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3101,0)","v":217829.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW95,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3101,0)","v":614153},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX95,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3101,0)","v":403380.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY95,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3101,0)","v":404267.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ95,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1097,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2099,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3101,0)","v":375815.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA95,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3101,0)","v":257634.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB95,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3101,0)","v":-69650.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC95,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3101,0)","v":48948.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD95,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3101,0)","v":-564.79999999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE95,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3101,0)","v":-64410.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF95,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3101,0)","v":-168433.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG95,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3101,0)","v":-285355.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH95,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3101,0)","v":-395355.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI95,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3101,0)","v":-243162.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ95,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3101,0)","v":-245621.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK95,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3101,0)","v":-247235.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL95,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3101,0)","v":-251000.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM95,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3101,0)","v":-255711.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN95,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3101,0)","v":-259369.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO95,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1097,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2099,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3101,0)","v":-261224.9}]
[null,"Simulation 62",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C96,0)+IF(IncludeDeal1,Spreadsheet9.2!C1098,0)+IF(IncludeDeal2,Spreadsheet9.2!C2100,0)+IF(IncludeDeal4,Spreadsheet9.2!C3102,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E96,0)+IF(IncludeDeal1,Spreadsheet9.2!E1098,0)+IF(IncludeDeal2,Spreadsheet9.2!E2100,0)+IF(IncludeDeal4,Spreadsheet9.2!E3102,0)","v":-742556.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F96,0)+IF(IncludeDeal1,Spreadsheet9.2!F1098,0)+IF(IncludeDeal2,Spreadsheet9.2!F2100,0)+IF(IncludeDeal4,Spreadsheet9.2!F3102,0)","v":-998315.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G96,0)+IF(IncludeDeal1,Spreadsheet9.2!G1098,0)+IF(IncludeDeal2,Spreadsheet9.2!G2100,0)+IF(IncludeDeal4,Spreadsheet9.2!G3102,0)","v":-1161025.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H96,0)+IF(IncludeDeal1,Spreadsheet9.2!H1098,0)+IF(IncludeDeal2,Spreadsheet9.2!H2100,0)+IF(IncludeDeal4,Spreadsheet9.2!H3102,0)","v":-715138.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I96,0)+IF(IncludeDeal1,Spreadsheet9.2!I1098,0)+IF(IncludeDeal2,Spreadsheet9.2!I2100,0)+IF(IncludeDeal4,Spreadsheet9.2!I3102,0)","v":-1184152.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J96,0)+IF(IncludeDeal1,Spreadsheet9.2!J1098,0)+IF(IncludeDeal2,Spreadsheet9.2!J2100,0)+IF(IncludeDeal4,Spreadsheet9.2!J3102,0)","v":-2013986.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K96,0)+IF(IncludeDeal1,Spreadsheet9.2!K1098,0)+IF(IncludeDeal2,Spreadsheet9.2!K2100,0)+IF(IncludeDeal4,Spreadsheet9.2!K3102,0)","v":-2044996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L96,0)+IF(IncludeDeal1,Spreadsheet9.2!L1098,0)+IF(IncludeDeal2,Spreadsheet9.2!L2100,0)+IF(IncludeDeal4,Spreadsheet9.2!L3102,0)","v":-2663891.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M96,0)+IF(IncludeDeal1,Spreadsheet9.2!M1098,0)+IF(IncludeDeal2,Spreadsheet9.2!M2100,0)+IF(IncludeDeal4,Spreadsheet9.2!M3102,0)","v":-2095429.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N96,0)+IF(IncludeDeal1,Spreadsheet9.2!N1098,0)+IF(IncludeDeal2,Spreadsheet9.2!N2100,0)+IF(IncludeDeal4,Spreadsheet9.2!N3102,0)","v":-1533243.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O96,0)+IF(IncludeDeal1,Spreadsheet9.2!O1098,0)+IF(IncludeDeal2,Spreadsheet9.2!O2100,0)+IF(IncludeDeal4,Spreadsheet9.2!O3102,0)","v":-1042995.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P96,0)+IF(IncludeDeal1,Spreadsheet9.2!P1098,0)+IF(IncludeDeal2,Spreadsheet9.2!P2100,0)+IF(IncludeDeal4,Spreadsheet9.2!P3102,0)","v":-1453534.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q96,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1098,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2100,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3102,0)","v":-928905},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R96,0)+IF(IncludeDeal1,Spreadsheet9.2!R1098,0)+IF(IncludeDeal2,Spreadsheet9.2!R2100,0)+IF(IncludeDeal4,Spreadsheet9.2!R3102,0)","v":-906383.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S96,0)+IF(IncludeDeal1,Spreadsheet9.2!S1098,0)+IF(IncludeDeal2,Spreadsheet9.2!S2100,0)+IF(IncludeDeal4,Spreadsheet9.2!S3102,0)","v":-2122150.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T96,0)+IF(IncludeDeal1,Spreadsheet9.2!T1098,0)+IF(IncludeDeal2,Spreadsheet9.2!T2100,0)+IF(IncludeDeal4,Spreadsheet9.2!T3102,0)","v":-1441614.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U96,0)+IF(IncludeDeal1,Spreadsheet9.2!U1098,0)+IF(IncludeDeal2,Spreadsheet9.2!U2100,0)+IF(IncludeDeal4,Spreadsheet9.2!U3102,0)","v":-532002.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V96,0)+IF(IncludeDeal1,Spreadsheet9.2!V1098,0)+IF(IncludeDeal2,Spreadsheet9.2!V2100,0)+IF(IncludeDeal4,Spreadsheet9.2!V3102,0)","v":187177.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W96,0)+IF(IncludeDeal1,Spreadsheet9.2!W1098,0)+IF(IncludeDeal2,Spreadsheet9.2!W2100,0)+IF(IncludeDeal4,Spreadsheet9.2!W3102,0)","v":-302375},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X96,0)+IF(IncludeDeal1,Spreadsheet9.2!X1098,0)+IF(IncludeDeal2,Spreadsheet9.2!X2100,0)+IF(IncludeDeal4,Spreadsheet9.2!X3102,0)","v":-1299015.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y96,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1098,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2100,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3102,0)","v":-1448141.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z96,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1098,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2100,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3102,0)","v":-1982680.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA96,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3102,0)","v":-2754055.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB96,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3102,0)","v":-2778199},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC96,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3102,0)","v":-1891566.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD96,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3102,0)","v":-1606176.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE96,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3102,0)","v":-549651.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF96,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3102,0)","v":-1007907.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG96,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3102,0)","v":-1163855.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH96,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3102,0)","v":-1148561.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI96,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3102,0)","v":-996996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ96,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3102,0)","v":-832204.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK96,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3102,0)","v":-929366.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL96,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3102,0)","v":-364321.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM96,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3102,0)","v":18671.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN96,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3102,0)","v":168012.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO96,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3102,0)","v":-625566.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP96,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3102,0)","v":-835073.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ96,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3102,0)","v":-295969.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR96,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3102,0)","v":137321.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS96,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3102,0)","v":101707.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT96,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3102,0)","v":362763},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU96,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3102,0)","v":386880.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV96,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3102,0)","v":-181653.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW96,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3102,0)","v":254116.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX96,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3102,0)","v":195756.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY96,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3102,0)","v":292476.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ96,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1098,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2100,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3102,0)","v":80429.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA96,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3102,0)","v":14545.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB96,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3102,0)","v":-173988.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC96,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3102,0)","v":-58523.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD96,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3102,0)","v":-108076.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE96,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3102,0)","v":-205881.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF96,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3102,0)","v":-277182.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG96,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3102,0)","v":-351141.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH96,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3102,0)","v":-430419.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI96,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3102,0)","v":-207819.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ96,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3102,0)","v":-211885.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK96,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3102,0)","v":-214148.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL96,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3102,0)","v":-218401.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM96,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3102,0)","v":-222736.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN96,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3102,0)","v":-226491.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO96,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1098,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2100,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3102,0)","v":-229710.7}]
[null,"Simulation 63",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C97,0)+IF(IncludeDeal1,Spreadsheet9.2!C1099,0)+IF(IncludeDeal2,Spreadsheet9.2!C2101,0)+IF(IncludeDeal4,Spreadsheet9.2!C3103,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E97,0)+IF(IncludeDeal1,Spreadsheet9.2!E1099,0)+IF(IncludeDeal2,Spreadsheet9.2!E2101,0)+IF(IncludeDeal4,Spreadsheet9.2!E3103,0)","v":655014.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F97,0)+IF(IncludeDeal1,Spreadsheet9.2!F1099,0)+IF(IncludeDeal2,Spreadsheet9.2!F2101,0)+IF(IncludeDeal4,Spreadsheet9.2!F3103,0)","v":391422.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G97,0)+IF(IncludeDeal1,Spreadsheet9.2!G1099,0)+IF(IncludeDeal2,Spreadsheet9.2!G2101,0)+IF(IncludeDeal4,Spreadsheet9.2!G3103,0)","v":165451.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H97,0)+IF(IncludeDeal1,Spreadsheet9.2!H1099,0)+IF(IncludeDeal2,Spreadsheet9.2!H2101,0)+IF(IncludeDeal4,Spreadsheet9.2!H3103,0)","v":-357043.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I97,0)+IF(IncludeDeal1,Spreadsheet9.2!I1099,0)+IF(IncludeDeal2,Spreadsheet9.2!I2101,0)+IF(IncludeDeal4,Spreadsheet9.2!I3103,0)","v":-470419.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J97,0)+IF(IncludeDeal1,Spreadsheet9.2!J1099,0)+IF(IncludeDeal2,Spreadsheet9.2!J2101,0)+IF(IncludeDeal4,Spreadsheet9.2!J3103,0)","v":-1392268.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K97,0)+IF(IncludeDeal1,Spreadsheet9.2!K1099,0)+IF(IncludeDeal2,Spreadsheet9.2!K2101,0)+IF(IncludeDeal4,Spreadsheet9.2!K3103,0)","v":-1003086.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L97,0)+IF(IncludeDeal1,Spreadsheet9.2!L1099,0)+IF(IncludeDeal2,Spreadsheet9.2!L2101,0)+IF(IncludeDeal4,Spreadsheet9.2!L3103,0)","v":-1541508.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M97,0)+IF(IncludeDeal1,Spreadsheet9.2!M1099,0)+IF(IncludeDeal2,Spreadsheet9.2!M2101,0)+IF(IncludeDeal4,Spreadsheet9.2!M3103,0)","v":-908151.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N97,0)+IF(IncludeDeal1,Spreadsheet9.2!N1099,0)+IF(IncludeDeal2,Spreadsheet9.2!N2101,0)+IF(IncludeDeal4,Spreadsheet9.2!N3103,0)","v":197852.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O97,0)+IF(IncludeDeal1,Spreadsheet9.2!O1099,0)+IF(IncludeDeal2,Spreadsheet9.2!O2101,0)+IF(IncludeDeal4,Spreadsheet9.2!O3103,0)","v":966006.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P97,0)+IF(IncludeDeal1,Spreadsheet9.2!P1099,0)+IF(IncludeDeal2,Spreadsheet9.2!P2101,0)+IF(IncludeDeal4,Spreadsheet9.2!P3103,0)","v":1038523.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q97,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1099,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2101,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3103,0)","v":686680.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R97,0)+IF(IncludeDeal1,Spreadsheet9.2!R1099,0)+IF(IncludeDeal2,Spreadsheet9.2!R2101,0)+IF(IncludeDeal4,Spreadsheet9.2!R3103,0)","v":255033.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S97,0)+IF(IncludeDeal1,Spreadsheet9.2!S1099,0)+IF(IncludeDeal2,Spreadsheet9.2!S2101,0)+IF(IncludeDeal4,Spreadsheet9.2!S3103,0)","v":552583.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T97,0)+IF(IncludeDeal1,Spreadsheet9.2!T1099,0)+IF(IncludeDeal2,Spreadsheet9.2!T2101,0)+IF(IncludeDeal4,Spreadsheet9.2!T3103,0)","v":-1037145},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U97,0)+IF(IncludeDeal1,Spreadsheet9.2!U1099,0)+IF(IncludeDeal2,Spreadsheet9.2!U2101,0)+IF(IncludeDeal4,Spreadsheet9.2!U3103,0)","v":-558701.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V97,0)+IF(IncludeDeal1,Spreadsheet9.2!V1099,0)+IF(IncludeDeal2,Spreadsheet9.2!V2101,0)+IF(IncludeDeal4,Spreadsheet9.2!V3103,0)","v":-269515.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W97,0)+IF(IncludeDeal1,Spreadsheet9.2!W1099,0)+IF(IncludeDeal2,Spreadsheet9.2!W2101,0)+IF(IncludeDeal4,Spreadsheet9.2!W3103,0)","v":-1166618.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X97,0)+IF(IncludeDeal1,Spreadsheet9.2!X1099,0)+IF(IncludeDeal2,Spreadsheet9.2!X2101,0)+IF(IncludeDeal4,Spreadsheet9.2!X3103,0)","v":-1682328.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y97,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1099,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2101,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3103,0)","v":-2180538.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z97,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1099,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2101,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3103,0)","v":-2312438.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA97,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3103,0)","v":-1388442.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB97,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3103,0)","v":-2200730.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC97,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3103,0)","v":-1876927.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD97,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3103,0)","v":-2489712.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE97,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3103,0)","v":-1812321.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF97,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3103,0)","v":-1790794.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG97,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3103,0)","v":-1847024.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH97,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3103,0)","v":-2436661.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI97,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3103,0)","v":-2380226.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ97,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3103,0)","v":-2007601},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK97,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3103,0)","v":-1414787.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL97,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3103,0)","v":-1034153.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM97,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3103,0)","v":-1198571.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN97,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3103,0)","v":-1462547.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO97,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3103,0)","v":-1609414.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP97,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3103,0)","v":-2332041.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ97,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3103,0)","v":-1896385.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR97,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3103,0)","v":-1804241.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS97,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3103,0)","v":-1722331.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT97,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3103,0)","v":-1624768.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU97,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3103,0)","v":-1498948.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV97,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3103,0)","v":-1470353},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW97,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3103,0)","v":-856139.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX97,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3103,0)","v":-719215.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY97,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3103,0)","v":-616527.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ97,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1099,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2101,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3103,0)","v":-616619.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA97,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3103,0)","v":-598429.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB97,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3103,0)","v":-573265.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC97,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3103,0)","v":-240584.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD97,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3103,0)","v":-325412.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE97,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3103,0)","v":-409094.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF97,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3103,0)","v":-469447.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG97,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3103,0)","v":-541459.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH97,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3103,0)","v":-633616.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI97,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3103,0)","v":-326558},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ97,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3103,0)","v":-329417.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK97,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3103,0)","v":-333230.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL97,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3103,0)","v":-335985.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM97,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3103,0)","v":-338800.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN97,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3103,0)","v":-341375.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO97,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1099,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2101,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3103,0)","v":-343903.4}]
[null,"Simulation 64",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C98,0)+IF(IncludeDeal1,Spreadsheet9.2!C1100,0)+IF(IncludeDeal2,Spreadsheet9.2!C2102,0)+IF(IncludeDeal4,Spreadsheet9.2!C3104,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E98,0)+IF(IncludeDeal1,Spreadsheet9.2!E1100,0)+IF(IncludeDeal2,Spreadsheet9.2!E2102,0)+IF(IncludeDeal4,Spreadsheet9.2!E3104,0)","v":-221249.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F98,0)+IF(IncludeDeal1,Spreadsheet9.2!F1100,0)+IF(IncludeDeal2,Spreadsheet9.2!F2102,0)+IF(IncludeDeal4,Spreadsheet9.2!F3104,0)","v":-388708},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G98,0)+IF(IncludeDeal1,Spreadsheet9.2!G1100,0)+IF(IncludeDeal2,Spreadsheet9.2!G2102,0)+IF(IncludeDeal4,Spreadsheet9.2!G3104,0)","v":111029.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H98,0)+IF(IncludeDeal1,Spreadsheet9.2!H1100,0)+IF(IncludeDeal2,Spreadsheet9.2!H2102,0)+IF(IncludeDeal4,Spreadsheet9.2!H3104,0)","v":820178.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I98,0)+IF(IncludeDeal1,Spreadsheet9.2!I1100,0)+IF(IncludeDeal2,Spreadsheet9.2!I2102,0)+IF(IncludeDeal4,Spreadsheet9.2!I3104,0)","v":809822.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J98,0)+IF(IncludeDeal1,Spreadsheet9.2!J1100,0)+IF(IncludeDeal2,Spreadsheet9.2!J2102,0)+IF(IncludeDeal4,Spreadsheet9.2!J3104,0)","v":1392460.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K98,0)+IF(IncludeDeal1,Spreadsheet9.2!K1100,0)+IF(IncludeDeal2,Spreadsheet9.2!K2102,0)+IF(IncludeDeal4,Spreadsheet9.2!K3104,0)","v":165342.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L98,0)+IF(IncludeDeal1,Spreadsheet9.2!L1100,0)+IF(IncludeDeal2,Spreadsheet9.2!L2102,0)+IF(IncludeDeal4,Spreadsheet9.2!L3104,0)","v":1862962.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M98,0)+IF(IncludeDeal1,Spreadsheet9.2!M1100,0)+IF(IncludeDeal2,Spreadsheet9.2!M2102,0)+IF(IncludeDeal4,Spreadsheet9.2!M3104,0)","v":1169399.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N98,0)+IF(IncludeDeal1,Spreadsheet9.2!N1100,0)+IF(IncludeDeal2,Spreadsheet9.2!N2102,0)+IF(IncludeDeal4,Spreadsheet9.2!N3104,0)","v":1104115.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O98,0)+IF(IncludeDeal1,Spreadsheet9.2!O1100,0)+IF(IncludeDeal2,Spreadsheet9.2!O2102,0)+IF(IncludeDeal4,Spreadsheet9.2!O3104,0)","v":1657865.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P98,0)+IF(IncludeDeal1,Spreadsheet9.2!P1100,0)+IF(IncludeDeal2,Spreadsheet9.2!P2102,0)+IF(IncludeDeal4,Spreadsheet9.2!P3104,0)","v":2707495.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q98,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1100,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2102,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3104,0)","v":4012862.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R98,0)+IF(IncludeDeal1,Spreadsheet9.2!R1100,0)+IF(IncludeDeal2,Spreadsheet9.2!R2102,0)+IF(IncludeDeal4,Spreadsheet9.2!R3104,0)","v":3715060.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S98,0)+IF(IncludeDeal1,Spreadsheet9.2!S1100,0)+IF(IncludeDeal2,Spreadsheet9.2!S2102,0)+IF(IncludeDeal4,Spreadsheet9.2!S3104,0)","v":2516006.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T98,0)+IF(IncludeDeal1,Spreadsheet9.2!T1100,0)+IF(IncludeDeal2,Spreadsheet9.2!T2102,0)+IF(IncludeDeal4,Spreadsheet9.2!T3104,0)","v":2690945.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U98,0)+IF(IncludeDeal1,Spreadsheet9.2!U1100,0)+IF(IncludeDeal2,Spreadsheet9.2!U2102,0)+IF(IncludeDeal4,Spreadsheet9.2!U3104,0)","v":1891122.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V98,0)+IF(IncludeDeal1,Spreadsheet9.2!V1100,0)+IF(IncludeDeal2,Spreadsheet9.2!V2102,0)+IF(IncludeDeal4,Spreadsheet9.2!V3104,0)","v":2522580.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W98,0)+IF(IncludeDeal1,Spreadsheet9.2!W1100,0)+IF(IncludeDeal2,Spreadsheet9.2!W2102,0)+IF(IncludeDeal4,Spreadsheet9.2!W3104,0)","v":2129751.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X98,0)+IF(IncludeDeal1,Spreadsheet9.2!X1100,0)+IF(IncludeDeal2,Spreadsheet9.2!X2102,0)+IF(IncludeDeal4,Spreadsheet9.2!X3104,0)","v":3041697.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y98,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1100,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2102,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3104,0)","v":3944434.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z98,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1100,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2102,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3104,0)","v":3684950.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA98,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3104,0)","v":4253652.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB98,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3104,0)","v":3632303.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC98,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3104,0)","v":4143774.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD98,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3104,0)","v":5741326.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE98,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3104,0)","v":5592113.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF98,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3104,0)","v":5397326.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG98,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3104,0)","v":6712927.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH98,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3104,0)","v":4428836.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI98,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3104,0)","v":2439354.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ98,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3104,0)","v":2426816.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK98,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3104,0)","v":1317764.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL98,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3104,0)","v":424844.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM98,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3104,0)","v":119213.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN98,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3104,0)","v":239822.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO98,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3104,0)","v":1351045.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP98,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3104,0)","v":1701184.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ98,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3104,0)","v":1681577.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR98,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3104,0)","v":1072387.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS98,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3104,0)","v":912012.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT98,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3104,0)","v":739052},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU98,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3104,0)","v":1221119},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV98,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3104,0)","v":855406.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW98,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3104,0)","v":1243115.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX98,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3104,0)","v":879144.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY98,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3104,0)","v":990435.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ98,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1100,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2102,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3104,0)","v":957631.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA98,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3104,0)","v":516368.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB98,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3104,0)","v":201836.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC98,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3104,0)","v":239861.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD98,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3104,0)","v":92002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE98,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3104,0)","v":-57406.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF98,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3104,0)","v":-206114.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG98,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3104,0)","v":-327731.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH98,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3104,0)","v":-425053.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI98,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3104,0)","v":-202862.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ98,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3104,0)","v":-206944.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK98,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3104,0)","v":-210049.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL98,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3104,0)","v":-214039.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM98,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3104,0)","v":-219243.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN98,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3104,0)","v":-223415.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO98,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1100,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2102,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3104,0)","v":-226343.9}]
[null,"Simulation 65",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C99,0)+IF(IncludeDeal1,Spreadsheet9.2!C1101,0)+IF(IncludeDeal2,Spreadsheet9.2!C2103,0)+IF(IncludeDeal4,Spreadsheet9.2!C3105,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E99,0)+IF(IncludeDeal1,Spreadsheet9.2!E1101,0)+IF(IncludeDeal2,Spreadsheet9.2!E2103,0)+IF(IncludeDeal4,Spreadsheet9.2!E3105,0)","v":-326476.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F99,0)+IF(IncludeDeal1,Spreadsheet9.2!F1101,0)+IF(IncludeDeal2,Spreadsheet9.2!F2103,0)+IF(IncludeDeal4,Spreadsheet9.2!F3105,0)","v":-521037.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G99,0)+IF(IncludeDeal1,Spreadsheet9.2!G1101,0)+IF(IncludeDeal2,Spreadsheet9.2!G2103,0)+IF(IncludeDeal4,Spreadsheet9.2!G3105,0)","v":-813317.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H99,0)+IF(IncludeDeal1,Spreadsheet9.2!H1101,0)+IF(IncludeDeal2,Spreadsheet9.2!H2103,0)+IF(IncludeDeal4,Spreadsheet9.2!H3105,0)","v":-1658197.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I99,0)+IF(IncludeDeal1,Spreadsheet9.2!I1101,0)+IF(IncludeDeal2,Spreadsheet9.2!I2103,0)+IF(IncludeDeal4,Spreadsheet9.2!I3105,0)","v":-1854968.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J99,0)+IF(IncludeDeal1,Spreadsheet9.2!J1101,0)+IF(IncludeDeal2,Spreadsheet9.2!J2103,0)+IF(IncludeDeal4,Spreadsheet9.2!J3105,0)","v":-1186049.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K99,0)+IF(IncludeDeal1,Spreadsheet9.2!K1101,0)+IF(IncludeDeal2,Spreadsheet9.2!K2103,0)+IF(IncludeDeal4,Spreadsheet9.2!K3105,0)","v":-1419482.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L99,0)+IF(IncludeDeal1,Spreadsheet9.2!L1101,0)+IF(IncludeDeal2,Spreadsheet9.2!L2103,0)+IF(IncludeDeal4,Spreadsheet9.2!L3105,0)","v":-758657.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M99,0)+IF(IncludeDeal1,Spreadsheet9.2!M1101,0)+IF(IncludeDeal2,Spreadsheet9.2!M2103,0)+IF(IncludeDeal4,Spreadsheet9.2!M3105,0)","v":363896.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N99,0)+IF(IncludeDeal1,Spreadsheet9.2!N1101,0)+IF(IncludeDeal2,Spreadsheet9.2!N2103,0)+IF(IncludeDeal4,Spreadsheet9.2!N3105,0)","v":-276279.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O99,0)+IF(IncludeDeal1,Spreadsheet9.2!O1101,0)+IF(IncludeDeal2,Spreadsheet9.2!O2103,0)+IF(IncludeDeal4,Spreadsheet9.2!O3105,0)","v":-838612.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P99,0)+IF(IncludeDeal1,Spreadsheet9.2!P1101,0)+IF(IncludeDeal2,Spreadsheet9.2!P2103,0)+IF(IncludeDeal4,Spreadsheet9.2!P3105,0)","v":-1373901.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q99,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1101,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2103,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3105,0)","v":-1651393.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R99,0)+IF(IncludeDeal1,Spreadsheet9.2!R1101,0)+IF(IncludeDeal2,Spreadsheet9.2!R2103,0)+IF(IncludeDeal4,Spreadsheet9.2!R3105,0)","v":-1572585.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S99,0)+IF(IncludeDeal1,Spreadsheet9.2!S1101,0)+IF(IncludeDeal2,Spreadsheet9.2!S2103,0)+IF(IncludeDeal4,Spreadsheet9.2!S3105,0)","v":-1369023.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T99,0)+IF(IncludeDeal1,Spreadsheet9.2!T1101,0)+IF(IncludeDeal2,Spreadsheet9.2!T2103,0)+IF(IncludeDeal4,Spreadsheet9.2!T3105,0)","v":-1529375.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U99,0)+IF(IncludeDeal1,Spreadsheet9.2!U1101,0)+IF(IncludeDeal2,Spreadsheet9.2!U2103,0)+IF(IncludeDeal4,Spreadsheet9.2!U3105,0)","v":-2401090.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V99,0)+IF(IncludeDeal1,Spreadsheet9.2!V1101,0)+IF(IncludeDeal2,Spreadsheet9.2!V2103,0)+IF(IncludeDeal4,Spreadsheet9.2!V3105,0)","v":-2408945.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W99,0)+IF(IncludeDeal1,Spreadsheet9.2!W1101,0)+IF(IncludeDeal2,Spreadsheet9.2!W2103,0)+IF(IncludeDeal4,Spreadsheet9.2!W3105,0)","v":-2304487.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X99,0)+IF(IncludeDeal1,Spreadsheet9.2!X1101,0)+IF(IncludeDeal2,Spreadsheet9.2!X2103,0)+IF(IncludeDeal4,Spreadsheet9.2!X3105,0)","v":-1967063.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y99,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1101,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2103,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3105,0)","v":-2304642.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z99,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1101,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2103,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3105,0)","v":-2517217.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA99,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3105,0)","v":-2496339.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB99,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3105,0)","v":-2464327.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC99,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3105,0)","v":-2581228.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD99,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3105,0)","v":-2632598.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE99,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3105,0)","v":-2856109.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF99,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3105,0)","v":-2661058.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG99,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3105,0)","v":-2551101.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH99,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3105,0)","v":-2436530.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI99,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3105,0)","v":-2376220.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ99,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3105,0)","v":-2326337.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK99,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3105,0)","v":-2463559.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL99,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3105,0)","v":-2452417.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM99,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3105,0)","v":-2245774.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN99,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3105,0)","v":-1978520.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO99,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3105,0)","v":-1764983.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP99,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3105,0)","v":-1632434.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ99,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3105,0)","v":-1554114.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR99,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3105,0)","v":-1424373.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS99,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3105,0)","v":-1108681.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT99,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3105,0)","v":-958305.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU99,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3105,0)","v":-779057.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV99,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3105,0)","v":-608388.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW99,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3105,0)","v":-518022.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX99,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3105,0)","v":-504400.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY99,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3105,0)","v":-198052},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ99,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1101,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2103,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3105,0)","v":97889.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA99,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3105,0)","v":268345.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB99,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3105,0)","v":396336.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC99,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3105,0)","v":424310.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD99,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3105,0)","v":422673.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE99,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3105,0)","v":353035.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF99,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3105,0)","v":322037.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG99,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3105,0)","v":276370.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH99,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3105,0)","v":215184.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI99,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3105,0)","v":85135.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ99,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3105,0)","v":84812.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK99,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3105,0)","v":85856.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL99,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3105,0)","v":84175.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM99,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3105,0)","v":83037.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN99,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3105,0)","v":78736.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO99,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1101,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2103,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3105,0)","v":74670.899999999994}]
[null,"Simulation 66",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C100,0)+IF(IncludeDeal1,Spreadsheet9.2!C1102,0)+IF(IncludeDeal2,Spreadsheet9.2!C2104,0)+IF(IncludeDeal4,Spreadsheet9.2!C3106,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E100,0)+IF(IncludeDeal1,Spreadsheet9.2!E1102,0)+IF(IncludeDeal2,Spreadsheet9.2!E2104,0)+IF(IncludeDeal4,Spreadsheet9.2!E3106,0)","v":623393.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F100,0)+IF(IncludeDeal1,Spreadsheet9.2!F1102,0)+IF(IncludeDeal2,Spreadsheet9.2!F2104,0)+IF(IncludeDeal4,Spreadsheet9.2!F3106,0)","v":1260520.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G100,0)+IF(IncludeDeal1,Spreadsheet9.2!G1102,0)+IF(IncludeDeal2,Spreadsheet9.2!G2104,0)+IF(IncludeDeal4,Spreadsheet9.2!G3106,0)","v":1268066.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H100,0)+IF(IncludeDeal1,Spreadsheet9.2!H1102,0)+IF(IncludeDeal2,Spreadsheet9.2!H2104,0)+IF(IncludeDeal4,Spreadsheet9.2!H3106,0)","v":2006209.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I100,0)+IF(IncludeDeal1,Spreadsheet9.2!I1102,0)+IF(IncludeDeal2,Spreadsheet9.2!I2104,0)+IF(IncludeDeal4,Spreadsheet9.2!I3106,0)","v":1335284.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J100,0)+IF(IncludeDeal1,Spreadsheet9.2!J1102,0)+IF(IncludeDeal2,Spreadsheet9.2!J2104,0)+IF(IncludeDeal4,Spreadsheet9.2!J3106,0)","v":1042311.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K100,0)+IF(IncludeDeal1,Spreadsheet9.2!K1102,0)+IF(IncludeDeal2,Spreadsheet9.2!K2104,0)+IF(IncludeDeal4,Spreadsheet9.2!K3106,0)","v":499777.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L100,0)+IF(IncludeDeal1,Spreadsheet9.2!L1102,0)+IF(IncludeDeal2,Spreadsheet9.2!L2104,0)+IF(IncludeDeal4,Spreadsheet9.2!L3106,0)","v":-270272.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M100,0)+IF(IncludeDeal1,Spreadsheet9.2!M1102,0)+IF(IncludeDeal2,Spreadsheet9.2!M2104,0)+IF(IncludeDeal4,Spreadsheet9.2!M3106,0)","v":87641.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N100,0)+IF(IncludeDeal1,Spreadsheet9.2!N1102,0)+IF(IncludeDeal2,Spreadsheet9.2!N2104,0)+IF(IncludeDeal4,Spreadsheet9.2!N3106,0)","v":-1038624.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O100,0)+IF(IncludeDeal1,Spreadsheet9.2!O1102,0)+IF(IncludeDeal2,Spreadsheet9.2!O2104,0)+IF(IncludeDeal4,Spreadsheet9.2!O3106,0)","v":-1541439},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P100,0)+IF(IncludeDeal1,Spreadsheet9.2!P1102,0)+IF(IncludeDeal2,Spreadsheet9.2!P2104,0)+IF(IncludeDeal4,Spreadsheet9.2!P3106,0)","v":-2039987},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q100,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1102,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2104,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3106,0)","v":-2209764.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R100,0)+IF(IncludeDeal1,Spreadsheet9.2!R1102,0)+IF(IncludeDeal2,Spreadsheet9.2!R2104,0)+IF(IncludeDeal4,Spreadsheet9.2!R3106,0)","v":-2020520.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S100,0)+IF(IncludeDeal1,Spreadsheet9.2!S1102,0)+IF(IncludeDeal2,Spreadsheet9.2!S2104,0)+IF(IncludeDeal4,Spreadsheet9.2!S3106,0)","v":-1752134.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T100,0)+IF(IncludeDeal1,Spreadsheet9.2!T1102,0)+IF(IncludeDeal2,Spreadsheet9.2!T2104,0)+IF(IncludeDeal4,Spreadsheet9.2!T3106,0)","v":-1386856.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U100,0)+IF(IncludeDeal1,Spreadsheet9.2!U1102,0)+IF(IncludeDeal2,Spreadsheet9.2!U2104,0)+IF(IncludeDeal4,Spreadsheet9.2!U3106,0)","v":-2156037.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V100,0)+IF(IncludeDeal1,Spreadsheet9.2!V1102,0)+IF(IncludeDeal2,Spreadsheet9.2!V2104,0)+IF(IncludeDeal4,Spreadsheet9.2!V3106,0)","v":-2065619.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W100,0)+IF(IncludeDeal1,Spreadsheet9.2!W1102,0)+IF(IncludeDeal2,Spreadsheet9.2!W2104,0)+IF(IncludeDeal4,Spreadsheet9.2!W3106,0)","v":-1532900.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X100,0)+IF(IncludeDeal1,Spreadsheet9.2!X1102,0)+IF(IncludeDeal2,Spreadsheet9.2!X2104,0)+IF(IncludeDeal4,Spreadsheet9.2!X3106,0)","v":-1958672.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y100,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1102,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2104,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3106,0)","v":-1819525.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z100,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1102,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2104,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3106,0)","v":-1888606.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA100,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3106,0)","v":-1541772.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB100,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3106,0)","v":-761392.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC100,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3106,0)","v":-1126988.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD100,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3106,0)","v":-1328569.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE100,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3106,0)","v":-1452679.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF100,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3106,0)","v":-1694402.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG100,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3106,0)","v":-2181617.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH100,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3106,0)","v":-2018434.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI100,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3106,0)","v":-1915179.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ100,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3106,0)","v":-1713502.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK100,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3106,0)","v":-969597.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL100,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3106,0)","v":-1075885.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM100,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3106,0)","v":-1632172.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN100,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3106,0)","v":-1670909.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO100,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3106,0)","v":-1534009.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP100,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3106,0)","v":-1765914.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ100,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3106,0)","v":-1476254.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR100,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3106,0)","v":-1193714.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS100,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3106,0)","v":-1010641},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT100,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3106,0)","v":-884476.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU100,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3106,0)","v":-817949.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV100,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3106,0)","v":-744189.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW100,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3106,0)","v":-625121},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX100,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3106,0)","v":-333646.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY100,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3106,0)","v":-98328.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ100,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1102,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2104,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3106,0)","v":9440.2999999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA100,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3106,0)","v":256558.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB100,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3106,0)","v":280745.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC100,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3106,0)","v":330143.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD100,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3106,0)","v":361450.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE100,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3106,0)","v":381137.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF100,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3106,0)","v":377201.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG100,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3106,0)","v":309076.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH100,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3106,0)","v":227097.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI100,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3106,0)","v":131549.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ100,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3106,0)","v":134662},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK100,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3106,0)","v":134849.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL100,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3106,0)","v":134262.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM100,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3106,0)","v":129671.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN100,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3106,0)","v":126054.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO100,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1102,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2104,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3106,0)","v":122480}]
[null,"Simulation 67",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C101,0)+IF(IncludeDeal1,Spreadsheet9.2!C1103,0)+IF(IncludeDeal2,Spreadsheet9.2!C2105,0)+IF(IncludeDeal4,Spreadsheet9.2!C3107,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E101,0)+IF(IncludeDeal1,Spreadsheet9.2!E1103,0)+IF(IncludeDeal2,Spreadsheet9.2!E2105,0)+IF(IncludeDeal4,Spreadsheet9.2!E3107,0)","v":484696.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F101,0)+IF(IncludeDeal1,Spreadsheet9.2!F1103,0)+IF(IncludeDeal2,Spreadsheet9.2!F2105,0)+IF(IncludeDeal4,Spreadsheet9.2!F3107,0)","v":258698.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G101,0)+IF(IncludeDeal1,Spreadsheet9.2!G1103,0)+IF(IncludeDeal2,Spreadsheet9.2!G2105,0)+IF(IncludeDeal4,Spreadsheet9.2!G3107,0)","v":327790.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H101,0)+IF(IncludeDeal1,Spreadsheet9.2!H1103,0)+IF(IncludeDeal2,Spreadsheet9.2!H2105,0)+IF(IncludeDeal4,Spreadsheet9.2!H3107,0)","v":2001486.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I101,0)+IF(IncludeDeal1,Spreadsheet9.2!I1103,0)+IF(IncludeDeal2,Spreadsheet9.2!I2105,0)+IF(IncludeDeal4,Spreadsheet9.2!I3107,0)","v":1290346.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J101,0)+IF(IncludeDeal1,Spreadsheet9.2!J1103,0)+IF(IncludeDeal2,Spreadsheet9.2!J2105,0)+IF(IncludeDeal4,Spreadsheet9.2!J3107,0)","v":1186484.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K101,0)+IF(IncludeDeal1,Spreadsheet9.2!K1103,0)+IF(IncludeDeal2,Spreadsheet9.2!K2105,0)+IF(IncludeDeal4,Spreadsheet9.2!K3107,0)","v":260572.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L101,0)+IF(IncludeDeal1,Spreadsheet9.2!L1103,0)+IF(IncludeDeal2,Spreadsheet9.2!L2105,0)+IF(IncludeDeal4,Spreadsheet9.2!L3107,0)","v":131892.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M101,0)+IF(IncludeDeal1,Spreadsheet9.2!M1103,0)+IF(IncludeDeal2,Spreadsheet9.2!M2105,0)+IF(IncludeDeal4,Spreadsheet9.2!M3107,0)","v":-677149.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N101,0)+IF(IncludeDeal1,Spreadsheet9.2!N1103,0)+IF(IncludeDeal2,Spreadsheet9.2!N2105,0)+IF(IncludeDeal4,Spreadsheet9.2!N3107,0)","v":-463026.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O101,0)+IF(IncludeDeal1,Spreadsheet9.2!O1103,0)+IF(IncludeDeal2,Spreadsheet9.2!O2105,0)+IF(IncludeDeal4,Spreadsheet9.2!O3107,0)","v":-264504.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P101,0)+IF(IncludeDeal1,Spreadsheet9.2!P1103,0)+IF(IncludeDeal2,Spreadsheet9.2!P2105,0)+IF(IncludeDeal4,Spreadsheet9.2!P3107,0)","v":-13269.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q101,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1103,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2105,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3107,0)","v":-602757.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R101,0)+IF(IncludeDeal1,Spreadsheet9.2!R1103,0)+IF(IncludeDeal2,Spreadsheet9.2!R2105,0)+IF(IncludeDeal4,Spreadsheet9.2!R3107,0)","v":-651302.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S101,0)+IF(IncludeDeal1,Spreadsheet9.2!S1103,0)+IF(IncludeDeal2,Spreadsheet9.2!S2105,0)+IF(IncludeDeal4,Spreadsheet9.2!S3107,0)","v":-360500.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T101,0)+IF(IncludeDeal1,Spreadsheet9.2!T1103,0)+IF(IncludeDeal2,Spreadsheet9.2!T2105,0)+IF(IncludeDeal4,Spreadsheet9.2!T3107,0)","v":838468.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U101,0)+IF(IncludeDeal1,Spreadsheet9.2!U1103,0)+IF(IncludeDeal2,Spreadsheet9.2!U2105,0)+IF(IncludeDeal4,Spreadsheet9.2!U3107,0)","v":-403737.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V101,0)+IF(IncludeDeal1,Spreadsheet9.2!V1103,0)+IF(IncludeDeal2,Spreadsheet9.2!V2105,0)+IF(IncludeDeal4,Spreadsheet9.2!V3107,0)","v":-827381},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W101,0)+IF(IncludeDeal1,Spreadsheet9.2!W1103,0)+IF(IncludeDeal2,Spreadsheet9.2!W2105,0)+IF(IncludeDeal4,Spreadsheet9.2!W3107,0)","v":-495434.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X101,0)+IF(IncludeDeal1,Spreadsheet9.2!X1103,0)+IF(IncludeDeal2,Spreadsheet9.2!X2105,0)+IF(IncludeDeal4,Spreadsheet9.2!X3107,0)","v":-715058},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y101,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1103,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2105,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3107,0)","v":-179557.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z101,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1103,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2105,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3107,0)","v":-74248.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA101,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3107,0)","v":103150.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB101,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3107,0)","v":176113.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC101,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3107,0)","v":-868277},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD101,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3107,0)","v":-717205.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE101,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3107,0)","v":-697646.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF101,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3107,0)","v":-219958},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG101,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3107,0)","v":-882978.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH101,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3107,0)","v":-1319945.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI101,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3107,0)","v":-788933},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ101,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3107,0)","v":-170521.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK101,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3107,0)","v":-122078.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL101,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3107,0)","v":-1775765.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM101,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3107,0)","v":-1047731.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN101,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3107,0)","v":-1203932.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO101,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3107,0)","v":-1707300.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP101,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3107,0)","v":-1935180.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ101,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3107,0)","v":-1595377.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR101,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3107,0)","v":-1502891},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS101,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3107,0)","v":-1393445.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT101,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3107,0)","v":-1408663.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU101,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3107,0)","v":-1124588.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV101,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3107,0)","v":-987507},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW101,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3107,0)","v":-587751.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX101,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3107,0)","v":-378960.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY101,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3107,0)","v":-480839.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ101,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1103,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2105,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3107,0)","v":-537814},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA101,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3107,0)","v":-463617.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB101,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3107,0)","v":-549935.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC101,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3107,0)","v":-224512.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD101,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3107,0)","v":-342447.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE101,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3107,0)","v":-456172.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF101,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3107,0)","v":-551860.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG101,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3107,0)","v":-580745.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH101,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3107,0)","v":-672570.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI101,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3107,0)","v":-319682.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ101,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3107,0)","v":-324648.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK101,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3107,0)","v":-328687.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL101,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3107,0)","v":-333025.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM101,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3107,0)","v":-334742.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN101,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3107,0)","v":-338388.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO101,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1103,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2105,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3107,0)","v":-341541.5}]
[null,"Simulation 68",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C102,0)+IF(IncludeDeal1,Spreadsheet9.2!C1104,0)+IF(IncludeDeal2,Spreadsheet9.2!C2106,0)+IF(IncludeDeal4,Spreadsheet9.2!C3108,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E102,0)+IF(IncludeDeal1,Spreadsheet9.2!E1104,0)+IF(IncludeDeal2,Spreadsheet9.2!E2106,0)+IF(IncludeDeal4,Spreadsheet9.2!E3108,0)","v":26871.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F102,0)+IF(IncludeDeal1,Spreadsheet9.2!F1104,0)+IF(IncludeDeal2,Spreadsheet9.2!F2106,0)+IF(IncludeDeal4,Spreadsheet9.2!F3108,0)","v":549536},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G102,0)+IF(IncludeDeal1,Spreadsheet9.2!G1104,0)+IF(IncludeDeal2,Spreadsheet9.2!G2106,0)+IF(IncludeDeal4,Spreadsheet9.2!G3108,0)","v":402879.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H102,0)+IF(IncludeDeal1,Spreadsheet9.2!H1104,0)+IF(IncludeDeal2,Spreadsheet9.2!H2106,0)+IF(IncludeDeal4,Spreadsheet9.2!H3108,0)","v":2063546.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I102,0)+IF(IncludeDeal1,Spreadsheet9.2!I1104,0)+IF(IncludeDeal2,Spreadsheet9.2!I2106,0)+IF(IncludeDeal4,Spreadsheet9.2!I3108,0)","v":2282172.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J102,0)+IF(IncludeDeal1,Spreadsheet9.2!J1104,0)+IF(IncludeDeal2,Spreadsheet9.2!J2106,0)+IF(IncludeDeal4,Spreadsheet9.2!J3108,0)","v":3038809},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K102,0)+IF(IncludeDeal1,Spreadsheet9.2!K1104,0)+IF(IncludeDeal2,Spreadsheet9.2!K2106,0)+IF(IncludeDeal4,Spreadsheet9.2!K3108,0)","v":3134943.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L102,0)+IF(IncludeDeal1,Spreadsheet9.2!L1104,0)+IF(IncludeDeal2,Spreadsheet9.2!L2106,0)+IF(IncludeDeal4,Spreadsheet9.2!L3108,0)","v":2457585.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M102,0)+IF(IncludeDeal1,Spreadsheet9.2!M1104,0)+IF(IncludeDeal2,Spreadsheet9.2!M2106,0)+IF(IncludeDeal4,Spreadsheet9.2!M3108,0)","v":3199076.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N102,0)+IF(IncludeDeal1,Spreadsheet9.2!N1104,0)+IF(IncludeDeal2,Spreadsheet9.2!N2106,0)+IF(IncludeDeal4,Spreadsheet9.2!N3108,0)","v":2307655.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O102,0)+IF(IncludeDeal1,Spreadsheet9.2!O1104,0)+IF(IncludeDeal2,Spreadsheet9.2!O2106,0)+IF(IncludeDeal4,Spreadsheet9.2!O3108,0)","v":1825577.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P102,0)+IF(IncludeDeal1,Spreadsheet9.2!P1104,0)+IF(IncludeDeal2,Spreadsheet9.2!P2106,0)+IF(IncludeDeal4,Spreadsheet9.2!P3108,0)","v":714120.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q102,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1104,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2106,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3108,0)","v":710101.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R102,0)+IF(IncludeDeal1,Spreadsheet9.2!R1104,0)+IF(IncludeDeal2,Spreadsheet9.2!R2106,0)+IF(IncludeDeal4,Spreadsheet9.2!R3108,0)","v":407372},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S102,0)+IF(IncludeDeal1,Spreadsheet9.2!S1104,0)+IF(IncludeDeal2,Spreadsheet9.2!S2106,0)+IF(IncludeDeal4,Spreadsheet9.2!S3108,0)","v":-725988.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T102,0)+IF(IncludeDeal1,Spreadsheet9.2!T1104,0)+IF(IncludeDeal2,Spreadsheet9.2!T2106,0)+IF(IncludeDeal4,Spreadsheet9.2!T3108,0)","v":-1009164.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U102,0)+IF(IncludeDeal1,Spreadsheet9.2!U1104,0)+IF(IncludeDeal2,Spreadsheet9.2!U2106,0)+IF(IncludeDeal4,Spreadsheet9.2!U3108,0)","v":-1663919.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V102,0)+IF(IncludeDeal1,Spreadsheet9.2!V1104,0)+IF(IncludeDeal2,Spreadsheet9.2!V2106,0)+IF(IncludeDeal4,Spreadsheet9.2!V3108,0)","v":-2601091},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W102,0)+IF(IncludeDeal1,Spreadsheet9.2!W1104,0)+IF(IncludeDeal2,Spreadsheet9.2!W2106,0)+IF(IncludeDeal4,Spreadsheet9.2!W3108,0)","v":-2036243.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X102,0)+IF(IncludeDeal1,Spreadsheet9.2!X1104,0)+IF(IncludeDeal2,Spreadsheet9.2!X2106,0)+IF(IncludeDeal4,Spreadsheet9.2!X3108,0)","v":-1642674.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y102,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1104,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2106,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3108,0)","v":-1675846.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z102,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1104,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2106,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3108,0)","v":-1905120.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA102,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3108,0)","v":-1969603.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB102,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3108,0)","v":-1277825.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC102,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3108,0)","v":-321598.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD102,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3108,0)","v":-1045848.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE102,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3108,0)","v":-428742.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF102,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3108,0)","v":-611293.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG102,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3108,0)","v":-362112},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH102,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3108,0)","v":-77443.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI102,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3108,0)","v":658589.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ102,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3108,0)","v":-3998.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK102,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3108,0)","v":-852002.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL102,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3108,0)","v":-698701},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM102,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3108,0)","v":-731693.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN102,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3108,0)","v":-885425.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO102,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3108,0)","v":-1277883.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP102,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3108,0)","v":-1405166.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ102,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3108,0)","v":-1145584.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR102,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3108,0)","v":-913518.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS102,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3108,0)","v":-827981.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT102,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3108,0)","v":-746869.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU102,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3108,0)","v":-517253.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV102,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3108,0)","v":-333502.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW102,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3108,0)","v":-1235.9000000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX102,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3108,0)","v":-66427.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY102,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3108,0)","v":-10433.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ102,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1104,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2106,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3108,0)","v":-74004.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA102,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3108,0)","v":22925.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB102,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3108,0)","v":-4934.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC102,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3108,0)","v":161172.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD102,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3108,0)","v":70918.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE102,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3108,0)","v":36945.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF102,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3108,0)","v":-1079.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG102,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3108,0)","v":-67531},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH102,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3108,0)","v":-149466},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI102,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3108,0)","v":-90334.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ102,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3108,0)","v":-91555.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK102,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3108,0)","v":-95426.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL102,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3108,0)","v":-97396.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM102,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3108,0)","v":-99725.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN102,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3108,0)","v":-99896.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO102,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1104,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2106,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3108,0)","v":-103878.5}]
[null,"Simulation 69",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C103,0)+IF(IncludeDeal1,Spreadsheet9.2!C1105,0)+IF(IncludeDeal2,Spreadsheet9.2!C2107,0)+IF(IncludeDeal4,Spreadsheet9.2!C3109,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E103,0)+IF(IncludeDeal1,Spreadsheet9.2!E1105,0)+IF(IncludeDeal2,Spreadsheet9.2!E2107,0)+IF(IncludeDeal4,Spreadsheet9.2!E3109,0)","v":-420751.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F103,0)+IF(IncludeDeal1,Spreadsheet9.2!F1105,0)+IF(IncludeDeal2,Spreadsheet9.2!F2107,0)+IF(IncludeDeal4,Spreadsheet9.2!F3109,0)","v":-358614.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G103,0)+IF(IncludeDeal1,Spreadsheet9.2!G1105,0)+IF(IncludeDeal2,Spreadsheet9.2!G2107,0)+IF(IncludeDeal4,Spreadsheet9.2!G3109,0)","v":-617217},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H103,0)+IF(IncludeDeal1,Spreadsheet9.2!H1105,0)+IF(IncludeDeal2,Spreadsheet9.2!H2107,0)+IF(IncludeDeal4,Spreadsheet9.2!H3109,0)","v":-1385059.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I103,0)+IF(IncludeDeal1,Spreadsheet9.2!I1105,0)+IF(IncludeDeal2,Spreadsheet9.2!I2107,0)+IF(IncludeDeal4,Spreadsheet9.2!I3109,0)","v":-954720.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J103,0)+IF(IncludeDeal1,Spreadsheet9.2!J1105,0)+IF(IncludeDeal2,Spreadsheet9.2!J2107,0)+IF(IncludeDeal4,Spreadsheet9.2!J3109,0)","v":-1092685.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K103,0)+IF(IncludeDeal1,Spreadsheet9.2!K1105,0)+IF(IncludeDeal2,Spreadsheet9.2!K2107,0)+IF(IncludeDeal4,Spreadsheet9.2!K3109,0)","v":-1840208.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L103,0)+IF(IncludeDeal1,Spreadsheet9.2!L1105,0)+IF(IncludeDeal2,Spreadsheet9.2!L2107,0)+IF(IncludeDeal4,Spreadsheet9.2!L3109,0)","v":-2700096},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M103,0)+IF(IncludeDeal1,Spreadsheet9.2!M1105,0)+IF(IncludeDeal2,Spreadsheet9.2!M2107,0)+IF(IncludeDeal4,Spreadsheet9.2!M3109,0)","v":-2190098.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N103,0)+IF(IncludeDeal1,Spreadsheet9.2!N1105,0)+IF(IncludeDeal2,Spreadsheet9.2!N2107,0)+IF(IncludeDeal4,Spreadsheet9.2!N3109,0)","v":-2251182.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O103,0)+IF(IncludeDeal1,Spreadsheet9.2!O1105,0)+IF(IncludeDeal2,Spreadsheet9.2!O2107,0)+IF(IncludeDeal4,Spreadsheet9.2!O3109,0)","v":-2102915.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P103,0)+IF(IncludeDeal1,Spreadsheet9.2!P1105,0)+IF(IncludeDeal2,Spreadsheet9.2!P2107,0)+IF(IncludeDeal4,Spreadsheet9.2!P3109,0)","v":-2554454.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q103,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1105,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2107,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3109,0)","v":-2093237},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R103,0)+IF(IncludeDeal1,Spreadsheet9.2!R1105,0)+IF(IncludeDeal2,Spreadsheet9.2!R2107,0)+IF(IncludeDeal4,Spreadsheet9.2!R3109,0)","v":-1903197},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S103,0)+IF(IncludeDeal1,Spreadsheet9.2!S1105,0)+IF(IncludeDeal2,Spreadsheet9.2!S2107,0)+IF(IncludeDeal4,Spreadsheet9.2!S3109,0)","v":-1597160.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T103,0)+IF(IncludeDeal1,Spreadsheet9.2!T1105,0)+IF(IncludeDeal2,Spreadsheet9.2!T2107,0)+IF(IncludeDeal4,Spreadsheet9.2!T3109,0)","v":-1762219.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U103,0)+IF(IncludeDeal1,Spreadsheet9.2!U1105,0)+IF(IncludeDeal2,Spreadsheet9.2!U2107,0)+IF(IncludeDeal4,Spreadsheet9.2!U3109,0)","v":-2013536},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V103,0)+IF(IncludeDeal1,Spreadsheet9.2!V1105,0)+IF(IncludeDeal2,Spreadsheet9.2!V2107,0)+IF(IncludeDeal4,Spreadsheet9.2!V3109,0)","v":-2841679.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W103,0)+IF(IncludeDeal1,Spreadsheet9.2!W1105,0)+IF(IncludeDeal2,Spreadsheet9.2!W2107,0)+IF(IncludeDeal4,Spreadsheet9.2!W3109,0)","v":-2415182.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X103,0)+IF(IncludeDeal1,Spreadsheet9.2!X1105,0)+IF(IncludeDeal2,Spreadsheet9.2!X2107,0)+IF(IncludeDeal4,Spreadsheet9.2!X3109,0)","v":-2727444.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y103,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1105,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2107,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3109,0)","v":-2867840},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z103,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1105,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2107,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3109,0)","v":-3218917.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA103,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3109,0)","v":-3149375.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB103,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3109,0)","v":-2960564.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC103,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3109,0)","v":-2889199.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD103,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3109,0)","v":-2801470.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE103,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3109,0)","v":-2521418.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF103,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3109,0)","v":-2641874.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG103,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3109,0)","v":-2557968.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH103,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3109,0)","v":-2476425.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI103,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3109,0)","v":-2450858.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ103,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3109,0)","v":-2361205.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK103,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3109,0)","v":-2313529.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL103,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3109,0)","v":-2186148.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM103,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3109,0)","v":-2031402.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN103,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3109,0)","v":-1592630.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO103,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3109,0)","v":-1373686.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP103,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3109,0)","v":-1831344.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ103,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3109,0)","v":-1346263.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR103,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3109,0)","v":-1143006.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS103,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3109,0)","v":-1037173.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT103,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3109,0)","v":-815660.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU103,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3109,0)","v":-543562.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV103,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3109,0)","v":-557599.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW103,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3109,0)","v":-64465.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX103,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3109,0)","v":-87730.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY103,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3109,0)","v":67558},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ103,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1105,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2107,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3109,0)","v":151472.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA103,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3109,0)","v":54242.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB103,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3109,0)","v":-64387.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC103,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3109,0)","v":153880.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD103,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3109,0)","v":113870.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE103,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3109,0)","v":-41260},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF103,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3109,0)","v":-159095.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG103,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3109,0)","v":-222685.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH103,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3109,0)","v":-324336.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI103,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3109,0)","v":-185542.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ103,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3109,0)","v":-188940.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK103,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3109,0)","v":-193798.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL103,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3109,0)","v":-198243.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM103,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3109,0)","v":-201295.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN103,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3109,0)","v":-205768.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO103,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1105,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2107,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3109,0)","v":-206839.9}]
[null,"Simulation 70",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C104,0)+IF(IncludeDeal1,Spreadsheet9.2!C1106,0)+IF(IncludeDeal2,Spreadsheet9.2!C2108,0)+IF(IncludeDeal4,Spreadsheet9.2!C3110,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E104,0)+IF(IncludeDeal1,Spreadsheet9.2!E1106,0)+IF(IncludeDeal2,Spreadsheet9.2!E2108,0)+IF(IncludeDeal4,Spreadsheet9.2!E3110,0)","v":-542818.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F104,0)+IF(IncludeDeal1,Spreadsheet9.2!F1106,0)+IF(IncludeDeal2,Spreadsheet9.2!F2108,0)+IF(IncludeDeal4,Spreadsheet9.2!F3110,0)","v":-973146.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G104,0)+IF(IncludeDeal1,Spreadsheet9.2!G1106,0)+IF(IncludeDeal2,Spreadsheet9.2!G2108,0)+IF(IncludeDeal4,Spreadsheet9.2!G3110,0)","v":-109937.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H104,0)+IF(IncludeDeal1,Spreadsheet9.2!H1106,0)+IF(IncludeDeal2,Spreadsheet9.2!H2108,0)+IF(IncludeDeal4,Spreadsheet9.2!H3110,0)","v":1511658.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I104,0)+IF(IncludeDeal1,Spreadsheet9.2!I1106,0)+IF(IncludeDeal2,Spreadsheet9.2!I2108,0)+IF(IncludeDeal4,Spreadsheet9.2!I3110,0)","v":1752402.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J104,0)+IF(IncludeDeal1,Spreadsheet9.2!J1106,0)+IF(IncludeDeal2,Spreadsheet9.2!J2108,0)+IF(IncludeDeal4,Spreadsheet9.2!J3110,0)","v":3086992.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K104,0)+IF(IncludeDeal1,Spreadsheet9.2!K1106,0)+IF(IncludeDeal2,Spreadsheet9.2!K2108,0)+IF(IncludeDeal4,Spreadsheet9.2!K3110,0)","v":3261178.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L104,0)+IF(IncludeDeal1,Spreadsheet9.2!L1106,0)+IF(IncludeDeal2,Spreadsheet9.2!L2108,0)+IF(IncludeDeal4,Spreadsheet9.2!L3110,0)","v":1740844.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M104,0)+IF(IncludeDeal1,Spreadsheet9.2!M1106,0)+IF(IncludeDeal2,Spreadsheet9.2!M2108,0)+IF(IncludeDeal4,Spreadsheet9.2!M3110,0)","v":1008393.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N104,0)+IF(IncludeDeal1,Spreadsheet9.2!N1106,0)+IF(IncludeDeal2,Spreadsheet9.2!N2108,0)+IF(IncludeDeal4,Spreadsheet9.2!N3110,0)","v":852739.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O104,0)+IF(IncludeDeal1,Spreadsheet9.2!O1106,0)+IF(IncludeDeal2,Spreadsheet9.2!O2108,0)+IF(IncludeDeal4,Spreadsheet9.2!O3110,0)","v":307946.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P104,0)+IF(IncludeDeal1,Spreadsheet9.2!P1106,0)+IF(IncludeDeal2,Spreadsheet9.2!P2108,0)+IF(IncludeDeal4,Spreadsheet9.2!P3110,0)","v":-23388.799999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q104,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1106,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2108,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3110,0)","v":-578085.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R104,0)+IF(IncludeDeal1,Spreadsheet9.2!R1106,0)+IF(IncludeDeal2,Spreadsheet9.2!R2108,0)+IF(IncludeDeal4,Spreadsheet9.2!R3110,0)","v":-676229.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S104,0)+IF(IncludeDeal1,Spreadsheet9.2!S1106,0)+IF(IncludeDeal2,Spreadsheet9.2!S2108,0)+IF(IncludeDeal4,Spreadsheet9.2!S3110,0)","v":-645449.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T104,0)+IF(IncludeDeal1,Spreadsheet9.2!T1106,0)+IF(IncludeDeal2,Spreadsheet9.2!T2108,0)+IF(IncludeDeal4,Spreadsheet9.2!T3110,0)","v":299278.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U104,0)+IF(IncludeDeal1,Spreadsheet9.2!U1106,0)+IF(IncludeDeal2,Spreadsheet9.2!U2108,0)+IF(IncludeDeal4,Spreadsheet9.2!U3110,0)","v":209171.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V104,0)+IF(IncludeDeal1,Spreadsheet9.2!V1106,0)+IF(IncludeDeal2,Spreadsheet9.2!V2108,0)+IF(IncludeDeal4,Spreadsheet9.2!V3110,0)","v":1866347.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W104,0)+IF(IncludeDeal1,Spreadsheet9.2!W1106,0)+IF(IncludeDeal2,Spreadsheet9.2!W2108,0)+IF(IncludeDeal4,Spreadsheet9.2!W3110,0)","v":1617355.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X104,0)+IF(IncludeDeal1,Spreadsheet9.2!X1106,0)+IF(IncludeDeal2,Spreadsheet9.2!X2108,0)+IF(IncludeDeal4,Spreadsheet9.2!X3110,0)","v":3705624.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y104,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1106,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2108,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3110,0)","v":4599831.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z104,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1106,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2108,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3110,0)","v":5354419.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA104,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3110,0)","v":3101788.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB104,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3110,0)","v":4548552.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC104,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3110,0)","v":4344744.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD104,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3110,0)","v":3465709.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE104,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3110,0)","v":1865460.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF104,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3110,0)","v":2127172.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG104,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3110,0)","v":1013041},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH104,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3110,0)","v":1745889.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI104,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3110,0)","v":2885730},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ104,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3110,0)","v":2428286.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK104,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3110,0)","v":1628484.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL104,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3110,0)","v":362952.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM104,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3110,0)","v":-512612.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN104,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3110,0)","v":-586357.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO104,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3110,0)","v":108560.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP104,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3110,0)","v":91467.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ104,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3110,0)","v":354333.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR104,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3110,0)","v":867849.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS104,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3110,0)","v":544474.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT104,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3110,0)","v":380405.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU104,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3110,0)","v":761677.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV104,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3110,0)","v":476488},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW104,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3110,0)","v":652826},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX104,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3110,0)","v":848213.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY104,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3110,0)","v":913673.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ104,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1106,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2108,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3110,0)","v":689148},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA104,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3110,0)","v":480552},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB104,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3110,0)","v":289957.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC104,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3110,0)","v":222146.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD104,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3110,0)","v":184868.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE104,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3110,0)","v":98531.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF104,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3110,0)","v":57134.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG104,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3110,0)","v":-44336.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH104,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3110,0)","v":-123326.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI104,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3110,0)","v":-68764.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ104,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3110,0)","v":-71459.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK104,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3110,0)","v":-73950.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL104,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3110,0)","v":-76108.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM104,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3110,0)","v":-79273.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN104,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3110,0)","v":-82283.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO104,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1106,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2108,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3110,0)","v":-85710.6}]
[null,"Simulation 71",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C105,0)+IF(IncludeDeal1,Spreadsheet9.2!C1107,0)+IF(IncludeDeal2,Spreadsheet9.2!C2109,0)+IF(IncludeDeal4,Spreadsheet9.2!C3111,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E105,0)+IF(IncludeDeal1,Spreadsheet9.2!E1107,0)+IF(IncludeDeal2,Spreadsheet9.2!E2109,0)+IF(IncludeDeal4,Spreadsheet9.2!E3111,0)","v":82526.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F105,0)+IF(IncludeDeal1,Spreadsheet9.2!F1107,0)+IF(IncludeDeal2,Spreadsheet9.2!F2109,0)+IF(IncludeDeal4,Spreadsheet9.2!F3111,0)","v":-639193.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G105,0)+IF(IncludeDeal1,Spreadsheet9.2!G1107,0)+IF(IncludeDeal2,Spreadsheet9.2!G2109,0)+IF(IncludeDeal4,Spreadsheet9.2!G3111,0)","v":-212128.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H105,0)+IF(IncludeDeal1,Spreadsheet9.2!H1107,0)+IF(IncludeDeal2,Spreadsheet9.2!H2109,0)+IF(IncludeDeal4,Spreadsheet9.2!H3111,0)","v":50052.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I105,0)+IF(IncludeDeal1,Spreadsheet9.2!I1107,0)+IF(IncludeDeal2,Spreadsheet9.2!I2109,0)+IF(IncludeDeal4,Spreadsheet9.2!I3111,0)","v":-862110.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J105,0)+IF(IncludeDeal1,Spreadsheet9.2!J1107,0)+IF(IncludeDeal2,Spreadsheet9.2!J2109,0)+IF(IncludeDeal4,Spreadsheet9.2!J3111,0)","v":-985432.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K105,0)+IF(IncludeDeal1,Spreadsheet9.2!K1107,0)+IF(IncludeDeal2,Spreadsheet9.2!K2109,0)+IF(IncludeDeal4,Spreadsheet9.2!K3111,0)","v":-1479764.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L105,0)+IF(IncludeDeal1,Spreadsheet9.2!L1107,0)+IF(IncludeDeal2,Spreadsheet9.2!L2109,0)+IF(IncludeDeal4,Spreadsheet9.2!L3111,0)","v":-1431838.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M105,0)+IF(IncludeDeal1,Spreadsheet9.2!M1107,0)+IF(IncludeDeal2,Spreadsheet9.2!M2109,0)+IF(IncludeDeal4,Spreadsheet9.2!M3111,0)","v":-1082897.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N105,0)+IF(IncludeDeal1,Spreadsheet9.2!N1107,0)+IF(IncludeDeal2,Spreadsheet9.2!N2109,0)+IF(IncludeDeal4,Spreadsheet9.2!N3111,0)","v":-1587212.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O105,0)+IF(IncludeDeal1,Spreadsheet9.2!O1107,0)+IF(IncludeDeal2,Spreadsheet9.2!O2109,0)+IF(IncludeDeal4,Spreadsheet9.2!O3111,0)","v":-1234927},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P105,0)+IF(IncludeDeal1,Spreadsheet9.2!P1107,0)+IF(IncludeDeal2,Spreadsheet9.2!P2109,0)+IF(IncludeDeal4,Spreadsheet9.2!P3111,0)","v":-820571.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q105,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1107,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2109,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3111,0)","v":-1881531},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R105,0)+IF(IncludeDeal1,Spreadsheet9.2!R1107,0)+IF(IncludeDeal2,Spreadsheet9.2!R2109,0)+IF(IncludeDeal4,Spreadsheet9.2!R3111,0)","v":-2258468.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S105,0)+IF(IncludeDeal1,Spreadsheet9.2!S1107,0)+IF(IncludeDeal2,Spreadsheet9.2!S2109,0)+IF(IncludeDeal4,Spreadsheet9.2!S3111,0)","v":-1409464.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T105,0)+IF(IncludeDeal1,Spreadsheet9.2!T1107,0)+IF(IncludeDeal2,Spreadsheet9.2!T2109,0)+IF(IncludeDeal4,Spreadsheet9.2!T3111,0)","v":-1053748.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U105,0)+IF(IncludeDeal1,Spreadsheet9.2!U1107,0)+IF(IncludeDeal2,Spreadsheet9.2!U2109,0)+IF(IncludeDeal4,Spreadsheet9.2!U3111,0)","v":-718686.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V105,0)+IF(IncludeDeal1,Spreadsheet9.2!V1107,0)+IF(IncludeDeal2,Spreadsheet9.2!V2109,0)+IF(IncludeDeal4,Spreadsheet9.2!V3111,0)","v":-1320411.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W105,0)+IF(IncludeDeal1,Spreadsheet9.2!W1107,0)+IF(IncludeDeal2,Spreadsheet9.2!W2109,0)+IF(IncludeDeal4,Spreadsheet9.2!W3111,0)","v":-1025155.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X105,0)+IF(IncludeDeal1,Spreadsheet9.2!X1107,0)+IF(IncludeDeal2,Spreadsheet9.2!X2109,0)+IF(IncludeDeal4,Spreadsheet9.2!X3111,0)","v":-1760234.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y105,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1107,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2109,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3111,0)","v":-1305894.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z105,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1107,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2109,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3111,0)","v":-1927821.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA105,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3111,0)","v":-2326408.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB105,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3111,0)","v":-2181188.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC105,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3111,0)","v":-1756308.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD105,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3111,0)","v":-1817056.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE105,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3111,0)","v":-1562687.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF105,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3111,0)","v":-1556828.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG105,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3111,0)","v":-1696496},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH105,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3111,0)","v":-2110284.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI105,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3111,0)","v":-2406139.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ105,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3111,0)","v":-2384062.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK105,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3111,0)","v":-2386648.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL105,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3111,0)","v":-2409145.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM105,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3111,0)","v":-2359802.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN105,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3111,0)","v":-2166991.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO105,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3111,0)","v":-2007364},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP105,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3111,0)","v":-1977937.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ105,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3111,0)","v":-1763545.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR105,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3111,0)","v":-1483720.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS105,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3111,0)","v":-1286054.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT105,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3111,0)","v":-1218496.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU105,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3111,0)","v":-1216806.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV105,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3111,0)","v":-1186047.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW105,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3111,0)","v":-980545},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX105,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3111,0)","v":-855850.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY105,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3111,0)","v":-711388.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ105,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1107,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2109,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3111,0)","v":-579847.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA105,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3111,0)","v":-402333.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB105,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3111,0)","v":-371258},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC105,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3111,0)","v":-88430.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD105,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3111,0)","v":-167588.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE105,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3111,0)","v":-226439.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF105,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3111,0)","v":-277704.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG105,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3111,0)","v":-322467.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH105,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3111,0)","v":-419224.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI105,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3111,0)","v":-212054.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ105,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3111,0)","v":-214675.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK105,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3111,0)","v":-217559.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL105,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3111,0)","v":-222440.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM105,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3111,0)","v":-225250.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN105,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3111,0)","v":-229610.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO105,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1107,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2109,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3111,0)","v":-231397}]
[null,"Simulation 72",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C106,0)+IF(IncludeDeal1,Spreadsheet9.2!C1108,0)+IF(IncludeDeal2,Spreadsheet9.2!C2110,0)+IF(IncludeDeal4,Spreadsheet9.2!C3112,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E106,0)+IF(IncludeDeal1,Spreadsheet9.2!E1108,0)+IF(IncludeDeal2,Spreadsheet9.2!E2110,0)+IF(IncludeDeal4,Spreadsheet9.2!E3112,0)","v":-363643.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F106,0)+IF(IncludeDeal1,Spreadsheet9.2!F1108,0)+IF(IncludeDeal2,Spreadsheet9.2!F2110,0)+IF(IncludeDeal4,Spreadsheet9.2!F3112,0)","v":-883570.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G106,0)+IF(IncludeDeal1,Spreadsheet9.2!G1108,0)+IF(IncludeDeal2,Spreadsheet9.2!G2110,0)+IF(IncludeDeal4,Spreadsheet9.2!G3112,0)","v":-1409194.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H106,0)+IF(IncludeDeal1,Spreadsheet9.2!H1108,0)+IF(IncludeDeal2,Spreadsheet9.2!H2110,0)+IF(IncludeDeal4,Spreadsheet9.2!H3112,0)","v":-1949659},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I106,0)+IF(IncludeDeal1,Spreadsheet9.2!I1108,0)+IF(IncludeDeal2,Spreadsheet9.2!I2110,0)+IF(IncludeDeal4,Spreadsheet9.2!I3112,0)","v":-2527666.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J106,0)+IF(IncludeDeal1,Spreadsheet9.2!J1108,0)+IF(IncludeDeal2,Spreadsheet9.2!J2110,0)+IF(IncludeDeal4,Spreadsheet9.2!J3112,0)","v":-3137397.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K106,0)+IF(IncludeDeal1,Spreadsheet9.2!K1108,0)+IF(IncludeDeal2,Spreadsheet9.2!K2110,0)+IF(IncludeDeal4,Spreadsheet9.2!K3112,0)","v":-1728995.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L106,0)+IF(IncludeDeal1,Spreadsheet9.2!L1108,0)+IF(IncludeDeal2,Spreadsheet9.2!L2110,0)+IF(IncludeDeal4,Spreadsheet9.2!L3112,0)","v":-1750732.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M106,0)+IF(IncludeDeal1,Spreadsheet9.2!M1108,0)+IF(IncludeDeal2,Spreadsheet9.2!M2110,0)+IF(IncludeDeal4,Spreadsheet9.2!M3112,0)","v":-966011.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N106,0)+IF(IncludeDeal1,Spreadsheet9.2!N1108,0)+IF(IncludeDeal2,Spreadsheet9.2!N2110,0)+IF(IncludeDeal4,Spreadsheet9.2!N3112,0)","v":-463992.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O106,0)+IF(IncludeDeal1,Spreadsheet9.2!O1108,0)+IF(IncludeDeal2,Spreadsheet9.2!O2110,0)+IF(IncludeDeal4,Spreadsheet9.2!O3112,0)","v":-615250},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P106,0)+IF(IncludeDeal1,Spreadsheet9.2!P1108,0)+IF(IncludeDeal2,Spreadsheet9.2!P2110,0)+IF(IncludeDeal4,Spreadsheet9.2!P3112,0)","v":-1430566.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q106,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1108,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2110,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3112,0)","v":-353397.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R106,0)+IF(IncludeDeal1,Spreadsheet9.2!R1108,0)+IF(IncludeDeal2,Spreadsheet9.2!R2110,0)+IF(IncludeDeal4,Spreadsheet9.2!R3112,0)","v":-236322.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S106,0)+IF(IncludeDeal1,Spreadsheet9.2!S1108,0)+IF(IncludeDeal2,Spreadsheet9.2!S2110,0)+IF(IncludeDeal4,Spreadsheet9.2!S3112,0)","v":-43060.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T106,0)+IF(IncludeDeal1,Spreadsheet9.2!T1108,0)+IF(IncludeDeal2,Spreadsheet9.2!T2110,0)+IF(IncludeDeal4,Spreadsheet9.2!T3112,0)","v":-333827.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U106,0)+IF(IncludeDeal1,Spreadsheet9.2!U1108,0)+IF(IncludeDeal2,Spreadsheet9.2!U2110,0)+IF(IncludeDeal4,Spreadsheet9.2!U3112,0)","v":-442367.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V106,0)+IF(IncludeDeal1,Spreadsheet9.2!V1108,0)+IF(IncludeDeal2,Spreadsheet9.2!V2110,0)+IF(IncludeDeal4,Spreadsheet9.2!V3112,0)","v":-1045218.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W106,0)+IF(IncludeDeal1,Spreadsheet9.2!W1108,0)+IF(IncludeDeal2,Spreadsheet9.2!W2110,0)+IF(IncludeDeal4,Spreadsheet9.2!W3112,0)","v":-1332027.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X106,0)+IF(IncludeDeal1,Spreadsheet9.2!X1108,0)+IF(IncludeDeal2,Spreadsheet9.2!X2110,0)+IF(IncludeDeal4,Spreadsheet9.2!X3112,0)","v":-1368112.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y106,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1108,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2110,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3112,0)","v":-939352.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z106,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1108,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2110,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3112,0)","v":195678.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA106,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3112,0)","v":-254587.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB106,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3112,0)","v":-702859},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC106,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3112,0)","v":-700617.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD106,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3112,0)","v":-1071086.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE106,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3112,0)","v":-970253.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF106,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3112,0)","v":-1230561.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG106,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3112,0)","v":-1078760.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH106,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3112,0)","v":-1430926.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI106,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3112,0)","v":-1956892.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ106,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3112,0)","v":-1714877.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK106,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3112,0)","v":-1275969},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL106,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3112,0)","v":-1075818.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM106,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3112,0)","v":-1493775.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN106,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3112,0)","v":-1372877},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO106,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3112,0)","v":-1257880.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP106,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3112,0)","v":-1305099.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ106,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3112,0)","v":-739638.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR106,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3112,0)","v":-752493.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS106,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3112,0)","v":-870328.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT106,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3112,0)","v":-609246.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU106,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3112,0)","v":-172709.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV106,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3112,0)","v":149628.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW106,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3112,0)","v":74806.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX106,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3112,0)","v":112348.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY106,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3112,0)","v":-13348.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ106,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1108,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2110,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3112,0)","v":26934.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA106,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3112,0)","v":-18536.900000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB106,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3112,0)","v":-74721.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC106,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3112,0)","v":146506},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD106,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3112,0)","v":79583.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE106,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3112,0)","v":-21182},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF106,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3112,0)","v":-111735.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG106,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3112,0)","v":-151526.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH106,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3112,0)","v":-240147},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI106,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3112,0)","v":-94380.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ106,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3112,0)","v":-96930.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK106,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3112,0)","v":-99001.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL106,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3112,0)","v":-102903.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM106,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3112,0)","v":-108115.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN106,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3112,0)","v":-112248.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO106,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1108,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2110,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3112,0)","v":-114888.1}]
[null,"Simulation 73",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C107,0)+IF(IncludeDeal1,Spreadsheet9.2!C1109,0)+IF(IncludeDeal2,Spreadsheet9.2!C2111,0)+IF(IncludeDeal4,Spreadsheet9.2!C3113,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E107,0)+IF(IncludeDeal1,Spreadsheet9.2!E1109,0)+IF(IncludeDeal2,Spreadsheet9.2!E2111,0)+IF(IncludeDeal4,Spreadsheet9.2!E3113,0)","v":479482.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F107,0)+IF(IncludeDeal1,Spreadsheet9.2!F1109,0)+IF(IncludeDeal2,Spreadsheet9.2!F2111,0)+IF(IncludeDeal4,Spreadsheet9.2!F3113,0)","v":-132885},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G107,0)+IF(IncludeDeal1,Spreadsheet9.2!G1109,0)+IF(IncludeDeal2,Spreadsheet9.2!G2111,0)+IF(IncludeDeal4,Spreadsheet9.2!G3113,0)","v":-481592.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H107,0)+IF(IncludeDeal1,Spreadsheet9.2!H1109,0)+IF(IncludeDeal2,Spreadsheet9.2!H2111,0)+IF(IncludeDeal4,Spreadsheet9.2!H3113,0)","v":-1406093.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I107,0)+IF(IncludeDeal1,Spreadsheet9.2!I1109,0)+IF(IncludeDeal2,Spreadsheet9.2!I2111,0)+IF(IncludeDeal4,Spreadsheet9.2!I3113,0)","v":-1445878},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J107,0)+IF(IncludeDeal1,Spreadsheet9.2!J1109,0)+IF(IncludeDeal2,Spreadsheet9.2!J2111,0)+IF(IncludeDeal4,Spreadsheet9.2!J3113,0)","v":-497791.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K107,0)+IF(IncludeDeal1,Spreadsheet9.2!K1109,0)+IF(IncludeDeal2,Spreadsheet9.2!K2111,0)+IF(IncludeDeal4,Spreadsheet9.2!K3113,0)","v":-1568168.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L107,0)+IF(IncludeDeal1,Spreadsheet9.2!L1109,0)+IF(IncludeDeal2,Spreadsheet9.2!L2111,0)+IF(IncludeDeal4,Spreadsheet9.2!L3113,0)","v":-2317719.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M107,0)+IF(IncludeDeal1,Spreadsheet9.2!M1109,0)+IF(IncludeDeal2,Spreadsheet9.2!M2111,0)+IF(IncludeDeal4,Spreadsheet9.2!M3113,0)","v":-2183043},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N107,0)+IF(IncludeDeal1,Spreadsheet9.2!N1109,0)+IF(IncludeDeal2,Spreadsheet9.2!N2111,0)+IF(IncludeDeal4,Spreadsheet9.2!N3113,0)","v":-2815648.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O107,0)+IF(IncludeDeal1,Spreadsheet9.2!O1109,0)+IF(IncludeDeal2,Spreadsheet9.2!O2111,0)+IF(IncludeDeal4,Spreadsheet9.2!O3113,0)","v":-2876111.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P107,0)+IF(IncludeDeal1,Spreadsheet9.2!P1109,0)+IF(IncludeDeal2,Spreadsheet9.2!P2111,0)+IF(IncludeDeal4,Spreadsheet9.2!P3113,0)","v":-3124019.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q107,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1109,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2111,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3113,0)","v":-3888219.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R107,0)+IF(IncludeDeal1,Spreadsheet9.2!R1109,0)+IF(IncludeDeal2,Spreadsheet9.2!R2111,0)+IF(IncludeDeal4,Spreadsheet9.2!R3113,0)","v":-3653220.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S107,0)+IF(IncludeDeal1,Spreadsheet9.2!S1109,0)+IF(IncludeDeal2,Spreadsheet9.2!S2111,0)+IF(IncludeDeal4,Spreadsheet9.2!S3113,0)","v":-3352052.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T107,0)+IF(IncludeDeal1,Spreadsheet9.2!T1109,0)+IF(IncludeDeal2,Spreadsheet9.2!T2111,0)+IF(IncludeDeal4,Spreadsheet9.2!T3113,0)","v":-3292311.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U107,0)+IF(IncludeDeal1,Spreadsheet9.2!U1109,0)+IF(IncludeDeal2,Spreadsheet9.2!U2111,0)+IF(IncludeDeal4,Spreadsheet9.2!U3113,0)","v":-3688899.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V107,0)+IF(IncludeDeal1,Spreadsheet9.2!V1109,0)+IF(IncludeDeal2,Spreadsheet9.2!V2111,0)+IF(IncludeDeal4,Spreadsheet9.2!V3113,0)","v":-3517968.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W107,0)+IF(IncludeDeal1,Spreadsheet9.2!W1109,0)+IF(IncludeDeal2,Spreadsheet9.2!W2111,0)+IF(IncludeDeal4,Spreadsheet9.2!W3113,0)","v":-3426839.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X107,0)+IF(IncludeDeal1,Spreadsheet9.2!X1109,0)+IF(IncludeDeal2,Spreadsheet9.2!X2111,0)+IF(IncludeDeal4,Spreadsheet9.2!X3113,0)","v":-3660001.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y107,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1109,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2111,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3113,0)","v":-3683070.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z107,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1109,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2111,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3113,0)","v":-3685158.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA107,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3113,0)","v":-3362848.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB107,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3113,0)","v":-3227828.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC107,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3113,0)","v":-3114512.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD107,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3113,0)","v":-3382849},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE107,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3113,0)","v":-3251440.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF107,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3113,0)","v":-3263812.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG107,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3113,0)","v":-3174322.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH107,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3113,0)","v":-2970402.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI107,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3113,0)","v":-2898435},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ107,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3113,0)","v":-2868817.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK107,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3113,0)","v":-2729306.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL107,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3113,0)","v":-2696304.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM107,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3113,0)","v":-2591411.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN107,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3113,0)","v":-2446659.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO107,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3113,0)","v":-2279582.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP107,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3113,0)","v":-2257644.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ107,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3113,0)","v":-1963695.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR107,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3113,0)","v":-1788392.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS107,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3113,0)","v":-1649793.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT107,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3113,0)","v":-1525817.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU107,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3113,0)","v":-1411214.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV107,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3113,0)","v":-1322949.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW107,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3113,0)","v":-987469.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX107,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3113,0)","v":-797226.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY107,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3113,0)","v":-708468.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ107,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1109,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2111,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3113,0)","v":-665034.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA107,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3113,0)","v":-574466},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB107,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3113,0)","v":-542929.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC107,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3113,0)","v":-261661.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD107,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3113,0)","v":-334526.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE107,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3113,0)","v":-407689.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF107,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3113,0)","v":-518538.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG107,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3113,0)","v":-611508.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH107,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3113,0)","v":-703880},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI107,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3113,0)","v":-392463},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ107,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3113,0)","v":-396527},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK107,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3113,0)","v":-400668.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL107,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3113,0)","v":-404339.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM107,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3113,0)","v":-407770},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN107,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3113,0)","v":-411307.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO107,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1109,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2111,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3113,0)","v":-412882.9}]
[null,"Simulation 74",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C108,0)+IF(IncludeDeal1,Spreadsheet9.2!C1110,0)+IF(IncludeDeal2,Spreadsheet9.2!C2112,0)+IF(IncludeDeal4,Spreadsheet9.2!C3114,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E108,0)+IF(IncludeDeal1,Spreadsheet9.2!E1110,0)+IF(IncludeDeal2,Spreadsheet9.2!E2112,0)+IF(IncludeDeal4,Spreadsheet9.2!E3114,0)","v":220695.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F108,0)+IF(IncludeDeal1,Spreadsheet9.2!F1110,0)+IF(IncludeDeal2,Spreadsheet9.2!F2112,0)+IF(IncludeDeal4,Spreadsheet9.2!F3114,0)","v":601117.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G108,0)+IF(IncludeDeal1,Spreadsheet9.2!G1110,0)+IF(IncludeDeal2,Spreadsheet9.2!G2112,0)+IF(IncludeDeal4,Spreadsheet9.2!G3114,0)","v":446693.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H108,0)+IF(IncludeDeal1,Spreadsheet9.2!H1110,0)+IF(IncludeDeal2,Spreadsheet9.2!H2112,0)+IF(IncludeDeal4,Spreadsheet9.2!H3114,0)","v":777871},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I108,0)+IF(IncludeDeal1,Spreadsheet9.2!I1110,0)+IF(IncludeDeal2,Spreadsheet9.2!I2112,0)+IF(IncludeDeal4,Spreadsheet9.2!I3114,0)","v":919685.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J108,0)+IF(IncludeDeal1,Spreadsheet9.2!J1110,0)+IF(IncludeDeal2,Spreadsheet9.2!J2112,0)+IF(IncludeDeal4,Spreadsheet9.2!J3114,0)","v":1471015.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K108,0)+IF(IncludeDeal1,Spreadsheet9.2!K1110,0)+IF(IncludeDeal2,Spreadsheet9.2!K2112,0)+IF(IncludeDeal4,Spreadsheet9.2!K3114,0)","v":1070142.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L108,0)+IF(IncludeDeal1,Spreadsheet9.2!L1110,0)+IF(IncludeDeal2,Spreadsheet9.2!L2112,0)+IF(IncludeDeal4,Spreadsheet9.2!L3114,0)","v":-716528.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M108,0)+IF(IncludeDeal1,Spreadsheet9.2!M1110,0)+IF(IncludeDeal2,Spreadsheet9.2!M2112,0)+IF(IncludeDeal4,Spreadsheet9.2!M3114,0)","v":-142925.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N108,0)+IF(IncludeDeal1,Spreadsheet9.2!N1110,0)+IF(IncludeDeal2,Spreadsheet9.2!N2112,0)+IF(IncludeDeal4,Spreadsheet9.2!N3114,0)","v":-598636},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O108,0)+IF(IncludeDeal1,Spreadsheet9.2!O1110,0)+IF(IncludeDeal2,Spreadsheet9.2!O2112,0)+IF(IncludeDeal4,Spreadsheet9.2!O3114,0)","v":-866737.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P108,0)+IF(IncludeDeal1,Spreadsheet9.2!P1110,0)+IF(IncludeDeal2,Spreadsheet9.2!P2112,0)+IF(IncludeDeal4,Spreadsheet9.2!P3114,0)","v":-1305764.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q108,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1110,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2112,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3114,0)","v":-1099164.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R108,0)+IF(IncludeDeal1,Spreadsheet9.2!R1110,0)+IF(IncludeDeal2,Spreadsheet9.2!R2112,0)+IF(IncludeDeal4,Spreadsheet9.2!R3114,0)","v":-1748171},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S108,0)+IF(IncludeDeal1,Spreadsheet9.2!S1110,0)+IF(IncludeDeal2,Spreadsheet9.2!S2112,0)+IF(IncludeDeal4,Spreadsheet9.2!S3114,0)","v":-1822781.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T108,0)+IF(IncludeDeal1,Spreadsheet9.2!T1110,0)+IF(IncludeDeal2,Spreadsheet9.2!T2112,0)+IF(IncludeDeal4,Spreadsheet9.2!T3114,0)","v":-1950301.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U108,0)+IF(IncludeDeal1,Spreadsheet9.2!U1110,0)+IF(IncludeDeal2,Spreadsheet9.2!U2112,0)+IF(IncludeDeal4,Spreadsheet9.2!U3114,0)","v":-1985164.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V108,0)+IF(IncludeDeal1,Spreadsheet9.2!V1110,0)+IF(IncludeDeal2,Spreadsheet9.2!V2112,0)+IF(IncludeDeal4,Spreadsheet9.2!V3114,0)","v":-1927699.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W108,0)+IF(IncludeDeal1,Spreadsheet9.2!W1110,0)+IF(IncludeDeal2,Spreadsheet9.2!W2112,0)+IF(IncludeDeal4,Spreadsheet9.2!W3114,0)","v":-1864997.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X108,0)+IF(IncludeDeal1,Spreadsheet9.2!X1110,0)+IF(IncludeDeal2,Spreadsheet9.2!X2112,0)+IF(IncludeDeal4,Spreadsheet9.2!X3114,0)","v":-1409885.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y108,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1110,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2112,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3114,0)","v":-1412888.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z108,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1110,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2112,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3114,0)","v":-1082201.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA108,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3114,0)","v":-1094292},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB108,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3114,0)","v":-967657.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC108,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3114,0)","v":-1505966.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD108,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3114,0)","v":-1667478.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE108,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3114,0)","v":-1688168.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF108,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3114,0)","v":-1745811.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG108,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3114,0)","v":-1923956.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH108,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3114,0)","v":-1806431.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI108,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3114,0)","v":-1968642.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ108,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3114,0)","v":-1950412.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK108,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3114,0)","v":-1620422.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL108,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3114,0)","v":-1594567.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM108,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3114,0)","v":-1879124.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN108,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3114,0)","v":-1731509.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO108,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3114,0)","v":-1624088.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP108,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3114,0)","v":-1676816.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ108,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3114,0)","v":-1148462.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR108,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3114,0)","v":-1108892.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS108,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3114,0)","v":-952860.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT108,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3114,0)","v":-814440.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU108,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3114,0)","v":-787240.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV108,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3114,0)","v":-752559.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW108,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3114,0)","v":-490702.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX108,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3114,0)","v":-279894.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY108,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3114,0)","v":-48179.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ108,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1110,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2112,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3114,0)","v":89395.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA108,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3114,0)","v":185855.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB108,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3114,0)","v":130862.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC108,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3114,0)","v":185882},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD108,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3114,0)","v":133181.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE108,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3114,0)","v":91710.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF108,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3114,0)","v":77608.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG108,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3114,0)","v":139},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH108,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3114,0)","v":-64874.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI108,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3114,0)","v":-45916.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ108,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3114,0)","v":-49614.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK108,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3114,0)","v":-52930.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL108,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3114,0)","v":-58104.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM108,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3114,0)","v":-60173.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN108,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3114,0)","v":-64441},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO108,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1110,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2112,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3114,0)","v":-67220.3}]
[null,"Simulation 75",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C109,0)+IF(IncludeDeal1,Spreadsheet9.2!C1111,0)+IF(IncludeDeal2,Spreadsheet9.2!C2113,0)+IF(IncludeDeal4,Spreadsheet9.2!C3115,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E109,0)+IF(IncludeDeal1,Spreadsheet9.2!E1111,0)+IF(IncludeDeal2,Spreadsheet9.2!E2113,0)+IF(IncludeDeal4,Spreadsheet9.2!E3115,0)","v":617197.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F109,0)+IF(IncludeDeal1,Spreadsheet9.2!F1111,0)+IF(IncludeDeal2,Spreadsheet9.2!F2113,0)+IF(IncludeDeal4,Spreadsheet9.2!F3115,0)","v":458609.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G109,0)+IF(IncludeDeal1,Spreadsheet9.2!G1111,0)+IF(IncludeDeal2,Spreadsheet9.2!G2113,0)+IF(IncludeDeal4,Spreadsheet9.2!G3115,0)","v":611656.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H109,0)+IF(IncludeDeal1,Spreadsheet9.2!H1111,0)+IF(IncludeDeal2,Spreadsheet9.2!H2113,0)+IF(IncludeDeal4,Spreadsheet9.2!H3115,0)","v":983063},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I109,0)+IF(IncludeDeal1,Spreadsheet9.2!I1111,0)+IF(IncludeDeal2,Spreadsheet9.2!I2113,0)+IF(IncludeDeal4,Spreadsheet9.2!I3115,0)","v":2457127.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J109,0)+IF(IncludeDeal1,Spreadsheet9.2!J1111,0)+IF(IncludeDeal2,Spreadsheet9.2!J2113,0)+IF(IncludeDeal4,Spreadsheet9.2!J3115,0)","v":2069856.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K109,0)+IF(IncludeDeal1,Spreadsheet9.2!K1111,0)+IF(IncludeDeal2,Spreadsheet9.2!K2113,0)+IF(IncludeDeal4,Spreadsheet9.2!K3115,0)","v":3285727.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L109,0)+IF(IncludeDeal1,Spreadsheet9.2!L1111,0)+IF(IncludeDeal2,Spreadsheet9.2!L2113,0)+IF(IncludeDeal4,Spreadsheet9.2!L3115,0)","v":3430213.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M109,0)+IF(IncludeDeal1,Spreadsheet9.2!M1111,0)+IF(IncludeDeal2,Spreadsheet9.2!M2113,0)+IF(IncludeDeal4,Spreadsheet9.2!M3115,0)","v":3043665.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N109,0)+IF(IncludeDeal1,Spreadsheet9.2!N1111,0)+IF(IncludeDeal2,Spreadsheet9.2!N2113,0)+IF(IncludeDeal4,Spreadsheet9.2!N3115,0)","v":2026463.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O109,0)+IF(IncludeDeal1,Spreadsheet9.2!O1111,0)+IF(IncludeDeal2,Spreadsheet9.2!O2113,0)+IF(IncludeDeal4,Spreadsheet9.2!O3115,0)","v":829762.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P109,0)+IF(IncludeDeal1,Spreadsheet9.2!P1111,0)+IF(IncludeDeal2,Spreadsheet9.2!P2113,0)+IF(IncludeDeal4,Spreadsheet9.2!P3115,0)","v":58282.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q109,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1111,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2113,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3115,0)","v":-621677.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R109,0)+IF(IncludeDeal1,Spreadsheet9.2!R1111,0)+IF(IncludeDeal2,Spreadsheet9.2!R2113,0)+IF(IncludeDeal4,Spreadsheet9.2!R3115,0)","v":-1224483.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S109,0)+IF(IncludeDeal1,Spreadsheet9.2!S1111,0)+IF(IncludeDeal2,Spreadsheet9.2!S2113,0)+IF(IncludeDeal4,Spreadsheet9.2!S3115,0)","v":-792903.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T109,0)+IF(IncludeDeal1,Spreadsheet9.2!T1111,0)+IF(IncludeDeal2,Spreadsheet9.2!T2113,0)+IF(IncludeDeal4,Spreadsheet9.2!T3115,0)","v":-1851992.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U109,0)+IF(IncludeDeal1,Spreadsheet9.2!U1111,0)+IF(IncludeDeal2,Spreadsheet9.2!U2113,0)+IF(IncludeDeal4,Spreadsheet9.2!U3115,0)","v":-1359840},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V109,0)+IF(IncludeDeal1,Spreadsheet9.2!V1111,0)+IF(IncludeDeal2,Spreadsheet9.2!V2113,0)+IF(IncludeDeal4,Spreadsheet9.2!V3115,0)","v":-1640044.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W109,0)+IF(IncludeDeal1,Spreadsheet9.2!W1111,0)+IF(IncludeDeal2,Spreadsheet9.2!W2113,0)+IF(IncludeDeal4,Spreadsheet9.2!W3115,0)","v":-1648953.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X109,0)+IF(IncludeDeal1,Spreadsheet9.2!X1111,0)+IF(IncludeDeal2,Spreadsheet9.2!X2113,0)+IF(IncludeDeal4,Spreadsheet9.2!X3115,0)","v":-1587849.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y109,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1111,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2113,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3115,0)","v":-1200344.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z109,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1111,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2113,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3115,0)","v":-971895.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA109,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3115,0)","v":-752542.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB109,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3115,0)","v":-755964.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC109,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3115,0)","v":-1558683.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD109,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3115,0)","v":-796749.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE109,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3115,0)","v":-906196.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF109,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3115,0)","v":-1358615.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG109,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3115,0)","v":-1858224.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH109,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3115,0)","v":-2270146.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI109,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3115,0)","v":-2091062.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ109,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3115,0)","v":-2167021.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK109,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3115,0)","v":-1909030.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL109,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3115,0)","v":-1547831.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM109,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3115,0)","v":-1795101.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN109,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3115,0)","v":-2022324},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO109,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3115,0)","v":-1932835.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP109,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3115,0)","v":-1951187.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ109,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3115,0)","v":-1632830.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR109,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3115,0)","v":-1617623.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS109,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3115,0)","v":-1429345.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT109,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3115,0)","v":-1307367.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU109,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3115,0)","v":-1132660.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV109,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3115,0)","v":-1024555.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW109,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3115,0)","v":-766525.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX109,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3115,0)","v":-606951.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY109,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3115,0)","v":-416274.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ109,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1111,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2113,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3115,0)","v":-172613.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA109,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3115,0)","v":-46121.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB109,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3115,0)","v":-48348.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC109,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3115,0)","v":98673.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD109,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3115,0)","v":-9648.2000000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE109,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3115,0)","v":-91953.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF109,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3115,0)","v":-201220},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG109,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3115,0)","v":-297849.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH109,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3115,0)","v":-371195.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI109,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3115,0)","v":-234861.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ109,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3115,0)","v":-241127.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK109,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3115,0)","v":-244098.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL109,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3115,0)","v":-247737.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM109,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3115,0)","v":-250463.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN109,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3115,0)","v":-253078.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO109,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1111,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2113,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3115,0)","v":-256343.5}]
[null,"Simulation 76",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C110,0)+IF(IncludeDeal1,Spreadsheet9.2!C1112,0)+IF(IncludeDeal2,Spreadsheet9.2!C2114,0)+IF(IncludeDeal4,Spreadsheet9.2!C3116,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E110,0)+IF(IncludeDeal1,Spreadsheet9.2!E1112,0)+IF(IncludeDeal2,Spreadsheet9.2!E2114,0)+IF(IncludeDeal4,Spreadsheet9.2!E3116,0)","v":1150512},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F110,0)+IF(IncludeDeal1,Spreadsheet9.2!F1112,0)+IF(IncludeDeal2,Spreadsheet9.2!F2114,0)+IF(IncludeDeal4,Spreadsheet9.2!F3116,0)","v":1485518.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G110,0)+IF(IncludeDeal1,Spreadsheet9.2!G1112,0)+IF(IncludeDeal2,Spreadsheet9.2!G2114,0)+IF(IncludeDeal4,Spreadsheet9.2!G3116,0)","v":2356430.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H110,0)+IF(IncludeDeal1,Spreadsheet9.2!H1112,0)+IF(IncludeDeal2,Spreadsheet9.2!H2114,0)+IF(IncludeDeal4,Spreadsheet9.2!H3116,0)","v":2878202.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I110,0)+IF(IncludeDeal1,Spreadsheet9.2!I1112,0)+IF(IncludeDeal2,Spreadsheet9.2!I2114,0)+IF(IncludeDeal4,Spreadsheet9.2!I3116,0)","v":964830.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J110,0)+IF(IncludeDeal1,Spreadsheet9.2!J1112,0)+IF(IncludeDeal2,Spreadsheet9.2!J2114,0)+IF(IncludeDeal4,Spreadsheet9.2!J3116,0)","v":-717829},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K110,0)+IF(IncludeDeal1,Spreadsheet9.2!K1112,0)+IF(IncludeDeal2,Spreadsheet9.2!K2114,0)+IF(IncludeDeal4,Spreadsheet9.2!K3116,0)","v":-1091880.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L110,0)+IF(IncludeDeal1,Spreadsheet9.2!L1112,0)+IF(IncludeDeal2,Spreadsheet9.2!L2114,0)+IF(IncludeDeal4,Spreadsheet9.2!L3116,0)","v":-333169.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M110,0)+IF(IncludeDeal1,Spreadsheet9.2!M1112,0)+IF(IncludeDeal2,Spreadsheet9.2!M2114,0)+IF(IncludeDeal4,Spreadsheet9.2!M3116,0)","v":-441663.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N110,0)+IF(IncludeDeal1,Spreadsheet9.2!N1112,0)+IF(IncludeDeal2,Spreadsheet9.2!N2114,0)+IF(IncludeDeal4,Spreadsheet9.2!N3116,0)","v":-449994.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O110,0)+IF(IncludeDeal1,Spreadsheet9.2!O1112,0)+IF(IncludeDeal2,Spreadsheet9.2!O2114,0)+IF(IncludeDeal4,Spreadsheet9.2!O3116,0)","v":-1575500.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P110,0)+IF(IncludeDeal1,Spreadsheet9.2!P1112,0)+IF(IncludeDeal2,Spreadsheet9.2!P2114,0)+IF(IncludeDeal4,Spreadsheet9.2!P3116,0)","v":-511625},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q110,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1112,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2114,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3116,0)","v":-1457625.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R110,0)+IF(IncludeDeal1,Spreadsheet9.2!R1112,0)+IF(IncludeDeal2,Spreadsheet9.2!R2114,0)+IF(IncludeDeal4,Spreadsheet9.2!R3116,0)","v":-2254068.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S110,0)+IF(IncludeDeal1,Spreadsheet9.2!S1112,0)+IF(IncludeDeal2,Spreadsheet9.2!S2114,0)+IF(IncludeDeal4,Spreadsheet9.2!S3116,0)","v":-2281161.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T110,0)+IF(IncludeDeal1,Spreadsheet9.2!T1112,0)+IF(IncludeDeal2,Spreadsheet9.2!T2114,0)+IF(IncludeDeal4,Spreadsheet9.2!T3116,0)","v":-3335563.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U110,0)+IF(IncludeDeal1,Spreadsheet9.2!U1112,0)+IF(IncludeDeal2,Spreadsheet9.2!U2114,0)+IF(IncludeDeal4,Spreadsheet9.2!U3116,0)","v":-3660878.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V110,0)+IF(IncludeDeal1,Spreadsheet9.2!V1112,0)+IF(IncludeDeal2,Spreadsheet9.2!V2114,0)+IF(IncludeDeal4,Spreadsheet9.2!V3116,0)","v":-3880994.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W110,0)+IF(IncludeDeal1,Spreadsheet9.2!W1112,0)+IF(IncludeDeal2,Spreadsheet9.2!W2114,0)+IF(IncludeDeal4,Spreadsheet9.2!W3116,0)","v":-3880905},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X110,0)+IF(IncludeDeal1,Spreadsheet9.2!X1112,0)+IF(IncludeDeal2,Spreadsheet9.2!X2114,0)+IF(IncludeDeal4,Spreadsheet9.2!X3116,0)","v":-3932360.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y110,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1112,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2114,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3116,0)","v":-3993458},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z110,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1112,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2114,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3116,0)","v":-3992910.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA110,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3116,0)","v":-3837211.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB110,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3116,0)","v":-3688437},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC110,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3116,0)","v":-3530220.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD110,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3116,0)","v":-3489317.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE110,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3116,0)","v":-2956136.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF110,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3116,0)","v":-2941563.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG110,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3116,0)","v":-2534408.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH110,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3116,0)","v":-2636588.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI110,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3116,0)","v":-2001406.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ110,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3116,0)","v":-1326249.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK110,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3116,0)","v":-1150612.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL110,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3116,0)","v":-1442657.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM110,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3116,0)","v":-1677613.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN110,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3116,0)","v":-958287.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO110,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3116,0)","v":-397097.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP110,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3116,0)","v":-215075.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ110,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3116,0)","v":403744.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR110,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3116,0)","v":876292.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS110,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3116,0)","v":1031830.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT110,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3116,0)","v":1218643.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU110,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3116,0)","v":1142633.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV110,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3116,0)","v":819537.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW110,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3116,0)","v":1121003.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX110,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3116,0)","v":1354085},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY110,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3116,0)","v":1230357.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ110,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1112,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2114,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3116,0)","v":1142361.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA110,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3116,0)","v":856539.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB110,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3116,0)","v":256359.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC110,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3116,0)","v":136132.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD110,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3116,0)","v":126781.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE110,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3116,0)","v":46193.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF110,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3116,0)","v":-29238.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG110,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3116,0)","v":-49364.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH110,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3116,0)","v":-133186.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI110,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3116,0)","v":-36316.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ110,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3116,0)","v":-35625},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK110,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3116,0)","v":-37131.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL110,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3116,0)","v":-39981.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM110,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3116,0)","v":-42184.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN110,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3116,0)","v":-47510.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO110,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1112,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2114,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3116,0)","v":-50577.8}]
[null,"Simulation 77",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C111,0)+IF(IncludeDeal1,Spreadsheet9.2!C1113,0)+IF(IncludeDeal2,Spreadsheet9.2!C2115,0)+IF(IncludeDeal4,Spreadsheet9.2!C3117,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E111,0)+IF(IncludeDeal1,Spreadsheet9.2!E1113,0)+IF(IncludeDeal2,Spreadsheet9.2!E2115,0)+IF(IncludeDeal4,Spreadsheet9.2!E3117,0)","v":159646.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F111,0)+IF(IncludeDeal1,Spreadsheet9.2!F1113,0)+IF(IncludeDeal2,Spreadsheet9.2!F2115,0)+IF(IncludeDeal4,Spreadsheet9.2!F3117,0)","v":-506511.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G111,0)+IF(IncludeDeal1,Spreadsheet9.2!G1113,0)+IF(IncludeDeal2,Spreadsheet9.2!G2115,0)+IF(IncludeDeal4,Spreadsheet9.2!G3117,0)","v":-1025841.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H111,0)+IF(IncludeDeal1,Spreadsheet9.2!H1113,0)+IF(IncludeDeal2,Spreadsheet9.2!H2115,0)+IF(IncludeDeal4,Spreadsheet9.2!H3117,0)","v":-565693.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I111,0)+IF(IncludeDeal1,Spreadsheet9.2!I1113,0)+IF(IncludeDeal2,Spreadsheet9.2!I2115,0)+IF(IncludeDeal4,Spreadsheet9.2!I3117,0)","v":-1282036.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J111,0)+IF(IncludeDeal1,Spreadsheet9.2!J1113,0)+IF(IncludeDeal2,Spreadsheet9.2!J2115,0)+IF(IncludeDeal4,Spreadsheet9.2!J3117,0)","v":-987809.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K111,0)+IF(IncludeDeal1,Spreadsheet9.2!K1113,0)+IF(IncludeDeal2,Spreadsheet9.2!K2115,0)+IF(IncludeDeal4,Spreadsheet9.2!K3117,0)","v":-1917389},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L111,0)+IF(IncludeDeal1,Spreadsheet9.2!L1113,0)+IF(IncludeDeal2,Spreadsheet9.2!L2115,0)+IF(IncludeDeal4,Spreadsheet9.2!L3117,0)","v":-1047228.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M111,0)+IF(IncludeDeal1,Spreadsheet9.2!M1113,0)+IF(IncludeDeal2,Spreadsheet9.2!M2115,0)+IF(IncludeDeal4,Spreadsheet9.2!M3117,0)","v":-470287.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N111,0)+IF(IncludeDeal1,Spreadsheet9.2!N1113,0)+IF(IncludeDeal2,Spreadsheet9.2!N2115,0)+IF(IncludeDeal4,Spreadsheet9.2!N3117,0)","v":-1349607.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O111,0)+IF(IncludeDeal1,Spreadsheet9.2!O1113,0)+IF(IncludeDeal2,Spreadsheet9.2!O2115,0)+IF(IncludeDeal4,Spreadsheet9.2!O3117,0)","v":-1516698.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P111,0)+IF(IncludeDeal1,Spreadsheet9.2!P1113,0)+IF(IncludeDeal2,Spreadsheet9.2!P2115,0)+IF(IncludeDeal4,Spreadsheet9.2!P3117,0)","v":-2154470.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q111,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1113,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2115,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3117,0)","v":-1657035.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R111,0)+IF(IncludeDeal1,Spreadsheet9.2!R1113,0)+IF(IncludeDeal2,Spreadsheet9.2!R2115,0)+IF(IncludeDeal4,Spreadsheet9.2!R3117,0)","v":-481292.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S111,0)+IF(IncludeDeal1,Spreadsheet9.2!S1113,0)+IF(IncludeDeal2,Spreadsheet9.2!S2115,0)+IF(IncludeDeal4,Spreadsheet9.2!S3117,0)","v":325366.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T111,0)+IF(IncludeDeal1,Spreadsheet9.2!T1113,0)+IF(IncludeDeal2,Spreadsheet9.2!T2115,0)+IF(IncludeDeal4,Spreadsheet9.2!T3117,0)","v":985460},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U111,0)+IF(IncludeDeal1,Spreadsheet9.2!U1113,0)+IF(IncludeDeal2,Spreadsheet9.2!U2115,0)+IF(IncludeDeal4,Spreadsheet9.2!U3117,0)","v":-452564.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V111,0)+IF(IncludeDeal1,Spreadsheet9.2!V1113,0)+IF(IncludeDeal2,Spreadsheet9.2!V2115,0)+IF(IncludeDeal4,Spreadsheet9.2!V3117,0)","v":-940133.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W111,0)+IF(IncludeDeal1,Spreadsheet9.2!W1113,0)+IF(IncludeDeal2,Spreadsheet9.2!W2115,0)+IF(IncludeDeal4,Spreadsheet9.2!W3117,0)","v":-271757},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X111,0)+IF(IncludeDeal1,Spreadsheet9.2!X1113,0)+IF(IncludeDeal2,Spreadsheet9.2!X2115,0)+IF(IncludeDeal4,Spreadsheet9.2!X3117,0)","v":-538671.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y111,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1113,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2115,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3117,0)","v":-625303.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z111,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1113,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2115,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3117,0)","v":-1989542.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA111,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3117,0)","v":-2074147.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB111,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3117,0)","v":-2129459.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC111,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3117,0)","v":-2131987},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD111,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3117,0)","v":-2267738.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE111,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3117,0)","v":-2226241.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF111,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3117,0)","v":-2280311.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG111,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3117,0)","v":-2708449.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH111,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3117,0)","v":-2563914.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI111,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3117,0)","v":-2357660},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ111,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3117,0)","v":-2332672.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK111,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3117,0)","v":-2051483.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL111,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3117,0)","v":-2042207.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM111,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3117,0)","v":-2180786},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN111,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3117,0)","v":-2061761.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO111,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3117,0)","v":-2019301.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP111,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3117,0)","v":-2005402},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ111,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3117,0)","v":-1834238.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR111,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3117,0)","v":-1640010.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS111,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3117,0)","v":-1470624.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT111,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3117,0)","v":-1351708.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU111,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3117,0)","v":-1286310},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV111,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3117,0)","v":-1229712.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW111,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3117,0)","v":-1009968},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX111,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3117,0)","v":-892987.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY111,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3117,0)","v":-679425.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ111,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1113,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2115,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3117,0)","v":-548824.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA111,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3117,0)","v":-448597},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB111,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3117,0)","v":-348543.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC111,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3117,0)","v":-89952.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD111,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3117,0)","v":-90751.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE111,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3117,0)","v":-110043.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF111,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3117,0)","v":-173266.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG111,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3117,0)","v":-246977.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH111,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3117,0)","v":-345578.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI111,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3117,0)","v":-148689.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ111,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3117,0)","v":-149833.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK111,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3117,0)","v":-153257.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL111,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3117,0)","v":-155396.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM111,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3117,0)","v":-159670.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN111,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3117,0)","v":-163264.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO111,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1113,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2115,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3117,0)","v":-165362.4}]
[null,"Simulation 78",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C112,0)+IF(IncludeDeal1,Spreadsheet9.2!C1114,0)+IF(IncludeDeal2,Spreadsheet9.2!C2116,0)+IF(IncludeDeal4,Spreadsheet9.2!C3118,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E112,0)+IF(IncludeDeal1,Spreadsheet9.2!E1114,0)+IF(IncludeDeal2,Spreadsheet9.2!E2116,0)+IF(IncludeDeal4,Spreadsheet9.2!E3118,0)","v":-461511.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F112,0)+IF(IncludeDeal1,Spreadsheet9.2!F1114,0)+IF(IncludeDeal2,Spreadsheet9.2!F2116,0)+IF(IncludeDeal4,Spreadsheet9.2!F3118,0)","v":-501701.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G112,0)+IF(IncludeDeal1,Spreadsheet9.2!G1114,0)+IF(IncludeDeal2,Spreadsheet9.2!G2116,0)+IF(IncludeDeal4,Spreadsheet9.2!G3118,0)","v":-304894.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H112,0)+IF(IncludeDeal1,Spreadsheet9.2!H1114,0)+IF(IncludeDeal2,Spreadsheet9.2!H2116,0)+IF(IncludeDeal4,Spreadsheet9.2!H3118,0)","v":-1918859.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I112,0)+IF(IncludeDeal1,Spreadsheet9.2!I1114,0)+IF(IncludeDeal2,Spreadsheet9.2!I2116,0)+IF(IncludeDeal4,Spreadsheet9.2!I3118,0)","v":-1863234.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J112,0)+IF(IncludeDeal1,Spreadsheet9.2!J1114,0)+IF(IncludeDeal2,Spreadsheet9.2!J2116,0)+IF(IncludeDeal4,Spreadsheet9.2!J3118,0)","v":-2288511.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K112,0)+IF(IncludeDeal1,Spreadsheet9.2!K1114,0)+IF(IncludeDeal2,Spreadsheet9.2!K2116,0)+IF(IncludeDeal4,Spreadsheet9.2!K3118,0)","v":-2458547.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L112,0)+IF(IncludeDeal1,Spreadsheet9.2!L1114,0)+IF(IncludeDeal2,Spreadsheet9.2!L2116,0)+IF(IncludeDeal4,Spreadsheet9.2!L3118,0)","v":-3745554.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M112,0)+IF(IncludeDeal1,Spreadsheet9.2!M1114,0)+IF(IncludeDeal2,Spreadsheet9.2!M2116,0)+IF(IncludeDeal4,Spreadsheet9.2!M3118,0)","v":-3984582.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N112,0)+IF(IncludeDeal1,Spreadsheet9.2!N1114,0)+IF(IncludeDeal2,Spreadsheet9.2!N2116,0)+IF(IncludeDeal4,Spreadsheet9.2!N3118,0)","v":-3487023.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O112,0)+IF(IncludeDeal1,Spreadsheet9.2!O1114,0)+IF(IncludeDeal2,Spreadsheet9.2!O2116,0)+IF(IncludeDeal4,Spreadsheet9.2!O3118,0)","v":-3774277.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P112,0)+IF(IncludeDeal1,Spreadsheet9.2!P1114,0)+IF(IncludeDeal2,Spreadsheet9.2!P2116,0)+IF(IncludeDeal4,Spreadsheet9.2!P3118,0)","v":-3842844.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q112,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1114,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2116,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3118,0)","v":-3756963.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R112,0)+IF(IncludeDeal1,Spreadsheet9.2!R1114,0)+IF(IncludeDeal2,Spreadsheet9.2!R2116,0)+IF(IncludeDeal4,Spreadsheet9.2!R3118,0)","v":-3889142.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S112,0)+IF(IncludeDeal1,Spreadsheet9.2!S1114,0)+IF(IncludeDeal2,Spreadsheet9.2!S2116,0)+IF(IncludeDeal4,Spreadsheet9.2!S3118,0)","v":-3245437.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T112,0)+IF(IncludeDeal1,Spreadsheet9.2!T1114,0)+IF(IncludeDeal2,Spreadsheet9.2!T2116,0)+IF(IncludeDeal4,Spreadsheet9.2!T3118,0)","v":-3028660.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U112,0)+IF(IncludeDeal1,Spreadsheet9.2!U1114,0)+IF(IncludeDeal2,Spreadsheet9.2!U2116,0)+IF(IncludeDeal4,Spreadsheet9.2!U3118,0)","v":-3474359.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V112,0)+IF(IncludeDeal1,Spreadsheet9.2!V1114,0)+IF(IncludeDeal2,Spreadsheet9.2!V2116,0)+IF(IncludeDeal4,Spreadsheet9.2!V3118,0)","v":-3179867.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W112,0)+IF(IncludeDeal1,Spreadsheet9.2!W1114,0)+IF(IncludeDeal2,Spreadsheet9.2!W2116,0)+IF(IncludeDeal4,Spreadsheet9.2!W3118,0)","v":-3451359.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X112,0)+IF(IncludeDeal1,Spreadsheet9.2!X1114,0)+IF(IncludeDeal2,Spreadsheet9.2!X2116,0)+IF(IncludeDeal4,Spreadsheet9.2!X3118,0)","v":-3561724},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y112,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1114,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2116,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3118,0)","v":-3137261.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z112,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1114,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2116,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3118,0)","v":-3317254.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA112,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3118,0)","v":-3276643.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB112,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3118,0)","v":-3184923.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC112,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3118,0)","v":-2980969},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD112,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3118,0)","v":-3065936.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE112,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3118,0)","v":-2905931.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF112,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3118,0)","v":-2820868},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG112,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3118,0)","v":-2692736.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH112,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3118,0)","v":-2867443},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI112,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3118,0)","v":-2905037.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ112,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3118,0)","v":-3023785.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK112,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3118,0)","v":-2839954.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL112,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3118,0)","v":-2719393.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM112,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3118,0)","v":-2668787.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN112,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3118,0)","v":-2668939.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO112,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3118,0)","v":-2576497},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP112,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3118,0)","v":-2560160.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ112,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3118,0)","v":-2238786.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR112,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3118,0)","v":-2144547.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS112,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3118,0)","v":-1994330.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT112,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3118,0)","v":-1910305.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU112,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3118,0)","v":-1741970.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV112,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3118,0)","v":-1674794.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW112,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3118,0)","v":-1283161.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX112,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3118,0)","v":-1114111.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY112,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3118,0)","v":-999918.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ112,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1114,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2116,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3118,0)","v":-903819.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA112,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3118,0)","v":-828667.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB112,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3118,0)","v":-730167.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC112,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3118,0)","v":-378669.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD112,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3118,0)","v":-344081.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE112,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3118,0)","v":-398939.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF112,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3118,0)","v":-435360.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG112,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3118,0)","v":-501759.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH112,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3118,0)","v":-580093.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI112,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3118,0)","v":-332545.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ112,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3118,0)","v":-334121.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK112,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3118,0)","v":-336829.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL112,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3118,0)","v":-339191.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM112,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3118,0)","v":-341839.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN112,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3118,0)","v":-344516.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO112,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1114,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2116,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3118,0)","v":-346598.40000000002}]
[null,"Simulation 79",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C113,0)+IF(IncludeDeal1,Spreadsheet9.2!C1115,0)+IF(IncludeDeal2,Spreadsheet9.2!C2117,0)+IF(IncludeDeal4,Spreadsheet9.2!C3119,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E113,0)+IF(IncludeDeal1,Spreadsheet9.2!E1115,0)+IF(IncludeDeal2,Spreadsheet9.2!E2117,0)+IF(IncludeDeal4,Spreadsheet9.2!E3119,0)","v":32399.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F113,0)+IF(IncludeDeal1,Spreadsheet9.2!F1115,0)+IF(IncludeDeal2,Spreadsheet9.2!F2117,0)+IF(IncludeDeal4,Spreadsheet9.2!F3119,0)","v":-202729.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G113,0)+IF(IncludeDeal1,Spreadsheet9.2!G1115,0)+IF(IncludeDeal2,Spreadsheet9.2!G2117,0)+IF(IncludeDeal4,Spreadsheet9.2!G3119,0)","v":-193703},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H113,0)+IF(IncludeDeal1,Spreadsheet9.2!H1115,0)+IF(IncludeDeal2,Spreadsheet9.2!H2117,0)+IF(IncludeDeal4,Spreadsheet9.2!H3119,0)","v":-1373211.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I113,0)+IF(IncludeDeal1,Spreadsheet9.2!I1115,0)+IF(IncludeDeal2,Spreadsheet9.2!I2117,0)+IF(IncludeDeal4,Spreadsheet9.2!I3119,0)","v":-506486.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J113,0)+IF(IncludeDeal1,Spreadsheet9.2!J1115,0)+IF(IncludeDeal2,Spreadsheet9.2!J2117,0)+IF(IncludeDeal4,Spreadsheet9.2!J3119,0)","v":-775260.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K113,0)+IF(IncludeDeal1,Spreadsheet9.2!K1115,0)+IF(IncludeDeal2,Spreadsheet9.2!K2117,0)+IF(IncludeDeal4,Spreadsheet9.2!K3119,0)","v":-463802.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L113,0)+IF(IncludeDeal1,Spreadsheet9.2!L1115,0)+IF(IncludeDeal2,Spreadsheet9.2!L2117,0)+IF(IncludeDeal4,Spreadsheet9.2!L3119,0)","v":-413127},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M113,0)+IF(IncludeDeal1,Spreadsheet9.2!M1115,0)+IF(IncludeDeal2,Spreadsheet9.2!M2117,0)+IF(IncludeDeal4,Spreadsheet9.2!M3119,0)","v":-420214.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N113,0)+IF(IncludeDeal1,Spreadsheet9.2!N1115,0)+IF(IncludeDeal2,Spreadsheet9.2!N2117,0)+IF(IncludeDeal4,Spreadsheet9.2!N3119,0)","v":-1261459.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O113,0)+IF(IncludeDeal1,Spreadsheet9.2!O1115,0)+IF(IncludeDeal2,Spreadsheet9.2!O2117,0)+IF(IncludeDeal4,Spreadsheet9.2!O3119,0)","v":-811636.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P113,0)+IF(IncludeDeal1,Spreadsheet9.2!P1115,0)+IF(IncludeDeal2,Spreadsheet9.2!P2117,0)+IF(IncludeDeal4,Spreadsheet9.2!P3119,0)","v":-515857.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q113,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1115,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2117,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3119,0)","v":-447833.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R113,0)+IF(IncludeDeal1,Spreadsheet9.2!R1115,0)+IF(IncludeDeal2,Spreadsheet9.2!R2117,0)+IF(IncludeDeal4,Spreadsheet9.2!R3119,0)","v":-765287.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S113,0)+IF(IncludeDeal1,Spreadsheet9.2!S1115,0)+IF(IncludeDeal2,Spreadsheet9.2!S2117,0)+IF(IncludeDeal4,Spreadsheet9.2!S3119,0)","v":7799.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T113,0)+IF(IncludeDeal1,Spreadsheet9.2!T1115,0)+IF(IncludeDeal2,Spreadsheet9.2!T2117,0)+IF(IncludeDeal4,Spreadsheet9.2!T3119,0)","v":-752649.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U113,0)+IF(IncludeDeal1,Spreadsheet9.2!U1115,0)+IF(IncludeDeal2,Spreadsheet9.2!U2117,0)+IF(IncludeDeal4,Spreadsheet9.2!U3119,0)","v":-563267.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V113,0)+IF(IncludeDeal1,Spreadsheet9.2!V1115,0)+IF(IncludeDeal2,Spreadsheet9.2!V2117,0)+IF(IncludeDeal4,Spreadsheet9.2!V3119,0)","v":-989957.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W113,0)+IF(IncludeDeal1,Spreadsheet9.2!W1115,0)+IF(IncludeDeal2,Spreadsheet9.2!W2117,0)+IF(IncludeDeal4,Spreadsheet9.2!W3119,0)","v":-1373490.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X113,0)+IF(IncludeDeal1,Spreadsheet9.2!X1115,0)+IF(IncludeDeal2,Spreadsheet9.2!X2117,0)+IF(IncludeDeal4,Spreadsheet9.2!X3119,0)","v":-1245675.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y113,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1115,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2117,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3119,0)","v":-668333.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z113,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1115,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2117,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3119,0)","v":-884844.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA113,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3119,0)","v":-250683.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB113,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3119,0)","v":-823947.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC113,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3119,0)","v":-1377022.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD113,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3119,0)","v":-1312681.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE113,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3119,0)","v":-983723.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF113,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3119,0)","v":-1283067.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG113,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3119,0)","v":-832621.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH113,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3119,0)","v":-1349156.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI113,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3119,0)","v":-1222719.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ113,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3119,0)","v":-1149847},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK113,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3119,0)","v":-548899.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL113,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3119,0)","v":-340192.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM113,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3119,0)","v":-597769.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN113,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3119,0)","v":-637901.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO113,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3119,0)","v":-379234.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP113,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3119,0)","v":-648695.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ113,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3119,0)","v":-185529.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR113,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3119,0)","v":-228210.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS113,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3119,0)","v":-406964.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT113,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3119,0)","v":-450993.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU113,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3119,0)","v":-440265.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV113,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3119,0)","v":-265851.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW113,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3119,0)","v":-123131.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX113,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3119,0)","v":20489.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY113,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3119,0)","v":159507.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ113,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1115,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2117,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3119,0)","v":301554.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA113,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3119,0)","v":185810.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB113,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3119,0)","v":198028.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC113,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3119,0)","v":267302.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD113,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3119,0)","v":302235.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE113,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3119,0)","v":253452.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF113,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3119,0)","v":220044.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG113,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3119,0)","v":74094.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH113,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3119,0)","v":5224.8999999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI113,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3119,0)","v":35867.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ113,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3119,0)","v":35472.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK113,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3119,0)","v":34182.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL113,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3119,0)","v":30730.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM113,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3119,0)","v":25620.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN113,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3119,0)","v":20958.900000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO113,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1115,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2117,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3119,0)","v":18460.099999999999}]
[null,"Simulation 80",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C114,0)+IF(IncludeDeal1,Spreadsheet9.2!C1116,0)+IF(IncludeDeal2,Spreadsheet9.2!C2118,0)+IF(IncludeDeal4,Spreadsheet9.2!C3120,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E114,0)+IF(IncludeDeal1,Spreadsheet9.2!E1116,0)+IF(IncludeDeal2,Spreadsheet9.2!E2118,0)+IF(IncludeDeal4,Spreadsheet9.2!E3120,0)","v":374378},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F114,0)+IF(IncludeDeal1,Spreadsheet9.2!F1116,0)+IF(IncludeDeal2,Spreadsheet9.2!F2118,0)+IF(IncludeDeal4,Spreadsheet9.2!F3120,0)","v":903798.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G114,0)+IF(IncludeDeal1,Spreadsheet9.2!G1116,0)+IF(IncludeDeal2,Spreadsheet9.2!G2118,0)+IF(IncludeDeal4,Spreadsheet9.2!G3120,0)","v":1047857.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H114,0)+IF(IncludeDeal1,Spreadsheet9.2!H1116,0)+IF(IncludeDeal2,Spreadsheet9.2!H2118,0)+IF(IncludeDeal4,Spreadsheet9.2!H3120,0)","v":769741.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I114,0)+IF(IncludeDeal1,Spreadsheet9.2!I1116,0)+IF(IncludeDeal2,Spreadsheet9.2!I2118,0)+IF(IncludeDeal4,Spreadsheet9.2!I3120,0)","v":2219170.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J114,0)+IF(IncludeDeal1,Spreadsheet9.2!J1116,0)+IF(IncludeDeal2,Spreadsheet9.2!J2118,0)+IF(IncludeDeal4,Spreadsheet9.2!J3120,0)","v":3395290.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K114,0)+IF(IncludeDeal1,Spreadsheet9.2!K1116,0)+IF(IncludeDeal2,Spreadsheet9.2!K2118,0)+IF(IncludeDeal4,Spreadsheet9.2!K3120,0)","v":3532913.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L114,0)+IF(IncludeDeal1,Spreadsheet9.2!L1116,0)+IF(IncludeDeal2,Spreadsheet9.2!L2118,0)+IF(IncludeDeal4,Spreadsheet9.2!L3120,0)","v":2991614.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M114,0)+IF(IncludeDeal1,Spreadsheet9.2!M1116,0)+IF(IncludeDeal2,Spreadsheet9.2!M2118,0)+IF(IncludeDeal4,Spreadsheet9.2!M3120,0)","v":2732713.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N114,0)+IF(IncludeDeal1,Spreadsheet9.2!N1116,0)+IF(IncludeDeal2,Spreadsheet9.2!N2118,0)+IF(IncludeDeal4,Spreadsheet9.2!N3120,0)","v":2391112.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O114,0)+IF(IncludeDeal1,Spreadsheet9.2!O1116,0)+IF(IncludeDeal2,Spreadsheet9.2!O2118,0)+IF(IncludeDeal4,Spreadsheet9.2!O3120,0)","v":532078.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P114,0)+IF(IncludeDeal1,Spreadsheet9.2!P1116,0)+IF(IncludeDeal2,Spreadsheet9.2!P2118,0)+IF(IncludeDeal4,Spreadsheet9.2!P3120,0)","v":232406.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q114,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1116,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2118,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3120,0)","v":-306273.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R114,0)+IF(IncludeDeal1,Spreadsheet9.2!R1116,0)+IF(IncludeDeal2,Spreadsheet9.2!R2118,0)+IF(IncludeDeal4,Spreadsheet9.2!R3120,0)","v":-506781},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S114,0)+IF(IncludeDeal1,Spreadsheet9.2!S1116,0)+IF(IncludeDeal2,Spreadsheet9.2!S2118,0)+IF(IncludeDeal4,Spreadsheet9.2!S3120,0)","v":-773284.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T114,0)+IF(IncludeDeal1,Spreadsheet9.2!T1116,0)+IF(IncludeDeal2,Spreadsheet9.2!T2118,0)+IF(IncludeDeal4,Spreadsheet9.2!T3120,0)","v":-1375131.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U114,0)+IF(IncludeDeal1,Spreadsheet9.2!U1116,0)+IF(IncludeDeal2,Spreadsheet9.2!U2118,0)+IF(IncludeDeal4,Spreadsheet9.2!U3120,0)","v":-1902190.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V114,0)+IF(IncludeDeal1,Spreadsheet9.2!V1116,0)+IF(IncludeDeal2,Spreadsheet9.2!V2118,0)+IF(IncludeDeal4,Spreadsheet9.2!V3120,0)","v":-2296697.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W114,0)+IF(IncludeDeal1,Spreadsheet9.2!W1116,0)+IF(IncludeDeal2,Spreadsheet9.2!W2118,0)+IF(IncludeDeal4,Spreadsheet9.2!W3120,0)","v":-2443580.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X114,0)+IF(IncludeDeal1,Spreadsheet9.2!X1116,0)+IF(IncludeDeal2,Spreadsheet9.2!X2118,0)+IF(IncludeDeal4,Spreadsheet9.2!X3120,0)","v":-2331998.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y114,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1116,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2118,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3120,0)","v":-2216553.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z114,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1116,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2118,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3120,0)","v":-2203680.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA114,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3120,0)","v":-2311092.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB114,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3120,0)","v":-2261903.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC114,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3120,0)","v":-2336841.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD114,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3120,0)","v":-2190871},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE114,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3120,0)","v":-2411611.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF114,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3120,0)","v":-2038133.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG114,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3120,0)","v":-1954338.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH114,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3120,0)","v":-1921331.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI114,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3120,0)","v":-1484223.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ114,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3120,0)","v":-1638693.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK114,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3120,0)","v":-1614952},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL114,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3120,0)","v":-1507664.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM114,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3120,0)","v":-1284711.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN114,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3120,0)","v":-1395426.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO114,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3120,0)","v":-1791297.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP114,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3120,0)","v":-1401542.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ114,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3120,0)","v":-1194388.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR114,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3120,0)","v":-1075374.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS114,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3120,0)","v":-720274.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT114,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3120,0)","v":-485314.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU114,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3120,0)","v":-286628.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV114,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3120,0)","v":-423078.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW114,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3120,0)","v":75624.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX114,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3120,0)","v":367416.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY114,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3120,0)","v":473481.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ114,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1116,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2118,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3120,0)","v":121400.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA114,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3120,0)","v":-2689.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB114,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3120,0)","v":-122601.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC114,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3120,0)","v":36628.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD114,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3120,0)","v":-57539.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE114,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3120,0)","v":-153542.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF114,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3120,0)","v":-183085.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG114,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3120,0)","v":-215224.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH114,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3120,0)","v":-307622.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI114,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3120,0)","v":-163714.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ114,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3120,0)","v":-167505.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK114,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3120,0)","v":-172429.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL114,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3120,0)","v":-173823},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM114,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3120,0)","v":-176163.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN114,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3120,0)","v":-181391.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO114,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1116,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2118,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3120,0)","v":-183587.3}]
[null,"Simulation 81",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C115,0)+IF(IncludeDeal1,Spreadsheet9.2!C1117,0)+IF(IncludeDeal2,Spreadsheet9.2!C2119,0)+IF(IncludeDeal4,Spreadsheet9.2!C3121,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E115,0)+IF(IncludeDeal1,Spreadsheet9.2!E1117,0)+IF(IncludeDeal2,Spreadsheet9.2!E2119,0)+IF(IncludeDeal4,Spreadsheet9.2!E3121,0)","v":779480.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F115,0)+IF(IncludeDeal1,Spreadsheet9.2!F1117,0)+IF(IncludeDeal2,Spreadsheet9.2!F2119,0)+IF(IncludeDeal4,Spreadsheet9.2!F3121,0)","v":361219.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G115,0)+IF(IncludeDeal1,Spreadsheet9.2!G1117,0)+IF(IncludeDeal2,Spreadsheet9.2!G2119,0)+IF(IncludeDeal4,Spreadsheet9.2!G3121,0)","v":692455.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H115,0)+IF(IncludeDeal1,Spreadsheet9.2!H1117,0)+IF(IncludeDeal2,Spreadsheet9.2!H2119,0)+IF(IncludeDeal4,Spreadsheet9.2!H3121,0)","v":-86090},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I115,0)+IF(IncludeDeal1,Spreadsheet9.2!I1117,0)+IF(IncludeDeal2,Spreadsheet9.2!I2119,0)+IF(IncludeDeal4,Spreadsheet9.2!I3121,0)","v":-457717.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J115,0)+IF(IncludeDeal1,Spreadsheet9.2!J1117,0)+IF(IncludeDeal2,Spreadsheet9.2!J2119,0)+IF(IncludeDeal4,Spreadsheet9.2!J3121,0)","v":-588471.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K115,0)+IF(IncludeDeal1,Spreadsheet9.2!K1117,0)+IF(IncludeDeal2,Spreadsheet9.2!K2119,0)+IF(IncludeDeal4,Spreadsheet9.2!K3121,0)","v":-515431.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L115,0)+IF(IncludeDeal1,Spreadsheet9.2!L1117,0)+IF(IncludeDeal2,Spreadsheet9.2!L2119,0)+IF(IncludeDeal4,Spreadsheet9.2!L3121,0)","v":-820890.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M115,0)+IF(IncludeDeal1,Spreadsheet9.2!M1117,0)+IF(IncludeDeal2,Spreadsheet9.2!M2119,0)+IF(IncludeDeal4,Spreadsheet9.2!M3121,0)","v":-558788.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N115,0)+IF(IncludeDeal1,Spreadsheet9.2!N1117,0)+IF(IncludeDeal2,Spreadsheet9.2!N2119,0)+IF(IncludeDeal4,Spreadsheet9.2!N3121,0)","v":-860906.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O115,0)+IF(IncludeDeal1,Spreadsheet9.2!O1117,0)+IF(IncludeDeal2,Spreadsheet9.2!O2119,0)+IF(IncludeDeal4,Spreadsheet9.2!O3121,0)","v":-273591.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P115,0)+IF(IncludeDeal1,Spreadsheet9.2!P1117,0)+IF(IncludeDeal2,Spreadsheet9.2!P2119,0)+IF(IncludeDeal4,Spreadsheet9.2!P3121,0)","v":-1172902},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q115,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1117,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2119,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3121,0)","v":-1305267.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R115,0)+IF(IncludeDeal1,Spreadsheet9.2!R1117,0)+IF(IncludeDeal2,Spreadsheet9.2!R2119,0)+IF(IncludeDeal4,Spreadsheet9.2!R3121,0)","v":-2586621.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S115,0)+IF(IncludeDeal1,Spreadsheet9.2!S1117,0)+IF(IncludeDeal2,Spreadsheet9.2!S2119,0)+IF(IncludeDeal4,Spreadsheet9.2!S3121,0)","v":-1733820.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T115,0)+IF(IncludeDeal1,Spreadsheet9.2!T1117,0)+IF(IncludeDeal2,Spreadsheet9.2!T2119,0)+IF(IncludeDeal4,Spreadsheet9.2!T3121,0)","v":-806009.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U115,0)+IF(IncludeDeal1,Spreadsheet9.2!U1117,0)+IF(IncludeDeal2,Spreadsheet9.2!U2119,0)+IF(IncludeDeal4,Spreadsheet9.2!U3121,0)","v":485014.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V115,0)+IF(IncludeDeal1,Spreadsheet9.2!V1117,0)+IF(IncludeDeal2,Spreadsheet9.2!V2119,0)+IF(IncludeDeal4,Spreadsheet9.2!V3121,0)","v":968962.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W115,0)+IF(IncludeDeal1,Spreadsheet9.2!W1117,0)+IF(IncludeDeal2,Spreadsheet9.2!W2119,0)+IF(IncludeDeal4,Spreadsheet9.2!W3121,0)","v":1098684.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X115,0)+IF(IncludeDeal1,Spreadsheet9.2!X1117,0)+IF(IncludeDeal2,Spreadsheet9.2!X2119,0)+IF(IncludeDeal4,Spreadsheet9.2!X3121,0)","v":-251684.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y115,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1117,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2119,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3121,0)","v":-461059.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z115,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1117,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2119,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3121,0)","v":155498.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA115,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3121,0)","v":-702240.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB115,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3121,0)","v":671106.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC115,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3121,0)","v":599337.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD115,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3121,0)","v":448798.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE115,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3121,0)","v":-212952.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF115,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3121,0)","v":-519919.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG115,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3121,0)","v":-1095712.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH115,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3121,0)","v":-606266},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI115,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3121,0)","v":-981504.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ115,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3121,0)","v":-1314047.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK115,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3121,0)","v":-1459261.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL115,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3121,0)","v":-1593457},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM115,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3121,0)","v":-1653091.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN115,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3121,0)","v":-1814295.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO115,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3121,0)","v":-1775087.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP115,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3121,0)","v":-1667205.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ115,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3121,0)","v":-1458019.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR115,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3121,0)","v":-1372193.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS115,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3121,0)","v":-1191566.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT115,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3121,0)","v":-1067552.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU115,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3121,0)","v":-954181.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV115,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3121,0)","v":-931646.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW115,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3121,0)","v":-807775.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX115,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3121,0)","v":-663619.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY115,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3121,0)","v":-449022},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ115,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1117,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2119,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3121,0)","v":-275368},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA115,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3121,0)","v":-173096.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB115,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3121,0)","v":-110620.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC115,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3121,0)","v":87084.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD115,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3121,0)","v":66336.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE115,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3121,0)","v":37075},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF115,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3121,0)","v":-31467.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG115,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3121,0)","v":-121827.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH115,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3121,0)","v":-203352.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI115,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3121,0)","v":-90310.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ115,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3121,0)","v":-91806.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK115,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3121,0)","v":-94210.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL115,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3121,0)","v":-97213.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM115,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3121,0)","v":-98652},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN115,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3121,0)","v":-101538},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO115,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1117,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2119,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3121,0)","v":-102693.2}]
[null,"Simulation 82",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C116,0)+IF(IncludeDeal1,Spreadsheet9.2!C1118,0)+IF(IncludeDeal2,Spreadsheet9.2!C2120,0)+IF(IncludeDeal4,Spreadsheet9.2!C3122,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E116,0)+IF(IncludeDeal1,Spreadsheet9.2!E1118,0)+IF(IncludeDeal2,Spreadsheet9.2!E2120,0)+IF(IncludeDeal4,Spreadsheet9.2!E3122,0)","v":67750.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F116,0)+IF(IncludeDeal1,Spreadsheet9.2!F1118,0)+IF(IncludeDeal2,Spreadsheet9.2!F2120,0)+IF(IncludeDeal4,Spreadsheet9.2!F3122,0)","v":243494.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G116,0)+IF(IncludeDeal1,Spreadsheet9.2!G1118,0)+IF(IncludeDeal2,Spreadsheet9.2!G2120,0)+IF(IncludeDeal4,Spreadsheet9.2!G3122,0)","v":-13610},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H116,0)+IF(IncludeDeal1,Spreadsheet9.2!H1118,0)+IF(IncludeDeal2,Spreadsheet9.2!H2120,0)+IF(IncludeDeal4,Spreadsheet9.2!H3122,0)","v":-174062.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I116,0)+IF(IncludeDeal1,Spreadsheet9.2!I1118,0)+IF(IncludeDeal2,Spreadsheet9.2!I2120,0)+IF(IncludeDeal4,Spreadsheet9.2!I3122,0)","v":10071.700000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J116,0)+IF(IncludeDeal1,Spreadsheet9.2!J1118,0)+IF(IncludeDeal2,Spreadsheet9.2!J2120,0)+IF(IncludeDeal4,Spreadsheet9.2!J3122,0)","v":-564915.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K116,0)+IF(IncludeDeal1,Spreadsheet9.2!K1118,0)+IF(IncludeDeal2,Spreadsheet9.2!K2120,0)+IF(IncludeDeal4,Spreadsheet9.2!K3122,0)","v":-143764.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L116,0)+IF(IncludeDeal1,Spreadsheet9.2!L1118,0)+IF(IncludeDeal2,Spreadsheet9.2!L2120,0)+IF(IncludeDeal4,Spreadsheet9.2!L3122,0)","v":1071151.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M116,0)+IF(IncludeDeal1,Spreadsheet9.2!M1118,0)+IF(IncludeDeal2,Spreadsheet9.2!M2120,0)+IF(IncludeDeal4,Spreadsheet9.2!M3122,0)","v":1676017.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N116,0)+IF(IncludeDeal1,Spreadsheet9.2!N1118,0)+IF(IncludeDeal2,Spreadsheet9.2!N2120,0)+IF(IncludeDeal4,Spreadsheet9.2!N3122,0)","v":3074467.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O116,0)+IF(IncludeDeal1,Spreadsheet9.2!O1118,0)+IF(IncludeDeal2,Spreadsheet9.2!O2120,0)+IF(IncludeDeal4,Spreadsheet9.2!O3122,0)","v":2619864.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P116,0)+IF(IncludeDeal1,Spreadsheet9.2!P1118,0)+IF(IncludeDeal2,Spreadsheet9.2!P2120,0)+IF(IncludeDeal4,Spreadsheet9.2!P3122,0)","v":2205130.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q116,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1118,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2120,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3122,0)","v":3325160.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R116,0)+IF(IncludeDeal1,Spreadsheet9.2!R1118,0)+IF(IncludeDeal2,Spreadsheet9.2!R2120,0)+IF(IncludeDeal4,Spreadsheet9.2!R3122,0)","v":3151505},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S116,0)+IF(IncludeDeal1,Spreadsheet9.2!S1118,0)+IF(IncludeDeal2,Spreadsheet9.2!S2120,0)+IF(IncludeDeal4,Spreadsheet9.2!S3122,0)","v":3679122.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T116,0)+IF(IncludeDeal1,Spreadsheet9.2!T1118,0)+IF(IncludeDeal2,Spreadsheet9.2!T2120,0)+IF(IncludeDeal4,Spreadsheet9.2!T3122,0)","v":3428733.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U116,0)+IF(IncludeDeal1,Spreadsheet9.2!U1118,0)+IF(IncludeDeal2,Spreadsheet9.2!U2120,0)+IF(IncludeDeal4,Spreadsheet9.2!U3122,0)","v":3554239.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V116,0)+IF(IncludeDeal1,Spreadsheet9.2!V1118,0)+IF(IncludeDeal2,Spreadsheet9.2!V2120,0)+IF(IncludeDeal4,Spreadsheet9.2!V3122,0)","v":3393581.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W116,0)+IF(IncludeDeal1,Spreadsheet9.2!W1118,0)+IF(IncludeDeal2,Spreadsheet9.2!W2120,0)+IF(IncludeDeal4,Spreadsheet9.2!W3122,0)","v":3177150.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X116,0)+IF(IncludeDeal1,Spreadsheet9.2!X1118,0)+IF(IncludeDeal2,Spreadsheet9.2!X2120,0)+IF(IncludeDeal4,Spreadsheet9.2!X3122,0)","v":3383141.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y116,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1118,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2120,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3122,0)","v":4700183.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z116,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1118,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2120,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3122,0)","v":3915062.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA116,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3122,0)","v":2300177.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB116,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3122,0)","v":1841739.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC116,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3122,0)","v":2000848.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD116,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3122,0)","v":1086559},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE116,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3122,0)","v":783728.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF116,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3122,0)","v":1342317},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG116,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3122,0)","v":2348777.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH116,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3122,0)","v":1092568},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI116,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3122,0)","v":652246.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ116,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3122,0)","v":1025397.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK116,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3122,0)","v":323516.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL116,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3122,0)","v":841304.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM116,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3122,0)","v":2859167.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN116,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3122,0)","v":2560514.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO116,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3122,0)","v":3903259.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP116,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3122,0)","v":3736419},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ116,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3122,0)","v":4084216.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR116,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3122,0)","v":5089265.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS116,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3122,0)","v":4978027.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT116,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3122,0)","v":5043455.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU116,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3122,0)","v":4267351.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV116,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3122,0)","v":2790359.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW116,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3122,0)","v":2328751},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX116,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3122,0)","v":1737574.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY116,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3122,0)","v":1107372.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ116,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1118,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2120,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3122,0)","v":917991.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA116,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3122,0)","v":793164.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB116,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3122,0)","v":426448.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC116,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3122,0)","v":296132.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD116,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3122,0)","v":218954.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE116,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3122,0)","v":149203.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF116,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3122,0)","v":83992.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG116,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3122,0)","v":19779.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH116,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3122,0)","v":-38935.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI116,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3122,0)","v":-25876.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ116,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3122,0)","v":-29721.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK116,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3122,0)","v":-31518.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL116,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3122,0)","v":-33408.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM116,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3122,0)","v":-35987.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN116,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3122,0)","v":-39649.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO116,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1118,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2120,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3122,0)","v":-42473.8}]
[null,"Simulation 83",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C117,0)+IF(IncludeDeal1,Spreadsheet9.2!C1119,0)+IF(IncludeDeal2,Spreadsheet9.2!C2121,0)+IF(IncludeDeal4,Spreadsheet9.2!C3123,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E117,0)+IF(IncludeDeal1,Spreadsheet9.2!E1119,0)+IF(IncludeDeal2,Spreadsheet9.2!E2121,0)+IF(IncludeDeal4,Spreadsheet9.2!E3123,0)","v":-782001.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F117,0)+IF(IncludeDeal1,Spreadsheet9.2!F1119,0)+IF(IncludeDeal2,Spreadsheet9.2!F2121,0)+IF(IncludeDeal4,Spreadsheet9.2!F3123,0)","v":-244855.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G117,0)+IF(IncludeDeal1,Spreadsheet9.2!G1119,0)+IF(IncludeDeal2,Spreadsheet9.2!G2121,0)+IF(IncludeDeal4,Spreadsheet9.2!G3123,0)","v":232262.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H117,0)+IF(IncludeDeal1,Spreadsheet9.2!H1119,0)+IF(IncludeDeal2,Spreadsheet9.2!H2121,0)+IF(IncludeDeal4,Spreadsheet9.2!H3123,0)","v":1101488},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I117,0)+IF(IncludeDeal1,Spreadsheet9.2!I1119,0)+IF(IncludeDeal2,Spreadsheet9.2!I2121,0)+IF(IncludeDeal4,Spreadsheet9.2!I3123,0)","v":2602913.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J117,0)+IF(IncludeDeal1,Spreadsheet9.2!J1119,0)+IF(IncludeDeal2,Spreadsheet9.2!J2121,0)+IF(IncludeDeal4,Spreadsheet9.2!J3123,0)","v":2928126.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K117,0)+IF(IncludeDeal1,Spreadsheet9.2!K1119,0)+IF(IncludeDeal2,Spreadsheet9.2!K2121,0)+IF(IncludeDeal4,Spreadsheet9.2!K3123,0)","v":4134983},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L117,0)+IF(IncludeDeal1,Spreadsheet9.2!L1119,0)+IF(IncludeDeal2,Spreadsheet9.2!L2121,0)+IF(IncludeDeal4,Spreadsheet9.2!L3123,0)","v":3956535.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M117,0)+IF(IncludeDeal1,Spreadsheet9.2!M1119,0)+IF(IncludeDeal2,Spreadsheet9.2!M2121,0)+IF(IncludeDeal4,Spreadsheet9.2!M3123,0)","v":4530850.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N117,0)+IF(IncludeDeal1,Spreadsheet9.2!N1119,0)+IF(IncludeDeal2,Spreadsheet9.2!N2121,0)+IF(IncludeDeal4,Spreadsheet9.2!N3123,0)","v":5968165.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O117,0)+IF(IncludeDeal1,Spreadsheet9.2!O1119,0)+IF(IncludeDeal2,Spreadsheet9.2!O2121,0)+IF(IncludeDeal4,Spreadsheet9.2!O3123,0)","v":7834575.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P117,0)+IF(IncludeDeal1,Spreadsheet9.2!P1119,0)+IF(IncludeDeal2,Spreadsheet9.2!P2121,0)+IF(IncludeDeal4,Spreadsheet9.2!P3123,0)","v":7567144.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q117,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1119,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2121,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3123,0)","v":7160729.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R117,0)+IF(IncludeDeal1,Spreadsheet9.2!R1119,0)+IF(IncludeDeal2,Spreadsheet9.2!R2121,0)+IF(IncludeDeal4,Spreadsheet9.2!R3123,0)","v":7216859},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S117,0)+IF(IncludeDeal1,Spreadsheet9.2!S1119,0)+IF(IncludeDeal2,Spreadsheet9.2!S2121,0)+IF(IncludeDeal4,Spreadsheet9.2!S3123,0)","v":5340316.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T117,0)+IF(IncludeDeal1,Spreadsheet9.2!T1119,0)+IF(IncludeDeal2,Spreadsheet9.2!T2121,0)+IF(IncludeDeal4,Spreadsheet9.2!T3123,0)","v":4406814.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U117,0)+IF(IncludeDeal1,Spreadsheet9.2!U1119,0)+IF(IncludeDeal2,Spreadsheet9.2!U2121,0)+IF(IncludeDeal4,Spreadsheet9.2!U3123,0)","v":5147313},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V117,0)+IF(IncludeDeal1,Spreadsheet9.2!V1119,0)+IF(IncludeDeal2,Spreadsheet9.2!V2121,0)+IF(IncludeDeal4,Spreadsheet9.2!V3123,0)","v":4453799.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W117,0)+IF(IncludeDeal1,Spreadsheet9.2!W1119,0)+IF(IncludeDeal2,Spreadsheet9.2!W2121,0)+IF(IncludeDeal4,Spreadsheet9.2!W3123,0)","v":3483587.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X117,0)+IF(IncludeDeal1,Spreadsheet9.2!X1119,0)+IF(IncludeDeal2,Spreadsheet9.2!X2121,0)+IF(IncludeDeal4,Spreadsheet9.2!X3123,0)","v":3365422.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y117,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1119,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2121,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3123,0)","v":3591584.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z117,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1119,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2121,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3123,0)","v":2864140.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA117,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3123,0)","v":1986060.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB117,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3123,0)","v":2599598.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC117,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3123,0)","v":2441875.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD117,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3123,0)","v":2568867.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE117,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3123,0)","v":1619008.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF117,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3123,0)","v":1623651},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG117,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3123,0)","v":2070749.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH117,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3123,0)","v":1449493.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI117,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3123,0)","v":1931358.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ117,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3123,0)","v":1517936.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK117,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3123,0)","v":1834882.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL117,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3123,0)","v":1433659},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM117,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3123,0)","v":1061119.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN117,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3123,0)","v":815582},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO117,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3123,0)","v":715582.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP117,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3123,0)","v":2062095},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ117,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3123,0)","v":1251510.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR117,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3123,0)","v":443100.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS117,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3123,0)","v":1302750.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT117,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3123,0)","v":327716.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU117,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3123,0)","v":25941},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV117,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3123,0)","v":-48741.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW117,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3123,0)","v":901786.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX117,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3123,0)","v":403665.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY117,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3123,0)","v":542144.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ117,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1119,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2121,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3123,0)","v":253191.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA117,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3123,0)","v":-81199.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB117,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3123,0)","v":-282082.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC117,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3123,0)","v":-52682.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD117,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3123,0)","v":-150932.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE117,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3123,0)","v":-249261.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF117,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3123,0)","v":-354051.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG117,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3123,0)","v":-449758.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH117,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3123,0)","v":-537190.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI117,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3123,0)","v":-315356.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ117,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3123,0)","v":-316728.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK117,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3123,0)","v":-319161.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL117,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3123,0)","v":-321978.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM117,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3123,0)","v":-326565.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN117,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3123,0)","v":-331343.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO117,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1119,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2121,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3123,0)","v":-333030.40000000002}]
[null,"Simulation 84",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C118,0)+IF(IncludeDeal1,Spreadsheet9.2!C1120,0)+IF(IncludeDeal2,Spreadsheet9.2!C2122,0)+IF(IncludeDeal4,Spreadsheet9.2!C3124,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E118,0)+IF(IncludeDeal1,Spreadsheet9.2!E1120,0)+IF(IncludeDeal2,Spreadsheet9.2!E2122,0)+IF(IncludeDeal4,Spreadsheet9.2!E3124,0)","v":192813},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F118,0)+IF(IncludeDeal1,Spreadsheet9.2!F1120,0)+IF(IncludeDeal2,Spreadsheet9.2!F2122,0)+IF(IncludeDeal4,Spreadsheet9.2!F3124,0)","v":566701.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G118,0)+IF(IncludeDeal1,Spreadsheet9.2!G1120,0)+IF(IncludeDeal2,Spreadsheet9.2!G2122,0)+IF(IncludeDeal4,Spreadsheet9.2!G3124,0)","v":722920.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H118,0)+IF(IncludeDeal1,Spreadsheet9.2!H1120,0)+IF(IncludeDeal2,Spreadsheet9.2!H2122,0)+IF(IncludeDeal4,Spreadsheet9.2!H3124,0)","v":167284.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I118,0)+IF(IncludeDeal1,Spreadsheet9.2!I1120,0)+IF(IncludeDeal2,Spreadsheet9.2!I2122,0)+IF(IncludeDeal4,Spreadsheet9.2!I3124,0)","v":575585},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J118,0)+IF(IncludeDeal1,Spreadsheet9.2!J1120,0)+IF(IncludeDeal2,Spreadsheet9.2!J2122,0)+IF(IncludeDeal4,Spreadsheet9.2!J3124,0)","v":2152664.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K118,0)+IF(IncludeDeal1,Spreadsheet9.2!K1120,0)+IF(IncludeDeal2,Spreadsheet9.2!K2122,0)+IF(IncludeDeal4,Spreadsheet9.2!K3124,0)","v":4999011.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L118,0)+IF(IncludeDeal1,Spreadsheet9.2!L1120,0)+IF(IncludeDeal2,Spreadsheet9.2!L2122,0)+IF(IncludeDeal4,Spreadsheet9.2!L3124,0)","v":4438917.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M118,0)+IF(IncludeDeal1,Spreadsheet9.2!M1120,0)+IF(IncludeDeal2,Spreadsheet9.2!M2122,0)+IF(IncludeDeal4,Spreadsheet9.2!M3124,0)","v":2891298.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N118,0)+IF(IncludeDeal1,Spreadsheet9.2!N1120,0)+IF(IncludeDeal2,Spreadsheet9.2!N2122,0)+IF(IncludeDeal4,Spreadsheet9.2!N3124,0)","v":3917538.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O118,0)+IF(IncludeDeal1,Spreadsheet9.2!O1120,0)+IF(IncludeDeal2,Spreadsheet9.2!O2122,0)+IF(IncludeDeal4,Spreadsheet9.2!O3124,0)","v":2983290.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P118,0)+IF(IncludeDeal1,Spreadsheet9.2!P1120,0)+IF(IncludeDeal2,Spreadsheet9.2!P2122,0)+IF(IncludeDeal4,Spreadsheet9.2!P3124,0)","v":1931278.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q118,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1120,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2122,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3124,0)","v":3560716.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R118,0)+IF(IncludeDeal1,Spreadsheet9.2!R1120,0)+IF(IncludeDeal2,Spreadsheet9.2!R2122,0)+IF(IncludeDeal4,Spreadsheet9.2!R3124,0)","v":4009545.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S118,0)+IF(IncludeDeal1,Spreadsheet9.2!S1120,0)+IF(IncludeDeal2,Spreadsheet9.2!S2122,0)+IF(IncludeDeal4,Spreadsheet9.2!S3124,0)","v":4822593.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T118,0)+IF(IncludeDeal1,Spreadsheet9.2!T1120,0)+IF(IncludeDeal2,Spreadsheet9.2!T2122,0)+IF(IncludeDeal4,Spreadsheet9.2!T3124,0)","v":6032956.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U118,0)+IF(IncludeDeal1,Spreadsheet9.2!U1120,0)+IF(IncludeDeal2,Spreadsheet9.2!U2122,0)+IF(IncludeDeal4,Spreadsheet9.2!U3124,0)","v":7603189.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V118,0)+IF(IncludeDeal1,Spreadsheet9.2!V1120,0)+IF(IncludeDeal2,Spreadsheet9.2!V2122,0)+IF(IncludeDeal4,Spreadsheet9.2!V3124,0)","v":7056006.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W118,0)+IF(IncludeDeal1,Spreadsheet9.2!W1120,0)+IF(IncludeDeal2,Spreadsheet9.2!W2122,0)+IF(IncludeDeal4,Spreadsheet9.2!W3124,0)","v":7342696.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X118,0)+IF(IncludeDeal1,Spreadsheet9.2!X1120,0)+IF(IncludeDeal2,Spreadsheet9.2!X2122,0)+IF(IncludeDeal4,Spreadsheet9.2!X3124,0)","v":5461453.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y118,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1120,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2122,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3124,0)","v":3838640.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z118,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1120,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2122,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3124,0)","v":1884474.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA118,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3124,0)","v":1888844},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB118,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3124,0)","v":1698271},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC118,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3124,0)","v":2290707.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD118,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3124,0)","v":528119.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE118,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3124,0)","v":-341625.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF118,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3124,0)","v":-958008.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG118,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3124,0)","v":-384723.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH118,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3124,0)","v":-672216.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI118,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3124,0)","v":-1675391.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ118,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3124,0)","v":-1991940.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK118,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3124,0)","v":-1537701.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL118,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3124,0)","v":-1800455.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM118,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3124,0)","v":-1836239.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN118,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3124,0)","v":-1662355.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO118,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3124,0)","v":-2100720.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP118,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3124,0)","v":-2450627},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ118,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3124,0)","v":-1995164.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR118,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3124,0)","v":-2071782.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS118,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3124,0)","v":-2078736.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT118,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3124,0)","v":-2010156.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU118,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3124,0)","v":-1968165.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV118,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3124,0)","v":-1956179.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW118,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3124,0)","v":-1506438},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX118,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3124,0)","v":-1370351.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY118,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3124,0)","v":-1277209.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ118,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1120,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2122,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3124,0)","v":-1236966},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA118,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3124,0)","v":-1195451.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB118,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3124,0)","v":-1183168.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC118,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3124,0)","v":-675756},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD118,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3124,0)","v":-768259.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE118,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3124,0)","v":-857853.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF118,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3124,0)","v":-962651.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG118,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3124,0)","v":-1010514.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH118,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3124,0)","v":-1069374.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI118,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3124,0)","v":-551150},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ118,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3124,0)","v":-555379.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK118,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3124,0)","v":-558898.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL118,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3124,0)","v":-562240.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM118,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3124,0)","v":-565263},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN118,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3124,0)","v":-567205.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO118,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1120,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2122,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3124,0)","v":-568678.19999999995}]
[null,"Simulation 85",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C119,0)+IF(IncludeDeal1,Spreadsheet9.2!C1121,0)+IF(IncludeDeal2,Spreadsheet9.2!C2123,0)+IF(IncludeDeal4,Spreadsheet9.2!C3125,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E119,0)+IF(IncludeDeal1,Spreadsheet9.2!E1121,0)+IF(IncludeDeal2,Spreadsheet9.2!E2123,0)+IF(IncludeDeal4,Spreadsheet9.2!E3125,0)","v":-145563.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F119,0)+IF(IncludeDeal1,Spreadsheet9.2!F1121,0)+IF(IncludeDeal2,Spreadsheet9.2!F2123,0)+IF(IncludeDeal4,Spreadsheet9.2!F3125,0)","v":-103996.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G119,0)+IF(IncludeDeal1,Spreadsheet9.2!G1121,0)+IF(IncludeDeal2,Spreadsheet9.2!G2123,0)+IF(IncludeDeal4,Spreadsheet9.2!G3125,0)","v":439516.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H119,0)+IF(IncludeDeal1,Spreadsheet9.2!H1121,0)+IF(IncludeDeal2,Spreadsheet9.2!H2123,0)+IF(IncludeDeal4,Spreadsheet9.2!H3125,0)","v":175002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I119,0)+IF(IncludeDeal1,Spreadsheet9.2!I1121,0)+IF(IncludeDeal2,Spreadsheet9.2!I2123,0)+IF(IncludeDeal4,Spreadsheet9.2!I3125,0)","v":-168623.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J119,0)+IF(IncludeDeal1,Spreadsheet9.2!J1121,0)+IF(IncludeDeal2,Spreadsheet9.2!J2123,0)+IF(IncludeDeal4,Spreadsheet9.2!J3125,0)","v":1869555.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K119,0)+IF(IncludeDeal1,Spreadsheet9.2!K1121,0)+IF(IncludeDeal2,Spreadsheet9.2!K2123,0)+IF(IncludeDeal4,Spreadsheet9.2!K3125,0)","v":2035308.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L119,0)+IF(IncludeDeal1,Spreadsheet9.2!L1121,0)+IF(IncludeDeal2,Spreadsheet9.2!L2123,0)+IF(IncludeDeal4,Spreadsheet9.2!L3125,0)","v":2977549},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M119,0)+IF(IncludeDeal1,Spreadsheet9.2!M1121,0)+IF(IncludeDeal2,Spreadsheet9.2!M2123,0)+IF(IncludeDeal4,Spreadsheet9.2!M3125,0)","v":2452359.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N119,0)+IF(IncludeDeal1,Spreadsheet9.2!N1121,0)+IF(IncludeDeal2,Spreadsheet9.2!N2123,0)+IF(IncludeDeal4,Spreadsheet9.2!N3125,0)","v":2069998.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O119,0)+IF(IncludeDeal1,Spreadsheet9.2!O1121,0)+IF(IncludeDeal2,Spreadsheet9.2!O2123,0)+IF(IncludeDeal4,Spreadsheet9.2!O3125,0)","v":1478297.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P119,0)+IF(IncludeDeal1,Spreadsheet9.2!P1121,0)+IF(IncludeDeal2,Spreadsheet9.2!P2123,0)+IF(IncludeDeal4,Spreadsheet9.2!P3125,0)","v":321667.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q119,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1121,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2123,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3125,0)","v":157188.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R119,0)+IF(IncludeDeal1,Spreadsheet9.2!R1121,0)+IF(IncludeDeal2,Spreadsheet9.2!R2123,0)+IF(IncludeDeal4,Spreadsheet9.2!R3125,0)","v":-1105331.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S119,0)+IF(IncludeDeal1,Spreadsheet9.2!S1121,0)+IF(IncludeDeal2,Spreadsheet9.2!S2123,0)+IF(IncludeDeal4,Spreadsheet9.2!S3125,0)","v":-803161.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T119,0)+IF(IncludeDeal1,Spreadsheet9.2!T1121,0)+IF(IncludeDeal2,Spreadsheet9.2!T2123,0)+IF(IncludeDeal4,Spreadsheet9.2!T3125,0)","v":-1708108.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U119,0)+IF(IncludeDeal1,Spreadsheet9.2!U1121,0)+IF(IncludeDeal2,Spreadsheet9.2!U2123,0)+IF(IncludeDeal4,Spreadsheet9.2!U3125,0)","v":-2063110.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V119,0)+IF(IncludeDeal1,Spreadsheet9.2!V1121,0)+IF(IncludeDeal2,Spreadsheet9.2!V2123,0)+IF(IncludeDeal4,Spreadsheet9.2!V3125,0)","v":-2079530.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W119,0)+IF(IncludeDeal1,Spreadsheet9.2!W1121,0)+IF(IncludeDeal2,Spreadsheet9.2!W2123,0)+IF(IncludeDeal4,Spreadsheet9.2!W3125,0)","v":-2330391.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X119,0)+IF(IncludeDeal1,Spreadsheet9.2!X1121,0)+IF(IncludeDeal2,Spreadsheet9.2!X2123,0)+IF(IncludeDeal4,Spreadsheet9.2!X3125,0)","v":-1822506.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y119,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1121,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2123,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3125,0)","v":-1756904.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z119,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1121,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2123,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3125,0)","v":-1521214.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA119,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3125,0)","v":-1229052.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB119,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3125,0)","v":-2453483},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC119,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3125,0)","v":-2662696.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD119,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3125,0)","v":-2117377.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE119,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3125,0)","v":-2375764.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF119,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3125,0)","v":-2426291.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG119,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3125,0)","v":-2451622.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH119,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3125,0)","v":-2579868.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI119,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3125,0)","v":-2601655},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ119,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3125,0)","v":-2525482.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK119,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3125,0)","v":-2187546.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL119,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3125,0)","v":-2158879.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM119,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3125,0)","v":-2382654.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN119,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3125,0)","v":-2403311.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO119,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3125,0)","v":-2331053.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP119,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3125,0)","v":-2286492.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ119,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3125,0)","v":-1874822.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR119,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3125,0)","v":-1768574.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS119,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3125,0)","v":-1542774.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT119,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3125,0)","v":-1431538.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU119,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3125,0)","v":-1372383.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV119,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3125,0)","v":-1194201.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW119,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3125,0)","v":-812142.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX119,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3125,0)","v":-569960.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY119,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3125,0)","v":-512138.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ119,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1121,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2123,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3125,0)","v":-413825},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA119,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3125,0)","v":-286179.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB119,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3125,0)","v":-239677.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC119,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3125,0)","v":-62279.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD119,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3125,0)","v":-89955.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE119,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3125,0)","v":-158776.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF119,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3125,0)","v":-245335.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG119,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3125,0)","v":-319680.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH119,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3125,0)","v":-361302.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI119,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3125,0)","v":-211228.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ119,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3125,0)","v":-215280},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK119,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3125,0)","v":-217705.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL119,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3125,0)","v":-219852.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM119,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3125,0)","v":-222193.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN119,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3125,0)","v":-224077.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO119,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1121,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2123,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3125,0)","v":-226185.60000000001}]
[null,"Simulation 86",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C120,0)+IF(IncludeDeal1,Spreadsheet9.2!C1122,0)+IF(IncludeDeal2,Spreadsheet9.2!C2124,0)+IF(IncludeDeal4,Spreadsheet9.2!C3126,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E120,0)+IF(IncludeDeal1,Spreadsheet9.2!E1122,0)+IF(IncludeDeal2,Spreadsheet9.2!E2124,0)+IF(IncludeDeal4,Spreadsheet9.2!E3126,0)","v":331639.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F120,0)+IF(IncludeDeal1,Spreadsheet9.2!F1122,0)+IF(IncludeDeal2,Spreadsheet9.2!F2124,0)+IF(IncludeDeal4,Spreadsheet9.2!F3126,0)","v":-13613.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G120,0)+IF(IncludeDeal1,Spreadsheet9.2!G1122,0)+IF(IncludeDeal2,Spreadsheet9.2!G2124,0)+IF(IncludeDeal4,Spreadsheet9.2!G3126,0)","v":212439.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H120,0)+IF(IncludeDeal1,Spreadsheet9.2!H1122,0)+IF(IncludeDeal2,Spreadsheet9.2!H2124,0)+IF(IncludeDeal4,Spreadsheet9.2!H3126,0)","v":521033.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I120,0)+IF(IncludeDeal1,Spreadsheet9.2!I1122,0)+IF(IncludeDeal2,Spreadsheet9.2!I2124,0)+IF(IncludeDeal4,Spreadsheet9.2!I3126,0)","v":1341294.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J120,0)+IF(IncludeDeal1,Spreadsheet9.2!J1122,0)+IF(IncludeDeal2,Spreadsheet9.2!J2124,0)+IF(IncludeDeal4,Spreadsheet9.2!J3126,0)","v":744122.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K120,0)+IF(IncludeDeal1,Spreadsheet9.2!K1122,0)+IF(IncludeDeal2,Spreadsheet9.2!K2124,0)+IF(IncludeDeal4,Spreadsheet9.2!K3126,0)","v":1380207.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L120,0)+IF(IncludeDeal1,Spreadsheet9.2!L1122,0)+IF(IncludeDeal2,Spreadsheet9.2!L2124,0)+IF(IncludeDeal4,Spreadsheet9.2!L3126,0)","v":775404.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M120,0)+IF(IncludeDeal1,Spreadsheet9.2!M1122,0)+IF(IncludeDeal2,Spreadsheet9.2!M2124,0)+IF(IncludeDeal4,Spreadsheet9.2!M3126,0)","v":949308.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N120,0)+IF(IncludeDeal1,Spreadsheet9.2!N1122,0)+IF(IncludeDeal2,Spreadsheet9.2!N2124,0)+IF(IncludeDeal4,Spreadsheet9.2!N3126,0)","v":433707.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O120,0)+IF(IncludeDeal1,Spreadsheet9.2!O1122,0)+IF(IncludeDeal2,Spreadsheet9.2!O2124,0)+IF(IncludeDeal4,Spreadsheet9.2!O3126,0)","v":-230608.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P120,0)+IF(IncludeDeal1,Spreadsheet9.2!P1122,0)+IF(IncludeDeal2,Spreadsheet9.2!P2124,0)+IF(IncludeDeal4,Spreadsheet9.2!P3126,0)","v":-324867.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q120,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1122,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2124,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3126,0)","v":-369273.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R120,0)+IF(IncludeDeal1,Spreadsheet9.2!R1122,0)+IF(IncludeDeal2,Spreadsheet9.2!R2124,0)+IF(IncludeDeal4,Spreadsheet9.2!R3126,0)","v":-1219953.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S120,0)+IF(IncludeDeal1,Spreadsheet9.2!S1122,0)+IF(IncludeDeal2,Spreadsheet9.2!S2124,0)+IF(IncludeDeal4,Spreadsheet9.2!S3126,0)","v":-224831.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T120,0)+IF(IncludeDeal1,Spreadsheet9.2!T1122,0)+IF(IncludeDeal2,Spreadsheet9.2!T2124,0)+IF(IncludeDeal4,Spreadsheet9.2!T3126,0)","v":-922513.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U120,0)+IF(IncludeDeal1,Spreadsheet9.2!U1122,0)+IF(IncludeDeal2,Spreadsheet9.2!U2124,0)+IF(IncludeDeal4,Spreadsheet9.2!U3126,0)","v":-1304814.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V120,0)+IF(IncludeDeal1,Spreadsheet9.2!V1122,0)+IF(IncludeDeal2,Spreadsheet9.2!V2124,0)+IF(IncludeDeal4,Spreadsheet9.2!V3126,0)","v":-2348620.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W120,0)+IF(IncludeDeal1,Spreadsheet9.2!W1122,0)+IF(IncludeDeal2,Spreadsheet9.2!W2124,0)+IF(IncludeDeal4,Spreadsheet9.2!W3126,0)","v":-2626009},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X120,0)+IF(IncludeDeal1,Spreadsheet9.2!X1122,0)+IF(IncludeDeal2,Spreadsheet9.2!X2124,0)+IF(IncludeDeal4,Spreadsheet9.2!X3126,0)","v":-2576267.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y120,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1122,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2124,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3126,0)","v":-2384782.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z120,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1122,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2124,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3126,0)","v":-2288611.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA120,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3126,0)","v":-2147887.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB120,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3126,0)","v":-2698284.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC120,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3126,0)","v":-2685723.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD120,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3126,0)","v":-3013656.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE120,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3126,0)","v":-2486500.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF120,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3126,0)","v":-2473603.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG120,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3126,0)","v":-2401659.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH120,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3126,0)","v":-2386027.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI120,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3126,0)","v":-2331159.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ120,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3126,0)","v":-2356483.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK120,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3126,0)","v":-2142514.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL120,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3126,0)","v":-2301815.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM120,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3126,0)","v":-2269442.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN120,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3126,0)","v":-2201670.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO120,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3126,0)","v":-2057974.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP120,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3126,0)","v":-1940826},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ120,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3126,0)","v":-1575625.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR120,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3126,0)","v":-1541053.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS120,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3126,0)","v":-1375957.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT120,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3126,0)","v":-1235340.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU120,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3126,0)","v":-1105802.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV120,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3126,0)","v":-1028751.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW120,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3126,0)","v":-862055.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX120,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3126,0)","v":-776353.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY120,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3126,0)","v":-515984.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ120,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1122,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2124,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3126,0)","v":-303390.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA120,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3126,0)","v":-176078.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB120,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3126,0)","v":-118700.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC120,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3126,0)","v":82979.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD120,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3126,0)","v":2647.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE120,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3126,0)","v":-55155.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF120,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3126,0)","v":-124077.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG120,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3126,0)","v":-144582.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH120,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3126,0)","v":-252362.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI120,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3126,0)","v":-160121.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ120,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3126,0)","v":-165167.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK120,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3126,0)","v":-169363.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL120,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3126,0)","v":-172910.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM120,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3126,0)","v":-175660.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN120,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3126,0)","v":-180001.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO120,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1122,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2124,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3126,0)","v":-182731.3}]
[null,"Simulation 87",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C121,0)+IF(IncludeDeal1,Spreadsheet9.2!C1123,0)+IF(IncludeDeal2,Spreadsheet9.2!C2125,0)+IF(IncludeDeal4,Spreadsheet9.2!C3127,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E121,0)+IF(IncludeDeal1,Spreadsheet9.2!E1123,0)+IF(IncludeDeal2,Spreadsheet9.2!E2125,0)+IF(IncludeDeal4,Spreadsheet9.2!E3127,0)","v":-482444.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F121,0)+IF(IncludeDeal1,Spreadsheet9.2!F1123,0)+IF(IncludeDeal2,Spreadsheet9.2!F2125,0)+IF(IncludeDeal4,Spreadsheet9.2!F3127,0)","v":-168154.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G121,0)+IF(IncludeDeal1,Spreadsheet9.2!G1123,0)+IF(IncludeDeal2,Spreadsheet9.2!G2125,0)+IF(IncludeDeal4,Spreadsheet9.2!G3127,0)","v":-573256.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H121,0)+IF(IncludeDeal1,Spreadsheet9.2!H1123,0)+IF(IncludeDeal2,Spreadsheet9.2!H2125,0)+IF(IncludeDeal4,Spreadsheet9.2!H3127,0)","v":-727624.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I121,0)+IF(IncludeDeal1,Spreadsheet9.2!I1123,0)+IF(IncludeDeal2,Spreadsheet9.2!I2125,0)+IF(IncludeDeal4,Spreadsheet9.2!I3127,0)","v":-986176},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J121,0)+IF(IncludeDeal1,Spreadsheet9.2!J1123,0)+IF(IncludeDeal2,Spreadsheet9.2!J2125,0)+IF(IncludeDeal4,Spreadsheet9.2!J3127,0)","v":-292535.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K121,0)+IF(IncludeDeal1,Spreadsheet9.2!K1123,0)+IF(IncludeDeal2,Spreadsheet9.2!K2125,0)+IF(IncludeDeal4,Spreadsheet9.2!K3127,0)","v":-1361165.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L121,0)+IF(IncludeDeal1,Spreadsheet9.2!L1123,0)+IF(IncludeDeal2,Spreadsheet9.2!L2125,0)+IF(IncludeDeal4,Spreadsheet9.2!L3127,0)","v":-464943.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M121,0)+IF(IncludeDeal1,Spreadsheet9.2!M1123,0)+IF(IncludeDeal2,Spreadsheet9.2!M2125,0)+IF(IncludeDeal4,Spreadsheet9.2!M3127,0)","v":-521311.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N121,0)+IF(IncludeDeal1,Spreadsheet9.2!N1123,0)+IF(IncludeDeal2,Spreadsheet9.2!N2125,0)+IF(IncludeDeal4,Spreadsheet9.2!N3127,0)","v":-810714.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O121,0)+IF(IncludeDeal1,Spreadsheet9.2!O1123,0)+IF(IncludeDeal2,Spreadsheet9.2!O2125,0)+IF(IncludeDeal4,Spreadsheet9.2!O3127,0)","v":-1962991.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P121,0)+IF(IncludeDeal1,Spreadsheet9.2!P1123,0)+IF(IncludeDeal2,Spreadsheet9.2!P2125,0)+IF(IncludeDeal4,Spreadsheet9.2!P3127,0)","v":-2696009.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q121,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1123,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2125,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3127,0)","v":-2890811.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R121,0)+IF(IncludeDeal1,Spreadsheet9.2!R1123,0)+IF(IncludeDeal2,Spreadsheet9.2!R2125,0)+IF(IncludeDeal4,Spreadsheet9.2!R3127,0)","v":-2929033},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S121,0)+IF(IncludeDeal1,Spreadsheet9.2!S1123,0)+IF(IncludeDeal2,Spreadsheet9.2!S2125,0)+IF(IncludeDeal4,Spreadsheet9.2!S3127,0)","v":-2402698.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T121,0)+IF(IncludeDeal1,Spreadsheet9.2!T1123,0)+IF(IncludeDeal2,Spreadsheet9.2!T2125,0)+IF(IncludeDeal4,Spreadsheet9.2!T3127,0)","v":-2568891.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U121,0)+IF(IncludeDeal1,Spreadsheet9.2!U1123,0)+IF(IncludeDeal2,Spreadsheet9.2!U2125,0)+IF(IncludeDeal4,Spreadsheet9.2!U3127,0)","v":-2957729.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V121,0)+IF(IncludeDeal1,Spreadsheet9.2!V1123,0)+IF(IncludeDeal2,Spreadsheet9.2!V2125,0)+IF(IncludeDeal4,Spreadsheet9.2!V3127,0)","v":-2865666.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W121,0)+IF(IncludeDeal1,Spreadsheet9.2!W1123,0)+IF(IncludeDeal2,Spreadsheet9.2!W2125,0)+IF(IncludeDeal4,Spreadsheet9.2!W3127,0)","v":-2940587.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X121,0)+IF(IncludeDeal1,Spreadsheet9.2!X1123,0)+IF(IncludeDeal2,Spreadsheet9.2!X2125,0)+IF(IncludeDeal4,Spreadsheet9.2!X3127,0)","v":-2961217},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y121,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1123,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2125,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3127,0)","v":-2647931.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z121,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1123,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2125,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3127,0)","v":-2687094.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA121,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3127,0)","v":-2606270},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB121,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3127,0)","v":-2735705.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC121,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3127,0)","v":-2756616.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD121,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3127,0)","v":-2442352.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE121,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3127,0)","v":-1988784.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF121,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3127,0)","v":-1721370.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG121,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3127,0)","v":-1714652.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH121,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3127,0)","v":-1925602.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI121,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3127,0)","v":-1910888.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ121,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3127,0)","v":-1955753.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK121,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3127,0)","v":-2107423.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL121,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3127,0)","v":-1938810.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM121,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3127,0)","v":-1991278.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN121,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3127,0)","v":-1871242.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO121,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3127,0)","v":-1776064.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP121,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3127,0)","v":-1762229.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ121,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3127,0)","v":-1566770.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR121,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3127,0)","v":-1329001.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS121,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3127,0)","v":-1222926.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT121,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3127,0)","v":-1082564.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU121,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3127,0)","v":-1027341.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV121,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3127,0)","v":-1004230.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW121,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3127,0)","v":-925198.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX121,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3127,0)","v":-775262.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY121,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3127,0)","v":-628235.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ121,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1123,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2125,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3127,0)","v":-499130.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA121,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3127,0)","v":-390315.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB121,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3127,0)","v":-297125.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC121,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3127,0)","v":-77553.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD121,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3127,0)","v":-127266.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE121,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3127,0)","v":-168474.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF121,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3127,0)","v":-229588},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG121,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3127,0)","v":-278768.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH121,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3127,0)","v":-377178.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI121,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3127,0)","v":-168785.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ121,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3127,0)","v":-170835.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK121,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3127,0)","v":-172799.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL121,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3127,0)","v":-174068.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM121,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3127,0)","v":-176803.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN121,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3127,0)","v":-180039.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO121,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1123,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2125,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3127,0)","v":-182403.7}]
[null,"Simulation 88",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C122,0)+IF(IncludeDeal1,Spreadsheet9.2!C1124,0)+IF(IncludeDeal2,Spreadsheet9.2!C2126,0)+IF(IncludeDeal4,Spreadsheet9.2!C3128,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E122,0)+IF(IncludeDeal1,Spreadsheet9.2!E1124,0)+IF(IncludeDeal2,Spreadsheet9.2!E2126,0)+IF(IncludeDeal4,Spreadsheet9.2!E3128,0)","v":-701133.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F122,0)+IF(IncludeDeal1,Spreadsheet9.2!F1124,0)+IF(IncludeDeal2,Spreadsheet9.2!F2126,0)+IF(IncludeDeal4,Spreadsheet9.2!F3128,0)","v":-880160.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G122,0)+IF(IncludeDeal1,Spreadsheet9.2!G1124,0)+IF(IncludeDeal2,Spreadsheet9.2!G2126,0)+IF(IncludeDeal4,Spreadsheet9.2!G3128,0)","v":-774191},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H122,0)+IF(IncludeDeal1,Spreadsheet9.2!H1124,0)+IF(IncludeDeal2,Spreadsheet9.2!H2126,0)+IF(IncludeDeal4,Spreadsheet9.2!H3128,0)","v":90330},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I122,0)+IF(IncludeDeal1,Spreadsheet9.2!I1124,0)+IF(IncludeDeal2,Spreadsheet9.2!I2126,0)+IF(IncludeDeal4,Spreadsheet9.2!I3128,0)","v":138063.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J122,0)+IF(IncludeDeal1,Spreadsheet9.2!J1124,0)+IF(IncludeDeal2,Spreadsheet9.2!J2126,0)+IF(IncludeDeal4,Spreadsheet9.2!J3128,0)","v":355489.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K122,0)+IF(IncludeDeal1,Spreadsheet9.2!K1124,0)+IF(IncludeDeal2,Spreadsheet9.2!K2126,0)+IF(IncludeDeal4,Spreadsheet9.2!K3128,0)","v":91970.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L122,0)+IF(IncludeDeal1,Spreadsheet9.2!L1124,0)+IF(IncludeDeal2,Spreadsheet9.2!L2126,0)+IF(IncludeDeal4,Spreadsheet9.2!L3128,0)","v":1135531.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M122,0)+IF(IncludeDeal1,Spreadsheet9.2!M1124,0)+IF(IncludeDeal2,Spreadsheet9.2!M2126,0)+IF(IncludeDeal4,Spreadsheet9.2!M3128,0)","v":566431.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N122,0)+IF(IncludeDeal1,Spreadsheet9.2!N1124,0)+IF(IncludeDeal2,Spreadsheet9.2!N2126,0)+IF(IncludeDeal4,Spreadsheet9.2!N3128,0)","v":-163224.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O122,0)+IF(IncludeDeal1,Spreadsheet9.2!O1124,0)+IF(IncludeDeal2,Spreadsheet9.2!O2126,0)+IF(IncludeDeal4,Spreadsheet9.2!O3128,0)","v":-999011.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P122,0)+IF(IncludeDeal1,Spreadsheet9.2!P1124,0)+IF(IncludeDeal2,Spreadsheet9.2!P2126,0)+IF(IncludeDeal4,Spreadsheet9.2!P3128,0)","v":-751957.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q122,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1124,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2126,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3128,0)","v":-1198744.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R122,0)+IF(IncludeDeal1,Spreadsheet9.2!R1124,0)+IF(IncludeDeal2,Spreadsheet9.2!R2126,0)+IF(IncludeDeal4,Spreadsheet9.2!R3128,0)","v":-1620546.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S122,0)+IF(IncludeDeal1,Spreadsheet9.2!S1124,0)+IF(IncludeDeal2,Spreadsheet9.2!S2126,0)+IF(IncludeDeal4,Spreadsheet9.2!S3128,0)","v":-1472068},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T122,0)+IF(IncludeDeal1,Spreadsheet9.2!T1124,0)+IF(IncludeDeal2,Spreadsheet9.2!T2126,0)+IF(IncludeDeal4,Spreadsheet9.2!T3128,0)","v":-1540738.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U122,0)+IF(IncludeDeal1,Spreadsheet9.2!U1124,0)+IF(IncludeDeal2,Spreadsheet9.2!U2126,0)+IF(IncludeDeal4,Spreadsheet9.2!U3128,0)","v":-1213031.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V122,0)+IF(IncludeDeal1,Spreadsheet9.2!V1124,0)+IF(IncludeDeal2,Spreadsheet9.2!V2126,0)+IF(IncludeDeal4,Spreadsheet9.2!V3128,0)","v":-1082680.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W122,0)+IF(IncludeDeal1,Spreadsheet9.2!W1124,0)+IF(IncludeDeal2,Spreadsheet9.2!W2126,0)+IF(IncludeDeal4,Spreadsheet9.2!W3128,0)","v":-1147948.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X122,0)+IF(IncludeDeal1,Spreadsheet9.2!X1124,0)+IF(IncludeDeal2,Spreadsheet9.2!X2126,0)+IF(IncludeDeal4,Spreadsheet9.2!X3128,0)","v":-979621.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y122,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1124,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2126,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3128,0)","v":-755754.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z122,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1124,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2126,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3128,0)","v":-157593},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA122,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3128,0)","v":-175950.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB122,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3128,0)","v":1043455.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC122,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3128,0)","v":117582.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD122,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3128,0)","v":-826935.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE122,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3128,0)","v":-1584349.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF122,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3128,0)","v":-1809243.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG122,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3128,0)","v":-1876461.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH122,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3128,0)","v":-1941706.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI122,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3128,0)","v":-2180517.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ122,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3128,0)","v":-2382795.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK122,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3128,0)","v":-2298843.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL122,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3128,0)","v":-2347575.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM122,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3128,0)","v":-2580277.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN122,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3128,0)","v":-2540249.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO122,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3128,0)","v":-2413087.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP122,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3128,0)","v":-2396914.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ122,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3128,0)","v":-2089307.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR122,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3128,0)","v":-1982546.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS122,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3128,0)","v":-1784401.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT122,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3128,0)","v":-1653273},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU122,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3128,0)","v":-1530888.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV122,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3128,0)","v":-1452657.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW122,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3128,0)","v":-1145251},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX122,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3128,0)","v":-1029134.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY122,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3128,0)","v":-901250.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ122,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1124,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2126,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3128,0)","v":-778863.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA122,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3128,0)","v":-668879},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB122,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3128,0)","v":-586150.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC122,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3128,0)","v":-283686.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD122,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3128,0)","v":-335248.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE122,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3128,0)","v":-350806.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF122,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3128,0)","v":-367015.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG122,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3128,0)","v":-370133},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH122,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3128,0)","v":-374059.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI122,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3128,0)","v":-153985.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ122,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3128,0)","v":-153477.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK122,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3128,0)","v":-156732.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL122,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3128,0)","v":-159453.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM122,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3128,0)","v":-161076.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN122,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3128,0)","v":-163995.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO122,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1124,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2126,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3128,0)","v":-166264.4}]
[null,"Simulation 89",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C123,0)+IF(IncludeDeal1,Spreadsheet9.2!C1125,0)+IF(IncludeDeal2,Spreadsheet9.2!C2127,0)+IF(IncludeDeal4,Spreadsheet9.2!C3129,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E123,0)+IF(IncludeDeal1,Spreadsheet9.2!E1125,0)+IF(IncludeDeal2,Spreadsheet9.2!E2127,0)+IF(IncludeDeal4,Spreadsheet9.2!E3129,0)","v":646277.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F123,0)+IF(IncludeDeal1,Spreadsheet9.2!F1125,0)+IF(IncludeDeal2,Spreadsheet9.2!F2127,0)+IF(IncludeDeal4,Spreadsheet9.2!F3129,0)","v":811157.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G123,0)+IF(IncludeDeal1,Spreadsheet9.2!G1125,0)+IF(IncludeDeal2,Spreadsheet9.2!G2127,0)+IF(IncludeDeal4,Spreadsheet9.2!G3129,0)","v":406585.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H123,0)+IF(IncludeDeal1,Spreadsheet9.2!H1125,0)+IF(IncludeDeal2,Spreadsheet9.2!H2127,0)+IF(IncludeDeal4,Spreadsheet9.2!H3129,0)","v":-291454.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I123,0)+IF(IncludeDeal1,Spreadsheet9.2!I1125,0)+IF(IncludeDeal2,Spreadsheet9.2!I2127,0)+IF(IncludeDeal4,Spreadsheet9.2!I3129,0)","v":-301926.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J123,0)+IF(IncludeDeal1,Spreadsheet9.2!J1125,0)+IF(IncludeDeal2,Spreadsheet9.2!J2127,0)+IF(IncludeDeal4,Spreadsheet9.2!J3129,0)","v":220847.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K123,0)+IF(IncludeDeal1,Spreadsheet9.2!K1125,0)+IF(IncludeDeal2,Spreadsheet9.2!K2127,0)+IF(IncludeDeal4,Spreadsheet9.2!K3129,0)","v":-1003585.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L123,0)+IF(IncludeDeal1,Spreadsheet9.2!L1125,0)+IF(IncludeDeal2,Spreadsheet9.2!L2127,0)+IF(IncludeDeal4,Spreadsheet9.2!L3129,0)","v":-785696.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M123,0)+IF(IncludeDeal1,Spreadsheet9.2!M1125,0)+IF(IncludeDeal2,Spreadsheet9.2!M2127,0)+IF(IncludeDeal4,Spreadsheet9.2!M3129,0)","v":-282216.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N123,0)+IF(IncludeDeal1,Spreadsheet9.2!N1125,0)+IF(IncludeDeal2,Spreadsheet9.2!N2127,0)+IF(IncludeDeal4,Spreadsheet9.2!N3129,0)","v":-1063269.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O123,0)+IF(IncludeDeal1,Spreadsheet9.2!O1125,0)+IF(IncludeDeal2,Spreadsheet9.2!O2127,0)+IF(IncludeDeal4,Spreadsheet9.2!O3129,0)","v":-1396925.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P123,0)+IF(IncludeDeal1,Spreadsheet9.2!P1125,0)+IF(IncludeDeal2,Spreadsheet9.2!P2127,0)+IF(IncludeDeal4,Spreadsheet9.2!P3129,0)","v":-2089127.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q123,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1125,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2127,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3129,0)","v":-2613650.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R123,0)+IF(IncludeDeal1,Spreadsheet9.2!R1125,0)+IF(IncludeDeal2,Spreadsheet9.2!R2127,0)+IF(IncludeDeal4,Spreadsheet9.2!R3129,0)","v":-2450403.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S123,0)+IF(IncludeDeal1,Spreadsheet9.2!S1125,0)+IF(IncludeDeal2,Spreadsheet9.2!S2127,0)+IF(IncludeDeal4,Spreadsheet9.2!S3129,0)","v":-2650854.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T123,0)+IF(IncludeDeal1,Spreadsheet9.2!T1125,0)+IF(IncludeDeal2,Spreadsheet9.2!T2127,0)+IF(IncludeDeal4,Spreadsheet9.2!T3129,0)","v":-2514939.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U123,0)+IF(IncludeDeal1,Spreadsheet9.2!U1125,0)+IF(IncludeDeal2,Spreadsheet9.2!U2127,0)+IF(IncludeDeal4,Spreadsheet9.2!U3129,0)","v":-3010116.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V123,0)+IF(IncludeDeal1,Spreadsheet9.2!V1125,0)+IF(IncludeDeal2,Spreadsheet9.2!V2127,0)+IF(IncludeDeal4,Spreadsheet9.2!V3129,0)","v":-2889832.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W123,0)+IF(IncludeDeal1,Spreadsheet9.2!W1125,0)+IF(IncludeDeal2,Spreadsheet9.2!W2127,0)+IF(IncludeDeal4,Spreadsheet9.2!W3129,0)","v":-2345997.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X123,0)+IF(IncludeDeal1,Spreadsheet9.2!X1125,0)+IF(IncludeDeal2,Spreadsheet9.2!X2127,0)+IF(IncludeDeal4,Spreadsheet9.2!X3129,0)","v":-2421106.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y123,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1125,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2127,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3129,0)","v":-1861284.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z123,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1125,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2127,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3129,0)","v":-2008279.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA123,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3129,0)","v":-1254778},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB123,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3129,0)","v":-1654660.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC123,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3129,0)","v":-1557169.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD123,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3129,0)","v":-1099488.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE123,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3129,0)","v":-1682040.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF123,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3129,0)","v":-1400227.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG123,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3129,0)","v":-1455627.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH123,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3129,0)","v":-1637980.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI123,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3129,0)","v":-1789501.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ123,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3129,0)","v":-1806476.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK123,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3129,0)","v":-1237642.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL123,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3129,0)","v":-1543594.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM123,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3129,0)","v":-1024373.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN123,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3129,0)","v":-1464803.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO123,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3129,0)","v":-1489823.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP123,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3129,0)","v":-1555923},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ123,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3129,0)","v":-1137648.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR123,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3129,0)","v":-1081107.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS123,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3129,0)","v":-893575.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT123,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3129,0)","v":-769048.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU123,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3129,0)","v":-571484.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV123,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3129,0)","v":-490520.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW123,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3129,0)","v":-161818.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX123,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3129,0)","v":104034.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY123,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3129,0)","v":329528.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ123,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1125,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2127,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3129,0)","v":502762.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA123,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3129,0)","v":554260.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB123,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3129,0)","v":550713.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC123,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3129,0)","v":578430.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD123,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3129,0)","v":581730.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE123,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3129,0)","v":514206.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF123,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3129,0)","v":415177.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG123,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3129,0)","v":314932.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH123,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3129,0)","v":188500.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI123,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3129,0)","v":70156.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ123,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3129,0)","v":66154.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK123,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3129,0)","v":61555},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL123,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3129,0)","v":59588.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM123,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3129,0)","v":57917.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN123,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3129,0)","v":54038.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO123,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1125,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2127,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3129,0)","v":49076.4}]
[null,"Simulation 90",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C124,0)+IF(IncludeDeal1,Spreadsheet9.2!C1126,0)+IF(IncludeDeal2,Spreadsheet9.2!C2128,0)+IF(IncludeDeal4,Spreadsheet9.2!C3130,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E124,0)+IF(IncludeDeal1,Spreadsheet9.2!E1126,0)+IF(IncludeDeal2,Spreadsheet9.2!E2128,0)+IF(IncludeDeal4,Spreadsheet9.2!E3130,0)","v":317434},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F124,0)+IF(IncludeDeal1,Spreadsheet9.2!F1126,0)+IF(IncludeDeal2,Spreadsheet9.2!F2128,0)+IF(IncludeDeal4,Spreadsheet9.2!F3130,0)","v":84291.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G124,0)+IF(IncludeDeal1,Spreadsheet9.2!G1126,0)+IF(IncludeDeal2,Spreadsheet9.2!G2128,0)+IF(IncludeDeal4,Spreadsheet9.2!G3130,0)","v":497479.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H124,0)+IF(IncludeDeal1,Spreadsheet9.2!H1126,0)+IF(IncludeDeal2,Spreadsheet9.2!H2128,0)+IF(IncludeDeal4,Spreadsheet9.2!H3130,0)","v":-598641},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I124,0)+IF(IncludeDeal1,Spreadsheet9.2!I1126,0)+IF(IncludeDeal2,Spreadsheet9.2!I2128,0)+IF(IncludeDeal4,Spreadsheet9.2!I3130,0)","v":-104344.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J124,0)+IF(IncludeDeal1,Spreadsheet9.2!J1126,0)+IF(IncludeDeal2,Spreadsheet9.2!J2128,0)+IF(IncludeDeal4,Spreadsheet9.2!J3130,0)","v":823087.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K124,0)+IF(IncludeDeal1,Spreadsheet9.2!K1126,0)+IF(IncludeDeal2,Spreadsheet9.2!K2128,0)+IF(IncludeDeal4,Spreadsheet9.2!K3130,0)","v":1569483},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L124,0)+IF(IncludeDeal1,Spreadsheet9.2!L1126,0)+IF(IncludeDeal2,Spreadsheet9.2!L2128,0)+IF(IncludeDeal4,Spreadsheet9.2!L3130,0)","v":1853268.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M124,0)+IF(IncludeDeal1,Spreadsheet9.2!M1126,0)+IF(IncludeDeal2,Spreadsheet9.2!M2128,0)+IF(IncludeDeal4,Spreadsheet9.2!M3130,0)","v":1928770.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N124,0)+IF(IncludeDeal1,Spreadsheet9.2!N1126,0)+IF(IncludeDeal2,Spreadsheet9.2!N2128,0)+IF(IncludeDeal4,Spreadsheet9.2!N3130,0)","v":1518435.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O124,0)+IF(IncludeDeal1,Spreadsheet9.2!O1126,0)+IF(IncludeDeal2,Spreadsheet9.2!O2128,0)+IF(IncludeDeal4,Spreadsheet9.2!O3130,0)","v":794593.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P124,0)+IF(IncludeDeal1,Spreadsheet9.2!P1126,0)+IF(IncludeDeal2,Spreadsheet9.2!P2128,0)+IF(IncludeDeal4,Spreadsheet9.2!P3130,0)","v":852181.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q124,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1126,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2128,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3130,0)","v":654872.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R124,0)+IF(IncludeDeal1,Spreadsheet9.2!R1126,0)+IF(IncludeDeal2,Spreadsheet9.2!R2128,0)+IF(IncludeDeal4,Spreadsheet9.2!R3130,0)","v":1068330.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S124,0)+IF(IncludeDeal1,Spreadsheet9.2!S1126,0)+IF(IncludeDeal2,Spreadsheet9.2!S2128,0)+IF(IncludeDeal4,Spreadsheet9.2!S3130,0)","v":2669228.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T124,0)+IF(IncludeDeal1,Spreadsheet9.2!T1126,0)+IF(IncludeDeal2,Spreadsheet9.2!T2128,0)+IF(IncludeDeal4,Spreadsheet9.2!T3130,0)","v":3719387},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U124,0)+IF(IncludeDeal1,Spreadsheet9.2!U1126,0)+IF(IncludeDeal2,Spreadsheet9.2!U2128,0)+IF(IncludeDeal4,Spreadsheet9.2!U3130,0)","v":5175443.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V124,0)+IF(IncludeDeal1,Spreadsheet9.2!V1126,0)+IF(IncludeDeal2,Spreadsheet9.2!V2128,0)+IF(IncludeDeal4,Spreadsheet9.2!V3130,0)","v":4319089.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W124,0)+IF(IncludeDeal1,Spreadsheet9.2!W1126,0)+IF(IncludeDeal2,Spreadsheet9.2!W2128,0)+IF(IncludeDeal4,Spreadsheet9.2!W3130,0)","v":5373097.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X124,0)+IF(IncludeDeal1,Spreadsheet9.2!X1126,0)+IF(IncludeDeal2,Spreadsheet9.2!X2128,0)+IF(IncludeDeal4,Spreadsheet9.2!X3130,0)","v":6864734.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y124,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1126,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2128,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3130,0)","v":7778267.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z124,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1126,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2128,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3130,0)","v":10110539.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA124,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3130,0)","v":11043333.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB124,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3130,0)","v":14514553.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC124,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3130,0)","v":15026224.699999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD124,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3130,0)","v":11363003.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE124,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3130,0)","v":14177610.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF124,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3130,0)","v":15941800},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG124,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3130,0)","v":19254464.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH124,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3130,0)","v":21742831},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI124,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3130,0)","v":17531598.399999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ124,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3130,0)","v":16211298.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK124,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3130,0)","v":14933681.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL124,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3130,0)","v":18079804.100000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM124,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3130,0)","v":17789145.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN124,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3130,0)","v":21097424.100000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO124,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3130,0)","v":16906732.100000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP124,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3130,0)","v":14472887.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ124,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3130,0)","v":14654493.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR124,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3130,0)","v":11204203.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS124,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3130,0)","v":7913078.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT124,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3130,0)","v":6226884.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU124,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3130,0)","v":5559634.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV124,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3130,0)","v":4246341.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW124,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3130,0)","v":4584094.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX124,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3130,0)","v":2949075.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY124,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3130,0)","v":2011033.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ124,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1126,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2128,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3130,0)","v":1671739.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA124,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3130,0)","v":1295673},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB124,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3130,0)","v":419292.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC124,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3130,0)","v":166428},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD124,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3130,0)","v":153027.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE124,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3130,0)","v":37678.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF124,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3130,0)","v":-144094.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG124,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3130,0)","v":-331126.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH124,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3130,0)","v":-499698.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI124,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3130,0)","v":-337520},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ124,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3130,0)","v":-341037.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK124,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3130,0)","v":-345170.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL124,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3130,0)","v":-348353.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM124,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3130,0)","v":-352511.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN124,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3130,0)","v":-355854.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO124,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1126,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2128,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3130,0)","v":-357625.9}]
[null,"Simulation 91",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C125,0)+IF(IncludeDeal1,Spreadsheet9.2!C1127,0)+IF(IncludeDeal2,Spreadsheet9.2!C2129,0)+IF(IncludeDeal4,Spreadsheet9.2!C3131,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E125,0)+IF(IncludeDeal1,Spreadsheet9.2!E1127,0)+IF(IncludeDeal2,Spreadsheet9.2!E2129,0)+IF(IncludeDeal4,Spreadsheet9.2!E3131,0)","v":-125451.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F125,0)+IF(IncludeDeal1,Spreadsheet9.2!F1127,0)+IF(IncludeDeal2,Spreadsheet9.2!F2129,0)+IF(IncludeDeal4,Spreadsheet9.2!F3131,0)","v":-311120.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G125,0)+IF(IncludeDeal1,Spreadsheet9.2!G1127,0)+IF(IncludeDeal2,Spreadsheet9.2!G2129,0)+IF(IncludeDeal4,Spreadsheet9.2!G3131,0)","v":-572215},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H125,0)+IF(IncludeDeal1,Spreadsheet9.2!H1127,0)+IF(IncludeDeal2,Spreadsheet9.2!H2129,0)+IF(IncludeDeal4,Spreadsheet9.2!H3131,0)","v":-2281923.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I125,0)+IF(IncludeDeal1,Spreadsheet9.2!I1127,0)+IF(IncludeDeal2,Spreadsheet9.2!I2129,0)+IF(IncludeDeal4,Spreadsheet9.2!I3131,0)","v":-2045863.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J125,0)+IF(IncludeDeal1,Spreadsheet9.2!J1127,0)+IF(IncludeDeal2,Spreadsheet9.2!J2129,0)+IF(IncludeDeal4,Spreadsheet9.2!J3131,0)","v":-1510181.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K125,0)+IF(IncludeDeal1,Spreadsheet9.2!K1127,0)+IF(IncludeDeal2,Spreadsheet9.2!K2129,0)+IF(IncludeDeal4,Spreadsheet9.2!K3131,0)","v":-1060802},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L125,0)+IF(IncludeDeal1,Spreadsheet9.2!L1127,0)+IF(IncludeDeal2,Spreadsheet9.2!L2129,0)+IF(IncludeDeal4,Spreadsheet9.2!L3131,0)","v":-644751.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M125,0)+IF(IncludeDeal1,Spreadsheet9.2!M1127,0)+IF(IncludeDeal2,Spreadsheet9.2!M2129,0)+IF(IncludeDeal4,Spreadsheet9.2!M3131,0)","v":-763273.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N125,0)+IF(IncludeDeal1,Spreadsheet9.2!N1127,0)+IF(IncludeDeal2,Spreadsheet9.2!N2129,0)+IF(IncludeDeal4,Spreadsheet9.2!N3131,0)","v":-668674.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O125,0)+IF(IncludeDeal1,Spreadsheet9.2!O1127,0)+IF(IncludeDeal2,Spreadsheet9.2!O2129,0)+IF(IncludeDeal4,Spreadsheet9.2!O3131,0)","v":-358474},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P125,0)+IF(IncludeDeal1,Spreadsheet9.2!P1127,0)+IF(IncludeDeal2,Spreadsheet9.2!P2129,0)+IF(IncludeDeal4,Spreadsheet9.2!P3131,0)","v":-470547.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q125,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1127,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2129,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3131,0)","v":-1075790.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R125,0)+IF(IncludeDeal1,Spreadsheet9.2!R1127,0)+IF(IncludeDeal2,Spreadsheet9.2!R2129,0)+IF(IncludeDeal4,Spreadsheet9.2!R3131,0)","v":-739981.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S125,0)+IF(IncludeDeal1,Spreadsheet9.2!S1127,0)+IF(IncludeDeal2,Spreadsheet9.2!S2129,0)+IF(IncludeDeal4,Spreadsheet9.2!S3131,0)","v":114418.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T125,0)+IF(IncludeDeal1,Spreadsheet9.2!T1127,0)+IF(IncludeDeal2,Spreadsheet9.2!T2129,0)+IF(IncludeDeal4,Spreadsheet9.2!T3131,0)","v":-1423618.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U125,0)+IF(IncludeDeal1,Spreadsheet9.2!U1127,0)+IF(IncludeDeal2,Spreadsheet9.2!U2129,0)+IF(IncludeDeal4,Spreadsheet9.2!U3131,0)","v":-1883440.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V125,0)+IF(IncludeDeal1,Spreadsheet9.2!V1127,0)+IF(IncludeDeal2,Spreadsheet9.2!V2129,0)+IF(IncludeDeal4,Spreadsheet9.2!V3131,0)","v":-2533840.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W125,0)+IF(IncludeDeal1,Spreadsheet9.2!W1127,0)+IF(IncludeDeal2,Spreadsheet9.2!W2129,0)+IF(IncludeDeal4,Spreadsheet9.2!W3131,0)","v":-2704059.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X125,0)+IF(IncludeDeal1,Spreadsheet9.2!X1127,0)+IF(IncludeDeal2,Spreadsheet9.2!X2129,0)+IF(IncludeDeal4,Spreadsheet9.2!X3131,0)","v":-2355885},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y125,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1127,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2129,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3131,0)","v":-2618825.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z125,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1127,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2129,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3131,0)","v":-2633453.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA125,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3131,0)","v":-2471186},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB125,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3131,0)","v":-2356654.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC125,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3131,0)","v":-2723466.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD125,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3131,0)","v":-2427696.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE125,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3131,0)","v":-2322987.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF125,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3131,0)","v":-2286491.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG125,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3131,0)","v":-2628624.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH125,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3131,0)","v":-2689872.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI125,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3131,0)","v":-2777430.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ125,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3131,0)","v":-2825833.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK125,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3131,0)","v":-2745110.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL125,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3131,0)","v":-2736337.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM125,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3131,0)","v":-2616397.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN125,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3131,0)","v":-2442759.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO125,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3131,0)","v":-2341756.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP125,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3131,0)","v":-2216658.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ125,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3131,0)","v":-1859212.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR125,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3131,0)","v":-1633785},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS125,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3131,0)","v":-1527237},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT125,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3131,0)","v":-1387195.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU125,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3131,0)","v":-1299045.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV125,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3131,0)","v":-1270545.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW125,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3131,0)","v":-912356.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX125,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3131,0)","v":-803263.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY125,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3131,0)","v":-680914.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ125,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1127,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2129,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3131,0)","v":-559770.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA125,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3131,0)","v":-479731.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB125,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3131,0)","v":-484579.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC125,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3131,0)","v":-259286.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD125,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3131,0)","v":-373150.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE125,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3131,0)","v":-410356.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF125,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3131,0)","v":-468571.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG125,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3131,0)","v":-537080.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH125,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3131,0)","v":-616543.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI125,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3131,0)","v":-350616.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ125,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3131,0)","v":-354320.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK125,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3131,0)","v":-357072.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL125,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3131,0)","v":-360893.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM125,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3131,0)","v":-363644.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN125,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3131,0)","v":-366023.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO125,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1127,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2129,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3131,0)","v":-367006.1}]
[null,"Simulation 92",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C126,0)+IF(IncludeDeal1,Spreadsheet9.2!C1128,0)+IF(IncludeDeal2,Spreadsheet9.2!C2130,0)+IF(IncludeDeal4,Spreadsheet9.2!C3132,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E126,0)+IF(IncludeDeal1,Spreadsheet9.2!E1128,0)+IF(IncludeDeal2,Spreadsheet9.2!E2130,0)+IF(IncludeDeal4,Spreadsheet9.2!E3132,0)","v":-677509},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F126,0)+IF(IncludeDeal1,Spreadsheet9.2!F1128,0)+IF(IncludeDeal2,Spreadsheet9.2!F2130,0)+IF(IncludeDeal4,Spreadsheet9.2!F3132,0)","v":-1237690},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G126,0)+IF(IncludeDeal1,Spreadsheet9.2!G1128,0)+IF(IncludeDeal2,Spreadsheet9.2!G2130,0)+IF(IncludeDeal4,Spreadsheet9.2!G3132,0)","v":-1315557.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H126,0)+IF(IncludeDeal1,Spreadsheet9.2!H1128,0)+IF(IncludeDeal2,Spreadsheet9.2!H2130,0)+IF(IncludeDeal4,Spreadsheet9.2!H3132,0)","v":-2094387.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I126,0)+IF(IncludeDeal1,Spreadsheet9.2!I1128,0)+IF(IncludeDeal2,Spreadsheet9.2!I2130,0)+IF(IncludeDeal4,Spreadsheet9.2!I3132,0)","v":-3109243.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J126,0)+IF(IncludeDeal1,Spreadsheet9.2!J1128,0)+IF(IncludeDeal2,Spreadsheet9.2!J2130,0)+IF(IncludeDeal4,Spreadsheet9.2!J3132,0)","v":-3528555.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K126,0)+IF(IncludeDeal1,Spreadsheet9.2!K1128,0)+IF(IncludeDeal2,Spreadsheet9.2!K2130,0)+IF(IncludeDeal4,Spreadsheet9.2!K3132,0)","v":-3372218.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L126,0)+IF(IncludeDeal1,Spreadsheet9.2!L1128,0)+IF(IncludeDeal2,Spreadsheet9.2!L2130,0)+IF(IncludeDeal4,Spreadsheet9.2!L3132,0)","v":-3541760.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M126,0)+IF(IncludeDeal1,Spreadsheet9.2!M1128,0)+IF(IncludeDeal2,Spreadsheet9.2!M2130,0)+IF(IncludeDeal4,Spreadsheet9.2!M3132,0)","v":-3881632.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N126,0)+IF(IncludeDeal1,Spreadsheet9.2!N1128,0)+IF(IncludeDeal2,Spreadsheet9.2!N2130,0)+IF(IncludeDeal4,Spreadsheet9.2!N3132,0)","v":-4065712.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O126,0)+IF(IncludeDeal1,Spreadsheet9.2!O1128,0)+IF(IncludeDeal2,Spreadsheet9.2!O2130,0)+IF(IncludeDeal4,Spreadsheet9.2!O3132,0)","v":-4108451.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P126,0)+IF(IncludeDeal1,Spreadsheet9.2!P1128,0)+IF(IncludeDeal2,Spreadsheet9.2!P2130,0)+IF(IncludeDeal4,Spreadsheet9.2!P3132,0)","v":-3922029.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q126,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1128,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2130,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3132,0)","v":-3866368.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R126,0)+IF(IncludeDeal1,Spreadsheet9.2!R1128,0)+IF(IncludeDeal2,Spreadsheet9.2!R2130,0)+IF(IncludeDeal4,Spreadsheet9.2!R3132,0)","v":-3889821.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S126,0)+IF(IncludeDeal1,Spreadsheet9.2!S1128,0)+IF(IncludeDeal2,Spreadsheet9.2!S2130,0)+IF(IncludeDeal4,Spreadsheet9.2!S3132,0)","v":-3852807.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T126,0)+IF(IncludeDeal1,Spreadsheet9.2!T1128,0)+IF(IncludeDeal2,Spreadsheet9.2!T2130,0)+IF(IncludeDeal4,Spreadsheet9.2!T3132,0)","v":-4179002.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U126,0)+IF(IncludeDeal1,Spreadsheet9.2!U1128,0)+IF(IncludeDeal2,Spreadsheet9.2!U2130,0)+IF(IncludeDeal4,Spreadsheet9.2!U3132,0)","v":-3976804.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V126,0)+IF(IncludeDeal1,Spreadsheet9.2!V1128,0)+IF(IncludeDeal2,Spreadsheet9.2!V2130,0)+IF(IncludeDeal4,Spreadsheet9.2!V3132,0)","v":-3759685.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W126,0)+IF(IncludeDeal1,Spreadsheet9.2!W1128,0)+IF(IncludeDeal2,Spreadsheet9.2!W2130,0)+IF(IncludeDeal4,Spreadsheet9.2!W3132,0)","v":-3928315.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X126,0)+IF(IncludeDeal1,Spreadsheet9.2!X1128,0)+IF(IncludeDeal2,Spreadsheet9.2!X2130,0)+IF(IncludeDeal4,Spreadsheet9.2!X3132,0)","v":-3925990.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y126,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1128,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2130,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3132,0)","v":-3813877.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z126,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1128,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2130,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3132,0)","v":-3805453.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA126,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3132,0)","v":-3672891.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB126,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3132,0)","v":-3455027.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC126,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3132,0)","v":-3270435.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD126,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3132,0)","v":-3297135.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE126,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3132,0)","v":-3168830.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF126,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3132,0)","v":-3175624.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG126,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3132,0)","v":-3057168.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH126,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3132,0)","v":-3051671.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI126,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3132,0)","v":-2861644.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ126,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3132,0)","v":-2766916.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK126,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3132,0)","v":-2622439.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL126,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3132,0)","v":-2441729.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM126,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3132,0)","v":-2246533.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN126,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3132,0)","v":-2337386.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO126,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3132,0)","v":-2330325.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP126,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3132,0)","v":-2301335.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ126,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3132,0)","v":-1990994.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR126,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3132,0)","v":-1739478.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS126,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3132,0)","v":-1666831.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT126,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3132,0)","v":-1554795.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU126,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3132,0)","v":-1456387.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV126,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3132,0)","v":-1391127.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW126,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3132,0)","v":-1151354.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX126,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3132,0)","v":-1048761},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY126,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3132,0)","v":-890414.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ126,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1128,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2130,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3132,0)","v":-743740.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA126,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3132,0)","v":-681360.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB126,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3132,0)","v":-630817.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC126,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3132,0)","v":-359446},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD126,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3132,0)","v":-357420.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE126,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3132,0)","v":-393013.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF126,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3132,0)","v":-444336.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG126,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3132,0)","v":-490337.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH126,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3132,0)","v":-548122.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI126,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3132,0)","v":-309019.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ126,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3132,0)","v":-310248.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK126,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3132,0)","v":-313021.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL126,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3132,0)","v":-314323.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM126,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3132,0)","v":-317356.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN126,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3132,0)","v":-318610.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO126,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1128,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2130,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3132,0)","v":-320575.09999999998}]
[null,"Simulation 93",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C127,0)+IF(IncludeDeal1,Spreadsheet9.2!C1129,0)+IF(IncludeDeal2,Spreadsheet9.2!C2131,0)+IF(IncludeDeal4,Spreadsheet9.2!C3133,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E127,0)+IF(IncludeDeal1,Spreadsheet9.2!E1129,0)+IF(IncludeDeal2,Spreadsheet9.2!E2131,0)+IF(IncludeDeal4,Spreadsheet9.2!E3133,0)","v":356777.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F127,0)+IF(IncludeDeal1,Spreadsheet9.2!F1129,0)+IF(IncludeDeal2,Spreadsheet9.2!F2131,0)+IF(IncludeDeal4,Spreadsheet9.2!F3133,0)","v":-170207.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G127,0)+IF(IncludeDeal1,Spreadsheet9.2!G1129,0)+IF(IncludeDeal2,Spreadsheet9.2!G2131,0)+IF(IncludeDeal4,Spreadsheet9.2!G3133,0)","v":136956.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H127,0)+IF(IncludeDeal1,Spreadsheet9.2!H1129,0)+IF(IncludeDeal2,Spreadsheet9.2!H2131,0)+IF(IncludeDeal4,Spreadsheet9.2!H3133,0)","v":-836676.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I127,0)+IF(IncludeDeal1,Spreadsheet9.2!I1129,0)+IF(IncludeDeal2,Spreadsheet9.2!I2131,0)+IF(IncludeDeal4,Spreadsheet9.2!I3133,0)","v":-1101565.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J127,0)+IF(IncludeDeal1,Spreadsheet9.2!J1129,0)+IF(IncludeDeal2,Spreadsheet9.2!J2131,0)+IF(IncludeDeal4,Spreadsheet9.2!J3133,0)","v":700916.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K127,0)+IF(IncludeDeal1,Spreadsheet9.2!K1129,0)+IF(IncludeDeal2,Spreadsheet9.2!K2131,0)+IF(IncludeDeal4,Spreadsheet9.2!K3133,0)","v":35583},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L127,0)+IF(IncludeDeal1,Spreadsheet9.2!L1129,0)+IF(IncludeDeal2,Spreadsheet9.2!L2131,0)+IF(IncludeDeal4,Spreadsheet9.2!L3133,0)","v":742039.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M127,0)+IF(IncludeDeal1,Spreadsheet9.2!M1129,0)+IF(IncludeDeal2,Spreadsheet9.2!M2131,0)+IF(IncludeDeal4,Spreadsheet9.2!M3133,0)","v":2948717.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N127,0)+IF(IncludeDeal1,Spreadsheet9.2!N1129,0)+IF(IncludeDeal2,Spreadsheet9.2!N2131,0)+IF(IncludeDeal4,Spreadsheet9.2!N3133,0)","v":2672286.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O127,0)+IF(IncludeDeal1,Spreadsheet9.2!O1129,0)+IF(IncludeDeal2,Spreadsheet9.2!O2131,0)+IF(IncludeDeal4,Spreadsheet9.2!O3133,0)","v":2000629.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P127,0)+IF(IncludeDeal1,Spreadsheet9.2!P1129,0)+IF(IncludeDeal2,Spreadsheet9.2!P2131,0)+IF(IncludeDeal4,Spreadsheet9.2!P3133,0)","v":1838563.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q127,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1129,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2131,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3133,0)","v":1927443.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R127,0)+IF(IncludeDeal1,Spreadsheet9.2!R1129,0)+IF(IncludeDeal2,Spreadsheet9.2!R2131,0)+IF(IncludeDeal4,Spreadsheet9.2!R3133,0)","v":1383925.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S127,0)+IF(IncludeDeal1,Spreadsheet9.2!S1129,0)+IF(IncludeDeal2,Spreadsheet9.2!S2131,0)+IF(IncludeDeal4,Spreadsheet9.2!S3133,0)","v":950421.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T127,0)+IF(IncludeDeal1,Spreadsheet9.2!T1129,0)+IF(IncludeDeal2,Spreadsheet9.2!T2131,0)+IF(IncludeDeal4,Spreadsheet9.2!T3133,0)","v":1777689},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U127,0)+IF(IncludeDeal1,Spreadsheet9.2!U1129,0)+IF(IncludeDeal2,Spreadsheet9.2!U2131,0)+IF(IncludeDeal4,Spreadsheet9.2!U3133,0)","v":688756.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V127,0)+IF(IncludeDeal1,Spreadsheet9.2!V1129,0)+IF(IncludeDeal2,Spreadsheet9.2!V2131,0)+IF(IncludeDeal4,Spreadsheet9.2!V3133,0)","v":192185.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W127,0)+IF(IncludeDeal1,Spreadsheet9.2!W1129,0)+IF(IncludeDeal2,Spreadsheet9.2!W2131,0)+IF(IncludeDeal4,Spreadsheet9.2!W3133,0)","v":490158.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X127,0)+IF(IncludeDeal1,Spreadsheet9.2!X1129,0)+IF(IncludeDeal2,Spreadsheet9.2!X2131,0)+IF(IncludeDeal4,Spreadsheet9.2!X3133,0)","v":974259},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y127,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1129,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2131,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3133,0)","v":2008636.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z127,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1129,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2131,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3133,0)","v":3006929.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA127,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3133,0)","v":1476562.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB127,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3133,0)","v":368469.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC127,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3133,0)","v":1023966.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD127,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3133,0)","v":219215.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE127,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3133,0)","v":1066189.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF127,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3133,0)","v":456714.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG127,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3133,0)","v":468827.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH127,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3133,0)","v":242607.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI127,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3133,0)","v":409967.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ127,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3133,0)","v":917979.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK127,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3133,0)","v":2486724.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL127,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3133,0)","v":2398747.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM127,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3133,0)","v":3358577.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN127,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3133,0)","v":2171308.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO127,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3133,0)","v":3547892.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP127,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3133,0)","v":2114554.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ127,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3133,0)","v":2960772.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR127,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3133,0)","v":3845118.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS127,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3133,0)","v":3014127.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT127,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3133,0)","v":2939147.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU127,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3133,0)","v":1929452.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV127,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3133,0)","v":1204683.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW127,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3133,0)","v":1501120.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX127,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3133,0)","v":1448078.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY127,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3133,0)","v":1006793.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ127,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1129,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2131,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3133,0)","v":421172.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA127,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3133,0)","v":187124.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB127,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3133,0)","v":-204708.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC127,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3133,0)","v":-84509.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD127,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3133,0)","v":-166448},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE127,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3133,0)","v":-260306},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF127,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3133,0)","v":-361705.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG127,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3133,0)","v":-468592.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH127,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3133,0)","v":-543513.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI127,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3133,0)","v":-265736.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ127,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3133,0)","v":-271421.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK127,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3133,0)","v":-274893.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL127,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3133,0)","v":-278995.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM127,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3133,0)","v":-281078.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN127,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3133,0)","v":-283665.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO127,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1129,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2131,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3133,0)","v":-285885.59999999998}]
[null,"Simulation 94",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C128,0)+IF(IncludeDeal1,Spreadsheet9.2!C1130,0)+IF(IncludeDeal2,Spreadsheet9.2!C2132,0)+IF(IncludeDeal4,Spreadsheet9.2!C3134,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E128,0)+IF(IncludeDeal1,Spreadsheet9.2!E1130,0)+IF(IncludeDeal2,Spreadsheet9.2!E2132,0)+IF(IncludeDeal4,Spreadsheet9.2!E3134,0)","v":-261115},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F128,0)+IF(IncludeDeal1,Spreadsheet9.2!F1130,0)+IF(IncludeDeal2,Spreadsheet9.2!F2132,0)+IF(IncludeDeal4,Spreadsheet9.2!F3134,0)","v":-585477.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G128,0)+IF(IncludeDeal1,Spreadsheet9.2!G1130,0)+IF(IncludeDeal2,Spreadsheet9.2!G2132,0)+IF(IncludeDeal4,Spreadsheet9.2!G3134,0)","v":-1154804.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H128,0)+IF(IncludeDeal1,Spreadsheet9.2!H1130,0)+IF(IncludeDeal2,Spreadsheet9.2!H2132,0)+IF(IncludeDeal4,Spreadsheet9.2!H3134,0)","v":-1158552.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I128,0)+IF(IncludeDeal1,Spreadsheet9.2!I1130,0)+IF(IncludeDeal2,Spreadsheet9.2!I2132,0)+IF(IncludeDeal4,Spreadsheet9.2!I3134,0)","v":-860485.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J128,0)+IF(IncludeDeal1,Spreadsheet9.2!J1130,0)+IF(IncludeDeal2,Spreadsheet9.2!J2132,0)+IF(IncludeDeal4,Spreadsheet9.2!J3134,0)","v":-1241710},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K128,0)+IF(IncludeDeal1,Spreadsheet9.2!K1130,0)+IF(IncludeDeal2,Spreadsheet9.2!K2132,0)+IF(IncludeDeal4,Spreadsheet9.2!K3134,0)","v":-781837},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L128,0)+IF(IncludeDeal1,Spreadsheet9.2!L1130,0)+IF(IncludeDeal2,Spreadsheet9.2!L2132,0)+IF(IncludeDeal4,Spreadsheet9.2!L3134,0)","v":-459609.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M128,0)+IF(IncludeDeal1,Spreadsheet9.2!M1130,0)+IF(IncludeDeal2,Spreadsheet9.2!M2132,0)+IF(IncludeDeal4,Spreadsheet9.2!M3134,0)","v":683973.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N128,0)+IF(IncludeDeal1,Spreadsheet9.2!N1130,0)+IF(IncludeDeal2,Spreadsheet9.2!N2132,0)+IF(IncludeDeal4,Spreadsheet9.2!N3134,0)","v":1001700.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O128,0)+IF(IncludeDeal1,Spreadsheet9.2!O1130,0)+IF(IncludeDeal2,Spreadsheet9.2!O2132,0)+IF(IncludeDeal4,Spreadsheet9.2!O3134,0)","v":789506},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P128,0)+IF(IncludeDeal1,Spreadsheet9.2!P1130,0)+IF(IncludeDeal2,Spreadsheet9.2!P2132,0)+IF(IncludeDeal4,Spreadsheet9.2!P3134,0)","v":757292.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q128,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1130,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2132,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3134,0)","v":991169},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R128,0)+IF(IncludeDeal1,Spreadsheet9.2!R1130,0)+IF(IncludeDeal2,Spreadsheet9.2!R2132,0)+IF(IncludeDeal4,Spreadsheet9.2!R3134,0)","v":1987346.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S128,0)+IF(IncludeDeal1,Spreadsheet9.2!S1130,0)+IF(IncludeDeal2,Spreadsheet9.2!S2132,0)+IF(IncludeDeal4,Spreadsheet9.2!S3134,0)","v":3234841.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T128,0)+IF(IncludeDeal1,Spreadsheet9.2!T1130,0)+IF(IncludeDeal2,Spreadsheet9.2!T2132,0)+IF(IncludeDeal4,Spreadsheet9.2!T3134,0)","v":2692136.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U128,0)+IF(IncludeDeal1,Spreadsheet9.2!U1130,0)+IF(IncludeDeal2,Spreadsheet9.2!U2132,0)+IF(IncludeDeal4,Spreadsheet9.2!U3134,0)","v":3275857},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V128,0)+IF(IncludeDeal1,Spreadsheet9.2!V1130,0)+IF(IncludeDeal2,Spreadsheet9.2!V2132,0)+IF(IncludeDeal4,Spreadsheet9.2!V3134,0)","v":3663303.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W128,0)+IF(IncludeDeal1,Spreadsheet9.2!W1130,0)+IF(IncludeDeal2,Spreadsheet9.2!W2132,0)+IF(IncludeDeal4,Spreadsheet9.2!W3134,0)","v":4908067.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X128,0)+IF(IncludeDeal1,Spreadsheet9.2!X1130,0)+IF(IncludeDeal2,Spreadsheet9.2!X2132,0)+IF(IncludeDeal4,Spreadsheet9.2!X3134,0)","v":3460132.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y128,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1130,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2132,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3134,0)","v":3673077.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z128,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1130,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2132,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3134,0)","v":2989249.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA128,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3134,0)","v":2854917.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB128,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3134,0)","v":2025710.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC128,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3134,0)","v":2309291.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD128,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3134,0)","v":3507764.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE128,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3134,0)","v":5070560.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF128,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3134,0)","v":4869505.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG128,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3134,0)","v":4314721.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH128,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3134,0)","v":3650738.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI128,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3134,0)","v":2802950},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ128,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3134,0)","v":2623700.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK128,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3134,0)","v":2012680.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL128,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3134,0)","v":1502455.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM128,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3134,0)","v":1411887.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN128,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3134,0)","v":850434.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO128,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3134,0)","v":515932.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP128,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3134,0)","v":-24862.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ128,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3134,0)","v":675510.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR128,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3134,0)","v":594162},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS128,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3134,0)","v":79047},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT128,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3134,0)","v":279404.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU128,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3134,0)","v":326935},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV128,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3134,0)","v":-59072},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW128,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3134,0)","v":31386.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX128,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3134,0)","v":179187.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY128,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3134,0)","v":96429},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ128,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1130,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2132,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3134,0)","v":-7816.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA128,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3134,0)","v":-86919},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB128,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3134,0)","v":-136064},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC128,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3134,0)","v":109443},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD128,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3134,0)","v":-24834.799999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE128,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3134,0)","v":-160731.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF128,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3134,0)","v":-289457.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG128,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3134,0)","v":-370626.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH128,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3134,0)","v":-498348.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI128,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3134,0)","v":-290601.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ128,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3134,0)","v":-296734.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK128,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3134,0)","v":-301294.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL128,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3134,0)","v":-305300.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM128,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3134,0)","v":-308200},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN128,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3134,0)","v":-311198.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO128,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1130,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2132,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3134,0)","v":-313578.90000000002}]
[null,"Simulation 95",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C129,0)+IF(IncludeDeal1,Spreadsheet9.2!C1131,0)+IF(IncludeDeal2,Spreadsheet9.2!C2133,0)+IF(IncludeDeal4,Spreadsheet9.2!C3135,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E129,0)+IF(IncludeDeal1,Spreadsheet9.2!E1131,0)+IF(IncludeDeal2,Spreadsheet9.2!E2133,0)+IF(IncludeDeal4,Spreadsheet9.2!E3135,0)","v":502172.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F129,0)+IF(IncludeDeal1,Spreadsheet9.2!F1131,0)+IF(IncludeDeal2,Spreadsheet9.2!F2133,0)+IF(IncludeDeal4,Spreadsheet9.2!F3135,0)","v":447451.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G129,0)+IF(IncludeDeal1,Spreadsheet9.2!G1131,0)+IF(IncludeDeal2,Spreadsheet9.2!G2133,0)+IF(IncludeDeal4,Spreadsheet9.2!G3135,0)","v":-476943.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H129,0)+IF(IncludeDeal1,Spreadsheet9.2!H1131,0)+IF(IncludeDeal2,Spreadsheet9.2!H2133,0)+IF(IncludeDeal4,Spreadsheet9.2!H3135,0)","v":-1207142.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I129,0)+IF(IncludeDeal1,Spreadsheet9.2!I1131,0)+IF(IncludeDeal2,Spreadsheet9.2!I2133,0)+IF(IncludeDeal4,Spreadsheet9.2!I3135,0)","v":-867012.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J129,0)+IF(IncludeDeal1,Spreadsheet9.2!J1131,0)+IF(IncludeDeal2,Spreadsheet9.2!J2133,0)+IF(IncludeDeal4,Spreadsheet9.2!J3135,0)","v":653388},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K129,0)+IF(IncludeDeal1,Spreadsheet9.2!K1131,0)+IF(IncludeDeal2,Spreadsheet9.2!K2133,0)+IF(IncludeDeal4,Spreadsheet9.2!K3135,0)","v":155629.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L129,0)+IF(IncludeDeal1,Spreadsheet9.2!L1131,0)+IF(IncludeDeal2,Spreadsheet9.2!L2133,0)+IF(IncludeDeal4,Spreadsheet9.2!L3135,0)","v":-1109848},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M129,0)+IF(IncludeDeal1,Spreadsheet9.2!M1131,0)+IF(IncludeDeal2,Spreadsheet9.2!M2133,0)+IF(IncludeDeal4,Spreadsheet9.2!M3135,0)","v":-795082.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N129,0)+IF(IncludeDeal1,Spreadsheet9.2!N1131,0)+IF(IncludeDeal2,Spreadsheet9.2!N2133,0)+IF(IncludeDeal4,Spreadsheet9.2!N3135,0)","v":-970195.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O129,0)+IF(IncludeDeal1,Spreadsheet9.2!O1131,0)+IF(IncludeDeal2,Spreadsheet9.2!O2133,0)+IF(IncludeDeal4,Spreadsheet9.2!O3135,0)","v":-247878.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P129,0)+IF(IncludeDeal1,Spreadsheet9.2!P1131,0)+IF(IncludeDeal2,Spreadsheet9.2!P2133,0)+IF(IncludeDeal4,Spreadsheet9.2!P3135,0)","v":-357620.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q129,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1131,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2133,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3135,0)","v":108281.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R129,0)+IF(IncludeDeal1,Spreadsheet9.2!R1131,0)+IF(IncludeDeal2,Spreadsheet9.2!R2133,0)+IF(IncludeDeal4,Spreadsheet9.2!R3135,0)","v":-688404},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S129,0)+IF(IncludeDeal1,Spreadsheet9.2!S1131,0)+IF(IncludeDeal2,Spreadsheet9.2!S2133,0)+IF(IncludeDeal4,Spreadsheet9.2!S3135,0)","v":1140438.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T129,0)+IF(IncludeDeal1,Spreadsheet9.2!T1131,0)+IF(IncludeDeal2,Spreadsheet9.2!T2133,0)+IF(IncludeDeal4,Spreadsheet9.2!T3135,0)","v":1843118.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U129,0)+IF(IncludeDeal1,Spreadsheet9.2!U1131,0)+IF(IncludeDeal2,Spreadsheet9.2!U2133,0)+IF(IncludeDeal4,Spreadsheet9.2!U3135,0)","v":896682.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V129,0)+IF(IncludeDeal1,Spreadsheet9.2!V1131,0)+IF(IncludeDeal2,Spreadsheet9.2!V2133,0)+IF(IncludeDeal4,Spreadsheet9.2!V3135,0)","v":430743.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W129,0)+IF(IncludeDeal1,Spreadsheet9.2!W1131,0)+IF(IncludeDeal2,Spreadsheet9.2!W2133,0)+IF(IncludeDeal4,Spreadsheet9.2!W3135,0)","v":-238270.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X129,0)+IF(IncludeDeal1,Spreadsheet9.2!X1131,0)+IF(IncludeDeal2,Spreadsheet9.2!X2133,0)+IF(IncludeDeal4,Spreadsheet9.2!X3135,0)","v":-700582.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y129,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1131,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2133,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3135,0)","v":713031.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z129,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1131,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2133,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3135,0)","v":1410226.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA129,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3135,0)","v":1050030.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB129,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3135,0)","v":1468127.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC129,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3135,0)","v":-97885.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD129,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3135,0)","v":-637225.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE129,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3135,0)","v":-262933.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF129,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3135,0)","v":-538709.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG129,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3135,0)","v":-207998.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH129,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3135,0)","v":-467861},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI129,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3135,0)","v":-448920.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ129,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3135,0)","v":138462.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK129,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3135,0)","v":243468.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL129,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3135,0)","v":1554468.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM129,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3135,0)","v":1882231.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN129,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3135,0)","v":1724453.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO129,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3135,0)","v":346924.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP129,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3135,0)","v":1017423.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ129,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3135,0)","v":762283.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR129,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3135,0)","v":304388.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS129,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3135,0)","v":463803.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT129,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3135,0)","v":276317.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU129,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3135,0)","v":-73666},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV129,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3135,0)","v":16926.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW129,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3135,0)","v":344510},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX129,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3135,0)","v":432663},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY129,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3135,0)","v":323027.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ129,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1131,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2133,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3135,0)","v":242676},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA129,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3135,0)","v":113569.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB129,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3135,0)","v":33221.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC129,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3135,0)","v":99660.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD129,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3135,0)","v":112221.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE129,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3135,0)","v":34641.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF129,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3135,0)","v":-40134.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG129,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3135,0)","v":-124752.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH129,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3135,0)","v":-213273},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI129,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3135,0)","v":-151408.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ129,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3135,0)","v":-154013.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK129,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3135,0)","v":-157040.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL129,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3135,0)","v":-160356.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM129,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3135,0)","v":-161901.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN129,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3135,0)","v":-165064.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO129,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1131,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2133,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3135,0)","v":-167637.4}]
[null,"Simulation 96",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C130,0)+IF(IncludeDeal1,Spreadsheet9.2!C1132,0)+IF(IncludeDeal2,Spreadsheet9.2!C2134,0)+IF(IncludeDeal4,Spreadsheet9.2!C3136,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E130,0)+IF(IncludeDeal1,Spreadsheet9.2!E1132,0)+IF(IncludeDeal2,Spreadsheet9.2!E2134,0)+IF(IncludeDeal4,Spreadsheet9.2!E3136,0)","v":-287212.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F130,0)+IF(IncludeDeal1,Spreadsheet9.2!F1132,0)+IF(IncludeDeal2,Spreadsheet9.2!F2134,0)+IF(IncludeDeal4,Spreadsheet9.2!F3136,0)","v":-399765},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G130,0)+IF(IncludeDeal1,Spreadsheet9.2!G1132,0)+IF(IncludeDeal2,Spreadsheet9.2!G2134,0)+IF(IncludeDeal4,Spreadsheet9.2!G3136,0)","v":-761861.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H130,0)+IF(IncludeDeal1,Spreadsheet9.2!H1132,0)+IF(IncludeDeal2,Spreadsheet9.2!H2134,0)+IF(IncludeDeal4,Spreadsheet9.2!H3136,0)","v":-1017263.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I130,0)+IF(IncludeDeal1,Spreadsheet9.2!I1132,0)+IF(IncludeDeal2,Spreadsheet9.2!I2134,0)+IF(IncludeDeal4,Spreadsheet9.2!I3136,0)","v":-1747081.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J130,0)+IF(IncludeDeal1,Spreadsheet9.2!J1132,0)+IF(IncludeDeal2,Spreadsheet9.2!J2134,0)+IF(IncludeDeal4,Spreadsheet9.2!J3136,0)","v":-1898499.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K130,0)+IF(IncludeDeal1,Spreadsheet9.2!K1132,0)+IF(IncludeDeal2,Spreadsheet9.2!K2134,0)+IF(IncludeDeal4,Spreadsheet9.2!K3136,0)","v":-1594072},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L130,0)+IF(IncludeDeal1,Spreadsheet9.2!L1132,0)+IF(IncludeDeal2,Spreadsheet9.2!L2134,0)+IF(IncludeDeal4,Spreadsheet9.2!L3136,0)","v":-1689613},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M130,0)+IF(IncludeDeal1,Spreadsheet9.2!M1132,0)+IF(IncludeDeal2,Spreadsheet9.2!M2134,0)+IF(IncludeDeal4,Spreadsheet9.2!M3136,0)","v":-1629240.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N130,0)+IF(IncludeDeal1,Spreadsheet9.2!N1132,0)+IF(IncludeDeal2,Spreadsheet9.2!N2134,0)+IF(IncludeDeal4,Spreadsheet9.2!N3136,0)","v":-1757741.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O130,0)+IF(IncludeDeal1,Spreadsheet9.2!O1132,0)+IF(IncludeDeal2,Spreadsheet9.2!O2134,0)+IF(IncludeDeal4,Spreadsheet9.2!O3136,0)","v":-1860618.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P130,0)+IF(IncludeDeal1,Spreadsheet9.2!P1132,0)+IF(IncludeDeal2,Spreadsheet9.2!P2134,0)+IF(IncludeDeal4,Spreadsheet9.2!P3136,0)","v":-1368722.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q130,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1132,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2134,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3136,0)","v":-2014824.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R130,0)+IF(IncludeDeal1,Spreadsheet9.2!R1132,0)+IF(IncludeDeal2,Spreadsheet9.2!R2134,0)+IF(IncludeDeal4,Spreadsheet9.2!R3136,0)","v":-2305514.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S130,0)+IF(IncludeDeal1,Spreadsheet9.2!S1132,0)+IF(IncludeDeal2,Spreadsheet9.2!S2134,0)+IF(IncludeDeal4,Spreadsheet9.2!S3136,0)","v":-2207950.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T130,0)+IF(IncludeDeal1,Spreadsheet9.2!T1132,0)+IF(IncludeDeal2,Spreadsheet9.2!T2134,0)+IF(IncludeDeal4,Spreadsheet9.2!T3136,0)","v":-2606120.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U130,0)+IF(IncludeDeal1,Spreadsheet9.2!U1132,0)+IF(IncludeDeal2,Spreadsheet9.2!U2134,0)+IF(IncludeDeal4,Spreadsheet9.2!U3136,0)","v":-3019808.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V130,0)+IF(IncludeDeal1,Spreadsheet9.2!V1132,0)+IF(IncludeDeal2,Spreadsheet9.2!V2134,0)+IF(IncludeDeal4,Spreadsheet9.2!V3136,0)","v":-2881014.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W130,0)+IF(IncludeDeal1,Spreadsheet9.2!W1132,0)+IF(IncludeDeal2,Spreadsheet9.2!W2134,0)+IF(IncludeDeal4,Spreadsheet9.2!W3136,0)","v":-2811831.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X130,0)+IF(IncludeDeal1,Spreadsheet9.2!X1132,0)+IF(IncludeDeal2,Spreadsheet9.2!X2134,0)+IF(IncludeDeal4,Spreadsheet9.2!X3136,0)","v":-2559894},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y130,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1132,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2134,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3136,0)","v":-2322064.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z130,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1132,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2134,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3136,0)","v":-2402227.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA130,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3136,0)","v":-2588037.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB130,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3136,0)","v":-2085200.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC130,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3136,0)","v":-2056026.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD130,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3136,0)","v":-2022434.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE130,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3136,0)","v":-2348060.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF130,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3136,0)","v":-2501230.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG130,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3136,0)","v":-2391886},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH130,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3136,0)","v":-2304517.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI130,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3136,0)","v":-2400618.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ130,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3136,0)","v":-2407827.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK130,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3136,0)","v":-2489731},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL130,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3136,0)","v":-2419341.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM130,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3136,0)","v":-2428401.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN130,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3136,0)","v":-2198962.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO130,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3136,0)","v":-2123759.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP130,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3136,0)","v":-2099850},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ130,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3136,0)","v":-1662437.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR130,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3136,0)","v":-1558139.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS130,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3136,0)","v":-1408719.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT130,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3136,0)","v":-1306232.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU130,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3136,0)","v":-1191056.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV130,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3136,0)","v":-1120424.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW130,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3136,0)","v":-836451.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX130,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3136,0)","v":-635747.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY130,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3136,0)","v":-606170.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ130,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1132,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2134,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3136,0)","v":-528787.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA130,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3136,0)","v":-480644.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB130,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3136,0)","v":-411326.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC130,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3136,0)","v":-201767.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD130,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3136,0)","v":-234366},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE130,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3136,0)","v":-283417.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF130,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3136,0)","v":-322029.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG130,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3136,0)","v":-380690.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH130,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3136,0)","v":-470957.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI130,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3136,0)","v":-230957.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ130,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3136,0)","v":-233248.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK130,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3136,0)","v":-234636.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL130,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3136,0)","v":-236266.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM130,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3136,0)","v":-239681.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN130,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3136,0)","v":-243489.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO130,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1132,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2134,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3136,0)","v":-246161.5}]
[null,"Simulation 97",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C131,0)+IF(IncludeDeal1,Spreadsheet9.2!C1133,0)+IF(IncludeDeal2,Spreadsheet9.2!C2135,0)+IF(IncludeDeal4,Spreadsheet9.2!C3137,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E131,0)+IF(IncludeDeal1,Spreadsheet9.2!E1133,0)+IF(IncludeDeal2,Spreadsheet9.2!E2135,0)+IF(IncludeDeal4,Spreadsheet9.2!E3137,0)","v":-19496.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F131,0)+IF(IncludeDeal1,Spreadsheet9.2!F1133,0)+IF(IncludeDeal2,Spreadsheet9.2!F2135,0)+IF(IncludeDeal4,Spreadsheet9.2!F3137,0)","v":-503158.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G131,0)+IF(IncludeDeal1,Spreadsheet9.2!G1133,0)+IF(IncludeDeal2,Spreadsheet9.2!G2135,0)+IF(IncludeDeal4,Spreadsheet9.2!G3137,0)","v":232687.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H131,0)+IF(IncludeDeal1,Spreadsheet9.2!H1133,0)+IF(IncludeDeal2,Spreadsheet9.2!H2135,0)+IF(IncludeDeal4,Spreadsheet9.2!H3137,0)","v":877282.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I131,0)+IF(IncludeDeal1,Spreadsheet9.2!I1133,0)+IF(IncludeDeal2,Spreadsheet9.2!I2135,0)+IF(IncludeDeal4,Spreadsheet9.2!I3137,0)","v":848592.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J131,0)+IF(IncludeDeal1,Spreadsheet9.2!J1133,0)+IF(IncludeDeal2,Spreadsheet9.2!J2135,0)+IF(IncludeDeal4,Spreadsheet9.2!J3137,0)","v":586829},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K131,0)+IF(IncludeDeal1,Spreadsheet9.2!K1133,0)+IF(IncludeDeal2,Spreadsheet9.2!K2135,0)+IF(IncludeDeal4,Spreadsheet9.2!K3137,0)","v":-553813.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L131,0)+IF(IncludeDeal1,Spreadsheet9.2!L1133,0)+IF(IncludeDeal2,Spreadsheet9.2!L2135,0)+IF(IncludeDeal4,Spreadsheet9.2!L3137,0)","v":-1947533.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M131,0)+IF(IncludeDeal1,Spreadsheet9.2!M1133,0)+IF(IncludeDeal2,Spreadsheet9.2!M2135,0)+IF(IncludeDeal4,Spreadsheet9.2!M3137,0)","v":-1929153.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N131,0)+IF(IncludeDeal1,Spreadsheet9.2!N1133,0)+IF(IncludeDeal2,Spreadsheet9.2!N2135,0)+IF(IncludeDeal4,Spreadsheet9.2!N3137,0)","v":-2001345.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O131,0)+IF(IncludeDeal1,Spreadsheet9.2!O1133,0)+IF(IncludeDeal2,Spreadsheet9.2!O2135,0)+IF(IncludeDeal4,Spreadsheet9.2!O3137,0)","v":-2108766},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P131,0)+IF(IncludeDeal1,Spreadsheet9.2!P1133,0)+IF(IncludeDeal2,Spreadsheet9.2!P2135,0)+IF(IncludeDeal4,Spreadsheet9.2!P3137,0)","v":-2333233.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q131,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1133,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2135,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3137,0)","v":-1874679.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R131,0)+IF(IncludeDeal1,Spreadsheet9.2!R1133,0)+IF(IncludeDeal2,Spreadsheet9.2!R2135,0)+IF(IncludeDeal4,Spreadsheet9.2!R3137,0)","v":-1453972.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S131,0)+IF(IncludeDeal1,Spreadsheet9.2!S1133,0)+IF(IncludeDeal2,Spreadsheet9.2!S2135,0)+IF(IncludeDeal4,Spreadsheet9.2!S3137,0)","v":-1239239.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T131,0)+IF(IncludeDeal1,Spreadsheet9.2!T1133,0)+IF(IncludeDeal2,Spreadsheet9.2!T2135,0)+IF(IncludeDeal4,Spreadsheet9.2!T3137,0)","v":-1058480.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U131,0)+IF(IncludeDeal1,Spreadsheet9.2!U1133,0)+IF(IncludeDeal2,Spreadsheet9.2!U2135,0)+IF(IncludeDeal4,Spreadsheet9.2!U3137,0)","v":-1444581.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V131,0)+IF(IncludeDeal1,Spreadsheet9.2!V1133,0)+IF(IncludeDeal2,Spreadsheet9.2!V2135,0)+IF(IncludeDeal4,Spreadsheet9.2!V3137,0)","v":-1451611.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W131,0)+IF(IncludeDeal1,Spreadsheet9.2!W1133,0)+IF(IncludeDeal2,Spreadsheet9.2!W2135,0)+IF(IncludeDeal4,Spreadsheet9.2!W3137,0)","v":-1538539.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X131,0)+IF(IncludeDeal1,Spreadsheet9.2!X1133,0)+IF(IncludeDeal2,Spreadsheet9.2!X2135,0)+IF(IncludeDeal4,Spreadsheet9.2!X3137,0)","v":-1544072.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y131,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1133,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2135,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3137,0)","v":-636476.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z131,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1133,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2135,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3137,0)","v":-363439.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA131,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3137,0)","v":-239316.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB131,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3137,0)","v":-153858.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC131,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3137,0)","v":-625590},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD131,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3137,0)","v":255073.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE131,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3137,0)","v":1579635.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF131,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3137,0)","v":2346521.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG131,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3137,0)","v":879975.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH131,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3137,0)","v":1417270.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI131,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3137,0)","v":3050861.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ131,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3137,0)","v":3269443.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK131,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3137,0)","v":6349303.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL131,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3137,0)","v":8315518.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM131,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3137,0)","v":5983247.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN131,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3137,0)","v":5635510.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO131,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3137,0)","v":4229762.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP131,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3137,0)","v":4467641.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ131,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3137,0)","v":4462287.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR131,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3137,0)","v":4454189.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS131,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3137,0)","v":4287602.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT131,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3137,0)","v":2754313.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU131,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3137,0)","v":3046040.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV131,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3137,0)","v":2995451},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW131,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3137,0)","v":3248387.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX131,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3137,0)","v":3029180.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY131,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3137,0)","v":2032793},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ131,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1133,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2135,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3137,0)","v":1780263.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA131,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3137,0)","v":1211319.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB131,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3137,0)","v":513485.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC131,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3137,0)","v":311989.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD131,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3137,0)","v":244440},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE131,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3137,0)","v":119397.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF131,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3137,0)","v":14691.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG131,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3137,0)","v":-95119.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH131,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3137,0)","v":-221590.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI131,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3137,0)","v":-133389.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ131,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3137,0)","v":-136904.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK131,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3137,0)","v":-141030.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL131,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3137,0)","v":-145893.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM131,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3137,0)","v":-150230.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN131,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3137,0)","v":-155305.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO131,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1133,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2135,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3137,0)","v":-158427.5}]
[null,"Simulation 98",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C132,0)+IF(IncludeDeal1,Spreadsheet9.2!C1134,0)+IF(IncludeDeal2,Spreadsheet9.2!C2136,0)+IF(IncludeDeal4,Spreadsheet9.2!C3138,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E132,0)+IF(IncludeDeal1,Spreadsheet9.2!E1134,0)+IF(IncludeDeal2,Spreadsheet9.2!E2136,0)+IF(IncludeDeal4,Spreadsheet9.2!E3138,0)","v":298579.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F132,0)+IF(IncludeDeal1,Spreadsheet9.2!F1134,0)+IF(IncludeDeal2,Spreadsheet9.2!F2136,0)+IF(IncludeDeal4,Spreadsheet9.2!F3138,0)","v":542566},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G132,0)+IF(IncludeDeal1,Spreadsheet9.2!G1134,0)+IF(IncludeDeal2,Spreadsheet9.2!G2136,0)+IF(IncludeDeal4,Spreadsheet9.2!G3138,0)","v":135120.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H132,0)+IF(IncludeDeal1,Spreadsheet9.2!H1134,0)+IF(IncludeDeal2,Spreadsheet9.2!H2136,0)+IF(IncludeDeal4,Spreadsheet9.2!H3138,0)","v":306269.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I132,0)+IF(IncludeDeal1,Spreadsheet9.2!I1134,0)+IF(IncludeDeal2,Spreadsheet9.2!I2136,0)+IF(IncludeDeal4,Spreadsheet9.2!I3138,0)","v":-1226636.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J132,0)+IF(IncludeDeal1,Spreadsheet9.2!J1134,0)+IF(IncludeDeal2,Spreadsheet9.2!J2136,0)+IF(IncludeDeal4,Spreadsheet9.2!J3138,0)","v":-1464858.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K132,0)+IF(IncludeDeal1,Spreadsheet9.2!K1134,0)+IF(IncludeDeal2,Spreadsheet9.2!K2136,0)+IF(IncludeDeal4,Spreadsheet9.2!K3138,0)","v":-2444217.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L132,0)+IF(IncludeDeal1,Spreadsheet9.2!L1134,0)+IF(IncludeDeal2,Spreadsheet9.2!L2136,0)+IF(IncludeDeal4,Spreadsheet9.2!L3138,0)","v":-2070555.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M132,0)+IF(IncludeDeal1,Spreadsheet9.2!M1134,0)+IF(IncludeDeal2,Spreadsheet9.2!M2136,0)+IF(IncludeDeal4,Spreadsheet9.2!M3138,0)","v":-2400052},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N132,0)+IF(IncludeDeal1,Spreadsheet9.2!N1134,0)+IF(IncludeDeal2,Spreadsheet9.2!N2136,0)+IF(IncludeDeal4,Spreadsheet9.2!N3138,0)","v":-2197252},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O132,0)+IF(IncludeDeal1,Spreadsheet9.2!O1134,0)+IF(IncludeDeal2,Spreadsheet9.2!O2136,0)+IF(IncludeDeal4,Spreadsheet9.2!O3138,0)","v":-878528},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P132,0)+IF(IncludeDeal1,Spreadsheet9.2!P1134,0)+IF(IncludeDeal2,Spreadsheet9.2!P2136,0)+IF(IncludeDeal4,Spreadsheet9.2!P3138,0)","v":16863.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q132,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1134,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2136,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3138,0)","v":340885.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R132,0)+IF(IncludeDeal1,Spreadsheet9.2!R1134,0)+IF(IncludeDeal2,Spreadsheet9.2!R2136,0)+IF(IncludeDeal4,Spreadsheet9.2!R3138,0)","v":-1316599.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S132,0)+IF(IncludeDeal1,Spreadsheet9.2!S1134,0)+IF(IncludeDeal2,Spreadsheet9.2!S2136,0)+IF(IncludeDeal4,Spreadsheet9.2!S3138,0)","v":-1747493.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T132,0)+IF(IncludeDeal1,Spreadsheet9.2!T1134,0)+IF(IncludeDeal2,Spreadsheet9.2!T2136,0)+IF(IncludeDeal4,Spreadsheet9.2!T3138,0)","v":-2640247.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U132,0)+IF(IncludeDeal1,Spreadsheet9.2!U1134,0)+IF(IncludeDeal2,Spreadsheet9.2!U2136,0)+IF(IncludeDeal4,Spreadsheet9.2!U3138,0)","v":-2706176},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V132,0)+IF(IncludeDeal1,Spreadsheet9.2!V1134,0)+IF(IncludeDeal2,Spreadsheet9.2!V2136,0)+IF(IncludeDeal4,Spreadsheet9.2!V3138,0)","v":-2888165.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W132,0)+IF(IncludeDeal1,Spreadsheet9.2!W1134,0)+IF(IncludeDeal2,Spreadsheet9.2!W2136,0)+IF(IncludeDeal4,Spreadsheet9.2!W3138,0)","v":-2769130.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X132,0)+IF(IncludeDeal1,Spreadsheet9.2!X1134,0)+IF(IncludeDeal2,Spreadsheet9.2!X2136,0)+IF(IncludeDeal4,Spreadsheet9.2!X3138,0)","v":-2950349.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y132,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1134,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2136,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3138,0)","v":-2584774.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z132,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1134,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2136,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3138,0)","v":-2458875.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA132,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3138,0)","v":-2333582.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB132,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3138,0)","v":-2505120.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC132,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3138,0)","v":-2679129.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD132,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3138,0)","v":-3041499.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE132,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3138,0)","v":-2732687.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF132,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3138,0)","v":-2635866.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG132,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3138,0)","v":-2439694.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH132,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3138,0)","v":-2406068.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI132,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3138,0)","v":-2437414.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ132,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3138,0)","v":-2458706.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK132,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3138,0)","v":-2359435.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL132,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3138,0)","v":-2253900.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM132,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3138,0)","v":-2218639.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN132,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3138,0)","v":-2101934.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO132,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3138,0)","v":-2065490.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP132,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3138,0)","v":-1998954.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ132,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3138,0)","v":-1803539.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR132,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3138,0)","v":-1668420.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS132,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3138,0)","v":-1516326.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT132,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3138,0)","v":-1302243.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU132,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3138,0)","v":-1232864.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV132,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3138,0)","v":-1106854.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW132,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3138,0)","v":-906951.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX132,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3138,0)","v":-810997.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY132,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3138,0)","v":-575028.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ132,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1134,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2136,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3138,0)","v":-415149},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA132,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3138,0)","v":-371304.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB132,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3138,0)","v":-306985.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC132,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3138,0)","v":-80676.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD132,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3138,0)","v":-135025.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE132,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3138,0)","v":-159641.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF132,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3138,0)","v":-232260.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG132,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3138,0)","v":-307322.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH132,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3138,0)","v":-354649.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI132,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3138,0)","v":-150485.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ132,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3138,0)","v":-152094.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK132,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3138,0)","v":-155004.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL132,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3138,0)","v":-157583.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM132,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3138,0)","v":-162240.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN132,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3138,0)","v":-164905.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO132,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1134,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2136,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3138,0)","v":-166753.5}]
[null,"Simulation 99",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C133,0)+IF(IncludeDeal1,Spreadsheet9.2!C1135,0)+IF(IncludeDeal2,Spreadsheet9.2!C2137,0)+IF(IncludeDeal4,Spreadsheet9.2!C3139,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E133,0)+IF(IncludeDeal1,Spreadsheet9.2!E1135,0)+IF(IncludeDeal2,Spreadsheet9.2!E2137,0)+IF(IncludeDeal4,Spreadsheet9.2!E3139,0)","v":-950490.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F133,0)+IF(IncludeDeal1,Spreadsheet9.2!F1135,0)+IF(IncludeDeal2,Spreadsheet9.2!F2137,0)+IF(IncludeDeal4,Spreadsheet9.2!F3139,0)","v":-1327781.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G133,0)+IF(IncludeDeal1,Spreadsheet9.2!G1135,0)+IF(IncludeDeal2,Spreadsheet9.2!G2137,0)+IF(IncludeDeal4,Spreadsheet9.2!G3139,0)","v":-1723716.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H133,0)+IF(IncludeDeal1,Spreadsheet9.2!H1135,0)+IF(IncludeDeal2,Spreadsheet9.2!H2137,0)+IF(IncludeDeal4,Spreadsheet9.2!H3139,0)","v":-1701671.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I133,0)+IF(IncludeDeal1,Spreadsheet9.2!I1135,0)+IF(IncludeDeal2,Spreadsheet9.2!I2137,0)+IF(IncludeDeal4,Spreadsheet9.2!I3139,0)","v":-1354240.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J133,0)+IF(IncludeDeal1,Spreadsheet9.2!J1135,0)+IF(IncludeDeal2,Spreadsheet9.2!J2137,0)+IF(IncludeDeal4,Spreadsheet9.2!J3139,0)","v":-1864203.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K133,0)+IF(IncludeDeal1,Spreadsheet9.2!K1135,0)+IF(IncludeDeal2,Spreadsheet9.2!K2137,0)+IF(IncludeDeal4,Spreadsheet9.2!K3139,0)","v":-1269573.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L133,0)+IF(IncludeDeal1,Spreadsheet9.2!L1135,0)+IF(IncludeDeal2,Spreadsheet9.2!L2137,0)+IF(IncludeDeal4,Spreadsheet9.2!L3139,0)","v":-1654506.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M133,0)+IF(IncludeDeal1,Spreadsheet9.2!M1135,0)+IF(IncludeDeal2,Spreadsheet9.2!M2137,0)+IF(IncludeDeal4,Spreadsheet9.2!M3139,0)","v":-1709160.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N133,0)+IF(IncludeDeal1,Spreadsheet9.2!N1135,0)+IF(IncludeDeal2,Spreadsheet9.2!N2137,0)+IF(IncludeDeal4,Spreadsheet9.2!N3139,0)","v":-1310329.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O133,0)+IF(IncludeDeal1,Spreadsheet9.2!O1135,0)+IF(IncludeDeal2,Spreadsheet9.2!O2137,0)+IF(IncludeDeal4,Spreadsheet9.2!O3139,0)","v":-1070662.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P133,0)+IF(IncludeDeal1,Spreadsheet9.2!P1135,0)+IF(IncludeDeal2,Spreadsheet9.2!P2137,0)+IF(IncludeDeal4,Spreadsheet9.2!P3139,0)","v":-916609.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q133,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1135,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2137,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3139,0)","v":149559.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R133,0)+IF(IncludeDeal1,Spreadsheet9.2!R1135,0)+IF(IncludeDeal2,Spreadsheet9.2!R2137,0)+IF(IncludeDeal4,Spreadsheet9.2!R3139,0)","v":449818.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S133,0)+IF(IncludeDeal1,Spreadsheet9.2!S1135,0)+IF(IncludeDeal2,Spreadsheet9.2!S2137,0)+IF(IncludeDeal4,Spreadsheet9.2!S3139,0)","v":1154206.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T133,0)+IF(IncludeDeal1,Spreadsheet9.2!T1135,0)+IF(IncludeDeal2,Spreadsheet9.2!T2137,0)+IF(IncludeDeal4,Spreadsheet9.2!T3139,0)","v":1391997.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U133,0)+IF(IncludeDeal1,Spreadsheet9.2!U1135,0)+IF(IncludeDeal2,Spreadsheet9.2!U2137,0)+IF(IncludeDeal4,Spreadsheet9.2!U3139,0)","v":1638806.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V133,0)+IF(IncludeDeal1,Spreadsheet9.2!V1135,0)+IF(IncludeDeal2,Spreadsheet9.2!V2137,0)+IF(IncludeDeal4,Spreadsheet9.2!V3139,0)","v":2928022.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W133,0)+IF(IncludeDeal1,Spreadsheet9.2!W1135,0)+IF(IncludeDeal2,Spreadsheet9.2!W2137,0)+IF(IncludeDeal4,Spreadsheet9.2!W3139,0)","v":2267527.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X133,0)+IF(IncludeDeal1,Spreadsheet9.2!X1135,0)+IF(IncludeDeal2,Spreadsheet9.2!X2137,0)+IF(IncludeDeal4,Spreadsheet9.2!X3139,0)","v":1954389.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y133,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1135,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2137,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3139,0)","v":1762437.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z133,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1135,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2137,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3139,0)","v":2869419.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA133,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3139,0)","v":4336183.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB133,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3139,0)","v":3622138.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC133,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3139,0)","v":4384553.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD133,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3139,0)","v":4054068},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE133,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3139,0)","v":2720041.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF133,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3139,0)","v":3280927.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG133,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3139,0)","v":2259150.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH133,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3139,0)","v":3425878.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI133,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3139,0)","v":4361696.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ133,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3139,0)","v":4005406.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK133,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3139,0)","v":4194109},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL133,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3139,0)","v":4238900},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM133,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3139,0)","v":3462608.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN133,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3139,0)","v":2565931.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO133,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3139,0)","v":3207459.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP133,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3139,0)","v":3305136.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ133,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3139,0)","v":5327709.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR133,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3139,0)","v":5440414.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS133,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3139,0)","v":5199952.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT133,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3139,0)","v":6371742.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU133,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3139,0)","v":6446056.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV133,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3139,0)","v":7549281},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW133,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3139,0)","v":6036360},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX133,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3139,0)","v":4999452.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY133,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3139,0)","v":4141131.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ133,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1135,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2137,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3139,0)","v":2691734.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA133,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3139,0)","v":2021137.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB133,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3139,0)","v":890926.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC133,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3139,0)","v":509072.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD133,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3139,0)","v":345402.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE133,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3139,0)","v":279823.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF133,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3139,0)","v":130447.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG133,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3139,0)","v":-51073.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH133,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3139,0)","v":-246551.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI133,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3139,0)","v":-188108},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ133,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3139,0)","v":-195433.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK133,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3139,0)","v":-201149.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL133,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3139,0)","v":-206289.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM133,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3139,0)","v":-209956.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN133,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3139,0)","v":-213919.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO133,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1135,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2137,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3139,0)","v":-215825.8}]
[null,"Simulation 100",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C134,0)+IF(IncludeDeal1,Spreadsheet9.2!C1136,0)+IF(IncludeDeal2,Spreadsheet9.2!C2138,0)+IF(IncludeDeal4,Spreadsheet9.2!C3140,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E134,0)+IF(IncludeDeal1,Spreadsheet9.2!E1136,0)+IF(IncludeDeal2,Spreadsheet9.2!E2138,0)+IF(IncludeDeal4,Spreadsheet9.2!E3140,0)","v":-127085.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F134,0)+IF(IncludeDeal1,Spreadsheet9.2!F1136,0)+IF(IncludeDeal2,Spreadsheet9.2!F2138,0)+IF(IncludeDeal4,Spreadsheet9.2!F3140,0)","v":128598.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G134,0)+IF(IncludeDeal1,Spreadsheet9.2!G1136,0)+IF(IncludeDeal2,Spreadsheet9.2!G2138,0)+IF(IncludeDeal4,Spreadsheet9.2!G3140,0)","v":1146657.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H134,0)+IF(IncludeDeal1,Spreadsheet9.2!H1136,0)+IF(IncludeDeal2,Spreadsheet9.2!H2138,0)+IF(IncludeDeal4,Spreadsheet9.2!H3140,0)","v":1909521.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I134,0)+IF(IncludeDeal1,Spreadsheet9.2!I1136,0)+IF(IncludeDeal2,Spreadsheet9.2!I2138,0)+IF(IncludeDeal4,Spreadsheet9.2!I3140,0)","v":1255482.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J134,0)+IF(IncludeDeal1,Spreadsheet9.2!J1136,0)+IF(IncludeDeal2,Spreadsheet9.2!J2138,0)+IF(IncludeDeal4,Spreadsheet9.2!J3140,0)","v":462629.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K134,0)+IF(IncludeDeal1,Spreadsheet9.2!K1136,0)+IF(IncludeDeal2,Spreadsheet9.2!K2138,0)+IF(IncludeDeal4,Spreadsheet9.2!K3140,0)","v":619776.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L134,0)+IF(IncludeDeal1,Spreadsheet9.2!L1136,0)+IF(IncludeDeal2,Spreadsheet9.2!L2138,0)+IF(IncludeDeal4,Spreadsheet9.2!L3140,0)","v":95310.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M134,0)+IF(IncludeDeal1,Spreadsheet9.2!M1136,0)+IF(IncludeDeal2,Spreadsheet9.2!M2138,0)+IF(IncludeDeal4,Spreadsheet9.2!M3140,0)","v":1618744.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N134,0)+IF(IncludeDeal1,Spreadsheet9.2!N1136,0)+IF(IncludeDeal2,Spreadsheet9.2!N2138,0)+IF(IncludeDeal4,Spreadsheet9.2!N3140,0)","v":2074673.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O134,0)+IF(IncludeDeal1,Spreadsheet9.2!O1136,0)+IF(IncludeDeal2,Spreadsheet9.2!O2138,0)+IF(IncludeDeal4,Spreadsheet9.2!O3140,0)","v":2200985},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P134,0)+IF(IncludeDeal1,Spreadsheet9.2!P1136,0)+IF(IncludeDeal2,Spreadsheet9.2!P2138,0)+IF(IncludeDeal4,Spreadsheet9.2!P3140,0)","v":2142740.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q134,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1136,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2138,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3140,0)","v":1697051.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R134,0)+IF(IncludeDeal1,Spreadsheet9.2!R1136,0)+IF(IncludeDeal2,Spreadsheet9.2!R2138,0)+IF(IncludeDeal4,Spreadsheet9.2!R3140,0)","v":1804938.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S134,0)+IF(IncludeDeal1,Spreadsheet9.2!S1136,0)+IF(IncludeDeal2,Spreadsheet9.2!S2138,0)+IF(IncludeDeal4,Spreadsheet9.2!S3140,0)","v":3143559.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T134,0)+IF(IncludeDeal1,Spreadsheet9.2!T1136,0)+IF(IncludeDeal2,Spreadsheet9.2!T2138,0)+IF(IncludeDeal4,Spreadsheet9.2!T3140,0)","v":3805931.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U134,0)+IF(IncludeDeal1,Spreadsheet9.2!U1136,0)+IF(IncludeDeal2,Spreadsheet9.2!U2138,0)+IF(IncludeDeal4,Spreadsheet9.2!U3140,0)","v":3351674.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V134,0)+IF(IncludeDeal1,Spreadsheet9.2!V1136,0)+IF(IncludeDeal2,Spreadsheet9.2!V2138,0)+IF(IncludeDeal4,Spreadsheet9.2!V3140,0)","v":5233227.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W134,0)+IF(IncludeDeal1,Spreadsheet9.2!W1136,0)+IF(IncludeDeal2,Spreadsheet9.2!W2138,0)+IF(IncludeDeal4,Spreadsheet9.2!W3140,0)","v":6223254.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X134,0)+IF(IncludeDeal1,Spreadsheet9.2!X1136,0)+IF(IncludeDeal2,Spreadsheet9.2!X2138,0)+IF(IncludeDeal4,Spreadsheet9.2!X3140,0)","v":8109837.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y134,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1136,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2138,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3140,0)","v":10959782},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z134,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1136,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2138,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3140,0)","v":11940590.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA134,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3140,0)","v":13039088.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB134,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3140,0)","v":10600941},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC134,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3140,0)","v":8540737.1999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD134,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3140,0)","v":6510537.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE134,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3140,0)","v":7904809},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF134,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3140,0)","v":8336601.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG134,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3140,0)","v":6973002.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH134,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3140,0)","v":7083486.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI134,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3140,0)","v":8622637.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ134,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3140,0)","v":8770203.6999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK134,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3140,0)","v":8040170.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL134,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3140,0)","v":8945752.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM134,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3140,0)","v":9558274},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN134,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3140,0)","v":9219753.1999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO134,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3140,0)","v":12204362.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP134,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3140,0)","v":12876483.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ134,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3140,0)","v":12823884.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR134,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3140,0)","v":10881355.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS134,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3140,0)","v":11281856.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT134,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3140,0)","v":9036597.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU134,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3140,0)","v":8393573},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV134,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3140,0)","v":6465048.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW134,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3140,0)","v":3760672.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX134,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3140,0)","v":2835436.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY134,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3140,0)","v":2166375.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ134,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1136,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2138,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3140,0)","v":1033431.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA134,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3140,0)","v":530426.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB134,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3140,0)","v":-110896.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC134,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3140,0)","v":-279516.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD134,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3140,0)","v":-334905.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE134,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3140,0)","v":-462117.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF134,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3140,0)","v":-570925.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG134,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3140,0)","v":-657837.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH134,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3140,0)","v":-742725.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI134,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3140,0)","v":-378774.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ134,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3140,0)","v":-381435.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK134,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3140,0)","v":-383365.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL134,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3140,0)","v":-385858.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM134,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3140,0)","v":-388838.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN134,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3140,0)","v":-391740.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO134,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1136,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2138,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3140,0)","v":-393532.8}]
[null,"Simulation 101",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C135,0)+IF(IncludeDeal1,Spreadsheet9.2!C1137,0)+IF(IncludeDeal2,Spreadsheet9.2!C2139,0)+IF(IncludeDeal4,Spreadsheet9.2!C3141,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E135,0)+IF(IncludeDeal1,Spreadsheet9.2!E1137,0)+IF(IncludeDeal2,Spreadsheet9.2!E2139,0)+IF(IncludeDeal4,Spreadsheet9.2!E3141,0)","v":-759207.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F135,0)+IF(IncludeDeal1,Spreadsheet9.2!F1137,0)+IF(IncludeDeal2,Spreadsheet9.2!F2139,0)+IF(IncludeDeal4,Spreadsheet9.2!F3141,0)","v":-84530.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G135,0)+IF(IncludeDeal1,Spreadsheet9.2!G1137,0)+IF(IncludeDeal2,Spreadsheet9.2!G2139,0)+IF(IncludeDeal4,Spreadsheet9.2!G3141,0)","v":400613.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H135,0)+IF(IncludeDeal1,Spreadsheet9.2!H1137,0)+IF(IncludeDeal2,Spreadsheet9.2!H2139,0)+IF(IncludeDeal4,Spreadsheet9.2!H3141,0)","v":-476522.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I135,0)+IF(IncludeDeal1,Spreadsheet9.2!I1137,0)+IF(IncludeDeal2,Spreadsheet9.2!I2139,0)+IF(IncludeDeal4,Spreadsheet9.2!I3141,0)","v":-59859.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J135,0)+IF(IncludeDeal1,Spreadsheet9.2!J1137,0)+IF(IncludeDeal2,Spreadsheet9.2!J2139,0)+IF(IncludeDeal4,Spreadsheet9.2!J3141,0)","v":-673015.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K135,0)+IF(IncludeDeal1,Spreadsheet9.2!K1137,0)+IF(IncludeDeal2,Spreadsheet9.2!K2139,0)+IF(IncludeDeal4,Spreadsheet9.2!K3141,0)","v":-823979.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L135,0)+IF(IncludeDeal1,Spreadsheet9.2!L1137,0)+IF(IncludeDeal2,Spreadsheet9.2!L2139,0)+IF(IncludeDeal4,Spreadsheet9.2!L3141,0)","v":-491232.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M135,0)+IF(IncludeDeal1,Spreadsheet9.2!M1137,0)+IF(IncludeDeal2,Spreadsheet9.2!M2139,0)+IF(IncludeDeal4,Spreadsheet9.2!M3141,0)","v":-186019.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N135,0)+IF(IncludeDeal1,Spreadsheet9.2!N1137,0)+IF(IncludeDeal2,Spreadsheet9.2!N2139,0)+IF(IncludeDeal4,Spreadsheet9.2!N3141,0)","v":-174845.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O135,0)+IF(IncludeDeal1,Spreadsheet9.2!O1137,0)+IF(IncludeDeal2,Spreadsheet9.2!O2139,0)+IF(IncludeDeal4,Spreadsheet9.2!O3141,0)","v":-1023567},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P135,0)+IF(IncludeDeal1,Spreadsheet9.2!P1137,0)+IF(IncludeDeal2,Spreadsheet9.2!P2139,0)+IF(IncludeDeal4,Spreadsheet9.2!P3141,0)","v":-936207},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q135,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1137,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2139,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3141,0)","v":-1843644.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R135,0)+IF(IncludeDeal1,Spreadsheet9.2!R1137,0)+IF(IncludeDeal2,Spreadsheet9.2!R2139,0)+IF(IncludeDeal4,Spreadsheet9.2!R3141,0)","v":-1622024.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S135,0)+IF(IncludeDeal1,Spreadsheet9.2!S1137,0)+IF(IncludeDeal2,Spreadsheet9.2!S2139,0)+IF(IncludeDeal4,Spreadsheet9.2!S3141,0)","v":-1255797.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T135,0)+IF(IncludeDeal1,Spreadsheet9.2!T1137,0)+IF(IncludeDeal2,Spreadsheet9.2!T2139,0)+IF(IncludeDeal4,Spreadsheet9.2!T3141,0)","v":-648178.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U135,0)+IF(IncludeDeal1,Spreadsheet9.2!U1137,0)+IF(IncludeDeal2,Spreadsheet9.2!U2139,0)+IF(IncludeDeal4,Spreadsheet9.2!U3141,0)","v":-709531.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V135,0)+IF(IncludeDeal1,Spreadsheet9.2!V1137,0)+IF(IncludeDeal2,Spreadsheet9.2!V2139,0)+IF(IncludeDeal4,Spreadsheet9.2!V3141,0)","v":-1482545.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W135,0)+IF(IncludeDeal1,Spreadsheet9.2!W1137,0)+IF(IncludeDeal2,Spreadsheet9.2!W2139,0)+IF(IncludeDeal4,Spreadsheet9.2!W3141,0)","v":-1637336},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X135,0)+IF(IncludeDeal1,Spreadsheet9.2!X1137,0)+IF(IncludeDeal2,Spreadsheet9.2!X2139,0)+IF(IncludeDeal4,Spreadsheet9.2!X3141,0)","v":-1990435.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y135,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1137,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2139,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3141,0)","v":-1327772.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z135,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1137,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2139,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3141,0)","v":-1197036.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA135,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3141,0)","v":-1322823.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB135,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3141,0)","v":-709868.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC135,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3141,0)","v":-24451.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD135,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3141,0)","v":-470991},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE135,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3141,0)","v":898922.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF135,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3141,0)","v":821969.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG135,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3141,0)","v":-458302.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH135,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3141,0)","v":-696443.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI135,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3141,0)","v":-733290},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ135,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3141,0)","v":55096.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK135,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3141,0)","v":1665732.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL135,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3141,0)","v":933321},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM135,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3141,0)","v":804923.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN135,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3141,0)","v":828771.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO135,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3141,0)","v":1169097.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP135,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3141,0)","v":1262363.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ135,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3141,0)","v":920500.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR135,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3141,0)","v":655803},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS135,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3141,0)","v":268252.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT135,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3141,0)","v":387800.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU135,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3141,0)","v":399755.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV135,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3141,0)","v":50129.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW135,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3141,0)","v":138163.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX135,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3141,0)","v":114115.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY135,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3141,0)","v":60645.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ135,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1137,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2139,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3141,0)","v":79060.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA135,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3141,0)","v":190881.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB135,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3141,0)","v":191630.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC135,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3141,0)","v":269529.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD135,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3141,0)","v":192533.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE135,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3141,0)","v":93331.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF135,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3141,0)","v":34800.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG135,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3141,0)","v":-67046.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH135,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3141,0)","v":-140826.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI135,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3141,0)","v":-100542.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ135,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3141,0)","v":-105404.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK135,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3141,0)","v":-110804.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL135,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3141,0)","v":-113853.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM135,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3141,0)","v":-115030.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN135,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3141,0)","v":-118967.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO135,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1137,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2139,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3141,0)","v":-123211.5}]
[null,"Simulation 102",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C136,0)+IF(IncludeDeal1,Spreadsheet9.2!C1138,0)+IF(IncludeDeal2,Spreadsheet9.2!C2140,0)+IF(IncludeDeal4,Spreadsheet9.2!C3142,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E136,0)+IF(IncludeDeal1,Spreadsheet9.2!E1138,0)+IF(IncludeDeal2,Spreadsheet9.2!E2140,0)+IF(IncludeDeal4,Spreadsheet9.2!E3142,0)","v":-877036.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F136,0)+IF(IncludeDeal1,Spreadsheet9.2!F1138,0)+IF(IncludeDeal2,Spreadsheet9.2!F2140,0)+IF(IncludeDeal4,Spreadsheet9.2!F3142,0)","v":-958010},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G136,0)+IF(IncludeDeal1,Spreadsheet9.2!G1138,0)+IF(IncludeDeal2,Spreadsheet9.2!G2140,0)+IF(IncludeDeal4,Spreadsheet9.2!G3142,0)","v":-1384009},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H136,0)+IF(IncludeDeal1,Spreadsheet9.2!H1138,0)+IF(IncludeDeal2,Spreadsheet9.2!H2140,0)+IF(IncludeDeal4,Spreadsheet9.2!H3142,0)","v":-1545906.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I136,0)+IF(IncludeDeal1,Spreadsheet9.2!I1138,0)+IF(IncludeDeal2,Spreadsheet9.2!I2140,0)+IF(IncludeDeal4,Spreadsheet9.2!I3142,0)","v":-2516846.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J136,0)+IF(IncludeDeal1,Spreadsheet9.2!J1138,0)+IF(IncludeDeal2,Spreadsheet9.2!J2140,0)+IF(IncludeDeal4,Spreadsheet9.2!J3142,0)","v":-2001890.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K136,0)+IF(IncludeDeal1,Spreadsheet9.2!K1138,0)+IF(IncludeDeal2,Spreadsheet9.2!K2140,0)+IF(IncludeDeal4,Spreadsheet9.2!K3142,0)","v":-1552183.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L136,0)+IF(IncludeDeal1,Spreadsheet9.2!L1138,0)+IF(IncludeDeal2,Spreadsheet9.2!L2140,0)+IF(IncludeDeal4,Spreadsheet9.2!L3142,0)","v":-1138932},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M136,0)+IF(IncludeDeal1,Spreadsheet9.2!M1138,0)+IF(IncludeDeal2,Spreadsheet9.2!M2140,0)+IF(IncludeDeal4,Spreadsheet9.2!M3142,0)","v":-660164.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N136,0)+IF(IncludeDeal1,Spreadsheet9.2!N1138,0)+IF(IncludeDeal2,Spreadsheet9.2!N2140,0)+IF(IncludeDeal4,Spreadsheet9.2!N3142,0)","v":-2029490.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O136,0)+IF(IncludeDeal1,Spreadsheet9.2!O1138,0)+IF(IncludeDeal2,Spreadsheet9.2!O2140,0)+IF(IncludeDeal4,Spreadsheet9.2!O3142,0)","v":-2381615.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P136,0)+IF(IncludeDeal1,Spreadsheet9.2!P1138,0)+IF(IncludeDeal2,Spreadsheet9.2!P2140,0)+IF(IncludeDeal4,Spreadsheet9.2!P3142,0)","v":-1849015.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q136,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1138,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2140,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3142,0)","v":-1638041.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R136,0)+IF(IncludeDeal1,Spreadsheet9.2!R1138,0)+IF(IncludeDeal2,Spreadsheet9.2!R2140,0)+IF(IncludeDeal4,Spreadsheet9.2!R3142,0)","v":-1299057.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S136,0)+IF(IncludeDeal1,Spreadsheet9.2!S1138,0)+IF(IncludeDeal2,Spreadsheet9.2!S2140,0)+IF(IncludeDeal4,Spreadsheet9.2!S3142,0)","v":-2366252.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T136,0)+IF(IncludeDeal1,Spreadsheet9.2!T1138,0)+IF(IncludeDeal2,Spreadsheet9.2!T2140,0)+IF(IncludeDeal4,Spreadsheet9.2!T3142,0)","v":-2058223.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U136,0)+IF(IncludeDeal1,Spreadsheet9.2!U1138,0)+IF(IncludeDeal2,Spreadsheet9.2!U2140,0)+IF(IncludeDeal4,Spreadsheet9.2!U3142,0)","v":-2659436.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V136,0)+IF(IncludeDeal1,Spreadsheet9.2!V1138,0)+IF(IncludeDeal2,Spreadsheet9.2!V2140,0)+IF(IncludeDeal4,Spreadsheet9.2!V3142,0)","v":-3198325},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W136,0)+IF(IncludeDeal1,Spreadsheet9.2!W1138,0)+IF(IncludeDeal2,Spreadsheet9.2!W2140,0)+IF(IncludeDeal4,Spreadsheet9.2!W3142,0)","v":-3402789.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X136,0)+IF(IncludeDeal1,Spreadsheet9.2!X1138,0)+IF(IncludeDeal2,Spreadsheet9.2!X2140,0)+IF(IncludeDeal4,Spreadsheet9.2!X3142,0)","v":-2944723.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y136,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1138,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2140,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3142,0)","v":-2986939.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z136,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1138,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2140,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3142,0)","v":-2884248.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA136,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3142,0)","v":-2952141.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB136,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3142,0)","v":-3145264.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC136,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3142,0)","v":-3361064.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD136,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3142,0)","v":-3304691.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE136,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3142,0)","v":-2840334.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF136,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3142,0)","v":-2916737},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG136,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3142,0)","v":-2864673.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH136,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3142,0)","v":-2837329.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI136,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3142,0)","v":-2892390},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ136,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3142,0)","v":-2858501.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK136,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3142,0)","v":-2619121.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL136,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3142,0)","v":-2666169.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM136,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3142,0)","v":-2499591.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN136,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3142,0)","v":-2424888.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO136,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3142,0)","v":-2365402.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP136,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3142,0)","v":-2210185.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ136,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3142,0)","v":-1957595.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR136,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3142,0)","v":-1781868.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS136,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3142,0)","v":-1631877.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT136,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3142,0)","v":-1527842.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU136,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3142,0)","v":-1448394.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV136,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3142,0)","v":-1434366.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW136,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3142,0)","v":-1171354.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX136,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3142,0)","v":-968204.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY136,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3142,0)","v":-834649.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ136,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1138,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2140,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3142,0)","v":-750951.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA136,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3142,0)","v":-706686.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB136,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3142,0)","v":-660869},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC136,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3142,0)","v":-312966.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD136,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3142,0)","v":-322069.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE136,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3142,0)","v":-349196.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF136,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3142,0)","v":-424441.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG136,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3142,0)","v":-479722.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH136,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3142,0)","v":-549153.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI136,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3142,0)","v":-276253.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ136,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3142,0)","v":-277631.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK136,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3142,0)","v":-279891.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL136,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3142,0)","v":-283709.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM136,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3142,0)","v":-288612.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN136,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3142,0)","v":-290636.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO136,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1138,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2140,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3142,0)","v":-292452.2}]
[null,"Simulation 103",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C137,0)+IF(IncludeDeal1,Spreadsheet9.2!C1139,0)+IF(IncludeDeal2,Spreadsheet9.2!C2141,0)+IF(IncludeDeal4,Spreadsheet9.2!C3143,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E137,0)+IF(IncludeDeal1,Spreadsheet9.2!E1139,0)+IF(IncludeDeal2,Spreadsheet9.2!E2141,0)+IF(IncludeDeal4,Spreadsheet9.2!E3143,0)","v":-167143.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F137,0)+IF(IncludeDeal1,Spreadsheet9.2!F1139,0)+IF(IncludeDeal2,Spreadsheet9.2!F2141,0)+IF(IncludeDeal4,Spreadsheet9.2!F3143,0)","v":-532805.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G137,0)+IF(IncludeDeal1,Spreadsheet9.2!G1139,0)+IF(IncludeDeal2,Spreadsheet9.2!G2141,0)+IF(IncludeDeal4,Spreadsheet9.2!G3143,0)","v":-451447.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H137,0)+IF(IncludeDeal1,Spreadsheet9.2!H1139,0)+IF(IncludeDeal2,Spreadsheet9.2!H2141,0)+IF(IncludeDeal4,Spreadsheet9.2!H3143,0)","v":171512.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I137,0)+IF(IncludeDeal1,Spreadsheet9.2!I1139,0)+IF(IncludeDeal2,Spreadsheet9.2!I2141,0)+IF(IncludeDeal4,Spreadsheet9.2!I3143,0)","v":-408354.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J137,0)+IF(IncludeDeal1,Spreadsheet9.2!J1139,0)+IF(IncludeDeal2,Spreadsheet9.2!J2141,0)+IF(IncludeDeal4,Spreadsheet9.2!J3143,0)","v":-833007.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K137,0)+IF(IncludeDeal1,Spreadsheet9.2!K1139,0)+IF(IncludeDeal2,Spreadsheet9.2!K2141,0)+IF(IncludeDeal4,Spreadsheet9.2!K3143,0)","v":-1825686.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L137,0)+IF(IncludeDeal1,Spreadsheet9.2!L1139,0)+IF(IncludeDeal2,Spreadsheet9.2!L2141,0)+IF(IncludeDeal4,Spreadsheet9.2!L3143,0)","v":-1316748.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M137,0)+IF(IncludeDeal1,Spreadsheet9.2!M1139,0)+IF(IncludeDeal2,Spreadsheet9.2!M2141,0)+IF(IncludeDeal4,Spreadsheet9.2!M3143,0)","v":-2001718.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N137,0)+IF(IncludeDeal1,Spreadsheet9.2!N1139,0)+IF(IncludeDeal2,Spreadsheet9.2!N2141,0)+IF(IncludeDeal4,Spreadsheet9.2!N3143,0)","v":-1654013.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O137,0)+IF(IncludeDeal1,Spreadsheet9.2!O1139,0)+IF(IncludeDeal2,Spreadsheet9.2!O2141,0)+IF(IncludeDeal4,Spreadsheet9.2!O3143,0)","v":-2609804.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P137,0)+IF(IncludeDeal1,Spreadsheet9.2!P1139,0)+IF(IncludeDeal2,Spreadsheet9.2!P2141,0)+IF(IncludeDeal4,Spreadsheet9.2!P3143,0)","v":-2787207.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q137,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1139,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2141,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3143,0)","v":-1846922.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R137,0)+IF(IncludeDeal1,Spreadsheet9.2!R1139,0)+IF(IncludeDeal2,Spreadsheet9.2!R2141,0)+IF(IncludeDeal4,Spreadsheet9.2!R3143,0)","v":-2155541.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S137,0)+IF(IncludeDeal1,Spreadsheet9.2!S1139,0)+IF(IncludeDeal2,Spreadsheet9.2!S2141,0)+IF(IncludeDeal4,Spreadsheet9.2!S3143,0)","v":-2603469.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T137,0)+IF(IncludeDeal1,Spreadsheet9.2!T1139,0)+IF(IncludeDeal2,Spreadsheet9.2!T2141,0)+IF(IncludeDeal4,Spreadsheet9.2!T3143,0)","v":-2600213.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U137,0)+IF(IncludeDeal1,Spreadsheet9.2!U1139,0)+IF(IncludeDeal2,Spreadsheet9.2!U2141,0)+IF(IncludeDeal4,Spreadsheet9.2!U3143,0)","v":-2776422.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V137,0)+IF(IncludeDeal1,Spreadsheet9.2!V1139,0)+IF(IncludeDeal2,Spreadsheet9.2!V2141,0)+IF(IncludeDeal4,Spreadsheet9.2!V3143,0)","v":-1593651},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W137,0)+IF(IncludeDeal1,Spreadsheet9.2!W1139,0)+IF(IncludeDeal2,Spreadsheet9.2!W2141,0)+IF(IncludeDeal4,Spreadsheet9.2!W3143,0)","v":-1478177},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X137,0)+IF(IncludeDeal1,Spreadsheet9.2!X1139,0)+IF(IncludeDeal2,Spreadsheet9.2!X2141,0)+IF(IncludeDeal4,Spreadsheet9.2!X3143,0)","v":-1370348.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y137,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1139,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2141,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3143,0)","v":-1070818.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z137,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1139,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2141,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3143,0)","v":-1333516.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA137,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3143,0)","v":-1044455.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB137,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3143,0)","v":-729117.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC137,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3143,0)","v":-1311907.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD137,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3143,0)","v":-1413924.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE137,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3143,0)","v":-892587.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF137,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3143,0)","v":-1041378.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG137,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3143,0)","v":-394744.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH137,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3143,0)","v":-101242.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI137,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3143,0)","v":-470593},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ137,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3143,0)","v":-1138018.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK137,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3143,0)","v":-1259116.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL137,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3143,0)","v":-1450649.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM137,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3143,0)","v":-1829182.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN137,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3143,0)","v":-1535563},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO137,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3143,0)","v":-1717365},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP137,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3143,0)","v":-1842608.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ137,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3143,0)","v":-1728866.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR137,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3143,0)","v":-1676023.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS137,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3143,0)","v":-1501829.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT137,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3143,0)","v":-1325671.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU137,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3143,0)","v":-1294599.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV137,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3143,0)","v":-1260068.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW137,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3143,0)","v":-933461.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX137,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3143,0)","v":-827860.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY137,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3143,0)","v":-747135.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ137,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1139,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2141,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3143,0)","v":-642572.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA137,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3143,0)","v":-536633.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB137,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3143,0)","v":-546583.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC137,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3143,0)","v":-267208.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD137,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3143,0)","v":-318198.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE137,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3143,0)","v":-377037.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF137,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3143,0)","v":-434281.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG137,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3143,0)","v":-463197.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH137,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3143,0)","v":-530053.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI137,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3143,0)","v":-255702},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ137,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3143,0)","v":-258984.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK137,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3143,0)","v":-262744.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL137,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3143,0)","v":-263905.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM137,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3143,0)","v":-264212.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN137,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3143,0)","v":-267786.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO137,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1139,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2141,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3143,0)","v":-269742.8}]
[null,"Simulation 104",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C138,0)+IF(IncludeDeal1,Spreadsheet9.2!C1140,0)+IF(IncludeDeal2,Spreadsheet9.2!C2142,0)+IF(IncludeDeal4,Spreadsheet9.2!C3144,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E138,0)+IF(IncludeDeal1,Spreadsheet9.2!E1140,0)+IF(IncludeDeal2,Spreadsheet9.2!E2142,0)+IF(IncludeDeal4,Spreadsheet9.2!E3144,0)","v":-58038.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F138,0)+IF(IncludeDeal1,Spreadsheet9.2!F1140,0)+IF(IncludeDeal2,Spreadsheet9.2!F2142,0)+IF(IncludeDeal4,Spreadsheet9.2!F3144,0)","v":-815822.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G138,0)+IF(IncludeDeal1,Spreadsheet9.2!G1140,0)+IF(IncludeDeal2,Spreadsheet9.2!G2142,0)+IF(IncludeDeal4,Spreadsheet9.2!G3144,0)","v":-1198562.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H138,0)+IF(IncludeDeal1,Spreadsheet9.2!H1140,0)+IF(IncludeDeal2,Spreadsheet9.2!H2142,0)+IF(IncludeDeal4,Spreadsheet9.2!H3144,0)","v":-364544.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I138,0)+IF(IncludeDeal1,Spreadsheet9.2!I1140,0)+IF(IncludeDeal2,Spreadsheet9.2!I2142,0)+IF(IncludeDeal4,Spreadsheet9.2!I3144,0)","v":-422342.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J138,0)+IF(IncludeDeal1,Spreadsheet9.2!J1140,0)+IF(IncludeDeal2,Spreadsheet9.2!J2142,0)+IF(IncludeDeal4,Spreadsheet9.2!J3144,0)","v":-401290.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K138,0)+IF(IncludeDeal1,Spreadsheet9.2!K1140,0)+IF(IncludeDeal2,Spreadsheet9.2!K2142,0)+IF(IncludeDeal4,Spreadsheet9.2!K3144,0)","v":-226888},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L138,0)+IF(IncludeDeal1,Spreadsheet9.2!L1140,0)+IF(IncludeDeal2,Spreadsheet9.2!L2142,0)+IF(IncludeDeal4,Spreadsheet9.2!L3144,0)","v":29883.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M138,0)+IF(IncludeDeal1,Spreadsheet9.2!M1140,0)+IF(IncludeDeal2,Spreadsheet9.2!M2142,0)+IF(IncludeDeal4,Spreadsheet9.2!M3144,0)","v":-615344.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N138,0)+IF(IncludeDeal1,Spreadsheet9.2!N1140,0)+IF(IncludeDeal2,Spreadsheet9.2!N2142,0)+IF(IncludeDeal4,Spreadsheet9.2!N3144,0)","v":-766687.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O138,0)+IF(IncludeDeal1,Spreadsheet9.2!O1140,0)+IF(IncludeDeal2,Spreadsheet9.2!O2142,0)+IF(IncludeDeal4,Spreadsheet9.2!O3144,0)","v":-1030338.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P138,0)+IF(IncludeDeal1,Spreadsheet9.2!P1140,0)+IF(IncludeDeal2,Spreadsheet9.2!P2142,0)+IF(IncludeDeal4,Spreadsheet9.2!P3144,0)","v":-1195491},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q138,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1140,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2142,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3144,0)","v":-1915385.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R138,0)+IF(IncludeDeal1,Spreadsheet9.2!R1140,0)+IF(IncludeDeal2,Spreadsheet9.2!R2142,0)+IF(IncludeDeal4,Spreadsheet9.2!R3144,0)","v":-1910270.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S138,0)+IF(IncludeDeal1,Spreadsheet9.2!S1140,0)+IF(IncludeDeal2,Spreadsheet9.2!S2142,0)+IF(IncludeDeal4,Spreadsheet9.2!S3144,0)","v":-2079161.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T138,0)+IF(IncludeDeal1,Spreadsheet9.2!T1140,0)+IF(IncludeDeal2,Spreadsheet9.2!T2142,0)+IF(IncludeDeal4,Spreadsheet9.2!T3144,0)","v":-1537551.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U138,0)+IF(IncludeDeal1,Spreadsheet9.2!U1140,0)+IF(IncludeDeal2,Spreadsheet9.2!U2142,0)+IF(IncludeDeal4,Spreadsheet9.2!U3144,0)","v":-1694647.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V138,0)+IF(IncludeDeal1,Spreadsheet9.2!V1140,0)+IF(IncludeDeal2,Spreadsheet9.2!V2142,0)+IF(IncludeDeal4,Spreadsheet9.2!V3144,0)","v":-1249302.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W138,0)+IF(IncludeDeal1,Spreadsheet9.2!W1140,0)+IF(IncludeDeal2,Spreadsheet9.2!W2142,0)+IF(IncludeDeal4,Spreadsheet9.2!W3144,0)","v":-1300074.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X138,0)+IF(IncludeDeal1,Spreadsheet9.2!X1140,0)+IF(IncludeDeal2,Spreadsheet9.2!X2142,0)+IF(IncludeDeal4,Spreadsheet9.2!X3144,0)","v":-1721856.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y138,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1140,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2142,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3144,0)","v":-2133624.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z138,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1140,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2142,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3144,0)","v":-2205034.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA138,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3144,0)","v":-2476731},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB138,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3144,0)","v":-2660351},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC138,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3144,0)","v":-2631746.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD138,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3144,0)","v":-2916040.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE138,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3144,0)","v":-2599291.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF138,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3144,0)","v":-2397778.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG138,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3144,0)","v":-2194297.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH138,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3144,0)","v":-2453373.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI138,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3144,0)","v":-2656886.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ138,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3144,0)","v":-2663626.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK138,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3144,0)","v":-2557038.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL138,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3144,0)","v":-2512909.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM138,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3144,0)","v":-2403020.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN138,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3144,0)","v":-2273671.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO138,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3144,0)","v":-2170713.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP138,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3144,0)","v":-2098274.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ138,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3144,0)","v":-1773724.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR138,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3144,0)","v":-1585359.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS138,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3144,0)","v":-1389855},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT138,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3144,0)","v":-1250244},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU138,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3144,0)","v":-1062525.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV138,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3144,0)","v":-987987.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW138,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3144,0)","v":-671012.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX138,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3144,0)","v":-513712.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY138,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3144,0)","v":-371988.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ138,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1140,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2142,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3144,0)","v":-180139.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA138,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3144,0)","v":-87346.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB138,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3144,0)","v":-98476.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC138,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3144,0)","v":60198.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD138,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3144,0)","v":23948.799999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE138,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3144,0)","v":-19712.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF138,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3144,0)","v":-65901.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG138,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3144,0)","v":-136298.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH138,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3144,0)","v":-181806.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI138,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3144,0)","v":-91005.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ138,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3144,0)","v":-94870.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK138,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3144,0)","v":-94387.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL138,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3144,0)","v":-96282.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM138,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3144,0)","v":-100242.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN138,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3144,0)","v":-105125.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO138,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1140,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2142,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3144,0)","v":-108519.3}]
[null,"Simulation 105",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C139,0)+IF(IncludeDeal1,Spreadsheet9.2!C1141,0)+IF(IncludeDeal2,Spreadsheet9.2!C2143,0)+IF(IncludeDeal4,Spreadsheet9.2!C3145,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E139,0)+IF(IncludeDeal1,Spreadsheet9.2!E1141,0)+IF(IncludeDeal2,Spreadsheet9.2!E2143,0)+IF(IncludeDeal4,Spreadsheet9.2!E3145,0)","v":247894.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F139,0)+IF(IncludeDeal1,Spreadsheet9.2!F1141,0)+IF(IncludeDeal2,Spreadsheet9.2!F2143,0)+IF(IncludeDeal4,Spreadsheet9.2!F3145,0)","v":345734.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G139,0)+IF(IncludeDeal1,Spreadsheet9.2!G1141,0)+IF(IncludeDeal2,Spreadsheet9.2!G2143,0)+IF(IncludeDeal4,Spreadsheet9.2!G3145,0)","v":275967},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H139,0)+IF(IncludeDeal1,Spreadsheet9.2!H1141,0)+IF(IncludeDeal2,Spreadsheet9.2!H2143,0)+IF(IncludeDeal4,Spreadsheet9.2!H3145,0)","v":1286922.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I139,0)+IF(IncludeDeal1,Spreadsheet9.2!I1141,0)+IF(IncludeDeal2,Spreadsheet9.2!I2143,0)+IF(IncludeDeal4,Spreadsheet9.2!I3145,0)","v":2283197.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J139,0)+IF(IncludeDeal1,Spreadsheet9.2!J1141,0)+IF(IncludeDeal2,Spreadsheet9.2!J2143,0)+IF(IncludeDeal4,Spreadsheet9.2!J3145,0)","v":1973063.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K139,0)+IF(IncludeDeal1,Spreadsheet9.2!K1141,0)+IF(IncludeDeal2,Spreadsheet9.2!K2143,0)+IF(IncludeDeal4,Spreadsheet9.2!K3145,0)","v":2375994.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L139,0)+IF(IncludeDeal1,Spreadsheet9.2!L1141,0)+IF(IncludeDeal2,Spreadsheet9.2!L2143,0)+IF(IncludeDeal4,Spreadsheet9.2!L3145,0)","v":1725712.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M139,0)+IF(IncludeDeal1,Spreadsheet9.2!M1141,0)+IF(IncludeDeal2,Spreadsheet9.2!M2143,0)+IF(IncludeDeal4,Spreadsheet9.2!M3145,0)","v":2445888.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N139,0)+IF(IncludeDeal1,Spreadsheet9.2!N1141,0)+IF(IncludeDeal2,Spreadsheet9.2!N2143,0)+IF(IncludeDeal4,Spreadsheet9.2!N3145,0)","v":3689024.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O139,0)+IF(IncludeDeal1,Spreadsheet9.2!O1141,0)+IF(IncludeDeal2,Spreadsheet9.2!O2143,0)+IF(IncludeDeal4,Spreadsheet9.2!O3145,0)","v":3283420.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P139,0)+IF(IncludeDeal1,Spreadsheet9.2!P1141,0)+IF(IncludeDeal2,Spreadsheet9.2!P2143,0)+IF(IncludeDeal4,Spreadsheet9.2!P3145,0)","v":4352522.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q139,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1141,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2143,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3145,0)","v":5075506.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R139,0)+IF(IncludeDeal1,Spreadsheet9.2!R1141,0)+IF(IncludeDeal2,Spreadsheet9.2!R2143,0)+IF(IncludeDeal4,Spreadsheet9.2!R3145,0)","v":4944488.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S139,0)+IF(IncludeDeal1,Spreadsheet9.2!S1141,0)+IF(IncludeDeal2,Spreadsheet9.2!S2143,0)+IF(IncludeDeal4,Spreadsheet9.2!S3145,0)","v":4284931},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T139,0)+IF(IncludeDeal1,Spreadsheet9.2!T1141,0)+IF(IncludeDeal2,Spreadsheet9.2!T2143,0)+IF(IncludeDeal4,Spreadsheet9.2!T3145,0)","v":3815181.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U139,0)+IF(IncludeDeal1,Spreadsheet9.2!U1141,0)+IF(IncludeDeal2,Spreadsheet9.2!U2143,0)+IF(IncludeDeal4,Spreadsheet9.2!U3145,0)","v":3436155.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V139,0)+IF(IncludeDeal1,Spreadsheet9.2!V1141,0)+IF(IncludeDeal2,Spreadsheet9.2!V2143,0)+IF(IncludeDeal4,Spreadsheet9.2!V3145,0)","v":1293930.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W139,0)+IF(IncludeDeal1,Spreadsheet9.2!W1141,0)+IF(IncludeDeal2,Spreadsheet9.2!W2143,0)+IF(IncludeDeal4,Spreadsheet9.2!W3145,0)","v":1280620.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X139,0)+IF(IncludeDeal1,Spreadsheet9.2!X1141,0)+IF(IncludeDeal2,Spreadsheet9.2!X2143,0)+IF(IncludeDeal4,Spreadsheet9.2!X3145,0)","v":602317.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y139,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1141,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2143,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3145,0)","v":236311.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z139,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1141,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2143,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3145,0)","v":-382388.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA139,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3145,0)","v":90862.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB139,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3145,0)","v":908111.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC139,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3145,0)","v":-564728},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD139,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3145,0)","v":-639569.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE139,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3145,0)","v":-1040302.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF139,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3145,0)","v":-1399511.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG139,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3145,0)","v":-1307827.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH139,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3145,0)","v":-1636282.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI139,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3145,0)","v":-1520431.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ139,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3145,0)","v":-1381457.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK139,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3145,0)","v":-688622},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL139,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3145,0)","v":-866200.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM139,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3145,0)","v":-1006500.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN139,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3145,0)","v":-1308840.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO139,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3145,0)","v":-1575794.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP139,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3145,0)","v":-1719684.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ139,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3145,0)","v":-1514004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR139,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3145,0)","v":-1418629.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS139,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3145,0)","v":-1405292.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT139,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3145,0)","v":-1194629},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU139,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3145,0)","v":-1186293.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV139,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3145,0)","v":-1131173.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW139,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3145,0)","v":-1006263.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX139,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3145,0)","v":-841976.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY139,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3145,0)","v":-721379.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ139,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1141,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2143,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3145,0)","v":-632130.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA139,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3145,0)","v":-518429.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB139,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3145,0)","v":-488414.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC139,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3145,0)","v":-272795.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD139,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3145,0)","v":-344832.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE139,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3145,0)","v":-431062.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF139,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3145,0)","v":-480874.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG139,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3145,0)","v":-514774.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH139,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3145,0)","v":-571204.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI139,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3145,0)","v":-304890.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ139,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3145,0)","v":-308181.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK139,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3145,0)","v":-310810.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL139,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3145,0)","v":-315050.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM139,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3145,0)","v":-317680.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN139,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3145,0)","v":-319430.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO139,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1141,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2143,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3145,0)","v":-321753.59999999998}]
[null,"Simulation 106",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C140,0)+IF(IncludeDeal1,Spreadsheet9.2!C1142,0)+IF(IncludeDeal2,Spreadsheet9.2!C2144,0)+IF(IncludeDeal4,Spreadsheet9.2!C3146,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E140,0)+IF(IncludeDeal1,Spreadsheet9.2!E1142,0)+IF(IncludeDeal2,Spreadsheet9.2!E2144,0)+IF(IncludeDeal4,Spreadsheet9.2!E3146,0)","v":-693968},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F140,0)+IF(IncludeDeal1,Spreadsheet9.2!F1142,0)+IF(IncludeDeal2,Spreadsheet9.2!F2144,0)+IF(IncludeDeal4,Spreadsheet9.2!F3146,0)","v":-873250.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G140,0)+IF(IncludeDeal1,Spreadsheet9.2!G1142,0)+IF(IncludeDeal2,Spreadsheet9.2!G2144,0)+IF(IncludeDeal4,Spreadsheet9.2!G3146,0)","v":-945077},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H140,0)+IF(IncludeDeal1,Spreadsheet9.2!H1142,0)+IF(IncludeDeal2,Spreadsheet9.2!H2144,0)+IF(IncludeDeal4,Spreadsheet9.2!H3146,0)","v":-1378876.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I140,0)+IF(IncludeDeal1,Spreadsheet9.2!I1142,0)+IF(IncludeDeal2,Spreadsheet9.2!I2144,0)+IF(IncludeDeal4,Spreadsheet9.2!I3146,0)","v":-1384871.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J140,0)+IF(IncludeDeal1,Spreadsheet9.2!J1142,0)+IF(IncludeDeal2,Spreadsheet9.2!J2144,0)+IF(IncludeDeal4,Spreadsheet9.2!J3146,0)","v":-1557809},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K140,0)+IF(IncludeDeal1,Spreadsheet9.2!K1142,0)+IF(IncludeDeal2,Spreadsheet9.2!K2144,0)+IF(IncludeDeal4,Spreadsheet9.2!K3146,0)","v":-2027706.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L140,0)+IF(IncludeDeal1,Spreadsheet9.2!L1142,0)+IF(IncludeDeal2,Spreadsheet9.2!L2144,0)+IF(IncludeDeal4,Spreadsheet9.2!L3146,0)","v":-2414374.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M140,0)+IF(IncludeDeal1,Spreadsheet9.2!M1142,0)+IF(IncludeDeal2,Spreadsheet9.2!M2144,0)+IF(IncludeDeal4,Spreadsheet9.2!M3146,0)","v":-3108752.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N140,0)+IF(IncludeDeal1,Spreadsheet9.2!N1142,0)+IF(IncludeDeal2,Spreadsheet9.2!N2144,0)+IF(IncludeDeal4,Spreadsheet9.2!N3146,0)","v":-2792458.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O140,0)+IF(IncludeDeal1,Spreadsheet9.2!O1142,0)+IF(IncludeDeal2,Spreadsheet9.2!O2144,0)+IF(IncludeDeal4,Spreadsheet9.2!O3146,0)","v":-2688469.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P140,0)+IF(IncludeDeal1,Spreadsheet9.2!P1142,0)+IF(IncludeDeal2,Spreadsheet9.2!P2144,0)+IF(IncludeDeal4,Spreadsheet9.2!P3146,0)","v":-2787483.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q140,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1142,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2144,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3146,0)","v":-2987282.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R140,0)+IF(IncludeDeal1,Spreadsheet9.2!R1142,0)+IF(IncludeDeal2,Spreadsheet9.2!R2144,0)+IF(IncludeDeal4,Spreadsheet9.2!R3146,0)","v":-2775188.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S140,0)+IF(IncludeDeal1,Spreadsheet9.2!S1142,0)+IF(IncludeDeal2,Spreadsheet9.2!S2144,0)+IF(IncludeDeal4,Spreadsheet9.2!S3146,0)","v":-2159283.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T140,0)+IF(IncludeDeal1,Spreadsheet9.2!T1142,0)+IF(IncludeDeal2,Spreadsheet9.2!T2144,0)+IF(IncludeDeal4,Spreadsheet9.2!T3146,0)","v":-2513764.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U140,0)+IF(IncludeDeal1,Spreadsheet9.2!U1142,0)+IF(IncludeDeal2,Spreadsheet9.2!U2144,0)+IF(IncludeDeal4,Spreadsheet9.2!U3146,0)","v":-2662748.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V140,0)+IF(IncludeDeal1,Spreadsheet9.2!V1142,0)+IF(IncludeDeal2,Spreadsheet9.2!V2144,0)+IF(IncludeDeal4,Spreadsheet9.2!V3146,0)","v":-2788759.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W140,0)+IF(IncludeDeal1,Spreadsheet9.2!W1142,0)+IF(IncludeDeal2,Spreadsheet9.2!W2144,0)+IF(IncludeDeal4,Spreadsheet9.2!W3146,0)","v":-2542037.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X140,0)+IF(IncludeDeal1,Spreadsheet9.2!X1142,0)+IF(IncludeDeal2,Spreadsheet9.2!X2144,0)+IF(IncludeDeal4,Spreadsheet9.2!X3146,0)","v":-2864804},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y140,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1142,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2144,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3146,0)","v":-2622970},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z140,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1142,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2144,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3146,0)","v":-2545560.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA140,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3146,0)","v":-2844072.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB140,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3146,0)","v":-2831054.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC140,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3146,0)","v":-2867011.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD140,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3146,0)","v":-2632842},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE140,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3146,0)","v":-2119118.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF140,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3146,0)","v":-2370118.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG140,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3146,0)","v":-2314613},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH140,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3146,0)","v":-2392612.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI140,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3146,0)","v":-2308648.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ140,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3146,0)","v":-2251876.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK140,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3146,0)","v":-1953585.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL140,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3146,0)","v":-1930079.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM140,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3146,0)","v":-2109306.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN140,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3146,0)","v":-2144601.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO140,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3146,0)","v":-2185614.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP140,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3146,0)","v":-2134648.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ140,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3146,0)","v":-1814592.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR140,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3146,0)","v":-1782400.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS140,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3146,0)","v":-1647820.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT140,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3146,0)","v":-1512187.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU140,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3146,0)","v":-1414245.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV140,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3146,0)","v":-1369236},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW140,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3146,0)","v":-1142268},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX140,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3146,0)","v":-1080473.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY140,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3146,0)","v":-903615.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ140,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1142,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2144,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3146,0)","v":-748471.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA140,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3146,0)","v":-652827},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB140,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3146,0)","v":-553147.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC140,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3146,0)","v":-236468.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD140,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3146,0)","v":-283730.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE140,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3146,0)","v":-308234.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF140,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3146,0)","v":-335242.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG140,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3146,0)","v":-403342},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH140,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3146,0)","v":-440059.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI140,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3146,0)","v":-235829.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ140,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3146,0)","v":-237387.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK140,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3146,0)","v":-240628.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL140,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3146,0)","v":-243162},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM140,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3146,0)","v":-244383.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN140,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3146,0)","v":-246798.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO140,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1142,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2144,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3146,0)","v":-248752.5}]
[null,"Simulation 107",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C141,0)+IF(IncludeDeal1,Spreadsheet9.2!C1143,0)+IF(IncludeDeal2,Spreadsheet9.2!C2145,0)+IF(IncludeDeal4,Spreadsheet9.2!C3147,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E141,0)+IF(IncludeDeal1,Spreadsheet9.2!E1143,0)+IF(IncludeDeal2,Spreadsheet9.2!E2145,0)+IF(IncludeDeal4,Spreadsheet9.2!E3147,0)","v":-256730.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F141,0)+IF(IncludeDeal1,Spreadsheet9.2!F1143,0)+IF(IncludeDeal2,Spreadsheet9.2!F2145,0)+IF(IncludeDeal4,Spreadsheet9.2!F3147,0)","v":302636.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G141,0)+IF(IncludeDeal1,Spreadsheet9.2!G1143,0)+IF(IncludeDeal2,Spreadsheet9.2!G2145,0)+IF(IncludeDeal4,Spreadsheet9.2!G3147,0)","v":219652},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H141,0)+IF(IncludeDeal1,Spreadsheet9.2!H1143,0)+IF(IncludeDeal2,Spreadsheet9.2!H2145,0)+IF(IncludeDeal4,Spreadsheet9.2!H3147,0)","v":260789.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I141,0)+IF(IncludeDeal1,Spreadsheet9.2!I1143,0)+IF(IncludeDeal2,Spreadsheet9.2!I2145,0)+IF(IncludeDeal4,Spreadsheet9.2!I3147,0)","v":-478935},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J141,0)+IF(IncludeDeal1,Spreadsheet9.2!J1143,0)+IF(IncludeDeal2,Spreadsheet9.2!J2145,0)+IF(IncludeDeal4,Spreadsheet9.2!J3147,0)","v":706513.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K141,0)+IF(IncludeDeal1,Spreadsheet9.2!K1143,0)+IF(IncludeDeal2,Spreadsheet9.2!K2145,0)+IF(IncludeDeal4,Spreadsheet9.2!K3147,0)","v":1811075.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L141,0)+IF(IncludeDeal1,Spreadsheet9.2!L1143,0)+IF(IncludeDeal2,Spreadsheet9.2!L2145,0)+IF(IncludeDeal4,Spreadsheet9.2!L3147,0)","v":2632392.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M141,0)+IF(IncludeDeal1,Spreadsheet9.2!M1143,0)+IF(IncludeDeal2,Spreadsheet9.2!M2145,0)+IF(IncludeDeal4,Spreadsheet9.2!M3147,0)","v":2108026.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N141,0)+IF(IncludeDeal1,Spreadsheet9.2!N1143,0)+IF(IncludeDeal2,Spreadsheet9.2!N2145,0)+IF(IncludeDeal4,Spreadsheet9.2!N3147,0)","v":1813441.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O141,0)+IF(IncludeDeal1,Spreadsheet9.2!O1143,0)+IF(IncludeDeal2,Spreadsheet9.2!O2145,0)+IF(IncludeDeal4,Spreadsheet9.2!O3147,0)","v":698545},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P141,0)+IF(IncludeDeal1,Spreadsheet9.2!P1143,0)+IF(IncludeDeal2,Spreadsheet9.2!P2145,0)+IF(IncludeDeal4,Spreadsheet9.2!P3147,0)","v":-490743.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q141,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1143,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2145,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3147,0)","v":-1199568.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R141,0)+IF(IncludeDeal1,Spreadsheet9.2!R1143,0)+IF(IncludeDeal2,Spreadsheet9.2!R2145,0)+IF(IncludeDeal4,Spreadsheet9.2!R3147,0)","v":-468479.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S141,0)+IF(IncludeDeal1,Spreadsheet9.2!S1143,0)+IF(IncludeDeal2,Spreadsheet9.2!S2145,0)+IF(IncludeDeal4,Spreadsheet9.2!S3147,0)","v":-459359.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T141,0)+IF(IncludeDeal1,Spreadsheet9.2!T1143,0)+IF(IncludeDeal2,Spreadsheet9.2!T2145,0)+IF(IncludeDeal4,Spreadsheet9.2!T3147,0)","v":-434303.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U141,0)+IF(IncludeDeal1,Spreadsheet9.2!U1143,0)+IF(IncludeDeal2,Spreadsheet9.2!U2145,0)+IF(IncludeDeal4,Spreadsheet9.2!U3147,0)","v":-581260.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V141,0)+IF(IncludeDeal1,Spreadsheet9.2!V1143,0)+IF(IncludeDeal2,Spreadsheet9.2!V2145,0)+IF(IncludeDeal4,Spreadsheet9.2!V3147,0)","v":-1190378.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W141,0)+IF(IncludeDeal1,Spreadsheet9.2!W1143,0)+IF(IncludeDeal2,Spreadsheet9.2!W2145,0)+IF(IncludeDeal4,Spreadsheet9.2!W3147,0)","v":-660079.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X141,0)+IF(IncludeDeal1,Spreadsheet9.2!X1143,0)+IF(IncludeDeal2,Spreadsheet9.2!X2145,0)+IF(IncludeDeal4,Spreadsheet9.2!X3147,0)","v":-912409.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y141,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1143,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2145,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3147,0)","v":-1104502.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z141,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1143,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2145,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3147,0)","v":-1183875.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA141,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3147,0)","v":-1268272.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB141,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3147,0)","v":112961},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC141,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3147,0)","v":-609535},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD141,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3147,0)","v":-927872.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE141,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3147,0)","v":-513857},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF141,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3147,0)","v":-365972.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG141,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3147,0)","v":-572050.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH141,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3147,0)","v":-222429.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI141,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3147,0)","v":-1086890.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ141,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3147,0)","v":-1392579.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK141,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3147,0)","v":-1379556.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL141,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3147,0)","v":-580694.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM141,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3147,0)","v":-813700.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN141,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3147,0)","v":-239857.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO141,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3147,0)","v":-440514.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP141,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3147,0)","v":-799737.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ141,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3147,0)","v":-883855.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR141,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3147,0)","v":-1014032.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS141,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3147,0)","v":-1012405.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT141,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3147,0)","v":-823535.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU141,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3147,0)","v":-497005.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV141,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3147,0)","v":-417422.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW141,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3147,0)","v":-77018.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX141,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3147,0)","v":333879.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY141,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3147,0)","v":413307.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ141,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1143,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2145,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3147,0)","v":527034.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA141,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3147,0)","v":548745.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB141,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3147,0)","v":449486.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC141,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3147,0)","v":402377.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD141,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3147,0)","v":390394.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE141,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3147,0)","v":358976.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF141,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3147,0)","v":302249.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG141,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3147,0)","v":250379.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH141,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3147,0)","v":139286.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI141,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3147,0)","v":-11695.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ141,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3147,0)","v":-12461.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK141,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3147,0)","v":-14428.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL141,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3147,0)","v":-17547.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM141,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3147,0)","v":-19873.099999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN141,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3147,0)","v":-23006.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO141,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1143,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2145,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3147,0)","v":-25570.400000000001}]
[null,"Simulation 108",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C142,0)+IF(IncludeDeal1,Spreadsheet9.2!C1144,0)+IF(IncludeDeal2,Spreadsheet9.2!C2146,0)+IF(IncludeDeal4,Spreadsheet9.2!C3148,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E142,0)+IF(IncludeDeal1,Spreadsheet9.2!E1144,0)+IF(IncludeDeal2,Spreadsheet9.2!E2146,0)+IF(IncludeDeal4,Spreadsheet9.2!E3148,0)","v":244490},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F142,0)+IF(IncludeDeal1,Spreadsheet9.2!F1144,0)+IF(IncludeDeal2,Spreadsheet9.2!F2146,0)+IF(IncludeDeal4,Spreadsheet9.2!F3148,0)","v":-59769.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G142,0)+IF(IncludeDeal1,Spreadsheet9.2!G1144,0)+IF(IncludeDeal2,Spreadsheet9.2!G2146,0)+IF(IncludeDeal4,Spreadsheet9.2!G3148,0)","v":107773.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H142,0)+IF(IncludeDeal1,Spreadsheet9.2!H1144,0)+IF(IncludeDeal2,Spreadsheet9.2!H2146,0)+IF(IncludeDeal4,Spreadsheet9.2!H3148,0)","v":280211.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I142,0)+IF(IncludeDeal1,Spreadsheet9.2!I1144,0)+IF(IncludeDeal2,Spreadsheet9.2!I2146,0)+IF(IncludeDeal4,Spreadsheet9.2!I3148,0)","v":-505016.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J142,0)+IF(IncludeDeal1,Spreadsheet9.2!J1144,0)+IF(IncludeDeal2,Spreadsheet9.2!J2146,0)+IF(IncludeDeal4,Spreadsheet9.2!J3148,0)","v":23801.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K142,0)+IF(IncludeDeal1,Spreadsheet9.2!K1144,0)+IF(IncludeDeal2,Spreadsheet9.2!K2146,0)+IF(IncludeDeal4,Spreadsheet9.2!K3148,0)","v":177413.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L142,0)+IF(IncludeDeal1,Spreadsheet9.2!L1144,0)+IF(IncludeDeal2,Spreadsheet9.2!L2146,0)+IF(IncludeDeal4,Spreadsheet9.2!L3148,0)","v":-846137.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M142,0)+IF(IncludeDeal1,Spreadsheet9.2!M1144,0)+IF(IncludeDeal2,Spreadsheet9.2!M2146,0)+IF(IncludeDeal4,Spreadsheet9.2!M3148,0)","v":-1608487.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N142,0)+IF(IncludeDeal1,Spreadsheet9.2!N1144,0)+IF(IncludeDeal2,Spreadsheet9.2!N2146,0)+IF(IncludeDeal4,Spreadsheet9.2!N3148,0)","v":-1817742.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O142,0)+IF(IncludeDeal1,Spreadsheet9.2!O1144,0)+IF(IncludeDeal2,Spreadsheet9.2!O2146,0)+IF(IncludeDeal4,Spreadsheet9.2!O3148,0)","v":-1333302.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P142,0)+IF(IncludeDeal1,Spreadsheet9.2!P1144,0)+IF(IncludeDeal2,Spreadsheet9.2!P2146,0)+IF(IncludeDeal4,Spreadsheet9.2!P3148,0)","v":-1089861.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q142,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1144,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2146,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3148,0)","v":-1750196.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R142,0)+IF(IncludeDeal1,Spreadsheet9.2!R1144,0)+IF(IncludeDeal2,Spreadsheet9.2!R2146,0)+IF(IncludeDeal4,Spreadsheet9.2!R3148,0)","v":-890585.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S142,0)+IF(IncludeDeal1,Spreadsheet9.2!S1144,0)+IF(IncludeDeal2,Spreadsheet9.2!S2146,0)+IF(IncludeDeal4,Spreadsheet9.2!S3148,0)","v":-935630.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T142,0)+IF(IncludeDeal1,Spreadsheet9.2!T1144,0)+IF(IncludeDeal2,Spreadsheet9.2!T2146,0)+IF(IncludeDeal4,Spreadsheet9.2!T3148,0)","v":-1653077.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U142,0)+IF(IncludeDeal1,Spreadsheet9.2!U1144,0)+IF(IncludeDeal2,Spreadsheet9.2!U2146,0)+IF(IncludeDeal4,Spreadsheet9.2!U3148,0)","v":-1578214.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V142,0)+IF(IncludeDeal1,Spreadsheet9.2!V1144,0)+IF(IncludeDeal2,Spreadsheet9.2!V2146,0)+IF(IncludeDeal4,Spreadsheet9.2!V3148,0)","v":-2224387},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W142,0)+IF(IncludeDeal1,Spreadsheet9.2!W1144,0)+IF(IncludeDeal2,Spreadsheet9.2!W2146,0)+IF(IncludeDeal4,Spreadsheet9.2!W3148,0)","v":-1534574},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X142,0)+IF(IncludeDeal1,Spreadsheet9.2!X1144,0)+IF(IncludeDeal2,Spreadsheet9.2!X2146,0)+IF(IncludeDeal4,Spreadsheet9.2!X3148,0)","v":-1985358.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y142,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1144,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2146,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3148,0)","v":-1818014.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z142,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1144,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2146,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3148,0)","v":-2022129.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA142,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3148,0)","v":-2085297.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB142,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3148,0)","v":-2950998.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC142,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3148,0)","v":-2781306.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD142,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3148,0)","v":-2791456.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE142,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3148,0)","v":-2484435},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF142,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3148,0)","v":-2709176.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG142,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3148,0)","v":-2883415.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH142,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3148,0)","v":-2715845.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI142,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3148,0)","v":-2637213.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ142,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3148,0)","v":-2747346.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK142,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3148,0)","v":-2799816.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL142,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3148,0)","v":-2773457.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM142,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3148,0)","v":-2678120.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN142,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3148,0)","v":-2542703.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO142,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3148,0)","v":-2389356.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP142,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3148,0)","v":-2331705.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ142,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3148,0)","v":-2046390},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR142,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3148,0)","v":-1793414.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS142,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3148,0)","v":-1651496.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT142,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3148,0)","v":-1593036.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU142,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3148,0)","v":-1542199.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV142,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3148,0)","v":-1471090.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW142,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3148,0)","v":-1170022.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX142,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3148,0)","v":-992623.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY142,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3148,0)","v":-767447.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ142,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1144,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2146,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3148,0)","v":-615574.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA142,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3148,0)","v":-543527.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB142,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3148,0)","v":-415842.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC142,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3148,0)","v":-131714},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD142,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3148,0)","v":-186577},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE142,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3148,0)","v":-243374.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF142,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3148,0)","v":-300863.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG142,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3148,0)","v":-373659.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH142,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3148,0)","v":-429484.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI142,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3148,0)","v":-222956.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ142,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3148,0)","v":-225663.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK142,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3148,0)","v":-229270.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL142,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3148,0)","v":-232872.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM142,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3148,0)","v":-235141.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN142,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3148,0)","v":-237131.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO142,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1144,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2146,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3148,0)","v":-239458.9}]
[null,"Simulation 109",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C143,0)+IF(IncludeDeal1,Spreadsheet9.2!C1145,0)+IF(IncludeDeal2,Spreadsheet9.2!C2147,0)+IF(IncludeDeal4,Spreadsheet9.2!C3149,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E143,0)+IF(IncludeDeal1,Spreadsheet9.2!E1145,0)+IF(IncludeDeal2,Spreadsheet9.2!E2147,0)+IF(IncludeDeal4,Spreadsheet9.2!E3149,0)","v":-622840.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F143,0)+IF(IncludeDeal1,Spreadsheet9.2!F1145,0)+IF(IncludeDeal2,Spreadsheet9.2!F2147,0)+IF(IncludeDeal4,Spreadsheet9.2!F3149,0)","v":-919877.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G143,0)+IF(IncludeDeal1,Spreadsheet9.2!G1145,0)+IF(IncludeDeal2,Spreadsheet9.2!G2147,0)+IF(IncludeDeal4,Spreadsheet9.2!G3149,0)","v":-1162727.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H143,0)+IF(IncludeDeal1,Spreadsheet9.2!H1145,0)+IF(IncludeDeal2,Spreadsheet9.2!H2147,0)+IF(IncludeDeal4,Spreadsheet9.2!H3149,0)","v":-1261230.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I143,0)+IF(IncludeDeal1,Spreadsheet9.2!I1145,0)+IF(IncludeDeal2,Spreadsheet9.2!I2147,0)+IF(IncludeDeal4,Spreadsheet9.2!I3149,0)","v":-1212898.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J143,0)+IF(IncludeDeal1,Spreadsheet9.2!J1145,0)+IF(IncludeDeal2,Spreadsheet9.2!J2147,0)+IF(IncludeDeal4,Spreadsheet9.2!J3149,0)","v":-1576297.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K143,0)+IF(IncludeDeal1,Spreadsheet9.2!K1145,0)+IF(IncludeDeal2,Spreadsheet9.2!K2147,0)+IF(IncludeDeal4,Spreadsheet9.2!K3149,0)","v":-1615764.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L143,0)+IF(IncludeDeal1,Spreadsheet9.2!L1145,0)+IF(IncludeDeal2,Spreadsheet9.2!L2147,0)+IF(IncludeDeal4,Spreadsheet9.2!L3149,0)","v":-1428456},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M143,0)+IF(IncludeDeal1,Spreadsheet9.2!M1145,0)+IF(IncludeDeal2,Spreadsheet9.2!M2147,0)+IF(IncludeDeal4,Spreadsheet9.2!M3149,0)","v":-1566743.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N143,0)+IF(IncludeDeal1,Spreadsheet9.2!N1145,0)+IF(IncludeDeal2,Spreadsheet9.2!N2147,0)+IF(IncludeDeal4,Spreadsheet9.2!N3149,0)","v":-1296880},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O143,0)+IF(IncludeDeal1,Spreadsheet9.2!O1145,0)+IF(IncludeDeal2,Spreadsheet9.2!O2147,0)+IF(IncludeDeal4,Spreadsheet9.2!O3149,0)","v":-1914984.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P143,0)+IF(IncludeDeal1,Spreadsheet9.2!P1145,0)+IF(IncludeDeal2,Spreadsheet9.2!P2147,0)+IF(IncludeDeal4,Spreadsheet9.2!P3149,0)","v":-2051026.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q143,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1145,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2147,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3149,0)","v":-1698295},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R143,0)+IF(IncludeDeal1,Spreadsheet9.2!R1145,0)+IF(IncludeDeal2,Spreadsheet9.2!R2147,0)+IF(IncludeDeal4,Spreadsheet9.2!R3149,0)","v":-1328248.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S143,0)+IF(IncludeDeal1,Spreadsheet9.2!S1145,0)+IF(IncludeDeal2,Spreadsheet9.2!S2147,0)+IF(IncludeDeal4,Spreadsheet9.2!S3149,0)","v":-1838245},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T143,0)+IF(IncludeDeal1,Spreadsheet9.2!T1145,0)+IF(IncludeDeal2,Spreadsheet9.2!T2147,0)+IF(IncludeDeal4,Spreadsheet9.2!T3149,0)","v":-1592259.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U143,0)+IF(IncludeDeal1,Spreadsheet9.2!U1145,0)+IF(IncludeDeal2,Spreadsheet9.2!U2147,0)+IF(IncludeDeal4,Spreadsheet9.2!U3149,0)","v":-930759.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V143,0)+IF(IncludeDeal1,Spreadsheet9.2!V1145,0)+IF(IncludeDeal2,Spreadsheet9.2!V2147,0)+IF(IncludeDeal4,Spreadsheet9.2!V3149,0)","v":-1843885.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W143,0)+IF(IncludeDeal1,Spreadsheet9.2!W1145,0)+IF(IncludeDeal2,Spreadsheet9.2!W2147,0)+IF(IncludeDeal4,Spreadsheet9.2!W3149,0)","v":-2202343.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X143,0)+IF(IncludeDeal1,Spreadsheet9.2!X1145,0)+IF(IncludeDeal2,Spreadsheet9.2!X2147,0)+IF(IncludeDeal4,Spreadsheet9.2!X3149,0)","v":-2331629.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y143,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1145,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2147,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3149,0)","v":-2096603},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z143,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1145,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2147,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3149,0)","v":-1921526.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA143,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3149,0)","v":-1309904.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB143,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3149,0)","v":-1429156.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC143,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3149,0)","v":-1582466.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD143,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3149,0)","v":-1690833.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE143,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3149,0)","v":-1706246.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF143,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3149,0)","v":-2056582.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG143,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3149,0)","v":-2043257},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH143,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3149,0)","v":-1159427.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI143,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3149,0)","v":-718973.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ143,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3149,0)","v":-1074838.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK143,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3149,0)","v":-1039792.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL143,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3149,0)","v":-1405638.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM143,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3149,0)","v":-1184732.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN143,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3149,0)","v":-1148681.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO143,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3149,0)","v":-645643.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP143,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3149,0)","v":-473332.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ143,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3149,0)","v":-462361.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR143,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3149,0)","v":-436323.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS143,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3149,0)","v":-826970.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT143,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3149,0)","v":-749970.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU143,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3149,0)","v":-511356.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV143,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3149,0)","v":-589843.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW143,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3149,0)","v":-425716.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX143,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3149,0)","v":-330382.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY143,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3149,0)","v":-349958.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ143,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1145,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2147,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3149,0)","v":-251873.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA143,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3149,0)","v":-191406.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB143,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3149,0)","v":-221660.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC143,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3149,0)","v":-9475.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD143,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3149,0)","v":-77038.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE143,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3149,0)","v":-170449.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF143,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3149,0)","v":-230803.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG143,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3149,0)","v":-281556},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH143,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3149,0)","v":-349017.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI143,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3149,0)","v":-161846.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ143,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3149,0)","v":-163958.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK143,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3149,0)","v":-168248.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL143,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3149,0)","v":-170054.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM143,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3149,0)","v":-172363.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN143,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3149,0)","v":-176436.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO143,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1145,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2147,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3149,0)","v":-178108.9}]
[null,"Simulation 110",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C144,0)+IF(IncludeDeal1,Spreadsheet9.2!C1146,0)+IF(IncludeDeal2,Spreadsheet9.2!C2148,0)+IF(IncludeDeal4,Spreadsheet9.2!C3150,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E144,0)+IF(IncludeDeal1,Spreadsheet9.2!E1146,0)+IF(IncludeDeal2,Spreadsheet9.2!E2148,0)+IF(IncludeDeal4,Spreadsheet9.2!E3150,0)","v":-52267.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F144,0)+IF(IncludeDeal1,Spreadsheet9.2!F1146,0)+IF(IncludeDeal2,Spreadsheet9.2!F2148,0)+IF(IncludeDeal4,Spreadsheet9.2!F3150,0)","v":-314186.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G144,0)+IF(IncludeDeal1,Spreadsheet9.2!G1146,0)+IF(IncludeDeal2,Spreadsheet9.2!G2148,0)+IF(IncludeDeal4,Spreadsheet9.2!G3150,0)","v":-670304},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H144,0)+IF(IncludeDeal1,Spreadsheet9.2!H1146,0)+IF(IncludeDeal2,Spreadsheet9.2!H2148,0)+IF(IncludeDeal4,Spreadsheet9.2!H3150,0)","v":-1701373.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I144,0)+IF(IncludeDeal1,Spreadsheet9.2!I1146,0)+IF(IncludeDeal2,Spreadsheet9.2!I2148,0)+IF(IncludeDeal4,Spreadsheet9.2!I3150,0)","v":-709507.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J144,0)+IF(IncludeDeal1,Spreadsheet9.2!J1146,0)+IF(IncludeDeal2,Spreadsheet9.2!J2148,0)+IF(IncludeDeal4,Spreadsheet9.2!J3150,0)","v":-1701154.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K144,0)+IF(IncludeDeal1,Spreadsheet9.2!K1146,0)+IF(IncludeDeal2,Spreadsheet9.2!K2148,0)+IF(IncludeDeal4,Spreadsheet9.2!K3150,0)","v":-1884433.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L144,0)+IF(IncludeDeal1,Spreadsheet9.2!L1146,0)+IF(IncludeDeal2,Spreadsheet9.2!L2148,0)+IF(IncludeDeal4,Spreadsheet9.2!L3150,0)","v":-2790259.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M144,0)+IF(IncludeDeal1,Spreadsheet9.2!M1146,0)+IF(IncludeDeal2,Spreadsheet9.2!M2148,0)+IF(IncludeDeal4,Spreadsheet9.2!M3150,0)","v":-2425802.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N144,0)+IF(IncludeDeal1,Spreadsheet9.2!N1146,0)+IF(IncludeDeal2,Spreadsheet9.2!N2148,0)+IF(IncludeDeal4,Spreadsheet9.2!N3150,0)","v":-2729616.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O144,0)+IF(IncludeDeal1,Spreadsheet9.2!O1146,0)+IF(IncludeDeal2,Spreadsheet9.2!O2148,0)+IF(IncludeDeal4,Spreadsheet9.2!O3150,0)","v":-2170296.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P144,0)+IF(IncludeDeal1,Spreadsheet9.2!P1146,0)+IF(IncludeDeal2,Spreadsheet9.2!P2148,0)+IF(IncludeDeal4,Spreadsheet9.2!P3150,0)","v":-2703848},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q144,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1146,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2148,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3150,0)","v":-2849731.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R144,0)+IF(IncludeDeal1,Spreadsheet9.2!R1146,0)+IF(IncludeDeal2,Spreadsheet9.2!R2148,0)+IF(IncludeDeal4,Spreadsheet9.2!R3150,0)","v":-2777457.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S144,0)+IF(IncludeDeal1,Spreadsheet9.2!S1146,0)+IF(IncludeDeal2,Spreadsheet9.2!S2148,0)+IF(IncludeDeal4,Spreadsheet9.2!S3150,0)","v":-2832382.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T144,0)+IF(IncludeDeal1,Spreadsheet9.2!T1146,0)+IF(IncludeDeal2,Spreadsheet9.2!T2148,0)+IF(IncludeDeal4,Spreadsheet9.2!T3150,0)","v":-2982026.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U144,0)+IF(IncludeDeal1,Spreadsheet9.2!U1146,0)+IF(IncludeDeal2,Spreadsheet9.2!U2148,0)+IF(IncludeDeal4,Spreadsheet9.2!U3150,0)","v":-3341808.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V144,0)+IF(IncludeDeal1,Spreadsheet9.2!V1146,0)+IF(IncludeDeal2,Spreadsheet9.2!V2148,0)+IF(IncludeDeal4,Spreadsheet9.2!V3150,0)","v":-3452364.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W144,0)+IF(IncludeDeal1,Spreadsheet9.2!W1146,0)+IF(IncludeDeal2,Spreadsheet9.2!W2148,0)+IF(IncludeDeal4,Spreadsheet9.2!W3150,0)","v":-3380286.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X144,0)+IF(IncludeDeal1,Spreadsheet9.2!X1146,0)+IF(IncludeDeal2,Spreadsheet9.2!X2148,0)+IF(IncludeDeal4,Spreadsheet9.2!X3150,0)","v":-3126163.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y144,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1146,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2148,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3150,0)","v":-3148715.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z144,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1146,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2148,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3150,0)","v":-3312895.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA144,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3150,0)","v":-3336797.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB144,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3150,0)","v":-3168074.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC144,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3150,0)","v":-3154108.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD144,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3150,0)","v":-3184883.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE144,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3150,0)","v":-2660591.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF144,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3150,0)","v":-2768347.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG144,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3150,0)","v":-2874389.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH144,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3150,0)","v":-2689444.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI144,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3150,0)","v":-2774274.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ144,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3150,0)","v":-2650667.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK144,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3150,0)","v":-2390792.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL144,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3150,0)","v":-2490523.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM144,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3150,0)","v":-2461918.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN144,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3150,0)","v":-2286965.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO144,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3150,0)","v":-2231495.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP144,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3150,0)","v":-2118477.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ144,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3150,0)","v":-1787714.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR144,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3150,0)","v":-1521406.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS144,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3150,0)","v":-1385999.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT144,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3150,0)","v":-1254277.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU144,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3150,0)","v":-1171158.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV144,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3150,0)","v":-1087402.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW144,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3150,0)","v":-842342.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX144,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3150,0)","v":-649411.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY144,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3150,0)","v":-462274.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ144,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1146,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2148,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3150,0)","v":-281612.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA144,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3150,0)","v":-187104.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB144,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3150,0)","v":-195026.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC144,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3150,0)","v":-45065.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD144,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3150,0)","v":-83300.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE144,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3150,0)","v":-159405.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF144,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3150,0)","v":-201147.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG144,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3150,0)","v":-282210.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH144,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3150,0)","v":-383385.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI144,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3150,0)","v":-240293.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ144,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3150,0)","v":-244585.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK144,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3150,0)","v":-249435.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL144,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3150,0)","v":-253371.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM144,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3150,0)","v":-256713.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN144,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3150,0)","v":-260587.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO144,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1146,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2148,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3150,0)","v":-262800.8}]
[null,"Simulation 111",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C145,0)+IF(IncludeDeal1,Spreadsheet9.2!C1147,0)+IF(IncludeDeal2,Spreadsheet9.2!C2149,0)+IF(IncludeDeal4,Spreadsheet9.2!C3151,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E145,0)+IF(IncludeDeal1,Spreadsheet9.2!E1147,0)+IF(IncludeDeal2,Spreadsheet9.2!E2149,0)+IF(IncludeDeal4,Spreadsheet9.2!E3151,0)","v":-182996.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F145,0)+IF(IncludeDeal1,Spreadsheet9.2!F1147,0)+IF(IncludeDeal2,Spreadsheet9.2!F2149,0)+IF(IncludeDeal4,Spreadsheet9.2!F3151,0)","v":-532781.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G145,0)+IF(IncludeDeal1,Spreadsheet9.2!G1147,0)+IF(IncludeDeal2,Spreadsheet9.2!G2149,0)+IF(IncludeDeal4,Spreadsheet9.2!G3151,0)","v":398941.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H145,0)+IF(IncludeDeal1,Spreadsheet9.2!H1147,0)+IF(IncludeDeal2,Spreadsheet9.2!H2149,0)+IF(IncludeDeal4,Spreadsheet9.2!H3151,0)","v":-690279.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I145,0)+IF(IncludeDeal1,Spreadsheet9.2!I1147,0)+IF(IncludeDeal2,Spreadsheet9.2!I2149,0)+IF(IncludeDeal4,Spreadsheet9.2!I3151,0)","v":-2163660.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J145,0)+IF(IncludeDeal1,Spreadsheet9.2!J1147,0)+IF(IncludeDeal2,Spreadsheet9.2!J2149,0)+IF(IncludeDeal4,Spreadsheet9.2!J3151,0)","v":-2933192.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K145,0)+IF(IncludeDeal1,Spreadsheet9.2!K1147,0)+IF(IncludeDeal2,Spreadsheet9.2!K2149,0)+IF(IncludeDeal4,Spreadsheet9.2!K3151,0)","v":-2339134.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L145,0)+IF(IncludeDeal1,Spreadsheet9.2!L1147,0)+IF(IncludeDeal2,Spreadsheet9.2!L2149,0)+IF(IncludeDeal4,Spreadsheet9.2!L3151,0)","v":-2989382.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M145,0)+IF(IncludeDeal1,Spreadsheet9.2!M1147,0)+IF(IncludeDeal2,Spreadsheet9.2!M2149,0)+IF(IncludeDeal4,Spreadsheet9.2!M3151,0)","v":-2534904.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N145,0)+IF(IncludeDeal1,Spreadsheet9.2!N1147,0)+IF(IncludeDeal2,Spreadsheet9.2!N2149,0)+IF(IncludeDeal4,Spreadsheet9.2!N3151,0)","v":-2688589.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O145,0)+IF(IncludeDeal1,Spreadsheet9.2!O1147,0)+IF(IncludeDeal2,Spreadsheet9.2!O2149,0)+IF(IncludeDeal4,Spreadsheet9.2!O3151,0)","v":-2022834.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P145,0)+IF(IncludeDeal1,Spreadsheet9.2!P1147,0)+IF(IncludeDeal2,Spreadsheet9.2!P2149,0)+IF(IncludeDeal4,Spreadsheet9.2!P3151,0)","v":-2828764.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q145,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1147,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2149,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3151,0)","v":-2632688.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R145,0)+IF(IncludeDeal1,Spreadsheet9.2!R1147,0)+IF(IncludeDeal2,Spreadsheet9.2!R2149,0)+IF(IncludeDeal4,Spreadsheet9.2!R3151,0)","v":-2491679.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S145,0)+IF(IncludeDeal1,Spreadsheet9.2!S1147,0)+IF(IncludeDeal2,Spreadsheet9.2!S2149,0)+IF(IncludeDeal4,Spreadsheet9.2!S3151,0)","v":-2377095.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T145,0)+IF(IncludeDeal1,Spreadsheet9.2!T1147,0)+IF(IncludeDeal2,Spreadsheet9.2!T2149,0)+IF(IncludeDeal4,Spreadsheet9.2!T3151,0)","v":-1828627.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U145,0)+IF(IncludeDeal1,Spreadsheet9.2!U1147,0)+IF(IncludeDeal2,Spreadsheet9.2!U2149,0)+IF(IncludeDeal4,Spreadsheet9.2!U3151,0)","v":-2286496.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V145,0)+IF(IncludeDeal1,Spreadsheet9.2!V1147,0)+IF(IncludeDeal2,Spreadsheet9.2!V2149,0)+IF(IncludeDeal4,Spreadsheet9.2!V3151,0)","v":-2513889.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W145,0)+IF(IncludeDeal1,Spreadsheet9.2!W1147,0)+IF(IncludeDeal2,Spreadsheet9.2!W2149,0)+IF(IncludeDeal4,Spreadsheet9.2!W3151,0)","v":-2312676.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X145,0)+IF(IncludeDeal1,Spreadsheet9.2!X1147,0)+IF(IncludeDeal2,Spreadsheet9.2!X2149,0)+IF(IncludeDeal4,Spreadsheet9.2!X3151,0)","v":-2084222.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y145,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1147,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2149,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3151,0)","v":-1710619.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z145,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1147,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2149,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3151,0)","v":-2022148.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA145,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3151,0)","v":-2237523.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB145,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3151,0)","v":-2155923.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC145,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3151,0)","v":-2291294.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD145,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3151,0)","v":-2480116.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE145,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3151,0)","v":-2415932.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF145,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3151,0)","v":-2460822.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG145,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3151,0)","v":-2335064.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH145,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3151,0)","v":-2283462.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI145,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3151,0)","v":-2094375.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ145,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3151,0)","v":-2056844.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK145,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3151,0)","v":-2017731.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL145,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3151,0)","v":-2079068.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM145,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3151,0)","v":-1833767.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN145,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3151,0)","v":-1722233.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO145,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3151,0)","v":-1566320.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP145,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3151,0)","v":-1507862.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ145,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3151,0)","v":-1423503.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR145,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3151,0)","v":-1301157.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS145,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3151,0)","v":-1050505.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT145,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3151,0)","v":-833228.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU145,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3151,0)","v":-701922.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV145,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3151,0)","v":-613814.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW145,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3151,0)","v":-629777.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX145,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3151,0)","v":-436980.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY145,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3151,0)","v":-226089.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ145,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1147,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2149,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3151,0)","v":-15108.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA145,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3151,0)","v":131714},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB145,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3151,0)","v":158671.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC145,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3151,0)","v":252098},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD145,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3151,0)","v":183864.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE145,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3151,0)","v":124116.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF145,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3151,0)","v":38042.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG145,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3151,0)","v":-71193.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH145,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3151,0)","v":-139013.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI145,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3151,0)","v":-79236.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ145,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3151,0)","v":-82323.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK145,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3151,0)","v":-86646.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL145,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3151,0)","v":-91268},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM145,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3151,0)","v":-95318.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN145,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3151,0)","v":-99500},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO145,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1147,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2149,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3151,0)","v":-100957.8}]
[null,"Simulation 112",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C146,0)+IF(IncludeDeal1,Spreadsheet9.2!C1148,0)+IF(IncludeDeal2,Spreadsheet9.2!C2150,0)+IF(IncludeDeal4,Spreadsheet9.2!C3152,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E146,0)+IF(IncludeDeal1,Spreadsheet9.2!E1148,0)+IF(IncludeDeal2,Spreadsheet9.2!E2150,0)+IF(IncludeDeal4,Spreadsheet9.2!E3152,0)","v":-273705.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F146,0)+IF(IncludeDeal1,Spreadsheet9.2!F1148,0)+IF(IncludeDeal2,Spreadsheet9.2!F2150,0)+IF(IncludeDeal4,Spreadsheet9.2!F3152,0)","v":-1139486.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G146,0)+IF(IncludeDeal1,Spreadsheet9.2!G1148,0)+IF(IncludeDeal2,Spreadsheet9.2!G2150,0)+IF(IncludeDeal4,Spreadsheet9.2!G3152,0)","v":-1769363},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H146,0)+IF(IncludeDeal1,Spreadsheet9.2!H1148,0)+IF(IncludeDeal2,Spreadsheet9.2!H2150,0)+IF(IncludeDeal4,Spreadsheet9.2!H3152,0)","v":-2434589.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I146,0)+IF(IncludeDeal1,Spreadsheet9.2!I1148,0)+IF(IncludeDeal2,Spreadsheet9.2!I2150,0)+IF(IncludeDeal4,Spreadsheet9.2!I3152,0)","v":-2156795},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J146,0)+IF(IncludeDeal1,Spreadsheet9.2!J1148,0)+IF(IncludeDeal2,Spreadsheet9.2!J2150,0)+IF(IncludeDeal4,Spreadsheet9.2!J3152,0)","v":-2491380},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K146,0)+IF(IncludeDeal1,Spreadsheet9.2!K1148,0)+IF(IncludeDeal2,Spreadsheet9.2!K2150,0)+IF(IncludeDeal4,Spreadsheet9.2!K3152,0)","v":-2268902},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L146,0)+IF(IncludeDeal1,Spreadsheet9.2!L1148,0)+IF(IncludeDeal2,Spreadsheet9.2!L2150,0)+IF(IncludeDeal4,Spreadsheet9.2!L3152,0)","v":-2983421.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M146,0)+IF(IncludeDeal1,Spreadsheet9.2!M1148,0)+IF(IncludeDeal2,Spreadsheet9.2!M2150,0)+IF(IncludeDeal4,Spreadsheet9.2!M3152,0)","v":-3026668.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N146,0)+IF(IncludeDeal1,Spreadsheet9.2!N1148,0)+IF(IncludeDeal2,Spreadsheet9.2!N2150,0)+IF(IncludeDeal4,Spreadsheet9.2!N3152,0)","v":-2378536.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O146,0)+IF(IncludeDeal1,Spreadsheet9.2!O1148,0)+IF(IncludeDeal2,Spreadsheet9.2!O2150,0)+IF(IncludeDeal4,Spreadsheet9.2!O3152,0)","v":-2535947},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P146,0)+IF(IncludeDeal1,Spreadsheet9.2!P1148,0)+IF(IncludeDeal2,Spreadsheet9.2!P2150,0)+IF(IncludeDeal4,Spreadsheet9.2!P3152,0)","v":-2716335.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q146,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1148,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2150,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3152,0)","v":-2946393.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R146,0)+IF(IncludeDeal1,Spreadsheet9.2!R1148,0)+IF(IncludeDeal2,Spreadsheet9.2!R2150,0)+IF(IncludeDeal4,Spreadsheet9.2!R3152,0)","v":-3109533},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S146,0)+IF(IncludeDeal1,Spreadsheet9.2!S1148,0)+IF(IncludeDeal2,Spreadsheet9.2!S2150,0)+IF(IncludeDeal4,Spreadsheet9.2!S3152,0)","v":-2951629.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T146,0)+IF(IncludeDeal1,Spreadsheet9.2!T1148,0)+IF(IncludeDeal2,Spreadsheet9.2!T2150,0)+IF(IncludeDeal4,Spreadsheet9.2!T3152,0)","v":-3324974.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U146,0)+IF(IncludeDeal1,Spreadsheet9.2!U1148,0)+IF(IncludeDeal2,Spreadsheet9.2!U2150,0)+IF(IncludeDeal4,Spreadsheet9.2!U3152,0)","v":-3477459.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V146,0)+IF(IncludeDeal1,Spreadsheet9.2!V1148,0)+IF(IncludeDeal2,Spreadsheet9.2!V2150,0)+IF(IncludeDeal4,Spreadsheet9.2!V3152,0)","v":-3599933.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W146,0)+IF(IncludeDeal1,Spreadsheet9.2!W1148,0)+IF(IncludeDeal2,Spreadsheet9.2!W2150,0)+IF(IncludeDeal4,Spreadsheet9.2!W3152,0)","v":-3741630.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X146,0)+IF(IncludeDeal1,Spreadsheet9.2!X1148,0)+IF(IncludeDeal2,Spreadsheet9.2!X2150,0)+IF(IncludeDeal4,Spreadsheet9.2!X3152,0)","v":-3600520.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y146,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1148,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2150,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3152,0)","v":-3125804.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z146,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1148,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2150,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3152,0)","v":-2756038},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA146,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3152,0)","v":-3024903.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB146,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3152,0)","v":-2573038.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC146,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3152,0)","v":-3228648.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD146,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3152,0)","v":-3355064.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE146,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3152,0)","v":-3087911.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF146,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3152,0)","v":-3136281.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG146,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3152,0)","v":-2980645.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH146,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3152,0)","v":-2910319.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI146,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3152,0)","v":-2546522.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ146,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3152,0)","v":-2317305.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK146,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3152,0)","v":-1742615.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL146,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3152,0)","v":-1479211.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM146,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3152,0)","v":-1409148.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN146,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3152,0)","v":-1955517.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO146,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3152,0)","v":-1481609.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP146,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3152,0)","v":-1185443.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ146,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3152,0)","v":-750354.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR146,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3152,0)","v":-933563.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS146,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3152,0)","v":-459108.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT146,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3152,0)","v":-613719.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU146,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3152,0)","v":-803687.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV146,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3152,0)","v":-871411.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW146,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3152,0)","v":-426285.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX146,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3152,0)","v":-502881.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY146,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3152,0)","v":-220049.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ146,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1148,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2150,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3152,0)","v":-355391.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA146,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3152,0)","v":-323978.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB146,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3152,0)","v":-447029.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC146,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3152,0)","v":-214407.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD146,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3152,0)","v":-287476.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE146,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3152,0)","v":-336495.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF146,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3152,0)","v":-418235.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG146,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3152,0)","v":-497611.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH146,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3152,0)","v":-556212.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI146,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3152,0)","v":-293667.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ146,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3152,0)","v":-297367.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK146,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3152,0)","v":-298601.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL146,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3152,0)","v":-301689.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM146,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3152,0)","v":-305469},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN146,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3152,0)","v":-308483.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO146,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1148,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2150,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3152,0)","v":-310824.2}]
[null,"Simulation 113",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C147,0)+IF(IncludeDeal1,Spreadsheet9.2!C1149,0)+IF(IncludeDeal2,Spreadsheet9.2!C2151,0)+IF(IncludeDeal4,Spreadsheet9.2!C3153,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E147,0)+IF(IncludeDeal1,Spreadsheet9.2!E1149,0)+IF(IncludeDeal2,Spreadsheet9.2!E2151,0)+IF(IncludeDeal4,Spreadsheet9.2!E3153,0)","v":935792.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F147,0)+IF(IncludeDeal1,Spreadsheet9.2!F1149,0)+IF(IncludeDeal2,Spreadsheet9.2!F2151,0)+IF(IncludeDeal4,Spreadsheet9.2!F3153,0)","v":495153.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G147,0)+IF(IncludeDeal1,Spreadsheet9.2!G1149,0)+IF(IncludeDeal2,Spreadsheet9.2!G2151,0)+IF(IncludeDeal4,Spreadsheet9.2!G3153,0)","v":187367},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H147,0)+IF(IncludeDeal1,Spreadsheet9.2!H1149,0)+IF(IncludeDeal2,Spreadsheet9.2!H2151,0)+IF(IncludeDeal4,Spreadsheet9.2!H3153,0)","v":-275175.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I147,0)+IF(IncludeDeal1,Spreadsheet9.2!I1149,0)+IF(IncludeDeal2,Spreadsheet9.2!I2151,0)+IF(IncludeDeal4,Spreadsheet9.2!I3153,0)","v":-1100200.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J147,0)+IF(IncludeDeal1,Spreadsheet9.2!J1149,0)+IF(IncludeDeal2,Spreadsheet9.2!J2151,0)+IF(IncludeDeal4,Spreadsheet9.2!J3153,0)","v":-971018.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K147,0)+IF(IncludeDeal1,Spreadsheet9.2!K1149,0)+IF(IncludeDeal2,Spreadsheet9.2!K2151,0)+IF(IncludeDeal4,Spreadsheet9.2!K3153,0)","v":-1109329.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L147,0)+IF(IncludeDeal1,Spreadsheet9.2!L1149,0)+IF(IncludeDeal2,Spreadsheet9.2!L2151,0)+IF(IncludeDeal4,Spreadsheet9.2!L3153,0)","v":-1677707},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M147,0)+IF(IncludeDeal1,Spreadsheet9.2!M1149,0)+IF(IncludeDeal2,Spreadsheet9.2!M2151,0)+IF(IncludeDeal4,Spreadsheet9.2!M3153,0)","v":-385397.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N147,0)+IF(IncludeDeal1,Spreadsheet9.2!N1149,0)+IF(IncludeDeal2,Spreadsheet9.2!N2151,0)+IF(IncludeDeal4,Spreadsheet9.2!N3153,0)","v":-364343.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O147,0)+IF(IncludeDeal1,Spreadsheet9.2!O1149,0)+IF(IncludeDeal2,Spreadsheet9.2!O2151,0)+IF(IncludeDeal4,Spreadsheet9.2!O3153,0)","v":102785},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P147,0)+IF(IncludeDeal1,Spreadsheet9.2!P1149,0)+IF(IncludeDeal2,Spreadsheet9.2!P2151,0)+IF(IncludeDeal4,Spreadsheet9.2!P3153,0)","v":17930.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q147,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1149,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2151,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3153,0)","v":270303.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R147,0)+IF(IncludeDeal1,Spreadsheet9.2!R1149,0)+IF(IncludeDeal2,Spreadsheet9.2!R2151,0)+IF(IncludeDeal4,Spreadsheet9.2!R3153,0)","v":17647.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S147,0)+IF(IncludeDeal1,Spreadsheet9.2!S1149,0)+IF(IncludeDeal2,Spreadsheet9.2!S2151,0)+IF(IncludeDeal4,Spreadsheet9.2!S3153,0)","v":-512233},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T147,0)+IF(IncludeDeal1,Spreadsheet9.2!T1149,0)+IF(IncludeDeal2,Spreadsheet9.2!T2151,0)+IF(IncludeDeal4,Spreadsheet9.2!T3153,0)","v":-319922.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U147,0)+IF(IncludeDeal1,Spreadsheet9.2!U1149,0)+IF(IncludeDeal2,Spreadsheet9.2!U2151,0)+IF(IncludeDeal4,Spreadsheet9.2!U3153,0)","v":28216.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V147,0)+IF(IncludeDeal1,Spreadsheet9.2!V1149,0)+IF(IncludeDeal2,Spreadsheet9.2!V2151,0)+IF(IncludeDeal4,Spreadsheet9.2!V3153,0)","v":487415.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W147,0)+IF(IncludeDeal1,Spreadsheet9.2!W1149,0)+IF(IncludeDeal2,Spreadsheet9.2!W2151,0)+IF(IncludeDeal4,Spreadsheet9.2!W3153,0)","v":-29063},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X147,0)+IF(IncludeDeal1,Spreadsheet9.2!X1149,0)+IF(IncludeDeal2,Spreadsheet9.2!X2151,0)+IF(IncludeDeal4,Spreadsheet9.2!X3153,0)","v":376549.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y147,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1149,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2151,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3153,0)","v":337323.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z147,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1149,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2151,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3153,0)","v":171660.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA147,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3153,0)","v":-287256.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB147,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3153,0)","v":41820.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC147,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3153,0)","v":-1199878.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD147,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3153,0)","v":-1197894},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE147,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3153,0)","v":-1423564.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF147,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3153,0)","v":-1625272.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG147,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3153,0)","v":-1488105.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH147,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3153,0)","v":-1234998.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI147,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3153,0)","v":-1499751.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ147,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3153,0)","v":-1330099.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK147,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3153,0)","v":-1211238.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL147,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3153,0)","v":-1649608.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM147,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3153,0)","v":-1896968},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN147,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3153,0)","v":-1734659.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO147,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3153,0)","v":-2103552.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP147,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3153,0)","v":-2124620},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ147,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3153,0)","v":-1794398.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR147,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3153,0)","v":-1521925.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS147,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3153,0)","v":-1319031},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT147,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3153,0)","v":-1349886.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU147,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3153,0)","v":-1311150.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV147,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3153,0)","v":-1183002.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW147,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3153,0)","v":-792187.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX147,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3153,0)","v":-729787.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY147,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3153,0)","v":-680190.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ147,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1149,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2151,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3153,0)","v":-576587.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA147,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3153,0)","v":-512226.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB147,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3153,0)","v":-487341.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC147,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3153,0)","v":-227554.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD147,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3153,0)","v":-286006.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE147,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3153,0)","v":-348640.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF147,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3153,0)","v":-432846.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG147,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3153,0)","v":-509863.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH147,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3153,0)","v":-581121.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI147,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3153,0)","v":-316230.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ147,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3153,0)","v":-318580},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK147,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3153,0)","v":-320955.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL147,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3153,0)","v":-324587.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM147,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3153,0)","v":-328147.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN147,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3153,0)","v":-331709.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO147,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1149,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2151,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3153,0)","v":-333766.09999999998}]
[null,"Simulation 114",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C148,0)+IF(IncludeDeal1,Spreadsheet9.2!C1150,0)+IF(IncludeDeal2,Spreadsheet9.2!C2152,0)+IF(IncludeDeal4,Spreadsheet9.2!C3154,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E148,0)+IF(IncludeDeal1,Spreadsheet9.2!E1150,0)+IF(IncludeDeal2,Spreadsheet9.2!E2152,0)+IF(IncludeDeal4,Spreadsheet9.2!E3154,0)","v":579235},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F148,0)+IF(IncludeDeal1,Spreadsheet9.2!F1150,0)+IF(IncludeDeal2,Spreadsheet9.2!F2152,0)+IF(IncludeDeal4,Spreadsheet9.2!F3154,0)","v":762300.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G148,0)+IF(IncludeDeal1,Spreadsheet9.2!G1150,0)+IF(IncludeDeal2,Spreadsheet9.2!G2152,0)+IF(IncludeDeal4,Spreadsheet9.2!G3154,0)","v":1248807.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H148,0)+IF(IncludeDeal1,Spreadsheet9.2!H1150,0)+IF(IncludeDeal2,Spreadsheet9.2!H2152,0)+IF(IncludeDeal4,Spreadsheet9.2!H3154,0)","v":935444.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I148,0)+IF(IncludeDeal1,Spreadsheet9.2!I1150,0)+IF(IncludeDeal2,Spreadsheet9.2!I2152,0)+IF(IncludeDeal4,Spreadsheet9.2!I3154,0)","v":-17885.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J148,0)+IF(IncludeDeal1,Spreadsheet9.2!J1150,0)+IF(IncludeDeal2,Spreadsheet9.2!J2152,0)+IF(IncludeDeal4,Spreadsheet9.2!J3154,0)","v":-422645.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K148,0)+IF(IncludeDeal1,Spreadsheet9.2!K1150,0)+IF(IncludeDeal2,Spreadsheet9.2!K2152,0)+IF(IncludeDeal4,Spreadsheet9.2!K3154,0)","v":-772854.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L148,0)+IF(IncludeDeal1,Spreadsheet9.2!L1150,0)+IF(IncludeDeal2,Spreadsheet9.2!L2152,0)+IF(IncludeDeal4,Spreadsheet9.2!L3154,0)","v":-454413.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M148,0)+IF(IncludeDeal1,Spreadsheet9.2!M1150,0)+IF(IncludeDeal2,Spreadsheet9.2!M2152,0)+IF(IncludeDeal4,Spreadsheet9.2!M3154,0)","v":-583275.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N148,0)+IF(IncludeDeal1,Spreadsheet9.2!N1150,0)+IF(IncludeDeal2,Spreadsheet9.2!N2152,0)+IF(IncludeDeal4,Spreadsheet9.2!N3154,0)","v":-736411.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O148,0)+IF(IncludeDeal1,Spreadsheet9.2!O1150,0)+IF(IncludeDeal2,Spreadsheet9.2!O2152,0)+IF(IncludeDeal4,Spreadsheet9.2!O3154,0)","v":-349006.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P148,0)+IF(IncludeDeal1,Spreadsheet9.2!P1150,0)+IF(IncludeDeal2,Spreadsheet9.2!P2152,0)+IF(IncludeDeal4,Spreadsheet9.2!P3154,0)","v":-879505.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q148,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1150,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2152,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3154,0)","v":-1187013.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R148,0)+IF(IncludeDeal1,Spreadsheet9.2!R1150,0)+IF(IncludeDeal2,Spreadsheet9.2!R2152,0)+IF(IncludeDeal4,Spreadsheet9.2!R3154,0)","v":-2003024.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S148,0)+IF(IncludeDeal1,Spreadsheet9.2!S1150,0)+IF(IncludeDeal2,Spreadsheet9.2!S2152,0)+IF(IncludeDeal4,Spreadsheet9.2!S3154,0)","v":-1828247.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T148,0)+IF(IncludeDeal1,Spreadsheet9.2!T1150,0)+IF(IncludeDeal2,Spreadsheet9.2!T2152,0)+IF(IncludeDeal4,Spreadsheet9.2!T3154,0)","v":-2206216.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U148,0)+IF(IncludeDeal1,Spreadsheet9.2!U1150,0)+IF(IncludeDeal2,Spreadsheet9.2!U2152,0)+IF(IncludeDeal4,Spreadsheet9.2!U3154,0)","v":-962665.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V148,0)+IF(IncludeDeal1,Spreadsheet9.2!V1150,0)+IF(IncludeDeal2,Spreadsheet9.2!V2152,0)+IF(IncludeDeal4,Spreadsheet9.2!V3154,0)","v":-58187.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W148,0)+IF(IncludeDeal1,Spreadsheet9.2!W1150,0)+IF(IncludeDeal2,Spreadsheet9.2!W2152,0)+IF(IncludeDeal4,Spreadsheet9.2!W3154,0)","v":-760106.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X148,0)+IF(IncludeDeal1,Spreadsheet9.2!X1150,0)+IF(IncludeDeal2,Spreadsheet9.2!X2152,0)+IF(IncludeDeal4,Spreadsheet9.2!X3154,0)","v":-230466.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y148,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1150,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2152,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3154,0)","v":-348665.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z148,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1150,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2152,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3154,0)","v":30637.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA148,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3154,0)","v":-359752.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB148,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3154,0)","v":-160665.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC148,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3154,0)","v":-905502.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD148,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3154,0)","v":-506556.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE148,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3154,0)","v":434690.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF148,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3154,0)","v":638220.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG148,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3154,0)","v":1091065.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH148,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3154,0)","v":1872945.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI148,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3154,0)","v":1616146.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ148,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3154,0)","v":1482538.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK148,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3154,0)","v":1367071.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL148,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3154,0)","v":983095.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM148,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3154,0)","v":1240505.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN148,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3154,0)","v":1534043.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO148,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3154,0)","v":808081.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP148,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3154,0)","v":209130.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ148,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3154,0)","v":1205025},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR148,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3154,0)","v":954021.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS148,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3154,0)","v":1552538.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT148,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3154,0)","v":504920.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU148,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3154,0)","v":599721.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV148,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3154,0)","v":344657.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW148,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3154,0)","v":711805.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX148,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3154,0)","v":534389.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY148,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3154,0)","v":473014.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ148,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1150,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2152,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3154,0)","v":152187.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA148,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3154,0)","v":16517.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB148,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3154,0)","v":-178201.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC148,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3154,0)","v":-52976.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD148,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3154,0)","v":-120568.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE148,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3154,0)","v":-213548},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF148,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3154,0)","v":-264892.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG148,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3154,0)","v":-359813.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH148,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3154,0)","v":-450425.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI148,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3154,0)","v":-263144.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ148,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3154,0)","v":-265049.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK148,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3154,0)","v":-267249},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL148,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3154,0)","v":-271486.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM148,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3154,0)","v":-275092.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN148,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3154,0)","v":-278954.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO148,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1150,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2152,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3154,0)","v":-280516.2}]
[null,"Simulation 115",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C149,0)+IF(IncludeDeal1,Spreadsheet9.2!C1151,0)+IF(IncludeDeal2,Spreadsheet9.2!C2153,0)+IF(IncludeDeal4,Spreadsheet9.2!C3155,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E149,0)+IF(IncludeDeal1,Spreadsheet9.2!E1151,0)+IF(IncludeDeal2,Spreadsheet9.2!E2153,0)+IF(IncludeDeal4,Spreadsheet9.2!E3155,0)","v":-20880.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F149,0)+IF(IncludeDeal1,Spreadsheet9.2!F1151,0)+IF(IncludeDeal2,Spreadsheet9.2!F2153,0)+IF(IncludeDeal4,Spreadsheet9.2!F3155,0)","v":506894.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G149,0)+IF(IncludeDeal1,Spreadsheet9.2!G1151,0)+IF(IncludeDeal2,Spreadsheet9.2!G2153,0)+IF(IncludeDeal4,Spreadsheet9.2!G3155,0)","v":943842},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H149,0)+IF(IncludeDeal1,Spreadsheet9.2!H1151,0)+IF(IncludeDeal2,Spreadsheet9.2!H2153,0)+IF(IncludeDeal4,Spreadsheet9.2!H3155,0)","v":503240},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I149,0)+IF(IncludeDeal1,Spreadsheet9.2!I1151,0)+IF(IncludeDeal2,Spreadsheet9.2!I2153,0)+IF(IncludeDeal4,Spreadsheet9.2!I3155,0)","v":735838.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J149,0)+IF(IncludeDeal1,Spreadsheet9.2!J1151,0)+IF(IncludeDeal2,Spreadsheet9.2!J2153,0)+IF(IncludeDeal4,Spreadsheet9.2!J3155,0)","v":131610.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K149,0)+IF(IncludeDeal1,Spreadsheet9.2!K1151,0)+IF(IncludeDeal2,Spreadsheet9.2!K2153,0)+IF(IncludeDeal4,Spreadsheet9.2!K3155,0)","v":1084894.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L149,0)+IF(IncludeDeal1,Spreadsheet9.2!L1151,0)+IF(IncludeDeal2,Spreadsheet9.2!L2153,0)+IF(IncludeDeal4,Spreadsheet9.2!L3155,0)","v":400678.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M149,0)+IF(IncludeDeal1,Spreadsheet9.2!M1151,0)+IF(IncludeDeal2,Spreadsheet9.2!M2153,0)+IF(IncludeDeal4,Spreadsheet9.2!M3155,0)","v":-171989.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N149,0)+IF(IncludeDeal1,Spreadsheet9.2!N1151,0)+IF(IncludeDeal2,Spreadsheet9.2!N2153,0)+IF(IncludeDeal4,Spreadsheet9.2!N3155,0)","v":267728.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O149,0)+IF(IncludeDeal1,Spreadsheet9.2!O1151,0)+IF(IncludeDeal2,Spreadsheet9.2!O2153,0)+IF(IncludeDeal4,Spreadsheet9.2!O3155,0)","v":-136961},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P149,0)+IF(IncludeDeal1,Spreadsheet9.2!P1151,0)+IF(IncludeDeal2,Spreadsheet9.2!P2153,0)+IF(IncludeDeal4,Spreadsheet9.2!P3155,0)","v":384756.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q149,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1151,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2153,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3155,0)","v":1248563.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R149,0)+IF(IncludeDeal1,Spreadsheet9.2!R1151,0)+IF(IncludeDeal2,Spreadsheet9.2!R2153,0)+IF(IncludeDeal4,Spreadsheet9.2!R3155,0)","v":603636.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S149,0)+IF(IncludeDeal1,Spreadsheet9.2!S1151,0)+IF(IncludeDeal2,Spreadsheet9.2!S2153,0)+IF(IncludeDeal4,Spreadsheet9.2!S3155,0)","v":1247256.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T149,0)+IF(IncludeDeal1,Spreadsheet9.2!T1151,0)+IF(IncludeDeal2,Spreadsheet9.2!T2153,0)+IF(IncludeDeal4,Spreadsheet9.2!T3155,0)","v":1572018.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U149,0)+IF(IncludeDeal1,Spreadsheet9.2!U1151,0)+IF(IncludeDeal2,Spreadsheet9.2!U2153,0)+IF(IncludeDeal4,Spreadsheet9.2!U3155,0)","v":2812279},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V149,0)+IF(IncludeDeal1,Spreadsheet9.2!V1151,0)+IF(IncludeDeal2,Spreadsheet9.2!V2153,0)+IF(IncludeDeal4,Spreadsheet9.2!V3155,0)","v":3322968.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W149,0)+IF(IncludeDeal1,Spreadsheet9.2!W1151,0)+IF(IncludeDeal2,Spreadsheet9.2!W2153,0)+IF(IncludeDeal4,Spreadsheet9.2!W3155,0)","v":3218575.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X149,0)+IF(IncludeDeal1,Spreadsheet9.2!X1151,0)+IF(IncludeDeal2,Spreadsheet9.2!X2153,0)+IF(IncludeDeal4,Spreadsheet9.2!X3155,0)","v":2577229.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y149,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1151,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2153,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3155,0)","v":3373406.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z149,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1151,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2153,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3155,0)","v":3160032.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA149,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3155,0)","v":2670248.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB149,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3155,0)","v":1726686.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC149,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3155,0)","v":1841430.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD149,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3155,0)","v":2230009.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE149,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3155,0)","v":1430856.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF149,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3155,0)","v":2083425.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG149,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3155,0)","v":2557562.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH149,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3155,0)","v":1630145},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI149,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3155,0)","v":1419190.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ149,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3155,0)","v":2276009.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK149,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3155,0)","v":2069914.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL149,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3155,0)","v":1061554.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM149,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3155,0)","v":1321443.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN149,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3155,0)","v":1033338},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO149,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3155,0)","v":944143},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP149,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3155,0)","v":941340.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ149,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3155,0)","v":1542172.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR149,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3155,0)","v":1204064.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS149,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3155,0)","v":1211041.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT149,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3155,0)","v":709383.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU149,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3155,0)","v":345714.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV149,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3155,0)","v":307885.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW149,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3155,0)","v":402424.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX149,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3155,0)","v":267585},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY149,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3155,0)","v":341998.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ149,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1151,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2153,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3155,0)","v":329345.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA149,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3155,0)","v":198385},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB149,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3155,0)","v":14488.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC149,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3155,0)","v":65027.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD149,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3155,0)","v":13001.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE149,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3155,0)","v":-32658.799999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF149,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3155,0)","v":-101475.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG149,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3155,0)","v":-157694.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH149,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3155,0)","v":-255805.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI149,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3155,0)","v":-147517.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ149,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3155,0)","v":-149299.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK149,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3155,0)","v":-150254},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL149,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3155,0)","v":-154091.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM149,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3155,0)","v":-155515.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN149,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3155,0)","v":-160677.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO149,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1151,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2153,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3155,0)","v":-162957.1}]
[null,"Simulation 116",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C150,0)+IF(IncludeDeal1,Spreadsheet9.2!C1152,0)+IF(IncludeDeal2,Spreadsheet9.2!C2154,0)+IF(IncludeDeal4,Spreadsheet9.2!C3156,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E150,0)+IF(IncludeDeal1,Spreadsheet9.2!E1152,0)+IF(IncludeDeal2,Spreadsheet9.2!E2154,0)+IF(IncludeDeal4,Spreadsheet9.2!E3156,0)","v":134062.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F150,0)+IF(IncludeDeal1,Spreadsheet9.2!F1152,0)+IF(IncludeDeal2,Spreadsheet9.2!F2154,0)+IF(IncludeDeal4,Spreadsheet9.2!F3156,0)","v":161508.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G150,0)+IF(IncludeDeal1,Spreadsheet9.2!G1152,0)+IF(IncludeDeal2,Spreadsheet9.2!G2154,0)+IF(IncludeDeal4,Spreadsheet9.2!G3156,0)","v":123706.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H150,0)+IF(IncludeDeal1,Spreadsheet9.2!H1152,0)+IF(IncludeDeal2,Spreadsheet9.2!H2154,0)+IF(IncludeDeal4,Spreadsheet9.2!H3156,0)","v":522690},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I150,0)+IF(IncludeDeal1,Spreadsheet9.2!I1152,0)+IF(IncludeDeal2,Spreadsheet9.2!I2154,0)+IF(IncludeDeal4,Spreadsheet9.2!I3156,0)","v":766345.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J150,0)+IF(IncludeDeal1,Spreadsheet9.2!J1152,0)+IF(IncludeDeal2,Spreadsheet9.2!J2154,0)+IF(IncludeDeal4,Spreadsheet9.2!J3156,0)","v":1876698.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K150,0)+IF(IncludeDeal1,Spreadsheet9.2!K1152,0)+IF(IncludeDeal2,Spreadsheet9.2!K2154,0)+IF(IncludeDeal4,Spreadsheet9.2!K3156,0)","v":2705446.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L150,0)+IF(IncludeDeal1,Spreadsheet9.2!L1152,0)+IF(IncludeDeal2,Spreadsheet9.2!L2154,0)+IF(IncludeDeal4,Spreadsheet9.2!L3156,0)","v":2814414.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M150,0)+IF(IncludeDeal1,Spreadsheet9.2!M1152,0)+IF(IncludeDeal2,Spreadsheet9.2!M2154,0)+IF(IncludeDeal4,Spreadsheet9.2!M3156,0)","v":2536595.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N150,0)+IF(IncludeDeal1,Spreadsheet9.2!N1152,0)+IF(IncludeDeal2,Spreadsheet9.2!N2154,0)+IF(IncludeDeal4,Spreadsheet9.2!N3156,0)","v":2473006.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O150,0)+IF(IncludeDeal1,Spreadsheet9.2!O1152,0)+IF(IncludeDeal2,Spreadsheet9.2!O2154,0)+IF(IncludeDeal4,Spreadsheet9.2!O3156,0)","v":3856395.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P150,0)+IF(IncludeDeal1,Spreadsheet9.2!P1152,0)+IF(IncludeDeal2,Spreadsheet9.2!P2154,0)+IF(IncludeDeal4,Spreadsheet9.2!P3156,0)","v":3267496.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q150,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1152,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2154,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3156,0)","v":3477508.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R150,0)+IF(IncludeDeal1,Spreadsheet9.2!R1152,0)+IF(IncludeDeal2,Spreadsheet9.2!R2154,0)+IF(IncludeDeal4,Spreadsheet9.2!R3156,0)","v":4266260.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S150,0)+IF(IncludeDeal1,Spreadsheet9.2!S1152,0)+IF(IncludeDeal2,Spreadsheet9.2!S2154,0)+IF(IncludeDeal4,Spreadsheet9.2!S3156,0)","v":2932124.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T150,0)+IF(IncludeDeal1,Spreadsheet9.2!T1152,0)+IF(IncludeDeal2,Spreadsheet9.2!T2154,0)+IF(IncludeDeal4,Spreadsheet9.2!T3156,0)","v":-86418.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U150,0)+IF(IncludeDeal1,Spreadsheet9.2!U1152,0)+IF(IncludeDeal2,Spreadsheet9.2!U2154,0)+IF(IncludeDeal4,Spreadsheet9.2!U3156,0)","v":-1262569.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V150,0)+IF(IncludeDeal1,Spreadsheet9.2!V1152,0)+IF(IncludeDeal2,Spreadsheet9.2!V2154,0)+IF(IncludeDeal4,Spreadsheet9.2!V3156,0)","v":-935870.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W150,0)+IF(IncludeDeal1,Spreadsheet9.2!W1152,0)+IF(IncludeDeal2,Spreadsheet9.2!W2154,0)+IF(IncludeDeal4,Spreadsheet9.2!W3156,0)","v":-1599315.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X150,0)+IF(IncludeDeal1,Spreadsheet9.2!X1152,0)+IF(IncludeDeal2,Spreadsheet9.2!X2154,0)+IF(IncludeDeal4,Spreadsheet9.2!X3156,0)","v":-1960743.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y150,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1152,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2154,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3156,0)","v":-1378303.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z150,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1152,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2154,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3156,0)","v":-1014567.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA150,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3156,0)","v":-1242396.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB150,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3156,0)","v":-1380164.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC150,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3156,0)","v":-817512.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD150,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3156,0)","v":-382109.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE150,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3156,0)","v":1235866.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF150,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3156,0)","v":1252991.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG150,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3156,0)","v":686216.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH150,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3156,0)","v":-42001.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI150,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3156,0)","v":241041.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ150,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3156,0)","v":-70433},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK150,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3156,0)","v":724562.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL150,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3156,0)","v":690660.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM150,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3156,0)","v":993664.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN150,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3156,0)","v":15420.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO150,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3156,0)","v":467027.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP150,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3156,0)","v":2352028.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ150,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3156,0)","v":3438200.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR150,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3156,0)","v":1419277.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS150,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3156,0)","v":898335.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT150,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3156,0)","v":208599.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU150,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3156,0)","v":516644.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV150,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3156,0)","v":668406.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW150,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3156,0)","v":770626.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX150,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3156,0)","v":368073.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY150,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3156,0)","v":69972.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ150,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1152,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2154,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3156,0)","v":-193149.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA150,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3156,0)","v":-435406.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB150,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3156,0)","v":-652408.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC150,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3156,0)","v":-324255.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD150,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3156,0)","v":-396794.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE150,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3156,0)","v":-499796},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF150,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3156,0)","v":-576889.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG150,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3156,0)","v":-672977.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH150,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3156,0)","v":-746275.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI150,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3156,0)","v":-405761.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ150,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3156,0)","v":-409206.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK150,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3156,0)","v":-412632.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL150,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3156,0)","v":-416135.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM150,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3156,0)","v":-418828.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN150,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3156,0)","v":-422326.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO150,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1152,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2154,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3156,0)","v":-424183.4}]
[null,"Simulation 117",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C151,0)+IF(IncludeDeal1,Spreadsheet9.2!C1153,0)+IF(IncludeDeal2,Spreadsheet9.2!C2155,0)+IF(IncludeDeal4,Spreadsheet9.2!C3157,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E151,0)+IF(IncludeDeal1,Spreadsheet9.2!E1153,0)+IF(IncludeDeal2,Spreadsheet9.2!E2155,0)+IF(IncludeDeal4,Spreadsheet9.2!E3157,0)","v":-215857.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F151,0)+IF(IncludeDeal1,Spreadsheet9.2!F1153,0)+IF(IncludeDeal2,Spreadsheet9.2!F2155,0)+IF(IncludeDeal4,Spreadsheet9.2!F3157,0)","v":-234646.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G151,0)+IF(IncludeDeal1,Spreadsheet9.2!G1153,0)+IF(IncludeDeal2,Spreadsheet9.2!G2155,0)+IF(IncludeDeal4,Spreadsheet9.2!G3157,0)","v":-881583.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H151,0)+IF(IncludeDeal1,Spreadsheet9.2!H1153,0)+IF(IncludeDeal2,Spreadsheet9.2!H2155,0)+IF(IncludeDeal4,Spreadsheet9.2!H3157,0)","v":-154473.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I151,0)+IF(IncludeDeal1,Spreadsheet9.2!I1153,0)+IF(IncludeDeal2,Spreadsheet9.2!I2155,0)+IF(IncludeDeal4,Spreadsheet9.2!I3157,0)","v":-550595.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J151,0)+IF(IncludeDeal1,Spreadsheet9.2!J1153,0)+IF(IncludeDeal2,Spreadsheet9.2!J2155,0)+IF(IncludeDeal4,Spreadsheet9.2!J3157,0)","v":-908279.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K151,0)+IF(IncludeDeal1,Spreadsheet9.2!K1153,0)+IF(IncludeDeal2,Spreadsheet9.2!K2155,0)+IF(IncludeDeal4,Spreadsheet9.2!K3157,0)","v":-853578.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L151,0)+IF(IncludeDeal1,Spreadsheet9.2!L1153,0)+IF(IncludeDeal2,Spreadsheet9.2!L2155,0)+IF(IncludeDeal4,Spreadsheet9.2!L3157,0)","v":-1171497.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M151,0)+IF(IncludeDeal1,Spreadsheet9.2!M1153,0)+IF(IncludeDeal2,Spreadsheet9.2!M2155,0)+IF(IncludeDeal4,Spreadsheet9.2!M3157,0)","v":-1538234.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N151,0)+IF(IncludeDeal1,Spreadsheet9.2!N1153,0)+IF(IncludeDeal2,Spreadsheet9.2!N2155,0)+IF(IncludeDeal4,Spreadsheet9.2!N3157,0)","v":-2458991.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O151,0)+IF(IncludeDeal1,Spreadsheet9.2!O1153,0)+IF(IncludeDeal2,Spreadsheet9.2!O2155,0)+IF(IncludeDeal4,Spreadsheet9.2!O3157,0)","v":-2554446.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P151,0)+IF(IncludeDeal1,Spreadsheet9.2!P1153,0)+IF(IncludeDeal2,Spreadsheet9.2!P2155,0)+IF(IncludeDeal4,Spreadsheet9.2!P3157,0)","v":-3252284.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q151,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1153,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2155,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3157,0)","v":-2919440.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R151,0)+IF(IncludeDeal1,Spreadsheet9.2!R1153,0)+IF(IncludeDeal2,Spreadsheet9.2!R2155,0)+IF(IncludeDeal4,Spreadsheet9.2!R3157,0)","v":-2847127.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S151,0)+IF(IncludeDeal1,Spreadsheet9.2!S1153,0)+IF(IncludeDeal2,Spreadsheet9.2!S2155,0)+IF(IncludeDeal4,Spreadsheet9.2!S3157,0)","v":-1948377.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T151,0)+IF(IncludeDeal1,Spreadsheet9.2!T1153,0)+IF(IncludeDeal2,Spreadsheet9.2!T2155,0)+IF(IncludeDeal4,Spreadsheet9.2!T3157,0)","v":-567188.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U151,0)+IF(IncludeDeal1,Spreadsheet9.2!U1153,0)+IF(IncludeDeal2,Spreadsheet9.2!U2155,0)+IF(IncludeDeal4,Spreadsheet9.2!U3157,0)","v":-1191354.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V151,0)+IF(IncludeDeal1,Spreadsheet9.2!V1153,0)+IF(IncludeDeal2,Spreadsheet9.2!V2155,0)+IF(IncludeDeal4,Spreadsheet9.2!V3157,0)","v":226789.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W151,0)+IF(IncludeDeal1,Spreadsheet9.2!W1153,0)+IF(IncludeDeal2,Spreadsheet9.2!W2155,0)+IF(IncludeDeal4,Spreadsheet9.2!W3157,0)","v":1025713.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X151,0)+IF(IncludeDeal1,Spreadsheet9.2!X1153,0)+IF(IncludeDeal2,Spreadsheet9.2!X2155,0)+IF(IncludeDeal4,Spreadsheet9.2!X3157,0)","v":843096.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y151,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1153,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2155,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3157,0)","v":2033735.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z151,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1153,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2155,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3157,0)","v":2094587.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA151,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3157,0)","v":1315527.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB151,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3157,0)","v":1923005.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC151,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3157,0)","v":2263313.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD151,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3157,0)","v":3362473.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE151,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3157,0)","v":3100014.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF151,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3157,0)","v":2989863.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG151,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3157,0)","v":2923382.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH151,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3157,0)","v":2708639.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI151,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3157,0)","v":3230548.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ151,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3157,0)","v":2200936.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK151,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3157,0)","v":2804663.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL151,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3157,0)","v":2287606.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM151,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3157,0)","v":1948027.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN151,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3157,0)","v":1410715.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO151,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3157,0)","v":1693792.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP151,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3157,0)","v":796796.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ151,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3157,0)","v":1547213.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR151,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3157,0)","v":1520917.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS151,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3157,0)","v":1582557.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT151,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3157,0)","v":608855},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU151,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3157,0)","v":94221.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV151,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3157,0)","v":31728.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW151,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3157,0)","v":275838.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX151,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3157,0)","v":16211.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY151,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3157,0)","v":-146779.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ151,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1153,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2155,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3157,0)","v":-295173.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA151,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3157,0)","v":-366336.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB151,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3157,0)","v":-559258},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC151,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3157,0)","v":-321284.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD151,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3157,0)","v":-386846},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE151,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3157,0)","v":-483187.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF151,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3157,0)","v":-586474.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG151,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3157,0)","v":-662715.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH151,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3157,0)","v":-751906.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI151,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3157,0)","v":-405186.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ151,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3157,0)","v":-409360},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK151,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3157,0)","v":-412357.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL151,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3157,0)","v":-415906.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM151,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3157,0)","v":-419782.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN151,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3157,0)","v":-423011.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO151,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1153,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2155,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3157,0)","v":-424203.6}]
[null,"Simulation 118",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C152,0)+IF(IncludeDeal1,Spreadsheet9.2!C1154,0)+IF(IncludeDeal2,Spreadsheet9.2!C2156,0)+IF(IncludeDeal4,Spreadsheet9.2!C3158,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E152,0)+IF(IncludeDeal1,Spreadsheet9.2!E1154,0)+IF(IncludeDeal2,Spreadsheet9.2!E2156,0)+IF(IncludeDeal4,Spreadsheet9.2!E3158,0)","v":601254.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F152,0)+IF(IncludeDeal1,Spreadsheet9.2!F1154,0)+IF(IncludeDeal2,Spreadsheet9.2!F2156,0)+IF(IncludeDeal4,Spreadsheet9.2!F3158,0)","v":690488.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G152,0)+IF(IncludeDeal1,Spreadsheet9.2!G1154,0)+IF(IncludeDeal2,Spreadsheet9.2!G2156,0)+IF(IncludeDeal4,Spreadsheet9.2!G3158,0)","v":258051.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H152,0)+IF(IncludeDeal1,Spreadsheet9.2!H1154,0)+IF(IncludeDeal2,Spreadsheet9.2!H2156,0)+IF(IncludeDeal4,Spreadsheet9.2!H3158,0)","v":-215532.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I152,0)+IF(IncludeDeal1,Spreadsheet9.2!I1154,0)+IF(IncludeDeal2,Spreadsheet9.2!I2156,0)+IF(IncludeDeal4,Spreadsheet9.2!I3158,0)","v":-1070259.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J152,0)+IF(IncludeDeal1,Spreadsheet9.2!J1154,0)+IF(IncludeDeal2,Spreadsheet9.2!J2156,0)+IF(IncludeDeal4,Spreadsheet9.2!J3158,0)","v":-2318312},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K152,0)+IF(IncludeDeal1,Spreadsheet9.2!K1154,0)+IF(IncludeDeal2,Spreadsheet9.2!K2156,0)+IF(IncludeDeal4,Spreadsheet9.2!K3158,0)","v":-2142321.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L152,0)+IF(IncludeDeal1,Spreadsheet9.2!L1154,0)+IF(IncludeDeal2,Spreadsheet9.2!L2156,0)+IF(IncludeDeal4,Spreadsheet9.2!L3158,0)","v":-2198009},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M152,0)+IF(IncludeDeal1,Spreadsheet9.2!M1154,0)+IF(IncludeDeal2,Spreadsheet9.2!M2156,0)+IF(IncludeDeal4,Spreadsheet9.2!M3158,0)","v":-1567741.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N152,0)+IF(IncludeDeal1,Spreadsheet9.2!N1154,0)+IF(IncludeDeal2,Spreadsheet9.2!N2156,0)+IF(IncludeDeal4,Spreadsheet9.2!N3158,0)","v":-2388145.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O152,0)+IF(IncludeDeal1,Spreadsheet9.2!O1154,0)+IF(IncludeDeal2,Spreadsheet9.2!O2156,0)+IF(IncludeDeal4,Spreadsheet9.2!O3158,0)","v":-1777793},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P152,0)+IF(IncludeDeal1,Spreadsheet9.2!P1154,0)+IF(IncludeDeal2,Spreadsheet9.2!P2156,0)+IF(IncludeDeal4,Spreadsheet9.2!P3158,0)","v":-2331215},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q152,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1154,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2156,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3158,0)","v":-1659952.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R152,0)+IF(IncludeDeal1,Spreadsheet9.2!R1154,0)+IF(IncludeDeal2,Spreadsheet9.2!R2156,0)+IF(IncludeDeal4,Spreadsheet9.2!R3158,0)","v":-1800060.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S152,0)+IF(IncludeDeal1,Spreadsheet9.2!S1154,0)+IF(IncludeDeal2,Spreadsheet9.2!S2156,0)+IF(IncludeDeal4,Spreadsheet9.2!S3158,0)","v":-1577563.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T152,0)+IF(IncludeDeal1,Spreadsheet9.2!T1154,0)+IF(IncludeDeal2,Spreadsheet9.2!T2156,0)+IF(IncludeDeal4,Spreadsheet9.2!T3158,0)","v":-1438382.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U152,0)+IF(IncludeDeal1,Spreadsheet9.2!U1154,0)+IF(IncludeDeal2,Spreadsheet9.2!U2156,0)+IF(IncludeDeal4,Spreadsheet9.2!U3158,0)","v":-1562973.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V152,0)+IF(IncludeDeal1,Spreadsheet9.2!V1154,0)+IF(IncludeDeal2,Spreadsheet9.2!V2156,0)+IF(IncludeDeal4,Spreadsheet9.2!V3158,0)","v":-1897081.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W152,0)+IF(IncludeDeal1,Spreadsheet9.2!W1154,0)+IF(IncludeDeal2,Spreadsheet9.2!W2156,0)+IF(IncludeDeal4,Spreadsheet9.2!W3158,0)","v":-1445298.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X152,0)+IF(IncludeDeal1,Spreadsheet9.2!X1154,0)+IF(IncludeDeal2,Spreadsheet9.2!X2156,0)+IF(IncludeDeal4,Spreadsheet9.2!X3158,0)","v":-1880780.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y152,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1154,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2156,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3158,0)","v":-1705150.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z152,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1154,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2156,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3158,0)","v":-1833876.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA152,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3158,0)","v":-1963347.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB152,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3158,0)","v":-1982305.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC152,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3158,0)","v":-2074657.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD152,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3158,0)","v":-2882650.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE152,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3158,0)","v":-2136666.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF152,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3158,0)","v":-2214849.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG152,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3158,0)","v":-2076858.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH152,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3158,0)","v":-2287767.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI152,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3158,0)","v":-2259155.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ152,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3158,0)","v":-2014559.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK152,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3158,0)","v":-1984777.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL152,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3158,0)","v":-1821920.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM152,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3158,0)","v":-1445174.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN152,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3158,0)","v":-1025252.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO152,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3158,0)","v":-605005.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP152,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3158,0)","v":-1091550.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ152,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3158,0)","v":-1106753.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR152,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3158,0)","v":-708133.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS152,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3158,0)","v":-601517.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT152,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3158,0)","v":-401593.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU152,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3158,0)","v":-636011.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV152,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3158,0)","v":-779953.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW152,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3158,0)","v":-582882.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX152,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3158,0)","v":-451451.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY152,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3158,0)","v":-454611.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ152,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1154,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2156,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3158,0)","v":-488706},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA152,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3158,0)","v":-487666.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB152,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3158,0)","v":-500284.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC152,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3158,0)","v":-241117.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD152,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3158,0)","v":-339242.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE152,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3158,0)","v":-464994.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF152,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3158,0)","v":-571540.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG152,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3158,0)","v":-677589.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH152,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3158,0)","v":-762440.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI152,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3158,0)","v":-387032},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ152,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3158,0)","v":-391863.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK152,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3158,0)","v":-396056},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL152,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3158,0)","v":-402469.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM152,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3158,0)","v":-407160.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN152,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3158,0)","v":-410085.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO152,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1154,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2156,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3158,0)","v":-411378.9}]
[null,"Simulation 119",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C153,0)+IF(IncludeDeal1,Spreadsheet9.2!C1155,0)+IF(IncludeDeal2,Spreadsheet9.2!C2157,0)+IF(IncludeDeal4,Spreadsheet9.2!C3159,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E153,0)+IF(IncludeDeal1,Spreadsheet9.2!E1155,0)+IF(IncludeDeal2,Spreadsheet9.2!E2157,0)+IF(IncludeDeal4,Spreadsheet9.2!E3159,0)","v":-119767.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F153,0)+IF(IncludeDeal1,Spreadsheet9.2!F1155,0)+IF(IncludeDeal2,Spreadsheet9.2!F2157,0)+IF(IncludeDeal4,Spreadsheet9.2!F3159,0)","v":-1699.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G153,0)+IF(IncludeDeal1,Spreadsheet9.2!G1155,0)+IF(IncludeDeal2,Spreadsheet9.2!G2157,0)+IF(IncludeDeal4,Spreadsheet9.2!G3159,0)","v":-443819.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H153,0)+IF(IncludeDeal1,Spreadsheet9.2!H1155,0)+IF(IncludeDeal2,Spreadsheet9.2!H2157,0)+IF(IncludeDeal4,Spreadsheet9.2!H3159,0)","v":-1023608.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I153,0)+IF(IncludeDeal1,Spreadsheet9.2!I1155,0)+IF(IncludeDeal2,Spreadsheet9.2!I2157,0)+IF(IncludeDeal4,Spreadsheet9.2!I3159,0)","v":-475924.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J153,0)+IF(IncludeDeal1,Spreadsheet9.2!J1155,0)+IF(IncludeDeal2,Spreadsheet9.2!J2157,0)+IF(IncludeDeal4,Spreadsheet9.2!J3159,0)","v":-1472648.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K153,0)+IF(IncludeDeal1,Spreadsheet9.2!K1155,0)+IF(IncludeDeal2,Spreadsheet9.2!K2157,0)+IF(IncludeDeal4,Spreadsheet9.2!K3159,0)","v":-344387.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L153,0)+IF(IncludeDeal1,Spreadsheet9.2!L1155,0)+IF(IncludeDeal2,Spreadsheet9.2!L2157,0)+IF(IncludeDeal4,Spreadsheet9.2!L3159,0)","v":-152695.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M153,0)+IF(IncludeDeal1,Spreadsheet9.2!M1155,0)+IF(IncludeDeal2,Spreadsheet9.2!M2157,0)+IF(IncludeDeal4,Spreadsheet9.2!M3159,0)","v":-349731.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N153,0)+IF(IncludeDeal1,Spreadsheet9.2!N1155,0)+IF(IncludeDeal2,Spreadsheet9.2!N2157,0)+IF(IncludeDeal4,Spreadsheet9.2!N3159,0)","v":152785.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O153,0)+IF(IncludeDeal1,Spreadsheet9.2!O1155,0)+IF(IncludeDeal2,Spreadsheet9.2!O2157,0)+IF(IncludeDeal4,Spreadsheet9.2!O3159,0)","v":1193939.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P153,0)+IF(IncludeDeal1,Spreadsheet9.2!P1155,0)+IF(IncludeDeal2,Spreadsheet9.2!P2157,0)+IF(IncludeDeal4,Spreadsheet9.2!P3159,0)","v":88566.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q153,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1155,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2157,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3159,0)","v":-639760.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R153,0)+IF(IncludeDeal1,Spreadsheet9.2!R1155,0)+IF(IncludeDeal2,Spreadsheet9.2!R2157,0)+IF(IncludeDeal4,Spreadsheet9.2!R3159,0)","v":-1245430.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S153,0)+IF(IncludeDeal1,Spreadsheet9.2!S1155,0)+IF(IncludeDeal2,Spreadsheet9.2!S2157,0)+IF(IncludeDeal4,Spreadsheet9.2!S3159,0)","v":-860925},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T153,0)+IF(IncludeDeal1,Spreadsheet9.2!T1155,0)+IF(IncludeDeal2,Spreadsheet9.2!T2157,0)+IF(IncludeDeal4,Spreadsheet9.2!T3159,0)","v":-1246867.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U153,0)+IF(IncludeDeal1,Spreadsheet9.2!U1155,0)+IF(IncludeDeal2,Spreadsheet9.2!U2157,0)+IF(IncludeDeal4,Spreadsheet9.2!U3159,0)","v":-2075912.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V153,0)+IF(IncludeDeal1,Spreadsheet9.2!V1155,0)+IF(IncludeDeal2,Spreadsheet9.2!V2157,0)+IF(IncludeDeal4,Spreadsheet9.2!V3159,0)","v":-2236585.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W153,0)+IF(IncludeDeal1,Spreadsheet9.2!W1155,0)+IF(IncludeDeal2,Spreadsheet9.2!W2157,0)+IF(IncludeDeal4,Spreadsheet9.2!W3159,0)","v":-2540870.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X153,0)+IF(IncludeDeal1,Spreadsheet9.2!X1155,0)+IF(IncludeDeal2,Spreadsheet9.2!X2157,0)+IF(IncludeDeal4,Spreadsheet9.2!X3159,0)","v":-3091715.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y153,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1155,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2157,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3159,0)","v":-3172072.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z153,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1155,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2157,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3159,0)","v":-3216478.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA153,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3159,0)","v":-3345534.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB153,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3159,0)","v":-3243863.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC153,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3159,0)","v":-3367998.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD153,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3159,0)","v":-3462965.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE153,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3159,0)","v":-3319169.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF153,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3159,0)","v":-3208235.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG153,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3159,0)","v":-3102386.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH153,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3159,0)","v":-2965972.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI153,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3159,0)","v":-2900807.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ153,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3159,0)","v":-2781519.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK153,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3159,0)","v":-2474213.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL153,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3159,0)","v":-2157779.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM153,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3159,0)","v":-1948403.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN153,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3159,0)","v":-1868119.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO153,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3159,0)","v":-2034781.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP153,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3159,0)","v":-1958383.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ153,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3159,0)","v":-1579054.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR153,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3159,0)","v":-1507131.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS153,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3159,0)","v":-1414556.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT153,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3159,0)","v":-1386974.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU153,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3159,0)","v":-1322544},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV153,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3159,0)","v":-1246534.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW153,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3159,0)","v":-853211.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX153,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3159,0)","v":-688633.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY153,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3159,0)","v":-561462.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ153,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1155,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2157,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3159,0)","v":-443750.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA153,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3159,0)","v":-288459.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB153,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3159,0)","v":-227817.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC153,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3159,0)","v":60233.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD153,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3159,0)","v":-47659.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE153,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3159,0)","v":-139128.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF153,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3159,0)","v":-261881.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG153,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3159,0)","v":-353855.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH153,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3159,0)","v":-447334.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI153,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3159,0)","v":-248517.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ153,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3159,0)","v":-256029.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK153,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3159,0)","v":-261757.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL153,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3159,0)","v":-264869.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM153,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3159,0)","v":-269980.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN153,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3159,0)","v":-273514.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO153,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1155,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2157,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3159,0)","v":-276992.8}]
[null,"Simulation 120",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C154,0)+IF(IncludeDeal1,Spreadsheet9.2!C1156,0)+IF(IncludeDeal2,Spreadsheet9.2!C2158,0)+IF(IncludeDeal4,Spreadsheet9.2!C3160,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E154,0)+IF(IncludeDeal1,Spreadsheet9.2!E1156,0)+IF(IncludeDeal2,Spreadsheet9.2!E2158,0)+IF(IncludeDeal4,Spreadsheet9.2!E3160,0)","v":432327.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F154,0)+IF(IncludeDeal1,Spreadsheet9.2!F1156,0)+IF(IncludeDeal2,Spreadsheet9.2!F2158,0)+IF(IncludeDeal4,Spreadsheet9.2!F3160,0)","v":1460595.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G154,0)+IF(IncludeDeal1,Spreadsheet9.2!G1156,0)+IF(IncludeDeal2,Spreadsheet9.2!G2158,0)+IF(IncludeDeal4,Spreadsheet9.2!G3160,0)","v":2184378.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H154,0)+IF(IncludeDeal1,Spreadsheet9.2!H1156,0)+IF(IncludeDeal2,Spreadsheet9.2!H2158,0)+IF(IncludeDeal4,Spreadsheet9.2!H3160,0)","v":1852501.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I154,0)+IF(IncludeDeal1,Spreadsheet9.2!I1156,0)+IF(IncludeDeal2,Spreadsheet9.2!I2158,0)+IF(IncludeDeal4,Spreadsheet9.2!I3160,0)","v":1250538.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J154,0)+IF(IncludeDeal1,Spreadsheet9.2!J1156,0)+IF(IncludeDeal2,Spreadsheet9.2!J2158,0)+IF(IncludeDeal4,Spreadsheet9.2!J3160,0)","v":1613518.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K154,0)+IF(IncludeDeal1,Spreadsheet9.2!K1156,0)+IF(IncludeDeal2,Spreadsheet9.2!K2158,0)+IF(IncludeDeal4,Spreadsheet9.2!K3160,0)","v":1615147.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L154,0)+IF(IncludeDeal1,Spreadsheet9.2!L1156,0)+IF(IncludeDeal2,Spreadsheet9.2!L2158,0)+IF(IncludeDeal4,Spreadsheet9.2!L3160,0)","v":-247918.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M154,0)+IF(IncludeDeal1,Spreadsheet9.2!M1156,0)+IF(IncludeDeal2,Spreadsheet9.2!M2158,0)+IF(IncludeDeal4,Spreadsheet9.2!M3160,0)","v":672701.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N154,0)+IF(IncludeDeal1,Spreadsheet9.2!N1156,0)+IF(IncludeDeal2,Spreadsheet9.2!N2158,0)+IF(IncludeDeal4,Spreadsheet9.2!N3160,0)","v":116624},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O154,0)+IF(IncludeDeal1,Spreadsheet9.2!O1156,0)+IF(IncludeDeal2,Spreadsheet9.2!O2158,0)+IF(IncludeDeal4,Spreadsheet9.2!O3160,0)","v":340090.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P154,0)+IF(IncludeDeal1,Spreadsheet9.2!P1156,0)+IF(IncludeDeal2,Spreadsheet9.2!P2158,0)+IF(IncludeDeal4,Spreadsheet9.2!P3160,0)","v":-258532.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q154,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1156,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2158,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3160,0)","v":-648175.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R154,0)+IF(IncludeDeal1,Spreadsheet9.2!R1156,0)+IF(IncludeDeal2,Spreadsheet9.2!R2158,0)+IF(IncludeDeal4,Spreadsheet9.2!R3160,0)","v":-7009.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S154,0)+IF(IncludeDeal1,Spreadsheet9.2!S1156,0)+IF(IncludeDeal2,Spreadsheet9.2!S2158,0)+IF(IncludeDeal4,Spreadsheet9.2!S3160,0)","v":-80989},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T154,0)+IF(IncludeDeal1,Spreadsheet9.2!T1156,0)+IF(IncludeDeal2,Spreadsheet9.2!T2158,0)+IF(IncludeDeal4,Spreadsheet9.2!T3160,0)","v":-447798.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U154,0)+IF(IncludeDeal1,Spreadsheet9.2!U1156,0)+IF(IncludeDeal2,Spreadsheet9.2!U2158,0)+IF(IncludeDeal4,Spreadsheet9.2!U3160,0)","v":-727495.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V154,0)+IF(IncludeDeal1,Spreadsheet9.2!V1156,0)+IF(IncludeDeal2,Spreadsheet9.2!V2158,0)+IF(IncludeDeal4,Spreadsheet9.2!V3160,0)","v":470490.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W154,0)+IF(IncludeDeal1,Spreadsheet9.2!W1156,0)+IF(IncludeDeal2,Spreadsheet9.2!W2158,0)+IF(IncludeDeal4,Spreadsheet9.2!W3160,0)","v":267309.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X154,0)+IF(IncludeDeal1,Spreadsheet9.2!X1156,0)+IF(IncludeDeal2,Spreadsheet9.2!X2158,0)+IF(IncludeDeal4,Spreadsheet9.2!X3160,0)","v":458965.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y154,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1156,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2158,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3160,0)","v":3260141},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z154,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1156,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2158,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3160,0)","v":2692846.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA154,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3160,0)","v":4020561.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB154,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3160,0)","v":3152846.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC154,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3160,0)","v":3119629.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD154,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3160,0)","v":2845217.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE154,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3160,0)","v":2300189.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF154,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3160,0)","v":1542449.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG154,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3160,0)","v":1945957.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH154,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3160,0)","v":1540423.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI154,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3160,0)","v":1398800.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ154,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3160,0)","v":1386746.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK154,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3160,0)","v":1904476.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL154,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3160,0)","v":2377283.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM154,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3160,0)","v":1514782.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN154,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3160,0)","v":1235310.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO154,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3160,0)","v":2275713.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP154,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3160,0)","v":3696803.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ154,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3160,0)","v":2694146},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR154,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3160,0)","v":2818476},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS154,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3160,0)","v":2517348.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT154,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3160,0)","v":1847922.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU154,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3160,0)","v":1969253.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV154,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3160,0)","v":1784497.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW154,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3160,0)","v":2259570.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX154,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3160,0)","v":1356235.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY154,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3160,0)","v":818210.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ154,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1156,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2158,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3160,0)","v":456623.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA154,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3160,0)","v":83185.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB154,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3160,0)","v":-80834.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC154,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3160,0)","v":-73609.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD154,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3160,0)","v":-81971.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE154,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3160,0)","v":-138291.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF154,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3160,0)","v":-217732.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG154,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3160,0)","v":-305371.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH154,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3160,0)","v":-393538.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI154,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3160,0)","v":-215757.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ154,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3160,0)","v":-218430.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK154,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3160,0)","v":-221850.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL154,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3160,0)","v":-224950},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM154,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3160,0)","v":-229296},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN154,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3160,0)","v":-232415},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO154,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1156,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2158,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3160,0)","v":-234973.6}]
[null,"Simulation 121",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C155,0)+IF(IncludeDeal1,Spreadsheet9.2!C1157,0)+IF(IncludeDeal2,Spreadsheet9.2!C2159,0)+IF(IncludeDeal4,Spreadsheet9.2!C3161,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E155,0)+IF(IncludeDeal1,Spreadsheet9.2!E1157,0)+IF(IncludeDeal2,Spreadsheet9.2!E2159,0)+IF(IncludeDeal4,Spreadsheet9.2!E3161,0)","v":13952.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F155,0)+IF(IncludeDeal1,Spreadsheet9.2!F1157,0)+IF(IncludeDeal2,Spreadsheet9.2!F2159,0)+IF(IncludeDeal4,Spreadsheet9.2!F3161,0)","v":774812.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G155,0)+IF(IncludeDeal1,Spreadsheet9.2!G1157,0)+IF(IncludeDeal2,Spreadsheet9.2!G2159,0)+IF(IncludeDeal4,Spreadsheet9.2!G3161,0)","v":1040808.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H155,0)+IF(IncludeDeal1,Spreadsheet9.2!H1157,0)+IF(IncludeDeal2,Spreadsheet9.2!H2159,0)+IF(IncludeDeal4,Spreadsheet9.2!H3161,0)","v":1211826.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I155,0)+IF(IncludeDeal1,Spreadsheet9.2!I1157,0)+IF(IncludeDeal2,Spreadsheet9.2!I2159,0)+IF(IncludeDeal4,Spreadsheet9.2!I3161,0)","v":-14664},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J155,0)+IF(IncludeDeal1,Spreadsheet9.2!J1157,0)+IF(IncludeDeal2,Spreadsheet9.2!J2159,0)+IF(IncludeDeal4,Spreadsheet9.2!J3161,0)","v":-108625},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K155,0)+IF(IncludeDeal1,Spreadsheet9.2!K1157,0)+IF(IncludeDeal2,Spreadsheet9.2!K2159,0)+IF(IncludeDeal4,Spreadsheet9.2!K3161,0)","v":-240575.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L155,0)+IF(IncludeDeal1,Spreadsheet9.2!L1157,0)+IF(IncludeDeal2,Spreadsheet9.2!L2159,0)+IF(IncludeDeal4,Spreadsheet9.2!L3161,0)","v":-2039266.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M155,0)+IF(IncludeDeal1,Spreadsheet9.2!M1157,0)+IF(IncludeDeal2,Spreadsheet9.2!M2159,0)+IF(IncludeDeal4,Spreadsheet9.2!M3161,0)","v":-1379369.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N155,0)+IF(IncludeDeal1,Spreadsheet9.2!N1157,0)+IF(IncludeDeal2,Spreadsheet9.2!N2159,0)+IF(IncludeDeal4,Spreadsheet9.2!N3161,0)","v":-2571968.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O155,0)+IF(IncludeDeal1,Spreadsheet9.2!O1157,0)+IF(IncludeDeal2,Spreadsheet9.2!O2159,0)+IF(IncludeDeal4,Spreadsheet9.2!O3161,0)","v":-3090331.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P155,0)+IF(IncludeDeal1,Spreadsheet9.2!P1157,0)+IF(IncludeDeal2,Spreadsheet9.2!P2159,0)+IF(IncludeDeal4,Spreadsheet9.2!P3161,0)","v":-3027491.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q155,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1157,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2159,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3161,0)","v":-3027569.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R155,0)+IF(IncludeDeal1,Spreadsheet9.2!R1157,0)+IF(IncludeDeal2,Spreadsheet9.2!R2159,0)+IF(IncludeDeal4,Spreadsheet9.2!R3161,0)","v":-2826431.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S155,0)+IF(IncludeDeal1,Spreadsheet9.2!S1157,0)+IF(IncludeDeal2,Spreadsheet9.2!S2159,0)+IF(IncludeDeal4,Spreadsheet9.2!S3161,0)","v":-2442454.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T155,0)+IF(IncludeDeal1,Spreadsheet9.2!T1157,0)+IF(IncludeDeal2,Spreadsheet9.2!T2159,0)+IF(IncludeDeal4,Spreadsheet9.2!T3161,0)","v":-1675083},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U155,0)+IF(IncludeDeal1,Spreadsheet9.2!U1157,0)+IF(IncludeDeal2,Spreadsheet9.2!U2159,0)+IF(IncludeDeal4,Spreadsheet9.2!U3161,0)","v":-1361532.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V155,0)+IF(IncludeDeal1,Spreadsheet9.2!V1157,0)+IF(IncludeDeal2,Spreadsheet9.2!V2159,0)+IF(IncludeDeal4,Spreadsheet9.2!V3161,0)","v":-1538480.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W155,0)+IF(IncludeDeal1,Spreadsheet9.2!W1157,0)+IF(IncludeDeal2,Spreadsheet9.2!W2159,0)+IF(IncludeDeal4,Spreadsheet9.2!W3161,0)","v":-2154139.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X155,0)+IF(IncludeDeal1,Spreadsheet9.2!X1157,0)+IF(IncludeDeal2,Spreadsheet9.2!X2159,0)+IF(IncludeDeal4,Spreadsheet9.2!X3161,0)","v":-1490928.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y155,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1157,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2159,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3161,0)","v":-1103119.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z155,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1157,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2159,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3161,0)","v":-2050261.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA155,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3161,0)","v":-2331739.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB155,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3161,0)","v":-2575366.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC155,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3161,0)","v":-2526299},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD155,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3161,0)","v":-2886665.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE155,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3161,0)","v":-2479234.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF155,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3161,0)","v":-1619841.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG155,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3161,0)","v":-1545572.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH155,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3161,0)","v":-1208752.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI155,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3161,0)","v":-1981422.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ155,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3161,0)","v":-2489893.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK155,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3161,0)","v":-2231261.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL155,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3161,0)","v":-2255270.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM155,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3161,0)","v":-2561909.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN155,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3161,0)","v":-2345667.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO155,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3161,0)","v":-2238068.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP155,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3161,0)","v":-2272394.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ155,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3161,0)","v":-1697830.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR155,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3161,0)","v":-1410757.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS155,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3161,0)","v":-1530820.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT155,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3161,0)","v":-1549719.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU155,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3161,0)","v":-1343826.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV155,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3161,0)","v":-1315904.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW155,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3161,0)","v":-815106.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX155,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3161,0)","v":-769805.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY155,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3161,0)","v":-761386.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ155,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1157,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2159,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3161,0)","v":-798390.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA155,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3161,0)","v":-822526.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB155,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3161,0)","v":-855214.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC155,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3161,0)","v":-505483.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD155,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3161,0)","v":-599669},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE155,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3161,0)","v":-680176},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF155,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3161,0)","v":-772557.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG155,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3161,0)","v":-823716.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH155,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3161,0)","v":-883054.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI155,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3161,0)","v":-470317.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ155,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3161,0)","v":-474038.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK155,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3161,0)","v":-477197.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL155,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3161,0)","v":-480124.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM155,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3161,0)","v":-482111.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN155,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3161,0)","v":-484671.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO155,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1157,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2159,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3161,0)","v":-486546.2}]
[null,"Simulation 122",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C156,0)+IF(IncludeDeal1,Spreadsheet9.2!C1158,0)+IF(IncludeDeal2,Spreadsheet9.2!C2160,0)+IF(IncludeDeal4,Spreadsheet9.2!C3162,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E156,0)+IF(IncludeDeal1,Spreadsheet9.2!E1158,0)+IF(IncludeDeal2,Spreadsheet9.2!E2160,0)+IF(IncludeDeal4,Spreadsheet9.2!E3162,0)","v":330896.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F156,0)+IF(IncludeDeal1,Spreadsheet9.2!F1158,0)+IF(IncludeDeal2,Spreadsheet9.2!F2160,0)+IF(IncludeDeal4,Spreadsheet9.2!F3162,0)","v":-119035.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G156,0)+IF(IncludeDeal1,Spreadsheet9.2!G1158,0)+IF(IncludeDeal2,Spreadsheet9.2!G2160,0)+IF(IncludeDeal4,Spreadsheet9.2!G3162,0)","v":-239957.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H156,0)+IF(IncludeDeal1,Spreadsheet9.2!H1158,0)+IF(IncludeDeal2,Spreadsheet9.2!H2160,0)+IF(IncludeDeal4,Spreadsheet9.2!H3162,0)","v":-478940.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I156,0)+IF(IncludeDeal1,Spreadsheet9.2!I1158,0)+IF(IncludeDeal2,Spreadsheet9.2!I2160,0)+IF(IncludeDeal4,Spreadsheet9.2!I3162,0)","v":-805641.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J156,0)+IF(IncludeDeal1,Spreadsheet9.2!J1158,0)+IF(IncludeDeal2,Spreadsheet9.2!J2160,0)+IF(IncludeDeal4,Spreadsheet9.2!J3162,0)","v":-47854.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K156,0)+IF(IncludeDeal1,Spreadsheet9.2!K1158,0)+IF(IncludeDeal2,Spreadsheet9.2!K2160,0)+IF(IncludeDeal4,Spreadsheet9.2!K3162,0)","v":-808440.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L156,0)+IF(IncludeDeal1,Spreadsheet9.2!L1158,0)+IF(IncludeDeal2,Spreadsheet9.2!L2160,0)+IF(IncludeDeal4,Spreadsheet9.2!L3162,0)","v":463607.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M156,0)+IF(IncludeDeal1,Spreadsheet9.2!M1158,0)+IF(IncludeDeal2,Spreadsheet9.2!M2160,0)+IF(IncludeDeal4,Spreadsheet9.2!M3162,0)","v":941322.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N156,0)+IF(IncludeDeal1,Spreadsheet9.2!N1158,0)+IF(IncludeDeal2,Spreadsheet9.2!N2160,0)+IF(IncludeDeal4,Spreadsheet9.2!N3162,0)","v":-273742.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O156,0)+IF(IncludeDeal1,Spreadsheet9.2!O1158,0)+IF(IncludeDeal2,Spreadsheet9.2!O2160,0)+IF(IncludeDeal4,Spreadsheet9.2!O3162,0)","v":-1217881.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P156,0)+IF(IncludeDeal1,Spreadsheet9.2!P1158,0)+IF(IncludeDeal2,Spreadsheet9.2!P2160,0)+IF(IncludeDeal4,Spreadsheet9.2!P3162,0)","v":-1953225.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q156,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1158,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2160,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3162,0)","v":-2012848.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R156,0)+IF(IncludeDeal1,Spreadsheet9.2!R1158,0)+IF(IncludeDeal2,Spreadsheet9.2!R2160,0)+IF(IncludeDeal4,Spreadsheet9.2!R3162,0)","v":-1797982.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S156,0)+IF(IncludeDeal1,Spreadsheet9.2!S1158,0)+IF(IncludeDeal2,Spreadsheet9.2!S2160,0)+IF(IncludeDeal4,Spreadsheet9.2!S3162,0)","v":-1891747.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T156,0)+IF(IncludeDeal1,Spreadsheet9.2!T1158,0)+IF(IncludeDeal2,Spreadsheet9.2!T2160,0)+IF(IncludeDeal4,Spreadsheet9.2!T3162,0)","v":-1546806.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U156,0)+IF(IncludeDeal1,Spreadsheet9.2!U1158,0)+IF(IncludeDeal2,Spreadsheet9.2!U2160,0)+IF(IncludeDeal4,Spreadsheet9.2!U3162,0)","v":-1804839.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V156,0)+IF(IncludeDeal1,Spreadsheet9.2!V1158,0)+IF(IncludeDeal2,Spreadsheet9.2!V2160,0)+IF(IncludeDeal4,Spreadsheet9.2!V3162,0)","v":-1617471.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W156,0)+IF(IncludeDeal1,Spreadsheet9.2!W1158,0)+IF(IncludeDeal2,Spreadsheet9.2!W2160,0)+IF(IncludeDeal4,Spreadsheet9.2!W3162,0)","v":-2140618.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X156,0)+IF(IncludeDeal1,Spreadsheet9.2!X1158,0)+IF(IncludeDeal2,Spreadsheet9.2!X2160,0)+IF(IncludeDeal4,Spreadsheet9.2!X3162,0)","v":-1818518.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y156,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1158,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2160,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3162,0)","v":-1440688.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z156,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1158,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2160,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3162,0)","v":-1183733.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA156,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3162,0)","v":-1261366.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB156,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3162,0)","v":-809709.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC156,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3162,0)","v":-781182.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD156,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3162,0)","v":-1016040.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE156,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3162,0)","v":-651852.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF156,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3162,0)","v":-1384942.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG156,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3162,0)","v":-1967595.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH156,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3162,0)","v":-1597473.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI156,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3162,0)","v":-2214698.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ156,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3162,0)","v":-2240405.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK156,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3162,0)","v":-1540159.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL156,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3162,0)","v":-1774411.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM156,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3162,0)","v":-1689414.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN156,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3162,0)","v":-1924568.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO156,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3162,0)","v":-2074900.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP156,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3162,0)","v":-2288890.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ156,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3162,0)","v":-1753639.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR156,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3162,0)","v":-1492944},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS156,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3162,0)","v":-1506574.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT156,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3162,0)","v":-1567818.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU156,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3162,0)","v":-1423990.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV156,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3162,0)","v":-1132037.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW156,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3162,0)","v":-403189.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX156,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3162,0)","v":-461276.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY156,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3162,0)","v":-364627.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ156,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1158,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2160,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3162,0)","v":-529628.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA156,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3162,0)","v":-636445.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB156,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3162,0)","v":-781467.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC156,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3162,0)","v":-455028.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD156,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3162,0)","v":-514069.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE156,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3162,0)","v":-567666.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF156,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3162,0)","v":-662411.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG156,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3162,0)","v":-750194.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH156,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3162,0)","v":-850063.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI156,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3162,0)","v":-465050.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ156,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3162,0)","v":-466874.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK156,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3162,0)","v":-468846.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL156,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3162,0)","v":-472952.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM156,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3162,0)","v":-475171.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN156,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3162,0)","v":-477812.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO156,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1158,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2160,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3162,0)","v":-479452.3}]
[null,"Simulation 123",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C157,0)+IF(IncludeDeal1,Spreadsheet9.2!C1159,0)+IF(IncludeDeal2,Spreadsheet9.2!C2161,0)+IF(IncludeDeal4,Spreadsheet9.2!C3163,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E157,0)+IF(IncludeDeal1,Spreadsheet9.2!E1159,0)+IF(IncludeDeal2,Spreadsheet9.2!E2161,0)+IF(IncludeDeal4,Spreadsheet9.2!E3163,0)","v":726666.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F157,0)+IF(IncludeDeal1,Spreadsheet9.2!F1159,0)+IF(IncludeDeal2,Spreadsheet9.2!F2161,0)+IF(IncludeDeal4,Spreadsheet9.2!F3163,0)","v":1112377.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G157,0)+IF(IncludeDeal1,Spreadsheet9.2!G1159,0)+IF(IncludeDeal2,Spreadsheet9.2!G2161,0)+IF(IncludeDeal4,Spreadsheet9.2!G3163,0)","v":257633},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H157,0)+IF(IncludeDeal1,Spreadsheet9.2!H1159,0)+IF(IncludeDeal2,Spreadsheet9.2!H2161,0)+IF(IncludeDeal4,Spreadsheet9.2!H3163,0)","v":930726.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I157,0)+IF(IncludeDeal1,Spreadsheet9.2!I1159,0)+IF(IncludeDeal2,Spreadsheet9.2!I2161,0)+IF(IncludeDeal4,Spreadsheet9.2!I3163,0)","v":664431.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J157,0)+IF(IncludeDeal1,Spreadsheet9.2!J1159,0)+IF(IncludeDeal2,Spreadsheet9.2!J2161,0)+IF(IncludeDeal4,Spreadsheet9.2!J3163,0)","v":918949.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K157,0)+IF(IncludeDeal1,Spreadsheet9.2!K1159,0)+IF(IncludeDeal2,Spreadsheet9.2!K2161,0)+IF(IncludeDeal4,Spreadsheet9.2!K3163,0)","v":1883516.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L157,0)+IF(IncludeDeal1,Spreadsheet9.2!L1159,0)+IF(IncludeDeal2,Spreadsheet9.2!L2161,0)+IF(IncludeDeal4,Spreadsheet9.2!L3163,0)","v":2092327.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M157,0)+IF(IncludeDeal1,Spreadsheet9.2!M1159,0)+IF(IncludeDeal2,Spreadsheet9.2!M2161,0)+IF(IncludeDeal4,Spreadsheet9.2!M3163,0)","v":762245.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N157,0)+IF(IncludeDeal1,Spreadsheet9.2!N1159,0)+IF(IncludeDeal2,Spreadsheet9.2!N2161,0)+IF(IncludeDeal4,Spreadsheet9.2!N3163,0)","v":619124.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O157,0)+IF(IncludeDeal1,Spreadsheet9.2!O1159,0)+IF(IncludeDeal2,Spreadsheet9.2!O2161,0)+IF(IncludeDeal4,Spreadsheet9.2!O3163,0)","v":926559.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P157,0)+IF(IncludeDeal1,Spreadsheet9.2!P1159,0)+IF(IncludeDeal2,Spreadsheet9.2!P2161,0)+IF(IncludeDeal4,Spreadsheet9.2!P3163,0)","v":1076695.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q157,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1159,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2161,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3163,0)","v":-320950},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R157,0)+IF(IncludeDeal1,Spreadsheet9.2!R1159,0)+IF(IncludeDeal2,Spreadsheet9.2!R2161,0)+IF(IncludeDeal4,Spreadsheet9.2!R3163,0)","v":-1611192.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S157,0)+IF(IncludeDeal1,Spreadsheet9.2!S1159,0)+IF(IncludeDeal2,Spreadsheet9.2!S2161,0)+IF(IncludeDeal4,Spreadsheet9.2!S3163,0)","v":-1616019.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T157,0)+IF(IncludeDeal1,Spreadsheet9.2!T1159,0)+IF(IncludeDeal2,Spreadsheet9.2!T2161,0)+IF(IncludeDeal4,Spreadsheet9.2!T3163,0)","v":-1777524.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U157,0)+IF(IncludeDeal1,Spreadsheet9.2!U1159,0)+IF(IncludeDeal2,Spreadsheet9.2!U2161,0)+IF(IncludeDeal4,Spreadsheet9.2!U3163,0)","v":-1556191.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V157,0)+IF(IncludeDeal1,Spreadsheet9.2!V1159,0)+IF(IncludeDeal2,Spreadsheet9.2!V2161,0)+IF(IncludeDeal4,Spreadsheet9.2!V3163,0)","v":-1525661.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W157,0)+IF(IncludeDeal1,Spreadsheet9.2!W1159,0)+IF(IncludeDeal2,Spreadsheet9.2!W2161,0)+IF(IncludeDeal4,Spreadsheet9.2!W3163,0)","v":-356774.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X157,0)+IF(IncludeDeal1,Spreadsheet9.2!X1159,0)+IF(IncludeDeal2,Spreadsheet9.2!X2161,0)+IF(IncludeDeal4,Spreadsheet9.2!X3163,0)","v":-772110.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y157,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1159,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2161,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3163,0)","v":504620.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z157,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1159,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2161,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3163,0)","v":466322.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA157,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3163,0)","v":493037.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB157,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3163,0)","v":472010.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC157,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3163,0)","v":492958.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD157,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3163,0)","v":-71679.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE157,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3163,0)","v":-726500},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF157,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3163,0)","v":-1550163.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG157,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3163,0)","v":-1145226.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH157,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3163,0)","v":-1208348.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI157,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3163,0)","v":-974783.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ157,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3163,0)","v":-582975.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK157,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3163,0)","v":-355534.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL157,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3163,0)","v":1252645.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM157,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3163,0)","v":1673436.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN157,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3163,0)","v":1305249.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO157,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3163,0)","v":1093918.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP157,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3163,0)","v":875716.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ157,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3163,0)","v":606660.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR157,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3163,0)","v":679950.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS157,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3163,0)","v":749850.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT157,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3163,0)","v":554975.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU157,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3163,0)","v":1240902.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV157,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3163,0)","v":825092},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW157,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3163,0)","v":140465.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX157,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3163,0)","v":181720.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY157,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3163,0)","v":32960.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ157,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1159,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2161,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3163,0)","v":-8670.2000000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA157,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3163,0)","v":-76323.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB157,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3163,0)","v":-161800.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC157,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3163,0)","v":28372.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD157,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3163,0)","v":-13579.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE157,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3163,0)","v":-108152.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF157,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3163,0)","v":-222615.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG157,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3163,0)","v":-314222.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH157,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3163,0)","v":-401189.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI157,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3163,0)","v":-232456.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ157,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3163,0)","v":-235013.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK157,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3163,0)","v":-239288.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL157,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3163,0)","v":-243560.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM157,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3163,0)","v":-246278.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN157,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3163,0)","v":-248839.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO157,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1159,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2161,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3163,0)","v":-252051.9}]
[null,"Simulation 124",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C158,0)+IF(IncludeDeal1,Spreadsheet9.2!C1160,0)+IF(IncludeDeal2,Spreadsheet9.2!C2162,0)+IF(IncludeDeal4,Spreadsheet9.2!C3164,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E158,0)+IF(IncludeDeal1,Spreadsheet9.2!E1160,0)+IF(IncludeDeal2,Spreadsheet9.2!E2162,0)+IF(IncludeDeal4,Spreadsheet9.2!E3164,0)","v":-49963.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F158,0)+IF(IncludeDeal1,Spreadsheet9.2!F1160,0)+IF(IncludeDeal2,Spreadsheet9.2!F2162,0)+IF(IncludeDeal4,Spreadsheet9.2!F3164,0)","v":-737077.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G158,0)+IF(IncludeDeal1,Spreadsheet9.2!G1160,0)+IF(IncludeDeal2,Spreadsheet9.2!G2162,0)+IF(IncludeDeal4,Spreadsheet9.2!G3164,0)","v":-1287843.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H158,0)+IF(IncludeDeal1,Spreadsheet9.2!H1160,0)+IF(IncludeDeal2,Spreadsheet9.2!H2162,0)+IF(IncludeDeal4,Spreadsheet9.2!H3164,0)","v":-970246.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I158,0)+IF(IncludeDeal1,Spreadsheet9.2!I1160,0)+IF(IncludeDeal2,Spreadsheet9.2!I2162,0)+IF(IncludeDeal4,Spreadsheet9.2!I3164,0)","v":-170561.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J158,0)+IF(IncludeDeal1,Spreadsheet9.2!J1160,0)+IF(IncludeDeal2,Spreadsheet9.2!J2162,0)+IF(IncludeDeal4,Spreadsheet9.2!J3164,0)","v":-782234.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K158,0)+IF(IncludeDeal1,Spreadsheet9.2!K1160,0)+IF(IncludeDeal2,Spreadsheet9.2!K2162,0)+IF(IncludeDeal4,Spreadsheet9.2!K3164,0)","v":-1667889},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L158,0)+IF(IncludeDeal1,Spreadsheet9.2!L1160,0)+IF(IncludeDeal2,Spreadsheet9.2!L2162,0)+IF(IncludeDeal4,Spreadsheet9.2!L3164,0)","v":-1576881.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M158,0)+IF(IncludeDeal1,Spreadsheet9.2!M1160,0)+IF(IncludeDeal2,Spreadsheet9.2!M2162,0)+IF(IncludeDeal4,Spreadsheet9.2!M3164,0)","v":-1974158.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N158,0)+IF(IncludeDeal1,Spreadsheet9.2!N1160,0)+IF(IncludeDeal2,Spreadsheet9.2!N2162,0)+IF(IncludeDeal4,Spreadsheet9.2!N3164,0)","v":-2523690.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O158,0)+IF(IncludeDeal1,Spreadsheet9.2!O1160,0)+IF(IncludeDeal2,Spreadsheet9.2!O2162,0)+IF(IncludeDeal4,Spreadsheet9.2!O3164,0)","v":-1971805.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P158,0)+IF(IncludeDeal1,Spreadsheet9.2!P1160,0)+IF(IncludeDeal2,Spreadsheet9.2!P2162,0)+IF(IncludeDeal4,Spreadsheet9.2!P3164,0)","v":-2717427.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q158,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1160,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2162,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3164,0)","v":-2391757.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R158,0)+IF(IncludeDeal1,Spreadsheet9.2!R1160,0)+IF(IncludeDeal2,Spreadsheet9.2!R2162,0)+IF(IncludeDeal4,Spreadsheet9.2!R3164,0)","v":-2072282.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S158,0)+IF(IncludeDeal1,Spreadsheet9.2!S1160,0)+IF(IncludeDeal2,Spreadsheet9.2!S2162,0)+IF(IncludeDeal4,Spreadsheet9.2!S3164,0)","v":-2734281.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T158,0)+IF(IncludeDeal1,Spreadsheet9.2!T1160,0)+IF(IncludeDeal2,Spreadsheet9.2!T2162,0)+IF(IncludeDeal4,Spreadsheet9.2!T3164,0)","v":-3129173.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U158,0)+IF(IncludeDeal1,Spreadsheet9.2!U1160,0)+IF(IncludeDeal2,Spreadsheet9.2!U2162,0)+IF(IncludeDeal4,Spreadsheet9.2!U3164,0)","v":-2369790.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V158,0)+IF(IncludeDeal1,Spreadsheet9.2!V1160,0)+IF(IncludeDeal2,Spreadsheet9.2!V2162,0)+IF(IncludeDeal4,Spreadsheet9.2!V3164,0)","v":-1712568.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W158,0)+IF(IncludeDeal1,Spreadsheet9.2!W1160,0)+IF(IncludeDeal2,Spreadsheet9.2!W2162,0)+IF(IncludeDeal4,Spreadsheet9.2!W3164,0)","v":-2845992},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X158,0)+IF(IncludeDeal1,Spreadsheet9.2!X1160,0)+IF(IncludeDeal2,Spreadsheet9.2!X2162,0)+IF(IncludeDeal4,Spreadsheet9.2!X3164,0)","v":-2187010.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y158,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1160,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2162,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3164,0)","v":-1549592},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z158,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1160,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2162,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3164,0)","v":-2172230.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA158,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3164,0)","v":-2293548.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB158,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3164,0)","v":-1683047.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC158,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3164,0)","v":-2139685.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD158,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3164,0)","v":-1696663.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE158,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3164,0)","v":-1309372.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF158,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3164,0)","v":-1357918.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG158,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3164,0)","v":-1819189},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH158,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3164,0)","v":-1968847.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI158,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3164,0)","v":-1608967.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ158,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3164,0)","v":-1977855.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK158,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3164,0)","v":-923693.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL158,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3164,0)","v":-754833.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM158,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3164,0)","v":-569072.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN158,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3164,0)","v":-534272.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO158,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3164,0)","v":-83981.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP158,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3164,0)","v":-245807},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ158,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3164,0)","v":649070.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR158,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3164,0)","v":610271.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS158,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3164,0)","v":-92952.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT158,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3164,0)","v":-214848.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU158,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3164,0)","v":85738.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV158,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3164,0)","v":187000.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW158,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3164,0)","v":162589.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX158,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3164,0)","v":-174366.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY158,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3164,0)","v":-271848.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ158,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1160,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2162,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3164,0)","v":-346729.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA158,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3164,0)","v":-435428.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB158,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3164,0)","v":-483177.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC158,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3164,0)","v":-274581.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD158,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3164,0)","v":-371238.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE158,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3164,0)","v":-471701},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF158,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3164,0)","v":-550481},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG158,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3164,0)","v":-669797.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH158,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3164,0)","v":-761474},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI158,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3164,0)","v":-368910.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ158,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3164,0)","v":-374794.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK158,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3164,0)","v":-380154.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL158,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3164,0)","v":-384099.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM158,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3164,0)","v":-387617.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN158,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3164,0)","v":-390964.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO158,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1160,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2162,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3164,0)","v":-393526.8}]
[null,"Simulation 125",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C159,0)+IF(IncludeDeal1,Spreadsheet9.2!C1161,0)+IF(IncludeDeal2,Spreadsheet9.2!C2163,0)+IF(IncludeDeal4,Spreadsheet9.2!C3165,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E159,0)+IF(IncludeDeal1,Spreadsheet9.2!E1161,0)+IF(IncludeDeal2,Spreadsheet9.2!E2163,0)+IF(IncludeDeal4,Spreadsheet9.2!E3165,0)","v":653737.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F159,0)+IF(IncludeDeal1,Spreadsheet9.2!F1161,0)+IF(IncludeDeal2,Spreadsheet9.2!F2163,0)+IF(IncludeDeal4,Spreadsheet9.2!F3165,0)","v":521879.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G159,0)+IF(IncludeDeal1,Spreadsheet9.2!G1161,0)+IF(IncludeDeal2,Spreadsheet9.2!G2163,0)+IF(IncludeDeal4,Spreadsheet9.2!G3165,0)","v":1165617.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H159,0)+IF(IncludeDeal1,Spreadsheet9.2!H1161,0)+IF(IncludeDeal2,Spreadsheet9.2!H2163,0)+IF(IncludeDeal4,Spreadsheet9.2!H3165,0)","v":1163903.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I159,0)+IF(IncludeDeal1,Spreadsheet9.2!I1161,0)+IF(IncludeDeal2,Spreadsheet9.2!I2163,0)+IF(IncludeDeal4,Spreadsheet9.2!I3165,0)","v":246934.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J159,0)+IF(IncludeDeal1,Spreadsheet9.2!J1161,0)+IF(IncludeDeal2,Spreadsheet9.2!J2163,0)+IF(IncludeDeal4,Spreadsheet9.2!J3165,0)","v":1071744.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K159,0)+IF(IncludeDeal1,Spreadsheet9.2!K1161,0)+IF(IncludeDeal2,Spreadsheet9.2!K2163,0)+IF(IncludeDeal4,Spreadsheet9.2!K3165,0)","v":-286897.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L159,0)+IF(IncludeDeal1,Spreadsheet9.2!L1161,0)+IF(IncludeDeal2,Spreadsheet9.2!L2163,0)+IF(IncludeDeal4,Spreadsheet9.2!L3165,0)","v":-541877.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M159,0)+IF(IncludeDeal1,Spreadsheet9.2!M1161,0)+IF(IncludeDeal2,Spreadsheet9.2!M2163,0)+IF(IncludeDeal4,Spreadsheet9.2!M3165,0)","v":1163181.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N159,0)+IF(IncludeDeal1,Spreadsheet9.2!N1161,0)+IF(IncludeDeal2,Spreadsheet9.2!N2163,0)+IF(IncludeDeal4,Spreadsheet9.2!N3165,0)","v":774948.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O159,0)+IF(IncludeDeal1,Spreadsheet9.2!O1161,0)+IF(IncludeDeal2,Spreadsheet9.2!O2163,0)+IF(IncludeDeal4,Spreadsheet9.2!O3165,0)","v":519101},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P159,0)+IF(IncludeDeal1,Spreadsheet9.2!P1161,0)+IF(IncludeDeal2,Spreadsheet9.2!P2163,0)+IF(IncludeDeal4,Spreadsheet9.2!P3165,0)","v":1029617.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q159,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1161,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2163,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3165,0)","v":194409.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R159,0)+IF(IncludeDeal1,Spreadsheet9.2!R1161,0)+IF(IncludeDeal2,Spreadsheet9.2!R2163,0)+IF(IncludeDeal4,Spreadsheet9.2!R3165,0)","v":2148452.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S159,0)+IF(IncludeDeal1,Spreadsheet9.2!S1161,0)+IF(IncludeDeal2,Spreadsheet9.2!S2163,0)+IF(IncludeDeal4,Spreadsheet9.2!S3165,0)","v":1799340.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T159,0)+IF(IncludeDeal1,Spreadsheet9.2!T1161,0)+IF(IncludeDeal2,Spreadsheet9.2!T2163,0)+IF(IncludeDeal4,Spreadsheet9.2!T3165,0)","v":529915.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U159,0)+IF(IncludeDeal1,Spreadsheet9.2!U1161,0)+IF(IncludeDeal2,Spreadsheet9.2!U2163,0)+IF(IncludeDeal4,Spreadsheet9.2!U3165,0)","v":129707.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V159,0)+IF(IncludeDeal1,Spreadsheet9.2!V1161,0)+IF(IncludeDeal2,Spreadsheet9.2!V2163,0)+IF(IncludeDeal4,Spreadsheet9.2!V3165,0)","v":301293.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W159,0)+IF(IncludeDeal1,Spreadsheet9.2!W1161,0)+IF(IncludeDeal2,Spreadsheet9.2!W2163,0)+IF(IncludeDeal4,Spreadsheet9.2!W3165,0)","v":241512.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X159,0)+IF(IncludeDeal1,Spreadsheet9.2!X1161,0)+IF(IncludeDeal2,Spreadsheet9.2!X2163,0)+IF(IncludeDeal4,Spreadsheet9.2!X3165,0)","v":-237432.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y159,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1161,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2163,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3165,0)","v":230530.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z159,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1161,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2163,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3165,0)","v":-433789.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA159,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3165,0)","v":-659679.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB159,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3165,0)","v":-1065162},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC159,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3165,0)","v":-1644320},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD159,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3165,0)","v":-1916904.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE159,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3165,0)","v":-1339531.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF159,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3165,0)","v":-1343494.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG159,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3165,0)","v":-2068298.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH159,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3165,0)","v":-2140857.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI159,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3165,0)","v":-1553860.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ159,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3165,0)","v":-1488474.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK159,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3165,0)","v":-354627.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL159,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3165,0)","v":-720734},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM159,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3165,0)","v":-618352.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN159,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3165,0)","v":-795957.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO159,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3165,0)","v":-334690.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP159,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3165,0)","v":-260388.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ159,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3165,0)","v":-396131.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR159,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3165,0)","v":-886468.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS159,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3165,0)","v":-953439.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT159,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3165,0)","v":-1248916.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU159,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3165,0)","v":-1217712},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV159,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3165,0)","v":-1098602.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW159,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3165,0)","v":-855918.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX159,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3165,0)","v":-797387.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY159,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3165,0)","v":-750284.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ159,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1161,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2163,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3165,0)","v":-641737},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA159,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3165,0)","v":-531211.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB159,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3165,0)","v":-483697.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC159,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3165,0)","v":-220680.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD159,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3165,0)","v":-306977.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE159,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3165,0)","v":-387361.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF159,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3165,0)","v":-452566.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG159,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3165,0)","v":-537726.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH159,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3165,0)","v":-612043.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI159,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3165,0)","v":-330737.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ159,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3165,0)","v":-334034.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK159,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3165,0)","v":-336309.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL159,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3165,0)","v":-338764.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM159,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3165,0)","v":-341283.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN159,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3165,0)","v":-344665.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO159,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1161,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2163,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3165,0)","v":-347285.7}]
[null,"Simulation 126",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C160,0)+IF(IncludeDeal1,Spreadsheet9.2!C1162,0)+IF(IncludeDeal2,Spreadsheet9.2!C2164,0)+IF(IncludeDeal4,Spreadsheet9.2!C3166,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E160,0)+IF(IncludeDeal1,Spreadsheet9.2!E1162,0)+IF(IncludeDeal2,Spreadsheet9.2!E2164,0)+IF(IncludeDeal4,Spreadsheet9.2!E3166,0)","v":215672.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F160,0)+IF(IncludeDeal1,Spreadsheet9.2!F1162,0)+IF(IncludeDeal2,Spreadsheet9.2!F2164,0)+IF(IncludeDeal4,Spreadsheet9.2!F3166,0)","v":483515.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G160,0)+IF(IncludeDeal1,Spreadsheet9.2!G1162,0)+IF(IncludeDeal2,Spreadsheet9.2!G2164,0)+IF(IncludeDeal4,Spreadsheet9.2!G3166,0)","v":693493.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H160,0)+IF(IncludeDeal1,Spreadsheet9.2!H1162,0)+IF(IncludeDeal2,Spreadsheet9.2!H2164,0)+IF(IncludeDeal4,Spreadsheet9.2!H3166,0)","v":-463078.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I160,0)+IF(IncludeDeal1,Spreadsheet9.2!I1162,0)+IF(IncludeDeal2,Spreadsheet9.2!I2164,0)+IF(IncludeDeal4,Spreadsheet9.2!I3166,0)","v":-1683881.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J160,0)+IF(IncludeDeal1,Spreadsheet9.2!J1162,0)+IF(IncludeDeal2,Spreadsheet9.2!J2164,0)+IF(IncludeDeal4,Spreadsheet9.2!J3166,0)","v":-1555970.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K160,0)+IF(IncludeDeal1,Spreadsheet9.2!K1162,0)+IF(IncludeDeal2,Spreadsheet9.2!K2164,0)+IF(IncludeDeal4,Spreadsheet9.2!K3166,0)","v":-1394789.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L160,0)+IF(IncludeDeal1,Spreadsheet9.2!L1162,0)+IF(IncludeDeal2,Spreadsheet9.2!L2164,0)+IF(IncludeDeal4,Spreadsheet9.2!L3166,0)","v":-1471125.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M160,0)+IF(IncludeDeal1,Spreadsheet9.2!M1162,0)+IF(IncludeDeal2,Spreadsheet9.2!M2164,0)+IF(IncludeDeal4,Spreadsheet9.2!M3166,0)","v":-1215251.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N160,0)+IF(IncludeDeal1,Spreadsheet9.2!N1162,0)+IF(IncludeDeal2,Spreadsheet9.2!N2164,0)+IF(IncludeDeal4,Spreadsheet9.2!N3166,0)","v":-2210120.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O160,0)+IF(IncludeDeal1,Spreadsheet9.2!O1162,0)+IF(IncludeDeal2,Spreadsheet9.2!O2164,0)+IF(IncludeDeal4,Spreadsheet9.2!O3166,0)","v":-2931135.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P160,0)+IF(IncludeDeal1,Spreadsheet9.2!P1162,0)+IF(IncludeDeal2,Spreadsheet9.2!P2164,0)+IF(IncludeDeal4,Spreadsheet9.2!P3166,0)","v":-2812479.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q160,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1162,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2164,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3166,0)","v":-2807872.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R160,0)+IF(IncludeDeal1,Spreadsheet9.2!R1162,0)+IF(IncludeDeal2,Spreadsheet9.2!R2164,0)+IF(IncludeDeal4,Spreadsheet9.2!R3166,0)","v":-3493363.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S160,0)+IF(IncludeDeal1,Spreadsheet9.2!S1162,0)+IF(IncludeDeal2,Spreadsheet9.2!S2164,0)+IF(IncludeDeal4,Spreadsheet9.2!S3166,0)","v":-3071305.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T160,0)+IF(IncludeDeal1,Spreadsheet9.2!T1162,0)+IF(IncludeDeal2,Spreadsheet9.2!T2164,0)+IF(IncludeDeal4,Spreadsheet9.2!T3166,0)","v":-3337028.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U160,0)+IF(IncludeDeal1,Spreadsheet9.2!U1162,0)+IF(IncludeDeal2,Spreadsheet9.2!U2164,0)+IF(IncludeDeal4,Spreadsheet9.2!U3166,0)","v":-3379193.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V160,0)+IF(IncludeDeal1,Spreadsheet9.2!V1162,0)+IF(IncludeDeal2,Spreadsheet9.2!V2164,0)+IF(IncludeDeal4,Spreadsheet9.2!V3166,0)","v":-3068374.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W160,0)+IF(IncludeDeal1,Spreadsheet9.2!W1162,0)+IF(IncludeDeal2,Spreadsheet9.2!W2164,0)+IF(IncludeDeal4,Spreadsheet9.2!W3166,0)","v":-3368064.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X160,0)+IF(IncludeDeal1,Spreadsheet9.2!X1162,0)+IF(IncludeDeal2,Spreadsheet9.2!X2164,0)+IF(IncludeDeal4,Spreadsheet9.2!X3166,0)","v":-3187244.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y160,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1162,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2164,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3166,0)","v":-2879578},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z160,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1162,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2164,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3166,0)","v":-2323770.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA160,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3166,0)","v":-1768588.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB160,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3166,0)","v":-1213882.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC160,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3166,0)","v":-1604006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD160,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3166,0)","v":-1449997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE160,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3166,0)","v":-1330913},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF160,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3166,0)","v":-1175719.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG160,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3166,0)","v":-1423647.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH160,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3166,0)","v":-641424},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI160,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3166,0)","v":-615471.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ160,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3166,0)","v":43036.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK160,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3166,0)","v":915156.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL160,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3166,0)","v":1860697.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM160,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3166,0)","v":3262789.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN160,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3166,0)","v":4431785.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO160,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3166,0)","v":5664615.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP160,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3166,0)","v":4422253},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ160,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3166,0)","v":3609757.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR160,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3166,0)","v":3666944.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS160,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3166,0)","v":3046032.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT160,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3166,0)","v":3007447.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU160,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3166,0)","v":2561954},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV160,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3166,0)","v":2000673.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW160,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3166,0)","v":2006050.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX160,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3166,0)","v":1822856.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY160,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3166,0)","v":1512102.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ160,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1162,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2164,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3166,0)","v":1541604.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA160,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3166,0)","v":1188470.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB160,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3166,0)","v":931373.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC160,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3166,0)","v":592097},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD160,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3166,0)","v":534538},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE160,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3166,0)","v":441618.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF160,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3166,0)","v":354235.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG160,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3166,0)","v":249386.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH160,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3166,0)","v":149445.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI160,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3166,0)","v":91879.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ160,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3166,0)","v":89865.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK160,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3166,0)","v":87094.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL160,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3166,0)","v":85087.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM160,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3166,0)","v":82369.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN160,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3166,0)","v":77854.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO160,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1162,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2164,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3166,0)","v":73273.7}]
[null,"Simulation 127",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C161,0)+IF(IncludeDeal1,Spreadsheet9.2!C1163,0)+IF(IncludeDeal2,Spreadsheet9.2!C2165,0)+IF(IncludeDeal4,Spreadsheet9.2!C3167,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E161,0)+IF(IncludeDeal1,Spreadsheet9.2!E1163,0)+IF(IncludeDeal2,Spreadsheet9.2!E2165,0)+IF(IncludeDeal4,Spreadsheet9.2!E3167,0)","v":146414.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F161,0)+IF(IncludeDeal1,Spreadsheet9.2!F1163,0)+IF(IncludeDeal2,Spreadsheet9.2!F2165,0)+IF(IncludeDeal4,Spreadsheet9.2!F3167,0)","v":484408.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G161,0)+IF(IncludeDeal1,Spreadsheet9.2!G1163,0)+IF(IncludeDeal2,Spreadsheet9.2!G2165,0)+IF(IncludeDeal4,Spreadsheet9.2!G3167,0)","v":714031.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H161,0)+IF(IncludeDeal1,Spreadsheet9.2!H1163,0)+IF(IncludeDeal2,Spreadsheet9.2!H2165,0)+IF(IncludeDeal4,Spreadsheet9.2!H3167,0)","v":377070.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I161,0)+IF(IncludeDeal1,Spreadsheet9.2!I1163,0)+IF(IncludeDeal2,Spreadsheet9.2!I2165,0)+IF(IncludeDeal4,Spreadsheet9.2!I3167,0)","v":-240591.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J161,0)+IF(IncludeDeal1,Spreadsheet9.2!J1163,0)+IF(IncludeDeal2,Spreadsheet9.2!J2165,0)+IF(IncludeDeal4,Spreadsheet9.2!J3167,0)","v":1156868.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K161,0)+IF(IncludeDeal1,Spreadsheet9.2!K1163,0)+IF(IncludeDeal2,Spreadsheet9.2!K2165,0)+IF(IncludeDeal4,Spreadsheet9.2!K3167,0)","v":316910.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L161,0)+IF(IncludeDeal1,Spreadsheet9.2!L1163,0)+IF(IncludeDeal2,Spreadsheet9.2!L2165,0)+IF(IncludeDeal4,Spreadsheet9.2!L3167,0)","v":1480780.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M161,0)+IF(IncludeDeal1,Spreadsheet9.2!M1163,0)+IF(IncludeDeal2,Spreadsheet9.2!M2165,0)+IF(IncludeDeal4,Spreadsheet9.2!M3167,0)","v":2267831.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N161,0)+IF(IncludeDeal1,Spreadsheet9.2!N1163,0)+IF(IncludeDeal2,Spreadsheet9.2!N2165,0)+IF(IncludeDeal4,Spreadsheet9.2!N3167,0)","v":2903956.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O161,0)+IF(IncludeDeal1,Spreadsheet9.2!O1163,0)+IF(IncludeDeal2,Spreadsheet9.2!O2165,0)+IF(IncludeDeal4,Spreadsheet9.2!O3167,0)","v":3318026.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P161,0)+IF(IncludeDeal1,Spreadsheet9.2!P1163,0)+IF(IncludeDeal2,Spreadsheet9.2!P2165,0)+IF(IncludeDeal4,Spreadsheet9.2!P3167,0)","v":2770201.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q161,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1163,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2165,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3167,0)","v":1806895.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R161,0)+IF(IncludeDeal1,Spreadsheet9.2!R1163,0)+IF(IncludeDeal2,Spreadsheet9.2!R2165,0)+IF(IncludeDeal4,Spreadsheet9.2!R3167,0)","v":886936.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S161,0)+IF(IncludeDeal1,Spreadsheet9.2!S1163,0)+IF(IncludeDeal2,Spreadsheet9.2!S2165,0)+IF(IncludeDeal4,Spreadsheet9.2!S3167,0)","v":909885.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T161,0)+IF(IncludeDeal1,Spreadsheet9.2!T1163,0)+IF(IncludeDeal2,Spreadsheet9.2!T2165,0)+IF(IncludeDeal4,Spreadsheet9.2!T3167,0)","v":1676222.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U161,0)+IF(IncludeDeal1,Spreadsheet9.2!U1163,0)+IF(IncludeDeal2,Spreadsheet9.2!U2165,0)+IF(IncludeDeal4,Spreadsheet9.2!U3167,0)","v":3067671.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V161,0)+IF(IncludeDeal1,Spreadsheet9.2!V1163,0)+IF(IncludeDeal2,Spreadsheet9.2!V2165,0)+IF(IncludeDeal4,Spreadsheet9.2!V3167,0)","v":3526321.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W161,0)+IF(IncludeDeal1,Spreadsheet9.2!W1163,0)+IF(IncludeDeal2,Spreadsheet9.2!W2165,0)+IF(IncludeDeal4,Spreadsheet9.2!W3167,0)","v":4886034.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X161,0)+IF(IncludeDeal1,Spreadsheet9.2!X1163,0)+IF(IncludeDeal2,Spreadsheet9.2!X2165,0)+IF(IncludeDeal4,Spreadsheet9.2!X3167,0)","v":5740846.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y161,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1163,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2165,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3167,0)","v":4820779.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z161,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1163,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2165,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3167,0)","v":5834307.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA161,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3167,0)","v":3816503.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB161,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3167,0)","v":4072779.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC161,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3167,0)","v":4144009.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD161,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3167,0)","v":3228292.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE161,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3167,0)","v":4010829.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF161,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3167,0)","v":4303430.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG161,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3167,0)","v":3735611.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH161,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3167,0)","v":4880708},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI161,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3167,0)","v":3839331.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ161,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3167,0)","v":4425864.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK161,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3167,0)","v":3900573.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL161,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3167,0)","v":1779773.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM161,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3167,0)","v":3009356.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN161,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3167,0)","v":2618982.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO161,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3167,0)","v":2170124.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP161,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3167,0)","v":2048033.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ161,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3167,0)","v":1465979.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR161,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3167,0)","v":848574.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS161,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3167,0)","v":254323.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT161,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3167,0)","v":285264.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU161,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3167,0)","v":182222.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV161,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3167,0)","v":-265086.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW161,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3167,0)","v":-387278.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX161,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3167,0)","v":-340122.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY161,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3167,0)","v":-276973},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ161,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1163,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2165,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3167,0)","v":-185382.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA161,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3167,0)","v":-143022.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB161,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3167,0)","v":-149644},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC161,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3167,0)","v":28009.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD161,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3167,0)","v":-62789.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE161,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3167,0)","v":-159091.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF161,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3167,0)","v":-250620.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG161,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3167,0)","v":-277534.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH161,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3167,0)","v":-349307.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI161,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3167,0)","v":-183686.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ161,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3167,0)","v":-187541.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK161,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3167,0)","v":-192144.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL161,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3167,0)","v":-196705.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM161,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3167,0)","v":-199307.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN161,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3167,0)","v":-201500.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO161,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1163,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2165,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3167,0)","v":-205132.4}]
[null,"Simulation 128",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C162,0)+IF(IncludeDeal1,Spreadsheet9.2!C1164,0)+IF(IncludeDeal2,Spreadsheet9.2!C2166,0)+IF(IncludeDeal4,Spreadsheet9.2!C3168,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E162,0)+IF(IncludeDeal1,Spreadsheet9.2!E1164,0)+IF(IncludeDeal2,Spreadsheet9.2!E2166,0)+IF(IncludeDeal4,Spreadsheet9.2!E3168,0)","v":-90720.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F162,0)+IF(IncludeDeal1,Spreadsheet9.2!F1164,0)+IF(IncludeDeal2,Spreadsheet9.2!F2166,0)+IF(IncludeDeal4,Spreadsheet9.2!F3168,0)","v":-29644.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G162,0)+IF(IncludeDeal1,Spreadsheet9.2!G1164,0)+IF(IncludeDeal2,Spreadsheet9.2!G2166,0)+IF(IncludeDeal4,Spreadsheet9.2!G3168,0)","v":-102058.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H162,0)+IF(IncludeDeal1,Spreadsheet9.2!H1164,0)+IF(IncludeDeal2,Spreadsheet9.2!H2166,0)+IF(IncludeDeal4,Spreadsheet9.2!H3168,0)","v":-1113262.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I162,0)+IF(IncludeDeal1,Spreadsheet9.2!I1164,0)+IF(IncludeDeal2,Spreadsheet9.2!I2166,0)+IF(IncludeDeal4,Spreadsheet9.2!I3168,0)","v":-1759857.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J162,0)+IF(IncludeDeal1,Spreadsheet9.2!J1164,0)+IF(IncludeDeal2,Spreadsheet9.2!J2166,0)+IF(IncludeDeal4,Spreadsheet9.2!J3168,0)","v":-1898850.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K162,0)+IF(IncludeDeal1,Spreadsheet9.2!K1164,0)+IF(IncludeDeal2,Spreadsheet9.2!K2166,0)+IF(IncludeDeal4,Spreadsheet9.2!K3168,0)","v":-1909119},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L162,0)+IF(IncludeDeal1,Spreadsheet9.2!L1164,0)+IF(IncludeDeal2,Spreadsheet9.2!L2166,0)+IF(IncludeDeal4,Spreadsheet9.2!L3168,0)","v":-2272681.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M162,0)+IF(IncludeDeal1,Spreadsheet9.2!M1164,0)+IF(IncludeDeal2,Spreadsheet9.2!M2166,0)+IF(IncludeDeal4,Spreadsheet9.2!M3168,0)","v":-1815774.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N162,0)+IF(IncludeDeal1,Spreadsheet9.2!N1164,0)+IF(IncludeDeal2,Spreadsheet9.2!N2166,0)+IF(IncludeDeal4,Spreadsheet9.2!N3168,0)","v":-1379289.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O162,0)+IF(IncludeDeal1,Spreadsheet9.2!O1164,0)+IF(IncludeDeal2,Spreadsheet9.2!O2166,0)+IF(IncludeDeal4,Spreadsheet9.2!O3168,0)","v":-1157245.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P162,0)+IF(IncludeDeal1,Spreadsheet9.2!P1164,0)+IF(IncludeDeal2,Spreadsheet9.2!P2166,0)+IF(IncludeDeal4,Spreadsheet9.2!P3168,0)","v":-2206026.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q162,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1164,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2166,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3168,0)","v":-2496281.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R162,0)+IF(IncludeDeal1,Spreadsheet9.2!R1164,0)+IF(IncludeDeal2,Spreadsheet9.2!R2166,0)+IF(IncludeDeal4,Spreadsheet9.2!R3168,0)","v":-2758373.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S162,0)+IF(IncludeDeal1,Spreadsheet9.2!S1164,0)+IF(IncludeDeal2,Spreadsheet9.2!S2166,0)+IF(IncludeDeal4,Spreadsheet9.2!S3168,0)","v":-2053056.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T162,0)+IF(IncludeDeal1,Spreadsheet9.2!T1164,0)+IF(IncludeDeal2,Spreadsheet9.2!T2166,0)+IF(IncludeDeal4,Spreadsheet9.2!T3168,0)","v":-2543922.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U162,0)+IF(IncludeDeal1,Spreadsheet9.2!U1164,0)+IF(IncludeDeal2,Spreadsheet9.2!U2166,0)+IF(IncludeDeal4,Spreadsheet9.2!U3168,0)","v":-2621101.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V162,0)+IF(IncludeDeal1,Spreadsheet9.2!V1164,0)+IF(IncludeDeal2,Spreadsheet9.2!V2166,0)+IF(IncludeDeal4,Spreadsheet9.2!V3168,0)","v":-2070530.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W162,0)+IF(IncludeDeal1,Spreadsheet9.2!W1164,0)+IF(IncludeDeal2,Spreadsheet9.2!W2166,0)+IF(IncludeDeal4,Spreadsheet9.2!W3168,0)","v":-1556820.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X162,0)+IF(IncludeDeal1,Spreadsheet9.2!X1164,0)+IF(IncludeDeal2,Spreadsheet9.2!X2166,0)+IF(IncludeDeal4,Spreadsheet9.2!X3168,0)","v":-2207900.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y162,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1164,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2166,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3168,0)","v":-1540726.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z162,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1164,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2166,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3168,0)","v":-1073217.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA162,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3168,0)","v":-1035630.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB162,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3168,0)","v":-1174411.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC162,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3168,0)","v":-1631015.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD162,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3168,0)","v":-2258908.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE162,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3168,0)","v":-1724884},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF162,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3168,0)","v":-1995589.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG162,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3168,0)","v":-2054950.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH162,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3168,0)","v":-2307496.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI162,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3168,0)","v":-2411343.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ162,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3168,0)","v":-2475883.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK162,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3168,0)","v":-1822427.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL162,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3168,0)","v":-1812455.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM162,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3168,0)","v":-2115695.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN162,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3168,0)","v":-2325397},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO162,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3168,0)","v":-2372534},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP162,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3168,0)","v":-2309995.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ162,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3168,0)","v":-1921936.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR162,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3168,0)","v":-1810779.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS162,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3168,0)","v":-1690902.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT162,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3168,0)","v":-1613641.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU162,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3168,0)","v":-1551705},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV162,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3168,0)","v":-1549714.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW162,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3168,0)","v":-1257051},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX162,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3168,0)","v":-1102428.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY162,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3168,0)","v":-978710.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ162,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1164,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2166,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3168,0)","v":-866870.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA162,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3168,0)","v":-804359.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB162,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3168,0)","v":-807063.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC162,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3168,0)","v":-397030.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD162,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3168,0)","v":-452046.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE162,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3168,0)","v":-498584.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF162,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3168,0)","v":-552806.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG162,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3168,0)","v":-623411.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH162,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3168,0)","v":-681847.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI162,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3168,0)","v":-336443},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ162,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3168,0)","v":-339968.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK162,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3168,0)","v":-343590.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL162,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3168,0)","v":-346251.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM162,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3168,0)","v":-349805.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN162,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3168,0)","v":-353097.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO162,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1164,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2166,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3168,0)","v":-354943.5}]
[null,"Simulation 129",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C163,0)+IF(IncludeDeal1,Spreadsheet9.2!C1165,0)+IF(IncludeDeal2,Spreadsheet9.2!C2167,0)+IF(IncludeDeal4,Spreadsheet9.2!C3169,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E163,0)+IF(IncludeDeal1,Spreadsheet9.2!E1165,0)+IF(IncludeDeal2,Spreadsheet9.2!E2167,0)+IF(IncludeDeal4,Spreadsheet9.2!E3169,0)","v":-447010.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F163,0)+IF(IncludeDeal1,Spreadsheet9.2!F1165,0)+IF(IncludeDeal2,Spreadsheet9.2!F2167,0)+IF(IncludeDeal4,Spreadsheet9.2!F3169,0)","v":-900429.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G163,0)+IF(IncludeDeal1,Spreadsheet9.2!G1165,0)+IF(IncludeDeal2,Spreadsheet9.2!G2167,0)+IF(IncludeDeal4,Spreadsheet9.2!G3169,0)","v":-1581895.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H163,0)+IF(IncludeDeal1,Spreadsheet9.2!H1165,0)+IF(IncludeDeal2,Spreadsheet9.2!H2167,0)+IF(IncludeDeal4,Spreadsheet9.2!H3169,0)","v":-1554994.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I163,0)+IF(IncludeDeal1,Spreadsheet9.2!I1165,0)+IF(IncludeDeal2,Spreadsheet9.2!I2167,0)+IF(IncludeDeal4,Spreadsheet9.2!I3169,0)","v":-1250481.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J163,0)+IF(IncludeDeal1,Spreadsheet9.2!J1165,0)+IF(IncludeDeal2,Spreadsheet9.2!J2167,0)+IF(IncludeDeal4,Spreadsheet9.2!J3169,0)","v":-960488.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K163,0)+IF(IncludeDeal1,Spreadsheet9.2!K1165,0)+IF(IncludeDeal2,Spreadsheet9.2!K2167,0)+IF(IncludeDeal4,Spreadsheet9.2!K3169,0)","v":-545542},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L163,0)+IF(IncludeDeal1,Spreadsheet9.2!L1165,0)+IF(IncludeDeal2,Spreadsheet9.2!L2167,0)+IF(IncludeDeal4,Spreadsheet9.2!L3169,0)","v":-1013938},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M163,0)+IF(IncludeDeal1,Spreadsheet9.2!M1165,0)+IF(IncludeDeal2,Spreadsheet9.2!M2167,0)+IF(IncludeDeal4,Spreadsheet9.2!M3169,0)","v":424214.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N163,0)+IF(IncludeDeal1,Spreadsheet9.2!N1165,0)+IF(IncludeDeal2,Spreadsheet9.2!N2167,0)+IF(IncludeDeal4,Spreadsheet9.2!N3169,0)","v":723165.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O163,0)+IF(IncludeDeal1,Spreadsheet9.2!O1165,0)+IF(IncludeDeal2,Spreadsheet9.2!O2167,0)+IF(IncludeDeal4,Spreadsheet9.2!O3169,0)","v":363506.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P163,0)+IF(IncludeDeal1,Spreadsheet9.2!P1165,0)+IF(IncludeDeal2,Spreadsheet9.2!P2167,0)+IF(IncludeDeal4,Spreadsheet9.2!P3169,0)","v":-359174.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q163,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1165,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2167,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3169,0)","v":-1601329},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R163,0)+IF(IncludeDeal1,Spreadsheet9.2!R1165,0)+IF(IncludeDeal2,Spreadsheet9.2!R2167,0)+IF(IncludeDeal4,Spreadsheet9.2!R3169,0)","v":-1918250.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S163,0)+IF(IncludeDeal1,Spreadsheet9.2!S1165,0)+IF(IncludeDeal2,Spreadsheet9.2!S2167,0)+IF(IncludeDeal4,Spreadsheet9.2!S3169,0)","v":-1277869.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T163,0)+IF(IncludeDeal1,Spreadsheet9.2!T1165,0)+IF(IncludeDeal2,Spreadsheet9.2!T2167,0)+IF(IncludeDeal4,Spreadsheet9.2!T3169,0)","v":-1606293.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U163,0)+IF(IncludeDeal1,Spreadsheet9.2!U1165,0)+IF(IncludeDeal2,Spreadsheet9.2!U2167,0)+IF(IncludeDeal4,Spreadsheet9.2!U3169,0)","v":-2063926.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V163,0)+IF(IncludeDeal1,Spreadsheet9.2!V1165,0)+IF(IncludeDeal2,Spreadsheet9.2!V2167,0)+IF(IncludeDeal4,Spreadsheet9.2!V3169,0)","v":-1414412.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W163,0)+IF(IncludeDeal1,Spreadsheet9.2!W1165,0)+IF(IncludeDeal2,Spreadsheet9.2!W2167,0)+IF(IncludeDeal4,Spreadsheet9.2!W3169,0)","v":-827937.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X163,0)+IF(IncludeDeal1,Spreadsheet9.2!X1165,0)+IF(IncludeDeal2,Spreadsheet9.2!X2167,0)+IF(IncludeDeal4,Spreadsheet9.2!X3169,0)","v":-984363.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y163,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1165,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2167,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3169,0)","v":-1167677},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z163,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1165,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2167,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3169,0)","v":-1192056.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA163,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3169,0)","v":-1068651.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB163,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3169,0)","v":-1527864},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC163,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3169,0)","v":-2022075},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD163,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3169,0)","v":-2013104.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE163,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3169,0)","v":-1822965.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF163,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3169,0)","v":-1928478.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG163,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3169,0)","v":-2441299.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH163,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3169,0)","v":-2318806.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI163,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3169,0)","v":-2372479.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ163,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3169,0)","v":-2122771.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK163,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3169,0)","v":-1861132.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL163,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3169,0)","v":-1563249.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM163,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3169,0)","v":-1570675.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN163,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3169,0)","v":-1880550.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO163,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3169,0)","v":-1571915.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP163,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3169,0)","v":-1744842.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ163,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3169,0)","v":-1558872.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR163,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3169,0)","v":-1389394.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS163,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3169,0)","v":-1271390.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT163,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3169,0)","v":-1081605.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU163,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3169,0)","v":-990657.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV163,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3169,0)","v":-948173.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW163,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3169,0)","v":-723471.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX163,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3169,0)","v":-593371.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY163,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3169,0)","v":-399175.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ163,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1165,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2167,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3169,0)","v":-293752.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA163,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3169,0)","v":-237474.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB163,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3169,0)","v":-210931.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC163,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3169,0)","v":-51546.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD163,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3169,0)","v":-145183.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE163,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3169,0)","v":-211624.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF163,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3169,0)","v":-207863.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG163,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3169,0)","v":-207849.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH163,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3169,0)","v":-298533.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI163,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3169,0)","v":-135211},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ163,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3169,0)","v":-138605},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK163,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3169,0)","v":-142340.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL163,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3169,0)","v":-145028.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM163,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3169,0)","v":-147557.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN163,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3169,0)","v":-150540.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO163,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1165,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2167,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3169,0)","v":-151898.4}]
[null,"Simulation 130",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C164,0)+IF(IncludeDeal1,Spreadsheet9.2!C1166,0)+IF(IncludeDeal2,Spreadsheet9.2!C2168,0)+IF(IncludeDeal4,Spreadsheet9.2!C3170,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E164,0)+IF(IncludeDeal1,Spreadsheet9.2!E1166,0)+IF(IncludeDeal2,Spreadsheet9.2!E2168,0)+IF(IncludeDeal4,Spreadsheet9.2!E3170,0)","v":-586545.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F164,0)+IF(IncludeDeal1,Spreadsheet9.2!F1166,0)+IF(IncludeDeal2,Spreadsheet9.2!F2168,0)+IF(IncludeDeal4,Spreadsheet9.2!F3170,0)","v":-622132.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G164,0)+IF(IncludeDeal1,Spreadsheet9.2!G1166,0)+IF(IncludeDeal2,Spreadsheet9.2!G2168,0)+IF(IncludeDeal4,Spreadsheet9.2!G3170,0)","v":-641635.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H164,0)+IF(IncludeDeal1,Spreadsheet9.2!H1166,0)+IF(IncludeDeal2,Spreadsheet9.2!H2168,0)+IF(IncludeDeal4,Spreadsheet9.2!H3170,0)","v":-1249525.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I164,0)+IF(IncludeDeal1,Spreadsheet9.2!I1166,0)+IF(IncludeDeal2,Spreadsheet9.2!I2168,0)+IF(IncludeDeal4,Spreadsheet9.2!I3170,0)","v":-1188698},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J164,0)+IF(IncludeDeal1,Spreadsheet9.2!J1166,0)+IF(IncludeDeal2,Spreadsheet9.2!J2168,0)+IF(IncludeDeal4,Spreadsheet9.2!J3170,0)","v":-1222813.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K164,0)+IF(IncludeDeal1,Spreadsheet9.2!K1166,0)+IF(IncludeDeal2,Spreadsheet9.2!K2168,0)+IF(IncludeDeal4,Spreadsheet9.2!K3170,0)","v":-1324256.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L164,0)+IF(IncludeDeal1,Spreadsheet9.2!L1166,0)+IF(IncludeDeal2,Spreadsheet9.2!L2168,0)+IF(IncludeDeal4,Spreadsheet9.2!L3170,0)","v":-594644.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M164,0)+IF(IncludeDeal1,Spreadsheet9.2!M1166,0)+IF(IncludeDeal2,Spreadsheet9.2!M2168,0)+IF(IncludeDeal4,Spreadsheet9.2!M3170,0)","v":29743.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N164,0)+IF(IncludeDeal1,Spreadsheet9.2!N1166,0)+IF(IncludeDeal2,Spreadsheet9.2!N2168,0)+IF(IncludeDeal4,Spreadsheet9.2!N3170,0)","v":-523835.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O164,0)+IF(IncludeDeal1,Spreadsheet9.2!O1166,0)+IF(IncludeDeal2,Spreadsheet9.2!O2168,0)+IF(IncludeDeal4,Spreadsheet9.2!O3170,0)","v":-486275.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P164,0)+IF(IncludeDeal1,Spreadsheet9.2!P1166,0)+IF(IncludeDeal2,Spreadsheet9.2!P2168,0)+IF(IncludeDeal4,Spreadsheet9.2!P3170,0)","v":-1608959.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q164,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1166,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2168,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3170,0)","v":-1185726.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R164,0)+IF(IncludeDeal1,Spreadsheet9.2!R1166,0)+IF(IncludeDeal2,Spreadsheet9.2!R2168,0)+IF(IncludeDeal4,Spreadsheet9.2!R3170,0)","v":-1236963.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S164,0)+IF(IncludeDeal1,Spreadsheet9.2!S1166,0)+IF(IncludeDeal2,Spreadsheet9.2!S2168,0)+IF(IncludeDeal4,Spreadsheet9.2!S3170,0)","v":-875430.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T164,0)+IF(IncludeDeal1,Spreadsheet9.2!T1166,0)+IF(IncludeDeal2,Spreadsheet9.2!T2168,0)+IF(IncludeDeal4,Spreadsheet9.2!T3170,0)","v":-1079438.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U164,0)+IF(IncludeDeal1,Spreadsheet9.2!U1166,0)+IF(IncludeDeal2,Spreadsheet9.2!U2168,0)+IF(IncludeDeal4,Spreadsheet9.2!U3170,0)","v":-2032617.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V164,0)+IF(IncludeDeal1,Spreadsheet9.2!V1166,0)+IF(IncludeDeal2,Spreadsheet9.2!V2168,0)+IF(IncludeDeal4,Spreadsheet9.2!V3170,0)","v":-2737488.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W164,0)+IF(IncludeDeal1,Spreadsheet9.2!W1166,0)+IF(IncludeDeal2,Spreadsheet9.2!W2168,0)+IF(IncludeDeal4,Spreadsheet9.2!W3170,0)","v":-2956263.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X164,0)+IF(IncludeDeal1,Spreadsheet9.2!X1166,0)+IF(IncludeDeal2,Spreadsheet9.2!X2168,0)+IF(IncludeDeal4,Spreadsheet9.2!X3170,0)","v":-2985650.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y164,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1166,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2168,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3170,0)","v":-2948982},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z164,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1166,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2168,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3170,0)","v":-2791496.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA164,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3170,0)","v":-3219300.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB164,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3170,0)","v":-3112336.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC164,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3170,0)","v":-3015430.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD164,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3170,0)","v":-2903915.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE164,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3170,0)","v":-2627213.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF164,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3170,0)","v":-2897746.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG164,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3170,0)","v":-2825386.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH164,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3170,0)","v":-2735351.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI164,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3170,0)","v":-2737158.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ164,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3170,0)","v":-2728989.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK164,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3170,0)","v":-2677938.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL164,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3170,0)","v":-2729010},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM164,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3170,0)","v":-2574401.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN164,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3170,0)","v":-2482970.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO164,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3170,0)","v":-2399872.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP164,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3170,0)","v":-2329532.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ164,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3170,0)","v":-2070772.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR164,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3170,0)","v":-1918832.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS164,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3170,0)","v":-1770981.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT164,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3170,0)","v":-1592044.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU164,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3170,0)","v":-1503987.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV164,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3170,0)","v":-1453329.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW164,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3170,0)","v":-1166283.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX164,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3170,0)","v":-1108470.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY164,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3170,0)","v":-920192.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ164,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1166,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2168,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3170,0)","v":-791196.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA164,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3170,0)","v":-657642},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB164,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3170,0)","v":-566470.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC164,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3170,0)","v":-310494.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD164,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3170,0)","v":-386742.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE164,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3170,0)","v":-453003.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF164,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3170,0)","v":-511360.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG164,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3170,0)","v":-589073.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH164,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3170,0)","v":-650185.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI164,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3170,0)","v":-382183.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ164,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3170,0)","v":-383994.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK164,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3170,0)","v":-385865.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL164,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3170,0)","v":-388897},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM164,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3170,0)","v":-391946.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN164,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3170,0)","v":-393779.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO164,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1166,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2168,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3170,0)","v":-395385.9}]
[null,"Simulation 131",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C165,0)+IF(IncludeDeal1,Spreadsheet9.2!C1167,0)+IF(IncludeDeal2,Spreadsheet9.2!C2169,0)+IF(IncludeDeal4,Spreadsheet9.2!C3171,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E165,0)+IF(IncludeDeal1,Spreadsheet9.2!E1167,0)+IF(IncludeDeal2,Spreadsheet9.2!E2169,0)+IF(IncludeDeal4,Spreadsheet9.2!E3171,0)","v":-359810.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F165,0)+IF(IncludeDeal1,Spreadsheet9.2!F1167,0)+IF(IncludeDeal2,Spreadsheet9.2!F2169,0)+IF(IncludeDeal4,Spreadsheet9.2!F3171,0)","v":-541099.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G165,0)+IF(IncludeDeal1,Spreadsheet9.2!G1167,0)+IF(IncludeDeal2,Spreadsheet9.2!G2169,0)+IF(IncludeDeal4,Spreadsheet9.2!G3171,0)","v":-1128862.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H165,0)+IF(IncludeDeal1,Spreadsheet9.2!H1167,0)+IF(IncludeDeal2,Spreadsheet9.2!H2169,0)+IF(IncludeDeal4,Spreadsheet9.2!H3171,0)","v":-723318.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I165,0)+IF(IncludeDeal1,Spreadsheet9.2!I1167,0)+IF(IncludeDeal2,Spreadsheet9.2!I2169,0)+IF(IncludeDeal4,Spreadsheet9.2!I3171,0)","v":-702241},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J165,0)+IF(IncludeDeal1,Spreadsheet9.2!J1167,0)+IF(IncludeDeal2,Spreadsheet9.2!J2169,0)+IF(IncludeDeal4,Spreadsheet9.2!J3171,0)","v":-85811.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K165,0)+IF(IncludeDeal1,Spreadsheet9.2!K1167,0)+IF(IncludeDeal2,Spreadsheet9.2!K2169,0)+IF(IncludeDeal4,Spreadsheet9.2!K3171,0)","v":-1156125.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L165,0)+IF(IncludeDeal1,Spreadsheet9.2!L1167,0)+IF(IncludeDeal2,Spreadsheet9.2!L2169,0)+IF(IncludeDeal4,Spreadsheet9.2!L3171,0)","v":-545940.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M165,0)+IF(IncludeDeal1,Spreadsheet9.2!M1167,0)+IF(IncludeDeal2,Spreadsheet9.2!M2169,0)+IF(IncludeDeal4,Spreadsheet9.2!M3171,0)","v":-1763618.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N165,0)+IF(IncludeDeal1,Spreadsheet9.2!N1167,0)+IF(IncludeDeal2,Spreadsheet9.2!N2169,0)+IF(IncludeDeal4,Spreadsheet9.2!N3171,0)","v":-1895209.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O165,0)+IF(IncludeDeal1,Spreadsheet9.2!O1167,0)+IF(IncludeDeal2,Spreadsheet9.2!O2169,0)+IF(IncludeDeal4,Spreadsheet9.2!O3171,0)","v":-1781969.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P165,0)+IF(IncludeDeal1,Spreadsheet9.2!P1167,0)+IF(IncludeDeal2,Spreadsheet9.2!P2169,0)+IF(IncludeDeal4,Spreadsheet9.2!P3171,0)","v":-2076314.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q165,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1167,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2169,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3171,0)","v":-1482878.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R165,0)+IF(IncludeDeal1,Spreadsheet9.2!R1167,0)+IF(IncludeDeal2,Spreadsheet9.2!R2169,0)+IF(IncludeDeal4,Spreadsheet9.2!R3171,0)","v":-994817.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S165,0)+IF(IncludeDeal1,Spreadsheet9.2!S1167,0)+IF(IncludeDeal2,Spreadsheet9.2!S2169,0)+IF(IncludeDeal4,Spreadsheet9.2!S3171,0)","v":-379654.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T165,0)+IF(IncludeDeal1,Spreadsheet9.2!T1167,0)+IF(IncludeDeal2,Spreadsheet9.2!T2169,0)+IF(IncludeDeal4,Spreadsheet9.2!T3171,0)","v":77470.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U165,0)+IF(IncludeDeal1,Spreadsheet9.2!U1167,0)+IF(IncludeDeal2,Spreadsheet9.2!U2169,0)+IF(IncludeDeal4,Spreadsheet9.2!U3171,0)","v":-911998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V165,0)+IF(IncludeDeal1,Spreadsheet9.2!V1167,0)+IF(IncludeDeal2,Spreadsheet9.2!V2169,0)+IF(IncludeDeal4,Spreadsheet9.2!V3171,0)","v":-1265061.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W165,0)+IF(IncludeDeal1,Spreadsheet9.2!W1167,0)+IF(IncludeDeal2,Spreadsheet9.2!W2169,0)+IF(IncludeDeal4,Spreadsheet9.2!W3171,0)","v":-1566617.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X165,0)+IF(IncludeDeal1,Spreadsheet9.2!X1167,0)+IF(IncludeDeal2,Spreadsheet9.2!X2169,0)+IF(IncludeDeal4,Spreadsheet9.2!X3171,0)","v":-1809302.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y165,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1167,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2169,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3171,0)","v":-1196693.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z165,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1167,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2169,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3171,0)","v":-1592464.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA165,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3171,0)","v":-1843292.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB165,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3171,0)","v":-2017915.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC165,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3171,0)","v":-2187967.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD165,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3171,0)","v":-2392929.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE165,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3171,0)","v":-2366073.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF165,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3171,0)","v":-2158534.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG165,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3171,0)","v":-2618533.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH165,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3171,0)","v":-2535956.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI165,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3171,0)","v":-2475723.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ165,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3171,0)","v":-2461155.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK165,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3171,0)","v":-2350353.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL165,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3171,0)","v":-2514052.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM165,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3171,0)","v":-2403991.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN165,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3171,0)","v":-2237921.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO165,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3171,0)","v":-2180292.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP165,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3171,0)","v":-2136038.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ165,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3171,0)","v":-1920454.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR165,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3171,0)","v":-1803043.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS165,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3171,0)","v":-1607970.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT165,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3171,0)","v":-1455991.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU165,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3171,0)","v":-1341700.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV165,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3171,0)","v":-1216106.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW165,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3171,0)","v":-910316.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX165,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3171,0)","v":-781003.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY165,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3171,0)","v":-585272.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ165,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1167,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2169,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3171,0)","v":-450249.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA165,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3171,0)","v":-341473.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB165,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3171,0)","v":-313463.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC165,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3171,0)","v":-86724.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD165,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3171,0)","v":-127941.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE165,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3171,0)","v":-195755.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF165,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3171,0)","v":-248489.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG165,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3171,0)","v":-313085.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH165,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3171,0)","v":-388460.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI165,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3171,0)","v":-201742.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ165,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3171,0)","v":-203256.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK165,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3171,0)","v":-204462.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL165,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3171,0)","v":-206721.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM165,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3171,0)","v":-210075},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN165,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3171,0)","v":-213864.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO165,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1167,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2169,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3171,0)","v":-216029.6}]
[null,"Simulation 132",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C166,0)+IF(IncludeDeal1,Spreadsheet9.2!C1168,0)+IF(IncludeDeal2,Spreadsheet9.2!C2170,0)+IF(IncludeDeal4,Spreadsheet9.2!C3172,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E166,0)+IF(IncludeDeal1,Spreadsheet9.2!E1168,0)+IF(IncludeDeal2,Spreadsheet9.2!E2170,0)+IF(IncludeDeal4,Spreadsheet9.2!E3172,0)","v":-583476.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F166,0)+IF(IncludeDeal1,Spreadsheet9.2!F1168,0)+IF(IncludeDeal2,Spreadsheet9.2!F2170,0)+IF(IncludeDeal4,Spreadsheet9.2!F3172,0)","v":-993865.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G166,0)+IF(IncludeDeal1,Spreadsheet9.2!G1168,0)+IF(IncludeDeal2,Spreadsheet9.2!G2170,0)+IF(IncludeDeal4,Spreadsheet9.2!G3172,0)","v":-922068.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H166,0)+IF(IncludeDeal1,Spreadsheet9.2!H1168,0)+IF(IncludeDeal2,Spreadsheet9.2!H2170,0)+IF(IncludeDeal4,Spreadsheet9.2!H3172,0)","v":-735512.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I166,0)+IF(IncludeDeal1,Spreadsheet9.2!I1168,0)+IF(IncludeDeal2,Spreadsheet9.2!I2170,0)+IF(IncludeDeal4,Spreadsheet9.2!I3172,0)","v":-459560.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J166,0)+IF(IncludeDeal1,Spreadsheet9.2!J1168,0)+IF(IncludeDeal2,Spreadsheet9.2!J2170,0)+IF(IncludeDeal4,Spreadsheet9.2!J3172,0)","v":428462.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K166,0)+IF(IncludeDeal1,Spreadsheet9.2!K1168,0)+IF(IncludeDeal2,Spreadsheet9.2!K2170,0)+IF(IncludeDeal4,Spreadsheet9.2!K3172,0)","v":767515.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L166,0)+IF(IncludeDeal1,Spreadsheet9.2!L1168,0)+IF(IncludeDeal2,Spreadsheet9.2!L2170,0)+IF(IncludeDeal4,Spreadsheet9.2!L3172,0)","v":425779},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M166,0)+IF(IncludeDeal1,Spreadsheet9.2!M1168,0)+IF(IncludeDeal2,Spreadsheet9.2!M2170,0)+IF(IncludeDeal4,Spreadsheet9.2!M3172,0)","v":1418593.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N166,0)+IF(IncludeDeal1,Spreadsheet9.2!N1168,0)+IF(IncludeDeal2,Spreadsheet9.2!N2170,0)+IF(IncludeDeal4,Spreadsheet9.2!N3172,0)","v":1092799.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O166,0)+IF(IncludeDeal1,Spreadsheet9.2!O1168,0)+IF(IncludeDeal2,Spreadsheet9.2!O2170,0)+IF(IncludeDeal4,Spreadsheet9.2!O3172,0)","v":1551007.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P166,0)+IF(IncludeDeal1,Spreadsheet9.2!P1168,0)+IF(IncludeDeal2,Spreadsheet9.2!P2170,0)+IF(IncludeDeal4,Spreadsheet9.2!P3172,0)","v":-294836.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q166,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1168,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2170,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3172,0)","v":-1530903.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R166,0)+IF(IncludeDeal1,Spreadsheet9.2!R1168,0)+IF(IncludeDeal2,Spreadsheet9.2!R2170,0)+IF(IncludeDeal4,Spreadsheet9.2!R3172,0)","v":-1155016},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S166,0)+IF(IncludeDeal1,Spreadsheet9.2!S1168,0)+IF(IncludeDeal2,Spreadsheet9.2!S2170,0)+IF(IncludeDeal4,Spreadsheet9.2!S3172,0)","v":-1624347},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T166,0)+IF(IncludeDeal1,Spreadsheet9.2!T1168,0)+IF(IncludeDeal2,Spreadsheet9.2!T2170,0)+IF(IncludeDeal4,Spreadsheet9.2!T3172,0)","v":-1424072.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U166,0)+IF(IncludeDeal1,Spreadsheet9.2!U1168,0)+IF(IncludeDeal2,Spreadsheet9.2!U2170,0)+IF(IncludeDeal4,Spreadsheet9.2!U3172,0)","v":-1835018},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V166,0)+IF(IncludeDeal1,Spreadsheet9.2!V1168,0)+IF(IncludeDeal2,Spreadsheet9.2!V2170,0)+IF(IncludeDeal4,Spreadsheet9.2!V3172,0)","v":-1996249.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W166,0)+IF(IncludeDeal1,Spreadsheet9.2!W1168,0)+IF(IncludeDeal2,Spreadsheet9.2!W2170,0)+IF(IncludeDeal4,Spreadsheet9.2!W3172,0)","v":-1825393.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X166,0)+IF(IncludeDeal1,Spreadsheet9.2!X1168,0)+IF(IncludeDeal2,Spreadsheet9.2!X2170,0)+IF(IncludeDeal4,Spreadsheet9.2!X3172,0)","v":-1687656.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y166,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1168,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2170,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3172,0)","v":-2014860.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z166,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1168,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2170,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3172,0)","v":-1635994.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA166,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3172,0)","v":-1774928.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB166,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3172,0)","v":-1930256.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC166,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3172,0)","v":-2197076.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD166,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3172,0)","v":-2180990.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE166,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3172,0)","v":-1689223.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF166,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3172,0)","v":-2011653.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG166,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3172,0)","v":-2013582.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH166,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3172,0)","v":-2023138.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI166,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3172,0)","v":-1916154.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ166,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3172,0)","v":-2036916},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK166,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3172,0)","v":-1559049.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL166,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3172,0)","v":-1863909.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM166,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3172,0)","v":-1957885.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN166,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3172,0)","v":-1880277.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO166,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3172,0)","v":-1744155.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP166,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3172,0)","v":-1682645.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ166,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3172,0)","v":-1480885},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR166,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3172,0)","v":-1319373.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS166,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3172,0)","v":-1249208.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT166,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3172,0)","v":-1082197.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU166,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3172,0)","v":-993728.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV166,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3172,0)","v":-867200.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW166,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3172,0)","v":-762898.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX166,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3172,0)","v":-688297.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY166,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3172,0)","v":-472019.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ166,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1168,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2170,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3172,0)","v":-291403.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA166,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3172,0)","v":-170703.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB166,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3172,0)","v":-90628.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC166,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3172,0)","v":49260.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD166,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3172,0)","v":-13505.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE166,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3172,0)","v":-52716},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF166,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3172,0)","v":-91297.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG166,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3172,0)","v":-112598.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH166,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3172,0)","v":-204988.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI166,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3172,0)","v":-105897.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ166,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3172,0)","v":-110298.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK166,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3172,0)","v":-112300.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL166,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3172,0)","v":-113084},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM166,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3172,0)","v":-115388.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN166,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3172,0)","v":-119014.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO166,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1168,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2170,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3172,0)","v":-122748.9}]
[null,"Simulation 133",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C167,0)+IF(IncludeDeal1,Spreadsheet9.2!C1169,0)+IF(IncludeDeal2,Spreadsheet9.2!C2171,0)+IF(IncludeDeal4,Spreadsheet9.2!C3173,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E167,0)+IF(IncludeDeal1,Spreadsheet9.2!E1169,0)+IF(IncludeDeal2,Spreadsheet9.2!E2171,0)+IF(IncludeDeal4,Spreadsheet9.2!E3173,0)","v":-302728.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F167,0)+IF(IncludeDeal1,Spreadsheet9.2!F1169,0)+IF(IncludeDeal2,Spreadsheet9.2!F2171,0)+IF(IncludeDeal4,Spreadsheet9.2!F3173,0)","v":492074.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G167,0)+IF(IncludeDeal1,Spreadsheet9.2!G1169,0)+IF(IncludeDeal2,Spreadsheet9.2!G2171,0)+IF(IncludeDeal4,Spreadsheet9.2!G3173,0)","v":823953.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H167,0)+IF(IncludeDeal1,Spreadsheet9.2!H1169,0)+IF(IncludeDeal2,Spreadsheet9.2!H2171,0)+IF(IncludeDeal4,Spreadsheet9.2!H3173,0)","v":149326},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I167,0)+IF(IncludeDeal1,Spreadsheet9.2!I1169,0)+IF(IncludeDeal2,Spreadsheet9.2!I2171,0)+IF(IncludeDeal4,Spreadsheet9.2!I3173,0)","v":299207.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J167,0)+IF(IncludeDeal1,Spreadsheet9.2!J1169,0)+IF(IncludeDeal2,Spreadsheet9.2!J2171,0)+IF(IncludeDeal4,Spreadsheet9.2!J3173,0)","v":652852.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K167,0)+IF(IncludeDeal1,Spreadsheet9.2!K1169,0)+IF(IncludeDeal2,Spreadsheet9.2!K2171,0)+IF(IncludeDeal4,Spreadsheet9.2!K3173,0)","v":-190345.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L167,0)+IF(IncludeDeal1,Spreadsheet9.2!L1169,0)+IF(IncludeDeal2,Spreadsheet9.2!L2171,0)+IF(IncludeDeal4,Spreadsheet9.2!L3173,0)","v":-580603.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M167,0)+IF(IncludeDeal1,Spreadsheet9.2!M1169,0)+IF(IncludeDeal2,Spreadsheet9.2!M2171,0)+IF(IncludeDeal4,Spreadsheet9.2!M3173,0)","v":-1229656.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N167,0)+IF(IncludeDeal1,Spreadsheet9.2!N1169,0)+IF(IncludeDeal2,Spreadsheet9.2!N2171,0)+IF(IncludeDeal4,Spreadsheet9.2!N3173,0)","v":-1727314.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O167,0)+IF(IncludeDeal1,Spreadsheet9.2!O1169,0)+IF(IncludeDeal2,Spreadsheet9.2!O2171,0)+IF(IncludeDeal4,Spreadsheet9.2!O3173,0)","v":-1741185.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P167,0)+IF(IncludeDeal1,Spreadsheet9.2!P1169,0)+IF(IncludeDeal2,Spreadsheet9.2!P2171,0)+IF(IncludeDeal4,Spreadsheet9.2!P3173,0)","v":-2181643.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q167,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1169,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2171,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3173,0)","v":-2083979.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R167,0)+IF(IncludeDeal1,Spreadsheet9.2!R1169,0)+IF(IncludeDeal2,Spreadsheet9.2!R2171,0)+IF(IncludeDeal4,Spreadsheet9.2!R3173,0)","v":-2271793.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S167,0)+IF(IncludeDeal1,Spreadsheet9.2!S1169,0)+IF(IncludeDeal2,Spreadsheet9.2!S2171,0)+IF(IncludeDeal4,Spreadsheet9.2!S3173,0)","v":-2095929.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T167,0)+IF(IncludeDeal1,Spreadsheet9.2!T1169,0)+IF(IncludeDeal2,Spreadsheet9.2!T2171,0)+IF(IncludeDeal4,Spreadsheet9.2!T3173,0)","v":-2733881.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U167,0)+IF(IncludeDeal1,Spreadsheet9.2!U1169,0)+IF(IncludeDeal2,Spreadsheet9.2!U2171,0)+IF(IncludeDeal4,Spreadsheet9.2!U3173,0)","v":-2629749.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V167,0)+IF(IncludeDeal1,Spreadsheet9.2!V1169,0)+IF(IncludeDeal2,Spreadsheet9.2!V2171,0)+IF(IncludeDeal4,Spreadsheet9.2!V3173,0)","v":-3271579},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W167,0)+IF(IncludeDeal1,Spreadsheet9.2!W1169,0)+IF(IncludeDeal2,Spreadsheet9.2!W2171,0)+IF(IncludeDeal4,Spreadsheet9.2!W3173,0)","v":-3312732.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X167,0)+IF(IncludeDeal1,Spreadsheet9.2!X1169,0)+IF(IncludeDeal2,Spreadsheet9.2!X2171,0)+IF(IncludeDeal4,Spreadsheet9.2!X3173,0)","v":-3431857},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y167,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1169,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2171,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3173,0)","v":-3168253.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z167,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1169,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2171,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3173,0)","v":-3452924.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA167,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3173,0)","v":-3189280.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB167,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3173,0)","v":-2996988.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC167,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3173,0)","v":-3072278.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD167,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3173,0)","v":-3471934},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE167,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3173,0)","v":-3329770.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF167,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3173,0)","v":-3430479.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG167,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3173,0)","v":-3275895.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH167,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3173,0)","v":-3162516.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI167,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3173,0)","v":-3076151.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ167,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3173,0)","v":-3102015.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK167,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3173,0)","v":-2965038.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL167,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3173,0)","v":-2815695.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM167,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3173,0)","v":-2769847.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN167,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3173,0)","v":-2676697.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO167,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3173,0)","v":-2611273.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP167,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3173,0)","v":-2545093.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ167,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3173,0)","v":-2189726.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR167,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3173,0)","v":-1956672.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS167,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3173,0)","v":-1883071.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT167,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3173,0)","v":-1738522.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU167,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3173,0)","v":-1735649},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV167,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3173,0)","v":-1702351.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW167,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3173,0)","v":-1254593.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX167,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3173,0)","v":-1118209.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY167,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3173,0)","v":-903831.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ167,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1169,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2171,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3173,0)","v":-839722},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA167,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3173,0)","v":-816263.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB167,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3173,0)","v":-759095.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC167,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3173,0)","v":-364605},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD167,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3173,0)","v":-357026.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE167,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3173,0)","v":-442239.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF167,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3173,0)","v":-515509.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG167,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3173,0)","v":-574283.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH167,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3173,0)","v":-620139.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI167,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3173,0)","v":-329095.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ167,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3173,0)","v":-330113.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK167,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3173,0)","v":-331561.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL167,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3173,0)","v":-335449.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM167,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3173,0)","v":-338145.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN167,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3173,0)","v":-340865.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO167,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1169,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2171,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3173,0)","v":-342990.2}]
[null,"Simulation 134",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C168,0)+IF(IncludeDeal1,Spreadsheet9.2!C1170,0)+IF(IncludeDeal2,Spreadsheet9.2!C2172,0)+IF(IncludeDeal4,Spreadsheet9.2!C3174,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E168,0)+IF(IncludeDeal1,Spreadsheet9.2!E1170,0)+IF(IncludeDeal2,Spreadsheet9.2!E2172,0)+IF(IncludeDeal4,Spreadsheet9.2!E3174,0)","v":-479430.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F168,0)+IF(IncludeDeal1,Spreadsheet9.2!F1170,0)+IF(IncludeDeal2,Spreadsheet9.2!F2172,0)+IF(IncludeDeal4,Spreadsheet9.2!F3174,0)","v":-241218},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G168,0)+IF(IncludeDeal1,Spreadsheet9.2!G1170,0)+IF(IncludeDeal2,Spreadsheet9.2!G2172,0)+IF(IncludeDeal4,Spreadsheet9.2!G3174,0)","v":26024.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H168,0)+IF(IncludeDeal1,Spreadsheet9.2!H1170,0)+IF(IncludeDeal2,Spreadsheet9.2!H2172,0)+IF(IncludeDeal4,Spreadsheet9.2!H3174,0)","v":-456578.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I168,0)+IF(IncludeDeal1,Spreadsheet9.2!I1170,0)+IF(IncludeDeal2,Spreadsheet9.2!I2172,0)+IF(IncludeDeal4,Spreadsheet9.2!I3174,0)","v":26201.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J168,0)+IF(IncludeDeal1,Spreadsheet9.2!J1170,0)+IF(IncludeDeal2,Spreadsheet9.2!J2172,0)+IF(IncludeDeal4,Spreadsheet9.2!J3174,0)","v":-313218.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K168,0)+IF(IncludeDeal1,Spreadsheet9.2!K1170,0)+IF(IncludeDeal2,Spreadsheet9.2!K2172,0)+IF(IncludeDeal4,Spreadsheet9.2!K3174,0)","v":-941154.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L168,0)+IF(IncludeDeal1,Spreadsheet9.2!L1170,0)+IF(IncludeDeal2,Spreadsheet9.2!L2172,0)+IF(IncludeDeal4,Spreadsheet9.2!L3174,0)","v":3835.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M168,0)+IF(IncludeDeal1,Spreadsheet9.2!M1170,0)+IF(IncludeDeal2,Spreadsheet9.2!M2172,0)+IF(IncludeDeal4,Spreadsheet9.2!M3174,0)","v":513367.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N168,0)+IF(IncludeDeal1,Spreadsheet9.2!N1170,0)+IF(IncludeDeal2,Spreadsheet9.2!N2172,0)+IF(IncludeDeal4,Spreadsheet9.2!N3174,0)","v":61056.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O168,0)+IF(IncludeDeal1,Spreadsheet9.2!O1170,0)+IF(IncludeDeal2,Spreadsheet9.2!O2172,0)+IF(IncludeDeal4,Spreadsheet9.2!O3174,0)","v":-297926.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P168,0)+IF(IncludeDeal1,Spreadsheet9.2!P1170,0)+IF(IncludeDeal2,Spreadsheet9.2!P2172,0)+IF(IncludeDeal4,Spreadsheet9.2!P3174,0)","v":-1388775.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q168,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1170,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2172,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3174,0)","v":-2090012.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R168,0)+IF(IncludeDeal1,Spreadsheet9.2!R1170,0)+IF(IncludeDeal2,Spreadsheet9.2!R2172,0)+IF(IncludeDeal4,Spreadsheet9.2!R3174,0)","v":-2109507.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S168,0)+IF(IncludeDeal1,Spreadsheet9.2!S1170,0)+IF(IncludeDeal2,Spreadsheet9.2!S2172,0)+IF(IncludeDeal4,Spreadsheet9.2!S3174,0)","v":-2412661},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T168,0)+IF(IncludeDeal1,Spreadsheet9.2!T1170,0)+IF(IncludeDeal2,Spreadsheet9.2!T2172,0)+IF(IncludeDeal4,Spreadsheet9.2!T3174,0)","v":-2631568.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U168,0)+IF(IncludeDeal1,Spreadsheet9.2!U1170,0)+IF(IncludeDeal2,Spreadsheet9.2!U2172,0)+IF(IncludeDeal4,Spreadsheet9.2!U3174,0)","v":-2848420.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V168,0)+IF(IncludeDeal1,Spreadsheet9.2!V1170,0)+IF(IncludeDeal2,Spreadsheet9.2!V2172,0)+IF(IncludeDeal4,Spreadsheet9.2!V3174,0)","v":-2517055.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W168,0)+IF(IncludeDeal1,Spreadsheet9.2!W1170,0)+IF(IncludeDeal2,Spreadsheet9.2!W2172,0)+IF(IncludeDeal4,Spreadsheet9.2!W3174,0)","v":-2780130},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X168,0)+IF(IncludeDeal1,Spreadsheet9.2!X1170,0)+IF(IncludeDeal2,Spreadsheet9.2!X2172,0)+IF(IncludeDeal4,Spreadsheet9.2!X3174,0)","v":-2070192.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y168,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1170,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2172,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3174,0)","v":-1659932.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z168,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1170,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2172,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3174,0)","v":-1463767.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA168,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3174,0)","v":-2239359.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB168,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3174,0)","v":-1698657.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC168,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3174,0)","v":-1481200},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD168,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3174,0)","v":-1526253},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE168,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3174,0)","v":-907434.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF168,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3174,0)","v":271621.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG168,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3174,0)","v":605729.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH168,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3174,0)","v":-919386},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI168,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3174,0)","v":-570099.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ168,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3174,0)","v":-506539.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK168,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3174,0)","v":52475.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL168,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3174,0)","v":182431.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM168,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3174,0)","v":477422.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN168,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3174,0)","v":-925140.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO168,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3174,0)","v":-1348553.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP168,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3174,0)","v":-823174.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ168,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3174,0)","v":-102214.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR168,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3174,0)","v":-12763.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS168,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3174,0)","v":-267761.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT168,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3174,0)","v":-677812.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU168,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3174,0)","v":-981201.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV168,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3174,0)","v":-1047042.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW168,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3174,0)","v":-702477.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX168,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3174,0)","v":-632276.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY168,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3174,0)","v":-602833.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ168,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1170,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2172,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3174,0)","v":-513712.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA168,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3174,0)","v":-459116.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB168,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3174,0)","v":-467237.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC168,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3174,0)","v":-192318.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD168,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3174,0)","v":-237955.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE168,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3174,0)","v":-249458.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF168,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3174,0)","v":-357085},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG168,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3174,0)","v":-464064.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH168,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3174,0)","v":-544985.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI168,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3174,0)","v":-263509.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ168,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3174,0)","v":-267162.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK168,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3174,0)","v":-268372.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL168,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3174,0)","v":-271563},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM168,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3174,0)","v":-275066.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN168,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3174,0)","v":-278771.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO168,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1170,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2172,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3174,0)","v":-281910.8}]
[null,"Simulation 135",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C169,0)+IF(IncludeDeal1,Spreadsheet9.2!C1171,0)+IF(IncludeDeal2,Spreadsheet9.2!C2173,0)+IF(IncludeDeal4,Spreadsheet9.2!C3175,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E169,0)+IF(IncludeDeal1,Spreadsheet9.2!E1171,0)+IF(IncludeDeal2,Spreadsheet9.2!E2173,0)+IF(IncludeDeal4,Spreadsheet9.2!E3175,0)","v":164707},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F169,0)+IF(IncludeDeal1,Spreadsheet9.2!F1171,0)+IF(IncludeDeal2,Spreadsheet9.2!F2173,0)+IF(IncludeDeal4,Spreadsheet9.2!F3175,0)","v":-91404.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G169,0)+IF(IncludeDeal1,Spreadsheet9.2!G1171,0)+IF(IncludeDeal2,Spreadsheet9.2!G2173,0)+IF(IncludeDeal4,Spreadsheet9.2!G3175,0)","v":426603.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H169,0)+IF(IncludeDeal1,Spreadsheet9.2!H1171,0)+IF(IncludeDeal2,Spreadsheet9.2!H2173,0)+IF(IncludeDeal4,Spreadsheet9.2!H3175,0)","v":408467.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I169,0)+IF(IncludeDeal1,Spreadsheet9.2!I1171,0)+IF(IncludeDeal2,Spreadsheet9.2!I2173,0)+IF(IncludeDeal4,Spreadsheet9.2!I3175,0)","v":-1495508.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J169,0)+IF(IncludeDeal1,Spreadsheet9.2!J1171,0)+IF(IncludeDeal2,Spreadsheet9.2!J2173,0)+IF(IncludeDeal4,Spreadsheet9.2!J3175,0)","v":-2263807.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K169,0)+IF(IncludeDeal1,Spreadsheet9.2!K1171,0)+IF(IncludeDeal2,Spreadsheet9.2!K2173,0)+IF(IncludeDeal4,Spreadsheet9.2!K3175,0)","v":-2270661.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L169,0)+IF(IncludeDeal1,Spreadsheet9.2!L1171,0)+IF(IncludeDeal2,Spreadsheet9.2!L2173,0)+IF(IncludeDeal4,Spreadsheet9.2!L3175,0)","v":-2819365.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M169,0)+IF(IncludeDeal1,Spreadsheet9.2!M1171,0)+IF(IncludeDeal2,Spreadsheet9.2!M2173,0)+IF(IncludeDeal4,Spreadsheet9.2!M3175,0)","v":-2872060.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N169,0)+IF(IncludeDeal1,Spreadsheet9.2!N1171,0)+IF(IncludeDeal2,Spreadsheet9.2!N2173,0)+IF(IncludeDeal4,Spreadsheet9.2!N3175,0)","v":-2572464.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O169,0)+IF(IncludeDeal1,Spreadsheet9.2!O1171,0)+IF(IncludeDeal2,Spreadsheet9.2!O2173,0)+IF(IncludeDeal4,Spreadsheet9.2!O3175,0)","v":-2467034.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P169,0)+IF(IncludeDeal1,Spreadsheet9.2!P1171,0)+IF(IncludeDeal2,Spreadsheet9.2!P2173,0)+IF(IncludeDeal4,Spreadsheet9.2!P3175,0)","v":-2208759.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q169,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1171,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2173,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3175,0)","v":-2089408.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R169,0)+IF(IncludeDeal1,Spreadsheet9.2!R1171,0)+IF(IncludeDeal2,Spreadsheet9.2!R2173,0)+IF(IncludeDeal4,Spreadsheet9.2!R3175,0)","v":-1880295.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S169,0)+IF(IncludeDeal1,Spreadsheet9.2!S1171,0)+IF(IncludeDeal2,Spreadsheet9.2!S2173,0)+IF(IncludeDeal4,Spreadsheet9.2!S3175,0)","v":-246234.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T169,0)+IF(IncludeDeal1,Spreadsheet9.2!T1171,0)+IF(IncludeDeal2,Spreadsheet9.2!T2173,0)+IF(IncludeDeal4,Spreadsheet9.2!T3175,0)","v":371014},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U169,0)+IF(IncludeDeal1,Spreadsheet9.2!U1171,0)+IF(IncludeDeal2,Spreadsheet9.2!U2173,0)+IF(IncludeDeal4,Spreadsheet9.2!U3175,0)","v":1526550.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V169,0)+IF(IncludeDeal1,Spreadsheet9.2!V1171,0)+IF(IncludeDeal2,Spreadsheet9.2!V2173,0)+IF(IncludeDeal4,Spreadsheet9.2!V3175,0)","v":1835676.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W169,0)+IF(IncludeDeal1,Spreadsheet9.2!W1171,0)+IF(IncludeDeal2,Spreadsheet9.2!W2173,0)+IF(IncludeDeal4,Spreadsheet9.2!W3175,0)","v":187230.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X169,0)+IF(IncludeDeal1,Spreadsheet9.2!X1171,0)+IF(IncludeDeal2,Spreadsheet9.2!X2173,0)+IF(IncludeDeal4,Spreadsheet9.2!X3175,0)","v":-10512.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y169,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1171,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2173,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3175,0)","v":4783.6000000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z169,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1171,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2173,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3175,0)","v":107054.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA169,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3175,0)","v":2185920.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB169,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3175,0)","v":2330567.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC169,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3175,0)","v":1240301.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD169,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3175,0)","v":229190},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE169,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3175,0)","v":284259.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF169,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3175,0)","v":-236229.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG169,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3175,0)","v":12766.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH169,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3175,0)","v":238060.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI169,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3175,0)","v":-162874.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ169,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3175,0)","v":-265778.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK169,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3175,0)","v":-362840.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL169,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3175,0)","v":677416.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM169,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3175,0)","v":1976326.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN169,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3175,0)","v":1632302.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO169,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3175,0)","v":1077487.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP169,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3175,0)","v":926458.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ169,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3175,0)","v":897529.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR169,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3175,0)","v":49201.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS169,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3175,0)","v":77463.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT169,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3175,0)","v":-163662.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU169,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3175,0)","v":-370694},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV169,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3175,0)","v":-821715.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW169,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3175,0)","v":-349914.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX169,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3175,0)","v":-454577.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY169,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3175,0)","v":-503538.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ169,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1171,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2173,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3175,0)","v":-474255.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA169,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3175,0)","v":-517157.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB169,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3175,0)","v":-593154.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC169,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3175,0)","v":-267513.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD169,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3175,0)","v":-409745.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE169,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3175,0)","v":-506113.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF169,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3175,0)","v":-589410.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG169,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3175,0)","v":-705818},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH169,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3175,0)","v":-805276.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI169,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3175,0)","v":-426120.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ169,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3175,0)","v":-432866.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK169,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3175,0)","v":-436778},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL169,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3175,0)","v":-440259.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM169,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3175,0)","v":-446344.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN169,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3175,0)","v":-450301.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO169,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1171,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2173,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3175,0)","v":-452018.5}]
[null,"Simulation 136",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C170,0)+IF(IncludeDeal1,Spreadsheet9.2!C1172,0)+IF(IncludeDeal2,Spreadsheet9.2!C2174,0)+IF(IncludeDeal4,Spreadsheet9.2!C3176,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E170,0)+IF(IncludeDeal1,Spreadsheet9.2!E1172,0)+IF(IncludeDeal2,Spreadsheet9.2!E2174,0)+IF(IncludeDeal4,Spreadsheet9.2!E3176,0)","v":-224101.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F170,0)+IF(IncludeDeal1,Spreadsheet9.2!F1172,0)+IF(IncludeDeal2,Spreadsheet9.2!F2174,0)+IF(IncludeDeal4,Spreadsheet9.2!F3176,0)","v":-7645.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G170,0)+IF(IncludeDeal1,Spreadsheet9.2!G1172,0)+IF(IncludeDeal2,Spreadsheet9.2!G2174,0)+IF(IncludeDeal4,Spreadsheet9.2!G3176,0)","v":-634447.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H170,0)+IF(IncludeDeal1,Spreadsheet9.2!H1172,0)+IF(IncludeDeal2,Spreadsheet9.2!H2174,0)+IF(IncludeDeal4,Spreadsheet9.2!H3176,0)","v":-382309.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I170,0)+IF(IncludeDeal1,Spreadsheet9.2!I1172,0)+IF(IncludeDeal2,Spreadsheet9.2!I2174,0)+IF(IncludeDeal4,Spreadsheet9.2!I3176,0)","v":333083.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J170,0)+IF(IncludeDeal1,Spreadsheet9.2!J1172,0)+IF(IncludeDeal2,Spreadsheet9.2!J2174,0)+IF(IncludeDeal4,Spreadsheet9.2!J3176,0)","v":-439295.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K170,0)+IF(IncludeDeal1,Spreadsheet9.2!K1172,0)+IF(IncludeDeal2,Spreadsheet9.2!K2174,0)+IF(IncludeDeal4,Spreadsheet9.2!K3176,0)","v":-420205},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L170,0)+IF(IncludeDeal1,Spreadsheet9.2!L1172,0)+IF(IncludeDeal2,Spreadsheet9.2!L2174,0)+IF(IncludeDeal4,Spreadsheet9.2!L3176,0)","v":-949025.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M170,0)+IF(IncludeDeal1,Spreadsheet9.2!M1172,0)+IF(IncludeDeal2,Spreadsheet9.2!M2174,0)+IF(IncludeDeal4,Spreadsheet9.2!M3176,0)","v":-628608.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N170,0)+IF(IncludeDeal1,Spreadsheet9.2!N1172,0)+IF(IncludeDeal2,Spreadsheet9.2!N2174,0)+IF(IncludeDeal4,Spreadsheet9.2!N3176,0)","v":-1344277.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O170,0)+IF(IncludeDeal1,Spreadsheet9.2!O1172,0)+IF(IncludeDeal2,Spreadsheet9.2!O2174,0)+IF(IncludeDeal4,Spreadsheet9.2!O3176,0)","v":-1856174.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P170,0)+IF(IncludeDeal1,Spreadsheet9.2!P1172,0)+IF(IncludeDeal2,Spreadsheet9.2!P2174,0)+IF(IncludeDeal4,Spreadsheet9.2!P3176,0)","v":-1589789.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q170,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1172,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2174,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3176,0)","v":-1533907.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R170,0)+IF(IncludeDeal1,Spreadsheet9.2!R1172,0)+IF(IncludeDeal2,Spreadsheet9.2!R2174,0)+IF(IncludeDeal4,Spreadsheet9.2!R3176,0)","v":-2133471.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S170,0)+IF(IncludeDeal1,Spreadsheet9.2!S1172,0)+IF(IncludeDeal2,Spreadsheet9.2!S2174,0)+IF(IncludeDeal4,Spreadsheet9.2!S3176,0)","v":-2406788},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T170,0)+IF(IncludeDeal1,Spreadsheet9.2!T1172,0)+IF(IncludeDeal2,Spreadsheet9.2!T2174,0)+IF(IncludeDeal4,Spreadsheet9.2!T3176,0)","v":-1975259},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U170,0)+IF(IncludeDeal1,Spreadsheet9.2!U1172,0)+IF(IncludeDeal2,Spreadsheet9.2!U2174,0)+IF(IncludeDeal4,Spreadsheet9.2!U3176,0)","v":-2438489.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V170,0)+IF(IncludeDeal1,Spreadsheet9.2!V1172,0)+IF(IncludeDeal2,Spreadsheet9.2!V2174,0)+IF(IncludeDeal4,Spreadsheet9.2!V3176,0)","v":-2303778.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W170,0)+IF(IncludeDeal1,Spreadsheet9.2!W1172,0)+IF(IncludeDeal2,Spreadsheet9.2!W2174,0)+IF(IncludeDeal4,Spreadsheet9.2!W3176,0)","v":-2875144.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X170,0)+IF(IncludeDeal1,Spreadsheet9.2!X1172,0)+IF(IncludeDeal2,Spreadsheet9.2!X2174,0)+IF(IncludeDeal4,Spreadsheet9.2!X3176,0)","v":-3071747.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y170,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1172,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2174,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3176,0)","v":-2754605.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z170,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1172,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2174,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3176,0)","v":-2812261.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA170,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3176,0)","v":-2927028.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB170,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3176,0)","v":-2889189.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC170,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3176,0)","v":-3082618.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD170,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3176,0)","v":-3014161.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE170,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3176,0)","v":-2784725},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF170,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3176,0)","v":-2621701.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG170,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3176,0)","v":-2527985.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH170,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3176,0)","v":-2539385.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI170,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3176,0)","v":-2457950.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ170,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3176,0)","v":-2195497.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK170,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3176,0)","v":-2135411.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL170,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3176,0)","v":-2209924.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM170,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3176,0)","v":-2098873.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN170,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3176,0)","v":-1979897.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO170,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3176,0)","v":-1799212.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP170,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3176,0)","v":-1797161.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ170,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3176,0)","v":-1573800.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR170,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3176,0)","v":-1301597.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS170,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3176,0)","v":-1200491},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT170,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3176,0)","v":-996837.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU170,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3176,0)","v":-926932},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV170,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3176,0)","v":-892903.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW170,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3176,0)","v":-701651.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX170,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3176,0)","v":-552172.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY170,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3176,0)","v":-342761.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ170,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1172,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2174,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3176,0)","v":-199753.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA170,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3176,0)","v":-82631.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB170,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3176,0)","v":-30416.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC170,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3176,0)","v":102139},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD170,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3176,0)","v":71650.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE170,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3176,0)","v":2409.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF170,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3176,0)","v":24039.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG170,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3176,0)","v":1037.9000000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH170,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3176,0)","v":-74281.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI170,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3176,0)","v":-14440.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ170,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3176,0)","v":-17797.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK170,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3176,0)","v":-20696.099999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL170,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3176,0)","v":-24922.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM170,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3176,0)","v":-24783},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN170,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3176,0)","v":-28629.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO170,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1172,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2174,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3176,0)","v":-32113.9}]
[null,"Simulation 137",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C171,0)+IF(IncludeDeal1,Spreadsheet9.2!C1173,0)+IF(IncludeDeal2,Spreadsheet9.2!C2175,0)+IF(IncludeDeal4,Spreadsheet9.2!C3177,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E171,0)+IF(IncludeDeal1,Spreadsheet9.2!E1173,0)+IF(IncludeDeal2,Spreadsheet9.2!E2175,0)+IF(IncludeDeal4,Spreadsheet9.2!E3177,0)","v":891733.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F171,0)+IF(IncludeDeal1,Spreadsheet9.2!F1173,0)+IF(IncludeDeal2,Spreadsheet9.2!F2175,0)+IF(IncludeDeal4,Spreadsheet9.2!F3177,0)","v":538345.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G171,0)+IF(IncludeDeal1,Spreadsheet9.2!G1173,0)+IF(IncludeDeal2,Spreadsheet9.2!G2175,0)+IF(IncludeDeal4,Spreadsheet9.2!G3177,0)","v":1003763.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H171,0)+IF(IncludeDeal1,Spreadsheet9.2!H1173,0)+IF(IncludeDeal2,Spreadsheet9.2!H2175,0)+IF(IncludeDeal4,Spreadsheet9.2!H3177,0)","v":-513118.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I171,0)+IF(IncludeDeal1,Spreadsheet9.2!I1173,0)+IF(IncludeDeal2,Spreadsheet9.2!I2175,0)+IF(IncludeDeal4,Spreadsheet9.2!I3177,0)","v":-1204855.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J171,0)+IF(IncludeDeal1,Spreadsheet9.2!J1173,0)+IF(IncludeDeal2,Spreadsheet9.2!J2175,0)+IF(IncludeDeal4,Spreadsheet9.2!J3177,0)","v":-2124215.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K171,0)+IF(IncludeDeal1,Spreadsheet9.2!K1173,0)+IF(IncludeDeal2,Spreadsheet9.2!K2175,0)+IF(IncludeDeal4,Spreadsheet9.2!K3177,0)","v":-2346532.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L171,0)+IF(IncludeDeal1,Spreadsheet9.2!L1173,0)+IF(IncludeDeal2,Spreadsheet9.2!L2175,0)+IF(IncludeDeal4,Spreadsheet9.2!L3177,0)","v":-2843780.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M171,0)+IF(IncludeDeal1,Spreadsheet9.2!M1173,0)+IF(IncludeDeal2,Spreadsheet9.2!M2175,0)+IF(IncludeDeal4,Spreadsheet9.2!M3177,0)","v":-2468184.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N171,0)+IF(IncludeDeal1,Spreadsheet9.2!N1173,0)+IF(IncludeDeal2,Spreadsheet9.2!N2175,0)+IF(IncludeDeal4,Spreadsheet9.2!N3177,0)","v":-2060482.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O171,0)+IF(IncludeDeal1,Spreadsheet9.2!O1173,0)+IF(IncludeDeal2,Spreadsheet9.2!O2175,0)+IF(IncludeDeal4,Spreadsheet9.2!O3177,0)","v":-2205904.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P171,0)+IF(IncludeDeal1,Spreadsheet9.2!P1173,0)+IF(IncludeDeal2,Spreadsheet9.2!P2175,0)+IF(IncludeDeal4,Spreadsheet9.2!P3177,0)","v":-2493613.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q171,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1173,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2175,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3177,0)","v":-3402607.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R171,0)+IF(IncludeDeal1,Spreadsheet9.2!R1173,0)+IF(IncludeDeal2,Spreadsheet9.2!R2175,0)+IF(IncludeDeal4,Spreadsheet9.2!R3177,0)","v":-3313949},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S171,0)+IF(IncludeDeal1,Spreadsheet9.2!S1173,0)+IF(IncludeDeal2,Spreadsheet9.2!S2175,0)+IF(IncludeDeal4,Spreadsheet9.2!S3177,0)","v":-3595764.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T171,0)+IF(IncludeDeal1,Spreadsheet9.2!T1173,0)+IF(IncludeDeal2,Spreadsheet9.2!T2175,0)+IF(IncludeDeal4,Spreadsheet9.2!T3177,0)","v":-3725051.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U171,0)+IF(IncludeDeal1,Spreadsheet9.2!U1173,0)+IF(IncludeDeal2,Spreadsheet9.2!U2175,0)+IF(IncludeDeal4,Spreadsheet9.2!U3177,0)","v":-3769876.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V171,0)+IF(IncludeDeal1,Spreadsheet9.2!V1173,0)+IF(IncludeDeal2,Spreadsheet9.2!V2175,0)+IF(IncludeDeal4,Spreadsheet9.2!V3177,0)","v":-3603627.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W171,0)+IF(IncludeDeal1,Spreadsheet9.2!W1173,0)+IF(IncludeDeal2,Spreadsheet9.2!W2175,0)+IF(IncludeDeal4,Spreadsheet9.2!W3177,0)","v":-3640648.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X171,0)+IF(IncludeDeal1,Spreadsheet9.2!X1173,0)+IF(IncludeDeal2,Spreadsheet9.2!X2175,0)+IF(IncludeDeal4,Spreadsheet9.2!X3177,0)","v":-3614525},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y171,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1173,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2175,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3177,0)","v":-3402196.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z171,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1173,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2175,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3177,0)","v":-3394285.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA171,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3177,0)","v":-3087310.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB171,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3177,0)","v":-3034514},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC171,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3177,0)","v":-2983531.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD171,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3177,0)","v":-2943097.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE171,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3177,0)","v":-2724297.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF171,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3177,0)","v":-2745887.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG171,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3177,0)","v":-2687492.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH171,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3177,0)","v":-2573661.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI171,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3177,0)","v":-2457019.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ171,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3177,0)","v":-2327655.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK171,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3177,0)","v":-2270110.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL171,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3177,0)","v":-2137335.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM171,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3177,0)","v":-1980231.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN171,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3177,0)","v":-1816073.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO171,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3177,0)","v":-1781967},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP171,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3177,0)","v":-1730419.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ171,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3177,0)","v":-1486367.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR171,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3177,0)","v":-1343140},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS171,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3177,0)","v":-1059104.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT171,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3177,0)","v":-976893.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU171,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3177,0)","v":-861877.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV171,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3177,0)","v":-747963.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW171,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3177,0)","v":-525824.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX171,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3177,0)","v":-202750},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY171,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3177,0)","v":-211232.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ171,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1173,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2175,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3177,0)","v":-166676.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA171,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3177,0)","v":-123235},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB171,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3177,0)","v":-65504},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC171,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3177,0)","v":121688.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD171,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3177,0)","v":64399},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE171,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3177,0)","v":-32620.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF171,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3177,0)","v":-123126.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG171,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3177,0)","v":-240530.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH171,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3177,0)","v":-361210.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI171,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3177,0)","v":-180623},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ171,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3177,0)","v":-185280.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK171,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3177,0)","v":-189600.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL171,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3177,0)","v":-193574.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM171,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3177,0)","v":-198955.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN171,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3177,0)","v":-204491.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO171,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1173,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2175,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3177,0)","v":-207274.1}]
[null,"Simulation 138",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C172,0)+IF(IncludeDeal1,Spreadsheet9.2!C1174,0)+IF(IncludeDeal2,Spreadsheet9.2!C2176,0)+IF(IncludeDeal4,Spreadsheet9.2!C3178,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E172,0)+IF(IncludeDeal1,Spreadsheet9.2!E1174,0)+IF(IncludeDeal2,Spreadsheet9.2!E2176,0)+IF(IncludeDeal4,Spreadsheet9.2!E3178,0)","v":-495201.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F172,0)+IF(IncludeDeal1,Spreadsheet9.2!F1174,0)+IF(IncludeDeal2,Spreadsheet9.2!F2176,0)+IF(IncludeDeal4,Spreadsheet9.2!F3178,0)","v":-1293353.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G172,0)+IF(IncludeDeal1,Spreadsheet9.2!G1174,0)+IF(IncludeDeal2,Spreadsheet9.2!G2176,0)+IF(IncludeDeal4,Spreadsheet9.2!G3178,0)","v":-1820838.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H172,0)+IF(IncludeDeal1,Spreadsheet9.2!H1174,0)+IF(IncludeDeal2,Spreadsheet9.2!H2176,0)+IF(IncludeDeal4,Spreadsheet9.2!H3178,0)","v":-389029.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I172,0)+IF(IncludeDeal1,Spreadsheet9.2!I1174,0)+IF(IncludeDeal2,Spreadsheet9.2!I2176,0)+IF(IncludeDeal4,Spreadsheet9.2!I3178,0)","v":635151},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J172,0)+IF(IncludeDeal1,Spreadsheet9.2!J1174,0)+IF(IncludeDeal2,Spreadsheet9.2!J2176,0)+IF(IncludeDeal4,Spreadsheet9.2!J3178,0)","v":981845},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K172,0)+IF(IncludeDeal1,Spreadsheet9.2!K1174,0)+IF(IncludeDeal2,Spreadsheet9.2!K2176,0)+IF(IncludeDeal4,Spreadsheet9.2!K3178,0)","v":1474748.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L172,0)+IF(IncludeDeal1,Spreadsheet9.2!L1174,0)+IF(IncludeDeal2,Spreadsheet9.2!L2176,0)+IF(IncludeDeal4,Spreadsheet9.2!L3178,0)","v":-704695.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M172,0)+IF(IncludeDeal1,Spreadsheet9.2!M1174,0)+IF(IncludeDeal2,Spreadsheet9.2!M2176,0)+IF(IncludeDeal4,Spreadsheet9.2!M3178,0)","v":-237086.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N172,0)+IF(IncludeDeal1,Spreadsheet9.2!N1174,0)+IF(IncludeDeal2,Spreadsheet9.2!N2176,0)+IF(IncludeDeal4,Spreadsheet9.2!N3178,0)","v":677322.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O172,0)+IF(IncludeDeal1,Spreadsheet9.2!O1174,0)+IF(IncludeDeal2,Spreadsheet9.2!O2176,0)+IF(IncludeDeal4,Spreadsheet9.2!O3178,0)","v":1475071.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P172,0)+IF(IncludeDeal1,Spreadsheet9.2!P1174,0)+IF(IncludeDeal2,Spreadsheet9.2!P2176,0)+IF(IncludeDeal4,Spreadsheet9.2!P3178,0)","v":3142366.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q172,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1174,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2176,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3178,0)","v":3600351.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R172,0)+IF(IncludeDeal1,Spreadsheet9.2!R1174,0)+IF(IncludeDeal2,Spreadsheet9.2!R2176,0)+IF(IncludeDeal4,Spreadsheet9.2!R3178,0)","v":3072358.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S172,0)+IF(IncludeDeal1,Spreadsheet9.2!S1174,0)+IF(IncludeDeal2,Spreadsheet9.2!S2176,0)+IF(IncludeDeal4,Spreadsheet9.2!S3178,0)","v":3235330.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T172,0)+IF(IncludeDeal1,Spreadsheet9.2!T1174,0)+IF(IncludeDeal2,Spreadsheet9.2!T2176,0)+IF(IncludeDeal4,Spreadsheet9.2!T3178,0)","v":3433287.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U172,0)+IF(IncludeDeal1,Spreadsheet9.2!U1174,0)+IF(IncludeDeal2,Spreadsheet9.2!U2176,0)+IF(IncludeDeal4,Spreadsheet9.2!U3178,0)","v":3796194.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V172,0)+IF(IncludeDeal1,Spreadsheet9.2!V1174,0)+IF(IncludeDeal2,Spreadsheet9.2!V2176,0)+IF(IncludeDeal4,Spreadsheet9.2!V3178,0)","v":3260161.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W172,0)+IF(IncludeDeal1,Spreadsheet9.2!W1174,0)+IF(IncludeDeal2,Spreadsheet9.2!W2176,0)+IF(IncludeDeal4,Spreadsheet9.2!W3178,0)","v":2574137.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X172,0)+IF(IncludeDeal1,Spreadsheet9.2!X1174,0)+IF(IncludeDeal2,Spreadsheet9.2!X2176,0)+IF(IncludeDeal4,Spreadsheet9.2!X3178,0)","v":1949728.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y172,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1174,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2176,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3178,0)","v":1974013.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z172,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1174,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2176,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3178,0)","v":1328219.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA172,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3178,0)","v":-160307},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB172,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3178,0)","v":-1125037.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC172,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3178,0)","v":-429553.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD172,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3178,0)","v":-1559834.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE172,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3178,0)","v":-1327202},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF172,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3178,0)","v":-1544179.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG172,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3178,0)","v":-1466376.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH172,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3178,0)","v":-1603461.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI172,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3178,0)","v":-1774138},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ172,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3178,0)","v":-1869729.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK172,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3178,0)","v":-1923606},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL172,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3178,0)","v":-1549548},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM172,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3178,0)","v":-1323542.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN172,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3178,0)","v":-1693406.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO172,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3178,0)","v":-2013198.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP172,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3178,0)","v":-1955471.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ172,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3178,0)","v":-1704667.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR172,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3178,0)","v":-1594701},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS172,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3178,0)","v":-1445285.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT172,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3178,0)","v":-1349048.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU172,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3178,0)","v":-1237149.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV172,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3178,0)","v":-1071010.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW172,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3178,0)","v":-833685.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX172,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3178,0)","v":-673669},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY172,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3178,0)","v":-572194.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ172,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1174,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2176,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3178,0)","v":-446286},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA172,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3178,0)","v":-429103.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB172,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3178,0)","v":-407171.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC172,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3178,0)","v":-88998.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD172,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3178,0)","v":-177346.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE172,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3178,0)","v":-234701.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF172,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3178,0)","v":-286565.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG172,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3178,0)","v":-371730.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH172,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3178,0)","v":-461010.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI172,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3178,0)","v":-236841},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ172,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3178,0)","v":-240730.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK172,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3178,0)","v":-243647.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL172,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3178,0)","v":-246651.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM172,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3178,0)","v":-250364.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN172,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3178,0)","v":-253614.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO172,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1174,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2176,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3178,0)","v":-256606.2}]
[null,"Simulation 139",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C173,0)+IF(IncludeDeal1,Spreadsheet9.2!C1175,0)+IF(IncludeDeal2,Spreadsheet9.2!C2177,0)+IF(IncludeDeal4,Spreadsheet9.2!C3179,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E173,0)+IF(IncludeDeal1,Spreadsheet9.2!E1175,0)+IF(IncludeDeal2,Spreadsheet9.2!E2177,0)+IF(IncludeDeal4,Spreadsheet9.2!E3179,0)","v":480094},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F173,0)+IF(IncludeDeal1,Spreadsheet9.2!F1175,0)+IF(IncludeDeal2,Spreadsheet9.2!F2177,0)+IF(IncludeDeal4,Spreadsheet9.2!F3179,0)","v":51744.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G173,0)+IF(IncludeDeal1,Spreadsheet9.2!G1175,0)+IF(IncludeDeal2,Spreadsheet9.2!G2177,0)+IF(IncludeDeal4,Spreadsheet9.2!G3179,0)","v":-789067.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H173,0)+IF(IncludeDeal1,Spreadsheet9.2!H1175,0)+IF(IncludeDeal2,Spreadsheet9.2!H2177,0)+IF(IncludeDeal4,Spreadsheet9.2!H3179,0)","v":-337219.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I173,0)+IF(IncludeDeal1,Spreadsheet9.2!I1175,0)+IF(IncludeDeal2,Spreadsheet9.2!I2177,0)+IF(IncludeDeal4,Spreadsheet9.2!I3179,0)","v":1059289.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J173,0)+IF(IncludeDeal1,Spreadsheet9.2!J1175,0)+IF(IncludeDeal2,Spreadsheet9.2!J2177,0)+IF(IncludeDeal4,Spreadsheet9.2!J3179,0)","v":1008511.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K173,0)+IF(IncludeDeal1,Spreadsheet9.2!K1175,0)+IF(IncludeDeal2,Spreadsheet9.2!K2177,0)+IF(IncludeDeal4,Spreadsheet9.2!K3179,0)","v":423426.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L173,0)+IF(IncludeDeal1,Spreadsheet9.2!L1175,0)+IF(IncludeDeal2,Spreadsheet9.2!L2177,0)+IF(IncludeDeal4,Spreadsheet9.2!L3179,0)","v":836403},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M173,0)+IF(IncludeDeal1,Spreadsheet9.2!M1175,0)+IF(IncludeDeal2,Spreadsheet9.2!M2177,0)+IF(IncludeDeal4,Spreadsheet9.2!M3179,0)","v":97966.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N173,0)+IF(IncludeDeal1,Spreadsheet9.2!N1175,0)+IF(IncludeDeal2,Spreadsheet9.2!N2177,0)+IF(IncludeDeal4,Spreadsheet9.2!N3179,0)","v":1640489.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O173,0)+IF(IncludeDeal1,Spreadsheet9.2!O1175,0)+IF(IncludeDeal2,Spreadsheet9.2!O2177,0)+IF(IncludeDeal4,Spreadsheet9.2!O3179,0)","v":1647388.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P173,0)+IF(IncludeDeal1,Spreadsheet9.2!P1175,0)+IF(IncludeDeal2,Spreadsheet9.2!P2177,0)+IF(IncludeDeal4,Spreadsheet9.2!P3179,0)","v":2087069.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q173,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1175,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2177,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3179,0)","v":652854},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R173,0)+IF(IncludeDeal1,Spreadsheet9.2!R1175,0)+IF(IncludeDeal2,Spreadsheet9.2!R2177,0)+IF(IncludeDeal4,Spreadsheet9.2!R3179,0)","v":587609.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S173,0)+IF(IncludeDeal1,Spreadsheet9.2!S1175,0)+IF(IncludeDeal2,Spreadsheet9.2!S2177,0)+IF(IncludeDeal4,Spreadsheet9.2!S3179,0)","v":1676612.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T173,0)+IF(IncludeDeal1,Spreadsheet9.2!T1175,0)+IF(IncludeDeal2,Spreadsheet9.2!T2177,0)+IF(IncludeDeal4,Spreadsheet9.2!T3179,0)","v":596501.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U173,0)+IF(IncludeDeal1,Spreadsheet9.2!U1175,0)+IF(IncludeDeal2,Spreadsheet9.2!U2177,0)+IF(IncludeDeal4,Spreadsheet9.2!U3179,0)","v":-13328.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V173,0)+IF(IncludeDeal1,Spreadsheet9.2!V1175,0)+IF(IncludeDeal2,Spreadsheet9.2!V2177,0)+IF(IncludeDeal4,Spreadsheet9.2!V3179,0)","v":-107282.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W173,0)+IF(IncludeDeal1,Spreadsheet9.2!W1175,0)+IF(IncludeDeal2,Spreadsheet9.2!W2177,0)+IF(IncludeDeal4,Spreadsheet9.2!W3179,0)","v":-630411.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X173,0)+IF(IncludeDeal1,Spreadsheet9.2!X1175,0)+IF(IncludeDeal2,Spreadsheet9.2!X2177,0)+IF(IncludeDeal4,Spreadsheet9.2!X3179,0)","v":-1343809.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y173,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1175,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2177,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3179,0)","v":-1323409.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z173,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1175,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2177,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3179,0)","v":-1984908.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA173,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3179,0)","v":-2265230.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB173,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3179,0)","v":-2506241.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC173,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3179,0)","v":-2693996.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD173,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3179,0)","v":-2900841.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE173,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3179,0)","v":-2095091.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF173,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3179,0)","v":-2363842.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG173,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3179,0)","v":-2311509.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH173,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3179,0)","v":-2660179.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI173,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3179,0)","v":-2595340.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ173,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3179,0)","v":-2714025.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK173,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3179,0)","v":-2412231.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL173,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3179,0)","v":-1623504.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM173,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3179,0)","v":-1352460.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN173,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3179,0)","v":-1421940.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO173,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3179,0)","v":-1814994.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP173,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3179,0)","v":-2043215.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ173,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3179,0)","v":-1796128.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR173,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3179,0)","v":-1707696.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS173,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3179,0)","v":-1661557.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT173,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3179,0)","v":-1635256.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU173,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3179,0)","v":-1634929.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV173,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3179,0)","v":-1673171.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW173,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3179,0)","v":-1202559.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX173,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3179,0)","v":-1061733.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY173,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3179,0)","v":-882190.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ173,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1175,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2177,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3179,0)","v":-873215},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA173,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3179,0)","v":-845828.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB173,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3179,0)","v":-822436.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC173,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3179,0)","v":-454010.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD173,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3179,0)","v":-520171.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE173,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3179,0)","v":-597354.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF173,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3179,0)","v":-667501.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG173,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3179,0)","v":-743920.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH173,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3179,0)","v":-805332},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI173,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3179,0)","v":-440769.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ173,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3179,0)","v":-443758.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK173,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3179,0)","v":-446301.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL173,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3179,0)","v":-449030.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM173,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3179,0)","v":-452331.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN173,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3179,0)","v":-455160.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO173,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1175,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2177,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3179,0)","v":-457693.6}]
[null,"Simulation 140",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C174,0)+IF(IncludeDeal1,Spreadsheet9.2!C1176,0)+IF(IncludeDeal2,Spreadsheet9.2!C2178,0)+IF(IncludeDeal4,Spreadsheet9.2!C3180,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E174,0)+IF(IncludeDeal1,Spreadsheet9.2!E1176,0)+IF(IncludeDeal2,Spreadsheet9.2!E2178,0)+IF(IncludeDeal4,Spreadsheet9.2!E3180,0)","v":-589543.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F174,0)+IF(IncludeDeal1,Spreadsheet9.2!F1176,0)+IF(IncludeDeal2,Spreadsheet9.2!F2178,0)+IF(IncludeDeal4,Spreadsheet9.2!F3180,0)","v":-487274.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G174,0)+IF(IncludeDeal1,Spreadsheet9.2!G1176,0)+IF(IncludeDeal2,Spreadsheet9.2!G2178,0)+IF(IncludeDeal4,Spreadsheet9.2!G3180,0)","v":-555044.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H174,0)+IF(IncludeDeal1,Spreadsheet9.2!H1176,0)+IF(IncludeDeal2,Spreadsheet9.2!H2178,0)+IF(IncludeDeal4,Spreadsheet9.2!H3180,0)","v":615218.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I174,0)+IF(IncludeDeal1,Spreadsheet9.2!I1176,0)+IF(IncludeDeal2,Spreadsheet9.2!I2178,0)+IF(IncludeDeal4,Spreadsheet9.2!I3180,0)","v":95012},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J174,0)+IF(IncludeDeal1,Spreadsheet9.2!J1176,0)+IF(IncludeDeal2,Spreadsheet9.2!J2178,0)+IF(IncludeDeal4,Spreadsheet9.2!J3180,0)","v":322043.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K174,0)+IF(IncludeDeal1,Spreadsheet9.2!K1176,0)+IF(IncludeDeal2,Spreadsheet9.2!K2178,0)+IF(IncludeDeal4,Spreadsheet9.2!K3180,0)","v":2050587.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L174,0)+IF(IncludeDeal1,Spreadsheet9.2!L1176,0)+IF(IncludeDeal2,Spreadsheet9.2!L2178,0)+IF(IncludeDeal4,Spreadsheet9.2!L3180,0)","v":1880649.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M174,0)+IF(IncludeDeal1,Spreadsheet9.2!M1176,0)+IF(IncludeDeal2,Spreadsheet9.2!M2178,0)+IF(IncludeDeal4,Spreadsheet9.2!M3180,0)","v":1143802.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N174,0)+IF(IncludeDeal1,Spreadsheet9.2!N1176,0)+IF(IncludeDeal2,Spreadsheet9.2!N2178,0)+IF(IncludeDeal4,Spreadsheet9.2!N3180,0)","v":1575169.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O174,0)+IF(IncludeDeal1,Spreadsheet9.2!O1176,0)+IF(IncludeDeal2,Spreadsheet9.2!O2178,0)+IF(IncludeDeal4,Spreadsheet9.2!O3180,0)","v":1491520.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P174,0)+IF(IncludeDeal1,Spreadsheet9.2!P1176,0)+IF(IncludeDeal2,Spreadsheet9.2!P2178,0)+IF(IncludeDeal4,Spreadsheet9.2!P3180,0)","v":-40908},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q174,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1176,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2178,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3180,0)","v":-80886.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R174,0)+IF(IncludeDeal1,Spreadsheet9.2!R1176,0)+IF(IncludeDeal2,Spreadsheet9.2!R2178,0)+IF(IncludeDeal4,Spreadsheet9.2!R3180,0)","v":-157619.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S174,0)+IF(IncludeDeal1,Spreadsheet9.2!S1176,0)+IF(IncludeDeal2,Spreadsheet9.2!S2178,0)+IF(IncludeDeal4,Spreadsheet9.2!S3180,0)","v":-152232.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T174,0)+IF(IncludeDeal1,Spreadsheet9.2!T1176,0)+IF(IncludeDeal2,Spreadsheet9.2!T2178,0)+IF(IncludeDeal4,Spreadsheet9.2!T3180,0)","v":361462},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U174,0)+IF(IncludeDeal1,Spreadsheet9.2!U1176,0)+IF(IncludeDeal2,Spreadsheet9.2!U2178,0)+IF(IncludeDeal4,Spreadsheet9.2!U3180,0)","v":325345.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V174,0)+IF(IncludeDeal1,Spreadsheet9.2!V1176,0)+IF(IncludeDeal2,Spreadsheet9.2!V2178,0)+IF(IncludeDeal4,Spreadsheet9.2!V3180,0)","v":580311.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W174,0)+IF(IncludeDeal1,Spreadsheet9.2!W1176,0)+IF(IncludeDeal2,Spreadsheet9.2!W2178,0)+IF(IncludeDeal4,Spreadsheet9.2!W3180,0)","v":1418412.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X174,0)+IF(IncludeDeal1,Spreadsheet9.2!X1176,0)+IF(IncludeDeal2,Spreadsheet9.2!X2178,0)+IF(IncludeDeal4,Spreadsheet9.2!X3180,0)","v":737287},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y174,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1176,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2178,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3180,0)","v":429029.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z174,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1176,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2178,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3180,0)","v":440591.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA174,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3180,0)","v":215943},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB174,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3180,0)","v":-386064.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC174,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3180,0)","v":-518943.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD174,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3180,0)","v":139981.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE174,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3180,0)","v":177825.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF174,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3180,0)","v":-161722.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG174,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3180,0)","v":-1129932.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH174,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3180,0)","v":-1979920.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI174,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3180,0)","v":-1936536},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ174,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3180,0)","v":-1952795.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK174,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3180,0)","v":-1722587.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL174,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3180,0)","v":-1840276.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM174,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3180,0)","v":-933675.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN174,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3180,0)","v":-414800.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO174,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3180,0)","v":-283793.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP174,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3180,0)","v":-1084528.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ174,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3180,0)","v":-1053269.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR174,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3180,0)","v":-966216.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS174,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3180,0)","v":-473210.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT174,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3180,0)","v":-581316.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU174,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3180,0)","v":-321873.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV174,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3180,0)","v":-344783.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW174,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3180,0)","v":-202167.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX174,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3180,0)","v":-130441.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY174,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3180,0)","v":54267.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ174,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1176,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2178,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3180,0)","v":97430.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA174,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3180,0)","v":109314.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB174,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3180,0)","v":-106440.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC174,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3180,0)","v":77817.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD174,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3180,0)","v":30379.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE174,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3180,0)","v":-11735.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF174,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3180,0)","v":-52995.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG174,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3180,0)","v":-131511},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH174,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3180,0)","v":-239789.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI174,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3180,0)","v":-125526.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ174,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3180,0)","v":-127281.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK174,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3180,0)","v":-131465.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL174,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3180,0)","v":-133399.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM174,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3180,0)","v":-137412.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN174,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3180,0)","v":-141095.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO174,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1176,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2178,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3180,0)","v":-143452.4}]
[null,"Simulation 141",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C175,0)+IF(IncludeDeal1,Spreadsheet9.2!C1177,0)+IF(IncludeDeal2,Spreadsheet9.2!C2179,0)+IF(IncludeDeal4,Spreadsheet9.2!C3181,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E175,0)+IF(IncludeDeal1,Spreadsheet9.2!E1177,0)+IF(IncludeDeal2,Spreadsheet9.2!E2179,0)+IF(IncludeDeal4,Spreadsheet9.2!E3181,0)","v":-295833.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F175,0)+IF(IncludeDeal1,Spreadsheet9.2!F1177,0)+IF(IncludeDeal2,Spreadsheet9.2!F2179,0)+IF(IncludeDeal4,Spreadsheet9.2!F3181,0)","v":-1024968.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G175,0)+IF(IncludeDeal1,Spreadsheet9.2!G1177,0)+IF(IncludeDeal2,Spreadsheet9.2!G2179,0)+IF(IncludeDeal4,Spreadsheet9.2!G3181,0)","v":-398010.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H175,0)+IF(IncludeDeal1,Spreadsheet9.2!H1177,0)+IF(IncludeDeal2,Spreadsheet9.2!H2179,0)+IF(IncludeDeal4,Spreadsheet9.2!H3181,0)","v":-460016.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I175,0)+IF(IncludeDeal1,Spreadsheet9.2!I1177,0)+IF(IncludeDeal2,Spreadsheet9.2!I2179,0)+IF(IncludeDeal4,Spreadsheet9.2!I3181,0)","v":42292.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J175,0)+IF(IncludeDeal1,Spreadsheet9.2!J1177,0)+IF(IncludeDeal2,Spreadsheet9.2!J2179,0)+IF(IncludeDeal4,Spreadsheet9.2!J3181,0)","v":815947.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K175,0)+IF(IncludeDeal1,Spreadsheet9.2!K1177,0)+IF(IncludeDeal2,Spreadsheet9.2!K2179,0)+IF(IncludeDeal4,Spreadsheet9.2!K3181,0)","v":1603478},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L175,0)+IF(IncludeDeal1,Spreadsheet9.2!L1177,0)+IF(IncludeDeal2,Spreadsheet9.2!L2179,0)+IF(IncludeDeal4,Spreadsheet9.2!L3181,0)","v":2019433.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M175,0)+IF(IncludeDeal1,Spreadsheet9.2!M1177,0)+IF(IncludeDeal2,Spreadsheet9.2!M2179,0)+IF(IncludeDeal4,Spreadsheet9.2!M3181,0)","v":723977.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N175,0)+IF(IncludeDeal1,Spreadsheet9.2!N1177,0)+IF(IncludeDeal2,Spreadsheet9.2!N2179,0)+IF(IncludeDeal4,Spreadsheet9.2!N3181,0)","v":-143020.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O175,0)+IF(IncludeDeal1,Spreadsheet9.2!O1177,0)+IF(IncludeDeal2,Spreadsheet9.2!O2179,0)+IF(IncludeDeal4,Spreadsheet9.2!O3181,0)","v":-1085569.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P175,0)+IF(IncludeDeal1,Spreadsheet9.2!P1177,0)+IF(IncludeDeal2,Spreadsheet9.2!P2179,0)+IF(IncludeDeal4,Spreadsheet9.2!P3181,0)","v":-1546732.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q175,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1177,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2179,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3181,0)","v":-1126937.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R175,0)+IF(IncludeDeal1,Spreadsheet9.2!R1177,0)+IF(IncludeDeal2,Spreadsheet9.2!R2179,0)+IF(IncludeDeal4,Spreadsheet9.2!R3181,0)","v":-2302387.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S175,0)+IF(IncludeDeal1,Spreadsheet9.2!S1177,0)+IF(IncludeDeal2,Spreadsheet9.2!S2179,0)+IF(IncludeDeal4,Spreadsheet9.2!S3181,0)","v":-2274931.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T175,0)+IF(IncludeDeal1,Spreadsheet9.2!T1177,0)+IF(IncludeDeal2,Spreadsheet9.2!T2179,0)+IF(IncludeDeal4,Spreadsheet9.2!T3181,0)","v":-2484526.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U175,0)+IF(IncludeDeal1,Spreadsheet9.2!U1177,0)+IF(IncludeDeal2,Spreadsheet9.2!U2179,0)+IF(IncludeDeal4,Spreadsheet9.2!U3181,0)","v":-3153122.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V175,0)+IF(IncludeDeal1,Spreadsheet9.2!V1177,0)+IF(IncludeDeal2,Spreadsheet9.2!V2179,0)+IF(IncludeDeal4,Spreadsheet9.2!V3181,0)","v":-3178303.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W175,0)+IF(IncludeDeal1,Spreadsheet9.2!W1177,0)+IF(IncludeDeal2,Spreadsheet9.2!W2179,0)+IF(IncludeDeal4,Spreadsheet9.2!W3181,0)","v":-2940153.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X175,0)+IF(IncludeDeal1,Spreadsheet9.2!X1177,0)+IF(IncludeDeal2,Spreadsheet9.2!X2179,0)+IF(IncludeDeal4,Spreadsheet9.2!X3181,0)","v":-2924913.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y175,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1177,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2179,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3181,0)","v":-2261623.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z175,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1177,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2179,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3181,0)","v":-2182184.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA175,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3181,0)","v":-2031404.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB175,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3181,0)","v":-1830105.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC175,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3181,0)","v":-2242424.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD175,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3181,0)","v":-2659706.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE175,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3181,0)","v":-2625549.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF175,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3181,0)","v":-2664092.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG175,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3181,0)","v":-2920418.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH175,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3181,0)","v":-2918618.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI175,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3181,0)","v":-2957724.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ175,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3181,0)","v":-2967853.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK175,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3181,0)","v":-2795238.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL175,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3181,0)","v":-2952288.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM175,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3181,0)","v":-2855671.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN175,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3181,0)","v":-2740227.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO175,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3181,0)","v":-2659743.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP175,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3181,0)","v":-2675490.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ175,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3181,0)","v":-2309583.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR175,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3181,0)","v":-2182156.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS175,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3181,0)","v":-2065158.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT175,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3181,0)","v":-1888187},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU175,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3181,0)","v":-1784041.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV175,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3181,0)","v":-1739774.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW175,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3181,0)","v":-1340173.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX175,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3181,0)","v":-1121294.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY175,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3181,0)","v":-1045393},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ175,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1177,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2179,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3181,0)","v":-966752.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA175,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3181,0)","v":-918488.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB175,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3181,0)","v":-872697.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC175,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3181,0)","v":-488599.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD175,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3181,0)","v":-569879},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE175,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3181,0)","v":-629652.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF175,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3181,0)","v":-740919.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG175,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3181,0)","v":-794583},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH175,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3181,0)","v":-821851.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI175,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3181,0)","v":-443186.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ175,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3181,0)","v":-448312.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK175,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3181,0)","v":-451295.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL175,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3181,0)","v":-454234.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM175,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3181,0)","v":-457742.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN175,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3181,0)","v":-460655.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO175,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1177,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2179,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3181,0)","v":-462056}]
[null,"Simulation 142",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C176,0)+IF(IncludeDeal1,Spreadsheet9.2!C1178,0)+IF(IncludeDeal2,Spreadsheet9.2!C2180,0)+IF(IncludeDeal4,Spreadsheet9.2!C3182,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E176,0)+IF(IncludeDeal1,Spreadsheet9.2!E1178,0)+IF(IncludeDeal2,Spreadsheet9.2!E2180,0)+IF(IncludeDeal4,Spreadsheet9.2!E3182,0)","v":270185.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F176,0)+IF(IncludeDeal1,Spreadsheet9.2!F1178,0)+IF(IncludeDeal2,Spreadsheet9.2!F2180,0)+IF(IncludeDeal4,Spreadsheet9.2!F3182,0)","v":-135905.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G176,0)+IF(IncludeDeal1,Spreadsheet9.2!G1178,0)+IF(IncludeDeal2,Spreadsheet9.2!G2180,0)+IF(IncludeDeal4,Spreadsheet9.2!G3182,0)","v":350914.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H176,0)+IF(IncludeDeal1,Spreadsheet9.2!H1178,0)+IF(IncludeDeal2,Spreadsheet9.2!H2180,0)+IF(IncludeDeal4,Spreadsheet9.2!H3182,0)","v":1794240.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I176,0)+IF(IncludeDeal1,Spreadsheet9.2!I1178,0)+IF(IncludeDeal2,Spreadsheet9.2!I2180,0)+IF(IncludeDeal4,Spreadsheet9.2!I3182,0)","v":572020.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J176,0)+IF(IncludeDeal1,Spreadsheet9.2!J1178,0)+IF(IncludeDeal2,Spreadsheet9.2!J2180,0)+IF(IncludeDeal4,Spreadsheet9.2!J3182,0)","v":1410276.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K176,0)+IF(IncludeDeal1,Spreadsheet9.2!K1178,0)+IF(IncludeDeal2,Spreadsheet9.2!K2180,0)+IF(IncludeDeal4,Spreadsheet9.2!K3182,0)","v":1385156.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L176,0)+IF(IncludeDeal1,Spreadsheet9.2!L1178,0)+IF(IncludeDeal2,Spreadsheet9.2!L2180,0)+IF(IncludeDeal4,Spreadsheet9.2!L3182,0)","v":2091675.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M176,0)+IF(IncludeDeal1,Spreadsheet9.2!M1178,0)+IF(IncludeDeal2,Spreadsheet9.2!M2180,0)+IF(IncludeDeal4,Spreadsheet9.2!M3182,0)","v":3215520.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N176,0)+IF(IncludeDeal1,Spreadsheet9.2!N1178,0)+IF(IncludeDeal2,Spreadsheet9.2!N2180,0)+IF(IncludeDeal4,Spreadsheet9.2!N3182,0)","v":1594950.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O176,0)+IF(IncludeDeal1,Spreadsheet9.2!O1178,0)+IF(IncludeDeal2,Spreadsheet9.2!O2180,0)+IF(IncludeDeal4,Spreadsheet9.2!O3182,0)","v":-188963.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P176,0)+IF(IncludeDeal1,Spreadsheet9.2!P1178,0)+IF(IncludeDeal2,Spreadsheet9.2!P2180,0)+IF(IncludeDeal4,Spreadsheet9.2!P3182,0)","v":221847.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q176,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1178,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2180,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3182,0)","v":54068.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R176,0)+IF(IncludeDeal1,Spreadsheet9.2!R1178,0)+IF(IncludeDeal2,Spreadsheet9.2!R2180,0)+IF(IncludeDeal4,Spreadsheet9.2!R3182,0)","v":157099.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S176,0)+IF(IncludeDeal1,Spreadsheet9.2!S1178,0)+IF(IncludeDeal2,Spreadsheet9.2!S2180,0)+IF(IncludeDeal4,Spreadsheet9.2!S3182,0)","v":999682.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T176,0)+IF(IncludeDeal1,Spreadsheet9.2!T1178,0)+IF(IncludeDeal2,Spreadsheet9.2!T2180,0)+IF(IncludeDeal4,Spreadsheet9.2!T3182,0)","v":778550.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U176,0)+IF(IncludeDeal1,Spreadsheet9.2!U1178,0)+IF(IncludeDeal2,Spreadsheet9.2!U2180,0)+IF(IncludeDeal4,Spreadsheet9.2!U3182,0)","v":1215825.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V176,0)+IF(IncludeDeal1,Spreadsheet9.2!V1178,0)+IF(IncludeDeal2,Spreadsheet9.2!V2180,0)+IF(IncludeDeal4,Spreadsheet9.2!V3182,0)","v":1653430.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W176,0)+IF(IncludeDeal1,Spreadsheet9.2!W1178,0)+IF(IncludeDeal2,Spreadsheet9.2!W2180,0)+IF(IncludeDeal4,Spreadsheet9.2!W3182,0)","v":1065588.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X176,0)+IF(IncludeDeal1,Spreadsheet9.2!X1178,0)+IF(IncludeDeal2,Spreadsheet9.2!X2180,0)+IF(IncludeDeal4,Spreadsheet9.2!X3182,0)","v":886476.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y176,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1178,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2180,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3182,0)","v":1917618.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z176,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1178,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2180,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3182,0)","v":3036308.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA176,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3182,0)","v":3225344},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB176,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3182,0)","v":1958457.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC176,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3182,0)","v":967872},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD176,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3182,0)","v":866855.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE176,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3182,0)","v":2052783.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF176,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3182,0)","v":3185091.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG176,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3182,0)","v":2843621.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH176,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3182,0)","v":1658602},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI176,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3182,0)","v":1228886.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ176,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3182,0)","v":281648.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK176,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3182,0)","v":154220.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL176,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3182,0)","v":-6903.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM176,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3182,0)","v":558284.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN176,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3182,0)","v":219951.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO176,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3182,0)","v":1039689.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP176,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3182,0)","v":231206.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ176,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3182,0)","v":917047.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR176,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3182,0)","v":319736.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS176,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3182,0)","v":131897.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT176,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3182,0)","v":-390434.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU176,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3182,0)","v":-148958.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV176,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3182,0)","v":-305004.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW176,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3182,0)","v":335709.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX176,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3182,0)","v":-119572.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY176,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3182,0)","v":-53114.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ176,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1178,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2180,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3182,0)","v":13819.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA176,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3182,0)","v":-328610.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB176,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3182,0)","v":-591922.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC176,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3182,0)","v":-385737.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD176,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3182,0)","v":-438223.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE176,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3182,0)","v":-522571.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF176,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3182,0)","v":-551620.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG176,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3182,0)","v":-614857.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH176,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3182,0)","v":-679159.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI176,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3182,0)","v":-328191.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ176,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3182,0)","v":-331996.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK176,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3182,0)","v":-335157.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL176,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3182,0)","v":-338197.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM176,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3182,0)","v":-341203.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN176,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3182,0)","v":-344343.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO176,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1178,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2180,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3182,0)","v":-345700}]
[null,"Simulation 143",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C177,0)+IF(IncludeDeal1,Spreadsheet9.2!C1179,0)+IF(IncludeDeal2,Spreadsheet9.2!C2181,0)+IF(IncludeDeal4,Spreadsheet9.2!C3183,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E177,0)+IF(IncludeDeal1,Spreadsheet9.2!E1179,0)+IF(IncludeDeal2,Spreadsheet9.2!E2181,0)+IF(IncludeDeal4,Spreadsheet9.2!E3183,0)","v":350640.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F177,0)+IF(IncludeDeal1,Spreadsheet9.2!F1179,0)+IF(IncludeDeal2,Spreadsheet9.2!F2181,0)+IF(IncludeDeal4,Spreadsheet9.2!F3183,0)","v":-402856.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G177,0)+IF(IncludeDeal1,Spreadsheet9.2!G1179,0)+IF(IncludeDeal2,Spreadsheet9.2!G2181,0)+IF(IncludeDeal4,Spreadsheet9.2!G3183,0)","v":113347.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H177,0)+IF(IncludeDeal1,Spreadsheet9.2!H1179,0)+IF(IncludeDeal2,Spreadsheet9.2!H2181,0)+IF(IncludeDeal4,Spreadsheet9.2!H3183,0)","v":1073259.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I177,0)+IF(IncludeDeal1,Spreadsheet9.2!I1179,0)+IF(IncludeDeal2,Spreadsheet9.2!I2181,0)+IF(IncludeDeal4,Spreadsheet9.2!I3183,0)","v":2660741},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J177,0)+IF(IncludeDeal1,Spreadsheet9.2!J1179,0)+IF(IncludeDeal2,Spreadsheet9.2!J2181,0)+IF(IncludeDeal4,Spreadsheet9.2!J3183,0)","v":3144869.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K177,0)+IF(IncludeDeal1,Spreadsheet9.2!K1179,0)+IF(IncludeDeal2,Spreadsheet9.2!K2181,0)+IF(IncludeDeal4,Spreadsheet9.2!K3183,0)","v":3456728.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L177,0)+IF(IncludeDeal1,Spreadsheet9.2!L1179,0)+IF(IncludeDeal2,Spreadsheet9.2!L2181,0)+IF(IncludeDeal4,Spreadsheet9.2!L3183,0)","v":3475061},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M177,0)+IF(IncludeDeal1,Spreadsheet9.2!M1179,0)+IF(IncludeDeal2,Spreadsheet9.2!M2181,0)+IF(IncludeDeal4,Spreadsheet9.2!M3183,0)","v":2947448},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N177,0)+IF(IncludeDeal1,Spreadsheet9.2!N1179,0)+IF(IncludeDeal2,Spreadsheet9.2!N2181,0)+IF(IncludeDeal4,Spreadsheet9.2!N3183,0)","v":4471584.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O177,0)+IF(IncludeDeal1,Spreadsheet9.2!O1179,0)+IF(IncludeDeal2,Spreadsheet9.2!O2181,0)+IF(IncludeDeal4,Spreadsheet9.2!O3183,0)","v":4989392.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P177,0)+IF(IncludeDeal1,Spreadsheet9.2!P1179,0)+IF(IncludeDeal2,Spreadsheet9.2!P2181,0)+IF(IncludeDeal4,Spreadsheet9.2!P3183,0)","v":4136128.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q177,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1179,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2181,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3183,0)","v":4376344.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R177,0)+IF(IncludeDeal1,Spreadsheet9.2!R1179,0)+IF(IncludeDeal2,Spreadsheet9.2!R2181,0)+IF(IncludeDeal4,Spreadsheet9.2!R3183,0)","v":4914192.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S177,0)+IF(IncludeDeal1,Spreadsheet9.2!S1179,0)+IF(IncludeDeal2,Spreadsheet9.2!S2181,0)+IF(IncludeDeal4,Spreadsheet9.2!S3183,0)","v":4672488.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T177,0)+IF(IncludeDeal1,Spreadsheet9.2!T1179,0)+IF(IncludeDeal2,Spreadsheet9.2!T2181,0)+IF(IncludeDeal4,Spreadsheet9.2!T3183,0)","v":5022239.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U177,0)+IF(IncludeDeal1,Spreadsheet9.2!U1179,0)+IF(IncludeDeal2,Spreadsheet9.2!U2181,0)+IF(IncludeDeal4,Spreadsheet9.2!U3183,0)","v":4256325.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V177,0)+IF(IncludeDeal1,Spreadsheet9.2!V1179,0)+IF(IncludeDeal2,Spreadsheet9.2!V2181,0)+IF(IncludeDeal4,Spreadsheet9.2!V3183,0)","v":4038466.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W177,0)+IF(IncludeDeal1,Spreadsheet9.2!W1179,0)+IF(IncludeDeal2,Spreadsheet9.2!W2181,0)+IF(IncludeDeal4,Spreadsheet9.2!W3183,0)","v":6760813.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X177,0)+IF(IncludeDeal1,Spreadsheet9.2!X1179,0)+IF(IncludeDeal2,Spreadsheet9.2!X2181,0)+IF(IncludeDeal4,Spreadsheet9.2!X3183,0)","v":9885765.8000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y177,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1179,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2181,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3183,0)","v":7637610.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z177,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1179,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2181,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3183,0)","v":7453144.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA177,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3183,0)","v":12503545},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB177,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3183,0)","v":11775733.699999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC177,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3183,0)","v":17961979},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD177,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3183,0)","v":20923505.699999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE177,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3183,0)","v":22227890},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF177,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3183,0)","v":24969025.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG177,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3183,0)","v":23056014.399999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH177,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3183,0)","v":23779698.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI177,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3183,0)","v":25259183},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ177,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3183,0)","v":20341606.699999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK177,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3183,0)","v":17944700.899999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL177,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3183,0)","v":20586405.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM177,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3183,0)","v":21314017.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN177,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3183,0)","v":26614217.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO177,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3183,0)","v":27057961.100000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP177,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3183,0)","v":23359078.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ177,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3183,0)","v":27715287.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR177,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3183,0)","v":26752406.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS177,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3183,0)","v":23144360.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT177,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3183,0)","v":18360419.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU177,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3183,0)","v":17917275.399999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV177,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3183,0)","v":19273318.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW177,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3183,0)","v":17722711.699999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX177,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3183,0)","v":15298198.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY177,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3183,0)","v":11717860.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ177,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1179,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2181,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3183,0)","v":7775525},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA177,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3183,0)","v":5980738.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB177,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3183,0)","v":2249772.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC177,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3183,0)","v":818376.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD177,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3183,0)","v":459979},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE177,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3183,0)","v":323255.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF177,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3183,0)","v":182219.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG177,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3183,0)","v":53219.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH177,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3183,0)","v":-145099.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI177,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3183,0)","v":-37334.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ177,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3183,0)","v":-39281.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK177,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3183,0)","v":-42754.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL177,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3183,0)","v":-43334.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM177,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3183,0)","v":-45429.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN177,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3183,0)","v":-49217.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO177,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1179,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2181,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3183,0)","v":-54111.6}]
[null,"Simulation 144",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C178,0)+IF(IncludeDeal1,Spreadsheet9.2!C1180,0)+IF(IncludeDeal2,Spreadsheet9.2!C2182,0)+IF(IncludeDeal4,Spreadsheet9.2!C3184,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E178,0)+IF(IncludeDeal1,Spreadsheet9.2!E1180,0)+IF(IncludeDeal2,Spreadsheet9.2!E2182,0)+IF(IncludeDeal4,Spreadsheet9.2!E3184,0)","v":-206831.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F178,0)+IF(IncludeDeal1,Spreadsheet9.2!F1180,0)+IF(IncludeDeal2,Spreadsheet9.2!F2182,0)+IF(IncludeDeal4,Spreadsheet9.2!F3184,0)","v":-149489.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G178,0)+IF(IncludeDeal1,Spreadsheet9.2!G1180,0)+IF(IncludeDeal2,Spreadsheet9.2!G2182,0)+IF(IncludeDeal4,Spreadsheet9.2!G3184,0)","v":-357589.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H178,0)+IF(IncludeDeal1,Spreadsheet9.2!H1180,0)+IF(IncludeDeal2,Spreadsheet9.2!H2182,0)+IF(IncludeDeal4,Spreadsheet9.2!H3184,0)","v":133697.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I178,0)+IF(IncludeDeal1,Spreadsheet9.2!I1180,0)+IF(IncludeDeal2,Spreadsheet9.2!I2182,0)+IF(IncludeDeal4,Spreadsheet9.2!I3184,0)","v":2707735.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J178,0)+IF(IncludeDeal1,Spreadsheet9.2!J1180,0)+IF(IncludeDeal2,Spreadsheet9.2!J2182,0)+IF(IncludeDeal4,Spreadsheet9.2!J3184,0)","v":2851608.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K178,0)+IF(IncludeDeal1,Spreadsheet9.2!K1180,0)+IF(IncludeDeal2,Spreadsheet9.2!K2182,0)+IF(IncludeDeal4,Spreadsheet9.2!K3184,0)","v":1333125.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L178,0)+IF(IncludeDeal1,Spreadsheet9.2!L1180,0)+IF(IncludeDeal2,Spreadsheet9.2!L2182,0)+IF(IncludeDeal4,Spreadsheet9.2!L3184,0)","v":3788326.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M178,0)+IF(IncludeDeal1,Spreadsheet9.2!M1180,0)+IF(IncludeDeal2,Spreadsheet9.2!M2182,0)+IF(IncludeDeal4,Spreadsheet9.2!M3184,0)","v":6251632.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N178,0)+IF(IncludeDeal1,Spreadsheet9.2!N1180,0)+IF(IncludeDeal2,Spreadsheet9.2!N2182,0)+IF(IncludeDeal4,Spreadsheet9.2!N3184,0)","v":5972751.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O178,0)+IF(IncludeDeal1,Spreadsheet9.2!O1180,0)+IF(IncludeDeal2,Spreadsheet9.2!O2182,0)+IF(IncludeDeal4,Spreadsheet9.2!O3184,0)","v":5540878.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P178,0)+IF(IncludeDeal1,Spreadsheet9.2!P1180,0)+IF(IncludeDeal2,Spreadsheet9.2!P2182,0)+IF(IncludeDeal4,Spreadsheet9.2!P3184,0)","v":5961111},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q178,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1180,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2182,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3184,0)","v":5354024.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R178,0)+IF(IncludeDeal1,Spreadsheet9.2!R1180,0)+IF(IncludeDeal2,Spreadsheet9.2!R2182,0)+IF(IncludeDeal4,Spreadsheet9.2!R3184,0)","v":3966488.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S178,0)+IF(IncludeDeal1,Spreadsheet9.2!S1180,0)+IF(IncludeDeal2,Spreadsheet9.2!S2182,0)+IF(IncludeDeal4,Spreadsheet9.2!S3184,0)","v":5628547.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T178,0)+IF(IncludeDeal1,Spreadsheet9.2!T1180,0)+IF(IncludeDeal2,Spreadsheet9.2!T2182,0)+IF(IncludeDeal4,Spreadsheet9.2!T3184,0)","v":5325715.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U178,0)+IF(IncludeDeal1,Spreadsheet9.2!U1180,0)+IF(IncludeDeal2,Spreadsheet9.2!U2182,0)+IF(IncludeDeal4,Spreadsheet9.2!U3184,0)","v":5455310.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V178,0)+IF(IncludeDeal1,Spreadsheet9.2!V1180,0)+IF(IncludeDeal2,Spreadsheet9.2!V2182,0)+IF(IncludeDeal4,Spreadsheet9.2!V3184,0)","v":6831702.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W178,0)+IF(IncludeDeal1,Spreadsheet9.2!W1180,0)+IF(IncludeDeal2,Spreadsheet9.2!W2182,0)+IF(IncludeDeal4,Spreadsheet9.2!W3184,0)","v":9235056.1999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X178,0)+IF(IncludeDeal1,Spreadsheet9.2!X1180,0)+IF(IncludeDeal2,Spreadsheet9.2!X2182,0)+IF(IncludeDeal4,Spreadsheet9.2!X3184,0)","v":8427195.8000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y178,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1180,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2182,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3184,0)","v":6963164.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z178,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1180,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2182,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3184,0)","v":5506774.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA178,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3184,0)","v":7652599.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB178,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3184,0)","v":6079946.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC178,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3184,0)","v":4050177.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD178,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3184,0)","v":2606180.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE178,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3184,0)","v":3632951.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF178,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3184,0)","v":2972037.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG178,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3184,0)","v":2561046},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH178,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3184,0)","v":2864300.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI178,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3184,0)","v":4156881.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ178,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3184,0)","v":2654547.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK178,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3184,0)","v":3697539.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL178,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3184,0)","v":3885860.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM178,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3184,0)","v":2635012.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN178,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3184,0)","v":2289162.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO178,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3184,0)","v":2654246.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP178,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3184,0)","v":2431532.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ178,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3184,0)","v":2690907.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR178,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3184,0)","v":2216668},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS178,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3184,0)","v":1553516.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT178,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3184,0)","v":1129876.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU178,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3184,0)","v":439702.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV178,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3184,0)","v":912700.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW178,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3184,0)","v":1042251.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX178,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3184,0)","v":803759},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY178,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3184,0)","v":546901.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ178,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1180,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2182,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3184,0)","v":231268.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA178,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3184,0)","v":-64765.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB178,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3184,0)","v":-295014},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC178,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3184,0)","v":-138712.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD178,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3184,0)","v":-194069.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE178,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3184,0)","v":-244960.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF178,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3184,0)","v":-332240.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG178,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3184,0)","v":-404196.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH178,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3184,0)","v":-474524.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI178,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3184,0)","v":-249562.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ178,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3184,0)","v":-249340.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK178,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3184,0)","v":-251814},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL178,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3184,0)","v":-255280.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM178,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3184,0)","v":-258244.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN178,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3184,0)","v":-261662},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO178,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1180,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2182,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3184,0)","v":-263235.3}]
[null,"Simulation 145",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C179,0)+IF(IncludeDeal1,Spreadsheet9.2!C1181,0)+IF(IncludeDeal2,Spreadsheet9.2!C2183,0)+IF(IncludeDeal4,Spreadsheet9.2!C3185,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E179,0)+IF(IncludeDeal1,Spreadsheet9.2!E1181,0)+IF(IncludeDeal2,Spreadsheet9.2!E2183,0)+IF(IncludeDeal4,Spreadsheet9.2!E3185,0)","v":458922.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F179,0)+IF(IncludeDeal1,Spreadsheet9.2!F1181,0)+IF(IncludeDeal2,Spreadsheet9.2!F2183,0)+IF(IncludeDeal4,Spreadsheet9.2!F3185,0)","v":677531.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G179,0)+IF(IncludeDeal1,Spreadsheet9.2!G1181,0)+IF(IncludeDeal2,Spreadsheet9.2!G2183,0)+IF(IncludeDeal4,Spreadsheet9.2!G3185,0)","v":930806.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H179,0)+IF(IncludeDeal1,Spreadsheet9.2!H1181,0)+IF(IncludeDeal2,Spreadsheet9.2!H2183,0)+IF(IncludeDeal4,Spreadsheet9.2!H3185,0)","v":301279.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I179,0)+IF(IncludeDeal1,Spreadsheet9.2!I1181,0)+IF(IncludeDeal2,Spreadsheet9.2!I2183,0)+IF(IncludeDeal4,Spreadsheet9.2!I3185,0)","v":995040.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J179,0)+IF(IncludeDeal1,Spreadsheet9.2!J1181,0)+IF(IncludeDeal2,Spreadsheet9.2!J2183,0)+IF(IncludeDeal4,Spreadsheet9.2!J3185,0)","v":1409732.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K179,0)+IF(IncludeDeal1,Spreadsheet9.2!K1181,0)+IF(IncludeDeal2,Spreadsheet9.2!K2183,0)+IF(IncludeDeal4,Spreadsheet9.2!K3185,0)","v":1532902.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L179,0)+IF(IncludeDeal1,Spreadsheet9.2!L1181,0)+IF(IncludeDeal2,Spreadsheet9.2!L2183,0)+IF(IncludeDeal4,Spreadsheet9.2!L3185,0)","v":1446902.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M179,0)+IF(IncludeDeal1,Spreadsheet9.2!M1181,0)+IF(IncludeDeal2,Spreadsheet9.2!M2183,0)+IF(IncludeDeal4,Spreadsheet9.2!M3185,0)","v":947096.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N179,0)+IF(IncludeDeal1,Spreadsheet9.2!N1181,0)+IF(IncludeDeal2,Spreadsheet9.2!N2183,0)+IF(IncludeDeal4,Spreadsheet9.2!N3185,0)","v":1357303.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O179,0)+IF(IncludeDeal1,Spreadsheet9.2!O1181,0)+IF(IncludeDeal2,Spreadsheet9.2!O2183,0)+IF(IncludeDeal4,Spreadsheet9.2!O3185,0)","v":-35233.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P179,0)+IF(IncludeDeal1,Spreadsheet9.2!P1181,0)+IF(IncludeDeal2,Spreadsheet9.2!P2183,0)+IF(IncludeDeal4,Spreadsheet9.2!P3185,0)","v":-836787.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q179,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1181,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2183,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3185,0)","v":-1453344},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R179,0)+IF(IncludeDeal1,Spreadsheet9.2!R1181,0)+IF(IncludeDeal2,Spreadsheet9.2!R2183,0)+IF(IncludeDeal4,Spreadsheet9.2!R3185,0)","v":-1715786.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S179,0)+IF(IncludeDeal1,Spreadsheet9.2!S1181,0)+IF(IncludeDeal2,Spreadsheet9.2!S2183,0)+IF(IncludeDeal4,Spreadsheet9.2!S3185,0)","v":-1978879.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T179,0)+IF(IncludeDeal1,Spreadsheet9.2!T1181,0)+IF(IncludeDeal2,Spreadsheet9.2!T2183,0)+IF(IncludeDeal4,Spreadsheet9.2!T3185,0)","v":-1694453.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U179,0)+IF(IncludeDeal1,Spreadsheet9.2!U1181,0)+IF(IncludeDeal2,Spreadsheet9.2!U2183,0)+IF(IncludeDeal4,Spreadsheet9.2!U3185,0)","v":-2555507.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V179,0)+IF(IncludeDeal1,Spreadsheet9.2!V1181,0)+IF(IncludeDeal2,Spreadsheet9.2!V2183,0)+IF(IncludeDeal4,Spreadsheet9.2!V3185,0)","v":-2606875.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W179,0)+IF(IncludeDeal1,Spreadsheet9.2!W1181,0)+IF(IncludeDeal2,Spreadsheet9.2!W2183,0)+IF(IncludeDeal4,Spreadsheet9.2!W3185,0)","v":-2787829.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X179,0)+IF(IncludeDeal1,Spreadsheet9.2!X1181,0)+IF(IncludeDeal2,Spreadsheet9.2!X2183,0)+IF(IncludeDeal4,Spreadsheet9.2!X3185,0)","v":-3232659.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y179,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1181,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2183,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3185,0)","v":-2287704.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z179,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1181,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2183,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3185,0)","v":-2477779.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA179,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3185,0)","v":-3110377.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB179,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3185,0)","v":-2811474},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC179,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3185,0)","v":-2682367},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD179,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3185,0)","v":-2730137.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE179,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3185,0)","v":-1855635.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF179,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3185,0)","v":-1933146.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG179,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3185,0)","v":-1859115},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH179,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3185,0)","v":-1778584},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI179,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3185,0)","v":-2605821.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ179,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3185,0)","v":-2391164.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK179,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3185,0)","v":-1996355.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL179,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3185,0)","v":-2223729.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM179,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3185,0)","v":-2082820.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN179,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3185,0)","v":-2278796.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO179,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3185,0)","v":-2117921.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP179,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3185,0)","v":-2015748.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ179,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3185,0)","v":-1547756.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR179,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3185,0)","v":-1089819.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS179,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3185,0)","v":-1200630.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT179,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3185,0)","v":-1001772.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU179,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3185,0)","v":-817688.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV179,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3185,0)","v":-943331.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW179,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3185,0)","v":-740845.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX179,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3185,0)","v":-703440.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY179,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3185,0)","v":-608490.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ179,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1181,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2183,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3185,0)","v":-567909.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA179,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3185,0)","v":-577276},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB179,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3185,0)","v":-564604.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC179,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3185,0)","v":-257711.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD179,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3185,0)","v":-301622.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE179,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3185,0)","v":-331087.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF179,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3185,0)","v":-373109.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG179,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3185,0)","v":-387786.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH179,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3185,0)","v":-440943.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI179,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3185,0)","v":-181734.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ179,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3185,0)","v":-184314},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK179,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3185,0)","v":-187809.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL179,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3185,0)","v":-190177.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM179,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3185,0)","v":-192562.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN179,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3185,0)","v":-195888.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO179,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1181,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2183,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3185,0)","v":-198175.8}]
[null,"Simulation 146",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C180,0)+IF(IncludeDeal1,Spreadsheet9.2!C1182,0)+IF(IncludeDeal2,Spreadsheet9.2!C2184,0)+IF(IncludeDeal4,Spreadsheet9.2!C3186,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E180,0)+IF(IncludeDeal1,Spreadsheet9.2!E1182,0)+IF(IncludeDeal2,Spreadsheet9.2!E2184,0)+IF(IncludeDeal4,Spreadsheet9.2!E3186,0)","v":-423992.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F180,0)+IF(IncludeDeal1,Spreadsheet9.2!F1182,0)+IF(IncludeDeal2,Spreadsheet9.2!F2184,0)+IF(IncludeDeal4,Spreadsheet9.2!F3186,0)","v":-823656.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G180,0)+IF(IncludeDeal1,Spreadsheet9.2!G1182,0)+IF(IncludeDeal2,Spreadsheet9.2!G2184,0)+IF(IncludeDeal4,Spreadsheet9.2!G3186,0)","v":-716121.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H180,0)+IF(IncludeDeal1,Spreadsheet9.2!H1182,0)+IF(IncludeDeal2,Spreadsheet9.2!H2184,0)+IF(IncludeDeal4,Spreadsheet9.2!H3186,0)","v":-1561947.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I180,0)+IF(IncludeDeal1,Spreadsheet9.2!I1182,0)+IF(IncludeDeal2,Spreadsheet9.2!I2184,0)+IF(IncludeDeal4,Spreadsheet9.2!I3186,0)","v":-782840.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J180,0)+IF(IncludeDeal1,Spreadsheet9.2!J1182,0)+IF(IncludeDeal2,Spreadsheet9.2!J2184,0)+IF(IncludeDeal4,Spreadsheet9.2!J3186,0)","v":-511870.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K180,0)+IF(IncludeDeal1,Spreadsheet9.2!K1182,0)+IF(IncludeDeal2,Spreadsheet9.2!K2184,0)+IF(IncludeDeal4,Spreadsheet9.2!K3186,0)","v":-330460.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L180,0)+IF(IncludeDeal1,Spreadsheet9.2!L1182,0)+IF(IncludeDeal2,Spreadsheet9.2!L2184,0)+IF(IncludeDeal4,Spreadsheet9.2!L3186,0)","v":-451795.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M180,0)+IF(IncludeDeal1,Spreadsheet9.2!M1182,0)+IF(IncludeDeal2,Spreadsheet9.2!M2184,0)+IF(IncludeDeal4,Spreadsheet9.2!M3186,0)","v":274051.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N180,0)+IF(IncludeDeal1,Spreadsheet9.2!N1182,0)+IF(IncludeDeal2,Spreadsheet9.2!N2184,0)+IF(IncludeDeal4,Spreadsheet9.2!N3186,0)","v":-545154.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O180,0)+IF(IncludeDeal1,Spreadsheet9.2!O1182,0)+IF(IncludeDeal2,Spreadsheet9.2!O2184,0)+IF(IncludeDeal4,Spreadsheet9.2!O3186,0)","v":658378.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P180,0)+IF(IncludeDeal1,Spreadsheet9.2!P1182,0)+IF(IncludeDeal2,Spreadsheet9.2!P2184,0)+IF(IncludeDeal4,Spreadsheet9.2!P3186,0)","v":1025949.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q180,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1182,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2184,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3186,0)","v":68849.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R180,0)+IF(IncludeDeal1,Spreadsheet9.2!R1182,0)+IF(IncludeDeal2,Spreadsheet9.2!R2184,0)+IF(IncludeDeal4,Spreadsheet9.2!R3186,0)","v":-732609},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S180,0)+IF(IncludeDeal1,Spreadsheet9.2!S1182,0)+IF(IncludeDeal2,Spreadsheet9.2!S2184,0)+IF(IncludeDeal4,Spreadsheet9.2!S3186,0)","v":-899286.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T180,0)+IF(IncludeDeal1,Spreadsheet9.2!T1182,0)+IF(IncludeDeal2,Spreadsheet9.2!T2184,0)+IF(IncludeDeal4,Spreadsheet9.2!T3186,0)","v":-192448.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U180,0)+IF(IncludeDeal1,Spreadsheet9.2!U1182,0)+IF(IncludeDeal2,Spreadsheet9.2!U2184,0)+IF(IncludeDeal4,Spreadsheet9.2!U3186,0)","v":-811832.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V180,0)+IF(IncludeDeal1,Spreadsheet9.2!V1182,0)+IF(IncludeDeal2,Spreadsheet9.2!V2184,0)+IF(IncludeDeal4,Spreadsheet9.2!V3186,0)","v":1073783.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W180,0)+IF(IncludeDeal1,Spreadsheet9.2!W1182,0)+IF(IncludeDeal2,Spreadsheet9.2!W2184,0)+IF(IncludeDeal4,Spreadsheet9.2!W3186,0)","v":1015048.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X180,0)+IF(IncludeDeal1,Spreadsheet9.2!X1182,0)+IF(IncludeDeal2,Spreadsheet9.2!X2184,0)+IF(IncludeDeal4,Spreadsheet9.2!X3186,0)","v":-1138348.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y180,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1182,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2184,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3186,0)","v":-547018.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z180,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1182,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2184,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3186,0)","v":-1888818.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA180,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3186,0)","v":-1788102.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB180,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3186,0)","v":-1713332.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC180,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3186,0)","v":-1477385.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD180,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3186,0)","v":-2125800.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE180,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3186,0)","v":-1497529.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF180,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3186,0)","v":-1988781.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG180,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3186,0)","v":-2229104.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH180,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3186,0)","v":-2279410.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI180,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3186,0)","v":-2435243.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ180,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3186,0)","v":-2960526.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK180,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3186,0)","v":-2665359.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL180,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3186,0)","v":-2552471.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM180,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3186,0)","v":-2653134.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN180,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3186,0)","v":-2691176.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO180,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3186,0)","v":-2675025.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP180,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3186,0)","v":-2583564.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ180,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3186,0)","v":-2131233.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR180,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3186,0)","v":-2013702.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS180,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3186,0)","v":-1856079.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT180,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3186,0)","v":-1759010.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU180,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3186,0)","v":-1693989.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV180,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3186,0)","v":-1728927.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW180,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3186,0)","v":-1176267.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX180,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3186,0)","v":-1035027.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY180,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3186,0)","v":-937171},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ180,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1182,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2184,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3186,0)","v":-848069.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA180,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3186,0)","v":-840849.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB180,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3186,0)","v":-817300.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC180,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3186,0)","v":-323779.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD180,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3186,0)","v":-459819.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE180,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3186,0)","v":-524406.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF180,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3186,0)","v":-592381.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG180,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3186,0)","v":-674502},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH180,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3186,0)","v":-751268.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI180,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3186,0)","v":-370464.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ180,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3186,0)","v":-372099.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK180,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3186,0)","v":-375546.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL180,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3186,0)","v":-379167.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM180,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3186,0)","v":-383011.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN180,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3186,0)","v":-386156.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO180,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1182,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2184,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3186,0)","v":-388307.3}]
[null,"Simulation 147",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C181,0)+IF(IncludeDeal1,Spreadsheet9.2!C1183,0)+IF(IncludeDeal2,Spreadsheet9.2!C2185,0)+IF(IncludeDeal4,Spreadsheet9.2!C3187,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E181,0)+IF(IncludeDeal1,Spreadsheet9.2!E1183,0)+IF(IncludeDeal2,Spreadsheet9.2!E2185,0)+IF(IncludeDeal4,Spreadsheet9.2!E3187,0)","v":508588},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F181,0)+IF(IncludeDeal1,Spreadsheet9.2!F1183,0)+IF(IncludeDeal2,Spreadsheet9.2!F2185,0)+IF(IncludeDeal4,Spreadsheet9.2!F3187,0)","v":826969.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G181,0)+IF(IncludeDeal1,Spreadsheet9.2!G1183,0)+IF(IncludeDeal2,Spreadsheet9.2!G2185,0)+IF(IncludeDeal4,Spreadsheet9.2!G3187,0)","v":1189573.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H181,0)+IF(IncludeDeal1,Spreadsheet9.2!H1183,0)+IF(IncludeDeal2,Spreadsheet9.2!H2185,0)+IF(IncludeDeal4,Spreadsheet9.2!H3187,0)","v":1590031.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I181,0)+IF(IncludeDeal1,Spreadsheet9.2!I1183,0)+IF(IncludeDeal2,Spreadsheet9.2!I2185,0)+IF(IncludeDeal4,Spreadsheet9.2!I3187,0)","v":1861448.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J181,0)+IF(IncludeDeal1,Spreadsheet9.2!J1183,0)+IF(IncludeDeal2,Spreadsheet9.2!J2185,0)+IF(IncludeDeal4,Spreadsheet9.2!J3187,0)","v":1244172.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K181,0)+IF(IncludeDeal1,Spreadsheet9.2!K1183,0)+IF(IncludeDeal2,Spreadsheet9.2!K2185,0)+IF(IncludeDeal4,Spreadsheet9.2!K3187,0)","v":20720.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L181,0)+IF(IncludeDeal1,Spreadsheet9.2!L1183,0)+IF(IncludeDeal2,Spreadsheet9.2!L2185,0)+IF(IncludeDeal4,Spreadsheet9.2!L3187,0)","v":382326.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M181,0)+IF(IncludeDeal1,Spreadsheet9.2!M1183,0)+IF(IncludeDeal2,Spreadsheet9.2!M2185,0)+IF(IncludeDeal4,Spreadsheet9.2!M3187,0)","v":1076627},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N181,0)+IF(IncludeDeal1,Spreadsheet9.2!N1183,0)+IF(IncludeDeal2,Spreadsheet9.2!N2185,0)+IF(IncludeDeal4,Spreadsheet9.2!N3187,0)","v":1696962.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O181,0)+IF(IncludeDeal1,Spreadsheet9.2!O1183,0)+IF(IncludeDeal2,Spreadsheet9.2!O2185,0)+IF(IncludeDeal4,Spreadsheet9.2!O3187,0)","v":3062529.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P181,0)+IF(IncludeDeal1,Spreadsheet9.2!P1183,0)+IF(IncludeDeal2,Spreadsheet9.2!P2185,0)+IF(IncludeDeal4,Spreadsheet9.2!P3187,0)","v":3194458.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q181,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1183,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2185,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3187,0)","v":1151110.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R181,0)+IF(IncludeDeal1,Spreadsheet9.2!R1183,0)+IF(IncludeDeal2,Spreadsheet9.2!R2185,0)+IF(IncludeDeal4,Spreadsheet9.2!R3187,0)","v":851105.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S181,0)+IF(IncludeDeal1,Spreadsheet9.2!S1183,0)+IF(IncludeDeal2,Spreadsheet9.2!S2185,0)+IF(IncludeDeal4,Spreadsheet9.2!S3187,0)","v":45009},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T181,0)+IF(IncludeDeal1,Spreadsheet9.2!T1183,0)+IF(IncludeDeal2,Spreadsheet9.2!T2185,0)+IF(IncludeDeal4,Spreadsheet9.2!T3187,0)","v":-738204},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U181,0)+IF(IncludeDeal1,Spreadsheet9.2!U1183,0)+IF(IncludeDeal2,Spreadsheet9.2!U2185,0)+IF(IncludeDeal4,Spreadsheet9.2!U3187,0)","v":-714395},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V181,0)+IF(IncludeDeal1,Spreadsheet9.2!V1183,0)+IF(IncludeDeal2,Spreadsheet9.2!V2185,0)+IF(IncludeDeal4,Spreadsheet9.2!V3187,0)","v":-1066125.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W181,0)+IF(IncludeDeal1,Spreadsheet9.2!W1183,0)+IF(IncludeDeal2,Spreadsheet9.2!W2185,0)+IF(IncludeDeal4,Spreadsheet9.2!W3187,0)","v":-686664.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X181,0)+IF(IncludeDeal1,Spreadsheet9.2!X1183,0)+IF(IncludeDeal2,Spreadsheet9.2!X2185,0)+IF(IncludeDeal4,Spreadsheet9.2!X3187,0)","v":-788647.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y181,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1183,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2185,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3187,0)","v":311738.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z181,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1183,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2185,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3187,0)","v":-612965.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA181,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3187,0)","v":-896893.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB181,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3187,0)","v":-1433629.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC181,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3187,0)","v":-1159937.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD181,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3187,0)","v":-1358771.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE181,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3187,0)","v":-1646191.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF181,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3187,0)","v":-999995.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG181,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3187,0)","v":-1212402.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH181,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3187,0)","v":-1698989},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI181,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3187,0)","v":-1572468.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ181,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3187,0)","v":-1602118.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK181,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3187,0)","v":-1850455.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL181,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3187,0)","v":-1879008.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM181,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3187,0)","v":-1816072.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN181,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3187,0)","v":-1917270.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO181,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3187,0)","v":-1862101.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP181,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3187,0)","v":-1880438.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ181,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3187,0)","v":-1786842.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR181,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3187,0)","v":-1698691},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS181,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3187,0)","v":-1596609.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT181,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3187,0)","v":-1432081.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU181,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3187,0)","v":-1320577.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV181,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3187,0)","v":-1273889},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW181,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3187,0)","v":-1065528.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX181,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3187,0)","v":-868432.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY181,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3187,0)","v":-671565},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ181,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1183,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2185,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3187,0)","v":-503912.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA181,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3187,0)","v":-383501.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB181,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3187,0)","v":-295430.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC181,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3187,0)","v":-41152.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD181,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3187,0)","v":11868},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE181,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3187,0)","v":24738.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF181,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3187,0)","v":19846.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG181,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3187,0)","v":-30490.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH181,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3187,0)","v":-78555.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI181,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3187,0)","v":-22714.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ181,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3187,0)","v":-21952},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK181,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3187,0)","v":-22160.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL181,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3187,0)","v":-21795.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM181,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3187,0)","v":-22048.799999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN181,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3187,0)","v":-25772.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO181,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1183,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2185,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3187,0)","v":-27677.7}]
[null,"Simulation 148",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C182,0)+IF(IncludeDeal1,Spreadsheet9.2!C1184,0)+IF(IncludeDeal2,Spreadsheet9.2!C2186,0)+IF(IncludeDeal4,Spreadsheet9.2!C3188,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E182,0)+IF(IncludeDeal1,Spreadsheet9.2!E1184,0)+IF(IncludeDeal2,Spreadsheet9.2!E2186,0)+IF(IncludeDeal4,Spreadsheet9.2!E3188,0)","v":-129999.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F182,0)+IF(IncludeDeal1,Spreadsheet9.2!F1184,0)+IF(IncludeDeal2,Spreadsheet9.2!F2186,0)+IF(IncludeDeal4,Spreadsheet9.2!F3188,0)","v":-24984.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G182,0)+IF(IncludeDeal1,Spreadsheet9.2!G1184,0)+IF(IncludeDeal2,Spreadsheet9.2!G2186,0)+IF(IncludeDeal4,Spreadsheet9.2!G3188,0)","v":-413150.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H182,0)+IF(IncludeDeal1,Spreadsheet9.2!H1184,0)+IF(IncludeDeal2,Spreadsheet9.2!H2186,0)+IF(IncludeDeal4,Spreadsheet9.2!H3188,0)","v":-969110.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I182,0)+IF(IncludeDeal1,Spreadsheet9.2!I1184,0)+IF(IncludeDeal2,Spreadsheet9.2!I2186,0)+IF(IncludeDeal4,Spreadsheet9.2!I3188,0)","v":-861792.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J182,0)+IF(IncludeDeal1,Spreadsheet9.2!J1184,0)+IF(IncludeDeal2,Spreadsheet9.2!J2186,0)+IF(IncludeDeal4,Spreadsheet9.2!J3188,0)","v":-1611649.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K182,0)+IF(IncludeDeal1,Spreadsheet9.2!K1184,0)+IF(IncludeDeal2,Spreadsheet9.2!K2186,0)+IF(IncludeDeal4,Spreadsheet9.2!K3188,0)","v":-668620.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L182,0)+IF(IncludeDeal1,Spreadsheet9.2!L1184,0)+IF(IncludeDeal2,Spreadsheet9.2!L2186,0)+IF(IncludeDeal4,Spreadsheet9.2!L3188,0)","v":-1695188.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M182,0)+IF(IncludeDeal1,Spreadsheet9.2!M1184,0)+IF(IncludeDeal2,Spreadsheet9.2!M2186,0)+IF(IncludeDeal4,Spreadsheet9.2!M3188,0)","v":-2433105},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N182,0)+IF(IncludeDeal1,Spreadsheet9.2!N1184,0)+IF(IncludeDeal2,Spreadsheet9.2!N2186,0)+IF(IncludeDeal4,Spreadsheet9.2!N3188,0)","v":-2536620.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O182,0)+IF(IncludeDeal1,Spreadsheet9.2!O1184,0)+IF(IncludeDeal2,Spreadsheet9.2!O2186,0)+IF(IncludeDeal4,Spreadsheet9.2!O3188,0)","v":-2555300.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P182,0)+IF(IncludeDeal1,Spreadsheet9.2!P1184,0)+IF(IncludeDeal2,Spreadsheet9.2!P2186,0)+IF(IncludeDeal4,Spreadsheet9.2!P3188,0)","v":-2429390.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q182,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1184,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2186,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3188,0)","v":-2748929.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R182,0)+IF(IncludeDeal1,Spreadsheet9.2!R1184,0)+IF(IncludeDeal2,Spreadsheet9.2!R2186,0)+IF(IncludeDeal4,Spreadsheet9.2!R3188,0)","v":-1629328.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S182,0)+IF(IncludeDeal1,Spreadsheet9.2!S1184,0)+IF(IncludeDeal2,Spreadsheet9.2!S2186,0)+IF(IncludeDeal4,Spreadsheet9.2!S3188,0)","v":-1295373.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T182,0)+IF(IncludeDeal1,Spreadsheet9.2!T1184,0)+IF(IncludeDeal2,Spreadsheet9.2!T2186,0)+IF(IncludeDeal4,Spreadsheet9.2!T3188,0)","v":-429145.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U182,0)+IF(IncludeDeal1,Spreadsheet9.2!U1184,0)+IF(IncludeDeal2,Spreadsheet9.2!U2186,0)+IF(IncludeDeal4,Spreadsheet9.2!U3188,0)","v":-1318323.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V182,0)+IF(IncludeDeal1,Spreadsheet9.2!V1184,0)+IF(IncludeDeal2,Spreadsheet9.2!V2186,0)+IF(IncludeDeal4,Spreadsheet9.2!V3188,0)","v":-1585840.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W182,0)+IF(IncludeDeal1,Spreadsheet9.2!W1184,0)+IF(IncludeDeal2,Spreadsheet9.2!W2186,0)+IF(IncludeDeal4,Spreadsheet9.2!W3188,0)","v":-2191443.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X182,0)+IF(IncludeDeal1,Spreadsheet9.2!X1184,0)+IF(IncludeDeal2,Spreadsheet9.2!X2186,0)+IF(IncludeDeal4,Spreadsheet9.2!X3188,0)","v":-2025813.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y182,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1184,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2186,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3188,0)","v":-912218.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z182,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1184,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2186,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3188,0)","v":-1035456.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA182,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3188,0)","v":-754413.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB182,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3188,0)","v":-497029},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC182,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3188,0)","v":-960347},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD182,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3188,0)","v":-921998.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE182,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3188,0)","v":160177.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF182,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3188,0)","v":149718.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG182,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3188,0)","v":837328.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH182,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3188,0)","v":947010.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI182,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3188,0)","v":721726.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ182,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3188,0)","v":68721.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK182,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3188,0)","v":303914.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL182,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3188,0)","v":-99613.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM182,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3188,0)","v":-603255.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN182,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3188,0)","v":-336907.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO182,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3188,0)","v":-1204429.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP182,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3188,0)","v":-1107268},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ182,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3188,0)","v":-782565.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR182,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3188,0)","v":-652077},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS182,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3188,0)","v":-720808.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT182,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3188,0)","v":-832091.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU182,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3188,0)","v":-701691.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV182,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3188,0)","v":-694802.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW182,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3188,0)","v":-528818.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX182,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3188,0)","v":-424632.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY182,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3188,0)","v":-328089.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ182,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1184,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2186,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3188,0)","v":-375502.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA182,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3188,0)","v":-472119},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB182,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3188,0)","v":-475776},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC182,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3188,0)","v":-255755.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD182,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3188,0)","v":-311152.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE182,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3188,0)","v":-368900.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF182,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3188,0)","v":-447217.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG182,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3188,0)","v":-510476.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH182,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3188,0)","v":-595621.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI182,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3188,0)","v":-335538.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ182,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3188,0)","v":-337836},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK182,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3188,0)","v":-340458.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL182,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3188,0)","v":-343225.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM182,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3188,0)","v":-345225.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN182,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3188,0)","v":-348667.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO182,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1184,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2186,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3188,0)","v":-350449.6}]
[null,"Simulation 149",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C183,0)+IF(IncludeDeal1,Spreadsheet9.2!C1185,0)+IF(IncludeDeal2,Spreadsheet9.2!C2187,0)+IF(IncludeDeal4,Spreadsheet9.2!C3189,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E183,0)+IF(IncludeDeal1,Spreadsheet9.2!E1185,0)+IF(IncludeDeal2,Spreadsheet9.2!E2187,0)+IF(IncludeDeal4,Spreadsheet9.2!E3189,0)","v":635858.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F183,0)+IF(IncludeDeal1,Spreadsheet9.2!F1185,0)+IF(IncludeDeal2,Spreadsheet9.2!F2187,0)+IF(IncludeDeal4,Spreadsheet9.2!F3189,0)","v":1433674.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G183,0)+IF(IncludeDeal1,Spreadsheet9.2!G1185,0)+IF(IncludeDeal2,Spreadsheet9.2!G2187,0)+IF(IncludeDeal4,Spreadsheet9.2!G3189,0)","v":883624.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H183,0)+IF(IncludeDeal1,Spreadsheet9.2!H1185,0)+IF(IncludeDeal2,Spreadsheet9.2!H2187,0)+IF(IncludeDeal4,Spreadsheet9.2!H3189,0)","v":19081.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I183,0)+IF(IncludeDeal1,Spreadsheet9.2!I1185,0)+IF(IncludeDeal2,Spreadsheet9.2!I2187,0)+IF(IncludeDeal4,Spreadsheet9.2!I3189,0)","v":21589.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J183,0)+IF(IncludeDeal1,Spreadsheet9.2!J1185,0)+IF(IncludeDeal2,Spreadsheet9.2!J2187,0)+IF(IncludeDeal4,Spreadsheet9.2!J3189,0)","v":-750226.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K183,0)+IF(IncludeDeal1,Spreadsheet9.2!K1185,0)+IF(IncludeDeal2,Spreadsheet9.2!K2187,0)+IF(IncludeDeal4,Spreadsheet9.2!K3189,0)","v":-214870.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L183,0)+IF(IncludeDeal1,Spreadsheet9.2!L1185,0)+IF(IncludeDeal2,Spreadsheet9.2!L2187,0)+IF(IncludeDeal4,Spreadsheet9.2!L3189,0)","v":-610243.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M183,0)+IF(IncludeDeal1,Spreadsheet9.2!M1185,0)+IF(IncludeDeal2,Spreadsheet9.2!M2187,0)+IF(IncludeDeal4,Spreadsheet9.2!M3189,0)","v":-364572.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N183,0)+IF(IncludeDeal1,Spreadsheet9.2!N1185,0)+IF(IncludeDeal2,Spreadsheet9.2!N2187,0)+IF(IncludeDeal4,Spreadsheet9.2!N3189,0)","v":-729924.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O183,0)+IF(IncludeDeal1,Spreadsheet9.2!O1185,0)+IF(IncludeDeal2,Spreadsheet9.2!O2187,0)+IF(IncludeDeal4,Spreadsheet9.2!O3189,0)","v":-1714030.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P183,0)+IF(IncludeDeal1,Spreadsheet9.2!P1185,0)+IF(IncludeDeal2,Spreadsheet9.2!P2187,0)+IF(IncludeDeal4,Spreadsheet9.2!P3189,0)","v":-850967.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q183,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1185,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2187,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3189,0)","v":-882539.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R183,0)+IF(IncludeDeal1,Spreadsheet9.2!R1185,0)+IF(IncludeDeal2,Spreadsheet9.2!R2187,0)+IF(IncludeDeal4,Spreadsheet9.2!R3189,0)","v":-1035689},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S183,0)+IF(IncludeDeal1,Spreadsheet9.2!S1185,0)+IF(IncludeDeal2,Spreadsheet9.2!S2187,0)+IF(IncludeDeal4,Spreadsheet9.2!S3189,0)","v":-707347},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T183,0)+IF(IncludeDeal1,Spreadsheet9.2!T1185,0)+IF(IncludeDeal2,Spreadsheet9.2!T2187,0)+IF(IncludeDeal4,Spreadsheet9.2!T3189,0)","v":-831366.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U183,0)+IF(IncludeDeal1,Spreadsheet9.2!U1185,0)+IF(IncludeDeal2,Spreadsheet9.2!U2187,0)+IF(IncludeDeal4,Spreadsheet9.2!U3189,0)","v":-227266.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V183,0)+IF(IncludeDeal1,Spreadsheet9.2!V1185,0)+IF(IncludeDeal2,Spreadsheet9.2!V2187,0)+IF(IncludeDeal4,Spreadsheet9.2!V3189,0)","v":201005.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W183,0)+IF(IncludeDeal1,Spreadsheet9.2!W1185,0)+IF(IncludeDeal2,Spreadsheet9.2!W2187,0)+IF(IncludeDeal4,Spreadsheet9.2!W3189,0)","v":-598289.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X183,0)+IF(IncludeDeal1,Spreadsheet9.2!X1185,0)+IF(IncludeDeal2,Spreadsheet9.2!X2187,0)+IF(IncludeDeal4,Spreadsheet9.2!X3189,0)","v":-1629607.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y183,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1185,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2187,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3189,0)","v":-1494179.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z183,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1185,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2187,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3189,0)","v":-977879.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA183,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3189,0)","v":-654049.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB183,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3189,0)","v":-1667981.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC183,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3189,0)","v":-679487.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD183,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3189,0)","v":-1016203.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE183,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3189,0)","v":-426328.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF183,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3189,0)","v":-394771},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG183,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3189,0)","v":-511763.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH183,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3189,0)","v":170304.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI183,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3189,0)","v":-66642.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ183,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3189,0)","v":1014953.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK183,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3189,0)","v":1631041.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL183,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3189,0)","v":1389154},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM183,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3189,0)","v":969266.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN183,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3189,0)","v":412655.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO183,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3189,0)","v":425172.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP183,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3189,0)","v":124270.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ183,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3189,0)","v":-120641.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR183,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3189,0)","v":349318},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS183,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3189,0)","v":-275397.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT183,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3189,0)","v":-475399.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU183,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3189,0)","v":-814541},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV183,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3189,0)","v":-702664.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW183,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3189,0)","v":-318601.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX183,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3189,0)","v":-311559.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY183,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3189,0)","v":-305949.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ183,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1185,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2187,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3189,0)","v":-221222.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA183,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3189,0)","v":-415650.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB183,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3189,0)","v":-476894},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC183,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3189,0)","v":-258768.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD183,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3189,0)","v":-338630.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE183,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3189,0)","v":-367099.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF183,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3189,0)","v":-391304.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG183,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3189,0)","v":-447019.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH183,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3189,0)","v":-536081.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI183,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3189,0)","v":-267208.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ183,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3189,0)","v":-270855.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK183,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3189,0)","v":-273176.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL183,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3189,0)","v":-274065},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM183,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3189,0)","v":-276155},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN183,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3189,0)","v":-277812.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO183,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1185,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2187,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3189,0)","v":-279959.8}]
[null,"Simulation 150",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C184,0)+IF(IncludeDeal1,Spreadsheet9.2!C1186,0)+IF(IncludeDeal2,Spreadsheet9.2!C2188,0)+IF(IncludeDeal4,Spreadsheet9.2!C3190,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E184,0)+IF(IncludeDeal1,Spreadsheet9.2!E1186,0)+IF(IncludeDeal2,Spreadsheet9.2!E2188,0)+IF(IncludeDeal4,Spreadsheet9.2!E3190,0)","v":355839.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F184,0)+IF(IncludeDeal1,Spreadsheet9.2!F1186,0)+IF(IncludeDeal2,Spreadsheet9.2!F2188,0)+IF(IncludeDeal4,Spreadsheet9.2!F3190,0)","v":-36613.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G184,0)+IF(IncludeDeal1,Spreadsheet9.2!G1186,0)+IF(IncludeDeal2,Spreadsheet9.2!G2188,0)+IF(IncludeDeal4,Spreadsheet9.2!G3190,0)","v":19759.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H184,0)+IF(IncludeDeal1,Spreadsheet9.2!H1186,0)+IF(IncludeDeal2,Spreadsheet9.2!H2188,0)+IF(IncludeDeal4,Spreadsheet9.2!H3190,0)","v":540614.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I184,0)+IF(IncludeDeal1,Spreadsheet9.2!I1186,0)+IF(IncludeDeal2,Spreadsheet9.2!I2188,0)+IF(IncludeDeal4,Spreadsheet9.2!I3190,0)","v":-375133.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J184,0)+IF(IncludeDeal1,Spreadsheet9.2!J1186,0)+IF(IncludeDeal2,Spreadsheet9.2!J2188,0)+IF(IncludeDeal4,Spreadsheet9.2!J3190,0)","v":-1396893.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K184,0)+IF(IncludeDeal1,Spreadsheet9.2!K1186,0)+IF(IncludeDeal2,Spreadsheet9.2!K2188,0)+IF(IncludeDeal4,Spreadsheet9.2!K3190,0)","v":-1735674},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L184,0)+IF(IncludeDeal1,Spreadsheet9.2!L1186,0)+IF(IncludeDeal2,Spreadsheet9.2!L2188,0)+IF(IncludeDeal4,Spreadsheet9.2!L3190,0)","v":-2007874.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M184,0)+IF(IncludeDeal1,Spreadsheet9.2!M1186,0)+IF(IncludeDeal2,Spreadsheet9.2!M2188,0)+IF(IncludeDeal4,Spreadsheet9.2!M3190,0)","v":-1345021.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N184,0)+IF(IncludeDeal1,Spreadsheet9.2!N1186,0)+IF(IncludeDeal2,Spreadsheet9.2!N2188,0)+IF(IncludeDeal4,Spreadsheet9.2!N3190,0)","v":-1284617.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O184,0)+IF(IncludeDeal1,Spreadsheet9.2!O1186,0)+IF(IncludeDeal2,Spreadsheet9.2!O2188,0)+IF(IncludeDeal4,Spreadsheet9.2!O3190,0)","v":-1229009.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P184,0)+IF(IncludeDeal1,Spreadsheet9.2!P1186,0)+IF(IncludeDeal2,Spreadsheet9.2!P2188,0)+IF(IncludeDeal4,Spreadsheet9.2!P3190,0)","v":-367195},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q184,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1186,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2188,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3190,0)","v":-295764.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R184,0)+IF(IncludeDeal1,Spreadsheet9.2!R1186,0)+IF(IncludeDeal2,Spreadsheet9.2!R2188,0)+IF(IncludeDeal4,Spreadsheet9.2!R3190,0)","v":-1303380.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S184,0)+IF(IncludeDeal1,Spreadsheet9.2!S1186,0)+IF(IncludeDeal2,Spreadsheet9.2!S2188,0)+IF(IncludeDeal4,Spreadsheet9.2!S3190,0)","v":-585106.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T184,0)+IF(IncludeDeal1,Spreadsheet9.2!T1186,0)+IF(IncludeDeal2,Spreadsheet9.2!T2188,0)+IF(IncludeDeal4,Spreadsheet9.2!T3190,0)","v":-1587237.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U184,0)+IF(IncludeDeal1,Spreadsheet9.2!U1186,0)+IF(IncludeDeal2,Spreadsheet9.2!U2188,0)+IF(IncludeDeal4,Spreadsheet9.2!U3190,0)","v":-1828023.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V184,0)+IF(IncludeDeal1,Spreadsheet9.2!V1186,0)+IF(IncludeDeal2,Spreadsheet9.2!V2188,0)+IF(IncludeDeal4,Spreadsheet9.2!V3190,0)","v":-1679925.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W184,0)+IF(IncludeDeal1,Spreadsheet9.2!W1186,0)+IF(IncludeDeal2,Spreadsheet9.2!W2188,0)+IF(IncludeDeal4,Spreadsheet9.2!W3190,0)","v":-1141978.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X184,0)+IF(IncludeDeal1,Spreadsheet9.2!X1186,0)+IF(IncludeDeal2,Spreadsheet9.2!X2188,0)+IF(IncludeDeal4,Spreadsheet9.2!X3190,0)","v":-245505.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y184,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1186,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2188,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3190,0)","v":-334237.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z184,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1186,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2188,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3190,0)","v":-391738.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA184,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3190,0)","v":-422131.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB184,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3190,0)","v":-478237.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC184,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3190,0)","v":-258095},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD184,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3190,0)","v":-720317.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE184,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3190,0)","v":-121299.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF184,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3190,0)","v":-888694.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG184,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3190,0)","v":-765735.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH184,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3190,0)","v":-1186533.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI184,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3190,0)","v":-1216253.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ184,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3190,0)","v":-1090876.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK184,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3190,0)","v":-1185911.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL184,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3190,0)","v":-1260043.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM184,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3190,0)","v":-1756155.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN184,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3190,0)","v":-1424291.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO184,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3190,0)","v":-1131130.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP184,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3190,0)","v":-520754.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ184,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3190,0)","v":-530577.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR184,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3190,0)","v":-374919.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS184,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3190,0)","v":-309521.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT184,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3190,0)","v":-354934.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU184,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3190,0)","v":-306919},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV184,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3190,0)","v":-352314.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW184,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3190,0)","v":-87874.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX184,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3190,0)","v":-37040.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY184,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3190,0)","v":420579.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ184,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1186,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2188,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3190,0)","v":375923.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA184,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3190,0)","v":322376.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB184,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3190,0)","v":315582.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC184,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3190,0)","v":365608},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD184,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3190,0)","v":361901.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE184,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3190,0)","v":379517.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF184,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3190,0)","v":314776.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG184,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3190,0)","v":238821},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH184,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3190,0)","v":108277.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI184,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3190,0)","v":69738.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ184,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3190,0)","v":70943.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK184,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3190,0)","v":70910.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL184,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3190,0)","v":68228},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM184,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3190,0)","v":67541.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN184,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3190,0)","v":62113.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO184,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1186,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2188,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3190,0)","v":59001.1}]
[null,"Simulation 151",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C185,0)+IF(IncludeDeal1,Spreadsheet9.2!C1187,0)+IF(IncludeDeal2,Spreadsheet9.2!C2189,0)+IF(IncludeDeal4,Spreadsheet9.2!C3191,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E185,0)+IF(IncludeDeal1,Spreadsheet9.2!E1187,0)+IF(IncludeDeal2,Spreadsheet9.2!E2189,0)+IF(IncludeDeal4,Spreadsheet9.2!E3191,0)","v":372143.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F185,0)+IF(IncludeDeal1,Spreadsheet9.2!F1187,0)+IF(IncludeDeal2,Spreadsheet9.2!F2189,0)+IF(IncludeDeal4,Spreadsheet9.2!F3191,0)","v":1788266.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G185,0)+IF(IncludeDeal1,Spreadsheet9.2!G1187,0)+IF(IncludeDeal2,Spreadsheet9.2!G2189,0)+IF(IncludeDeal4,Spreadsheet9.2!G3191,0)","v":1367367.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H185,0)+IF(IncludeDeal1,Spreadsheet9.2!H1187,0)+IF(IncludeDeal2,Spreadsheet9.2!H2189,0)+IF(IncludeDeal4,Spreadsheet9.2!H3191,0)","v":-20711.900000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I185,0)+IF(IncludeDeal1,Spreadsheet9.2!I1187,0)+IF(IncludeDeal2,Spreadsheet9.2!I2189,0)+IF(IncludeDeal4,Spreadsheet9.2!I3191,0)","v":-20741.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J185,0)+IF(IncludeDeal1,Spreadsheet9.2!J1187,0)+IF(IncludeDeal2,Spreadsheet9.2!J2189,0)+IF(IncludeDeal4,Spreadsheet9.2!J3191,0)","v":-445460.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K185,0)+IF(IncludeDeal1,Spreadsheet9.2!K1187,0)+IF(IncludeDeal2,Spreadsheet9.2!K2189,0)+IF(IncludeDeal4,Spreadsheet9.2!K3191,0)","v":-509065.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L185,0)+IF(IncludeDeal1,Spreadsheet9.2!L1187,0)+IF(IncludeDeal2,Spreadsheet9.2!L2189,0)+IF(IncludeDeal4,Spreadsheet9.2!L3191,0)","v":-1479694.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M185,0)+IF(IncludeDeal1,Spreadsheet9.2!M1187,0)+IF(IncludeDeal2,Spreadsheet9.2!M2189,0)+IF(IncludeDeal4,Spreadsheet9.2!M3191,0)","v":-1696612.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N185,0)+IF(IncludeDeal1,Spreadsheet9.2!N1187,0)+IF(IncludeDeal2,Spreadsheet9.2!N2189,0)+IF(IncludeDeal4,Spreadsheet9.2!N3191,0)","v":-1727251.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O185,0)+IF(IncludeDeal1,Spreadsheet9.2!O1187,0)+IF(IncludeDeal2,Spreadsheet9.2!O2189,0)+IF(IncludeDeal4,Spreadsheet9.2!O3191,0)","v":-2229882.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P185,0)+IF(IncludeDeal1,Spreadsheet9.2!P1187,0)+IF(IncludeDeal2,Spreadsheet9.2!P2189,0)+IF(IncludeDeal4,Spreadsheet9.2!P3191,0)","v":-3056552.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q185,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1187,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2189,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3191,0)","v":-2600900.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R185,0)+IF(IncludeDeal1,Spreadsheet9.2!R1187,0)+IF(IncludeDeal2,Spreadsheet9.2!R2189,0)+IF(IncludeDeal4,Spreadsheet9.2!R3191,0)","v":-2346134.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S185,0)+IF(IncludeDeal1,Spreadsheet9.2!S1187,0)+IF(IncludeDeal2,Spreadsheet9.2!S2189,0)+IF(IncludeDeal4,Spreadsheet9.2!S3191,0)","v":-2178063.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T185,0)+IF(IncludeDeal1,Spreadsheet9.2!T1187,0)+IF(IncludeDeal2,Spreadsheet9.2!T2189,0)+IF(IncludeDeal4,Spreadsheet9.2!T3191,0)","v":-2147200},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U185,0)+IF(IncludeDeal1,Spreadsheet9.2!U1187,0)+IF(IncludeDeal2,Spreadsheet9.2!U2189,0)+IF(IncludeDeal4,Spreadsheet9.2!U3191,0)","v":-1582513.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V185,0)+IF(IncludeDeal1,Spreadsheet9.2!V1187,0)+IF(IncludeDeal2,Spreadsheet9.2!V2189,0)+IF(IncludeDeal4,Spreadsheet9.2!V3191,0)","v":-1848382.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W185,0)+IF(IncludeDeal1,Spreadsheet9.2!W1187,0)+IF(IncludeDeal2,Spreadsheet9.2!W2189,0)+IF(IncludeDeal4,Spreadsheet9.2!W3191,0)","v":-1241913.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X185,0)+IF(IncludeDeal1,Spreadsheet9.2!X1187,0)+IF(IncludeDeal2,Spreadsheet9.2!X2189,0)+IF(IncludeDeal4,Spreadsheet9.2!X3191,0)","v":-1397004.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y185,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1187,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2189,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3191,0)","v":-1156561.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z185,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1187,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2189,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3191,0)","v":-1139477.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA185,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3191,0)","v":-1620895},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB185,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3191,0)","v":-2102900.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC185,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3191,0)","v":-2331115.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD185,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3191,0)","v":-2678620.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE185,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3191,0)","v":-2641565.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF185,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3191,0)","v":-2194115},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG185,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3191,0)","v":-2637887.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH185,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3191,0)","v":-2445052.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI185,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3191,0)","v":-2521985.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ185,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3191,0)","v":-1837129.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK185,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3191,0)","v":-1565543.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL185,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3191,0)","v":-2068776.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM185,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3191,0)","v":-1964595.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN185,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3191,0)","v":-2209167.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO185,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3191,0)","v":-1982441.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP185,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3191,0)","v":-1854655.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ185,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3191,0)","v":-1481703.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR185,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3191,0)","v":-1673797},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS185,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3191,0)","v":-1665576.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT185,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3191,0)","v":-1616273.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU185,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3191,0)","v":-1561172.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV185,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3191,0)","v":-1428544.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW185,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3191,0)","v":-898234.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX185,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3191,0)","v":-873460.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY185,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3191,0)","v":-803047.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ185,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1187,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2189,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3191,0)","v":-798827.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA185,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3191,0)","v":-701180.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB185,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3191,0)","v":-630428.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC185,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3191,0)","v":-308185},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD185,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3191,0)","v":-398753.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE185,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3191,0)","v":-456800.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF185,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3191,0)","v":-515090},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG185,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3191,0)","v":-559957.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH185,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3191,0)","v":-625120.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI185,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3191,0)","v":-295561.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ185,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3191,0)","v":-298352.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK185,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3191,0)","v":-301942},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL185,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3191,0)","v":-304410.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM185,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3191,0)","v":-309011.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN185,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3191,0)","v":-312549.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO185,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1187,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2189,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3191,0)","v":-313896.2}]
[null,"Simulation 152",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C186,0)+IF(IncludeDeal1,Spreadsheet9.2!C1188,0)+IF(IncludeDeal2,Spreadsheet9.2!C2190,0)+IF(IncludeDeal4,Spreadsheet9.2!C3192,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E186,0)+IF(IncludeDeal1,Spreadsheet9.2!E1188,0)+IF(IncludeDeal2,Spreadsheet9.2!E2190,0)+IF(IncludeDeal4,Spreadsheet9.2!E3192,0)","v":5176.1000000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F186,0)+IF(IncludeDeal1,Spreadsheet9.2!F1188,0)+IF(IncludeDeal2,Spreadsheet9.2!F2190,0)+IF(IncludeDeal4,Spreadsheet9.2!F3192,0)","v":-14472.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G186,0)+IF(IncludeDeal1,Spreadsheet9.2!G1188,0)+IF(IncludeDeal2,Spreadsheet9.2!G2190,0)+IF(IncludeDeal4,Spreadsheet9.2!G3192,0)","v":615506},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H186,0)+IF(IncludeDeal1,Spreadsheet9.2!H1188,0)+IF(IncludeDeal2,Spreadsheet9.2!H2190,0)+IF(IncludeDeal4,Spreadsheet9.2!H3192,0)","v":125649.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I186,0)+IF(IncludeDeal1,Spreadsheet9.2!I1188,0)+IF(IncludeDeal2,Spreadsheet9.2!I2190,0)+IF(IncludeDeal4,Spreadsheet9.2!I3192,0)","v":238398.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J186,0)+IF(IncludeDeal1,Spreadsheet9.2!J1188,0)+IF(IncludeDeal2,Spreadsheet9.2!J2190,0)+IF(IncludeDeal4,Spreadsheet9.2!J3192,0)","v":-342604.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K186,0)+IF(IncludeDeal1,Spreadsheet9.2!K1188,0)+IF(IncludeDeal2,Spreadsheet9.2!K2190,0)+IF(IncludeDeal4,Spreadsheet9.2!K3192,0)","v":-1152663.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L186,0)+IF(IncludeDeal1,Spreadsheet9.2!L1188,0)+IF(IncludeDeal2,Spreadsheet9.2!L2190,0)+IF(IncludeDeal4,Spreadsheet9.2!L3192,0)","v":-992657.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M186,0)+IF(IncludeDeal1,Spreadsheet9.2!M1188,0)+IF(IncludeDeal2,Spreadsheet9.2!M2190,0)+IF(IncludeDeal4,Spreadsheet9.2!M3192,0)","v":-1344830.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N186,0)+IF(IncludeDeal1,Spreadsheet9.2!N1188,0)+IF(IncludeDeal2,Spreadsheet9.2!N2190,0)+IF(IncludeDeal4,Spreadsheet9.2!N3192,0)","v":-1529822.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O186,0)+IF(IncludeDeal1,Spreadsheet9.2!O1188,0)+IF(IncludeDeal2,Spreadsheet9.2!O2190,0)+IF(IncludeDeal4,Spreadsheet9.2!O3192,0)","v":-1924055.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P186,0)+IF(IncludeDeal1,Spreadsheet9.2!P1188,0)+IF(IncludeDeal2,Spreadsheet9.2!P2190,0)+IF(IncludeDeal4,Spreadsheet9.2!P3192,0)","v":-2043077.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q186,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1188,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2190,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3192,0)","v":-1078357.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R186,0)+IF(IncludeDeal1,Spreadsheet9.2!R1188,0)+IF(IncludeDeal2,Spreadsheet9.2!R2190,0)+IF(IncludeDeal4,Spreadsheet9.2!R3192,0)","v":-1743734.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S186,0)+IF(IncludeDeal1,Spreadsheet9.2!S1188,0)+IF(IncludeDeal2,Spreadsheet9.2!S2190,0)+IF(IncludeDeal4,Spreadsheet9.2!S3192,0)","v":-977722.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T186,0)+IF(IncludeDeal1,Spreadsheet9.2!T1188,0)+IF(IncludeDeal2,Spreadsheet9.2!T2190,0)+IF(IncludeDeal4,Spreadsheet9.2!T3192,0)","v":-1201516.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U186,0)+IF(IncludeDeal1,Spreadsheet9.2!U1188,0)+IF(IncludeDeal2,Spreadsheet9.2!U2190,0)+IF(IncludeDeal4,Spreadsheet9.2!U3192,0)","v":-1115072.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V186,0)+IF(IncludeDeal1,Spreadsheet9.2!V1188,0)+IF(IncludeDeal2,Spreadsheet9.2!V2190,0)+IF(IncludeDeal4,Spreadsheet9.2!V3192,0)","v":-1346930},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W186,0)+IF(IncludeDeal1,Spreadsheet9.2!W1188,0)+IF(IncludeDeal2,Spreadsheet9.2!W2190,0)+IF(IncludeDeal4,Spreadsheet9.2!W3192,0)","v":-1619933.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X186,0)+IF(IncludeDeal1,Spreadsheet9.2!X1188,0)+IF(IncludeDeal2,Spreadsheet9.2!X2190,0)+IF(IncludeDeal4,Spreadsheet9.2!X3192,0)","v":-2206930.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y186,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1188,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2190,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3192,0)","v":-2401152.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z186,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1188,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2190,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3192,0)","v":-2511060.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA186,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3192,0)","v":-2681133.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB186,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3192,0)","v":-2208721.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC186,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3192,0)","v":-1700003.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD186,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3192,0)","v":-2499671.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE186,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3192,0)","v":-1995297},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF186,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3192,0)","v":-1985279.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG186,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3192,0)","v":-1382409.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH186,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3192,0)","v":-1659649.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI186,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3192,0)","v":-1587517.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ186,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3192,0)","v":-1544246.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK186,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3192,0)","v":-1120428.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL186,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3192,0)","v":-1145432.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM186,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3192,0)","v":-1159703.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN186,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3192,0)","v":-962980.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO186,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3192,0)","v":-1305169.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP186,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3192,0)","v":-759743.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ186,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3192,0)","v":-1000974.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR186,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3192,0)","v":-915758.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS186,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3192,0)","v":-651004.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT186,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3192,0)","v":-785346.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU186,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3192,0)","v":-626986.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV186,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3192,0)","v":-384086.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW186,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3192,0)","v":-253263.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX186,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3192,0)","v":-106592.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY186,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3192,0)","v":155550.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ186,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1188,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2190,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3192,0)","v":278874.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA186,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3192,0)","v":212899.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB186,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3192,0)","v":225051.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC186,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3192,0)","v":276467},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD186,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3192,0)","v":290232.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE186,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3192,0)","v":285192.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF186,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3192,0)","v":228865.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG186,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3192,0)","v":161564.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH186,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3192,0)","v":32080.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI186,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3192,0)","v":-6687.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ186,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3192,0)","v":-5924.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK186,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3192,0)","v":-4575.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL186,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3192,0)","v":-7685},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM186,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3192,0)","v":-11461.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN186,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3192,0)","v":-16669.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO186,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1188,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2190,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3192,0)","v":-19725}]
[null,"Simulation 153",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C187,0)+IF(IncludeDeal1,Spreadsheet9.2!C1189,0)+IF(IncludeDeal2,Spreadsheet9.2!C2191,0)+IF(IncludeDeal4,Spreadsheet9.2!C3193,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E187,0)+IF(IncludeDeal1,Spreadsheet9.2!E1189,0)+IF(IncludeDeal2,Spreadsheet9.2!E2191,0)+IF(IncludeDeal4,Spreadsheet9.2!E3193,0)","v":-259919.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F187,0)+IF(IncludeDeal1,Spreadsheet9.2!F1189,0)+IF(IncludeDeal2,Spreadsheet9.2!F2191,0)+IF(IncludeDeal4,Spreadsheet9.2!F3193,0)","v":-877485.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G187,0)+IF(IncludeDeal1,Spreadsheet9.2!G1189,0)+IF(IncludeDeal2,Spreadsheet9.2!G2191,0)+IF(IncludeDeal4,Spreadsheet9.2!G3193,0)","v":-1084608.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H187,0)+IF(IncludeDeal1,Spreadsheet9.2!H1189,0)+IF(IncludeDeal2,Spreadsheet9.2!H2191,0)+IF(IncludeDeal4,Spreadsheet9.2!H3193,0)","v":-1407882},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I187,0)+IF(IncludeDeal1,Spreadsheet9.2!I1189,0)+IF(IncludeDeal2,Spreadsheet9.2!I2191,0)+IF(IncludeDeal4,Spreadsheet9.2!I3193,0)","v":-2812500.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J187,0)+IF(IncludeDeal1,Spreadsheet9.2!J1189,0)+IF(IncludeDeal2,Spreadsheet9.2!J2191,0)+IF(IncludeDeal4,Spreadsheet9.2!J3193,0)","v":-2829011.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K187,0)+IF(IncludeDeal1,Spreadsheet9.2!K1189,0)+IF(IncludeDeal2,Spreadsheet9.2!K2191,0)+IF(IncludeDeal4,Spreadsheet9.2!K3193,0)","v":-2901519.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L187,0)+IF(IncludeDeal1,Spreadsheet9.2!L1189,0)+IF(IncludeDeal2,Spreadsheet9.2!L2191,0)+IF(IncludeDeal4,Spreadsheet9.2!L3193,0)","v":-3316970.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M187,0)+IF(IncludeDeal1,Spreadsheet9.2!M1189,0)+IF(IncludeDeal2,Spreadsheet9.2!M2191,0)+IF(IncludeDeal4,Spreadsheet9.2!M3193,0)","v":-2901304.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N187,0)+IF(IncludeDeal1,Spreadsheet9.2!N1189,0)+IF(IncludeDeal2,Spreadsheet9.2!N2191,0)+IF(IncludeDeal4,Spreadsheet9.2!N3193,0)","v":-2685387.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O187,0)+IF(IncludeDeal1,Spreadsheet9.2!O1189,0)+IF(IncludeDeal2,Spreadsheet9.2!O2191,0)+IF(IncludeDeal4,Spreadsheet9.2!O3193,0)","v":-2613980.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P187,0)+IF(IncludeDeal1,Spreadsheet9.2!P1189,0)+IF(IncludeDeal2,Spreadsheet9.2!P2191,0)+IF(IncludeDeal4,Spreadsheet9.2!P3193,0)","v":-2771454.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q187,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1189,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2191,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3193,0)","v":-3063698.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R187,0)+IF(IncludeDeal1,Spreadsheet9.2!R1189,0)+IF(IncludeDeal2,Spreadsheet9.2!R2191,0)+IF(IncludeDeal4,Spreadsheet9.2!R3193,0)","v":-2648995.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S187,0)+IF(IncludeDeal1,Spreadsheet9.2!S1189,0)+IF(IncludeDeal2,Spreadsheet9.2!S2191,0)+IF(IncludeDeal4,Spreadsheet9.2!S3193,0)","v":-2761756.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T187,0)+IF(IncludeDeal1,Spreadsheet9.2!T1189,0)+IF(IncludeDeal2,Spreadsheet9.2!T2191,0)+IF(IncludeDeal4,Spreadsheet9.2!T3193,0)","v":-2583718.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U187,0)+IF(IncludeDeal1,Spreadsheet9.2!U1189,0)+IF(IncludeDeal2,Spreadsheet9.2!U2191,0)+IF(IncludeDeal4,Spreadsheet9.2!U3193,0)","v":-2978933.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V187,0)+IF(IncludeDeal1,Spreadsheet9.2!V1189,0)+IF(IncludeDeal2,Spreadsheet9.2!V2191,0)+IF(IncludeDeal4,Spreadsheet9.2!V3193,0)","v":-3313491.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W187,0)+IF(IncludeDeal1,Spreadsheet9.2!W1189,0)+IF(IncludeDeal2,Spreadsheet9.2!W2191,0)+IF(IncludeDeal4,Spreadsheet9.2!W3193,0)","v":-3554698.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X187,0)+IF(IncludeDeal1,Spreadsheet9.2!X1189,0)+IF(IncludeDeal2,Spreadsheet9.2!X2191,0)+IF(IncludeDeal4,Spreadsheet9.2!X3193,0)","v":-3758339.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y187,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1189,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2191,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3193,0)","v":-3606449.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z187,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1189,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2191,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3193,0)","v":-3546072.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA187,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3193,0)","v":-3385107.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB187,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3193,0)","v":-3470678},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC187,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3193,0)","v":-3486342},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD187,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3193,0)","v":-3493380.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE187,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3193,0)","v":-2994070.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF187,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3193,0)","v":-2337454},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG187,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3193,0)","v":-2615487.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH187,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3193,0)","v":-2689578.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI187,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3193,0)","v":-2232636.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ187,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3193,0)","v":-2101455.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK187,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3193,0)","v":-2253320.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL187,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3193,0)","v":-2237243.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM187,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3193,0)","v":-2069674.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN187,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3193,0)","v":-2011239.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO187,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3193,0)","v":-2402667},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP187,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3193,0)","v":-2397909.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ187,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3193,0)","v":-1936313.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR187,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3193,0)","v":-1880852.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS187,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3193,0)","v":-1806659.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT187,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3193,0)","v":-1810251.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU187,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3193,0)","v":-1759165},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV187,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3193,0)","v":-1722284.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW187,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3193,0)","v":-1174280.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX187,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3193,0)","v":-1102003.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY187,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3193,0)","v":-962114.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ187,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1189,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2191,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3193,0)","v":-890967},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA187,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3193,0)","v":-790663.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB187,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3193,0)","v":-707799.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC187,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3193,0)","v":-277935.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD187,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3193,0)","v":-317496.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE187,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3193,0)","v":-371609.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF187,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3193,0)","v":-429875.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG187,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3193,0)","v":-500016.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH187,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3193,0)","v":-549375.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI187,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3193,0)","v":-264388.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ187,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3193,0)","v":-268299.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK187,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3193,0)","v":-271198.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL187,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3193,0)","v":-274441.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM187,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3193,0)","v":-277795.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN187,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3193,0)","v":-282081.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO187,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1189,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2191,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3193,0)","v":-283927.40000000002}]
[null,"Simulation 154",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C188,0)+IF(IncludeDeal1,Spreadsheet9.2!C1190,0)+IF(IncludeDeal2,Spreadsheet9.2!C2192,0)+IF(IncludeDeal4,Spreadsheet9.2!C3194,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E188,0)+IF(IncludeDeal1,Spreadsheet9.2!E1190,0)+IF(IncludeDeal2,Spreadsheet9.2!E2192,0)+IF(IncludeDeal4,Spreadsheet9.2!E3194,0)","v":233561.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F188,0)+IF(IncludeDeal1,Spreadsheet9.2!F1190,0)+IF(IncludeDeal2,Spreadsheet9.2!F2192,0)+IF(IncludeDeal4,Spreadsheet9.2!F3194,0)","v":713950.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G188,0)+IF(IncludeDeal1,Spreadsheet9.2!G1190,0)+IF(IncludeDeal2,Spreadsheet9.2!G2192,0)+IF(IncludeDeal4,Spreadsheet9.2!G3194,0)","v":1056083.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H188,0)+IF(IncludeDeal1,Spreadsheet9.2!H1190,0)+IF(IncludeDeal2,Spreadsheet9.2!H2192,0)+IF(IncludeDeal4,Spreadsheet9.2!H3194,0)","v":457769.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I188,0)+IF(IncludeDeal1,Spreadsheet9.2!I1190,0)+IF(IncludeDeal2,Spreadsheet9.2!I2192,0)+IF(IncludeDeal4,Spreadsheet9.2!I3194,0)","v":791743},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J188,0)+IF(IncludeDeal1,Spreadsheet9.2!J1190,0)+IF(IncludeDeal2,Spreadsheet9.2!J2192,0)+IF(IncludeDeal4,Spreadsheet9.2!J3194,0)","v":-389433.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K188,0)+IF(IncludeDeal1,Spreadsheet9.2!K1190,0)+IF(IncludeDeal2,Spreadsheet9.2!K2192,0)+IF(IncludeDeal4,Spreadsheet9.2!K3194,0)","v":392433.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L188,0)+IF(IncludeDeal1,Spreadsheet9.2!L1190,0)+IF(IncludeDeal2,Spreadsheet9.2!L2192,0)+IF(IncludeDeal4,Spreadsheet9.2!L3194,0)","v":-327098.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M188,0)+IF(IncludeDeal1,Spreadsheet9.2!M1190,0)+IF(IncludeDeal2,Spreadsheet9.2!M2192,0)+IF(IncludeDeal4,Spreadsheet9.2!M3194,0)","v":502328.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N188,0)+IF(IncludeDeal1,Spreadsheet9.2!N1190,0)+IF(IncludeDeal2,Spreadsheet9.2!N2192,0)+IF(IncludeDeal4,Spreadsheet9.2!N3194,0)","v":-1279551.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O188,0)+IF(IncludeDeal1,Spreadsheet9.2!O1190,0)+IF(IncludeDeal2,Spreadsheet9.2!O2192,0)+IF(IncludeDeal4,Spreadsheet9.2!O3194,0)","v":490384.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P188,0)+IF(IncludeDeal1,Spreadsheet9.2!P1190,0)+IF(IncludeDeal2,Spreadsheet9.2!P2192,0)+IF(IncludeDeal4,Spreadsheet9.2!P3194,0)","v":210572.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q188,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1190,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2192,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3194,0)","v":1501871.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R188,0)+IF(IncludeDeal1,Spreadsheet9.2!R1190,0)+IF(IncludeDeal2,Spreadsheet9.2!R2192,0)+IF(IncludeDeal4,Spreadsheet9.2!R3194,0)","v":196379.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S188,0)+IF(IncludeDeal1,Spreadsheet9.2!S1190,0)+IF(IncludeDeal2,Spreadsheet9.2!S2192,0)+IF(IncludeDeal4,Spreadsheet9.2!S3194,0)","v":912413.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T188,0)+IF(IncludeDeal1,Spreadsheet9.2!T1190,0)+IF(IncludeDeal2,Spreadsheet9.2!T2192,0)+IF(IncludeDeal4,Spreadsheet9.2!T3194,0)","v":374729.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U188,0)+IF(IncludeDeal1,Spreadsheet9.2!U1190,0)+IF(IncludeDeal2,Spreadsheet9.2!U2192,0)+IF(IncludeDeal4,Spreadsheet9.2!U3194,0)","v":2323223.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V188,0)+IF(IncludeDeal1,Spreadsheet9.2!V1190,0)+IF(IncludeDeal2,Spreadsheet9.2!V2192,0)+IF(IncludeDeal4,Spreadsheet9.2!V3194,0)","v":2144283.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W188,0)+IF(IncludeDeal1,Spreadsheet9.2!W1190,0)+IF(IncludeDeal2,Spreadsheet9.2!W2192,0)+IF(IncludeDeal4,Spreadsheet9.2!W3194,0)","v":1556561.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X188,0)+IF(IncludeDeal1,Spreadsheet9.2!X1190,0)+IF(IncludeDeal2,Spreadsheet9.2!X2192,0)+IF(IncludeDeal4,Spreadsheet9.2!X3194,0)","v":1995703.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y188,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1190,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2192,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3194,0)","v":4323671.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z188,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1190,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2192,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3194,0)","v":3003013.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA188,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3194,0)","v":3639381},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB188,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3194,0)","v":2503642.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC188,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3194,0)","v":2237120.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD188,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3194,0)","v":1637432.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE188,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3194,0)","v":538381.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF188,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3194,0)","v":1581179.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG188,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3194,0)","v":1793608.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH188,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3194,0)","v":1199782.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI188,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3194,0)","v":1110217.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ188,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3194,0)","v":754951.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK188,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3194,0)","v":821704.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL188,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3194,0)","v":883004.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM188,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3194,0)","v":637914.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN188,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3194,0)","v":380813.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO188,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3194,0)","v":174439.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP188,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3194,0)","v":117337.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ188,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3194,0)","v":-39219.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR188,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3194,0)","v":442659.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS188,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3194,0)","v":286125},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT188,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3194,0)","v":12904.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU188,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3194,0)","v":-436416.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV188,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3194,0)","v":-796479.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW188,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3194,0)","v":-491406.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX188,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3194,0)","v":-611276.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY188,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3194,0)","v":-612683.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ188,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1190,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2192,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3194,0)","v":-749767.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA188,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3194,0)","v":-728208.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB188,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3194,0)","v":-729148.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC188,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3194,0)","v":-430183.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD188,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3194,0)","v":-549352.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE188,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3194,0)","v":-646771.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF188,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3194,0)","v":-717583.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG188,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3194,0)","v":-801555.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH188,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3194,0)","v":-868456.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI188,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3194,0)","v":-457933.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ188,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3194,0)","v":-462295},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK188,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3194,0)","v":-465716.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL188,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3194,0)","v":-468193.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM188,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3194,0)","v":-471378.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN188,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3194,0)","v":-473286.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO188,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1190,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2192,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3194,0)","v":-476145.1}]
[null,"Simulation 155",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C189,0)+IF(IncludeDeal1,Spreadsheet9.2!C1191,0)+IF(IncludeDeal2,Spreadsheet9.2!C2193,0)+IF(IncludeDeal4,Spreadsheet9.2!C3195,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E189,0)+IF(IncludeDeal1,Spreadsheet9.2!E1191,0)+IF(IncludeDeal2,Spreadsheet9.2!E2193,0)+IF(IncludeDeal4,Spreadsheet9.2!E3195,0)","v":769187.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F189,0)+IF(IncludeDeal1,Spreadsheet9.2!F1191,0)+IF(IncludeDeal2,Spreadsheet9.2!F2193,0)+IF(IncludeDeal4,Spreadsheet9.2!F3195,0)","v":42983.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G189,0)+IF(IncludeDeal1,Spreadsheet9.2!G1191,0)+IF(IncludeDeal2,Spreadsheet9.2!G2193,0)+IF(IncludeDeal4,Spreadsheet9.2!G3195,0)","v":313563.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H189,0)+IF(IncludeDeal1,Spreadsheet9.2!H1191,0)+IF(IncludeDeal2,Spreadsheet9.2!H2193,0)+IF(IncludeDeal4,Spreadsheet9.2!H3195,0)","v":1490957.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I189,0)+IF(IncludeDeal1,Spreadsheet9.2!I1191,0)+IF(IncludeDeal2,Spreadsheet9.2!I2193,0)+IF(IncludeDeal4,Spreadsheet9.2!I3195,0)","v":2005360},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J189,0)+IF(IncludeDeal1,Spreadsheet9.2!J1191,0)+IF(IncludeDeal2,Spreadsheet9.2!J2193,0)+IF(IncludeDeal4,Spreadsheet9.2!J3195,0)","v":1794463.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K189,0)+IF(IncludeDeal1,Spreadsheet9.2!K1191,0)+IF(IncludeDeal2,Spreadsheet9.2!K2193,0)+IF(IncludeDeal4,Spreadsheet9.2!K3195,0)","v":941612.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L189,0)+IF(IncludeDeal1,Spreadsheet9.2!L1191,0)+IF(IncludeDeal2,Spreadsheet9.2!L2193,0)+IF(IncludeDeal4,Spreadsheet9.2!L3195,0)","v":1026263.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M189,0)+IF(IncludeDeal1,Spreadsheet9.2!M1191,0)+IF(IncludeDeal2,Spreadsheet9.2!M2193,0)+IF(IncludeDeal4,Spreadsheet9.2!M3195,0)","v":1988691.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N189,0)+IF(IncludeDeal1,Spreadsheet9.2!N1191,0)+IF(IncludeDeal2,Spreadsheet9.2!N2193,0)+IF(IncludeDeal4,Spreadsheet9.2!N3195,0)","v":2134516.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O189,0)+IF(IncludeDeal1,Spreadsheet9.2!O1191,0)+IF(IncludeDeal2,Spreadsheet9.2!O2193,0)+IF(IncludeDeal4,Spreadsheet9.2!O3195,0)","v":1704327.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P189,0)+IF(IncludeDeal1,Spreadsheet9.2!P1191,0)+IF(IncludeDeal2,Spreadsheet9.2!P2193,0)+IF(IncludeDeal4,Spreadsheet9.2!P3195,0)","v":3112129.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q189,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1191,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2193,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3195,0)","v":3226831.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R189,0)+IF(IncludeDeal1,Spreadsheet9.2!R1191,0)+IF(IncludeDeal2,Spreadsheet9.2!R2193,0)+IF(IncludeDeal4,Spreadsheet9.2!R3195,0)","v":2850907.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S189,0)+IF(IncludeDeal1,Spreadsheet9.2!S1191,0)+IF(IncludeDeal2,Spreadsheet9.2!S2193,0)+IF(IncludeDeal4,Spreadsheet9.2!S3195,0)","v":3472480},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T189,0)+IF(IncludeDeal1,Spreadsheet9.2!T1191,0)+IF(IncludeDeal2,Spreadsheet9.2!T2193,0)+IF(IncludeDeal4,Spreadsheet9.2!T3195,0)","v":2554002.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U189,0)+IF(IncludeDeal1,Spreadsheet9.2!U1191,0)+IF(IncludeDeal2,Spreadsheet9.2!U2193,0)+IF(IncludeDeal4,Spreadsheet9.2!U3195,0)","v":3209580.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V189,0)+IF(IncludeDeal1,Spreadsheet9.2!V1191,0)+IF(IncludeDeal2,Spreadsheet9.2!V2193,0)+IF(IncludeDeal4,Spreadsheet9.2!V3195,0)","v":2200444.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W189,0)+IF(IncludeDeal1,Spreadsheet9.2!W1191,0)+IF(IncludeDeal2,Spreadsheet9.2!W2193,0)+IF(IncludeDeal4,Spreadsheet9.2!W3195,0)","v":2093183.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X189,0)+IF(IncludeDeal1,Spreadsheet9.2!X1191,0)+IF(IncludeDeal2,Spreadsheet9.2!X2193,0)+IF(IncludeDeal4,Spreadsheet9.2!X3195,0)","v":1991559.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y189,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1191,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2193,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3195,0)","v":2645979.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z189,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1191,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2193,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3195,0)","v":237965.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA189,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3195,0)","v":603587.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB189,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3195,0)","v":1260809.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC189,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3195,0)","v":105231.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD189,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3195,0)","v":-482031.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE189,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3195,0)","v":-548978.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF189,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3195,0)","v":-884886.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG189,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3195,0)","v":-1140575.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH189,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3195,0)","v":19937.900000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI189,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3195,0)","v":821132.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ189,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3195,0)","v":490611.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK189,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3195,0)","v":497473.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL189,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3195,0)","v":1264667},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM189,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3195,0)","v":1974429.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN189,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3195,0)","v":2021243.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO189,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3195,0)","v":1773284.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP189,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3195,0)","v":966685.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ189,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3195,0)","v":1847421.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR189,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3195,0)","v":1744500.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS189,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3195,0)","v":599743.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT189,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3195,0)","v":895366.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU189,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3195,0)","v":792969},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV189,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3195,0)","v":595544.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW189,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3195,0)","v":608342.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX189,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3195,0)","v":555226.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY189,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3195,0)","v":388887.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ189,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1191,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2193,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3195,0)","v":343193.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA189,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3195,0)","v":492344.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB189,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3195,0)","v":561372.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC189,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3195,0)","v":526909.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD189,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3195,0)","v":528781.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE189,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3195,0)","v":543027.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF189,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3195,0)","v":536212.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG189,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3195,0)","v":449538.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH189,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3195,0)","v":395078.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI189,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3195,0)","v":239779.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ189,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3195,0)","v":240080.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK189,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3195,0)","v":239463.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL189,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3195,0)","v":239249.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM189,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3195,0)","v":237538.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN189,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3195,0)","v":233837.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO189,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1191,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2193,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3195,0)","v":229120.8}]
[null,"Simulation 156",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C190,0)+IF(IncludeDeal1,Spreadsheet9.2!C1192,0)+IF(IncludeDeal2,Spreadsheet9.2!C2194,0)+IF(IncludeDeal4,Spreadsheet9.2!C3196,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E190,0)+IF(IncludeDeal1,Spreadsheet9.2!E1192,0)+IF(IncludeDeal2,Spreadsheet9.2!E2194,0)+IF(IncludeDeal4,Spreadsheet9.2!E3196,0)","v":690662},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F190,0)+IF(IncludeDeal1,Spreadsheet9.2!F1192,0)+IF(IncludeDeal2,Spreadsheet9.2!F2194,0)+IF(IncludeDeal4,Spreadsheet9.2!F3196,0)","v":707880.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G190,0)+IF(IncludeDeal1,Spreadsheet9.2!G1192,0)+IF(IncludeDeal2,Spreadsheet9.2!G2194,0)+IF(IncludeDeal4,Spreadsheet9.2!G3196,0)","v":-340809.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H190,0)+IF(IncludeDeal1,Spreadsheet9.2!H1192,0)+IF(IncludeDeal2,Spreadsheet9.2!H2194,0)+IF(IncludeDeal4,Spreadsheet9.2!H3196,0)","v":-218629.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I190,0)+IF(IncludeDeal1,Spreadsheet9.2!I1192,0)+IF(IncludeDeal2,Spreadsheet9.2!I2194,0)+IF(IncludeDeal4,Spreadsheet9.2!I3196,0)","v":483072},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J190,0)+IF(IncludeDeal1,Spreadsheet9.2!J1192,0)+IF(IncludeDeal2,Spreadsheet9.2!J2194,0)+IF(IncludeDeal4,Spreadsheet9.2!J3196,0)","v":1594298.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K190,0)+IF(IncludeDeal1,Spreadsheet9.2!K1192,0)+IF(IncludeDeal2,Spreadsheet9.2!K2194,0)+IF(IncludeDeal4,Spreadsheet9.2!K3196,0)","v":1420161.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L190,0)+IF(IncludeDeal1,Spreadsheet9.2!L1192,0)+IF(IncludeDeal2,Spreadsheet9.2!L2194,0)+IF(IncludeDeal4,Spreadsheet9.2!L3196,0)","v":833384.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M190,0)+IF(IncludeDeal1,Spreadsheet9.2!M1192,0)+IF(IncludeDeal2,Spreadsheet9.2!M2194,0)+IF(IncludeDeal4,Spreadsheet9.2!M3196,0)","v":3207942.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N190,0)+IF(IncludeDeal1,Spreadsheet9.2!N1192,0)+IF(IncludeDeal2,Spreadsheet9.2!N2194,0)+IF(IncludeDeal4,Spreadsheet9.2!N3196,0)","v":1865466.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O190,0)+IF(IncludeDeal1,Spreadsheet9.2!O1192,0)+IF(IncludeDeal2,Spreadsheet9.2!O2194,0)+IF(IncludeDeal4,Spreadsheet9.2!O3196,0)","v":1128994.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P190,0)+IF(IncludeDeal1,Spreadsheet9.2!P1192,0)+IF(IncludeDeal2,Spreadsheet9.2!P2194,0)+IF(IncludeDeal4,Spreadsheet9.2!P3196,0)","v":466756.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q190,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1192,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2194,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3196,0)","v":206226.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R190,0)+IF(IncludeDeal1,Spreadsheet9.2!R1192,0)+IF(IncludeDeal2,Spreadsheet9.2!R2194,0)+IF(IncludeDeal4,Spreadsheet9.2!R3196,0)","v":1716108.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S190,0)+IF(IncludeDeal1,Spreadsheet9.2!S1192,0)+IF(IncludeDeal2,Spreadsheet9.2!S2194,0)+IF(IncludeDeal4,Spreadsheet9.2!S3196,0)","v":2056561},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T190,0)+IF(IncludeDeal1,Spreadsheet9.2!T1192,0)+IF(IncludeDeal2,Spreadsheet9.2!T2194,0)+IF(IncludeDeal4,Spreadsheet9.2!T3196,0)","v":1779321.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U190,0)+IF(IncludeDeal1,Spreadsheet9.2!U1192,0)+IF(IncludeDeal2,Spreadsheet9.2!U2194,0)+IF(IncludeDeal4,Spreadsheet9.2!U3196,0)","v":2647931},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V190,0)+IF(IncludeDeal1,Spreadsheet9.2!V1192,0)+IF(IncludeDeal2,Spreadsheet9.2!V2194,0)+IF(IncludeDeal4,Spreadsheet9.2!V3196,0)","v":2656823.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W190,0)+IF(IncludeDeal1,Spreadsheet9.2!W1192,0)+IF(IncludeDeal2,Spreadsheet9.2!W2194,0)+IF(IncludeDeal4,Spreadsheet9.2!W3196,0)","v":3452585.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X190,0)+IF(IncludeDeal1,Spreadsheet9.2!X1192,0)+IF(IncludeDeal2,Spreadsheet9.2!X2194,0)+IF(IncludeDeal4,Spreadsheet9.2!X3196,0)","v":3370950.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y190,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1192,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2194,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3196,0)","v":4995278.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z190,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1192,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2194,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3196,0)","v":5534628.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA190,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3196,0)","v":3349403.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB190,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3196,0)","v":3233804.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC190,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3196,0)","v":2458099.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD190,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3196,0)","v":2147235.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE190,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3196,0)","v":1255622.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF190,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3196,0)","v":1935917.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG190,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3196,0)","v":2184866.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH190,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3196,0)","v":2451533.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI190,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3196,0)","v":1080430.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ190,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3196,0)","v":1336577.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK190,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3196,0)","v":2537060},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL190,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3196,0)","v":1990258.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM190,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3196,0)","v":3347580.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN190,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3196,0)","v":3070207.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO190,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3196,0)","v":3465509.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP190,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3196,0)","v":2667708.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ190,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3196,0)","v":2763967.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR190,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3196,0)","v":1643882},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS190,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3196,0)","v":1315424.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT190,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3196,0)","v":936574.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU190,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3196,0)","v":1121520.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV190,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3196,0)","v":861002.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW190,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3196,0)","v":769415.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX190,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3196,0)","v":861639.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY190,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3196,0)","v":749238},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ190,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1192,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2194,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3196,0)","v":836793.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA190,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3196,0)","v":751767.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB190,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3196,0)","v":626411.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC190,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3196,0)","v":485660.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD190,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3196,0)","v":402813.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE190,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3196,0)","v":391320.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF190,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3196,0)","v":361435.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG190,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3196,0)","v":219022.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH190,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3196,0)","v":132933.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI190,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3196,0)","v":60765.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ190,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3196,0)","v":58757.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK190,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3196,0)","v":57117.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL190,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3196,0)","v":55118.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM190,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3196,0)","v":53480.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN190,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3196,0)","v":49486},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO190,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1192,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2194,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3196,0)","v":45748.7}]
[null,"Simulation 157",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C191,0)+IF(IncludeDeal1,Spreadsheet9.2!C1193,0)+IF(IncludeDeal2,Spreadsheet9.2!C2195,0)+IF(IncludeDeal4,Spreadsheet9.2!C3197,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E191,0)+IF(IncludeDeal1,Spreadsheet9.2!E1193,0)+IF(IncludeDeal2,Spreadsheet9.2!E2195,0)+IF(IncludeDeal4,Spreadsheet9.2!E3197,0)","v":331726.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F191,0)+IF(IncludeDeal1,Spreadsheet9.2!F1193,0)+IF(IncludeDeal2,Spreadsheet9.2!F2195,0)+IF(IncludeDeal4,Spreadsheet9.2!F3197,0)","v":745596.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G191,0)+IF(IncludeDeal1,Spreadsheet9.2!G1193,0)+IF(IncludeDeal2,Spreadsheet9.2!G2195,0)+IF(IncludeDeal4,Spreadsheet9.2!G3197,0)","v":819868.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H191,0)+IF(IncludeDeal1,Spreadsheet9.2!H1193,0)+IF(IncludeDeal2,Spreadsheet9.2!H2195,0)+IF(IncludeDeal4,Spreadsheet9.2!H3197,0)","v":523915.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I191,0)+IF(IncludeDeal1,Spreadsheet9.2!I1193,0)+IF(IncludeDeal2,Spreadsheet9.2!I2195,0)+IF(IncludeDeal4,Spreadsheet9.2!I3197,0)","v":-84642.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J191,0)+IF(IncludeDeal1,Spreadsheet9.2!J1193,0)+IF(IncludeDeal2,Spreadsheet9.2!J2195,0)+IF(IncludeDeal4,Spreadsheet9.2!J3197,0)","v":-967994.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K191,0)+IF(IncludeDeal1,Spreadsheet9.2!K1193,0)+IF(IncludeDeal2,Spreadsheet9.2!K2195,0)+IF(IncludeDeal4,Spreadsheet9.2!K3197,0)","v":-924764.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L191,0)+IF(IncludeDeal1,Spreadsheet9.2!L1193,0)+IF(IncludeDeal2,Spreadsheet9.2!L2195,0)+IF(IncludeDeal4,Spreadsheet9.2!L3197,0)","v":-2452464.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M191,0)+IF(IncludeDeal1,Spreadsheet9.2!M1193,0)+IF(IncludeDeal2,Spreadsheet9.2!M2195,0)+IF(IncludeDeal4,Spreadsheet9.2!M3197,0)","v":-2428351.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N191,0)+IF(IncludeDeal1,Spreadsheet9.2!N1193,0)+IF(IncludeDeal2,Spreadsheet9.2!N2195,0)+IF(IncludeDeal4,Spreadsheet9.2!N3197,0)","v":-2642540.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O191,0)+IF(IncludeDeal1,Spreadsheet9.2!O1193,0)+IF(IncludeDeal2,Spreadsheet9.2!O2195,0)+IF(IncludeDeal4,Spreadsheet9.2!O3197,0)","v":-3309850.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P191,0)+IF(IncludeDeal1,Spreadsheet9.2!P1193,0)+IF(IncludeDeal2,Spreadsheet9.2!P2195,0)+IF(IncludeDeal4,Spreadsheet9.2!P3197,0)","v":-3457457.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q191,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1193,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2195,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3197,0)","v":-3464094.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R191,0)+IF(IncludeDeal1,Spreadsheet9.2!R1193,0)+IF(IncludeDeal2,Spreadsheet9.2!R2195,0)+IF(IncludeDeal4,Spreadsheet9.2!R3197,0)","v":-3226780},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S191,0)+IF(IncludeDeal1,Spreadsheet9.2!S1193,0)+IF(IncludeDeal2,Spreadsheet9.2!S2195,0)+IF(IncludeDeal4,Spreadsheet9.2!S3197,0)","v":-2666591.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T191,0)+IF(IncludeDeal1,Spreadsheet9.2!T1193,0)+IF(IncludeDeal2,Spreadsheet9.2!T2195,0)+IF(IncludeDeal4,Spreadsheet9.2!T3197,0)","v":-2505876.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U191,0)+IF(IncludeDeal1,Spreadsheet9.2!U1193,0)+IF(IncludeDeal2,Spreadsheet9.2!U2195,0)+IF(IncludeDeal4,Spreadsheet9.2!U3197,0)","v":-2521319.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V191,0)+IF(IncludeDeal1,Spreadsheet9.2!V1193,0)+IF(IncludeDeal2,Spreadsheet9.2!V2195,0)+IF(IncludeDeal4,Spreadsheet9.2!V3197,0)","v":-2988562.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W191,0)+IF(IncludeDeal1,Spreadsheet9.2!W1193,0)+IF(IncludeDeal2,Spreadsheet9.2!W2195,0)+IF(IncludeDeal4,Spreadsheet9.2!W3197,0)","v":-2815147.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X191,0)+IF(IncludeDeal1,Spreadsheet9.2!X1193,0)+IF(IncludeDeal2,Spreadsheet9.2!X2195,0)+IF(IncludeDeal4,Spreadsheet9.2!X3197,0)","v":-2715372.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y191,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1193,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2195,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3197,0)","v":-2605436.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z191,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1193,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2195,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3197,0)","v":-2563782},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA191,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3197,0)","v":-2293110.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB191,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3197,0)","v":-2188478.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC191,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3197,0)","v":-2035290.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD191,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3197,0)","v":-2211801.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE191,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3197,0)","v":-2411355},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF191,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3197,0)","v":-2690615.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG191,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3197,0)","v":-2482372.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH191,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3197,0)","v":-2282148.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI191,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3197,0)","v":-2084875.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ191,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3197,0)","v":-2057612.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK191,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3197,0)","v":-2125012.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL191,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3197,0)","v":-1939431.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM191,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3197,0)","v":-1723134.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN191,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3197,0)","v":-1583627.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO191,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3197,0)","v":-1521306.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP191,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3197,0)","v":-1354716.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ191,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3197,0)","v":-1030802.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR191,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3197,0)","v":-389021.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS191,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3197,0)","v":-133042.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT191,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3197,0)","v":-9927.7000000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU191,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3197,0)","v":-189562.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV191,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3197,0)","v":125811.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW191,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3197,0)","v":215324.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX191,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3197,0)","v":91948.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY191,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3197,0)","v":-19656.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ191,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1193,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2195,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3197,0)","v":171014.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA191,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3197,0)","v":226252.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB191,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3197,0)","v":102388.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC191,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3197,0)","v":192569.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD191,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3197,0)","v":159913.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE191,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3197,0)","v":84998.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF191,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3197,0)","v":31213.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG191,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3197,0)","v":-61094.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH191,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3197,0)","v":-185497.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI191,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3197,0)","v":-121522.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ191,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3197,0)","v":-123006.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK191,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3197,0)","v":-125044.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL191,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3197,0)","v":-128351},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM191,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3197,0)","v":-130446.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN191,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3197,0)","v":-133972.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO191,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1193,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2195,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3197,0)","v":-136698.29999999999}]
[null,"Simulation 158",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C192,0)+IF(IncludeDeal1,Spreadsheet9.2!C1194,0)+IF(IncludeDeal2,Spreadsheet9.2!C2196,0)+IF(IncludeDeal4,Spreadsheet9.2!C3198,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E192,0)+IF(IncludeDeal1,Spreadsheet9.2!E1194,0)+IF(IncludeDeal2,Spreadsheet9.2!E2196,0)+IF(IncludeDeal4,Spreadsheet9.2!E3198,0)","v":334487.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F192,0)+IF(IncludeDeal1,Spreadsheet9.2!F1194,0)+IF(IncludeDeal2,Spreadsheet9.2!F2196,0)+IF(IncludeDeal4,Spreadsheet9.2!F3198,0)","v":284215.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G192,0)+IF(IncludeDeal1,Spreadsheet9.2!G1194,0)+IF(IncludeDeal2,Spreadsheet9.2!G2196,0)+IF(IncludeDeal4,Spreadsheet9.2!G3198,0)","v":518555.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H192,0)+IF(IncludeDeal1,Spreadsheet9.2!H1194,0)+IF(IncludeDeal2,Spreadsheet9.2!H2196,0)+IF(IncludeDeal4,Spreadsheet9.2!H3198,0)","v":616549.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I192,0)+IF(IncludeDeal1,Spreadsheet9.2!I1194,0)+IF(IncludeDeal2,Spreadsheet9.2!I2196,0)+IF(IncludeDeal4,Spreadsheet9.2!I3198,0)","v":-340488},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J192,0)+IF(IncludeDeal1,Spreadsheet9.2!J1194,0)+IF(IncludeDeal2,Spreadsheet9.2!J2196,0)+IF(IncludeDeal4,Spreadsheet9.2!J3198,0)","v":-136276.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K192,0)+IF(IncludeDeal1,Spreadsheet9.2!K1194,0)+IF(IncludeDeal2,Spreadsheet9.2!K2196,0)+IF(IncludeDeal4,Spreadsheet9.2!K3198,0)","v":-381852.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L192,0)+IF(IncludeDeal1,Spreadsheet9.2!L1194,0)+IF(IncludeDeal2,Spreadsheet9.2!L2196,0)+IF(IncludeDeal4,Spreadsheet9.2!L3198,0)","v":-983923.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M192,0)+IF(IncludeDeal1,Spreadsheet9.2!M1194,0)+IF(IncludeDeal2,Spreadsheet9.2!M2196,0)+IF(IncludeDeal4,Spreadsheet9.2!M3198,0)","v":-1174903.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N192,0)+IF(IncludeDeal1,Spreadsheet9.2!N1194,0)+IF(IncludeDeal2,Spreadsheet9.2!N2196,0)+IF(IncludeDeal4,Spreadsheet9.2!N3198,0)","v":-1563894.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O192,0)+IF(IncludeDeal1,Spreadsheet9.2!O1194,0)+IF(IncludeDeal2,Spreadsheet9.2!O2196,0)+IF(IncludeDeal4,Spreadsheet9.2!O3198,0)","v":-1900225.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P192,0)+IF(IncludeDeal1,Spreadsheet9.2!P1194,0)+IF(IncludeDeal2,Spreadsheet9.2!P2196,0)+IF(IncludeDeal4,Spreadsheet9.2!P3198,0)","v":-1874308.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q192,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1194,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2196,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3198,0)","v":-2199368.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R192,0)+IF(IncludeDeal1,Spreadsheet9.2!R1194,0)+IF(IncludeDeal2,Spreadsheet9.2!R2196,0)+IF(IncludeDeal4,Spreadsheet9.2!R3198,0)","v":-2216158.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S192,0)+IF(IncludeDeal1,Spreadsheet9.2!S1194,0)+IF(IncludeDeal2,Spreadsheet9.2!S2196,0)+IF(IncludeDeal4,Spreadsheet9.2!S3198,0)","v":-1663274.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T192,0)+IF(IncludeDeal1,Spreadsheet9.2!T1194,0)+IF(IncludeDeal2,Spreadsheet9.2!T2196,0)+IF(IncludeDeal4,Spreadsheet9.2!T3198,0)","v":-1456364.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U192,0)+IF(IncludeDeal1,Spreadsheet9.2!U1194,0)+IF(IncludeDeal2,Spreadsheet9.2!U2196,0)+IF(IncludeDeal4,Spreadsheet9.2!U3198,0)","v":-1523447.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V192,0)+IF(IncludeDeal1,Spreadsheet9.2!V1194,0)+IF(IncludeDeal2,Spreadsheet9.2!V2196,0)+IF(IncludeDeal4,Spreadsheet9.2!V3198,0)","v":-1683476.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W192,0)+IF(IncludeDeal1,Spreadsheet9.2!W1194,0)+IF(IncludeDeal2,Spreadsheet9.2!W2196,0)+IF(IncludeDeal4,Spreadsheet9.2!W3198,0)","v":-2253039},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X192,0)+IF(IncludeDeal1,Spreadsheet9.2!X1194,0)+IF(IncludeDeal2,Spreadsheet9.2!X2196,0)+IF(IncludeDeal4,Spreadsheet9.2!X3198,0)","v":-2688613.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y192,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1194,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2196,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3198,0)","v":-2933438.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z192,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1194,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2196,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3198,0)","v":-2543394.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA192,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3198,0)","v":-2963629.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB192,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3198,0)","v":-2971935.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC192,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3198,0)","v":-2771833.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD192,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3198,0)","v":-2832441.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE192,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3198,0)","v":-2666715.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF192,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3198,0)","v":-2554621.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG192,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3198,0)","v":-2295556.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH192,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3198,0)","v":-2025098.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI192,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3198,0)","v":-2203705.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ192,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3198,0)","v":-2315867.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK192,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3198,0)","v":-2104856.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL192,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3198,0)","v":-2151192},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM192,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3198,0)","v":-2446992.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN192,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3198,0)","v":-2406519.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO192,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3198,0)","v":-2407088.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP192,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3198,0)","v":-2349059.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ192,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3198,0)","v":-2025216.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR192,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3198,0)","v":-1857686.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS192,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3198,0)","v":-1723201.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT192,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3198,0)","v":-1587693.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU192,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3198,0)","v":-1506146.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV192,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3198,0)","v":-1402419.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW192,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3198,0)","v":-1051758.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX192,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3198,0)","v":-992239.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY192,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3198,0)","v":-796126.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ192,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1194,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2196,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3198,0)","v":-631012.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA192,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3198,0)","v":-491990.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB192,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3198,0)","v":-383351.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC192,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3198,0)","v":-59299},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD192,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3198,0)","v":-103521.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE192,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3198,0)","v":-127206.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF192,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3198,0)","v":-143921.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG192,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3198,0)","v":-179468.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH192,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3198,0)","v":-249110.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI192,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3198,0)","v":-77410.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ192,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3198,0)","v":-76651.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK192,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3198,0)","v":-77777},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL192,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3198,0)","v":-78833},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM192,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3198,0)","v":-81661.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN192,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3198,0)","v":-85322.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO192,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1194,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2196,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3198,0)","v":-87246.5}]
[null,"Simulation 159",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C193,0)+IF(IncludeDeal1,Spreadsheet9.2!C1195,0)+IF(IncludeDeal2,Spreadsheet9.2!C2197,0)+IF(IncludeDeal4,Spreadsheet9.2!C3199,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E193,0)+IF(IncludeDeal1,Spreadsheet9.2!E1195,0)+IF(IncludeDeal2,Spreadsheet9.2!E2197,0)+IF(IncludeDeal4,Spreadsheet9.2!E3199,0)","v":-472525.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F193,0)+IF(IncludeDeal1,Spreadsheet9.2!F1195,0)+IF(IncludeDeal2,Spreadsheet9.2!F2197,0)+IF(IncludeDeal4,Spreadsheet9.2!F3199,0)","v":7911.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G193,0)+IF(IncludeDeal1,Spreadsheet9.2!G1195,0)+IF(IncludeDeal2,Spreadsheet9.2!G2197,0)+IF(IncludeDeal4,Spreadsheet9.2!G3199,0)","v":-496217.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H193,0)+IF(IncludeDeal1,Spreadsheet9.2!H1195,0)+IF(IncludeDeal2,Spreadsheet9.2!H2197,0)+IF(IncludeDeal4,Spreadsheet9.2!H3199,0)","v":-2113142.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I193,0)+IF(IncludeDeal1,Spreadsheet9.2!I1195,0)+IF(IncludeDeal2,Spreadsheet9.2!I2197,0)+IF(IncludeDeal4,Spreadsheet9.2!I3199,0)","v":-2568816.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J193,0)+IF(IncludeDeal1,Spreadsheet9.2!J1195,0)+IF(IncludeDeal2,Spreadsheet9.2!J2197,0)+IF(IncludeDeal4,Spreadsheet9.2!J3199,0)","v":-3108285.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K193,0)+IF(IncludeDeal1,Spreadsheet9.2!K1195,0)+IF(IncludeDeal2,Spreadsheet9.2!K2197,0)+IF(IncludeDeal4,Spreadsheet9.2!K3199,0)","v":-3122993.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L193,0)+IF(IncludeDeal1,Spreadsheet9.2!L1195,0)+IF(IncludeDeal2,Spreadsheet9.2!L2197,0)+IF(IncludeDeal4,Spreadsheet9.2!L3199,0)","v":-2950529},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M193,0)+IF(IncludeDeal1,Spreadsheet9.2!M1195,0)+IF(IncludeDeal2,Spreadsheet9.2!M2197,0)+IF(IncludeDeal4,Spreadsheet9.2!M3199,0)","v":-2396724.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N193,0)+IF(IncludeDeal1,Spreadsheet9.2!N1195,0)+IF(IncludeDeal2,Spreadsheet9.2!N2197,0)+IF(IncludeDeal4,Spreadsheet9.2!N3199,0)","v":-1504004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O193,0)+IF(IncludeDeal1,Spreadsheet9.2!O1195,0)+IF(IncludeDeal2,Spreadsheet9.2!O2197,0)+IF(IncludeDeal4,Spreadsheet9.2!O3199,0)","v":-826393.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P193,0)+IF(IncludeDeal1,Spreadsheet9.2!P1195,0)+IF(IncludeDeal2,Spreadsheet9.2!P2197,0)+IF(IncludeDeal4,Spreadsheet9.2!P3199,0)","v":-685895.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q193,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1195,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2197,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3199,0)","v":-1836400.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R193,0)+IF(IncludeDeal1,Spreadsheet9.2!R1195,0)+IF(IncludeDeal2,Spreadsheet9.2!R2197,0)+IF(IncludeDeal4,Spreadsheet9.2!R3199,0)","v":-2163016.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S193,0)+IF(IncludeDeal1,Spreadsheet9.2!S1195,0)+IF(IncludeDeal2,Spreadsheet9.2!S2197,0)+IF(IncludeDeal4,Spreadsheet9.2!S3199,0)","v":-1875191.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T193,0)+IF(IncludeDeal1,Spreadsheet9.2!T1195,0)+IF(IncludeDeal2,Spreadsheet9.2!T2197,0)+IF(IncludeDeal4,Spreadsheet9.2!T3199,0)","v":-1401989.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U193,0)+IF(IncludeDeal1,Spreadsheet9.2!U1195,0)+IF(IncludeDeal2,Spreadsheet9.2!U2197,0)+IF(IncludeDeal4,Spreadsheet9.2!U3199,0)","v":-594146.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V193,0)+IF(IncludeDeal1,Spreadsheet9.2!V1195,0)+IF(IncludeDeal2,Spreadsheet9.2!V2197,0)+IF(IncludeDeal4,Spreadsheet9.2!V3199,0)","v":-620237.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W193,0)+IF(IncludeDeal1,Spreadsheet9.2!W1195,0)+IF(IncludeDeal2,Spreadsheet9.2!W2197,0)+IF(IncludeDeal4,Spreadsheet9.2!W3199,0)","v":-1130766.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X193,0)+IF(IncludeDeal1,Spreadsheet9.2!X1195,0)+IF(IncludeDeal2,Spreadsheet9.2!X2197,0)+IF(IncludeDeal4,Spreadsheet9.2!X3199,0)","v":-864316.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y193,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1195,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2197,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3199,0)","v":-847839.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z193,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1195,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2197,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3199,0)","v":-315558.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA193,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3199,0)","v":331267.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB193,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3199,0)","v":-264858.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC193,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3199,0)","v":244457.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD193,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3199,0)","v":2185618.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE193,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3199,0)","v":3168923.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF193,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3199,0)","v":3327782.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG193,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3199,0)","v":1514514.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH193,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3199,0)","v":1602419.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI193,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3199,0)","v":87324.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ193,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3199,0)","v":230469},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK193,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3199,0)","v":920489.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL193,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3199,0)","v":322178.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM193,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3199,0)","v":-689313.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN193,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3199,0)","v":-1172757.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO193,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3199,0)","v":-1606839.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP193,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3199,0)","v":-1447284.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ193,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3199,0)","v":-680289.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR193,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3199,0)","v":-351619},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS193,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3199,0)","v":-446810.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT193,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3199,0)","v":-418913.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU193,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3199,0)","v":-226155.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV193,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3199,0)","v":-441100},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW193,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3199,0)","v":98180.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX193,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3199,0)","v":56350.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY193,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3199,0)","v":-339331.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ193,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1195,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2197,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3199,0)","v":-382255.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA193,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3199,0)","v":-320707.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB193,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3199,0)","v":-495319},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC193,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3199,0)","v":-156074.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD193,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3199,0)","v":-280920.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE193,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3199,0)","v":-351642.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF193,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3199,0)","v":-492433.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG193,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3199,0)","v":-608071.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH193,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3199,0)","v":-665570.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI193,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3199,0)","v":-321721.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ193,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3199,0)","v":-325451.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK193,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3199,0)","v":-329939.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL193,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3199,0)","v":-331857.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM193,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3199,0)","v":-336199.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN193,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3199,0)","v":-339099.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO193,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1195,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2197,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3199,0)","v":-340952.7}]
[null,"Simulation 160",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C194,0)+IF(IncludeDeal1,Spreadsheet9.2!C1196,0)+IF(IncludeDeal2,Spreadsheet9.2!C2198,0)+IF(IncludeDeal4,Spreadsheet9.2!C3200,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E194,0)+IF(IncludeDeal1,Spreadsheet9.2!E1196,0)+IF(IncludeDeal2,Spreadsheet9.2!E2198,0)+IF(IncludeDeal4,Spreadsheet9.2!E3200,0)","v":88410.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F194,0)+IF(IncludeDeal1,Spreadsheet9.2!F1196,0)+IF(IncludeDeal2,Spreadsheet9.2!F2198,0)+IF(IncludeDeal4,Spreadsheet9.2!F3200,0)","v":-244152.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G194,0)+IF(IncludeDeal1,Spreadsheet9.2!G1196,0)+IF(IncludeDeal2,Spreadsheet9.2!G2198,0)+IF(IncludeDeal4,Spreadsheet9.2!G3200,0)","v":337208.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H194,0)+IF(IncludeDeal1,Spreadsheet9.2!H1196,0)+IF(IncludeDeal2,Spreadsheet9.2!H2198,0)+IF(IncludeDeal4,Spreadsheet9.2!H3200,0)","v":994514.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I194,0)+IF(IncludeDeal1,Spreadsheet9.2!I1196,0)+IF(IncludeDeal2,Spreadsheet9.2!I2198,0)+IF(IncludeDeal4,Spreadsheet9.2!I3200,0)","v":-375922.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J194,0)+IF(IncludeDeal1,Spreadsheet9.2!J1196,0)+IF(IncludeDeal2,Spreadsheet9.2!J2198,0)+IF(IncludeDeal4,Spreadsheet9.2!J3200,0)","v":-378431.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K194,0)+IF(IncludeDeal1,Spreadsheet9.2!K1196,0)+IF(IncludeDeal2,Spreadsheet9.2!K2198,0)+IF(IncludeDeal4,Spreadsheet9.2!K3200,0)","v":-499029.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L194,0)+IF(IncludeDeal1,Spreadsheet9.2!L1196,0)+IF(IncludeDeal2,Spreadsheet9.2!L2198,0)+IF(IncludeDeal4,Spreadsheet9.2!L3200,0)","v":-577023.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M194,0)+IF(IncludeDeal1,Spreadsheet9.2!M1196,0)+IF(IncludeDeal2,Spreadsheet9.2!M2198,0)+IF(IncludeDeal4,Spreadsheet9.2!M3200,0)","v":-288676},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N194,0)+IF(IncludeDeal1,Spreadsheet9.2!N1196,0)+IF(IncludeDeal2,Spreadsheet9.2!N2198,0)+IF(IncludeDeal4,Spreadsheet9.2!N3200,0)","v":-1126496.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O194,0)+IF(IncludeDeal1,Spreadsheet9.2!O1196,0)+IF(IncludeDeal2,Spreadsheet9.2!O2198,0)+IF(IncludeDeal4,Spreadsheet9.2!O3200,0)","v":-939926.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P194,0)+IF(IncludeDeal1,Spreadsheet9.2!P1196,0)+IF(IncludeDeal2,Spreadsheet9.2!P2198,0)+IF(IncludeDeal4,Spreadsheet9.2!P3200,0)","v":-1458240.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q194,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1196,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2198,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3200,0)","v":-1718397.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R194,0)+IF(IncludeDeal1,Spreadsheet9.2!R1196,0)+IF(IncludeDeal2,Spreadsheet9.2!R2198,0)+IF(IncludeDeal4,Spreadsheet9.2!R3200,0)","v":-1955665.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S194,0)+IF(IncludeDeal1,Spreadsheet9.2!S1196,0)+IF(IncludeDeal2,Spreadsheet9.2!S2198,0)+IF(IncludeDeal4,Spreadsheet9.2!S3200,0)","v":-1529668.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T194,0)+IF(IncludeDeal1,Spreadsheet9.2!T1196,0)+IF(IncludeDeal2,Spreadsheet9.2!T2198,0)+IF(IncludeDeal4,Spreadsheet9.2!T3200,0)","v":-2206860.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U194,0)+IF(IncludeDeal1,Spreadsheet9.2!U1196,0)+IF(IncludeDeal2,Spreadsheet9.2!U2198,0)+IF(IncludeDeal4,Spreadsheet9.2!U3200,0)","v":-2310627},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V194,0)+IF(IncludeDeal1,Spreadsheet9.2!V1196,0)+IF(IncludeDeal2,Spreadsheet9.2!V2198,0)+IF(IncludeDeal4,Spreadsheet9.2!V3200,0)","v":-2580500.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W194,0)+IF(IncludeDeal1,Spreadsheet9.2!W1196,0)+IF(IncludeDeal2,Spreadsheet9.2!W2198,0)+IF(IncludeDeal4,Spreadsheet9.2!W3200,0)","v":-2727410},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X194,0)+IF(IncludeDeal1,Spreadsheet9.2!X1196,0)+IF(IncludeDeal2,Spreadsheet9.2!X2198,0)+IF(IncludeDeal4,Spreadsheet9.2!X3200,0)","v":-2701510.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y194,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1196,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2198,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3200,0)","v":-2317577.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z194,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1196,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2198,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3200,0)","v":-3079000.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA194,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3200,0)","v":-3165134.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB194,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3200,0)","v":-3151654},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC194,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3200,0)","v":-3171878.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD194,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3200,0)","v":-3199090.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE194,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3200,0)","v":-3002709.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF194,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3200,0)","v":-3048960.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG194,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3200,0)","v":-2931790.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH194,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3200,0)","v":-2804585.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI194,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3200,0)","v":-2715773.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ194,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3200,0)","v":-2643239.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK194,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3200,0)","v":-2490016.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL194,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3200,0)","v":-2427275.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM194,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3200,0)","v":-2366150.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN194,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3200,0)","v":-2168811.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO194,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3200,0)","v":-2050596.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP194,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3200,0)","v":-1959699.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ194,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3200,0)","v":-1715665.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR194,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3200,0)","v":-1518066.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS194,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3200,0)","v":-1349687.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT194,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3200,0)","v":-1210190.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU194,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3200,0)","v":-1073161.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV194,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3200,0)","v":-923122.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW194,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3200,0)","v":-757387.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX194,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3200,0)","v":-617299.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY194,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3200,0)","v":-445233.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ194,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1196,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2198,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3200,0)","v":-311980.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA194,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3200,0)","v":-191188.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB194,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3200,0)","v":-83551.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC194,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3200,0)","v":85091},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD194,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3200,0)","v":32693.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE194,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3200,0)","v":-45119.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF194,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3200,0)","v":-149905},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG194,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3200,0)","v":-220522},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH194,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3200,0)","v":-280533.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI194,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3200,0)","v":-142347.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ194,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3200,0)","v":-143812.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK194,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3200,0)","v":-145242.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL194,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3200,0)","v":-149100.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM194,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3200,0)","v":-151495.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN194,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3200,0)","v":-154873.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO194,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1196,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2198,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3200,0)","v":-158350.39999999999}]
[null,"Simulation 161",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C195,0)+IF(IncludeDeal1,Spreadsheet9.2!C1197,0)+IF(IncludeDeal2,Spreadsheet9.2!C2199,0)+IF(IncludeDeal4,Spreadsheet9.2!C3201,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E195,0)+IF(IncludeDeal1,Spreadsheet9.2!E1197,0)+IF(IncludeDeal2,Spreadsheet9.2!E2199,0)+IF(IncludeDeal4,Spreadsheet9.2!E3201,0)","v":581975.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F195,0)+IF(IncludeDeal1,Spreadsheet9.2!F1197,0)+IF(IncludeDeal2,Spreadsheet9.2!F2199,0)+IF(IncludeDeal4,Spreadsheet9.2!F3201,0)","v":220078.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G195,0)+IF(IncludeDeal1,Spreadsheet9.2!G1197,0)+IF(IncludeDeal2,Spreadsheet9.2!G2199,0)+IF(IncludeDeal4,Spreadsheet9.2!G3201,0)","v":424270.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H195,0)+IF(IncludeDeal1,Spreadsheet9.2!H1197,0)+IF(IncludeDeal2,Spreadsheet9.2!H2199,0)+IF(IncludeDeal4,Spreadsheet9.2!H3201,0)","v":183886.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I195,0)+IF(IncludeDeal1,Spreadsheet9.2!I1197,0)+IF(IncludeDeal2,Spreadsheet9.2!I2199,0)+IF(IncludeDeal4,Spreadsheet9.2!I3201,0)","v":156148.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J195,0)+IF(IncludeDeal1,Spreadsheet9.2!J1197,0)+IF(IncludeDeal2,Spreadsheet9.2!J2199,0)+IF(IncludeDeal4,Spreadsheet9.2!J3201,0)","v":637683.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K195,0)+IF(IncludeDeal1,Spreadsheet9.2!K1197,0)+IF(IncludeDeal2,Spreadsheet9.2!K2199,0)+IF(IncludeDeal4,Spreadsheet9.2!K3201,0)","v":1868556.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L195,0)+IF(IncludeDeal1,Spreadsheet9.2!L1197,0)+IF(IncludeDeal2,Spreadsheet9.2!L2199,0)+IF(IncludeDeal4,Spreadsheet9.2!L3201,0)","v":3254464.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M195,0)+IF(IncludeDeal1,Spreadsheet9.2!M1197,0)+IF(IncludeDeal2,Spreadsheet9.2!M2199,0)+IF(IncludeDeal4,Spreadsheet9.2!M3201,0)","v":3557989},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N195,0)+IF(IncludeDeal1,Spreadsheet9.2!N1197,0)+IF(IncludeDeal2,Spreadsheet9.2!N2199,0)+IF(IncludeDeal4,Spreadsheet9.2!N3201,0)","v":3760610.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O195,0)+IF(IncludeDeal1,Spreadsheet9.2!O1197,0)+IF(IncludeDeal2,Spreadsheet9.2!O2199,0)+IF(IncludeDeal4,Spreadsheet9.2!O3201,0)","v":3435355.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P195,0)+IF(IncludeDeal1,Spreadsheet9.2!P1197,0)+IF(IncludeDeal2,Spreadsheet9.2!P2199,0)+IF(IncludeDeal4,Spreadsheet9.2!P3201,0)","v":2543710.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q195,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1197,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2199,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3201,0)","v":2098595.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R195,0)+IF(IncludeDeal1,Spreadsheet9.2!R1197,0)+IF(IncludeDeal2,Spreadsheet9.2!R2199,0)+IF(IncludeDeal4,Spreadsheet9.2!R3201,0)","v":674910.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S195,0)+IF(IncludeDeal1,Spreadsheet9.2!S1197,0)+IF(IncludeDeal2,Spreadsheet9.2!S2199,0)+IF(IncludeDeal4,Spreadsheet9.2!S3201,0)","v":2602567.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T195,0)+IF(IncludeDeal1,Spreadsheet9.2!T1197,0)+IF(IncludeDeal2,Spreadsheet9.2!T2199,0)+IF(IncludeDeal4,Spreadsheet9.2!T3201,0)","v":1505080.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U195,0)+IF(IncludeDeal1,Spreadsheet9.2!U1197,0)+IF(IncludeDeal2,Spreadsheet9.2!U2199,0)+IF(IncludeDeal4,Spreadsheet9.2!U3201,0)","v":2222260.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V195,0)+IF(IncludeDeal1,Spreadsheet9.2!V1197,0)+IF(IncludeDeal2,Spreadsheet9.2!V2199,0)+IF(IncludeDeal4,Spreadsheet9.2!V3201,0)","v":2876355.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W195,0)+IF(IncludeDeal1,Spreadsheet9.2!W1197,0)+IF(IncludeDeal2,Spreadsheet9.2!W2199,0)+IF(IncludeDeal4,Spreadsheet9.2!W3201,0)","v":2806006.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X195,0)+IF(IncludeDeal1,Spreadsheet9.2!X1197,0)+IF(IncludeDeal2,Spreadsheet9.2!X2199,0)+IF(IncludeDeal4,Spreadsheet9.2!X3201,0)","v":2323282.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y195,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1197,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2199,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3201,0)","v":4873448},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z195,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1197,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2199,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3201,0)","v":7025212.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA195,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3201,0)","v":5417940.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB195,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3201,0)","v":4626000.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC195,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3201,0)","v":3665803.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD195,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3201,0)","v":5008002.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE195,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3201,0)","v":6917490.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF195,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3201,0)","v":6509218.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG195,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3201,0)","v":9298771},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH195,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3201,0)","v":10627921.699999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI195,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3201,0)","v":9909896.6999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ195,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3201,0)","v":7073994.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK195,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3201,0)","v":9554443.8000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL195,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3201,0)","v":6947705.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM195,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3201,0)","v":7567784.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN195,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3201,0)","v":7105195.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO195,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3201,0)","v":3360808.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP195,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3201,0)","v":3796278.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ195,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3201,0)","v":2240614.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR195,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3201,0)","v":1124785.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS195,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3201,0)","v":239724.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT195,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3201,0)","v":62570.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU195,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3201,0)","v":-428693.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV195,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3201,0)","v":-440141.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW195,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3201,0)","v":-123644.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX195,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3201,0)","v":-87714.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY195,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3201,0)","v":-103677.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ195,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1197,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2199,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3201,0)","v":-279228},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA195,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3201,0)","v":-568599.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB195,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3201,0)","v":-703076},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC195,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3201,0)","v":-403338.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD195,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3201,0)","v":-454623.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE195,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3201,0)","v":-494923.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF195,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3201,0)","v":-541682.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG195,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3201,0)","v":-623136.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH195,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3201,0)","v":-689771.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI195,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3201,0)","v":-350901.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ195,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3201,0)","v":-352319},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK195,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3201,0)","v":-353638.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL195,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3201,0)","v":-356891.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM195,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3201,0)","v":-360167.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN195,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3201,0)","v":-361126.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO195,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1197,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2199,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3201,0)","v":-363159.9}]
[null,"Simulation 162",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C196,0)+IF(IncludeDeal1,Spreadsheet9.2!C1198,0)+IF(IncludeDeal2,Spreadsheet9.2!C2200,0)+IF(IncludeDeal4,Spreadsheet9.2!C3202,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E196,0)+IF(IncludeDeal1,Spreadsheet9.2!E1198,0)+IF(IncludeDeal2,Spreadsheet9.2!E2200,0)+IF(IncludeDeal4,Spreadsheet9.2!E3202,0)","v":-324774.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F196,0)+IF(IncludeDeal1,Spreadsheet9.2!F1198,0)+IF(IncludeDeal2,Spreadsheet9.2!F2200,0)+IF(IncludeDeal4,Spreadsheet9.2!F3202,0)","v":-628481.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G196,0)+IF(IncludeDeal1,Spreadsheet9.2!G1198,0)+IF(IncludeDeal2,Spreadsheet9.2!G2200,0)+IF(IncludeDeal4,Spreadsheet9.2!G3202,0)","v":-739691.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H196,0)+IF(IncludeDeal1,Spreadsheet9.2!H1198,0)+IF(IncludeDeal2,Spreadsheet9.2!H2200,0)+IF(IncludeDeal4,Spreadsheet9.2!H3202,0)","v":-1799511},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I196,0)+IF(IncludeDeal1,Spreadsheet9.2!I1198,0)+IF(IncludeDeal2,Spreadsheet9.2!I2200,0)+IF(IncludeDeal4,Spreadsheet9.2!I3202,0)","v":-1297158.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J196,0)+IF(IncludeDeal1,Spreadsheet9.2!J1198,0)+IF(IncludeDeal2,Spreadsheet9.2!J2200,0)+IF(IncludeDeal4,Spreadsheet9.2!J3202,0)","v":-2143952.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K196,0)+IF(IncludeDeal1,Spreadsheet9.2!K1198,0)+IF(IncludeDeal2,Spreadsheet9.2!K2200,0)+IF(IncludeDeal4,Spreadsheet9.2!K3202,0)","v":-971903.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L196,0)+IF(IncludeDeal1,Spreadsheet9.2!L1198,0)+IF(IncludeDeal2,Spreadsheet9.2!L2200,0)+IF(IncludeDeal4,Spreadsheet9.2!L3202,0)","v":-777881.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M196,0)+IF(IncludeDeal1,Spreadsheet9.2!M1198,0)+IF(IncludeDeal2,Spreadsheet9.2!M2200,0)+IF(IncludeDeal4,Spreadsheet9.2!M3202,0)","v":-347139.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N196,0)+IF(IncludeDeal1,Spreadsheet9.2!N1198,0)+IF(IncludeDeal2,Spreadsheet9.2!N2200,0)+IF(IncludeDeal4,Spreadsheet9.2!N3202,0)","v":1272504.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O196,0)+IF(IncludeDeal1,Spreadsheet9.2!O1198,0)+IF(IncludeDeal2,Spreadsheet9.2!O2200,0)+IF(IncludeDeal4,Spreadsheet9.2!O3202,0)","v":813547.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P196,0)+IF(IncludeDeal1,Spreadsheet9.2!P1198,0)+IF(IncludeDeal2,Spreadsheet9.2!P2200,0)+IF(IncludeDeal4,Spreadsheet9.2!P3202,0)","v":727910.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q196,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1198,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2200,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3202,0)","v":1740346.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R196,0)+IF(IncludeDeal1,Spreadsheet9.2!R1198,0)+IF(IncludeDeal2,Spreadsheet9.2!R2200,0)+IF(IncludeDeal4,Spreadsheet9.2!R3202,0)","v":1610152.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S196,0)+IF(IncludeDeal1,Spreadsheet9.2!S1198,0)+IF(IncludeDeal2,Spreadsheet9.2!S2200,0)+IF(IncludeDeal4,Spreadsheet9.2!S3202,0)","v":2649616.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T196,0)+IF(IncludeDeal1,Spreadsheet9.2!T1198,0)+IF(IncludeDeal2,Spreadsheet9.2!T2200,0)+IF(IncludeDeal4,Spreadsheet9.2!T3202,0)","v":2304612.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U196,0)+IF(IncludeDeal1,Spreadsheet9.2!U1198,0)+IF(IncludeDeal2,Spreadsheet9.2!U2200,0)+IF(IncludeDeal4,Spreadsheet9.2!U3202,0)","v":3070607},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V196,0)+IF(IncludeDeal1,Spreadsheet9.2!V1198,0)+IF(IncludeDeal2,Spreadsheet9.2!V2200,0)+IF(IncludeDeal4,Spreadsheet9.2!V3202,0)","v":3337934.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W196,0)+IF(IncludeDeal1,Spreadsheet9.2!W1198,0)+IF(IncludeDeal2,Spreadsheet9.2!W2200,0)+IF(IncludeDeal4,Spreadsheet9.2!W3202,0)","v":3423074.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X196,0)+IF(IncludeDeal1,Spreadsheet9.2!X1198,0)+IF(IncludeDeal2,Spreadsheet9.2!X2200,0)+IF(IncludeDeal4,Spreadsheet9.2!X3202,0)","v":2431126.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y196,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1198,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2200,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3202,0)","v":2831815.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z196,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1198,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2200,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3202,0)","v":3649154.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA196,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3202,0)","v":3666282.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB196,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3202,0)","v":4103392.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC196,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3202,0)","v":3071980},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD196,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3202,0)","v":2479221.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE196,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3202,0)","v":4668534.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF196,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3202,0)","v":3876373.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG196,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3202,0)","v":5719614.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH196,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3202,0)","v":5601344.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI196,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3202,0)","v":5694072.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ196,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3202,0)","v":5236586.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK196,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3202,0)","v":5458126.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL196,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3202,0)","v":5106056},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM196,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3202,0)","v":4016184.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN196,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3202,0)","v":3738808},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO196,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3202,0)","v":3613262},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP196,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3202,0)","v":2360431.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ196,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3202,0)","v":2160145},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR196,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3202,0)","v":2495498.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS196,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3202,0)","v":1473845.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT196,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3202,0)","v":644406.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU196,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3202,0)","v":324697.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV196,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3202,0)","v":-454666},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW196,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3202,0)","v":-324910.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX196,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3202,0)","v":70650.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY196,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3202,0)","v":-239040.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ196,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1198,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2200,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3202,0)","v":-290911.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA196,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3202,0)","v":-365487.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB196,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3202,0)","v":-478585.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC196,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3202,0)","v":-291955.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD196,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3202,0)","v":-339950.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE196,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3202,0)","v":-388512.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF196,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3202,0)","v":-428712.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG196,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3202,0)","v":-452518.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH196,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3202,0)","v":-548525.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI196,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3202,0)","v":-288140.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ196,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3202,0)","v":-290029.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK196,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3202,0)","v":-292327},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL196,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3202,0)","v":-294548.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM196,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3202,0)","v":-297205.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN196,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3202,0)","v":-300069.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO196,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1198,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2200,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3202,0)","v":-302169}]
[null,"Simulation 163",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C197,0)+IF(IncludeDeal1,Spreadsheet9.2!C1199,0)+IF(IncludeDeal2,Spreadsheet9.2!C2201,0)+IF(IncludeDeal4,Spreadsheet9.2!C3203,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E197,0)+IF(IncludeDeal1,Spreadsheet9.2!E1199,0)+IF(IncludeDeal2,Spreadsheet9.2!E2201,0)+IF(IncludeDeal4,Spreadsheet9.2!E3203,0)","v":-534878.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F197,0)+IF(IncludeDeal1,Spreadsheet9.2!F1199,0)+IF(IncludeDeal2,Spreadsheet9.2!F2201,0)+IF(IncludeDeal4,Spreadsheet9.2!F3203,0)","v":-533409.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G197,0)+IF(IncludeDeal1,Spreadsheet9.2!G1199,0)+IF(IncludeDeal2,Spreadsheet9.2!G2201,0)+IF(IncludeDeal4,Spreadsheet9.2!G3203,0)","v":-341483.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H197,0)+IF(IncludeDeal1,Spreadsheet9.2!H1199,0)+IF(IncludeDeal2,Spreadsheet9.2!H2201,0)+IF(IncludeDeal4,Spreadsheet9.2!H3203,0)","v":-1465623},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I197,0)+IF(IncludeDeal1,Spreadsheet9.2!I1199,0)+IF(IncludeDeal2,Spreadsheet9.2!I2201,0)+IF(IncludeDeal4,Spreadsheet9.2!I3203,0)","v":-1293308},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J197,0)+IF(IncludeDeal1,Spreadsheet9.2!J1199,0)+IF(IncludeDeal2,Spreadsheet9.2!J2201,0)+IF(IncludeDeal4,Spreadsheet9.2!J3203,0)","v":-1747095.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K197,0)+IF(IncludeDeal1,Spreadsheet9.2!K1199,0)+IF(IncludeDeal2,Spreadsheet9.2!K2201,0)+IF(IncludeDeal4,Spreadsheet9.2!K3203,0)","v":-469984.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L197,0)+IF(IncludeDeal1,Spreadsheet9.2!L1199,0)+IF(IncludeDeal2,Spreadsheet9.2!L2201,0)+IF(IncludeDeal4,Spreadsheet9.2!L3203,0)","v":208726.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M197,0)+IF(IncludeDeal1,Spreadsheet9.2!M1199,0)+IF(IncludeDeal2,Spreadsheet9.2!M2201,0)+IF(IncludeDeal4,Spreadsheet9.2!M3203,0)","v":194681.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N197,0)+IF(IncludeDeal1,Spreadsheet9.2!N1199,0)+IF(IncludeDeal2,Spreadsheet9.2!N2201,0)+IF(IncludeDeal4,Spreadsheet9.2!N3203,0)","v":376200.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O197,0)+IF(IncludeDeal1,Spreadsheet9.2!O1199,0)+IF(IncludeDeal2,Spreadsheet9.2!O2201,0)+IF(IncludeDeal4,Spreadsheet9.2!O3203,0)","v":353193.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P197,0)+IF(IncludeDeal1,Spreadsheet9.2!P1199,0)+IF(IncludeDeal2,Spreadsheet9.2!P2201,0)+IF(IncludeDeal4,Spreadsheet9.2!P3203,0)","v":-433425.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q197,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1199,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2201,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3203,0)","v":-789464.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R197,0)+IF(IncludeDeal1,Spreadsheet9.2!R1199,0)+IF(IncludeDeal2,Spreadsheet9.2!R2201,0)+IF(IncludeDeal4,Spreadsheet9.2!R3203,0)","v":-295458.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S197,0)+IF(IncludeDeal1,Spreadsheet9.2!S1199,0)+IF(IncludeDeal2,Spreadsheet9.2!S2201,0)+IF(IncludeDeal4,Spreadsheet9.2!S3203,0)","v":-303799.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T197,0)+IF(IncludeDeal1,Spreadsheet9.2!T1199,0)+IF(IncludeDeal2,Spreadsheet9.2!T2201,0)+IF(IncludeDeal4,Spreadsheet9.2!T3203,0)","v":-623691.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U197,0)+IF(IncludeDeal1,Spreadsheet9.2!U1199,0)+IF(IncludeDeal2,Spreadsheet9.2!U2201,0)+IF(IncludeDeal4,Spreadsheet9.2!U3203,0)","v":-481901.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V197,0)+IF(IncludeDeal1,Spreadsheet9.2!V1199,0)+IF(IncludeDeal2,Spreadsheet9.2!V2201,0)+IF(IncludeDeal4,Spreadsheet9.2!V3203,0)","v":-212661.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W197,0)+IF(IncludeDeal1,Spreadsheet9.2!W1199,0)+IF(IncludeDeal2,Spreadsheet9.2!W2201,0)+IF(IncludeDeal4,Spreadsheet9.2!W3203,0)","v":-562763.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X197,0)+IF(IncludeDeal1,Spreadsheet9.2!X1199,0)+IF(IncludeDeal2,Spreadsheet9.2!X2201,0)+IF(IncludeDeal4,Spreadsheet9.2!X3203,0)","v":-707429.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y197,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1199,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2201,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3203,0)","v":-1241489.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z197,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1199,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2201,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3203,0)","v":-1923595.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA197,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3203,0)","v":-1603827.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB197,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3203,0)","v":-1890055.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC197,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3203,0)","v":-2129366.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD197,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3203,0)","v":-2534201.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE197,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3203,0)","v":-2416392.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF197,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3203,0)","v":-2241271.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG197,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3203,0)","v":-2124602.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH197,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3203,0)","v":-2087001.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI197,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3203,0)","v":-2141706.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ197,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3203,0)","v":-2246951},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK197,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3203,0)","v":-1846995.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL197,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3203,0)","v":-1418617.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM197,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3203,0)","v":-1844264.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN197,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3203,0)","v":-1739794},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO197,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3203,0)","v":-1357102.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP197,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3203,0)","v":-1030028},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ197,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3203,0)","v":-431448.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR197,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3203,0)","v":-833155.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS197,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3203,0)","v":-994810.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT197,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3203,0)","v":-803737},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU197,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3203,0)","v":-634328.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV197,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3203,0)","v":-499311},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW197,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3203,0)","v":-78239.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX197,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3203,0)","v":-25073.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY197,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3203,0)","v":181799.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ197,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1199,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2201,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3203,0)","v":175346.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA197,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3203,0)","v":51807.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB197,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3203,0)","v":-100760},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC197,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3203,0)","v":163769.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD197,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3203,0)","v":-48027.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE197,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3203,0)","v":-212627.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF197,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3203,0)","v":-323787.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG197,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3203,0)","v":-477761.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH197,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3203,0)","v":-534518.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI197,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3203,0)","v":-271992.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ197,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3203,0)","v":-280639.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK197,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3203,0)","v":-287301.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL197,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3203,0)","v":-292189.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM197,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3203,0)","v":-296424.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN197,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3203,0)","v":-300277.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO197,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1199,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2201,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3203,0)","v":-302212.3}]
[null,"Simulation 164",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C198,0)+IF(IncludeDeal1,Spreadsheet9.2!C1200,0)+IF(IncludeDeal2,Spreadsheet9.2!C2202,0)+IF(IncludeDeal4,Spreadsheet9.2!C3204,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E198,0)+IF(IncludeDeal1,Spreadsheet9.2!E1200,0)+IF(IncludeDeal2,Spreadsheet9.2!E2202,0)+IF(IncludeDeal4,Spreadsheet9.2!E3204,0)","v":-356467.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F198,0)+IF(IncludeDeal1,Spreadsheet9.2!F1200,0)+IF(IncludeDeal2,Spreadsheet9.2!F2202,0)+IF(IncludeDeal4,Spreadsheet9.2!F3204,0)","v":-103306.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G198,0)+IF(IncludeDeal1,Spreadsheet9.2!G1200,0)+IF(IncludeDeal2,Spreadsheet9.2!G2202,0)+IF(IncludeDeal4,Spreadsheet9.2!G3204,0)","v":441038.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H198,0)+IF(IncludeDeal1,Spreadsheet9.2!H1200,0)+IF(IncludeDeal2,Spreadsheet9.2!H2202,0)+IF(IncludeDeal4,Spreadsheet9.2!H3204,0)","v":245872},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I198,0)+IF(IncludeDeal1,Spreadsheet9.2!I1200,0)+IF(IncludeDeal2,Spreadsheet9.2!I2202,0)+IF(IncludeDeal4,Spreadsheet9.2!I3204,0)","v":686413},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J198,0)+IF(IncludeDeal1,Spreadsheet9.2!J1200,0)+IF(IncludeDeal2,Spreadsheet9.2!J2202,0)+IF(IncludeDeal4,Spreadsheet9.2!J3204,0)","v":856857.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K198,0)+IF(IncludeDeal1,Spreadsheet9.2!K1200,0)+IF(IncludeDeal2,Spreadsheet9.2!K2202,0)+IF(IncludeDeal4,Spreadsheet9.2!K3204,0)","v":-12707.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L198,0)+IF(IncludeDeal1,Spreadsheet9.2!L1200,0)+IF(IncludeDeal2,Spreadsheet9.2!L2202,0)+IF(IncludeDeal4,Spreadsheet9.2!L3204,0)","v":185428},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M198,0)+IF(IncludeDeal1,Spreadsheet9.2!M1200,0)+IF(IncludeDeal2,Spreadsheet9.2!M2202,0)+IF(IncludeDeal4,Spreadsheet9.2!M3204,0)","v":-1219737},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N198,0)+IF(IncludeDeal1,Spreadsheet9.2!N1200,0)+IF(IncludeDeal2,Spreadsheet9.2!N2202,0)+IF(IncludeDeal4,Spreadsheet9.2!N3204,0)","v":-67983.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O198,0)+IF(IncludeDeal1,Spreadsheet9.2!O1200,0)+IF(IncludeDeal2,Spreadsheet9.2!O2202,0)+IF(IncludeDeal4,Spreadsheet9.2!O3204,0)","v":-201045.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P198,0)+IF(IncludeDeal1,Spreadsheet9.2!P1200,0)+IF(IncludeDeal2,Spreadsheet9.2!P2202,0)+IF(IncludeDeal4,Spreadsheet9.2!P3204,0)","v":-427002.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q198,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1200,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2202,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3204,0)","v":276433.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R198,0)+IF(IncludeDeal1,Spreadsheet9.2!R1200,0)+IF(IncludeDeal2,Spreadsheet9.2!R2202,0)+IF(IncludeDeal4,Spreadsheet9.2!R3204,0)","v":116042.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S198,0)+IF(IncludeDeal1,Spreadsheet9.2!S1200,0)+IF(IncludeDeal2,Spreadsheet9.2!S2202,0)+IF(IncludeDeal4,Spreadsheet9.2!S3204,0)","v":-4061.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T198,0)+IF(IncludeDeal1,Spreadsheet9.2!T1200,0)+IF(IncludeDeal2,Spreadsheet9.2!T2202,0)+IF(IncludeDeal4,Spreadsheet9.2!T3204,0)","v":465867.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U198,0)+IF(IncludeDeal1,Spreadsheet9.2!U1200,0)+IF(IncludeDeal2,Spreadsheet9.2!U2202,0)+IF(IncludeDeal4,Spreadsheet9.2!U3204,0)","v":-84028.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V198,0)+IF(IncludeDeal1,Spreadsheet9.2!V1200,0)+IF(IncludeDeal2,Spreadsheet9.2!V2202,0)+IF(IncludeDeal4,Spreadsheet9.2!V3204,0)","v":-37988.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W198,0)+IF(IncludeDeal1,Spreadsheet9.2!W1200,0)+IF(IncludeDeal2,Spreadsheet9.2!W2202,0)+IF(IncludeDeal4,Spreadsheet9.2!W3204,0)","v":975147.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X198,0)+IF(IncludeDeal1,Spreadsheet9.2!X1200,0)+IF(IncludeDeal2,Spreadsheet9.2!X2202,0)+IF(IncludeDeal4,Spreadsheet9.2!X3204,0)","v":418857.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y198,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1200,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2202,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3204,0)","v":650875.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z198,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1200,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2202,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3204,0)","v":-103112.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA198,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3204,0)","v":231841},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB198,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3204,0)","v":1338150},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC198,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3204,0)","v":1723654.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD198,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3204,0)","v":1475628.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE198,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3204,0)","v":1329513.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF198,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3204,0)","v":847990.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG198,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3204,0)","v":184364.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH198,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3204,0)","v":1483223.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI198,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3204,0)","v":2321091.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ198,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3204,0)","v":897201.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK198,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3204,0)","v":-9058.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL198,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3204,0)","v":-539378},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM198,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3204,0)","v":-1205227.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN198,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3204,0)","v":-774405.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO198,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3204,0)","v":-993298.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP198,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3204,0)","v":-998106.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ198,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3204,0)","v":-301232.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR198,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3204,0)","v":52675.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS198,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3204,0)","v":673125.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT198,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3204,0)","v":817248},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU198,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3204,0)","v":339693.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV198,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3204,0)","v":452305},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW198,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3204,0)","v":604629.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX198,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3204,0)","v":521780.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY198,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3204,0)","v":423038.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ198,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1200,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2202,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3204,0)","v":225305.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA198,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3204,0)","v":-84489.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB198,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3204,0)","v":-190156.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC198,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3204,0)","v":-21118},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD198,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3204,0)","v":-101047.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE198,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3204,0)","v":-176157.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF198,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3204,0)","v":-236248.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG198,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3204,0)","v":-346810.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH198,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3204,0)","v":-409871},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI198,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3204,0)","v":-229790.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ198,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3204,0)","v":-232728.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK198,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3204,0)","v":-234801},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL198,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3204,0)","v":-237550.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM198,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3204,0)","v":-239886.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN198,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3204,0)","v":-244815.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO198,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1200,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2202,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3204,0)","v":-246707.7}]
[null,"Simulation 165",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C199,0)+IF(IncludeDeal1,Spreadsheet9.2!C1201,0)+IF(IncludeDeal2,Spreadsheet9.2!C2203,0)+IF(IncludeDeal4,Spreadsheet9.2!C3205,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E199,0)+IF(IncludeDeal1,Spreadsheet9.2!E1201,0)+IF(IncludeDeal2,Spreadsheet9.2!E2203,0)+IF(IncludeDeal4,Spreadsheet9.2!E3205,0)","v":710012},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F199,0)+IF(IncludeDeal1,Spreadsheet9.2!F1201,0)+IF(IncludeDeal2,Spreadsheet9.2!F2203,0)+IF(IncludeDeal4,Spreadsheet9.2!F3205,0)","v":316600.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G199,0)+IF(IncludeDeal1,Spreadsheet9.2!G1201,0)+IF(IncludeDeal2,Spreadsheet9.2!G2203,0)+IF(IncludeDeal4,Spreadsheet9.2!G3205,0)","v":-15720.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H199,0)+IF(IncludeDeal1,Spreadsheet9.2!H1201,0)+IF(IncludeDeal2,Spreadsheet9.2!H2203,0)+IF(IncludeDeal4,Spreadsheet9.2!H3205,0)","v":-676326.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I199,0)+IF(IncludeDeal1,Spreadsheet9.2!I1201,0)+IF(IncludeDeal2,Spreadsheet9.2!I2203,0)+IF(IncludeDeal4,Spreadsheet9.2!I3205,0)","v":-803072.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J199,0)+IF(IncludeDeal1,Spreadsheet9.2!J1201,0)+IF(IncludeDeal2,Spreadsheet9.2!J2203,0)+IF(IncludeDeal4,Spreadsheet9.2!J3205,0)","v":-534645.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K199,0)+IF(IncludeDeal1,Spreadsheet9.2!K1201,0)+IF(IncludeDeal2,Spreadsheet9.2!K2203,0)+IF(IncludeDeal4,Spreadsheet9.2!K3205,0)","v":-448103.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L199,0)+IF(IncludeDeal1,Spreadsheet9.2!L1201,0)+IF(IncludeDeal2,Spreadsheet9.2!L2203,0)+IF(IncludeDeal4,Spreadsheet9.2!L3205,0)","v":-450311.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M199,0)+IF(IncludeDeal1,Spreadsheet9.2!M1201,0)+IF(IncludeDeal2,Spreadsheet9.2!M2203,0)+IF(IncludeDeal4,Spreadsheet9.2!M3205,0)","v":220094},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N199,0)+IF(IncludeDeal1,Spreadsheet9.2!N1201,0)+IF(IncludeDeal2,Spreadsheet9.2!N2203,0)+IF(IncludeDeal4,Spreadsheet9.2!N3205,0)","v":-101551.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O199,0)+IF(IncludeDeal1,Spreadsheet9.2!O1201,0)+IF(IncludeDeal2,Spreadsheet9.2!O2203,0)+IF(IncludeDeal4,Spreadsheet9.2!O3205,0)","v":-819463.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P199,0)+IF(IncludeDeal1,Spreadsheet9.2!P1201,0)+IF(IncludeDeal2,Spreadsheet9.2!P2203,0)+IF(IncludeDeal4,Spreadsheet9.2!P3205,0)","v":-516192.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q199,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1201,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2203,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3205,0)","v":-1085217.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R199,0)+IF(IncludeDeal1,Spreadsheet9.2!R1201,0)+IF(IncludeDeal2,Spreadsheet9.2!R2203,0)+IF(IncludeDeal4,Spreadsheet9.2!R3205,0)","v":-1482952.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S199,0)+IF(IncludeDeal1,Spreadsheet9.2!S1201,0)+IF(IncludeDeal2,Spreadsheet9.2!S2203,0)+IF(IncludeDeal4,Spreadsheet9.2!S3205,0)","v":-1149535.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T199,0)+IF(IncludeDeal1,Spreadsheet9.2!T1201,0)+IF(IncludeDeal2,Spreadsheet9.2!T2203,0)+IF(IncludeDeal4,Spreadsheet9.2!T3205,0)","v":-473144.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U199,0)+IF(IncludeDeal1,Spreadsheet9.2!U1201,0)+IF(IncludeDeal2,Spreadsheet9.2!U2203,0)+IF(IncludeDeal4,Spreadsheet9.2!U3205,0)","v":-535425},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V199,0)+IF(IncludeDeal1,Spreadsheet9.2!V1201,0)+IF(IncludeDeal2,Spreadsheet9.2!V2203,0)+IF(IncludeDeal4,Spreadsheet9.2!V3205,0)","v":-1824330.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W199,0)+IF(IncludeDeal1,Spreadsheet9.2!W1201,0)+IF(IncludeDeal2,Spreadsheet9.2!W2203,0)+IF(IncludeDeal4,Spreadsheet9.2!W3205,0)","v":-1214399.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X199,0)+IF(IncludeDeal1,Spreadsheet9.2!X1201,0)+IF(IncludeDeal2,Spreadsheet9.2!X2203,0)+IF(IncludeDeal4,Spreadsheet9.2!X3205,0)","v":-1300323},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y199,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1201,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2203,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3205,0)","v":-1187788.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z199,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1201,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2203,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3205,0)","v":-1335612.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA199,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3205,0)","v":-834431},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB199,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3205,0)","v":-497679.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC199,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3205,0)","v":-765329.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD199,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3205,0)","v":-1392339.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE199,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3205,0)","v":-807535},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF199,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3205,0)","v":-1735939.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG199,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3205,0)","v":-1249829},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH199,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3205,0)","v":-1346049.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI199,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3205,0)","v":-2032974},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ199,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3205,0)","v":-2321497.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK199,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3205,0)","v":-2133472.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL199,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3205,0)","v":-2090323.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM199,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3205,0)","v":-2294092.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN199,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3205,0)","v":-2164663.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO199,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3205,0)","v":-2086839.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP199,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3205,0)","v":-1926824.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ199,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3205,0)","v":-1596386},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR199,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3205,0)","v":-1498778.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS199,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3205,0)","v":-1283385.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT199,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3205,0)","v":-1126083.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU199,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3205,0)","v":-987918.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV199,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3205,0)","v":-913092.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW199,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3205,0)","v":-655874.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX199,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3205,0)","v":-451962.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY199,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3205,0)","v":-233010.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ199,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1201,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2203,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3205,0)","v":18128.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA199,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3205,0)","v":202671.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB199,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3205,0)","v":203662.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC199,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3205,0)","v":310891.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD199,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3205,0)","v":277450.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE199,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3205,0)","v":273190.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF199,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3205,0)","v":285651.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG199,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3205,0)","v":211469},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH199,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3205,0)","v":107983.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI199,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3205,0)","v":60094},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ199,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3205,0)","v":57663.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK199,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3205,0)","v":54097.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL199,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3205,0)","v":52972.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM199,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3205,0)","v":51286.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN199,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3205,0)","v":48144},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO199,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1201,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2203,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3205,0)","v":44394}]
[null,"Simulation 166",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C200,0)+IF(IncludeDeal1,Spreadsheet9.2!C1202,0)+IF(IncludeDeal2,Spreadsheet9.2!C2204,0)+IF(IncludeDeal4,Spreadsheet9.2!C3206,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E200,0)+IF(IncludeDeal1,Spreadsheet9.2!E1202,0)+IF(IncludeDeal2,Spreadsheet9.2!E2204,0)+IF(IncludeDeal4,Spreadsheet9.2!E3206,0)","v":713737.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F200,0)+IF(IncludeDeal1,Spreadsheet9.2!F1202,0)+IF(IncludeDeal2,Spreadsheet9.2!F2204,0)+IF(IncludeDeal4,Spreadsheet9.2!F3206,0)","v":-337467.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G200,0)+IF(IncludeDeal1,Spreadsheet9.2!G1202,0)+IF(IncludeDeal2,Spreadsheet9.2!G2204,0)+IF(IncludeDeal4,Spreadsheet9.2!G3206,0)","v":-203616.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H200,0)+IF(IncludeDeal1,Spreadsheet9.2!H1202,0)+IF(IncludeDeal2,Spreadsheet9.2!H2204,0)+IF(IncludeDeal4,Spreadsheet9.2!H3206,0)","v":-617135},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I200,0)+IF(IncludeDeal1,Spreadsheet9.2!I1202,0)+IF(IncludeDeal2,Spreadsheet9.2!I2204,0)+IF(IncludeDeal4,Spreadsheet9.2!I3206,0)","v":-151993.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J200,0)+IF(IncludeDeal1,Spreadsheet9.2!J1202,0)+IF(IncludeDeal2,Spreadsheet9.2!J2204,0)+IF(IncludeDeal4,Spreadsheet9.2!J3206,0)","v":-421754.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K200,0)+IF(IncludeDeal1,Spreadsheet9.2!K1202,0)+IF(IncludeDeal2,Spreadsheet9.2!K2204,0)+IF(IncludeDeal4,Spreadsheet9.2!K3206,0)","v":473981.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L200,0)+IF(IncludeDeal1,Spreadsheet9.2!L1202,0)+IF(IncludeDeal2,Spreadsheet9.2!L2204,0)+IF(IncludeDeal4,Spreadsheet9.2!L3206,0)","v":1184516},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M200,0)+IF(IncludeDeal1,Spreadsheet9.2!M1202,0)+IF(IncludeDeal2,Spreadsheet9.2!M2204,0)+IF(IncludeDeal4,Spreadsheet9.2!M3206,0)","v":767795.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N200,0)+IF(IncludeDeal1,Spreadsheet9.2!N1202,0)+IF(IncludeDeal2,Spreadsheet9.2!N2204,0)+IF(IncludeDeal4,Spreadsheet9.2!N3206,0)","v":865431.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O200,0)+IF(IncludeDeal1,Spreadsheet9.2!O1202,0)+IF(IncludeDeal2,Spreadsheet9.2!O2204,0)+IF(IncludeDeal4,Spreadsheet9.2!O3206,0)","v":1902376.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P200,0)+IF(IncludeDeal1,Spreadsheet9.2!P1202,0)+IF(IncludeDeal2,Spreadsheet9.2!P2204,0)+IF(IncludeDeal4,Spreadsheet9.2!P3206,0)","v":97483.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q200,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1202,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2204,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3206,0)","v":-1050192.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R200,0)+IF(IncludeDeal1,Spreadsheet9.2!R1202,0)+IF(IncludeDeal2,Spreadsheet9.2!R2204,0)+IF(IncludeDeal4,Spreadsheet9.2!R3206,0)","v":-939428.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S200,0)+IF(IncludeDeal1,Spreadsheet9.2!S1202,0)+IF(IncludeDeal2,Spreadsheet9.2!S2204,0)+IF(IncludeDeal4,Spreadsheet9.2!S3206,0)","v":-876457},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T200,0)+IF(IncludeDeal1,Spreadsheet9.2!T1202,0)+IF(IncludeDeal2,Spreadsheet9.2!T2204,0)+IF(IncludeDeal4,Spreadsheet9.2!T3206,0)","v":-634498.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U200,0)+IF(IncludeDeal1,Spreadsheet9.2!U1202,0)+IF(IncludeDeal2,Spreadsheet9.2!U2204,0)+IF(IncludeDeal4,Spreadsheet9.2!U3206,0)","v":-882314.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V200,0)+IF(IncludeDeal1,Spreadsheet9.2!V1202,0)+IF(IncludeDeal2,Spreadsheet9.2!V2204,0)+IF(IncludeDeal4,Spreadsheet9.2!V3206,0)","v":-1306371.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W200,0)+IF(IncludeDeal1,Spreadsheet9.2!W1202,0)+IF(IncludeDeal2,Spreadsheet9.2!W2204,0)+IF(IncludeDeal4,Spreadsheet9.2!W3206,0)","v":-1003113.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X200,0)+IF(IncludeDeal1,Spreadsheet9.2!X1202,0)+IF(IncludeDeal2,Spreadsheet9.2!X2204,0)+IF(IncludeDeal4,Spreadsheet9.2!X3206,0)","v":-268764.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y200,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1202,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2204,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3206,0)","v":580808.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z200,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1202,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2204,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3206,0)","v":1628807.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA200,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3206,0)","v":3313440.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB200,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3206,0)","v":3136340.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC200,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3206,0)","v":3505807.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD200,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3206,0)","v":3256580},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE200,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3206,0)","v":3961646.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF200,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3206,0)","v":3087468.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG200,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3206,0)","v":2258733.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH200,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3206,0)","v":1897022.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI200,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3206,0)","v":1505895.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ200,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3206,0)","v":1251307.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK200,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3206,0)","v":1995585.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL200,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3206,0)","v":1132609.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM200,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3206,0)","v":997280.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN200,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3206,0)","v":1651110.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO200,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3206,0)","v":2399331.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP200,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3206,0)","v":1297385.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ200,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3206,0)","v":1025343.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR200,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3206,0)","v":2196434.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS200,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3206,0)","v":1695182.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT200,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3206,0)","v":1489815},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU200,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3206,0)","v":1158085.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV200,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3206,0)","v":1506846.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW200,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3206,0)","v":1218167},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX200,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3206,0)","v":960094.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY200,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3206,0)","v":817679.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ200,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1202,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2204,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3206,0)","v":517478.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA200,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3206,0)","v":557639.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB200,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3206,0)","v":465714.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC200,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3206,0)","v":293836.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD200,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3206,0)","v":220132.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE200,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3206,0)","v":140666.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF200,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3206,0)","v":112598.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG200,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3206,0)","v":60868.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH200,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3206,0)","v":6939.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI200,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3206,0)","v":71799.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ200,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3206,0)","v":67978},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK200,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3206,0)","v":61900.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL200,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3206,0)","v":57765.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM200,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3206,0)","v":58145.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN200,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3206,0)","v":55482},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO200,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1202,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2204,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3206,0)","v":51311.9}]
[null,"Simulation 167",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C201,0)+IF(IncludeDeal1,Spreadsheet9.2!C1203,0)+IF(IncludeDeal2,Spreadsheet9.2!C2205,0)+IF(IncludeDeal4,Spreadsheet9.2!C3207,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E201,0)+IF(IncludeDeal1,Spreadsheet9.2!E1203,0)+IF(IncludeDeal2,Spreadsheet9.2!E2205,0)+IF(IncludeDeal4,Spreadsheet9.2!E3207,0)","v":-102641.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F201,0)+IF(IncludeDeal1,Spreadsheet9.2!F1203,0)+IF(IncludeDeal2,Spreadsheet9.2!F2205,0)+IF(IncludeDeal4,Spreadsheet9.2!F3207,0)","v":373592.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G201,0)+IF(IncludeDeal1,Spreadsheet9.2!G1203,0)+IF(IncludeDeal2,Spreadsheet9.2!G2205,0)+IF(IncludeDeal4,Spreadsheet9.2!G3207,0)","v":862459.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H201,0)+IF(IncludeDeal1,Spreadsheet9.2!H1203,0)+IF(IncludeDeal2,Spreadsheet9.2!H2205,0)+IF(IncludeDeal4,Spreadsheet9.2!H3207,0)","v":786287.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I201,0)+IF(IncludeDeal1,Spreadsheet9.2!I1203,0)+IF(IncludeDeal2,Spreadsheet9.2!I2205,0)+IF(IncludeDeal4,Spreadsheet9.2!I3207,0)","v":-674030.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J201,0)+IF(IncludeDeal1,Spreadsheet9.2!J1203,0)+IF(IncludeDeal2,Spreadsheet9.2!J2205,0)+IF(IncludeDeal4,Spreadsheet9.2!J3207,0)","v":-1469651.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K201,0)+IF(IncludeDeal1,Spreadsheet9.2!K1203,0)+IF(IncludeDeal2,Spreadsheet9.2!K2205,0)+IF(IncludeDeal4,Spreadsheet9.2!K3207,0)","v":-2105708.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L201,0)+IF(IncludeDeal1,Spreadsheet9.2!L1203,0)+IF(IncludeDeal2,Spreadsheet9.2!L2205,0)+IF(IncludeDeal4,Spreadsheet9.2!L3207,0)","v":-2722087.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M201,0)+IF(IncludeDeal1,Spreadsheet9.2!M1203,0)+IF(IncludeDeal2,Spreadsheet9.2!M2205,0)+IF(IncludeDeal4,Spreadsheet9.2!M3207,0)","v":-2382124},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N201,0)+IF(IncludeDeal1,Spreadsheet9.2!N1203,0)+IF(IncludeDeal2,Spreadsheet9.2!N2205,0)+IF(IncludeDeal4,Spreadsheet9.2!N3207,0)","v":-2495229.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O201,0)+IF(IncludeDeal1,Spreadsheet9.2!O1203,0)+IF(IncludeDeal2,Spreadsheet9.2!O2205,0)+IF(IncludeDeal4,Spreadsheet9.2!O3207,0)","v":-2434914.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P201,0)+IF(IncludeDeal1,Spreadsheet9.2!P1203,0)+IF(IncludeDeal2,Spreadsheet9.2!P2205,0)+IF(IncludeDeal4,Spreadsheet9.2!P3207,0)","v":-2465450},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q201,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1203,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2205,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3207,0)","v":-2548476.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R201,0)+IF(IncludeDeal1,Spreadsheet9.2!R1203,0)+IF(IncludeDeal2,Spreadsheet9.2!R2205,0)+IF(IncludeDeal4,Spreadsheet9.2!R3207,0)","v":-3044846.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S201,0)+IF(IncludeDeal1,Spreadsheet9.2!S1203,0)+IF(IncludeDeal2,Spreadsheet9.2!S2205,0)+IF(IncludeDeal4,Spreadsheet9.2!S3207,0)","v":-3145969.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T201,0)+IF(IncludeDeal1,Spreadsheet9.2!T1203,0)+IF(IncludeDeal2,Spreadsheet9.2!T2205,0)+IF(IncludeDeal4,Spreadsheet9.2!T3207,0)","v":-3213377.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U201,0)+IF(IncludeDeal1,Spreadsheet9.2!U1203,0)+IF(IncludeDeal2,Spreadsheet9.2!U2205,0)+IF(IncludeDeal4,Spreadsheet9.2!U3207,0)","v":-3286780.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V201,0)+IF(IncludeDeal1,Spreadsheet9.2!V1203,0)+IF(IncludeDeal2,Spreadsheet9.2!V2205,0)+IF(IncludeDeal4,Spreadsheet9.2!V3207,0)","v":-3195621.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W201,0)+IF(IncludeDeal1,Spreadsheet9.2!W1203,0)+IF(IncludeDeal2,Spreadsheet9.2!W2205,0)+IF(IncludeDeal4,Spreadsheet9.2!W3207,0)","v":-3091134.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X201,0)+IF(IncludeDeal1,Spreadsheet9.2!X1203,0)+IF(IncludeDeal2,Spreadsheet9.2!X2205,0)+IF(IncludeDeal4,Spreadsheet9.2!X3207,0)","v":-2833226.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y201,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1203,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2205,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3207,0)","v":-2031432},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z201,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1203,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2205,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3207,0)","v":-2857872},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA201,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3207,0)","v":-2855607.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB201,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3207,0)","v":-3041852.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC201,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3207,0)","v":-2895155.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD201,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3207,0)","v":-2758379.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE201,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3207,0)","v":-2559422.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF201,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3207,0)","v":-2333034.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG201,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3207,0)","v":-2507986.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH201,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3207,0)","v":-2544190.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI201,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3207,0)","v":-2624741.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ201,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3207,0)","v":-2731841.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK201,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3207,0)","v":-2521637.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL201,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3207,0)","v":-2554792.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM201,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3207,0)","v":-2571976},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN201,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3207,0)","v":-2439917.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO201,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3207,0)","v":-2335329.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP201,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3207,0)","v":-2374218.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ201,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3207,0)","v":-1976093.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR201,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3207,0)","v":-1847297.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS201,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3207,0)","v":-1708189.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT201,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3207,0)","v":-1654735},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU201,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3207,0)","v":-1603072.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV201,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3207,0)","v":-1565118.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW201,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3207,0)","v":-1219367.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX201,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3207,0)","v":-1005559.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY201,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3207,0)","v":-850858.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ201,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1203,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2205,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3207,0)","v":-832988},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA201,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3207,0)","v":-792398.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB201,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3207,0)","v":-773768},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC201,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3207,0)","v":-334554.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD201,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3207,0)","v":-423650.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE201,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3207,0)","v":-495279.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF201,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3207,0)","v":-586817.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG201,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3207,0)","v":-657314.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH201,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3207,0)","v":-724336.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI201,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3207,0)","v":-369617.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ201,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3207,0)","v":-370302.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK201,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3207,0)","v":-372737.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL201,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3207,0)","v":-377009.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM201,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3207,0)","v":-380897.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN201,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3207,0)","v":-384115.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO201,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1203,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2205,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3207,0)","v":-385998}]
[null,"Simulation 168",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C202,0)+IF(IncludeDeal1,Spreadsheet9.2!C1204,0)+IF(IncludeDeal2,Spreadsheet9.2!C2206,0)+IF(IncludeDeal4,Spreadsheet9.2!C3208,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E202,0)+IF(IncludeDeal1,Spreadsheet9.2!E1204,0)+IF(IncludeDeal2,Spreadsheet9.2!E2206,0)+IF(IncludeDeal4,Spreadsheet9.2!E3208,0)","v":-279300.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F202,0)+IF(IncludeDeal1,Spreadsheet9.2!F1204,0)+IF(IncludeDeal2,Spreadsheet9.2!F2206,0)+IF(IncludeDeal4,Spreadsheet9.2!F3208,0)","v":13333.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G202,0)+IF(IncludeDeal1,Spreadsheet9.2!G1204,0)+IF(IncludeDeal2,Spreadsheet9.2!G2206,0)+IF(IncludeDeal4,Spreadsheet9.2!G3208,0)","v":-849358.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H202,0)+IF(IncludeDeal1,Spreadsheet9.2!H1204,0)+IF(IncludeDeal2,Spreadsheet9.2!H2206,0)+IF(IncludeDeal4,Spreadsheet9.2!H3208,0)","v":61908.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I202,0)+IF(IncludeDeal1,Spreadsheet9.2!I1204,0)+IF(IncludeDeal2,Spreadsheet9.2!I2206,0)+IF(IncludeDeal4,Spreadsheet9.2!I3208,0)","v":-1940488.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J202,0)+IF(IncludeDeal1,Spreadsheet9.2!J1204,0)+IF(IncludeDeal2,Spreadsheet9.2!J2206,0)+IF(IncludeDeal4,Spreadsheet9.2!J3208,0)","v":-2140675.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K202,0)+IF(IncludeDeal1,Spreadsheet9.2!K1204,0)+IF(IncludeDeal2,Spreadsheet9.2!K2206,0)+IF(IncludeDeal4,Spreadsheet9.2!K3208,0)","v":-1425584.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L202,0)+IF(IncludeDeal1,Spreadsheet9.2!L1204,0)+IF(IncludeDeal2,Spreadsheet9.2!L2206,0)+IF(IncludeDeal4,Spreadsheet9.2!L3208,0)","v":-401854.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M202,0)+IF(IncludeDeal1,Spreadsheet9.2!M1204,0)+IF(IncludeDeal2,Spreadsheet9.2!M2206,0)+IF(IncludeDeal4,Spreadsheet9.2!M3208,0)","v":749172.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N202,0)+IF(IncludeDeal1,Spreadsheet9.2!N1204,0)+IF(IncludeDeal2,Spreadsheet9.2!N2206,0)+IF(IncludeDeal4,Spreadsheet9.2!N3208,0)","v":-657896.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O202,0)+IF(IncludeDeal1,Spreadsheet9.2!O1204,0)+IF(IncludeDeal2,Spreadsheet9.2!O2206,0)+IF(IncludeDeal4,Spreadsheet9.2!O3208,0)","v":-112839.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P202,0)+IF(IncludeDeal1,Spreadsheet9.2!P1204,0)+IF(IncludeDeal2,Spreadsheet9.2!P2206,0)+IF(IncludeDeal4,Spreadsheet9.2!P3208,0)","v":1654456.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q202,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1204,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2206,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3208,0)","v":1652223.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R202,0)+IF(IncludeDeal1,Spreadsheet9.2!R1204,0)+IF(IncludeDeal2,Spreadsheet9.2!R2206,0)+IF(IncludeDeal4,Spreadsheet9.2!R3208,0)","v":2391908.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S202,0)+IF(IncludeDeal1,Spreadsheet9.2!S1204,0)+IF(IncludeDeal2,Spreadsheet9.2!S2206,0)+IF(IncludeDeal4,Spreadsheet9.2!S3208,0)","v":2804009.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T202,0)+IF(IncludeDeal1,Spreadsheet9.2!T1204,0)+IF(IncludeDeal2,Spreadsheet9.2!T2206,0)+IF(IncludeDeal4,Spreadsheet9.2!T3208,0)","v":3194032},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U202,0)+IF(IncludeDeal1,Spreadsheet9.2!U1204,0)+IF(IncludeDeal2,Spreadsheet9.2!U2206,0)+IF(IncludeDeal4,Spreadsheet9.2!U3208,0)","v":2235783.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V202,0)+IF(IncludeDeal1,Spreadsheet9.2!V1204,0)+IF(IncludeDeal2,Spreadsheet9.2!V2206,0)+IF(IncludeDeal4,Spreadsheet9.2!V3208,0)","v":1949109.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W202,0)+IF(IncludeDeal1,Spreadsheet9.2!W1204,0)+IF(IncludeDeal2,Spreadsheet9.2!W2206,0)+IF(IncludeDeal4,Spreadsheet9.2!W3208,0)","v":3313823.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X202,0)+IF(IncludeDeal1,Spreadsheet9.2!X1204,0)+IF(IncludeDeal2,Spreadsheet9.2!X2206,0)+IF(IncludeDeal4,Spreadsheet9.2!X3208,0)","v":3702329.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y202,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1204,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2206,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3208,0)","v":5847880.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z202,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1204,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2206,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3208,0)","v":6434508},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA202,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3208,0)","v":7974285.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB202,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3208,0)","v":5713843.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC202,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3208,0)","v":6226080.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD202,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3208,0)","v":6617469.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE202,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3208,0)","v":6535447},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF202,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3208,0)","v":6547951.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG202,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3208,0)","v":3709047.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH202,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3208,0)","v":3217920.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI202,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3208,0)","v":2905849.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ202,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3208,0)","v":1692945.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK202,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3208,0)","v":2612205},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL202,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3208,0)","v":3302082.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM202,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3208,0)","v":3958418.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN202,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3208,0)","v":3694825.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO202,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3208,0)","v":4073212.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP202,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3208,0)","v":4004536.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ202,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3208,0)","v":3441440},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR202,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3208,0)","v":3367083.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS202,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3208,0)","v":2123670.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT202,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3208,0)","v":2915610.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU202,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3208,0)","v":3008202},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV202,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3208,0)","v":1635045.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW202,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3208,0)","v":1963747.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX202,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3208,0)","v":1951053.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY202,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3208,0)","v":1834143.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ202,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1204,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2206,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3208,0)","v":1921012.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA202,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3208,0)","v":1090455.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB202,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3208,0)","v":699601.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC202,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3208,0)","v":410180.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD202,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3208,0)","v":254385.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE202,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3208,0)","v":160691.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF202,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3208,0)","v":80648},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG202,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3208,0)","v":-16750},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH202,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3208,0)","v":-215730.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI202,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3208,0)","v":-146093.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ202,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3208,0)","v":-148597.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK202,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3208,0)","v":-153076.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL202,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3208,0)","v":-157456.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM202,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3208,0)","v":-159484.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN202,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3208,0)","v":-161059.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO202,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1204,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2206,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3208,0)","v":-162586.6}]
[null,"Simulation 169",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C203,0)+IF(IncludeDeal1,Spreadsheet9.2!C1205,0)+IF(IncludeDeal2,Spreadsheet9.2!C2207,0)+IF(IncludeDeal4,Spreadsheet9.2!C3209,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E203,0)+IF(IncludeDeal1,Spreadsheet9.2!E1205,0)+IF(IncludeDeal2,Spreadsheet9.2!E2207,0)+IF(IncludeDeal4,Spreadsheet9.2!E3209,0)","v":-190489.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F203,0)+IF(IncludeDeal1,Spreadsheet9.2!F1205,0)+IF(IncludeDeal2,Spreadsheet9.2!F2207,0)+IF(IncludeDeal4,Spreadsheet9.2!F3209,0)","v":-150999.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G203,0)+IF(IncludeDeal1,Spreadsheet9.2!G1205,0)+IF(IncludeDeal2,Spreadsheet9.2!G2207,0)+IF(IncludeDeal4,Spreadsheet9.2!G3209,0)","v":-534470.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H203,0)+IF(IncludeDeal1,Spreadsheet9.2!H1205,0)+IF(IncludeDeal2,Spreadsheet9.2!H2207,0)+IF(IncludeDeal4,Spreadsheet9.2!H3209,0)","v":-694262.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I203,0)+IF(IncludeDeal1,Spreadsheet9.2!I1205,0)+IF(IncludeDeal2,Spreadsheet9.2!I2207,0)+IF(IncludeDeal4,Spreadsheet9.2!I3209,0)","v":-959339.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J203,0)+IF(IncludeDeal1,Spreadsheet9.2!J1205,0)+IF(IncludeDeal2,Spreadsheet9.2!J2207,0)+IF(IncludeDeal4,Spreadsheet9.2!J3209,0)","v":411428},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K203,0)+IF(IncludeDeal1,Spreadsheet9.2!K1205,0)+IF(IncludeDeal2,Spreadsheet9.2!K2207,0)+IF(IncludeDeal4,Spreadsheet9.2!K3209,0)","v":2479949.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L203,0)+IF(IncludeDeal1,Spreadsheet9.2!L1205,0)+IF(IncludeDeal2,Spreadsheet9.2!L2207,0)+IF(IncludeDeal4,Spreadsheet9.2!L3209,0)","v":4621208.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M203,0)+IF(IncludeDeal1,Spreadsheet9.2!M1205,0)+IF(IncludeDeal2,Spreadsheet9.2!M2207,0)+IF(IncludeDeal4,Spreadsheet9.2!M3209,0)","v":4347934.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N203,0)+IF(IncludeDeal1,Spreadsheet9.2!N1205,0)+IF(IncludeDeal2,Spreadsheet9.2!N2207,0)+IF(IncludeDeal4,Spreadsheet9.2!N3209,0)","v":4105186.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O203,0)+IF(IncludeDeal1,Spreadsheet9.2!O1205,0)+IF(IncludeDeal2,Spreadsheet9.2!O2207,0)+IF(IncludeDeal4,Spreadsheet9.2!O3209,0)","v":3266095.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P203,0)+IF(IncludeDeal1,Spreadsheet9.2!P1205,0)+IF(IncludeDeal2,Spreadsheet9.2!P2207,0)+IF(IncludeDeal4,Spreadsheet9.2!P3209,0)","v":3111704.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q203,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1205,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2207,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3209,0)","v":3569530.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R203,0)+IF(IncludeDeal1,Spreadsheet9.2!R1205,0)+IF(IncludeDeal2,Spreadsheet9.2!R2207,0)+IF(IncludeDeal4,Spreadsheet9.2!R3209,0)","v":3801750},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S203,0)+IF(IncludeDeal1,Spreadsheet9.2!S1205,0)+IF(IncludeDeal2,Spreadsheet9.2!S2207,0)+IF(IncludeDeal4,Spreadsheet9.2!S3209,0)","v":4336678.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T203,0)+IF(IncludeDeal1,Spreadsheet9.2!T1205,0)+IF(IncludeDeal2,Spreadsheet9.2!T2207,0)+IF(IncludeDeal4,Spreadsheet9.2!T3209,0)","v":4973556.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U203,0)+IF(IncludeDeal1,Spreadsheet9.2!U1205,0)+IF(IncludeDeal2,Spreadsheet9.2!U2207,0)+IF(IncludeDeal4,Spreadsheet9.2!U3209,0)","v":3505703.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V203,0)+IF(IncludeDeal1,Spreadsheet9.2!V1205,0)+IF(IncludeDeal2,Spreadsheet9.2!V2207,0)+IF(IncludeDeal4,Spreadsheet9.2!V3209,0)","v":2111380.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W203,0)+IF(IncludeDeal1,Spreadsheet9.2!W1205,0)+IF(IncludeDeal2,Spreadsheet9.2!W2207,0)+IF(IncludeDeal4,Spreadsheet9.2!W3209,0)","v":639811.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X203,0)+IF(IncludeDeal1,Spreadsheet9.2!X1205,0)+IF(IncludeDeal2,Spreadsheet9.2!X2207,0)+IF(IncludeDeal4,Spreadsheet9.2!X3209,0)","v":1804180},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y203,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1205,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2207,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3209,0)","v":2392776.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z203,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1205,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2207,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3209,0)","v":918769.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA203,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3209,0)","v":721814.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB203,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3209,0)","v":2183964.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC203,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3209,0)","v":2516510.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD203,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3209,0)","v":2043931.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE203,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3209,0)","v":1610676.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF203,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3209,0)","v":1515822.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG203,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3209,0)","v":1363207.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH203,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3209,0)","v":1439836.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI203,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3209,0)","v":878639},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ203,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3209,0)","v":242978.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK203,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3209,0)","v":-580434.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL203,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3209,0)","v":-747858.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM203,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3209,0)","v":-1116495.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN203,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3209,0)","v":-872059.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO203,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3209,0)","v":-738555.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP203,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3209,0)","v":-762666.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ203,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3209,0)","v":-146092.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR203,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3209,0)","v":65535.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS203,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3209,0)","v":8939.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT203,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3209,0)","v":300879.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU203,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3209,0)","v":282490.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV203,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3209,0)","v":218845.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW203,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3209,0)","v":335594.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX203,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3209,0)","v":434953.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY203,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3209,0)","v":187258},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ203,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1205,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2207,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3209,0)","v":180615.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA203,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3209,0)","v":99580.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB203,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3209,0)","v":1001.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC203,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3209,0)","v":47071.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD203,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3209,0)","v":-74745.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE203,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3209,0)","v":-99010.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF203,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3209,0)","v":-213203},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG203,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3209,0)","v":-229327.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH203,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3209,0)","v":-255865.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI203,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3209,0)","v":-149775.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ203,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3209,0)","v":-152848},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK203,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3209,0)","v":-157644.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL203,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3209,0)","v":-161984.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM203,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3209,0)","v":-165606.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN203,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3209,0)","v":-167945.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO203,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1205,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2207,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3209,0)","v":-169982.6}]
[null,"Simulation 170",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C204,0)+IF(IncludeDeal1,Spreadsheet9.2!C1206,0)+IF(IncludeDeal2,Spreadsheet9.2!C2208,0)+IF(IncludeDeal4,Spreadsheet9.2!C3210,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E204,0)+IF(IncludeDeal1,Spreadsheet9.2!E1206,0)+IF(IncludeDeal2,Spreadsheet9.2!E2208,0)+IF(IncludeDeal4,Spreadsheet9.2!E3210,0)","v":1098884.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F204,0)+IF(IncludeDeal1,Spreadsheet9.2!F1206,0)+IF(IncludeDeal2,Spreadsheet9.2!F2208,0)+IF(IncludeDeal4,Spreadsheet9.2!F3210,0)","v":901169.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G204,0)+IF(IncludeDeal1,Spreadsheet9.2!G1206,0)+IF(IncludeDeal2,Spreadsheet9.2!G2208,0)+IF(IncludeDeal4,Spreadsheet9.2!G3210,0)","v":944956.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H204,0)+IF(IncludeDeal1,Spreadsheet9.2!H1206,0)+IF(IncludeDeal2,Spreadsheet9.2!H2208,0)+IF(IncludeDeal4,Spreadsheet9.2!H3210,0)","v":1174779.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I204,0)+IF(IncludeDeal1,Spreadsheet9.2!I1206,0)+IF(IncludeDeal2,Spreadsheet9.2!I2208,0)+IF(IncludeDeal4,Spreadsheet9.2!I3210,0)","v":407156.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J204,0)+IF(IncludeDeal1,Spreadsheet9.2!J1206,0)+IF(IncludeDeal2,Spreadsheet9.2!J2208,0)+IF(IncludeDeal4,Spreadsheet9.2!J3210,0)","v":-789112.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K204,0)+IF(IncludeDeal1,Spreadsheet9.2!K1206,0)+IF(IncludeDeal2,Spreadsheet9.2!K2208,0)+IF(IncludeDeal4,Spreadsheet9.2!K3210,0)","v":-1909864.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L204,0)+IF(IncludeDeal1,Spreadsheet9.2!L1206,0)+IF(IncludeDeal2,Spreadsheet9.2!L2208,0)+IF(IncludeDeal4,Spreadsheet9.2!L3210,0)","v":-1637116.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M204,0)+IF(IncludeDeal1,Spreadsheet9.2!M1206,0)+IF(IncludeDeal2,Spreadsheet9.2!M2208,0)+IF(IncludeDeal4,Spreadsheet9.2!M3210,0)","v":15834.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N204,0)+IF(IncludeDeal1,Spreadsheet9.2!N1206,0)+IF(IncludeDeal2,Spreadsheet9.2!N2208,0)+IF(IncludeDeal4,Spreadsheet9.2!N3210,0)","v":39906.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O204,0)+IF(IncludeDeal1,Spreadsheet9.2!O1206,0)+IF(IncludeDeal2,Spreadsheet9.2!O2208,0)+IF(IncludeDeal4,Spreadsheet9.2!O3210,0)","v":-937206.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P204,0)+IF(IncludeDeal1,Spreadsheet9.2!P1206,0)+IF(IncludeDeal2,Spreadsheet9.2!P2208,0)+IF(IncludeDeal4,Spreadsheet9.2!P3210,0)","v":-960434.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q204,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1206,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2208,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3210,0)","v":-1337729.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R204,0)+IF(IncludeDeal1,Spreadsheet9.2!R1206,0)+IF(IncludeDeal2,Spreadsheet9.2!R2208,0)+IF(IncludeDeal4,Spreadsheet9.2!R3210,0)","v":-1617575.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S204,0)+IF(IncludeDeal1,Spreadsheet9.2!S1206,0)+IF(IncludeDeal2,Spreadsheet9.2!S2208,0)+IF(IncludeDeal4,Spreadsheet9.2!S3210,0)","v":-1524649.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T204,0)+IF(IncludeDeal1,Spreadsheet9.2!T1206,0)+IF(IncludeDeal2,Spreadsheet9.2!T2208,0)+IF(IncludeDeal4,Spreadsheet9.2!T3210,0)","v":-1656915.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U204,0)+IF(IncludeDeal1,Spreadsheet9.2!U1206,0)+IF(IncludeDeal2,Spreadsheet9.2!U2208,0)+IF(IncludeDeal4,Spreadsheet9.2!U3210,0)","v":-2062401.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V204,0)+IF(IncludeDeal1,Spreadsheet9.2!V1206,0)+IF(IncludeDeal2,Spreadsheet9.2!V2208,0)+IF(IncludeDeal4,Spreadsheet9.2!V3210,0)","v":-1446882.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W204,0)+IF(IncludeDeal1,Spreadsheet9.2!W1206,0)+IF(IncludeDeal2,Spreadsheet9.2!W2208,0)+IF(IncludeDeal4,Spreadsheet9.2!W3210,0)","v":-1994534.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X204,0)+IF(IncludeDeal1,Spreadsheet9.2!X1206,0)+IF(IncludeDeal2,Spreadsheet9.2!X2208,0)+IF(IncludeDeal4,Spreadsheet9.2!X3210,0)","v":-1330372.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y204,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1206,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2208,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3210,0)","v":-1493445},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z204,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1206,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2208,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3210,0)","v":-1908129.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA204,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3210,0)","v":-2344776.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB204,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3210,0)","v":-2620287.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC204,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3210,0)","v":-2460905.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD204,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3210,0)","v":-2241301.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE204,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3210,0)","v":-2305559.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF204,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3210,0)","v":-1907513.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG204,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3210,0)","v":-2584285.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH204,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3210,0)","v":-2684768.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI204,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3210,0)","v":-2537855.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ204,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3210,0)","v":-2626439.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK204,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3210,0)","v":-2520881.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL204,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3210,0)","v":-2671309.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM204,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3210,0)","v":-2558557.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN204,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3210,0)","v":-2317101.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO204,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3210,0)","v":-2264054.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP204,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3210,0)","v":-2178777.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ204,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3210,0)","v":-1900596.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR204,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3210,0)","v":-1775136.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS204,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3210,0)","v":-1664774.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT204,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3210,0)","v":-1575973},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU204,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3210,0)","v":-1501035},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV204,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3210,0)","v":-1417802.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW204,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3210,0)","v":-1135933.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX204,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3210,0)","v":-1047129},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY204,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3210,0)","v":-891539.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ204,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1206,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2208,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3210,0)","v":-787986.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA204,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3210,0)","v":-672984.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB204,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3210,0)","v":-587768.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC204,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3210,0)","v":-239507.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD204,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3210,0)","v":-326736.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE204,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3210,0)","v":-420539},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF204,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3210,0)","v":-463746.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG204,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3210,0)","v":-509174.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH204,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3210,0)","v":-574039.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI204,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3210,0)","v":-259193.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ204,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3210,0)","v":-263354.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK204,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3210,0)","v":-265265.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL204,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3210,0)","v":-267435.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM204,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3210,0)","v":-269645.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN204,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3210,0)","v":-272825.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO204,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1206,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2208,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3210,0)","v":-274800.8}]
[null,"Simulation 171",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C205,0)+IF(IncludeDeal1,Spreadsheet9.2!C1207,0)+IF(IncludeDeal2,Spreadsheet9.2!C2209,0)+IF(IncludeDeal4,Spreadsheet9.2!C3211,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E205,0)+IF(IncludeDeal1,Spreadsheet9.2!E1207,0)+IF(IncludeDeal2,Spreadsheet9.2!E2209,0)+IF(IncludeDeal4,Spreadsheet9.2!E3211,0)","v":138279.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F205,0)+IF(IncludeDeal1,Spreadsheet9.2!F1207,0)+IF(IncludeDeal2,Spreadsheet9.2!F2209,0)+IF(IncludeDeal4,Spreadsheet9.2!F3211,0)","v":162064.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G205,0)+IF(IncludeDeal1,Spreadsheet9.2!G1207,0)+IF(IncludeDeal2,Spreadsheet9.2!G2209,0)+IF(IncludeDeal4,Spreadsheet9.2!G3211,0)","v":166160.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H205,0)+IF(IncludeDeal1,Spreadsheet9.2!H1207,0)+IF(IncludeDeal2,Spreadsheet9.2!H2209,0)+IF(IncludeDeal4,Spreadsheet9.2!H3211,0)","v":1721905.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I205,0)+IF(IncludeDeal1,Spreadsheet9.2!I1207,0)+IF(IncludeDeal2,Spreadsheet9.2!I2209,0)+IF(IncludeDeal4,Spreadsheet9.2!I3211,0)","v":2303012.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J205,0)+IF(IncludeDeal1,Spreadsheet9.2!J1207,0)+IF(IncludeDeal2,Spreadsheet9.2!J2209,0)+IF(IncludeDeal4,Spreadsheet9.2!J3211,0)","v":2881233.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K205,0)+IF(IncludeDeal1,Spreadsheet9.2!K1207,0)+IF(IncludeDeal2,Spreadsheet9.2!K2209,0)+IF(IncludeDeal4,Spreadsheet9.2!K3211,0)","v":2561310.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L205,0)+IF(IncludeDeal1,Spreadsheet9.2!L1207,0)+IF(IncludeDeal2,Spreadsheet9.2!L2209,0)+IF(IncludeDeal4,Spreadsheet9.2!L3211,0)","v":1465272.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M205,0)+IF(IncludeDeal1,Spreadsheet9.2!M1207,0)+IF(IncludeDeal2,Spreadsheet9.2!M2209,0)+IF(IncludeDeal4,Spreadsheet9.2!M3211,0)","v":939341.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N205,0)+IF(IncludeDeal1,Spreadsheet9.2!N1207,0)+IF(IncludeDeal2,Spreadsheet9.2!N2209,0)+IF(IncludeDeal4,Spreadsheet9.2!N3211,0)","v":2078491.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O205,0)+IF(IncludeDeal1,Spreadsheet9.2!O1207,0)+IF(IncludeDeal2,Spreadsheet9.2!O2209,0)+IF(IncludeDeal4,Spreadsheet9.2!O3211,0)","v":1772148.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P205,0)+IF(IncludeDeal1,Spreadsheet9.2!P1207,0)+IF(IncludeDeal2,Spreadsheet9.2!P2209,0)+IF(IncludeDeal4,Spreadsheet9.2!P3211,0)","v":2829273.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q205,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1207,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2209,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3211,0)","v":2659840.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R205,0)+IF(IncludeDeal1,Spreadsheet9.2!R1207,0)+IF(IncludeDeal2,Spreadsheet9.2!R2209,0)+IF(IncludeDeal4,Spreadsheet9.2!R3211,0)","v":2795671.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S205,0)+IF(IncludeDeal1,Spreadsheet9.2!S1207,0)+IF(IncludeDeal2,Spreadsheet9.2!S2209,0)+IF(IncludeDeal4,Spreadsheet9.2!S3211,0)","v":3729508.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T205,0)+IF(IncludeDeal1,Spreadsheet9.2!T1207,0)+IF(IncludeDeal2,Spreadsheet9.2!T2209,0)+IF(IncludeDeal4,Spreadsheet9.2!T3211,0)","v":3221282.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U205,0)+IF(IncludeDeal1,Spreadsheet9.2!U1207,0)+IF(IncludeDeal2,Spreadsheet9.2!U2209,0)+IF(IncludeDeal4,Spreadsheet9.2!U3211,0)","v":4269027.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V205,0)+IF(IncludeDeal1,Spreadsheet9.2!V1207,0)+IF(IncludeDeal2,Spreadsheet9.2!V2209,0)+IF(IncludeDeal4,Spreadsheet9.2!V3211,0)","v":3663567.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W205,0)+IF(IncludeDeal1,Spreadsheet9.2!W1207,0)+IF(IncludeDeal2,Spreadsheet9.2!W2209,0)+IF(IncludeDeal4,Spreadsheet9.2!W3211,0)","v":2615205.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X205,0)+IF(IncludeDeal1,Spreadsheet9.2!X1207,0)+IF(IncludeDeal2,Spreadsheet9.2!X2209,0)+IF(IncludeDeal4,Spreadsheet9.2!X3211,0)","v":552664.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y205,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1207,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2209,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3211,0)","v":1943038.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z205,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1207,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2209,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3211,0)","v":1674273},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA205,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3211,0)","v":1570376.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB205,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3211,0)","v":881762.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC205,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3211,0)","v":436413.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD205,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3211,0)","v":428480.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE205,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3211,0)","v":759087.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF205,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3211,0)","v":614727.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG205,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3211,0)","v":638881.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH205,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3211,0)","v":358760.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI205,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3211,0)","v":395572.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ205,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3211,0)","v":-240681.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK205,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3211,0)","v":-172906.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL205,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3211,0)","v":144056.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM205,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3211,0)","v":-129501},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN205,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3211,0)","v":-170780.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO205,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3211,0)","v":-607585.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP205,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3211,0)","v":-689251.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ205,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3211,0)","v":-238224.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR205,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3211,0)","v":-225307},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS205,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3211,0)","v":-660241.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT205,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3211,0)","v":-421934.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU205,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3211,0)","v":-248805.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV205,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3211,0)","v":-255221.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW205,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3211,0)","v":141307.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX205,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3211,0)","v":-188752.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY205,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3211,0)","v":-154380.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ205,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1207,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2209,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3211,0)","v":-136204.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA205,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3211,0)","v":-185549},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB205,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3211,0)","v":-153636.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC205,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3211,0)","v":33613.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD205,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3211,0)","v":-85747.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE205,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3211,0)","v":-200572.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF205,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3211,0)","v":-289936},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG205,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3211,0)","v":-385308.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH205,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3211,0)","v":-442894.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI205,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3211,0)","v":-258676.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ205,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3211,0)","v":-262174.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK205,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3211,0)","v":-266984.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL205,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3211,0)","v":-271262.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM205,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3211,0)","v":-274881.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN205,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3211,0)","v":-277810.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO205,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1207,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2209,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3211,0)","v":-280241.5}]
[null,"Simulation 172",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C206,0)+IF(IncludeDeal1,Spreadsheet9.2!C1208,0)+IF(IncludeDeal2,Spreadsheet9.2!C2210,0)+IF(IncludeDeal4,Spreadsheet9.2!C3212,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E206,0)+IF(IncludeDeal1,Spreadsheet9.2!E1208,0)+IF(IncludeDeal2,Spreadsheet9.2!E2210,0)+IF(IncludeDeal4,Spreadsheet9.2!E3212,0)","v":1045733},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F206,0)+IF(IncludeDeal1,Spreadsheet9.2!F1208,0)+IF(IncludeDeal2,Spreadsheet9.2!F2210,0)+IF(IncludeDeal4,Spreadsheet9.2!F3212,0)","v":53290.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G206,0)+IF(IncludeDeal1,Spreadsheet9.2!G1208,0)+IF(IncludeDeal2,Spreadsheet9.2!G2210,0)+IF(IncludeDeal4,Spreadsheet9.2!G3212,0)","v":-327058.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H206,0)+IF(IncludeDeal1,Spreadsheet9.2!H1208,0)+IF(IncludeDeal2,Spreadsheet9.2!H2210,0)+IF(IncludeDeal4,Spreadsheet9.2!H3212,0)","v":-476765},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I206,0)+IF(IncludeDeal1,Spreadsheet9.2!I1208,0)+IF(IncludeDeal2,Spreadsheet9.2!I2210,0)+IF(IncludeDeal4,Spreadsheet9.2!I3212,0)","v":-407783.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J206,0)+IF(IncludeDeal1,Spreadsheet9.2!J1208,0)+IF(IncludeDeal2,Spreadsheet9.2!J2210,0)+IF(IncludeDeal4,Spreadsheet9.2!J3212,0)","v":-721530.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K206,0)+IF(IncludeDeal1,Spreadsheet9.2!K1208,0)+IF(IncludeDeal2,Spreadsheet9.2!K2210,0)+IF(IncludeDeal4,Spreadsheet9.2!K3212,0)","v":-1188354.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L206,0)+IF(IncludeDeal1,Spreadsheet9.2!L1208,0)+IF(IncludeDeal2,Spreadsheet9.2!L2210,0)+IF(IncludeDeal4,Spreadsheet9.2!L3212,0)","v":-1674248.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M206,0)+IF(IncludeDeal1,Spreadsheet9.2!M1208,0)+IF(IncludeDeal2,Spreadsheet9.2!M2210,0)+IF(IncludeDeal4,Spreadsheet9.2!M3212,0)","v":-2237567.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N206,0)+IF(IncludeDeal1,Spreadsheet9.2!N1208,0)+IF(IncludeDeal2,Spreadsheet9.2!N2210,0)+IF(IncludeDeal4,Spreadsheet9.2!N3212,0)","v":-1895680.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O206,0)+IF(IncludeDeal1,Spreadsheet9.2!O1208,0)+IF(IncludeDeal2,Spreadsheet9.2!O2210,0)+IF(IncludeDeal4,Spreadsheet9.2!O3212,0)","v":-1193514.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P206,0)+IF(IncludeDeal1,Spreadsheet9.2!P1208,0)+IF(IncludeDeal2,Spreadsheet9.2!P2210,0)+IF(IncludeDeal4,Spreadsheet9.2!P3212,0)","v":-2290013.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q206,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1208,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2210,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3212,0)","v":-3212376},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R206,0)+IF(IncludeDeal1,Spreadsheet9.2!R1208,0)+IF(IncludeDeal2,Spreadsheet9.2!R2210,0)+IF(IncludeDeal4,Spreadsheet9.2!R3212,0)","v":-3475817.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S206,0)+IF(IncludeDeal1,Spreadsheet9.2!S1208,0)+IF(IncludeDeal2,Spreadsheet9.2!S2210,0)+IF(IncludeDeal4,Spreadsheet9.2!S3212,0)","v":-3095543.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T206,0)+IF(IncludeDeal1,Spreadsheet9.2!T1208,0)+IF(IncludeDeal2,Spreadsheet9.2!T2210,0)+IF(IncludeDeal4,Spreadsheet9.2!T3212,0)","v":-3075672.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U206,0)+IF(IncludeDeal1,Spreadsheet9.2!U1208,0)+IF(IncludeDeal2,Spreadsheet9.2!U2210,0)+IF(IncludeDeal4,Spreadsheet9.2!U3212,0)","v":-2927559.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V206,0)+IF(IncludeDeal1,Spreadsheet9.2!V1208,0)+IF(IncludeDeal2,Spreadsheet9.2!V2210,0)+IF(IncludeDeal4,Spreadsheet9.2!V3212,0)","v":-3163806.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W206,0)+IF(IncludeDeal1,Spreadsheet9.2!W1208,0)+IF(IncludeDeal2,Spreadsheet9.2!W2210,0)+IF(IncludeDeal4,Spreadsheet9.2!W3212,0)","v":-3141382.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X206,0)+IF(IncludeDeal1,Spreadsheet9.2!X1208,0)+IF(IncludeDeal2,Spreadsheet9.2!X2210,0)+IF(IncludeDeal4,Spreadsheet9.2!X3212,0)","v":-3339854.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y206,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1208,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2210,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3212,0)","v":-3649738.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z206,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1208,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2210,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3212,0)","v":-3858094.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA206,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3212,0)","v":-3778094.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB206,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3212,0)","v":-3629121},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC206,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3212,0)","v":-3353026.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD206,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3212,0)","v":-3400920.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE206,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3212,0)","v":-3102185},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF206,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3212,0)","v":-3111285.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG206,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3212,0)","v":-2989555.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH206,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3212,0)","v":-2917649.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI206,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3212,0)","v":-2857360.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ206,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3212,0)","v":-2777119.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK206,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3212,0)","v":-2748638.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL206,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3212,0)","v":-2639114},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM206,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3212,0)","v":-2558255.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN206,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3212,0)","v":-2447864.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO206,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3212,0)","v":-2304222.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP206,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3212,0)","v":-2272499.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ206,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3212,0)","v":-1938782.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR206,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3212,0)","v":-1710841.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS206,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3212,0)","v":-1495271.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT206,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3212,0)","v":-1365939.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU206,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3212,0)","v":-1238449},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV206,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3212,0)","v":-1197270.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW206,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3212,0)","v":-874758.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX206,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3212,0)","v":-666216.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY206,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3212,0)","v":-523836.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ206,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1208,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2210,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3212,0)","v":-456019},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA206,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3212,0)","v":-262392},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB206,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3212,0)","v":-145644.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC206,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3212,0)","v":117599.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD206,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3212,0)","v":6556.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE206,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3212,0)","v":-85979.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF206,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3212,0)","v":-166626.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG206,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3212,0)","v":-262280.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH206,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3212,0)","v":-300474.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI206,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3212,0)","v":-159568.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ206,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3212,0)","v":-162180.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK206,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3212,0)","v":-167072.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL206,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3212,0)","v":-170327.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM206,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3212,0)","v":-173720.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN206,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3212,0)","v":-178567.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO206,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1208,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2210,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3212,0)","v":-181444.8}]
[null,"Simulation 173",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C207,0)+IF(IncludeDeal1,Spreadsheet9.2!C1209,0)+IF(IncludeDeal2,Spreadsheet9.2!C2211,0)+IF(IncludeDeal4,Spreadsheet9.2!C3213,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E207,0)+IF(IncludeDeal1,Spreadsheet9.2!E1209,0)+IF(IncludeDeal2,Spreadsheet9.2!E2211,0)+IF(IncludeDeal4,Spreadsheet9.2!E3213,0)","v":775037.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F207,0)+IF(IncludeDeal1,Spreadsheet9.2!F1209,0)+IF(IncludeDeal2,Spreadsheet9.2!F2211,0)+IF(IncludeDeal4,Spreadsheet9.2!F3213,0)","v":122931},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G207,0)+IF(IncludeDeal1,Spreadsheet9.2!G1209,0)+IF(IncludeDeal2,Spreadsheet9.2!G2211,0)+IF(IncludeDeal4,Spreadsheet9.2!G3213,0)","v":41882.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H207,0)+IF(IncludeDeal1,Spreadsheet9.2!H1209,0)+IF(IncludeDeal2,Spreadsheet9.2!H2211,0)+IF(IncludeDeal4,Spreadsheet9.2!H3213,0)","v":-726686.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I207,0)+IF(IncludeDeal1,Spreadsheet9.2!I1209,0)+IF(IncludeDeal2,Spreadsheet9.2!I2211,0)+IF(IncludeDeal4,Spreadsheet9.2!I3213,0)","v":-600673.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J207,0)+IF(IncludeDeal1,Spreadsheet9.2!J1209,0)+IF(IncludeDeal2,Spreadsheet9.2!J2211,0)+IF(IncludeDeal4,Spreadsheet9.2!J3213,0)","v":-1188807.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K207,0)+IF(IncludeDeal1,Spreadsheet9.2!K1209,0)+IF(IncludeDeal2,Spreadsheet9.2!K2211,0)+IF(IncludeDeal4,Spreadsheet9.2!K3213,0)","v":-1724610.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L207,0)+IF(IncludeDeal1,Spreadsheet9.2!L1209,0)+IF(IncludeDeal2,Spreadsheet9.2!L2211,0)+IF(IncludeDeal4,Spreadsheet9.2!L3213,0)","v":-2217578.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M207,0)+IF(IncludeDeal1,Spreadsheet9.2!M1209,0)+IF(IncludeDeal2,Spreadsheet9.2!M2211,0)+IF(IncludeDeal4,Spreadsheet9.2!M3213,0)","v":-591903.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N207,0)+IF(IncludeDeal1,Spreadsheet9.2!N1209,0)+IF(IncludeDeal2,Spreadsheet9.2!N2211,0)+IF(IncludeDeal4,Spreadsheet9.2!N3213,0)","v":-1033848.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O207,0)+IF(IncludeDeal1,Spreadsheet9.2!O1209,0)+IF(IncludeDeal2,Spreadsheet9.2!O2211,0)+IF(IncludeDeal4,Spreadsheet9.2!O3213,0)","v":-1364691.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P207,0)+IF(IncludeDeal1,Spreadsheet9.2!P1209,0)+IF(IncludeDeal2,Spreadsheet9.2!P2211,0)+IF(IncludeDeal4,Spreadsheet9.2!P3213,0)","v":-1604155.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q207,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1209,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2211,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3213,0)","v":-1719320.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R207,0)+IF(IncludeDeal1,Spreadsheet9.2!R1209,0)+IF(IncludeDeal2,Spreadsheet9.2!R2211,0)+IF(IncludeDeal4,Spreadsheet9.2!R3213,0)","v":-1134857.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S207,0)+IF(IncludeDeal1,Spreadsheet9.2!S1209,0)+IF(IncludeDeal2,Spreadsheet9.2!S2211,0)+IF(IncludeDeal4,Spreadsheet9.2!S3213,0)","v":-73251.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T207,0)+IF(IncludeDeal1,Spreadsheet9.2!T1209,0)+IF(IncludeDeal2,Spreadsheet9.2!T2211,0)+IF(IncludeDeal4,Spreadsheet9.2!T3213,0)","v":-609923.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U207,0)+IF(IncludeDeal1,Spreadsheet9.2!U1209,0)+IF(IncludeDeal2,Spreadsheet9.2!U2211,0)+IF(IncludeDeal4,Spreadsheet9.2!U3213,0)","v":-123058.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V207,0)+IF(IncludeDeal1,Spreadsheet9.2!V1209,0)+IF(IncludeDeal2,Spreadsheet9.2!V2211,0)+IF(IncludeDeal4,Spreadsheet9.2!V3213,0)","v":-502586.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W207,0)+IF(IncludeDeal1,Spreadsheet9.2!W1209,0)+IF(IncludeDeal2,Spreadsheet9.2!W2211,0)+IF(IncludeDeal4,Spreadsheet9.2!W3213,0)","v":-537045.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X207,0)+IF(IncludeDeal1,Spreadsheet9.2!X1209,0)+IF(IncludeDeal2,Spreadsheet9.2!X2211,0)+IF(IncludeDeal4,Spreadsheet9.2!X3213,0)","v":-1232598.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y207,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1209,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2211,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3213,0)","v":-1077055.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z207,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1209,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2211,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3213,0)","v":-1566155.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA207,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3213,0)","v":-1365736.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB207,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3213,0)","v":-1877922.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC207,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3213,0)","v":-1776103.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD207,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3213,0)","v":-1425583.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE207,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3213,0)","v":-1167711.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF207,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3213,0)","v":-1074544.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG207,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3213,0)","v":-1220871.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH207,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3213,0)","v":-1050746.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI207,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3213,0)","v":-191811.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ207,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3213,0)","v":-737827.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK207,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3213,0)","v":622536.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL207,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3213,0)","v":757039.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM207,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3213,0)","v":-5833},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN207,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3213,0)","v":508600.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO207,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3213,0)","v":-83455.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP207,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3213,0)","v":193069.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ207,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3213,0)","v":62213.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR207,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3213,0)","v":231610.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS207,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3213,0)","v":106389.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT207,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3213,0)","v":-210155.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU207,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3213,0)","v":458553.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV207,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3213,0)","v":886494.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW207,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3213,0)","v":921025.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX207,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3213,0)","v":744825.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY207,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3213,0)","v":865091.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ207,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1209,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2211,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3213,0)","v":667894.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA207,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3213,0)","v":468508.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB207,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3213,0)","v":223102.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC207,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3213,0)","v":231974.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD207,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3213,0)","v":61757.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE207,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3213,0)","v":-37805.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF207,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3213,0)","v":-165232.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG207,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3213,0)","v":-253758},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH207,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3213,0)","v":-424498.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI207,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3213,0)","v":-264248.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ207,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3213,0)","v":-270176.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK207,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3213,0)","v":-273666},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL207,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3213,0)","v":-277279.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM207,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3213,0)","v":-282068.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN207,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3213,0)","v":-286582.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO207,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1209,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2211,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3213,0)","v":-288461.8}]
[null,"Simulation 174",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C208,0)+IF(IncludeDeal1,Spreadsheet9.2!C1210,0)+IF(IncludeDeal2,Spreadsheet9.2!C2212,0)+IF(IncludeDeal4,Spreadsheet9.2!C3214,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E208,0)+IF(IncludeDeal1,Spreadsheet9.2!E1210,0)+IF(IncludeDeal2,Spreadsheet9.2!E2212,0)+IF(IncludeDeal4,Spreadsheet9.2!E3214,0)","v":-114187.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F208,0)+IF(IncludeDeal1,Spreadsheet9.2!F1210,0)+IF(IncludeDeal2,Spreadsheet9.2!F2212,0)+IF(IncludeDeal4,Spreadsheet9.2!F3214,0)","v":-319465.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G208,0)+IF(IncludeDeal1,Spreadsheet9.2!G1210,0)+IF(IncludeDeal2,Spreadsheet9.2!G2212,0)+IF(IncludeDeal4,Spreadsheet9.2!G3214,0)","v":-717455.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H208,0)+IF(IncludeDeal1,Spreadsheet9.2!H1210,0)+IF(IncludeDeal2,Spreadsheet9.2!H2212,0)+IF(IncludeDeal4,Spreadsheet9.2!H3214,0)","v":54623.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I208,0)+IF(IncludeDeal1,Spreadsheet9.2!I1210,0)+IF(IncludeDeal2,Spreadsheet9.2!I2212,0)+IF(IncludeDeal4,Spreadsheet9.2!I3214,0)","v":-1730950.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J208,0)+IF(IncludeDeal1,Spreadsheet9.2!J1210,0)+IF(IncludeDeal2,Spreadsheet9.2!J2212,0)+IF(IncludeDeal4,Spreadsheet9.2!J3214,0)","v":-1334788.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K208,0)+IF(IncludeDeal1,Spreadsheet9.2!K1210,0)+IF(IncludeDeal2,Spreadsheet9.2!K2212,0)+IF(IncludeDeal4,Spreadsheet9.2!K3214,0)","v":-1276658.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L208,0)+IF(IncludeDeal1,Spreadsheet9.2!L1210,0)+IF(IncludeDeal2,Spreadsheet9.2!L2212,0)+IF(IncludeDeal4,Spreadsheet9.2!L3214,0)","v":-881611.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M208,0)+IF(IncludeDeal1,Spreadsheet9.2!M1210,0)+IF(IncludeDeal2,Spreadsheet9.2!M2212,0)+IF(IncludeDeal4,Spreadsheet9.2!M3214,0)","v":620355.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N208,0)+IF(IncludeDeal1,Spreadsheet9.2!N1210,0)+IF(IncludeDeal2,Spreadsheet9.2!N2212,0)+IF(IncludeDeal4,Spreadsheet9.2!N3214,0)","v":514250.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O208,0)+IF(IncludeDeal1,Spreadsheet9.2!O1210,0)+IF(IncludeDeal2,Spreadsheet9.2!O2212,0)+IF(IncludeDeal4,Spreadsheet9.2!O3214,0)","v":572734.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P208,0)+IF(IncludeDeal1,Spreadsheet9.2!P1210,0)+IF(IncludeDeal2,Spreadsheet9.2!P2212,0)+IF(IncludeDeal4,Spreadsheet9.2!P3214,0)","v":511758.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q208,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1210,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2212,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3214,0)","v":-807884.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R208,0)+IF(IncludeDeal1,Spreadsheet9.2!R1210,0)+IF(IncludeDeal2,Spreadsheet9.2!R2212,0)+IF(IncludeDeal4,Spreadsheet9.2!R3214,0)","v":-791425.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S208,0)+IF(IncludeDeal1,Spreadsheet9.2!S1210,0)+IF(IncludeDeal2,Spreadsheet9.2!S2212,0)+IF(IncludeDeal4,Spreadsheet9.2!S3214,0)","v":101005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T208,0)+IF(IncludeDeal1,Spreadsheet9.2!T1210,0)+IF(IncludeDeal2,Spreadsheet9.2!T2212,0)+IF(IncludeDeal4,Spreadsheet9.2!T3214,0)","v":90906},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U208,0)+IF(IncludeDeal1,Spreadsheet9.2!U1210,0)+IF(IncludeDeal2,Spreadsheet9.2!U2212,0)+IF(IncludeDeal4,Spreadsheet9.2!U3214,0)","v":-542234},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V208,0)+IF(IncludeDeal1,Spreadsheet9.2!V1210,0)+IF(IncludeDeal2,Spreadsheet9.2!V2212,0)+IF(IncludeDeal4,Spreadsheet9.2!V3214,0)","v":1180852.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W208,0)+IF(IncludeDeal1,Spreadsheet9.2!W1210,0)+IF(IncludeDeal2,Spreadsheet9.2!W2212,0)+IF(IncludeDeal4,Spreadsheet9.2!W3214,0)","v":460459.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X208,0)+IF(IncludeDeal1,Spreadsheet9.2!X1210,0)+IF(IncludeDeal2,Spreadsheet9.2!X2212,0)+IF(IncludeDeal4,Spreadsheet9.2!X3214,0)","v":-13720},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y208,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1210,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2212,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3214,0)","v":-189571},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z208,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1210,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2212,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3214,0)","v":-1729936},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA208,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3214,0)","v":-1002293.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB208,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3214,0)","v":-814413.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC208,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3214,0)","v":-129142.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD208,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3214,0)","v":-974678.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE208,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3214,0)","v":-1226538.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF208,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3214,0)","v":-1280916.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG208,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3214,0)","v":-1535456.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH208,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3214,0)","v":-2378568.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI208,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3214,0)","v":-2194403.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ208,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3214,0)","v":-2303979.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK208,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3214,0)","v":-2300055.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL208,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3214,0)","v":-2436968},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM208,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3214,0)","v":-2549032.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN208,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3214,0)","v":-2490930.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO208,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3214,0)","v":-2512135.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP208,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3214,0)","v":-2474399.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ208,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3214,0)","v":-2222459.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR208,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3214,0)","v":-2138759.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS208,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3214,0)","v":-2034266.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT208,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3214,0)","v":-1960638.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU208,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3214,0)","v":-1898805.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV208,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3214,0)","v":-1792398.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW208,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3214,0)","v":-1386027.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX208,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3214,0)","v":-1345121.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY208,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3214,0)","v":-1247292.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ208,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1210,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2212,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3214,0)","v":-1181591.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA208,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3214,0)","v":-1122022.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB208,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3214,0)","v":-1023971.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC208,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3214,0)","v":-617869.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD208,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3214,0)","v":-691857.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE208,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3214,0)","v":-756010.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF208,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3214,0)","v":-815341.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG208,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3214,0)","v":-863949.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH208,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3214,0)","v":-918550.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI208,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3214,0)","v":-469783.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ208,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3214,0)","v":-471922.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK208,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3214,0)","v":-475129.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL208,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3214,0)","v":-477811.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM208,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3214,0)","v":-480498.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN208,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3214,0)","v":-481631},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO208,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1210,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2212,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3214,0)","v":-482897}]
[null,"Simulation 175",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C209,0)+IF(IncludeDeal1,Spreadsheet9.2!C1211,0)+IF(IncludeDeal2,Spreadsheet9.2!C2213,0)+IF(IncludeDeal4,Spreadsheet9.2!C3215,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E209,0)+IF(IncludeDeal1,Spreadsheet9.2!E1211,0)+IF(IncludeDeal2,Spreadsheet9.2!E2213,0)+IF(IncludeDeal4,Spreadsheet9.2!E3215,0)","v":-107266.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F209,0)+IF(IncludeDeal1,Spreadsheet9.2!F1211,0)+IF(IncludeDeal2,Spreadsheet9.2!F2213,0)+IF(IncludeDeal4,Spreadsheet9.2!F3215,0)","v":93105.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G209,0)+IF(IncludeDeal1,Spreadsheet9.2!G1211,0)+IF(IncludeDeal2,Spreadsheet9.2!G2213,0)+IF(IncludeDeal4,Spreadsheet9.2!G3215,0)","v":598275.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H209,0)+IF(IncludeDeal1,Spreadsheet9.2!H1211,0)+IF(IncludeDeal2,Spreadsheet9.2!H2213,0)+IF(IncludeDeal4,Spreadsheet9.2!H3215,0)","v":677949},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I209,0)+IF(IncludeDeal1,Spreadsheet9.2!I1211,0)+IF(IncludeDeal2,Spreadsheet9.2!I2213,0)+IF(IncludeDeal4,Spreadsheet9.2!I3215,0)","v":145152.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J209,0)+IF(IncludeDeal1,Spreadsheet9.2!J1211,0)+IF(IncludeDeal2,Spreadsheet9.2!J2213,0)+IF(IncludeDeal4,Spreadsheet9.2!J3215,0)","v":675894},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K209,0)+IF(IncludeDeal1,Spreadsheet9.2!K1211,0)+IF(IncludeDeal2,Spreadsheet9.2!K2213,0)+IF(IncludeDeal4,Spreadsheet9.2!K3215,0)","v":1140495.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L209,0)+IF(IncludeDeal1,Spreadsheet9.2!L1211,0)+IF(IncludeDeal2,Spreadsheet9.2!L2213,0)+IF(IncludeDeal4,Spreadsheet9.2!L3215,0)","v":-219721.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M209,0)+IF(IncludeDeal1,Spreadsheet9.2!M1211,0)+IF(IncludeDeal2,Spreadsheet9.2!M2213,0)+IF(IncludeDeal4,Spreadsheet9.2!M3215,0)","v":164647.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N209,0)+IF(IncludeDeal1,Spreadsheet9.2!N1211,0)+IF(IncludeDeal2,Spreadsheet9.2!N2213,0)+IF(IncludeDeal4,Spreadsheet9.2!N3215,0)","v":-553471.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O209,0)+IF(IncludeDeal1,Spreadsheet9.2!O1211,0)+IF(IncludeDeal2,Spreadsheet9.2!O2213,0)+IF(IncludeDeal4,Spreadsheet9.2!O3215,0)","v":-901905.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P209,0)+IF(IncludeDeal1,Spreadsheet9.2!P1211,0)+IF(IncludeDeal2,Spreadsheet9.2!P2213,0)+IF(IncludeDeal4,Spreadsheet9.2!P3215,0)","v":-1070617.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q209,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1211,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2213,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3215,0)","v":-1154283},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R209,0)+IF(IncludeDeal1,Spreadsheet9.2!R1211,0)+IF(IncludeDeal2,Spreadsheet9.2!R2213,0)+IF(IncludeDeal4,Spreadsheet9.2!R3215,0)","v":-827095.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S209,0)+IF(IncludeDeal1,Spreadsheet9.2!S1211,0)+IF(IncludeDeal2,Spreadsheet9.2!S2213,0)+IF(IncludeDeal4,Spreadsheet9.2!S3215,0)","v":-551591.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T209,0)+IF(IncludeDeal1,Spreadsheet9.2!T1211,0)+IF(IncludeDeal2,Spreadsheet9.2!T2213,0)+IF(IncludeDeal4,Spreadsheet9.2!T3215,0)","v":-1112463.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U209,0)+IF(IncludeDeal1,Spreadsheet9.2!U1211,0)+IF(IncludeDeal2,Spreadsheet9.2!U2213,0)+IF(IncludeDeal4,Spreadsheet9.2!U3215,0)","v":-1772439.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V209,0)+IF(IncludeDeal1,Spreadsheet9.2!V1211,0)+IF(IncludeDeal2,Spreadsheet9.2!V2213,0)+IF(IncludeDeal4,Spreadsheet9.2!V3215,0)","v":-1318035.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W209,0)+IF(IncludeDeal1,Spreadsheet9.2!W1211,0)+IF(IncludeDeal2,Spreadsheet9.2!W2213,0)+IF(IncludeDeal4,Spreadsheet9.2!W3215,0)","v":-1978534.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X209,0)+IF(IncludeDeal1,Spreadsheet9.2!X1211,0)+IF(IncludeDeal2,Spreadsheet9.2!X2213,0)+IF(IncludeDeal4,Spreadsheet9.2!X3215,0)","v":-2072311.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y209,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1211,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2213,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3215,0)","v":-2157233.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z209,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1211,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2213,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3215,0)","v":-2308374.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA209,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3215,0)","v":-2238529.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB209,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3215,0)","v":-2005603.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC209,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3215,0)","v":-2251396.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD209,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3215,0)","v":-2375970},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE209,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3215,0)","v":-2314158.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF209,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3215,0)","v":-2189355.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG209,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3215,0)","v":-2168226.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH209,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3215,0)","v":-2189555.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI209,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3215,0)","v":-2130171.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ209,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3215,0)","v":-2137737.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK209,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3215,0)","v":-2167816.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL209,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3215,0)","v":-2074095},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM209,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3215,0)","v":-1953704.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN209,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3215,0)","v":-1633293.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO209,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3215,0)","v":-1745203.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP209,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3215,0)","v":-1631989.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ209,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3215,0)","v":-1371527.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR209,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3215,0)","v":-902899.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS209,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3215,0)","v":-233208.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT209,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3215,0)","v":-316288.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU209,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3215,0)","v":-344670.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV209,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3215,0)","v":-285980.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW209,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3215,0)","v":-267474.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX209,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3215,0)","v":106415.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY209,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3215,0)","v":118344.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ209,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1211,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2213,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3215,0)","v":229470.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA209,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3215,0)","v":227243.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB209,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3215,0)","v":277580.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC209,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3215,0)","v":330422.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD209,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3215,0)","v":308338},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE209,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3215,0)","v":251520.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF209,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3215,0)","v":227212.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG209,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3215,0)","v":148551},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH209,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3215,0)","v":49332.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI209,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3215,0)","v":-21023.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ209,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3215,0)","v":-21081.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK209,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3215,0)","v":-20844},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL209,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3215,0)","v":-22224.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM209,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3215,0)","v":-23211.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN209,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3215,0)","v":-26897.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO209,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1211,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2213,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3215,0)","v":-28718.1}]
[null,"Simulation 176",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C210,0)+IF(IncludeDeal1,Spreadsheet9.2!C1212,0)+IF(IncludeDeal2,Spreadsheet9.2!C2214,0)+IF(IncludeDeal4,Spreadsheet9.2!C3216,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E210,0)+IF(IncludeDeal1,Spreadsheet9.2!E1212,0)+IF(IncludeDeal2,Spreadsheet9.2!E2214,0)+IF(IncludeDeal4,Spreadsheet9.2!E3216,0)","v":597631.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F210,0)+IF(IncludeDeal1,Spreadsheet9.2!F1212,0)+IF(IncludeDeal2,Spreadsheet9.2!F2214,0)+IF(IncludeDeal4,Spreadsheet9.2!F3216,0)","v":790844},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G210,0)+IF(IncludeDeal1,Spreadsheet9.2!G1212,0)+IF(IncludeDeal2,Spreadsheet9.2!G2214,0)+IF(IncludeDeal4,Spreadsheet9.2!G3216,0)","v":1108908.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H210,0)+IF(IncludeDeal1,Spreadsheet9.2!H1212,0)+IF(IncludeDeal2,Spreadsheet9.2!H2214,0)+IF(IncludeDeal4,Spreadsheet9.2!H3216,0)","v":1091162.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I210,0)+IF(IncludeDeal1,Spreadsheet9.2!I1212,0)+IF(IncludeDeal2,Spreadsheet9.2!I2214,0)+IF(IncludeDeal4,Spreadsheet9.2!I3216,0)","v":210646.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J210,0)+IF(IncludeDeal1,Spreadsheet9.2!J1212,0)+IF(IncludeDeal2,Spreadsheet9.2!J2214,0)+IF(IncludeDeal4,Spreadsheet9.2!J3216,0)","v":-753383.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K210,0)+IF(IncludeDeal1,Spreadsheet9.2!K1212,0)+IF(IncludeDeal2,Spreadsheet9.2!K2214,0)+IF(IncludeDeal4,Spreadsheet9.2!K3216,0)","v":-1196689.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L210,0)+IF(IncludeDeal1,Spreadsheet9.2!L1212,0)+IF(IncludeDeal2,Spreadsheet9.2!L2214,0)+IF(IncludeDeal4,Spreadsheet9.2!L3216,0)","v":-1018329.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M210,0)+IF(IncludeDeal1,Spreadsheet9.2!M1212,0)+IF(IncludeDeal2,Spreadsheet9.2!M2214,0)+IF(IncludeDeal4,Spreadsheet9.2!M3216,0)","v":-643736.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N210,0)+IF(IncludeDeal1,Spreadsheet9.2!N1212,0)+IF(IncludeDeal2,Spreadsheet9.2!N2214,0)+IF(IncludeDeal4,Spreadsheet9.2!N3216,0)","v":-939027.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O210,0)+IF(IncludeDeal1,Spreadsheet9.2!O1212,0)+IF(IncludeDeal2,Spreadsheet9.2!O2214,0)+IF(IncludeDeal4,Spreadsheet9.2!O3216,0)","v":296995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P210,0)+IF(IncludeDeal1,Spreadsheet9.2!P1212,0)+IF(IncludeDeal2,Spreadsheet9.2!P2214,0)+IF(IncludeDeal4,Spreadsheet9.2!P3216,0)","v":-184018.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q210,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1212,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2214,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3216,0)","v":-585472.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R210,0)+IF(IncludeDeal1,Spreadsheet9.2!R1212,0)+IF(IncludeDeal2,Spreadsheet9.2!R2214,0)+IF(IncludeDeal4,Spreadsheet9.2!R3216,0)","v":-1466111.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S210,0)+IF(IncludeDeal1,Spreadsheet9.2!S1212,0)+IF(IncludeDeal2,Spreadsheet9.2!S2214,0)+IF(IncludeDeal4,Spreadsheet9.2!S3216,0)","v":-1771689},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T210,0)+IF(IncludeDeal1,Spreadsheet9.2!T1212,0)+IF(IncludeDeal2,Spreadsheet9.2!T2214,0)+IF(IncludeDeal4,Spreadsheet9.2!T3216,0)","v":-1921889.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U210,0)+IF(IncludeDeal1,Spreadsheet9.2!U1212,0)+IF(IncludeDeal2,Spreadsheet9.2!U2214,0)+IF(IncludeDeal4,Spreadsheet9.2!U3216,0)","v":-2245518.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V210,0)+IF(IncludeDeal1,Spreadsheet9.2!V1212,0)+IF(IncludeDeal2,Spreadsheet9.2!V2214,0)+IF(IncludeDeal4,Spreadsheet9.2!V3216,0)","v":-1760185},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W210,0)+IF(IncludeDeal1,Spreadsheet9.2!W1212,0)+IF(IncludeDeal2,Spreadsheet9.2!W2214,0)+IF(IncludeDeal4,Spreadsheet9.2!W3216,0)","v":-1866796.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X210,0)+IF(IncludeDeal1,Spreadsheet9.2!X1212,0)+IF(IncludeDeal2,Spreadsheet9.2!X2214,0)+IF(IncludeDeal4,Spreadsheet9.2!X3216,0)","v":-2091800.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y210,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1212,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2214,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3216,0)","v":-2421388.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z210,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1212,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2214,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3216,0)","v":-2901462},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA210,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3216,0)","v":-2727387.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB210,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3216,0)","v":-2721740.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC210,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3216,0)","v":-2421137.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD210,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3216,0)","v":-2389037.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE210,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3216,0)","v":-2350859.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF210,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3216,0)","v":-2649822.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG210,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3216,0)","v":-2600239.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH210,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3216,0)","v":-2359050.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI210,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3216,0)","v":-2243498.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ210,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3216,0)","v":-2377678.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK210,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3216,0)","v":-2306872.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL210,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3216,0)","v":-2360256},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM210,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3216,0)","v":-2414397.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN210,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3216,0)","v":-2332303.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO210,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3216,0)","v":-2234311.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP210,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3216,0)","v":-2180471.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ210,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3216,0)","v":-1889466.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR210,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3216,0)","v":-1816676.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS210,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3216,0)","v":-1627539.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT210,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3216,0)","v":-1567826.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU210,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3216,0)","v":-1471571.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV210,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3216,0)","v":-1443533.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW210,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3216,0)","v":-1143321.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX210,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3216,0)","v":-1086607.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY210,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3216,0)","v":-996421.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ210,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1212,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2214,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3216,0)","v":-833777.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA210,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3216,0)","v":-774323.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB210,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3216,0)","v":-750103.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC210,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3216,0)","v":-429116.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD210,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3216,0)","v":-531726.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE210,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3216,0)","v":-606535.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF210,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3216,0)","v":-674634},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG210,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3216,0)","v":-738919.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH210,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3216,0)","v":-783266.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI210,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3216,0)","v":-398072.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ210,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3216,0)","v":-401073.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK210,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3216,0)","v":-406065.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL210,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3216,0)","v":-408854.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM210,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3216,0)","v":-411898.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN210,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3216,0)","v":-413475.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO210,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1212,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2214,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3216,0)","v":-415285}]
[null,"Simulation 177",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C211,0)+IF(IncludeDeal1,Spreadsheet9.2!C1213,0)+IF(IncludeDeal2,Spreadsheet9.2!C2215,0)+IF(IncludeDeal4,Spreadsheet9.2!C3217,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E211,0)+IF(IncludeDeal1,Spreadsheet9.2!E1213,0)+IF(IncludeDeal2,Spreadsheet9.2!E2215,0)+IF(IncludeDeal4,Spreadsheet9.2!E3217,0)","v":663030.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F211,0)+IF(IncludeDeal1,Spreadsheet9.2!F1213,0)+IF(IncludeDeal2,Spreadsheet9.2!F2215,0)+IF(IncludeDeal4,Spreadsheet9.2!F3217,0)","v":287468.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G211,0)+IF(IncludeDeal1,Spreadsheet9.2!G1213,0)+IF(IncludeDeal2,Spreadsheet9.2!G2215,0)+IF(IncludeDeal4,Spreadsheet9.2!G3217,0)","v":671510.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H211,0)+IF(IncludeDeal1,Spreadsheet9.2!H1213,0)+IF(IncludeDeal2,Spreadsheet9.2!H2215,0)+IF(IncludeDeal4,Spreadsheet9.2!H3217,0)","v":1366331.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I211,0)+IF(IncludeDeal1,Spreadsheet9.2!I1213,0)+IF(IncludeDeal2,Spreadsheet9.2!I2215,0)+IF(IncludeDeal4,Spreadsheet9.2!I3217,0)","v":1939546.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J211,0)+IF(IncludeDeal1,Spreadsheet9.2!J1213,0)+IF(IncludeDeal2,Spreadsheet9.2!J2215,0)+IF(IncludeDeal4,Spreadsheet9.2!J3217,0)","v":2673030.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K211,0)+IF(IncludeDeal1,Spreadsheet9.2!K1213,0)+IF(IncludeDeal2,Spreadsheet9.2!K2215,0)+IF(IncludeDeal4,Spreadsheet9.2!K3217,0)","v":4771809.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L211,0)+IF(IncludeDeal1,Spreadsheet9.2!L1213,0)+IF(IncludeDeal2,Spreadsheet9.2!L2215,0)+IF(IncludeDeal4,Spreadsheet9.2!L3217,0)","v":4528525.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M211,0)+IF(IncludeDeal1,Spreadsheet9.2!M1213,0)+IF(IncludeDeal2,Spreadsheet9.2!M2215,0)+IF(IncludeDeal4,Spreadsheet9.2!M3217,0)","v":5298272.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N211,0)+IF(IncludeDeal1,Spreadsheet9.2!N1213,0)+IF(IncludeDeal2,Spreadsheet9.2!N2215,0)+IF(IncludeDeal4,Spreadsheet9.2!N3217,0)","v":5271103.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O211,0)+IF(IncludeDeal1,Spreadsheet9.2!O1213,0)+IF(IncludeDeal2,Spreadsheet9.2!O2215,0)+IF(IncludeDeal4,Spreadsheet9.2!O3217,0)","v":5173397.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P211,0)+IF(IncludeDeal1,Spreadsheet9.2!P1213,0)+IF(IncludeDeal2,Spreadsheet9.2!P2215,0)+IF(IncludeDeal4,Spreadsheet9.2!P3217,0)","v":6068174},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q211,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1213,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2215,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3217,0)","v":3791827.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R211,0)+IF(IncludeDeal1,Spreadsheet9.2!R1213,0)+IF(IncludeDeal2,Spreadsheet9.2!R2215,0)+IF(IncludeDeal4,Spreadsheet9.2!R3217,0)","v":3051147.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S211,0)+IF(IncludeDeal1,Spreadsheet9.2!S1213,0)+IF(IncludeDeal2,Spreadsheet9.2!S2215,0)+IF(IncludeDeal4,Spreadsheet9.2!S3217,0)","v":5323670.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T211,0)+IF(IncludeDeal1,Spreadsheet9.2!T1213,0)+IF(IncludeDeal2,Spreadsheet9.2!T2215,0)+IF(IncludeDeal4,Spreadsheet9.2!T3217,0)","v":7063801.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U211,0)+IF(IncludeDeal1,Spreadsheet9.2!U1213,0)+IF(IncludeDeal2,Spreadsheet9.2!U2215,0)+IF(IncludeDeal4,Spreadsheet9.2!U3217,0)","v":5446593.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V211,0)+IF(IncludeDeal1,Spreadsheet9.2!V1213,0)+IF(IncludeDeal2,Spreadsheet9.2!V2215,0)+IF(IncludeDeal4,Spreadsheet9.2!V3217,0)","v":3237006.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W211,0)+IF(IncludeDeal1,Spreadsheet9.2!W1213,0)+IF(IncludeDeal2,Spreadsheet9.2!W2215,0)+IF(IncludeDeal4,Spreadsheet9.2!W3217,0)","v":1270417.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X211,0)+IF(IncludeDeal1,Spreadsheet9.2!X1213,0)+IF(IncludeDeal2,Spreadsheet9.2!X2215,0)+IF(IncludeDeal4,Spreadsheet9.2!X3217,0)","v":696840.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y211,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1213,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2215,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3217,0)","v":1164492.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z211,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1213,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2215,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3217,0)","v":1523355.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA211,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3217,0)","v":1829867.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB211,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3217,0)","v":2079830.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC211,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3217,0)","v":689501},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD211,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3217,0)","v":1285514.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE211,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3217,0)","v":1406594.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF211,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3217,0)","v":816554.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG211,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3217,0)","v":626343.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH211,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3217,0)","v":1297614.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI211,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3217,0)","v":965171.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ211,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3217,0)","v":1347808},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK211,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3217,0)","v":809509.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL211,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3217,0)","v":1515824.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM211,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3217,0)","v":217570.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN211,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3217,0)","v":227770.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO211,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3217,0)","v":727708.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP211,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3217,0)","v":305277.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ211,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3217,0)","v":2137609.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR211,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3217,0)","v":2143121.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS211,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3217,0)","v":991067.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT211,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3217,0)","v":789308},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU211,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3217,0)","v":1120300.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV211,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3217,0)","v":1042080.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW211,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3217,0)","v":1540656.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX211,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3217,0)","v":1380519.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY211,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3217,0)","v":794335.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ211,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1213,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2215,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3217,0)","v":769640.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA211,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3217,0)","v":581663.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB211,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3217,0)","v":497401.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC211,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3217,0)","v":425074.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD211,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3217,0)","v":314158.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE211,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3217,0)","v":276447},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF211,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3217,0)","v":224270.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG211,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3217,0)","v":225787.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH211,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3217,0)","v":105775.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI211,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3217,0)","v":88372.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ211,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3217,0)","v":86673.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK211,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3217,0)","v":83712.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL211,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3217,0)","v":80888.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM211,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3217,0)","v":77431.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN211,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3217,0)","v":71779},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO211,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1213,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2215,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3217,0)","v":67566.399999999994}]
[null,"Simulation 178",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C212,0)+IF(IncludeDeal1,Spreadsheet9.2!C1214,0)+IF(IncludeDeal2,Spreadsheet9.2!C2216,0)+IF(IncludeDeal4,Spreadsheet9.2!C3218,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E212,0)+IF(IncludeDeal1,Spreadsheet9.2!E1214,0)+IF(IncludeDeal2,Spreadsheet9.2!E2216,0)+IF(IncludeDeal4,Spreadsheet9.2!E3218,0)","v":296521.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F212,0)+IF(IncludeDeal1,Spreadsheet9.2!F1214,0)+IF(IncludeDeal2,Spreadsheet9.2!F2216,0)+IF(IncludeDeal4,Spreadsheet9.2!F3218,0)","v":1135942.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G212,0)+IF(IncludeDeal1,Spreadsheet9.2!G1214,0)+IF(IncludeDeal2,Spreadsheet9.2!G2216,0)+IF(IncludeDeal4,Spreadsheet9.2!G3218,0)","v":332053.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H212,0)+IF(IncludeDeal1,Spreadsheet9.2!H1214,0)+IF(IncludeDeal2,Spreadsheet9.2!H2216,0)+IF(IncludeDeal4,Spreadsheet9.2!H3218,0)","v":806425.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I212,0)+IF(IncludeDeal1,Spreadsheet9.2!I1214,0)+IF(IncludeDeal2,Spreadsheet9.2!I2216,0)+IF(IncludeDeal4,Spreadsheet9.2!I3218,0)","v":-91961.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J212,0)+IF(IncludeDeal1,Spreadsheet9.2!J1214,0)+IF(IncludeDeal2,Spreadsheet9.2!J2216,0)+IF(IncludeDeal4,Spreadsheet9.2!J3218,0)","v":-439857.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K212,0)+IF(IncludeDeal1,Spreadsheet9.2!K1214,0)+IF(IncludeDeal2,Spreadsheet9.2!K2216,0)+IF(IncludeDeal4,Spreadsheet9.2!K3218,0)","v":-360973.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L212,0)+IF(IncludeDeal1,Spreadsheet9.2!L1214,0)+IF(IncludeDeal2,Spreadsheet9.2!L2216,0)+IF(IncludeDeal4,Spreadsheet9.2!L3218,0)","v":208506.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M212,0)+IF(IncludeDeal1,Spreadsheet9.2!M1214,0)+IF(IncludeDeal2,Spreadsheet9.2!M2216,0)+IF(IncludeDeal4,Spreadsheet9.2!M3218,0)","v":5429},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N212,0)+IF(IncludeDeal1,Spreadsheet9.2!N1214,0)+IF(IncludeDeal2,Spreadsheet9.2!N2216,0)+IF(IncludeDeal4,Spreadsheet9.2!N3218,0)","v":-291649},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O212,0)+IF(IncludeDeal1,Spreadsheet9.2!O1214,0)+IF(IncludeDeal2,Spreadsheet9.2!O2216,0)+IF(IncludeDeal4,Spreadsheet9.2!O3218,0)","v":-565928.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P212,0)+IF(IncludeDeal1,Spreadsheet9.2!P1214,0)+IF(IncludeDeal2,Spreadsheet9.2!P2216,0)+IF(IncludeDeal4,Spreadsheet9.2!P3218,0)","v":-319748.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q212,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1214,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2216,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3218,0)","v":-153929.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R212,0)+IF(IncludeDeal1,Spreadsheet9.2!R1214,0)+IF(IncludeDeal2,Spreadsheet9.2!R2216,0)+IF(IncludeDeal4,Spreadsheet9.2!R3218,0)","v":-212378.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S212,0)+IF(IncludeDeal1,Spreadsheet9.2!S1214,0)+IF(IncludeDeal2,Spreadsheet9.2!S2216,0)+IF(IncludeDeal4,Spreadsheet9.2!S3218,0)","v":319883.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T212,0)+IF(IncludeDeal1,Spreadsheet9.2!T1214,0)+IF(IncludeDeal2,Spreadsheet9.2!T2216,0)+IF(IncludeDeal4,Spreadsheet9.2!T3218,0)","v":1064751.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U212,0)+IF(IncludeDeal1,Spreadsheet9.2!U1214,0)+IF(IncludeDeal2,Spreadsheet9.2!U2216,0)+IF(IncludeDeal4,Spreadsheet9.2!U3218,0)","v":2610441.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V212,0)+IF(IncludeDeal1,Spreadsheet9.2!V1214,0)+IF(IncludeDeal2,Spreadsheet9.2!V2216,0)+IF(IncludeDeal4,Spreadsheet9.2!V3218,0)","v":2567853.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W212,0)+IF(IncludeDeal1,Spreadsheet9.2!W1214,0)+IF(IncludeDeal2,Spreadsheet9.2!W2216,0)+IF(IncludeDeal4,Spreadsheet9.2!W3218,0)","v":2675069.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X212,0)+IF(IncludeDeal1,Spreadsheet9.2!X1214,0)+IF(IncludeDeal2,Spreadsheet9.2!X2216,0)+IF(IncludeDeal4,Spreadsheet9.2!X3218,0)","v":3049310.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y212,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1214,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2216,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3218,0)","v":2469213.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z212,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1214,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2216,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3218,0)","v":3161301.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA212,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3218,0)","v":2148566.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB212,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3218,0)","v":3399935.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC212,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3218,0)","v":3644580.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD212,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3218,0)","v":3389992.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE212,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3218,0)","v":3746882.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF212,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3218,0)","v":2581169.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG212,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3218,0)","v":2816244.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH212,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3218,0)","v":1221940},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI212,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3218,0)","v":1193940.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ212,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3218,0)","v":1653584.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK212,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3218,0)","v":2335228.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL212,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3218,0)","v":2564114.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM212,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3218,0)","v":2510871},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN212,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3218,0)","v":1371852.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO212,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3218,0)","v":1395733.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP212,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3218,0)","v":1851590.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ212,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3218,0)","v":1518710.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR212,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3218,0)","v":1212626.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS212,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3218,0)","v":865120.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT212,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3218,0)","v":772507.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU212,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3218,0)","v":337988.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV212,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3218,0)","v":106631.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW212,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3218,0)","v":494256.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX212,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3218,0)","v":59030.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY212,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3218,0)","v":155948.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ212,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1214,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2216,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3218,0)","v":-124929.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA212,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3218,0)","v":-282331.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB212,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3218,0)","v":-328980.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC212,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3218,0)","v":-143986.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD212,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3218,0)","v":-222013.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE212,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3218,0)","v":-291149.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF212,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3218,0)","v":-371613.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG212,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3218,0)","v":-423572.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH212,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3218,0)","v":-509794.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI212,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3218,0)","v":-270563.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ212,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3218,0)","v":-273220},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK212,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3218,0)","v":-276206.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL212,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3218,0)","v":-277782.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM212,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3218,0)","v":-280277.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN212,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3218,0)","v":-282854.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO212,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1214,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2216,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3218,0)","v":-285063.90000000002}]
[null,"Simulation 179",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C213,0)+IF(IncludeDeal1,Spreadsheet9.2!C1215,0)+IF(IncludeDeal2,Spreadsheet9.2!C2217,0)+IF(IncludeDeal4,Spreadsheet9.2!C3219,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E213,0)+IF(IncludeDeal1,Spreadsheet9.2!E1215,0)+IF(IncludeDeal2,Spreadsheet9.2!E2217,0)+IF(IncludeDeal4,Spreadsheet9.2!E3219,0)","v":121536.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F213,0)+IF(IncludeDeal1,Spreadsheet9.2!F1215,0)+IF(IncludeDeal2,Spreadsheet9.2!F2217,0)+IF(IncludeDeal4,Spreadsheet9.2!F3219,0)","v":-321673.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G213,0)+IF(IncludeDeal1,Spreadsheet9.2!G1215,0)+IF(IncludeDeal2,Spreadsheet9.2!G2217,0)+IF(IncludeDeal4,Spreadsheet9.2!G3219,0)","v":-717776.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H213,0)+IF(IncludeDeal1,Spreadsheet9.2!H1215,0)+IF(IncludeDeal2,Spreadsheet9.2!H2217,0)+IF(IncludeDeal4,Spreadsheet9.2!H3219,0)","v":-310893.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I213,0)+IF(IncludeDeal1,Spreadsheet9.2!I1215,0)+IF(IncludeDeal2,Spreadsheet9.2!I2217,0)+IF(IncludeDeal4,Spreadsheet9.2!I3219,0)","v":1537416.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J213,0)+IF(IncludeDeal1,Spreadsheet9.2!J1215,0)+IF(IncludeDeal2,Spreadsheet9.2!J2217,0)+IF(IncludeDeal4,Spreadsheet9.2!J3219,0)","v":4101116.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K213,0)+IF(IncludeDeal1,Spreadsheet9.2!K1215,0)+IF(IncludeDeal2,Spreadsheet9.2!K2217,0)+IF(IncludeDeal4,Spreadsheet9.2!K3219,0)","v":3613599.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L213,0)+IF(IncludeDeal1,Spreadsheet9.2!L1215,0)+IF(IncludeDeal2,Spreadsheet9.2!L2217,0)+IF(IncludeDeal4,Spreadsheet9.2!L3219,0)","v":4704809.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M213,0)+IF(IncludeDeal1,Spreadsheet9.2!M1215,0)+IF(IncludeDeal2,Spreadsheet9.2!M2217,0)+IF(IncludeDeal4,Spreadsheet9.2!M3219,0)","v":3663013.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N213,0)+IF(IncludeDeal1,Spreadsheet9.2!N1215,0)+IF(IncludeDeal2,Spreadsheet9.2!N2217,0)+IF(IncludeDeal4,Spreadsheet9.2!N3219,0)","v":3381232.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O213,0)+IF(IncludeDeal1,Spreadsheet9.2!O1215,0)+IF(IncludeDeal2,Spreadsheet9.2!O2217,0)+IF(IncludeDeal4,Spreadsheet9.2!O3219,0)","v":1223316.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P213,0)+IF(IncludeDeal1,Spreadsheet9.2!P1215,0)+IF(IncludeDeal2,Spreadsheet9.2!P2217,0)+IF(IncludeDeal4,Spreadsheet9.2!P3219,0)","v":2100397.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q213,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1215,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2217,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3219,0)","v":1094924.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R213,0)+IF(IncludeDeal1,Spreadsheet9.2!R1215,0)+IF(IncludeDeal2,Spreadsheet9.2!R2217,0)+IF(IncludeDeal4,Spreadsheet9.2!R3219,0)","v":-332378.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S213,0)+IF(IncludeDeal1,Spreadsheet9.2!S1215,0)+IF(IncludeDeal2,Spreadsheet9.2!S2217,0)+IF(IncludeDeal4,Spreadsheet9.2!S3219,0)","v":-1463217.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T213,0)+IF(IncludeDeal1,Spreadsheet9.2!T1215,0)+IF(IncludeDeal2,Spreadsheet9.2!T2217,0)+IF(IncludeDeal4,Spreadsheet9.2!T3219,0)","v":-760894.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U213,0)+IF(IncludeDeal1,Spreadsheet9.2!U1215,0)+IF(IncludeDeal2,Spreadsheet9.2!U2217,0)+IF(IncludeDeal4,Spreadsheet9.2!U3219,0)","v":-1048010.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V213,0)+IF(IncludeDeal1,Spreadsheet9.2!V1215,0)+IF(IncludeDeal2,Spreadsheet9.2!V2217,0)+IF(IncludeDeal4,Spreadsheet9.2!V3219,0)","v":-399709},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W213,0)+IF(IncludeDeal1,Spreadsheet9.2!W1215,0)+IF(IncludeDeal2,Spreadsheet9.2!W2217,0)+IF(IncludeDeal4,Spreadsheet9.2!W3219,0)","v":-1192772.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X213,0)+IF(IncludeDeal1,Spreadsheet9.2!X1215,0)+IF(IncludeDeal2,Spreadsheet9.2!X2217,0)+IF(IncludeDeal4,Spreadsheet9.2!X3219,0)","v":742701.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y213,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1215,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2217,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3219,0)","v":523988.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z213,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1215,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2217,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3219,0)","v":18680.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA213,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3219,0)","v":953077},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB213,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3219,0)","v":-218201.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC213,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3219,0)","v":-365195.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD213,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3219,0)","v":-163993.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE213,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3219,0)","v":919650.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF213,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3219,0)","v":925568},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG213,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3219,0)","v":1888804.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH213,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3219,0)","v":1041706.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI213,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3219,0)","v":630441.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ213,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3219,0)","v":-671894.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK213,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3219,0)","v":-334001.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL213,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3219,0)","v":-690646.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM213,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3219,0)","v":-923271.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN213,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3219,0)","v":-839544.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO213,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3219,0)","v":-1158428.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP213,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3219,0)","v":-952619.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ213,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3219,0)","v":-518853.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR213,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3219,0)","v":-336172.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS213,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3219,0)","v":111730.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT213,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3219,0)","v":395648.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU213,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3219,0)","v":580429.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV213,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3219,0)","v":375975.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW213,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3219,0)","v":400039.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX213,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3219,0)","v":550819.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY213,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3219,0)","v":498194.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ213,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1215,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2217,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3219,0)","v":339404.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA213,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3219,0)","v":319903.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB213,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3219,0)","v":396719.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC213,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3219,0)","v":406610},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD213,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3219,0)","v":383196},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE213,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3219,0)","v":295505.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF213,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3219,0)","v":238092.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG213,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3219,0)","v":207940.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH213,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3219,0)","v":46571.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI213,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3219,0)","v":14551.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ213,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3219,0)","v":12710},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK213,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3219,0)","v":8394.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL213,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3219,0)","v":6833.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM213,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3219,0)","v":5469.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN213,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3219,0)","v":-800.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO213,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1215,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2217,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3219,0)","v":-3965.6}]
[null,"Simulation 180",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C214,0)+IF(IncludeDeal1,Spreadsheet9.2!C1216,0)+IF(IncludeDeal2,Spreadsheet9.2!C2218,0)+IF(IncludeDeal4,Spreadsheet9.2!C3220,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E214,0)+IF(IncludeDeal1,Spreadsheet9.2!E1216,0)+IF(IncludeDeal2,Spreadsheet9.2!E2218,0)+IF(IncludeDeal4,Spreadsheet9.2!E3220,0)","v":-110949.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F214,0)+IF(IncludeDeal1,Spreadsheet9.2!F1216,0)+IF(IncludeDeal2,Spreadsheet9.2!F2218,0)+IF(IncludeDeal4,Spreadsheet9.2!F3220,0)","v":-267003.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G214,0)+IF(IncludeDeal1,Spreadsheet9.2!G1216,0)+IF(IncludeDeal2,Spreadsheet9.2!G2218,0)+IF(IncludeDeal4,Spreadsheet9.2!G3220,0)","v":-152062},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H214,0)+IF(IncludeDeal1,Spreadsheet9.2!H1216,0)+IF(IncludeDeal2,Spreadsheet9.2!H2218,0)+IF(IncludeDeal4,Spreadsheet9.2!H3220,0)","v":-26323.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I214,0)+IF(IncludeDeal1,Spreadsheet9.2!I1216,0)+IF(IncludeDeal2,Spreadsheet9.2!I2218,0)+IF(IncludeDeal4,Spreadsheet9.2!I3220,0)","v":386097.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J214,0)+IF(IncludeDeal1,Spreadsheet9.2!J1216,0)+IF(IncludeDeal2,Spreadsheet9.2!J2218,0)+IF(IncludeDeal4,Spreadsheet9.2!J3220,0)","v":-610570},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K214,0)+IF(IncludeDeal1,Spreadsheet9.2!K1216,0)+IF(IncludeDeal2,Spreadsheet9.2!K2218,0)+IF(IncludeDeal4,Spreadsheet9.2!K3220,0)","v":-858943.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L214,0)+IF(IncludeDeal1,Spreadsheet9.2!L1216,0)+IF(IncludeDeal2,Spreadsheet9.2!L2218,0)+IF(IncludeDeal4,Spreadsheet9.2!L3220,0)","v":-629058.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M214,0)+IF(IncludeDeal1,Spreadsheet9.2!M1216,0)+IF(IncludeDeal2,Spreadsheet9.2!M2218,0)+IF(IncludeDeal4,Spreadsheet9.2!M3220,0)","v":-385599.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N214,0)+IF(IncludeDeal1,Spreadsheet9.2!N1216,0)+IF(IncludeDeal2,Spreadsheet9.2!N2218,0)+IF(IncludeDeal4,Spreadsheet9.2!N3220,0)","v":620734.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O214,0)+IF(IncludeDeal1,Spreadsheet9.2!O1216,0)+IF(IncludeDeal2,Spreadsheet9.2!O2218,0)+IF(IncludeDeal4,Spreadsheet9.2!O3220,0)","v":462957.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P214,0)+IF(IncludeDeal1,Spreadsheet9.2!P1216,0)+IF(IncludeDeal2,Spreadsheet9.2!P2218,0)+IF(IncludeDeal4,Spreadsheet9.2!P3220,0)","v":-772833.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q214,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1216,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2218,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3220,0)","v":-504484.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R214,0)+IF(IncludeDeal1,Spreadsheet9.2!R1216,0)+IF(IncludeDeal2,Spreadsheet9.2!R2218,0)+IF(IncludeDeal4,Spreadsheet9.2!R3220,0)","v":141939.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S214,0)+IF(IncludeDeal1,Spreadsheet9.2!S1216,0)+IF(IncludeDeal2,Spreadsheet9.2!S2218,0)+IF(IncludeDeal4,Spreadsheet9.2!S3220,0)","v":1081745.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T214,0)+IF(IncludeDeal1,Spreadsheet9.2!T1216,0)+IF(IncludeDeal2,Spreadsheet9.2!T2218,0)+IF(IncludeDeal4,Spreadsheet9.2!T3220,0)","v":487547.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U214,0)+IF(IncludeDeal1,Spreadsheet9.2!U1216,0)+IF(IncludeDeal2,Spreadsheet9.2!U2218,0)+IF(IncludeDeal4,Spreadsheet9.2!U3220,0)","v":-423019.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V214,0)+IF(IncludeDeal1,Spreadsheet9.2!V1216,0)+IF(IncludeDeal2,Spreadsheet9.2!V2218,0)+IF(IncludeDeal4,Spreadsheet9.2!V3220,0)","v":137669.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W214,0)+IF(IncludeDeal1,Spreadsheet9.2!W1216,0)+IF(IncludeDeal2,Spreadsheet9.2!W2218,0)+IF(IncludeDeal4,Spreadsheet9.2!W3220,0)","v":466758.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X214,0)+IF(IncludeDeal1,Spreadsheet9.2!X1216,0)+IF(IncludeDeal2,Spreadsheet9.2!X2218,0)+IF(IncludeDeal4,Spreadsheet9.2!X3220,0)","v":520841.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y214,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1216,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2218,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3220,0)","v":781647.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z214,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1216,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2218,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3220,0)","v":742470.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA214,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3220,0)","v":-471982.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB214,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3220,0)","v":-1570926.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC214,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3220,0)","v":-1710161.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD214,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3220,0)","v":-2184319.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE214,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3220,0)","v":-2096110.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF214,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3220,0)","v":-1990221.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG214,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3220,0)","v":-2118759.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH214,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3220,0)","v":-1596748.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI214,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3220,0)","v":-1144163.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ214,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3220,0)","v":-1692076.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK214,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3220,0)","v":-1533405.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL214,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3220,0)","v":-1472453.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM214,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3220,0)","v":-1903971.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN214,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3220,0)","v":-1861548.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO214,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3220,0)","v":-1500305.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP214,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3220,0)","v":-1249620.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ214,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3220,0)","v":-1260582.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR214,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3220,0)","v":-1236944.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS214,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3220,0)","v":-1111721.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT214,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3220,0)","v":-1002195.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU214,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3220,0)","v":-707276.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV214,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3220,0)","v":-895327.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW214,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3220,0)","v":-496551},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX214,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3220,0)","v":-400656.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY214,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3220,0)","v":-641380.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ214,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1216,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2218,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3220,0)","v":-610665.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA214,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3220,0)","v":-587098},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB214,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3220,0)","v":-783667.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC214,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3220,0)","v":-487087.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD214,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3220,0)","v":-507959.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE214,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3220,0)","v":-520244.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF214,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3220,0)","v":-575765.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG214,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3220,0)","v":-624060},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH214,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3220,0)","v":-693144.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI214,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3220,0)","v":-328447.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ214,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3220,0)","v":-330144.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK214,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3220,0)","v":-330143.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL214,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3220,0)","v":-332137.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM214,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3220,0)","v":-334271.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN214,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3220,0)","v":-336875.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO214,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1216,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2218,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3220,0)","v":-338392.9}]
[null,"Simulation 181",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C215,0)+IF(IncludeDeal1,Spreadsheet9.2!C1217,0)+IF(IncludeDeal2,Spreadsheet9.2!C2219,0)+IF(IncludeDeal4,Spreadsheet9.2!C3221,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E215,0)+IF(IncludeDeal1,Spreadsheet9.2!E1217,0)+IF(IncludeDeal2,Spreadsheet9.2!E2219,0)+IF(IncludeDeal4,Spreadsheet9.2!E3221,0)","v":606398.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F215,0)+IF(IncludeDeal1,Spreadsheet9.2!F1217,0)+IF(IncludeDeal2,Spreadsheet9.2!F2219,0)+IF(IncludeDeal4,Spreadsheet9.2!F3221,0)","v":588442.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G215,0)+IF(IncludeDeal1,Spreadsheet9.2!G1217,0)+IF(IncludeDeal2,Spreadsheet9.2!G2219,0)+IF(IncludeDeal4,Spreadsheet9.2!G3221,0)","v":768084.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H215,0)+IF(IncludeDeal1,Spreadsheet9.2!H1217,0)+IF(IncludeDeal2,Spreadsheet9.2!H2219,0)+IF(IncludeDeal4,Spreadsheet9.2!H3221,0)","v":-270203.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I215,0)+IF(IncludeDeal1,Spreadsheet9.2!I1217,0)+IF(IncludeDeal2,Spreadsheet9.2!I2219,0)+IF(IncludeDeal4,Spreadsheet9.2!I3221,0)","v":-364011.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J215,0)+IF(IncludeDeal1,Spreadsheet9.2!J1217,0)+IF(IncludeDeal2,Spreadsheet9.2!J2219,0)+IF(IncludeDeal4,Spreadsheet9.2!J3221,0)","v":-1099209.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K215,0)+IF(IncludeDeal1,Spreadsheet9.2!K1217,0)+IF(IncludeDeal2,Spreadsheet9.2!K2219,0)+IF(IncludeDeal4,Spreadsheet9.2!K3221,0)","v":-323789.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L215,0)+IF(IncludeDeal1,Spreadsheet9.2!L1217,0)+IF(IncludeDeal2,Spreadsheet9.2!L2219,0)+IF(IncludeDeal4,Spreadsheet9.2!L3221,0)","v":-750463.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M215,0)+IF(IncludeDeal1,Spreadsheet9.2!M1217,0)+IF(IncludeDeal2,Spreadsheet9.2!M2219,0)+IF(IncludeDeal4,Spreadsheet9.2!M3221,0)","v":-1816829.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N215,0)+IF(IncludeDeal1,Spreadsheet9.2!N1217,0)+IF(IncludeDeal2,Spreadsheet9.2!N2219,0)+IF(IncludeDeal4,Spreadsheet9.2!N3221,0)","v":-2367977.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O215,0)+IF(IncludeDeal1,Spreadsheet9.2!O1217,0)+IF(IncludeDeal2,Spreadsheet9.2!O2219,0)+IF(IncludeDeal4,Spreadsheet9.2!O3221,0)","v":-2034089.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P215,0)+IF(IncludeDeal1,Spreadsheet9.2!P1217,0)+IF(IncludeDeal2,Spreadsheet9.2!P2219,0)+IF(IncludeDeal4,Spreadsheet9.2!P3221,0)","v":-2415112.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q215,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1217,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2219,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3221,0)","v":-1966547.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R215,0)+IF(IncludeDeal1,Spreadsheet9.2!R1217,0)+IF(IncludeDeal2,Spreadsheet9.2!R2219,0)+IF(IncludeDeal4,Spreadsheet9.2!R3221,0)","v":-1850799.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S215,0)+IF(IncludeDeal1,Spreadsheet9.2!S1217,0)+IF(IncludeDeal2,Spreadsheet9.2!S2219,0)+IF(IncludeDeal4,Spreadsheet9.2!S3221,0)","v":-1367997.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T215,0)+IF(IncludeDeal1,Spreadsheet9.2!T1217,0)+IF(IncludeDeal2,Spreadsheet9.2!T2219,0)+IF(IncludeDeal4,Spreadsheet9.2!T3221,0)","v":-1201824.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U215,0)+IF(IncludeDeal1,Spreadsheet9.2!U1217,0)+IF(IncludeDeal2,Spreadsheet9.2!U2219,0)+IF(IncludeDeal4,Spreadsheet9.2!U3221,0)","v":-714049.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V215,0)+IF(IncludeDeal1,Spreadsheet9.2!V1217,0)+IF(IncludeDeal2,Spreadsheet9.2!V2219,0)+IF(IncludeDeal4,Spreadsheet9.2!V3221,0)","v":330547},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W215,0)+IF(IncludeDeal1,Spreadsheet9.2!W1217,0)+IF(IncludeDeal2,Spreadsheet9.2!W2219,0)+IF(IncludeDeal4,Spreadsheet9.2!W3221,0)","v":-548330.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X215,0)+IF(IncludeDeal1,Spreadsheet9.2!X1217,0)+IF(IncludeDeal2,Spreadsheet9.2!X2219,0)+IF(IncludeDeal4,Spreadsheet9.2!X3221,0)","v":-764785.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y215,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1217,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2219,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3221,0)","v":-397596.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z215,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1217,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2219,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3221,0)","v":-490224},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA215,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3221,0)","v":-1106781.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB215,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3221,0)","v":-480754.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC215,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3221,0)","v":-712328.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD215,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3221,0)","v":83243},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE215,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3221,0)","v":614523.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF215,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3221,0)","v":711552.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG215,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3221,0)","v":633597.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH215,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3221,0)","v":479021.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI215,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3221,0)","v":-671381.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ215,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3221,0)","v":-969167.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK215,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3221,0)","v":-557637.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL215,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3221,0)","v":-859827},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM215,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3221,0)","v":-698692.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN215,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3221,0)","v":-452981.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO215,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3221,0)","v":-957676.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP215,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3221,0)","v":-642761},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ215,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3221,0)","v":-469526.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR215,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3221,0)","v":27456.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS215,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3221,0)","v":408309.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT215,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3221,0)","v":-117126.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU215,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3221,0)","v":277025.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV215,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3221,0)","v":61439.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW215,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3221,0)","v":252774.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX215,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3221,0)","v":-192063.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY215,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3221,0)","v":-218912.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ215,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1217,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2219,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3221,0)","v":-198812.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA215,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3221,0)","v":-200524.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB215,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3221,0)","v":-243118.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC215,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3221,0)","v":-83948},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD215,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3221,0)","v":-88326.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE215,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3221,0)","v":-101021.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF215,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3221,0)","v":-151939.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG215,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3221,0)","v":-223681.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH215,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3221,0)","v":-319409.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI215,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3221,0)","v":-162479.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ215,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3221,0)","v":-162092.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK215,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3221,0)","v":-163722.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL215,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3221,0)","v":-166312.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM215,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3221,0)","v":-168675.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN215,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3221,0)","v":-173282.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO215,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1217,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2219,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3221,0)","v":-175675.8}]
[null,"Simulation 182",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C216,0)+IF(IncludeDeal1,Spreadsheet9.2!C1218,0)+IF(IncludeDeal2,Spreadsheet9.2!C2220,0)+IF(IncludeDeal4,Spreadsheet9.2!C3222,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E216,0)+IF(IncludeDeal1,Spreadsheet9.2!E1218,0)+IF(IncludeDeal2,Spreadsheet9.2!E2220,0)+IF(IncludeDeal4,Spreadsheet9.2!E3222,0)","v":-607384.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F216,0)+IF(IncludeDeal1,Spreadsheet9.2!F1218,0)+IF(IncludeDeal2,Spreadsheet9.2!F2220,0)+IF(IncludeDeal4,Spreadsheet9.2!F3222,0)","v":-316825.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G216,0)+IF(IncludeDeal1,Spreadsheet9.2!G1218,0)+IF(IncludeDeal2,Spreadsheet9.2!G2220,0)+IF(IncludeDeal4,Spreadsheet9.2!G3222,0)","v":-217444.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H216,0)+IF(IncludeDeal1,Spreadsheet9.2!H1218,0)+IF(IncludeDeal2,Spreadsheet9.2!H2220,0)+IF(IncludeDeal4,Spreadsheet9.2!H3222,0)","v":594723.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I216,0)+IF(IncludeDeal1,Spreadsheet9.2!I1218,0)+IF(IncludeDeal2,Spreadsheet9.2!I2220,0)+IF(IncludeDeal4,Spreadsheet9.2!I3222,0)","v":195226.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J216,0)+IF(IncludeDeal1,Spreadsheet9.2!J1218,0)+IF(IncludeDeal2,Spreadsheet9.2!J2220,0)+IF(IncludeDeal4,Spreadsheet9.2!J3222,0)","v":-688108.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K216,0)+IF(IncludeDeal1,Spreadsheet9.2!K1218,0)+IF(IncludeDeal2,Spreadsheet9.2!K2220,0)+IF(IncludeDeal4,Spreadsheet9.2!K3222,0)","v":-1115651.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L216,0)+IF(IncludeDeal1,Spreadsheet9.2!L1218,0)+IF(IncludeDeal2,Spreadsheet9.2!L2220,0)+IF(IncludeDeal4,Spreadsheet9.2!L3222,0)","v":-700525.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M216,0)+IF(IncludeDeal1,Spreadsheet9.2!M1218,0)+IF(IncludeDeal2,Spreadsheet9.2!M2220,0)+IF(IncludeDeal4,Spreadsheet9.2!M3222,0)","v":66118.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N216,0)+IF(IncludeDeal1,Spreadsheet9.2!N1218,0)+IF(IncludeDeal2,Spreadsheet9.2!N2220,0)+IF(IncludeDeal4,Spreadsheet9.2!N3222,0)","v":146712.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O216,0)+IF(IncludeDeal1,Spreadsheet9.2!O1218,0)+IF(IncludeDeal2,Spreadsheet9.2!O2220,0)+IF(IncludeDeal4,Spreadsheet9.2!O3222,0)","v":-1215464.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P216,0)+IF(IncludeDeal1,Spreadsheet9.2!P1218,0)+IF(IncludeDeal2,Spreadsheet9.2!P2220,0)+IF(IncludeDeal4,Spreadsheet9.2!P3222,0)","v":-1080919.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q216,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1218,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2220,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3222,0)","v":-1829995.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R216,0)+IF(IncludeDeal1,Spreadsheet9.2!R1218,0)+IF(IncludeDeal2,Spreadsheet9.2!R2220,0)+IF(IncludeDeal4,Spreadsheet9.2!R3222,0)","v":-2134994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S216,0)+IF(IncludeDeal1,Spreadsheet9.2!S1218,0)+IF(IncludeDeal2,Spreadsheet9.2!S2220,0)+IF(IncludeDeal4,Spreadsheet9.2!S3222,0)","v":-796803.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T216,0)+IF(IncludeDeal1,Spreadsheet9.2!T1218,0)+IF(IncludeDeal2,Spreadsheet9.2!T2220,0)+IF(IncludeDeal4,Spreadsheet9.2!T3222,0)","v":415041.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U216,0)+IF(IncludeDeal1,Spreadsheet9.2!U1218,0)+IF(IncludeDeal2,Spreadsheet9.2!U2220,0)+IF(IncludeDeal4,Spreadsheet9.2!U3222,0)","v":282515.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V216,0)+IF(IncludeDeal1,Spreadsheet9.2!V1218,0)+IF(IncludeDeal2,Spreadsheet9.2!V2220,0)+IF(IncludeDeal4,Spreadsheet9.2!V3222,0)","v":1186753.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W216,0)+IF(IncludeDeal1,Spreadsheet9.2!W1218,0)+IF(IncludeDeal2,Spreadsheet9.2!W2220,0)+IF(IncludeDeal4,Spreadsheet9.2!W3222,0)","v":1983393.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X216,0)+IF(IncludeDeal1,Spreadsheet9.2!X1218,0)+IF(IncludeDeal2,Spreadsheet9.2!X2220,0)+IF(IncludeDeal4,Spreadsheet9.2!X3222,0)","v":2044686.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y216,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1218,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2220,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3222,0)","v":2206600},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z216,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1218,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2220,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3222,0)","v":1951847.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA216,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3222,0)","v":745372.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB216,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3222,0)","v":-222415.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC216,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3222,0)","v":-990589.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD216,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3222,0)","v":-1276355.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE216,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3222,0)","v":-916606.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF216,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3222,0)","v":-689679},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG216,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3222,0)","v":-567430},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH216,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3222,0)","v":-922297.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI216,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3222,0)","v":-1274907.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ216,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3222,0)","v":-441253.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK216,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3222,0)","v":-498123.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL216,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3222,0)","v":-451788.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM216,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3222,0)","v":-332602.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN216,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3222,0)","v":-414882.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO216,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3222,0)","v":-7728.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP216,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3222,0)","v":89850.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ216,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3222,0)","v":454834.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR216,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3222,0)","v":-237765.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS216,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3222,0)","v":-671062.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT216,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3222,0)","v":-1094360.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU216,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3222,0)","v":-939793.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV216,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3222,0)","v":-884157.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW216,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3222,0)","v":-640387.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX216,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3222,0)","v":-494091.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY216,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3222,0)","v":-662776.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ216,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1218,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2220,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3222,0)","v":-625361.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA216,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3222,0)","v":-559838.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB216,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3222,0)","v":-584165.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC216,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3222,0)","v":-294423.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD216,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3222,0)","v":-389509.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE216,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3222,0)","v":-438295.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF216,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3222,0)","v":-486611.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG216,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3222,0)","v":-563698.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH216,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3222,0)","v":-634507.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI216,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3222,0)","v":-307858.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ216,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3222,0)","v":-310334},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK216,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3222,0)","v":-313813.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL216,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3222,0)","v":-317430.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM216,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3222,0)","v":-320116},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN216,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3222,0)","v":-321999.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO216,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1218,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2220,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3222,0)","v":-324232}]
[null,"Simulation 183",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C217,0)+IF(IncludeDeal1,Spreadsheet9.2!C1219,0)+IF(IncludeDeal2,Spreadsheet9.2!C2221,0)+IF(IncludeDeal4,Spreadsheet9.2!C3223,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E217,0)+IF(IncludeDeal1,Spreadsheet9.2!E1219,0)+IF(IncludeDeal2,Spreadsheet9.2!E2221,0)+IF(IncludeDeal4,Spreadsheet9.2!E3223,0)","v":99782.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F217,0)+IF(IncludeDeal1,Spreadsheet9.2!F1219,0)+IF(IncludeDeal2,Spreadsheet9.2!F2221,0)+IF(IncludeDeal4,Spreadsheet9.2!F3223,0)","v":-303697.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G217,0)+IF(IncludeDeal1,Spreadsheet9.2!G1219,0)+IF(IncludeDeal2,Spreadsheet9.2!G2221,0)+IF(IncludeDeal4,Spreadsheet9.2!G3223,0)","v":-184679.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H217,0)+IF(IncludeDeal1,Spreadsheet9.2!H1219,0)+IF(IncludeDeal2,Spreadsheet9.2!H2221,0)+IF(IncludeDeal4,Spreadsheet9.2!H3223,0)","v":403341.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I217,0)+IF(IncludeDeal1,Spreadsheet9.2!I1219,0)+IF(IncludeDeal2,Spreadsheet9.2!I2221,0)+IF(IncludeDeal4,Spreadsheet9.2!I3223,0)","v":286937},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J217,0)+IF(IncludeDeal1,Spreadsheet9.2!J1219,0)+IF(IncludeDeal2,Spreadsheet9.2!J2221,0)+IF(IncludeDeal4,Spreadsheet9.2!J3223,0)","v":-418763.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K217,0)+IF(IncludeDeal1,Spreadsheet9.2!K1219,0)+IF(IncludeDeal2,Spreadsheet9.2!K2221,0)+IF(IncludeDeal4,Spreadsheet9.2!K3223,0)","v":1071739.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L217,0)+IF(IncludeDeal1,Spreadsheet9.2!L1219,0)+IF(IncludeDeal2,Spreadsheet9.2!L2221,0)+IF(IncludeDeal4,Spreadsheet9.2!L3223,0)","v":-210559.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M217,0)+IF(IncludeDeal1,Spreadsheet9.2!M1219,0)+IF(IncludeDeal2,Spreadsheet9.2!M2221,0)+IF(IncludeDeal4,Spreadsheet9.2!M3223,0)","v":1199644.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N217,0)+IF(IncludeDeal1,Spreadsheet9.2!N1219,0)+IF(IncludeDeal2,Spreadsheet9.2!N2221,0)+IF(IncludeDeal4,Spreadsheet9.2!N3223,0)","v":834771.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O217,0)+IF(IncludeDeal1,Spreadsheet9.2!O1219,0)+IF(IncludeDeal2,Spreadsheet9.2!O2221,0)+IF(IncludeDeal4,Spreadsheet9.2!O3223,0)","v":-190777.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P217,0)+IF(IncludeDeal1,Spreadsheet9.2!P1219,0)+IF(IncludeDeal2,Spreadsheet9.2!P2221,0)+IF(IncludeDeal4,Spreadsheet9.2!P3223,0)","v":-636990.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q217,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1219,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2221,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3223,0)","v":645866.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R217,0)+IF(IncludeDeal1,Spreadsheet9.2!R1219,0)+IF(IncludeDeal2,Spreadsheet9.2!R2221,0)+IF(IncludeDeal4,Spreadsheet9.2!R3223,0)","v":1513414.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S217,0)+IF(IncludeDeal1,Spreadsheet9.2!S1219,0)+IF(IncludeDeal2,Spreadsheet9.2!S2221,0)+IF(IncludeDeal4,Spreadsheet9.2!S3223,0)","v":2023309.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T217,0)+IF(IncludeDeal1,Spreadsheet9.2!T1219,0)+IF(IncludeDeal2,Spreadsheet9.2!T2221,0)+IF(IncludeDeal4,Spreadsheet9.2!T3223,0)","v":702923.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U217,0)+IF(IncludeDeal1,Spreadsheet9.2!U1219,0)+IF(IncludeDeal2,Spreadsheet9.2!U2221,0)+IF(IncludeDeal4,Spreadsheet9.2!U3223,0)","v":703441.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V217,0)+IF(IncludeDeal1,Spreadsheet9.2!V1219,0)+IF(IncludeDeal2,Spreadsheet9.2!V2221,0)+IF(IncludeDeal4,Spreadsheet9.2!V3223,0)","v":481116.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W217,0)+IF(IncludeDeal1,Spreadsheet9.2!W1219,0)+IF(IncludeDeal2,Spreadsheet9.2!W2221,0)+IF(IncludeDeal4,Spreadsheet9.2!W3223,0)","v":290294.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X217,0)+IF(IncludeDeal1,Spreadsheet9.2!X1219,0)+IF(IncludeDeal2,Spreadsheet9.2!X2221,0)+IF(IncludeDeal4,Spreadsheet9.2!X3223,0)","v":543968},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y217,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1219,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2221,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3223,0)","v":341249.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z217,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1219,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2221,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3223,0)","v":526521.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA217,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3223,0)","v":148139.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB217,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3223,0)","v":-763825},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC217,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3223,0)","v":-1593358.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD217,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3223,0)","v":-1626423.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE217,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3223,0)","v":-1927546.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF217,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3223,0)","v":-1770048.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG217,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3223,0)","v":-1895466.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH217,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3223,0)","v":-1637692.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI217,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3223,0)","v":-2093440.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ217,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3223,0)","v":-2271576.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK217,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3223,0)","v":-1986057.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL217,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3223,0)","v":-1940776},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM217,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3223,0)","v":-2134452.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN217,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3223,0)","v":-2155471.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO217,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3223,0)","v":-1998279.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP217,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3223,0)","v":-1723375.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ217,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3223,0)","v":-1030806.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR217,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3223,0)","v":-654348.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS217,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3223,0)","v":-760522},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT217,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3223,0)","v":-353103},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU217,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3223,0)","v":-451826.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV217,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3223,0)","v":-307497.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW217,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3223,0)","v":123766.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX217,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3223,0)","v":296167.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY217,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3223,0)","v":2927},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ217,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1219,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2221,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3223,0)","v":-139396.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA217,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3223,0)","v":-355101.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB217,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3223,0)","v":-408367.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC217,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3223,0)","v":-260030},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD217,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3223,0)","v":-304778},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE217,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3223,0)","v":-383844.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF217,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3223,0)","v":-409725.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG217,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3223,0)","v":-481639.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH217,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3223,0)","v":-562743.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI217,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3223,0)","v":-297606.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ217,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3223,0)","v":-298860.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK217,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3223,0)","v":-301572.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL217,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3223,0)","v":-303909.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM217,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3223,0)","v":-306002.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN217,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3223,0)","v":-309769.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO217,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1219,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2221,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3223,0)","v":-312488.2}]
[null,"Simulation 184",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C218,0)+IF(IncludeDeal1,Spreadsheet9.2!C1220,0)+IF(IncludeDeal2,Spreadsheet9.2!C2222,0)+IF(IncludeDeal4,Spreadsheet9.2!C3224,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E218,0)+IF(IncludeDeal1,Spreadsheet9.2!E1220,0)+IF(IncludeDeal2,Spreadsheet9.2!E2222,0)+IF(IncludeDeal4,Spreadsheet9.2!E3224,0)","v":195009.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F218,0)+IF(IncludeDeal1,Spreadsheet9.2!F1220,0)+IF(IncludeDeal2,Spreadsheet9.2!F2222,0)+IF(IncludeDeal4,Spreadsheet9.2!F3224,0)","v":794198.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G218,0)+IF(IncludeDeal1,Spreadsheet9.2!G1220,0)+IF(IncludeDeal2,Spreadsheet9.2!G2222,0)+IF(IncludeDeal4,Spreadsheet9.2!G3224,0)","v":1488757.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H218,0)+IF(IncludeDeal1,Spreadsheet9.2!H1220,0)+IF(IncludeDeal2,Spreadsheet9.2!H2222,0)+IF(IncludeDeal4,Spreadsheet9.2!H3224,0)","v":-108760},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I218,0)+IF(IncludeDeal1,Spreadsheet9.2!I1220,0)+IF(IncludeDeal2,Spreadsheet9.2!I2222,0)+IF(IncludeDeal4,Spreadsheet9.2!I3224,0)","v":-402069.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J218,0)+IF(IncludeDeal1,Spreadsheet9.2!J1220,0)+IF(IncludeDeal2,Spreadsheet9.2!J2222,0)+IF(IncludeDeal4,Spreadsheet9.2!J3224,0)","v":-183698.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K218,0)+IF(IncludeDeal1,Spreadsheet9.2!K1220,0)+IF(IncludeDeal2,Spreadsheet9.2!K2222,0)+IF(IncludeDeal4,Spreadsheet9.2!K3224,0)","v":369073.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L218,0)+IF(IncludeDeal1,Spreadsheet9.2!L1220,0)+IF(IncludeDeal2,Spreadsheet9.2!L2222,0)+IF(IncludeDeal4,Spreadsheet9.2!L3224,0)","v":73222.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M218,0)+IF(IncludeDeal1,Spreadsheet9.2!M1220,0)+IF(IncludeDeal2,Spreadsheet9.2!M2222,0)+IF(IncludeDeal4,Spreadsheet9.2!M3224,0)","v":-651387.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N218,0)+IF(IncludeDeal1,Spreadsheet9.2!N1220,0)+IF(IncludeDeal2,Spreadsheet9.2!N2222,0)+IF(IncludeDeal4,Spreadsheet9.2!N3224,0)","v":-1566602.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O218,0)+IF(IncludeDeal1,Spreadsheet9.2!O1220,0)+IF(IncludeDeal2,Spreadsheet9.2!O2222,0)+IF(IncludeDeal4,Spreadsheet9.2!O3224,0)","v":-2011767.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P218,0)+IF(IncludeDeal1,Spreadsheet9.2!P1220,0)+IF(IncludeDeal2,Spreadsheet9.2!P2222,0)+IF(IncludeDeal4,Spreadsheet9.2!P3224,0)","v":-2092221.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q218,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1220,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2222,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3224,0)","v":-2208222.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R218,0)+IF(IncludeDeal1,Spreadsheet9.2!R1220,0)+IF(IncludeDeal2,Spreadsheet9.2!R2222,0)+IF(IncludeDeal4,Spreadsheet9.2!R3224,0)","v":-1741815.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S218,0)+IF(IncludeDeal1,Spreadsheet9.2!S1220,0)+IF(IncludeDeal2,Spreadsheet9.2!S2222,0)+IF(IncludeDeal4,Spreadsheet9.2!S3224,0)","v":-1725938.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T218,0)+IF(IncludeDeal1,Spreadsheet9.2!T1220,0)+IF(IncludeDeal2,Spreadsheet9.2!T2222,0)+IF(IncludeDeal4,Spreadsheet9.2!T3224,0)","v":-1782815.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U218,0)+IF(IncludeDeal1,Spreadsheet9.2!U1220,0)+IF(IncludeDeal2,Spreadsheet9.2!U2222,0)+IF(IncludeDeal4,Spreadsheet9.2!U3224,0)","v":-1813572},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V218,0)+IF(IncludeDeal1,Spreadsheet9.2!V1220,0)+IF(IncludeDeal2,Spreadsheet9.2!V2222,0)+IF(IncludeDeal4,Spreadsheet9.2!V3224,0)","v":-1149508.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W218,0)+IF(IncludeDeal1,Spreadsheet9.2!W1220,0)+IF(IncludeDeal2,Spreadsheet9.2!W2222,0)+IF(IncludeDeal4,Spreadsheet9.2!W3224,0)","v":-1129857},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X218,0)+IF(IncludeDeal1,Spreadsheet9.2!X1220,0)+IF(IncludeDeal2,Spreadsheet9.2!X2222,0)+IF(IncludeDeal4,Spreadsheet9.2!X3224,0)","v":-257819.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y218,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1220,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2222,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3224,0)","v":409493.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z218,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1220,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2222,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3224,0)","v":233768.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA218,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3224,0)","v":-284692.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB218,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3224,0)","v":-98830.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC218,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3224,0)","v":107007.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD218,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3224,0)","v":-279949.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE218,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3224,0)","v":546957.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF218,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3224,0)","v":398514.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG218,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3224,0)","v":217919.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH218,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3224,0)","v":235962.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI218,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3224,0)","v":717078.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ218,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3224,0)","v":337587.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK218,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3224,0)","v":-49976.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL218,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3224,0)","v":1185796.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM218,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3224,0)","v":963287.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN218,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3224,0)","v":1657806.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO218,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3224,0)","v":1353004.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP218,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3224,0)","v":75336.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ218,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3224,0)","v":132457.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR218,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3224,0)","v":431772},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS218,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3224,0)","v":201778.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT218,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3224,0)","v":-176720.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU218,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3224,0)","v":-262071.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV218,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3224,0)","v":-633488.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW218,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3224,0)","v":-231654.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX218,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3224,0)","v":88103.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY218,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3224,0)","v":-102878.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ218,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1220,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2222,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3224,0)","v":-63278.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA218,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3224,0)","v":-279297.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB218,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3224,0)","v":-312499.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC218,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3224,0)","v":-129255.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD218,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3224,0)","v":-173079},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE218,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3224,0)","v":-241627.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF218,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3224,0)","v":-327752.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG218,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3224,0)","v":-502613.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH218,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3224,0)","v":-599767.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI218,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3224,0)","v":-352889.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ218,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3224,0)","v":-356861.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK218,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3224,0)","v":-361475.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL218,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3224,0)","v":-363553.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM218,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3224,0)","v":-367352.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN218,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3224,0)","v":-371117.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO218,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1220,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2222,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3224,0)","v":-373881.4}]
[null,"Simulation 185",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C219,0)+IF(IncludeDeal1,Spreadsheet9.2!C1221,0)+IF(IncludeDeal2,Spreadsheet9.2!C2223,0)+IF(IncludeDeal4,Spreadsheet9.2!C3225,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E219,0)+IF(IncludeDeal1,Spreadsheet9.2!E1221,0)+IF(IncludeDeal2,Spreadsheet9.2!E2223,0)+IF(IncludeDeal4,Spreadsheet9.2!E3225,0)","v":241428.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F219,0)+IF(IncludeDeal1,Spreadsheet9.2!F1221,0)+IF(IncludeDeal2,Spreadsheet9.2!F2223,0)+IF(IncludeDeal4,Spreadsheet9.2!F3225,0)","v":-245037.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G219,0)+IF(IncludeDeal1,Spreadsheet9.2!G1221,0)+IF(IncludeDeal2,Spreadsheet9.2!G2223,0)+IF(IncludeDeal4,Spreadsheet9.2!G3225,0)","v":-111618.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H219,0)+IF(IncludeDeal1,Spreadsheet9.2!H1221,0)+IF(IncludeDeal2,Spreadsheet9.2!H2223,0)+IF(IncludeDeal4,Spreadsheet9.2!H3225,0)","v":-617357.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I219,0)+IF(IncludeDeal1,Spreadsheet9.2!I1221,0)+IF(IncludeDeal2,Spreadsheet9.2!I2223,0)+IF(IncludeDeal4,Spreadsheet9.2!I3225,0)","v":250190.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J219,0)+IF(IncludeDeal1,Spreadsheet9.2!J1221,0)+IF(IncludeDeal2,Spreadsheet9.2!J2223,0)+IF(IncludeDeal4,Spreadsheet9.2!J3225,0)","v":877390},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K219,0)+IF(IncludeDeal1,Spreadsheet9.2!K1221,0)+IF(IncludeDeal2,Spreadsheet9.2!K2223,0)+IF(IncludeDeal4,Spreadsheet9.2!K3225,0)","v":-33211.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L219,0)+IF(IncludeDeal1,Spreadsheet9.2!L1221,0)+IF(IncludeDeal2,Spreadsheet9.2!L2223,0)+IF(IncludeDeal4,Spreadsheet9.2!L3225,0)","v":-628375.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M219,0)+IF(IncludeDeal1,Spreadsheet9.2!M1221,0)+IF(IncludeDeal2,Spreadsheet9.2!M2223,0)+IF(IncludeDeal4,Spreadsheet9.2!M3225,0)","v":-723815.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N219,0)+IF(IncludeDeal1,Spreadsheet9.2!N1221,0)+IF(IncludeDeal2,Spreadsheet9.2!N2223,0)+IF(IncludeDeal4,Spreadsheet9.2!N3225,0)","v":-955042.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O219,0)+IF(IncludeDeal1,Spreadsheet9.2!O1221,0)+IF(IncludeDeal2,Spreadsheet9.2!O2223,0)+IF(IncludeDeal4,Spreadsheet9.2!O3225,0)","v":-1632330.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P219,0)+IF(IncludeDeal1,Spreadsheet9.2!P1221,0)+IF(IncludeDeal2,Spreadsheet9.2!P2223,0)+IF(IncludeDeal4,Spreadsheet9.2!P3225,0)","v":-1931008.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q219,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1221,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2223,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3225,0)","v":-1090843.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R219,0)+IF(IncludeDeal1,Spreadsheet9.2!R1221,0)+IF(IncludeDeal2,Spreadsheet9.2!R2223,0)+IF(IncludeDeal4,Spreadsheet9.2!R3225,0)","v":-1139400.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S219,0)+IF(IncludeDeal1,Spreadsheet9.2!S1221,0)+IF(IncludeDeal2,Spreadsheet9.2!S2223,0)+IF(IncludeDeal4,Spreadsheet9.2!S3225,0)","v":-284410.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T219,0)+IF(IncludeDeal1,Spreadsheet9.2!T1221,0)+IF(IncludeDeal2,Spreadsheet9.2!T2223,0)+IF(IncludeDeal4,Spreadsheet9.2!T3225,0)","v":-399856.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U219,0)+IF(IncludeDeal1,Spreadsheet9.2!U1221,0)+IF(IncludeDeal2,Spreadsheet9.2!U2223,0)+IF(IncludeDeal4,Spreadsheet9.2!U3225,0)","v":-1384137.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V219,0)+IF(IncludeDeal1,Spreadsheet9.2!V1221,0)+IF(IncludeDeal2,Spreadsheet9.2!V2223,0)+IF(IncludeDeal4,Spreadsheet9.2!V3225,0)","v":-1174320.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W219,0)+IF(IncludeDeal1,Spreadsheet9.2!W1221,0)+IF(IncludeDeal2,Spreadsheet9.2!W2223,0)+IF(IncludeDeal4,Spreadsheet9.2!W3225,0)","v":-1735943.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X219,0)+IF(IncludeDeal1,Spreadsheet9.2!X1221,0)+IF(IncludeDeal2,Spreadsheet9.2!X2223,0)+IF(IncludeDeal4,Spreadsheet9.2!X3225,0)","v":-1132334.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y219,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1221,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2223,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3225,0)","v":-646588.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z219,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1221,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2223,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3225,0)","v":-1190728.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA219,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3225,0)","v":-1583983.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB219,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3225,0)","v":-2219551.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC219,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3225,0)","v":-1825237.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD219,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3225,0)","v":-2357252.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE219,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3225,0)","v":-2117197.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF219,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3225,0)","v":-2119849.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG219,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3225,0)","v":-1938380.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH219,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3225,0)","v":-1470757.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI219,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3225,0)","v":-1693590.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ219,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3225,0)","v":-1732739.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK219,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3225,0)","v":-1822887.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL219,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3225,0)","v":-1777613.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM219,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3225,0)","v":-2098339.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN219,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3225,0)","v":-2145102.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO219,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3225,0)","v":-2144706.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP219,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3225,0)","v":-1926472},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ219,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3225,0)","v":-1578409.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR219,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3225,0)","v":-1378929.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS219,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3225,0)","v":-915924.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT219,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3225,0)","v":-667785.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU219,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3225,0)","v":-521898.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV219,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3225,0)","v":-362859.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW219,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3225,0)","v":329670},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX219,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3225,0)","v":709181.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY219,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3225,0)","v":722076.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ219,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1221,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2223,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3225,0)","v":618764.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA219,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3225,0)","v":510327.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB219,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3225,0)","v":360694.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC219,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3225,0)","v":288140.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD219,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3225,0)","v":299289.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE219,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3225,0)","v":345790.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF219,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3225,0)","v":287173.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG219,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3225,0)","v":199231.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH219,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3225,0)","v":87554.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI219,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3225,0)","v":20952},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ219,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3225,0)","v":20887.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK219,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3225,0)","v":18930.099999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL219,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3225,0)","v":15634.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM219,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3225,0)","v":12558.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN219,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3225,0)","v":10626.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO219,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1221,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2223,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3225,0)","v":7830.4}]
[null,"Simulation 186",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C220,0)+IF(IncludeDeal1,Spreadsheet9.2!C1222,0)+IF(IncludeDeal2,Spreadsheet9.2!C2224,0)+IF(IncludeDeal4,Spreadsheet9.2!C3226,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E220,0)+IF(IncludeDeal1,Spreadsheet9.2!E1222,0)+IF(IncludeDeal2,Spreadsheet9.2!E2224,0)+IF(IncludeDeal4,Spreadsheet9.2!E3226,0)","v":848909.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F220,0)+IF(IncludeDeal1,Spreadsheet9.2!F1222,0)+IF(IncludeDeal2,Spreadsheet9.2!F2224,0)+IF(IncludeDeal4,Spreadsheet9.2!F3226,0)","v":1273551.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G220,0)+IF(IncludeDeal1,Spreadsheet9.2!G1222,0)+IF(IncludeDeal2,Spreadsheet9.2!G2224,0)+IF(IncludeDeal4,Spreadsheet9.2!G3226,0)","v":2202602},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H220,0)+IF(IncludeDeal1,Spreadsheet9.2!H1222,0)+IF(IncludeDeal2,Spreadsheet9.2!H2224,0)+IF(IncludeDeal4,Spreadsheet9.2!H3226,0)","v":3294441},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I220,0)+IF(IncludeDeal1,Spreadsheet9.2!I1222,0)+IF(IncludeDeal2,Spreadsheet9.2!I2224,0)+IF(IncludeDeal4,Spreadsheet9.2!I3226,0)","v":3319343.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J220,0)+IF(IncludeDeal1,Spreadsheet9.2!J1222,0)+IF(IncludeDeal2,Spreadsheet9.2!J2224,0)+IF(IncludeDeal4,Spreadsheet9.2!J3226,0)","v":3845836.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K220,0)+IF(IncludeDeal1,Spreadsheet9.2!K1222,0)+IF(IncludeDeal2,Spreadsheet9.2!K2224,0)+IF(IncludeDeal4,Spreadsheet9.2!K3226,0)","v":3590621.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L220,0)+IF(IncludeDeal1,Spreadsheet9.2!L1222,0)+IF(IncludeDeal2,Spreadsheet9.2!L2224,0)+IF(IncludeDeal4,Spreadsheet9.2!L3226,0)","v":3392886},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M220,0)+IF(IncludeDeal1,Spreadsheet9.2!M1222,0)+IF(IncludeDeal2,Spreadsheet9.2!M2224,0)+IF(IncludeDeal4,Spreadsheet9.2!M3226,0)","v":4280253.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N220,0)+IF(IncludeDeal1,Spreadsheet9.2!N1222,0)+IF(IncludeDeal2,Spreadsheet9.2!N2224,0)+IF(IncludeDeal4,Spreadsheet9.2!N3226,0)","v":6076612.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O220,0)+IF(IncludeDeal1,Spreadsheet9.2!O1222,0)+IF(IncludeDeal2,Spreadsheet9.2!O2224,0)+IF(IncludeDeal4,Spreadsheet9.2!O3226,0)","v":7219669.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P220,0)+IF(IncludeDeal1,Spreadsheet9.2!P1222,0)+IF(IncludeDeal2,Spreadsheet9.2!P2224,0)+IF(IncludeDeal4,Spreadsheet9.2!P3226,0)","v":8250550.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q220,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1222,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2224,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3226,0)","v":9514123.6999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R220,0)+IF(IncludeDeal1,Spreadsheet9.2!R1222,0)+IF(IncludeDeal2,Spreadsheet9.2!R2224,0)+IF(IncludeDeal4,Spreadsheet9.2!R3226,0)","v":8008918},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S220,0)+IF(IncludeDeal1,Spreadsheet9.2!S1222,0)+IF(IncludeDeal2,Spreadsheet9.2!S2224,0)+IF(IncludeDeal4,Spreadsheet9.2!S3226,0)","v":9573147.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T220,0)+IF(IncludeDeal1,Spreadsheet9.2!T1222,0)+IF(IncludeDeal2,Spreadsheet9.2!T2224,0)+IF(IncludeDeal4,Spreadsheet9.2!T3226,0)","v":8046595.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U220,0)+IF(IncludeDeal1,Spreadsheet9.2!U1222,0)+IF(IncludeDeal2,Spreadsheet9.2!U2224,0)+IF(IncludeDeal4,Spreadsheet9.2!U3226,0)","v":8003379.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V220,0)+IF(IncludeDeal1,Spreadsheet9.2!V1222,0)+IF(IncludeDeal2,Spreadsheet9.2!V2224,0)+IF(IncludeDeal4,Spreadsheet9.2!V3226,0)","v":7437763.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W220,0)+IF(IncludeDeal1,Spreadsheet9.2!W1222,0)+IF(IncludeDeal2,Spreadsheet9.2!W2224,0)+IF(IncludeDeal4,Spreadsheet9.2!W3226,0)","v":8326533.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X220,0)+IF(IncludeDeal1,Spreadsheet9.2!X1222,0)+IF(IncludeDeal2,Spreadsheet9.2!X2224,0)+IF(IncludeDeal4,Spreadsheet9.2!X3226,0)","v":8817031.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y220,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1222,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2224,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3226,0)","v":8358506.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z220,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1222,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2224,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3226,0)","v":9479986.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA220,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3226,0)","v":5885124.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB220,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3226,0)","v":4009670.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC220,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3226,0)","v":4799361.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD220,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3226,0)","v":4922633.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE220,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3226,0)","v":4816060.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF220,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3226,0)","v":3886605.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG220,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3226,0)","v":3057693.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH220,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3226,0)","v":2523578.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI220,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3226,0)","v":978958.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ220,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3226,0)","v":1767068.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK220,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3226,0)","v":1655662.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL220,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3226,0)","v":2069202.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM220,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3226,0)","v":3982140.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN220,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3226,0)","v":5462992.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO220,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3226,0)","v":3247672.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP220,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3226,0)","v":3809412.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ220,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3226,0)","v":2988151.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR220,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3226,0)","v":2069313.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS220,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3226,0)","v":1993224.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT220,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3226,0)","v":1670668.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU220,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3226,0)","v":1603649.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV220,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3226,0)","v":1706092.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW220,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3226,0)","v":2066740.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX220,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3226,0)","v":1358590.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY220,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3226,0)","v":821680.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ220,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1222,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2224,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3226,0)","v":629054.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA220,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3226,0)","v":441664.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB220,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3226,0)","v":-9889.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC220,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3226,0)","v":115528.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD220,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3226,0)","v":-121554.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE220,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3226,0)","v":-276229.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF220,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3226,0)","v":-411470.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG220,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3226,0)","v":-503679.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH220,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3226,0)","v":-620077.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI220,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3226,0)","v":-364542},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ220,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3226,0)","v":-371461.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK220,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3226,0)","v":-377629.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL220,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3226,0)","v":-383455.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM220,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3226,0)","v":-387414.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN220,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3226,0)","v":-389970.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO220,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1222,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2224,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3226,0)","v":-391966.5}]
[null,"Simulation 187",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C221,0)+IF(IncludeDeal1,Spreadsheet9.2!C1223,0)+IF(IncludeDeal2,Spreadsheet9.2!C2225,0)+IF(IncludeDeal4,Spreadsheet9.2!C3227,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E221,0)+IF(IncludeDeal1,Spreadsheet9.2!E1223,0)+IF(IncludeDeal2,Spreadsheet9.2!E2225,0)+IF(IncludeDeal4,Spreadsheet9.2!E3227,0)","v":146932.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F221,0)+IF(IncludeDeal1,Spreadsheet9.2!F1223,0)+IF(IncludeDeal2,Spreadsheet9.2!F2225,0)+IF(IncludeDeal4,Spreadsheet9.2!F3227,0)","v":1144540.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G221,0)+IF(IncludeDeal1,Spreadsheet9.2!G1223,0)+IF(IncludeDeal2,Spreadsheet9.2!G2225,0)+IF(IncludeDeal4,Spreadsheet9.2!G3227,0)","v":647792.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H221,0)+IF(IncludeDeal1,Spreadsheet9.2!H1223,0)+IF(IncludeDeal2,Spreadsheet9.2!H2225,0)+IF(IncludeDeal4,Spreadsheet9.2!H3227,0)","v":-654021.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I221,0)+IF(IncludeDeal1,Spreadsheet9.2!I1223,0)+IF(IncludeDeal2,Spreadsheet9.2!I2225,0)+IF(IncludeDeal4,Spreadsheet9.2!I3227,0)","v":-1179600.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J221,0)+IF(IncludeDeal1,Spreadsheet9.2!J1223,0)+IF(IncludeDeal2,Spreadsheet9.2!J2225,0)+IF(IncludeDeal4,Spreadsheet9.2!J3227,0)","v":-1237690.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K221,0)+IF(IncludeDeal1,Spreadsheet9.2!K1223,0)+IF(IncludeDeal2,Spreadsheet9.2!K2225,0)+IF(IncludeDeal4,Spreadsheet9.2!K3227,0)","v":-2106112.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L221,0)+IF(IncludeDeal1,Spreadsheet9.2!L1223,0)+IF(IncludeDeal2,Spreadsheet9.2!L2225,0)+IF(IncludeDeal4,Spreadsheet9.2!L3227,0)","v":-1993216.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M221,0)+IF(IncludeDeal1,Spreadsheet9.2!M1223,0)+IF(IncludeDeal2,Spreadsheet9.2!M2225,0)+IF(IncludeDeal4,Spreadsheet9.2!M3227,0)","v":-2521388.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N221,0)+IF(IncludeDeal1,Spreadsheet9.2!N1223,0)+IF(IncludeDeal2,Spreadsheet9.2!N2225,0)+IF(IncludeDeal4,Spreadsheet9.2!N3227,0)","v":-2012416.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O221,0)+IF(IncludeDeal1,Spreadsheet9.2!O1223,0)+IF(IncludeDeal2,Spreadsheet9.2!O2225,0)+IF(IncludeDeal4,Spreadsheet9.2!O3227,0)","v":-1597752.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P221,0)+IF(IncludeDeal1,Spreadsheet9.2!P1223,0)+IF(IncludeDeal2,Spreadsheet9.2!P2225,0)+IF(IncludeDeal4,Spreadsheet9.2!P3227,0)","v":-388640.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q221,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1223,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2225,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3227,0)","v":342133.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R221,0)+IF(IncludeDeal1,Spreadsheet9.2!R1223,0)+IF(IncludeDeal2,Spreadsheet9.2!R2225,0)+IF(IncludeDeal4,Spreadsheet9.2!R3227,0)","v":-352082.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S221,0)+IF(IncludeDeal1,Spreadsheet9.2!S1223,0)+IF(IncludeDeal2,Spreadsheet9.2!S2225,0)+IF(IncludeDeal4,Spreadsheet9.2!S3227,0)","v":103825.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T221,0)+IF(IncludeDeal1,Spreadsheet9.2!T1223,0)+IF(IncludeDeal2,Spreadsheet9.2!T2225,0)+IF(IncludeDeal4,Spreadsheet9.2!T3227,0)","v":1009896.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U221,0)+IF(IncludeDeal1,Spreadsheet9.2!U1223,0)+IF(IncludeDeal2,Spreadsheet9.2!U2225,0)+IF(IncludeDeal4,Spreadsheet9.2!U3227,0)","v":265595.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V221,0)+IF(IncludeDeal1,Spreadsheet9.2!V1223,0)+IF(IncludeDeal2,Spreadsheet9.2!V2225,0)+IF(IncludeDeal4,Spreadsheet9.2!V3227,0)","v":-2514.1999999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W221,0)+IF(IncludeDeal1,Spreadsheet9.2!W1223,0)+IF(IncludeDeal2,Spreadsheet9.2!W2225,0)+IF(IncludeDeal4,Spreadsheet9.2!W3227,0)","v":-761608.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X221,0)+IF(IncludeDeal1,Spreadsheet9.2!X1223,0)+IF(IncludeDeal2,Spreadsheet9.2!X2225,0)+IF(IncludeDeal4,Spreadsheet9.2!X3227,0)","v":-1012986.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y221,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1223,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2225,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3227,0)","v":-1317790.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z221,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1223,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2225,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3227,0)","v":-1377594.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA221,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3227,0)","v":-1577429.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB221,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3227,0)","v":-1440160.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC221,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3227,0)","v":-1533822.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD221,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3227,0)","v":-1935061.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE221,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3227,0)","v":-1803754.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF221,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3227,0)","v":-1814607.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG221,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3227,0)","v":-1865074.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH221,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3227,0)","v":-1567174},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI221,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3227,0)","v":-1429448.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ221,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3227,0)","v":-1595754.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK221,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3227,0)","v":-1506892.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL221,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3227,0)","v":-1207682.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM221,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3227,0)","v":-1002114.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN221,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3227,0)","v":-556550.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO221,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3227,0)","v":-166349.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP221,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3227,0)","v":-883020.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ221,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3227,0)","v":-1014251.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR221,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3227,0)","v":-619395.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS221,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3227,0)","v":-691038.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT221,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3227,0)","v":-344843.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU221,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3227,0)","v":-660081.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV221,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3227,0)","v":-738740.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW221,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3227,0)","v":-700061.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX221,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3227,0)","v":-715350.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY221,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3227,0)","v":-605359},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ221,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1223,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2225,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3227,0)","v":-551843.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA221,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3227,0)","v":-405125.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB221,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3227,0)","v":-315861.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC221,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3227,0)","v":-24624.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD221,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3227,0)","v":-32535.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE221,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3227,0)","v":-38721.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF221,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3227,0)","v":-80911.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG221,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3227,0)","v":-140986.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH221,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3227,0)","v":-253050.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI221,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3227,0)","v":-134042.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ221,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3227,0)","v":-132011.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK221,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3227,0)","v":-132588.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL221,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3227,0)","v":-134182.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM221,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3227,0)","v":-136744},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN221,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3227,0)","v":-140446.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO221,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1223,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2225,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3227,0)","v":-144336.1}]
[null,"Simulation 188",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C222,0)+IF(IncludeDeal1,Spreadsheet9.2!C1224,0)+IF(IncludeDeal2,Spreadsheet9.2!C2226,0)+IF(IncludeDeal4,Spreadsheet9.2!C3228,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E222,0)+IF(IncludeDeal1,Spreadsheet9.2!E1224,0)+IF(IncludeDeal2,Spreadsheet9.2!E2226,0)+IF(IncludeDeal4,Spreadsheet9.2!E3228,0)","v":-859421.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F222,0)+IF(IncludeDeal1,Spreadsheet9.2!F1224,0)+IF(IncludeDeal2,Spreadsheet9.2!F2226,0)+IF(IncludeDeal4,Spreadsheet9.2!F3228,0)","v":-1170295.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G222,0)+IF(IncludeDeal1,Spreadsheet9.2!G1224,0)+IF(IncludeDeal2,Spreadsheet9.2!G2226,0)+IF(IncludeDeal4,Spreadsheet9.2!G3228,0)","v":-1339435.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H222,0)+IF(IncludeDeal1,Spreadsheet9.2!H1224,0)+IF(IncludeDeal2,Spreadsheet9.2!H2226,0)+IF(IncludeDeal4,Spreadsheet9.2!H3228,0)","v":-586394.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I222,0)+IF(IncludeDeal1,Spreadsheet9.2!I1224,0)+IF(IncludeDeal2,Spreadsheet9.2!I2226,0)+IF(IncludeDeal4,Spreadsheet9.2!I3228,0)","v":-1926939.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J222,0)+IF(IncludeDeal1,Spreadsheet9.2!J1224,0)+IF(IncludeDeal2,Spreadsheet9.2!J2226,0)+IF(IncludeDeal4,Spreadsheet9.2!J3228,0)","v":-2223182.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K222,0)+IF(IncludeDeal1,Spreadsheet9.2!K1224,0)+IF(IncludeDeal2,Spreadsheet9.2!K2226,0)+IF(IncludeDeal4,Spreadsheet9.2!K3228,0)","v":-1994170.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L222,0)+IF(IncludeDeal1,Spreadsheet9.2!L1224,0)+IF(IncludeDeal2,Spreadsheet9.2!L2226,0)+IF(IncludeDeal4,Spreadsheet9.2!L3228,0)","v":-2886554.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M222,0)+IF(IncludeDeal1,Spreadsheet9.2!M1224,0)+IF(IncludeDeal2,Spreadsheet9.2!M2226,0)+IF(IncludeDeal4,Spreadsheet9.2!M3228,0)","v":-2997492.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N222,0)+IF(IncludeDeal1,Spreadsheet9.2!N1224,0)+IF(IncludeDeal2,Spreadsheet9.2!N2226,0)+IF(IncludeDeal4,Spreadsheet9.2!N3228,0)","v":-2534337.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O222,0)+IF(IncludeDeal1,Spreadsheet9.2!O1224,0)+IF(IncludeDeal2,Spreadsheet9.2!O2226,0)+IF(IncludeDeal4,Spreadsheet9.2!O3228,0)","v":-3001244.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P222,0)+IF(IncludeDeal1,Spreadsheet9.2!P1224,0)+IF(IncludeDeal2,Spreadsheet9.2!P2226,0)+IF(IncludeDeal4,Spreadsheet9.2!P3228,0)","v":-3246438.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q222,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1224,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2226,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3228,0)","v":-3267504.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R222,0)+IF(IncludeDeal1,Spreadsheet9.2!R1224,0)+IF(IncludeDeal2,Spreadsheet9.2!R2226,0)+IF(IncludeDeal4,Spreadsheet9.2!R3228,0)","v":-3006317.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S222,0)+IF(IncludeDeal1,Spreadsheet9.2!S1224,0)+IF(IncludeDeal2,Spreadsheet9.2!S2226,0)+IF(IncludeDeal4,Spreadsheet9.2!S3228,0)","v":-2904261},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T222,0)+IF(IncludeDeal1,Spreadsheet9.2!T1224,0)+IF(IncludeDeal2,Spreadsheet9.2!T2226,0)+IF(IncludeDeal4,Spreadsheet9.2!T3228,0)","v":-3193706.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U222,0)+IF(IncludeDeal1,Spreadsheet9.2!U1224,0)+IF(IncludeDeal2,Spreadsheet9.2!U2226,0)+IF(IncludeDeal4,Spreadsheet9.2!U3228,0)","v":-3268887.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V222,0)+IF(IncludeDeal1,Spreadsheet9.2!V1224,0)+IF(IncludeDeal2,Spreadsheet9.2!V2226,0)+IF(IncludeDeal4,Spreadsheet9.2!V3228,0)","v":-3156876.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W222,0)+IF(IncludeDeal1,Spreadsheet9.2!W1224,0)+IF(IncludeDeal2,Spreadsheet9.2!W2226,0)+IF(IncludeDeal4,Spreadsheet9.2!W3228,0)","v":-2953148.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X222,0)+IF(IncludeDeal1,Spreadsheet9.2!X1224,0)+IF(IncludeDeal2,Spreadsheet9.2!X2226,0)+IF(IncludeDeal4,Spreadsheet9.2!X3228,0)","v":-2770707.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y222,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1224,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2226,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3228,0)","v":-2808107.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z222,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1224,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2226,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3228,0)","v":-2781144.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA222,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3228,0)","v":-2553251.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB222,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3228,0)","v":-2829709.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC222,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3228,0)","v":-2807835.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD222,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3228,0)","v":-2624673.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE222,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3228,0)","v":-2122133.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF222,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3228,0)","v":-1893970.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG222,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3228,0)","v":-2455871.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH222,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3228,0)","v":-2497058.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI222,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3228,0)","v":-2287271},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ222,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3228,0)","v":-2334052.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK222,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3228,0)","v":-2252143.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL222,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3228,0)","v":-2449481.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM222,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3228,0)","v":-2365914.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN222,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3228,0)","v":-2276162.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO222,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3228,0)","v":-2269210.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP222,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3228,0)","v":-2176481.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ222,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3228,0)","v":-1909388.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR222,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3228,0)","v":-1694323},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS222,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3228,0)","v":-1537372.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT222,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3228,0)","v":-1452168.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU222,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3228,0)","v":-1291825.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV222,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3228,0)","v":-1244623.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW222,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3228,0)","v":-890785.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX222,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3228,0)","v":-686950.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY222,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3228,0)","v":-506905.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ222,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1224,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2226,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3228,0)","v":-446752.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA222,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3228,0)","v":-373212.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB222,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3228,0)","v":-304174.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC222,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3228,0)","v":3443.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD222,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3228,0)","v":-127651.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE222,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3228,0)","v":-242790.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF222,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3228,0)","v":-374283.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG222,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3228,0)","v":-485209.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH222,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3228,0)","v":-579602.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI222,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3228,0)","v":-306634.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ222,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3228,0)","v":-311642.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK222,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3228,0)","v":-316843.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL222,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3228,0)","v":-321716},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM222,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3228,0)","v":-324653.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN222,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3228,0)","v":-327410.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO222,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1224,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2226,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3228,0)","v":-330578}]
[null,"Simulation 189",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C223,0)+IF(IncludeDeal1,Spreadsheet9.2!C1225,0)+IF(IncludeDeal2,Spreadsheet9.2!C2227,0)+IF(IncludeDeal4,Spreadsheet9.2!C3229,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E223,0)+IF(IncludeDeal1,Spreadsheet9.2!E1225,0)+IF(IncludeDeal2,Spreadsheet9.2!E2227,0)+IF(IncludeDeal4,Spreadsheet9.2!E3229,0)","v":1035453.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F223,0)+IF(IncludeDeal1,Spreadsheet9.2!F1225,0)+IF(IncludeDeal2,Spreadsheet9.2!F2227,0)+IF(IncludeDeal4,Spreadsheet9.2!F3229,0)","v":35528.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G223,0)+IF(IncludeDeal1,Spreadsheet9.2!G1225,0)+IF(IncludeDeal2,Spreadsheet9.2!G2227,0)+IF(IncludeDeal4,Spreadsheet9.2!G3229,0)","v":271317.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H223,0)+IF(IncludeDeal1,Spreadsheet9.2!H1225,0)+IF(IncludeDeal2,Spreadsheet9.2!H2227,0)+IF(IncludeDeal4,Spreadsheet9.2!H3229,0)","v":1716796},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I223,0)+IF(IncludeDeal1,Spreadsheet9.2!I1225,0)+IF(IncludeDeal2,Spreadsheet9.2!I2227,0)+IF(IncludeDeal4,Spreadsheet9.2!I3229,0)","v":-1088271},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J223,0)+IF(IncludeDeal1,Spreadsheet9.2!J1225,0)+IF(IncludeDeal2,Spreadsheet9.2!J2227,0)+IF(IncludeDeal4,Spreadsheet9.2!J3229,0)","v":-2214474.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K223,0)+IF(IncludeDeal1,Spreadsheet9.2!K1225,0)+IF(IncludeDeal2,Spreadsheet9.2!K2227,0)+IF(IncludeDeal4,Spreadsheet9.2!K3229,0)","v":-2418779.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L223,0)+IF(IncludeDeal1,Spreadsheet9.2!L1225,0)+IF(IncludeDeal2,Spreadsheet9.2!L2227,0)+IF(IncludeDeal4,Spreadsheet9.2!L3229,0)","v":-1689106.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M223,0)+IF(IncludeDeal1,Spreadsheet9.2!M1225,0)+IF(IncludeDeal2,Spreadsheet9.2!M2227,0)+IF(IncludeDeal4,Spreadsheet9.2!M3229,0)","v":-1912820.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N223,0)+IF(IncludeDeal1,Spreadsheet9.2!N1225,0)+IF(IncludeDeal2,Spreadsheet9.2!N2227,0)+IF(IncludeDeal4,Spreadsheet9.2!N3229,0)","v":-2588627.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O223,0)+IF(IncludeDeal1,Spreadsheet9.2!O1225,0)+IF(IncludeDeal2,Spreadsheet9.2!O2227,0)+IF(IncludeDeal4,Spreadsheet9.2!O3229,0)","v":-3078265.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P223,0)+IF(IncludeDeal1,Spreadsheet9.2!P1225,0)+IF(IncludeDeal2,Spreadsheet9.2!P2227,0)+IF(IncludeDeal4,Spreadsheet9.2!P3229,0)","v":-3054402.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q223,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1225,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2227,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3229,0)","v":-2728508},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R223,0)+IF(IncludeDeal1,Spreadsheet9.2!R1225,0)+IF(IncludeDeal2,Spreadsheet9.2!R2227,0)+IF(IncludeDeal4,Spreadsheet9.2!R3229,0)","v":-2981097.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S223,0)+IF(IncludeDeal1,Spreadsheet9.2!S1225,0)+IF(IncludeDeal2,Spreadsheet9.2!S2227,0)+IF(IncludeDeal4,Spreadsheet9.2!S3229,0)","v":-3337677.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T223,0)+IF(IncludeDeal1,Spreadsheet9.2!T1225,0)+IF(IncludeDeal2,Spreadsheet9.2!T2227,0)+IF(IncludeDeal4,Spreadsheet9.2!T3229,0)","v":-3322294.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U223,0)+IF(IncludeDeal1,Spreadsheet9.2!U1225,0)+IF(IncludeDeal2,Spreadsheet9.2!U2227,0)+IF(IncludeDeal4,Spreadsheet9.2!U3229,0)","v":-3370361.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V223,0)+IF(IncludeDeal1,Spreadsheet9.2!V1225,0)+IF(IncludeDeal2,Spreadsheet9.2!V2227,0)+IF(IncludeDeal4,Spreadsheet9.2!V3229,0)","v":-3142034.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W223,0)+IF(IncludeDeal1,Spreadsheet9.2!W1225,0)+IF(IncludeDeal2,Spreadsheet9.2!W2227,0)+IF(IncludeDeal4,Spreadsheet9.2!W3229,0)","v":-3405596.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X223,0)+IF(IncludeDeal1,Spreadsheet9.2!X1225,0)+IF(IncludeDeal2,Spreadsheet9.2!X2227,0)+IF(IncludeDeal4,Spreadsheet9.2!X3229,0)","v":-3622640.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y223,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1225,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2227,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3229,0)","v":-3530711},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z223,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1225,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2227,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3229,0)","v":-3650599.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA223,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3229,0)","v":-3452928.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB223,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3229,0)","v":-3420918.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC223,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3229,0)","v":-3372808.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD223,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3229,0)","v":-3286276.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE223,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3229,0)","v":-3091752.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF223,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3229,0)","v":-2888851.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG223,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3229,0)","v":-2746498.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH223,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3229,0)","v":-2642190.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI223,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3229,0)","v":-2469036.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ223,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3229,0)","v":-2410590.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK223,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3229,0)","v":-2492549.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL223,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3229,0)","v":-2373013.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM223,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3229,0)","v":-2207932.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN223,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3229,0)","v":-2032415.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO223,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3229,0)","v":-1867032.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP223,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3229,0)","v":-1729086.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ223,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3229,0)","v":-1536062.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR223,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3229,0)","v":-1467639.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS223,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3229,0)","v":-1209213.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT223,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3229,0)","v":-972910.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU223,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3229,0)","v":-837402.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV223,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3229,0)","v":-667085.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW223,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3229,0)","v":-565400.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX223,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3229,0)","v":-466758.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY223,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3229,0)","v":-227381.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ223,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1225,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2227,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3229,0)","v":-22494.799999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA223,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3229,0)","v":174442.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB223,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3229,0)","v":300646.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC223,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3229,0)","v":413557.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD223,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3229,0)","v":337301.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE223,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3229,0)","v":240571.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF223,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3229,0)","v":187192.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG223,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3229,0)","v":155409.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH223,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3229,0)","v":38691.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI223,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3229,0)","v":-6466.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ223,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3229,0)","v":-8530},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK223,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3229,0)","v":-11816.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL223,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3229,0)","v":-14222.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM223,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3229,0)","v":-17090.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN223,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3229,0)","v":-19777.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO223,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1225,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2227,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3229,0)","v":-20736}]
[null,"Simulation 190",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C224,0)+IF(IncludeDeal1,Spreadsheet9.2!C1226,0)+IF(IncludeDeal2,Spreadsheet9.2!C2228,0)+IF(IncludeDeal4,Spreadsheet9.2!C3230,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E224,0)+IF(IncludeDeal1,Spreadsheet9.2!E1226,0)+IF(IncludeDeal2,Spreadsheet9.2!E2228,0)+IF(IncludeDeal4,Spreadsheet9.2!E3230,0)","v":430778.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F224,0)+IF(IncludeDeal1,Spreadsheet9.2!F1226,0)+IF(IncludeDeal2,Spreadsheet9.2!F2228,0)+IF(IncludeDeal4,Spreadsheet9.2!F3230,0)","v":165064.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G224,0)+IF(IncludeDeal1,Spreadsheet9.2!G1226,0)+IF(IncludeDeal2,Spreadsheet9.2!G2228,0)+IF(IncludeDeal4,Spreadsheet9.2!G3230,0)","v":-447126.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H224,0)+IF(IncludeDeal1,Spreadsheet9.2!H1226,0)+IF(IncludeDeal2,Spreadsheet9.2!H2228,0)+IF(IncludeDeal4,Spreadsheet9.2!H3230,0)","v":-659456.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I224,0)+IF(IncludeDeal1,Spreadsheet9.2!I1226,0)+IF(IncludeDeal2,Spreadsheet9.2!I2228,0)+IF(IncludeDeal4,Spreadsheet9.2!I3230,0)","v":-468901},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J224,0)+IF(IncludeDeal1,Spreadsheet9.2!J1226,0)+IF(IncludeDeal2,Spreadsheet9.2!J2228,0)+IF(IncludeDeal4,Spreadsheet9.2!J3230,0)","v":-1596778.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K224,0)+IF(IncludeDeal1,Spreadsheet9.2!K1226,0)+IF(IncludeDeal2,Spreadsheet9.2!K2228,0)+IF(IncludeDeal4,Spreadsheet9.2!K3230,0)","v":-1698442},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L224,0)+IF(IncludeDeal1,Spreadsheet9.2!L1226,0)+IF(IncludeDeal2,Spreadsheet9.2!L2228,0)+IF(IncludeDeal4,Spreadsheet9.2!L3230,0)","v":-1101319.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M224,0)+IF(IncludeDeal1,Spreadsheet9.2!M1226,0)+IF(IncludeDeal2,Spreadsheet9.2!M2228,0)+IF(IncludeDeal4,Spreadsheet9.2!M3230,0)","v":11778.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N224,0)+IF(IncludeDeal1,Spreadsheet9.2!N1226,0)+IF(IncludeDeal2,Spreadsheet9.2!N2228,0)+IF(IncludeDeal4,Spreadsheet9.2!N3230,0)","v":-758935.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O224,0)+IF(IncludeDeal1,Spreadsheet9.2!O1226,0)+IF(IncludeDeal2,Spreadsheet9.2!O2228,0)+IF(IncludeDeal4,Spreadsheet9.2!O3230,0)","v":-1096732.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P224,0)+IF(IncludeDeal1,Spreadsheet9.2!P1226,0)+IF(IncludeDeal2,Spreadsheet9.2!P2228,0)+IF(IncludeDeal4,Spreadsheet9.2!P3230,0)","v":176478},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q224,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1226,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2228,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3230,0)","v":-475377.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R224,0)+IF(IncludeDeal1,Spreadsheet9.2!R1226,0)+IF(IncludeDeal2,Spreadsheet9.2!R2228,0)+IF(IncludeDeal4,Spreadsheet9.2!R3230,0)","v":-941753.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S224,0)+IF(IncludeDeal1,Spreadsheet9.2!S1226,0)+IF(IncludeDeal2,Spreadsheet9.2!S2228,0)+IF(IncludeDeal4,Spreadsheet9.2!S3230,0)","v":-543102.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T224,0)+IF(IncludeDeal1,Spreadsheet9.2!T1226,0)+IF(IncludeDeal2,Spreadsheet9.2!T2228,0)+IF(IncludeDeal4,Spreadsheet9.2!T3230,0)","v":-74989},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U224,0)+IF(IncludeDeal1,Spreadsheet9.2!U1226,0)+IF(IncludeDeal2,Spreadsheet9.2!U2228,0)+IF(IncludeDeal4,Spreadsheet9.2!U3230,0)","v":-477547.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V224,0)+IF(IncludeDeal1,Spreadsheet9.2!V1226,0)+IF(IncludeDeal2,Spreadsheet9.2!V2228,0)+IF(IncludeDeal4,Spreadsheet9.2!V3230,0)","v":-654195.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W224,0)+IF(IncludeDeal1,Spreadsheet9.2!W1226,0)+IF(IncludeDeal2,Spreadsheet9.2!W2228,0)+IF(IncludeDeal4,Spreadsheet9.2!W3230,0)","v":121205.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X224,0)+IF(IncludeDeal1,Spreadsheet9.2!X1226,0)+IF(IncludeDeal2,Spreadsheet9.2!X2228,0)+IF(IncludeDeal4,Spreadsheet9.2!X3230,0)","v":242661.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y224,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1226,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2228,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3230,0)","v":439547.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z224,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1226,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2228,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3230,0)","v":-605814},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA224,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3230,0)","v":-856424.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB224,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3230,0)","v":-1355423.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC224,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3230,0)","v":-1624234.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD224,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3230,0)","v":-2204799.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE224,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3230,0)","v":-1879832.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF224,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3230,0)","v":-2255519.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG224,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3230,0)","v":-1973111.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH224,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3230,0)","v":-980481.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI224,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3230,0)","v":-227767.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ224,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3230,0)","v":213662.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK224,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3230,0)","v":260959.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL224,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3230,0)","v":-112231},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM224,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3230,0)","v":-329841.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN224,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3230,0)","v":-367194.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO224,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3230,0)","v":-63360.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP224,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3230,0)","v":-629912.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ224,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3230,0)","v":-460181.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR224,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3230,0)","v":-412838},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS224,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3230,0)","v":-692746.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT224,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3230,0)","v":-371228.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU224,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3230,0)","v":-37388.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV224,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3230,0)","v":-398066.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW224,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3230,0)","v":60538.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX224,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3230,0)","v":133421},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY224,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3230,0)","v":202157.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ224,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1226,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2228,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3230,0)","v":144948},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA224,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3230,0)","v":73335.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB224,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3230,0)","v":-39335.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC224,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3230,0)","v":119708.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD224,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3230,0)","v":-40524.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE224,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3230,0)","v":-179446.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF224,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3230,0)","v":-336821.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG224,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3230,0)","v":-465242.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH224,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3230,0)","v":-539472.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI224,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3230,0)","v":-297896.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ224,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3230,0)","v":-304209.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK224,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3230,0)","v":-308538.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL224,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3230,0)","v":-313306.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM224,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3230,0)","v":-319694.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN224,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3230,0)","v":-323978.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO224,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1226,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2228,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3230,0)","v":-326384.5}]
[null,"Simulation 191",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C225,0)+IF(IncludeDeal1,Spreadsheet9.2!C1227,0)+IF(IncludeDeal2,Spreadsheet9.2!C2229,0)+IF(IncludeDeal4,Spreadsheet9.2!C3231,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E225,0)+IF(IncludeDeal1,Spreadsheet9.2!E1227,0)+IF(IncludeDeal2,Spreadsheet9.2!E2229,0)+IF(IncludeDeal4,Spreadsheet9.2!E3231,0)","v":-467850.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F225,0)+IF(IncludeDeal1,Spreadsheet9.2!F1227,0)+IF(IncludeDeal2,Spreadsheet9.2!F2229,0)+IF(IncludeDeal4,Spreadsheet9.2!F3231,0)","v":-1042011.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G225,0)+IF(IncludeDeal1,Spreadsheet9.2!G1227,0)+IF(IncludeDeal2,Spreadsheet9.2!G2229,0)+IF(IncludeDeal4,Spreadsheet9.2!G3231,0)","v":-1232816.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H225,0)+IF(IncludeDeal1,Spreadsheet9.2!H1227,0)+IF(IncludeDeal2,Spreadsheet9.2!H2229,0)+IF(IncludeDeal4,Spreadsheet9.2!H3231,0)","v":-911884},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I225,0)+IF(IncludeDeal1,Spreadsheet9.2!I1227,0)+IF(IncludeDeal2,Spreadsheet9.2!I2229,0)+IF(IncludeDeal4,Spreadsheet9.2!I3231,0)","v":-800234.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J225,0)+IF(IncludeDeal1,Spreadsheet9.2!J1227,0)+IF(IncludeDeal2,Spreadsheet9.2!J2229,0)+IF(IncludeDeal4,Spreadsheet9.2!J3231,0)","v":-714524.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K225,0)+IF(IncludeDeal1,Spreadsheet9.2!K1227,0)+IF(IncludeDeal2,Spreadsheet9.2!K2229,0)+IF(IncludeDeal4,Spreadsheet9.2!K3231,0)","v":-805010.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L225,0)+IF(IncludeDeal1,Spreadsheet9.2!L1227,0)+IF(IncludeDeal2,Spreadsheet9.2!L2229,0)+IF(IncludeDeal4,Spreadsheet9.2!L3231,0)","v":-1218449},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M225,0)+IF(IncludeDeal1,Spreadsheet9.2!M1227,0)+IF(IncludeDeal2,Spreadsheet9.2!M2229,0)+IF(IncludeDeal4,Spreadsheet9.2!M3231,0)","v":-1363981.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N225,0)+IF(IncludeDeal1,Spreadsheet9.2!N1227,0)+IF(IncludeDeal2,Spreadsheet9.2!N2229,0)+IF(IncludeDeal4,Spreadsheet9.2!N3231,0)","v":-1275043.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O225,0)+IF(IncludeDeal1,Spreadsheet9.2!O1227,0)+IF(IncludeDeal2,Spreadsheet9.2!O2229,0)+IF(IncludeDeal4,Spreadsheet9.2!O3231,0)","v":-1265747.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P225,0)+IF(IncludeDeal1,Spreadsheet9.2!P1227,0)+IF(IncludeDeal2,Spreadsheet9.2!P2229,0)+IF(IncludeDeal4,Spreadsheet9.2!P3231,0)","v":-1719977.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q225,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1227,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2229,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3231,0)","v":-1095626.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R225,0)+IF(IncludeDeal1,Spreadsheet9.2!R1227,0)+IF(IncludeDeal2,Spreadsheet9.2!R2229,0)+IF(IncludeDeal4,Spreadsheet9.2!R3231,0)","v":-1627652.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S225,0)+IF(IncludeDeal1,Spreadsheet9.2!S1227,0)+IF(IncludeDeal2,Spreadsheet9.2!S2229,0)+IF(IncludeDeal4,Spreadsheet9.2!S3231,0)","v":-806895.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T225,0)+IF(IncludeDeal1,Spreadsheet9.2!T1227,0)+IF(IncludeDeal2,Spreadsheet9.2!T2229,0)+IF(IncludeDeal4,Spreadsheet9.2!T3231,0)","v":-1870669.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U225,0)+IF(IncludeDeal1,Spreadsheet9.2!U1227,0)+IF(IncludeDeal2,Spreadsheet9.2!U2229,0)+IF(IncludeDeal4,Spreadsheet9.2!U3231,0)","v":-1521753.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V225,0)+IF(IncludeDeal1,Spreadsheet9.2!V1227,0)+IF(IncludeDeal2,Spreadsheet9.2!V2229,0)+IF(IncludeDeal4,Spreadsheet9.2!V3231,0)","v":-1574213},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W225,0)+IF(IncludeDeal1,Spreadsheet9.2!W1227,0)+IF(IncludeDeal2,Spreadsheet9.2!W2229,0)+IF(IncludeDeal4,Spreadsheet9.2!W3231,0)","v":-1672342.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X225,0)+IF(IncludeDeal1,Spreadsheet9.2!X1227,0)+IF(IncludeDeal2,Spreadsheet9.2!X2229,0)+IF(IncludeDeal4,Spreadsheet9.2!X3231,0)","v":-1420216.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y225,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1227,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2229,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3231,0)","v":-676640.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z225,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1227,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2229,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3231,0)","v":-716823.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA225,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3231,0)","v":-613360},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB225,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3231,0)","v":-477603.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC225,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3231,0)","v":-831478.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD225,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3231,0)","v":-380069.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE225,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3231,0)","v":-1192626.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF225,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3231,0)","v":-868539.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG225,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3231,0)","v":-818916.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH225,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3231,0)","v":-539715.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI225,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3231,0)","v":-747365},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ225,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3231,0)","v":11449.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK225,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3231,0)","v":-998589.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL225,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3231,0)","v":-869195.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM225,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3231,0)","v":-956924.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN225,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3231,0)","v":-1128813.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO225,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3231,0)","v":-1415600.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP225,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3231,0)","v":-1570885.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ225,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3231,0)","v":-1339239.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR225,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3231,0)","v":-1173263.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS225,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3231,0)","v":-1295285.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT225,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3231,0)","v":-1048036.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU225,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3231,0)","v":-942752.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV225,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3231,0)","v":-1071084},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW225,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3231,0)","v":-745044.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX225,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3231,0)","v":-472171.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY225,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3231,0)","v":-533789.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ225,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1227,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2229,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3231,0)","v":-526814.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA225,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3231,0)","v":-519271.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB225,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3231,0)","v":-533480},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC225,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3231,0)","v":-224529.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD225,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3231,0)","v":-271790.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE225,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3231,0)","v":-311984.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF225,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3231,0)","v":-336639.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG225,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3231,0)","v":-410197.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH225,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3231,0)","v":-511935.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI225,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3231,0)","v":-276268.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ225,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3231,0)","v":-278959.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK225,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3231,0)","v":-280815.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL225,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3231,0)","v":-283846},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM225,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3231,0)","v":-285672.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN225,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3231,0)","v":-289732.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO225,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1227,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2229,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3231,0)","v":-292793.5}]
[null,"Simulation 192",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C226,0)+IF(IncludeDeal1,Spreadsheet9.2!C1228,0)+IF(IncludeDeal2,Spreadsheet9.2!C2230,0)+IF(IncludeDeal4,Spreadsheet9.2!C3232,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E226,0)+IF(IncludeDeal1,Spreadsheet9.2!E1228,0)+IF(IncludeDeal2,Spreadsheet9.2!E2230,0)+IF(IncludeDeal4,Spreadsheet9.2!E3232,0)","v":-164201.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F226,0)+IF(IncludeDeal1,Spreadsheet9.2!F1228,0)+IF(IncludeDeal2,Spreadsheet9.2!F2230,0)+IF(IncludeDeal4,Spreadsheet9.2!F3232,0)","v":-733530.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G226,0)+IF(IncludeDeal1,Spreadsheet9.2!G1228,0)+IF(IncludeDeal2,Spreadsheet9.2!G2230,0)+IF(IncludeDeal4,Spreadsheet9.2!G3232,0)","v":144118},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H226,0)+IF(IncludeDeal1,Spreadsheet9.2!H1228,0)+IF(IncludeDeal2,Spreadsheet9.2!H2230,0)+IF(IncludeDeal4,Spreadsheet9.2!H3232,0)","v":-1357405.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I226,0)+IF(IncludeDeal1,Spreadsheet9.2!I1228,0)+IF(IncludeDeal2,Spreadsheet9.2!I2230,0)+IF(IncludeDeal4,Spreadsheet9.2!I3232,0)","v":-2152560.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J226,0)+IF(IncludeDeal1,Spreadsheet9.2!J1228,0)+IF(IncludeDeal2,Spreadsheet9.2!J2230,0)+IF(IncludeDeal4,Spreadsheet9.2!J3232,0)","v":-2750893.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K226,0)+IF(IncludeDeal1,Spreadsheet9.2!K1228,0)+IF(IncludeDeal2,Spreadsheet9.2!K2230,0)+IF(IncludeDeal4,Spreadsheet9.2!K3232,0)","v":-2076625.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L226,0)+IF(IncludeDeal1,Spreadsheet9.2!L1228,0)+IF(IncludeDeal2,Spreadsheet9.2!L2230,0)+IF(IncludeDeal4,Spreadsheet9.2!L3232,0)","v":-1097533.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M226,0)+IF(IncludeDeal1,Spreadsheet9.2!M1228,0)+IF(IncludeDeal2,Spreadsheet9.2!M2230,0)+IF(IncludeDeal4,Spreadsheet9.2!M3232,0)","v":-995623.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N226,0)+IF(IncludeDeal1,Spreadsheet9.2!N1228,0)+IF(IncludeDeal2,Spreadsheet9.2!N2230,0)+IF(IncludeDeal4,Spreadsheet9.2!N3232,0)","v":-481983.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O226,0)+IF(IncludeDeal1,Spreadsheet9.2!O1228,0)+IF(IncludeDeal2,Spreadsheet9.2!O2230,0)+IF(IncludeDeal4,Spreadsheet9.2!O3232,0)","v":-1036278.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P226,0)+IF(IncludeDeal1,Spreadsheet9.2!P1228,0)+IF(IncludeDeal2,Spreadsheet9.2!P2230,0)+IF(IncludeDeal4,Spreadsheet9.2!P3232,0)","v":-1154868.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q226,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1228,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2230,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3232,0)","v":-1527165.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R226,0)+IF(IncludeDeal1,Spreadsheet9.2!R1228,0)+IF(IncludeDeal2,Spreadsheet9.2!R2230,0)+IF(IncludeDeal4,Spreadsheet9.2!R3232,0)","v":-584145.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S226,0)+IF(IncludeDeal1,Spreadsheet9.2!S1228,0)+IF(IncludeDeal2,Spreadsheet9.2!S2230,0)+IF(IncludeDeal4,Spreadsheet9.2!S3232,0)","v":-866208.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T226,0)+IF(IncludeDeal1,Spreadsheet9.2!T1228,0)+IF(IncludeDeal2,Spreadsheet9.2!T2230,0)+IF(IncludeDeal4,Spreadsheet9.2!T3232,0)","v":-796847.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U226,0)+IF(IncludeDeal1,Spreadsheet9.2!U1228,0)+IF(IncludeDeal2,Spreadsheet9.2!U2230,0)+IF(IncludeDeal4,Spreadsheet9.2!U3232,0)","v":217093.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V226,0)+IF(IncludeDeal1,Spreadsheet9.2!V1228,0)+IF(IncludeDeal2,Spreadsheet9.2!V2230,0)+IF(IncludeDeal4,Spreadsheet9.2!V3232,0)","v":240422.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W226,0)+IF(IncludeDeal1,Spreadsheet9.2!W1228,0)+IF(IncludeDeal2,Spreadsheet9.2!W2230,0)+IF(IncludeDeal4,Spreadsheet9.2!W3232,0)","v":1177244.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X226,0)+IF(IncludeDeal1,Spreadsheet9.2!X1228,0)+IF(IncludeDeal2,Spreadsheet9.2!X2230,0)+IF(IncludeDeal4,Spreadsheet9.2!X3232,0)","v":1742101.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y226,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1228,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2230,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3232,0)","v":2044697.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z226,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1228,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2230,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3232,0)","v":1606966.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA226,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3232,0)","v":1743868.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB226,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3232,0)","v":1889751.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC226,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3232,0)","v":1588389.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD226,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3232,0)","v":1757264.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE226,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3232,0)","v":1173008.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF226,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3232,0)","v":1996277},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG226,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3232,0)","v":1114304.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH226,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3232,0)","v":1931380.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI226,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3232,0)","v":608308.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ226,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3232,0)","v":52763.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK226,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3232,0)","v":-120984.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL226,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3232,0)","v":217479.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM226,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3232,0)","v":127180.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN226,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3232,0)","v":1189856.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO226,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3232,0)","v":431203.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP226,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3232,0)","v":867179.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ226,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3232,0)","v":1675947},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR226,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3232,0)","v":1673313.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS226,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3232,0)","v":2218160.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT226,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3232,0)","v":1781435.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU226,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3232,0)","v":1362203.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV226,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3232,0)","v":1456308.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW226,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3232,0)","v":1302069.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX226,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3232,0)","v":1150815.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY226,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3232,0)","v":652282.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ226,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1228,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2230,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3232,0)","v":251015.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA226,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3232,0)","v":45875.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB226,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3232,0)","v":-256772.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC226,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3232,0)","v":-134753.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD226,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3232,0)","v":-247029.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE226,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3232,0)","v":-351660.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF226,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3232,0)","v":-437871.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG226,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3232,0)","v":-520308.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH226,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3232,0)","v":-609305.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI226,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3232,0)","v":-320480.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ226,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3232,0)","v":-324092.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK226,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3232,0)","v":-327546.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL226,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3232,0)","v":-330718.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM226,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3232,0)","v":-334289.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN226,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3232,0)","v":-337491.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO226,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1228,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2230,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3232,0)","v":-340402.5}]
[null,"Simulation 193",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C227,0)+IF(IncludeDeal1,Spreadsheet9.2!C1229,0)+IF(IncludeDeal2,Spreadsheet9.2!C2231,0)+IF(IncludeDeal4,Spreadsheet9.2!C3233,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E227,0)+IF(IncludeDeal1,Spreadsheet9.2!E1229,0)+IF(IncludeDeal2,Spreadsheet9.2!E2231,0)+IF(IncludeDeal4,Spreadsheet9.2!E3233,0)","v":-717847.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F227,0)+IF(IncludeDeal1,Spreadsheet9.2!F1229,0)+IF(IncludeDeal2,Spreadsheet9.2!F2231,0)+IF(IncludeDeal4,Spreadsheet9.2!F3233,0)","v":-104231.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G227,0)+IF(IncludeDeal1,Spreadsheet9.2!G1229,0)+IF(IncludeDeal2,Spreadsheet9.2!G2231,0)+IF(IncludeDeal4,Spreadsheet9.2!G3233,0)","v":301541.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H227,0)+IF(IncludeDeal1,Spreadsheet9.2!H1229,0)+IF(IncludeDeal2,Spreadsheet9.2!H2231,0)+IF(IncludeDeal4,Spreadsheet9.2!H3233,0)","v":2046396.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I227,0)+IF(IncludeDeal1,Spreadsheet9.2!I1229,0)+IF(IncludeDeal2,Spreadsheet9.2!I2231,0)+IF(IncludeDeal4,Spreadsheet9.2!I3233,0)","v":538399.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J227,0)+IF(IncludeDeal1,Spreadsheet9.2!J1229,0)+IF(IncludeDeal2,Spreadsheet9.2!J2231,0)+IF(IncludeDeal4,Spreadsheet9.2!J3233,0)","v":-977948},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K227,0)+IF(IncludeDeal1,Spreadsheet9.2!K1229,0)+IF(IncludeDeal2,Spreadsheet9.2!K2231,0)+IF(IncludeDeal4,Spreadsheet9.2!K3233,0)","v":-464394.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L227,0)+IF(IncludeDeal1,Spreadsheet9.2!L1229,0)+IF(IncludeDeal2,Spreadsheet9.2!L2231,0)+IF(IncludeDeal4,Spreadsheet9.2!L3233,0)","v":340796.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M227,0)+IF(IncludeDeal1,Spreadsheet9.2!M1229,0)+IF(IncludeDeal2,Spreadsheet9.2!M2231,0)+IF(IncludeDeal4,Spreadsheet9.2!M3233,0)","v":331885},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N227,0)+IF(IncludeDeal1,Spreadsheet9.2!N1229,0)+IF(IncludeDeal2,Spreadsheet9.2!N2231,0)+IF(IncludeDeal4,Spreadsheet9.2!N3233,0)","v":-63496.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O227,0)+IF(IncludeDeal1,Spreadsheet9.2!O1229,0)+IF(IncludeDeal2,Spreadsheet9.2!O2231,0)+IF(IncludeDeal4,Spreadsheet9.2!O3233,0)","v":171908.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P227,0)+IF(IncludeDeal1,Spreadsheet9.2!P1229,0)+IF(IncludeDeal2,Spreadsheet9.2!P2231,0)+IF(IncludeDeal4,Spreadsheet9.2!P3233,0)","v":221508.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q227,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1229,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2231,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3233,0)","v":2424086.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R227,0)+IF(IncludeDeal1,Spreadsheet9.2!R1229,0)+IF(IncludeDeal2,Spreadsheet9.2!R2231,0)+IF(IncludeDeal4,Spreadsheet9.2!R3233,0)","v":2466460.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S227,0)+IF(IncludeDeal1,Spreadsheet9.2!S1229,0)+IF(IncludeDeal2,Spreadsheet9.2!S2231,0)+IF(IncludeDeal4,Spreadsheet9.2!S3233,0)","v":2572634.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T227,0)+IF(IncludeDeal1,Spreadsheet9.2!T1229,0)+IF(IncludeDeal2,Spreadsheet9.2!T2231,0)+IF(IncludeDeal4,Spreadsheet9.2!T3233,0)","v":2704432},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U227,0)+IF(IncludeDeal1,Spreadsheet9.2!U1229,0)+IF(IncludeDeal2,Spreadsheet9.2!U2231,0)+IF(IncludeDeal4,Spreadsheet9.2!U3233,0)","v":3625317.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V227,0)+IF(IncludeDeal1,Spreadsheet9.2!V1229,0)+IF(IncludeDeal2,Spreadsheet9.2!V2231,0)+IF(IncludeDeal4,Spreadsheet9.2!V3233,0)","v":3841225.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W227,0)+IF(IncludeDeal1,Spreadsheet9.2!W1229,0)+IF(IncludeDeal2,Spreadsheet9.2!W2231,0)+IF(IncludeDeal4,Spreadsheet9.2!W3233,0)","v":2827146.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X227,0)+IF(IncludeDeal1,Spreadsheet9.2!X1229,0)+IF(IncludeDeal2,Spreadsheet9.2!X2231,0)+IF(IncludeDeal4,Spreadsheet9.2!X3233,0)","v":3346518.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y227,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1229,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2231,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3233,0)","v":3429400},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z227,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1229,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2231,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3233,0)","v":3168582.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA227,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3233,0)","v":3361423.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB227,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3233,0)","v":3204717.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC227,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3233,0)","v":2268037.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD227,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3233,0)","v":3072400.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE227,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3233,0)","v":3886241},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF227,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3233,0)","v":3935349.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG227,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3233,0)","v":3651465.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH227,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3233,0)","v":3843749.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI227,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3233,0)","v":2818827.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ227,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3233,0)","v":4675978.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK227,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3233,0)","v":4480287.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL227,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3233,0)","v":5139496.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM227,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3233,0)","v":2133395.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN227,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3233,0)","v":3152408.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO227,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3233,0)","v":3323712.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP227,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3233,0)","v":4983769.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ227,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3233,0)","v":4424537.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR227,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3233,0)","v":3769159.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS227,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3233,0)","v":3869204.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT227,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3233,0)","v":4657678.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU227,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3233,0)","v":3885661.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV227,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3233,0)","v":2147330.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW227,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3233,0)","v":2422617.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX227,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3233,0)","v":1945555.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY227,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3233,0)","v":1613639.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ227,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1229,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2231,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3233,0)","v":1077471.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA227,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3233,0)","v":855123.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB227,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3233,0)","v":354130.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC227,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3233,0)","v":214656.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD227,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3233,0)","v":133032.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE227,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3233,0)","v":60715.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF227,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3233,0)","v":-9003.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG227,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3233,0)","v":-174046.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH227,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3233,0)","v":-271423.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI227,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3233,0)","v":-163963.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ227,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3233,0)","v":-166597},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK227,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3233,0)","v":-169651.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL227,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3233,0)","v":-172858.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM227,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3233,0)","v":-176178.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN227,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3233,0)","v":-178109},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO227,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1229,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2231,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3233,0)","v":-180168.7}]
[null,"Simulation 194",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C228,0)+IF(IncludeDeal1,Spreadsheet9.2!C1230,0)+IF(IncludeDeal2,Spreadsheet9.2!C2232,0)+IF(IncludeDeal4,Spreadsheet9.2!C3234,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E228,0)+IF(IncludeDeal1,Spreadsheet9.2!E1230,0)+IF(IncludeDeal2,Spreadsheet9.2!E2232,0)+IF(IncludeDeal4,Spreadsheet9.2!E3234,0)","v":197811.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F228,0)+IF(IncludeDeal1,Spreadsheet9.2!F1230,0)+IF(IncludeDeal2,Spreadsheet9.2!F2232,0)+IF(IncludeDeal4,Spreadsheet9.2!F3234,0)","v":273583.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G228,0)+IF(IncludeDeal1,Spreadsheet9.2!G1230,0)+IF(IncludeDeal2,Spreadsheet9.2!G2232,0)+IF(IncludeDeal4,Spreadsheet9.2!G3234,0)","v":971466.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H228,0)+IF(IncludeDeal1,Spreadsheet9.2!H1230,0)+IF(IncludeDeal2,Spreadsheet9.2!H2232,0)+IF(IncludeDeal4,Spreadsheet9.2!H3234,0)","v":1347343.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I228,0)+IF(IncludeDeal1,Spreadsheet9.2!I1230,0)+IF(IncludeDeal2,Spreadsheet9.2!I2232,0)+IF(IncludeDeal4,Spreadsheet9.2!I3234,0)","v":319635.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J228,0)+IF(IncludeDeal1,Spreadsheet9.2!J1230,0)+IF(IncludeDeal2,Spreadsheet9.2!J2232,0)+IF(IncludeDeal4,Spreadsheet9.2!J3234,0)","v":-980810.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K228,0)+IF(IncludeDeal1,Spreadsheet9.2!K1230,0)+IF(IncludeDeal2,Spreadsheet9.2!K2232,0)+IF(IncludeDeal4,Spreadsheet9.2!K3234,0)","v":-1008118.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L228,0)+IF(IncludeDeal1,Spreadsheet9.2!L1230,0)+IF(IncludeDeal2,Spreadsheet9.2!L2232,0)+IF(IncludeDeal4,Spreadsheet9.2!L3234,0)","v":-1128647.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M228,0)+IF(IncludeDeal1,Spreadsheet9.2!M1230,0)+IF(IncludeDeal2,Spreadsheet9.2!M2232,0)+IF(IncludeDeal4,Spreadsheet9.2!M3234,0)","v":-964990.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N228,0)+IF(IncludeDeal1,Spreadsheet9.2!N1230,0)+IF(IncludeDeal2,Spreadsheet9.2!N2232,0)+IF(IncludeDeal4,Spreadsheet9.2!N3234,0)","v":-1806439},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O228,0)+IF(IncludeDeal1,Spreadsheet9.2!O1230,0)+IF(IncludeDeal2,Spreadsheet9.2!O2232,0)+IF(IncludeDeal4,Spreadsheet9.2!O3234,0)","v":-1466539.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P228,0)+IF(IncludeDeal1,Spreadsheet9.2!P1230,0)+IF(IncludeDeal2,Spreadsheet9.2!P2232,0)+IF(IncludeDeal4,Spreadsheet9.2!P3234,0)","v":-1278087.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q228,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1230,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2232,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3234,0)","v":-1991918.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R228,0)+IF(IncludeDeal1,Spreadsheet9.2!R1230,0)+IF(IncludeDeal2,Spreadsheet9.2!R2232,0)+IF(IncludeDeal4,Spreadsheet9.2!R3234,0)","v":-2156173.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S228,0)+IF(IncludeDeal1,Spreadsheet9.2!S1230,0)+IF(IncludeDeal2,Spreadsheet9.2!S2232,0)+IF(IncludeDeal4,Spreadsheet9.2!S3234,0)","v":-2100263.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T228,0)+IF(IncludeDeal1,Spreadsheet9.2!T1230,0)+IF(IncludeDeal2,Spreadsheet9.2!T2232,0)+IF(IncludeDeal4,Spreadsheet9.2!T3234,0)","v":-2790332.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U228,0)+IF(IncludeDeal1,Spreadsheet9.2!U1230,0)+IF(IncludeDeal2,Spreadsheet9.2!U2232,0)+IF(IncludeDeal4,Spreadsheet9.2!U3234,0)","v":-3010166.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V228,0)+IF(IncludeDeal1,Spreadsheet9.2!V1230,0)+IF(IncludeDeal2,Spreadsheet9.2!V2232,0)+IF(IncludeDeal4,Spreadsheet9.2!V3234,0)","v":-3161150.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W228,0)+IF(IncludeDeal1,Spreadsheet9.2!W1230,0)+IF(IncludeDeal2,Spreadsheet9.2!W2232,0)+IF(IncludeDeal4,Spreadsheet9.2!W3234,0)","v":-2997630.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X228,0)+IF(IncludeDeal1,Spreadsheet9.2!X1230,0)+IF(IncludeDeal2,Spreadsheet9.2!X2232,0)+IF(IncludeDeal4,Spreadsheet9.2!X3234,0)","v":-3400235.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y228,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1230,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2232,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3234,0)","v":-3167835},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z228,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1230,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2232,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3234,0)","v":-3272643.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA228,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3234,0)","v":-3381374.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB228,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3234,0)","v":-3479478},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC228,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3234,0)","v":-3596308.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD228,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3234,0)","v":-3580361.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE228,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3234,0)","v":-3554149.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF228,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3234,0)","v":-3448239.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG228,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3234,0)","v":-3164720.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH228,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3234,0)","v":-3027015.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI228,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3234,0)","v":-2982096.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ228,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3234,0)","v":-2905873.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK228,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3234,0)","v":-2725590.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL228,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3234,0)","v":-2737089.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM228,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3234,0)","v":-2626833.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN228,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3234,0)","v":-2477628.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO228,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3234,0)","v":-2328374.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP228,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3234,0)","v":-2253460.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ228,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3234,0)","v":-1984650},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR228,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3234,0)","v":-1855456.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS228,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3234,0)","v":-1613846.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT228,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3234,0)","v":-1522125.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU228,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3234,0)","v":-1388454},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV228,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3234,0)","v":-1263957.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW228,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3234,0)","v":-1060018.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX228,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3234,0)","v":-929285.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY228,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3234,0)","v":-711790.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ228,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1230,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2232,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3234,0)","v":-609919.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA228,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3234,0)","v":-549836.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB228,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3234,0)","v":-525093.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC228,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3234,0)","v":-231033.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD228,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3234,0)","v":-330744.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE228,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3234,0)","v":-415356.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF228,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3234,0)","v":-440565.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG228,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3234,0)","v":-504101.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH228,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3234,0)","v":-546678},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI228,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3234,0)","v":-258534.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ228,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3234,0)","v":-263376},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK228,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3234,0)","v":-266689.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL228,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3234,0)","v":-268312.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM228,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3234,0)","v":-271911.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN228,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3234,0)","v":-274046.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO228,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1230,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2232,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3234,0)","v":-276866.8}]
[null,"Simulation 195",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C229,0)+IF(IncludeDeal1,Spreadsheet9.2!C1231,0)+IF(IncludeDeal2,Spreadsheet9.2!C2233,0)+IF(IncludeDeal4,Spreadsheet9.2!C3235,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E229,0)+IF(IncludeDeal1,Spreadsheet9.2!E1231,0)+IF(IncludeDeal2,Spreadsheet9.2!E2233,0)+IF(IncludeDeal4,Spreadsheet9.2!E3235,0)","v":-626456.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F229,0)+IF(IncludeDeal1,Spreadsheet9.2!F1231,0)+IF(IncludeDeal2,Spreadsheet9.2!F2233,0)+IF(IncludeDeal4,Spreadsheet9.2!F3235,0)","v":-1219441.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G229,0)+IF(IncludeDeal1,Spreadsheet9.2!G1231,0)+IF(IncludeDeal2,Spreadsheet9.2!G2233,0)+IF(IncludeDeal4,Spreadsheet9.2!G3235,0)","v":-879311.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H229,0)+IF(IncludeDeal1,Spreadsheet9.2!H1231,0)+IF(IncludeDeal2,Spreadsheet9.2!H2233,0)+IF(IncludeDeal4,Spreadsheet9.2!H3235,0)","v":1144648.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I229,0)+IF(IncludeDeal1,Spreadsheet9.2!I1231,0)+IF(IncludeDeal2,Spreadsheet9.2!I2233,0)+IF(IncludeDeal4,Spreadsheet9.2!I3235,0)","v":1807699.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J229,0)+IF(IncludeDeal1,Spreadsheet9.2!J1231,0)+IF(IncludeDeal2,Spreadsheet9.2!J2233,0)+IF(IncludeDeal4,Spreadsheet9.2!J3235,0)","v":1254900.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K229,0)+IF(IncludeDeal1,Spreadsheet9.2!K1231,0)+IF(IncludeDeal2,Spreadsheet9.2!K2233,0)+IF(IncludeDeal4,Spreadsheet9.2!K3235,0)","v":1222871.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L229,0)+IF(IncludeDeal1,Spreadsheet9.2!L1231,0)+IF(IncludeDeal2,Spreadsheet9.2!L2233,0)+IF(IncludeDeal4,Spreadsheet9.2!L3235,0)","v":1634972},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M229,0)+IF(IncludeDeal1,Spreadsheet9.2!M1231,0)+IF(IncludeDeal2,Spreadsheet9.2!M2233,0)+IF(IncludeDeal4,Spreadsheet9.2!M3235,0)","v":1217603.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N229,0)+IF(IncludeDeal1,Spreadsheet9.2!N1231,0)+IF(IncludeDeal2,Spreadsheet9.2!N2233,0)+IF(IncludeDeal4,Spreadsheet9.2!N3235,0)","v":928014.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O229,0)+IF(IncludeDeal1,Spreadsheet9.2!O1231,0)+IF(IncludeDeal2,Spreadsheet9.2!O2233,0)+IF(IncludeDeal4,Spreadsheet9.2!O3235,0)","v":1522332.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P229,0)+IF(IncludeDeal1,Spreadsheet9.2!P1231,0)+IF(IncludeDeal2,Spreadsheet9.2!P2233,0)+IF(IncludeDeal4,Spreadsheet9.2!P3235,0)","v":1599376.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q229,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1231,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2233,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3235,0)","v":2300557.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R229,0)+IF(IncludeDeal1,Spreadsheet9.2!R1231,0)+IF(IncludeDeal2,Spreadsheet9.2!R2233,0)+IF(IncludeDeal4,Spreadsheet9.2!R3235,0)","v":2125376.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S229,0)+IF(IncludeDeal1,Spreadsheet9.2!S1231,0)+IF(IncludeDeal2,Spreadsheet9.2!S2233,0)+IF(IncludeDeal4,Spreadsheet9.2!S3235,0)","v":1382687.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T229,0)+IF(IncludeDeal1,Spreadsheet9.2!T1231,0)+IF(IncludeDeal2,Spreadsheet9.2!T2233,0)+IF(IncludeDeal4,Spreadsheet9.2!T3235,0)","v":406052.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U229,0)+IF(IncludeDeal1,Spreadsheet9.2!U1231,0)+IF(IncludeDeal2,Spreadsheet9.2!U2233,0)+IF(IncludeDeal4,Spreadsheet9.2!U3235,0)","v":-133831.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V229,0)+IF(IncludeDeal1,Spreadsheet9.2!V1231,0)+IF(IncludeDeal2,Spreadsheet9.2!V2233,0)+IF(IncludeDeal4,Spreadsheet9.2!V3235,0)","v":-1459072},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W229,0)+IF(IncludeDeal1,Spreadsheet9.2!W1231,0)+IF(IncludeDeal2,Spreadsheet9.2!W2233,0)+IF(IncludeDeal4,Spreadsheet9.2!W3235,0)","v":-1765013.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X229,0)+IF(IncludeDeal1,Spreadsheet9.2!X1231,0)+IF(IncludeDeal2,Spreadsheet9.2!X2233,0)+IF(IncludeDeal4,Spreadsheet9.2!X3235,0)","v":-1246414.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y229,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1231,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2233,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3235,0)","v":-998550.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z229,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1231,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2233,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3235,0)","v":-1336052.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA229,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3235,0)","v":-55071.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB229,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3235,0)","v":480363},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC229,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3235,0)","v":184041.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD229,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3235,0)","v":336492.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE229,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3235,0)","v":514316.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF229,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3235,0)","v":432144},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG229,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3235,0)","v":246755.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH229,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3235,0)","v":135159.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI229,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3235,0)","v":589450.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ229,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3235,0)","v":605716.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK229,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3235,0)","v":445369.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL229,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3235,0)","v":94407.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM229,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3235,0)","v":1494511.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN229,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3235,0)","v":1370303.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO229,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3235,0)","v":1867503.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP229,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3235,0)","v":2509564.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ229,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3235,0)","v":2417351},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR229,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3235,0)","v":3071636.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS229,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3235,0)","v":2293275.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT229,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3235,0)","v":2324990.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU229,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3235,0)","v":1903950},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV229,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3235,0)","v":1307491.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW229,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3235,0)","v":831679.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX229,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3235,0)","v":356714.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY229,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3235,0)","v":124730.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ229,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1231,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2233,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3235,0)","v":171293.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA229,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3235,0)","v":300252.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB229,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3235,0)","v":201473.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC229,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3235,0)","v":161470.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD229,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3235,0)","v":56872.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE229,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3235,0)","v":-9100},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF229,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3235,0)","v":-44523.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG229,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3235,0)","v":-77289.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH229,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3235,0)","v":-177963.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI229,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3235,0)","v":-105222.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ229,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3235,0)","v":-109711.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK229,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3235,0)","v":-113317.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL229,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3235,0)","v":-115829.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM229,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3235,0)","v":-116774.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN229,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3235,0)","v":-118001.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO229,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1231,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2233,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3235,0)","v":-120928.7}]
[null,"Simulation 196",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C230,0)+IF(IncludeDeal1,Spreadsheet9.2!C1232,0)+IF(IncludeDeal2,Spreadsheet9.2!C2234,0)+IF(IncludeDeal4,Spreadsheet9.2!C3236,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E230,0)+IF(IncludeDeal1,Spreadsheet9.2!E1232,0)+IF(IncludeDeal2,Spreadsheet9.2!E2234,0)+IF(IncludeDeal4,Spreadsheet9.2!E3236,0)","v":1037922.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F230,0)+IF(IncludeDeal1,Spreadsheet9.2!F1232,0)+IF(IncludeDeal2,Spreadsheet9.2!F2234,0)+IF(IncludeDeal4,Spreadsheet9.2!F3236,0)","v":2018136},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G230,0)+IF(IncludeDeal1,Spreadsheet9.2!G1232,0)+IF(IncludeDeal2,Spreadsheet9.2!G2234,0)+IF(IncludeDeal4,Spreadsheet9.2!G3236,0)","v":2228329.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H230,0)+IF(IncludeDeal1,Spreadsheet9.2!H1232,0)+IF(IncludeDeal2,Spreadsheet9.2!H2234,0)+IF(IncludeDeal4,Spreadsheet9.2!H3236,0)","v":538264.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I230,0)+IF(IncludeDeal1,Spreadsheet9.2!I1232,0)+IF(IncludeDeal2,Spreadsheet9.2!I2234,0)+IF(IncludeDeal4,Spreadsheet9.2!I3236,0)","v":1482875.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J230,0)+IF(IncludeDeal1,Spreadsheet9.2!J1232,0)+IF(IncludeDeal2,Spreadsheet9.2!J2234,0)+IF(IncludeDeal4,Spreadsheet9.2!J3236,0)","v":914677.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K230,0)+IF(IncludeDeal1,Spreadsheet9.2!K1232,0)+IF(IncludeDeal2,Spreadsheet9.2!K2234,0)+IF(IncludeDeal4,Spreadsheet9.2!K3236,0)","v":1439373.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L230,0)+IF(IncludeDeal1,Spreadsheet9.2!L1232,0)+IF(IncludeDeal2,Spreadsheet9.2!L2234,0)+IF(IncludeDeal4,Spreadsheet9.2!L3236,0)","v":1066875.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M230,0)+IF(IncludeDeal1,Spreadsheet9.2!M1232,0)+IF(IncludeDeal2,Spreadsheet9.2!M2234,0)+IF(IncludeDeal4,Spreadsheet9.2!M3236,0)","v":1007122},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N230,0)+IF(IncludeDeal1,Spreadsheet9.2!N1232,0)+IF(IncludeDeal2,Spreadsheet9.2!N2234,0)+IF(IncludeDeal4,Spreadsheet9.2!N3236,0)","v":1479013.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O230,0)+IF(IncludeDeal1,Spreadsheet9.2!O1232,0)+IF(IncludeDeal2,Spreadsheet9.2!O2234,0)+IF(IncludeDeal4,Spreadsheet9.2!O3236,0)","v":6532.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P230,0)+IF(IncludeDeal1,Spreadsheet9.2!P1232,0)+IF(IncludeDeal2,Spreadsheet9.2!P2234,0)+IF(IncludeDeal4,Spreadsheet9.2!P3236,0)","v":662651.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q230,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1232,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2234,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3236,0)","v":-487240.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R230,0)+IF(IncludeDeal1,Spreadsheet9.2!R1232,0)+IF(IncludeDeal2,Spreadsheet9.2!R2234,0)+IF(IncludeDeal4,Spreadsheet9.2!R3236,0)","v":91859.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S230,0)+IF(IncludeDeal1,Spreadsheet9.2!S1232,0)+IF(IncludeDeal2,Spreadsheet9.2!S2234,0)+IF(IncludeDeal4,Spreadsheet9.2!S3236,0)","v":823125.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T230,0)+IF(IncludeDeal1,Spreadsheet9.2!T1232,0)+IF(IncludeDeal2,Spreadsheet9.2!T2234,0)+IF(IncludeDeal4,Spreadsheet9.2!T3236,0)","v":1059411},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U230,0)+IF(IncludeDeal1,Spreadsheet9.2!U1232,0)+IF(IncludeDeal2,Spreadsheet9.2!U2234,0)+IF(IncludeDeal4,Spreadsheet9.2!U3236,0)","v":755661.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V230,0)+IF(IncludeDeal1,Spreadsheet9.2!V1232,0)+IF(IncludeDeal2,Spreadsheet9.2!V2234,0)+IF(IncludeDeal4,Spreadsheet9.2!V3236,0)","v":902710.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W230,0)+IF(IncludeDeal1,Spreadsheet9.2!W1232,0)+IF(IncludeDeal2,Spreadsheet9.2!W2234,0)+IF(IncludeDeal4,Spreadsheet9.2!W3236,0)","v":1631280.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X230,0)+IF(IncludeDeal1,Spreadsheet9.2!X1232,0)+IF(IncludeDeal2,Spreadsheet9.2!X2234,0)+IF(IncludeDeal4,Spreadsheet9.2!X3236,0)","v":1224378.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y230,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1232,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2234,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3236,0)","v":1020949.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z230,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1232,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2234,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3236,0)","v":1573128.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA230,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3236,0)","v":1640187.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB230,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3236,0)","v":1959645},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC230,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3236,0)","v":2458691},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD230,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3236,0)","v":1826538.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE230,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3236,0)","v":3571215.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF230,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3236,0)","v":3516980.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG230,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3236,0)","v":4669120.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH230,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3236,0)","v":4493779.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI230,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3236,0)","v":5088663.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ230,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3236,0)","v":3685713.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK230,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3236,0)","v":3538579.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL230,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3236,0)","v":2407207.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM230,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3236,0)","v":1539701.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN230,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3236,0)","v":1411257.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO230,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3236,0)","v":2209720.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP230,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3236,0)","v":2275727.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ230,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3236,0)","v":3189020},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR230,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3236,0)","v":2476870.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS230,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3236,0)","v":1237523.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT230,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3236,0)","v":885903.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU230,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3236,0)","v":273163.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV230,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3236,0)","v":445036.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW230,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3236,0)","v":640842.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX230,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3236,0)","v":756174.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY230,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3236,0)","v":246351.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ230,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1232,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2234,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3236,0)","v":184620.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA230,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3236,0)","v":-131013.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB230,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3236,0)","v":-250398},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC230,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3236,0)","v":-88881.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD230,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3236,0)","v":-212409.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE230,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3236,0)","v":-269774.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF230,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3236,0)","v":-332976.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG230,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3236,0)","v":-399055.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH230,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3236,0)","v":-469230.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI230,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3236,0)","v":-230500.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ230,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3236,0)","v":-232026.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK230,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3236,0)","v":-234081.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL230,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3236,0)","v":-237229.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM230,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3236,0)","v":-239591.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN230,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3236,0)","v":-242567.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO230,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1232,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2234,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3236,0)","v":-244639.3}]
[null,"Simulation 197",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C231,0)+IF(IncludeDeal1,Spreadsheet9.2!C1233,0)+IF(IncludeDeal2,Spreadsheet9.2!C2235,0)+IF(IncludeDeal4,Spreadsheet9.2!C3237,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E231,0)+IF(IncludeDeal1,Spreadsheet9.2!E1233,0)+IF(IncludeDeal2,Spreadsheet9.2!E2235,0)+IF(IncludeDeal4,Spreadsheet9.2!E3237,0)","v":-71064.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F231,0)+IF(IncludeDeal1,Spreadsheet9.2!F1233,0)+IF(IncludeDeal2,Spreadsheet9.2!F2235,0)+IF(IncludeDeal4,Spreadsheet9.2!F3237,0)","v":47570.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G231,0)+IF(IncludeDeal1,Spreadsheet9.2!G1233,0)+IF(IncludeDeal2,Spreadsheet9.2!G2235,0)+IF(IncludeDeal4,Spreadsheet9.2!G3237,0)","v":153407},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H231,0)+IF(IncludeDeal1,Spreadsheet9.2!H1233,0)+IF(IncludeDeal2,Spreadsheet9.2!H2235,0)+IF(IncludeDeal4,Spreadsheet9.2!H3237,0)","v":-845652.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I231,0)+IF(IncludeDeal1,Spreadsheet9.2!I1233,0)+IF(IncludeDeal2,Spreadsheet9.2!I2235,0)+IF(IncludeDeal4,Spreadsheet9.2!I3237,0)","v":-2457358.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J231,0)+IF(IncludeDeal1,Spreadsheet9.2!J1233,0)+IF(IncludeDeal2,Spreadsheet9.2!J2235,0)+IF(IncludeDeal4,Spreadsheet9.2!J3237,0)","v":-2591601},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K231,0)+IF(IncludeDeal1,Spreadsheet9.2!K1233,0)+IF(IncludeDeal2,Spreadsheet9.2!K2235,0)+IF(IncludeDeal4,Spreadsheet9.2!K3237,0)","v":-3010690.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L231,0)+IF(IncludeDeal1,Spreadsheet9.2!L1233,0)+IF(IncludeDeal2,Spreadsheet9.2!L2235,0)+IF(IncludeDeal4,Spreadsheet9.2!L3237,0)","v":-2544768.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M231,0)+IF(IncludeDeal1,Spreadsheet9.2!M1233,0)+IF(IncludeDeal2,Spreadsheet9.2!M2235,0)+IF(IncludeDeal4,Spreadsheet9.2!M3237,0)","v":-1946049.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N231,0)+IF(IncludeDeal1,Spreadsheet9.2!N1233,0)+IF(IncludeDeal2,Spreadsheet9.2!N2235,0)+IF(IncludeDeal4,Spreadsheet9.2!N3237,0)","v":-2180738.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O231,0)+IF(IncludeDeal1,Spreadsheet9.2!O1233,0)+IF(IncludeDeal2,Spreadsheet9.2!O2235,0)+IF(IncludeDeal4,Spreadsheet9.2!O3237,0)","v":-2701012.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P231,0)+IF(IncludeDeal1,Spreadsheet9.2!P1233,0)+IF(IncludeDeal2,Spreadsheet9.2!P2235,0)+IF(IncludeDeal4,Spreadsheet9.2!P3237,0)","v":-2931576.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q231,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1233,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2235,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3237,0)","v":-2590602.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R231,0)+IF(IncludeDeal1,Spreadsheet9.2!R1233,0)+IF(IncludeDeal2,Spreadsheet9.2!R2235,0)+IF(IncludeDeal4,Spreadsheet9.2!R3237,0)","v":-2990249.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S231,0)+IF(IncludeDeal1,Spreadsheet9.2!S1233,0)+IF(IncludeDeal2,Spreadsheet9.2!S2235,0)+IF(IncludeDeal4,Spreadsheet9.2!S3237,0)","v":-2640150.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T231,0)+IF(IncludeDeal1,Spreadsheet9.2!T1233,0)+IF(IncludeDeal2,Spreadsheet9.2!T2235,0)+IF(IncludeDeal4,Spreadsheet9.2!T3237,0)","v":-2554395.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U231,0)+IF(IncludeDeal1,Spreadsheet9.2!U1233,0)+IF(IncludeDeal2,Spreadsheet9.2!U2235,0)+IF(IncludeDeal4,Spreadsheet9.2!U3237,0)","v":-3133810.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V231,0)+IF(IncludeDeal1,Spreadsheet9.2!V1233,0)+IF(IncludeDeal2,Spreadsheet9.2!V2235,0)+IF(IncludeDeal4,Spreadsheet9.2!V3237,0)","v":-2990341.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W231,0)+IF(IncludeDeal1,Spreadsheet9.2!W1233,0)+IF(IncludeDeal2,Spreadsheet9.2!W2235,0)+IF(IncludeDeal4,Spreadsheet9.2!W3237,0)","v":-2890123.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X231,0)+IF(IncludeDeal1,Spreadsheet9.2!X1233,0)+IF(IncludeDeal2,Spreadsheet9.2!X2235,0)+IF(IncludeDeal4,Spreadsheet9.2!X3237,0)","v":-2678921.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y231,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1233,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2235,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3237,0)","v":-2533537.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z231,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1233,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2235,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3237,0)","v":-2425562.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA231,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3237,0)","v":-2691957.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB231,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3237,0)","v":-2735204.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC231,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3237,0)","v":-2835479.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD231,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3237,0)","v":-2926201.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE231,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3237,0)","v":-3120250.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF231,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3237,0)","v":-3054700.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG231,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3237,0)","v":-3057750},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH231,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3237,0)","v":-2796019.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI231,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3237,0)","v":-2655550.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ231,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3237,0)","v":-2850780.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK231,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3237,0)","v":-2556913.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL231,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3237,0)","v":-2614946.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM231,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3237,0)","v":-2703795.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN231,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3237,0)","v":-2620205.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO231,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3237,0)","v":-2564335.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP231,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3237,0)","v":-2527641.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ231,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3237,0)","v":-2178028.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR231,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3237,0)","v":-2099199.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS231,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3237,0)","v":-1928904.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT231,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3237,0)","v":-1785212.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU231,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3237,0)","v":-1633381.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV231,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3237,0)","v":-1587858.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW231,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3237,0)","v":-1199376.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX231,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3237,0)","v":-1106777.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY231,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3237,0)","v":-947046.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ231,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1233,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2235,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3237,0)","v":-836871.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA231,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3237,0)","v":-775463.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB231,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3237,0)","v":-688296.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC231,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3237,0)","v":-315951.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD231,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3237,0)","v":-351053.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE231,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3237,0)","v":-399683.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF231,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3237,0)","v":-488529.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG231,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3237,0)","v":-558339.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH231,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3237,0)","v":-630666.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI231,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3237,0)","v":-321144},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ231,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3237,0)","v":-323835.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK231,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3237,0)","v":-325431.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL231,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3237,0)","v":-327436.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM231,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3237,0)","v":-331255.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN231,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3237,0)","v":-334022.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO231,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1233,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2235,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3237,0)","v":-335777.5}]
[null,"Simulation 198",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C232,0)+IF(IncludeDeal1,Spreadsheet9.2!C1234,0)+IF(IncludeDeal2,Spreadsheet9.2!C2236,0)+IF(IncludeDeal4,Spreadsheet9.2!C3238,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E232,0)+IF(IncludeDeal1,Spreadsheet9.2!E1234,0)+IF(IncludeDeal2,Spreadsheet9.2!E2236,0)+IF(IncludeDeal4,Spreadsheet9.2!E3238,0)","v":695092.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F232,0)+IF(IncludeDeal1,Spreadsheet9.2!F1234,0)+IF(IncludeDeal2,Spreadsheet9.2!F2236,0)+IF(IncludeDeal4,Spreadsheet9.2!F3238,0)","v":1247963.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G232,0)+IF(IncludeDeal1,Spreadsheet9.2!G1234,0)+IF(IncludeDeal2,Spreadsheet9.2!G2236,0)+IF(IncludeDeal4,Spreadsheet9.2!G3238,0)","v":1646496.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H232,0)+IF(IncludeDeal1,Spreadsheet9.2!H1234,0)+IF(IncludeDeal2,Spreadsheet9.2!H2236,0)+IF(IncludeDeal4,Spreadsheet9.2!H3238,0)","v":2523037.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I232,0)+IF(IncludeDeal1,Spreadsheet9.2!I1234,0)+IF(IncludeDeal2,Spreadsheet9.2!I2236,0)+IF(IncludeDeal4,Spreadsheet9.2!I3238,0)","v":1905145.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J232,0)+IF(IncludeDeal1,Spreadsheet9.2!J1234,0)+IF(IncludeDeal2,Spreadsheet9.2!J2236,0)+IF(IncludeDeal4,Spreadsheet9.2!J3238,0)","v":2481286.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K232,0)+IF(IncludeDeal1,Spreadsheet9.2!K1234,0)+IF(IncludeDeal2,Spreadsheet9.2!K2236,0)+IF(IncludeDeal4,Spreadsheet9.2!K3238,0)","v":3928949.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L232,0)+IF(IncludeDeal1,Spreadsheet9.2!L1234,0)+IF(IncludeDeal2,Spreadsheet9.2!L2236,0)+IF(IncludeDeal4,Spreadsheet9.2!L3238,0)","v":3850056.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M232,0)+IF(IncludeDeal1,Spreadsheet9.2!M1234,0)+IF(IncludeDeal2,Spreadsheet9.2!M2236,0)+IF(IncludeDeal4,Spreadsheet9.2!M3238,0)","v":3429453.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N232,0)+IF(IncludeDeal1,Spreadsheet9.2!N1234,0)+IF(IncludeDeal2,Spreadsheet9.2!N2236,0)+IF(IncludeDeal4,Spreadsheet9.2!N3238,0)","v":2730253.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O232,0)+IF(IncludeDeal1,Spreadsheet9.2!O1234,0)+IF(IncludeDeal2,Spreadsheet9.2!O2236,0)+IF(IncludeDeal4,Spreadsheet9.2!O3238,0)","v":3449415.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P232,0)+IF(IncludeDeal1,Spreadsheet9.2!P1234,0)+IF(IncludeDeal2,Spreadsheet9.2!P2236,0)+IF(IncludeDeal4,Spreadsheet9.2!P3238,0)","v":1960213.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q232,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1234,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2236,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3238,0)","v":1711820.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R232,0)+IF(IncludeDeal1,Spreadsheet9.2!R1234,0)+IF(IncludeDeal2,Spreadsheet9.2!R2236,0)+IF(IncludeDeal4,Spreadsheet9.2!R3238,0)","v":797482.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S232,0)+IF(IncludeDeal1,Spreadsheet9.2!S1234,0)+IF(IncludeDeal2,Spreadsheet9.2!S2236,0)+IF(IncludeDeal4,Spreadsheet9.2!S3238,0)","v":-288163.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T232,0)+IF(IncludeDeal1,Spreadsheet9.2!T1234,0)+IF(IncludeDeal2,Spreadsheet9.2!T2236,0)+IF(IncludeDeal4,Spreadsheet9.2!T3238,0)","v":466519.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U232,0)+IF(IncludeDeal1,Spreadsheet9.2!U1234,0)+IF(IncludeDeal2,Spreadsheet9.2!U2236,0)+IF(IncludeDeal4,Spreadsheet9.2!U3238,0)","v":-732363.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V232,0)+IF(IncludeDeal1,Spreadsheet9.2!V1234,0)+IF(IncludeDeal2,Spreadsheet9.2!V2236,0)+IF(IncludeDeal4,Spreadsheet9.2!V3238,0)","v":-1051778.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W232,0)+IF(IncludeDeal1,Spreadsheet9.2!W1234,0)+IF(IncludeDeal2,Spreadsheet9.2!W2236,0)+IF(IncludeDeal4,Spreadsheet9.2!W3238,0)","v":-82075},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X232,0)+IF(IncludeDeal1,Spreadsheet9.2!X1234,0)+IF(IncludeDeal2,Spreadsheet9.2!X2236,0)+IF(IncludeDeal4,Spreadsheet9.2!X3238,0)","v":737582.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y232,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1234,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2236,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3238,0)","v":785886.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z232,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1234,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2236,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3238,0)","v":7604.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA232,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3238,0)","v":775553.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB232,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3238,0)","v":1768198.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC232,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3238,0)","v":2176787.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD232,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3238,0)","v":2311393.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE232,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3238,0)","v":3359919.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF232,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3238,0)","v":3921837.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG232,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3238,0)","v":5037435.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH232,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3238,0)","v":4939503.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI232,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3238,0)","v":5282606.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ232,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3238,0)","v":3010695.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK232,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3238,0)","v":3720680.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL232,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3238,0)","v":3932410},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM232,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3238,0)","v":3713391.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN232,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3238,0)","v":1991935.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO232,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3238,0)","v":1435781.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP232,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3238,0)","v":1284900.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ232,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3238,0)","v":1976893.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR232,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3238,0)","v":2028195.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS232,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3238,0)","v":1700146.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT232,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3238,0)","v":2072906},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU232,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3238,0)","v":2523131.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV232,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3238,0)","v":1495069.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW232,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3238,0)","v":1330173.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX232,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3238,0)","v":1177910},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY232,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3238,0)","v":1310854.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ232,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1234,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2236,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3238,0)","v":965539.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA232,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3238,0)","v":715521.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB232,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3238,0)","v":571497.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC232,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3238,0)","v":481828.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD232,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3238,0)","v":431684.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE232,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3238,0)","v":293640.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF232,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3238,0)","v":185879.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG232,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3238,0)","v":134065.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH232,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3238,0)","v":35770.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI232,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3238,0)","v":-19799.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ232,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3238,0)","v":-21092.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK232,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3238,0)","v":-24656.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL232,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3238,0)","v":-27528.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM232,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3238,0)","v":-30260.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN232,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3238,0)","v":-34225.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO232,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1234,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2236,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3238,0)","v":-38157.1}]
[null,"Simulation 199",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C233,0)+IF(IncludeDeal1,Spreadsheet9.2!C1235,0)+IF(IncludeDeal2,Spreadsheet9.2!C2237,0)+IF(IncludeDeal4,Spreadsheet9.2!C3239,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E233,0)+IF(IncludeDeal1,Spreadsheet9.2!E1235,0)+IF(IncludeDeal2,Spreadsheet9.2!E2237,0)+IF(IncludeDeal4,Spreadsheet9.2!E3239,0)","v":-254899.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F233,0)+IF(IncludeDeal1,Spreadsheet9.2!F1235,0)+IF(IncludeDeal2,Spreadsheet9.2!F2237,0)+IF(IncludeDeal4,Spreadsheet9.2!F3239,0)","v":-774663.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G233,0)+IF(IncludeDeal1,Spreadsheet9.2!G1235,0)+IF(IncludeDeal2,Spreadsheet9.2!G2237,0)+IF(IncludeDeal4,Spreadsheet9.2!G3239,0)","v":-1293662.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H233,0)+IF(IncludeDeal1,Spreadsheet9.2!H1235,0)+IF(IncludeDeal2,Spreadsheet9.2!H2237,0)+IF(IncludeDeal4,Spreadsheet9.2!H3239,0)","v":-1151875.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I233,0)+IF(IncludeDeal1,Spreadsheet9.2!I1235,0)+IF(IncludeDeal2,Spreadsheet9.2!I2237,0)+IF(IncludeDeal4,Spreadsheet9.2!I3239,0)","v":-1945410.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J233,0)+IF(IncludeDeal1,Spreadsheet9.2!J1235,0)+IF(IncludeDeal2,Spreadsheet9.2!J2237,0)+IF(IncludeDeal4,Spreadsheet9.2!J3239,0)","v":-2277000},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K233,0)+IF(IncludeDeal1,Spreadsheet9.2!K1235,0)+IF(IncludeDeal2,Spreadsheet9.2!K2237,0)+IF(IncludeDeal4,Spreadsheet9.2!K3239,0)","v":-3213539},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L233,0)+IF(IncludeDeal1,Spreadsheet9.2!L1235,0)+IF(IncludeDeal2,Spreadsheet9.2!L2237,0)+IF(IncludeDeal4,Spreadsheet9.2!L3239,0)","v":-3535606.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M233,0)+IF(IncludeDeal1,Spreadsheet9.2!M1235,0)+IF(IncludeDeal2,Spreadsheet9.2!M2237,0)+IF(IncludeDeal4,Spreadsheet9.2!M3239,0)","v":-4160896.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N233,0)+IF(IncludeDeal1,Spreadsheet9.2!N1235,0)+IF(IncludeDeal2,Spreadsheet9.2!N2237,0)+IF(IncludeDeal4,Spreadsheet9.2!N3239,0)","v":-4441090.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O233,0)+IF(IncludeDeal1,Spreadsheet9.2!O1235,0)+IF(IncludeDeal2,Spreadsheet9.2!O2237,0)+IF(IncludeDeal4,Spreadsheet9.2!O3239,0)","v":-4290583.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P233,0)+IF(IncludeDeal1,Spreadsheet9.2!P1235,0)+IF(IncludeDeal2,Spreadsheet9.2!P2237,0)+IF(IncludeDeal4,Spreadsheet9.2!P3239,0)","v":-4517867},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q233,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1235,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2237,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3239,0)","v":-4380649.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R233,0)+IF(IncludeDeal1,Spreadsheet9.2!R1235,0)+IF(IncludeDeal2,Spreadsheet9.2!R2237,0)+IF(IncludeDeal4,Spreadsheet9.2!R3239,0)","v":-4065662.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S233,0)+IF(IncludeDeal1,Spreadsheet9.2!S1235,0)+IF(IncludeDeal2,Spreadsheet9.2!S2237,0)+IF(IncludeDeal4,Spreadsheet9.2!S3239,0)","v":-3931041.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T233,0)+IF(IncludeDeal1,Spreadsheet9.2!T1235,0)+IF(IncludeDeal2,Spreadsheet9.2!T2237,0)+IF(IncludeDeal4,Spreadsheet9.2!T3239,0)","v":-4023613.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U233,0)+IF(IncludeDeal1,Spreadsheet9.2!U1235,0)+IF(IncludeDeal2,Spreadsheet9.2!U2237,0)+IF(IncludeDeal4,Spreadsheet9.2!U3239,0)","v":-3732863.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V233,0)+IF(IncludeDeal1,Spreadsheet9.2!V1235,0)+IF(IncludeDeal2,Spreadsheet9.2!V2237,0)+IF(IncludeDeal4,Spreadsheet9.2!V3239,0)","v":-3640545.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W233,0)+IF(IncludeDeal1,Spreadsheet9.2!W1235,0)+IF(IncludeDeal2,Spreadsheet9.2!W2237,0)+IF(IncludeDeal4,Spreadsheet9.2!W3239,0)","v":-3476330.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X233,0)+IF(IncludeDeal1,Spreadsheet9.2!X1235,0)+IF(IncludeDeal2,Spreadsheet9.2!X2237,0)+IF(IncludeDeal4,Spreadsheet9.2!X3239,0)","v":-3425092.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y233,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1235,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2237,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3239,0)","v":-3659006.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z233,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1235,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2237,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3239,0)","v":-3481507},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA233,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3239,0)","v":-3250431.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB233,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3239,0)","v":-3041518.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC233,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3239,0)","v":-3060270},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD233,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3239,0)","v":-3210878.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE233,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3239,0)","v":-3122011.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF233,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3239,0)","v":-2893104.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG233,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3239,0)","v":-2798287.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH233,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3239,0)","v":-2696095.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI233,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3239,0)","v":-2604440.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ233,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3239,0)","v":-2517123.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK233,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3239,0)","v":-2446639.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL233,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3239,0)","v":-2375208.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM233,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3239,0)","v":-2198995.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN233,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3239,0)","v":-1997144.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO233,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3239,0)","v":-1884031.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP233,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3239,0)","v":-1862820.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ233,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3239,0)","v":-1675166.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR233,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3239,0)","v":-1464470.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS233,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3239,0)","v":-1275610.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT233,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3239,0)","v":-1078833.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU233,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3239,0)","v":-979269.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV233,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3239,0)","v":-931038.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW233,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3239,0)","v":-784911.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX233,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3239,0)","v":-662217.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY233,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3239,0)","v":-412955.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ233,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1235,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2237,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3239,0)","v":-195451.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA233,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3239,0)","v":12799.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB233,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3239,0)","v":155417.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC233,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3239,0)","v":277616.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD233,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3239,0)","v":214711},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE233,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3239,0)","v":173598.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF233,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3239,0)","v":93023.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG233,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3239,0)","v":25830.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH233,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3239,0)","v":-60396.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI233,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3239,0)","v":-70155.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ233,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3239,0)","v":-72928.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK233,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3239,0)","v":-75004.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL233,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3239,0)","v":-77206.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM233,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3239,0)","v":-79720.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN233,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3239,0)","v":-83244.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO233,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1235,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2237,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3239,0)","v":-85455.3}]
[null,"Simulation 200",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C234,0)+IF(IncludeDeal1,Spreadsheet9.2!C1236,0)+IF(IncludeDeal2,Spreadsheet9.2!C2238,0)+IF(IncludeDeal4,Spreadsheet9.2!C3240,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E234,0)+IF(IncludeDeal1,Spreadsheet9.2!E1236,0)+IF(IncludeDeal2,Spreadsheet9.2!E2238,0)+IF(IncludeDeal4,Spreadsheet9.2!E3240,0)","v":196029.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F234,0)+IF(IncludeDeal1,Spreadsheet9.2!F1236,0)+IF(IncludeDeal2,Spreadsheet9.2!F2238,0)+IF(IncludeDeal4,Spreadsheet9.2!F3240,0)","v":335787},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G234,0)+IF(IncludeDeal1,Spreadsheet9.2!G1236,0)+IF(IncludeDeal2,Spreadsheet9.2!G2238,0)+IF(IncludeDeal4,Spreadsheet9.2!G3240,0)","v":418754},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H234,0)+IF(IncludeDeal1,Spreadsheet9.2!H1236,0)+IF(IncludeDeal2,Spreadsheet9.2!H2238,0)+IF(IncludeDeal4,Spreadsheet9.2!H3240,0)","v":887512.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I234,0)+IF(IncludeDeal1,Spreadsheet9.2!I1236,0)+IF(IncludeDeal2,Spreadsheet9.2!I2238,0)+IF(IncludeDeal4,Spreadsheet9.2!I3240,0)","v":-478041.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J234,0)+IF(IncludeDeal1,Spreadsheet9.2!J1236,0)+IF(IncludeDeal2,Spreadsheet9.2!J2238,0)+IF(IncludeDeal4,Spreadsheet9.2!J3240,0)","v":-451859.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K234,0)+IF(IncludeDeal1,Spreadsheet9.2!K1236,0)+IF(IncludeDeal2,Spreadsheet9.2!K2238,0)+IF(IncludeDeal4,Spreadsheet9.2!K3240,0)","v":-730572.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L234,0)+IF(IncludeDeal1,Spreadsheet9.2!L1236,0)+IF(IncludeDeal2,Spreadsheet9.2!L2238,0)+IF(IncludeDeal4,Spreadsheet9.2!L3240,0)","v":996754.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M234,0)+IF(IncludeDeal1,Spreadsheet9.2!M1236,0)+IF(IncludeDeal2,Spreadsheet9.2!M2238,0)+IF(IncludeDeal4,Spreadsheet9.2!M3240,0)","v":1837757.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N234,0)+IF(IncludeDeal1,Spreadsheet9.2!N1236,0)+IF(IncludeDeal2,Spreadsheet9.2!N2238,0)+IF(IncludeDeal4,Spreadsheet9.2!N3240,0)","v":385735.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O234,0)+IF(IncludeDeal1,Spreadsheet9.2!O1236,0)+IF(IncludeDeal2,Spreadsheet9.2!O2238,0)+IF(IncludeDeal4,Spreadsheet9.2!O3240,0)","v":640950.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P234,0)+IF(IncludeDeal1,Spreadsheet9.2!P1236,0)+IF(IncludeDeal2,Spreadsheet9.2!P2238,0)+IF(IncludeDeal4,Spreadsheet9.2!P3240,0)","v":1741651.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q234,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1236,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2238,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3240,0)","v":-231009},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R234,0)+IF(IncludeDeal1,Spreadsheet9.2!R1236,0)+IF(IncludeDeal2,Spreadsheet9.2!R2238,0)+IF(IncludeDeal4,Spreadsheet9.2!R3240,0)","v":550373.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S234,0)+IF(IncludeDeal1,Spreadsheet9.2!S1236,0)+IF(IncludeDeal2,Spreadsheet9.2!S2238,0)+IF(IncludeDeal4,Spreadsheet9.2!S3240,0)","v":212418.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T234,0)+IF(IncludeDeal1,Spreadsheet9.2!T1236,0)+IF(IncludeDeal2,Spreadsheet9.2!T2238,0)+IF(IncludeDeal4,Spreadsheet9.2!T3240,0)","v":64713.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U234,0)+IF(IncludeDeal1,Spreadsheet9.2!U1236,0)+IF(IncludeDeal2,Spreadsheet9.2!U2238,0)+IF(IncludeDeal4,Spreadsheet9.2!U3240,0)","v":-684840},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V234,0)+IF(IncludeDeal1,Spreadsheet9.2!V1236,0)+IF(IncludeDeal2,Spreadsheet9.2!V2238,0)+IF(IncludeDeal4,Spreadsheet9.2!V3240,0)","v":-419325.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W234,0)+IF(IncludeDeal1,Spreadsheet9.2!W1236,0)+IF(IncludeDeal2,Spreadsheet9.2!W2238,0)+IF(IncludeDeal4,Spreadsheet9.2!W3240,0)","v":-657099.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X234,0)+IF(IncludeDeal1,Spreadsheet9.2!X1236,0)+IF(IncludeDeal2,Spreadsheet9.2!X2238,0)+IF(IncludeDeal4,Spreadsheet9.2!X3240,0)","v":-252496.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y234,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1236,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2238,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3240,0)","v":-460671.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z234,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1236,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2238,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3240,0)","v":-241441.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA234,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3240,0)","v":-219247.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB234,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3240,0)","v":-580762.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC234,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3240,0)","v":-1416530.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD234,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3240,0)","v":-1580268.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE234,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3240,0)","v":-1773543.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF234,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3240,0)","v":-1433127},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG234,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3240,0)","v":-1171472.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH234,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3240,0)","v":-1356515.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI234,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3240,0)","v":-1052748.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ234,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3240,0)","v":-1114529.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK234,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3240,0)","v":637608.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL234,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3240,0)","v":760733.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM234,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3240,0)","v":677011.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN234,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3240,0)","v":900033.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO234,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3240,0)","v":907277.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP234,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3240,0)","v":527084.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ234,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3240,0)","v":1283054.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR234,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3240,0)","v":2151038.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS234,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3240,0)","v":2208409.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT234,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3240,0)","v":1112482.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU234,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3240,0)","v":854757.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV234,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3240,0)","v":-287913.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW234,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3240,0)","v":-153974.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX234,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3240,0)","v":149162.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY234,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3240,0)","v":140300.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ234,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1236,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2238,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3240,0)","v":-1683.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA234,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3240,0)","v":23875.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB234,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3240,0)","v":-95567.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC234,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3240,0)","v":34177},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD234,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3240,0)","v":72174.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE234,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3240,0)","v":53038.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF234,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3240,0)","v":-15797.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG234,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3240,0)","v":-43087.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH234,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3240,0)","v":-151828.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI234,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3240,0)","v":-9884.2000000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ234,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3240,0)","v":-8993.7999999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK234,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3240,0)","v":-11882.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL234,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3240,0)","v":-13562.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM234,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3240,0)","v":-15570.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN234,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3240,0)","v":-21155.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO234,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1236,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2238,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3240,0)","v":-24402.7}]
[null,"Simulation 201",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C235,0)+IF(IncludeDeal1,Spreadsheet9.2!C1237,0)+IF(IncludeDeal2,Spreadsheet9.2!C2239,0)+IF(IncludeDeal4,Spreadsheet9.2!C3241,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E235,0)+IF(IncludeDeal1,Spreadsheet9.2!E1237,0)+IF(IncludeDeal2,Spreadsheet9.2!E2239,0)+IF(IncludeDeal4,Spreadsheet9.2!E3241,0)","v":-53466.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F235,0)+IF(IncludeDeal1,Spreadsheet9.2!F1237,0)+IF(IncludeDeal2,Spreadsheet9.2!F2239,0)+IF(IncludeDeal4,Spreadsheet9.2!F3241,0)","v":-550851.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G235,0)+IF(IncludeDeal1,Spreadsheet9.2!G1237,0)+IF(IncludeDeal2,Spreadsheet9.2!G2239,0)+IF(IncludeDeal4,Spreadsheet9.2!G3241,0)","v":496667.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H235,0)+IF(IncludeDeal1,Spreadsheet9.2!H1237,0)+IF(IncludeDeal2,Spreadsheet9.2!H2239,0)+IF(IncludeDeal4,Spreadsheet9.2!H3241,0)","v":502178.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I235,0)+IF(IncludeDeal1,Spreadsheet9.2!I1237,0)+IF(IncludeDeal2,Spreadsheet9.2!I2239,0)+IF(IncludeDeal4,Spreadsheet9.2!I3241,0)","v":653604},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J235,0)+IF(IncludeDeal1,Spreadsheet9.2!J1237,0)+IF(IncludeDeal2,Spreadsheet9.2!J2239,0)+IF(IncludeDeal4,Spreadsheet9.2!J3241,0)","v":12115.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K235,0)+IF(IncludeDeal1,Spreadsheet9.2!K1237,0)+IF(IncludeDeal2,Spreadsheet9.2!K2239,0)+IF(IncludeDeal4,Spreadsheet9.2!K3241,0)","v":1060822.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L235,0)+IF(IncludeDeal1,Spreadsheet9.2!L1237,0)+IF(IncludeDeal2,Spreadsheet9.2!L2239,0)+IF(IncludeDeal4,Spreadsheet9.2!L3241,0)","v":1251754.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M235,0)+IF(IncludeDeal1,Spreadsheet9.2!M1237,0)+IF(IncludeDeal2,Spreadsheet9.2!M2239,0)+IF(IncludeDeal4,Spreadsheet9.2!M3241,0)","v":2256011.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N235,0)+IF(IncludeDeal1,Spreadsheet9.2!N1237,0)+IF(IncludeDeal2,Spreadsheet9.2!N2239,0)+IF(IncludeDeal4,Spreadsheet9.2!N3241,0)","v":2643600.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O235,0)+IF(IncludeDeal1,Spreadsheet9.2!O1237,0)+IF(IncludeDeal2,Spreadsheet9.2!O2239,0)+IF(IncludeDeal4,Spreadsheet9.2!O3241,0)","v":2639470.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P235,0)+IF(IncludeDeal1,Spreadsheet9.2!P1237,0)+IF(IncludeDeal2,Spreadsheet9.2!P2239,0)+IF(IncludeDeal4,Spreadsheet9.2!P3241,0)","v":2737737.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q235,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1237,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2239,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3241,0)","v":2653458.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R235,0)+IF(IncludeDeal1,Spreadsheet9.2!R1237,0)+IF(IncludeDeal2,Spreadsheet9.2!R2239,0)+IF(IncludeDeal4,Spreadsheet9.2!R3241,0)","v":4025282.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S235,0)+IF(IncludeDeal1,Spreadsheet9.2!S1237,0)+IF(IncludeDeal2,Spreadsheet9.2!S2239,0)+IF(IncludeDeal4,Spreadsheet9.2!S3241,0)","v":5160257.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T235,0)+IF(IncludeDeal1,Spreadsheet9.2!T1237,0)+IF(IncludeDeal2,Spreadsheet9.2!T2239,0)+IF(IncludeDeal4,Spreadsheet9.2!T3241,0)","v":4802014},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U235,0)+IF(IncludeDeal1,Spreadsheet9.2!U1237,0)+IF(IncludeDeal2,Spreadsheet9.2!U2239,0)+IF(IncludeDeal4,Spreadsheet9.2!U3241,0)","v":4042517.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V235,0)+IF(IncludeDeal1,Spreadsheet9.2!V1237,0)+IF(IncludeDeal2,Spreadsheet9.2!V2239,0)+IF(IncludeDeal4,Spreadsheet9.2!V3241,0)","v":3665563.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W235,0)+IF(IncludeDeal1,Spreadsheet9.2!W1237,0)+IF(IncludeDeal2,Spreadsheet9.2!W2239,0)+IF(IncludeDeal4,Spreadsheet9.2!W3241,0)","v":4670779},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X235,0)+IF(IncludeDeal1,Spreadsheet9.2!X1237,0)+IF(IncludeDeal2,Spreadsheet9.2!X2239,0)+IF(IncludeDeal4,Spreadsheet9.2!X3241,0)","v":5046804.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y235,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1237,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2239,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3241,0)","v":5943963.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z235,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1237,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2239,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3241,0)","v":3277727.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA235,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3241,0)","v":3940050.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB235,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3241,0)","v":5027221.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC235,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3241,0)","v":3939906.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD235,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3241,0)","v":4390400},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE235,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3241,0)","v":4840307.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF235,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3241,0)","v":5142859.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG235,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3241,0)","v":5657632.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH235,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3241,0)","v":5954900.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI235,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3241,0)","v":7193509.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ235,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3241,0)","v":9013577.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK235,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3241,0)","v":8888476.1999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL235,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3241,0)","v":8483260.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM235,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3241,0)","v":9198962.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN235,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3241,0)","v":8702054.8000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO235,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3241,0)","v":6902091},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP235,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3241,0)","v":4938381},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ235,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3241,0)","v":2848841.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR235,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3241,0)","v":2161881.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS235,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3241,0)","v":1474915.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT235,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3241,0)","v":1202575.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU235,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3241,0)","v":1260371},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV235,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3241,0)","v":1164104.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW235,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3241,0)","v":1891468.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX235,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3241,0)","v":1885949.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY235,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3241,0)","v":1234891.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ235,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1237,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2239,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3241,0)","v":739981},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA235,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3241,0)","v":361692.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB235,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3241,0)","v":56087.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC235,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3241,0)","v":112985},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD235,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3241,0)","v":-40488.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE235,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3241,0)","v":-161132.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF235,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3241,0)","v":-316176.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG235,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3241,0)","v":-473091},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH235,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3241,0)","v":-578500.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI235,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3241,0)","v":-357911.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ235,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3241,0)","v":-363527.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK235,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3241,0)","v":-367008.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL235,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3241,0)","v":-370382.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM235,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3241,0)","v":-374373.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN235,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3241,0)","v":-378321.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO235,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1237,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2239,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3241,0)","v":-380388}]
[null,"Simulation 202",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C236,0)+IF(IncludeDeal1,Spreadsheet9.2!C1238,0)+IF(IncludeDeal2,Spreadsheet9.2!C2240,0)+IF(IncludeDeal4,Spreadsheet9.2!C3242,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E236,0)+IF(IncludeDeal1,Spreadsheet9.2!E1238,0)+IF(IncludeDeal2,Spreadsheet9.2!E2240,0)+IF(IncludeDeal4,Spreadsheet9.2!E3242,0)","v":-732222.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F236,0)+IF(IncludeDeal1,Spreadsheet9.2!F1238,0)+IF(IncludeDeal2,Spreadsheet9.2!F2240,0)+IF(IncludeDeal4,Spreadsheet9.2!F3242,0)","v":-176807.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G236,0)+IF(IncludeDeal1,Spreadsheet9.2!G1238,0)+IF(IncludeDeal2,Spreadsheet9.2!G2240,0)+IF(IncludeDeal4,Spreadsheet9.2!G3242,0)","v":171619.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H236,0)+IF(IncludeDeal1,Spreadsheet9.2!H1238,0)+IF(IncludeDeal2,Spreadsheet9.2!H2240,0)+IF(IncludeDeal4,Spreadsheet9.2!H3242,0)","v":-756711.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I236,0)+IF(IncludeDeal1,Spreadsheet9.2!I1238,0)+IF(IncludeDeal2,Spreadsheet9.2!I2240,0)+IF(IncludeDeal4,Spreadsheet9.2!I3242,0)","v":-453276.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J236,0)+IF(IncludeDeal1,Spreadsheet9.2!J1238,0)+IF(IncludeDeal2,Spreadsheet9.2!J2240,0)+IF(IncludeDeal4,Spreadsheet9.2!J3242,0)","v":-522438.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K236,0)+IF(IncludeDeal1,Spreadsheet9.2!K1238,0)+IF(IncludeDeal2,Spreadsheet9.2!K2240,0)+IF(IncludeDeal4,Spreadsheet9.2!K3242,0)","v":-614663.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L236,0)+IF(IncludeDeal1,Spreadsheet9.2!L1238,0)+IF(IncludeDeal2,Spreadsheet9.2!L2240,0)+IF(IncludeDeal4,Spreadsheet9.2!L3242,0)","v":-549795.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M236,0)+IF(IncludeDeal1,Spreadsheet9.2!M1238,0)+IF(IncludeDeal2,Spreadsheet9.2!M2240,0)+IF(IncludeDeal4,Spreadsheet9.2!M3242,0)","v":389531.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N236,0)+IF(IncludeDeal1,Spreadsheet9.2!N1238,0)+IF(IncludeDeal2,Spreadsheet9.2!N2240,0)+IF(IncludeDeal4,Spreadsheet9.2!N3242,0)","v":1039428.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O236,0)+IF(IncludeDeal1,Spreadsheet9.2!O1238,0)+IF(IncludeDeal2,Spreadsheet9.2!O2240,0)+IF(IncludeDeal4,Spreadsheet9.2!O3242,0)","v":-800758.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P236,0)+IF(IncludeDeal1,Spreadsheet9.2!P1238,0)+IF(IncludeDeal2,Spreadsheet9.2!P2240,0)+IF(IncludeDeal4,Spreadsheet9.2!P3242,0)","v":-545126.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q236,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1238,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2240,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3242,0)","v":1097041.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R236,0)+IF(IncludeDeal1,Spreadsheet9.2!R1238,0)+IF(IncludeDeal2,Spreadsheet9.2!R2240,0)+IF(IncludeDeal4,Spreadsheet9.2!R3242,0)","v":-94416.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S236,0)+IF(IncludeDeal1,Spreadsheet9.2!S1238,0)+IF(IncludeDeal2,Spreadsheet9.2!S2240,0)+IF(IncludeDeal4,Spreadsheet9.2!S3242,0)","v":402231.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T236,0)+IF(IncludeDeal1,Spreadsheet9.2!T1238,0)+IF(IncludeDeal2,Spreadsheet9.2!T2240,0)+IF(IncludeDeal4,Spreadsheet9.2!T3242,0)","v":382083.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U236,0)+IF(IncludeDeal1,Spreadsheet9.2!U1238,0)+IF(IncludeDeal2,Spreadsheet9.2!U2240,0)+IF(IncludeDeal4,Spreadsheet9.2!U3242,0)","v":1251044.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V236,0)+IF(IncludeDeal1,Spreadsheet9.2!V1238,0)+IF(IncludeDeal2,Spreadsheet9.2!V2240,0)+IF(IncludeDeal4,Spreadsheet9.2!V3242,0)","v":518140},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W236,0)+IF(IncludeDeal1,Spreadsheet9.2!W1238,0)+IF(IncludeDeal2,Spreadsheet9.2!W2240,0)+IF(IncludeDeal4,Spreadsheet9.2!W3242,0)","v":962508.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X236,0)+IF(IncludeDeal1,Spreadsheet9.2!X1238,0)+IF(IncludeDeal2,Spreadsheet9.2!X2240,0)+IF(IncludeDeal4,Spreadsheet9.2!X3242,0)","v":734264.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y236,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1238,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2240,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3242,0)","v":1940999.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z236,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1238,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2240,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3242,0)","v":1922426.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA236,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3242,0)","v":2941241.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB236,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3242,0)","v":6335969.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC236,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3242,0)","v":4186775.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD236,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3242,0)","v":4267867.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE236,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3242,0)","v":4982840},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF236,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3242,0)","v":4633386.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG236,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3242,0)","v":2530864.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH236,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3242,0)","v":2620109.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI236,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3242,0)","v":2247496.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ236,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3242,0)","v":2492415.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK236,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3242,0)","v":2986504.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL236,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3242,0)","v":2003689.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM236,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3242,0)","v":2131497.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN236,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3242,0)","v":2338254.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO236,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3242,0)","v":1167971.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP236,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3242,0)","v":539143.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ236,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3242,0)","v":240330.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR236,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3242,0)","v":413734.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS236,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3242,0)","v":420763.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT236,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3242,0)","v":635122.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU236,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3242,0)","v":765504.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV236,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3242,0)","v":579058.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW236,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3242,0)","v":411899.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX236,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3242,0)","v":206059.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY236,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3242,0)","v":231438.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ236,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1238,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2240,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3242,0)","v":275002.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA236,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3242,0)","v":71740},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB236,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3242,0)","v":-212936.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC236,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3242,0)","v":-67273.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD236,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3242,0)","v":-88248.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE236,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3242,0)","v":-159937.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF236,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3242,0)","v":-170058.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG236,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3242,0)","v":-237151},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH236,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3242,0)","v":-303035.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI236,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3242,0)","v":-120416.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ236,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3242,0)","v":-122294.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK236,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3242,0)","v":-126655.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL236,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3242,0)","v":-128109.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM236,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3242,0)","v":-128074.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN236,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3242,0)","v":-132958.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO236,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1238,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2240,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3242,0)","v":-134884}]
[null,"Simulation 203",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C237,0)+IF(IncludeDeal1,Spreadsheet9.2!C1239,0)+IF(IncludeDeal2,Spreadsheet9.2!C2241,0)+IF(IncludeDeal4,Spreadsheet9.2!C3243,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E237,0)+IF(IncludeDeal1,Spreadsheet9.2!E1239,0)+IF(IncludeDeal2,Spreadsheet9.2!E2241,0)+IF(IncludeDeal4,Spreadsheet9.2!E3243,0)","v":-199319.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F237,0)+IF(IncludeDeal1,Spreadsheet9.2!F1239,0)+IF(IncludeDeal2,Spreadsheet9.2!F2241,0)+IF(IncludeDeal4,Spreadsheet9.2!F3243,0)","v":-161613.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G237,0)+IF(IncludeDeal1,Spreadsheet9.2!G1239,0)+IF(IncludeDeal2,Spreadsheet9.2!G2241,0)+IF(IncludeDeal4,Spreadsheet9.2!G3243,0)","v":-1337981.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H237,0)+IF(IncludeDeal1,Spreadsheet9.2!H1239,0)+IF(IncludeDeal2,Spreadsheet9.2!H2241,0)+IF(IncludeDeal4,Spreadsheet9.2!H3243,0)","v":-451788.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I237,0)+IF(IncludeDeal1,Spreadsheet9.2!I1239,0)+IF(IncludeDeal2,Spreadsheet9.2!I2241,0)+IF(IncludeDeal4,Spreadsheet9.2!I3243,0)","v":-66836},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J237,0)+IF(IncludeDeal1,Spreadsheet9.2!J1239,0)+IF(IncludeDeal2,Spreadsheet9.2!J2241,0)+IF(IncludeDeal4,Spreadsheet9.2!J3243,0)","v":67909.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K237,0)+IF(IncludeDeal1,Spreadsheet9.2!K1239,0)+IF(IncludeDeal2,Spreadsheet9.2!K2241,0)+IF(IncludeDeal4,Spreadsheet9.2!K3243,0)","v":228754.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L237,0)+IF(IncludeDeal1,Spreadsheet9.2!L1239,0)+IF(IncludeDeal2,Spreadsheet9.2!L2241,0)+IF(IncludeDeal4,Spreadsheet9.2!L3243,0)","v":-153542},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M237,0)+IF(IncludeDeal1,Spreadsheet9.2!M1239,0)+IF(IncludeDeal2,Spreadsheet9.2!M2241,0)+IF(IncludeDeal4,Spreadsheet9.2!M3243,0)","v":975403.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N237,0)+IF(IncludeDeal1,Spreadsheet9.2!N1239,0)+IF(IncludeDeal2,Spreadsheet9.2!N2241,0)+IF(IncludeDeal4,Spreadsheet9.2!N3243,0)","v":910039.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O237,0)+IF(IncludeDeal1,Spreadsheet9.2!O1239,0)+IF(IncludeDeal2,Spreadsheet9.2!O2241,0)+IF(IncludeDeal4,Spreadsheet9.2!O3243,0)","v":337774.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P237,0)+IF(IncludeDeal1,Spreadsheet9.2!P1239,0)+IF(IncludeDeal2,Spreadsheet9.2!P2241,0)+IF(IncludeDeal4,Spreadsheet9.2!P3243,0)","v":143697.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q237,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1239,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2241,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3243,0)","v":-8849},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R237,0)+IF(IncludeDeal1,Spreadsheet9.2!R1239,0)+IF(IncludeDeal2,Spreadsheet9.2!R2241,0)+IF(IncludeDeal4,Spreadsheet9.2!R3243,0)","v":717368},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S237,0)+IF(IncludeDeal1,Spreadsheet9.2!S1239,0)+IF(IncludeDeal2,Spreadsheet9.2!S2241,0)+IF(IncludeDeal4,Spreadsheet9.2!S3243,0)","v":1882318.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T237,0)+IF(IncludeDeal1,Spreadsheet9.2!T1239,0)+IF(IncludeDeal2,Spreadsheet9.2!T2241,0)+IF(IncludeDeal4,Spreadsheet9.2!T3243,0)","v":2190437.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U237,0)+IF(IncludeDeal1,Spreadsheet9.2!U1239,0)+IF(IncludeDeal2,Spreadsheet9.2!U2241,0)+IF(IncludeDeal4,Spreadsheet9.2!U3243,0)","v":1435635.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V237,0)+IF(IncludeDeal1,Spreadsheet9.2!V1239,0)+IF(IncludeDeal2,Spreadsheet9.2!V2241,0)+IF(IncludeDeal4,Spreadsheet9.2!V3243,0)","v":950995.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W237,0)+IF(IncludeDeal1,Spreadsheet9.2!W1239,0)+IF(IncludeDeal2,Spreadsheet9.2!W2241,0)+IF(IncludeDeal4,Spreadsheet9.2!W3243,0)","v":1363339.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X237,0)+IF(IncludeDeal1,Spreadsheet9.2!X1239,0)+IF(IncludeDeal2,Spreadsheet9.2!X2241,0)+IF(IncludeDeal4,Spreadsheet9.2!X3243,0)","v":762667.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y237,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1239,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2241,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3243,0)","v":-244473.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z237,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1239,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2241,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3243,0)","v":-1191322.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA237,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3243,0)","v":-1043143.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB237,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3243,0)","v":-502952.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC237,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3243,0)","v":-1027802.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD237,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3243,0)","v":-1164126.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE237,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3243,0)","v":-1329097.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF237,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3243,0)","v":-1245509.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG237,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3243,0)","v":-1758608.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH237,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3243,0)","v":-2081384.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI237,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3243,0)","v":-2036976.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ237,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3243,0)","v":-1956814.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK237,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3243,0)","v":-1770559},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL237,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3243,0)","v":-2027469},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM237,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3243,0)","v":-2041546.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN237,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3243,0)","v":-1988934.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO237,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3243,0)","v":-1803984.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP237,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3243,0)","v":-1788985},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ237,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3243,0)","v":-1625093.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR237,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3243,0)","v":-1500673},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS237,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3243,0)","v":-1352074.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT237,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3243,0)","v":-1213486.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU237,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3243,0)","v":-1081684.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV237,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3243,0)","v":-1027458.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW237,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3243,0)","v":-846211.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX237,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3243,0)","v":-820941.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY237,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3243,0)","v":-646586.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ237,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1239,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2241,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3243,0)","v":-417588.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA237,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3243,0)","v":-291897},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB237,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3243,0)","v":-211638.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC237,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3243,0)","v":93149.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD237,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3243,0)","v":-48036.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE237,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3243,0)","v":-161992.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF237,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3243,0)","v":-230286.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG237,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3243,0)","v":-272423.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH237,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3243,0)","v":-359791},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI237,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3243,0)","v":-170899.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ237,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3243,0)","v":-175381.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK237,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3243,0)","v":-180110.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL237,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3243,0)","v":-184199.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM237,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3243,0)","v":-186021.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN237,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3243,0)","v":-189389.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO237,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1239,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2241,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3243,0)","v":-192502.2}]
[null,"Simulation 204",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C238,0)+IF(IncludeDeal1,Spreadsheet9.2!C1240,0)+IF(IncludeDeal2,Spreadsheet9.2!C2242,0)+IF(IncludeDeal4,Spreadsheet9.2!C3244,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E238,0)+IF(IncludeDeal1,Spreadsheet9.2!E1240,0)+IF(IncludeDeal2,Spreadsheet9.2!E2242,0)+IF(IncludeDeal4,Spreadsheet9.2!E3244,0)","v":742897.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F238,0)+IF(IncludeDeal1,Spreadsheet9.2!F1240,0)+IF(IncludeDeal2,Spreadsheet9.2!F2242,0)+IF(IncludeDeal4,Spreadsheet9.2!F3244,0)","v":873248.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G238,0)+IF(IncludeDeal1,Spreadsheet9.2!G1240,0)+IF(IncludeDeal2,Spreadsheet9.2!G2242,0)+IF(IncludeDeal4,Spreadsheet9.2!G3244,0)","v":1488462.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H238,0)+IF(IncludeDeal1,Spreadsheet9.2!H1240,0)+IF(IncludeDeal2,Spreadsheet9.2!H2242,0)+IF(IncludeDeal4,Spreadsheet9.2!H3244,0)","v":25846.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I238,0)+IF(IncludeDeal1,Spreadsheet9.2!I1240,0)+IF(IncludeDeal2,Spreadsheet9.2!I2242,0)+IF(IncludeDeal4,Spreadsheet9.2!I3244,0)","v":-125495.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J238,0)+IF(IncludeDeal1,Spreadsheet9.2!J1240,0)+IF(IncludeDeal2,Spreadsheet9.2!J2242,0)+IF(IncludeDeal4,Spreadsheet9.2!J3244,0)","v":-1388293.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K238,0)+IF(IncludeDeal1,Spreadsheet9.2!K1240,0)+IF(IncludeDeal2,Spreadsheet9.2!K2242,0)+IF(IncludeDeal4,Spreadsheet9.2!K3244,0)","v":-2079554.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L238,0)+IF(IncludeDeal1,Spreadsheet9.2!L1240,0)+IF(IncludeDeal2,Spreadsheet9.2!L2242,0)+IF(IncludeDeal4,Spreadsheet9.2!L3244,0)","v":-1099145.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M238,0)+IF(IncludeDeal1,Spreadsheet9.2!M1240,0)+IF(IncludeDeal2,Spreadsheet9.2!M2242,0)+IF(IncludeDeal4,Spreadsheet9.2!M3244,0)","v":-394062.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N238,0)+IF(IncludeDeal1,Spreadsheet9.2!N1240,0)+IF(IncludeDeal2,Spreadsheet9.2!N2242,0)+IF(IncludeDeal4,Spreadsheet9.2!N3244,0)","v":-90845.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O238,0)+IF(IncludeDeal1,Spreadsheet9.2!O1240,0)+IF(IncludeDeal2,Spreadsheet9.2!O2242,0)+IF(IncludeDeal4,Spreadsheet9.2!O3244,0)","v":331274.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P238,0)+IF(IncludeDeal1,Spreadsheet9.2!P1240,0)+IF(IncludeDeal2,Spreadsheet9.2!P2242,0)+IF(IncludeDeal4,Spreadsheet9.2!P3244,0)","v":911666.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q238,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1240,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2242,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3244,0)","v":559026.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R238,0)+IF(IncludeDeal1,Spreadsheet9.2!R1240,0)+IF(IncludeDeal2,Spreadsheet9.2!R2242,0)+IF(IncludeDeal4,Spreadsheet9.2!R3244,0)","v":959922.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S238,0)+IF(IncludeDeal1,Spreadsheet9.2!S1240,0)+IF(IncludeDeal2,Spreadsheet9.2!S2242,0)+IF(IncludeDeal4,Spreadsheet9.2!S3244,0)","v":358790.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T238,0)+IF(IncludeDeal1,Spreadsheet9.2!T1240,0)+IF(IncludeDeal2,Spreadsheet9.2!T2242,0)+IF(IncludeDeal4,Spreadsheet9.2!T3244,0)","v":-151635.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U238,0)+IF(IncludeDeal1,Spreadsheet9.2!U1240,0)+IF(IncludeDeal2,Spreadsheet9.2!U2242,0)+IF(IncludeDeal4,Spreadsheet9.2!U3244,0)","v":278680.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V238,0)+IF(IncludeDeal1,Spreadsheet9.2!V1240,0)+IF(IncludeDeal2,Spreadsheet9.2!V2242,0)+IF(IncludeDeal4,Spreadsheet9.2!V3244,0)","v":-198097.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W238,0)+IF(IncludeDeal1,Spreadsheet9.2!W1240,0)+IF(IncludeDeal2,Spreadsheet9.2!W2242,0)+IF(IncludeDeal4,Spreadsheet9.2!W3244,0)","v":-1328293.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X238,0)+IF(IncludeDeal1,Spreadsheet9.2!X1240,0)+IF(IncludeDeal2,Spreadsheet9.2!X2242,0)+IF(IncludeDeal4,Spreadsheet9.2!X3244,0)","v":-1859011.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y238,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1240,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2242,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3244,0)","v":-1713616.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z238,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1240,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2242,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3244,0)","v":-1955037.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA238,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3244,0)","v":-2318272.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB238,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3244,0)","v":-2643437.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC238,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3244,0)","v":-2291280.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD238,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3244,0)","v":-2283457},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE238,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3244,0)","v":-2090228.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF238,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3244,0)","v":-2097665.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG238,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3244,0)","v":-2145330.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH238,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3244,0)","v":-2099507.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI238,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3244,0)","v":-2096242.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ238,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3244,0)","v":-2243831.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK238,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3244,0)","v":-2014530.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL238,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3244,0)","v":-2134853.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM238,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3244,0)","v":-2252154.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN238,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3244,0)","v":-2292856},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO238,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3244,0)","v":-2358993.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP238,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3244,0)","v":-2279433.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ238,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3244,0)","v":-1871481.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR238,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3244,0)","v":-1697311.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS238,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3244,0)","v":-1591181.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT238,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3244,0)","v":-1523833.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU238,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3244,0)","v":-1434747},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV238,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3244,0)","v":-1396202.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW238,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3244,0)","v":-930650.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX238,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3244,0)","v":-644215},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY238,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3244,0)","v":-661443},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ238,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1240,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2242,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3244,0)","v":-535764.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA238,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3244,0)","v":-558018.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB238,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3244,0)","v":-557452.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC238,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3244,0)","v":-272851.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD238,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3244,0)","v":-288582},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE238,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3244,0)","v":-301280.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF238,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3244,0)","v":-377625.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG238,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3244,0)","v":-450606.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH238,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3244,0)","v":-498875.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI238,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3244,0)","v":-196331.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ238,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3244,0)","v":-198087.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK238,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3244,0)","v":-199370.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL238,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3244,0)","v":-201822.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM238,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3244,0)","v":-205868.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN238,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3244,0)","v":-208585.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO238,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1240,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2242,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3244,0)","v":-212102}]
[null,"Simulation 205",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C239,0)+IF(IncludeDeal1,Spreadsheet9.2!C1241,0)+IF(IncludeDeal2,Spreadsheet9.2!C2243,0)+IF(IncludeDeal4,Spreadsheet9.2!C3245,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E239,0)+IF(IncludeDeal1,Spreadsheet9.2!E1241,0)+IF(IncludeDeal2,Spreadsheet9.2!E2243,0)+IF(IncludeDeal4,Spreadsheet9.2!E3245,0)","v":39504.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F239,0)+IF(IncludeDeal1,Spreadsheet9.2!F1241,0)+IF(IncludeDeal2,Spreadsheet9.2!F2243,0)+IF(IncludeDeal4,Spreadsheet9.2!F3245,0)","v":-24941.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G239,0)+IF(IncludeDeal1,Spreadsheet9.2!G1241,0)+IF(IncludeDeal2,Spreadsheet9.2!G2243,0)+IF(IncludeDeal4,Spreadsheet9.2!G3245,0)","v":-145131.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H239,0)+IF(IncludeDeal1,Spreadsheet9.2!H1241,0)+IF(IncludeDeal2,Spreadsheet9.2!H2243,0)+IF(IncludeDeal4,Spreadsheet9.2!H3245,0)","v":-444844.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I239,0)+IF(IncludeDeal1,Spreadsheet9.2!I1241,0)+IF(IncludeDeal2,Spreadsheet9.2!I2243,0)+IF(IncludeDeal4,Spreadsheet9.2!I3245,0)","v":-1448349.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J239,0)+IF(IncludeDeal1,Spreadsheet9.2!J1241,0)+IF(IncludeDeal2,Spreadsheet9.2!J2243,0)+IF(IncludeDeal4,Spreadsheet9.2!J3245,0)","v":-2127694.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K239,0)+IF(IncludeDeal1,Spreadsheet9.2!K1241,0)+IF(IncludeDeal2,Spreadsheet9.2!K2243,0)+IF(IncludeDeal4,Spreadsheet9.2!K3245,0)","v":-1373264},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L239,0)+IF(IncludeDeal1,Spreadsheet9.2!L1241,0)+IF(IncludeDeal2,Spreadsheet9.2!L2243,0)+IF(IncludeDeal4,Spreadsheet9.2!L3245,0)","v":-1576683.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M239,0)+IF(IncludeDeal1,Spreadsheet9.2!M1241,0)+IF(IncludeDeal2,Spreadsheet9.2!M2243,0)+IF(IncludeDeal4,Spreadsheet9.2!M3245,0)","v":-542439.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N239,0)+IF(IncludeDeal1,Spreadsheet9.2!N1241,0)+IF(IncludeDeal2,Spreadsheet9.2!N2243,0)+IF(IncludeDeal4,Spreadsheet9.2!N3245,0)","v":-1480912.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O239,0)+IF(IncludeDeal1,Spreadsheet9.2!O1241,0)+IF(IncludeDeal2,Spreadsheet9.2!O2243,0)+IF(IncludeDeal4,Spreadsheet9.2!O3245,0)","v":-1138020.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P239,0)+IF(IncludeDeal1,Spreadsheet9.2!P1241,0)+IF(IncludeDeal2,Spreadsheet9.2!P2243,0)+IF(IncludeDeal4,Spreadsheet9.2!P3245,0)","v":-541431.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q239,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1241,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2243,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3245,0)","v":-1360227.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R239,0)+IF(IncludeDeal1,Spreadsheet9.2!R1241,0)+IF(IncludeDeal2,Spreadsheet9.2!R2243,0)+IF(IncludeDeal4,Spreadsheet9.2!R3245,0)","v":-1378825.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S239,0)+IF(IncludeDeal1,Spreadsheet9.2!S1241,0)+IF(IncludeDeal2,Spreadsheet9.2!S2243,0)+IF(IncludeDeal4,Spreadsheet9.2!S3245,0)","v":-1854358.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T239,0)+IF(IncludeDeal1,Spreadsheet9.2!T1241,0)+IF(IncludeDeal2,Spreadsheet9.2!T2243,0)+IF(IncludeDeal4,Spreadsheet9.2!T3245,0)","v":-1541497.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U239,0)+IF(IncludeDeal1,Spreadsheet9.2!U1241,0)+IF(IncludeDeal2,Spreadsheet9.2!U2243,0)+IF(IncludeDeal4,Spreadsheet9.2!U3245,0)","v":-1743468.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V239,0)+IF(IncludeDeal1,Spreadsheet9.2!V1241,0)+IF(IncludeDeal2,Spreadsheet9.2!V2243,0)+IF(IncludeDeal4,Spreadsheet9.2!V3245,0)","v":-2242510.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W239,0)+IF(IncludeDeal1,Spreadsheet9.2!W1241,0)+IF(IncludeDeal2,Spreadsheet9.2!W2243,0)+IF(IncludeDeal4,Spreadsheet9.2!W3245,0)","v":-2611918.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X239,0)+IF(IncludeDeal1,Spreadsheet9.2!X1241,0)+IF(IncludeDeal2,Spreadsheet9.2!X2243,0)+IF(IncludeDeal4,Spreadsheet9.2!X3245,0)","v":-2876402.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y239,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1241,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2243,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3245,0)","v":-2848983},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z239,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1241,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2243,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3245,0)","v":-2991184.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA239,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3245,0)","v":-2804728.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB239,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3245,0)","v":-2773956},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC239,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3245,0)","v":-2774614.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD239,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3245,0)","v":-2916361.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE239,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3245,0)","v":-2923935.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF239,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3245,0)","v":-2852374.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG239,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3245,0)","v":-2750767.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH239,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3245,0)","v":-2633972.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI239,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3245,0)","v":-2544498},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ239,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3245,0)","v":-2428982.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK239,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3245,0)","v":-2371192.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL239,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3245,0)","v":-2299104.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM239,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3245,0)","v":-2122250.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN239,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3245,0)","v":-1966275.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO239,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3245,0)","v":-1891836.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP239,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3245,0)","v":-1789718.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ239,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3245,0)","v":-1720500.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR239,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3245,0)","v":-1611027.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS239,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3245,0)","v":-1425615.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT239,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3245,0)","v":-1211632},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU239,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3245,0)","v":-1073923.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV239,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3245,0)","v":-1043950.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW239,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3245,0)","v":-863163.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX239,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3245,0)","v":-779995.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY239,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3245,0)","v":-545232.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ239,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1241,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2243,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3245,0)","v":-355904.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA239,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3245,0)","v":-187780.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB239,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3245,0)","v":-159663.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC239,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3245,0)","v":-2435.6999999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD239,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3245,0)","v":-18037.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE239,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3245,0)","v":-78588.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF239,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3245,0)","v":-110866},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG239,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3245,0)","v":-77903.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH239,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3245,0)","v":-149655.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI239,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3245,0)","v":-49612.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ239,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3245,0)","v":-51148},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK239,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3245,0)","v":-52719.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL239,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3245,0)","v":-54324.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM239,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3245,0)","v":-57468.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN239,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3245,0)","v":-62808.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO239,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1241,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2243,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3245,0)","v":-64869.9}]
[null,"Simulation 206",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C240,0)+IF(IncludeDeal1,Spreadsheet9.2!C1242,0)+IF(IncludeDeal2,Spreadsheet9.2!C2244,0)+IF(IncludeDeal4,Spreadsheet9.2!C3246,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E240,0)+IF(IncludeDeal1,Spreadsheet9.2!E1242,0)+IF(IncludeDeal2,Spreadsheet9.2!E2244,0)+IF(IncludeDeal4,Spreadsheet9.2!E3246,0)","v":-121199.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F240,0)+IF(IncludeDeal1,Spreadsheet9.2!F1242,0)+IF(IncludeDeal2,Spreadsheet9.2!F2244,0)+IF(IncludeDeal4,Spreadsheet9.2!F3246,0)","v":66594},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G240,0)+IF(IncludeDeal1,Spreadsheet9.2!G1242,0)+IF(IncludeDeal2,Spreadsheet9.2!G2244,0)+IF(IncludeDeal4,Spreadsheet9.2!G3246,0)","v":284667.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H240,0)+IF(IncludeDeal1,Spreadsheet9.2!H1242,0)+IF(IncludeDeal2,Spreadsheet9.2!H2244,0)+IF(IncludeDeal4,Spreadsheet9.2!H3246,0)","v":-692484.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I240,0)+IF(IncludeDeal1,Spreadsheet9.2!I1242,0)+IF(IncludeDeal2,Spreadsheet9.2!I2244,0)+IF(IncludeDeal4,Spreadsheet9.2!I3246,0)","v":-409088.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J240,0)+IF(IncludeDeal1,Spreadsheet9.2!J1242,0)+IF(IncludeDeal2,Spreadsheet9.2!J2244,0)+IF(IncludeDeal4,Spreadsheet9.2!J3246,0)","v":-1164199.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K240,0)+IF(IncludeDeal1,Spreadsheet9.2!K1242,0)+IF(IncludeDeal2,Spreadsheet9.2!K2244,0)+IF(IncludeDeal4,Spreadsheet9.2!K3246,0)","v":-1733667.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L240,0)+IF(IncludeDeal1,Spreadsheet9.2!L1242,0)+IF(IncludeDeal2,Spreadsheet9.2!L2244,0)+IF(IncludeDeal4,Spreadsheet9.2!L3246,0)","v":-2391613.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M240,0)+IF(IncludeDeal1,Spreadsheet9.2!M1242,0)+IF(IncludeDeal2,Spreadsheet9.2!M2244,0)+IF(IncludeDeal4,Spreadsheet9.2!M3246,0)","v":-2352735.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N240,0)+IF(IncludeDeal1,Spreadsheet9.2!N1242,0)+IF(IncludeDeal2,Spreadsheet9.2!N2244,0)+IF(IncludeDeal4,Spreadsheet9.2!N3246,0)","v":-2853710.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O240,0)+IF(IncludeDeal1,Spreadsheet9.2!O1242,0)+IF(IncludeDeal2,Spreadsheet9.2!O2244,0)+IF(IncludeDeal4,Spreadsheet9.2!O3246,0)","v":-2803080.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P240,0)+IF(IncludeDeal1,Spreadsheet9.2!P1242,0)+IF(IncludeDeal2,Spreadsheet9.2!P2244,0)+IF(IncludeDeal4,Spreadsheet9.2!P3246,0)","v":-3014044.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q240,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1242,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2244,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3246,0)","v":-3197547.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R240,0)+IF(IncludeDeal1,Spreadsheet9.2!R1242,0)+IF(IncludeDeal2,Spreadsheet9.2!R2244,0)+IF(IncludeDeal4,Spreadsheet9.2!R3246,0)","v":-2937677.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S240,0)+IF(IncludeDeal1,Spreadsheet9.2!S1242,0)+IF(IncludeDeal2,Spreadsheet9.2!S2244,0)+IF(IncludeDeal4,Spreadsheet9.2!S3246,0)","v":-3209156.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T240,0)+IF(IncludeDeal1,Spreadsheet9.2!T1242,0)+IF(IncludeDeal2,Spreadsheet9.2!T2244,0)+IF(IncludeDeal4,Spreadsheet9.2!T3246,0)","v":-3316604.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U240,0)+IF(IncludeDeal1,Spreadsheet9.2!U1242,0)+IF(IncludeDeal2,Spreadsheet9.2!U2244,0)+IF(IncludeDeal4,Spreadsheet9.2!U3246,0)","v":-3659921.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V240,0)+IF(IncludeDeal1,Spreadsheet9.2!V1242,0)+IF(IncludeDeal2,Spreadsheet9.2!V2244,0)+IF(IncludeDeal4,Spreadsheet9.2!V3246,0)","v":-3398735.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W240,0)+IF(IncludeDeal1,Spreadsheet9.2!W1242,0)+IF(IncludeDeal2,Spreadsheet9.2!W2244,0)+IF(IncludeDeal4,Spreadsheet9.2!W3246,0)","v":-3223613.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X240,0)+IF(IncludeDeal1,Spreadsheet9.2!X1242,0)+IF(IncludeDeal2,Spreadsheet9.2!X2244,0)+IF(IncludeDeal4,Spreadsheet9.2!X3246,0)","v":-3171552.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y240,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1242,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2244,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3246,0)","v":-3287498.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z240,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1242,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2244,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3246,0)","v":-3272820.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA240,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3246,0)","v":-3273299.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB240,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3246,0)","v":-3107103.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC240,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3246,0)","v":-3109969},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD240,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3246,0)","v":-3154202.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE240,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3246,0)","v":-2907273},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF240,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3246,0)","v":-3016592},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG240,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3246,0)","v":-2823667.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH240,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3246,0)","v":-2617636.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI240,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3246,0)","v":-2849841},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ240,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3246,0)","v":-2736059.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK240,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3246,0)","v":-2180393},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL240,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3246,0)","v":-2245218.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM240,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3246,0)","v":-2335965.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN240,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3246,0)","v":-2033366.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO240,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3246,0)","v":-2280666.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP240,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3246,0)","v":-2221642.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ240,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3246,0)","v":-1766830.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR240,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3246,0)","v":-1532936.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS240,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3246,0)","v":-1554856.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT240,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3246,0)","v":-1085388},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU240,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3246,0)","v":-1127061.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV240,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3246,0)","v":-1046779.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW240,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3246,0)","v":-628010.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX240,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3246,0)","v":-378861.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY240,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3246,0)","v":-244920.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ240,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1242,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2244,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3246,0)","v":-333937.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA240,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3246,0)","v":-403220.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB240,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3246,0)","v":-503178.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC240,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3246,0)","v":-241252.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD240,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3246,0)","v":-304353.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE240,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3246,0)","v":-341393.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF240,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3246,0)","v":-401143.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG240,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3246,0)","v":-501560.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH240,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3246,0)","v":-579354.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI240,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3246,0)","v":-290672.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ240,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3246,0)","v":-294403.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK240,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3246,0)","v":-297737.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL240,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3246,0)","v":-301015},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM240,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3246,0)","v":-304158.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN240,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3246,0)","v":-307570.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO240,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1242,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2244,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3246,0)","v":-310348.90000000002}]
[null,"Simulation 207",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C241,0)+IF(IncludeDeal1,Spreadsheet9.2!C1243,0)+IF(IncludeDeal2,Spreadsheet9.2!C2245,0)+IF(IncludeDeal4,Spreadsheet9.2!C3247,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E241,0)+IF(IncludeDeal1,Spreadsheet9.2!E1243,0)+IF(IncludeDeal2,Spreadsheet9.2!E2245,0)+IF(IncludeDeal4,Spreadsheet9.2!E3247,0)","v":-748885.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F241,0)+IF(IncludeDeal1,Spreadsheet9.2!F1243,0)+IF(IncludeDeal2,Spreadsheet9.2!F2245,0)+IF(IncludeDeal4,Spreadsheet9.2!F3247,0)","v":-1265304},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G241,0)+IF(IncludeDeal1,Spreadsheet9.2!G1243,0)+IF(IncludeDeal2,Spreadsheet9.2!G2245,0)+IF(IncludeDeal4,Spreadsheet9.2!G3247,0)","v":-1332038.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H241,0)+IF(IncludeDeal1,Spreadsheet9.2!H1243,0)+IF(IncludeDeal2,Spreadsheet9.2!H2245,0)+IF(IncludeDeal4,Spreadsheet9.2!H3247,0)","v":-1571603.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I241,0)+IF(IncludeDeal1,Spreadsheet9.2!I1243,0)+IF(IncludeDeal2,Spreadsheet9.2!I2245,0)+IF(IncludeDeal4,Spreadsheet9.2!I3247,0)","v":-661718.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J241,0)+IF(IncludeDeal1,Spreadsheet9.2!J1243,0)+IF(IncludeDeal2,Spreadsheet9.2!J2245,0)+IF(IncludeDeal4,Spreadsheet9.2!J3247,0)","v":-1350324.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K241,0)+IF(IncludeDeal1,Spreadsheet9.2!K1243,0)+IF(IncludeDeal2,Spreadsheet9.2!K2245,0)+IF(IncludeDeal4,Spreadsheet9.2!K3247,0)","v":-1426672.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L241,0)+IF(IncludeDeal1,Spreadsheet9.2!L1243,0)+IF(IncludeDeal2,Spreadsheet9.2!L2245,0)+IF(IncludeDeal4,Spreadsheet9.2!L3247,0)","v":-1895699.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M241,0)+IF(IncludeDeal1,Spreadsheet9.2!M1243,0)+IF(IncludeDeal2,Spreadsheet9.2!M2245,0)+IF(IncludeDeal4,Spreadsheet9.2!M3247,0)","v":-867777},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N241,0)+IF(IncludeDeal1,Spreadsheet9.2!N1243,0)+IF(IncludeDeal2,Spreadsheet9.2!N2245,0)+IF(IncludeDeal4,Spreadsheet9.2!N3247,0)","v":-173326.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O241,0)+IF(IncludeDeal1,Spreadsheet9.2!O1243,0)+IF(IncludeDeal2,Spreadsheet9.2!O2245,0)+IF(IncludeDeal4,Spreadsheet9.2!O3247,0)","v":-374335.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P241,0)+IF(IncludeDeal1,Spreadsheet9.2!P1243,0)+IF(IncludeDeal2,Spreadsheet9.2!P2245,0)+IF(IncludeDeal4,Spreadsheet9.2!P3247,0)","v":914246.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q241,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1243,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2245,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3247,0)","v":303886.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R241,0)+IF(IncludeDeal1,Spreadsheet9.2!R1243,0)+IF(IncludeDeal2,Spreadsheet9.2!R2245,0)+IF(IncludeDeal4,Spreadsheet9.2!R3247,0)","v":520710.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S241,0)+IF(IncludeDeal1,Spreadsheet9.2!S1243,0)+IF(IncludeDeal2,Spreadsheet9.2!S2245,0)+IF(IncludeDeal4,Spreadsheet9.2!S3247,0)","v":689663.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T241,0)+IF(IncludeDeal1,Spreadsheet9.2!T1243,0)+IF(IncludeDeal2,Spreadsheet9.2!T2245,0)+IF(IncludeDeal4,Spreadsheet9.2!T3247,0)","v":-294663.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U241,0)+IF(IncludeDeal1,Spreadsheet9.2!U1243,0)+IF(IncludeDeal2,Spreadsheet9.2!U2245,0)+IF(IncludeDeal4,Spreadsheet9.2!U3247,0)","v":-788862.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V241,0)+IF(IncludeDeal1,Spreadsheet9.2!V1243,0)+IF(IncludeDeal2,Spreadsheet9.2!V2245,0)+IF(IncludeDeal4,Spreadsheet9.2!V3247,0)","v":-34830.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W241,0)+IF(IncludeDeal1,Spreadsheet9.2!W1243,0)+IF(IncludeDeal2,Spreadsheet9.2!W2245,0)+IF(IncludeDeal4,Spreadsheet9.2!W3247,0)","v":1457241},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X241,0)+IF(IncludeDeal1,Spreadsheet9.2!X1243,0)+IF(IncludeDeal2,Spreadsheet9.2!X2245,0)+IF(IncludeDeal4,Spreadsheet9.2!X3247,0)","v":2158818.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y241,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1243,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2245,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3247,0)","v":3815356},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z241,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1243,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2245,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3247,0)","v":4678152.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA241,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3247,0)","v":3811475.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB241,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3247,0)","v":2209289.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC241,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3247,0)","v":1919671.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD241,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3247,0)","v":763084.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE241,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3247,0)","v":735734.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF241,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3247,0)","v":770476.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG241,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3247,0)","v":485948.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH241,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3247,0)","v":46484.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI241,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3247,0)","v":-538492.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ241,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3247,0)","v":-796180.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK241,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3247,0)","v":-1119937},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL241,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3247,0)","v":-1202100.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM241,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3247,0)","v":-1789244.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN241,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3247,0)","v":-1870604.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO241,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3247,0)","v":-1923598.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP241,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3247,0)","v":-2465856.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ241,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3247,0)","v":-2006278.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR241,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3247,0)","v":-1887636.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS241,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3247,0)","v":-1901326.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT241,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3247,0)","v":-1906334.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU241,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3247,0)","v":-1882776.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV241,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3247,0)","v":-1624385.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW241,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3247,0)","v":-1067079.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX241,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3247,0)","v":-1093624.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY241,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3247,0)","v":-1105901.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ241,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1243,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2245,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3247,0)","v":-1127087.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA241,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3247,0)","v":-1095610.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB241,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3247,0)","v":-1009119.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC241,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3247,0)","v":-539791.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD241,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3247,0)","v":-557756.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE241,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3247,0)","v":-606268.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF241,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3247,0)","v":-667192.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG241,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3247,0)","v":-713075.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH241,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3247,0)","v":-752453.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI241,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3247,0)","v":-391248.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ241,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3247,0)","v":-393576.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK241,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3247,0)","v":-394698.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL241,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3247,0)","v":-398027.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM241,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3247,0)","v":-401757.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN241,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3247,0)","v":-403192.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO241,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1243,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2245,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3247,0)","v":-404414.5}]
[null,"Simulation 208",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C242,0)+IF(IncludeDeal1,Spreadsheet9.2!C1244,0)+IF(IncludeDeal2,Spreadsheet9.2!C2246,0)+IF(IncludeDeal4,Spreadsheet9.2!C3248,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E242,0)+IF(IncludeDeal1,Spreadsheet9.2!E1244,0)+IF(IncludeDeal2,Spreadsheet9.2!E2246,0)+IF(IncludeDeal4,Spreadsheet9.2!E3248,0)","v":-830801.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F242,0)+IF(IncludeDeal1,Spreadsheet9.2!F1244,0)+IF(IncludeDeal2,Spreadsheet9.2!F2246,0)+IF(IncludeDeal4,Spreadsheet9.2!F3248,0)","v":-480685.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G242,0)+IF(IncludeDeal1,Spreadsheet9.2!G1244,0)+IF(IncludeDeal2,Spreadsheet9.2!G2246,0)+IF(IncludeDeal4,Spreadsheet9.2!G3248,0)","v":-537051.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H242,0)+IF(IncludeDeal1,Spreadsheet9.2!H1244,0)+IF(IncludeDeal2,Spreadsheet9.2!H2246,0)+IF(IncludeDeal4,Spreadsheet9.2!H3248,0)","v":-107960.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I242,0)+IF(IncludeDeal1,Spreadsheet9.2!I1244,0)+IF(IncludeDeal2,Spreadsheet9.2!I2246,0)+IF(IncludeDeal4,Spreadsheet9.2!I3248,0)","v":-1302484.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J242,0)+IF(IncludeDeal1,Spreadsheet9.2!J1244,0)+IF(IncludeDeal2,Spreadsheet9.2!J2246,0)+IF(IncludeDeal4,Spreadsheet9.2!J3248,0)","v":-640000.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K242,0)+IF(IncludeDeal1,Spreadsheet9.2!K1244,0)+IF(IncludeDeal2,Spreadsheet9.2!K2246,0)+IF(IncludeDeal4,Spreadsheet9.2!K3248,0)","v":-687318.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L242,0)+IF(IncludeDeal1,Spreadsheet9.2!L1244,0)+IF(IncludeDeal2,Spreadsheet9.2!L2246,0)+IF(IncludeDeal4,Spreadsheet9.2!L3248,0)","v":-884107.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M242,0)+IF(IncludeDeal1,Spreadsheet9.2!M1244,0)+IF(IncludeDeal2,Spreadsheet9.2!M2246,0)+IF(IncludeDeal4,Spreadsheet9.2!M3248,0)","v":-530417.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N242,0)+IF(IncludeDeal1,Spreadsheet9.2!N1244,0)+IF(IncludeDeal2,Spreadsheet9.2!N2246,0)+IF(IncludeDeal4,Spreadsheet9.2!N3248,0)","v":-513695.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O242,0)+IF(IncludeDeal1,Spreadsheet9.2!O1244,0)+IF(IncludeDeal2,Spreadsheet9.2!O2246,0)+IF(IncludeDeal4,Spreadsheet9.2!O3248,0)","v":65990.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P242,0)+IF(IncludeDeal1,Spreadsheet9.2!P1244,0)+IF(IncludeDeal2,Spreadsheet9.2!P2246,0)+IF(IncludeDeal4,Spreadsheet9.2!P3248,0)","v":-781476.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q242,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1244,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2246,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3248,0)","v":-744224.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R242,0)+IF(IncludeDeal1,Spreadsheet9.2!R1244,0)+IF(IncludeDeal2,Spreadsheet9.2!R2246,0)+IF(IncludeDeal4,Spreadsheet9.2!R3248,0)","v":-470614.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S242,0)+IF(IncludeDeal1,Spreadsheet9.2!S1244,0)+IF(IncludeDeal2,Spreadsheet9.2!S2246,0)+IF(IncludeDeal4,Spreadsheet9.2!S3248,0)","v":-301525.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T242,0)+IF(IncludeDeal1,Spreadsheet9.2!T1244,0)+IF(IncludeDeal2,Spreadsheet9.2!T2246,0)+IF(IncludeDeal4,Spreadsheet9.2!T3248,0)","v":-283480.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U242,0)+IF(IncludeDeal1,Spreadsheet9.2!U1244,0)+IF(IncludeDeal2,Spreadsheet9.2!U2246,0)+IF(IncludeDeal4,Spreadsheet9.2!U3248,0)","v":-194988.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V242,0)+IF(IncludeDeal1,Spreadsheet9.2!V1244,0)+IF(IncludeDeal2,Spreadsheet9.2!V2246,0)+IF(IncludeDeal4,Spreadsheet9.2!V3248,0)","v":-13472.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W242,0)+IF(IncludeDeal1,Spreadsheet9.2!W1244,0)+IF(IncludeDeal2,Spreadsheet9.2!W2246,0)+IF(IncludeDeal4,Spreadsheet9.2!W3248,0)","v":756678.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X242,0)+IF(IncludeDeal1,Spreadsheet9.2!X1244,0)+IF(IncludeDeal2,Spreadsheet9.2!X2246,0)+IF(IncludeDeal4,Spreadsheet9.2!X3248,0)","v":-139427.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y242,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1244,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2246,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3248,0)","v":276187.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z242,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1244,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2246,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3248,0)","v":-148390.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA242,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3248,0)","v":-1214583.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB242,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3248,0)","v":-1402483.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC242,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3248,0)","v":-1744249.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD242,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3248,0)","v":-1148648.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE242,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3248,0)","v":-722031.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF242,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3248,0)","v":-259297.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG242,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3248,0)","v":-413332.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH242,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3248,0)","v":-125124.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI242,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3248,0)","v":-438584.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ242,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3248,0)","v":68543.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK242,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3248,0)","v":94391.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL242,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3248,0)","v":-935087.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM242,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3248,0)","v":-1295613.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN242,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3248,0)","v":-999895.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO242,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3248,0)","v":-1423704.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP242,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3248,0)","v":-951312.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ242,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3248,0)","v":-400411.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR242,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3248,0)","v":-625505.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS242,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3248,0)","v":-315749.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT242,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3248,0)","v":-504453.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU242,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3248,0)","v":-414260.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV242,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3248,0)","v":-333441.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW242,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3248,0)","v":-15626.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX242,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3248,0)","v":-42784.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY242,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3248,0)","v":-94678.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ242,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1244,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2246,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3248,0)","v":-94584.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA242,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3248,0)","v":-117846.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB242,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3248,0)","v":-106857},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC242,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3248,0)","v":54422.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD242,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3248,0)","v":-24845.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE242,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3248,0)","v":-117177.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF242,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3248,0)","v":-252131.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG242,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3248,0)","v":-357550.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH242,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3248,0)","v":-455271.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI242,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3248,0)","v":-293829.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ242,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3248,0)","v":-297139.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK242,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3248,0)","v":-300936.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL242,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3248,0)","v":-304640.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM242,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3248,0)","v":-307132.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN242,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3248,0)","v":-311117.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO242,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1244,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2246,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3248,0)","v":-313965.7}]
[null,"Simulation 209",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C243,0)+IF(IncludeDeal1,Spreadsheet9.2!C1245,0)+IF(IncludeDeal2,Spreadsheet9.2!C2247,0)+IF(IncludeDeal4,Spreadsheet9.2!C3249,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E243,0)+IF(IncludeDeal1,Spreadsheet9.2!E1245,0)+IF(IncludeDeal2,Spreadsheet9.2!E2247,0)+IF(IncludeDeal4,Spreadsheet9.2!E3249,0)","v":396114.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F243,0)+IF(IncludeDeal1,Spreadsheet9.2!F1245,0)+IF(IncludeDeal2,Spreadsheet9.2!F2247,0)+IF(IncludeDeal4,Spreadsheet9.2!F3249,0)","v":1031860.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G243,0)+IF(IncludeDeal1,Spreadsheet9.2!G1245,0)+IF(IncludeDeal2,Spreadsheet9.2!G2247,0)+IF(IncludeDeal4,Spreadsheet9.2!G3249,0)","v":1080666.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H243,0)+IF(IncludeDeal1,Spreadsheet9.2!H1245,0)+IF(IncludeDeal2,Spreadsheet9.2!H2247,0)+IF(IncludeDeal4,Spreadsheet9.2!H3249,0)","v":998932.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I243,0)+IF(IncludeDeal1,Spreadsheet9.2!I1245,0)+IF(IncludeDeal2,Spreadsheet9.2!I2247,0)+IF(IncludeDeal4,Spreadsheet9.2!I3249,0)","v":603075.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J243,0)+IF(IncludeDeal1,Spreadsheet9.2!J1245,0)+IF(IncludeDeal2,Spreadsheet9.2!J2247,0)+IF(IncludeDeal4,Spreadsheet9.2!J3249,0)","v":-446310},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K243,0)+IF(IncludeDeal1,Spreadsheet9.2!K1245,0)+IF(IncludeDeal2,Spreadsheet9.2!K2247,0)+IF(IncludeDeal4,Spreadsheet9.2!K3249,0)","v":145835.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L243,0)+IF(IncludeDeal1,Spreadsheet9.2!L1245,0)+IF(IncludeDeal2,Spreadsheet9.2!L2247,0)+IF(IncludeDeal4,Spreadsheet9.2!L3249,0)","v":1215996.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M243,0)+IF(IncludeDeal1,Spreadsheet9.2!M1245,0)+IF(IncludeDeal2,Spreadsheet9.2!M2247,0)+IF(IncludeDeal4,Spreadsheet9.2!M3249,0)","v":1087147.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N243,0)+IF(IncludeDeal1,Spreadsheet9.2!N1245,0)+IF(IncludeDeal2,Spreadsheet9.2!N2247,0)+IF(IncludeDeal4,Spreadsheet9.2!N3249,0)","v":-527979.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O243,0)+IF(IncludeDeal1,Spreadsheet9.2!O1245,0)+IF(IncludeDeal2,Spreadsheet9.2!O2247,0)+IF(IncludeDeal4,Spreadsheet9.2!O3249,0)","v":-1162748.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P243,0)+IF(IncludeDeal1,Spreadsheet9.2!P1245,0)+IF(IncludeDeal2,Spreadsheet9.2!P2247,0)+IF(IncludeDeal4,Spreadsheet9.2!P3249,0)","v":-2218041.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q243,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1245,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2247,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3249,0)","v":-2602218.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R243,0)+IF(IncludeDeal1,Spreadsheet9.2!R1245,0)+IF(IncludeDeal2,Spreadsheet9.2!R2247,0)+IF(IncludeDeal4,Spreadsheet9.2!R3249,0)","v":-1955613.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S243,0)+IF(IncludeDeal1,Spreadsheet9.2!S1245,0)+IF(IncludeDeal2,Spreadsheet9.2!S2247,0)+IF(IncludeDeal4,Spreadsheet9.2!S3249,0)","v":-1303257},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T243,0)+IF(IncludeDeal1,Spreadsheet9.2!T1245,0)+IF(IncludeDeal2,Spreadsheet9.2!T2247,0)+IF(IncludeDeal4,Spreadsheet9.2!T3249,0)","v":-810166.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U243,0)+IF(IncludeDeal1,Spreadsheet9.2!U1245,0)+IF(IncludeDeal2,Spreadsheet9.2!U2247,0)+IF(IncludeDeal4,Spreadsheet9.2!U3249,0)","v":930193.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V243,0)+IF(IncludeDeal1,Spreadsheet9.2!V1245,0)+IF(IncludeDeal2,Spreadsheet9.2!V2247,0)+IF(IncludeDeal4,Spreadsheet9.2!V3249,0)","v":1237744.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W243,0)+IF(IncludeDeal1,Spreadsheet9.2!W1245,0)+IF(IncludeDeal2,Spreadsheet9.2!W2247,0)+IF(IncludeDeal4,Spreadsheet9.2!W3249,0)","v":1984923.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X243,0)+IF(IncludeDeal1,Spreadsheet9.2!X1245,0)+IF(IncludeDeal2,Spreadsheet9.2!X2247,0)+IF(IncludeDeal4,Spreadsheet9.2!X3249,0)","v":1399946.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y243,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1245,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2247,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3249,0)","v":2138650.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z243,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1245,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2247,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3249,0)","v":1537906.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA243,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3249,0)","v":2448004.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB243,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3249,0)","v":2477874.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC243,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3249,0)","v":3215288.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD243,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3249,0)","v":3359095.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE243,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3249,0)","v":5239166.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF243,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3249,0)","v":4060281.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG243,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3249,0)","v":3614869.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH243,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3249,0)","v":4493336.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI243,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3249,0)","v":4937568.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ243,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3249,0)","v":4687790.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK243,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3249,0)","v":6277140.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL243,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3249,0)","v":7885655.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM243,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3249,0)","v":7729970.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN243,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3249,0)","v":8514395.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO243,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3249,0)","v":8532892.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP243,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3249,0)","v":11409486.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ243,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3249,0)","v":11774473.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR243,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3249,0)","v":11377365.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS243,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3249,0)","v":9142310.8000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT243,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3249,0)","v":8654446.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU243,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3249,0)","v":8285340.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV243,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3249,0)","v":8375533.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW243,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3249,0)","v":7079269.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX243,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3249,0)","v":5529292.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY243,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3249,0)","v":4616720.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ243,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1245,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2247,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3249,0)","v":2683751.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA243,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3249,0)","v":1454560.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB243,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3249,0)","v":848606.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC243,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3249,0)","v":451285.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD243,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3249,0)","v":307649.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE243,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3249,0)","v":170500.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF243,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3249,0)","v":57077.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG243,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3249,0)","v":-53871.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH243,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3249,0)","v":-157721},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI243,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3249,0)","v":-91503},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ243,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3249,0)","v":-96224.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK243,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3249,0)","v":-99421.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL243,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3249,0)","v":-103467},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM243,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3249,0)","v":-108939.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN243,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3249,0)","v":-114761.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO243,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1245,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2247,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3249,0)","v":-117337.8}]
[null,"Simulation 210",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C244,0)+IF(IncludeDeal1,Spreadsheet9.2!C1246,0)+IF(IncludeDeal2,Spreadsheet9.2!C2248,0)+IF(IncludeDeal4,Spreadsheet9.2!C3250,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E244,0)+IF(IncludeDeal1,Spreadsheet9.2!E1246,0)+IF(IncludeDeal2,Spreadsheet9.2!E2248,0)+IF(IncludeDeal4,Spreadsheet9.2!E3250,0)","v":-302047.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F244,0)+IF(IncludeDeal1,Spreadsheet9.2!F1246,0)+IF(IncludeDeal2,Spreadsheet9.2!F2248,0)+IF(IncludeDeal4,Spreadsheet9.2!F3250,0)","v":-350750.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G244,0)+IF(IncludeDeal1,Spreadsheet9.2!G1246,0)+IF(IncludeDeal2,Spreadsheet9.2!G2248,0)+IF(IncludeDeal4,Spreadsheet9.2!G3250,0)","v":-163345.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H244,0)+IF(IncludeDeal1,Spreadsheet9.2!H1246,0)+IF(IncludeDeal2,Spreadsheet9.2!H2248,0)+IF(IncludeDeal4,Spreadsheet9.2!H3250,0)","v":-811824},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I244,0)+IF(IncludeDeal1,Spreadsheet9.2!I1246,0)+IF(IncludeDeal2,Spreadsheet9.2!I2248,0)+IF(IncludeDeal4,Spreadsheet9.2!I3250,0)","v":-927507.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J244,0)+IF(IncludeDeal1,Spreadsheet9.2!J1246,0)+IF(IncludeDeal2,Spreadsheet9.2!J2248,0)+IF(IncludeDeal4,Spreadsheet9.2!J3250,0)","v":-905991.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K244,0)+IF(IncludeDeal1,Spreadsheet9.2!K1246,0)+IF(IncludeDeal2,Spreadsheet9.2!K2248,0)+IF(IncludeDeal4,Spreadsheet9.2!K3250,0)","v":-1541696.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L244,0)+IF(IncludeDeal1,Spreadsheet9.2!L1246,0)+IF(IncludeDeal2,Spreadsheet9.2!L2248,0)+IF(IncludeDeal4,Spreadsheet9.2!L3250,0)","v":-1827248.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M244,0)+IF(IncludeDeal1,Spreadsheet9.2!M1246,0)+IF(IncludeDeal2,Spreadsheet9.2!M2248,0)+IF(IncludeDeal4,Spreadsheet9.2!M3250,0)","v":-631213.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N244,0)+IF(IncludeDeal1,Spreadsheet9.2!N1246,0)+IF(IncludeDeal2,Spreadsheet9.2!N2248,0)+IF(IncludeDeal4,Spreadsheet9.2!N3250,0)","v":-1127799.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O244,0)+IF(IncludeDeal1,Spreadsheet9.2!O1246,0)+IF(IncludeDeal2,Spreadsheet9.2!O2248,0)+IF(IncludeDeal4,Spreadsheet9.2!O3250,0)","v":-1557375.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P244,0)+IF(IncludeDeal1,Spreadsheet9.2!P1246,0)+IF(IncludeDeal2,Spreadsheet9.2!P2248,0)+IF(IncludeDeal4,Spreadsheet9.2!P3250,0)","v":-1722373},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q244,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1246,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2248,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3250,0)","v":-1633832.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R244,0)+IF(IncludeDeal1,Spreadsheet9.2!R1246,0)+IF(IncludeDeal2,Spreadsheet9.2!R2248,0)+IF(IncludeDeal4,Spreadsheet9.2!R3250,0)","v":-1886244.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S244,0)+IF(IncludeDeal1,Spreadsheet9.2!S1246,0)+IF(IncludeDeal2,Spreadsheet9.2!S2248,0)+IF(IncludeDeal4,Spreadsheet9.2!S3250,0)","v":-995354.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T244,0)+IF(IncludeDeal1,Spreadsheet9.2!T1246,0)+IF(IncludeDeal2,Spreadsheet9.2!T2248,0)+IF(IncludeDeal4,Spreadsheet9.2!T3250,0)","v":-1674481.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U244,0)+IF(IncludeDeal1,Spreadsheet9.2!U1246,0)+IF(IncludeDeal2,Spreadsheet9.2!U2248,0)+IF(IncludeDeal4,Spreadsheet9.2!U3250,0)","v":-940397.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V244,0)+IF(IncludeDeal1,Spreadsheet9.2!V1246,0)+IF(IncludeDeal2,Spreadsheet9.2!V2248,0)+IF(IncludeDeal4,Spreadsheet9.2!V3250,0)","v":-484921.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W244,0)+IF(IncludeDeal1,Spreadsheet9.2!W1246,0)+IF(IncludeDeal2,Spreadsheet9.2!W2248,0)+IF(IncludeDeal4,Spreadsheet9.2!W3250,0)","v":-521127.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X244,0)+IF(IncludeDeal1,Spreadsheet9.2!X1246,0)+IF(IncludeDeal2,Spreadsheet9.2!X2248,0)+IF(IncludeDeal4,Spreadsheet9.2!X3250,0)","v":-657650.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y244,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1246,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2248,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3250,0)","v":-691726.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z244,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1246,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2248,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3250,0)","v":-1228101.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA244,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3250,0)","v":-999145.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB244,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3250,0)","v":-1062142},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC244,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3250,0)","v":-643805.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD244,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3250,0)","v":-1248589.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE244,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3250,0)","v":-1416040.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF244,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3250,0)","v":-1837093.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG244,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3250,0)","v":-2035348.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH244,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3250,0)","v":-1956007.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI244,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3250,0)","v":-2048182.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ244,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3250,0)","v":-1940817},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK244,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3250,0)","v":-2166426.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL244,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3250,0)","v":-1399733.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM244,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3250,0)","v":-1112764.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN244,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3250,0)","v":-1613817.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO244,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3250,0)","v":-1962273.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP244,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3250,0)","v":-1913442.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ244,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3250,0)","v":-1003643.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR244,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3250,0)","v":-682335},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS244,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3250,0)","v":-435816.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT244,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3250,0)","v":-123683.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU244,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3250,0)","v":-556593.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV244,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3250,0)","v":-549988.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW244,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3250,0)","v":-93527.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX244,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3250,0)","v":-349547.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY244,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3250,0)","v":-392124.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ244,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1246,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2248,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3250,0)","v":-510565},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA244,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3250,0)","v":-456838.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB244,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3250,0)","v":-573418.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC244,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3250,0)","v":-283456.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD244,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3250,0)","v":-320444.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE244,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3250,0)","v":-427556.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF244,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3250,0)","v":-503873.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG244,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3250,0)","v":-537860.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH244,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3250,0)","v":-594562.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI244,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3250,0)","v":-300715.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ244,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3250,0)","v":-302678.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK244,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3250,0)","v":-305911.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL244,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3250,0)","v":-309475.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM244,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3250,0)","v":-311909.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN244,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3250,0)","v":-314782},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO244,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1246,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2248,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3250,0)","v":-317093.8}]
[null,"Simulation 211",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C245,0)+IF(IncludeDeal1,Spreadsheet9.2!C1247,0)+IF(IncludeDeal2,Spreadsheet9.2!C2249,0)+IF(IncludeDeal4,Spreadsheet9.2!C3251,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E245,0)+IF(IncludeDeal1,Spreadsheet9.2!E1247,0)+IF(IncludeDeal2,Spreadsheet9.2!E2249,0)+IF(IncludeDeal4,Spreadsheet9.2!E3251,0)","v":616045.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F245,0)+IF(IncludeDeal1,Spreadsheet9.2!F1247,0)+IF(IncludeDeal2,Spreadsheet9.2!F2249,0)+IF(IncludeDeal4,Spreadsheet9.2!F3251,0)","v":940140},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G245,0)+IF(IncludeDeal1,Spreadsheet9.2!G1247,0)+IF(IncludeDeal2,Spreadsheet9.2!G2249,0)+IF(IncludeDeal4,Spreadsheet9.2!G3251,0)","v":602151},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H245,0)+IF(IncludeDeal1,Spreadsheet9.2!H1247,0)+IF(IncludeDeal2,Spreadsheet9.2!H2249,0)+IF(IncludeDeal4,Spreadsheet9.2!H3251,0)","v":1872990.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I245,0)+IF(IncludeDeal1,Spreadsheet9.2!I1247,0)+IF(IncludeDeal2,Spreadsheet9.2!I2249,0)+IF(IncludeDeal4,Spreadsheet9.2!I3251,0)","v":2116892.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J245,0)+IF(IncludeDeal1,Spreadsheet9.2!J1247,0)+IF(IncludeDeal2,Spreadsheet9.2!J2249,0)+IF(IncludeDeal4,Spreadsheet9.2!J3251,0)","v":2300165.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K245,0)+IF(IncludeDeal1,Spreadsheet9.2!K1247,0)+IF(IncludeDeal2,Spreadsheet9.2!K2249,0)+IF(IncludeDeal4,Spreadsheet9.2!K3251,0)","v":2024444.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L245,0)+IF(IncludeDeal1,Spreadsheet9.2!L1247,0)+IF(IncludeDeal2,Spreadsheet9.2!L2249,0)+IF(IncludeDeal4,Spreadsheet9.2!L3251,0)","v":1902577.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M245,0)+IF(IncludeDeal1,Spreadsheet9.2!M1247,0)+IF(IncludeDeal2,Spreadsheet9.2!M2249,0)+IF(IncludeDeal4,Spreadsheet9.2!M3251,0)","v":3758227.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N245,0)+IF(IncludeDeal1,Spreadsheet9.2!N1247,0)+IF(IncludeDeal2,Spreadsheet9.2!N2249,0)+IF(IncludeDeal4,Spreadsheet9.2!N3251,0)","v":4059351.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O245,0)+IF(IncludeDeal1,Spreadsheet9.2!O1247,0)+IF(IncludeDeal2,Spreadsheet9.2!O2249,0)+IF(IncludeDeal4,Spreadsheet9.2!O3251,0)","v":2053978.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P245,0)+IF(IncludeDeal1,Spreadsheet9.2!P1247,0)+IF(IncludeDeal2,Spreadsheet9.2!P2249,0)+IF(IncludeDeal4,Spreadsheet9.2!P3251,0)","v":2852363.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q245,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1247,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2249,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3251,0)","v":3489224.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R245,0)+IF(IncludeDeal1,Spreadsheet9.2!R1247,0)+IF(IncludeDeal2,Spreadsheet9.2!R2249,0)+IF(IncludeDeal4,Spreadsheet9.2!R3251,0)","v":2555723.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S245,0)+IF(IncludeDeal1,Spreadsheet9.2!S1247,0)+IF(IncludeDeal2,Spreadsheet9.2!S2249,0)+IF(IncludeDeal4,Spreadsheet9.2!S3251,0)","v":2847681.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T245,0)+IF(IncludeDeal1,Spreadsheet9.2!T1247,0)+IF(IncludeDeal2,Spreadsheet9.2!T2249,0)+IF(IncludeDeal4,Spreadsheet9.2!T3251,0)","v":3351677.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U245,0)+IF(IncludeDeal1,Spreadsheet9.2!U1247,0)+IF(IncludeDeal2,Spreadsheet9.2!U2249,0)+IF(IncludeDeal4,Spreadsheet9.2!U3251,0)","v":5337289.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V245,0)+IF(IncludeDeal1,Spreadsheet9.2!V1247,0)+IF(IncludeDeal2,Spreadsheet9.2!V2249,0)+IF(IncludeDeal4,Spreadsheet9.2!V3251,0)","v":6773118.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W245,0)+IF(IncludeDeal1,Spreadsheet9.2!W1247,0)+IF(IncludeDeal2,Spreadsheet9.2!W2249,0)+IF(IncludeDeal4,Spreadsheet9.2!W3251,0)","v":4768922.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X245,0)+IF(IncludeDeal1,Spreadsheet9.2!X1247,0)+IF(IncludeDeal2,Spreadsheet9.2!X2249,0)+IF(IncludeDeal4,Spreadsheet9.2!X3251,0)","v":4328827.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y245,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1247,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2249,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3251,0)","v":4511029.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z245,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1247,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2249,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3251,0)","v":5678815.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA245,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3251,0)","v":4812527},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB245,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3251,0)","v":3712727.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC245,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3251,0)","v":3803297.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD245,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3251,0)","v":1724845.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE245,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3251,0)","v":1985711.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF245,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3251,0)","v":1939401.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG245,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3251,0)","v":1251936.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH245,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3251,0)","v":1523606},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI245,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3251,0)","v":1604083.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ245,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3251,0)","v":1725670.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK245,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3251,0)","v":1712972.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL245,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3251,0)","v":2625901.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM245,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3251,0)","v":2223192.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN245,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3251,0)","v":936522.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO245,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3251,0)","v":1586128.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP245,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3251,0)","v":248472},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ245,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3251,0)","v":53364.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR245,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3251,0)","v":260795.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS245,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3251,0)","v":301798.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT245,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3251,0)","v":728832.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU245,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3251,0)","v":404536.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV245,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3251,0)","v":-178955.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW245,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3251,0)","v":337809.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX245,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3251,0)","v":69117.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY245,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3251,0)","v":-242225.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ245,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1247,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2249,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3251,0)","v":-303856.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA245,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3251,0)","v":-330722.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB245,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3251,0)","v":-491167.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC245,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3251,0)","v":-248811.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD245,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3251,0)","v":-306813.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE245,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3251,0)","v":-371330.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF245,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3251,0)","v":-494696.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG245,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3251,0)","v":-556472.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH245,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3251,0)","v":-645865.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI245,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3251,0)","v":-325522.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ245,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3251,0)","v":-329474.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK245,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3251,0)","v":-332621.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL245,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3251,0)","v":-337273},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM245,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3251,0)","v":-340844.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN245,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3251,0)","v":-344545.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO245,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1247,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2249,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3251,0)","v":-346441.6}]
[null,"Simulation 212",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C246,0)+IF(IncludeDeal1,Spreadsheet9.2!C1248,0)+IF(IncludeDeal2,Spreadsheet9.2!C2250,0)+IF(IncludeDeal4,Spreadsheet9.2!C3252,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E246,0)+IF(IncludeDeal1,Spreadsheet9.2!E1248,0)+IF(IncludeDeal2,Spreadsheet9.2!E2250,0)+IF(IncludeDeal4,Spreadsheet9.2!E3252,0)","v":-305564.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F246,0)+IF(IncludeDeal1,Spreadsheet9.2!F1248,0)+IF(IncludeDeal2,Spreadsheet9.2!F2250,0)+IF(IncludeDeal4,Spreadsheet9.2!F3252,0)","v":234133.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G246,0)+IF(IncludeDeal1,Spreadsheet9.2!G1248,0)+IF(IncludeDeal2,Spreadsheet9.2!G2250,0)+IF(IncludeDeal4,Spreadsheet9.2!G3252,0)","v":85970.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H246,0)+IF(IncludeDeal1,Spreadsheet9.2!H1248,0)+IF(IncludeDeal2,Spreadsheet9.2!H2250,0)+IF(IncludeDeal4,Spreadsheet9.2!H3252,0)","v":-1414917.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I246,0)+IF(IncludeDeal1,Spreadsheet9.2!I1248,0)+IF(IncludeDeal2,Spreadsheet9.2!I2250,0)+IF(IncludeDeal4,Spreadsheet9.2!I3252,0)","v":-1104520.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J246,0)+IF(IncludeDeal1,Spreadsheet9.2!J1248,0)+IF(IncludeDeal2,Spreadsheet9.2!J2250,0)+IF(IncludeDeal4,Spreadsheet9.2!J3252,0)","v":131258.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K246,0)+IF(IncludeDeal1,Spreadsheet9.2!K1248,0)+IF(IncludeDeal2,Spreadsheet9.2!K2250,0)+IF(IncludeDeal4,Spreadsheet9.2!K3252,0)","v":148567.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L246,0)+IF(IncludeDeal1,Spreadsheet9.2!L1248,0)+IF(IncludeDeal2,Spreadsheet9.2!L2250,0)+IF(IncludeDeal4,Spreadsheet9.2!L3252,0)","v":-1506071},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M246,0)+IF(IncludeDeal1,Spreadsheet9.2!M1248,0)+IF(IncludeDeal2,Spreadsheet9.2!M2250,0)+IF(IncludeDeal4,Spreadsheet9.2!M3252,0)","v":-1172143.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N246,0)+IF(IncludeDeal1,Spreadsheet9.2!N1248,0)+IF(IncludeDeal2,Spreadsheet9.2!N2250,0)+IF(IncludeDeal4,Spreadsheet9.2!N3252,0)","v":-1109504.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O246,0)+IF(IncludeDeal1,Spreadsheet9.2!O1248,0)+IF(IncludeDeal2,Spreadsheet9.2!O2250,0)+IF(IncludeDeal4,Spreadsheet9.2!O3252,0)","v":-619806.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P246,0)+IF(IncludeDeal1,Spreadsheet9.2!P1248,0)+IF(IncludeDeal2,Spreadsheet9.2!P2250,0)+IF(IncludeDeal4,Spreadsheet9.2!P3252,0)","v":-1106922.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q246,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1248,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2250,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3252,0)","v":-1021038.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R246,0)+IF(IncludeDeal1,Spreadsheet9.2!R1248,0)+IF(IncludeDeal2,Spreadsheet9.2!R2250,0)+IF(IncludeDeal4,Spreadsheet9.2!R3252,0)","v":-1318170.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S246,0)+IF(IncludeDeal1,Spreadsheet9.2!S1248,0)+IF(IncludeDeal2,Spreadsheet9.2!S2250,0)+IF(IncludeDeal4,Spreadsheet9.2!S3252,0)","v":-1377807.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T246,0)+IF(IncludeDeal1,Spreadsheet9.2!T1248,0)+IF(IncludeDeal2,Spreadsheet9.2!T2250,0)+IF(IncludeDeal4,Spreadsheet9.2!T3252,0)","v":-1555515.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U246,0)+IF(IncludeDeal1,Spreadsheet9.2!U1248,0)+IF(IncludeDeal2,Spreadsheet9.2!U2250,0)+IF(IncludeDeal4,Spreadsheet9.2!U3252,0)","v":-1816988.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V246,0)+IF(IncludeDeal1,Spreadsheet9.2!V1248,0)+IF(IncludeDeal2,Spreadsheet9.2!V2250,0)+IF(IncludeDeal4,Spreadsheet9.2!V3252,0)","v":-2405816.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W246,0)+IF(IncludeDeal1,Spreadsheet9.2!W1248,0)+IF(IncludeDeal2,Spreadsheet9.2!W2250,0)+IF(IncludeDeal4,Spreadsheet9.2!W3252,0)","v":-2843372},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X246,0)+IF(IncludeDeal1,Spreadsheet9.2!X1248,0)+IF(IncludeDeal2,Spreadsheet9.2!X2250,0)+IF(IncludeDeal4,Spreadsheet9.2!X3252,0)","v":-2485681.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y246,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1248,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2250,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3252,0)","v":-2356636.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z246,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1248,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2250,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3252,0)","v":-2756207.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA246,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3252,0)","v":-2939120.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB246,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3252,0)","v":-2939174.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC246,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3252,0)","v":-2938990.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD246,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3252,0)","v":-2988654.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE246,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3252,0)","v":-2787604.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF246,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3252,0)","v":-2767322.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG246,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3252,0)","v":-2638987.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH246,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3252,0)","v":-2534417.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI246,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3252,0)","v":-2452438.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ246,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3252,0)","v":-1802842.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK246,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3252,0)","v":-1260915.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL246,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3252,0)","v":-925360},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM246,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3252,0)","v":-902083.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN246,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3252,0)","v":-1203185.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO246,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3252,0)","v":-1544619.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP246,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3252,0)","v":-1469786.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ246,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3252,0)","v":-1195086.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR246,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3252,0)","v":-1087888.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS246,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3252,0)","v":-1005814.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT246,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3252,0)","v":-712250.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU246,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3252,0)","v":-668079.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV246,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3252,0)","v":-637617},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW246,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3252,0)","v":-210251},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX246,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3252,0)","v":-197794.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY246,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3252,0)","v":-94863.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ246,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1248,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2250,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3252,0)","v":62898.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA246,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3252,0)","v":213957.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB246,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3252,0)","v":324391.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC246,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3252,0)","v":398732.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD246,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3252,0)","v":394669},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE246,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3252,0)","v":337693.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF246,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3252,0)","v":276950.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG246,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3252,0)","v":182638.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH246,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3252,0)","v":106980.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI246,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3252,0)","v":53834.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ246,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3252,0)","v":52580.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK246,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3252,0)","v":49183.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL246,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3252,0)","v":47148.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM246,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3252,0)","v":43445},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN246,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3252,0)","v":40254.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO246,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1248,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2250,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3252,0)","v":35419.1}]
[null,"Simulation 213",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C247,0)+IF(IncludeDeal1,Spreadsheet9.2!C1249,0)+IF(IncludeDeal2,Spreadsheet9.2!C2251,0)+IF(IncludeDeal4,Spreadsheet9.2!C3253,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E247,0)+IF(IncludeDeal1,Spreadsheet9.2!E1249,0)+IF(IncludeDeal2,Spreadsheet9.2!E2251,0)+IF(IncludeDeal4,Spreadsheet9.2!E3253,0)","v":-44743.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F247,0)+IF(IncludeDeal1,Spreadsheet9.2!F1249,0)+IF(IncludeDeal2,Spreadsheet9.2!F2251,0)+IF(IncludeDeal4,Spreadsheet9.2!F3253,0)","v":1163199.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G247,0)+IF(IncludeDeal1,Spreadsheet9.2!G1249,0)+IF(IncludeDeal2,Spreadsheet9.2!G2251,0)+IF(IncludeDeal4,Spreadsheet9.2!G3253,0)","v":1080310.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H247,0)+IF(IncludeDeal1,Spreadsheet9.2!H1249,0)+IF(IncludeDeal2,Spreadsheet9.2!H2251,0)+IF(IncludeDeal4,Spreadsheet9.2!H3253,0)","v":-61289.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I247,0)+IF(IncludeDeal1,Spreadsheet9.2!I1249,0)+IF(IncludeDeal2,Spreadsheet9.2!I2251,0)+IF(IncludeDeal4,Spreadsheet9.2!I3253,0)","v":-1003482.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J247,0)+IF(IncludeDeal1,Spreadsheet9.2!J1249,0)+IF(IncludeDeal2,Spreadsheet9.2!J2251,0)+IF(IncludeDeal4,Spreadsheet9.2!J3253,0)","v":-1029162.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K247,0)+IF(IncludeDeal1,Spreadsheet9.2!K1249,0)+IF(IncludeDeal2,Spreadsheet9.2!K2251,0)+IF(IncludeDeal4,Spreadsheet9.2!K3253,0)","v":-907744.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L247,0)+IF(IncludeDeal1,Spreadsheet9.2!L1249,0)+IF(IncludeDeal2,Spreadsheet9.2!L2251,0)+IF(IncludeDeal4,Spreadsheet9.2!L3253,0)","v":-2639850.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M247,0)+IF(IncludeDeal1,Spreadsheet9.2!M1249,0)+IF(IncludeDeal2,Spreadsheet9.2!M2251,0)+IF(IncludeDeal4,Spreadsheet9.2!M3253,0)","v":-2378137.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N247,0)+IF(IncludeDeal1,Spreadsheet9.2!N1249,0)+IF(IncludeDeal2,Spreadsheet9.2!N2251,0)+IF(IncludeDeal4,Spreadsheet9.2!N3253,0)","v":-2400558.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O247,0)+IF(IncludeDeal1,Spreadsheet9.2!O1249,0)+IF(IncludeDeal2,Spreadsheet9.2!O2251,0)+IF(IncludeDeal4,Spreadsheet9.2!O3253,0)","v":-2817155.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P247,0)+IF(IncludeDeal1,Spreadsheet9.2!P1249,0)+IF(IncludeDeal2,Spreadsheet9.2!P2251,0)+IF(IncludeDeal4,Spreadsheet9.2!P3253,0)","v":-1805423.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q247,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1249,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2251,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3253,0)","v":-1448293.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R247,0)+IF(IncludeDeal1,Spreadsheet9.2!R1249,0)+IF(IncludeDeal2,Spreadsheet9.2!R2251,0)+IF(IncludeDeal4,Spreadsheet9.2!R3253,0)","v":-1644195.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S247,0)+IF(IncludeDeal1,Spreadsheet9.2!S1249,0)+IF(IncludeDeal2,Spreadsheet9.2!S2251,0)+IF(IncludeDeal4,Spreadsheet9.2!S3253,0)","v":-2023215.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T247,0)+IF(IncludeDeal1,Spreadsheet9.2!T1249,0)+IF(IncludeDeal2,Spreadsheet9.2!T2251,0)+IF(IncludeDeal4,Spreadsheet9.2!T3253,0)","v":-2550863.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U247,0)+IF(IncludeDeal1,Spreadsheet9.2!U1249,0)+IF(IncludeDeal2,Spreadsheet9.2!U2251,0)+IF(IncludeDeal4,Spreadsheet9.2!U3253,0)","v":-3182024.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V247,0)+IF(IncludeDeal1,Spreadsheet9.2!V1249,0)+IF(IncludeDeal2,Spreadsheet9.2!V2251,0)+IF(IncludeDeal4,Spreadsheet9.2!V3253,0)","v":-3253083.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W247,0)+IF(IncludeDeal1,Spreadsheet9.2!W1249,0)+IF(IncludeDeal2,Spreadsheet9.2!W2251,0)+IF(IncludeDeal4,Spreadsheet9.2!W3253,0)","v":-3429570.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X247,0)+IF(IncludeDeal1,Spreadsheet9.2!X1249,0)+IF(IncludeDeal2,Spreadsheet9.2!X2251,0)+IF(IncludeDeal4,Spreadsheet9.2!X3253,0)","v":-3431615.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y247,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1249,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2251,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3253,0)","v":-3144994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z247,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1249,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2251,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3253,0)","v":-3208820.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA247,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3253,0)","v":-3188464.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB247,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3253,0)","v":-2971248.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC247,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3253,0)","v":-2923736.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD247,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3253,0)","v":-2926638.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE247,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3253,0)","v":-2600290.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF247,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3253,0)","v":-2999952.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG247,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3253,0)","v":-2894264.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH247,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3253,0)","v":-2853490.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI247,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3253,0)","v":-2674037.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ247,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3253,0)","v":-2655898.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK247,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3253,0)","v":-2281131.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL247,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3253,0)","v":-2332952.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM247,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3253,0)","v":-2408616},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN247,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3253,0)","v":-2276571.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO247,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3253,0)","v":-2243560.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP247,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3253,0)","v":-2229736.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ247,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3253,0)","v":-1703947},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR247,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3253,0)","v":-1603759.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS247,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3253,0)","v":-1563304.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT247,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3253,0)","v":-1469292.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU247,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3253,0)","v":-1470457.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV247,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3253,0)","v":-1442132.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW247,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3253,0)","v":-1155902.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX247,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3253,0)","v":-968145.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY247,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3253,0)","v":-840263.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ247,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1249,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2251,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3253,0)","v":-748567.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA247,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3253,0)","v":-679449.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB247,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3253,0)","v":-565521},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC247,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3253,0)","v":-203784.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD247,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3253,0)","v":-241595.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE247,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3253,0)","v":-345005.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF247,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3253,0)","v":-415407.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG247,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3253,0)","v":-505558.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH247,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3253,0)","v":-551825.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI247,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3253,0)","v":-268237.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ247,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3253,0)","v":-270962},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK247,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3253,0)","v":-274063.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL247,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3253,0)","v":-279079.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM247,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3253,0)","v":-283100},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN247,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3253,0)","v":-287024.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO247,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1249,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2251,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3253,0)","v":-289569.90000000002}]
[null,"Simulation 214",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C248,0)+IF(IncludeDeal1,Spreadsheet9.2!C1250,0)+IF(IncludeDeal2,Spreadsheet9.2!C2252,0)+IF(IncludeDeal4,Spreadsheet9.2!C3254,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E248,0)+IF(IncludeDeal1,Spreadsheet9.2!E1250,0)+IF(IncludeDeal2,Spreadsheet9.2!E2252,0)+IF(IncludeDeal4,Spreadsheet9.2!E3254,0)","v":85355.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F248,0)+IF(IncludeDeal1,Spreadsheet9.2!F1250,0)+IF(IncludeDeal2,Spreadsheet9.2!F2252,0)+IF(IncludeDeal4,Spreadsheet9.2!F3254,0)","v":644432.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G248,0)+IF(IncludeDeal1,Spreadsheet9.2!G1250,0)+IF(IncludeDeal2,Spreadsheet9.2!G2252,0)+IF(IncludeDeal4,Spreadsheet9.2!G3254,0)","v":1500880.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H248,0)+IF(IncludeDeal1,Spreadsheet9.2!H1250,0)+IF(IncludeDeal2,Spreadsheet9.2!H2252,0)+IF(IncludeDeal4,Spreadsheet9.2!H3254,0)","v":2957550},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I248,0)+IF(IncludeDeal1,Spreadsheet9.2!I1250,0)+IF(IncludeDeal2,Spreadsheet9.2!I2252,0)+IF(IncludeDeal4,Spreadsheet9.2!I3254,0)","v":4331877.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J248,0)+IF(IncludeDeal1,Spreadsheet9.2!J1250,0)+IF(IncludeDeal2,Spreadsheet9.2!J2252,0)+IF(IncludeDeal4,Spreadsheet9.2!J3254,0)","v":6790965.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K248,0)+IF(IncludeDeal1,Spreadsheet9.2!K1250,0)+IF(IncludeDeal2,Spreadsheet9.2!K2252,0)+IF(IncludeDeal4,Spreadsheet9.2!K3254,0)","v":5554308.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L248,0)+IF(IncludeDeal1,Spreadsheet9.2!L1250,0)+IF(IncludeDeal2,Spreadsheet9.2!L2252,0)+IF(IncludeDeal4,Spreadsheet9.2!L3254,0)","v":7316255.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M248,0)+IF(IncludeDeal1,Spreadsheet9.2!M1250,0)+IF(IncludeDeal2,Spreadsheet9.2!M2252,0)+IF(IncludeDeal4,Spreadsheet9.2!M3254,0)","v":7966185.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N248,0)+IF(IncludeDeal1,Spreadsheet9.2!N1250,0)+IF(IncludeDeal2,Spreadsheet9.2!N2252,0)+IF(IncludeDeal4,Spreadsheet9.2!N3254,0)","v":7673866.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O248,0)+IF(IncludeDeal1,Spreadsheet9.2!O1250,0)+IF(IncludeDeal2,Spreadsheet9.2!O2252,0)+IF(IncludeDeal4,Spreadsheet9.2!O3254,0)","v":9427202.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P248,0)+IF(IncludeDeal1,Spreadsheet9.2!P1250,0)+IF(IncludeDeal2,Spreadsheet9.2!P2252,0)+IF(IncludeDeal4,Spreadsheet9.2!P3254,0)","v":6645012.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q248,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1250,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2252,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3254,0)","v":6398405},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R248,0)+IF(IncludeDeal1,Spreadsheet9.2!R1250,0)+IF(IncludeDeal2,Spreadsheet9.2!R2252,0)+IF(IncludeDeal4,Spreadsheet9.2!R3254,0)","v":5301453.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S248,0)+IF(IncludeDeal1,Spreadsheet9.2!S1250,0)+IF(IncludeDeal2,Spreadsheet9.2!S2252,0)+IF(IncludeDeal4,Spreadsheet9.2!S3254,0)","v":2298962.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T248,0)+IF(IncludeDeal1,Spreadsheet9.2!T1250,0)+IF(IncludeDeal2,Spreadsheet9.2!T2252,0)+IF(IncludeDeal4,Spreadsheet9.2!T3254,0)","v":1770742.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U248,0)+IF(IncludeDeal1,Spreadsheet9.2!U1250,0)+IF(IncludeDeal2,Spreadsheet9.2!U2252,0)+IF(IncludeDeal4,Spreadsheet9.2!U3254,0)","v":1430607.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V248,0)+IF(IncludeDeal1,Spreadsheet9.2!V1250,0)+IF(IncludeDeal2,Spreadsheet9.2!V2252,0)+IF(IncludeDeal4,Spreadsheet9.2!V3254,0)","v":1996798.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W248,0)+IF(IncludeDeal1,Spreadsheet9.2!W1250,0)+IF(IncludeDeal2,Spreadsheet9.2!W2252,0)+IF(IncludeDeal4,Spreadsheet9.2!W3254,0)","v":1270558.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X248,0)+IF(IncludeDeal1,Spreadsheet9.2!X1250,0)+IF(IncludeDeal2,Spreadsheet9.2!X2252,0)+IF(IncludeDeal4,Spreadsheet9.2!X3254,0)","v":1314263.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y248,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1250,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2252,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3254,0)","v":1481811.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z248,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1250,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2252,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3254,0)","v":1396914.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA248,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3254,0)","v":1585691.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB248,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3254,0)","v":1949149.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC248,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3254,0)","v":1130794.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD248,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3254,0)","v":1730794.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE248,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3254,0)","v":2543342},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF248,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3254,0)","v":2897489.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG248,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3254,0)","v":2311229},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH248,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3254,0)","v":1863784.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI248,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3254,0)","v":2292816.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ248,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3254,0)","v":1797097.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK248,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3254,0)","v":1112454.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL248,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3254,0)","v":223122.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM248,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3254,0)","v":614395.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN248,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3254,0)","v":-790817.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO248,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3254,0)","v":-728141.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP248,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3254,0)","v":-1230672.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ248,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3254,0)","v":-791639.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR248,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3254,0)","v":112855.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS248,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3254,0)","v":698742.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT248,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3254,0)","v":1322932.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU248,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3254,0)","v":1392808.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV248,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3254,0)","v":1914528},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW248,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3254,0)","v":1633893.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX248,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3254,0)","v":1364008.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY248,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3254,0)","v":1195295.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ248,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1250,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2252,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3254,0)","v":984131.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA248,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3254,0)","v":828318.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB248,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3254,0)","v":530107.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC248,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3254,0)","v":361703.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD248,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3254,0)","v":453029.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE248,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3254,0)","v":478686},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF248,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3254,0)","v":512888.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG248,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3254,0)","v":440984.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH248,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3254,0)","v":362241.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI248,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3254,0)","v":180617.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ248,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3254,0)","v":185520.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK248,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3254,0)","v":188286.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL248,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3254,0)","v":189323.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM248,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3254,0)","v":188516.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN248,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3254,0)","v":184806.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO248,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1250,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2252,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3254,0)","v":180445.2}]
[null,"Simulation 215",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C249,0)+IF(IncludeDeal1,Spreadsheet9.2!C1251,0)+IF(IncludeDeal2,Spreadsheet9.2!C2253,0)+IF(IncludeDeal4,Spreadsheet9.2!C3255,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E249,0)+IF(IncludeDeal1,Spreadsheet9.2!E1251,0)+IF(IncludeDeal2,Spreadsheet9.2!E2253,0)+IF(IncludeDeal4,Spreadsheet9.2!E3255,0)","v":-143003.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F249,0)+IF(IncludeDeal1,Spreadsheet9.2!F1251,0)+IF(IncludeDeal2,Spreadsheet9.2!F2253,0)+IF(IncludeDeal4,Spreadsheet9.2!F3255,0)","v":-645563.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G249,0)+IF(IncludeDeal1,Spreadsheet9.2!G1251,0)+IF(IncludeDeal2,Spreadsheet9.2!G2253,0)+IF(IncludeDeal4,Spreadsheet9.2!G3255,0)","v":-1317263.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H249,0)+IF(IncludeDeal1,Spreadsheet9.2!H1251,0)+IF(IncludeDeal2,Spreadsheet9.2!H2253,0)+IF(IncludeDeal4,Spreadsheet9.2!H3255,0)","v":-2002229.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I249,0)+IF(IncludeDeal1,Spreadsheet9.2!I1251,0)+IF(IncludeDeal2,Spreadsheet9.2!I2253,0)+IF(IncludeDeal4,Spreadsheet9.2!I3255,0)","v":-1188567.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J249,0)+IF(IncludeDeal1,Spreadsheet9.2!J1251,0)+IF(IncludeDeal2,Spreadsheet9.2!J2253,0)+IF(IncludeDeal4,Spreadsheet9.2!J3255,0)","v":-1573304.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K249,0)+IF(IncludeDeal1,Spreadsheet9.2!K1251,0)+IF(IncludeDeal2,Spreadsheet9.2!K2253,0)+IF(IncludeDeal4,Spreadsheet9.2!K3255,0)","v":-1228392.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L249,0)+IF(IncludeDeal1,Spreadsheet9.2!L1251,0)+IF(IncludeDeal2,Spreadsheet9.2!L2253,0)+IF(IncludeDeal4,Spreadsheet9.2!L3255,0)","v":-1751085.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M249,0)+IF(IncludeDeal1,Spreadsheet9.2!M1251,0)+IF(IncludeDeal2,Spreadsheet9.2!M2253,0)+IF(IncludeDeal4,Spreadsheet9.2!M3255,0)","v":-1758068.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N249,0)+IF(IncludeDeal1,Spreadsheet9.2!N1251,0)+IF(IncludeDeal2,Spreadsheet9.2!N2253,0)+IF(IncludeDeal4,Spreadsheet9.2!N3255,0)","v":-1726051.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O249,0)+IF(IncludeDeal1,Spreadsheet9.2!O1251,0)+IF(IncludeDeal2,Spreadsheet9.2!O2253,0)+IF(IncludeDeal4,Spreadsheet9.2!O3255,0)","v":-1705476.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P249,0)+IF(IncludeDeal1,Spreadsheet9.2!P1251,0)+IF(IncludeDeal2,Spreadsheet9.2!P2253,0)+IF(IncludeDeal4,Spreadsheet9.2!P3255,0)","v":-1336437.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q249,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1251,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2253,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3255,0)","v":-1815736.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R249,0)+IF(IncludeDeal1,Spreadsheet9.2!R1251,0)+IF(IncludeDeal2,Spreadsheet9.2!R2253,0)+IF(IncludeDeal4,Spreadsheet9.2!R3255,0)","v":-2737122.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S249,0)+IF(IncludeDeal1,Spreadsheet9.2!S1251,0)+IF(IncludeDeal2,Spreadsheet9.2!S2253,0)+IF(IncludeDeal4,Spreadsheet9.2!S3255,0)","v":-2390221.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T249,0)+IF(IncludeDeal1,Spreadsheet9.2!T1251,0)+IF(IncludeDeal2,Spreadsheet9.2!T2253,0)+IF(IncludeDeal4,Spreadsheet9.2!T3255,0)","v":-2439575},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U249,0)+IF(IncludeDeal1,Spreadsheet9.2!U1251,0)+IF(IncludeDeal2,Spreadsheet9.2!U2253,0)+IF(IncludeDeal4,Spreadsheet9.2!U3255,0)","v":-3069058.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V249,0)+IF(IncludeDeal1,Spreadsheet9.2!V1251,0)+IF(IncludeDeal2,Spreadsheet9.2!V2253,0)+IF(IncludeDeal4,Spreadsheet9.2!V3255,0)","v":-2748415.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W249,0)+IF(IncludeDeal1,Spreadsheet9.2!W1251,0)+IF(IncludeDeal2,Spreadsheet9.2!W2253,0)+IF(IncludeDeal4,Spreadsheet9.2!W3255,0)","v":-2884535.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X249,0)+IF(IncludeDeal1,Spreadsheet9.2!X1251,0)+IF(IncludeDeal2,Spreadsheet9.2!X2253,0)+IF(IncludeDeal4,Spreadsheet9.2!X3255,0)","v":-2860075.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y249,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1251,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2253,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3255,0)","v":-2043598.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z249,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1251,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2253,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3255,0)","v":-2206000.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA249,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3255,0)","v":-2361688},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB249,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3255,0)","v":-2476877.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC249,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3255,0)","v":-2424991.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD249,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3255,0)","v":-2589630.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE249,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3255,0)","v":-2243372.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF249,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3255,0)","v":-2196034.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG249,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3255,0)","v":-2207897.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH249,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3255,0)","v":-2505710.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI249,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3255,0)","v":-2421925.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ249,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3255,0)","v":-2398918.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK249,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3255,0)","v":-2421635.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL249,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3255,0)","v":-2431534.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM249,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3255,0)","v":-2489743.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN249,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3255,0)","v":-2370958},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO249,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3255,0)","v":-2278979.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP249,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3255,0)","v":-2212737.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ249,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3255,0)","v":-1963653.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR249,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3255,0)","v":-1860840.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS249,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3255,0)","v":-1695890.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT249,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3255,0)","v":-1599765.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU249,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3255,0)","v":-1581876.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV249,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3255,0)","v":-1537533.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW249,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3255,0)","v":-1124694.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX249,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3255,0)","v":-979796.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY249,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3255,0)","v":-844681.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ249,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1251,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2253,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3255,0)","v":-769280.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA249,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3255,0)","v":-818286},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB249,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3255,0)","v":-893344.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC249,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3255,0)","v":-553092.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD249,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3255,0)","v":-595906.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE249,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3255,0)","v":-623426.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF249,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3255,0)","v":-663804.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG249,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3255,0)","v":-692771.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH249,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3255,0)","v":-766354.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI249,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3255,0)","v":-364546.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ249,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3255,0)","v":-366170.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK249,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3255,0)","v":-368310.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL249,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3255,0)","v":-369448.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM249,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3255,0)","v":-372360.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN249,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3255,0)","v":-374958.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO249,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1251,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2253,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3255,0)","v":-377587.8}]
[null,"Simulation 216",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C250,0)+IF(IncludeDeal1,Spreadsheet9.2!C1252,0)+IF(IncludeDeal2,Spreadsheet9.2!C2254,0)+IF(IncludeDeal4,Spreadsheet9.2!C3256,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E250,0)+IF(IncludeDeal1,Spreadsheet9.2!E1252,0)+IF(IncludeDeal2,Spreadsheet9.2!E2254,0)+IF(IncludeDeal4,Spreadsheet9.2!E3256,0)","v":832904.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F250,0)+IF(IncludeDeal1,Spreadsheet9.2!F1252,0)+IF(IncludeDeal2,Spreadsheet9.2!F2254,0)+IF(IncludeDeal4,Spreadsheet9.2!F3256,0)","v":356989.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G250,0)+IF(IncludeDeal1,Spreadsheet9.2!G1252,0)+IF(IncludeDeal2,Spreadsheet9.2!G2254,0)+IF(IncludeDeal4,Spreadsheet9.2!G3256,0)","v":672117},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H250,0)+IF(IncludeDeal1,Spreadsheet9.2!H1252,0)+IF(IncludeDeal2,Spreadsheet9.2!H2254,0)+IF(IncludeDeal4,Spreadsheet9.2!H3256,0)","v":157397.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I250,0)+IF(IncludeDeal1,Spreadsheet9.2!I1252,0)+IF(IncludeDeal2,Spreadsheet9.2!I2254,0)+IF(IncludeDeal4,Spreadsheet9.2!I3256,0)","v":-633993.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J250,0)+IF(IncludeDeal1,Spreadsheet9.2!J1252,0)+IF(IncludeDeal2,Spreadsheet9.2!J2254,0)+IF(IncludeDeal4,Spreadsheet9.2!J3256,0)","v":-1554245},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K250,0)+IF(IncludeDeal1,Spreadsheet9.2!K1252,0)+IF(IncludeDeal2,Spreadsheet9.2!K2254,0)+IF(IncludeDeal4,Spreadsheet9.2!K3256,0)","v":-1591152.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L250,0)+IF(IncludeDeal1,Spreadsheet9.2!L1252,0)+IF(IncludeDeal2,Spreadsheet9.2!L2254,0)+IF(IncludeDeal4,Spreadsheet9.2!L3256,0)","v":-2067078.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M250,0)+IF(IncludeDeal1,Spreadsheet9.2!M1252,0)+IF(IncludeDeal2,Spreadsheet9.2!M2254,0)+IF(IncludeDeal4,Spreadsheet9.2!M3256,0)","v":-976323.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N250,0)+IF(IncludeDeal1,Spreadsheet9.2!N1252,0)+IF(IncludeDeal2,Spreadsheet9.2!N2254,0)+IF(IncludeDeal4,Spreadsheet9.2!N3256,0)","v":-99743.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O250,0)+IF(IncludeDeal1,Spreadsheet9.2!O1252,0)+IF(IncludeDeal2,Spreadsheet9.2!O2254,0)+IF(IncludeDeal4,Spreadsheet9.2!O3256,0)","v":-513892.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P250,0)+IF(IncludeDeal1,Spreadsheet9.2!P1252,0)+IF(IncludeDeal2,Spreadsheet9.2!P2254,0)+IF(IncludeDeal4,Spreadsheet9.2!P3256,0)","v":-246932.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q250,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1252,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2254,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3256,0)","v":-463997.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R250,0)+IF(IncludeDeal1,Spreadsheet9.2!R1252,0)+IF(IncludeDeal2,Spreadsheet9.2!R2254,0)+IF(IncludeDeal4,Spreadsheet9.2!R3256,0)","v":-339310.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S250,0)+IF(IncludeDeal1,Spreadsheet9.2!S1252,0)+IF(IncludeDeal2,Spreadsheet9.2!S2254,0)+IF(IncludeDeal4,Spreadsheet9.2!S3256,0)","v":-634350.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T250,0)+IF(IncludeDeal1,Spreadsheet9.2!T1252,0)+IF(IncludeDeal2,Spreadsheet9.2!T2254,0)+IF(IncludeDeal4,Spreadsheet9.2!T3256,0)","v":-778374.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U250,0)+IF(IncludeDeal1,Spreadsheet9.2!U1252,0)+IF(IncludeDeal2,Spreadsheet9.2!U2254,0)+IF(IncludeDeal4,Spreadsheet9.2!U3256,0)","v":-1228856.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V250,0)+IF(IncludeDeal1,Spreadsheet9.2!V1252,0)+IF(IncludeDeal2,Spreadsheet9.2!V2254,0)+IF(IncludeDeal4,Spreadsheet9.2!V3256,0)","v":-2044149.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W250,0)+IF(IncludeDeal1,Spreadsheet9.2!W1252,0)+IF(IncludeDeal2,Spreadsheet9.2!W2254,0)+IF(IncludeDeal4,Spreadsheet9.2!W3256,0)","v":-1976114.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X250,0)+IF(IncludeDeal1,Spreadsheet9.2!X1252,0)+IF(IncludeDeal2,Spreadsheet9.2!X2254,0)+IF(IncludeDeal4,Spreadsheet9.2!X3256,0)","v":-2461931.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y250,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1252,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2254,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3256,0)","v":-2495633.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z250,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1252,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2254,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3256,0)","v":-2201239.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA250,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3256,0)","v":-2774581.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB250,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3256,0)","v":-2710464.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC250,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3256,0)","v":-2794717.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD250,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3256,0)","v":-2779191.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE250,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3256,0)","v":-2609418.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF250,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3256,0)","v":-2590568.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG250,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3256,0)","v":-2508281.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH250,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3256,0)","v":-2322802},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI250,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3256,0)","v":-2141109.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ250,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3256,0)","v":-2009174.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK250,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3256,0)","v":-2112807},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL250,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3256,0)","v":-2115046.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM250,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3256,0)","v":-2027940.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN250,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3256,0)","v":-1901485.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO250,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3256,0)","v":-1795285.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP250,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3256,0)","v":-1783397.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ250,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3256,0)","v":-1587537.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR250,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3256,0)","v":-1327633.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS250,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3256,0)","v":-1195761.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT250,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3256,0)","v":-1031175.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU250,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3256,0)","v":-968103},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV250,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3256,0)","v":-932028.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW250,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3256,0)","v":-567426.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX250,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3256,0)","v":-413299},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY250,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3256,0)","v":-72483.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ250,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1252,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2254,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3256,0)","v":-11698.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA250,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3256,0)","v":101119.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB250,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3256,0)","v":124172.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC250,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3256,0)","v":253220.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD250,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3256,0)","v":169245.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE250,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3256,0)","v":136279.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF250,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3256,0)","v":31271},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG250,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3256,0)","v":-83311.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH250,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3256,0)","v":-189669.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI250,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3256,0)","v":-140025.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ250,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3256,0)","v":-144178.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK250,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3256,0)","v":-149481},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL250,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3256,0)","v":-154144.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM250,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3256,0)","v":-159598.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN250,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3256,0)","v":-165536.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO250,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1252,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2254,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3256,0)","v":-168480.8}]
[null,"Simulation 217",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C251,0)+IF(IncludeDeal1,Spreadsheet9.2!C1253,0)+IF(IncludeDeal2,Spreadsheet9.2!C2255,0)+IF(IncludeDeal4,Spreadsheet9.2!C3257,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E251,0)+IF(IncludeDeal1,Spreadsheet9.2!E1253,0)+IF(IncludeDeal2,Spreadsheet9.2!E2255,0)+IF(IncludeDeal4,Spreadsheet9.2!E3257,0)","v":-360267.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F251,0)+IF(IncludeDeal1,Spreadsheet9.2!F1253,0)+IF(IncludeDeal2,Spreadsheet9.2!F2255,0)+IF(IncludeDeal4,Spreadsheet9.2!F3257,0)","v":463625.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G251,0)+IF(IncludeDeal1,Spreadsheet9.2!G1253,0)+IF(IncludeDeal2,Spreadsheet9.2!G2255,0)+IF(IncludeDeal4,Spreadsheet9.2!G3257,0)","v":-387926.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H251,0)+IF(IncludeDeal1,Spreadsheet9.2!H1253,0)+IF(IncludeDeal2,Spreadsheet9.2!H2255,0)+IF(IncludeDeal4,Spreadsheet9.2!H3257,0)","v":-988471.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I251,0)+IF(IncludeDeal1,Spreadsheet9.2!I1253,0)+IF(IncludeDeal2,Spreadsheet9.2!I2255,0)+IF(IncludeDeal4,Spreadsheet9.2!I3257,0)","v":-662059},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J251,0)+IF(IncludeDeal1,Spreadsheet9.2!J1253,0)+IF(IncludeDeal2,Spreadsheet9.2!J2255,0)+IF(IncludeDeal4,Spreadsheet9.2!J3257,0)","v":-1198941.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K251,0)+IF(IncludeDeal1,Spreadsheet9.2!K1253,0)+IF(IncludeDeal2,Spreadsheet9.2!K2255,0)+IF(IncludeDeal4,Spreadsheet9.2!K3257,0)","v":-1679370.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L251,0)+IF(IncludeDeal1,Spreadsheet9.2!L1253,0)+IF(IncludeDeal2,Spreadsheet9.2!L2255,0)+IF(IncludeDeal4,Spreadsheet9.2!L3257,0)","v":-1128752.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M251,0)+IF(IncludeDeal1,Spreadsheet9.2!M1253,0)+IF(IncludeDeal2,Spreadsheet9.2!M2255,0)+IF(IncludeDeal4,Spreadsheet9.2!M3257,0)","v":-864044.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N251,0)+IF(IncludeDeal1,Spreadsheet9.2!N1253,0)+IF(IncludeDeal2,Spreadsheet9.2!N2255,0)+IF(IncludeDeal4,Spreadsheet9.2!N3257,0)","v":-881762.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O251,0)+IF(IncludeDeal1,Spreadsheet9.2!O1253,0)+IF(IncludeDeal2,Spreadsheet9.2!O2255,0)+IF(IncludeDeal4,Spreadsheet9.2!O3257,0)","v":-1906169.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P251,0)+IF(IncludeDeal1,Spreadsheet9.2!P1253,0)+IF(IncludeDeal2,Spreadsheet9.2!P2255,0)+IF(IncludeDeal4,Spreadsheet9.2!P3257,0)","v":-1730805.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q251,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1253,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2255,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3257,0)","v":-1980805.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R251,0)+IF(IncludeDeal1,Spreadsheet9.2!R1253,0)+IF(IncludeDeal2,Spreadsheet9.2!R2255,0)+IF(IncludeDeal4,Spreadsheet9.2!R3257,0)","v":-2088164.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S251,0)+IF(IncludeDeal1,Spreadsheet9.2!S1253,0)+IF(IncludeDeal2,Spreadsheet9.2!S2255,0)+IF(IncludeDeal4,Spreadsheet9.2!S3257,0)","v":-2139125.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T251,0)+IF(IncludeDeal1,Spreadsheet9.2!T1253,0)+IF(IncludeDeal2,Spreadsheet9.2!T2255,0)+IF(IncludeDeal4,Spreadsheet9.2!T3257,0)","v":-1162335.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U251,0)+IF(IncludeDeal1,Spreadsheet9.2!U1253,0)+IF(IncludeDeal2,Spreadsheet9.2!U2255,0)+IF(IncludeDeal4,Spreadsheet9.2!U3257,0)","v":-2131474.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V251,0)+IF(IncludeDeal1,Spreadsheet9.2!V1253,0)+IF(IncludeDeal2,Spreadsheet9.2!V2255,0)+IF(IncludeDeal4,Spreadsheet9.2!V3257,0)","v":-1869226.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W251,0)+IF(IncludeDeal1,Spreadsheet9.2!W1253,0)+IF(IncludeDeal2,Spreadsheet9.2!W2255,0)+IF(IncludeDeal4,Spreadsheet9.2!W3257,0)","v":-1760262.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X251,0)+IF(IncludeDeal1,Spreadsheet9.2!X1253,0)+IF(IncludeDeal2,Spreadsheet9.2!X2255,0)+IF(IncludeDeal4,Spreadsheet9.2!X3257,0)","v":-1004670.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y251,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1253,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2255,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3257,0)","v":-1703486.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z251,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1253,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2255,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3257,0)","v":-1764212.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA251,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3257,0)","v":-739482.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB251,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3257,0)","v":-1244337.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC251,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3257,0)","v":-424277},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD251,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3257,0)","v":-1085745.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE251,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3257,0)","v":-1043664.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF251,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3257,0)","v":-982818.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG251,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3257,0)","v":229479.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH251,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3257,0)","v":-498970.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI251,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3257,0)","v":-1013707.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ251,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3257,0)","v":-1867192.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK251,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3257,0)","v":-1621673.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL251,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3257,0)","v":-1785206.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM251,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3257,0)","v":-2233279.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN251,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3257,0)","v":-2357825.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO251,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3257,0)","v":-2326005.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP251,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3257,0)","v":-2270131},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ251,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3257,0)","v":-1789558.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR251,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3257,0)","v":-1684803.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS251,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3257,0)","v":-1455690.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT251,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3257,0)","v":-1376246.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU251,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3257,0)","v":-1441516.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV251,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3257,0)","v":-1301747.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW251,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3257,0)","v":-742190.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX251,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3257,0)","v":-665386.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY251,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3257,0)","v":-564072.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ251,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1253,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2255,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3257,0)","v":-576327},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA251,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3257,0)","v":-586229.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB251,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3257,0)","v":-580956.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC251,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3257,0)","v":-270402.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD251,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3257,0)","v":-337714.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE251,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3257,0)","v":-379130.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF251,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3257,0)","v":-489664.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG251,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3257,0)","v":-543184.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH251,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3257,0)","v":-598754.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI251,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3257,0)","v":-288574.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ251,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3257,0)","v":-292951.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK251,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3257,0)","v":-298047.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL251,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3257,0)","v":-302648.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM251,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3257,0)","v":-305537.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN251,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3257,0)","v":-307895.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO251,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1253,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2255,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3257,0)","v":-310062.40000000002}]
[null,"Simulation 218",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C252,0)+IF(IncludeDeal1,Spreadsheet9.2!C1254,0)+IF(IncludeDeal2,Spreadsheet9.2!C2256,0)+IF(IncludeDeal4,Spreadsheet9.2!C3258,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E252,0)+IF(IncludeDeal1,Spreadsheet9.2!E1254,0)+IF(IncludeDeal2,Spreadsheet9.2!E2256,0)+IF(IncludeDeal4,Spreadsheet9.2!E3258,0)","v":-194757.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F252,0)+IF(IncludeDeal1,Spreadsheet9.2!F1254,0)+IF(IncludeDeal2,Spreadsheet9.2!F2256,0)+IF(IncludeDeal4,Spreadsheet9.2!F3258,0)","v":348420.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G252,0)+IF(IncludeDeal1,Spreadsheet9.2!G1254,0)+IF(IncludeDeal2,Spreadsheet9.2!G2256,0)+IF(IncludeDeal4,Spreadsheet9.2!G3258,0)","v":167554.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H252,0)+IF(IncludeDeal1,Spreadsheet9.2!H1254,0)+IF(IncludeDeal2,Spreadsheet9.2!H2256,0)+IF(IncludeDeal4,Spreadsheet9.2!H3258,0)","v":-638743.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I252,0)+IF(IncludeDeal1,Spreadsheet9.2!I1254,0)+IF(IncludeDeal2,Spreadsheet9.2!I2256,0)+IF(IncludeDeal4,Spreadsheet9.2!I3258,0)","v":-23537.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J252,0)+IF(IncludeDeal1,Spreadsheet9.2!J1254,0)+IF(IncludeDeal2,Spreadsheet9.2!J2256,0)+IF(IncludeDeal4,Spreadsheet9.2!J3258,0)","v":177668.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K252,0)+IF(IncludeDeal1,Spreadsheet9.2!K1254,0)+IF(IncludeDeal2,Spreadsheet9.2!K2256,0)+IF(IncludeDeal4,Spreadsheet9.2!K3258,0)","v":-1574471.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L252,0)+IF(IncludeDeal1,Spreadsheet9.2!L1254,0)+IF(IncludeDeal2,Spreadsheet9.2!L2256,0)+IF(IncludeDeal4,Spreadsheet9.2!L3258,0)","v":-1438228.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M252,0)+IF(IncludeDeal1,Spreadsheet9.2!M1254,0)+IF(IncludeDeal2,Spreadsheet9.2!M2256,0)+IF(IncludeDeal4,Spreadsheet9.2!M3258,0)","v":-1415441.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N252,0)+IF(IncludeDeal1,Spreadsheet9.2!N1254,0)+IF(IncludeDeal2,Spreadsheet9.2!N2256,0)+IF(IncludeDeal4,Spreadsheet9.2!N3258,0)","v":-1736151.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O252,0)+IF(IncludeDeal1,Spreadsheet9.2!O1254,0)+IF(IncludeDeal2,Spreadsheet9.2!O2256,0)+IF(IncludeDeal4,Spreadsheet9.2!O3258,0)","v":-1793742.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P252,0)+IF(IncludeDeal1,Spreadsheet9.2!P1254,0)+IF(IncludeDeal2,Spreadsheet9.2!P2256,0)+IF(IncludeDeal4,Spreadsheet9.2!P3258,0)","v":-263486.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q252,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1254,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2256,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3258,0)","v":-133123},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R252,0)+IF(IncludeDeal1,Spreadsheet9.2!R1254,0)+IF(IncludeDeal2,Spreadsheet9.2!R2256,0)+IF(IncludeDeal4,Spreadsheet9.2!R3258,0)","v":-1059170.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S252,0)+IF(IncludeDeal1,Spreadsheet9.2!S1254,0)+IF(IncludeDeal2,Spreadsheet9.2!S2256,0)+IF(IncludeDeal4,Spreadsheet9.2!S3258,0)","v":-535734.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T252,0)+IF(IncludeDeal1,Spreadsheet9.2!T1254,0)+IF(IncludeDeal2,Spreadsheet9.2!T2256,0)+IF(IncludeDeal4,Spreadsheet9.2!T3258,0)","v":-279537.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U252,0)+IF(IncludeDeal1,Spreadsheet9.2!U1254,0)+IF(IncludeDeal2,Spreadsheet9.2!U2256,0)+IF(IncludeDeal4,Spreadsheet9.2!U3258,0)","v":-57710.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V252,0)+IF(IncludeDeal1,Spreadsheet9.2!V1254,0)+IF(IncludeDeal2,Spreadsheet9.2!V2256,0)+IF(IncludeDeal4,Spreadsheet9.2!V3258,0)","v":5731},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W252,0)+IF(IncludeDeal1,Spreadsheet9.2!W1254,0)+IF(IncludeDeal2,Spreadsheet9.2!W2256,0)+IF(IncludeDeal4,Spreadsheet9.2!W3258,0)","v":529002.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X252,0)+IF(IncludeDeal1,Spreadsheet9.2!X1254,0)+IF(IncludeDeal2,Spreadsheet9.2!X2256,0)+IF(IncludeDeal4,Spreadsheet9.2!X3258,0)","v":876837.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y252,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1254,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2256,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3258,0)","v":1336879.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z252,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1254,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2256,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3258,0)","v":114150.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA252,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3258,0)","v":217076.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB252,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3258,0)","v":-378217.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC252,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3258,0)","v":-102899.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD252,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3258,0)","v":-682331.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE252,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3258,0)","v":-547598.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF252,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3258,0)","v":-216636.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG252,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3258,0)","v":-327663.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH252,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3258,0)","v":-1748511.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI252,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3258,0)","v":-2093875.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ252,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3258,0)","v":-1458637.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK252,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3258,0)","v":-752239.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL252,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3258,0)","v":-1142522.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM252,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3258,0)","v":-740043.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN252,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3258,0)","v":-1122888.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO252,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3258,0)","v":-1764882.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP252,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3258,0)","v":-1707974.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ252,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3258,0)","v":-1020988.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR252,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3258,0)","v":-884542.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS252,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3258,0)","v":-595421.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT252,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3258,0)","v":-192454.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU252,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3258,0)","v":-584840.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV252,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3258,0)","v":-877080.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW252,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3258,0)","v":-534519.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX252,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3258,0)","v":-636798.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY252,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3258,0)","v":-503138.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ252,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1254,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2256,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3258,0)","v":-535765.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA252,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3258,0)","v":-449733.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB252,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3258,0)","v":-465064.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC252,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3258,0)","v":-132401.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD252,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3258,0)","v":-296215.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE252,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3258,0)","v":-369508.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF252,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3258,0)","v":-445881.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG252,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3258,0)","v":-565767.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH252,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3258,0)","v":-648625},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI252,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3258,0)","v":-329936.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ252,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3258,0)","v":-333140.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK252,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3258,0)","v":-338042.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL252,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3258,0)","v":-342553.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM252,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3258,0)","v":-345755},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN252,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3258,0)","v":-349296.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO252,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1254,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2256,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3258,0)","v":-352075.5}]
[null,"Simulation 219",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C253,0)+IF(IncludeDeal1,Spreadsheet9.2!C1255,0)+IF(IncludeDeal2,Spreadsheet9.2!C2257,0)+IF(IncludeDeal4,Spreadsheet9.2!C3259,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E253,0)+IF(IncludeDeal1,Spreadsheet9.2!E1255,0)+IF(IncludeDeal2,Spreadsheet9.2!E2257,0)+IF(IncludeDeal4,Spreadsheet9.2!E3259,0)","v":-392077.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F253,0)+IF(IncludeDeal1,Spreadsheet9.2!F1255,0)+IF(IncludeDeal2,Spreadsheet9.2!F2257,0)+IF(IncludeDeal4,Spreadsheet9.2!F3259,0)","v":-688464.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G253,0)+IF(IncludeDeal1,Spreadsheet9.2!G1255,0)+IF(IncludeDeal2,Spreadsheet9.2!G2257,0)+IF(IncludeDeal4,Spreadsheet9.2!G3259,0)","v":-1436037.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H253,0)+IF(IncludeDeal1,Spreadsheet9.2!H1255,0)+IF(IncludeDeal2,Spreadsheet9.2!H2257,0)+IF(IncludeDeal4,Spreadsheet9.2!H3259,0)","v":-1534169.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I253,0)+IF(IncludeDeal1,Spreadsheet9.2!I1255,0)+IF(IncludeDeal2,Spreadsheet9.2!I2257,0)+IF(IncludeDeal4,Spreadsheet9.2!I3259,0)","v":-1446574.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J253,0)+IF(IncludeDeal1,Spreadsheet9.2!J1255,0)+IF(IncludeDeal2,Spreadsheet9.2!J2257,0)+IF(IncludeDeal4,Spreadsheet9.2!J3259,0)","v":-1574999.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K253,0)+IF(IncludeDeal1,Spreadsheet9.2!K1255,0)+IF(IncludeDeal2,Spreadsheet9.2!K2257,0)+IF(IncludeDeal4,Spreadsheet9.2!K3259,0)","v":-1901298.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L253,0)+IF(IncludeDeal1,Spreadsheet9.2!L1255,0)+IF(IncludeDeal2,Spreadsheet9.2!L2257,0)+IF(IncludeDeal4,Spreadsheet9.2!L3259,0)","v":-2187944.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M253,0)+IF(IncludeDeal1,Spreadsheet9.2!M1255,0)+IF(IncludeDeal2,Spreadsheet9.2!M2257,0)+IF(IncludeDeal4,Spreadsheet9.2!M3259,0)","v":-2684792.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N253,0)+IF(IncludeDeal1,Spreadsheet9.2!N1255,0)+IF(IncludeDeal2,Spreadsheet9.2!N2257,0)+IF(IncludeDeal4,Spreadsheet9.2!N3259,0)","v":-2872722.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O253,0)+IF(IncludeDeal1,Spreadsheet9.2!O1255,0)+IF(IncludeDeal2,Spreadsheet9.2!O2257,0)+IF(IncludeDeal4,Spreadsheet9.2!O3259,0)","v":-2406398.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P253,0)+IF(IncludeDeal1,Spreadsheet9.2!P1255,0)+IF(IncludeDeal2,Spreadsheet9.2!P2257,0)+IF(IncludeDeal4,Spreadsheet9.2!P3259,0)","v":-2370020},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q253,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1255,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2257,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3259,0)","v":-3094251.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R253,0)+IF(IncludeDeal1,Spreadsheet9.2!R1255,0)+IF(IncludeDeal2,Spreadsheet9.2!R2257,0)+IF(IncludeDeal4,Spreadsheet9.2!R3259,0)","v":-3374304.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S253,0)+IF(IncludeDeal1,Spreadsheet9.2!S1255,0)+IF(IncludeDeal2,Spreadsheet9.2!S2257,0)+IF(IncludeDeal4,Spreadsheet9.2!S3259,0)","v":-3181274.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T253,0)+IF(IncludeDeal1,Spreadsheet9.2!T1255,0)+IF(IncludeDeal2,Spreadsheet9.2!T2257,0)+IF(IncludeDeal4,Spreadsheet9.2!T3259,0)","v":-3473449.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U253,0)+IF(IncludeDeal1,Spreadsheet9.2!U1255,0)+IF(IncludeDeal2,Spreadsheet9.2!U2257,0)+IF(IncludeDeal4,Spreadsheet9.2!U3259,0)","v":-3523507.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V253,0)+IF(IncludeDeal1,Spreadsheet9.2!V1255,0)+IF(IncludeDeal2,Spreadsheet9.2!V2257,0)+IF(IncludeDeal4,Spreadsheet9.2!V3259,0)","v":-3538883.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W253,0)+IF(IncludeDeal1,Spreadsheet9.2!W1255,0)+IF(IncludeDeal2,Spreadsheet9.2!W2257,0)+IF(IncludeDeal4,Spreadsheet9.2!W3259,0)","v":-3526976},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X253,0)+IF(IncludeDeal1,Spreadsheet9.2!X1255,0)+IF(IncludeDeal2,Spreadsheet9.2!X2257,0)+IF(IncludeDeal4,Spreadsheet9.2!X3259,0)","v":-3325149.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y253,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1255,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2257,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3259,0)","v":-3222900.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z253,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1255,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2257,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3259,0)","v":-3175150.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA253,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3259,0)","v":-3098842.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB253,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3259,0)","v":-2972632.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC253,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3259,0)","v":-3054220.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD253,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3259,0)","v":-2866595.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE253,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3259,0)","v":-2248046.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF253,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3259,0)","v":-1287224.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG253,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3259,0)","v":-1814076.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH253,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3259,0)","v":-1235463.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI253,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3259,0)","v":-1029551.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ253,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3259,0)","v":-1146267},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK253,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3259,0)","v":-243687.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL253,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3259,0)","v":-525139.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM253,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3259,0)","v":728144.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN253,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3259,0)","v":135619},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO253,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3259,0)","v":-627666.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP253,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3259,0)","v":77250.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ253,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3259,0)","v":435095.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR253,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3259,0)","v":207476.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS253,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3259,0)","v":1116445.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT253,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3259,0)","v":317069.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU253,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3259,0)","v":34985.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV253,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3259,0)","v":203739.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW253,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3259,0)","v":95894.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX253,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3259,0)","v":137915.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY253,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3259,0)","v":217114.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ253,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1255,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2257,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3259,0)","v":-29797.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA253,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3259,0)","v":-141763},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB253,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3259,0)","v":-416596.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC253,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3259,0)","v":-277582.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD253,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3259,0)","v":-411146.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE253,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3259,0)","v":-500608.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF253,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3259,0)","v":-599516.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG253,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3259,0)","v":-693419.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH253,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3259,0)","v":-788501.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI253,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3259,0)","v":-393150.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ253,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3259,0)","v":-397064.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK253,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3259,0)","v":-402680.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL253,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3259,0)","v":-407032.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM253,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3259,0)","v":-409909.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN253,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3259,0)","v":-414155.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO253,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1255,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2257,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3259,0)","v":-415959.8}]
[null,"Simulation 220",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C254,0)+IF(IncludeDeal1,Spreadsheet9.2!C1256,0)+IF(IncludeDeal2,Spreadsheet9.2!C2258,0)+IF(IncludeDeal4,Spreadsheet9.2!C3260,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E254,0)+IF(IncludeDeal1,Spreadsheet9.2!E1256,0)+IF(IncludeDeal2,Spreadsheet9.2!E2258,0)+IF(IncludeDeal4,Spreadsheet9.2!E3260,0)","v":298459.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F254,0)+IF(IncludeDeal1,Spreadsheet9.2!F1256,0)+IF(IncludeDeal2,Spreadsheet9.2!F2258,0)+IF(IncludeDeal4,Spreadsheet9.2!F3260,0)","v":1548647.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G254,0)+IF(IncludeDeal1,Spreadsheet9.2!G1256,0)+IF(IncludeDeal2,Spreadsheet9.2!G2258,0)+IF(IncludeDeal4,Spreadsheet9.2!G3260,0)","v":2091517.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H254,0)+IF(IncludeDeal1,Spreadsheet9.2!H1256,0)+IF(IncludeDeal2,Spreadsheet9.2!H2258,0)+IF(IncludeDeal4,Spreadsheet9.2!H3260,0)","v":2639532.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I254,0)+IF(IncludeDeal1,Spreadsheet9.2!I1256,0)+IF(IncludeDeal2,Spreadsheet9.2!I2258,0)+IF(IncludeDeal4,Spreadsheet9.2!I3260,0)","v":-251087.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J254,0)+IF(IncludeDeal1,Spreadsheet9.2!J1256,0)+IF(IncludeDeal2,Spreadsheet9.2!J2258,0)+IF(IncludeDeal4,Spreadsheet9.2!J3260,0)","v":-997304.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K254,0)+IF(IncludeDeal1,Spreadsheet9.2!K1256,0)+IF(IncludeDeal2,Spreadsheet9.2!K2258,0)+IF(IncludeDeal4,Spreadsheet9.2!K3260,0)","v":-1643731.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L254,0)+IF(IncludeDeal1,Spreadsheet9.2!L1256,0)+IF(IncludeDeal2,Spreadsheet9.2!L2258,0)+IF(IncludeDeal4,Spreadsheet9.2!L3260,0)","v":-1304516.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M254,0)+IF(IncludeDeal1,Spreadsheet9.2!M1256,0)+IF(IncludeDeal2,Spreadsheet9.2!M2258,0)+IF(IncludeDeal4,Spreadsheet9.2!M3260,0)","v":-621631},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N254,0)+IF(IncludeDeal1,Spreadsheet9.2!N1256,0)+IF(IncludeDeal2,Spreadsheet9.2!N2258,0)+IF(IncludeDeal4,Spreadsheet9.2!N3260,0)","v":-781451.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O254,0)+IF(IncludeDeal1,Spreadsheet9.2!O1256,0)+IF(IncludeDeal2,Spreadsheet9.2!O2258,0)+IF(IncludeDeal4,Spreadsheet9.2!O3260,0)","v":-303891.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P254,0)+IF(IncludeDeal1,Spreadsheet9.2!P1256,0)+IF(IncludeDeal2,Spreadsheet9.2!P2258,0)+IF(IncludeDeal4,Spreadsheet9.2!P3260,0)","v":-1105144.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q254,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1256,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2258,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3260,0)","v":-1597674.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R254,0)+IF(IncludeDeal1,Spreadsheet9.2!R1256,0)+IF(IncludeDeal2,Spreadsheet9.2!R2258,0)+IF(IncludeDeal4,Spreadsheet9.2!R3260,0)","v":-2421891.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S254,0)+IF(IncludeDeal1,Spreadsheet9.2!S1256,0)+IF(IncludeDeal2,Spreadsheet9.2!S2258,0)+IF(IncludeDeal4,Spreadsheet9.2!S3260,0)","v":-2103894.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T254,0)+IF(IncludeDeal1,Spreadsheet9.2!T1256,0)+IF(IncludeDeal2,Spreadsheet9.2!T2258,0)+IF(IncludeDeal4,Spreadsheet9.2!T3260,0)","v":-2146454.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U254,0)+IF(IncludeDeal1,Spreadsheet9.2!U1256,0)+IF(IncludeDeal2,Spreadsheet9.2!U2258,0)+IF(IncludeDeal4,Spreadsheet9.2!U3260,0)","v":-1678632.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V254,0)+IF(IncludeDeal1,Spreadsheet9.2!V1256,0)+IF(IncludeDeal2,Spreadsheet9.2!V2258,0)+IF(IncludeDeal4,Spreadsheet9.2!V3260,0)","v":-1284606.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W254,0)+IF(IncludeDeal1,Spreadsheet9.2!W1256,0)+IF(IncludeDeal2,Spreadsheet9.2!W2258,0)+IF(IncludeDeal4,Spreadsheet9.2!W3260,0)","v":-1315004.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X254,0)+IF(IncludeDeal1,Spreadsheet9.2!X1256,0)+IF(IncludeDeal2,Spreadsheet9.2!X2258,0)+IF(IncludeDeal4,Spreadsheet9.2!X3260,0)","v":-1349287.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y254,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1256,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2258,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3260,0)","v":-1246466.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z254,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1256,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2258,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3260,0)","v":-1681828.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA254,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3260,0)","v":-1829678.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB254,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3260,0)","v":-1754113.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC254,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3260,0)","v":-577274.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD254,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3260,0)","v":-1177311.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE254,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3260,0)","v":-880198.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF254,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3260,0)","v":-1081889.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG254,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3260,0)","v":-1279231.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH254,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3260,0)","v":-2035794.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI254,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3260,0)","v":-2238561.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ254,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3260,0)","v":-2472596.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK254,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3260,0)","v":-1919222.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL254,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3260,0)","v":-2197706.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM254,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3260,0)","v":-2119745},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN254,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3260,0)","v":-2178681.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO254,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3260,0)","v":-2052649.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP254,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3260,0)","v":-2294478.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ254,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3260,0)","v":-1943345.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR254,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3260,0)","v":-1860864.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS254,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3260,0)","v":-1783940.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT254,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3260,0)","v":-1772237},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU254,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3260,0)","v":-1614077.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV254,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3260,0)","v":-1382529.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW254,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3260,0)","v":-847443.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX254,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3260,0)","v":-893158.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY254,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3260,0)","v":-834798},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ254,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1256,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2258,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3260,0)","v":-716508.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA254,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3260,0)","v":-674802.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB254,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3260,0)","v":-746582},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC254,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3260,0)","v":-366417.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD254,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3260,0)","v":-429678.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE254,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3260,0)","v":-507080.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF254,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3260,0)","v":-534988.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG254,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3260,0)","v":-602761.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH254,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3260,0)","v":-649968.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI254,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3260,0)","v":-331626.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ254,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3260,0)","v":-335386.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK254,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3260,0)","v":-337505.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL254,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3260,0)","v":-340005.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM254,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3260,0)","v":-342878.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN254,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3260,0)","v":-344775},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO254,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1256,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2258,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3260,0)","v":-346657.1}]
[null,"Simulation 221",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C255,0)+IF(IncludeDeal1,Spreadsheet9.2!C1257,0)+IF(IncludeDeal2,Spreadsheet9.2!C2259,0)+IF(IncludeDeal4,Spreadsheet9.2!C3261,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E255,0)+IF(IncludeDeal1,Spreadsheet9.2!E1257,0)+IF(IncludeDeal2,Spreadsheet9.2!E2259,0)+IF(IncludeDeal4,Spreadsheet9.2!E3261,0)","v":138223.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F255,0)+IF(IncludeDeal1,Spreadsheet9.2!F1257,0)+IF(IncludeDeal2,Spreadsheet9.2!F2259,0)+IF(IncludeDeal4,Spreadsheet9.2!F3261,0)","v":116967.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G255,0)+IF(IncludeDeal1,Spreadsheet9.2!G1257,0)+IF(IncludeDeal2,Spreadsheet9.2!G2259,0)+IF(IncludeDeal4,Spreadsheet9.2!G3261,0)","v":29338.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H255,0)+IF(IncludeDeal1,Spreadsheet9.2!H1257,0)+IF(IncludeDeal2,Spreadsheet9.2!H2259,0)+IF(IncludeDeal4,Spreadsheet9.2!H3261,0)","v":-1101543.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I255,0)+IF(IncludeDeal1,Spreadsheet9.2!I1257,0)+IF(IncludeDeal2,Spreadsheet9.2!I2259,0)+IF(IncludeDeal4,Spreadsheet9.2!I3261,0)","v":-1176119.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J255,0)+IF(IncludeDeal1,Spreadsheet9.2!J1257,0)+IF(IncludeDeal2,Spreadsheet9.2!J2259,0)+IF(IncludeDeal4,Spreadsheet9.2!J3261,0)","v":-1318849.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K255,0)+IF(IncludeDeal1,Spreadsheet9.2!K1257,0)+IF(IncludeDeal2,Spreadsheet9.2!K2259,0)+IF(IncludeDeal4,Spreadsheet9.2!K3261,0)","v":-1901383.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L255,0)+IF(IncludeDeal1,Spreadsheet9.2!L1257,0)+IF(IncludeDeal2,Spreadsheet9.2!L2259,0)+IF(IncludeDeal4,Spreadsheet9.2!L3261,0)","v":-2777419.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M255,0)+IF(IncludeDeal1,Spreadsheet9.2!M1257,0)+IF(IncludeDeal2,Spreadsheet9.2!M2259,0)+IF(IncludeDeal4,Spreadsheet9.2!M3261,0)","v":-1739142.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N255,0)+IF(IncludeDeal1,Spreadsheet9.2!N1257,0)+IF(IncludeDeal2,Spreadsheet9.2!N2259,0)+IF(IncludeDeal4,Spreadsheet9.2!N3261,0)","v":-2257831.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O255,0)+IF(IncludeDeal1,Spreadsheet9.2!O1257,0)+IF(IncludeDeal2,Spreadsheet9.2!O2259,0)+IF(IncludeDeal4,Spreadsheet9.2!O3261,0)","v":-2594815.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P255,0)+IF(IncludeDeal1,Spreadsheet9.2!P1257,0)+IF(IncludeDeal2,Spreadsheet9.2!P2259,0)+IF(IncludeDeal4,Spreadsheet9.2!P3261,0)","v":-2410386.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q255,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1257,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2259,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3261,0)","v":-3177698.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R255,0)+IF(IncludeDeal1,Spreadsheet9.2!R1257,0)+IF(IncludeDeal2,Spreadsheet9.2!R2259,0)+IF(IncludeDeal4,Spreadsheet9.2!R3261,0)","v":-3443704.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S255,0)+IF(IncludeDeal1,Spreadsheet9.2!S1257,0)+IF(IncludeDeal2,Spreadsheet9.2!S2259,0)+IF(IncludeDeal4,Spreadsheet9.2!S3261,0)","v":-2488235.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T255,0)+IF(IncludeDeal1,Spreadsheet9.2!T1257,0)+IF(IncludeDeal2,Spreadsheet9.2!T2259,0)+IF(IncludeDeal4,Spreadsheet9.2!T3261,0)","v":-1616594.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U255,0)+IF(IncludeDeal1,Spreadsheet9.2!U1257,0)+IF(IncludeDeal2,Spreadsheet9.2!U2259,0)+IF(IncludeDeal4,Spreadsheet9.2!U3261,0)","v":-1317843.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V255,0)+IF(IncludeDeal1,Spreadsheet9.2!V1257,0)+IF(IncludeDeal2,Spreadsheet9.2!V2259,0)+IF(IncludeDeal4,Spreadsheet9.2!V3261,0)","v":-1998769.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W255,0)+IF(IncludeDeal1,Spreadsheet9.2!W1257,0)+IF(IncludeDeal2,Spreadsheet9.2!W2259,0)+IF(IncludeDeal4,Spreadsheet9.2!W3261,0)","v":-1748147.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X255,0)+IF(IncludeDeal1,Spreadsheet9.2!X1257,0)+IF(IncludeDeal2,Spreadsheet9.2!X2259,0)+IF(IncludeDeal4,Spreadsheet9.2!X3261,0)","v":-1957912.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y255,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1257,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2259,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3261,0)","v":-1904774.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z255,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1257,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2259,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3261,0)","v":-2477897.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA255,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3261,0)","v":-1882408},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB255,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3261,0)","v":-1131910.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC255,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3261,0)","v":-1877697.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD255,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3261,0)","v":-2301932.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE255,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3261,0)","v":-2109799.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF255,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3261,0)","v":-2319003.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG255,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3261,0)","v":-1987579},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH255,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3261,0)","v":-2492665.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI255,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3261,0)","v":-2399910.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ255,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3261,0)","v":-2079576.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK255,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3261,0)","v":-1793374.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL255,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3261,0)","v":-2082379.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM255,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3261,0)","v":-1933123.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN255,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3261,0)","v":-1666549.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO255,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3261,0)","v":-1806550},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP255,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3261,0)","v":-2085938.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ255,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3261,0)","v":-1565470.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR255,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3261,0)","v":-1681753.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS255,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3261,0)","v":-1710230.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT255,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3261,0)","v":-1634268.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU255,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3261,0)","v":-1616765.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV255,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3261,0)","v":-1506078},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW255,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3261,0)","v":-1163259.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX255,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3261,0)","v":-1041570.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY255,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3261,0)","v":-901890.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ255,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1257,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2259,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3261,0)","v":-833784.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA255,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3261,0)","v":-770907.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB255,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3261,0)","v":-730558.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC255,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3261,0)","v":-390566.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD255,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3261,0)","v":-463534.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE255,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3261,0)","v":-498644.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF255,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3261,0)","v":-538048.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG255,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3261,0)","v":-571097.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH255,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3261,0)","v":-676037.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI255,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3261,0)","v":-356126.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ255,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3261,0)","v":-359477.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK255,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3261,0)","v":-363358.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL255,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3261,0)","v":-366685.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM255,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3261,0)","v":-368461.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN255,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3261,0)","v":-371126},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO255,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1257,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2259,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3261,0)","v":-373226.7}]
[null,"Simulation 222",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C256,0)+IF(IncludeDeal1,Spreadsheet9.2!C1258,0)+IF(IncludeDeal2,Spreadsheet9.2!C2260,0)+IF(IncludeDeal4,Spreadsheet9.2!C3262,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E256,0)+IF(IncludeDeal1,Spreadsheet9.2!E1258,0)+IF(IncludeDeal2,Spreadsheet9.2!E2260,0)+IF(IncludeDeal4,Spreadsheet9.2!E3262,0)","v":680599.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F256,0)+IF(IncludeDeal1,Spreadsheet9.2!F1258,0)+IF(IncludeDeal2,Spreadsheet9.2!F2260,0)+IF(IncludeDeal4,Spreadsheet9.2!F3262,0)","v":932525},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G256,0)+IF(IncludeDeal1,Spreadsheet9.2!G1258,0)+IF(IncludeDeal2,Spreadsheet9.2!G2260,0)+IF(IncludeDeal4,Spreadsheet9.2!G3262,0)","v":592906.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H256,0)+IF(IncludeDeal1,Spreadsheet9.2!H1258,0)+IF(IncludeDeal2,Spreadsheet9.2!H2260,0)+IF(IncludeDeal4,Spreadsheet9.2!H3262,0)","v":1185687.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I256,0)+IF(IncludeDeal1,Spreadsheet9.2!I1258,0)+IF(IncludeDeal2,Spreadsheet9.2!I2260,0)+IF(IncludeDeal4,Spreadsheet9.2!I3262,0)","v":2777605.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J256,0)+IF(IncludeDeal1,Spreadsheet9.2!J1258,0)+IF(IncludeDeal2,Spreadsheet9.2!J2260,0)+IF(IncludeDeal4,Spreadsheet9.2!J3262,0)","v":2319263.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K256,0)+IF(IncludeDeal1,Spreadsheet9.2!K1258,0)+IF(IncludeDeal2,Spreadsheet9.2!K2260,0)+IF(IncludeDeal4,Spreadsheet9.2!K3262,0)","v":2474029.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L256,0)+IF(IncludeDeal1,Spreadsheet9.2!L1258,0)+IF(IncludeDeal2,Spreadsheet9.2!L2260,0)+IF(IncludeDeal4,Spreadsheet9.2!L3262,0)","v":613833.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M256,0)+IF(IncludeDeal1,Spreadsheet9.2!M1258,0)+IF(IncludeDeal2,Spreadsheet9.2!M2260,0)+IF(IncludeDeal4,Spreadsheet9.2!M3262,0)","v":-261873.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N256,0)+IF(IncludeDeal1,Spreadsheet9.2!N1258,0)+IF(IncludeDeal2,Spreadsheet9.2!N2260,0)+IF(IncludeDeal4,Spreadsheet9.2!N3262,0)","v":-1080692.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O256,0)+IF(IncludeDeal1,Spreadsheet9.2!O1258,0)+IF(IncludeDeal2,Spreadsheet9.2!O2260,0)+IF(IncludeDeal4,Spreadsheet9.2!O3262,0)","v":-1319555.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P256,0)+IF(IncludeDeal1,Spreadsheet9.2!P1258,0)+IF(IncludeDeal2,Spreadsheet9.2!P2260,0)+IF(IncludeDeal4,Spreadsheet9.2!P3262,0)","v":-1539149.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q256,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1258,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2260,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3262,0)","v":-1922992.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R256,0)+IF(IncludeDeal1,Spreadsheet9.2!R1258,0)+IF(IncludeDeal2,Spreadsheet9.2!R2260,0)+IF(IncludeDeal4,Spreadsheet9.2!R3262,0)","v":-1821322.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S256,0)+IF(IncludeDeal1,Spreadsheet9.2!S1258,0)+IF(IncludeDeal2,Spreadsheet9.2!S2260,0)+IF(IncludeDeal4,Spreadsheet9.2!S3262,0)","v":-2462377.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T256,0)+IF(IncludeDeal1,Spreadsheet9.2!T1258,0)+IF(IncludeDeal2,Spreadsheet9.2!T2260,0)+IF(IncludeDeal4,Spreadsheet9.2!T3262,0)","v":-2673263.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U256,0)+IF(IncludeDeal1,Spreadsheet9.2!U1258,0)+IF(IncludeDeal2,Spreadsheet9.2!U2260,0)+IF(IncludeDeal4,Spreadsheet9.2!U3262,0)","v":-2378699.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V256,0)+IF(IncludeDeal1,Spreadsheet9.2!V1258,0)+IF(IncludeDeal2,Spreadsheet9.2!V2260,0)+IF(IncludeDeal4,Spreadsheet9.2!V3262,0)","v":-2420965.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W256,0)+IF(IncludeDeal1,Spreadsheet9.2!W1258,0)+IF(IncludeDeal2,Spreadsheet9.2!W2260,0)+IF(IncludeDeal4,Spreadsheet9.2!W3262,0)","v":-2422799.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X256,0)+IF(IncludeDeal1,Spreadsheet9.2!X1258,0)+IF(IncludeDeal2,Spreadsheet9.2!X2260,0)+IF(IncludeDeal4,Spreadsheet9.2!X3262,0)","v":-2346491.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y256,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1258,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2260,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3262,0)","v":-2378859.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z256,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1258,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2260,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3262,0)","v":-2564176.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA256,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3262,0)","v":-2336218.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB256,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3262,0)","v":-2341528.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC256,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3262,0)","v":-2359109.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD256,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3262,0)","v":-2494797.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE256,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3262,0)","v":-2304156.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF256,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3262,0)","v":-2434312.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG256,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3262,0)","v":-2501712.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH256,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3262,0)","v":-2477293.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI256,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3262,0)","v":-2382447.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ256,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3262,0)","v":-2229141.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK256,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3262,0)","v":-2340732.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL256,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3262,0)","v":-2304765.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM256,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3262,0)","v":-2083787.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN256,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3262,0)","v":-1922971.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO256,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3262,0)","v":-1688974.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP256,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3262,0)","v":-1555221.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ256,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3262,0)","v":-1510423.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR256,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3262,0)","v":-1483868.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS256,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3262,0)","v":-1253322.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT256,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3262,0)","v":-1046460.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU256,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3262,0)","v":-949421},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV256,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3262,0)","v":-800447.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW256,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3262,0)","v":-749885.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX256,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3262,0)","v":-701721.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY256,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3262,0)","v":-499509.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ256,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1258,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2260,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3262,0)","v":-283003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA256,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3262,0)","v":-37062.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB256,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3262,0)","v":33023.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC256,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3262,0)","v":198835.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD256,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3262,0)","v":74907.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE256,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3262,0)","v":-17250.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF256,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3262,0)","v":-78898.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG256,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3262,0)","v":-143707.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH256,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3262,0)","v":-244613.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI256,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3262,0)","v":-112362.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ256,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3262,0)","v":-116163.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK256,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3262,0)","v":-119410.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL256,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3262,0)","v":-122706.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM256,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3262,0)","v":-126094.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN256,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3262,0)","v":-131383},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO256,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1258,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2260,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3262,0)","v":-133231.79999999999}]
[null,"Simulation 224",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C258,0)+IF(IncludeDeal1,Spreadsheet9.2!C1260,0)+IF(IncludeDeal2,Spreadsheet9.2!C2262,0)+IF(IncludeDeal4,Spreadsheet9.2!C3264,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E258,0)+IF(IncludeDeal1,Spreadsheet9.2!E1260,0)+IF(IncludeDeal2,Spreadsheet9.2!E2262,0)+IF(IncludeDeal4,Spreadsheet9.2!E3264,0)","v":-449564.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F258,0)+IF(IncludeDeal1,Spreadsheet9.2!F1260,0)+IF(IncludeDeal2,Spreadsheet9.2!F2262,0)+IF(IncludeDeal4,Spreadsheet9.2!F3264,0)","v":-1219427.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G258,0)+IF(IncludeDeal1,Spreadsheet9.2!G1260,0)+IF(IncludeDeal2,Spreadsheet9.2!G2262,0)+IF(IncludeDeal4,Spreadsheet9.2!G3264,0)","v":-805320.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H258,0)+IF(IncludeDeal1,Spreadsheet9.2!H1260,0)+IF(IncludeDeal2,Spreadsheet9.2!H2262,0)+IF(IncludeDeal4,Spreadsheet9.2!H3264,0)","v":-977290.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I258,0)+IF(IncludeDeal1,Spreadsheet9.2!I1260,0)+IF(IncludeDeal2,Spreadsheet9.2!I2262,0)+IF(IncludeDeal4,Spreadsheet9.2!I3264,0)","v":43823.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J258,0)+IF(IncludeDeal1,Spreadsheet9.2!J1260,0)+IF(IncludeDeal2,Spreadsheet9.2!J2262,0)+IF(IncludeDeal4,Spreadsheet9.2!J3264,0)","v":926876.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K258,0)+IF(IncludeDeal1,Spreadsheet9.2!K1260,0)+IF(IncludeDeal2,Spreadsheet9.2!K2262,0)+IF(IncludeDeal4,Spreadsheet9.2!K3264,0)","v":-158940.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L258,0)+IF(IncludeDeal1,Spreadsheet9.2!L1260,0)+IF(IncludeDeal2,Spreadsheet9.2!L2262,0)+IF(IncludeDeal4,Spreadsheet9.2!L3264,0)","v":291233.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M258,0)+IF(IncludeDeal1,Spreadsheet9.2!M1260,0)+IF(IncludeDeal2,Spreadsheet9.2!M2262,0)+IF(IncludeDeal4,Spreadsheet9.2!M3264,0)","v":-411259.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N258,0)+IF(IncludeDeal1,Spreadsheet9.2!N1260,0)+IF(IncludeDeal2,Spreadsheet9.2!N2262,0)+IF(IncludeDeal4,Spreadsheet9.2!N3264,0)","v":748729.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O258,0)+IF(IncludeDeal1,Spreadsheet9.2!O1260,0)+IF(IncludeDeal2,Spreadsheet9.2!O2262,0)+IF(IncludeDeal4,Spreadsheet9.2!O3264,0)","v":458133.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P258,0)+IF(IncludeDeal1,Spreadsheet9.2!P1260,0)+IF(IncludeDeal2,Spreadsheet9.2!P2262,0)+IF(IncludeDeal4,Spreadsheet9.2!P3264,0)","v":796007.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q258,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1260,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2262,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3264,0)","v":162814.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R258,0)+IF(IncludeDeal1,Spreadsheet9.2!R1260,0)+IF(IncludeDeal2,Spreadsheet9.2!R2262,0)+IF(IncludeDeal4,Spreadsheet9.2!R3264,0)","v":445843.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S258,0)+IF(IncludeDeal1,Spreadsheet9.2!S1260,0)+IF(IncludeDeal2,Spreadsheet9.2!S2262,0)+IF(IncludeDeal4,Spreadsheet9.2!S3264,0)","v":-29118},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T258,0)+IF(IncludeDeal1,Spreadsheet9.2!T1260,0)+IF(IncludeDeal2,Spreadsheet9.2!T2262,0)+IF(IncludeDeal4,Spreadsheet9.2!T3264,0)","v":-479411.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U258,0)+IF(IncludeDeal1,Spreadsheet9.2!U1260,0)+IF(IncludeDeal2,Spreadsheet9.2!U2262,0)+IF(IncludeDeal4,Spreadsheet9.2!U3264,0)","v":-882777.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V258,0)+IF(IncludeDeal1,Spreadsheet9.2!V1260,0)+IF(IncludeDeal2,Spreadsheet9.2!V2262,0)+IF(IncludeDeal4,Spreadsheet9.2!V3264,0)","v":-329128.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W258,0)+IF(IncludeDeal1,Spreadsheet9.2!W1260,0)+IF(IncludeDeal2,Spreadsheet9.2!W2262,0)+IF(IncludeDeal4,Spreadsheet9.2!W3264,0)","v":-641368.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X258,0)+IF(IncludeDeal1,Spreadsheet9.2!X1260,0)+IF(IncludeDeal2,Spreadsheet9.2!X2262,0)+IF(IncludeDeal4,Spreadsheet9.2!X3264,0)","v":-1501131.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y258,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1260,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2262,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3264,0)","v":-1120461.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z258,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1260,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2262,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3264,0)","v":-761760.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA258,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3264,0)","v":-724401.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB258,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3264,0)","v":150671},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC258,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3264,0)","v":99851.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD258,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3264,0)","v":51625.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE258,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3264,0)","v":393077.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF258,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3264,0)","v":138469.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG258,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3264,0)","v":233623.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH258,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3264,0)","v":247111.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI258,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3264,0)","v":407404.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ258,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3264,0)","v":185053.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK258,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3264,0)","v":67356.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL258,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3264,0)","v":-765163.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM258,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3264,0)","v":-1035070.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN258,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3264,0)","v":-1053115.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO258,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3264,0)","v":-1286847.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP258,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3264,0)","v":-1326281.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ258,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3264,0)","v":-1335247},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR258,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3264,0)","v":-1499269.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS258,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3264,0)","v":-1369455.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT258,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3264,0)","v":-1291418.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU258,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3264,0)","v":-1132293.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV258,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3264,0)","v":-1105088},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW258,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3264,0)","v":-703725.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX258,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3264,0)","v":-639848.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY258,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3264,0)","v":-409725},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ258,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1260,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2262,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3264,0)","v":-374949.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA258,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3264,0)","v":-471606.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB258,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3264,0)","v":-407039.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC258,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3264,0)","v":-144180.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD258,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3264,0)","v":-236078.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE258,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3264,0)","v":-337270.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF258,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3264,0)","v":-423645},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG258,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3264,0)","v":-505770.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH258,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3264,0)","v":-628299.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI258,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3264,0)","v":-346919.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ258,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3264,0)","v":-351315.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK258,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3264,0)","v":-358077.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL258,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3264,0)","v":-362299.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM258,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3264,0)","v":-365634.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN258,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3264,0)","v":-369486.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO258,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1260,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2262,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3264,0)","v":-371297}]
[null,"Simulation 226",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C260,0)+IF(IncludeDeal1,Spreadsheet9.2!C1262,0)+IF(IncludeDeal2,Spreadsheet9.2!C2264,0)+IF(IncludeDeal4,Spreadsheet9.2!C3266,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E260,0)+IF(IncludeDeal1,Spreadsheet9.2!E1262,0)+IF(IncludeDeal2,Spreadsheet9.2!E2264,0)+IF(IncludeDeal4,Spreadsheet9.2!E3266,0)","v":645932.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F260,0)+IF(IncludeDeal1,Spreadsheet9.2!F1262,0)+IF(IncludeDeal2,Spreadsheet9.2!F2264,0)+IF(IncludeDeal4,Spreadsheet9.2!F3266,0)","v":638809.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G260,0)+IF(IncludeDeal1,Spreadsheet9.2!G1262,0)+IF(IncludeDeal2,Spreadsheet9.2!G2264,0)+IF(IncludeDeal4,Spreadsheet9.2!G3266,0)","v":763163.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H260,0)+IF(IncludeDeal1,Spreadsheet9.2!H1262,0)+IF(IncludeDeal2,Spreadsheet9.2!H2264,0)+IF(IncludeDeal4,Spreadsheet9.2!H3266,0)","v":-231815.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I260,0)+IF(IncludeDeal1,Spreadsheet9.2!I1262,0)+IF(IncludeDeal2,Spreadsheet9.2!I2264,0)+IF(IncludeDeal4,Spreadsheet9.2!I3266,0)","v":-319705},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J260,0)+IF(IncludeDeal1,Spreadsheet9.2!J1262,0)+IF(IncludeDeal2,Spreadsheet9.2!J2264,0)+IF(IncludeDeal4,Spreadsheet9.2!J3266,0)","v":-125657.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K260,0)+IF(IncludeDeal1,Spreadsheet9.2!K1262,0)+IF(IncludeDeal2,Spreadsheet9.2!K2264,0)+IF(IncludeDeal4,Spreadsheet9.2!K3266,0)","v":-1194803.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L260,0)+IF(IncludeDeal1,Spreadsheet9.2!L1262,0)+IF(IncludeDeal2,Spreadsheet9.2!L2264,0)+IF(IncludeDeal4,Spreadsheet9.2!L3266,0)","v":-1105581},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M260,0)+IF(IncludeDeal1,Spreadsheet9.2!M1262,0)+IF(IncludeDeal2,Spreadsheet9.2!M2264,0)+IF(IncludeDeal4,Spreadsheet9.2!M3266,0)","v":-950348},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N260,0)+IF(IncludeDeal1,Spreadsheet9.2!N1262,0)+IF(IncludeDeal2,Spreadsheet9.2!N2264,0)+IF(IncludeDeal4,Spreadsheet9.2!N3266,0)","v":-2400253.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O260,0)+IF(IncludeDeal1,Spreadsheet9.2!O1262,0)+IF(IncludeDeal2,Spreadsheet9.2!O2264,0)+IF(IncludeDeal4,Spreadsheet9.2!O3266,0)","v":-3185403.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P260,0)+IF(IncludeDeal1,Spreadsheet9.2!P1262,0)+IF(IncludeDeal2,Spreadsheet9.2!P2264,0)+IF(IncludeDeal4,Spreadsheet9.2!P3266,0)","v":-3294132.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q260,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1262,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2264,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3266,0)","v":-3515685.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R260,0)+IF(IncludeDeal1,Spreadsheet9.2!R1262,0)+IF(IncludeDeal2,Spreadsheet9.2!R2264,0)+IF(IncludeDeal4,Spreadsheet9.2!R3266,0)","v":-3235030.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S260,0)+IF(IncludeDeal1,Spreadsheet9.2!S1262,0)+IF(IncludeDeal2,Spreadsheet9.2!S2264,0)+IF(IncludeDeal4,Spreadsheet9.2!S3266,0)","v":-2621154.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T260,0)+IF(IncludeDeal1,Spreadsheet9.2!T1262,0)+IF(IncludeDeal2,Spreadsheet9.2!T2264,0)+IF(IncludeDeal4,Spreadsheet9.2!T3266,0)","v":-2582008.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U260,0)+IF(IncludeDeal1,Spreadsheet9.2!U1262,0)+IF(IncludeDeal2,Spreadsheet9.2!U2264,0)+IF(IncludeDeal4,Spreadsheet9.2!U3266,0)","v":-2713478.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V260,0)+IF(IncludeDeal1,Spreadsheet9.2!V1262,0)+IF(IncludeDeal2,Spreadsheet9.2!V2264,0)+IF(IncludeDeal4,Spreadsheet9.2!V3266,0)","v":-3261177.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W260,0)+IF(IncludeDeal1,Spreadsheet9.2!W1262,0)+IF(IncludeDeal2,Spreadsheet9.2!W2264,0)+IF(IncludeDeal4,Spreadsheet9.2!W3266,0)","v":-3356895.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X260,0)+IF(IncludeDeal1,Spreadsheet9.2!X1262,0)+IF(IncludeDeal2,Spreadsheet9.2!X2264,0)+IF(IncludeDeal4,Spreadsheet9.2!X3266,0)","v":-3517499.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y260,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1262,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2264,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3266,0)","v":-3022992.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z260,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1262,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2264,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3266,0)","v":-2903299.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA260,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3266,0)","v":-3368026.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB260,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3266,0)","v":-3741546.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC260,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3266,0)","v":-3802630.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD260,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3266,0)","v":-3696031},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE260,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3266,0)","v":-3443480.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF260,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3266,0)","v":-3324080},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG260,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3266,0)","v":-3055189.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH260,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3266,0)","v":-2867968.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI260,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3266,0)","v":-3014316.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ260,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3266,0)","v":-3037897},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK260,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3266,0)","v":-2644215.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL260,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3266,0)","v":-2708778.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM260,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3266,0)","v":-2645164.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN260,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3266,0)","v":-2586531.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO260,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3266,0)","v":-2134133.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP260,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3266,0)","v":-2103459.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ260,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3266,0)","v":-1762640.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR260,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3266,0)","v":-1705902.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS260,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3266,0)","v":-1409679.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT260,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3266,0)","v":-1349833.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU260,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3266,0)","v":-1360813.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV260,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3266,0)","v":-1387339.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW260,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3266,0)","v":-1030907.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX260,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3266,0)","v":-800451.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY260,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3266,0)","v":-823144},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ260,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1262,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2264,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3266,0)","v":-883190.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA260,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3266,0)","v":-945828.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB260,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3266,0)","v":-946173.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC260,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3266,0)","v":-563142.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD260,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3266,0)","v":-602270.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE260,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3266,0)","v":-679882.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF260,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3266,0)","v":-771546},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG260,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3266,0)","v":-803425.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH260,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3266,0)","v":-865322.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI260,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3266,0)","v":-446982.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ260,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3266,0)","v":-449091.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK260,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3266,0)","v":-452024.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL260,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3266,0)","v":-454112.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM260,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3266,0)","v":-457255.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN260,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3266,0)","v":-459928.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO260,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1262,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2264,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3266,0)","v":-461454.8}]
[null,"Simulation 229",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C263,0)+IF(IncludeDeal1,Spreadsheet9.2!C1265,0)+IF(IncludeDeal2,Spreadsheet9.2!C2267,0)+IF(IncludeDeal4,Spreadsheet9.2!C3269,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E263,0)+IF(IncludeDeal1,Spreadsheet9.2!E1265,0)+IF(IncludeDeal2,Spreadsheet9.2!E2267,0)+IF(IncludeDeal4,Spreadsheet9.2!E3269,0)","v":-78780.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F263,0)+IF(IncludeDeal1,Spreadsheet9.2!F1265,0)+IF(IncludeDeal2,Spreadsheet9.2!F2267,0)+IF(IncludeDeal4,Spreadsheet9.2!F3269,0)","v":-216607.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G263,0)+IF(IncludeDeal1,Spreadsheet9.2!G1265,0)+IF(IncludeDeal2,Spreadsheet9.2!G2267,0)+IF(IncludeDeal4,Spreadsheet9.2!G3269,0)","v":-377883.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H263,0)+IF(IncludeDeal1,Spreadsheet9.2!H1265,0)+IF(IncludeDeal2,Spreadsheet9.2!H2267,0)+IF(IncludeDeal4,Spreadsheet9.2!H3269,0)","v":370816.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I263,0)+IF(IncludeDeal1,Spreadsheet9.2!I1265,0)+IF(IncludeDeal2,Spreadsheet9.2!I2267,0)+IF(IncludeDeal4,Spreadsheet9.2!I3269,0)","v":1036311.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J263,0)+IF(IncludeDeal1,Spreadsheet9.2!J1265,0)+IF(IncludeDeal2,Spreadsheet9.2!J2267,0)+IF(IncludeDeal4,Spreadsheet9.2!J3269,0)","v":153294.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K263,0)+IF(IncludeDeal1,Spreadsheet9.2!K1265,0)+IF(IncludeDeal2,Spreadsheet9.2!K2267,0)+IF(IncludeDeal4,Spreadsheet9.2!K3269,0)","v":-1041405.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L263,0)+IF(IncludeDeal1,Spreadsheet9.2!L1265,0)+IF(IncludeDeal2,Spreadsheet9.2!L2267,0)+IF(IncludeDeal4,Spreadsheet9.2!L3269,0)","v":337247.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M263,0)+IF(IncludeDeal1,Spreadsheet9.2!M1265,0)+IF(IncludeDeal2,Spreadsheet9.2!M2267,0)+IF(IncludeDeal4,Spreadsheet9.2!M3269,0)","v":1435639.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N263,0)+IF(IncludeDeal1,Spreadsheet9.2!N1265,0)+IF(IncludeDeal2,Spreadsheet9.2!N2267,0)+IF(IncludeDeal4,Spreadsheet9.2!N3269,0)","v":1286207.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O263,0)+IF(IncludeDeal1,Spreadsheet9.2!O1265,0)+IF(IncludeDeal2,Spreadsheet9.2!O2267,0)+IF(IncludeDeal4,Spreadsheet9.2!O3269,0)","v":-491100.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P263,0)+IF(IncludeDeal1,Spreadsheet9.2!P1265,0)+IF(IncludeDeal2,Spreadsheet9.2!P2267,0)+IF(IncludeDeal4,Spreadsheet9.2!P3269,0)","v":-457037},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q263,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1265,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2267,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3269,0)","v":-431840.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R263,0)+IF(IncludeDeal1,Spreadsheet9.2!R1265,0)+IF(IncludeDeal2,Spreadsheet9.2!R2267,0)+IF(IncludeDeal4,Spreadsheet9.2!R3269,0)","v":-85759.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S263,0)+IF(IncludeDeal1,Spreadsheet9.2!S1265,0)+IF(IncludeDeal2,Spreadsheet9.2!S2267,0)+IF(IncludeDeal4,Spreadsheet9.2!S3269,0)","v":58646.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T263,0)+IF(IncludeDeal1,Spreadsheet9.2!T1265,0)+IF(IncludeDeal2,Spreadsheet9.2!T2267,0)+IF(IncludeDeal4,Spreadsheet9.2!T3269,0)","v":-822834.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U263,0)+IF(IncludeDeal1,Spreadsheet9.2!U1265,0)+IF(IncludeDeal2,Spreadsheet9.2!U2267,0)+IF(IncludeDeal4,Spreadsheet9.2!U3269,0)","v":-973745.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V263,0)+IF(IncludeDeal1,Spreadsheet9.2!V1265,0)+IF(IncludeDeal2,Spreadsheet9.2!V2267,0)+IF(IncludeDeal4,Spreadsheet9.2!V3269,0)","v":-350300.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W263,0)+IF(IncludeDeal1,Spreadsheet9.2!W1265,0)+IF(IncludeDeal2,Spreadsheet9.2!W2267,0)+IF(IncludeDeal4,Spreadsheet9.2!W3269,0)","v":-582422.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X263,0)+IF(IncludeDeal1,Spreadsheet9.2!X1265,0)+IF(IncludeDeal2,Spreadsheet9.2!X2267,0)+IF(IncludeDeal4,Spreadsheet9.2!X3269,0)","v":-1357274.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y263,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1265,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2267,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3269,0)","v":-1252722.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z263,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1265,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2267,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3269,0)","v":-729490.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA263,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3269,0)","v":-889461.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB263,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3269,0)","v":-1502009.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC263,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3269,0)","v":-1174311.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD263,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3269,0)","v":-309579.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE263,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3269,0)","v":418095.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF263,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3269,0)","v":708016.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG263,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3269,0)","v":1163181},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH263,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3269,0)","v":1452822.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI263,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3269,0)","v":969781},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ263,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3269,0)","v":725980},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK263,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3269,0)","v":958114.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL263,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3269,0)","v":3249600.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM263,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3269,0)","v":2405629.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN263,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3269,0)","v":1631347.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO263,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3269,0)","v":1966181.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP263,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3269,0)","v":1405836.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ263,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3269,0)","v":2134090.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR263,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3269,0)","v":1952446.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS263,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3269,0)","v":1706355.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT263,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3269,0)","v":794344.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU263,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3269,0)","v":1079779.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV263,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3269,0)","v":1205249.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW263,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3269,0)","v":1495558.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX263,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3269,0)","v":1527252.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY263,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3269,0)","v":1170449.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ263,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1265,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2267,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3269,0)","v":737381.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA263,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3269,0)","v":159860.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB263,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3269,0)","v":-195030.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC263,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3269,0)","v":-101012.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD263,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3269,0)","v":-219444},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE263,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3269,0)","v":-343494.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF263,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3269,0)","v":-432430.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG263,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3269,0)","v":-513187.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH263,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3269,0)","v":-640531.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI263,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3269,0)","v":-352136},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ263,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3269,0)","v":-356430.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK263,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3269,0)","v":-360083.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL263,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3269,0)","v":-362777.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM263,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3269,0)","v":-365150.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN263,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3269,0)","v":-369086.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO263,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1265,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2267,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3269,0)","v":-369849.3}]
[null,"Simulation 233",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C267,0)+IF(IncludeDeal1,Spreadsheet9.2!C1269,0)+IF(IncludeDeal2,Spreadsheet9.2!C2271,0)+IF(IncludeDeal4,Spreadsheet9.2!C3273,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E267,0)+IF(IncludeDeal1,Spreadsheet9.2!E1269,0)+IF(IncludeDeal2,Spreadsheet9.2!E2271,0)+IF(IncludeDeal4,Spreadsheet9.2!E3273,0)","v":-732465.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F267,0)+IF(IncludeDeal1,Spreadsheet9.2!F1269,0)+IF(IncludeDeal2,Spreadsheet9.2!F2271,0)+IF(IncludeDeal4,Spreadsheet9.2!F3273,0)","v":-380552},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G267,0)+IF(IncludeDeal1,Spreadsheet9.2!G1269,0)+IF(IncludeDeal2,Spreadsheet9.2!G2271,0)+IF(IncludeDeal4,Spreadsheet9.2!G3273,0)","v":-386583.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H267,0)+IF(IncludeDeal1,Spreadsheet9.2!H1269,0)+IF(IncludeDeal2,Spreadsheet9.2!H2271,0)+IF(IncludeDeal4,Spreadsheet9.2!H3273,0)","v":1057602.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I267,0)+IF(IncludeDeal1,Spreadsheet9.2!I1269,0)+IF(IncludeDeal2,Spreadsheet9.2!I2271,0)+IF(IncludeDeal4,Spreadsheet9.2!I3273,0)","v":1292932.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J267,0)+IF(IncludeDeal1,Spreadsheet9.2!J1269,0)+IF(IncludeDeal2,Spreadsheet9.2!J2271,0)+IF(IncludeDeal4,Spreadsheet9.2!J3273,0)","v":1790607.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K267,0)+IF(IncludeDeal1,Spreadsheet9.2!K1269,0)+IF(IncludeDeal2,Spreadsheet9.2!K2271,0)+IF(IncludeDeal4,Spreadsheet9.2!K3273,0)","v":2758526},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L267,0)+IF(IncludeDeal1,Spreadsheet9.2!L1269,0)+IF(IncludeDeal2,Spreadsheet9.2!L2271,0)+IF(IncludeDeal4,Spreadsheet9.2!L3273,0)","v":3328331.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M267,0)+IF(IncludeDeal1,Spreadsheet9.2!M1269,0)+IF(IncludeDeal2,Spreadsheet9.2!M2271,0)+IF(IncludeDeal4,Spreadsheet9.2!M3273,0)","v":5507656.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N267,0)+IF(IncludeDeal1,Spreadsheet9.2!N1269,0)+IF(IncludeDeal2,Spreadsheet9.2!N2271,0)+IF(IncludeDeal4,Spreadsheet9.2!N3273,0)","v":5558318.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O267,0)+IF(IncludeDeal1,Spreadsheet9.2!O1269,0)+IF(IncludeDeal2,Spreadsheet9.2!O2271,0)+IF(IncludeDeal4,Spreadsheet9.2!O3273,0)","v":3922435.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P267,0)+IF(IncludeDeal1,Spreadsheet9.2!P1269,0)+IF(IncludeDeal2,Spreadsheet9.2!P2271,0)+IF(IncludeDeal4,Spreadsheet9.2!P3273,0)","v":4142982},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q267,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1269,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2271,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3273,0)","v":2515749.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R267,0)+IF(IncludeDeal1,Spreadsheet9.2!R1269,0)+IF(IncludeDeal2,Spreadsheet9.2!R2271,0)+IF(IncludeDeal4,Spreadsheet9.2!R3273,0)","v":1871030.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S267,0)+IF(IncludeDeal1,Spreadsheet9.2!S1269,0)+IF(IncludeDeal2,Spreadsheet9.2!S2271,0)+IF(IncludeDeal4,Spreadsheet9.2!S3273,0)","v":666068.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T267,0)+IF(IncludeDeal1,Spreadsheet9.2!T1269,0)+IF(IncludeDeal2,Spreadsheet9.2!T2271,0)+IF(IncludeDeal4,Spreadsheet9.2!T3273,0)","v":1212423.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U267,0)+IF(IncludeDeal1,Spreadsheet9.2!U1269,0)+IF(IncludeDeal2,Spreadsheet9.2!U2271,0)+IF(IncludeDeal4,Spreadsheet9.2!U3273,0)","v":244697.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V267,0)+IF(IncludeDeal1,Spreadsheet9.2!V1269,0)+IF(IncludeDeal2,Spreadsheet9.2!V2271,0)+IF(IncludeDeal4,Spreadsheet9.2!V3273,0)","v":923062.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W267,0)+IF(IncludeDeal1,Spreadsheet9.2!W1269,0)+IF(IncludeDeal2,Spreadsheet9.2!W2271,0)+IF(IncludeDeal4,Spreadsheet9.2!W3273,0)","v":-118928.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X267,0)+IF(IncludeDeal1,Spreadsheet9.2!X1269,0)+IF(IncludeDeal2,Spreadsheet9.2!X2271,0)+IF(IncludeDeal4,Spreadsheet9.2!X3273,0)","v":-859130.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y267,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1269,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2271,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3273,0)","v":-599280.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z267,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1269,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2271,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3273,0)","v":-1436736.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA267,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3273,0)","v":-1861724.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB267,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3273,0)","v":-1385071.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC267,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3273,0)","v":-952733},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD267,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3273,0)","v":-279379.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE267,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3273,0)","v":171678.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF267,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3273,0)","v":-57465.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG267,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3273,0)","v":10368.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH267,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3273,0)","v":592384.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI267,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3273,0)","v":-146578.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ267,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3273,0)","v":-730603.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK267,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3273,0)","v":-179314.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL267,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3273,0)","v":-501833.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM267,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3273,0)","v":-821652.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN267,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3273,0)","v":-677274.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO267,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3273,0)","v":-793732.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP267,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3273,0)","v":-437369.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ267,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3273,0)","v":-6844.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR267,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3273,0)","v":-88481.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS267,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3273,0)","v":-96560},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT267,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3273,0)","v":288121.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU267,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3273,0)","v":778231.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV267,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3273,0)","v":809950.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW267,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3273,0)","v":646644.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX267,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3273,0)","v":56126.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY267,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3273,0)","v":-162199.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ267,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1269,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2271,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3273,0)","v":-234772.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA267,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3273,0)","v":-273034.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB267,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3273,0)","v":-403475.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC267,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3273,0)","v":-153651.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD267,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3273,0)","v":-193840.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE267,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3273,0)","v":-288724.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF267,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3273,0)","v":-337905},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG267,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3273,0)","v":-432658.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH267,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3273,0)","v":-538096.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI267,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3273,0)","v":-278211.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ267,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3273,0)","v":-281740.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK267,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3273,0)","v":-285991.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL267,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3273,0)","v":-289698.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM267,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3273,0)","v":-292691.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN267,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3273,0)","v":-296356.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO267,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1269,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2271,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3273,0)","v":-299144.7}]
[null,"Simulation 236",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C270,0)+IF(IncludeDeal1,Spreadsheet9.2!C1272,0)+IF(IncludeDeal2,Spreadsheet9.2!C2274,0)+IF(IncludeDeal4,Spreadsheet9.2!C3276,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E270,0)+IF(IncludeDeal1,Spreadsheet9.2!E1272,0)+IF(IncludeDeal2,Spreadsheet9.2!E2274,0)+IF(IncludeDeal4,Spreadsheet9.2!E3276,0)","v":363121.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F270,0)+IF(IncludeDeal1,Spreadsheet9.2!F1272,0)+IF(IncludeDeal2,Spreadsheet9.2!F2274,0)+IF(IncludeDeal4,Spreadsheet9.2!F3276,0)","v":316621.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G270,0)+IF(IncludeDeal1,Spreadsheet9.2!G1272,0)+IF(IncludeDeal2,Spreadsheet9.2!G2274,0)+IF(IncludeDeal4,Spreadsheet9.2!G3276,0)","v":480948.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H270,0)+IF(IncludeDeal1,Spreadsheet9.2!H1272,0)+IF(IncludeDeal2,Spreadsheet9.2!H2274,0)+IF(IncludeDeal4,Spreadsheet9.2!H3276,0)","v":-799815.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I270,0)+IF(IncludeDeal1,Spreadsheet9.2!I1272,0)+IF(IncludeDeal2,Spreadsheet9.2!I2274,0)+IF(IncludeDeal4,Spreadsheet9.2!I3276,0)","v":-468856.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J270,0)+IF(IncludeDeal1,Spreadsheet9.2!J1272,0)+IF(IncludeDeal2,Spreadsheet9.2!J2274,0)+IF(IncludeDeal4,Spreadsheet9.2!J3276,0)","v":-1520117.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K270,0)+IF(IncludeDeal1,Spreadsheet9.2!K1272,0)+IF(IncludeDeal2,Spreadsheet9.2!K2274,0)+IF(IncludeDeal4,Spreadsheet9.2!K3276,0)","v":-1716807.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L270,0)+IF(IncludeDeal1,Spreadsheet9.2!L1272,0)+IF(IncludeDeal2,Spreadsheet9.2!L2274,0)+IF(IncludeDeal4,Spreadsheet9.2!L3276,0)","v":-938279.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M270,0)+IF(IncludeDeal1,Spreadsheet9.2!M1272,0)+IF(IncludeDeal2,Spreadsheet9.2!M2274,0)+IF(IncludeDeal4,Spreadsheet9.2!M3276,0)","v":-717830.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N270,0)+IF(IncludeDeal1,Spreadsheet9.2!N1272,0)+IF(IncludeDeal2,Spreadsheet9.2!N2274,0)+IF(IncludeDeal4,Spreadsheet9.2!N3276,0)","v":-683349.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O270,0)+IF(IncludeDeal1,Spreadsheet9.2!O1272,0)+IF(IncludeDeal2,Spreadsheet9.2!O2274,0)+IF(IncludeDeal4,Spreadsheet9.2!O3276,0)","v":-940262.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P270,0)+IF(IncludeDeal1,Spreadsheet9.2!P1272,0)+IF(IncludeDeal2,Spreadsheet9.2!P2274,0)+IF(IncludeDeal4,Spreadsheet9.2!P3276,0)","v":-1286962.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q270,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1272,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2274,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3276,0)","v":-951216.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R270,0)+IF(IncludeDeal1,Spreadsheet9.2!R1272,0)+IF(IncludeDeal2,Spreadsheet9.2!R2274,0)+IF(IncludeDeal4,Spreadsheet9.2!R3276,0)","v":-357450.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S270,0)+IF(IncludeDeal1,Spreadsheet9.2!S1272,0)+IF(IncludeDeal2,Spreadsheet9.2!S2274,0)+IF(IncludeDeal4,Spreadsheet9.2!S3276,0)","v":-706689.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T270,0)+IF(IncludeDeal1,Spreadsheet9.2!T1272,0)+IF(IncludeDeal2,Spreadsheet9.2!T2274,0)+IF(IncludeDeal4,Spreadsheet9.2!T3276,0)","v":-1493159.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U270,0)+IF(IncludeDeal1,Spreadsheet9.2!U1272,0)+IF(IncludeDeal2,Spreadsheet9.2!U2274,0)+IF(IncludeDeal4,Spreadsheet9.2!U3276,0)","v":-1893213.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V270,0)+IF(IncludeDeal1,Spreadsheet9.2!V1272,0)+IF(IncludeDeal2,Spreadsheet9.2!V2274,0)+IF(IncludeDeal4,Spreadsheet9.2!V3276,0)","v":-1854972.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W270,0)+IF(IncludeDeal1,Spreadsheet9.2!W1272,0)+IF(IncludeDeal2,Spreadsheet9.2!W2274,0)+IF(IncludeDeal4,Spreadsheet9.2!W3276,0)","v":-2223177.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X270,0)+IF(IncludeDeal1,Spreadsheet9.2!X1272,0)+IF(IncludeDeal2,Spreadsheet9.2!X2274,0)+IF(IncludeDeal4,Spreadsheet9.2!X3276,0)","v":-2601331.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y270,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1272,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2274,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3276,0)","v":-2259229},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z270,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1272,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2274,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3276,0)","v":-2353819.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA270,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3276,0)","v":-2546913},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB270,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3276,0)","v":-2730288.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC270,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3276,0)","v":-2563695.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD270,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3276,0)","v":-2447999.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE270,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3276,0)","v":-2028723},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF270,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3276,0)","v":-2487879.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG270,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3276,0)","v":-2480330.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH270,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3276,0)","v":-2398933.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI270,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3276,0)","v":-2291560.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ270,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3276,0)","v":-2403192.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK270,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3276,0)","v":-2381241},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL270,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3276,0)","v":-2332956.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM270,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3276,0)","v":-2193390.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN270,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3276,0)","v":-1996803.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO270,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3276,0)","v":-1911009.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP270,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3276,0)","v":-1875533.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ270,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3276,0)","v":-1765221.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR270,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3276,0)","v":-1664906.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS270,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3276,0)","v":-1485287.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT270,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3276,0)","v":-1336927.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU270,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3276,0)","v":-1261745.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV270,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3276,0)","v":-1142074.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW270,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3276,0)","v":-1025926.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX270,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3276,0)","v":-953624.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY270,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3276,0)","v":-803259.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ270,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1272,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2274,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3276,0)","v":-667647.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA270,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3276,0)","v":-548230.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB270,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3276,0)","v":-509369.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC270,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3276,0)","v":-244327.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD270,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3276,0)","v":-286559.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE270,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3276,0)","v":-306257.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF270,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3276,0)","v":-387234.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG270,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3276,0)","v":-437527},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH270,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3276,0)","v":-479363.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI270,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3276,0)","v":-207433.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ270,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3276,0)","v":-209934},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK270,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3276,0)","v":-211900.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL270,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3276,0)","v":-215220.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM270,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3276,0)","v":-217417.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN270,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3276,0)","v":-219664.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO270,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1272,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2274,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3276,0)","v":-221923.6}]
[null,"Simulation 239",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C273,0)+IF(IncludeDeal1,Spreadsheet9.2!C1275,0)+IF(IncludeDeal2,Spreadsheet9.2!C2277,0)+IF(IncludeDeal4,Spreadsheet9.2!C3279,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E273,0)+IF(IncludeDeal1,Spreadsheet9.2!E1275,0)+IF(IncludeDeal2,Spreadsheet9.2!E2277,0)+IF(IncludeDeal4,Spreadsheet9.2!E3279,0)","v":319866.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F273,0)+IF(IncludeDeal1,Spreadsheet9.2!F1275,0)+IF(IncludeDeal2,Spreadsheet9.2!F2277,0)+IF(IncludeDeal4,Spreadsheet9.2!F3279,0)","v":-111268},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G273,0)+IF(IncludeDeal1,Spreadsheet9.2!G1275,0)+IF(IncludeDeal2,Spreadsheet9.2!G2277,0)+IF(IncludeDeal4,Spreadsheet9.2!G3279,0)","v":-707263.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H273,0)+IF(IncludeDeal1,Spreadsheet9.2!H1275,0)+IF(IncludeDeal2,Spreadsheet9.2!H2277,0)+IF(IncludeDeal4,Spreadsheet9.2!H3279,0)","v":-2149488.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I273,0)+IF(IncludeDeal1,Spreadsheet9.2!I1275,0)+IF(IncludeDeal2,Spreadsheet9.2!I2277,0)+IF(IncludeDeal4,Spreadsheet9.2!I3279,0)","v":-2262458.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J273,0)+IF(IncludeDeal1,Spreadsheet9.2!J1275,0)+IF(IncludeDeal2,Spreadsheet9.2!J2277,0)+IF(IncludeDeal4,Spreadsheet9.2!J3279,0)","v":-2145999.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K273,0)+IF(IncludeDeal1,Spreadsheet9.2!K1275,0)+IF(IncludeDeal2,Spreadsheet9.2!K2277,0)+IF(IncludeDeal4,Spreadsheet9.2!K3279,0)","v":-2360779.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L273,0)+IF(IncludeDeal1,Spreadsheet9.2!L1275,0)+IF(IncludeDeal2,Spreadsheet9.2!L2277,0)+IF(IncludeDeal4,Spreadsheet9.2!L3279,0)","v":-2251470.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M273,0)+IF(IncludeDeal1,Spreadsheet9.2!M1275,0)+IF(IncludeDeal2,Spreadsheet9.2!M2277,0)+IF(IncludeDeal4,Spreadsheet9.2!M3279,0)","v":-2601060.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N273,0)+IF(IncludeDeal1,Spreadsheet9.2!N1275,0)+IF(IncludeDeal2,Spreadsheet9.2!N2277,0)+IF(IncludeDeal4,Spreadsheet9.2!N3279,0)","v":-2590069.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O273,0)+IF(IncludeDeal1,Spreadsheet9.2!O1275,0)+IF(IncludeDeal2,Spreadsheet9.2!O2277,0)+IF(IncludeDeal4,Spreadsheet9.2!O3279,0)","v":-2488244.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P273,0)+IF(IncludeDeal1,Spreadsheet9.2!P1275,0)+IF(IncludeDeal2,Spreadsheet9.2!P2277,0)+IF(IncludeDeal4,Spreadsheet9.2!P3279,0)","v":-2773868},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q273,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1275,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2277,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3279,0)","v":-3031039.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R273,0)+IF(IncludeDeal1,Spreadsheet9.2!R1275,0)+IF(IncludeDeal2,Spreadsheet9.2!R2277,0)+IF(IncludeDeal4,Spreadsheet9.2!R3279,0)","v":-3369052.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S273,0)+IF(IncludeDeal1,Spreadsheet9.2!S1275,0)+IF(IncludeDeal2,Spreadsheet9.2!S2277,0)+IF(IncludeDeal4,Spreadsheet9.2!S3279,0)","v":-3389552.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T273,0)+IF(IncludeDeal1,Spreadsheet9.2!T1275,0)+IF(IncludeDeal2,Spreadsheet9.2!T2277,0)+IF(IncludeDeal4,Spreadsheet9.2!T3279,0)","v":-3251334.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U273,0)+IF(IncludeDeal1,Spreadsheet9.2!U1275,0)+IF(IncludeDeal2,Spreadsheet9.2!U2277,0)+IF(IncludeDeal4,Spreadsheet9.2!U3279,0)","v":-3376161},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V273,0)+IF(IncludeDeal1,Spreadsheet9.2!V1275,0)+IF(IncludeDeal2,Spreadsheet9.2!V2277,0)+IF(IncludeDeal4,Spreadsheet9.2!V3279,0)","v":-3094672.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W273,0)+IF(IncludeDeal1,Spreadsheet9.2!W1275,0)+IF(IncludeDeal2,Spreadsheet9.2!W2277,0)+IF(IncludeDeal4,Spreadsheet9.2!W3279,0)","v":-2996932.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X273,0)+IF(IncludeDeal1,Spreadsheet9.2!X1275,0)+IF(IncludeDeal2,Spreadsheet9.2!X2277,0)+IF(IncludeDeal4,Spreadsheet9.2!X3279,0)","v":-2920860.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y273,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1275,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2277,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3279,0)","v":-2619310.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z273,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1275,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2277,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3279,0)","v":-2675831.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA273,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3279,0)","v":-2918907.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB273,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3279,0)","v":-2819743.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC273,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3279,0)","v":-2950139.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD273,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3279,0)","v":-2935391},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE273,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3279,0)","v":-2768785},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF273,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3279,0)","v":-2917899.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG273,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3279,0)","v":-2660112.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH273,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3279,0)","v":-2528410.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI273,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3279,0)","v":-2419517.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ273,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3279,0)","v":-2351885.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK273,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3279,0)","v":-2294801.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL273,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3279,0)","v":-2144198.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM273,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3279,0)","v":-2049439.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN273,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3279,0)","v":-1920348.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO273,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3279,0)","v":-1814567.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP273,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3279,0)","v":-1802909},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ273,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3279,0)","v":-1646068.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR273,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3279,0)","v":-1415250.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS273,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3279,0)","v":-1284627.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT273,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3279,0)","v":-1161342.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU273,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3279,0)","v":-1028416.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV273,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3279,0)","v":-919346.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW273,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3279,0)","v":-845055.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX273,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3279,0)","v":-692199.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY273,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3279,0)","v":-490337.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ273,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1275,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2277,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3279,0)","v":-310529.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA273,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3279,0)","v":-172749.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB273,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3279,0)","v":-96110.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC273,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3279,0)","v":-9781.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD273,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3279,0)","v":-28806.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE273,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3279,0)","v":-52130.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF273,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3279,0)","v":-75679.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG273,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3279,0)","v":-119070.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH273,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3279,0)","v":-134820.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI273,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3279,0)","v":-94313},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ273,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3279,0)","v":-92764.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK273,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3279,0)","v":-92467.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL273,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3279,0)","v":-92062},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM273,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3279,0)","v":-94198.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN273,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3279,0)","v":-96671.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO273,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1275,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2277,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3279,0)","v":-100156.9}]
[null,"Simulation 240",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C274,0)+IF(IncludeDeal1,Spreadsheet9.2!C1276,0)+IF(IncludeDeal2,Spreadsheet9.2!C2278,0)+IF(IncludeDeal4,Spreadsheet9.2!C3280,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E274,0)+IF(IncludeDeal1,Spreadsheet9.2!E1276,0)+IF(IncludeDeal2,Spreadsheet9.2!E2278,0)+IF(IncludeDeal4,Spreadsheet9.2!E3280,0)","v":455283},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F274,0)+IF(IncludeDeal1,Spreadsheet9.2!F1276,0)+IF(IncludeDeal2,Spreadsheet9.2!F2278,0)+IF(IncludeDeal4,Spreadsheet9.2!F3280,0)","v":889289.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G274,0)+IF(IncludeDeal1,Spreadsheet9.2!G1276,0)+IF(IncludeDeal2,Spreadsheet9.2!G2278,0)+IF(IncludeDeal4,Spreadsheet9.2!G3280,0)","v":1676128.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H274,0)+IF(IncludeDeal1,Spreadsheet9.2!H1276,0)+IF(IncludeDeal2,Spreadsheet9.2!H2278,0)+IF(IncludeDeal4,Spreadsheet9.2!H3280,0)","v":1748739.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I274,0)+IF(IncludeDeal1,Spreadsheet9.2!I1276,0)+IF(IncludeDeal2,Spreadsheet9.2!I2278,0)+IF(IncludeDeal4,Spreadsheet9.2!I3280,0)","v":2783474.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J274,0)+IF(IncludeDeal1,Spreadsheet9.2!J1276,0)+IF(IncludeDeal2,Spreadsheet9.2!J2278,0)+IF(IncludeDeal4,Spreadsheet9.2!J3280,0)","v":2925329.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K274,0)+IF(IncludeDeal1,Spreadsheet9.2!K1276,0)+IF(IncludeDeal2,Spreadsheet9.2!K2278,0)+IF(IncludeDeal4,Spreadsheet9.2!K3280,0)","v":1745338},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L274,0)+IF(IncludeDeal1,Spreadsheet9.2!L1276,0)+IF(IncludeDeal2,Spreadsheet9.2!L2278,0)+IF(IncludeDeal4,Spreadsheet9.2!L3280,0)","v":3099439.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M274,0)+IF(IncludeDeal1,Spreadsheet9.2!M1276,0)+IF(IncludeDeal2,Spreadsheet9.2!M2278,0)+IF(IncludeDeal4,Spreadsheet9.2!M3280,0)","v":1928945},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N274,0)+IF(IncludeDeal1,Spreadsheet9.2!N1276,0)+IF(IncludeDeal2,Spreadsheet9.2!N2278,0)+IF(IncludeDeal4,Spreadsheet9.2!N3280,0)","v":1601620.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O274,0)+IF(IncludeDeal1,Spreadsheet9.2!O1276,0)+IF(IncludeDeal2,Spreadsheet9.2!O2278,0)+IF(IncludeDeal4,Spreadsheet9.2!O3280,0)","v":1358721.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P274,0)+IF(IncludeDeal1,Spreadsheet9.2!P1276,0)+IF(IncludeDeal2,Spreadsheet9.2!P2278,0)+IF(IncludeDeal4,Spreadsheet9.2!P3280,0)","v":2036009.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q274,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1276,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2278,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3280,0)","v":-132764.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R274,0)+IF(IncludeDeal1,Spreadsheet9.2!R1276,0)+IF(IncludeDeal2,Spreadsheet9.2!R2278,0)+IF(IncludeDeal4,Spreadsheet9.2!R3280,0)","v":132250.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S274,0)+IF(IncludeDeal1,Spreadsheet9.2!S1276,0)+IF(IncludeDeal2,Spreadsheet9.2!S2278,0)+IF(IncludeDeal4,Spreadsheet9.2!S3280,0)","v":210785.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T274,0)+IF(IncludeDeal1,Spreadsheet9.2!T1276,0)+IF(IncludeDeal2,Spreadsheet9.2!T2278,0)+IF(IncludeDeal4,Spreadsheet9.2!T3280,0)","v":-155886.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U274,0)+IF(IncludeDeal1,Spreadsheet9.2!U1276,0)+IF(IncludeDeal2,Spreadsheet9.2!U2278,0)+IF(IncludeDeal4,Spreadsheet9.2!U3280,0)","v":12685.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V274,0)+IF(IncludeDeal1,Spreadsheet9.2!V1276,0)+IF(IncludeDeal2,Spreadsheet9.2!V2278,0)+IF(IncludeDeal4,Spreadsheet9.2!V3280,0)","v":-1290662.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W274,0)+IF(IncludeDeal1,Spreadsheet9.2!W1276,0)+IF(IncludeDeal2,Spreadsheet9.2!W2278,0)+IF(IncludeDeal4,Spreadsheet9.2!W3280,0)","v":-1063108.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X274,0)+IF(IncludeDeal1,Spreadsheet9.2!X1276,0)+IF(IncludeDeal2,Spreadsheet9.2!X2278,0)+IF(IncludeDeal4,Spreadsheet9.2!X3280,0)","v":-1069309.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y274,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1276,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2278,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3280,0)","v":-323010.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z274,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1276,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2278,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3280,0)","v":-574630.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA274,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3280,0)","v":-625373.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB274,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3280,0)","v":-306172.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC274,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3280,0)","v":-301337},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD274,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3280,0)","v":-1440289.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE274,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3280,0)","v":-1449092},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF274,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3280,0)","v":-1935719.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG274,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3280,0)","v":-1839306.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH274,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3280,0)","v":-1915957.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI274,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3280,0)","v":-1658349.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ274,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3280,0)","v":-1684710.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK274,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3280,0)","v":-1606363.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL274,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3280,0)","v":-2021518.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM274,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3280,0)","v":-2018156.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN274,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3280,0)","v":-2005706.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO274,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3280,0)","v":-1827459.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP274,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3280,0)","v":-1750356},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ274,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3280,0)","v":-1503894.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR274,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3280,0)","v":-1325146.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS274,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3280,0)","v":-1190987.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT274,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3280,0)","v":-1139029.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU274,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3280,0)","v":-1113907.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV274,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3280,0)","v":-1072554},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW274,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3280,0)","v":-918167.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX274,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3280,0)","v":-692291.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY274,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3280,0)","v":-585718.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ274,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1276,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2278,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3280,0)","v":-503759.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA274,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3280,0)","v":-435206.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB274,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3280,0)","v":-328058.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC274,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3280,0)","v":-170195.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD274,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3280,0)","v":-178867.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE274,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3280,0)","v":-205874.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF274,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3280,0)","v":-205137.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG274,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3280,0)","v":-215013.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH274,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3280,0)","v":-326024.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI274,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3280,0)","v":-153677.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ274,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3280,0)","v":-155674.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK274,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3280,0)","v":-156892.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL274,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3280,0)","v":-159682},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM274,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3280,0)","v":-159692.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN274,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3280,0)","v":-161354.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO274,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1276,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2278,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3280,0)","v":-162922.29999999999}]
[null,"Simulation 243",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C277,0)+IF(IncludeDeal1,Spreadsheet9.2!C1279,0)+IF(IncludeDeal2,Spreadsheet9.2!C2281,0)+IF(IncludeDeal4,Spreadsheet9.2!C3283,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E277,0)+IF(IncludeDeal1,Spreadsheet9.2!E1279,0)+IF(IncludeDeal2,Spreadsheet9.2!E2281,0)+IF(IncludeDeal4,Spreadsheet9.2!E3283,0)","v":300964.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F277,0)+IF(IncludeDeal1,Spreadsheet9.2!F1279,0)+IF(IncludeDeal2,Spreadsheet9.2!F2281,0)+IF(IncludeDeal4,Spreadsheet9.2!F3283,0)","v":14138.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G277,0)+IF(IncludeDeal1,Spreadsheet9.2!G1279,0)+IF(IncludeDeal2,Spreadsheet9.2!G2281,0)+IF(IncludeDeal4,Spreadsheet9.2!G3283,0)","v":39701.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H277,0)+IF(IncludeDeal1,Spreadsheet9.2!H1279,0)+IF(IncludeDeal2,Spreadsheet9.2!H2281,0)+IF(IncludeDeal4,Spreadsheet9.2!H3283,0)","v":416518.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I277,0)+IF(IncludeDeal1,Spreadsheet9.2!I1279,0)+IF(IncludeDeal2,Spreadsheet9.2!I2281,0)+IF(IncludeDeal4,Spreadsheet9.2!I3283,0)","v":299426.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J277,0)+IF(IncludeDeal1,Spreadsheet9.2!J1279,0)+IF(IncludeDeal2,Spreadsheet9.2!J2281,0)+IF(IncludeDeal4,Spreadsheet9.2!J3283,0)","v":865408.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K277,0)+IF(IncludeDeal1,Spreadsheet9.2!K1279,0)+IF(IncludeDeal2,Spreadsheet9.2!K2281,0)+IF(IncludeDeal4,Spreadsheet9.2!K3283,0)","v":2066452.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L277,0)+IF(IncludeDeal1,Spreadsheet9.2!L1279,0)+IF(IncludeDeal2,Spreadsheet9.2!L2281,0)+IF(IncludeDeal4,Spreadsheet9.2!L3283,0)","v":1878003.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M277,0)+IF(IncludeDeal1,Spreadsheet9.2!M1279,0)+IF(IncludeDeal2,Spreadsheet9.2!M2281,0)+IF(IncludeDeal4,Spreadsheet9.2!M3283,0)","v":1318607.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N277,0)+IF(IncludeDeal1,Spreadsheet9.2!N1279,0)+IF(IncludeDeal2,Spreadsheet9.2!N2281,0)+IF(IncludeDeal4,Spreadsheet9.2!N3283,0)","v":1019929.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O277,0)+IF(IncludeDeal1,Spreadsheet9.2!O1279,0)+IF(IncludeDeal2,Spreadsheet9.2!O2281,0)+IF(IncludeDeal4,Spreadsheet9.2!O3283,0)","v":72930},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P277,0)+IF(IncludeDeal1,Spreadsheet9.2!P1279,0)+IF(IncludeDeal2,Spreadsheet9.2!P2281,0)+IF(IncludeDeal4,Spreadsheet9.2!P3283,0)","v":347730.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q277,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1279,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2281,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3283,0)","v":-177189.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R277,0)+IF(IncludeDeal1,Spreadsheet9.2!R1279,0)+IF(IncludeDeal2,Spreadsheet9.2!R2281,0)+IF(IncludeDeal4,Spreadsheet9.2!R3283,0)","v":-1519502.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S277,0)+IF(IncludeDeal1,Spreadsheet9.2!S1279,0)+IF(IncludeDeal2,Spreadsheet9.2!S2281,0)+IF(IncludeDeal4,Spreadsheet9.2!S3283,0)","v":-1053171},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T277,0)+IF(IncludeDeal1,Spreadsheet9.2!T1279,0)+IF(IncludeDeal2,Spreadsheet9.2!T2281,0)+IF(IncludeDeal4,Spreadsheet9.2!T3283,0)","v":-1319360.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U277,0)+IF(IncludeDeal1,Spreadsheet9.2!U1279,0)+IF(IncludeDeal2,Spreadsheet9.2!U2281,0)+IF(IncludeDeal4,Spreadsheet9.2!U3283,0)","v":-1810203.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V277,0)+IF(IncludeDeal1,Spreadsheet9.2!V1279,0)+IF(IncludeDeal2,Spreadsheet9.2!V2281,0)+IF(IncludeDeal4,Spreadsheet9.2!V3283,0)","v":-1856992},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W277,0)+IF(IncludeDeal1,Spreadsheet9.2!W1279,0)+IF(IncludeDeal2,Spreadsheet9.2!W2281,0)+IF(IncludeDeal4,Spreadsheet9.2!W3283,0)","v":-2368992.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X277,0)+IF(IncludeDeal1,Spreadsheet9.2!X1279,0)+IF(IncludeDeal2,Spreadsheet9.2!X2281,0)+IF(IncludeDeal4,Spreadsheet9.2!X3283,0)","v":-2229148.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y277,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1279,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2281,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3283,0)","v":-1816394.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z277,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1279,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2281,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3283,0)","v":-2323100.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA277,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3283,0)","v":-2764933.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB277,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3283,0)","v":-2480900.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC277,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3283,0)","v":-2424340.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD277,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3283,0)","v":-2248070.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE277,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3283,0)","v":-2207220.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF277,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3283,0)","v":-2641409},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG277,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3283,0)","v":-2862532.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH277,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3283,0)","v":-2664483.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI277,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3283,0)","v":-2603870.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ277,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3283,0)","v":-2485540.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK277,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3283,0)","v":-2376103.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL277,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3283,0)","v":-2197809.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM277,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3283,0)","v":-2113865.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN277,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3283,0)","v":-2196422.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO277,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3283,0)","v":-2227228.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP277,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3283,0)","v":-2198118.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ277,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3283,0)","v":-1841999.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR277,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3283,0)","v":-1740632.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS277,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3283,0)","v":-1620467.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT277,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3283,0)","v":-1441414.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU277,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3283,0)","v":-1374252.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV277,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3283,0)","v":-1303209.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW277,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3283,0)","v":-1020934.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX277,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3283,0)","v":-944319.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY277,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3283,0)","v":-762179.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ277,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1279,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2281,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3283,0)","v":-598962.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA277,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3283,0)","v":-452570},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB277,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3283,0)","v":-458752.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC277,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3283,0)","v":-236953.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD277,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3283,0)","v":-269289.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE277,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3283,0)","v":-323655.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF277,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3283,0)","v":-339250.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG277,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3283,0)","v":-338525.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH277,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3283,0)","v":-437207.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI277,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3283,0)","v":-222722.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ277,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3283,0)","v":-225419.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK277,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3283,0)","v":-227174},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL277,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3283,0)","v":-228997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM277,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3283,0)","v":-231627.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN277,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3283,0)","v":-235798.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO277,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1279,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2281,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3283,0)","v":-237794.4}]
[null,"Simulation 246",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C280,0)+IF(IncludeDeal1,Spreadsheet9.2!C1282,0)+IF(IncludeDeal2,Spreadsheet9.2!C2284,0)+IF(IncludeDeal4,Spreadsheet9.2!C3286,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E280,0)+IF(IncludeDeal1,Spreadsheet9.2!E1282,0)+IF(IncludeDeal2,Spreadsheet9.2!E2284,0)+IF(IncludeDeal4,Spreadsheet9.2!E3286,0)","v":-356752.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F280,0)+IF(IncludeDeal1,Spreadsheet9.2!F1282,0)+IF(IncludeDeal2,Spreadsheet9.2!F2284,0)+IF(IncludeDeal4,Spreadsheet9.2!F3286,0)","v":-714175.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G280,0)+IF(IncludeDeal1,Spreadsheet9.2!G1282,0)+IF(IncludeDeal2,Spreadsheet9.2!G2284,0)+IF(IncludeDeal4,Spreadsheet9.2!G3286,0)","v":-790041.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H280,0)+IF(IncludeDeal1,Spreadsheet9.2!H1282,0)+IF(IncludeDeal2,Spreadsheet9.2!H2284,0)+IF(IncludeDeal4,Spreadsheet9.2!H3286,0)","v":-176075.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I280,0)+IF(IncludeDeal1,Spreadsheet9.2!I1282,0)+IF(IncludeDeal2,Spreadsheet9.2!I2284,0)+IF(IncludeDeal4,Spreadsheet9.2!I3286,0)","v":588808.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J280,0)+IF(IncludeDeal1,Spreadsheet9.2!J1282,0)+IF(IncludeDeal2,Spreadsheet9.2!J2284,0)+IF(IncludeDeal4,Spreadsheet9.2!J3286,0)","v":-181494.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K280,0)+IF(IncludeDeal1,Spreadsheet9.2!K1282,0)+IF(IncludeDeal2,Spreadsheet9.2!K2284,0)+IF(IncludeDeal4,Spreadsheet9.2!K3286,0)","v":-577081},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L280,0)+IF(IncludeDeal1,Spreadsheet9.2!L1282,0)+IF(IncludeDeal2,Spreadsheet9.2!L2284,0)+IF(IncludeDeal4,Spreadsheet9.2!L3286,0)","v":-796010},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M280,0)+IF(IncludeDeal1,Spreadsheet9.2!M1282,0)+IF(IncludeDeal2,Spreadsheet9.2!M2284,0)+IF(IncludeDeal4,Spreadsheet9.2!M3286,0)","v":-533159.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N280,0)+IF(IncludeDeal1,Spreadsheet9.2!N1282,0)+IF(IncludeDeal2,Spreadsheet9.2!N2284,0)+IF(IncludeDeal4,Spreadsheet9.2!N3286,0)","v":-589846.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O280,0)+IF(IncludeDeal1,Spreadsheet9.2!O1282,0)+IF(IncludeDeal2,Spreadsheet9.2!O2284,0)+IF(IncludeDeal4,Spreadsheet9.2!O3286,0)","v":-106675.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P280,0)+IF(IncludeDeal1,Spreadsheet9.2!P1282,0)+IF(IncludeDeal2,Spreadsheet9.2!P2284,0)+IF(IncludeDeal4,Spreadsheet9.2!P3286,0)","v":-568368.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q280,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1282,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2284,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3286,0)","v":1373525.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R280,0)+IF(IncludeDeal1,Spreadsheet9.2!R1282,0)+IF(IncludeDeal2,Spreadsheet9.2!R2284,0)+IF(IncludeDeal4,Spreadsheet9.2!R3286,0)","v":2308874.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S280,0)+IF(IncludeDeal1,Spreadsheet9.2!S1282,0)+IF(IncludeDeal2,Spreadsheet9.2!S2284,0)+IF(IncludeDeal4,Spreadsheet9.2!S3286,0)","v":2181668.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T280,0)+IF(IncludeDeal1,Spreadsheet9.2!T1282,0)+IF(IncludeDeal2,Spreadsheet9.2!T2284,0)+IF(IncludeDeal4,Spreadsheet9.2!T3286,0)","v":3926475.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U280,0)+IF(IncludeDeal1,Spreadsheet9.2!U1282,0)+IF(IncludeDeal2,Spreadsheet9.2!U2284,0)+IF(IncludeDeal4,Spreadsheet9.2!U3286,0)","v":4294464.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V280,0)+IF(IncludeDeal1,Spreadsheet9.2!V1282,0)+IF(IncludeDeal2,Spreadsheet9.2!V2284,0)+IF(IncludeDeal4,Spreadsheet9.2!V3286,0)","v":5893330.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W280,0)+IF(IncludeDeal1,Spreadsheet9.2!W1282,0)+IF(IncludeDeal2,Spreadsheet9.2!W2284,0)+IF(IncludeDeal4,Spreadsheet9.2!W3286,0)","v":6013815.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X280,0)+IF(IncludeDeal1,Spreadsheet9.2!X1282,0)+IF(IncludeDeal2,Spreadsheet9.2!X2284,0)+IF(IncludeDeal4,Spreadsheet9.2!X3286,0)","v":5716261.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y280,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1282,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2284,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3286,0)","v":7409715.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z280,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1282,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2284,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3286,0)","v":9288198.1999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA280,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3286,0)","v":6905524.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB280,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3286,0)","v":6151259.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC280,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3286,0)","v":7070418.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD280,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3286,0)","v":8761349.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE280,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3286,0)","v":9797606.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF280,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3286,0)","v":13102126.699999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG280,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3286,0)","v":11501657.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH280,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3286,0)","v":12879435},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI280,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3286,0)","v":10677955.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ280,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3286,0)","v":10013755.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK280,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3286,0)","v":10231024.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL280,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3286,0)","v":8354564.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM280,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3286,0)","v":6008578.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN280,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3286,0)","v":6856696.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO280,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3286,0)","v":6588286.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP280,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3286,0)","v":4721202.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ280,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3286,0)","v":5561886.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR280,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3286,0)","v":5893488},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS280,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3286,0)","v":5523004.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT280,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3286,0)","v":5636741.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU280,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3286,0)","v":4719207.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV280,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3286,0)","v":4474429.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW280,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3286,0)","v":4101107.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX280,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3286,0)","v":4166855.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY280,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3286,0)","v":4147867.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ280,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1282,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2284,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3286,0)","v":2842101.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA280,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3286,0)","v":1702624.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB280,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3286,0)","v":752687.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC280,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3286,0)","v":496647.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD280,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3286,0)","v":372272.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE280,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3286,0)","v":184931.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF280,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3286,0)","v":36166.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG280,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3286,0)","v":-89526.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH280,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3286,0)","v":-211537.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI280,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3286,0)","v":-169970.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ280,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3286,0)","v":-173010.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK280,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3286,0)","v":-178346.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL280,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3286,0)","v":-184174.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM280,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3286,0)","v":-189051.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN280,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3286,0)","v":-192868.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO280,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1282,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2284,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3286,0)","v":-195798.2}]
[null,"Simulation 249",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C283,0)+IF(IncludeDeal1,Spreadsheet9.2!C1285,0)+IF(IncludeDeal2,Spreadsheet9.2!C2287,0)+IF(IncludeDeal4,Spreadsheet9.2!C3289,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E283,0)+IF(IncludeDeal1,Spreadsheet9.2!E1285,0)+IF(IncludeDeal2,Spreadsheet9.2!E2287,0)+IF(IncludeDeal4,Spreadsheet9.2!E3289,0)","v":482862.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F283,0)+IF(IncludeDeal1,Spreadsheet9.2!F1285,0)+IF(IncludeDeal2,Spreadsheet9.2!F2287,0)+IF(IncludeDeal4,Spreadsheet9.2!F3289,0)","v":-105201.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G283,0)+IF(IncludeDeal1,Spreadsheet9.2!G1285,0)+IF(IncludeDeal2,Spreadsheet9.2!G2287,0)+IF(IncludeDeal4,Spreadsheet9.2!G3289,0)","v":-312931.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H283,0)+IF(IncludeDeal1,Spreadsheet9.2!H1285,0)+IF(IncludeDeal2,Spreadsheet9.2!H2287,0)+IF(IncludeDeal4,Spreadsheet9.2!H3289,0)","v":-760500.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I283,0)+IF(IncludeDeal1,Spreadsheet9.2!I1285,0)+IF(IncludeDeal2,Spreadsheet9.2!I2287,0)+IF(IncludeDeal4,Spreadsheet9.2!I3289,0)","v":49746.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J283,0)+IF(IncludeDeal1,Spreadsheet9.2!J1285,0)+IF(IncludeDeal2,Spreadsheet9.2!J2287,0)+IF(IncludeDeal4,Spreadsheet9.2!J3289,0)","v":587452.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K283,0)+IF(IncludeDeal1,Spreadsheet9.2!K1285,0)+IF(IncludeDeal2,Spreadsheet9.2!K2287,0)+IF(IncludeDeal4,Spreadsheet9.2!K3289,0)","v":407255.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L283,0)+IF(IncludeDeal1,Spreadsheet9.2!L1285,0)+IF(IncludeDeal2,Spreadsheet9.2!L2287,0)+IF(IncludeDeal4,Spreadsheet9.2!L3289,0)","v":395497},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M283,0)+IF(IncludeDeal1,Spreadsheet9.2!M1285,0)+IF(IncludeDeal2,Spreadsheet9.2!M2287,0)+IF(IncludeDeal4,Spreadsheet9.2!M3289,0)","v":-219075.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N283,0)+IF(IncludeDeal1,Spreadsheet9.2!N1285,0)+IF(IncludeDeal2,Spreadsheet9.2!N2287,0)+IF(IncludeDeal4,Spreadsheet9.2!N3289,0)","v":-1097540.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O283,0)+IF(IncludeDeal1,Spreadsheet9.2!O1285,0)+IF(IncludeDeal2,Spreadsheet9.2!O2287,0)+IF(IncludeDeal4,Spreadsheet9.2!O3289,0)","v":-1574288.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P283,0)+IF(IncludeDeal1,Spreadsheet9.2!P1285,0)+IF(IncludeDeal2,Spreadsheet9.2!P2287,0)+IF(IncludeDeal4,Spreadsheet9.2!P3289,0)","v":-1143644.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q283,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1285,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2287,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3289,0)","v":-1474675.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R283,0)+IF(IncludeDeal1,Spreadsheet9.2!R1285,0)+IF(IncludeDeal2,Spreadsheet9.2!R2287,0)+IF(IncludeDeal4,Spreadsheet9.2!R3289,0)","v":-197831.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S283,0)+IF(IncludeDeal1,Spreadsheet9.2!S1285,0)+IF(IncludeDeal2,Spreadsheet9.2!S2287,0)+IF(IncludeDeal4,Spreadsheet9.2!S3289,0)","v":-1651543},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T283,0)+IF(IncludeDeal1,Spreadsheet9.2!T1285,0)+IF(IncludeDeal2,Spreadsheet9.2!T2287,0)+IF(IncludeDeal4,Spreadsheet9.2!T3289,0)","v":-1571869},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U283,0)+IF(IncludeDeal1,Spreadsheet9.2!U1285,0)+IF(IncludeDeal2,Spreadsheet9.2!U2287,0)+IF(IncludeDeal4,Spreadsheet9.2!U3289,0)","v":-1930186.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V283,0)+IF(IncludeDeal1,Spreadsheet9.2!V1285,0)+IF(IncludeDeal2,Spreadsheet9.2!V2287,0)+IF(IncludeDeal4,Spreadsheet9.2!V3289,0)","v":-1801620.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W283,0)+IF(IncludeDeal1,Spreadsheet9.2!W1285,0)+IF(IncludeDeal2,Spreadsheet9.2!W2287,0)+IF(IncludeDeal4,Spreadsheet9.2!W3289,0)","v":-1046663.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X283,0)+IF(IncludeDeal1,Spreadsheet9.2!X1285,0)+IF(IncludeDeal2,Spreadsheet9.2!X2287,0)+IF(IncludeDeal4,Spreadsheet9.2!X3289,0)","v":-265546},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y283,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1285,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2287,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3289,0)","v":-800699.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z283,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1285,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2287,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3289,0)","v":-56726.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA283,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3289,0)","v":1024597.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB283,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3289,0)","v":1481633.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC283,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3289,0)","v":1045157.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD283,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3289,0)","v":2443399.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE283,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3289,0)","v":2894505.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF283,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3289,0)","v":3134423.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG283,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3289,0)","v":4470259.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH283,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3289,0)","v":4095855.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI283,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3289,0)","v":3776177.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ283,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3289,0)","v":4287140.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK283,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3289,0)","v":3697134.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL283,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3289,0)","v":2875407.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM283,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3289,0)","v":2844266.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN283,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3289,0)","v":3068736.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO283,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3289,0)","v":2324460.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP283,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3289,0)","v":2622881.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ283,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3289,0)","v":2931855.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR283,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3289,0)","v":2676263.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS283,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3289,0)","v":1936823.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT283,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3289,0)","v":1421845.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU283,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3289,0)","v":2154085.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV283,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3289,0)","v":2360607},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW283,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3289,0)","v":2057731.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX283,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3289,0)","v":1798906.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY283,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3289,0)","v":1562659.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ283,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1285,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2287,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3289,0)","v":1241987.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA283,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3289,0)","v":860995.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB283,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3289,0)","v":688735.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC283,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3289,0)","v":431195.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD283,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3289,0)","v":375967.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE283,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3289,0)","v":349504.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF283,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3289,0)","v":298593.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG283,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3289,0)","v":191017.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH283,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3289,0)","v":111069.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI283,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3289,0)","v":70514.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ283,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3289,0)","v":72220.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK283,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3289,0)","v":69423.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL283,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3289,0)","v":70364.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM283,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3289,0)","v":67883.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN283,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3289,0)","v":63977},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO283,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1285,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2287,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3289,0)","v":61695.199999999997}]
[null,"Simulation 252",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C286,0)+IF(IncludeDeal1,Spreadsheet9.2!C1288,0)+IF(IncludeDeal2,Spreadsheet9.2!C2290,0)+IF(IncludeDeal4,Spreadsheet9.2!C3292,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E286,0)+IF(IncludeDeal1,Spreadsheet9.2!E1288,0)+IF(IncludeDeal2,Spreadsheet9.2!E2290,0)+IF(IncludeDeal4,Spreadsheet9.2!E3292,0)","v":416225.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F286,0)+IF(IncludeDeal1,Spreadsheet9.2!F1288,0)+IF(IncludeDeal2,Spreadsheet9.2!F2290,0)+IF(IncludeDeal4,Spreadsheet9.2!F3292,0)","v":223786.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G286,0)+IF(IncludeDeal1,Spreadsheet9.2!G1288,0)+IF(IncludeDeal2,Spreadsheet9.2!G2290,0)+IF(IncludeDeal4,Spreadsheet9.2!G3292,0)","v":438330.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H286,0)+IF(IncludeDeal1,Spreadsheet9.2!H1288,0)+IF(IncludeDeal2,Spreadsheet9.2!H2290,0)+IF(IncludeDeal4,Spreadsheet9.2!H3292,0)","v":314417.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I286,0)+IF(IncludeDeal1,Spreadsheet9.2!I1288,0)+IF(IncludeDeal2,Spreadsheet9.2!I2290,0)+IF(IncludeDeal4,Spreadsheet9.2!I3292,0)","v":1975101.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J286,0)+IF(IncludeDeal1,Spreadsheet9.2!J1288,0)+IF(IncludeDeal2,Spreadsheet9.2!J2290,0)+IF(IncludeDeal4,Spreadsheet9.2!J3292,0)","v":2621739.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K286,0)+IF(IncludeDeal1,Spreadsheet9.2!K1288,0)+IF(IncludeDeal2,Spreadsheet9.2!K2290,0)+IF(IncludeDeal4,Spreadsheet9.2!K3292,0)","v":3306252.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L286,0)+IF(IncludeDeal1,Spreadsheet9.2!L1288,0)+IF(IncludeDeal2,Spreadsheet9.2!L2290,0)+IF(IncludeDeal4,Spreadsheet9.2!L3292,0)","v":2559540.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M286,0)+IF(IncludeDeal1,Spreadsheet9.2!M1288,0)+IF(IncludeDeal2,Spreadsheet9.2!M2290,0)+IF(IncludeDeal4,Spreadsheet9.2!M3292,0)","v":603000.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N286,0)+IF(IncludeDeal1,Spreadsheet9.2!N1288,0)+IF(IncludeDeal2,Spreadsheet9.2!N2290,0)+IF(IncludeDeal4,Spreadsheet9.2!N3292,0)","v":-10467.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O286,0)+IF(IncludeDeal1,Spreadsheet9.2!O1288,0)+IF(IncludeDeal2,Spreadsheet9.2!O2290,0)+IF(IncludeDeal4,Spreadsheet9.2!O3292,0)","v":-895823.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P286,0)+IF(IncludeDeal1,Spreadsheet9.2!P1288,0)+IF(IncludeDeal2,Spreadsheet9.2!P2290,0)+IF(IncludeDeal4,Spreadsheet9.2!P3292,0)","v":-115099.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q286,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1288,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2290,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3292,0)","v":-655189},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R286,0)+IF(IncludeDeal1,Spreadsheet9.2!R1288,0)+IF(IncludeDeal2,Spreadsheet9.2!R2290,0)+IF(IncludeDeal4,Spreadsheet9.2!R3292,0)","v":-684215.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S286,0)+IF(IncludeDeal1,Spreadsheet9.2!S1288,0)+IF(IncludeDeal2,Spreadsheet9.2!S2290,0)+IF(IncludeDeal4,Spreadsheet9.2!S3292,0)","v":-714987.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T286,0)+IF(IncludeDeal1,Spreadsheet9.2!T1288,0)+IF(IncludeDeal2,Spreadsheet9.2!T2290,0)+IF(IncludeDeal4,Spreadsheet9.2!T3292,0)","v":-231107.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U286,0)+IF(IncludeDeal1,Spreadsheet9.2!U1288,0)+IF(IncludeDeal2,Spreadsheet9.2!U2290,0)+IF(IncludeDeal4,Spreadsheet9.2!U3292,0)","v":1112481.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V286,0)+IF(IncludeDeal1,Spreadsheet9.2!V1288,0)+IF(IncludeDeal2,Spreadsheet9.2!V2290,0)+IF(IncludeDeal4,Spreadsheet9.2!V3292,0)","v":2043349.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W286,0)+IF(IncludeDeal1,Spreadsheet9.2!W1288,0)+IF(IncludeDeal2,Spreadsheet9.2!W2290,0)+IF(IncludeDeal4,Spreadsheet9.2!W3292,0)","v":808660.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X286,0)+IF(IncludeDeal1,Spreadsheet9.2!X1288,0)+IF(IncludeDeal2,Spreadsheet9.2!X2290,0)+IF(IncludeDeal4,Spreadsheet9.2!X3292,0)","v":548052.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y286,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1288,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2290,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3292,0)","v":1333692.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z286,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1288,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2290,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3292,0)","v":978313.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA286,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3292,0)","v":1106450.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB286,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3292,0)","v":889974.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC286,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3292,0)","v":577845.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD286,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3292,0)","v":375847.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE286,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3292,0)","v":1396008.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF286,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3292,0)","v":951651.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG286,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3292,0)","v":478529.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH286,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3292,0)","v":-136001.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI286,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3292,0)","v":-152568.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ286,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3292,0)","v":-835725.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK286,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3292,0)","v":-1160957.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL286,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3292,0)","v":-434036.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM286,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3292,0)","v":-480124.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN286,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3292,0)","v":-599482.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO286,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3292,0)","v":-757765.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP286,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3292,0)","v":-1157322.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ286,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3292,0)","v":-1126357.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR286,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3292,0)","v":-1165061.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS286,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3292,0)","v":-1161839.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT286,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3292,0)","v":-404872.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU286,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3292,0)","v":-554279.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV286,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3292,0)","v":-634149.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW286,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3292,0)","v":-486171},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX286,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3292,0)","v":-360518.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY286,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3292,0)","v":-203112},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ286,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1288,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2290,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3292,0)","v":-138009.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA286,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3292,0)","v":-95761},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB286,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3292,0)","v":-137147.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC286,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3292,0)","v":31008.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD286,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3292,0)","v":-63328.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE286,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3292,0)","v":-167872.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF286,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3292,0)","v":-205427.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG286,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3292,0)","v":-242543.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH286,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3292,0)","v":-336226.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI286,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3292,0)","v":-145755.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ286,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3292,0)","v":-152152.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK286,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3292,0)","v":-156885.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL286,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3292,0)","v":-160401.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM286,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3292,0)","v":-164304.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN286,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3292,0)","v":-168716.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO286,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1288,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2290,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3292,0)","v":-171264.6}]
[null,"Simulation 256",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C290,0)+IF(IncludeDeal1,Spreadsheet9.2!C1292,0)+IF(IncludeDeal2,Spreadsheet9.2!C2294,0)+IF(IncludeDeal4,Spreadsheet9.2!C3296,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E290,0)+IF(IncludeDeal1,Spreadsheet9.2!E1292,0)+IF(IncludeDeal2,Spreadsheet9.2!E2294,0)+IF(IncludeDeal4,Spreadsheet9.2!E3296,0)","v":-27836.799999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F290,0)+IF(IncludeDeal1,Spreadsheet9.2!F1292,0)+IF(IncludeDeal2,Spreadsheet9.2!F2294,0)+IF(IncludeDeal4,Spreadsheet9.2!F3296,0)","v":-820109.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G290,0)+IF(IncludeDeal1,Spreadsheet9.2!G1292,0)+IF(IncludeDeal2,Spreadsheet9.2!G2294,0)+IF(IncludeDeal4,Spreadsheet9.2!G3296,0)","v":-874235.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H290,0)+IF(IncludeDeal1,Spreadsheet9.2!H1292,0)+IF(IncludeDeal2,Spreadsheet9.2!H2294,0)+IF(IncludeDeal4,Spreadsheet9.2!H3296,0)","v":-1994719.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I290,0)+IF(IncludeDeal1,Spreadsheet9.2!I1292,0)+IF(IncludeDeal2,Spreadsheet9.2!I2294,0)+IF(IncludeDeal4,Spreadsheet9.2!I3296,0)","v":-2755917.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J290,0)+IF(IncludeDeal1,Spreadsheet9.2!J1292,0)+IF(IncludeDeal2,Spreadsheet9.2!J2294,0)+IF(IncludeDeal4,Spreadsheet9.2!J3296,0)","v":-2642096.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K290,0)+IF(IncludeDeal1,Spreadsheet9.2!K1292,0)+IF(IncludeDeal2,Spreadsheet9.2!K2294,0)+IF(IncludeDeal4,Spreadsheet9.2!K3296,0)","v":-2231613.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L290,0)+IF(IncludeDeal1,Spreadsheet9.2!L1292,0)+IF(IncludeDeal2,Spreadsheet9.2!L2294,0)+IF(IncludeDeal4,Spreadsheet9.2!L3296,0)","v":-2540004.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M290,0)+IF(IncludeDeal1,Spreadsheet9.2!M1292,0)+IF(IncludeDeal2,Spreadsheet9.2!M2294,0)+IF(IncludeDeal4,Spreadsheet9.2!M3296,0)","v":-2685409.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N290,0)+IF(IncludeDeal1,Spreadsheet9.2!N1292,0)+IF(IncludeDeal2,Spreadsheet9.2!N2294,0)+IF(IncludeDeal4,Spreadsheet9.2!N3296,0)","v":-2743420.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O290,0)+IF(IncludeDeal1,Spreadsheet9.2!O1292,0)+IF(IncludeDeal2,Spreadsheet9.2!O2294,0)+IF(IncludeDeal4,Spreadsheet9.2!O3296,0)","v":-2616001.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P290,0)+IF(IncludeDeal1,Spreadsheet9.2!P1292,0)+IF(IncludeDeal2,Spreadsheet9.2!P2294,0)+IF(IncludeDeal4,Spreadsheet9.2!P3296,0)","v":-2777747.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q290,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1292,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2294,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3296,0)","v":-2608071.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R290,0)+IF(IncludeDeal1,Spreadsheet9.2!R1292,0)+IF(IncludeDeal2,Spreadsheet9.2!R2294,0)+IF(IncludeDeal4,Spreadsheet9.2!R3296,0)","v":-2225024.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S290,0)+IF(IncludeDeal1,Spreadsheet9.2!S1292,0)+IF(IncludeDeal2,Spreadsheet9.2!S2294,0)+IF(IncludeDeal4,Spreadsheet9.2!S3296,0)","v":-1667139.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T290,0)+IF(IncludeDeal1,Spreadsheet9.2!T1292,0)+IF(IncludeDeal2,Spreadsheet9.2!T2294,0)+IF(IncludeDeal4,Spreadsheet9.2!T3296,0)","v":-1867247.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U290,0)+IF(IncludeDeal1,Spreadsheet9.2!U1292,0)+IF(IncludeDeal2,Spreadsheet9.2!U2294,0)+IF(IncludeDeal4,Spreadsheet9.2!U3296,0)","v":-1609806.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V290,0)+IF(IncludeDeal1,Spreadsheet9.2!V1292,0)+IF(IncludeDeal2,Spreadsheet9.2!V2294,0)+IF(IncludeDeal4,Spreadsheet9.2!V3296,0)","v":-652149.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W290,0)+IF(IncludeDeal1,Spreadsheet9.2!W1292,0)+IF(IncludeDeal2,Spreadsheet9.2!W2294,0)+IF(IncludeDeal4,Spreadsheet9.2!W3296,0)","v":-772148.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X290,0)+IF(IncludeDeal1,Spreadsheet9.2!X1292,0)+IF(IncludeDeal2,Spreadsheet9.2!X2294,0)+IF(IncludeDeal4,Spreadsheet9.2!X3296,0)","v":614580.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y290,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1292,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2294,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3296,0)","v":97635},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z290,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1292,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2294,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3296,0)","v":-668286.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA290,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3296,0)","v":-454423.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB290,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3296,0)","v":190734.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC290,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3296,0)","v":452585.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD290,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3296,0)","v":1183383.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE290,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3296,0)","v":450942.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF290,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3296,0)","v":-115423.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG290,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3296,0)","v":-140407.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH290,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3296,0)","v":-847175.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI290,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3296,0)","v":-925660.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ290,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3296,0)","v":-1069279.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK290,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3296,0)","v":-733186},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL290,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3296,0)","v":-1282845.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM290,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3296,0)","v":-1585535.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN290,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3296,0)","v":-1392688.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO290,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3296,0)","v":-1453979.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP290,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3296,0)","v":-1337092.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ290,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3296,0)","v":-1205486.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR290,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3296,0)","v":-1156440.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS290,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3296,0)","v":-1102552.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT290,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3296,0)","v":-818029.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU290,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3296,0)","v":-635458},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV290,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3296,0)","v":-513746.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW290,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3296,0)","v":-291931.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX290,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3296,0)","v":-88878},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY290,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3296,0)","v":-52633.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ290,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1292,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2294,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3296,0)","v":155419.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA290,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3296,0)","v":296873},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB290,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3296,0)","v":420803},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC290,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3296,0)","v":331497.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD290,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3296,0)","v":197130.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE290,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3296,0)","v":93100.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF290,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3296,0)","v":50039.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG290,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3296,0)","v":-7261.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH290,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3296,0)","v":-115099.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI290,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3296,0)","v":-83888.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ290,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3296,0)","v":-88773.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK290,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3296,0)","v":-94169.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL290,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3296,0)","v":-98167.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM290,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3296,0)","v":-103188.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN290,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3296,0)","v":-108621.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO290,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1292,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2294,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3296,0)","v":-111017.7}]
[null,"Simulation 259",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C293,0)+IF(IncludeDeal1,Spreadsheet9.2!C1295,0)+IF(IncludeDeal2,Spreadsheet9.2!C2297,0)+IF(IncludeDeal4,Spreadsheet9.2!C3299,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E293,0)+IF(IncludeDeal1,Spreadsheet9.2!E1295,0)+IF(IncludeDeal2,Spreadsheet9.2!E2297,0)+IF(IncludeDeal4,Spreadsheet9.2!E3299,0)","v":-570498.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F293,0)+IF(IncludeDeal1,Spreadsheet9.2!F1295,0)+IF(IncludeDeal2,Spreadsheet9.2!F2297,0)+IF(IncludeDeal4,Spreadsheet9.2!F3299,0)","v":-1150459.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G293,0)+IF(IncludeDeal1,Spreadsheet9.2!G1295,0)+IF(IncludeDeal2,Spreadsheet9.2!G2297,0)+IF(IncludeDeal4,Spreadsheet9.2!G3299,0)","v":-1755687.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H293,0)+IF(IncludeDeal1,Spreadsheet9.2!H1295,0)+IF(IncludeDeal2,Spreadsheet9.2!H2297,0)+IF(IncludeDeal4,Spreadsheet9.2!H3299,0)","v":-2775071.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I293,0)+IF(IncludeDeal1,Spreadsheet9.2!I1295,0)+IF(IncludeDeal2,Spreadsheet9.2!I2297,0)+IF(IncludeDeal4,Spreadsheet9.2!I3299,0)","v":-1689526.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J293,0)+IF(IncludeDeal1,Spreadsheet9.2!J1295,0)+IF(IncludeDeal2,Spreadsheet9.2!J2297,0)+IF(IncludeDeal4,Spreadsheet9.2!J3299,0)","v":-2371074},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K293,0)+IF(IncludeDeal1,Spreadsheet9.2!K1295,0)+IF(IncludeDeal2,Spreadsheet9.2!K2297,0)+IF(IncludeDeal4,Spreadsheet9.2!K3299,0)","v":-2026834.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L293,0)+IF(IncludeDeal1,Spreadsheet9.2!L1295,0)+IF(IncludeDeal2,Spreadsheet9.2!L2297,0)+IF(IncludeDeal4,Spreadsheet9.2!L3299,0)","v":-2664644.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M293,0)+IF(IncludeDeal1,Spreadsheet9.2!M1295,0)+IF(IncludeDeal2,Spreadsheet9.2!M2297,0)+IF(IncludeDeal4,Spreadsheet9.2!M3299,0)","v":-2168498.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N293,0)+IF(IncludeDeal1,Spreadsheet9.2!N1295,0)+IF(IncludeDeal2,Spreadsheet9.2!N2297,0)+IF(IncludeDeal4,Spreadsheet9.2!N3299,0)","v":-2566092.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O293,0)+IF(IncludeDeal1,Spreadsheet9.2!O1295,0)+IF(IncludeDeal2,Spreadsheet9.2!O2297,0)+IF(IncludeDeal4,Spreadsheet9.2!O3299,0)","v":-2814232},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P293,0)+IF(IncludeDeal1,Spreadsheet9.2!P1295,0)+IF(IncludeDeal2,Spreadsheet9.2!P2297,0)+IF(IncludeDeal4,Spreadsheet9.2!P3299,0)","v":-3314570.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q293,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1295,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2297,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3299,0)","v":-3652458.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R293,0)+IF(IncludeDeal1,Spreadsheet9.2!R1295,0)+IF(IncludeDeal2,Spreadsheet9.2!R2297,0)+IF(IncludeDeal4,Spreadsheet9.2!R3299,0)","v":-3355445.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S293,0)+IF(IncludeDeal1,Spreadsheet9.2!S1295,0)+IF(IncludeDeal2,Spreadsheet9.2!S2297,0)+IF(IncludeDeal4,Spreadsheet9.2!S3299,0)","v":-3403850.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T293,0)+IF(IncludeDeal1,Spreadsheet9.2!T1295,0)+IF(IncludeDeal2,Spreadsheet9.2!T2297,0)+IF(IncludeDeal4,Spreadsheet9.2!T3299,0)","v":-3809028.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U293,0)+IF(IncludeDeal1,Spreadsheet9.2!U1295,0)+IF(IncludeDeal2,Spreadsheet9.2!U2297,0)+IF(IncludeDeal4,Spreadsheet9.2!U3299,0)","v":-3647152.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V293,0)+IF(IncludeDeal1,Spreadsheet9.2!V1295,0)+IF(IncludeDeal2,Spreadsheet9.2!V2297,0)+IF(IncludeDeal4,Spreadsheet9.2!V3299,0)","v":-3478458.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W293,0)+IF(IncludeDeal1,Spreadsheet9.2!W1295,0)+IF(IncludeDeal2,Spreadsheet9.2!W2297,0)+IF(IncludeDeal4,Spreadsheet9.2!W3299,0)","v":-3554319.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X293,0)+IF(IncludeDeal1,Spreadsheet9.2!X1295,0)+IF(IncludeDeal2,Spreadsheet9.2!X2297,0)+IF(IncludeDeal4,Spreadsheet9.2!X3299,0)","v":-3605766},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y293,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1295,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2297,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3299,0)","v":-3563742.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z293,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1295,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2297,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3299,0)","v":-3480664.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA293,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3299,0)","v":-3276105.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB293,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3299,0)","v":-3229131.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC293,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3299,0)","v":-3251716.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD293,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3299,0)","v":-3094093.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE293,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3299,0)","v":-2681424.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF293,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3299,0)","v":-2783184.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG293,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3299,0)","v":-2963751.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH293,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3299,0)","v":-2843303.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI293,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3299,0)","v":-2895332},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ293,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3299,0)","v":-2923749},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK293,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3299,0)","v":-2763617.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL293,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3299,0)","v":-2805756.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM293,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3299,0)","v":-2615930.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN293,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3299,0)","v":-2478130.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO293,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3299,0)","v":-2403768.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP293,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3299,0)","v":-2359516.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ293,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3299,0)","v":-2045233.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR293,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3299,0)","v":-1847144.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS293,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3299,0)","v":-1728062.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT293,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3299,0)","v":-1668799.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU293,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3299,0)","v":-1582164.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV293,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3299,0)","v":-1550311.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW293,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3299,0)","v":-1260925.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX293,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3299,0)","v":-1106101.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY293,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3299,0)","v":-979715.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ293,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1295,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2297,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3299,0)","v":-889151.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA293,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3299,0)","v":-812545.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB293,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3299,0)","v":-755771.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC293,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3299,0)","v":-420858.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD293,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3299,0)","v":-446102.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE293,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3299,0)","v":-499724.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF293,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3299,0)","v":-554062.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG293,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3299,0)","v":-615512.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH293,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3299,0)","v":-691370},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI293,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3299,0)","v":-360173.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ293,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3299,0)","v":-364014.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK293,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3299,0)","v":-369422.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL293,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3299,0)","v":-371501.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM293,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3299,0)","v":-375326.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN293,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3299,0)","v":-377695.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO293,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1295,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2297,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3299,0)","v":-379256}]
[null,"Simulation 262",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C296,0)+IF(IncludeDeal1,Spreadsheet9.2!C1298,0)+IF(IncludeDeal2,Spreadsheet9.2!C2300,0)+IF(IncludeDeal4,Spreadsheet9.2!C3302,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E296,0)+IF(IncludeDeal1,Spreadsheet9.2!E1298,0)+IF(IncludeDeal2,Spreadsheet9.2!E2300,0)+IF(IncludeDeal4,Spreadsheet9.2!E3302,0)","v":297666.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F296,0)+IF(IncludeDeal1,Spreadsheet9.2!F1298,0)+IF(IncludeDeal2,Spreadsheet9.2!F2300,0)+IF(IncludeDeal4,Spreadsheet9.2!F3302,0)","v":579095.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G296,0)+IF(IncludeDeal1,Spreadsheet9.2!G1298,0)+IF(IncludeDeal2,Spreadsheet9.2!G2300,0)+IF(IncludeDeal4,Spreadsheet9.2!G3302,0)","v":484006.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H296,0)+IF(IncludeDeal1,Spreadsheet9.2!H1298,0)+IF(IncludeDeal2,Spreadsheet9.2!H2300,0)+IF(IncludeDeal4,Spreadsheet9.2!H3302,0)","v":3098118.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I296,0)+IF(IncludeDeal1,Spreadsheet9.2!I1298,0)+IF(IncludeDeal2,Spreadsheet9.2!I2300,0)+IF(IncludeDeal4,Spreadsheet9.2!I3302,0)","v":2506334},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J296,0)+IF(IncludeDeal1,Spreadsheet9.2!J1298,0)+IF(IncludeDeal2,Spreadsheet9.2!J2300,0)+IF(IncludeDeal4,Spreadsheet9.2!J3302,0)","v":2646227.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K296,0)+IF(IncludeDeal1,Spreadsheet9.2!K1298,0)+IF(IncludeDeal2,Spreadsheet9.2!K2300,0)+IF(IncludeDeal4,Spreadsheet9.2!K3302,0)","v":1693023.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L296,0)+IF(IncludeDeal1,Spreadsheet9.2!L1298,0)+IF(IncludeDeal2,Spreadsheet9.2!L2300,0)+IF(IncludeDeal4,Spreadsheet9.2!L3302,0)","v":839226.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M296,0)+IF(IncludeDeal1,Spreadsheet9.2!M1298,0)+IF(IncludeDeal2,Spreadsheet9.2!M2300,0)+IF(IncludeDeal4,Spreadsheet9.2!M3302,0)","v":910708.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N296,0)+IF(IncludeDeal1,Spreadsheet9.2!N1298,0)+IF(IncludeDeal2,Spreadsheet9.2!N2300,0)+IF(IncludeDeal4,Spreadsheet9.2!N3302,0)","v":1362111.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O296,0)+IF(IncludeDeal1,Spreadsheet9.2!O1298,0)+IF(IncludeDeal2,Spreadsheet9.2!O2300,0)+IF(IncludeDeal4,Spreadsheet9.2!O3302,0)","v":770915.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P296,0)+IF(IncludeDeal1,Spreadsheet9.2!P1298,0)+IF(IncludeDeal2,Spreadsheet9.2!P2300,0)+IF(IncludeDeal4,Spreadsheet9.2!P3302,0)","v":664309.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q296,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1298,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2300,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3302,0)","v":231439.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R296,0)+IF(IncludeDeal1,Spreadsheet9.2!R1298,0)+IF(IncludeDeal2,Spreadsheet9.2!R2300,0)+IF(IncludeDeal4,Spreadsheet9.2!R3302,0)","v":1898074.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S296,0)+IF(IncludeDeal1,Spreadsheet9.2!S1298,0)+IF(IncludeDeal2,Spreadsheet9.2!S2300,0)+IF(IncludeDeal4,Spreadsheet9.2!S3302,0)","v":1356772.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T296,0)+IF(IncludeDeal1,Spreadsheet9.2!T1298,0)+IF(IncludeDeal2,Spreadsheet9.2!T2300,0)+IF(IncludeDeal4,Spreadsheet9.2!T3302,0)","v":1823730.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U296,0)+IF(IncludeDeal1,Spreadsheet9.2!U1298,0)+IF(IncludeDeal2,Spreadsheet9.2!U2300,0)+IF(IncludeDeal4,Spreadsheet9.2!U3302,0)","v":946890.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V296,0)+IF(IncludeDeal1,Spreadsheet9.2!V1298,0)+IF(IncludeDeal2,Spreadsheet9.2!V2300,0)+IF(IncludeDeal4,Spreadsheet9.2!V3302,0)","v":784123.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W296,0)+IF(IncludeDeal1,Spreadsheet9.2!W1298,0)+IF(IncludeDeal2,Spreadsheet9.2!W2300,0)+IF(IncludeDeal4,Spreadsheet9.2!W3302,0)","v":655528.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X296,0)+IF(IncludeDeal1,Spreadsheet9.2!X1298,0)+IF(IncludeDeal2,Spreadsheet9.2!X2300,0)+IF(IncludeDeal4,Spreadsheet9.2!X3302,0)","v":133669.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y296,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1298,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2300,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3302,0)","v":385557.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z296,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1298,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2300,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3302,0)","v":-428502.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA296,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3302,0)","v":-355868.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB296,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3302,0)","v":-641547.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC296,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3302,0)","v":-709963.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD296,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3302,0)","v":-326784.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE296,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3302,0)","v":-592445.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF296,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3302,0)","v":-837040.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG296,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3302,0)","v":-932681.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH296,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3302,0)","v":-1327886.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI296,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3302,0)","v":-1257002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ296,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3302,0)","v":-1140338.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK296,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3302,0)","v":-410400.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL296,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3302,0)","v":-985553.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM296,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3302,0)","v":-1311313.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN296,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3302,0)","v":-1391671.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO296,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3302,0)","v":-1402086.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP296,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3302,0)","v":-1402313.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ296,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3302,0)","v":-760294.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR296,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3302,0)","v":-1070154.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS296,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3302,0)","v":-1233132},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT296,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3302,0)","v":-1359408.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU296,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3302,0)","v":-1136345.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV296,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3302,0)","v":-1134890.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW296,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3302,0)","v":-473092.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX296,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3302,0)","v":-421277.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY296,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3302,0)","v":-340039.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ296,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1298,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2300,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3302,0)","v":-351208},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA296,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3302,0)","v":-487547.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB296,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3302,0)","v":-551586.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC296,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3302,0)","v":-270891.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD296,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3302,0)","v":-375811.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE296,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3302,0)","v":-453042.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF296,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3302,0)","v":-535081.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG296,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3302,0)","v":-649163.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH296,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3302,0)","v":-728840.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI296,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3302,0)","v":-374389.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ296,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3302,0)","v":-377572.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK296,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3302,0)","v":-382583.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL296,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3302,0)","v":-386685.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM296,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3302,0)","v":-391122.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN296,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3302,0)","v":-394039},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO296,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1298,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2300,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3302,0)","v":-395785}]
[null,"Simulation 264",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C298,0)+IF(IncludeDeal1,Spreadsheet9.2!C1300,0)+IF(IncludeDeal2,Spreadsheet9.2!C2302,0)+IF(IncludeDeal4,Spreadsheet9.2!C3304,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E298,0)+IF(IncludeDeal1,Spreadsheet9.2!E1300,0)+IF(IncludeDeal2,Spreadsheet9.2!E2302,0)+IF(IncludeDeal4,Spreadsheet9.2!E3304,0)","v":-464431.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F298,0)+IF(IncludeDeal1,Spreadsheet9.2!F1300,0)+IF(IncludeDeal2,Spreadsheet9.2!F2302,0)+IF(IncludeDeal4,Spreadsheet9.2!F3304,0)","v":-134108.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G298,0)+IF(IncludeDeal1,Spreadsheet9.2!G1300,0)+IF(IncludeDeal2,Spreadsheet9.2!G2302,0)+IF(IncludeDeal4,Spreadsheet9.2!G3304,0)","v":539369.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H298,0)+IF(IncludeDeal1,Spreadsheet9.2!H1300,0)+IF(IncludeDeal2,Spreadsheet9.2!H2302,0)+IF(IncludeDeal4,Spreadsheet9.2!H3304,0)","v":1768067.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I298,0)+IF(IncludeDeal1,Spreadsheet9.2!I1300,0)+IF(IncludeDeal2,Spreadsheet9.2!I2302,0)+IF(IncludeDeal4,Spreadsheet9.2!I3304,0)","v":1601873},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J298,0)+IF(IncludeDeal1,Spreadsheet9.2!J1300,0)+IF(IncludeDeal2,Spreadsheet9.2!J2302,0)+IF(IncludeDeal4,Spreadsheet9.2!J3304,0)","v":1914895.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K298,0)+IF(IncludeDeal1,Spreadsheet9.2!K1300,0)+IF(IncludeDeal2,Spreadsheet9.2!K2302,0)+IF(IncludeDeal4,Spreadsheet9.2!K3304,0)","v":1591251.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L298,0)+IF(IncludeDeal1,Spreadsheet9.2!L1300,0)+IF(IncludeDeal2,Spreadsheet9.2!L2302,0)+IF(IncludeDeal4,Spreadsheet9.2!L3304,0)","v":1542575.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M298,0)+IF(IncludeDeal1,Spreadsheet9.2!M1300,0)+IF(IncludeDeal2,Spreadsheet9.2!M2302,0)+IF(IncludeDeal4,Spreadsheet9.2!M3304,0)","v":2191619.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N298,0)+IF(IncludeDeal1,Spreadsheet9.2!N1300,0)+IF(IncludeDeal2,Spreadsheet9.2!N2302,0)+IF(IncludeDeal4,Spreadsheet9.2!N3304,0)","v":1589137.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O298,0)+IF(IncludeDeal1,Spreadsheet9.2!O1300,0)+IF(IncludeDeal2,Spreadsheet9.2!O2302,0)+IF(IncludeDeal4,Spreadsheet9.2!O3304,0)","v":1690335.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P298,0)+IF(IncludeDeal1,Spreadsheet9.2!P1300,0)+IF(IncludeDeal2,Spreadsheet9.2!P2302,0)+IF(IncludeDeal4,Spreadsheet9.2!P3304,0)","v":1794298.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q298,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1300,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2302,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3304,0)","v":1277583.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R298,0)+IF(IncludeDeal1,Spreadsheet9.2!R1300,0)+IF(IncludeDeal2,Spreadsheet9.2!R2302,0)+IF(IncludeDeal4,Spreadsheet9.2!R3304,0)","v":1670353.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S298,0)+IF(IncludeDeal1,Spreadsheet9.2!S1300,0)+IF(IncludeDeal2,Spreadsheet9.2!S2302,0)+IF(IncludeDeal4,Spreadsheet9.2!S3304,0)","v":3077795.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T298,0)+IF(IncludeDeal1,Spreadsheet9.2!T1300,0)+IF(IncludeDeal2,Spreadsheet9.2!T2302,0)+IF(IncludeDeal4,Spreadsheet9.2!T3304,0)","v":4279589},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U298,0)+IF(IncludeDeal1,Spreadsheet9.2!U1300,0)+IF(IncludeDeal2,Spreadsheet9.2!U2302,0)+IF(IncludeDeal4,Spreadsheet9.2!U3304,0)","v":3855457.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V298,0)+IF(IncludeDeal1,Spreadsheet9.2!V1300,0)+IF(IncludeDeal2,Spreadsheet9.2!V2302,0)+IF(IncludeDeal4,Spreadsheet9.2!V3304,0)","v":1563656.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W298,0)+IF(IncludeDeal1,Spreadsheet9.2!W1300,0)+IF(IncludeDeal2,Spreadsheet9.2!W2302,0)+IF(IncludeDeal4,Spreadsheet9.2!W3304,0)","v":1835315.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X298,0)+IF(IncludeDeal1,Spreadsheet9.2!X1300,0)+IF(IncludeDeal2,Spreadsheet9.2!X2302,0)+IF(IncludeDeal4,Spreadsheet9.2!X3304,0)","v":2589151.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y298,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1300,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2302,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3304,0)","v":3112458.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z298,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1300,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2302,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3304,0)","v":2555024.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA298,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3304,0)","v":916477.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB298,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3304,0)","v":1026944.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC298,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3304,0)","v":3047230.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD298,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3304,0)","v":2297747.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE298,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3304,0)","v":3176795.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF298,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3304,0)","v":3325288.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG298,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3304,0)","v":2314252.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH298,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3304,0)","v":2766015.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI298,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3304,0)","v":2758166.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ298,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3304,0)","v":2070015.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK298,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3304,0)","v":1222148.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL298,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3304,0)","v":1937858.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM298,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3304,0)","v":2679035.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN298,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3304,0)","v":3457210.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO298,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3304,0)","v":3086823.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP298,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3304,0)","v":3203527.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ298,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3304,0)","v":2486757.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR298,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3304,0)","v":924156.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS298,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3304,0)","v":160091.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT298,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3304,0)","v":73773.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU298,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3304,0)","v":-459821},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV298,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3304,0)","v":-328843.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW298,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3304,0)","v":173205.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX298,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3304,0)","v":-37113},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY298,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3304,0)","v":-11436.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ298,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1300,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2302,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3304,0)","v":-105912.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA298,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3304,0)","v":-157613.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB298,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3304,0)","v":-262774.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC298,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3304,0)","v":-120074.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD298,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3304,0)","v":-172578.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE298,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3304,0)","v":-172855.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF298,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3304,0)","v":-206741.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG298,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3304,0)","v":-266181.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH298,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3304,0)","v":-369821.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI298,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3304,0)","v":-162708.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ298,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3304,0)","v":-164801},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK298,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3304,0)","v":-165927.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL298,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3304,0)","v":-168034.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM298,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3304,0)","v":-171052.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN298,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3304,0)","v":-175494.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO298,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1300,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2302,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3304,0)","v":-178105.3}]
[null,"Simulation 265",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C299,0)+IF(IncludeDeal1,Spreadsheet9.2!C1301,0)+IF(IncludeDeal2,Spreadsheet9.2!C2303,0)+IF(IncludeDeal4,Spreadsheet9.2!C3305,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E299,0)+IF(IncludeDeal1,Spreadsheet9.2!E1301,0)+IF(IncludeDeal2,Spreadsheet9.2!E2303,0)+IF(IncludeDeal4,Spreadsheet9.2!E3305,0)","v":255145.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F299,0)+IF(IncludeDeal1,Spreadsheet9.2!F1301,0)+IF(IncludeDeal2,Spreadsheet9.2!F2303,0)+IF(IncludeDeal4,Spreadsheet9.2!F3305,0)","v":-317913.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G299,0)+IF(IncludeDeal1,Spreadsheet9.2!G1301,0)+IF(IncludeDeal2,Spreadsheet9.2!G2303,0)+IF(IncludeDeal4,Spreadsheet9.2!G3305,0)","v":64592},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H299,0)+IF(IncludeDeal1,Spreadsheet9.2!H1301,0)+IF(IncludeDeal2,Spreadsheet9.2!H2303,0)+IF(IncludeDeal4,Spreadsheet9.2!H3305,0)","v":568841.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I299,0)+IF(IncludeDeal1,Spreadsheet9.2!I1301,0)+IF(IncludeDeal2,Spreadsheet9.2!I2303,0)+IF(IncludeDeal4,Spreadsheet9.2!I3305,0)","v":344530.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J299,0)+IF(IncludeDeal1,Spreadsheet9.2!J1301,0)+IF(IncludeDeal2,Spreadsheet9.2!J2303,0)+IF(IncludeDeal4,Spreadsheet9.2!J3305,0)","v":476223.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K299,0)+IF(IncludeDeal1,Spreadsheet9.2!K1301,0)+IF(IncludeDeal2,Spreadsheet9.2!K2303,0)+IF(IncludeDeal4,Spreadsheet9.2!K3305,0)","v":-261449.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L299,0)+IF(IncludeDeal1,Spreadsheet9.2!L1301,0)+IF(IncludeDeal2,Spreadsheet9.2!L2303,0)+IF(IncludeDeal4,Spreadsheet9.2!L3305,0)","v":1349644.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M299,0)+IF(IncludeDeal1,Spreadsheet9.2!M1301,0)+IF(IncludeDeal2,Spreadsheet9.2!M2303,0)+IF(IncludeDeal4,Spreadsheet9.2!M3305,0)","v":1721844.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N299,0)+IF(IncludeDeal1,Spreadsheet9.2!N1301,0)+IF(IncludeDeal2,Spreadsheet9.2!N2303,0)+IF(IncludeDeal4,Spreadsheet9.2!N3305,0)","v":874546.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O299,0)+IF(IncludeDeal1,Spreadsheet9.2!O1301,0)+IF(IncludeDeal2,Spreadsheet9.2!O2303,0)+IF(IncludeDeal4,Spreadsheet9.2!O3305,0)","v":1226369.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P299,0)+IF(IncludeDeal1,Spreadsheet9.2!P1301,0)+IF(IncludeDeal2,Spreadsheet9.2!P2303,0)+IF(IncludeDeal4,Spreadsheet9.2!P3305,0)","v":970345},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q299,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1301,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2303,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3305,0)","v":1329778.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R299,0)+IF(IncludeDeal1,Spreadsheet9.2!R1301,0)+IF(IncludeDeal2,Spreadsheet9.2!R2303,0)+IF(IncludeDeal4,Spreadsheet9.2!R3305,0)","v":1114735.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S299,0)+IF(IncludeDeal1,Spreadsheet9.2!S1301,0)+IF(IncludeDeal2,Spreadsheet9.2!S2303,0)+IF(IncludeDeal4,Spreadsheet9.2!S3305,0)","v":2999502.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T299,0)+IF(IncludeDeal1,Spreadsheet9.2!T1301,0)+IF(IncludeDeal2,Spreadsheet9.2!T2303,0)+IF(IncludeDeal4,Spreadsheet9.2!T3305,0)","v":4373780.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U299,0)+IF(IncludeDeal1,Spreadsheet9.2!U1301,0)+IF(IncludeDeal2,Spreadsheet9.2!U2303,0)+IF(IncludeDeal4,Spreadsheet9.2!U3305,0)","v":3816169.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V299,0)+IF(IncludeDeal1,Spreadsheet9.2!V1301,0)+IF(IncludeDeal2,Spreadsheet9.2!V2303,0)+IF(IncludeDeal4,Spreadsheet9.2!V3305,0)","v":5040106.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W299,0)+IF(IncludeDeal1,Spreadsheet9.2!W1301,0)+IF(IncludeDeal2,Spreadsheet9.2!W2303,0)+IF(IncludeDeal4,Spreadsheet9.2!W3305,0)","v":6509724.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X299,0)+IF(IncludeDeal1,Spreadsheet9.2!X1301,0)+IF(IncludeDeal2,Spreadsheet9.2!X2303,0)+IF(IncludeDeal4,Spreadsheet9.2!X3305,0)","v":9861600.1999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y299,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1301,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2303,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3305,0)","v":8537631.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z299,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1301,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2303,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3305,0)","v":8840680.3000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA299,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3305,0)","v":5916157.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB299,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3305,0)","v":6051148.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC299,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3305,0)","v":5200037},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD299,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3305,0)","v":4681338.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE299,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3305,0)","v":2756936.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF299,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3305,0)","v":1665777.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG299,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3305,0)","v":1658483.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH299,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3305,0)","v":2476587.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI299,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3305,0)","v":3270902.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ299,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3305,0)","v":2660675},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK299,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3305,0)","v":2333390.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL299,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3305,0)","v":2156756},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM299,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3305,0)","v":1305308.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN299,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3305,0)","v":1024968.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO299,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3305,0)","v":1241255.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP299,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3305,0)","v":1170632.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ299,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3305,0)","v":946525.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR299,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3305,0)","v":1211879},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS299,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3305,0)","v":1456289.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT299,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3305,0)","v":1186180.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU299,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3305,0)","v":1020026.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV299,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3305,0)","v":884585.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW299,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3305,0)","v":1124777.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX299,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3305,0)","v":1070008.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY299,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3305,0)","v":1005284},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ299,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1301,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2303,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3305,0)","v":746469.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA299,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3305,0)","v":707081.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB299,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3305,0)","v":614773.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC299,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3305,0)","v":528451.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD299,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3305,0)","v":374107.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE299,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3305,0)","v":208343.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF299,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3305,0)","v":111922.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG299,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3305,0)","v":12146.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH299,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3305,0)","v":-139196},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI299,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3305,0)","v":-117693.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ299,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3305,0)","v":-123756.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK299,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3305,0)","v":-128005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL299,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3305,0)","v":-131825.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM299,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3305,0)","v":-134678.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN299,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3305,0)","v":-140069.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO299,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1301,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2303,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3305,0)","v":-143634.5}]
[null,"Simulation 269",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C303,0)+IF(IncludeDeal1,Spreadsheet9.2!C1305,0)+IF(IncludeDeal2,Spreadsheet9.2!C2307,0)+IF(IncludeDeal4,Spreadsheet9.2!C3309,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E303,0)+IF(IncludeDeal1,Spreadsheet9.2!E1305,0)+IF(IncludeDeal2,Spreadsheet9.2!E2307,0)+IF(IncludeDeal4,Spreadsheet9.2!E3309,0)","v":129325.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F303,0)+IF(IncludeDeal1,Spreadsheet9.2!F1305,0)+IF(IncludeDeal2,Spreadsheet9.2!F2307,0)+IF(IncludeDeal4,Spreadsheet9.2!F3309,0)","v":881789.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G303,0)+IF(IncludeDeal1,Spreadsheet9.2!G1305,0)+IF(IncludeDeal2,Spreadsheet9.2!G2307,0)+IF(IncludeDeal4,Spreadsheet9.2!G3309,0)","v":481696.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H303,0)+IF(IncludeDeal1,Spreadsheet9.2!H1305,0)+IF(IncludeDeal2,Spreadsheet9.2!H2307,0)+IF(IncludeDeal4,Spreadsheet9.2!H3309,0)","v":828448.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I303,0)+IF(IncludeDeal1,Spreadsheet9.2!I1305,0)+IF(IncludeDeal2,Spreadsheet9.2!I2307,0)+IF(IncludeDeal4,Spreadsheet9.2!I3309,0)","v":35066.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J303,0)+IF(IncludeDeal1,Spreadsheet9.2!J1305,0)+IF(IncludeDeal2,Spreadsheet9.2!J2307,0)+IF(IncludeDeal4,Spreadsheet9.2!J3309,0)","v":83812.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K303,0)+IF(IncludeDeal1,Spreadsheet9.2!K1305,0)+IF(IncludeDeal2,Spreadsheet9.2!K2307,0)+IF(IncludeDeal4,Spreadsheet9.2!K3309,0)","v":-304221.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L303,0)+IF(IncludeDeal1,Spreadsheet9.2!L1305,0)+IF(IncludeDeal2,Spreadsheet9.2!L2307,0)+IF(IncludeDeal4,Spreadsheet9.2!L3309,0)","v":-137172.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M303,0)+IF(IncludeDeal1,Spreadsheet9.2!M1305,0)+IF(IncludeDeal2,Spreadsheet9.2!M2307,0)+IF(IncludeDeal4,Spreadsheet9.2!M3309,0)","v":422923.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N303,0)+IF(IncludeDeal1,Spreadsheet9.2!N1305,0)+IF(IncludeDeal2,Spreadsheet9.2!N2307,0)+IF(IncludeDeal4,Spreadsheet9.2!N3309,0)","v":-325374.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O303,0)+IF(IncludeDeal1,Spreadsheet9.2!O1305,0)+IF(IncludeDeal2,Spreadsheet9.2!O2307,0)+IF(IncludeDeal4,Spreadsheet9.2!O3309,0)","v":56223.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P303,0)+IF(IncludeDeal1,Spreadsheet9.2!P1305,0)+IF(IncludeDeal2,Spreadsheet9.2!P2307,0)+IF(IncludeDeal4,Spreadsheet9.2!P3309,0)","v":-898812.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q303,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1305,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2307,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3309,0)","v":-1680556},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R303,0)+IF(IncludeDeal1,Spreadsheet9.2!R1305,0)+IF(IncludeDeal2,Spreadsheet9.2!R2307,0)+IF(IncludeDeal4,Spreadsheet9.2!R3309,0)","v":-2254603.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S303,0)+IF(IncludeDeal1,Spreadsheet9.2!S1305,0)+IF(IncludeDeal2,Spreadsheet9.2!S2307,0)+IF(IncludeDeal4,Spreadsheet9.2!S3309,0)","v":-1498261.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T303,0)+IF(IncludeDeal1,Spreadsheet9.2!T1305,0)+IF(IncludeDeal2,Spreadsheet9.2!T2307,0)+IF(IncludeDeal4,Spreadsheet9.2!T3309,0)","v":-1501099.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U303,0)+IF(IncludeDeal1,Spreadsheet9.2!U1305,0)+IF(IncludeDeal2,Spreadsheet9.2!U2307,0)+IF(IncludeDeal4,Spreadsheet9.2!U3309,0)","v":-1671240.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V303,0)+IF(IncludeDeal1,Spreadsheet9.2!V1305,0)+IF(IncludeDeal2,Spreadsheet9.2!V2307,0)+IF(IncludeDeal4,Spreadsheet9.2!V3309,0)","v":-1187154.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W303,0)+IF(IncludeDeal1,Spreadsheet9.2!W1305,0)+IF(IncludeDeal2,Spreadsheet9.2!W2307,0)+IF(IncludeDeal4,Spreadsheet9.2!W3309,0)","v":-1786716.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X303,0)+IF(IncludeDeal1,Spreadsheet9.2!X1305,0)+IF(IncludeDeal2,Spreadsheet9.2!X2307,0)+IF(IncludeDeal4,Spreadsheet9.2!X3309,0)","v":-875806.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y303,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1305,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2307,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3309,0)","v":-1298141.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z303,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1305,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2307,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3309,0)","v":-872152},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA303,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3309,0)","v":-376069.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB303,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3309,0)","v":-810108.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC303,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3309,0)","v":-777986.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD303,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3309,0)","v":-486704.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE303,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3309,0)","v":864348.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF303,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3309,0)","v":689446.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG303,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3309,0)","v":-790780.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH303,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3309,0)","v":-1772425.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI303,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3309,0)","v":-1828496.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ303,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3309,0)","v":-2216616.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK303,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3309,0)","v":-1632386.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL303,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3309,0)","v":-1768397.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM303,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3309,0)","v":-1664435.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN303,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3309,0)","v":-1787055.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO303,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3309,0)","v":-1720903.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP303,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3309,0)","v":-1688255.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ303,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3309,0)","v":-1144732.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR303,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3309,0)","v":-732900.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS303,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3309,0)","v":-629593.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT303,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3309,0)","v":-426270.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU303,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3309,0)","v":-559511.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV303,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3309,0)","v":-482993.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW303,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3309,0)","v":-238506.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX303,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3309,0)","v":-341357.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY303,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3309,0)","v":-333125.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ303,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1305,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2307,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3309,0)","v":-244034.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA303,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3309,0)","v":-350917},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB303,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3309,0)","v":-388460.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC303,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3309,0)","v":-252249.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD303,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3309,0)","v":-296513.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE303,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3309,0)","v":-371521.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF303,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3309,0)","v":-462181.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG303,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3309,0)","v":-549284.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH303,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3309,0)","v":-636888.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI303,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3309,0)","v":-378228.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ303,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3309,0)","v":-380545},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK303,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3309,0)","v":-384241.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL303,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3309,0)","v":-388239.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM303,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3309,0)","v":-390771},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN303,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3309,0)","v":-393622.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO303,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1305,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2307,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3309,0)","v":-395560.4}]
[null,"Simulation 272",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C306,0)+IF(IncludeDeal1,Spreadsheet9.2!C1308,0)+IF(IncludeDeal2,Spreadsheet9.2!C2310,0)+IF(IncludeDeal4,Spreadsheet9.2!C3312,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E306,0)+IF(IncludeDeal1,Spreadsheet9.2!E1308,0)+IF(IncludeDeal2,Spreadsheet9.2!E2310,0)+IF(IncludeDeal4,Spreadsheet9.2!E3312,0)","v":-135914.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F306,0)+IF(IncludeDeal1,Spreadsheet9.2!F1308,0)+IF(IncludeDeal2,Spreadsheet9.2!F2310,0)+IF(IncludeDeal4,Spreadsheet9.2!F3312,0)","v":366439.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G306,0)+IF(IncludeDeal1,Spreadsheet9.2!G1308,0)+IF(IncludeDeal2,Spreadsheet9.2!G2310,0)+IF(IncludeDeal4,Spreadsheet9.2!G3312,0)","v":333920.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H306,0)+IF(IncludeDeal1,Spreadsheet9.2!H1308,0)+IF(IncludeDeal2,Spreadsheet9.2!H2310,0)+IF(IncludeDeal4,Spreadsheet9.2!H3312,0)","v":1011481.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I306,0)+IF(IncludeDeal1,Spreadsheet9.2!I1308,0)+IF(IncludeDeal2,Spreadsheet9.2!I2310,0)+IF(IncludeDeal4,Spreadsheet9.2!I3312,0)","v":1373233},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J306,0)+IF(IncludeDeal1,Spreadsheet9.2!J1308,0)+IF(IncludeDeal2,Spreadsheet9.2!J2310,0)+IF(IncludeDeal4,Spreadsheet9.2!J3312,0)","v":1874091.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K306,0)+IF(IncludeDeal1,Spreadsheet9.2!K1308,0)+IF(IncludeDeal2,Spreadsheet9.2!K2310,0)+IF(IncludeDeal4,Spreadsheet9.2!K3312,0)","v":401549.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L306,0)+IF(IncludeDeal1,Spreadsheet9.2!L1308,0)+IF(IncludeDeal2,Spreadsheet9.2!L2310,0)+IF(IncludeDeal4,Spreadsheet9.2!L3312,0)","v":882793.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M306,0)+IF(IncludeDeal1,Spreadsheet9.2!M1308,0)+IF(IncludeDeal2,Spreadsheet9.2!M2310,0)+IF(IncludeDeal4,Spreadsheet9.2!M3312,0)","v":1561996.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N306,0)+IF(IncludeDeal1,Spreadsheet9.2!N1308,0)+IF(IncludeDeal2,Spreadsheet9.2!N2310,0)+IF(IncludeDeal4,Spreadsheet9.2!N3312,0)","v":1277027.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O306,0)+IF(IncludeDeal1,Spreadsheet9.2!O1308,0)+IF(IncludeDeal2,Spreadsheet9.2!O2310,0)+IF(IncludeDeal4,Spreadsheet9.2!O3312,0)","v":1983391.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P306,0)+IF(IncludeDeal1,Spreadsheet9.2!P1308,0)+IF(IncludeDeal2,Spreadsheet9.2!P2310,0)+IF(IncludeDeal4,Spreadsheet9.2!P3312,0)","v":2652221.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q306,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1308,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2310,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3312,0)","v":1276676.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R306,0)+IF(IncludeDeal1,Spreadsheet9.2!R1308,0)+IF(IncludeDeal2,Spreadsheet9.2!R2310,0)+IF(IncludeDeal4,Spreadsheet9.2!R3312,0)","v":-265010.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S306,0)+IF(IncludeDeal1,Spreadsheet9.2!S1308,0)+IF(IncludeDeal2,Spreadsheet9.2!S2310,0)+IF(IncludeDeal4,Spreadsheet9.2!S3312,0)","v":-303341},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T306,0)+IF(IncludeDeal1,Spreadsheet9.2!T1308,0)+IF(IncludeDeal2,Spreadsheet9.2!T2310,0)+IF(IncludeDeal4,Spreadsheet9.2!T3312,0)","v":-184924.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U306,0)+IF(IncludeDeal1,Spreadsheet9.2!U1308,0)+IF(IncludeDeal2,Spreadsheet9.2!U2310,0)+IF(IncludeDeal4,Spreadsheet9.2!U3312,0)","v":459767.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V306,0)+IF(IncludeDeal1,Spreadsheet9.2!V1308,0)+IF(IncludeDeal2,Spreadsheet9.2!V2310,0)+IF(IncludeDeal4,Spreadsheet9.2!V3312,0)","v":866710.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W306,0)+IF(IncludeDeal1,Spreadsheet9.2!W1308,0)+IF(IncludeDeal2,Spreadsheet9.2!W2310,0)+IF(IncludeDeal4,Spreadsheet9.2!W3312,0)","v":-123622.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X306,0)+IF(IncludeDeal1,Spreadsheet9.2!X1308,0)+IF(IncludeDeal2,Spreadsheet9.2!X2310,0)+IF(IncludeDeal4,Spreadsheet9.2!X3312,0)","v":-514149.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y306,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1308,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2310,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3312,0)","v":-568474.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z306,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1308,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2310,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3312,0)","v":-99753},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA306,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3312,0)","v":257500.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB306,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3312,0)","v":456503.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC306,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3312,0)","v":191993.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD306,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3312,0)","v":-54099.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE306,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3312,0)","v":192395.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF306,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3312,0)","v":355687.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG306,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3312,0)","v":-244534.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH306,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3312,0)","v":-606560.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI306,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3312,0)","v":-1225007.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ306,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3312,0)","v":-1275902.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK306,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3312,0)","v":-326889.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL306,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3312,0)","v":-791120.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM306,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3312,0)","v":-779021.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN306,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3312,0)","v":-381909.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO306,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3312,0)","v":-1055868.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP306,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3312,0)","v":-942534.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ306,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3312,0)","v":-722020.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR306,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3312,0)","v":-471951.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS306,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3312,0)","v":-597504.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT306,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3312,0)","v":-612252.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU306,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3312,0)","v":-494838.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV306,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3312,0)","v":-533109.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW306,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3312,0)","v":-422882.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX306,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3312,0)","v":-470142.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY306,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3312,0)","v":-450490.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ306,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1308,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2310,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3312,0)","v":-330432.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA306,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3312,0)","v":-280814.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB306,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3312,0)","v":-295316},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC306,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3312,0)","v":5509.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD306,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3312,0)","v":-81847.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE306,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3312,0)","v":-163866.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF306,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3312,0)","v":-238914.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG306,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3312,0)","v":-295729.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH306,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3312,0)","v":-372893.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI306,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3312,0)","v":-179842.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ306,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3312,0)","v":-184382.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK306,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3312,0)","v":-187094.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL306,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3312,0)","v":-190847.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM306,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3312,0)","v":-193600.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN306,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3312,0)","v":-196747.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO306,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1308,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2310,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3312,0)","v":-199274.2}]
[null,"Simulation 275",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C309,0)+IF(IncludeDeal1,Spreadsheet9.2!C1311,0)+IF(IncludeDeal2,Spreadsheet9.2!C2313,0)+IF(IncludeDeal4,Spreadsheet9.2!C3315,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E309,0)+IF(IncludeDeal1,Spreadsheet9.2!E1311,0)+IF(IncludeDeal2,Spreadsheet9.2!E2313,0)+IF(IncludeDeal4,Spreadsheet9.2!E3315,0)","v":250291.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F309,0)+IF(IncludeDeal1,Spreadsheet9.2!F1311,0)+IF(IncludeDeal2,Spreadsheet9.2!F2313,0)+IF(IncludeDeal4,Spreadsheet9.2!F3315,0)","v":917532},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G309,0)+IF(IncludeDeal1,Spreadsheet9.2!G1311,0)+IF(IncludeDeal2,Spreadsheet9.2!G2313,0)+IF(IncludeDeal4,Spreadsheet9.2!G3315,0)","v":486602.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H309,0)+IF(IncludeDeal1,Spreadsheet9.2!H1311,0)+IF(IncludeDeal2,Spreadsheet9.2!H2313,0)+IF(IncludeDeal4,Spreadsheet9.2!H3315,0)","v":781988.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I309,0)+IF(IncludeDeal1,Spreadsheet9.2!I1311,0)+IF(IncludeDeal2,Spreadsheet9.2!I2313,0)+IF(IncludeDeal4,Spreadsheet9.2!I3315,0)","v":882979.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J309,0)+IF(IncludeDeal1,Spreadsheet9.2!J1311,0)+IF(IncludeDeal2,Spreadsheet9.2!J2313,0)+IF(IncludeDeal4,Spreadsheet9.2!J3315,0)","v":742883.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K309,0)+IF(IncludeDeal1,Spreadsheet9.2!K1311,0)+IF(IncludeDeal2,Spreadsheet9.2!K2313,0)+IF(IncludeDeal4,Spreadsheet9.2!K3315,0)","v":2295548.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L309,0)+IF(IncludeDeal1,Spreadsheet9.2!L1311,0)+IF(IncludeDeal2,Spreadsheet9.2!L2313,0)+IF(IncludeDeal4,Spreadsheet9.2!L3315,0)","v":2100131.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M309,0)+IF(IncludeDeal1,Spreadsheet9.2!M1311,0)+IF(IncludeDeal2,Spreadsheet9.2!M2313,0)+IF(IncludeDeal4,Spreadsheet9.2!M3315,0)","v":1453723.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N309,0)+IF(IncludeDeal1,Spreadsheet9.2!N1311,0)+IF(IncludeDeal2,Spreadsheet9.2!N2313,0)+IF(IncludeDeal4,Spreadsheet9.2!N3315,0)","v":-35971.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O309,0)+IF(IncludeDeal1,Spreadsheet9.2!O1311,0)+IF(IncludeDeal2,Spreadsheet9.2!O2313,0)+IF(IncludeDeal4,Spreadsheet9.2!O3315,0)","v":174537},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P309,0)+IF(IncludeDeal1,Spreadsheet9.2!P1311,0)+IF(IncludeDeal2,Spreadsheet9.2!P2313,0)+IF(IncludeDeal4,Spreadsheet9.2!P3315,0)","v":-812595.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q309,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1311,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2313,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3315,0)","v":-950807.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R309,0)+IF(IncludeDeal1,Spreadsheet9.2!R1311,0)+IF(IncludeDeal2,Spreadsheet9.2!R2313,0)+IF(IncludeDeal4,Spreadsheet9.2!R3315,0)","v":-1313102.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S309,0)+IF(IncludeDeal1,Spreadsheet9.2!S1311,0)+IF(IncludeDeal2,Spreadsheet9.2!S2313,0)+IF(IncludeDeal4,Spreadsheet9.2!S3315,0)","v":-1210090.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T309,0)+IF(IncludeDeal1,Spreadsheet9.2!T1311,0)+IF(IncludeDeal2,Spreadsheet9.2!T2313,0)+IF(IncludeDeal4,Spreadsheet9.2!T3315,0)","v":-1763842.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U309,0)+IF(IncludeDeal1,Spreadsheet9.2!U1311,0)+IF(IncludeDeal2,Spreadsheet9.2!U2313,0)+IF(IncludeDeal4,Spreadsheet9.2!U3315,0)","v":-2628514.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V309,0)+IF(IncludeDeal1,Spreadsheet9.2!V1311,0)+IF(IncludeDeal2,Spreadsheet9.2!V2313,0)+IF(IncludeDeal4,Spreadsheet9.2!V3315,0)","v":-3249269.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W309,0)+IF(IncludeDeal1,Spreadsheet9.2!W1311,0)+IF(IncludeDeal2,Spreadsheet9.2!W2313,0)+IF(IncludeDeal4,Spreadsheet9.2!W3315,0)","v":-3315626},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X309,0)+IF(IncludeDeal1,Spreadsheet9.2!X1311,0)+IF(IncludeDeal2,Spreadsheet9.2!X2313,0)+IF(IncludeDeal4,Spreadsheet9.2!X3315,0)","v":-3112347.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y309,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1311,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2313,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3315,0)","v":-2948577.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z309,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1311,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2313,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3315,0)","v":-3015633.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA309,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3315,0)","v":-2807812.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB309,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3315,0)","v":-3162106.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC309,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3315,0)","v":-3320136.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD309,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3315,0)","v":-3200799.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE309,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3315,0)","v":-2311244.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF309,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3315,0)","v":-2153670.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG309,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3315,0)","v":-1672089.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH309,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3315,0)","v":-1571848.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI309,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3315,0)","v":-1582879.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ309,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3315,0)","v":-1999679.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK309,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3315,0)","v":-1512718.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL309,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3315,0)","v":-1455831.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM309,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3315,0)","v":-1450134.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN309,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3315,0)","v":-1696127.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO309,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3315,0)","v":-1788693.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP309,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3315,0)","v":-1589041.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ309,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3315,0)","v":-1180230.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR309,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3315,0)","v":-914390.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS309,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3315,0)","v":-861460.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT309,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3315,0)","v":-1036918.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU309,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3315,0)","v":-716313.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV309,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3315,0)","v":-816770.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW309,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3315,0)","v":-264760.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX309,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3315,0)","v":-338299.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY309,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3315,0)","v":-338060},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ309,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1311,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2313,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3315,0)","v":-443287.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA309,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3315,0)","v":-491755.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB309,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3315,0)","v":-657189.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC309,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3315,0)","v":-426760.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD309,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3315,0)","v":-493795.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE309,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3315,0)","v":-527410.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF309,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3315,0)","v":-580127.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG309,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3315,0)","v":-679177.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH309,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3315,0)","v":-767484.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI309,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3315,0)","v":-389872.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ309,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3315,0)","v":-392837.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK309,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3315,0)","v":-396089.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL309,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3315,0)","v":-400062.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM309,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3315,0)","v":-403542.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN309,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3315,0)","v":-406688.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO309,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1311,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2313,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3315,0)","v":-408425.1}]
[null,"Simulation 279",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C313,0)+IF(IncludeDeal1,Spreadsheet9.2!C1315,0)+IF(IncludeDeal2,Spreadsheet9.2!C2317,0)+IF(IncludeDeal4,Spreadsheet9.2!C3319,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E313,0)+IF(IncludeDeal1,Spreadsheet9.2!E1315,0)+IF(IncludeDeal2,Spreadsheet9.2!E2317,0)+IF(IncludeDeal4,Spreadsheet9.2!E3319,0)","v":-271966.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F313,0)+IF(IncludeDeal1,Spreadsheet9.2!F1315,0)+IF(IncludeDeal2,Spreadsheet9.2!F2317,0)+IF(IncludeDeal4,Spreadsheet9.2!F3319,0)","v":-551477},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G313,0)+IF(IncludeDeal1,Spreadsheet9.2!G1315,0)+IF(IncludeDeal2,Spreadsheet9.2!G2317,0)+IF(IncludeDeal4,Spreadsheet9.2!G3319,0)","v":-206500.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H313,0)+IF(IncludeDeal1,Spreadsheet9.2!H1315,0)+IF(IncludeDeal2,Spreadsheet9.2!H2317,0)+IF(IncludeDeal4,Spreadsheet9.2!H3319,0)","v":-1407527.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I313,0)+IF(IncludeDeal1,Spreadsheet9.2!I1315,0)+IF(IncludeDeal2,Spreadsheet9.2!I2317,0)+IF(IncludeDeal4,Spreadsheet9.2!I3319,0)","v":-1708884.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J313,0)+IF(IncludeDeal1,Spreadsheet9.2!J1315,0)+IF(IncludeDeal2,Spreadsheet9.2!J2317,0)+IF(IncludeDeal4,Spreadsheet9.2!J3319,0)","v":71681.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K313,0)+IF(IncludeDeal1,Spreadsheet9.2!K1315,0)+IF(IncludeDeal2,Spreadsheet9.2!K2317,0)+IF(IncludeDeal4,Spreadsheet9.2!K3319,0)","v":1090270},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L313,0)+IF(IncludeDeal1,Spreadsheet9.2!L1315,0)+IF(IncludeDeal2,Spreadsheet9.2!L2317,0)+IF(IncludeDeal4,Spreadsheet9.2!L3319,0)","v":-440247.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M313,0)+IF(IncludeDeal1,Spreadsheet9.2!M1315,0)+IF(IncludeDeal2,Spreadsheet9.2!M2317,0)+IF(IncludeDeal4,Spreadsheet9.2!M3319,0)","v":-733336.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N313,0)+IF(IncludeDeal1,Spreadsheet9.2!N1315,0)+IF(IncludeDeal2,Spreadsheet9.2!N2317,0)+IF(IncludeDeal4,Spreadsheet9.2!N3319,0)","v":-3213.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O313,0)+IF(IncludeDeal1,Spreadsheet9.2!O1315,0)+IF(IncludeDeal2,Spreadsheet9.2!O2317,0)+IF(IncludeDeal4,Spreadsheet9.2!O3319,0)","v":33979},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P313,0)+IF(IncludeDeal1,Spreadsheet9.2!P1315,0)+IF(IncludeDeal2,Spreadsheet9.2!P2317,0)+IF(IncludeDeal4,Spreadsheet9.2!P3319,0)","v":-295522.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q313,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1315,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2317,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3319,0)","v":-79859.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R313,0)+IF(IncludeDeal1,Spreadsheet9.2!R1315,0)+IF(IncludeDeal2,Spreadsheet9.2!R2317,0)+IF(IncludeDeal4,Spreadsheet9.2!R3319,0)","v":-318264.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S313,0)+IF(IncludeDeal1,Spreadsheet9.2!S1315,0)+IF(IncludeDeal2,Spreadsheet9.2!S2317,0)+IF(IncludeDeal4,Spreadsheet9.2!S3319,0)","v":-1122009},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T313,0)+IF(IncludeDeal1,Spreadsheet9.2!T1315,0)+IF(IncludeDeal2,Spreadsheet9.2!T2317,0)+IF(IncludeDeal4,Spreadsheet9.2!T3319,0)","v":-765292.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U313,0)+IF(IncludeDeal1,Spreadsheet9.2!U1315,0)+IF(IncludeDeal2,Spreadsheet9.2!U2317,0)+IF(IncludeDeal4,Spreadsheet9.2!U3319,0)","v":-998893.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V313,0)+IF(IncludeDeal1,Spreadsheet9.2!V1315,0)+IF(IncludeDeal2,Spreadsheet9.2!V2317,0)+IF(IncludeDeal4,Spreadsheet9.2!V3319,0)","v":-859066.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W313,0)+IF(IncludeDeal1,Spreadsheet9.2!W1315,0)+IF(IncludeDeal2,Spreadsheet9.2!W2317,0)+IF(IncludeDeal4,Spreadsheet9.2!W3319,0)","v":-1012362.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X313,0)+IF(IncludeDeal1,Spreadsheet9.2!X1315,0)+IF(IncludeDeal2,Spreadsheet9.2!X2317,0)+IF(IncludeDeal4,Spreadsheet9.2!X3319,0)","v":-945379.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y313,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1315,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2317,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3319,0)","v":-1578907.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z313,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1315,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2317,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3319,0)","v":-1001669.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA313,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3319,0)","v":-1053675.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB313,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3319,0)","v":-939149.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC313,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3319,0)","v":-181522.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD313,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3319,0)","v":867672},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE313,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3319,0)","v":890571.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF313,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3319,0)","v":242752.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG313,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3319,0)","v":-471953.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH313,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3319,0)","v":-763154},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI313,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3319,0)","v":-1099779.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ313,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3319,0)","v":-1146831.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK313,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3319,0)","v":-1538068.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL313,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3319,0)","v":-1667654.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM313,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3319,0)","v":-1762628.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN313,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3319,0)","v":-1791632.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO313,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3319,0)","v":-1652702.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP313,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3319,0)","v":-945100.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ313,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3319,0)","v":-402948.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR313,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3319,0)","v":69157.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS313,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3319,0)","v":-393381.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT313,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3319,0)","v":-841208.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU313,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3319,0)","v":-374011.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV313,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3319,0)","v":-40654.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW313,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3319,0)","v":-17193.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX313,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3319,0)","v":-185266.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY313,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3319,0)","v":-198916.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ313,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1315,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2317,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3319,0)","v":-289048.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA313,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3319,0)","v":-395217.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB313,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3319,0)","v":-384136.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC313,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3319,0)","v":-149595},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD313,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3319,0)","v":-183435.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE313,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3319,0)","v":-227117.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF313,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3319,0)","v":-312169.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG313,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3319,0)","v":-400328.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH313,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3319,0)","v":-458545.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI313,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3319,0)","v":-217493.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ313,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3319,0)","v":-218597.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK313,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3319,0)","v":-221320.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL313,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3319,0)","v":-224365.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM313,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3319,0)","v":-228663},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN313,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3319,0)","v":-231801.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO313,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1315,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2317,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3319,0)","v":-234663.6}]
[null,"Simulation 282",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C316,0)+IF(IncludeDeal1,Spreadsheet9.2!C1318,0)+IF(IncludeDeal2,Spreadsheet9.2!C2320,0)+IF(IncludeDeal4,Spreadsheet9.2!C3322,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E316,0)+IF(IncludeDeal1,Spreadsheet9.2!E1318,0)+IF(IncludeDeal2,Spreadsheet9.2!E2320,0)+IF(IncludeDeal4,Spreadsheet9.2!E3322,0)","v":-433296.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F316,0)+IF(IncludeDeal1,Spreadsheet9.2!F1318,0)+IF(IncludeDeal2,Spreadsheet9.2!F2320,0)+IF(IncludeDeal4,Spreadsheet9.2!F3322,0)","v":-130382.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G316,0)+IF(IncludeDeal1,Spreadsheet9.2!G1318,0)+IF(IncludeDeal2,Spreadsheet9.2!G2320,0)+IF(IncludeDeal4,Spreadsheet9.2!G3322,0)","v":92008.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H316,0)+IF(IncludeDeal1,Spreadsheet9.2!H1318,0)+IF(IncludeDeal2,Spreadsheet9.2!H2320,0)+IF(IncludeDeal4,Spreadsheet9.2!H3322,0)","v":-405679.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I316,0)+IF(IncludeDeal1,Spreadsheet9.2!I1318,0)+IF(IncludeDeal2,Spreadsheet9.2!I2320,0)+IF(IncludeDeal4,Spreadsheet9.2!I3322,0)","v":-1193205},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J316,0)+IF(IncludeDeal1,Spreadsheet9.2!J1318,0)+IF(IncludeDeal2,Spreadsheet9.2!J2320,0)+IF(IncludeDeal4,Spreadsheet9.2!J3322,0)","v":-1023120.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K316,0)+IF(IncludeDeal1,Spreadsheet9.2!K1318,0)+IF(IncludeDeal2,Spreadsheet9.2!K2320,0)+IF(IncludeDeal4,Spreadsheet9.2!K3322,0)","v":-1289043.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L316,0)+IF(IncludeDeal1,Spreadsheet9.2!L1318,0)+IF(IncludeDeal2,Spreadsheet9.2!L2320,0)+IF(IncludeDeal4,Spreadsheet9.2!L3322,0)","v":-986823.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M316,0)+IF(IncludeDeal1,Spreadsheet9.2!M1318,0)+IF(IncludeDeal2,Spreadsheet9.2!M2320,0)+IF(IncludeDeal4,Spreadsheet9.2!M3322,0)","v":-363171.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N316,0)+IF(IncludeDeal1,Spreadsheet9.2!N1318,0)+IF(IncludeDeal2,Spreadsheet9.2!N2320,0)+IF(IncludeDeal4,Spreadsheet9.2!N3322,0)","v":934845},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O316,0)+IF(IncludeDeal1,Spreadsheet9.2!O1318,0)+IF(IncludeDeal2,Spreadsheet9.2!O2320,0)+IF(IncludeDeal4,Spreadsheet9.2!O3322,0)","v":1186729.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P316,0)+IF(IncludeDeal1,Spreadsheet9.2!P1318,0)+IF(IncludeDeal2,Spreadsheet9.2!P2320,0)+IF(IncludeDeal4,Spreadsheet9.2!P3322,0)","v":1475311.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q316,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1318,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2320,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3322,0)","v":2145234.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R316,0)+IF(IncludeDeal1,Spreadsheet9.2!R1318,0)+IF(IncludeDeal2,Spreadsheet9.2!R2320,0)+IF(IncludeDeal4,Spreadsheet9.2!R3322,0)","v":1913630},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S316,0)+IF(IncludeDeal1,Spreadsheet9.2!S1318,0)+IF(IncludeDeal2,Spreadsheet9.2!S2320,0)+IF(IncludeDeal4,Spreadsheet9.2!S3322,0)","v":1189193.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T316,0)+IF(IncludeDeal1,Spreadsheet9.2!T1318,0)+IF(IncludeDeal2,Spreadsheet9.2!T2320,0)+IF(IncludeDeal4,Spreadsheet9.2!T3322,0)","v":870278.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U316,0)+IF(IncludeDeal1,Spreadsheet9.2!U1318,0)+IF(IncludeDeal2,Spreadsheet9.2!U2320,0)+IF(IncludeDeal4,Spreadsheet9.2!U3322,0)","v":879729.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V316,0)+IF(IncludeDeal1,Spreadsheet9.2!V1318,0)+IF(IncludeDeal2,Spreadsheet9.2!V2320,0)+IF(IncludeDeal4,Spreadsheet9.2!V3322,0)","v":-587145.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W316,0)+IF(IncludeDeal1,Spreadsheet9.2!W1318,0)+IF(IncludeDeal2,Spreadsheet9.2!W2320,0)+IF(IncludeDeal4,Spreadsheet9.2!W3322,0)","v":-1032650.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X316,0)+IF(IncludeDeal1,Spreadsheet9.2!X1318,0)+IF(IncludeDeal2,Spreadsheet9.2!X2320,0)+IF(IncludeDeal4,Spreadsheet9.2!X3322,0)","v":-717630.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y316,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1318,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2320,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3322,0)","v":-1011253.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z316,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1318,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2320,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3322,0)","v":-1140369.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA316,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3322,0)","v":-1475309.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB316,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3322,0)","v":-1996819.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC316,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3322,0)","v":-798640.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD316,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3322,0)","v":91091.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE316,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3322,0)","v":514167.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF316,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3322,0)","v":2388780.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG316,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3322,0)","v":1287451.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH316,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3322,0)","v":1616668.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI316,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3322,0)","v":2021300.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ316,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3322,0)","v":1795378.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK316,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3322,0)","v":2379727.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL316,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3322,0)","v":4338948.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM316,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3322,0)","v":3869940.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN316,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3322,0)","v":2598536},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO316,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3322,0)","v":2971586.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP316,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3322,0)","v":3693740.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ316,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3322,0)","v":2208155.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR316,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3322,0)","v":1042501.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS316,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3322,0)","v":1498681.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT316,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3322,0)","v":1800534.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU316,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3322,0)","v":2410888.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV316,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3322,0)","v":1777150.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW316,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3322,0)","v":1727386},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX316,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3322,0)","v":1346745.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY316,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3322,0)","v":1059894.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ316,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1318,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2320,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3322,0)","v":665462},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA316,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3322,0)","v":495348.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB316,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3322,0)","v":134932.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC316,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3322,0)","v":119610.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD316,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3322,0)","v":-11973.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE316,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3322,0)","v":-83301.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF316,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3322,0)","v":-151714},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG316,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3322,0)","v":-156878.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH316,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3322,0)","v":-242440.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI316,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3322,0)","v":-93982.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ316,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3322,0)","v":-96619.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK316,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3322,0)","v":-101884.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL316,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3322,0)","v":-103663.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM316,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3322,0)","v":-102669.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN316,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3322,0)","v":-104695},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO316,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1318,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2320,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3322,0)","v":-108149.7}]
[null,"Simulation 283",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C317,0)+IF(IncludeDeal1,Spreadsheet9.2!C1319,0)+IF(IncludeDeal2,Spreadsheet9.2!C2321,0)+IF(IncludeDeal4,Spreadsheet9.2!C3323,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E317,0)+IF(IncludeDeal1,Spreadsheet9.2!E1319,0)+IF(IncludeDeal2,Spreadsheet9.2!E2321,0)+IF(IncludeDeal4,Spreadsheet9.2!E3323,0)","v":-57654.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F317,0)+IF(IncludeDeal1,Spreadsheet9.2!F1319,0)+IF(IncludeDeal2,Spreadsheet9.2!F2321,0)+IF(IncludeDeal4,Spreadsheet9.2!F3323,0)","v":-236371.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G317,0)+IF(IncludeDeal1,Spreadsheet9.2!G1319,0)+IF(IncludeDeal2,Spreadsheet9.2!G2321,0)+IF(IncludeDeal4,Spreadsheet9.2!G3323,0)","v":-235182},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H317,0)+IF(IncludeDeal1,Spreadsheet9.2!H1319,0)+IF(IncludeDeal2,Spreadsheet9.2!H2321,0)+IF(IncludeDeal4,Spreadsheet9.2!H3323,0)","v":332739.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I317,0)+IF(IncludeDeal1,Spreadsheet9.2!I1319,0)+IF(IncludeDeal2,Spreadsheet9.2!I2321,0)+IF(IncludeDeal4,Spreadsheet9.2!I3323,0)","v":-531757.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J317,0)+IF(IncludeDeal1,Spreadsheet9.2!J1319,0)+IF(IncludeDeal2,Spreadsheet9.2!J2321,0)+IF(IncludeDeal4,Spreadsheet9.2!J3323,0)","v":-861592.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K317,0)+IF(IncludeDeal1,Spreadsheet9.2!K1319,0)+IF(IncludeDeal2,Spreadsheet9.2!K2321,0)+IF(IncludeDeal4,Spreadsheet9.2!K3323,0)","v":-996067.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L317,0)+IF(IncludeDeal1,Spreadsheet9.2!L1319,0)+IF(IncludeDeal2,Spreadsheet9.2!L2321,0)+IF(IncludeDeal4,Spreadsheet9.2!L3323,0)","v":-210963.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M317,0)+IF(IncludeDeal1,Spreadsheet9.2!M1319,0)+IF(IncludeDeal2,Spreadsheet9.2!M2321,0)+IF(IncludeDeal4,Spreadsheet9.2!M3323,0)","v":578644.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N317,0)+IF(IncludeDeal1,Spreadsheet9.2!N1319,0)+IF(IncludeDeal2,Spreadsheet9.2!N2321,0)+IF(IncludeDeal4,Spreadsheet9.2!N3323,0)","v":127085.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O317,0)+IF(IncludeDeal1,Spreadsheet9.2!O1319,0)+IF(IncludeDeal2,Spreadsheet9.2!O2321,0)+IF(IncludeDeal4,Spreadsheet9.2!O3323,0)","v":-262190.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P317,0)+IF(IncludeDeal1,Spreadsheet9.2!P1319,0)+IF(IncludeDeal2,Spreadsheet9.2!P2321,0)+IF(IncludeDeal4,Spreadsheet9.2!P3323,0)","v":-1235745.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q317,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1319,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2321,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3323,0)","v":-1103646.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R317,0)+IF(IncludeDeal1,Spreadsheet9.2!R1319,0)+IF(IncludeDeal2,Spreadsheet9.2!R2321,0)+IF(IncludeDeal4,Spreadsheet9.2!R3323,0)","v":-641739.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S317,0)+IF(IncludeDeal1,Spreadsheet9.2!S1319,0)+IF(IncludeDeal2,Spreadsheet9.2!S2321,0)+IF(IncludeDeal4,Spreadsheet9.2!S3323,0)","v":-384282},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T317,0)+IF(IncludeDeal1,Spreadsheet9.2!T1319,0)+IF(IncludeDeal2,Spreadsheet9.2!T2321,0)+IF(IncludeDeal4,Spreadsheet9.2!T3323,0)","v":-918487.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U317,0)+IF(IncludeDeal1,Spreadsheet9.2!U1319,0)+IF(IncludeDeal2,Spreadsheet9.2!U2321,0)+IF(IncludeDeal4,Spreadsheet9.2!U3323,0)","v":-859464.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V317,0)+IF(IncludeDeal1,Spreadsheet9.2!V1319,0)+IF(IncludeDeal2,Spreadsheet9.2!V2321,0)+IF(IncludeDeal4,Spreadsheet9.2!V3323,0)","v":-1564592.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W317,0)+IF(IncludeDeal1,Spreadsheet9.2!W1319,0)+IF(IncludeDeal2,Spreadsheet9.2!W2321,0)+IF(IncludeDeal4,Spreadsheet9.2!W3323,0)","v":-1455526.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X317,0)+IF(IncludeDeal1,Spreadsheet9.2!X1319,0)+IF(IncludeDeal2,Spreadsheet9.2!X2321,0)+IF(IncludeDeal4,Spreadsheet9.2!X3323,0)","v":-587526.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y317,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1319,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2321,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3323,0)","v":-1089576.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z317,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1319,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2321,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3323,0)","v":-1111433},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA317,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3323,0)","v":-1722193.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB317,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3323,0)","v":-2049915.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC317,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3323,0)","v":-2337719.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD317,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3323,0)","v":-2672510.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE317,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3323,0)","v":-2206486.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF317,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3323,0)","v":-2404262.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG317,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3323,0)","v":-2469630.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH317,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3323,0)","v":-2119278.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI317,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3323,0)","v":-2414287.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ317,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3323,0)","v":-2439563.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK317,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3323,0)","v":-2201075.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL317,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3323,0)","v":-1957914},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM317,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3323,0)","v":-1864461.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN317,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3323,0)","v":-1937483.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO317,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3323,0)","v":-2148905.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP317,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3323,0)","v":-2237414.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ317,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3323,0)","v":-1862637.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR317,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3323,0)","v":-1723794.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS317,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3323,0)","v":-1690392.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT317,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3323,0)","v":-1558221.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU317,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3323,0)","v":-1510492.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV317,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3323,0)","v":-1502955.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW317,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3323,0)","v":-1179348.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX317,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3323,0)","v":-1031246.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY317,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3323,0)","v":-859658.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ317,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1319,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2321,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3323,0)","v":-699327},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA317,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3323,0)","v":-672917.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB317,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3323,0)","v":-565325.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC317,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3323,0)","v":-166399.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD317,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3323,0)","v":-229379.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE317,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3323,0)","v":-315828.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF317,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3323,0)","v":-413912.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG317,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3323,0)","v":-508137.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH317,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3323,0)","v":-587393.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI317,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3323,0)","v":-334037.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ317,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3323,0)","v":-337646.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK317,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3323,0)","v":-339890.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL317,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3323,0)","v":-342342.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM317,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3323,0)","v":-345699.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN317,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3323,0)","v":-348225.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO317,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1319,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2321,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3323,0)","v":-350536.9}]
[null,"Simulation 287",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C321,0)+IF(IncludeDeal1,Spreadsheet9.2!C1323,0)+IF(IncludeDeal2,Spreadsheet9.2!C2325,0)+IF(IncludeDeal4,Spreadsheet9.2!C3327,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E321,0)+IF(IncludeDeal1,Spreadsheet9.2!E1323,0)+IF(IncludeDeal2,Spreadsheet9.2!E2325,0)+IF(IncludeDeal4,Spreadsheet9.2!E3327,0)","v":-478344.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F321,0)+IF(IncludeDeal1,Spreadsheet9.2!F1323,0)+IF(IncludeDeal2,Spreadsheet9.2!F2325,0)+IF(IncludeDeal4,Spreadsheet9.2!F3327,0)","v":-354918.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G321,0)+IF(IncludeDeal1,Spreadsheet9.2!G1323,0)+IF(IncludeDeal2,Spreadsheet9.2!G2325,0)+IF(IncludeDeal4,Spreadsheet9.2!G3327,0)","v":-559072.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H321,0)+IF(IncludeDeal1,Spreadsheet9.2!H1323,0)+IF(IncludeDeal2,Spreadsheet9.2!H2325,0)+IF(IncludeDeal4,Spreadsheet9.2!H3327,0)","v":-683474.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I321,0)+IF(IncludeDeal1,Spreadsheet9.2!I1323,0)+IF(IncludeDeal2,Spreadsheet9.2!I2325,0)+IF(IncludeDeal4,Spreadsheet9.2!I3327,0)","v":-991275.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J321,0)+IF(IncludeDeal1,Spreadsheet9.2!J1323,0)+IF(IncludeDeal2,Spreadsheet9.2!J2325,0)+IF(IncludeDeal4,Spreadsheet9.2!J3327,0)","v":-917888},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K321,0)+IF(IncludeDeal1,Spreadsheet9.2!K1323,0)+IF(IncludeDeal2,Spreadsheet9.2!K2325,0)+IF(IncludeDeal4,Spreadsheet9.2!K3327,0)","v":-1644965.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L321,0)+IF(IncludeDeal1,Spreadsheet9.2!L1323,0)+IF(IncludeDeal2,Spreadsheet9.2!L2325,0)+IF(IncludeDeal4,Spreadsheet9.2!L3327,0)","v":-2085179},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M321,0)+IF(IncludeDeal1,Spreadsheet9.2!M1323,0)+IF(IncludeDeal2,Spreadsheet9.2!M2325,0)+IF(IncludeDeal4,Spreadsheet9.2!M3327,0)","v":-2047375.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N321,0)+IF(IncludeDeal1,Spreadsheet9.2!N1323,0)+IF(IncludeDeal2,Spreadsheet9.2!N2325,0)+IF(IncludeDeal4,Spreadsheet9.2!N3327,0)","v":-2493369.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O321,0)+IF(IncludeDeal1,Spreadsheet9.2!O1323,0)+IF(IncludeDeal2,Spreadsheet9.2!O2325,0)+IF(IncludeDeal4,Spreadsheet9.2!O3327,0)","v":-1854805},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P321,0)+IF(IncludeDeal1,Spreadsheet9.2!P1323,0)+IF(IncludeDeal2,Spreadsheet9.2!P2325,0)+IF(IncludeDeal4,Spreadsheet9.2!P3327,0)","v":-2631570.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q321,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1323,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2325,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3327,0)","v":-2301603.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R321,0)+IF(IncludeDeal1,Spreadsheet9.2!R1323,0)+IF(IncludeDeal2,Spreadsheet9.2!R2325,0)+IF(IncludeDeal4,Spreadsheet9.2!R3327,0)","v":-1833920.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S321,0)+IF(IncludeDeal1,Spreadsheet9.2!S1323,0)+IF(IncludeDeal2,Spreadsheet9.2!S2325,0)+IF(IncludeDeal4,Spreadsheet9.2!S3327,0)","v":-1996524},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T321,0)+IF(IncludeDeal1,Spreadsheet9.2!T1323,0)+IF(IncludeDeal2,Spreadsheet9.2!T2325,0)+IF(IncludeDeal4,Spreadsheet9.2!T3327,0)","v":-1758799.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U321,0)+IF(IncludeDeal1,Spreadsheet9.2!U1323,0)+IF(IncludeDeal2,Spreadsheet9.2!U2325,0)+IF(IncludeDeal4,Spreadsheet9.2!U3327,0)","v":-988937.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V321,0)+IF(IncludeDeal1,Spreadsheet9.2!V1323,0)+IF(IncludeDeal2,Spreadsheet9.2!V2325,0)+IF(IncludeDeal4,Spreadsheet9.2!V3327,0)","v":-572539.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W321,0)+IF(IncludeDeal1,Spreadsheet9.2!W1323,0)+IF(IncludeDeal2,Spreadsheet9.2!W2325,0)+IF(IncludeDeal4,Spreadsheet9.2!W3327,0)","v":-484706.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X321,0)+IF(IncludeDeal1,Spreadsheet9.2!X1323,0)+IF(IncludeDeal2,Spreadsheet9.2!X2325,0)+IF(IncludeDeal4,Spreadsheet9.2!X3327,0)","v":-832288.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y321,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1323,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2325,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3327,0)","v":-813548.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z321,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1323,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2325,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3327,0)","v":-648196.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA321,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3327,0)","v":-1690225.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB321,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3327,0)","v":-2126072.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC321,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3327,0)","v":-2083031.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD321,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3327,0)","v":-2234549.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE321,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3327,0)","v":-2353939.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF321,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3327,0)","v":-2205154.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG321,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3327,0)","v":-2362653.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH321,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3327,0)","v":-2253775.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI321,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3327,0)","v":-2145500.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ321,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3327,0)","v":-2077724.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK321,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3327,0)","v":-2187435.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL321,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3327,0)","v":-2335358.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM321,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3327,0)","v":-2324853.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN321,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3327,0)","v":-2151750.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO321,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3327,0)","v":-2055846.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP321,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3327,0)","v":-2057078.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ321,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3327,0)","v":-1836927.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR321,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3327,0)","v":-1605167.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS321,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3327,0)","v":-1402124.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT321,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3327,0)","v":-1240047.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU321,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3327,0)","v":-1089372.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV321,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3327,0)","v":-964762.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW321,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3327,0)","v":-725785.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX321,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3327,0)","v":-643034.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY321,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3327,0)","v":-468338.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ321,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1323,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2325,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3327,0)","v":-205694},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA321,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3327,0)","v":51057.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB321,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3327,0)","v":192954.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC321,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3327,0)","v":348953},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD321,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3327,0)","v":283144},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE321,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3327,0)","v":252654.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF321,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3327,0)","v":228706.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG321,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3327,0)","v":186880.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH321,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3327,0)","v":71629.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI321,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3327,0)","v":-1444.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ321,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3327,0)","v":-1888.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK321,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3327,0)","v":-4273.8999999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL321,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3327,0)","v":-5584.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM321,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3327,0)","v":-7609.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN321,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3327,0)","v":-12945.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO321,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1323,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2325,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3327,0)","v":-16823.099999999999}]
[null,"Simulation 288",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C322,0)+IF(IncludeDeal1,Spreadsheet9.2!C1324,0)+IF(IncludeDeal2,Spreadsheet9.2!C2326,0)+IF(IncludeDeal4,Spreadsheet9.2!C3328,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E322,0)+IF(IncludeDeal1,Spreadsheet9.2!E1324,0)+IF(IncludeDeal2,Spreadsheet9.2!E2326,0)+IF(IncludeDeal4,Spreadsheet9.2!E3328,0)","v":-248529.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F322,0)+IF(IncludeDeal1,Spreadsheet9.2!F1324,0)+IF(IncludeDeal2,Spreadsheet9.2!F2326,0)+IF(IncludeDeal4,Spreadsheet9.2!F3328,0)","v":-319590.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G322,0)+IF(IncludeDeal1,Spreadsheet9.2!G1324,0)+IF(IncludeDeal2,Spreadsheet9.2!G2326,0)+IF(IncludeDeal4,Spreadsheet9.2!G3328,0)","v":-197495.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H322,0)+IF(IncludeDeal1,Spreadsheet9.2!H1324,0)+IF(IncludeDeal2,Spreadsheet9.2!H2326,0)+IF(IncludeDeal4,Spreadsheet9.2!H3328,0)","v":1400134.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I322,0)+IF(IncludeDeal1,Spreadsheet9.2!I1324,0)+IF(IncludeDeal2,Spreadsheet9.2!I2326,0)+IF(IncludeDeal4,Spreadsheet9.2!I3328,0)","v":1298788.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J322,0)+IF(IncludeDeal1,Spreadsheet9.2!J1324,0)+IF(IncludeDeal2,Spreadsheet9.2!J2326,0)+IF(IncludeDeal4,Spreadsheet9.2!J3328,0)","v":1835087.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K322,0)+IF(IncludeDeal1,Spreadsheet9.2!K1324,0)+IF(IncludeDeal2,Spreadsheet9.2!K2326,0)+IF(IncludeDeal4,Spreadsheet9.2!K3328,0)","v":2439778.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L322,0)+IF(IncludeDeal1,Spreadsheet9.2!L1324,0)+IF(IncludeDeal2,Spreadsheet9.2!L2326,0)+IF(IncludeDeal4,Spreadsheet9.2!L3328,0)","v":1924063.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M322,0)+IF(IncludeDeal1,Spreadsheet9.2!M1324,0)+IF(IncludeDeal2,Spreadsheet9.2!M2326,0)+IF(IncludeDeal4,Spreadsheet9.2!M3328,0)","v":716250.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N322,0)+IF(IncludeDeal1,Spreadsheet9.2!N1324,0)+IF(IncludeDeal2,Spreadsheet9.2!N2326,0)+IF(IncludeDeal4,Spreadsheet9.2!N3328,0)","v":909101.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O322,0)+IF(IncludeDeal1,Spreadsheet9.2!O1324,0)+IF(IncludeDeal2,Spreadsheet9.2!O2326,0)+IF(IncludeDeal4,Spreadsheet9.2!O3328,0)","v":1022537.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P322,0)+IF(IncludeDeal1,Spreadsheet9.2!P1324,0)+IF(IncludeDeal2,Spreadsheet9.2!P2326,0)+IF(IncludeDeal4,Spreadsheet9.2!P3328,0)","v":847119.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q322,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1324,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2326,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3328,0)","v":-105654.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R322,0)+IF(IncludeDeal1,Spreadsheet9.2!R1324,0)+IF(IncludeDeal2,Spreadsheet9.2!R2326,0)+IF(IncludeDeal4,Spreadsheet9.2!R3328,0)","v":-667442.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S322,0)+IF(IncludeDeal1,Spreadsheet9.2!S1324,0)+IF(IncludeDeal2,Spreadsheet9.2!S2326,0)+IF(IncludeDeal4,Spreadsheet9.2!S3328,0)","v":1628525.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T322,0)+IF(IncludeDeal1,Spreadsheet9.2!T1324,0)+IF(IncludeDeal2,Spreadsheet9.2!T2326,0)+IF(IncludeDeal4,Spreadsheet9.2!T3328,0)","v":2979774.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U322,0)+IF(IncludeDeal1,Spreadsheet9.2!U1324,0)+IF(IncludeDeal2,Spreadsheet9.2!U2326,0)+IF(IncludeDeal4,Spreadsheet9.2!U3328,0)","v":2184694.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V322,0)+IF(IncludeDeal1,Spreadsheet9.2!V1324,0)+IF(IncludeDeal2,Spreadsheet9.2!V2326,0)+IF(IncludeDeal4,Spreadsheet9.2!V3328,0)","v":3137680.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W322,0)+IF(IncludeDeal1,Spreadsheet9.2!W1324,0)+IF(IncludeDeal2,Spreadsheet9.2!W2326,0)+IF(IncludeDeal4,Spreadsheet9.2!W3328,0)","v":3643343.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X322,0)+IF(IncludeDeal1,Spreadsheet9.2!X1324,0)+IF(IncludeDeal2,Spreadsheet9.2!X2326,0)+IF(IncludeDeal4,Spreadsheet9.2!X3328,0)","v":3266935.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y322,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1324,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2326,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3328,0)","v":3689590.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z322,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1324,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2326,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3328,0)","v":3198249},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA322,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3328,0)","v":2687568.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB322,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3328,0)","v":2981852.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC322,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3328,0)","v":1909503.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD322,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3328,0)","v":1823655},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE322,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3328,0)","v":71672.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF322,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3328,0)","v":-259471.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG322,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3328,0)","v":-715686.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH322,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3328,0)","v":-1043110.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI322,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3328,0)","v":-1079447.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ322,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3328,0)","v":-1162826.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK322,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3328,0)","v":-930474.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL322,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3328,0)","v":-1303517.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM322,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3328,0)","v":-903338.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN322,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3328,0)","v":-1099439.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO322,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3328,0)","v":-631695},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP322,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3328,0)","v":-486449.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ322,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3328,0)","v":423784.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR322,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3328,0)","v":883904.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS322,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3328,0)","v":1744505.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT322,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3328,0)","v":968675.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU322,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3328,0)","v":1016435.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV322,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3328,0)","v":995645.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW322,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3328,0)","v":640631.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX322,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3328,0)","v":739512.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY322,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3328,0)","v":843249.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ322,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1324,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2326,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3328,0)","v":537318.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA322,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3328,0)","v":630427.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB322,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3328,0)","v":334971.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC322,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3328,0)","v":417166},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD322,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3328,0)","v":374787.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE322,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3328,0)","v":245289.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF322,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3328,0)","v":203902.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG322,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3328,0)","v":111349.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH322,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3328,0)","v":82114.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI322,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3328,0)","v":62007.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ322,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3328,0)","v":62195.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK322,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3328,0)","v":63215.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL322,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3328,0)","v":62611.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM322,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3328,0)","v":61118.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN322,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3328,0)","v":57841.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO322,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1324,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2326,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3328,0)","v":54027}]
[null,"Simulation 292",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C326,0)+IF(IncludeDeal1,Spreadsheet9.2!C1328,0)+IF(IncludeDeal2,Spreadsheet9.2!C2330,0)+IF(IncludeDeal4,Spreadsheet9.2!C3332,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E326,0)+IF(IncludeDeal1,Spreadsheet9.2!E1328,0)+IF(IncludeDeal2,Spreadsheet9.2!E2330,0)+IF(IncludeDeal4,Spreadsheet9.2!E3332,0)","v":-243513.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F326,0)+IF(IncludeDeal1,Spreadsheet9.2!F1328,0)+IF(IncludeDeal2,Spreadsheet9.2!F2330,0)+IF(IncludeDeal4,Spreadsheet9.2!F3332,0)","v":-649412.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G326,0)+IF(IncludeDeal1,Spreadsheet9.2!G1328,0)+IF(IncludeDeal2,Spreadsheet9.2!G2330,0)+IF(IncludeDeal4,Spreadsheet9.2!G3332,0)","v":-986726.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H326,0)+IF(IncludeDeal1,Spreadsheet9.2!H1328,0)+IF(IncludeDeal2,Spreadsheet9.2!H2330,0)+IF(IncludeDeal4,Spreadsheet9.2!H3332,0)","v":-645507.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I326,0)+IF(IncludeDeal1,Spreadsheet9.2!I1328,0)+IF(IncludeDeal2,Spreadsheet9.2!I2330,0)+IF(IncludeDeal4,Spreadsheet9.2!I3332,0)","v":-552153.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J326,0)+IF(IncludeDeal1,Spreadsheet9.2!J1328,0)+IF(IncludeDeal2,Spreadsheet9.2!J2330,0)+IF(IncludeDeal4,Spreadsheet9.2!J3332,0)","v":-1380949.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K326,0)+IF(IncludeDeal1,Spreadsheet9.2!K1328,0)+IF(IncludeDeal2,Spreadsheet9.2!K2330,0)+IF(IncludeDeal4,Spreadsheet9.2!K3332,0)","v":-2107894.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L326,0)+IF(IncludeDeal1,Spreadsheet9.2!L1328,0)+IF(IncludeDeal2,Spreadsheet9.2!L2330,0)+IF(IncludeDeal4,Spreadsheet9.2!L3332,0)","v":-2537906.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M326,0)+IF(IncludeDeal1,Spreadsheet9.2!M1328,0)+IF(IncludeDeal2,Spreadsheet9.2!M2330,0)+IF(IncludeDeal4,Spreadsheet9.2!M3332,0)","v":-2106458.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N326,0)+IF(IncludeDeal1,Spreadsheet9.2!N1328,0)+IF(IncludeDeal2,Spreadsheet9.2!N2330,0)+IF(IncludeDeal4,Spreadsheet9.2!N3332,0)","v":-1441230.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O326,0)+IF(IncludeDeal1,Spreadsheet9.2!O1328,0)+IF(IncludeDeal2,Spreadsheet9.2!O2330,0)+IF(IncludeDeal4,Spreadsheet9.2!O3332,0)","v":-1012339.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P326,0)+IF(IncludeDeal1,Spreadsheet9.2!P1328,0)+IF(IncludeDeal2,Spreadsheet9.2!P2330,0)+IF(IncludeDeal4,Spreadsheet9.2!P3332,0)","v":-1124864.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q326,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1328,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2330,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3332,0)","v":-1412931.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R326,0)+IF(IncludeDeal1,Spreadsheet9.2!R1328,0)+IF(IncludeDeal2,Spreadsheet9.2!R2330,0)+IF(IncludeDeal4,Spreadsheet9.2!R3332,0)","v":-1968017},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S326,0)+IF(IncludeDeal1,Spreadsheet9.2!S1328,0)+IF(IncludeDeal2,Spreadsheet9.2!S2330,0)+IF(IncludeDeal4,Spreadsheet9.2!S3332,0)","v":-1881268.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T326,0)+IF(IncludeDeal1,Spreadsheet9.2!T1328,0)+IF(IncludeDeal2,Spreadsheet9.2!T2330,0)+IF(IncludeDeal4,Spreadsheet9.2!T3332,0)","v":-1446353.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U326,0)+IF(IncludeDeal1,Spreadsheet9.2!U1328,0)+IF(IncludeDeal2,Spreadsheet9.2!U2330,0)+IF(IncludeDeal4,Spreadsheet9.2!U3332,0)","v":-1848316.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V326,0)+IF(IncludeDeal1,Spreadsheet9.2!V1328,0)+IF(IncludeDeal2,Spreadsheet9.2!V2330,0)+IF(IncludeDeal4,Spreadsheet9.2!V3332,0)","v":-2150585.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W326,0)+IF(IncludeDeal1,Spreadsheet9.2!W1328,0)+IF(IncludeDeal2,Spreadsheet9.2!W2330,0)+IF(IncludeDeal4,Spreadsheet9.2!W3332,0)","v":-2508586.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X326,0)+IF(IncludeDeal1,Spreadsheet9.2!X1328,0)+IF(IncludeDeal2,Spreadsheet9.2!X2330,0)+IF(IncludeDeal4,Spreadsheet9.2!X3332,0)","v":-2562135.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y326,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1328,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2330,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3332,0)","v":-1975264.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z326,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1328,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2330,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3332,0)","v":-2119282.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA326,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3332,0)","v":-2164057.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB326,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3332,0)","v":-2541125.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC326,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3332,0)","v":-2512305.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD326,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3332,0)","v":-2524600.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE326,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3332,0)","v":-2263837.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF326,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3332,0)","v":-2416907.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG326,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3332,0)","v":-2309677.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH326,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3332,0)","v":-2149957.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI326,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3332,0)","v":-2025574.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ326,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3332,0)","v":-2043027.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK326,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3332,0)","v":-2128136},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL326,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3332,0)","v":-2071525.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM326,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3332,0)","v":-1868390.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN326,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3332,0)","v":-1743364.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO326,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3332,0)","v":-1604247.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP326,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3332,0)","v":-1572393.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ326,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3332,0)","v":-1454290.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR326,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3332,0)","v":-1262117.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS326,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3332,0)","v":-1053593.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT326,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3332,0)","v":-873192.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU326,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3332,0)","v":-698937.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV326,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3332,0)","v":-600061.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW326,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3332,0)","v":-537245.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX326,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3332,0)","v":-316274.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY326,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3332,0)","v":-110617.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ326,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1328,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2330,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3332,0)","v":-6158.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA326,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3332,0)","v":27740.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB326,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3332,0)","v":58528},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC326,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3332,0)","v":160518.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD326,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3332,0)","v":206055.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE326,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3332,0)","v":255341.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF326,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3332,0)","v":270736.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG326,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3332,0)","v":204155.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH326,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3332,0)","v":101936.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI326,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3332,0)","v":56759.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ326,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3332,0)","v":59601.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK326,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3332,0)","v":61633.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL326,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3332,0)","v":60285.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM326,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3332,0)","v":59574.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN326,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3332,0)","v":55904.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO326,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1328,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2330,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3332,0)","v":53987.1}]
[null,"Simulation 295",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C329,0)+IF(IncludeDeal1,Spreadsheet9.2!C1331,0)+IF(IncludeDeal2,Spreadsheet9.2!C2333,0)+IF(IncludeDeal4,Spreadsheet9.2!C3335,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E329,0)+IF(IncludeDeal1,Spreadsheet9.2!E1331,0)+IF(IncludeDeal2,Spreadsheet9.2!E2333,0)+IF(IncludeDeal4,Spreadsheet9.2!E3335,0)","v":-624742.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F329,0)+IF(IncludeDeal1,Spreadsheet9.2!F1331,0)+IF(IncludeDeal2,Spreadsheet9.2!F2333,0)+IF(IncludeDeal4,Spreadsheet9.2!F3335,0)","v":-1230414.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G329,0)+IF(IncludeDeal1,Spreadsheet9.2!G1331,0)+IF(IncludeDeal2,Spreadsheet9.2!G2333,0)+IF(IncludeDeal4,Spreadsheet9.2!G3335,0)","v":-1368427.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H329,0)+IF(IncludeDeal1,Spreadsheet9.2!H1331,0)+IF(IncludeDeal2,Spreadsheet9.2!H2333,0)+IF(IncludeDeal4,Spreadsheet9.2!H3335,0)","v":-1164454.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I329,0)+IF(IncludeDeal1,Spreadsheet9.2!I1331,0)+IF(IncludeDeal2,Spreadsheet9.2!I2333,0)+IF(IncludeDeal4,Spreadsheet9.2!I3335,0)","v":-1593439.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J329,0)+IF(IncludeDeal1,Spreadsheet9.2!J1331,0)+IF(IncludeDeal2,Spreadsheet9.2!J2333,0)+IF(IncludeDeal4,Spreadsheet9.2!J3335,0)","v":-1139406},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K329,0)+IF(IncludeDeal1,Spreadsheet9.2!K1331,0)+IF(IncludeDeal2,Spreadsheet9.2!K2333,0)+IF(IncludeDeal4,Spreadsheet9.2!K3335,0)","v":-1510717.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L329,0)+IF(IncludeDeal1,Spreadsheet9.2!L1331,0)+IF(IncludeDeal2,Spreadsheet9.2!L2333,0)+IF(IncludeDeal4,Spreadsheet9.2!L3335,0)","v":-1661953.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M329,0)+IF(IncludeDeal1,Spreadsheet9.2!M1331,0)+IF(IncludeDeal2,Spreadsheet9.2!M2333,0)+IF(IncludeDeal4,Spreadsheet9.2!M3335,0)","v":-1802699.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N329,0)+IF(IncludeDeal1,Spreadsheet9.2!N1331,0)+IF(IncludeDeal2,Spreadsheet9.2!N2333,0)+IF(IncludeDeal4,Spreadsheet9.2!N3335,0)","v":-1598536.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O329,0)+IF(IncludeDeal1,Spreadsheet9.2!O1331,0)+IF(IncludeDeal2,Spreadsheet9.2!O2333,0)+IF(IncludeDeal4,Spreadsheet9.2!O3335,0)","v":-1509551.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P329,0)+IF(IncludeDeal1,Spreadsheet9.2!P1331,0)+IF(IncludeDeal2,Spreadsheet9.2!P2333,0)+IF(IncludeDeal4,Spreadsheet9.2!P3335,0)","v":-1581000.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q329,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1331,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2333,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3335,0)","v":-1970646.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R329,0)+IF(IncludeDeal1,Spreadsheet9.2!R1331,0)+IF(IncludeDeal2,Spreadsheet9.2!R2333,0)+IF(IncludeDeal4,Spreadsheet9.2!R3335,0)","v":-2040755.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S329,0)+IF(IncludeDeal1,Spreadsheet9.2!S1331,0)+IF(IncludeDeal2,Spreadsheet9.2!S2333,0)+IF(IncludeDeal4,Spreadsheet9.2!S3335,0)","v":-1757303.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T329,0)+IF(IncludeDeal1,Spreadsheet9.2!T1331,0)+IF(IncludeDeal2,Spreadsheet9.2!T2333,0)+IF(IncludeDeal4,Spreadsheet9.2!T3335,0)","v":-1279179.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U329,0)+IF(IncludeDeal1,Spreadsheet9.2!U1331,0)+IF(IncludeDeal2,Spreadsheet9.2!U2333,0)+IF(IncludeDeal4,Spreadsheet9.2!U3335,0)","v":-2308284},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V329,0)+IF(IncludeDeal1,Spreadsheet9.2!V1331,0)+IF(IncludeDeal2,Spreadsheet9.2!V2333,0)+IF(IncludeDeal4,Spreadsheet9.2!V3335,0)","v":-1915646.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W329,0)+IF(IncludeDeal1,Spreadsheet9.2!W1331,0)+IF(IncludeDeal2,Spreadsheet9.2!W2333,0)+IF(IncludeDeal4,Spreadsheet9.2!W3335,0)","v":-1741625.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X329,0)+IF(IncludeDeal1,Spreadsheet9.2!X1331,0)+IF(IncludeDeal2,Spreadsheet9.2!X2333,0)+IF(IncludeDeal4,Spreadsheet9.2!X3335,0)","v":-2298163.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y329,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1331,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2333,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3335,0)","v":-2128751.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z329,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1331,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2333,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3335,0)","v":-2040997.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA329,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3335,0)","v":-2823588.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB329,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3335,0)","v":-2878470.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC329,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3335,0)","v":-2827159.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD329,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3335,0)","v":-2925971.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE329,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3335,0)","v":-2609173.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF329,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3335,0)","v":-2623474.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG329,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3335,0)","v":-2878471.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH329,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3335,0)","v":-2829380.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI329,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3335,0)","v":-2665191.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ329,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3335,0)","v":-2576377.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK329,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3335,0)","v":-2120224.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL329,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3335,0)","v":-2039162.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM329,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3335,0)","v":-2087663},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN329,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3335,0)","v":-2134040.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO329,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3335,0)","v":-2173479.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP329,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3335,0)","v":-2180112.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ329,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3335,0)","v":-1850422.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR329,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3335,0)","v":-1704068},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS329,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3335,0)","v":-1646533.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT329,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3335,0)","v":-1503987.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU329,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3335,0)","v":-1444571.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV329,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3335,0)","v":-1409268.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW329,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3335,0)","v":-1157160.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX329,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3335,0)","v":-1067415.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY329,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3335,0)","v":-921458.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ329,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1331,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2333,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3335,0)","v":-826235.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA329,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3335,0)","v":-715845.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB329,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3335,0)","v":-673107.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC329,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3335,0)","v":-337875.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD329,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3335,0)","v":-405626.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE329,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3335,0)","v":-479195.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF329,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3335,0)","v":-555781.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG329,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3335,0)","v":-635411.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH329,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3335,0)","v":-711719.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI329,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3335,0)","v":-352978.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ329,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3335,0)","v":-356195.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK329,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3335,0)","v":-359839.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL329,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3335,0)","v":-362945.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM329,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3335,0)","v":-365480.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN329,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3335,0)","v":-368668.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO329,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1331,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2333,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3335,0)","v":-371292.7}]
[null,"Simulation 298",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C332,0)+IF(IncludeDeal1,Spreadsheet9.2!C1334,0)+IF(IncludeDeal2,Spreadsheet9.2!C2336,0)+IF(IncludeDeal4,Spreadsheet9.2!C3338,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E332,0)+IF(IncludeDeal1,Spreadsheet9.2!E1334,0)+IF(IncludeDeal2,Spreadsheet9.2!E2336,0)+IF(IncludeDeal4,Spreadsheet9.2!E3338,0)","v":-355991},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F332,0)+IF(IncludeDeal1,Spreadsheet9.2!F1334,0)+IF(IncludeDeal2,Spreadsheet9.2!F2336,0)+IF(IncludeDeal4,Spreadsheet9.2!F3338,0)","v":-512272.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G332,0)+IF(IncludeDeal1,Spreadsheet9.2!G1334,0)+IF(IncludeDeal2,Spreadsheet9.2!G2336,0)+IF(IncludeDeal4,Spreadsheet9.2!G3338,0)","v":-435602.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H332,0)+IF(IncludeDeal1,Spreadsheet9.2!H1334,0)+IF(IncludeDeal2,Spreadsheet9.2!H2336,0)+IF(IncludeDeal4,Spreadsheet9.2!H3338,0)","v":-1297313.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I332,0)+IF(IncludeDeal1,Spreadsheet9.2!I1334,0)+IF(IncludeDeal2,Spreadsheet9.2!I2336,0)+IF(IncludeDeal4,Spreadsheet9.2!I3338,0)","v":-1776296.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J332,0)+IF(IncludeDeal1,Spreadsheet9.2!J1334,0)+IF(IncludeDeal2,Spreadsheet9.2!J2336,0)+IF(IncludeDeal4,Spreadsheet9.2!J3338,0)","v":-1052390.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K332,0)+IF(IncludeDeal1,Spreadsheet9.2!K1334,0)+IF(IncludeDeal2,Spreadsheet9.2!K2336,0)+IF(IncludeDeal4,Spreadsheet9.2!K3338,0)","v":-1763877.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L332,0)+IF(IncludeDeal1,Spreadsheet9.2!L1334,0)+IF(IncludeDeal2,Spreadsheet9.2!L2336,0)+IF(IncludeDeal4,Spreadsheet9.2!L3338,0)","v":-2358881.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M332,0)+IF(IncludeDeal1,Spreadsheet9.2!M1334,0)+IF(IncludeDeal2,Spreadsheet9.2!M2336,0)+IF(IncludeDeal4,Spreadsheet9.2!M3338,0)","v":-2230955.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N332,0)+IF(IncludeDeal1,Spreadsheet9.2!N1334,0)+IF(IncludeDeal2,Spreadsheet9.2!N2336,0)+IF(IncludeDeal4,Spreadsheet9.2!N3338,0)","v":-1994057.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O332,0)+IF(IncludeDeal1,Spreadsheet9.2!O1334,0)+IF(IncludeDeal2,Spreadsheet9.2!O2336,0)+IF(IncludeDeal4,Spreadsheet9.2!O3338,0)","v":-1809936.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P332,0)+IF(IncludeDeal1,Spreadsheet9.2!P1334,0)+IF(IncludeDeal2,Spreadsheet9.2!P2336,0)+IF(IncludeDeal4,Spreadsheet9.2!P3338,0)","v":-1842851.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q332,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1334,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2336,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3338,0)","v":-2073144.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R332,0)+IF(IncludeDeal1,Spreadsheet9.2!R1334,0)+IF(IncludeDeal2,Spreadsheet9.2!R2336,0)+IF(IncludeDeal4,Spreadsheet9.2!R3338,0)","v":-1680589.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S332,0)+IF(IncludeDeal1,Spreadsheet9.2!S1334,0)+IF(IncludeDeal2,Spreadsheet9.2!S2336,0)+IF(IncludeDeal4,Spreadsheet9.2!S3338,0)","v":-526552.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T332,0)+IF(IncludeDeal1,Spreadsheet9.2!T1334,0)+IF(IncludeDeal2,Spreadsheet9.2!T2336,0)+IF(IncludeDeal4,Spreadsheet9.2!T3338,0)","v":-1245566.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U332,0)+IF(IncludeDeal1,Spreadsheet9.2!U1334,0)+IF(IncludeDeal2,Spreadsheet9.2!U2336,0)+IF(IncludeDeal4,Spreadsheet9.2!U3338,0)","v":-377617.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V332,0)+IF(IncludeDeal1,Spreadsheet9.2!V1334,0)+IF(IncludeDeal2,Spreadsheet9.2!V2336,0)+IF(IncludeDeal4,Spreadsheet9.2!V3338,0)","v":-509096.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W332,0)+IF(IncludeDeal1,Spreadsheet9.2!W1334,0)+IF(IncludeDeal2,Spreadsheet9.2!W2336,0)+IF(IncludeDeal4,Spreadsheet9.2!W3338,0)","v":-1489421.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X332,0)+IF(IncludeDeal1,Spreadsheet9.2!X1334,0)+IF(IncludeDeal2,Spreadsheet9.2!X2336,0)+IF(IncludeDeal4,Spreadsheet9.2!X3338,0)","v":-1978766.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y332,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1334,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2336,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3338,0)","v":-1348173},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z332,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1334,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2336,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3338,0)","v":-1497940.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA332,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3338,0)","v":-1028004.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB332,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3338,0)","v":-2000729.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC332,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3338,0)","v":-1908159.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD332,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3338,0)","v":-2252081},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE332,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3338,0)","v":-2104449.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF332,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3338,0)","v":-1584318},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG332,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3338,0)","v":-1362047},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH332,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3338,0)","v":-836296.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI332,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3338,0)","v":-1401533.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ332,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3338,0)","v":-1732145.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK332,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3338,0)","v":-904095},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL332,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3338,0)","v":-1115045.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM332,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3338,0)","v":-850914.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN332,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3338,0)","v":-1068298.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO332,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3338,0)","v":-1358830.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP332,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3338,0)","v":-1606126.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ332,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3338,0)","v":-896281.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR332,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3338,0)","v":-1157319.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS332,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3338,0)","v":-1107881.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT332,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3338,0)","v":-821569.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU332,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3338,0)","v":-462155.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV332,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3338,0)","v":-261833.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW332,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3338,0)","v":108452.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX332,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3338,0)","v":82084.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY332,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3338,0)","v":220131.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ332,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1334,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2336,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3338,0)","v":178552.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA332,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3338,0)","v":136391},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB332,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3338,0)","v":20692.099999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC332,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3338,0)","v":65399.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD332,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3338,0)","v":-5619.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE332,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3338,0)","v":-40152.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF332,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3338,0)","v":-74372.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG332,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3338,0)","v":-134666.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH332,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3338,0)","v":-205379.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI332,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3338,0)","v":-103686.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ332,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3338,0)","v":-105702.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK332,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3338,0)","v":-109416.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL332,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3338,0)","v":-113227.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM332,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3338,0)","v":-117471.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN332,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3338,0)","v":-122016},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO332,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1334,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2336,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3338,0)","v":-124342}]
[null,"Simulation 302",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C336,0)+IF(IncludeDeal1,Spreadsheet9.2!C1338,0)+IF(IncludeDeal2,Spreadsheet9.2!C2340,0)+IF(IncludeDeal4,Spreadsheet9.2!C3342,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E336,0)+IF(IncludeDeal1,Spreadsheet9.2!E1338,0)+IF(IncludeDeal2,Spreadsheet9.2!E2340,0)+IF(IncludeDeal4,Spreadsheet9.2!E3342,0)","v":-136198.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F336,0)+IF(IncludeDeal1,Spreadsheet9.2!F1338,0)+IF(IncludeDeal2,Spreadsheet9.2!F2340,0)+IF(IncludeDeal4,Spreadsheet9.2!F3342,0)","v":486557.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G336,0)+IF(IncludeDeal1,Spreadsheet9.2!G1338,0)+IF(IncludeDeal2,Spreadsheet9.2!G2340,0)+IF(IncludeDeal4,Spreadsheet9.2!G3342,0)","v":417781.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H336,0)+IF(IncludeDeal1,Spreadsheet9.2!H1338,0)+IF(IncludeDeal2,Spreadsheet9.2!H2340,0)+IF(IncludeDeal4,Spreadsheet9.2!H3342,0)","v":-901797.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I336,0)+IF(IncludeDeal1,Spreadsheet9.2!I1338,0)+IF(IncludeDeal2,Spreadsheet9.2!I2340,0)+IF(IncludeDeal4,Spreadsheet9.2!I3342,0)","v":-1445829.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J336,0)+IF(IncludeDeal1,Spreadsheet9.2!J1338,0)+IF(IncludeDeal2,Spreadsheet9.2!J2340,0)+IF(IncludeDeal4,Spreadsheet9.2!J3342,0)","v":-193006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K336,0)+IF(IncludeDeal1,Spreadsheet9.2!K1338,0)+IF(IncludeDeal2,Spreadsheet9.2!K2340,0)+IF(IncludeDeal4,Spreadsheet9.2!K3342,0)","v":-2129000.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L336,0)+IF(IncludeDeal1,Spreadsheet9.2!L1338,0)+IF(IncludeDeal2,Spreadsheet9.2!L2340,0)+IF(IncludeDeal4,Spreadsheet9.2!L3342,0)","v":-2828979.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M336,0)+IF(IncludeDeal1,Spreadsheet9.2!M1338,0)+IF(IncludeDeal2,Spreadsheet9.2!M2340,0)+IF(IncludeDeal4,Spreadsheet9.2!M3342,0)","v":-2522433.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N336,0)+IF(IncludeDeal1,Spreadsheet9.2!N1338,0)+IF(IncludeDeal2,Spreadsheet9.2!N2340,0)+IF(IncludeDeal4,Spreadsheet9.2!N3342,0)","v":-2510743.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O336,0)+IF(IncludeDeal1,Spreadsheet9.2!O1338,0)+IF(IncludeDeal2,Spreadsheet9.2!O2340,0)+IF(IncludeDeal4,Spreadsheet9.2!O3342,0)","v":-3345332.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P336,0)+IF(IncludeDeal1,Spreadsheet9.2!P1338,0)+IF(IncludeDeal2,Spreadsheet9.2!P2340,0)+IF(IncludeDeal4,Spreadsheet9.2!P3342,0)","v":-3182804.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q336,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1338,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2340,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3342,0)","v":-3356071.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R336,0)+IF(IncludeDeal1,Spreadsheet9.2!R1338,0)+IF(IncludeDeal2,Spreadsheet9.2!R2340,0)+IF(IncludeDeal4,Spreadsheet9.2!R3342,0)","v":-3593426.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S336,0)+IF(IncludeDeal1,Spreadsheet9.2!S1338,0)+IF(IncludeDeal2,Spreadsheet9.2!S2340,0)+IF(IncludeDeal4,Spreadsheet9.2!S3342,0)","v":-3310002.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T336,0)+IF(IncludeDeal1,Spreadsheet9.2!T1338,0)+IF(IncludeDeal2,Spreadsheet9.2!T2340,0)+IF(IncludeDeal4,Spreadsheet9.2!T3342,0)","v":-3158061},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U336,0)+IF(IncludeDeal1,Spreadsheet9.2!U1338,0)+IF(IncludeDeal2,Spreadsheet9.2!U2340,0)+IF(IncludeDeal4,Spreadsheet9.2!U3342,0)","v":-3346959.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V336,0)+IF(IncludeDeal1,Spreadsheet9.2!V1338,0)+IF(IncludeDeal2,Spreadsheet9.2!V2340,0)+IF(IncludeDeal4,Spreadsheet9.2!V3342,0)","v":-2975882.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W336,0)+IF(IncludeDeal1,Spreadsheet9.2!W1338,0)+IF(IncludeDeal2,Spreadsheet9.2!W2340,0)+IF(IncludeDeal4,Spreadsheet9.2!W3342,0)","v":-2949178.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X336,0)+IF(IncludeDeal1,Spreadsheet9.2!X1338,0)+IF(IncludeDeal2,Spreadsheet9.2!X2340,0)+IF(IncludeDeal4,Spreadsheet9.2!X3342,0)","v":-2495204.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y336,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1338,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2340,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3342,0)","v":-2454568.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z336,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1338,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2340,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3342,0)","v":-2596794.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA336,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3342,0)","v":-2887871.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB336,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3342,0)","v":-2846482.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC336,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3342,0)","v":-2944671.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD336,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3342,0)","v":-3126166.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE336,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3342,0)","v":-3108076.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF336,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3342,0)","v":-3091755},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG336,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3342,0)","v":-2896388.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH336,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3342,0)","v":-2766389.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI336,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3342,0)","v":-2596881.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ336,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3342,0)","v":-2572002.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK336,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3342,0)","v":-2517454.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL336,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3342,0)","v":-2390889},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM336,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3342,0)","v":-2271723.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN336,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3342,0)","v":-2188732.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO336,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3342,0)","v":-2021486},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP336,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3342,0)","v":-1891993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ336,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3342,0)","v":-1728712.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR336,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3342,0)","v":-1697779.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS336,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3342,0)","v":-1568775.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT336,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3342,0)","v":-1460906},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU336,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3342,0)","v":-1392984.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV336,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3342,0)","v":-1314248.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW336,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3342,0)","v":-1176176.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX336,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3342,0)","v":-1184574.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY336,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3342,0)","v":-975012.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ336,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1338,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2340,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3342,0)","v":-799247.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA336,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3342,0)","v":-646745.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB336,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3342,0)","v":-536408},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC336,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3342,0)","v":-163768.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD336,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3342,0)","v":-232393.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE336,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3342,0)","v":-326381.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF336,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3342,0)","v":-392609.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG336,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3342,0)","v":-461140.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH336,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3342,0)","v":-512282.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI336,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3342,0)","v":-276953.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ336,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3342,0)","v":-280747},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK336,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3342,0)","v":-283601.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL336,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3342,0)","v":-287185.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM336,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3342,0)","v":-289438.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN336,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3342,0)","v":-291344.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO336,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1338,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2340,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3342,0)","v":-293947.90000000002}]
[null,"Simulation 305",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C339,0)+IF(IncludeDeal1,Spreadsheet9.2!C1341,0)+IF(IncludeDeal2,Spreadsheet9.2!C2343,0)+IF(IncludeDeal4,Spreadsheet9.2!C3345,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E339,0)+IF(IncludeDeal1,Spreadsheet9.2!E1341,0)+IF(IncludeDeal2,Spreadsheet9.2!E2343,0)+IF(IncludeDeal4,Spreadsheet9.2!E3345,0)","v":275160.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F339,0)+IF(IncludeDeal1,Spreadsheet9.2!F1341,0)+IF(IncludeDeal2,Spreadsheet9.2!F2343,0)+IF(IncludeDeal4,Spreadsheet9.2!F3345,0)","v":-609062.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G339,0)+IF(IncludeDeal1,Spreadsheet9.2!G1341,0)+IF(IncludeDeal2,Spreadsheet9.2!G2343,0)+IF(IncludeDeal4,Spreadsheet9.2!G3345,0)","v":-678682.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H339,0)+IF(IncludeDeal1,Spreadsheet9.2!H1341,0)+IF(IncludeDeal2,Spreadsheet9.2!H2343,0)+IF(IncludeDeal4,Spreadsheet9.2!H3345,0)","v":-227968.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I339,0)+IF(IncludeDeal1,Spreadsheet9.2!I1341,0)+IF(IncludeDeal2,Spreadsheet9.2!I2343,0)+IF(IncludeDeal4,Spreadsheet9.2!I3345,0)","v":237787.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J339,0)+IF(IncludeDeal1,Spreadsheet9.2!J1341,0)+IF(IncludeDeal2,Spreadsheet9.2!J2343,0)+IF(IncludeDeal4,Spreadsheet9.2!J3345,0)","v":-33854.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K339,0)+IF(IncludeDeal1,Spreadsheet9.2!K1341,0)+IF(IncludeDeal2,Spreadsheet9.2!K2343,0)+IF(IncludeDeal4,Spreadsheet9.2!K3345,0)","v":-1092101.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L339,0)+IF(IncludeDeal1,Spreadsheet9.2!L1341,0)+IF(IncludeDeal2,Spreadsheet9.2!L2343,0)+IF(IncludeDeal4,Spreadsheet9.2!L3345,0)","v":-1064604.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M339,0)+IF(IncludeDeal1,Spreadsheet9.2!M1341,0)+IF(IncludeDeal2,Spreadsheet9.2!M2343,0)+IF(IncludeDeal4,Spreadsheet9.2!M3345,0)","v":-1592316},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N339,0)+IF(IncludeDeal1,Spreadsheet9.2!N1341,0)+IF(IncludeDeal2,Spreadsheet9.2!N2343,0)+IF(IncludeDeal4,Spreadsheet9.2!N3345,0)","v":-1605813.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O339,0)+IF(IncludeDeal1,Spreadsheet9.2!O1341,0)+IF(IncludeDeal2,Spreadsheet9.2!O2343,0)+IF(IncludeDeal4,Spreadsheet9.2!O3345,0)","v":-2728435.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P339,0)+IF(IncludeDeal1,Spreadsheet9.2!P1341,0)+IF(IncludeDeal2,Spreadsheet9.2!P2343,0)+IF(IncludeDeal4,Spreadsheet9.2!P3345,0)","v":-2199892.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q339,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1341,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2343,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3345,0)","v":-2026260.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R339,0)+IF(IncludeDeal1,Spreadsheet9.2!R1341,0)+IF(IncludeDeal2,Spreadsheet9.2!R2343,0)+IF(IncludeDeal4,Spreadsheet9.2!R3345,0)","v":-1850033},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S339,0)+IF(IncludeDeal1,Spreadsheet9.2!S1341,0)+IF(IncludeDeal2,Spreadsheet9.2!S2343,0)+IF(IncludeDeal4,Spreadsheet9.2!S3345,0)","v":-1655460.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T339,0)+IF(IncludeDeal1,Spreadsheet9.2!T1341,0)+IF(IncludeDeal2,Spreadsheet9.2!T2343,0)+IF(IncludeDeal4,Spreadsheet9.2!T3345,0)","v":-1261032.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U339,0)+IF(IncludeDeal1,Spreadsheet9.2!U1341,0)+IF(IncludeDeal2,Spreadsheet9.2!U2343,0)+IF(IncludeDeal4,Spreadsheet9.2!U3345,0)","v":-2011590.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V339,0)+IF(IncludeDeal1,Spreadsheet9.2!V1341,0)+IF(IncludeDeal2,Spreadsheet9.2!V2343,0)+IF(IncludeDeal4,Spreadsheet9.2!V3345,0)","v":-1943771.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W339,0)+IF(IncludeDeal1,Spreadsheet9.2!W1341,0)+IF(IncludeDeal2,Spreadsheet9.2!W2343,0)+IF(IncludeDeal4,Spreadsheet9.2!W3345,0)","v":-2743797.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X339,0)+IF(IncludeDeal1,Spreadsheet9.2!X1341,0)+IF(IncludeDeal2,Spreadsheet9.2!X2343,0)+IF(IncludeDeal4,Spreadsheet9.2!X3345,0)","v":-2708452.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y339,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1341,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2343,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3345,0)","v":-2592444.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z339,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1341,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2343,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3345,0)","v":-2562069.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA339,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3345,0)","v":-2592390.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB339,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3345,0)","v":-2708907.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC339,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3345,0)","v":-2657965.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD339,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3345,0)","v":-2366641.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE339,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3345,0)","v":-2364428.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF339,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3345,0)","v":-2085381.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG339,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3345,0)","v":-2220782},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH339,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3345,0)","v":-2128395.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI339,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3345,0)","v":-2291464.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ339,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3345,0)","v":-2273062.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK339,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3345,0)","v":-2091458.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL339,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3345,0)","v":-1644382},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM339,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3345,0)","v":-1793940.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN339,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3345,0)","v":-1945553.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO339,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3345,0)","v":-1983672.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP339,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3345,0)","v":-1943649.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ339,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3345,0)","v":-1494862.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR339,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3345,0)","v":-1327228.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS339,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3345,0)","v":-1211998.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT339,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3345,0)","v":-871405.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU339,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3345,0)","v":-945354.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV339,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3345,0)","v":-893924.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW339,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3345,0)","v":-589659.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX339,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3345,0)","v":-423935.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY339,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3345,0)","v":-243569.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ339,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1341,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2343,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3345,0)","v":-161063.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA339,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3345,0)","v":-72694},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB339,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3345,0)","v":-91873.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC339,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3345,0)","v":70176},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD339,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3345,0)","v":27814},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE339,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3345,0)","v":33234.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF339,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3345,0)","v":41426.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG339,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3345,0)","v":-32035.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH339,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3345,0)","v":-123239.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI339,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3345,0)","v":-28061.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ339,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3345,0)","v":-26474},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK339,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3345,0)","v":-28311.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL339,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3345,0)","v":-28027.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM339,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3345,0)","v":-30138.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN339,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3345,0)","v":-35850.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO339,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1341,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2343,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3345,0)","v":-37655.199999999997}]
[null,"Simulation 306",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C340,0)+IF(IncludeDeal1,Spreadsheet9.2!C1342,0)+IF(IncludeDeal2,Spreadsheet9.2!C2344,0)+IF(IncludeDeal4,Spreadsheet9.2!C3346,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E340,0)+IF(IncludeDeal1,Spreadsheet9.2!E1342,0)+IF(IncludeDeal2,Spreadsheet9.2!E2344,0)+IF(IncludeDeal4,Spreadsheet9.2!E3346,0)","v":735255},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F340,0)+IF(IncludeDeal1,Spreadsheet9.2!F1342,0)+IF(IncludeDeal2,Spreadsheet9.2!F2344,0)+IF(IncludeDeal4,Spreadsheet9.2!F3346,0)","v":969853.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G340,0)+IF(IncludeDeal1,Spreadsheet9.2!G1342,0)+IF(IncludeDeal2,Spreadsheet9.2!G2344,0)+IF(IncludeDeal4,Spreadsheet9.2!G3346,0)","v":858564.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H340,0)+IF(IncludeDeal1,Spreadsheet9.2!H1342,0)+IF(IncludeDeal2,Spreadsheet9.2!H2344,0)+IF(IncludeDeal4,Spreadsheet9.2!H3346,0)","v":3589912.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I340,0)+IF(IncludeDeal1,Spreadsheet9.2!I1342,0)+IF(IncludeDeal2,Spreadsheet9.2!I2344,0)+IF(IncludeDeal4,Spreadsheet9.2!I3346,0)","v":5627649.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J340,0)+IF(IncludeDeal1,Spreadsheet9.2!J1342,0)+IF(IncludeDeal2,Spreadsheet9.2!J2344,0)+IF(IncludeDeal4,Spreadsheet9.2!J3346,0)","v":6150785.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K340,0)+IF(IncludeDeal1,Spreadsheet9.2!K1342,0)+IF(IncludeDeal2,Spreadsheet9.2!K2344,0)+IF(IncludeDeal4,Spreadsheet9.2!K3346,0)","v":4740768.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L340,0)+IF(IncludeDeal1,Spreadsheet9.2!L1342,0)+IF(IncludeDeal2,Spreadsheet9.2!L2344,0)+IF(IncludeDeal4,Spreadsheet9.2!L3346,0)","v":2763318},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M340,0)+IF(IncludeDeal1,Spreadsheet9.2!M1342,0)+IF(IncludeDeal2,Spreadsheet9.2!M2344,0)+IF(IncludeDeal4,Spreadsheet9.2!M3346,0)","v":3269562.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N340,0)+IF(IncludeDeal1,Spreadsheet9.2!N1342,0)+IF(IncludeDeal2,Spreadsheet9.2!N2344,0)+IF(IncludeDeal4,Spreadsheet9.2!N3346,0)","v":4475967.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O340,0)+IF(IncludeDeal1,Spreadsheet9.2!O1342,0)+IF(IncludeDeal2,Spreadsheet9.2!O2344,0)+IF(IncludeDeal4,Spreadsheet9.2!O3346,0)","v":4043102.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P340,0)+IF(IncludeDeal1,Spreadsheet9.2!P1342,0)+IF(IncludeDeal2,Spreadsheet9.2!P2344,0)+IF(IncludeDeal4,Spreadsheet9.2!P3346,0)","v":2771811.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q340,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1342,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2344,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3346,0)","v":3979373.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R340,0)+IF(IncludeDeal1,Spreadsheet9.2!R1342,0)+IF(IncludeDeal2,Spreadsheet9.2!R2344,0)+IF(IncludeDeal4,Spreadsheet9.2!R3346,0)","v":2660921.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S340,0)+IF(IncludeDeal1,Spreadsheet9.2!S1342,0)+IF(IncludeDeal2,Spreadsheet9.2!S2344,0)+IF(IncludeDeal4,Spreadsheet9.2!S3346,0)","v":3365163.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T340,0)+IF(IncludeDeal1,Spreadsheet9.2!T1342,0)+IF(IncludeDeal2,Spreadsheet9.2!T2344,0)+IF(IncludeDeal4,Spreadsheet9.2!T3346,0)","v":2861856.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U340,0)+IF(IncludeDeal1,Spreadsheet9.2!U1342,0)+IF(IncludeDeal2,Spreadsheet9.2!U2344,0)+IF(IncludeDeal4,Spreadsheet9.2!U3346,0)","v":2826008.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V340,0)+IF(IncludeDeal1,Spreadsheet9.2!V1342,0)+IF(IncludeDeal2,Spreadsheet9.2!V2344,0)+IF(IncludeDeal4,Spreadsheet9.2!V3346,0)","v":1945713.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W340,0)+IF(IncludeDeal1,Spreadsheet9.2!W1342,0)+IF(IncludeDeal2,Spreadsheet9.2!W2344,0)+IF(IncludeDeal4,Spreadsheet9.2!W3346,0)","v":3040865.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X340,0)+IF(IncludeDeal1,Spreadsheet9.2!X1342,0)+IF(IncludeDeal2,Spreadsheet9.2!X2344,0)+IF(IncludeDeal4,Spreadsheet9.2!X3346,0)","v":3287030.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y340,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1342,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2344,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3346,0)","v":3045473.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z340,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1342,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2344,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3346,0)","v":1797902.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA340,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3346,0)","v":189453.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB340,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3346,0)","v":-199662.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC340,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3346,0)","v":573712.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD340,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3346,0)","v":1811132.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE340,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3346,0)","v":2635374.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF340,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3346,0)","v":3474401.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG340,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3346,0)","v":2553863.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH340,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3346,0)","v":2589550.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI340,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3346,0)","v":3564157.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ340,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3346,0)","v":3921564.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK340,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3346,0)","v":3196900.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL340,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3346,0)","v":2969476.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM340,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3346,0)","v":2461592.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN340,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3346,0)","v":2849738},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO340,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3346,0)","v":2295281.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP340,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3346,0)","v":3486387.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ340,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3346,0)","v":2504779.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR340,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3346,0)","v":2193090.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS340,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3346,0)","v":2507153.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT340,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3346,0)","v":1707671.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU340,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3346,0)","v":1520784.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV340,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3346,0)","v":1805723.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW340,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3346,0)","v":1581678.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX340,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3346,0)","v":1011043.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY340,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3346,0)","v":665442.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ340,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1342,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2344,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3346,0)","v":644413.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA340,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3346,0)","v":492592.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB340,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3346,0)","v":246361.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC340,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3346,0)","v":275987.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD340,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3346,0)","v":186590.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE340,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3346,0)","v":153829},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF340,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3346,0)","v":30735.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG340,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3346,0)","v":-63653.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH340,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3346,0)","v":-188929.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI340,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3346,0)","v":-100704.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ340,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3346,0)","v":-103426.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK340,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3346,0)","v":-107147.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL340,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3346,0)","v":-109206.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM340,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3346,0)","v":-113076.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN340,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3346,0)","v":-117865.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO340,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1342,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2344,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3346,0)","v":-120744.9}]
[null,"Simulation 308",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C342,0)+IF(IncludeDeal1,Spreadsheet9.2!C1344,0)+IF(IncludeDeal2,Spreadsheet9.2!C2346,0)+IF(IncludeDeal4,Spreadsheet9.2!C3348,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E342,0)+IF(IncludeDeal1,Spreadsheet9.2!E1344,0)+IF(IncludeDeal2,Spreadsheet9.2!E2346,0)+IF(IncludeDeal4,Spreadsheet9.2!E3348,0)","v":-113687.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F342,0)+IF(IncludeDeal1,Spreadsheet9.2!F1344,0)+IF(IncludeDeal2,Spreadsheet9.2!F2346,0)+IF(IncludeDeal4,Spreadsheet9.2!F3348,0)","v":145743.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G342,0)+IF(IncludeDeal1,Spreadsheet9.2!G1344,0)+IF(IncludeDeal2,Spreadsheet9.2!G2346,0)+IF(IncludeDeal4,Spreadsheet9.2!G3348,0)","v":449736.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H342,0)+IF(IncludeDeal1,Spreadsheet9.2!H1344,0)+IF(IncludeDeal2,Spreadsheet9.2!H2346,0)+IF(IncludeDeal4,Spreadsheet9.2!H3348,0)","v":275491.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I342,0)+IF(IncludeDeal1,Spreadsheet9.2!I1344,0)+IF(IncludeDeal2,Spreadsheet9.2!I2346,0)+IF(IncludeDeal4,Spreadsheet9.2!I3348,0)","v":-380176.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J342,0)+IF(IncludeDeal1,Spreadsheet9.2!J1344,0)+IF(IncludeDeal2,Spreadsheet9.2!J2346,0)+IF(IncludeDeal4,Spreadsheet9.2!J3348,0)","v":-1125740.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K342,0)+IF(IncludeDeal1,Spreadsheet9.2!K1344,0)+IF(IncludeDeal2,Spreadsheet9.2!K2346,0)+IF(IncludeDeal4,Spreadsheet9.2!K3348,0)","v":228480.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L342,0)+IF(IncludeDeal1,Spreadsheet9.2!L1344,0)+IF(IncludeDeal2,Spreadsheet9.2!L2346,0)+IF(IncludeDeal4,Spreadsheet9.2!L3348,0)","v":1118809.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M342,0)+IF(IncludeDeal1,Spreadsheet9.2!M1344,0)+IF(IncludeDeal2,Spreadsheet9.2!M2346,0)+IF(IncludeDeal4,Spreadsheet9.2!M3348,0)","v":869648.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N342,0)+IF(IncludeDeal1,Spreadsheet9.2!N1344,0)+IF(IncludeDeal2,Spreadsheet9.2!N2346,0)+IF(IncludeDeal4,Spreadsheet9.2!N3348,0)","v":531946.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O342,0)+IF(IncludeDeal1,Spreadsheet9.2!O1344,0)+IF(IncludeDeal2,Spreadsheet9.2!O2346,0)+IF(IncludeDeal4,Spreadsheet9.2!O3348,0)","v":-372345.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P342,0)+IF(IncludeDeal1,Spreadsheet9.2!P1344,0)+IF(IncludeDeal2,Spreadsheet9.2!P2346,0)+IF(IncludeDeal4,Spreadsheet9.2!P3348,0)","v":-820982.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q342,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1344,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2346,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3348,0)","v":-637055.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R342,0)+IF(IncludeDeal1,Spreadsheet9.2!R1344,0)+IF(IncludeDeal2,Spreadsheet9.2!R2346,0)+IF(IncludeDeal4,Spreadsheet9.2!R3348,0)","v":328162.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S342,0)+IF(IncludeDeal1,Spreadsheet9.2!S1344,0)+IF(IncludeDeal2,Spreadsheet9.2!S2346,0)+IF(IncludeDeal4,Spreadsheet9.2!S3348,0)","v":971507.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T342,0)+IF(IncludeDeal1,Spreadsheet9.2!T1344,0)+IF(IncludeDeal2,Spreadsheet9.2!T2346,0)+IF(IncludeDeal4,Spreadsheet9.2!T3348,0)","v":1476376.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U342,0)+IF(IncludeDeal1,Spreadsheet9.2!U1344,0)+IF(IncludeDeal2,Spreadsheet9.2!U2346,0)+IF(IncludeDeal4,Spreadsheet9.2!U3348,0)","v":731489.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V342,0)+IF(IncludeDeal1,Spreadsheet9.2!V1344,0)+IF(IncludeDeal2,Spreadsheet9.2!V2346,0)+IF(IncludeDeal4,Spreadsheet9.2!V3348,0)","v":1190869.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W342,0)+IF(IncludeDeal1,Spreadsheet9.2!W1344,0)+IF(IncludeDeal2,Spreadsheet9.2!W2346,0)+IF(IncludeDeal4,Spreadsheet9.2!W3348,0)","v":769986.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X342,0)+IF(IncludeDeal1,Spreadsheet9.2!X1344,0)+IF(IncludeDeal2,Spreadsheet9.2!X2346,0)+IF(IncludeDeal4,Spreadsheet9.2!X3348,0)","v":1462222.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y342,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1344,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2346,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3348,0)","v":580877.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z342,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1344,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2346,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3348,0)","v":298695.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA342,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3348,0)","v":-69658.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB342,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3348,0)","v":509479.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC342,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3348,0)","v":-87562.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD342,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3348,0)","v":109729.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE342,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3348,0)","v":321257.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF342,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3348,0)","v":971729.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG342,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3348,0)","v":576924},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH342,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3348,0)","v":404852.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI342,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3348,0)","v":-794263.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ342,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3348,0)","v":-1626831},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK342,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3348,0)","v":-782466.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL342,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3348,0)","v":-914874.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM342,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3348,0)","v":-1372742.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN342,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3348,0)","v":-528513.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO342,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3348,0)","v":-401921.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP342,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3348,0)","v":-121406.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ342,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3348,0)","v":-16171.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR342,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3348,0)","v":-257269.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS342,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3348,0)","v":-182099.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT342,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3348,0)","v":-249742.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU342,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3348,0)","v":-471500.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV342,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3348,0)","v":-558022.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW342,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3348,0)","v":-220119.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX342,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3348,0)","v":-548618.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY342,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3348,0)","v":-574181.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ342,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1344,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2346,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3348,0)","v":-571189},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA342,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3348,0)","v":-629676.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB342,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3348,0)","v":-598718.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC342,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3348,0)","v":-274343.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD342,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3348,0)","v":-371364.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE342,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3348,0)","v":-474869.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF342,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3348,0)","v":-530935.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG342,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3348,0)","v":-602844.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH342,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3348,0)","v":-715458.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI342,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3348,0)","v":-376527.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ342,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3348,0)","v":-378753},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK342,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3348,0)","v":-381984.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL342,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3348,0)","v":-384880.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM342,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3348,0)","v":-388063.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN342,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3348,0)","v":-390966.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO342,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1344,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2346,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3348,0)","v":-393608.8}]
[null,"Simulation 311",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C345,0)+IF(IncludeDeal1,Spreadsheet9.2!C1347,0)+IF(IncludeDeal2,Spreadsheet9.2!C2349,0)+IF(IncludeDeal4,Spreadsheet9.2!C3351,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E345,0)+IF(IncludeDeal1,Spreadsheet9.2!E1347,0)+IF(IncludeDeal2,Spreadsheet9.2!E2349,0)+IF(IncludeDeal4,Spreadsheet9.2!E3351,0)","v":-168762.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F345,0)+IF(IncludeDeal1,Spreadsheet9.2!F1347,0)+IF(IncludeDeal2,Spreadsheet9.2!F2349,0)+IF(IncludeDeal4,Spreadsheet9.2!F3351,0)","v":-85995.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G345,0)+IF(IncludeDeal1,Spreadsheet9.2!G1347,0)+IF(IncludeDeal2,Spreadsheet9.2!G2349,0)+IF(IncludeDeal4,Spreadsheet9.2!G3351,0)","v":-710174},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H345,0)+IF(IncludeDeal1,Spreadsheet9.2!H1347,0)+IF(IncludeDeal2,Spreadsheet9.2!H2349,0)+IF(IncludeDeal4,Spreadsheet9.2!H3351,0)","v":-1444312.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I345,0)+IF(IncludeDeal1,Spreadsheet9.2!I1347,0)+IF(IncludeDeal2,Spreadsheet9.2!I2349,0)+IF(IncludeDeal4,Spreadsheet9.2!I3351,0)","v":-1261576.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J345,0)+IF(IncludeDeal1,Spreadsheet9.2!J1347,0)+IF(IncludeDeal2,Spreadsheet9.2!J2349,0)+IF(IncludeDeal4,Spreadsheet9.2!J3351,0)","v":-1896128.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K345,0)+IF(IncludeDeal1,Spreadsheet9.2!K1347,0)+IF(IncludeDeal2,Spreadsheet9.2!K2349,0)+IF(IncludeDeal4,Spreadsheet9.2!K3351,0)","v":-2657814.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L345,0)+IF(IncludeDeal1,Spreadsheet9.2!L1347,0)+IF(IncludeDeal2,Spreadsheet9.2!L2349,0)+IF(IncludeDeal4,Spreadsheet9.2!L3351,0)","v":-2727777},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M345,0)+IF(IncludeDeal1,Spreadsheet9.2!M1347,0)+IF(IncludeDeal2,Spreadsheet9.2!M2349,0)+IF(IncludeDeal4,Spreadsheet9.2!M3351,0)","v":-2947828.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N345,0)+IF(IncludeDeal1,Spreadsheet9.2!N1347,0)+IF(IncludeDeal2,Spreadsheet9.2!N2349,0)+IF(IncludeDeal4,Spreadsheet9.2!N3351,0)","v":-2447593.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O345,0)+IF(IncludeDeal1,Spreadsheet9.2!O1347,0)+IF(IncludeDeal2,Spreadsheet9.2!O2349,0)+IF(IncludeDeal4,Spreadsheet9.2!O3351,0)","v":-2836258.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P345,0)+IF(IncludeDeal1,Spreadsheet9.2!P1347,0)+IF(IncludeDeal2,Spreadsheet9.2!P2349,0)+IF(IncludeDeal4,Spreadsheet9.2!P3351,0)","v":-2796384},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q345,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1347,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2349,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3351,0)","v":-2741944.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R345,0)+IF(IncludeDeal1,Spreadsheet9.2!R1347,0)+IF(IncludeDeal2,Spreadsheet9.2!R2349,0)+IF(IncludeDeal4,Spreadsheet9.2!R3351,0)","v":-3056845.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S345,0)+IF(IncludeDeal1,Spreadsheet9.2!S1347,0)+IF(IncludeDeal2,Spreadsheet9.2!S2349,0)+IF(IncludeDeal4,Spreadsheet9.2!S3351,0)","v":-2896393.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T345,0)+IF(IncludeDeal1,Spreadsheet9.2!T1347,0)+IF(IncludeDeal2,Spreadsheet9.2!T2349,0)+IF(IncludeDeal4,Spreadsheet9.2!T3351,0)","v":-2916153.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U345,0)+IF(IncludeDeal1,Spreadsheet9.2!U1347,0)+IF(IncludeDeal2,Spreadsheet9.2!U2349,0)+IF(IncludeDeal4,Spreadsheet9.2!U3351,0)","v":-2642860.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V345,0)+IF(IncludeDeal1,Spreadsheet9.2!V1347,0)+IF(IncludeDeal2,Spreadsheet9.2!V2349,0)+IF(IncludeDeal4,Spreadsheet9.2!V3351,0)","v":-3036331.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W345,0)+IF(IncludeDeal1,Spreadsheet9.2!W1347,0)+IF(IncludeDeal2,Spreadsheet9.2!W2349,0)+IF(IncludeDeal4,Spreadsheet9.2!W3351,0)","v":-3209582.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X345,0)+IF(IncludeDeal1,Spreadsheet9.2!X1347,0)+IF(IncludeDeal2,Spreadsheet9.2!X2349,0)+IF(IncludeDeal4,Spreadsheet9.2!X3351,0)","v":-3468532.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y345,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1347,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2349,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3351,0)","v":-3471095},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z345,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1347,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2349,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3351,0)","v":-3459789.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA345,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3351,0)","v":-3513834.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB345,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3351,0)","v":-3254400.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC345,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3351,0)","v":-3332861.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD345,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3351,0)","v":-3335456.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE345,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3351,0)","v":-2943401.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF345,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3351,0)","v":-2910452.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG345,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3351,0)","v":-2839757.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH345,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3351,0)","v":-2752989},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI345,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3351,0)","v":-2804298.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ345,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3351,0)","v":-2650516.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK345,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3351,0)","v":-2377765.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL345,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3351,0)","v":-2358624.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM345,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3351,0)","v":-2254853.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN345,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3351,0)","v":-2172400.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO345,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3351,0)","v":-2137954.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP345,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3351,0)","v":-2195682.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ345,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3351,0)","v":-1789195.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR345,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3351,0)","v":-1607558.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS345,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3351,0)","v":-1481009.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT345,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3351,0)","v":-1276066.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU345,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3351,0)","v":-1173946.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV345,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3351,0)","v":-1128301.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW345,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3351,0)","v":-508848.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX345,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3351,0)","v":-461805.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY345,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3351,0)","v":-277991.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ345,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1347,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2349,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3351,0)","v":-142309.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA345,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3351,0)","v":-55327.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB345,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3351,0)","v":16636.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC345,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3351,0)","v":131008.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD345,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3351,0)","v":78994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE345,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3351,0)","v":5632.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF345,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3351,0)","v":-90788.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG345,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3351,0)","v":-177724.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH345,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3351,0)","v":-316746},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI345,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3351,0)","v":-152108},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ345,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3351,0)","v":-156186.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK345,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3351,0)","v":-160971.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL345,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3351,0)","v":-164634.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM345,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3351,0)","v":-168827.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN345,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3351,0)","v":-171806.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO345,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1347,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2349,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3351,0)","v":-174193.5}]
[null,"Simulation 315",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C349,0)+IF(IncludeDeal1,Spreadsheet9.2!C1351,0)+IF(IncludeDeal2,Spreadsheet9.2!C2353,0)+IF(IncludeDeal4,Spreadsheet9.2!C3355,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E349,0)+IF(IncludeDeal1,Spreadsheet9.2!E1351,0)+IF(IncludeDeal2,Spreadsheet9.2!E2353,0)+IF(IncludeDeal4,Spreadsheet9.2!E3355,0)","v":-137573.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F349,0)+IF(IncludeDeal1,Spreadsheet9.2!F1351,0)+IF(IncludeDeal2,Spreadsheet9.2!F2353,0)+IF(IncludeDeal4,Spreadsheet9.2!F3355,0)","v":658427.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G349,0)+IF(IncludeDeal1,Spreadsheet9.2!G1351,0)+IF(IncludeDeal2,Spreadsheet9.2!G2353,0)+IF(IncludeDeal4,Spreadsheet9.2!G3355,0)","v":-136093.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H349,0)+IF(IncludeDeal1,Spreadsheet9.2!H1351,0)+IF(IncludeDeal2,Spreadsheet9.2!H2353,0)+IF(IncludeDeal4,Spreadsheet9.2!H3355,0)","v":-921096},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I349,0)+IF(IncludeDeal1,Spreadsheet9.2!I1351,0)+IF(IncludeDeal2,Spreadsheet9.2!I2353,0)+IF(IncludeDeal4,Spreadsheet9.2!I3355,0)","v":-1418263.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J349,0)+IF(IncludeDeal1,Spreadsheet9.2!J1351,0)+IF(IncludeDeal2,Spreadsheet9.2!J2353,0)+IF(IncludeDeal4,Spreadsheet9.2!J3355,0)","v":-1107810.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K349,0)+IF(IncludeDeal1,Spreadsheet9.2!K1351,0)+IF(IncludeDeal2,Spreadsheet9.2!K2353,0)+IF(IncludeDeal4,Spreadsheet9.2!K3355,0)","v":-2160833.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L349,0)+IF(IncludeDeal1,Spreadsheet9.2!L1351,0)+IF(IncludeDeal2,Spreadsheet9.2!L2353,0)+IF(IncludeDeal4,Spreadsheet9.2!L3355,0)","v":-2434307.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M349,0)+IF(IncludeDeal1,Spreadsheet9.2!M1351,0)+IF(IncludeDeal2,Spreadsheet9.2!M2353,0)+IF(IncludeDeal4,Spreadsheet9.2!M3355,0)","v":-1849640.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N349,0)+IF(IncludeDeal1,Spreadsheet9.2!N1351,0)+IF(IncludeDeal2,Spreadsheet9.2!N2353,0)+IF(IncludeDeal4,Spreadsheet9.2!N3355,0)","v":-1488166.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O349,0)+IF(IncludeDeal1,Spreadsheet9.2!O1351,0)+IF(IncludeDeal2,Spreadsheet9.2!O2353,0)+IF(IncludeDeal4,Spreadsheet9.2!O3355,0)","v":-1968059.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P349,0)+IF(IncludeDeal1,Spreadsheet9.2!P1351,0)+IF(IncludeDeal2,Spreadsheet9.2!P2353,0)+IF(IncludeDeal4,Spreadsheet9.2!P3355,0)","v":-2216008.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q349,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1351,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2353,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3355,0)","v":-2287645.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R349,0)+IF(IncludeDeal1,Spreadsheet9.2!R1351,0)+IF(IncludeDeal2,Spreadsheet9.2!R2353,0)+IF(IncludeDeal4,Spreadsheet9.2!R3355,0)","v":-1983649},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S349,0)+IF(IncludeDeal1,Spreadsheet9.2!S1351,0)+IF(IncludeDeal2,Spreadsheet9.2!S2353,0)+IF(IncludeDeal4,Spreadsheet9.2!S3355,0)","v":-809389.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T349,0)+IF(IncludeDeal1,Spreadsheet9.2!T1351,0)+IF(IncludeDeal2,Spreadsheet9.2!T2353,0)+IF(IncludeDeal4,Spreadsheet9.2!T3355,0)","v":-995471.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U349,0)+IF(IncludeDeal1,Spreadsheet9.2!U1351,0)+IF(IncludeDeal2,Spreadsheet9.2!U2353,0)+IF(IncludeDeal4,Spreadsheet9.2!U3355,0)","v":-279520.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V349,0)+IF(IncludeDeal1,Spreadsheet9.2!V1351,0)+IF(IncludeDeal2,Spreadsheet9.2!V2353,0)+IF(IncludeDeal4,Spreadsheet9.2!V3355,0)","v":331191.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W349,0)+IF(IncludeDeal1,Spreadsheet9.2!W1351,0)+IF(IncludeDeal2,Spreadsheet9.2!W2353,0)+IF(IncludeDeal4,Spreadsheet9.2!W3355,0)","v":-625901.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X349,0)+IF(IncludeDeal1,Spreadsheet9.2!X1351,0)+IF(IncludeDeal2,Spreadsheet9.2!X2353,0)+IF(IncludeDeal4,Spreadsheet9.2!X3355,0)","v":-726150.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y349,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1351,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2353,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3355,0)","v":737726.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z349,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1351,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2353,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3355,0)","v":1237189},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA349,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3355,0)","v":1174949.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB349,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3355,0)","v":-820277.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC349,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3355,0)","v":-1200771},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD349,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3355,0)","v":-2033272},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE349,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3355,0)","v":-1236487},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF349,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3355,0)","v":-363415.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG349,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3355,0)","v":-890320.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH349,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3355,0)","v":-752949.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI349,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3355,0)","v":-585059.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ349,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3355,0)","v":-666215.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK349,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3355,0)","v":-871009.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL349,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3355,0)","v":-1049900.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM349,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3355,0)","v":-1561981.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN349,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3355,0)","v":-1811959.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO349,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3355,0)","v":-1650376},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP349,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3355,0)","v":-1755456.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ349,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3355,0)","v":-1342777.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR349,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3355,0)","v":-1212878.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS349,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3355,0)","v":-1033469.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT349,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3355,0)","v":-867686.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU349,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3355,0)","v":-696613},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV349,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3355,0)","v":-549441.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW349,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3355,0)","v":-386614},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX349,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3355,0)","v":-355205.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY349,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3355,0)","v":-211469.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ349,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1351,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2353,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3355,0)","v":-143597.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA349,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3355,0)","v":13163.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB349,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3355,0)","v":106828.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC349,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3355,0)","v":294027.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD349,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3355,0)","v":214064.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE349,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3355,0)","v":151472},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF349,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3355,0)","v":81837},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG349,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3355,0)","v":-8016.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH349,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3355,0)","v":-89877.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI349,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3355,0)","v":-18361.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ349,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3355,0)","v":-21559.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK349,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3355,0)","v":-24797.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL349,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3355,0)","v":-28047},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM349,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3355,0)","v":-31437.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN349,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3355,0)","v":-36225.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO349,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1351,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2353,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3355,0)","v":-39282.1}]
[null,"Simulation 318",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C352,0)+IF(IncludeDeal1,Spreadsheet9.2!C1354,0)+IF(IncludeDeal2,Spreadsheet9.2!C2356,0)+IF(IncludeDeal4,Spreadsheet9.2!C3358,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E352,0)+IF(IncludeDeal1,Spreadsheet9.2!E1354,0)+IF(IncludeDeal2,Spreadsheet9.2!E2356,0)+IF(IncludeDeal4,Spreadsheet9.2!E3358,0)","v":-338533.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F352,0)+IF(IncludeDeal1,Spreadsheet9.2!F1354,0)+IF(IncludeDeal2,Spreadsheet9.2!F2356,0)+IF(IncludeDeal4,Spreadsheet9.2!F3358,0)","v":-553558.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G352,0)+IF(IncludeDeal1,Spreadsheet9.2!G1354,0)+IF(IncludeDeal2,Spreadsheet9.2!G2356,0)+IF(IncludeDeal4,Spreadsheet9.2!G3358,0)","v":-390634.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H352,0)+IF(IncludeDeal1,Spreadsheet9.2!H1354,0)+IF(IncludeDeal2,Spreadsheet9.2!H2356,0)+IF(IncludeDeal4,Spreadsheet9.2!H3358,0)","v":941285},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I352,0)+IF(IncludeDeal1,Spreadsheet9.2!I1354,0)+IF(IncludeDeal2,Spreadsheet9.2!I2356,0)+IF(IncludeDeal4,Spreadsheet9.2!I3358,0)","v":53486.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J352,0)+IF(IncludeDeal1,Spreadsheet9.2!J1354,0)+IF(IncludeDeal2,Spreadsheet9.2!J2356,0)+IF(IncludeDeal4,Spreadsheet9.2!J3358,0)","v":-476067.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K352,0)+IF(IncludeDeal1,Spreadsheet9.2!K1354,0)+IF(IncludeDeal2,Spreadsheet9.2!K2356,0)+IF(IncludeDeal4,Spreadsheet9.2!K3358,0)","v":-455843.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L352,0)+IF(IncludeDeal1,Spreadsheet9.2!L1354,0)+IF(IncludeDeal2,Spreadsheet9.2!L2356,0)+IF(IncludeDeal4,Spreadsheet9.2!L3358,0)","v":16013.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M352,0)+IF(IncludeDeal1,Spreadsheet9.2!M1354,0)+IF(IncludeDeal2,Spreadsheet9.2!M2356,0)+IF(IncludeDeal4,Spreadsheet9.2!M3358,0)","v":513052.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N352,0)+IF(IncludeDeal1,Spreadsheet9.2!N1354,0)+IF(IncludeDeal2,Spreadsheet9.2!N2356,0)+IF(IncludeDeal4,Spreadsheet9.2!N3358,0)","v":-202711.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O352,0)+IF(IncludeDeal1,Spreadsheet9.2!O1354,0)+IF(IncludeDeal2,Spreadsheet9.2!O2356,0)+IF(IncludeDeal4,Spreadsheet9.2!O3358,0)","v":-1318953.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P352,0)+IF(IncludeDeal1,Spreadsheet9.2!P1354,0)+IF(IncludeDeal2,Spreadsheet9.2!P2356,0)+IF(IncludeDeal4,Spreadsheet9.2!P3358,0)","v":-1329377.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q352,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1354,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2356,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3358,0)","v":-2102024.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R352,0)+IF(IncludeDeal1,Spreadsheet9.2!R1354,0)+IF(IncludeDeal2,Spreadsheet9.2!R2356,0)+IF(IncludeDeal4,Spreadsheet9.2!R3358,0)","v":-2649389.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S352,0)+IF(IncludeDeal1,Spreadsheet9.2!S1354,0)+IF(IncludeDeal2,Spreadsheet9.2!S2356,0)+IF(IncludeDeal4,Spreadsheet9.2!S3358,0)","v":-2553776.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T352,0)+IF(IncludeDeal1,Spreadsheet9.2!T1354,0)+IF(IncludeDeal2,Spreadsheet9.2!T2356,0)+IF(IncludeDeal4,Spreadsheet9.2!T3358,0)","v":-3283035.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U352,0)+IF(IncludeDeal1,Spreadsheet9.2!U1354,0)+IF(IncludeDeal2,Spreadsheet9.2!U2356,0)+IF(IncludeDeal4,Spreadsheet9.2!U3358,0)","v":-3285239.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V352,0)+IF(IncludeDeal1,Spreadsheet9.2!V1354,0)+IF(IncludeDeal2,Spreadsheet9.2!V2356,0)+IF(IncludeDeal4,Spreadsheet9.2!V3358,0)","v":-3399739.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W352,0)+IF(IncludeDeal1,Spreadsheet9.2!W1354,0)+IF(IncludeDeal2,Spreadsheet9.2!W2356,0)+IF(IncludeDeal4,Spreadsheet9.2!W3358,0)","v":-3432805.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X352,0)+IF(IncludeDeal1,Spreadsheet9.2!X1354,0)+IF(IncludeDeal2,Spreadsheet9.2!X2356,0)+IF(IncludeDeal4,Spreadsheet9.2!X3358,0)","v":-3268296.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y352,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1354,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2356,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3358,0)","v":-3667365.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z352,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1354,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2356,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3358,0)","v":-3666576.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA352,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3358,0)","v":-3675891.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB352,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3358,0)","v":-3712457.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC352,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3358,0)","v":-3571429.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD352,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3358,0)","v":-3482782.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE352,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3358,0)","v":-3317590.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF352,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3358,0)","v":-3221141.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG352,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3358,0)","v":-3165015.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH352,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3358,0)","v":-2919066.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI352,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3358,0)","v":-2708035.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ352,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3358,0)","v":-2648263.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK352,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3358,0)","v":-2552557.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL352,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3358,0)","v":-2590455.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM352,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3358,0)","v":-2482509.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN352,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3358,0)","v":-2308647.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO352,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3358,0)","v":-2220484.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP352,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3358,0)","v":-2178647.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ352,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3358,0)","v":-1957979.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR352,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3358,0)","v":-1783212},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS352,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3358,0)","v":-1649851.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT352,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3358,0)","v":-1506069},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU352,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3358,0)","v":-1477922.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV352,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3358,0)","v":-1368356},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW352,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3358,0)","v":-1067665.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX352,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3358,0)","v":-904151.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY352,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3358,0)","v":-789099.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ352,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1354,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2356,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3358,0)","v":-675079.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA352,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3358,0)","v":-532334},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB352,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3358,0)","v":-524447.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC352,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3358,0)","v":-236682.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD352,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3358,0)","v":-280507.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE352,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3358,0)","v":-374498.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF352,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3358,0)","v":-412476.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG352,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3358,0)","v":-526004.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH352,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3358,0)","v":-625706},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI352,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3358,0)","v":-338479.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ352,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3358,0)","v":-341892.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK352,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3358,0)","v":-344447},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL352,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3358,0)","v":-346221.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM352,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3358,0)","v":-349580.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN352,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3358,0)","v":-352819.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO352,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1354,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2356,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3358,0)","v":-354806.8}]
[null,"Simulation 321",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C355,0)+IF(IncludeDeal1,Spreadsheet9.2!C1357,0)+IF(IncludeDeal2,Spreadsheet9.2!C2359,0)+IF(IncludeDeal4,Spreadsheet9.2!C3361,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E355,0)+IF(IncludeDeal1,Spreadsheet9.2!E1357,0)+IF(IncludeDeal2,Spreadsheet9.2!E2359,0)+IF(IncludeDeal4,Spreadsheet9.2!E3361,0)","v":-551468.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F355,0)+IF(IncludeDeal1,Spreadsheet9.2!F1357,0)+IF(IncludeDeal2,Spreadsheet9.2!F2359,0)+IF(IncludeDeal4,Spreadsheet9.2!F3361,0)","v":-796171.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G355,0)+IF(IncludeDeal1,Spreadsheet9.2!G1357,0)+IF(IncludeDeal2,Spreadsheet9.2!G2359,0)+IF(IncludeDeal4,Spreadsheet9.2!G3361,0)","v":128196.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H355,0)+IF(IncludeDeal1,Spreadsheet9.2!H1357,0)+IF(IncludeDeal2,Spreadsheet9.2!H2359,0)+IF(IncludeDeal4,Spreadsheet9.2!H3361,0)","v":-1288680.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I355,0)+IF(IncludeDeal1,Spreadsheet9.2!I1357,0)+IF(IncludeDeal2,Spreadsheet9.2!I2359,0)+IF(IncludeDeal4,Spreadsheet9.2!I3361,0)","v":-1831587.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J355,0)+IF(IncludeDeal1,Spreadsheet9.2!J1357,0)+IF(IncludeDeal2,Spreadsheet9.2!J2359,0)+IF(IncludeDeal4,Spreadsheet9.2!J3361,0)","v":-1719990.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K355,0)+IF(IncludeDeal1,Spreadsheet9.2!K1357,0)+IF(IncludeDeal2,Spreadsheet9.2!K2359,0)+IF(IncludeDeal4,Spreadsheet9.2!K3361,0)","v":-1874553.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L355,0)+IF(IncludeDeal1,Spreadsheet9.2!L1357,0)+IF(IncludeDeal2,Spreadsheet9.2!L2359,0)+IF(IncludeDeal4,Spreadsheet9.2!L3361,0)","v":-1727192.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M355,0)+IF(IncludeDeal1,Spreadsheet9.2!M1357,0)+IF(IncludeDeal2,Spreadsheet9.2!M2359,0)+IF(IncludeDeal4,Spreadsheet9.2!M3361,0)","v":-1040507.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N355,0)+IF(IncludeDeal1,Spreadsheet9.2!N1357,0)+IF(IncludeDeal2,Spreadsheet9.2!N2359,0)+IF(IncludeDeal4,Spreadsheet9.2!N3361,0)","v":-1054672},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O355,0)+IF(IncludeDeal1,Spreadsheet9.2!O1357,0)+IF(IncludeDeal2,Spreadsheet9.2!O2359,0)+IF(IncludeDeal4,Spreadsheet9.2!O3361,0)","v":-1681980.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P355,0)+IF(IncludeDeal1,Spreadsheet9.2!P1357,0)+IF(IncludeDeal2,Spreadsheet9.2!P2359,0)+IF(IncludeDeal4,Spreadsheet9.2!P3361,0)","v":-1239754.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q355,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1357,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2359,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3361,0)","v":-956563.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R355,0)+IF(IncludeDeal1,Spreadsheet9.2!R1357,0)+IF(IncludeDeal2,Spreadsheet9.2!R2359,0)+IF(IncludeDeal4,Spreadsheet9.2!R3361,0)","v":-537855.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S355,0)+IF(IncludeDeal1,Spreadsheet9.2!S1357,0)+IF(IncludeDeal2,Spreadsheet9.2!S2359,0)+IF(IncludeDeal4,Spreadsheet9.2!S3361,0)","v":-1558646},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T355,0)+IF(IncludeDeal1,Spreadsheet9.2!T1357,0)+IF(IncludeDeal2,Spreadsheet9.2!T2359,0)+IF(IncludeDeal4,Spreadsheet9.2!T3361,0)","v":-1618112.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U355,0)+IF(IncludeDeal1,Spreadsheet9.2!U1357,0)+IF(IncludeDeal2,Spreadsheet9.2!U2359,0)+IF(IncludeDeal4,Spreadsheet9.2!U3361,0)","v":-1822148},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V355,0)+IF(IncludeDeal1,Spreadsheet9.2!V1357,0)+IF(IncludeDeal2,Spreadsheet9.2!V2359,0)+IF(IncludeDeal4,Spreadsheet9.2!V3361,0)","v":-1226630.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W355,0)+IF(IncludeDeal1,Spreadsheet9.2!W1357,0)+IF(IncludeDeal2,Spreadsheet9.2!W2359,0)+IF(IncludeDeal4,Spreadsheet9.2!W3361,0)","v":-1117972.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X355,0)+IF(IncludeDeal1,Spreadsheet9.2!X1357,0)+IF(IncludeDeal2,Spreadsheet9.2!X2359,0)+IF(IncludeDeal4,Spreadsheet9.2!X3361,0)","v":-1580631.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y355,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1357,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2359,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3361,0)","v":-1718221.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z355,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1357,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2359,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3361,0)","v":-1654334},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA355,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3361,0)","v":-1714003.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB355,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3361,0)","v":-1724470.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC355,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3361,0)","v":-1651639.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD355,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3361,0)","v":-1334499.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE355,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3361,0)","v":-1484457.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF355,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3361,0)","v":-1789330.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG355,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3361,0)","v":-1619373.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH355,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3361,0)","v":-2061065.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI355,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3361,0)","v":-1815397.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ355,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3361,0)","v":-1858391.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK355,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3361,0)","v":-1165111.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL355,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3361,0)","v":-1505257.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM355,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3361,0)","v":-1301596.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN355,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3361,0)","v":-1342536.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO355,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3361,0)","v":-1285113.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP355,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3361,0)","v":-580935.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ355,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3361,0)","v":-861418.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR355,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3361,0)","v":-862101.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS355,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3361,0)","v":-713871.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT355,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3361,0)","v":-611930.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU355,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3361,0)","v":-548038.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV355,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3361,0)","v":-245599.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW355,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3361,0)","v":-125665.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX355,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3361,0)","v":86355.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY355,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3361,0)","v":196334.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ355,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1357,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2359,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3361,0)","v":349483.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA355,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3361,0)","v":506067.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB355,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3361,0)","v":647469.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC355,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3361,0)","v":618399.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD355,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3361,0)","v":475591.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE355,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3361,0)","v":369611.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF355,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3361,0)","v":278127.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG355,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3361,0)","v":168367.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH355,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3361,0)","v":38963.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI355,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3361,0)","v":-34561},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ355,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3361,0)","v":-41365.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK355,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3361,0)","v":-46885},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL355,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3361,0)","v":-51540.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM355,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3361,0)","v":-53493.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN355,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3361,0)","v":-56609.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO355,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1357,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2359,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3361,0)","v":-59708.7}]
[null,"Simulation 325",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C359,0)+IF(IncludeDeal1,Spreadsheet9.2!C1361,0)+IF(IncludeDeal2,Spreadsheet9.2!C2363,0)+IF(IncludeDeal4,Spreadsheet9.2!C3365,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E359,0)+IF(IncludeDeal1,Spreadsheet9.2!E1361,0)+IF(IncludeDeal2,Spreadsheet9.2!E2363,0)+IF(IncludeDeal4,Spreadsheet9.2!E3365,0)","v":767031.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F359,0)+IF(IncludeDeal1,Spreadsheet9.2!F1361,0)+IF(IncludeDeal2,Spreadsheet9.2!F2363,0)+IF(IncludeDeal4,Spreadsheet9.2!F3365,0)","v":1291815.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G359,0)+IF(IncludeDeal1,Spreadsheet9.2!G1361,0)+IF(IncludeDeal2,Spreadsheet9.2!G2363,0)+IF(IncludeDeal4,Spreadsheet9.2!G3365,0)","v":1141825.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H359,0)+IF(IncludeDeal1,Spreadsheet9.2!H1361,0)+IF(IncludeDeal2,Spreadsheet9.2!H2363,0)+IF(IncludeDeal4,Spreadsheet9.2!H3365,0)","v":468360.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I359,0)+IF(IncludeDeal1,Spreadsheet9.2!I1361,0)+IF(IncludeDeal2,Spreadsheet9.2!I2363,0)+IF(IncludeDeal4,Spreadsheet9.2!I3365,0)","v":12983.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J359,0)+IF(IncludeDeal1,Spreadsheet9.2!J1361,0)+IF(IncludeDeal2,Spreadsheet9.2!J2363,0)+IF(IncludeDeal4,Spreadsheet9.2!J3365,0)","v":-772790.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K359,0)+IF(IncludeDeal1,Spreadsheet9.2!K1361,0)+IF(IncludeDeal2,Spreadsheet9.2!K2363,0)+IF(IncludeDeal4,Spreadsheet9.2!K3365,0)","v":114997.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L359,0)+IF(IncludeDeal1,Spreadsheet9.2!L1361,0)+IF(IncludeDeal2,Spreadsheet9.2!L2363,0)+IF(IncludeDeal4,Spreadsheet9.2!L3365,0)","v":80867.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M359,0)+IF(IncludeDeal1,Spreadsheet9.2!M1361,0)+IF(IncludeDeal2,Spreadsheet9.2!M2363,0)+IF(IncludeDeal4,Spreadsheet9.2!M3365,0)","v":745766},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N359,0)+IF(IncludeDeal1,Spreadsheet9.2!N1361,0)+IF(IncludeDeal2,Spreadsheet9.2!N2363,0)+IF(IncludeDeal4,Spreadsheet9.2!N3365,0)","v":2873017.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O359,0)+IF(IncludeDeal1,Spreadsheet9.2!O1361,0)+IF(IncludeDeal2,Spreadsheet9.2!O2363,0)+IF(IncludeDeal4,Spreadsheet9.2!O3365,0)","v":3995896.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P359,0)+IF(IncludeDeal1,Spreadsheet9.2!P1361,0)+IF(IncludeDeal2,Spreadsheet9.2!P2363,0)+IF(IncludeDeal4,Spreadsheet9.2!P3365,0)","v":3341754.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q359,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1361,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2363,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3365,0)","v":2885709.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R359,0)+IF(IncludeDeal1,Spreadsheet9.2!R1361,0)+IF(IncludeDeal2,Spreadsheet9.2!R2363,0)+IF(IncludeDeal4,Spreadsheet9.2!R3365,0)","v":1261814.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S359,0)+IF(IncludeDeal1,Spreadsheet9.2!S1361,0)+IF(IncludeDeal2,Spreadsheet9.2!S2363,0)+IF(IncludeDeal4,Spreadsheet9.2!S3365,0)","v":622259.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T359,0)+IF(IncludeDeal1,Spreadsheet9.2!T1361,0)+IF(IncludeDeal2,Spreadsheet9.2!T2363,0)+IF(IncludeDeal4,Spreadsheet9.2!T3365,0)","v":199623.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U359,0)+IF(IncludeDeal1,Spreadsheet9.2!U1361,0)+IF(IncludeDeal2,Spreadsheet9.2!U2363,0)+IF(IncludeDeal4,Spreadsheet9.2!U3365,0)","v":-64224.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V359,0)+IF(IncludeDeal1,Spreadsheet9.2!V1361,0)+IF(IncludeDeal2,Spreadsheet9.2!V2363,0)+IF(IncludeDeal4,Spreadsheet9.2!V3365,0)","v":-710239.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W359,0)+IF(IncludeDeal1,Spreadsheet9.2!W1361,0)+IF(IncludeDeal2,Spreadsheet9.2!W2363,0)+IF(IncludeDeal4,Spreadsheet9.2!W3365,0)","v":-94263.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X359,0)+IF(IncludeDeal1,Spreadsheet9.2!X1361,0)+IF(IncludeDeal2,Spreadsheet9.2!X2363,0)+IF(IncludeDeal4,Spreadsheet9.2!X3365,0)","v":203633.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y359,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1361,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2363,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3365,0)","v":815078.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z359,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1361,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2363,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3365,0)","v":2198200.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA359,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3365,0)","v":3838082.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB359,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3365,0)","v":3245525.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC359,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3365,0)","v":3646289.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD359,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3365,0)","v":4411832},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE359,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3365,0)","v":5691051.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF359,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3365,0)","v":5999056.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG359,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3365,0)","v":5012647.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH359,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3365,0)","v":3988817.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI359,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3365,0)","v":5192531.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ359,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3365,0)","v":4813693.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK359,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3365,0)","v":3748313.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL359,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3365,0)","v":4690814.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM359,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3365,0)","v":4065908.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN359,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3365,0)","v":4794250.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO359,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3365,0)","v":4349702},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP359,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3365,0)","v":2880218.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ359,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3365,0)","v":4594320.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR359,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3365,0)","v":3516140.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS359,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3365,0)","v":2332178},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT359,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3365,0)","v":2726211.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU359,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3365,0)","v":2502794.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV359,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3365,0)","v":2096927.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW359,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3365,0)","v":1883007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX359,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3365,0)","v":1450251.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY359,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3365,0)","v":928636.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ359,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1361,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2363,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3365,0)","v":940598.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA359,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3365,0)","v":919736.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB359,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3365,0)","v":580491.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC359,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3365,0)","v":414413.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD359,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3365,0)","v":351625.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE359,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3365,0)","v":274436.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF359,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3365,0)","v":171507.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG359,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3365,0)","v":50683.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH359,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3365,0)","v":-55978.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI359,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3365,0)","v":-126842},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ359,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3365,0)","v":-129446.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK359,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3365,0)","v":-131230.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL359,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3365,0)","v":-134302.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM359,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3365,0)","v":-136636.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN359,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3365,0)","v":-138365.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO359,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1361,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2363,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3365,0)","v":-141430.29999999999}]
[null,"Simulation 327",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C361,0)+IF(IncludeDeal1,Spreadsheet9.2!C1363,0)+IF(IncludeDeal2,Spreadsheet9.2!C2365,0)+IF(IncludeDeal4,Spreadsheet9.2!C3367,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E361,0)+IF(IncludeDeal1,Spreadsheet9.2!E1363,0)+IF(IncludeDeal2,Spreadsheet9.2!E2365,0)+IF(IncludeDeal4,Spreadsheet9.2!E3367,0)","v":-314986.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F361,0)+IF(IncludeDeal1,Spreadsheet9.2!F1363,0)+IF(IncludeDeal2,Spreadsheet9.2!F2365,0)+IF(IncludeDeal4,Spreadsheet9.2!F3367,0)","v":-680485.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G361,0)+IF(IncludeDeal1,Spreadsheet9.2!G1363,0)+IF(IncludeDeal2,Spreadsheet9.2!G2365,0)+IF(IncludeDeal4,Spreadsheet9.2!G3367,0)","v":-1435548.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H361,0)+IF(IncludeDeal1,Spreadsheet9.2!H1363,0)+IF(IncludeDeal2,Spreadsheet9.2!H2365,0)+IF(IncludeDeal4,Spreadsheet9.2!H3367,0)","v":-1408719.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I361,0)+IF(IncludeDeal1,Spreadsheet9.2!I1363,0)+IF(IncludeDeal2,Spreadsheet9.2!I2365,0)+IF(IncludeDeal4,Spreadsheet9.2!I3367,0)","v":-1319854.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J361,0)+IF(IncludeDeal1,Spreadsheet9.2!J1363,0)+IF(IncludeDeal2,Spreadsheet9.2!J2365,0)+IF(IncludeDeal4,Spreadsheet9.2!J3367,0)","v":-1424837.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K361,0)+IF(IncludeDeal1,Spreadsheet9.2!K1363,0)+IF(IncludeDeal2,Spreadsheet9.2!K2365,0)+IF(IncludeDeal4,Spreadsheet9.2!K3367,0)","v":-2270335.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L361,0)+IF(IncludeDeal1,Spreadsheet9.2!L1363,0)+IF(IncludeDeal2,Spreadsheet9.2!L2365,0)+IF(IncludeDeal4,Spreadsheet9.2!L3367,0)","v":-2295755.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M361,0)+IF(IncludeDeal1,Spreadsheet9.2!M1363,0)+IF(IncludeDeal2,Spreadsheet9.2!M2365,0)+IF(IncludeDeal4,Spreadsheet9.2!M3367,0)","v":-2560961.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N361,0)+IF(IncludeDeal1,Spreadsheet9.2!N1363,0)+IF(IncludeDeal2,Spreadsheet9.2!N2365,0)+IF(IncludeDeal4,Spreadsheet9.2!N3367,0)","v":-2493241},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O361,0)+IF(IncludeDeal1,Spreadsheet9.2!O1363,0)+IF(IncludeDeal2,Spreadsheet9.2!O2365,0)+IF(IncludeDeal4,Spreadsheet9.2!O3367,0)","v":-1761012.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P361,0)+IF(IncludeDeal1,Spreadsheet9.2!P1363,0)+IF(IncludeDeal2,Spreadsheet9.2!P2365,0)+IF(IncludeDeal4,Spreadsheet9.2!P3367,0)","v":-1575760.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q361,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1363,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2365,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3367,0)","v":-1701140.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R361,0)+IF(IncludeDeal1,Spreadsheet9.2!R1363,0)+IF(IncludeDeal2,Spreadsheet9.2!R2365,0)+IF(IncludeDeal4,Spreadsheet9.2!R3367,0)","v":-1510950.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S361,0)+IF(IncludeDeal1,Spreadsheet9.2!S1363,0)+IF(IncludeDeal2,Spreadsheet9.2!S2365,0)+IF(IncludeDeal4,Spreadsheet9.2!S3367,0)","v":-649275.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T361,0)+IF(IncludeDeal1,Spreadsheet9.2!T1363,0)+IF(IncludeDeal2,Spreadsheet9.2!T2365,0)+IF(IncludeDeal4,Spreadsheet9.2!T3367,0)","v":-707037.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U361,0)+IF(IncludeDeal1,Spreadsheet9.2!U1363,0)+IF(IncludeDeal2,Spreadsheet9.2!U2365,0)+IF(IncludeDeal4,Spreadsheet9.2!U3367,0)","v":33213.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V361,0)+IF(IncludeDeal1,Spreadsheet9.2!V1363,0)+IF(IncludeDeal2,Spreadsheet9.2!V2365,0)+IF(IncludeDeal4,Spreadsheet9.2!V3367,0)","v":800894.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W361,0)+IF(IncludeDeal1,Spreadsheet9.2!W1363,0)+IF(IncludeDeal2,Spreadsheet9.2!W2365,0)+IF(IncludeDeal4,Spreadsheet9.2!W3367,0)","v":296884.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X361,0)+IF(IncludeDeal1,Spreadsheet9.2!X1363,0)+IF(IncludeDeal2,Spreadsheet9.2!X2365,0)+IF(IncludeDeal4,Spreadsheet9.2!X3367,0)","v":1542172.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y361,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1363,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2365,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3367,0)","v":1970845},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z361,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1363,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2365,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3367,0)","v":2927168.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA361,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3367,0)","v":2321594.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB361,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3367,0)","v":2117402.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC361,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3367,0)","v":3564581.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD361,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3367,0)","v":4242153.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE361,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3367,0)","v":5082883.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF361,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3367,0)","v":5285195.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG361,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3367,0)","v":4961222.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH361,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3367,0)","v":5044695.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI361,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3367,0)","v":4741922},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ361,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3367,0)","v":4772729.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK361,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3367,0)","v":3282175.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL361,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3367,0)","v":2521319},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM361,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3367,0)","v":3629424.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN361,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3367,0)","v":4662232.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO361,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3367,0)","v":3326034.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP361,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3367,0)","v":3858456.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ361,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3367,0)","v":4937913.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR361,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3367,0)","v":4979423.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS361,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3367,0)","v":4573505.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT361,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3367,0)","v":2692590.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU361,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3367,0)","v":1916128},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV361,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3367,0)","v":1417382.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW361,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3367,0)","v":1351534.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX361,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3367,0)","v":1210660},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY361,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3367,0)","v":702890.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ361,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1363,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2365,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3367,0)","v":491130.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA361,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3367,0)","v":109148.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB361,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3367,0)","v":-120775.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC361,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3367,0)","v":30126.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD361,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3367,0)","v":-14523.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE361,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3367,0)","v":-80099.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF361,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3367,0)","v":-154875.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG361,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3367,0)","v":-244291.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH361,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3367,0)","v":-374345.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI361,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3367,0)","v":-190526.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ361,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3367,0)","v":-191628.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK361,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3367,0)","v":-194449.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL361,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3367,0)","v":-197744.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM361,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3367,0)","v":-199373},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN361,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3367,0)","v":-202586.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO361,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1363,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2365,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3367,0)","v":-204722.7}]
[null,"Simulation 328",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C362,0)+IF(IncludeDeal1,Spreadsheet9.2!C1364,0)+IF(IncludeDeal2,Spreadsheet9.2!C2366,0)+IF(IncludeDeal4,Spreadsheet9.2!C3368,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E362,0)+IF(IncludeDeal1,Spreadsheet9.2!E1364,0)+IF(IncludeDeal2,Spreadsheet9.2!E2366,0)+IF(IncludeDeal4,Spreadsheet9.2!E3368,0)","v":-35760.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F362,0)+IF(IncludeDeal1,Spreadsheet9.2!F1364,0)+IF(IncludeDeal2,Spreadsheet9.2!F2366,0)+IF(IncludeDeal4,Spreadsheet9.2!F3368,0)","v":-751921},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G362,0)+IF(IncludeDeal1,Spreadsheet9.2!G1364,0)+IF(IncludeDeal2,Spreadsheet9.2!G2366,0)+IF(IncludeDeal4,Spreadsheet9.2!G3368,0)","v":-640324.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H362,0)+IF(IncludeDeal1,Spreadsheet9.2!H1364,0)+IF(IncludeDeal2,Spreadsheet9.2!H2366,0)+IF(IncludeDeal4,Spreadsheet9.2!H3368,0)","v":-255727.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I362,0)+IF(IncludeDeal1,Spreadsheet9.2!I1364,0)+IF(IncludeDeal2,Spreadsheet9.2!I2366,0)+IF(IncludeDeal4,Spreadsheet9.2!I3368,0)","v":-255363.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J362,0)+IF(IncludeDeal1,Spreadsheet9.2!J1364,0)+IF(IncludeDeal2,Spreadsheet9.2!J2366,0)+IF(IncludeDeal4,Spreadsheet9.2!J3368,0)","v":-1712444.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K362,0)+IF(IncludeDeal1,Spreadsheet9.2!K1364,0)+IF(IncludeDeal2,Spreadsheet9.2!K2366,0)+IF(IncludeDeal4,Spreadsheet9.2!K3368,0)","v":-1779291.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L362,0)+IF(IncludeDeal1,Spreadsheet9.2!L1364,0)+IF(IncludeDeal2,Spreadsheet9.2!L2366,0)+IF(IncludeDeal4,Spreadsheet9.2!L3368,0)","v":-1764539.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M362,0)+IF(IncludeDeal1,Spreadsheet9.2!M1364,0)+IF(IncludeDeal2,Spreadsheet9.2!M2366,0)+IF(IncludeDeal4,Spreadsheet9.2!M3368,0)","v":-2129575.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N362,0)+IF(IncludeDeal1,Spreadsheet9.2!N1364,0)+IF(IncludeDeal2,Spreadsheet9.2!N2366,0)+IF(IncludeDeal4,Spreadsheet9.2!N3368,0)","v":-2366203.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O362,0)+IF(IncludeDeal1,Spreadsheet9.2!O1364,0)+IF(IncludeDeal2,Spreadsheet9.2!O2366,0)+IF(IncludeDeal4,Spreadsheet9.2!O3368,0)","v":-1677948.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P362,0)+IF(IncludeDeal1,Spreadsheet9.2!P1364,0)+IF(IncludeDeal2,Spreadsheet9.2!P2366,0)+IF(IncludeDeal4,Spreadsheet9.2!P3368,0)","v":-1086624.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q362,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1364,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2366,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3368,0)","v":-1266282.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R362,0)+IF(IncludeDeal1,Spreadsheet9.2!R1364,0)+IF(IncludeDeal2,Spreadsheet9.2!R2366,0)+IF(IncludeDeal4,Spreadsheet9.2!R3368,0)","v":-1811056},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S362,0)+IF(IncludeDeal1,Spreadsheet9.2!S1364,0)+IF(IncludeDeal2,Spreadsheet9.2!S2366,0)+IF(IncludeDeal4,Spreadsheet9.2!S3368,0)","v":-2343426.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T362,0)+IF(IncludeDeal1,Spreadsheet9.2!T1364,0)+IF(IncludeDeal2,Spreadsheet9.2!T2366,0)+IF(IncludeDeal4,Spreadsheet9.2!T3368,0)","v":-1879164.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U362,0)+IF(IncludeDeal1,Spreadsheet9.2!U1364,0)+IF(IncludeDeal2,Spreadsheet9.2!U2366,0)+IF(IncludeDeal4,Spreadsheet9.2!U3368,0)","v":-1692621.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V362,0)+IF(IncludeDeal1,Spreadsheet9.2!V1364,0)+IF(IncludeDeal2,Spreadsheet9.2!V2366,0)+IF(IncludeDeal4,Spreadsheet9.2!V3368,0)","v":-2185888.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W362,0)+IF(IncludeDeal1,Spreadsheet9.2!W1364,0)+IF(IncludeDeal2,Spreadsheet9.2!W2366,0)+IF(IncludeDeal4,Spreadsheet9.2!W3368,0)","v":-2417330.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X362,0)+IF(IncludeDeal1,Spreadsheet9.2!X1364,0)+IF(IncludeDeal2,Spreadsheet9.2!X2366,0)+IF(IncludeDeal4,Spreadsheet9.2!X3368,0)","v":-2417797.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y362,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1364,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2366,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3368,0)","v":-2247409.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z362,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1364,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2366,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3368,0)","v":-1266248.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA362,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3368,0)","v":-2366037.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB362,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3368,0)","v":-3031445.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC362,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3368,0)","v":-2603080.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD362,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3368,0)","v":-2883482.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE362,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3368,0)","v":-2636924.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF362,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3368,0)","v":-2388275.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG362,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3368,0)","v":-2807601.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH362,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3368,0)","v":-2603167},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI362,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3368,0)","v":-2406030.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ362,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3368,0)","v":-2707710.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK362,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3368,0)","v":-2146369.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL362,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3368,0)","v":-1810109.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM362,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3368,0)","v":-1913427},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN362,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3368,0)","v":-2092991.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO362,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3368,0)","v":-2381753.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP362,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3368,0)","v":-2467301.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ362,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3368,0)","v":-2030923.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR362,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3368,0)","v":-1929371.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS362,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3368,0)","v":-1859431.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT362,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3368,0)","v":-1719972.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU362,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3368,0)","v":-1700283.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV362,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3368,0)","v":-1563355.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW362,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3368,0)","v":-1067914.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX362,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3368,0)","v":-1036787.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY362,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3368,0)","v":-968240.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ362,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1364,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2366,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3368,0)","v":-979191.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA362,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3368,0)","v":-882510.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB362,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3368,0)","v":-907919},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC362,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3368,0)","v":-478527},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD362,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3368,0)","v":-526120.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE362,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3368,0)","v":-586776.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF362,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3368,0)","v":-621793.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG362,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3368,0)","v":-682964.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH362,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3368,0)","v":-725135.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI362,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3368,0)","v":-332492.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ362,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3368,0)","v":-335145.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK362,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3368,0)","v":-337781.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL362,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3368,0)","v":-340353.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM362,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3368,0)","v":-342320.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN362,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3368,0)","v":-345075.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO362,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1364,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2366,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3368,0)","v":-347225.59999999998}]
[null,"Simulation 331",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C365,0)+IF(IncludeDeal1,Spreadsheet9.2!C1367,0)+IF(IncludeDeal2,Spreadsheet9.2!C2369,0)+IF(IncludeDeal4,Spreadsheet9.2!C3371,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E365,0)+IF(IncludeDeal1,Spreadsheet9.2!E1367,0)+IF(IncludeDeal2,Spreadsheet9.2!E2369,0)+IF(IncludeDeal4,Spreadsheet9.2!E3371,0)","v":-154443.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F365,0)+IF(IncludeDeal1,Spreadsheet9.2!F1367,0)+IF(IncludeDeal2,Spreadsheet9.2!F2369,0)+IF(IncludeDeal4,Spreadsheet9.2!F3371,0)","v":-23695.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G365,0)+IF(IncludeDeal1,Spreadsheet9.2!G1367,0)+IF(IncludeDeal2,Spreadsheet9.2!G2369,0)+IF(IncludeDeal4,Spreadsheet9.2!G3371,0)","v":8066.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H365,0)+IF(IncludeDeal1,Spreadsheet9.2!H1367,0)+IF(IncludeDeal2,Spreadsheet9.2!H2369,0)+IF(IncludeDeal4,Spreadsheet9.2!H3371,0)","v":-388590.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I365,0)+IF(IncludeDeal1,Spreadsheet9.2!I1367,0)+IF(IncludeDeal2,Spreadsheet9.2!I2369,0)+IF(IncludeDeal4,Spreadsheet9.2!I3371,0)","v":257260.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J365,0)+IF(IncludeDeal1,Spreadsheet9.2!J1367,0)+IF(IncludeDeal2,Spreadsheet9.2!J2369,0)+IF(IncludeDeal4,Spreadsheet9.2!J3371,0)","v":-439835.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K365,0)+IF(IncludeDeal1,Spreadsheet9.2!K1367,0)+IF(IncludeDeal2,Spreadsheet9.2!K2369,0)+IF(IncludeDeal4,Spreadsheet9.2!K3371,0)","v":49718.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L365,0)+IF(IncludeDeal1,Spreadsheet9.2!L1367,0)+IF(IncludeDeal2,Spreadsheet9.2!L2369,0)+IF(IncludeDeal4,Spreadsheet9.2!L3371,0)","v":-1279813.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M365,0)+IF(IncludeDeal1,Spreadsheet9.2!M1367,0)+IF(IncludeDeal2,Spreadsheet9.2!M2369,0)+IF(IncludeDeal4,Spreadsheet9.2!M3371,0)","v":-1124801.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N365,0)+IF(IncludeDeal1,Spreadsheet9.2!N1367,0)+IF(IncludeDeal2,Spreadsheet9.2!N2369,0)+IF(IncludeDeal4,Spreadsheet9.2!N3371,0)","v":-1904383.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O365,0)+IF(IncludeDeal1,Spreadsheet9.2!O1367,0)+IF(IncludeDeal2,Spreadsheet9.2!O2369,0)+IF(IncludeDeal4,Spreadsheet9.2!O3371,0)","v":-1070727.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P365,0)+IF(IncludeDeal1,Spreadsheet9.2!P1367,0)+IF(IncludeDeal2,Spreadsheet9.2!P2369,0)+IF(IncludeDeal4,Spreadsheet9.2!P3371,0)","v":-2027446.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q365,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1367,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2369,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3371,0)","v":-1982495.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R365,0)+IF(IncludeDeal1,Spreadsheet9.2!R1367,0)+IF(IncludeDeal2,Spreadsheet9.2!R2369,0)+IF(IncludeDeal4,Spreadsheet9.2!R3371,0)","v":-2180148.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S365,0)+IF(IncludeDeal1,Spreadsheet9.2!S1367,0)+IF(IncludeDeal2,Spreadsheet9.2!S2369,0)+IF(IncludeDeal4,Spreadsheet9.2!S3371,0)","v":-1711184.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T365,0)+IF(IncludeDeal1,Spreadsheet9.2!T1367,0)+IF(IncludeDeal2,Spreadsheet9.2!T2369,0)+IF(IncludeDeal4,Spreadsheet9.2!T3371,0)","v":-2712926.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U365,0)+IF(IncludeDeal1,Spreadsheet9.2!U1367,0)+IF(IncludeDeal2,Spreadsheet9.2!U2369,0)+IF(IncludeDeal4,Spreadsheet9.2!U3371,0)","v":-2958769.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V365,0)+IF(IncludeDeal1,Spreadsheet9.2!V1367,0)+IF(IncludeDeal2,Spreadsheet9.2!V2369,0)+IF(IncludeDeal4,Spreadsheet9.2!V3371,0)","v":-2811880.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W365,0)+IF(IncludeDeal1,Spreadsheet9.2!W1367,0)+IF(IncludeDeal2,Spreadsheet9.2!W2369,0)+IF(IncludeDeal4,Spreadsheet9.2!W3371,0)","v":-2311320.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X365,0)+IF(IncludeDeal1,Spreadsheet9.2!X1367,0)+IF(IncludeDeal2,Spreadsheet9.2!X2369,0)+IF(IncludeDeal4,Spreadsheet9.2!X3371,0)","v":-2635952.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y365,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1367,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2369,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3371,0)","v":-2325525.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z365,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1367,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2369,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3371,0)","v":-2394241.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA365,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3371,0)","v":-1575583.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB365,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3371,0)","v":-1502149.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC365,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3371,0)","v":-1729688.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD365,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3371,0)","v":-2404117},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE365,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3371,0)","v":-2049612},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF365,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3371,0)","v":-1753497.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG365,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3371,0)","v":-2025771.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH365,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3371,0)","v":-1518533.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI365,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3371,0)","v":-1343900.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ365,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3371,0)","v":-687804.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK365,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3371,0)","v":-233225.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL365,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3371,0)","v":466627.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM365,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3371,0)","v":491627.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN365,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3371,0)","v":366933.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO365,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3371,0)","v":-369234.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP365,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3371,0)","v":-112886.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ365,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3371,0)","v":684036.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR365,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3371,0)","v":841829.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS365,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3371,0)","v":334933.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT365,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3371,0)","v":244785.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU365,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3371,0)","v":304860.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV365,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3371,0)","v":483708.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW365,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3371,0)","v":514002.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX365,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3371,0)","v":332159.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY365,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3371,0)","v":514338.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ365,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1367,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2369,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3371,0)","v":582316.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA365,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3371,0)","v":433508.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB365,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3371,0)","v":193594.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC365,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3371,0)","v":187631.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD365,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3371,0)","v":20253.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE365,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3371,0)","v":-96985.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF365,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3371,0)","v":-198992.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG365,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3371,0)","v":-307069.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH365,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3371,0)","v":-377574.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI365,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3371,0)","v":-229699.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ365,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3371,0)","v":-233668.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK365,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3371,0)","v":-237603.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL365,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3371,0)","v":-243233.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM365,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3371,0)","v":-248022.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN365,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3371,0)","v":-250854.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO365,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1367,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2369,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3371,0)","v":-253519.1}]
[null,"Simulation 334",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C368,0)+IF(IncludeDeal1,Spreadsheet9.2!C1370,0)+IF(IncludeDeal2,Spreadsheet9.2!C2372,0)+IF(IncludeDeal4,Spreadsheet9.2!C3374,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E368,0)+IF(IncludeDeal1,Spreadsheet9.2!E1370,0)+IF(IncludeDeal2,Spreadsheet9.2!E2372,0)+IF(IncludeDeal4,Spreadsheet9.2!E3374,0)","v":1037925},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F368,0)+IF(IncludeDeal1,Spreadsheet9.2!F1370,0)+IF(IncludeDeal2,Spreadsheet9.2!F2372,0)+IF(IncludeDeal4,Spreadsheet9.2!F3374,0)","v":1593202.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G368,0)+IF(IncludeDeal1,Spreadsheet9.2!G1370,0)+IF(IncludeDeal2,Spreadsheet9.2!G2372,0)+IF(IncludeDeal4,Spreadsheet9.2!G3374,0)","v":1511653.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H368,0)+IF(IncludeDeal1,Spreadsheet9.2!H1370,0)+IF(IncludeDeal2,Spreadsheet9.2!H2372,0)+IF(IncludeDeal4,Spreadsheet9.2!H3374,0)","v":2205689.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I368,0)+IF(IncludeDeal1,Spreadsheet9.2!I1370,0)+IF(IncludeDeal2,Spreadsheet9.2!I2372,0)+IF(IncludeDeal4,Spreadsheet9.2!I3374,0)","v":754145.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J368,0)+IF(IncludeDeal1,Spreadsheet9.2!J1370,0)+IF(IncludeDeal2,Spreadsheet9.2!J2372,0)+IF(IncludeDeal4,Spreadsheet9.2!J3374,0)","v":-250582.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K368,0)+IF(IncludeDeal1,Spreadsheet9.2!K1370,0)+IF(IncludeDeal2,Spreadsheet9.2!K2372,0)+IF(IncludeDeal4,Spreadsheet9.2!K3374,0)","v":663868.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L368,0)+IF(IncludeDeal1,Spreadsheet9.2!L1370,0)+IF(IncludeDeal2,Spreadsheet9.2!L2372,0)+IF(IncludeDeal4,Spreadsheet9.2!L3374,0)","v":188501.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M368,0)+IF(IncludeDeal1,Spreadsheet9.2!M1370,0)+IF(IncludeDeal2,Spreadsheet9.2!M2372,0)+IF(IncludeDeal4,Spreadsheet9.2!M3374,0)","v":945100.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N368,0)+IF(IncludeDeal1,Spreadsheet9.2!N1370,0)+IF(IncludeDeal2,Spreadsheet9.2!N2372,0)+IF(IncludeDeal4,Spreadsheet9.2!N3374,0)","v":784814.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O368,0)+IF(IncludeDeal1,Spreadsheet9.2!O1370,0)+IF(IncludeDeal2,Spreadsheet9.2!O2372,0)+IF(IncludeDeal4,Spreadsheet9.2!O3374,0)","v":377094.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P368,0)+IF(IncludeDeal1,Spreadsheet9.2!P1370,0)+IF(IncludeDeal2,Spreadsheet9.2!P2372,0)+IF(IncludeDeal4,Spreadsheet9.2!P3374,0)","v":-937247.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q368,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1370,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2372,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3374,0)","v":-120527},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R368,0)+IF(IncludeDeal1,Spreadsheet9.2!R1370,0)+IF(IncludeDeal2,Spreadsheet9.2!R2372,0)+IF(IncludeDeal4,Spreadsheet9.2!R3374,0)","v":612870.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S368,0)+IF(IncludeDeal1,Spreadsheet9.2!S1370,0)+IF(IncludeDeal2,Spreadsheet9.2!S2372,0)+IF(IncludeDeal4,Spreadsheet9.2!S3374,0)","v":928983.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T368,0)+IF(IncludeDeal1,Spreadsheet9.2!T1370,0)+IF(IncludeDeal2,Spreadsheet9.2!T2372,0)+IF(IncludeDeal4,Spreadsheet9.2!T3374,0)","v":1803612.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U368,0)+IF(IncludeDeal1,Spreadsheet9.2!U1370,0)+IF(IncludeDeal2,Spreadsheet9.2!U2372,0)+IF(IncludeDeal4,Spreadsheet9.2!U3374,0)","v":948360.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V368,0)+IF(IncludeDeal1,Spreadsheet9.2!V1370,0)+IF(IncludeDeal2,Spreadsheet9.2!V2372,0)+IF(IncludeDeal4,Spreadsheet9.2!V3374,0)","v":953621.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W368,0)+IF(IncludeDeal1,Spreadsheet9.2!W1370,0)+IF(IncludeDeal2,Spreadsheet9.2!W2372,0)+IF(IncludeDeal4,Spreadsheet9.2!W3374,0)","v":938303.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X368,0)+IF(IncludeDeal1,Spreadsheet9.2!X1370,0)+IF(IncludeDeal2,Spreadsheet9.2!X2372,0)+IF(IncludeDeal4,Spreadsheet9.2!X3374,0)","v":2040192.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y368,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1370,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2372,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3374,0)","v":1887263},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z368,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1370,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2372,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3374,0)","v":2447208},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA368,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3374,0)","v":1216231.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB368,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3374,0)","v":2917338.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC368,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3374,0)","v":1763572},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD368,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3374,0)","v":1595994.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE368,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3374,0)","v":1873903.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF368,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3374,0)","v":3037634.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG368,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3374,0)","v":3176904.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH368,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3374,0)","v":3488404.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI368,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3374,0)","v":2539129.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ368,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3374,0)","v":2088655.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK368,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3374,0)","v":2598636.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL368,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3374,0)","v":3296193.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM368,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3374,0)","v":5665399.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN368,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3374,0)","v":7952089.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO368,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3374,0)","v":8556994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP368,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3374,0)","v":9745470.1999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ368,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3374,0)","v":7457174.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR368,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3374,0)","v":7881620},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS368,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3374,0)","v":6644308.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT368,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3374,0)","v":6011228.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU368,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3374,0)","v":4328283.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV368,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3374,0)","v":4662757.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW368,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3374,0)","v":4072556.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX368,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3374,0)","v":3360338.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY368,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3374,0)","v":1845662.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ368,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1370,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2372,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3374,0)","v":1571261.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA368,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3374,0)","v":1031586.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB368,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3374,0)","v":380879.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC368,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3374,0)","v":196574.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD368,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3374,0)","v":56779},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE368,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3374,0)","v":-62445.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF368,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3374,0)","v":-183506.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG368,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3374,0)","v":-321353.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH368,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3374,0)","v":-461343.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI368,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3374,0)","v":-264681.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ368,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3374,0)","v":-269426.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK368,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3374,0)","v":-274479.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL368,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3374,0)","v":-277855.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM368,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3374,0)","v":-281140},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN368,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3374,0)","v":-285870.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO368,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1370,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2372,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3374,0)","v":-289209}]
[null,"Simulation 338",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C372,0)+IF(IncludeDeal1,Spreadsheet9.2!C1374,0)+IF(IncludeDeal2,Spreadsheet9.2!C2376,0)+IF(IncludeDeal4,Spreadsheet9.2!C3378,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E372,0)+IF(IncludeDeal1,Spreadsheet9.2!E1374,0)+IF(IncludeDeal2,Spreadsheet9.2!E2376,0)+IF(IncludeDeal4,Spreadsheet9.2!E3378,0)","v":-292922.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F372,0)+IF(IncludeDeal1,Spreadsheet9.2!F1374,0)+IF(IncludeDeal2,Spreadsheet9.2!F2376,0)+IF(IncludeDeal4,Spreadsheet9.2!F3378,0)","v":-1230290.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G372,0)+IF(IncludeDeal1,Spreadsheet9.2!G1374,0)+IF(IncludeDeal2,Spreadsheet9.2!G2376,0)+IF(IncludeDeal4,Spreadsheet9.2!G3378,0)","v":-1289097.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H372,0)+IF(IncludeDeal1,Spreadsheet9.2!H1374,0)+IF(IncludeDeal2,Spreadsheet9.2!H2376,0)+IF(IncludeDeal4,Spreadsheet9.2!H3378,0)","v":-1139629.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I372,0)+IF(IncludeDeal1,Spreadsheet9.2!I1374,0)+IF(IncludeDeal2,Spreadsheet9.2!I2376,0)+IF(IncludeDeal4,Spreadsheet9.2!I3378,0)","v":160798.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J372,0)+IF(IncludeDeal1,Spreadsheet9.2!J1374,0)+IF(IncludeDeal2,Spreadsheet9.2!J2376,0)+IF(IncludeDeal4,Spreadsheet9.2!J3378,0)","v":388395.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K372,0)+IF(IncludeDeal1,Spreadsheet9.2!K1374,0)+IF(IncludeDeal2,Spreadsheet9.2!K2376,0)+IF(IncludeDeal4,Spreadsheet9.2!K3378,0)","v":1402141.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L372,0)+IF(IncludeDeal1,Spreadsheet9.2!L1374,0)+IF(IncludeDeal2,Spreadsheet9.2!L2376,0)+IF(IncludeDeal4,Spreadsheet9.2!L3378,0)","v":1309397},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M372,0)+IF(IncludeDeal1,Spreadsheet9.2!M1374,0)+IF(IncludeDeal2,Spreadsheet9.2!M2376,0)+IF(IncludeDeal4,Spreadsheet9.2!M3378,0)","v":-399727.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N372,0)+IF(IncludeDeal1,Spreadsheet9.2!N1374,0)+IF(IncludeDeal2,Spreadsheet9.2!N2376,0)+IF(IncludeDeal4,Spreadsheet9.2!N3378,0)","v":382334.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O372,0)+IF(IncludeDeal1,Spreadsheet9.2!O1374,0)+IF(IncludeDeal2,Spreadsheet9.2!O2376,0)+IF(IncludeDeal4,Spreadsheet9.2!O3378,0)","v":-919737.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P372,0)+IF(IncludeDeal1,Spreadsheet9.2!P1374,0)+IF(IncludeDeal2,Spreadsheet9.2!P2376,0)+IF(IncludeDeal4,Spreadsheet9.2!P3378,0)","v":-545323.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q372,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1374,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2376,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3378,0)","v":-763098.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R372,0)+IF(IncludeDeal1,Spreadsheet9.2!R1374,0)+IF(IncludeDeal2,Spreadsheet9.2!R2376,0)+IF(IncludeDeal4,Spreadsheet9.2!R3378,0)","v":-972329.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S372,0)+IF(IncludeDeal1,Spreadsheet9.2!S1374,0)+IF(IncludeDeal2,Spreadsheet9.2!S2376,0)+IF(IncludeDeal4,Spreadsheet9.2!S3378,0)","v":-704863.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T372,0)+IF(IncludeDeal1,Spreadsheet9.2!T1374,0)+IF(IncludeDeal2,Spreadsheet9.2!T2376,0)+IF(IncludeDeal4,Spreadsheet9.2!T3378,0)","v":-1111644.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U372,0)+IF(IncludeDeal1,Spreadsheet9.2!U1374,0)+IF(IncludeDeal2,Spreadsheet9.2!U2376,0)+IF(IncludeDeal4,Spreadsheet9.2!U3378,0)","v":-1463999.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V372,0)+IF(IncludeDeal1,Spreadsheet9.2!V1374,0)+IF(IncludeDeal2,Spreadsheet9.2!V2376,0)+IF(IncludeDeal4,Spreadsheet9.2!V3378,0)","v":-1246265.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W372,0)+IF(IncludeDeal1,Spreadsheet9.2!W1374,0)+IF(IncludeDeal2,Spreadsheet9.2!W2376,0)+IF(IncludeDeal4,Spreadsheet9.2!W3378,0)","v":-955171.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X372,0)+IF(IncludeDeal1,Spreadsheet9.2!X1374,0)+IF(IncludeDeal2,Spreadsheet9.2!X2376,0)+IF(IncludeDeal4,Spreadsheet9.2!X3378,0)","v":-795988.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y372,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1374,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2376,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3378,0)","v":-127215.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z372,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1374,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2376,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3378,0)","v":-297647.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA372,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3378,0)","v":-900215.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB372,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3378,0)","v":-1433881},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC372,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3378,0)","v":-2033193.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD372,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3378,0)","v":-1762239.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE372,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3378,0)","v":-1145507.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF372,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3378,0)","v":-803620.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG372,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3378,0)","v":-140520},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH372,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3378,0)","v":409103.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI372,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3378,0)","v":-801331.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ372,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3378,0)","v":-548574.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK372,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3378,0)","v":-685437.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL372,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3378,0)","v":-664722.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM372,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3378,0)","v":-623213.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN372,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3378,0)","v":-273194},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO372,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3378,0)","v":-1047677.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP372,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3378,0)","v":-1277889.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ372,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3378,0)","v":-752969.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR372,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3378,0)","v":-615955.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS372,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3378,0)","v":-665294.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT372,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3378,0)","v":-642424.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU372,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3378,0)","v":-781297.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV372,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3378,0)","v":-821704.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW372,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3378,0)","v":-580479.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX372,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3378,0)","v":-580326.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY372,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3378,0)","v":-548066.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ372,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1374,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2376,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3378,0)","v":-553534.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA372,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3378,0)","v":-539772.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB372,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3378,0)","v":-524475},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC372,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3378,0)","v":-201054},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD372,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3378,0)","v":-287865.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE372,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3378,0)","v":-364922.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF372,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3378,0)","v":-423912.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG372,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3378,0)","v":-510863.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH372,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3378,0)","v":-587602.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI372,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3378,0)","v":-295954.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ372,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3378,0)","v":-297351.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK372,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3378,0)","v":-299674.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL372,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3378,0)","v":-304430.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM372,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3378,0)","v":-307823},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN372,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3378,0)","v":-310684.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO372,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1374,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2376,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3378,0)","v":-312861.59999999998}]
[null,"Simulation 341",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C375,0)+IF(IncludeDeal1,Spreadsheet9.2!C1377,0)+IF(IncludeDeal2,Spreadsheet9.2!C2379,0)+IF(IncludeDeal4,Spreadsheet9.2!C3381,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E375,0)+IF(IncludeDeal1,Spreadsheet9.2!E1377,0)+IF(IncludeDeal2,Spreadsheet9.2!E2379,0)+IF(IncludeDeal4,Spreadsheet9.2!E3381,0)","v":-238051.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F375,0)+IF(IncludeDeal1,Spreadsheet9.2!F1377,0)+IF(IncludeDeal2,Spreadsheet9.2!F2379,0)+IF(IncludeDeal4,Spreadsheet9.2!F3381,0)","v":-810503.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G375,0)+IF(IncludeDeal1,Spreadsheet9.2!G1377,0)+IF(IncludeDeal2,Spreadsheet9.2!G2379,0)+IF(IncludeDeal4,Spreadsheet9.2!G3381,0)","v":-1270727.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H375,0)+IF(IncludeDeal1,Spreadsheet9.2!H1377,0)+IF(IncludeDeal2,Spreadsheet9.2!H2379,0)+IF(IncludeDeal4,Spreadsheet9.2!H3381,0)","v":-1334338.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I375,0)+IF(IncludeDeal1,Spreadsheet9.2!I1377,0)+IF(IncludeDeal2,Spreadsheet9.2!I2379,0)+IF(IncludeDeal4,Spreadsheet9.2!I3381,0)","v":805473.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J375,0)+IF(IncludeDeal1,Spreadsheet9.2!J1377,0)+IF(IncludeDeal2,Spreadsheet9.2!J2379,0)+IF(IncludeDeal4,Spreadsheet9.2!J3381,0)","v":1735472.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K375,0)+IF(IncludeDeal1,Spreadsheet9.2!K1377,0)+IF(IncludeDeal2,Spreadsheet9.2!K2379,0)+IF(IncludeDeal4,Spreadsheet9.2!K3381,0)","v":2152588.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L375,0)+IF(IncludeDeal1,Spreadsheet9.2!L1377,0)+IF(IncludeDeal2,Spreadsheet9.2!L2379,0)+IF(IncludeDeal4,Spreadsheet9.2!L3381,0)","v":2641798.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M375,0)+IF(IncludeDeal1,Spreadsheet9.2!M1377,0)+IF(IncludeDeal2,Spreadsheet9.2!M2379,0)+IF(IncludeDeal4,Spreadsheet9.2!M3381,0)","v":4119692.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N375,0)+IF(IncludeDeal1,Spreadsheet9.2!N1377,0)+IF(IncludeDeal2,Spreadsheet9.2!N2379,0)+IF(IncludeDeal4,Spreadsheet9.2!N3381,0)","v":6386405.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O375,0)+IF(IncludeDeal1,Spreadsheet9.2!O1377,0)+IF(IncludeDeal2,Spreadsheet9.2!O2379,0)+IF(IncludeDeal4,Spreadsheet9.2!O3381,0)","v":5439398.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P375,0)+IF(IncludeDeal1,Spreadsheet9.2!P1377,0)+IF(IncludeDeal2,Spreadsheet9.2!P2379,0)+IF(IncludeDeal4,Spreadsheet9.2!P3381,0)","v":6125870.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q375,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1377,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2379,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3381,0)","v":10147696.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R375,0)+IF(IncludeDeal1,Spreadsheet9.2!R1377,0)+IF(IncludeDeal2,Spreadsheet9.2!R2379,0)+IF(IncludeDeal4,Spreadsheet9.2!R3381,0)","v":12170406.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S375,0)+IF(IncludeDeal1,Spreadsheet9.2!S1377,0)+IF(IncludeDeal2,Spreadsheet9.2!S2379,0)+IF(IncludeDeal4,Spreadsheet9.2!S3381,0)","v":12640514.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T375,0)+IF(IncludeDeal1,Spreadsheet9.2!T1377,0)+IF(IncludeDeal2,Spreadsheet9.2!T2379,0)+IF(IncludeDeal4,Spreadsheet9.2!T3381,0)","v":13251882.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U375,0)+IF(IncludeDeal1,Spreadsheet9.2!U1377,0)+IF(IncludeDeal2,Spreadsheet9.2!U2379,0)+IF(IncludeDeal4,Spreadsheet9.2!U3381,0)","v":11025121.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V375,0)+IF(IncludeDeal1,Spreadsheet9.2!V1377,0)+IF(IncludeDeal2,Spreadsheet9.2!V2379,0)+IF(IncludeDeal4,Spreadsheet9.2!V3381,0)","v":11048485.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W375,0)+IF(IncludeDeal1,Spreadsheet9.2!W1377,0)+IF(IncludeDeal2,Spreadsheet9.2!W2379,0)+IF(IncludeDeal4,Spreadsheet9.2!W3381,0)","v":10795539.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X375,0)+IF(IncludeDeal1,Spreadsheet9.2!X1377,0)+IF(IncludeDeal2,Spreadsheet9.2!X2379,0)+IF(IncludeDeal4,Spreadsheet9.2!X3381,0)","v":8437863.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y375,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1377,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2379,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3381,0)","v":9534783.8000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z375,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1377,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2379,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3381,0)","v":10571405.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA375,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3381,0)","v":10594280},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB375,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3381,0)","v":12119177.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC375,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3381,0)","v":14885802.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD375,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3381,0)","v":13400198.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE375,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3381,0)","v":11555612.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF375,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3381,0)","v":12060738.699999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG375,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3381,0)","v":11701253.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH375,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3381,0)","v":12666143.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI375,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3381,0)","v":11521951.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ375,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3381,0)","v":9761005.6999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK375,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3381,0)","v":10592946},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL375,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3381,0)","v":11754819.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM375,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3381,0)","v":11627153.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN375,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3381,0)","v":7920176.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO375,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3381,0)","v":6277549.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP375,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3381,0)","v":3734102.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ375,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3381,0)","v":2715100},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR375,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3381,0)","v":2170066.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS375,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3381,0)","v":2125218.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT375,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3381,0)","v":2585024.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU375,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3381,0)","v":2177265.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV375,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3381,0)","v":1547923.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW375,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3381,0)","v":2266406.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX375,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3381,0)","v":2275783.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY375,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3381,0)","v":1342480.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ375,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1377,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2379,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3381,0)","v":942527.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA375,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3381,0)","v":541722},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB375,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3381,0)","v":103171.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC375,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3381,0)","v":63178.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD375,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3381,0)","v":121411.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE375,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3381,0)","v":-11218.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF375,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3381,0)","v":-67568.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG375,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3381,0)","v":-192792.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH375,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3381,0)","v":-320569.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI375,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3381,0)","v":-175154},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ375,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3381,0)","v":-176976.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK375,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3381,0)","v":-180478.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL375,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3381,0)","v":-182523.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM375,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3381,0)","v":-185831.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN375,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3381,0)","v":-189083.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO375,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1377,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2379,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3381,0)","v":-191963.5}]
[null,"Simulation 345",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C379,0)+IF(IncludeDeal1,Spreadsheet9.2!C1381,0)+IF(IncludeDeal2,Spreadsheet9.2!C2383,0)+IF(IncludeDeal4,Spreadsheet9.2!C3385,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E379,0)+IF(IncludeDeal1,Spreadsheet9.2!E1381,0)+IF(IncludeDeal2,Spreadsheet9.2!E2383,0)+IF(IncludeDeal4,Spreadsheet9.2!E3385,0)","v":343814.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F379,0)+IF(IncludeDeal1,Spreadsheet9.2!F1381,0)+IF(IncludeDeal2,Spreadsheet9.2!F2383,0)+IF(IncludeDeal4,Spreadsheet9.2!F3385,0)","v":-23664.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G379,0)+IF(IncludeDeal1,Spreadsheet9.2!G1381,0)+IF(IncludeDeal2,Spreadsheet9.2!G2383,0)+IF(IncludeDeal4,Spreadsheet9.2!G3385,0)","v":-968364.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H379,0)+IF(IncludeDeal1,Spreadsheet9.2!H1381,0)+IF(IncludeDeal2,Spreadsheet9.2!H2383,0)+IF(IncludeDeal4,Spreadsheet9.2!H3385,0)","v":-1967368},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I379,0)+IF(IncludeDeal1,Spreadsheet9.2!I1381,0)+IF(IncludeDeal2,Spreadsheet9.2!I2383,0)+IF(IncludeDeal4,Spreadsheet9.2!I3385,0)","v":-2728001.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J379,0)+IF(IncludeDeal1,Spreadsheet9.2!J1381,0)+IF(IncludeDeal2,Spreadsheet9.2!J2383,0)+IF(IncludeDeal4,Spreadsheet9.2!J3385,0)","v":-3342523.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K379,0)+IF(IncludeDeal1,Spreadsheet9.2!K1381,0)+IF(IncludeDeal2,Spreadsheet9.2!K2383,0)+IF(IncludeDeal4,Spreadsheet9.2!K3385,0)","v":-2753267.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L379,0)+IF(IncludeDeal1,Spreadsheet9.2!L1381,0)+IF(IncludeDeal2,Spreadsheet9.2!L2383,0)+IF(IncludeDeal4,Spreadsheet9.2!L3385,0)","v":-3391881.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M379,0)+IF(IncludeDeal1,Spreadsheet9.2!M1381,0)+IF(IncludeDeal2,Spreadsheet9.2!M2383,0)+IF(IncludeDeal4,Spreadsheet9.2!M3385,0)","v":-3090997.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N379,0)+IF(IncludeDeal1,Spreadsheet9.2!N1381,0)+IF(IncludeDeal2,Spreadsheet9.2!N2383,0)+IF(IncludeDeal4,Spreadsheet9.2!N3385,0)","v":-3258191.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O379,0)+IF(IncludeDeal1,Spreadsheet9.2!O1381,0)+IF(IncludeDeal2,Spreadsheet9.2!O2383,0)+IF(IncludeDeal4,Spreadsheet9.2!O3385,0)","v":-2874076.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P379,0)+IF(IncludeDeal1,Spreadsheet9.2!P1381,0)+IF(IncludeDeal2,Spreadsheet9.2!P2383,0)+IF(IncludeDeal4,Spreadsheet9.2!P3385,0)","v":-2535901},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q379,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1381,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2383,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3385,0)","v":-2633106.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R379,0)+IF(IncludeDeal1,Spreadsheet9.2!R1381,0)+IF(IncludeDeal2,Spreadsheet9.2!R2383,0)+IF(IncludeDeal4,Spreadsheet9.2!R3385,0)","v":-3311037.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S379,0)+IF(IncludeDeal1,Spreadsheet9.2!S1381,0)+IF(IncludeDeal2,Spreadsheet9.2!S2383,0)+IF(IncludeDeal4,Spreadsheet9.2!S3385,0)","v":-3096382.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T379,0)+IF(IncludeDeal1,Spreadsheet9.2!T1381,0)+IF(IncludeDeal2,Spreadsheet9.2!T2383,0)+IF(IncludeDeal4,Spreadsheet9.2!T3385,0)","v":-3135410},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U379,0)+IF(IncludeDeal1,Spreadsheet9.2!U1381,0)+IF(IncludeDeal2,Spreadsheet9.2!U2383,0)+IF(IncludeDeal4,Spreadsheet9.2!U3385,0)","v":-2301426.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V379,0)+IF(IncludeDeal1,Spreadsheet9.2!V1381,0)+IF(IncludeDeal2,Spreadsheet9.2!V2383,0)+IF(IncludeDeal4,Spreadsheet9.2!V3385,0)","v":-1673163.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W379,0)+IF(IncludeDeal1,Spreadsheet9.2!W1381,0)+IF(IncludeDeal2,Spreadsheet9.2!W2383,0)+IF(IncludeDeal4,Spreadsheet9.2!W3385,0)","v":-1218486.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X379,0)+IF(IncludeDeal1,Spreadsheet9.2!X1381,0)+IF(IncludeDeal2,Spreadsheet9.2!X2383,0)+IF(IncludeDeal4,Spreadsheet9.2!X3385,0)","v":-1772771.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y379,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1381,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2383,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3385,0)","v":-1131275.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z379,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1381,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2383,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3385,0)","v":-1233289.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA379,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3385,0)","v":-1551596.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB379,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3385,0)","v":-2431000.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC379,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3385,0)","v":-2505467},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD379,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3385,0)","v":-1753793.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE379,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3385,0)","v":-647089.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF379,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3385,0)","v":-198905.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG379,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3385,0)","v":-132832.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH379,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3385,0)","v":626122.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI379,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3385,0)","v":652295},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ379,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3385,0)","v":1452330.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK379,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3385,0)","v":863572.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL379,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3385,0)","v":1332188.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM379,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3385,0)","v":1020084.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN379,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3385,0)","v":705523.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO379,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3385,0)","v":251666.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP379,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3385,0)","v":-881530.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ379,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3385,0)","v":-638764.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR379,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3385,0)","v":-769861.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS379,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3385,0)","v":-969475.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT379,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3385,0)","v":-1021132.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU379,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3385,0)","v":-1287175.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV379,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3385,0)","v":-1010178.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW379,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3385,0)","v":-684318},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX379,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3385,0)","v":-571381.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY379,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3385,0)","v":-616505.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ379,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1381,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2383,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3385,0)","v":-601364.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA379,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3385,0)","v":-794814.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB379,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3385,0)","v":-803328.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC379,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3385,0)","v":-475714.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD379,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3385,0)","v":-572947.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE379,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3385,0)","v":-656551.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF379,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3385,0)","v":-750870.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG379,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3385,0)","v":-810271.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH379,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3385,0)","v":-887137},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI379,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3385,0)","v":-456681.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ379,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3385,0)","v":-461122},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK379,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3385,0)","v":-463785.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL379,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3385,0)","v":-466617.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM379,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3385,0)","v":-469934.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN379,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3385,0)","v":-474007.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO379,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1381,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2383,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3385,0)","v":-475811.5}]
[null,"Simulation 348",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C382,0)+IF(IncludeDeal1,Spreadsheet9.2!C1384,0)+IF(IncludeDeal2,Spreadsheet9.2!C2386,0)+IF(IncludeDeal4,Spreadsheet9.2!C3388,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E382,0)+IF(IncludeDeal1,Spreadsheet9.2!E1384,0)+IF(IncludeDeal2,Spreadsheet9.2!E2386,0)+IF(IncludeDeal4,Spreadsheet9.2!E3388,0)","v":129878.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F382,0)+IF(IncludeDeal1,Spreadsheet9.2!F1384,0)+IF(IncludeDeal2,Spreadsheet9.2!F2386,0)+IF(IncludeDeal4,Spreadsheet9.2!F3388,0)","v":-6778.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G382,0)+IF(IncludeDeal1,Spreadsheet9.2!G1384,0)+IF(IncludeDeal2,Spreadsheet9.2!G2386,0)+IF(IncludeDeal4,Spreadsheet9.2!G3388,0)","v":122433.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H382,0)+IF(IncludeDeal1,Spreadsheet9.2!H1384,0)+IF(IncludeDeal2,Spreadsheet9.2!H2386,0)+IF(IncludeDeal4,Spreadsheet9.2!H3388,0)","v":-456297.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I382,0)+IF(IncludeDeal1,Spreadsheet9.2!I1384,0)+IF(IncludeDeal2,Spreadsheet9.2!I2386,0)+IF(IncludeDeal4,Spreadsheet9.2!I3388,0)","v":339302.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J382,0)+IF(IncludeDeal1,Spreadsheet9.2!J1384,0)+IF(IncludeDeal2,Spreadsheet9.2!J2386,0)+IF(IncludeDeal4,Spreadsheet9.2!J3388,0)","v":1598569.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K382,0)+IF(IncludeDeal1,Spreadsheet9.2!K1384,0)+IF(IncludeDeal2,Spreadsheet9.2!K2386,0)+IF(IncludeDeal4,Spreadsheet9.2!K3388,0)","v":1607000.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L382,0)+IF(IncludeDeal1,Spreadsheet9.2!L1384,0)+IF(IncludeDeal2,Spreadsheet9.2!L2386,0)+IF(IncludeDeal4,Spreadsheet9.2!L3388,0)","v":2544286.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M382,0)+IF(IncludeDeal1,Spreadsheet9.2!M1384,0)+IF(IncludeDeal2,Spreadsheet9.2!M2386,0)+IF(IncludeDeal4,Spreadsheet9.2!M3388,0)","v":3850253.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N382,0)+IF(IncludeDeal1,Spreadsheet9.2!N1384,0)+IF(IncludeDeal2,Spreadsheet9.2!N2386,0)+IF(IncludeDeal4,Spreadsheet9.2!N3388,0)","v":2917497.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O382,0)+IF(IncludeDeal1,Spreadsheet9.2!O1384,0)+IF(IncludeDeal2,Spreadsheet9.2!O2386,0)+IF(IncludeDeal4,Spreadsheet9.2!O3388,0)","v":2909204.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P382,0)+IF(IncludeDeal1,Spreadsheet9.2!P1384,0)+IF(IncludeDeal2,Spreadsheet9.2!P2386,0)+IF(IncludeDeal4,Spreadsheet9.2!P3388,0)","v":2491435.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q382,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1384,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2386,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3388,0)","v":2921886.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R382,0)+IF(IncludeDeal1,Spreadsheet9.2!R1384,0)+IF(IncludeDeal2,Spreadsheet9.2!R2386,0)+IF(IncludeDeal4,Spreadsheet9.2!R3388,0)","v":4555544.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S382,0)+IF(IncludeDeal1,Spreadsheet9.2!S1384,0)+IF(IncludeDeal2,Spreadsheet9.2!S2386,0)+IF(IncludeDeal4,Spreadsheet9.2!S3388,0)","v":4651659.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T382,0)+IF(IncludeDeal1,Spreadsheet9.2!T1384,0)+IF(IncludeDeal2,Spreadsheet9.2!T2386,0)+IF(IncludeDeal4,Spreadsheet9.2!T3388,0)","v":3937179.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U382,0)+IF(IncludeDeal1,Spreadsheet9.2!U1384,0)+IF(IncludeDeal2,Spreadsheet9.2!U2386,0)+IF(IncludeDeal4,Spreadsheet9.2!U3388,0)","v":3853726.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V382,0)+IF(IncludeDeal1,Spreadsheet9.2!V1384,0)+IF(IncludeDeal2,Spreadsheet9.2!V2386,0)+IF(IncludeDeal4,Spreadsheet9.2!V3388,0)","v":2801912.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W382,0)+IF(IncludeDeal1,Spreadsheet9.2!W1384,0)+IF(IncludeDeal2,Spreadsheet9.2!W2386,0)+IF(IncludeDeal4,Spreadsheet9.2!W3388,0)","v":1755175.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X382,0)+IF(IncludeDeal1,Spreadsheet9.2!X1384,0)+IF(IncludeDeal2,Spreadsheet9.2!X2386,0)+IF(IncludeDeal4,Spreadsheet9.2!X3388,0)","v":2023016.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y382,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1384,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2386,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3388,0)","v":2096014.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z382,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1384,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2386,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3388,0)","v":1219914},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA382,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3388,0)","v":176588.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB382,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3388,0)","v":86530.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC382,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3388,0)","v":-586669.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD382,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3388,0)","v":-297760.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE382,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3388,0)","v":-167202.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF382,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3388,0)","v":339008.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG382,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3388,0)","v":71927.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH382,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3388,0)","v":316981.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI382,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3388,0)","v":479319.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ382,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3388,0)","v":1026091.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK382,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3388,0)","v":1999773.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL382,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3388,0)","v":1443357.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM382,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3388,0)","v":1505155.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN382,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3388,0)","v":1095113},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO382,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3388,0)","v":904190.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP382,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3388,0)","v":638862.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ382,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3388,0)","v":-214414.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR382,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3388,0)","v":104273.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS382,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3388,0)","v":493491.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT382,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3388,0)","v":536489.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU382,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3388,0)","v":317174.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV382,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3388,0)","v":-245520},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW382,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3388,0)","v":36234.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX382,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3388,0)","v":119972.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY382,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3388,0)","v":-81525.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ382,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1384,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2386,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3388,0)","v":-150508.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA382,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3388,0)","v":-222705},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB382,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3388,0)","v":-280269.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC382,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3388,0)","v":-117693.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD382,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3388,0)","v":-121680.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE382,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3388,0)","v":-204826.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF382,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3388,0)","v":-227801.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG382,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3388,0)","v":-257983.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH382,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3388,0)","v":-340990.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI382,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3388,0)","v":-91503.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ382,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3388,0)","v":-94636.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK382,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3388,0)","v":-97486.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL382,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3388,0)","v":-101089.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM382,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3388,0)","v":-101888.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN382,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3388,0)","v":-104876.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO382,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1384,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2386,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3388,0)","v":-108126.6}]
[null,"Simulation 350",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C384,0)+IF(IncludeDeal1,Spreadsheet9.2!C1386,0)+IF(IncludeDeal2,Spreadsheet9.2!C2388,0)+IF(IncludeDeal4,Spreadsheet9.2!C3390,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E384,0)+IF(IncludeDeal1,Spreadsheet9.2!E1386,0)+IF(IncludeDeal2,Spreadsheet9.2!E2388,0)+IF(IncludeDeal4,Spreadsheet9.2!E3390,0)","v":255861.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F384,0)+IF(IncludeDeal1,Spreadsheet9.2!F1386,0)+IF(IncludeDeal2,Spreadsheet9.2!F2388,0)+IF(IncludeDeal4,Spreadsheet9.2!F3390,0)","v":-290473.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G384,0)+IF(IncludeDeal1,Spreadsheet9.2!G1386,0)+IF(IncludeDeal2,Spreadsheet9.2!G2388,0)+IF(IncludeDeal4,Spreadsheet9.2!G3390,0)","v":-540940.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H384,0)+IF(IncludeDeal1,Spreadsheet9.2!H1386,0)+IF(IncludeDeal2,Spreadsheet9.2!H2388,0)+IF(IncludeDeal4,Spreadsheet9.2!H3390,0)","v":26599.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I384,0)+IF(IncludeDeal1,Spreadsheet9.2!I1386,0)+IF(IncludeDeal2,Spreadsheet9.2!I2388,0)+IF(IncludeDeal4,Spreadsheet9.2!I3390,0)","v":1576353.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J384,0)+IF(IncludeDeal1,Spreadsheet9.2!J1386,0)+IF(IncludeDeal2,Spreadsheet9.2!J2388,0)+IF(IncludeDeal4,Spreadsheet9.2!J3390,0)","v":1115503.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K384,0)+IF(IncludeDeal1,Spreadsheet9.2!K1386,0)+IF(IncludeDeal2,Spreadsheet9.2!K2388,0)+IF(IncludeDeal4,Spreadsheet9.2!K3390,0)","v":1276603.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L384,0)+IF(IncludeDeal1,Spreadsheet9.2!L1386,0)+IF(IncludeDeal2,Spreadsheet9.2!L2388,0)+IF(IncludeDeal4,Spreadsheet9.2!L3390,0)","v":951752.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M384,0)+IF(IncludeDeal1,Spreadsheet9.2!M1386,0)+IF(IncludeDeal2,Spreadsheet9.2!M2388,0)+IF(IncludeDeal4,Spreadsheet9.2!M3390,0)","v":1493087.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N384,0)+IF(IncludeDeal1,Spreadsheet9.2!N1386,0)+IF(IncludeDeal2,Spreadsheet9.2!N2388,0)+IF(IncludeDeal4,Spreadsheet9.2!N3390,0)","v":-35839.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O384,0)+IF(IncludeDeal1,Spreadsheet9.2!O1386,0)+IF(IncludeDeal2,Spreadsheet9.2!O2388,0)+IF(IncludeDeal4,Spreadsheet9.2!O3390,0)","v":596494},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P384,0)+IF(IncludeDeal1,Spreadsheet9.2!P1386,0)+IF(IncludeDeal2,Spreadsheet9.2!P2388,0)+IF(IncludeDeal4,Spreadsheet9.2!P3390,0)","v":580242.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q384,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1386,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2388,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3390,0)","v":-87295.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R384,0)+IF(IncludeDeal1,Spreadsheet9.2!R1386,0)+IF(IncludeDeal2,Spreadsheet9.2!R2388,0)+IF(IncludeDeal4,Spreadsheet9.2!R3390,0)","v":711038.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S384,0)+IF(IncludeDeal1,Spreadsheet9.2!S1386,0)+IF(IncludeDeal2,Spreadsheet9.2!S2388,0)+IF(IncludeDeal4,Spreadsheet9.2!S3390,0)","v":925886.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T384,0)+IF(IncludeDeal1,Spreadsheet9.2!T1386,0)+IF(IncludeDeal2,Spreadsheet9.2!T2388,0)+IF(IncludeDeal4,Spreadsheet9.2!T3390,0)","v":1385969.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U384,0)+IF(IncludeDeal1,Spreadsheet9.2!U1386,0)+IF(IncludeDeal2,Spreadsheet9.2!U2388,0)+IF(IncludeDeal4,Spreadsheet9.2!U3390,0)","v":1254826},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V384,0)+IF(IncludeDeal1,Spreadsheet9.2!V1386,0)+IF(IncludeDeal2,Spreadsheet9.2!V2388,0)+IF(IncludeDeal4,Spreadsheet9.2!V3390,0)","v":1448466},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W384,0)+IF(IncludeDeal1,Spreadsheet9.2!W1386,0)+IF(IncludeDeal2,Spreadsheet9.2!W2388,0)+IF(IncludeDeal4,Spreadsheet9.2!W3390,0)","v":872215.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X384,0)+IF(IncludeDeal1,Spreadsheet9.2!X1386,0)+IF(IncludeDeal2,Spreadsheet9.2!X2388,0)+IF(IncludeDeal4,Spreadsheet9.2!X3390,0)","v":1081191.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y384,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1386,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2388,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3390,0)","v":-248747.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z384,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1386,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2388,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3390,0)","v":-1268839},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA384,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3390,0)","v":-987830.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB384,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3390,0)","v":-1091898.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC384,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3390,0)","v":-1952948.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD384,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3390,0)","v":-2028731.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE384,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3390,0)","v":-1500983},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF384,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3390,0)","v":-1595172.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG384,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3390,0)","v":-1415582.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH384,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3390,0)","v":-1046397.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI384,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3390,0)","v":-1543806.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ384,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3390,0)","v":-1303397.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK384,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3390,0)","v":-963077.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL384,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3390,0)","v":-797747.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM384,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3390,0)","v":-213729.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN384,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3390,0)","v":390237.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO384,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3390,0)","v":-107005.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP384,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3390,0)","v":411545.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ384,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3390,0)","v":972142.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR384,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3390,0)","v":1634053.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS384,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3390,0)","v":1236595},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT384,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3390,0)","v":1189947.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU384,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3390,0)","v":898382.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV384,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3390,0)","v":480362.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW384,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3390,0)","v":423760.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX384,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3390,0)","v":392667.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY384,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3390,0)","v":520669.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ384,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1386,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2388,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3390,0)","v":578915},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA384,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3390,0)","v":763206.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB384,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3390,0)","v":604491.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC384,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3390,0)","v":613065.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD384,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3390,0)","v":493595.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE384,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3390,0)","v":326306},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF384,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3390,0)","v":191619.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG384,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3390,0)","v":113872.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH384,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3390,0)","v":20929.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI384,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3390,0)","v":-63094.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ384,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3390,0)","v":-67475.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK384,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3390,0)","v":-69940.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL384,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3390,0)","v":-72421.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM384,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3390,0)","v":-76090.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN384,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3390,0)","v":-80097.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO384,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1386,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2388,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3390,0)","v":-81812.800000000003}]
[null,"Simulation 351",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C385,0)+IF(IncludeDeal1,Spreadsheet9.2!C1387,0)+IF(IncludeDeal2,Spreadsheet9.2!C2389,0)+IF(IncludeDeal4,Spreadsheet9.2!C3391,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E385,0)+IF(IncludeDeal1,Spreadsheet9.2!E1387,0)+IF(IncludeDeal2,Spreadsheet9.2!E2389,0)+IF(IncludeDeal4,Spreadsheet9.2!E3391,0)","v":345369.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F385,0)+IF(IncludeDeal1,Spreadsheet9.2!F1387,0)+IF(IncludeDeal2,Spreadsheet9.2!F2389,0)+IF(IncludeDeal4,Spreadsheet9.2!F3391,0)","v":181925.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G385,0)+IF(IncludeDeal1,Spreadsheet9.2!G1387,0)+IF(IncludeDeal2,Spreadsheet9.2!G2389,0)+IF(IncludeDeal4,Spreadsheet9.2!G3391,0)","v":726478.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H385,0)+IF(IncludeDeal1,Spreadsheet9.2!H1387,0)+IF(IncludeDeal2,Spreadsheet9.2!H2389,0)+IF(IncludeDeal4,Spreadsheet9.2!H3391,0)","v":-43844.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I385,0)+IF(IncludeDeal1,Spreadsheet9.2!I1387,0)+IF(IncludeDeal2,Spreadsheet9.2!I2389,0)+IF(IncludeDeal4,Spreadsheet9.2!I3391,0)","v":901452.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J385,0)+IF(IncludeDeal1,Spreadsheet9.2!J1387,0)+IF(IncludeDeal2,Spreadsheet9.2!J2389,0)+IF(IncludeDeal4,Spreadsheet9.2!J3391,0)","v":312931.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K385,0)+IF(IncludeDeal1,Spreadsheet9.2!K1387,0)+IF(IncludeDeal2,Spreadsheet9.2!K2389,0)+IF(IncludeDeal4,Spreadsheet9.2!K3391,0)","v":985351},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L385,0)+IF(IncludeDeal1,Spreadsheet9.2!L1387,0)+IF(IncludeDeal2,Spreadsheet9.2!L2389,0)+IF(IncludeDeal4,Spreadsheet9.2!L3391,0)","v":1722883.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M385,0)+IF(IncludeDeal1,Spreadsheet9.2!M1387,0)+IF(IncludeDeal2,Spreadsheet9.2!M2389,0)+IF(IncludeDeal4,Spreadsheet9.2!M3391,0)","v":4198679.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N385,0)+IF(IncludeDeal1,Spreadsheet9.2!N1387,0)+IF(IncludeDeal2,Spreadsheet9.2!N2389,0)+IF(IncludeDeal4,Spreadsheet9.2!N3391,0)","v":4251478.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O385,0)+IF(IncludeDeal1,Spreadsheet9.2!O1387,0)+IF(IncludeDeal2,Spreadsheet9.2!O2389,0)+IF(IncludeDeal4,Spreadsheet9.2!O3391,0)","v":2742398.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P385,0)+IF(IncludeDeal1,Spreadsheet9.2!P1387,0)+IF(IncludeDeal2,Spreadsheet9.2!P2389,0)+IF(IncludeDeal4,Spreadsheet9.2!P3391,0)","v":2365988.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q385,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1387,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2389,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3391,0)","v":3234098.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R385,0)+IF(IncludeDeal1,Spreadsheet9.2!R1387,0)+IF(IncludeDeal2,Spreadsheet9.2!R2389,0)+IF(IncludeDeal4,Spreadsheet9.2!R3391,0)","v":2034643.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S385,0)+IF(IncludeDeal1,Spreadsheet9.2!S1387,0)+IF(IncludeDeal2,Spreadsheet9.2!S2389,0)+IF(IncludeDeal4,Spreadsheet9.2!S3391,0)","v":2401137.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T385,0)+IF(IncludeDeal1,Spreadsheet9.2!T1387,0)+IF(IncludeDeal2,Spreadsheet9.2!T2389,0)+IF(IncludeDeal4,Spreadsheet9.2!T3391,0)","v":2064990.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U385,0)+IF(IncludeDeal1,Spreadsheet9.2!U1387,0)+IF(IncludeDeal2,Spreadsheet9.2!U2389,0)+IF(IncludeDeal4,Spreadsheet9.2!U3391,0)","v":720259.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V385,0)+IF(IncludeDeal1,Spreadsheet9.2!V1387,0)+IF(IncludeDeal2,Spreadsheet9.2!V2389,0)+IF(IncludeDeal4,Spreadsheet9.2!V3391,0)","v":51346.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W385,0)+IF(IncludeDeal1,Spreadsheet9.2!W1387,0)+IF(IncludeDeal2,Spreadsheet9.2!W2389,0)+IF(IncludeDeal4,Spreadsheet9.2!W3391,0)","v":-285654.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X385,0)+IF(IncludeDeal1,Spreadsheet9.2!X1387,0)+IF(IncludeDeal2,Spreadsheet9.2!X2389,0)+IF(IncludeDeal4,Spreadsheet9.2!X3391,0)","v":514974.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y385,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1387,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2389,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3391,0)","v":739252.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z385,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1387,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2389,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3391,0)","v":-15075.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA385,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3391,0)","v":904902.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB385,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3391,0)","v":1399502.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC385,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3391,0)","v":1940935.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD385,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3391,0)","v":2278429.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE385,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3391,0)","v":3048137.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF385,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3391,0)","v":1619742.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG385,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3391,0)","v":3272481.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH385,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3391,0)","v":4031909.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI385,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3391,0)","v":3202659},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ385,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3391,0)","v":5473695.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK385,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3391,0)","v":2939086.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL385,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3391,0)","v":788666.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM385,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3391,0)","v":704351.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN385,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3391,0)","v":-93234.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO385,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3391,0)","v":-975739.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP385,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3391,0)","v":-1100398.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ385,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3391,0)","v":-1185955.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR385,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3391,0)","v":-1194663},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS385,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3391,0)","v":-1146962.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT385,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3391,0)","v":-1006373.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU385,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3391,0)","v":-814834.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV385,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3391,0)","v":-853775.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW385,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3391,0)","v":-604614.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX385,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3391,0)","v":-382116.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY385,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3391,0)","v":-285170.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ385,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1387,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2389,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3391,0)","v":-52396.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA385,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3391,0)","v":-32398.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB385,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3391,0)","v":-35456.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC385,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3391,0)","v":95077.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD385,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3391,0)","v":37343.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE385,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3391,0)","v":-28582.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF385,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3391,0)","v":-76598.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG385,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3391,0)","v":-148644.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH385,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3391,0)","v":-215971},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI385,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3391,0)","v":-112334.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ385,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3391,0)","v":-111273.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK385,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3391,0)","v":-110970.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL385,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3391,0)","v":-114762.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM385,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3391,0)","v":-117621.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN385,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3391,0)","v":-119706.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO385,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1387,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2389,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3391,0)","v":-123315.6}]
[null,"Simulation 354",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C388,0)+IF(IncludeDeal1,Spreadsheet9.2!C1390,0)+IF(IncludeDeal2,Spreadsheet9.2!C2392,0)+IF(IncludeDeal4,Spreadsheet9.2!C3394,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E388,0)+IF(IncludeDeal1,Spreadsheet9.2!E1390,0)+IF(IncludeDeal2,Spreadsheet9.2!E2392,0)+IF(IncludeDeal4,Spreadsheet9.2!E3394,0)","v":-579722.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F388,0)+IF(IncludeDeal1,Spreadsheet9.2!F1390,0)+IF(IncludeDeal2,Spreadsheet9.2!F2392,0)+IF(IncludeDeal4,Spreadsheet9.2!F3394,0)","v":-158374.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G388,0)+IF(IncludeDeal1,Spreadsheet9.2!G1390,0)+IF(IncludeDeal2,Spreadsheet9.2!G2392,0)+IF(IncludeDeal4,Spreadsheet9.2!G3394,0)","v":-856081.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H388,0)+IF(IncludeDeal1,Spreadsheet9.2!H1390,0)+IF(IncludeDeal2,Spreadsheet9.2!H2392,0)+IF(IncludeDeal4,Spreadsheet9.2!H3394,0)","v":-1716654.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I388,0)+IF(IncludeDeal1,Spreadsheet9.2!I1390,0)+IF(IncludeDeal2,Spreadsheet9.2!I2392,0)+IF(IncludeDeal4,Spreadsheet9.2!I3394,0)","v":-2739755.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J388,0)+IF(IncludeDeal1,Spreadsheet9.2!J1390,0)+IF(IncludeDeal2,Spreadsheet9.2!J2392,0)+IF(IncludeDeal4,Spreadsheet9.2!J3394,0)","v":-3047494.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K388,0)+IF(IncludeDeal1,Spreadsheet9.2!K1390,0)+IF(IncludeDeal2,Spreadsheet9.2!K2392,0)+IF(IncludeDeal4,Spreadsheet9.2!K3394,0)","v":-3096011.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L388,0)+IF(IncludeDeal1,Spreadsheet9.2!L1390,0)+IF(IncludeDeal2,Spreadsheet9.2!L2392,0)+IF(IncludeDeal4,Spreadsheet9.2!L3394,0)","v":-3215901.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M388,0)+IF(IncludeDeal1,Spreadsheet9.2!M1390,0)+IF(IncludeDeal2,Spreadsheet9.2!M2392,0)+IF(IncludeDeal4,Spreadsheet9.2!M3394,0)","v":-2725942.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N388,0)+IF(IncludeDeal1,Spreadsheet9.2!N1390,0)+IF(IncludeDeal2,Spreadsheet9.2!N2392,0)+IF(IncludeDeal4,Spreadsheet9.2!N3394,0)","v":-3469499.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O388,0)+IF(IncludeDeal1,Spreadsheet9.2!O1390,0)+IF(IncludeDeal2,Spreadsheet9.2!O2392,0)+IF(IncludeDeal4,Spreadsheet9.2!O3394,0)","v":-3309823.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P388,0)+IF(IncludeDeal1,Spreadsheet9.2!P1390,0)+IF(IncludeDeal2,Spreadsheet9.2!P2392,0)+IF(IncludeDeal4,Spreadsheet9.2!P3394,0)","v":-2940270.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q388,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1390,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2392,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3394,0)","v":-2828358.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R388,0)+IF(IncludeDeal1,Spreadsheet9.2!R1390,0)+IF(IncludeDeal2,Spreadsheet9.2!R2392,0)+IF(IncludeDeal4,Spreadsheet9.2!R3394,0)","v":-2975116.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S388,0)+IF(IncludeDeal1,Spreadsheet9.2!S1390,0)+IF(IncludeDeal2,Spreadsheet9.2!S2392,0)+IF(IncludeDeal4,Spreadsheet9.2!S3394,0)","v":-3197773.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T388,0)+IF(IncludeDeal1,Spreadsheet9.2!T1390,0)+IF(IncludeDeal2,Spreadsheet9.2!T2392,0)+IF(IncludeDeal4,Spreadsheet9.2!T3394,0)","v":-3600037.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U388,0)+IF(IncludeDeal1,Spreadsheet9.2!U1390,0)+IF(IncludeDeal2,Spreadsheet9.2!U2392,0)+IF(IncludeDeal4,Spreadsheet9.2!U3394,0)","v":-3702952.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V388,0)+IF(IncludeDeal1,Spreadsheet9.2!V1390,0)+IF(IncludeDeal2,Spreadsheet9.2!V2392,0)+IF(IncludeDeal4,Spreadsheet9.2!V3394,0)","v":-3541938},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W388,0)+IF(IncludeDeal1,Spreadsheet9.2!W1390,0)+IF(IncludeDeal2,Spreadsheet9.2!W2392,0)+IF(IncludeDeal4,Spreadsheet9.2!W3394,0)","v":-3429680.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X388,0)+IF(IncludeDeal1,Spreadsheet9.2!X1390,0)+IF(IncludeDeal2,Spreadsheet9.2!X2392,0)+IF(IncludeDeal4,Spreadsheet9.2!X3394,0)","v":-3366531},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y388,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1390,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2392,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3394,0)","v":-3382867.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z388,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1390,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2392,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3394,0)","v":-3312449.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA388,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3394,0)","v":-3482314.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB388,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3394,0)","v":-3441269.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC388,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3394,0)","v":-3305720.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD388,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3394,0)","v":-3323731.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE388,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3394,0)","v":-3030233.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF388,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3394,0)","v":-3093282.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG388,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3394,0)","v":-3080504.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH388,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3394,0)","v":-2976033.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI388,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3394,0)","v":-2978263.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ388,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3394,0)","v":-2965806.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK388,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3394,0)","v":-2809445.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL388,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3394,0)","v":-2726001.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM388,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3394,0)","v":-2542972.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN388,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3394,0)","v":-2451423.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO388,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3394,0)","v":-2367575.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP388,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3394,0)","v":-2287644.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ388,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3394,0)","v":-1979138.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR388,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3394,0)","v":-1880241.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS388,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3394,0)","v":-1732793.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT388,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3394,0)","v":-1567670.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU388,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3394,0)","v":-1489306.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV388,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3394,0)","v":-1451271.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW388,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3394,0)","v":-1135460.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX388,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3394,0)","v":-1115712.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY388,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3394,0)","v":-969960.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ388,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1390,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2392,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3394,0)","v":-800920.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA388,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3394,0)","v":-653546.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB388,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3394,0)","v":-591193.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC388,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3394,0)","v":-228120.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD388,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3394,0)","v":-287228.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE388,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3394,0)","v":-345351.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF388,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3394,0)","v":-413218.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG388,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3394,0)","v":-471047.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH388,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3394,0)","v":-559857.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI388,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3394,0)","v":-262158.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ388,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3394,0)","v":-263630},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK388,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3394,0)","v":-266950.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL388,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3394,0)","v":-268916.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM388,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3394,0)","v":-273332.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN388,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3394,0)","v":-276966.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO388,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1390,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2392,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3394,0)","v":-279131.3}]
[null,"Simulation 357",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C391,0)+IF(IncludeDeal1,Spreadsheet9.2!C1393,0)+IF(IncludeDeal2,Spreadsheet9.2!C2395,0)+IF(IncludeDeal4,Spreadsheet9.2!C3397,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E391,0)+IF(IncludeDeal1,Spreadsheet9.2!E1393,0)+IF(IncludeDeal2,Spreadsheet9.2!E2395,0)+IF(IncludeDeal4,Spreadsheet9.2!E3397,0)","v":283914.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F391,0)+IF(IncludeDeal1,Spreadsheet9.2!F1393,0)+IF(IncludeDeal2,Spreadsheet9.2!F2395,0)+IF(IncludeDeal4,Spreadsheet9.2!F3397,0)","v":300394.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G391,0)+IF(IncludeDeal1,Spreadsheet9.2!G1393,0)+IF(IncludeDeal2,Spreadsheet9.2!G2395,0)+IF(IncludeDeal4,Spreadsheet9.2!G3397,0)","v":151707},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H391,0)+IF(IncludeDeal1,Spreadsheet9.2!H1393,0)+IF(IncludeDeal2,Spreadsheet9.2!H2395,0)+IF(IncludeDeal4,Spreadsheet9.2!H3397,0)","v":489480.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I391,0)+IF(IncludeDeal1,Spreadsheet9.2!I1393,0)+IF(IncludeDeal2,Spreadsheet9.2!I2395,0)+IF(IncludeDeal4,Spreadsheet9.2!I3397,0)","v":-1521502.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J391,0)+IF(IncludeDeal1,Spreadsheet9.2!J1393,0)+IF(IncludeDeal2,Spreadsheet9.2!J2395,0)+IF(IncludeDeal4,Spreadsheet9.2!J3397,0)","v":-1849095.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K391,0)+IF(IncludeDeal1,Spreadsheet9.2!K1393,0)+IF(IncludeDeal2,Spreadsheet9.2!K2395,0)+IF(IncludeDeal4,Spreadsheet9.2!K3397,0)","v":-3092212.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L391,0)+IF(IncludeDeal1,Spreadsheet9.2!L1393,0)+IF(IncludeDeal2,Spreadsheet9.2!L2395,0)+IF(IncludeDeal4,Spreadsheet9.2!L3397,0)","v":-2982271.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M391,0)+IF(IncludeDeal1,Spreadsheet9.2!M1393,0)+IF(IncludeDeal2,Spreadsheet9.2!M2395,0)+IF(IncludeDeal4,Spreadsheet9.2!M3397,0)","v":-3064621},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N391,0)+IF(IncludeDeal1,Spreadsheet9.2!N1393,0)+IF(IncludeDeal2,Spreadsheet9.2!N2395,0)+IF(IncludeDeal4,Spreadsheet9.2!N3397,0)","v":-2923536.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O391,0)+IF(IncludeDeal1,Spreadsheet9.2!O1393,0)+IF(IncludeDeal2,Spreadsheet9.2!O2395,0)+IF(IncludeDeal4,Spreadsheet9.2!O3397,0)","v":-2409865.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P391,0)+IF(IncludeDeal1,Spreadsheet9.2!P1393,0)+IF(IncludeDeal2,Spreadsheet9.2!P2395,0)+IF(IncludeDeal4,Spreadsheet9.2!P3397,0)","v":-2160379.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q391,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1393,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2395,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3397,0)","v":-2390995.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R391,0)+IF(IncludeDeal1,Spreadsheet9.2!R1393,0)+IF(IncludeDeal2,Spreadsheet9.2!R2395,0)+IF(IncludeDeal4,Spreadsheet9.2!R3397,0)","v":-2523912.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S391,0)+IF(IncludeDeal1,Spreadsheet9.2!S1393,0)+IF(IncludeDeal2,Spreadsheet9.2!S2395,0)+IF(IncludeDeal4,Spreadsheet9.2!S3397,0)","v":-1647780.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T391,0)+IF(IncludeDeal1,Spreadsheet9.2!T1393,0)+IF(IncludeDeal2,Spreadsheet9.2!T2395,0)+IF(IncludeDeal4,Spreadsheet9.2!T3397,0)","v":-1214795.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U391,0)+IF(IncludeDeal1,Spreadsheet9.2!U1393,0)+IF(IncludeDeal2,Spreadsheet9.2!U2395,0)+IF(IncludeDeal4,Spreadsheet9.2!U3397,0)","v":-1685568.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V391,0)+IF(IncludeDeal1,Spreadsheet9.2!V1393,0)+IF(IncludeDeal2,Spreadsheet9.2!V2395,0)+IF(IncludeDeal4,Spreadsheet9.2!V3397,0)","v":-1058594.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W391,0)+IF(IncludeDeal1,Spreadsheet9.2!W1393,0)+IF(IncludeDeal2,Spreadsheet9.2!W2395,0)+IF(IncludeDeal4,Spreadsheet9.2!W3397,0)","v":-1167040.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X391,0)+IF(IncludeDeal1,Spreadsheet9.2!X1393,0)+IF(IncludeDeal2,Spreadsheet9.2!X2395,0)+IF(IncludeDeal4,Spreadsheet9.2!X3397,0)","v":-1117688},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y391,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1393,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2395,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3397,0)","v":-651111.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z391,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1393,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2395,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3397,0)","v":-979603},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA391,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3397,0)","v":-699400.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB391,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3397,0)","v":-535751.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC391,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3397,0)","v":-596340.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD391,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3397,0)","v":-1409208.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE391,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3397,0)","v":-1928853.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF391,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3397,0)","v":-1456057.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG391,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3397,0)","v":-1482767},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH391,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3397,0)","v":-1298347.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI391,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3397,0)","v":-1870613.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ391,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3397,0)","v":-1781389.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK391,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3397,0)","v":-1285513.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL391,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3397,0)","v":-893152.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM391,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3397,0)","v":-379468.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN391,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3397,0)","v":-1099244.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO391,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3397,0)","v":-79970.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP391,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3397,0)","v":1231757.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ391,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3397,0)","v":1902200.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR391,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3397,0)","v":647512.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS391,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3397,0)","v":236101.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT391,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3397,0)","v":98049.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU391,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3397,0)","v":-63377.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV391,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3397,0)","v":334442},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW391,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3397,0)","v":628751.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX391,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3397,0)","v":546064},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY391,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3397,0)","v":552416.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ391,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1393,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2395,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3397,0)","v":332426.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA391,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3397,0)","v":215332.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB391,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3397,0)","v":205352},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC391,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3397,0)","v":252572.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD391,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3397,0)","v":160548},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE391,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3397,0)","v":64749.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF391,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3397,0)","v":-4835.6000000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG391,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3397,0)","v":-66281.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH391,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3397,0)","v":-156728.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI391,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3397,0)","v":-75481.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ391,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3397,0)","v":-80430.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK391,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3397,0)","v":-84761.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL391,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3397,0)","v":-88989.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM391,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3397,0)","v":-92138.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN391,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3397,0)","v":-96724.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO391,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1393,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2395,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3397,0)","v":-98643.199999999997}]
[null,"Simulation 361",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C395,0)+IF(IncludeDeal1,Spreadsheet9.2!C1397,0)+IF(IncludeDeal2,Spreadsheet9.2!C2399,0)+IF(IncludeDeal4,Spreadsheet9.2!C3401,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E395,0)+IF(IncludeDeal1,Spreadsheet9.2!E1397,0)+IF(IncludeDeal2,Spreadsheet9.2!E2399,0)+IF(IncludeDeal4,Spreadsheet9.2!E3401,0)","v":321590.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F395,0)+IF(IncludeDeal1,Spreadsheet9.2!F1397,0)+IF(IncludeDeal2,Spreadsheet9.2!F2399,0)+IF(IncludeDeal4,Spreadsheet9.2!F3401,0)","v":288826.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G395,0)+IF(IncludeDeal1,Spreadsheet9.2!G1397,0)+IF(IncludeDeal2,Spreadsheet9.2!G2399,0)+IF(IncludeDeal4,Spreadsheet9.2!G3401,0)","v":392749.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H395,0)+IF(IncludeDeal1,Spreadsheet9.2!H1397,0)+IF(IncludeDeal2,Spreadsheet9.2!H2399,0)+IF(IncludeDeal4,Spreadsheet9.2!H3401,0)","v":-133087.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I395,0)+IF(IncludeDeal1,Spreadsheet9.2!I1397,0)+IF(IncludeDeal2,Spreadsheet9.2!I2399,0)+IF(IncludeDeal4,Spreadsheet9.2!I3401,0)","v":-131142.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J395,0)+IF(IncludeDeal1,Spreadsheet9.2!J1397,0)+IF(IncludeDeal2,Spreadsheet9.2!J2399,0)+IF(IncludeDeal4,Spreadsheet9.2!J3401,0)","v":856803.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K395,0)+IF(IncludeDeal1,Spreadsheet9.2!K1397,0)+IF(IncludeDeal2,Spreadsheet9.2!K2399,0)+IF(IncludeDeal4,Spreadsheet9.2!K3401,0)","v":-871680.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L395,0)+IF(IncludeDeal1,Spreadsheet9.2!L1397,0)+IF(IncludeDeal2,Spreadsheet9.2!L2399,0)+IF(IncludeDeal4,Spreadsheet9.2!L3401,0)","v":21369.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M395,0)+IF(IncludeDeal1,Spreadsheet9.2!M1397,0)+IF(IncludeDeal2,Spreadsheet9.2!M2399,0)+IF(IncludeDeal4,Spreadsheet9.2!M3401,0)","v":-122194},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N395,0)+IF(IncludeDeal1,Spreadsheet9.2!N1397,0)+IF(IncludeDeal2,Spreadsheet9.2!N2399,0)+IF(IncludeDeal4,Spreadsheet9.2!N3401,0)","v":-1484009.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O395,0)+IF(IncludeDeal1,Spreadsheet9.2!O1397,0)+IF(IncludeDeal2,Spreadsheet9.2!O2399,0)+IF(IncludeDeal4,Spreadsheet9.2!O3401,0)","v":-2344731.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P395,0)+IF(IncludeDeal1,Spreadsheet9.2!P1397,0)+IF(IncludeDeal2,Spreadsheet9.2!P2399,0)+IF(IncludeDeal4,Spreadsheet9.2!P3401,0)","v":-1962965.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q395,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1397,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2399,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3401,0)","v":-2070407.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R395,0)+IF(IncludeDeal1,Spreadsheet9.2!R1397,0)+IF(IncludeDeal2,Spreadsheet9.2!R2399,0)+IF(IncludeDeal4,Spreadsheet9.2!R3401,0)","v":-1800590.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S395,0)+IF(IncludeDeal1,Spreadsheet9.2!S1397,0)+IF(IncludeDeal2,Spreadsheet9.2!S2399,0)+IF(IncludeDeal4,Spreadsheet9.2!S3401,0)","v":-544538.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T395,0)+IF(IncludeDeal1,Spreadsheet9.2!T1397,0)+IF(IncludeDeal2,Spreadsheet9.2!T2399,0)+IF(IncludeDeal4,Spreadsheet9.2!T3401,0)","v":-688759.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U395,0)+IF(IncludeDeal1,Spreadsheet9.2!U1397,0)+IF(IncludeDeal2,Spreadsheet9.2!U2399,0)+IF(IncludeDeal4,Spreadsheet9.2!U3401,0)","v":-3343.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V395,0)+IF(IncludeDeal1,Spreadsheet9.2!V1397,0)+IF(IncludeDeal2,Spreadsheet9.2!V2399,0)+IF(IncludeDeal4,Spreadsheet9.2!V3401,0)","v":-509404.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W395,0)+IF(IncludeDeal1,Spreadsheet9.2!W1397,0)+IF(IncludeDeal2,Spreadsheet9.2!W2399,0)+IF(IncludeDeal4,Spreadsheet9.2!W3401,0)","v":-673656.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X395,0)+IF(IncludeDeal1,Spreadsheet9.2!X1397,0)+IF(IncludeDeal2,Spreadsheet9.2!X2399,0)+IF(IncludeDeal4,Spreadsheet9.2!X3401,0)","v":190597},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y395,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1397,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2399,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3401,0)","v":215647.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z395,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1397,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2399,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3401,0)","v":-1824.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA395,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3401,0)","v":53577.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB395,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3401,0)","v":296428.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC395,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3401,0)","v":-161147},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD395,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3401,0)","v":-56241.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE395,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3401,0)","v":838165.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF395,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3401,0)","v":1234807.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG395,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3401,0)","v":-347329.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH395,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3401,0)","v":-679789.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI395,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3401,0)","v":-1098465.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ395,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3401,0)","v":-1646161.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK395,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3401,0)","v":-737548.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL395,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3401,0)","v":-917528.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM395,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3401,0)","v":-902480.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN395,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3401,0)","v":-1425947.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO395,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3401,0)","v":-1350260.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP395,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3401,0)","v":-1189424.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ395,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3401,0)","v":-1268807},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR395,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3401,0)","v":-724188.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS395,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3401,0)","v":-1042117.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT395,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3401,0)","v":-1002826.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU395,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3401,0)","v":-1198729.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV395,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3401,0)","v":-1157885.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW395,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3401,0)","v":-652209.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX395,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3401,0)","v":-802098},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY395,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3401,0)","v":-836116.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ395,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1397,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2399,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3401,0)","v":-901931.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA395,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3401,0)","v":-950018.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB395,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3401,0)","v":-980590.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC395,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3401,0)","v":-592418.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD395,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3401,0)","v":-682553.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE395,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3401,0)","v":-749646.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF395,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3401,0)","v":-812730.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG395,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3401,0)","v":-871322.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH395,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3401,0)","v":-923659.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI395,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3401,0)","v":-469531.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ395,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3401,0)","v":-473526.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK395,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3401,0)","v":-476987.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL395,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3401,0)","v":-480932.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM395,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3401,0)","v":-483376.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN395,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3401,0)","v":-485424.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO395,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1397,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2399,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3401,0)","v":-487715.8}]
[null,"Simulation 364",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C398,0)+IF(IncludeDeal1,Spreadsheet9.2!C1400,0)+IF(IncludeDeal2,Spreadsheet9.2!C2402,0)+IF(IncludeDeal4,Spreadsheet9.2!C3404,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E398,0)+IF(IncludeDeal1,Spreadsheet9.2!E1400,0)+IF(IncludeDeal2,Spreadsheet9.2!E2402,0)+IF(IncludeDeal4,Spreadsheet9.2!E3404,0)","v":-347720.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F398,0)+IF(IncludeDeal1,Spreadsheet9.2!F1400,0)+IF(IncludeDeal2,Spreadsheet9.2!F2402,0)+IF(IncludeDeal4,Spreadsheet9.2!F3404,0)","v":-8552.2999999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G398,0)+IF(IncludeDeal1,Spreadsheet9.2!G1400,0)+IF(IncludeDeal2,Spreadsheet9.2!G2402,0)+IF(IncludeDeal4,Spreadsheet9.2!G3404,0)","v":-126940.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H398,0)+IF(IncludeDeal1,Spreadsheet9.2!H1400,0)+IF(IncludeDeal2,Spreadsheet9.2!H2402,0)+IF(IncludeDeal4,Spreadsheet9.2!H3404,0)","v":819385.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I398,0)+IF(IncludeDeal1,Spreadsheet9.2!I1400,0)+IF(IncludeDeal2,Spreadsheet9.2!I2402,0)+IF(IncludeDeal4,Spreadsheet9.2!I3404,0)","v":-23884.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J398,0)+IF(IncludeDeal1,Spreadsheet9.2!J1400,0)+IF(IncludeDeal2,Spreadsheet9.2!J2402,0)+IF(IncludeDeal4,Spreadsheet9.2!J3404,0)","v":1090408.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K398,0)+IF(IncludeDeal1,Spreadsheet9.2!K1400,0)+IF(IncludeDeal2,Spreadsheet9.2!K2402,0)+IF(IncludeDeal4,Spreadsheet9.2!K3404,0)","v":129594.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L398,0)+IF(IncludeDeal1,Spreadsheet9.2!L1400,0)+IF(IncludeDeal2,Spreadsheet9.2!L2402,0)+IF(IncludeDeal4,Spreadsheet9.2!L3404,0)","v":-1737736.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M398,0)+IF(IncludeDeal1,Spreadsheet9.2!M1400,0)+IF(IncludeDeal2,Spreadsheet9.2!M2402,0)+IF(IncludeDeal4,Spreadsheet9.2!M3404,0)","v":-1755043.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N398,0)+IF(IncludeDeal1,Spreadsheet9.2!N1400,0)+IF(IncludeDeal2,Spreadsheet9.2!N2402,0)+IF(IncludeDeal4,Spreadsheet9.2!N3404,0)","v":168751.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O398,0)+IF(IncludeDeal1,Spreadsheet9.2!O1400,0)+IF(IncludeDeal2,Spreadsheet9.2!O2402,0)+IF(IncludeDeal4,Spreadsheet9.2!O3404,0)","v":60268},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P398,0)+IF(IncludeDeal1,Spreadsheet9.2!P1400,0)+IF(IncludeDeal2,Spreadsheet9.2!P2402,0)+IF(IncludeDeal4,Spreadsheet9.2!P3404,0)","v":-880132.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q398,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1400,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2402,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3404,0)","v":-516036.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R398,0)+IF(IncludeDeal1,Spreadsheet9.2!R1400,0)+IF(IncludeDeal2,Spreadsheet9.2!R2402,0)+IF(IncludeDeal4,Spreadsheet9.2!R3404,0)","v":-1296135.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S398,0)+IF(IncludeDeal1,Spreadsheet9.2!S1400,0)+IF(IncludeDeal2,Spreadsheet9.2!S2402,0)+IF(IncludeDeal4,Spreadsheet9.2!S3404,0)","v":-1109787.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T398,0)+IF(IncludeDeal1,Spreadsheet9.2!T1400,0)+IF(IncludeDeal2,Spreadsheet9.2!T2402,0)+IF(IncludeDeal4,Spreadsheet9.2!T3404,0)","v":-2032649.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U398,0)+IF(IncludeDeal1,Spreadsheet9.2!U1400,0)+IF(IncludeDeal2,Spreadsheet9.2!U2402,0)+IF(IncludeDeal4,Spreadsheet9.2!U3404,0)","v":-2014790.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V398,0)+IF(IncludeDeal1,Spreadsheet9.2!V1400,0)+IF(IncludeDeal2,Spreadsheet9.2!V2402,0)+IF(IncludeDeal4,Spreadsheet9.2!V3404,0)","v":-1960872.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W398,0)+IF(IncludeDeal1,Spreadsheet9.2!W1400,0)+IF(IncludeDeal2,Spreadsheet9.2!W2402,0)+IF(IncludeDeal4,Spreadsheet9.2!W3404,0)","v":-1553465.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X398,0)+IF(IncludeDeal1,Spreadsheet9.2!X1400,0)+IF(IncludeDeal2,Spreadsheet9.2!X2402,0)+IF(IncludeDeal4,Spreadsheet9.2!X3404,0)","v":-1492799.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y398,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1400,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2402,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3404,0)","v":-900614.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z398,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1400,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2402,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3404,0)","v":-1205099.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA398,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3404,0)","v":-1445302},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB398,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3404,0)","v":-955422.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC398,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3404,0)","v":-1345602.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD398,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3404,0)","v":-2151157.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE398,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3404,0)","v":-2022616.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF398,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3404,0)","v":-2317508.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG398,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3404,0)","v":-2288571.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH398,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3404,0)","v":-1889660.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI398,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3404,0)","v":-2151029.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ398,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3404,0)","v":-2128132.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK398,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3404,0)","v":-1936973.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL398,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3404,0)","v":-1731300.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM398,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3404,0)","v":-1297597},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN398,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3404,0)","v":-1839971.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO398,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3404,0)","v":-1644182.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP398,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3404,0)","v":-1521482.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ398,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3404,0)","v":-1551109.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR398,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3404,0)","v":-1438680.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS398,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3404,0)","v":-1353932.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT398,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3404,0)","v":-1265933.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU398,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3404,0)","v":-1139836.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV398,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3404,0)","v":-1291578.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW398,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3404,0)","v":-826904.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX398,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3404,0)","v":-605695.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY398,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3404,0)","v":-606871.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ398,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1400,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2402,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3404,0)","v":-583757.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA398,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3404,0)","v":-524572.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB398,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3404,0)","v":-469276.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC398,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3404,0)","v":-185857.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD398,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3404,0)","v":-147468.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE398,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3404,0)","v":-186436.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF398,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3404,0)","v":-241483.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG398,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3404,0)","v":-322142},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH398,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3404,0)","v":-414524.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI398,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3404,0)","v":-220341.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ398,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3404,0)","v":-219656.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK398,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3404,0)","v":-221532.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL398,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3404,0)","v":-223445.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM398,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3404,0)","v":-227352.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN398,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3404,0)","v":-231357.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO398,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1400,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2402,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3404,0)","v":-233212}]
[null,"Simulation 368",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C402,0)+IF(IncludeDeal1,Spreadsheet9.2!C1404,0)+IF(IncludeDeal2,Spreadsheet9.2!C2406,0)+IF(IncludeDeal4,Spreadsheet9.2!C3408,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E402,0)+IF(IncludeDeal1,Spreadsheet9.2!E1404,0)+IF(IncludeDeal2,Spreadsheet9.2!E2406,0)+IF(IncludeDeal4,Spreadsheet9.2!E3408,0)","v":-158942.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F402,0)+IF(IncludeDeal1,Spreadsheet9.2!F1404,0)+IF(IncludeDeal2,Spreadsheet9.2!F2406,0)+IF(IncludeDeal4,Spreadsheet9.2!F3408,0)","v":-265001.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G402,0)+IF(IncludeDeal1,Spreadsheet9.2!G1404,0)+IF(IncludeDeal2,Spreadsheet9.2!G2406,0)+IF(IncludeDeal4,Spreadsheet9.2!G3408,0)","v":-676203.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H402,0)+IF(IncludeDeal1,Spreadsheet9.2!H1404,0)+IF(IncludeDeal2,Spreadsheet9.2!H2406,0)+IF(IncludeDeal4,Spreadsheet9.2!H3408,0)","v":-803327.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I402,0)+IF(IncludeDeal1,Spreadsheet9.2!I1404,0)+IF(IncludeDeal2,Spreadsheet9.2!I2406,0)+IF(IncludeDeal4,Spreadsheet9.2!I3408,0)","v":-892631.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J402,0)+IF(IncludeDeal1,Spreadsheet9.2!J1404,0)+IF(IncludeDeal2,Spreadsheet9.2!J2406,0)+IF(IncludeDeal4,Spreadsheet9.2!J3408,0)","v":537757.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K402,0)+IF(IncludeDeal1,Spreadsheet9.2!K1404,0)+IF(IncludeDeal2,Spreadsheet9.2!K2406,0)+IF(IncludeDeal4,Spreadsheet9.2!K3408,0)","v":493192.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L402,0)+IF(IncludeDeal1,Spreadsheet9.2!L1404,0)+IF(IncludeDeal2,Spreadsheet9.2!L2406,0)+IF(IncludeDeal4,Spreadsheet9.2!L3408,0)","v":582562.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M402,0)+IF(IncludeDeal1,Spreadsheet9.2!M1404,0)+IF(IncludeDeal2,Spreadsheet9.2!M2406,0)+IF(IncludeDeal4,Spreadsheet9.2!M3408,0)","v":1125712.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N402,0)+IF(IncludeDeal1,Spreadsheet9.2!N1404,0)+IF(IncludeDeal2,Spreadsheet9.2!N2406,0)+IF(IncludeDeal4,Spreadsheet9.2!N3408,0)","v":57540.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O402,0)+IF(IncludeDeal1,Spreadsheet9.2!O1404,0)+IF(IncludeDeal2,Spreadsheet9.2!O2406,0)+IF(IncludeDeal4,Spreadsheet9.2!O3408,0)","v":-171068.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P402,0)+IF(IncludeDeal1,Spreadsheet9.2!P1404,0)+IF(IncludeDeal2,Spreadsheet9.2!P2406,0)+IF(IncludeDeal4,Spreadsheet9.2!P3408,0)","v":-668704.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q402,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1404,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2406,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3408,0)","v":-885732.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R402,0)+IF(IncludeDeal1,Spreadsheet9.2!R1404,0)+IF(IncludeDeal2,Spreadsheet9.2!R2406,0)+IF(IncludeDeal4,Spreadsheet9.2!R3408,0)","v":-575833.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S402,0)+IF(IncludeDeal1,Spreadsheet9.2!S1404,0)+IF(IncludeDeal2,Spreadsheet9.2!S2406,0)+IF(IncludeDeal4,Spreadsheet9.2!S3408,0)","v":-611614.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T402,0)+IF(IncludeDeal1,Spreadsheet9.2!T1404,0)+IF(IncludeDeal2,Spreadsheet9.2!T2406,0)+IF(IncludeDeal4,Spreadsheet9.2!T3408,0)","v":-1373037.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U402,0)+IF(IncludeDeal1,Spreadsheet9.2!U1404,0)+IF(IncludeDeal2,Spreadsheet9.2!U2406,0)+IF(IncludeDeal4,Spreadsheet9.2!U3408,0)","v":-1778120.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V402,0)+IF(IncludeDeal1,Spreadsheet9.2!V1404,0)+IF(IncludeDeal2,Spreadsheet9.2!V2406,0)+IF(IncludeDeal4,Spreadsheet9.2!V3408,0)","v":-811362.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W402,0)+IF(IncludeDeal1,Spreadsheet9.2!W1404,0)+IF(IncludeDeal2,Spreadsheet9.2!W2406,0)+IF(IncludeDeal4,Spreadsheet9.2!W3408,0)","v":-1130404.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X402,0)+IF(IncludeDeal1,Spreadsheet9.2!X1404,0)+IF(IncludeDeal2,Spreadsheet9.2!X2406,0)+IF(IncludeDeal4,Spreadsheet9.2!X3408,0)","v":-848903},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y402,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1404,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2406,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3408,0)","v":-1326063.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z402,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1404,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2406,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3408,0)","v":-1175977.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA402,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3408,0)","v":-560957.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB402,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3408,0)","v":-645241.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC402,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3408,0)","v":-530653.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD402,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3408,0)","v":-853818.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE402,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3408,0)","v":935245.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF402,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3408,0)","v":2244791.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG402,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3408,0)","v":1759720.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH402,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3408,0)","v":1424608.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI402,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3408,0)","v":828545.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ402,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3408,0)","v":819584.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK402,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3408,0)","v":1789595.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL402,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3408,0)","v":2053810.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM402,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3408,0)","v":1278465.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN402,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3408,0)","v":793452.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO402,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3408,0)","v":1018662},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP402,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3408,0)","v":100290.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ402,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3408,0)","v":-542468.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR402,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3408,0)","v":-529880.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS402,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3408,0)","v":-782249.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT402,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3408,0)","v":-748468},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU402,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3408,0)","v":-641228.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV402,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3408,0)","v":-591071.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW402,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3408,0)","v":-279148.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX402,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3408,0)","v":-239360.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY402,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3408,0)","v":-437220.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ402,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1404,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2406,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3408,0)","v":-443510.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA402,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3408,0)","v":-420504.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB402,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3408,0)","v":-508740.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC402,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3408,0)","v":-285116.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD402,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3408,0)","v":-401868.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE402,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3408,0)","v":-474437.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF402,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3408,0)","v":-541437.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG402,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3408,0)","v":-587899.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH402,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3408,0)","v":-671000.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI402,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3408,0)","v":-378507.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ402,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3408,0)","v":-382226.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK402,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3408,0)","v":-385614.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL402,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3408,0)","v":-388623.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM402,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3408,0)","v":-390871.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN402,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3408,0)","v":-393320.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO402,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1404,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2406,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3408,0)","v":-395359.8}]
[null,"Simulation 369",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C403,0)+IF(IncludeDeal1,Spreadsheet9.2!C1405,0)+IF(IncludeDeal2,Spreadsheet9.2!C2407,0)+IF(IncludeDeal4,Spreadsheet9.2!C3409,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E403,0)+IF(IncludeDeal1,Spreadsheet9.2!E1405,0)+IF(IncludeDeal2,Spreadsheet9.2!E2407,0)+IF(IncludeDeal4,Spreadsheet9.2!E3409,0)","v":982388.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F403,0)+IF(IncludeDeal1,Spreadsheet9.2!F1405,0)+IF(IncludeDeal2,Spreadsheet9.2!F2407,0)+IF(IncludeDeal4,Spreadsheet9.2!F3409,0)","v":1577263.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G403,0)+IF(IncludeDeal1,Spreadsheet9.2!G1405,0)+IF(IncludeDeal2,Spreadsheet9.2!G2407,0)+IF(IncludeDeal4,Spreadsheet9.2!G3409,0)","v":1546438.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H403,0)+IF(IncludeDeal1,Spreadsheet9.2!H1405,0)+IF(IncludeDeal2,Spreadsheet9.2!H2407,0)+IF(IncludeDeal4,Spreadsheet9.2!H3409,0)","v":1869172.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I403,0)+IF(IncludeDeal1,Spreadsheet9.2!I1405,0)+IF(IncludeDeal2,Spreadsheet9.2!I2407,0)+IF(IncludeDeal4,Spreadsheet9.2!I3409,0)","v":2132356.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J403,0)+IF(IncludeDeal1,Spreadsheet9.2!J1405,0)+IF(IncludeDeal2,Spreadsheet9.2!J2407,0)+IF(IncludeDeal4,Spreadsheet9.2!J3409,0)","v":2485528.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K403,0)+IF(IncludeDeal1,Spreadsheet9.2!K1405,0)+IF(IncludeDeal2,Spreadsheet9.2!K2407,0)+IF(IncludeDeal4,Spreadsheet9.2!K3409,0)","v":339849.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L403,0)+IF(IncludeDeal1,Spreadsheet9.2!L1405,0)+IF(IncludeDeal2,Spreadsheet9.2!L2407,0)+IF(IncludeDeal4,Spreadsheet9.2!L3409,0)","v":6994.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M403,0)+IF(IncludeDeal1,Spreadsheet9.2!M1405,0)+IF(IncludeDeal2,Spreadsheet9.2!M2407,0)+IF(IncludeDeal4,Spreadsheet9.2!M3409,0)","v":-310618.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N403,0)+IF(IncludeDeal1,Spreadsheet9.2!N1405,0)+IF(IncludeDeal2,Spreadsheet9.2!N2407,0)+IF(IncludeDeal4,Spreadsheet9.2!N3409,0)","v":-622147},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O403,0)+IF(IncludeDeal1,Spreadsheet9.2!O1405,0)+IF(IncludeDeal2,Spreadsheet9.2!O2407,0)+IF(IncludeDeal4,Spreadsheet9.2!O3409,0)","v":-548317.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P403,0)+IF(IncludeDeal1,Spreadsheet9.2!P1405,0)+IF(IncludeDeal2,Spreadsheet9.2!P2407,0)+IF(IncludeDeal4,Spreadsheet9.2!P3409,0)","v":-462906.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q403,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1405,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2407,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3409,0)","v":-1002997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R403,0)+IF(IncludeDeal1,Spreadsheet9.2!R1405,0)+IF(IncludeDeal2,Spreadsheet9.2!R2407,0)+IF(IncludeDeal4,Spreadsheet9.2!R3409,0)","v":-1544157.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S403,0)+IF(IncludeDeal1,Spreadsheet9.2!S1405,0)+IF(IncludeDeal2,Spreadsheet9.2!S2407,0)+IF(IncludeDeal4,Spreadsheet9.2!S3409,0)","v":-1932045.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T403,0)+IF(IncludeDeal1,Spreadsheet9.2!T1405,0)+IF(IncludeDeal2,Spreadsheet9.2!T2407,0)+IF(IncludeDeal4,Spreadsheet9.2!T3409,0)","v":-2335266.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U403,0)+IF(IncludeDeal1,Spreadsheet9.2!U1405,0)+IF(IncludeDeal2,Spreadsheet9.2!U2407,0)+IF(IncludeDeal4,Spreadsheet9.2!U3409,0)","v":-2645457.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V403,0)+IF(IncludeDeal1,Spreadsheet9.2!V1405,0)+IF(IncludeDeal2,Spreadsheet9.2!V2407,0)+IF(IncludeDeal4,Spreadsheet9.2!V3409,0)","v":-2764015.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W403,0)+IF(IncludeDeal1,Spreadsheet9.2!W1405,0)+IF(IncludeDeal2,Spreadsheet9.2!W2407,0)+IF(IncludeDeal4,Spreadsheet9.2!W3409,0)","v":-3002966},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X403,0)+IF(IncludeDeal1,Spreadsheet9.2!X1405,0)+IF(IncludeDeal2,Spreadsheet9.2!X2407,0)+IF(IncludeDeal4,Spreadsheet9.2!X3409,0)","v":-2653739.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y403,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1405,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2407,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3409,0)","v":-2588402.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z403,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1405,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2407,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3409,0)","v":-3151501},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA403,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3409,0)","v":-3112271.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB403,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3409,0)","v":-3035346},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC403,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3409,0)","v":-2979410.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD403,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3409,0)","v":-2455859.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE403,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3409,0)","v":-2407590.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF403,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3409,0)","v":-2741663},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG403,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3409,0)","v":-2729385.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH403,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3409,0)","v":-2420612},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI403,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3409,0)","v":-1550473.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ403,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3409,0)","v":-953216.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK403,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3409,0)","v":-1137969.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL403,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3409,0)","v":-929028.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM403,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3409,0)","v":-618569.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN403,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3409,0)","v":-686230.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO403,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3409,0)","v":-232896},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP403,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3409,0)","v":-587544.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ403,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3409,0)","v":-953122.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR403,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3409,0)","v":-1139979.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS403,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3409,0)","v":-738237.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT403,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3409,0)","v":-326945.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU403,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3409,0)","v":-532433.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV403,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3409,0)","v":-807686.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW403,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3409,0)","v":-418431.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX403,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3409,0)","v":-267284.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY403,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3409,0)","v":-283503.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ403,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1405,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2407,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3409,0)","v":-429356.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA403,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3409,0)","v":-499560.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB403,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3409,0)","v":-475656},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC403,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3409,0)","v":-230579},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD403,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3409,0)","v":-255949.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE403,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3409,0)","v":-299183.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF403,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3409,0)","v":-377655.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG403,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3409,0)","v":-457055.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH403,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3409,0)","v":-556313.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI403,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3409,0)","v":-300799.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ403,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3409,0)","v":-303976.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK403,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3409,0)","v":-306385.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL403,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3409,0)","v":-307030.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM403,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3409,0)","v":-310890.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN403,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3409,0)","v":-313942.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO403,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1405,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2407,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3409,0)","v":-315997.7}]
[null,"Simulation 373",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C407,0)+IF(IncludeDeal1,Spreadsheet9.2!C1409,0)+IF(IncludeDeal2,Spreadsheet9.2!C2411,0)+IF(IncludeDeal4,Spreadsheet9.2!C3413,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E407,0)+IF(IncludeDeal1,Spreadsheet9.2!E1409,0)+IF(IncludeDeal2,Spreadsheet9.2!E2411,0)+IF(IncludeDeal4,Spreadsheet9.2!E3413,0)","v":-958953.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F407,0)+IF(IncludeDeal1,Spreadsheet9.2!F1409,0)+IF(IncludeDeal2,Spreadsheet9.2!F2411,0)+IF(IncludeDeal4,Spreadsheet9.2!F3413,0)","v":-431680.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G407,0)+IF(IncludeDeal1,Spreadsheet9.2!G1409,0)+IF(IncludeDeal2,Spreadsheet9.2!G2411,0)+IF(IncludeDeal4,Spreadsheet9.2!G3413,0)","v":-59159.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H407,0)+IF(IncludeDeal1,Spreadsheet9.2!H1409,0)+IF(IncludeDeal2,Spreadsheet9.2!H2411,0)+IF(IncludeDeal4,Spreadsheet9.2!H3413,0)","v":-205397},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I407,0)+IF(IncludeDeal1,Spreadsheet9.2!I1409,0)+IF(IncludeDeal2,Spreadsheet9.2!I2411,0)+IF(IncludeDeal4,Spreadsheet9.2!I3413,0)","v":-1077821.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J407,0)+IF(IncludeDeal1,Spreadsheet9.2!J1409,0)+IF(IncludeDeal2,Spreadsheet9.2!J2411,0)+IF(IncludeDeal4,Spreadsheet9.2!J3413,0)","v":-2407746.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K407,0)+IF(IncludeDeal1,Spreadsheet9.2!K1409,0)+IF(IncludeDeal2,Spreadsheet9.2!K2411,0)+IF(IncludeDeal4,Spreadsheet9.2!K3413,0)","v":-1929746.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L407,0)+IF(IncludeDeal1,Spreadsheet9.2!L1409,0)+IF(IncludeDeal2,Spreadsheet9.2!L2411,0)+IF(IncludeDeal4,Spreadsheet9.2!L3413,0)","v":-2083119.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M407,0)+IF(IncludeDeal1,Spreadsheet9.2!M1409,0)+IF(IncludeDeal2,Spreadsheet9.2!M2411,0)+IF(IncludeDeal4,Spreadsheet9.2!M3413,0)","v":-1550901.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N407,0)+IF(IncludeDeal1,Spreadsheet9.2!N1409,0)+IF(IncludeDeal2,Spreadsheet9.2!N2411,0)+IF(IncludeDeal4,Spreadsheet9.2!N3413,0)","v":-1322294.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O407,0)+IF(IncludeDeal1,Spreadsheet9.2!O1409,0)+IF(IncludeDeal2,Spreadsheet9.2!O2411,0)+IF(IncludeDeal4,Spreadsheet9.2!O3413,0)","v":-1565651.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P407,0)+IF(IncludeDeal1,Spreadsheet9.2!P1409,0)+IF(IncludeDeal2,Spreadsheet9.2!P2411,0)+IF(IncludeDeal4,Spreadsheet9.2!P3413,0)","v":-857841.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q407,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1409,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2411,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3413,0)","v":-1601936},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R407,0)+IF(IncludeDeal1,Spreadsheet9.2!R1409,0)+IF(IncludeDeal2,Spreadsheet9.2!R2411,0)+IF(IncludeDeal4,Spreadsheet9.2!R3413,0)","v":-1847299.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S407,0)+IF(IncludeDeal1,Spreadsheet9.2!S1409,0)+IF(IncludeDeal2,Spreadsheet9.2!S2411,0)+IF(IncludeDeal4,Spreadsheet9.2!S3413,0)","v":-1989774.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T407,0)+IF(IncludeDeal1,Spreadsheet9.2!T1409,0)+IF(IncludeDeal2,Spreadsheet9.2!T2411,0)+IF(IncludeDeal4,Spreadsheet9.2!T3413,0)","v":-1712864.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U407,0)+IF(IncludeDeal1,Spreadsheet9.2!U1409,0)+IF(IncludeDeal2,Spreadsheet9.2!U2411,0)+IF(IncludeDeal4,Spreadsheet9.2!U3413,0)","v":-1500503.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V407,0)+IF(IncludeDeal1,Spreadsheet9.2!V1409,0)+IF(IncludeDeal2,Spreadsheet9.2!V2411,0)+IF(IncludeDeal4,Spreadsheet9.2!V3413,0)","v":-1645843.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W407,0)+IF(IncludeDeal1,Spreadsheet9.2!W1409,0)+IF(IncludeDeal2,Spreadsheet9.2!W2411,0)+IF(IncludeDeal4,Spreadsheet9.2!W3413,0)","v":-2341534.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X407,0)+IF(IncludeDeal1,Spreadsheet9.2!X1409,0)+IF(IncludeDeal2,Spreadsheet9.2!X2411,0)+IF(IncludeDeal4,Spreadsheet9.2!X3413,0)","v":-2447589.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y407,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1409,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2411,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3413,0)","v":-2066100.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z407,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1409,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2411,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3413,0)","v":-2069538.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA407,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3413,0)","v":-2141035.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB407,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3413,0)","v":-2515882},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC407,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3413,0)","v":-2245883.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD407,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3413,0)","v":-2310846.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE407,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3413,0)","v":-2019117.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF407,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3413,0)","v":-1751726},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG407,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3413,0)","v":-2008434.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH407,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3413,0)","v":-2459755.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI407,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3413,0)","v":-2337670.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ407,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3413,0)","v":-1981936.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK407,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3413,0)","v":-2064678.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL407,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3413,0)","v":-1555178.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM407,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3413,0)","v":-1289530.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN407,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3413,0)","v":-819122.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO407,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3413,0)","v":-657886.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP407,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3413,0)","v":-433091.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ407,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3413,0)","v":-242879.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR407,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3413,0)","v":-103674.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS407,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3413,0)","v":113634.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT407,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3413,0)","v":-184562.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU407,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3413,0)","v":-730720.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV407,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3413,0)","v":-582000.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW407,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3413,0)","v":-259321.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX407,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3413,0)","v":-374393},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY407,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3413,0)","v":-211496.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ407,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1409,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2411,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3413,0)","v":-183762.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA407,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3413,0)","v":-133320.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB407,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3413,0)","v":-195950.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC407,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3413,0)","v":-36989},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD407,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3413,0)","v":-89805.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE407,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3413,0)","v":-159094.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF407,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3413,0)","v":-234330.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG407,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3413,0)","v":-295235.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH407,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3413,0)","v":-370347.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI407,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3413,0)","v":-216125.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ407,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3413,0)","v":-218372.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK407,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3413,0)","v":-222342.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL407,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3413,0)","v":-224554.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM407,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3413,0)","v":-227364.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN407,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3413,0)","v":-230525.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO407,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1409,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2411,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3413,0)","v":-231964.3}]
[null,"Simulation 374",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C408,0)+IF(IncludeDeal1,Spreadsheet9.2!C1410,0)+IF(IncludeDeal2,Spreadsheet9.2!C2412,0)+IF(IncludeDeal4,Spreadsheet9.2!C3414,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E408,0)+IF(IncludeDeal1,Spreadsheet9.2!E1410,0)+IF(IncludeDeal2,Spreadsheet9.2!E2412,0)+IF(IncludeDeal4,Spreadsheet9.2!E3414,0)","v":-532285},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F408,0)+IF(IncludeDeal1,Spreadsheet9.2!F1410,0)+IF(IncludeDeal2,Spreadsheet9.2!F2412,0)+IF(IncludeDeal4,Spreadsheet9.2!F3414,0)","v":-739616.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G408,0)+IF(IncludeDeal1,Spreadsheet9.2!G1410,0)+IF(IncludeDeal2,Spreadsheet9.2!G2412,0)+IF(IncludeDeal4,Spreadsheet9.2!G3414,0)","v":-207431.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H408,0)+IF(IncludeDeal1,Spreadsheet9.2!H1410,0)+IF(IncludeDeal2,Spreadsheet9.2!H2412,0)+IF(IncludeDeal4,Spreadsheet9.2!H3414,0)","v":-126722.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I408,0)+IF(IncludeDeal1,Spreadsheet9.2!I1410,0)+IF(IncludeDeal2,Spreadsheet9.2!I2412,0)+IF(IncludeDeal4,Spreadsheet9.2!I3414,0)","v":-769381},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J408,0)+IF(IncludeDeal1,Spreadsheet9.2!J1410,0)+IF(IncludeDeal2,Spreadsheet9.2!J2412,0)+IF(IncludeDeal4,Spreadsheet9.2!J3414,0)","v":-240173.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K408,0)+IF(IncludeDeal1,Spreadsheet9.2!K1410,0)+IF(IncludeDeal2,Spreadsheet9.2!K2412,0)+IF(IncludeDeal4,Spreadsheet9.2!K3414,0)","v":-1071334.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L408,0)+IF(IncludeDeal1,Spreadsheet9.2!L1410,0)+IF(IncludeDeal2,Spreadsheet9.2!L2412,0)+IF(IncludeDeal4,Spreadsheet9.2!L3414,0)","v":-1870810.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M408,0)+IF(IncludeDeal1,Spreadsheet9.2!M1410,0)+IF(IncludeDeal2,Spreadsheet9.2!M2412,0)+IF(IncludeDeal4,Spreadsheet9.2!M3414,0)","v":-91387.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N408,0)+IF(IncludeDeal1,Spreadsheet9.2!N1410,0)+IF(IncludeDeal2,Spreadsheet9.2!N2412,0)+IF(IncludeDeal4,Spreadsheet9.2!N3414,0)","v":1323586.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O408,0)+IF(IncludeDeal1,Spreadsheet9.2!O1410,0)+IF(IncludeDeal2,Spreadsheet9.2!O2412,0)+IF(IncludeDeal4,Spreadsheet9.2!O3414,0)","v":2835138.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P408,0)+IF(IncludeDeal1,Spreadsheet9.2!P1410,0)+IF(IncludeDeal2,Spreadsheet9.2!P2412,0)+IF(IncludeDeal4,Spreadsheet9.2!P3414,0)","v":3408187.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q408,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1410,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2412,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3414,0)","v":3298611.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R408,0)+IF(IncludeDeal1,Spreadsheet9.2!R1410,0)+IF(IncludeDeal2,Spreadsheet9.2!R2412,0)+IF(IncludeDeal4,Spreadsheet9.2!R3414,0)","v":5888720.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S408,0)+IF(IncludeDeal1,Spreadsheet9.2!S1410,0)+IF(IncludeDeal2,Spreadsheet9.2!S2412,0)+IF(IncludeDeal4,Spreadsheet9.2!S3414,0)","v":5985093.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T408,0)+IF(IncludeDeal1,Spreadsheet9.2!T1410,0)+IF(IncludeDeal2,Spreadsheet9.2!T2412,0)+IF(IncludeDeal4,Spreadsheet9.2!T3414,0)","v":4958266.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U408,0)+IF(IncludeDeal1,Spreadsheet9.2!U1410,0)+IF(IncludeDeal2,Spreadsheet9.2!U2412,0)+IF(IncludeDeal4,Spreadsheet9.2!U3414,0)","v":6297922.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V408,0)+IF(IncludeDeal1,Spreadsheet9.2!V1410,0)+IF(IncludeDeal2,Spreadsheet9.2!V2412,0)+IF(IncludeDeal4,Spreadsheet9.2!V3414,0)","v":6912009},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W408,0)+IF(IncludeDeal1,Spreadsheet9.2!W1410,0)+IF(IncludeDeal2,Spreadsheet9.2!W2412,0)+IF(IncludeDeal4,Spreadsheet9.2!W3414,0)","v":9867836.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X408,0)+IF(IncludeDeal1,Spreadsheet9.2!X1410,0)+IF(IncludeDeal2,Spreadsheet9.2!X2412,0)+IF(IncludeDeal4,Spreadsheet9.2!X3414,0)","v":9861690.6999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y408,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1410,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2412,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3414,0)","v":11149688.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z408,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1410,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2412,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3414,0)","v":10065339.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA408,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3414,0)","v":8023575.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB408,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3414,0)","v":6723758.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC408,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3414,0)","v":6870537.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD408,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3414,0)","v":6750123.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE408,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3414,0)","v":5459382},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF408,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3414,0)","v":5093714.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG408,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3414,0)","v":4474963.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH408,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3414,0)","v":2791521.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI408,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3414,0)","v":2489918.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ408,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3414,0)","v":2324597.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK408,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3414,0)","v":2428584.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL408,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3414,0)","v":3616697.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM408,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3414,0)","v":3240033.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN408,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3414,0)","v":3469821.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO408,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3414,0)","v":2856025.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP408,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3414,0)","v":2900497.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ408,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3414,0)","v":3379968.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR408,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3414,0)","v":2681695},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS408,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3414,0)","v":2526897.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT408,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3414,0)","v":3058468.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU408,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3414,0)","v":2789872.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV408,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3414,0)","v":2197106.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW408,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3414,0)","v":2065163.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX408,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3414,0)","v":2304194.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY408,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3414,0)","v":1850794.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ408,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1410,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2412,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3414,0)","v":1458127},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA408,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3414,0)","v":1036502.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB408,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3414,0)","v":776021.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC408,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3414,0)","v":575949.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD408,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3414,0)","v":416258.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE408,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3414,0)","v":271468.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF408,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3414,0)","v":119378.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG408,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3414,0)","v":41832.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH408,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3414,0)","v":-133385.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI408,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3414,0)","v":-109344.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ408,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3414,0)","v":-114932.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK408,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3414,0)","v":-120772.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL408,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3414,0)","v":-125558.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM408,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3414,0)","v":-129881.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN408,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3414,0)","v":-135940.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO408,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1410,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2412,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3414,0)","v":-137992.20000000001}]
[null,"Simulation 377",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C411,0)+IF(IncludeDeal1,Spreadsheet9.2!C1413,0)+IF(IncludeDeal2,Spreadsheet9.2!C2415,0)+IF(IncludeDeal4,Spreadsheet9.2!C3417,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E411,0)+IF(IncludeDeal1,Spreadsheet9.2!E1413,0)+IF(IncludeDeal2,Spreadsheet9.2!E2415,0)+IF(IncludeDeal4,Spreadsheet9.2!E3417,0)","v":7029.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F411,0)+IF(IncludeDeal1,Spreadsheet9.2!F1413,0)+IF(IncludeDeal2,Spreadsheet9.2!F2415,0)+IF(IncludeDeal4,Spreadsheet9.2!F3417,0)","v":-420146},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G411,0)+IF(IncludeDeal1,Spreadsheet9.2!G1413,0)+IF(IncludeDeal2,Spreadsheet9.2!G2415,0)+IF(IncludeDeal4,Spreadsheet9.2!G3417,0)","v":-723850.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H411,0)+IF(IncludeDeal1,Spreadsheet9.2!H1413,0)+IF(IncludeDeal2,Spreadsheet9.2!H2415,0)+IF(IncludeDeal4,Spreadsheet9.2!H3417,0)","v":-517666.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I411,0)+IF(IncludeDeal1,Spreadsheet9.2!I1413,0)+IF(IncludeDeal2,Spreadsheet9.2!I2415,0)+IF(IncludeDeal4,Spreadsheet9.2!I3417,0)","v":-784232},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J411,0)+IF(IncludeDeal1,Spreadsheet9.2!J1413,0)+IF(IncludeDeal2,Spreadsheet9.2!J2415,0)+IF(IncludeDeal4,Spreadsheet9.2!J3417,0)","v":-1895315.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K411,0)+IF(IncludeDeal1,Spreadsheet9.2!K1413,0)+IF(IncludeDeal2,Spreadsheet9.2!K2415,0)+IF(IncludeDeal4,Spreadsheet9.2!K3417,0)","v":-2442744.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L411,0)+IF(IncludeDeal1,Spreadsheet9.2!L1413,0)+IF(IncludeDeal2,Spreadsheet9.2!L2415,0)+IF(IncludeDeal4,Spreadsheet9.2!L3417,0)","v":-1929106.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M411,0)+IF(IncludeDeal1,Spreadsheet9.2!M1413,0)+IF(IncludeDeal2,Spreadsheet9.2!M2415,0)+IF(IncludeDeal4,Spreadsheet9.2!M3417,0)","v":-2052883.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N411,0)+IF(IncludeDeal1,Spreadsheet9.2!N1413,0)+IF(IncludeDeal2,Spreadsheet9.2!N2415,0)+IF(IncludeDeal4,Spreadsheet9.2!N3417,0)","v":-1488910.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O411,0)+IF(IncludeDeal1,Spreadsheet9.2!O1413,0)+IF(IncludeDeal2,Spreadsheet9.2!O2415,0)+IF(IncludeDeal4,Spreadsheet9.2!O3417,0)","v":-1400771.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P411,0)+IF(IncludeDeal1,Spreadsheet9.2!P1413,0)+IF(IncludeDeal2,Spreadsheet9.2!P2415,0)+IF(IncludeDeal4,Spreadsheet9.2!P3417,0)","v":-292545},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q411,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1413,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2415,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3417,0)","v":-1857800.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R411,0)+IF(IncludeDeal1,Spreadsheet9.2!R1413,0)+IF(IncludeDeal2,Spreadsheet9.2!R2415,0)+IF(IncludeDeal4,Spreadsheet9.2!R3417,0)","v":-1575552.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S411,0)+IF(IncludeDeal1,Spreadsheet9.2!S1413,0)+IF(IncludeDeal2,Spreadsheet9.2!S2415,0)+IF(IncludeDeal4,Spreadsheet9.2!S3417,0)","v":-1137115.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T411,0)+IF(IncludeDeal1,Spreadsheet9.2!T1413,0)+IF(IncludeDeal2,Spreadsheet9.2!T2415,0)+IF(IncludeDeal4,Spreadsheet9.2!T3417,0)","v":-412565},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U411,0)+IF(IncludeDeal1,Spreadsheet9.2!U1413,0)+IF(IncludeDeal2,Spreadsheet9.2!U2415,0)+IF(IncludeDeal4,Spreadsheet9.2!U3417,0)","v":153589.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V411,0)+IF(IncludeDeal1,Spreadsheet9.2!V1413,0)+IF(IncludeDeal2,Spreadsheet9.2!V2415,0)+IF(IncludeDeal4,Spreadsheet9.2!V3417,0)","v":-1188397.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W411,0)+IF(IncludeDeal1,Spreadsheet9.2!W1413,0)+IF(IncludeDeal2,Spreadsheet9.2!W2415,0)+IF(IncludeDeal4,Spreadsheet9.2!W3417,0)","v":-1914011},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X411,0)+IF(IncludeDeal1,Spreadsheet9.2!X1413,0)+IF(IncludeDeal2,Spreadsheet9.2!X2415,0)+IF(IncludeDeal4,Spreadsheet9.2!X3417,0)","v":-2066734.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y411,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1413,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2415,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3417,0)","v":-1612316.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z411,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1413,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2415,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3417,0)","v":-2236052.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA411,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3417,0)","v":-2596330},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB411,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3417,0)","v":-2522693.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC411,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3417,0)","v":-2376531.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD411,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3417,0)","v":-2738463.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE411,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3417,0)","v":-2482697},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF411,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3417,0)","v":-2431005.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG411,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3417,0)","v":-2382957.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH411,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3417,0)","v":-2671277.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI411,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3417,0)","v":-2798581.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ411,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3417,0)","v":-2725927.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK411,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3417,0)","v":-2194737.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL411,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3417,0)","v":-2279902.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM411,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3417,0)","v":-2130293.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN411,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3417,0)","v":-1542884},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO411,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3417,0)","v":-1246303.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP411,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3417,0)","v":-1171506.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ411,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3417,0)","v":-630069.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR411,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3417,0)","v":-262951.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS411,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3417,0)","v":-289506.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT411,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3417,0)","v":103884.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU411,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3417,0)","v":-274961},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV411,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3417,0)","v":-519427.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW411,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3417,0)","v":-189523.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX411,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3417,0)","v":-217256},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY411,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3417,0)","v":-386393.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ411,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1413,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2415,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3417,0)","v":-372872.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA411,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3417,0)","v":-418858.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB411,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3417,0)","v":-516209.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC411,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3417,0)","v":-201817.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD411,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3417,0)","v":-270266.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE411,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3417,0)","v":-344117.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF411,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3417,0)","v":-461774.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG411,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3417,0)","v":-518037},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH411,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3417,0)","v":-608634.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI411,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3417,0)","v":-307559.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ411,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3417,0)","v":-311339.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK411,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3417,0)","v":-314394.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL411,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3417,0)","v":-317802.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM411,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3417,0)","v":-321135.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN411,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3417,0)","v":-323601.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO411,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1413,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2415,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3417,0)","v":-326063.2}]
[null,"Simulation 381",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C415,0)+IF(IncludeDeal1,Spreadsheet9.2!C1417,0)+IF(IncludeDeal2,Spreadsheet9.2!C2419,0)+IF(IncludeDeal4,Spreadsheet9.2!C3421,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E415,0)+IF(IncludeDeal1,Spreadsheet9.2!E1417,0)+IF(IncludeDeal2,Spreadsheet9.2!E2419,0)+IF(IncludeDeal4,Spreadsheet9.2!E3421,0)","v":179564.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F415,0)+IF(IncludeDeal1,Spreadsheet9.2!F1417,0)+IF(IncludeDeal2,Spreadsheet9.2!F2419,0)+IF(IncludeDeal4,Spreadsheet9.2!F3421,0)","v":414614.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G415,0)+IF(IncludeDeal1,Spreadsheet9.2!G1417,0)+IF(IncludeDeal2,Spreadsheet9.2!G2419,0)+IF(IncludeDeal4,Spreadsheet9.2!G3421,0)","v":-473690.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H415,0)+IF(IncludeDeal1,Spreadsheet9.2!H1417,0)+IF(IncludeDeal2,Spreadsheet9.2!H2419,0)+IF(IncludeDeal4,Spreadsheet9.2!H3421,0)","v":-170574.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I415,0)+IF(IncludeDeal1,Spreadsheet9.2!I1417,0)+IF(IncludeDeal2,Spreadsheet9.2!I2419,0)+IF(IncludeDeal4,Spreadsheet9.2!I3421,0)","v":118785.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J415,0)+IF(IncludeDeal1,Spreadsheet9.2!J1417,0)+IF(IncludeDeal2,Spreadsheet9.2!J2419,0)+IF(IncludeDeal4,Spreadsheet9.2!J3421,0)","v":-734042.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K415,0)+IF(IncludeDeal1,Spreadsheet9.2!K1417,0)+IF(IncludeDeal2,Spreadsheet9.2!K2419,0)+IF(IncludeDeal4,Spreadsheet9.2!K3421,0)","v":-235582.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L415,0)+IF(IncludeDeal1,Spreadsheet9.2!L1417,0)+IF(IncludeDeal2,Spreadsheet9.2!L2419,0)+IF(IncludeDeal4,Spreadsheet9.2!L3421,0)","v":-1092014.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M415,0)+IF(IncludeDeal1,Spreadsheet9.2!M1417,0)+IF(IncludeDeal2,Spreadsheet9.2!M2419,0)+IF(IncludeDeal4,Spreadsheet9.2!M3421,0)","v":-504491.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N415,0)+IF(IncludeDeal1,Spreadsheet9.2!N1417,0)+IF(IncludeDeal2,Spreadsheet9.2!N2419,0)+IF(IncludeDeal4,Spreadsheet9.2!N3421,0)","v":-443658.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O415,0)+IF(IncludeDeal1,Spreadsheet9.2!O1417,0)+IF(IncludeDeal2,Spreadsheet9.2!O2419,0)+IF(IncludeDeal4,Spreadsheet9.2!O3421,0)","v":404862.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P415,0)+IF(IncludeDeal1,Spreadsheet9.2!P1417,0)+IF(IncludeDeal2,Spreadsheet9.2!P2419,0)+IF(IncludeDeal4,Spreadsheet9.2!P3421,0)","v":481915.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q415,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1417,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2419,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3421,0)","v":327711.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R415,0)+IF(IncludeDeal1,Spreadsheet9.2!R1417,0)+IF(IncludeDeal2,Spreadsheet9.2!R2419,0)+IF(IncludeDeal4,Spreadsheet9.2!R3421,0)","v":654051.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S415,0)+IF(IncludeDeal1,Spreadsheet9.2!S1417,0)+IF(IncludeDeal2,Spreadsheet9.2!S2419,0)+IF(IncludeDeal4,Spreadsheet9.2!S3421,0)","v":1008022.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T415,0)+IF(IncludeDeal1,Spreadsheet9.2!T1417,0)+IF(IncludeDeal2,Spreadsheet9.2!T2419,0)+IF(IncludeDeal4,Spreadsheet9.2!T3421,0)","v":1161933},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U415,0)+IF(IncludeDeal1,Spreadsheet9.2!U1417,0)+IF(IncludeDeal2,Spreadsheet9.2!U2419,0)+IF(IncludeDeal4,Spreadsheet9.2!U3421,0)","v":1034896.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V415,0)+IF(IncludeDeal1,Spreadsheet9.2!V1417,0)+IF(IncludeDeal2,Spreadsheet9.2!V2419,0)+IF(IncludeDeal4,Spreadsheet9.2!V3421,0)","v":881094.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W415,0)+IF(IncludeDeal1,Spreadsheet9.2!W1417,0)+IF(IncludeDeal2,Spreadsheet9.2!W2419,0)+IF(IncludeDeal4,Spreadsheet9.2!W3421,0)","v":224274},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X415,0)+IF(IncludeDeal1,Spreadsheet9.2!X1417,0)+IF(IncludeDeal2,Spreadsheet9.2!X2419,0)+IF(IncludeDeal4,Spreadsheet9.2!X3421,0)","v":666964.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y415,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1417,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2419,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3421,0)","v":-806920.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z415,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1417,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2419,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3421,0)","v":-694731.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA415,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3421,0)","v":-841776.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB415,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3421,0)","v":-645230},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC415,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3421,0)","v":226017.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD415,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3421,0)","v":30609.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE415,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3421,0)","v":-195614.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF415,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3421,0)","v":-660044.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG415,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3421,0)","v":-1542753.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH415,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3421,0)","v":-1958372.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI415,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3421,0)","v":-1931729},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ415,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3421,0)","v":-1523248.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK415,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3421,0)","v":-1490371.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL415,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3421,0)","v":-1881879.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM415,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3421,0)","v":-2075071},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN415,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3421,0)","v":-1927195.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO415,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3421,0)","v":-1630439.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP415,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3421,0)","v":-1527660.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ415,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3421,0)","v":-461654.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR415,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3421,0)","v":-571382.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS415,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3421,0)","v":-32121.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT415,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3421,0)","v":527449.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU415,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3421,0)","v":268081.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV415,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3421,0)","v":441749},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW415,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3421,0)","v":808930.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX415,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3421,0)","v":1024082.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY415,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3421,0)","v":798660},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ415,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1417,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2419,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3421,0)","v":406119.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA415,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3421,0)","v":309423.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB415,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3421,0)","v":-19984.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC415,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3421,0)","v":-35322.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD415,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3421,0)","v":-138188.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE415,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3421,0)","v":-218710.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF415,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3421,0)","v":-344646},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG415,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3421,0)","v":-439258.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH415,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3421,0)","v":-507598.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI415,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3421,0)","v":-283172.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ415,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3421,0)","v":-287759.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK415,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3421,0)","v":-292260.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL415,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3421,0)","v":-296136},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM415,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3421,0)","v":-299325.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN415,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3421,0)","v":-303274.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO415,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1417,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2419,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3421,0)","v":-305739.40000000002}]
[null,"Simulation 384",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C418,0)+IF(IncludeDeal1,Spreadsheet9.2!C1420,0)+IF(IncludeDeal2,Spreadsheet9.2!C2422,0)+IF(IncludeDeal4,Spreadsheet9.2!C3424,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E418,0)+IF(IncludeDeal1,Spreadsheet9.2!E1420,0)+IF(IncludeDeal2,Spreadsheet9.2!E2422,0)+IF(IncludeDeal4,Spreadsheet9.2!E3424,0)","v":325519.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F418,0)+IF(IncludeDeal1,Spreadsheet9.2!F1420,0)+IF(IncludeDeal2,Spreadsheet9.2!F2422,0)+IF(IncludeDeal4,Spreadsheet9.2!F3424,0)","v":-613819.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G418,0)+IF(IncludeDeal1,Spreadsheet9.2!G1420,0)+IF(IncludeDeal2,Spreadsheet9.2!G2422,0)+IF(IncludeDeal4,Spreadsheet9.2!G3424,0)","v":-1011603.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H418,0)+IF(IncludeDeal1,Spreadsheet9.2!H1420,0)+IF(IncludeDeal2,Spreadsheet9.2!H2422,0)+IF(IncludeDeal4,Spreadsheet9.2!H3424,0)","v":-1600039.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I418,0)+IF(IncludeDeal1,Spreadsheet9.2!I1420,0)+IF(IncludeDeal2,Spreadsheet9.2!I2422,0)+IF(IncludeDeal4,Spreadsheet9.2!I3424,0)","v":-1195099.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J418,0)+IF(IncludeDeal1,Spreadsheet9.2!J1420,0)+IF(IncludeDeal2,Spreadsheet9.2!J2422,0)+IF(IncludeDeal4,Spreadsheet9.2!J3424,0)","v":-1348123},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K418,0)+IF(IncludeDeal1,Spreadsheet9.2!K1420,0)+IF(IncludeDeal2,Spreadsheet9.2!K2422,0)+IF(IncludeDeal4,Spreadsheet9.2!K3424,0)","v":-2049982.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L418,0)+IF(IncludeDeal1,Spreadsheet9.2!L1420,0)+IF(IncludeDeal2,Spreadsheet9.2!L2422,0)+IF(IncludeDeal4,Spreadsheet9.2!L3424,0)","v":-1489610.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M418,0)+IF(IncludeDeal1,Spreadsheet9.2!M1420,0)+IF(IncludeDeal2,Spreadsheet9.2!M2422,0)+IF(IncludeDeal4,Spreadsheet9.2!M3424,0)","v":-1510820.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N418,0)+IF(IncludeDeal1,Spreadsheet9.2!N1420,0)+IF(IncludeDeal2,Spreadsheet9.2!N2422,0)+IF(IncludeDeal4,Spreadsheet9.2!N3424,0)","v":-2278772.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O418,0)+IF(IncludeDeal1,Spreadsheet9.2!O1420,0)+IF(IncludeDeal2,Spreadsheet9.2!O2422,0)+IF(IncludeDeal4,Spreadsheet9.2!O3424,0)","v":-2469129},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P418,0)+IF(IncludeDeal1,Spreadsheet9.2!P1420,0)+IF(IncludeDeal2,Spreadsheet9.2!P2422,0)+IF(IncludeDeal4,Spreadsheet9.2!P3424,0)","v":-1879807},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q418,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1420,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2422,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3424,0)","v":-1744943.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R418,0)+IF(IncludeDeal1,Spreadsheet9.2!R1420,0)+IF(IncludeDeal2,Spreadsheet9.2!R2422,0)+IF(IncludeDeal4,Spreadsheet9.2!R3424,0)","v":-1565306.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S418,0)+IF(IncludeDeal1,Spreadsheet9.2!S1420,0)+IF(IncludeDeal2,Spreadsheet9.2!S2422,0)+IF(IncludeDeal4,Spreadsheet9.2!S3424,0)","v":-460825.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T418,0)+IF(IncludeDeal1,Spreadsheet9.2!T1420,0)+IF(IncludeDeal2,Spreadsheet9.2!T2422,0)+IF(IncludeDeal4,Spreadsheet9.2!T3424,0)","v":-912306.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U418,0)+IF(IncludeDeal1,Spreadsheet9.2!U1420,0)+IF(IncludeDeal2,Spreadsheet9.2!U2422,0)+IF(IncludeDeal4,Spreadsheet9.2!U3424,0)","v":-225067.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V418,0)+IF(IncludeDeal1,Spreadsheet9.2!V1420,0)+IF(IncludeDeal2,Spreadsheet9.2!V2422,0)+IF(IncludeDeal4,Spreadsheet9.2!V3424,0)","v":-1043469.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W418,0)+IF(IncludeDeal1,Spreadsheet9.2!W1420,0)+IF(IncludeDeal2,Spreadsheet9.2!W2422,0)+IF(IncludeDeal4,Spreadsheet9.2!W3424,0)","v":-1060474.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X418,0)+IF(IncludeDeal1,Spreadsheet9.2!X1420,0)+IF(IncludeDeal2,Spreadsheet9.2!X2422,0)+IF(IncludeDeal4,Spreadsheet9.2!X3424,0)","v":-1333625},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y418,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1420,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2422,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3424,0)","v":-918661.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z418,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1420,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2422,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3424,0)","v":-1725980.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA418,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3424,0)","v":-924473.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB418,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3424,0)","v":-1388790.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC418,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3424,0)","v":-1739219.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD418,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3424,0)","v":-1832860.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE418,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3424,0)","v":-1855308.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF418,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3424,0)","v":-1659786},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG418,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3424,0)","v":-2146390.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH418,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3424,0)","v":-2223720.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI418,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3424,0)","v":-2241506.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ418,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3424,0)","v":-2035332.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK418,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3424,0)","v":-1828898.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL418,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3424,0)","v":-1818485.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM418,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3424,0)","v":-1821928.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN418,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3424,0)","v":-1823365.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO418,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3424,0)","v":-1809687.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP418,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3424,0)","v":-1793428.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ418,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3424,0)","v":-1501973.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR418,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3424,0)","v":-1263411.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS418,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3424,0)","v":-1209702.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT418,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3424,0)","v":-1124557},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU418,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3424,0)","v":-984786.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV418,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3424,0)","v":-1003035.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW418,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3424,0)","v":-687616.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX418,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3424,0)","v":-540544.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY418,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3424,0)","v":-480319.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ418,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1420,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2422,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3424,0)","v":-315478.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA418,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3424,0)","v":-200671.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB418,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3424,0)","v":-120372.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC418,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3424,0)","v":31935.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD418,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3424,0)","v":-68398},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE418,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3424,0)","v":-134990.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF418,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3424,0)","v":-197087.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG418,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3424,0)","v":-266420.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH418,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3424,0)","v":-354663.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI418,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3424,0)","v":-210732.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ418,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3424,0)","v":-214698.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK418,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3424,0)","v":-217926.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL418,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3424,0)","v":-219964.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM418,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3424,0)","v":-222337.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN418,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3424,0)","v":-225714.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO418,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1420,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2422,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3424,0)","v":-228258}]
[null,"Simulation 387",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C421,0)+IF(IncludeDeal1,Spreadsheet9.2!C1423,0)+IF(IncludeDeal2,Spreadsheet9.2!C2425,0)+IF(IncludeDeal4,Spreadsheet9.2!C3427,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E421,0)+IF(IncludeDeal1,Spreadsheet9.2!E1423,0)+IF(IncludeDeal2,Spreadsheet9.2!E2425,0)+IF(IncludeDeal4,Spreadsheet9.2!E3427,0)","v":-406184.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F421,0)+IF(IncludeDeal1,Spreadsheet9.2!F1423,0)+IF(IncludeDeal2,Spreadsheet9.2!F2425,0)+IF(IncludeDeal4,Spreadsheet9.2!F3427,0)","v":-406129.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G421,0)+IF(IncludeDeal1,Spreadsheet9.2!G1423,0)+IF(IncludeDeal2,Spreadsheet9.2!G2425,0)+IF(IncludeDeal4,Spreadsheet9.2!G3427,0)","v":113712.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H421,0)+IF(IncludeDeal1,Spreadsheet9.2!H1423,0)+IF(IncludeDeal2,Spreadsheet9.2!H2425,0)+IF(IncludeDeal4,Spreadsheet9.2!H3427,0)","v":1039670.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I421,0)+IF(IncludeDeal1,Spreadsheet9.2!I1423,0)+IF(IncludeDeal2,Spreadsheet9.2!I2425,0)+IF(IncludeDeal4,Spreadsheet9.2!I3427,0)","v":1582261.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J421,0)+IF(IncludeDeal1,Spreadsheet9.2!J1423,0)+IF(IncludeDeal2,Spreadsheet9.2!J2425,0)+IF(IncludeDeal4,Spreadsheet9.2!J3427,0)","v":655438.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K421,0)+IF(IncludeDeal1,Spreadsheet9.2!K1423,0)+IF(IncludeDeal2,Spreadsheet9.2!K2425,0)+IF(IncludeDeal4,Spreadsheet9.2!K3427,0)","v":1307730.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L421,0)+IF(IncludeDeal1,Spreadsheet9.2!L1423,0)+IF(IncludeDeal2,Spreadsheet9.2!L2425,0)+IF(IncludeDeal4,Spreadsheet9.2!L3427,0)","v":424888.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M421,0)+IF(IncludeDeal1,Spreadsheet9.2!M1423,0)+IF(IncludeDeal2,Spreadsheet9.2!M2425,0)+IF(IncludeDeal4,Spreadsheet9.2!M3427,0)","v":2476216.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N421,0)+IF(IncludeDeal1,Spreadsheet9.2!N1423,0)+IF(IncludeDeal2,Spreadsheet9.2!N2425,0)+IF(IncludeDeal4,Spreadsheet9.2!N3427,0)","v":2590898.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O421,0)+IF(IncludeDeal1,Spreadsheet9.2!O1423,0)+IF(IncludeDeal2,Spreadsheet9.2!O2425,0)+IF(IncludeDeal4,Spreadsheet9.2!O3427,0)","v":3302598.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P421,0)+IF(IncludeDeal1,Spreadsheet9.2!P1423,0)+IF(IncludeDeal2,Spreadsheet9.2!P2425,0)+IF(IncludeDeal4,Spreadsheet9.2!P3427,0)","v":2377541.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q421,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1423,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2425,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3427,0)","v":2115913.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R421,0)+IF(IncludeDeal1,Spreadsheet9.2!R1423,0)+IF(IncludeDeal2,Spreadsheet9.2!R2425,0)+IF(IncludeDeal4,Spreadsheet9.2!R3427,0)","v":1253111.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S421,0)+IF(IncludeDeal1,Spreadsheet9.2!S1423,0)+IF(IncludeDeal2,Spreadsheet9.2!S2425,0)+IF(IncludeDeal4,Spreadsheet9.2!S3427,0)","v":2224998.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T421,0)+IF(IncludeDeal1,Spreadsheet9.2!T1423,0)+IF(IncludeDeal2,Spreadsheet9.2!T2425,0)+IF(IncludeDeal4,Spreadsheet9.2!T3427,0)","v":1173136.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U421,0)+IF(IncludeDeal1,Spreadsheet9.2!U1423,0)+IF(IncludeDeal2,Spreadsheet9.2!U2425,0)+IF(IncludeDeal4,Spreadsheet9.2!U3427,0)","v":1335220.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V421,0)+IF(IncludeDeal1,Spreadsheet9.2!V1423,0)+IF(IncludeDeal2,Spreadsheet9.2!V2425,0)+IF(IncludeDeal4,Spreadsheet9.2!V3427,0)","v":3224555.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W421,0)+IF(IncludeDeal1,Spreadsheet9.2!W1423,0)+IF(IncludeDeal2,Spreadsheet9.2!W2425,0)+IF(IncludeDeal4,Spreadsheet9.2!W3427,0)","v":2099528.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X421,0)+IF(IncludeDeal1,Spreadsheet9.2!X1423,0)+IF(IncludeDeal2,Spreadsheet9.2!X2425,0)+IF(IncludeDeal4,Spreadsheet9.2!X3427,0)","v":1113822.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y421,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1423,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2425,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3427,0)","v":2861239.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z421,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1423,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2425,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3427,0)","v":2149444.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA421,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3427,0)","v":1307500.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB421,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3427,0)","v":322654.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC421,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3427,0)","v":120169.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD421,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3427,0)","v":1165833.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE421,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3427,0)","v":950799.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF421,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3427,0)","v":1157983.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG421,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3427,0)","v":2166211},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH421,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3427,0)","v":1906686.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI421,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3427,0)","v":1817825},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ421,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3427,0)","v":2029994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK421,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3427,0)","v":1638691.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL421,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3427,0)","v":1155087.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM421,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3427,0)","v":674000.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN421,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3427,0)","v":516482.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO421,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3427,0)","v":-289898.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP421,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3427,0)","v":-182151.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ421,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3427,0)","v":-769355.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR421,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3427,0)","v":-960864.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS421,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3427,0)","v":-911593.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT421,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3427,0)","v":-499932.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU421,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3427,0)","v":-400476.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV421,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3427,0)","v":-278611.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW421,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3427,0)","v":188598.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX421,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3427,0)","v":-2850.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY421,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3427,0)","v":263196.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ421,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1423,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2425,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3427,0)","v":263701.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA421,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3427,0)","v":165342.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB421,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3427,0)","v":87709.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC421,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3427,0)","v":238030.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD421,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3427,0)","v":211215.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE421,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3427,0)","v":133024.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF421,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3427,0)","v":32355.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG421,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3427,0)","v":-74304.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH421,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3427,0)","v":-149495.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI421,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3427,0)","v":-69552},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ421,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3427,0)","v":-73048.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK421,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3427,0)","v":-76777.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL421,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3427,0)","v":-80200.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM421,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3427,0)","v":-85147.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN421,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3427,0)","v":-87534.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO421,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1423,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2425,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3427,0)","v":-89931.7}]
[null,"Simulation 390",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C424,0)+IF(IncludeDeal1,Spreadsheet9.2!C1426,0)+IF(IncludeDeal2,Spreadsheet9.2!C2428,0)+IF(IncludeDeal4,Spreadsheet9.2!C3430,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E424,0)+IF(IncludeDeal1,Spreadsheet9.2!E1426,0)+IF(IncludeDeal2,Spreadsheet9.2!E2428,0)+IF(IncludeDeal4,Spreadsheet9.2!E3430,0)","v":256212.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F424,0)+IF(IncludeDeal1,Spreadsheet9.2!F1426,0)+IF(IncludeDeal2,Spreadsheet9.2!F2428,0)+IF(IncludeDeal4,Spreadsheet9.2!F3430,0)","v":524071.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G424,0)+IF(IncludeDeal1,Spreadsheet9.2!G1426,0)+IF(IncludeDeal2,Spreadsheet9.2!G2428,0)+IF(IncludeDeal4,Spreadsheet9.2!G3430,0)","v":128282.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H424,0)+IF(IncludeDeal1,Spreadsheet9.2!H1426,0)+IF(IncludeDeal2,Spreadsheet9.2!H2428,0)+IF(IncludeDeal4,Spreadsheet9.2!H3430,0)","v":-161432.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I424,0)+IF(IncludeDeal1,Spreadsheet9.2!I1426,0)+IF(IncludeDeal2,Spreadsheet9.2!I2428,0)+IF(IncludeDeal4,Spreadsheet9.2!I3430,0)","v":1074241.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J424,0)+IF(IncludeDeal1,Spreadsheet9.2!J1426,0)+IF(IncludeDeal2,Spreadsheet9.2!J2428,0)+IF(IncludeDeal4,Spreadsheet9.2!J3430,0)","v":885234.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K424,0)+IF(IncludeDeal1,Spreadsheet9.2!K1426,0)+IF(IncludeDeal2,Spreadsheet9.2!K2428,0)+IF(IncludeDeal4,Spreadsheet9.2!K3430,0)","v":351083.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L424,0)+IF(IncludeDeal1,Spreadsheet9.2!L1426,0)+IF(IncludeDeal2,Spreadsheet9.2!L2428,0)+IF(IncludeDeal4,Spreadsheet9.2!L3430,0)","v":-594970.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M424,0)+IF(IncludeDeal1,Spreadsheet9.2!M1426,0)+IF(IncludeDeal2,Spreadsheet9.2!M2428,0)+IF(IncludeDeal4,Spreadsheet9.2!M3430,0)","v":-2142021.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N424,0)+IF(IncludeDeal1,Spreadsheet9.2!N1426,0)+IF(IncludeDeal2,Spreadsheet9.2!N2428,0)+IF(IncludeDeal4,Spreadsheet9.2!N3430,0)","v":-2786832.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O424,0)+IF(IncludeDeal1,Spreadsheet9.2!O1426,0)+IF(IncludeDeal2,Spreadsheet9.2!O2428,0)+IF(IncludeDeal4,Spreadsheet9.2!O3430,0)","v":-2612568.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P424,0)+IF(IncludeDeal1,Spreadsheet9.2!P1426,0)+IF(IncludeDeal2,Spreadsheet9.2!P2428,0)+IF(IncludeDeal4,Spreadsheet9.2!P3430,0)","v":-2967891.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q424,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1426,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2428,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3430,0)","v":-3234220.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R424,0)+IF(IncludeDeal1,Spreadsheet9.2!R1426,0)+IF(IncludeDeal2,Spreadsheet9.2!R2428,0)+IF(IncludeDeal4,Spreadsheet9.2!R3430,0)","v":-2821459},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S424,0)+IF(IncludeDeal1,Spreadsheet9.2!S1426,0)+IF(IncludeDeal2,Spreadsheet9.2!S2428,0)+IF(IncludeDeal4,Spreadsheet9.2!S3430,0)","v":-2876926.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T424,0)+IF(IncludeDeal1,Spreadsheet9.2!T1426,0)+IF(IncludeDeal2,Spreadsheet9.2!T2428,0)+IF(IncludeDeal4,Spreadsheet9.2!T3430,0)","v":-2843921.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U424,0)+IF(IncludeDeal1,Spreadsheet9.2!U1426,0)+IF(IncludeDeal2,Spreadsheet9.2!U2428,0)+IF(IncludeDeal4,Spreadsheet9.2!U3430,0)","v":-2993418.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V424,0)+IF(IncludeDeal1,Spreadsheet9.2!V1426,0)+IF(IncludeDeal2,Spreadsheet9.2!V2428,0)+IF(IncludeDeal4,Spreadsheet9.2!V3430,0)","v":-3182818.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W424,0)+IF(IncludeDeal1,Spreadsheet9.2!W1426,0)+IF(IncludeDeal2,Spreadsheet9.2!W2428,0)+IF(IncludeDeal4,Spreadsheet9.2!W3430,0)","v":-2839970.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X424,0)+IF(IncludeDeal1,Spreadsheet9.2!X1426,0)+IF(IncludeDeal2,Spreadsheet9.2!X2428,0)+IF(IncludeDeal4,Spreadsheet9.2!X3430,0)","v":-2765536.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y424,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1426,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2428,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3430,0)","v":-2970559.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z424,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1426,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2428,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3430,0)","v":-3127339.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA424,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3430,0)","v":-3001793.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB424,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3430,0)","v":-2841325.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC424,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3430,0)","v":-2953104.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD424,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3430,0)","v":-2977296.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE424,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3430,0)","v":-2703972.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF424,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3430,0)","v":-2261280.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG424,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3430,0)","v":-2056280.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH424,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3430,0)","v":-2171183.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI424,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3430,0)","v":-2126419},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ424,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3430,0)","v":-1798704.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK424,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3430,0)","v":-1726508.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL424,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3430,0)","v":-1280047.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM424,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3430,0)","v":-1123732.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN424,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3430,0)","v":-1230070.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO424,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3430,0)","v":-1390753.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP424,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3430,0)","v":-1355115.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ424,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3430,0)","v":-864867},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR424,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3430,0)","v":-873987.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS424,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3430,0)","v":-708229},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT424,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3430,0)","v":-602658.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU424,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3430,0)","v":-493608.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV424,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3430,0)","v":-87260.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW424,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3430,0)","v":-36990.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX424,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3430,0)","v":-92345.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY424,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3430,0)","v":30492.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ424,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1426,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2428,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3430,0)","v":123409.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA424,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3430,0)","v":212414.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB424,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3430,0)","v":215308},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC424,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3430,0)","v":273335.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD424,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3430,0)","v":173733.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE424,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3430,0)","v":47636.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF424,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3430,0)","v":-61196.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG424,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3430,0)","v":-179877.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH424,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3430,0)","v":-263969.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI424,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3430,0)","v":-104289.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ424,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3430,0)","v":-109011.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK424,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3430,0)","v":-117865.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL424,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3430,0)","v":-124057.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM424,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3430,0)","v":-127068.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN424,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3430,0)","v":-129773.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO424,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1426,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2428,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3430,0)","v":-133062.39999999999}]
[null,"Simulation 393",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C427,0)+IF(IncludeDeal1,Spreadsheet9.2!C1429,0)+IF(IncludeDeal2,Spreadsheet9.2!C2431,0)+IF(IncludeDeal4,Spreadsheet9.2!C3433,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E427,0)+IF(IncludeDeal1,Spreadsheet9.2!E1429,0)+IF(IncludeDeal2,Spreadsheet9.2!E2431,0)+IF(IncludeDeal4,Spreadsheet9.2!E3433,0)","v":514342.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F427,0)+IF(IncludeDeal1,Spreadsheet9.2!F1429,0)+IF(IncludeDeal2,Spreadsheet9.2!F2431,0)+IF(IncludeDeal4,Spreadsheet9.2!F3433,0)","v":-111988.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G427,0)+IF(IncludeDeal1,Spreadsheet9.2!G1429,0)+IF(IncludeDeal2,Spreadsheet9.2!G2431,0)+IF(IncludeDeal4,Spreadsheet9.2!G3433,0)","v":-727517.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H427,0)+IF(IncludeDeal1,Spreadsheet9.2!H1429,0)+IF(IncludeDeal2,Spreadsheet9.2!H2431,0)+IF(IncludeDeal4,Spreadsheet9.2!H3433,0)","v":-566953.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I427,0)+IF(IncludeDeal1,Spreadsheet9.2!I1429,0)+IF(IncludeDeal2,Spreadsheet9.2!I2431,0)+IF(IncludeDeal4,Spreadsheet9.2!I3433,0)","v":-1490648.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J427,0)+IF(IncludeDeal1,Spreadsheet9.2!J1429,0)+IF(IncludeDeal2,Spreadsheet9.2!J2431,0)+IF(IncludeDeal4,Spreadsheet9.2!J3433,0)","v":-434353.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K427,0)+IF(IncludeDeal1,Spreadsheet9.2!K1429,0)+IF(IncludeDeal2,Spreadsheet9.2!K2431,0)+IF(IncludeDeal4,Spreadsheet9.2!K3433,0)","v":-592448.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L427,0)+IF(IncludeDeal1,Spreadsheet9.2!L1429,0)+IF(IncludeDeal2,Spreadsheet9.2!L2431,0)+IF(IncludeDeal4,Spreadsheet9.2!L3433,0)","v":-780627},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M427,0)+IF(IncludeDeal1,Spreadsheet9.2!M1429,0)+IF(IncludeDeal2,Spreadsheet9.2!M2431,0)+IF(IncludeDeal4,Spreadsheet9.2!M3433,0)","v":-120326.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N427,0)+IF(IncludeDeal1,Spreadsheet9.2!N1429,0)+IF(IncludeDeal2,Spreadsheet9.2!N2431,0)+IF(IncludeDeal4,Spreadsheet9.2!N3433,0)","v":-400464.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O427,0)+IF(IncludeDeal1,Spreadsheet9.2!O1429,0)+IF(IncludeDeal2,Spreadsheet9.2!O2431,0)+IF(IncludeDeal4,Spreadsheet9.2!O3433,0)","v":-396971.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P427,0)+IF(IncludeDeal1,Spreadsheet9.2!P1429,0)+IF(IncludeDeal2,Spreadsheet9.2!P2431,0)+IF(IncludeDeal4,Spreadsheet9.2!P3433,0)","v":-724456.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q427,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1429,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2431,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3433,0)","v":-411185.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R427,0)+IF(IncludeDeal1,Spreadsheet9.2!R1429,0)+IF(IncludeDeal2,Spreadsheet9.2!R2431,0)+IF(IncludeDeal4,Spreadsheet9.2!R3433,0)","v":-1467125.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S427,0)+IF(IncludeDeal1,Spreadsheet9.2!S1429,0)+IF(IncludeDeal2,Spreadsheet9.2!S2431,0)+IF(IncludeDeal4,Spreadsheet9.2!S3433,0)","v":-859725.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T427,0)+IF(IncludeDeal1,Spreadsheet9.2!T1429,0)+IF(IncludeDeal2,Spreadsheet9.2!T2431,0)+IF(IncludeDeal4,Spreadsheet9.2!T3433,0)","v":-300480.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U427,0)+IF(IncludeDeal1,Spreadsheet9.2!U1429,0)+IF(IncludeDeal2,Spreadsheet9.2!U2431,0)+IF(IncludeDeal4,Spreadsheet9.2!U3433,0)","v":-1437149.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V427,0)+IF(IncludeDeal1,Spreadsheet9.2!V1429,0)+IF(IncludeDeal2,Spreadsheet9.2!V2431,0)+IF(IncludeDeal4,Spreadsheet9.2!V3433,0)","v":158876.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W427,0)+IF(IncludeDeal1,Spreadsheet9.2!W1429,0)+IF(IncludeDeal2,Spreadsheet9.2!W2431,0)+IF(IncludeDeal4,Spreadsheet9.2!W3433,0)","v":562124.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X427,0)+IF(IncludeDeal1,Spreadsheet9.2!X1429,0)+IF(IncludeDeal2,Spreadsheet9.2!X2431,0)+IF(IncludeDeal4,Spreadsheet9.2!X3433,0)","v":260193.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y427,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1429,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2431,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3433,0)","v":899692.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z427,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1429,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2431,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3433,0)","v":155407.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA427,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3433,0)","v":25318.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB427,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3433,0)","v":-596392.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC427,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3433,0)","v":-1344020.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD427,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3433,0)","v":-2028903.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE427,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3433,0)","v":-1857862.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF427,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3433,0)","v":-1435577.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG427,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3433,0)","v":-1033906.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH427,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3433,0)","v":-1544693},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI427,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3433,0)","v":-1337550.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ427,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3433,0)","v":-1794983},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK427,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3433,0)","v":-1598681.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL427,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3433,0)","v":-1613718.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM427,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3433,0)","v":-2050558.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN427,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3433,0)","v":-2361969.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO427,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3433,0)","v":-2308246.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP427,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3433,0)","v":-2284789.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ427,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3433,0)","v":-1759104.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR427,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3433,0)","v":-1728873.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS427,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3433,0)","v":-1415231.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT427,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3433,0)","v":-1119910.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU427,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3433,0)","v":-907587.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV427,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3433,0)","v":-729113.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW427,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3433,0)","v":-382201.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX427,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3433,0)","v":-284335},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY427,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3433,0)","v":-355865.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ427,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1429,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2431,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3433,0)","v":-458731.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA427,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3433,0)","v":-509428.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB427,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3433,0)","v":-581319.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC427,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3433,0)","v":-311001.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD427,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3433,0)","v":-379317.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE427,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3433,0)","v":-424725.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF427,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3433,0)","v":-515523.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG427,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3433,0)","v":-593354},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH427,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3433,0)","v":-661085.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI427,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3433,0)","v":-348355.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ427,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3433,0)","v":-352747.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK427,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3433,0)","v":-356812.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL427,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3433,0)","v":-361205},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM427,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3433,0)","v":-366366.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN427,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3433,0)","v":-369202.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO427,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1429,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2431,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3433,0)","v":-370696.4}]
[null,"Simulation 396",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C430,0)+IF(IncludeDeal1,Spreadsheet9.2!C1432,0)+IF(IncludeDeal2,Spreadsheet9.2!C2434,0)+IF(IncludeDeal4,Spreadsheet9.2!C3436,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E430,0)+IF(IncludeDeal1,Spreadsheet9.2!E1432,0)+IF(IncludeDeal2,Spreadsheet9.2!E2434,0)+IF(IncludeDeal4,Spreadsheet9.2!E3436,0)","v":-671668},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F430,0)+IF(IncludeDeal1,Spreadsheet9.2!F1432,0)+IF(IncludeDeal2,Spreadsheet9.2!F2434,0)+IF(IncludeDeal4,Spreadsheet9.2!F3436,0)","v":194687.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G430,0)+IF(IncludeDeal1,Spreadsheet9.2!G1432,0)+IF(IncludeDeal2,Spreadsheet9.2!G2434,0)+IF(IncludeDeal4,Spreadsheet9.2!G3436,0)","v":-284756.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H430,0)+IF(IncludeDeal1,Spreadsheet9.2!H1432,0)+IF(IncludeDeal2,Spreadsheet9.2!H2434,0)+IF(IncludeDeal4,Spreadsheet9.2!H3436,0)","v":-40627.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I430,0)+IF(IncludeDeal1,Spreadsheet9.2!I1432,0)+IF(IncludeDeal2,Spreadsheet9.2!I2434,0)+IF(IncludeDeal4,Spreadsheet9.2!I3436,0)","v":899393.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J430,0)+IF(IncludeDeal1,Spreadsheet9.2!J1432,0)+IF(IncludeDeal2,Spreadsheet9.2!J2434,0)+IF(IncludeDeal4,Spreadsheet9.2!J3436,0)","v":929638.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K430,0)+IF(IncludeDeal1,Spreadsheet9.2!K1432,0)+IF(IncludeDeal2,Spreadsheet9.2!K2434,0)+IF(IncludeDeal4,Spreadsheet9.2!K3436,0)","v":2740099.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L430,0)+IF(IncludeDeal1,Spreadsheet9.2!L1432,0)+IF(IncludeDeal2,Spreadsheet9.2!L2434,0)+IF(IncludeDeal4,Spreadsheet9.2!L3436,0)","v":3353578.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M430,0)+IF(IncludeDeal1,Spreadsheet9.2!M1432,0)+IF(IncludeDeal2,Spreadsheet9.2!M2434,0)+IF(IncludeDeal4,Spreadsheet9.2!M3436,0)","v":2941757.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N430,0)+IF(IncludeDeal1,Spreadsheet9.2!N1432,0)+IF(IncludeDeal2,Spreadsheet9.2!N2434,0)+IF(IncludeDeal4,Spreadsheet9.2!N3436,0)","v":2988671.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O430,0)+IF(IncludeDeal1,Spreadsheet9.2!O1432,0)+IF(IncludeDeal2,Spreadsheet9.2!O2434,0)+IF(IncludeDeal4,Spreadsheet9.2!O3436,0)","v":4990481.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P430,0)+IF(IncludeDeal1,Spreadsheet9.2!P1432,0)+IF(IncludeDeal2,Spreadsheet9.2!P2434,0)+IF(IncludeDeal4,Spreadsheet9.2!P3436,0)","v":4819368},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q430,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1432,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2434,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3436,0)","v":4388349.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R430,0)+IF(IncludeDeal1,Spreadsheet9.2!R1432,0)+IF(IncludeDeal2,Spreadsheet9.2!R2434,0)+IF(IncludeDeal4,Spreadsheet9.2!R3436,0)","v":4254613.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S430,0)+IF(IncludeDeal1,Spreadsheet9.2!S1432,0)+IF(IncludeDeal2,Spreadsheet9.2!S2434,0)+IF(IncludeDeal4,Spreadsheet9.2!S3436,0)","v":5062239.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T430,0)+IF(IncludeDeal1,Spreadsheet9.2!T1432,0)+IF(IncludeDeal2,Spreadsheet9.2!T2434,0)+IF(IncludeDeal4,Spreadsheet9.2!T3436,0)","v":5771319.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U430,0)+IF(IncludeDeal1,Spreadsheet9.2!U1432,0)+IF(IncludeDeal2,Spreadsheet9.2!U2434,0)+IF(IncludeDeal4,Spreadsheet9.2!U3436,0)","v":4576665.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V430,0)+IF(IncludeDeal1,Spreadsheet9.2!V1432,0)+IF(IncludeDeal2,Spreadsheet9.2!V2434,0)+IF(IncludeDeal4,Spreadsheet9.2!V3436,0)","v":4533971.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W430,0)+IF(IncludeDeal1,Spreadsheet9.2!W1432,0)+IF(IncludeDeal2,Spreadsheet9.2!W2434,0)+IF(IncludeDeal4,Spreadsheet9.2!W3436,0)","v":5990246},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X430,0)+IF(IncludeDeal1,Spreadsheet9.2!X1432,0)+IF(IncludeDeal2,Spreadsheet9.2!X2434,0)+IF(IncludeDeal4,Spreadsheet9.2!X3436,0)","v":5902461.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y430,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1432,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2434,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3436,0)","v":5014733.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z430,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1432,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2434,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3436,0)","v":6221586.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA430,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3436,0)","v":4780347.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB430,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3436,0)","v":3341791.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC430,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3436,0)","v":4050421.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD430,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3436,0)","v":2369895.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE430,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3436,0)","v":3153445.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF430,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3436,0)","v":1306088.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG430,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3436,0)","v":2514854.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH430,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3436,0)","v":2166132.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI430,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3436,0)","v":1937131},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ430,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3436,0)","v":2405413.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK430,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3436,0)","v":2973138.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL430,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3436,0)","v":2995887.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM430,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3436,0)","v":3393116.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN430,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3436,0)","v":3393588.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO430,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3436,0)","v":3317103.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP430,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3436,0)","v":3603914.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ430,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3436,0)","v":5286751.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR430,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3436,0)","v":4971820.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS430,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3436,0)","v":4444231.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT430,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3436,0)","v":3915789.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU430,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3436,0)","v":2970747.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV430,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3436,0)","v":2633217.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW430,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3436,0)","v":2239458.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX430,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3436,0)","v":2070712},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY430,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3436,0)","v":1349134.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ430,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1432,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2434,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3436,0)","v":804437.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA430,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3436,0)","v":620204},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB430,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3436,0)","v":359627.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC430,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3436,0)","v":428558.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD430,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3436,0)","v":293223},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE430,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3436,0)","v":186021.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF430,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3436,0)","v":87631.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG430,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3436,0)","v":16190},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH430,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3436,0)","v":-112651.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI430,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3436,0)","v":-53357.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ430,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3436,0)","v":-59509.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK430,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3436,0)","v":-61569.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL430,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3436,0)","v":-64990},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM430,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3436,0)","v":-66755.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN430,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3436,0)","v":-69599.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO430,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1432,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2434,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3436,0)","v":-71408}]
[null,"Simulation 397",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C431,0)+IF(IncludeDeal1,Spreadsheet9.2!C1433,0)+IF(IncludeDeal2,Spreadsheet9.2!C2435,0)+IF(IncludeDeal4,Spreadsheet9.2!C3437,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E431,0)+IF(IncludeDeal1,Spreadsheet9.2!E1433,0)+IF(IncludeDeal2,Spreadsheet9.2!E2435,0)+IF(IncludeDeal4,Spreadsheet9.2!E3437,0)","v":-368178.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F431,0)+IF(IncludeDeal1,Spreadsheet9.2!F1433,0)+IF(IncludeDeal2,Spreadsheet9.2!F2435,0)+IF(IncludeDeal4,Spreadsheet9.2!F3437,0)","v":-407922.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G431,0)+IF(IncludeDeal1,Spreadsheet9.2!G1433,0)+IF(IncludeDeal2,Spreadsheet9.2!G2435,0)+IF(IncludeDeal4,Spreadsheet9.2!G3437,0)","v":-885590.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H431,0)+IF(IncludeDeal1,Spreadsheet9.2!H1433,0)+IF(IncludeDeal2,Spreadsheet9.2!H2435,0)+IF(IncludeDeal4,Spreadsheet9.2!H3437,0)","v":-1661736.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I431,0)+IF(IncludeDeal1,Spreadsheet9.2!I1433,0)+IF(IncludeDeal2,Spreadsheet9.2!I2435,0)+IF(IncludeDeal4,Spreadsheet9.2!I3437,0)","v":-1935398.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J431,0)+IF(IncludeDeal1,Spreadsheet9.2!J1433,0)+IF(IncludeDeal2,Spreadsheet9.2!J2435,0)+IF(IncludeDeal4,Spreadsheet9.2!J3437,0)","v":-2114133.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K431,0)+IF(IncludeDeal1,Spreadsheet9.2!K1433,0)+IF(IncludeDeal2,Spreadsheet9.2!K2435,0)+IF(IncludeDeal4,Spreadsheet9.2!K3437,0)","v":-1942997.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L431,0)+IF(IncludeDeal1,Spreadsheet9.2!L1433,0)+IF(IncludeDeal2,Spreadsheet9.2!L2435,0)+IF(IncludeDeal4,Spreadsheet9.2!L3437,0)","v":-1813386.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M431,0)+IF(IncludeDeal1,Spreadsheet9.2!M1433,0)+IF(IncludeDeal2,Spreadsheet9.2!M2435,0)+IF(IncludeDeal4,Spreadsheet9.2!M3437,0)","v":-1892682.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N431,0)+IF(IncludeDeal1,Spreadsheet9.2!N1433,0)+IF(IncludeDeal2,Spreadsheet9.2!N2435,0)+IF(IncludeDeal4,Spreadsheet9.2!N3437,0)","v":-2015198.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O431,0)+IF(IncludeDeal1,Spreadsheet9.2!O1433,0)+IF(IncludeDeal2,Spreadsheet9.2!O2435,0)+IF(IncludeDeal4,Spreadsheet9.2!O3437,0)","v":-2077379.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P431,0)+IF(IncludeDeal1,Spreadsheet9.2!P1433,0)+IF(IncludeDeal2,Spreadsheet9.2!P2435,0)+IF(IncludeDeal4,Spreadsheet9.2!P3437,0)","v":-1983147.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q431,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1433,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2435,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3437,0)","v":-1399789.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R431,0)+IF(IncludeDeal1,Spreadsheet9.2!R1433,0)+IF(IncludeDeal2,Spreadsheet9.2!R2435,0)+IF(IncludeDeal4,Spreadsheet9.2!R3437,0)","v":-1254585.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S431,0)+IF(IncludeDeal1,Spreadsheet9.2!S1433,0)+IF(IncludeDeal2,Spreadsheet9.2!S2435,0)+IF(IncludeDeal4,Spreadsheet9.2!S3437,0)","v":-851947.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T431,0)+IF(IncludeDeal1,Spreadsheet9.2!T1433,0)+IF(IncludeDeal2,Spreadsheet9.2!T2435,0)+IF(IncludeDeal4,Spreadsheet9.2!T3437,0)","v":160197.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U431,0)+IF(IncludeDeal1,Spreadsheet9.2!U1433,0)+IF(IncludeDeal2,Spreadsheet9.2!U2435,0)+IF(IncludeDeal4,Spreadsheet9.2!U3437,0)","v":156018.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V431,0)+IF(IncludeDeal1,Spreadsheet9.2!V1433,0)+IF(IncludeDeal2,Spreadsheet9.2!V2435,0)+IF(IncludeDeal4,Spreadsheet9.2!V3437,0)","v":-188596.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W431,0)+IF(IncludeDeal1,Spreadsheet9.2!W1433,0)+IF(IncludeDeal2,Spreadsheet9.2!W2435,0)+IF(IncludeDeal4,Spreadsheet9.2!W3437,0)","v":-750488.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X431,0)+IF(IncludeDeal1,Spreadsheet9.2!X1433,0)+IF(IncludeDeal2,Spreadsheet9.2!X2435,0)+IF(IncludeDeal4,Spreadsheet9.2!X3437,0)","v":177357.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y431,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1433,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2435,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3437,0)","v":-380231.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z431,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1433,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2435,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3437,0)","v":-1221846.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA431,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3437,0)","v":-907221.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB431,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3437,0)","v":-554537.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC431,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3437,0)","v":-742441.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD431,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3437,0)","v":-284538.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE431,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3437,0)","v":-222140.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF431,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3437,0)","v":358292.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG431,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3437,0)","v":-462117.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH431,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3437,0)","v":-1116496.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI431,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3437,0)","v":-1489545.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ431,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3437,0)","v":-1022214.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK431,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3437,0)","v":-1371735},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL431,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3437,0)","v":-1483199.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM431,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3437,0)","v":-1508245.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN431,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3437,0)","v":-1500904.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO431,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3437,0)","v":-1447158.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP431,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3437,0)","v":-1098482.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ431,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3437,0)","v":-1014726.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR431,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3437,0)","v":-666170.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS431,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3437,0)","v":-742308.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT431,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3437,0)","v":-544047.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU431,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3437,0)","v":-447461.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV431,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3437,0)","v":-357139.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW431,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3437,0)","v":-5538.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX431,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3437,0)","v":346210.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY431,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3437,0)","v":508120.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ431,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1433,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2435,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3437,0)","v":503550.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA431,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3437,0)","v":469003.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB431,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3437,0)","v":298968.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC431,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3437,0)","v":311565.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD431,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3437,0)","v":265536.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE431,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3437,0)","v":229411.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF431,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3437,0)","v":179048.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG431,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3437,0)","v":158925.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH431,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3437,0)","v":83477.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI431,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3437,0)","v":7184},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ431,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3437,0)","v":6717.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK431,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3437,0)","v":6288.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL431,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3437,0)","v":4384.3999999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM431,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3437,0)","v":2621.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN431,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3437,0)","v":-1273.0999999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO431,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1433,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2435,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3437,0)","v":-4783}]
[null,"Simulation 400",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C434,0)+IF(IncludeDeal1,Spreadsheet9.2!C1436,0)+IF(IncludeDeal2,Spreadsheet9.2!C2438,0)+IF(IncludeDeal4,Spreadsheet9.2!C3440,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E434,0)+IF(IncludeDeal1,Spreadsheet9.2!E1436,0)+IF(IncludeDeal2,Spreadsheet9.2!E2438,0)+IF(IncludeDeal4,Spreadsheet9.2!E3440,0)","v":220262.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F434,0)+IF(IncludeDeal1,Spreadsheet9.2!F1436,0)+IF(IncludeDeal2,Spreadsheet9.2!F2438,0)+IF(IncludeDeal4,Spreadsheet9.2!F3440,0)","v":774660.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G434,0)+IF(IncludeDeal1,Spreadsheet9.2!G1436,0)+IF(IncludeDeal2,Spreadsheet9.2!G2438,0)+IF(IncludeDeal4,Spreadsheet9.2!G3440,0)","v":544507.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H434,0)+IF(IncludeDeal1,Spreadsheet9.2!H1436,0)+IF(IncludeDeal2,Spreadsheet9.2!H2438,0)+IF(IncludeDeal4,Spreadsheet9.2!H3440,0)","v":131469.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I434,0)+IF(IncludeDeal1,Spreadsheet9.2!I1436,0)+IF(IncludeDeal2,Spreadsheet9.2!I2438,0)+IF(IncludeDeal4,Spreadsheet9.2!I3440,0)","v":1644668.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J434,0)+IF(IncludeDeal1,Spreadsheet9.2!J1436,0)+IF(IncludeDeal2,Spreadsheet9.2!J2438,0)+IF(IncludeDeal4,Spreadsheet9.2!J3440,0)","v":-74099.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K434,0)+IF(IncludeDeal1,Spreadsheet9.2!K1436,0)+IF(IncludeDeal2,Spreadsheet9.2!K2438,0)+IF(IncludeDeal4,Spreadsheet9.2!K3440,0)","v":-1358595.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L434,0)+IF(IncludeDeal1,Spreadsheet9.2!L1436,0)+IF(IncludeDeal2,Spreadsheet9.2!L2438,0)+IF(IncludeDeal4,Spreadsheet9.2!L3440,0)","v":-1612322.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M434,0)+IF(IncludeDeal1,Spreadsheet9.2!M1436,0)+IF(IncludeDeal2,Spreadsheet9.2!M2438,0)+IF(IncludeDeal4,Spreadsheet9.2!M3440,0)","v":-1768717.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N434,0)+IF(IncludeDeal1,Spreadsheet9.2!N1436,0)+IF(IncludeDeal2,Spreadsheet9.2!N2438,0)+IF(IncludeDeal4,Spreadsheet9.2!N3440,0)","v":-2259062.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O434,0)+IF(IncludeDeal1,Spreadsheet9.2!O1436,0)+IF(IncludeDeal2,Spreadsheet9.2!O2438,0)+IF(IncludeDeal4,Spreadsheet9.2!O3440,0)","v":-2770719.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P434,0)+IF(IncludeDeal1,Spreadsheet9.2!P1436,0)+IF(IncludeDeal2,Spreadsheet9.2!P2438,0)+IF(IncludeDeal4,Spreadsheet9.2!P3440,0)","v":-2841286.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q434,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1436,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2438,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3440,0)","v":-2964294.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R434,0)+IF(IncludeDeal1,Spreadsheet9.2!R1436,0)+IF(IncludeDeal2,Spreadsheet9.2!R2438,0)+IF(IncludeDeal4,Spreadsheet9.2!R3440,0)","v":-2996793.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S434,0)+IF(IncludeDeal1,Spreadsheet9.2!S1436,0)+IF(IncludeDeal2,Spreadsheet9.2!S2438,0)+IF(IncludeDeal4,Spreadsheet9.2!S3440,0)","v":-2895325},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T434,0)+IF(IncludeDeal1,Spreadsheet9.2!T1436,0)+IF(IncludeDeal2,Spreadsheet9.2!T2438,0)+IF(IncludeDeal4,Spreadsheet9.2!T3440,0)","v":-3054807.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U434,0)+IF(IncludeDeal1,Spreadsheet9.2!U1436,0)+IF(IncludeDeal2,Spreadsheet9.2!U2438,0)+IF(IncludeDeal4,Spreadsheet9.2!U3440,0)","v":-2796071.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V434,0)+IF(IncludeDeal1,Spreadsheet9.2!V1436,0)+IF(IncludeDeal2,Spreadsheet9.2!V2438,0)+IF(IncludeDeal4,Spreadsheet9.2!V3440,0)","v":-3246309.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W434,0)+IF(IncludeDeal1,Spreadsheet9.2!W1436,0)+IF(IncludeDeal2,Spreadsheet9.2!W2438,0)+IF(IncludeDeal4,Spreadsheet9.2!W3440,0)","v":-2938084.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X434,0)+IF(IncludeDeal1,Spreadsheet9.2!X1436,0)+IF(IncludeDeal2,Spreadsheet9.2!X2438,0)+IF(IncludeDeal4,Spreadsheet9.2!X3440,0)","v":-3177074.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y434,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1436,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2438,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3440,0)","v":-2773991.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z434,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1436,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2438,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3440,0)","v":-3084506.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA434,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3440,0)","v":-3355648.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB434,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3440,0)","v":-3517697.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC434,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3440,0)","v":-3545688.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD434,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3440,0)","v":-3699640.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE434,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3440,0)","v":-3173821.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF434,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3440,0)","v":-3400075.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG434,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3440,0)","v":-3277421.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH434,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3440,0)","v":-3159250.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI434,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3440,0)","v":-3096083.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ434,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3440,0)","v":-2937230.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK434,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3440,0)","v":-2487477.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL434,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3440,0)","v":-2388963.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM434,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3440,0)","v":-2397782.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN434,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3440,0)","v":-2532882.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO434,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3440,0)","v":-2540443.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP434,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3440,0)","v":-2464194.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ434,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3440,0)","v":-1935011.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR434,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3440,0)","v":-1880964.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS434,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3440,0)","v":-1774077.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT434,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3440,0)","v":-1814301.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU434,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3440,0)","v":-1774961.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV434,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3440,0)","v":-1736050.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW434,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3440,0)","v":-1363802.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX434,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3440,0)","v":-1329529.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY434,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3440,0)","v":-1207477.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ434,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1436,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2438,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3440,0)","v":-1056811.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA434,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3440,0)","v":-978077.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB434,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3440,0)","v":-893808},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC434,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3440,0)","v":-470756.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD434,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3440,0)","v":-539547.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE434,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3440,0)","v":-590562.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF434,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3440,0)","v":-651756.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG434,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3440,0)","v":-732913},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH434,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3440,0)","v":-801705.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI434,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3440,0)","v":-420906.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ434,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3440,0)","v":-424589.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK434,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3440,0)","v":-428407.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL434,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3440,0)","v":-432089.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM434,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3440,0)","v":-435401.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN434,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3440,0)","v":-438804.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO434,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1436,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2438,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3440,0)","v":-440458.7}]
[null,"Simulation 404",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C438,0)+IF(IncludeDeal1,Spreadsheet9.2!C1440,0)+IF(IncludeDeal2,Spreadsheet9.2!C2442,0)+IF(IncludeDeal4,Spreadsheet9.2!C3444,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E438,0)+IF(IncludeDeal1,Spreadsheet9.2!E1440,0)+IF(IncludeDeal2,Spreadsheet9.2!E2442,0)+IF(IncludeDeal4,Spreadsheet9.2!E3444,0)","v":303362.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F438,0)+IF(IncludeDeal1,Spreadsheet9.2!F1440,0)+IF(IncludeDeal2,Spreadsheet9.2!F2442,0)+IF(IncludeDeal4,Spreadsheet9.2!F3444,0)","v":19479.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G438,0)+IF(IncludeDeal1,Spreadsheet9.2!G1440,0)+IF(IncludeDeal2,Spreadsheet9.2!G2442,0)+IF(IncludeDeal4,Spreadsheet9.2!G3444,0)","v":-90962},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H438,0)+IF(IncludeDeal1,Spreadsheet9.2!H1440,0)+IF(IncludeDeal2,Spreadsheet9.2!H2442,0)+IF(IncludeDeal4,Spreadsheet9.2!H3444,0)","v":-186127.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I438,0)+IF(IncludeDeal1,Spreadsheet9.2!I1440,0)+IF(IncludeDeal2,Spreadsheet9.2!I2442,0)+IF(IncludeDeal4,Spreadsheet9.2!I3444,0)","v":781484.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J438,0)+IF(IncludeDeal1,Spreadsheet9.2!J1440,0)+IF(IncludeDeal2,Spreadsheet9.2!J2442,0)+IF(IncludeDeal4,Spreadsheet9.2!J3444,0)","v":299307.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K438,0)+IF(IncludeDeal1,Spreadsheet9.2!K1440,0)+IF(IncludeDeal2,Spreadsheet9.2!K2442,0)+IF(IncludeDeal4,Spreadsheet9.2!K3444,0)","v":851009.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L438,0)+IF(IncludeDeal1,Spreadsheet9.2!L1440,0)+IF(IncludeDeal2,Spreadsheet9.2!L2442,0)+IF(IncludeDeal4,Spreadsheet9.2!L3444,0)","v":2225931.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M438,0)+IF(IncludeDeal1,Spreadsheet9.2!M1440,0)+IF(IncludeDeal2,Spreadsheet9.2!M2442,0)+IF(IncludeDeal4,Spreadsheet9.2!M3444,0)","v":1938674.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N438,0)+IF(IncludeDeal1,Spreadsheet9.2!N1440,0)+IF(IncludeDeal2,Spreadsheet9.2!N2442,0)+IF(IncludeDeal4,Spreadsheet9.2!N3444,0)","v":1616598.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O438,0)+IF(IncludeDeal1,Spreadsheet9.2!O1440,0)+IF(IncludeDeal2,Spreadsheet9.2!O2442,0)+IF(IncludeDeal4,Spreadsheet9.2!O3444,0)","v":1384834.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P438,0)+IF(IncludeDeal1,Spreadsheet9.2!P1440,0)+IF(IncludeDeal2,Spreadsheet9.2!P2442,0)+IF(IncludeDeal4,Spreadsheet9.2!P3444,0)","v":1915520},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q438,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1440,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2442,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3444,0)","v":2355151.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R438,0)+IF(IncludeDeal1,Spreadsheet9.2!R1440,0)+IF(IncludeDeal2,Spreadsheet9.2!R2442,0)+IF(IncludeDeal4,Spreadsheet9.2!R3444,0)","v":1528271.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S438,0)+IF(IncludeDeal1,Spreadsheet9.2!S1440,0)+IF(IncludeDeal2,Spreadsheet9.2!S2442,0)+IF(IncludeDeal4,Spreadsheet9.2!S3444,0)","v":3613070},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T438,0)+IF(IncludeDeal1,Spreadsheet9.2!T1440,0)+IF(IncludeDeal2,Spreadsheet9.2!T2442,0)+IF(IncludeDeal4,Spreadsheet9.2!T3444,0)","v":3258454.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U438,0)+IF(IncludeDeal1,Spreadsheet9.2!U1440,0)+IF(IncludeDeal2,Spreadsheet9.2!U2442,0)+IF(IncludeDeal4,Spreadsheet9.2!U3444,0)","v":2805745.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V438,0)+IF(IncludeDeal1,Spreadsheet9.2!V1440,0)+IF(IncludeDeal2,Spreadsheet9.2!V2442,0)+IF(IncludeDeal4,Spreadsheet9.2!V3444,0)","v":1646812.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W438,0)+IF(IncludeDeal1,Spreadsheet9.2!W1440,0)+IF(IncludeDeal2,Spreadsheet9.2!W2442,0)+IF(IncludeDeal4,Spreadsheet9.2!W3444,0)","v":1748377.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X438,0)+IF(IncludeDeal1,Spreadsheet9.2!X1440,0)+IF(IncludeDeal2,Spreadsheet9.2!X2442,0)+IF(IncludeDeal4,Spreadsheet9.2!X3444,0)","v":1659205.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y438,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1440,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2442,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3444,0)","v":1921154.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z438,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1440,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2442,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3444,0)","v":3205086.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA438,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3444,0)","v":3454975.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB438,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3444,0)","v":4803852.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC438,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3444,0)","v":4325079.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD438,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3444,0)","v":1878709},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE438,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3444,0)","v":2966387.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF438,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3444,0)","v":2362920.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG438,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3444,0)","v":2581503.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH438,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3444,0)","v":3476183.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI438,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3444,0)","v":4302237.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ438,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3444,0)","v":3184818.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK438,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3444,0)","v":2644157.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL438,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3444,0)","v":1160607.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM438,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3444,0)","v":764654.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN438,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3444,0)","v":653133},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO438,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3444,0)","v":758947.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP438,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3444,0)","v":1299773.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ438,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3444,0)","v":1554397},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR438,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3444,0)","v":2027700.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS438,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3444,0)","v":1456815.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT438,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3444,0)","v":1224872.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU438,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3444,0)","v":1472855.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV438,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3444,0)","v":588734.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW438,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3444,0)","v":893041.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX438,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3444,0)","v":373463.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY438,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3444,0)","v":628927.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ438,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1440,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2442,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3444,0)","v":247597.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA438,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3444,0)","v":-395681.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB438,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3444,0)","v":-757900.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC438,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3444,0)","v":-472100.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD438,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3444,0)","v":-564616},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE438,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3444,0)","v":-617480},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF438,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3444,0)","v":-693032.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG438,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3444,0)","v":-773425},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH438,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3444,0)","v":-843824.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI438,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3444,0)","v":-393456.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ438,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3444,0)","v":-396888.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK438,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3444,0)","v":-400217.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL438,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3444,0)","v":-404864.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM438,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3444,0)","v":-408068.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN438,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3444,0)","v":-410834.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO438,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1440,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2442,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3444,0)","v":-412794.6}]
[null,"Simulation 407",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C441,0)+IF(IncludeDeal1,Spreadsheet9.2!C1443,0)+IF(IncludeDeal2,Spreadsheet9.2!C2445,0)+IF(IncludeDeal4,Spreadsheet9.2!C3447,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E441,0)+IF(IncludeDeal1,Spreadsheet9.2!E1443,0)+IF(IncludeDeal2,Spreadsheet9.2!E2445,0)+IF(IncludeDeal4,Spreadsheet9.2!E3447,0)","v":218622.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F441,0)+IF(IncludeDeal1,Spreadsheet9.2!F1443,0)+IF(IncludeDeal2,Spreadsheet9.2!F2445,0)+IF(IncludeDeal4,Spreadsheet9.2!F3447,0)","v":-533634.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G441,0)+IF(IncludeDeal1,Spreadsheet9.2!G1443,0)+IF(IncludeDeal2,Spreadsheet9.2!G2445,0)+IF(IncludeDeal4,Spreadsheet9.2!G3447,0)","v":-1061855.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H441,0)+IF(IncludeDeal1,Spreadsheet9.2!H1443,0)+IF(IncludeDeal2,Spreadsheet9.2!H2445,0)+IF(IncludeDeal4,Spreadsheet9.2!H3447,0)","v":-570005.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I441,0)+IF(IncludeDeal1,Spreadsheet9.2!I1443,0)+IF(IncludeDeal2,Spreadsheet9.2!I2445,0)+IF(IncludeDeal4,Spreadsheet9.2!I3447,0)","v":-1830001.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J441,0)+IF(IncludeDeal1,Spreadsheet9.2!J1443,0)+IF(IncludeDeal2,Spreadsheet9.2!J2445,0)+IF(IncludeDeal4,Spreadsheet9.2!J3447,0)","v":-2186339.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K441,0)+IF(IncludeDeal1,Spreadsheet9.2!K1443,0)+IF(IncludeDeal2,Spreadsheet9.2!K2445,0)+IF(IncludeDeal4,Spreadsheet9.2!K3447,0)","v":-2307009.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L441,0)+IF(IncludeDeal1,Spreadsheet9.2!L1443,0)+IF(IncludeDeal2,Spreadsheet9.2!L2445,0)+IF(IncludeDeal4,Spreadsheet9.2!L3447,0)","v":-2664776.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M441,0)+IF(IncludeDeal1,Spreadsheet9.2!M1443,0)+IF(IncludeDeal2,Spreadsheet9.2!M2445,0)+IF(IncludeDeal4,Spreadsheet9.2!M3447,0)","v":-2436032},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N441,0)+IF(IncludeDeal1,Spreadsheet9.2!N1443,0)+IF(IncludeDeal2,Spreadsheet9.2!N2445,0)+IF(IncludeDeal4,Spreadsheet9.2!N3447,0)","v":-2301712.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O441,0)+IF(IncludeDeal1,Spreadsheet9.2!O1443,0)+IF(IncludeDeal2,Spreadsheet9.2!O2445,0)+IF(IncludeDeal4,Spreadsheet9.2!O3447,0)","v":-2787254.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P441,0)+IF(IncludeDeal1,Spreadsheet9.2!P1443,0)+IF(IncludeDeal2,Spreadsheet9.2!P2445,0)+IF(IncludeDeal4,Spreadsheet9.2!P3447,0)","v":-2606350.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q441,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1443,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2445,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3447,0)","v":-2530269.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R441,0)+IF(IncludeDeal1,Spreadsheet9.2!R1443,0)+IF(IncludeDeal2,Spreadsheet9.2!R2445,0)+IF(IncludeDeal4,Spreadsheet9.2!R3447,0)","v":-1994729.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S441,0)+IF(IncludeDeal1,Spreadsheet9.2!S1443,0)+IF(IncludeDeal2,Spreadsheet9.2!S2445,0)+IF(IncludeDeal4,Spreadsheet9.2!S3447,0)","v":-2313090.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T441,0)+IF(IncludeDeal1,Spreadsheet9.2!T1443,0)+IF(IncludeDeal2,Spreadsheet9.2!T2445,0)+IF(IncludeDeal4,Spreadsheet9.2!T3447,0)","v":-2645398.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U441,0)+IF(IncludeDeal1,Spreadsheet9.2!U1443,0)+IF(IncludeDeal2,Spreadsheet9.2!U2445,0)+IF(IncludeDeal4,Spreadsheet9.2!U3447,0)","v":-3139387.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V441,0)+IF(IncludeDeal1,Spreadsheet9.2!V1443,0)+IF(IncludeDeal2,Spreadsheet9.2!V2445,0)+IF(IncludeDeal4,Spreadsheet9.2!V3447,0)","v":-3386726.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W441,0)+IF(IncludeDeal1,Spreadsheet9.2!W1443,0)+IF(IncludeDeal2,Spreadsheet9.2!W2445,0)+IF(IncludeDeal4,Spreadsheet9.2!W3447,0)","v":-3388107.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X441,0)+IF(IncludeDeal1,Spreadsheet9.2!X1443,0)+IF(IncludeDeal2,Spreadsheet9.2!X2445,0)+IF(IncludeDeal4,Spreadsheet9.2!X3447,0)","v":-3363592.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y441,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1443,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2445,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3447,0)","v":-3520225.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z441,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1443,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2445,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3447,0)","v":-3631928.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA441,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3447,0)","v":-3495431.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB441,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3447,0)","v":-3117155.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC441,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3447,0)","v":-3042939.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD441,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3447,0)","v":-2910911.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE441,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3447,0)","v":-2769040.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF441,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3447,0)","v":-3004728.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG441,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3447,0)","v":-3007294.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH441,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3447,0)","v":-2865715.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI441,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3447,0)","v":-2918957},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ441,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3447,0)","v":-2823655.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK441,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3447,0)","v":-2598951.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL441,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3447,0)","v":-2557706.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM441,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3447,0)","v":-2421990.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN441,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3447,0)","v":-2353206.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO441,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3447,0)","v":-2283323.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP441,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3447,0)","v":-2254213.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ441,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3447,0)","v":-1997465.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR441,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3447,0)","v":-1880057.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS441,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3447,0)","v":-1731898.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT441,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3447,0)","v":-1623659},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU441,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3447,0)","v":-1579157.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV441,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3447,0)","v":-1527983.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW441,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3447,0)","v":-1151883.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX441,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3447,0)","v":-1094498.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY441,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3447,0)","v":-972314.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ441,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1443,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2445,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3447,0)","v":-830298.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA441,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3447,0)","v":-697324.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB441,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3447,0)","v":-676725.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC441,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3447,0)","v":-274890.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD441,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3447,0)","v":-381676.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE441,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3447,0)","v":-492352.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF441,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3447,0)","v":-557317.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG441,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3447,0)","v":-584207.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH441,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3447,0)","v":-645869.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI441,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3447,0)","v":-331341.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ441,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3447,0)","v":-334427.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK441,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3447,0)","v":-337193.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL441,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3447,0)","v":-339011.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM441,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3447,0)","v":-342781.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN441,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3447,0)","v":-346561.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO441,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1443,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2445,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3447,0)","v":-348584.4}]
[null,"Simulation 410",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C444,0)+IF(IncludeDeal1,Spreadsheet9.2!C1446,0)+IF(IncludeDeal2,Spreadsheet9.2!C2448,0)+IF(IncludeDeal4,Spreadsheet9.2!C3450,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E444,0)+IF(IncludeDeal1,Spreadsheet9.2!E1446,0)+IF(IncludeDeal2,Spreadsheet9.2!E2448,0)+IF(IncludeDeal4,Spreadsheet9.2!E3450,0)","v":180956.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F444,0)+IF(IncludeDeal1,Spreadsheet9.2!F1446,0)+IF(IncludeDeal2,Spreadsheet9.2!F2448,0)+IF(IncludeDeal4,Spreadsheet9.2!F3450,0)","v":-97341.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G444,0)+IF(IncludeDeal1,Spreadsheet9.2!G1446,0)+IF(IncludeDeal2,Spreadsheet9.2!G2448,0)+IF(IncludeDeal4,Spreadsheet9.2!G3450,0)","v":25599.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H444,0)+IF(IncludeDeal1,Spreadsheet9.2!H1446,0)+IF(IncludeDeal2,Spreadsheet9.2!H2448,0)+IF(IncludeDeal4,Spreadsheet9.2!H3450,0)","v":139144.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I444,0)+IF(IncludeDeal1,Spreadsheet9.2!I1446,0)+IF(IncludeDeal2,Spreadsheet9.2!I2448,0)+IF(IncludeDeal4,Spreadsheet9.2!I3450,0)","v":441315},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J444,0)+IF(IncludeDeal1,Spreadsheet9.2!J1446,0)+IF(IncludeDeal2,Spreadsheet9.2!J2448,0)+IF(IncludeDeal4,Spreadsheet9.2!J3450,0)","v":736155.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K444,0)+IF(IncludeDeal1,Spreadsheet9.2!K1446,0)+IF(IncludeDeal2,Spreadsheet9.2!K2448,0)+IF(IncludeDeal4,Spreadsheet9.2!K3450,0)","v":950822.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L444,0)+IF(IncludeDeal1,Spreadsheet9.2!L1446,0)+IF(IncludeDeal2,Spreadsheet9.2!L2448,0)+IF(IncludeDeal4,Spreadsheet9.2!L3450,0)","v":302411.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M444,0)+IF(IncludeDeal1,Spreadsheet9.2!M1446,0)+IF(IncludeDeal2,Spreadsheet9.2!M2448,0)+IF(IncludeDeal4,Spreadsheet9.2!M3450,0)","v":-256645.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N444,0)+IF(IncludeDeal1,Spreadsheet9.2!N1446,0)+IF(IncludeDeal2,Spreadsheet9.2!N2448,0)+IF(IncludeDeal4,Spreadsheet9.2!N3450,0)","v":-469711.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O444,0)+IF(IncludeDeal1,Spreadsheet9.2!O1446,0)+IF(IncludeDeal2,Spreadsheet9.2!O2448,0)+IF(IncludeDeal4,Spreadsheet9.2!O3450,0)","v":-1766239.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P444,0)+IF(IncludeDeal1,Spreadsheet9.2!P1446,0)+IF(IncludeDeal2,Spreadsheet9.2!P2448,0)+IF(IncludeDeal4,Spreadsheet9.2!P3450,0)","v":-1894644.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q444,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1446,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2448,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3450,0)","v":-1789576.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R444,0)+IF(IncludeDeal1,Spreadsheet9.2!R1446,0)+IF(IncludeDeal2,Spreadsheet9.2!R2448,0)+IF(IncludeDeal4,Spreadsheet9.2!R3450,0)","v":-2444753.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S444,0)+IF(IncludeDeal1,Spreadsheet9.2!S1446,0)+IF(IncludeDeal2,Spreadsheet9.2!S2448,0)+IF(IncludeDeal4,Spreadsheet9.2!S3450,0)","v":-1602261.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T444,0)+IF(IncludeDeal1,Spreadsheet9.2!T1446,0)+IF(IncludeDeal2,Spreadsheet9.2!T2448,0)+IF(IncludeDeal4,Spreadsheet9.2!T3450,0)","v":-861688.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U444,0)+IF(IncludeDeal1,Spreadsheet9.2!U1446,0)+IF(IncludeDeal2,Spreadsheet9.2!U2448,0)+IF(IncludeDeal4,Spreadsheet9.2!U3450,0)","v":-821683.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V444,0)+IF(IncludeDeal1,Spreadsheet9.2!V1446,0)+IF(IncludeDeal2,Spreadsheet9.2!V2448,0)+IF(IncludeDeal4,Spreadsheet9.2!V3450,0)","v":-1200034.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W444,0)+IF(IncludeDeal1,Spreadsheet9.2!W1446,0)+IF(IncludeDeal2,Spreadsheet9.2!W2448,0)+IF(IncludeDeal4,Spreadsheet9.2!W3450,0)","v":-1832768.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X444,0)+IF(IncludeDeal1,Spreadsheet9.2!X1446,0)+IF(IncludeDeal2,Spreadsheet9.2!X2448,0)+IF(IncludeDeal4,Spreadsheet9.2!X3450,0)","v":-1853083.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y444,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1446,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2448,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3450,0)","v":-1619069.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z444,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1446,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2448,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3450,0)","v":-1745577.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA444,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3450,0)","v":-1060580.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB444,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3450,0)","v":-695227.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC444,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3450,0)","v":-1385049.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD444,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3450,0)","v":-1981073.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE444,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3450,0)","v":-2165555.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF444,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3450,0)","v":-1718937.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG444,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3450,0)","v":-2384272.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH444,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3450,0)","v":-2274841.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI444,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3450,0)","v":-2520029.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ444,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3450,0)","v":-2496115.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK444,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3450,0)","v":-2333588},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL444,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3450,0)","v":-2345490.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM444,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3450,0)","v":-2257523},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN444,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3450,0)","v":-2110764.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO444,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3450,0)","v":-2038305.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP444,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3450,0)","v":-2049149.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ444,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3450,0)","v":-1663346},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR444,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3450,0)","v":-1470380.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS444,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3450,0)","v":-1360901.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT444,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3450,0)","v":-1412069.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU444,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3450,0)","v":-1249341.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV444,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3450,0)","v":-1261596.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW444,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3450,0)","v":-824721.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX444,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3450,0)","v":-647871.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY444,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3450,0)","v":-637356.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ444,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1446,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2448,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3450,0)","v":-493286.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA444,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3450,0)","v":-501297.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB444,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3450,0)","v":-501414.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC444,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3450,0)","v":-247532},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD444,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3450,0)","v":-273999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE444,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3450,0)","v":-363559.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF444,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3450,0)","v":-414824.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG444,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3450,0)","v":-494580.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH444,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3450,0)","v":-547858.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI444,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3450,0)","v":-264515.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ444,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3450,0)","v":-268253.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK444,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3450,0)","v":-271681.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL444,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3450,0)","v":-274592.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM444,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3450,0)","v":-277361.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN444,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3450,0)","v":-280864.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO444,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1446,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2448,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3450,0)","v":-282551.90000000002}]
[null,"Simulation 413",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C447,0)+IF(IncludeDeal1,Spreadsheet9.2!C1449,0)+IF(IncludeDeal2,Spreadsheet9.2!C2451,0)+IF(IncludeDeal4,Spreadsheet9.2!C3453,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E447,0)+IF(IncludeDeal1,Spreadsheet9.2!E1449,0)+IF(IncludeDeal2,Spreadsheet9.2!E2451,0)+IF(IncludeDeal4,Spreadsheet9.2!E3453,0)","v":-35950},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F447,0)+IF(IncludeDeal1,Spreadsheet9.2!F1449,0)+IF(IncludeDeal2,Spreadsheet9.2!F2451,0)+IF(IncludeDeal4,Spreadsheet9.2!F3453,0)","v":-282043.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G447,0)+IF(IncludeDeal1,Spreadsheet9.2!G1449,0)+IF(IncludeDeal2,Spreadsheet9.2!G2451,0)+IF(IncludeDeal4,Spreadsheet9.2!G3453,0)","v":-134500},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H447,0)+IF(IncludeDeal1,Spreadsheet9.2!H1449,0)+IF(IncludeDeal2,Spreadsheet9.2!H2451,0)+IF(IncludeDeal4,Spreadsheet9.2!H3453,0)","v":-428984},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I447,0)+IF(IncludeDeal1,Spreadsheet9.2!I1449,0)+IF(IncludeDeal2,Spreadsheet9.2!I2451,0)+IF(IncludeDeal4,Spreadsheet9.2!I3453,0)","v":-608317.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J447,0)+IF(IncludeDeal1,Spreadsheet9.2!J1449,0)+IF(IncludeDeal2,Spreadsheet9.2!J2451,0)+IF(IncludeDeal4,Spreadsheet9.2!J3453,0)","v":-1880998.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K447,0)+IF(IncludeDeal1,Spreadsheet9.2!K1449,0)+IF(IncludeDeal2,Spreadsheet9.2!K2451,0)+IF(IncludeDeal4,Spreadsheet9.2!K3453,0)","v":-2307014.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L447,0)+IF(IncludeDeal1,Spreadsheet9.2!L1449,0)+IF(IncludeDeal2,Spreadsheet9.2!L2451,0)+IF(IncludeDeal4,Spreadsheet9.2!L3453,0)","v":-2349771.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M447,0)+IF(IncludeDeal1,Spreadsheet9.2!M1449,0)+IF(IncludeDeal2,Spreadsheet9.2!M2451,0)+IF(IncludeDeal4,Spreadsheet9.2!M3453,0)","v":-2432984.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N447,0)+IF(IncludeDeal1,Spreadsheet9.2!N1449,0)+IF(IncludeDeal2,Spreadsheet9.2!N2451,0)+IF(IncludeDeal4,Spreadsheet9.2!N3453,0)","v":-1920365.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O447,0)+IF(IncludeDeal1,Spreadsheet9.2!O1449,0)+IF(IncludeDeal2,Spreadsheet9.2!O2451,0)+IF(IncludeDeal4,Spreadsheet9.2!O3453,0)","v":-957789.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P447,0)+IF(IncludeDeal1,Spreadsheet9.2!P1449,0)+IF(IncludeDeal2,Spreadsheet9.2!P2451,0)+IF(IncludeDeal4,Spreadsheet9.2!P3453,0)","v":-1383518.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q447,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1449,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2451,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3453,0)","v":-1004144.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R447,0)+IF(IncludeDeal1,Spreadsheet9.2!R1449,0)+IF(IncludeDeal2,Spreadsheet9.2!R2451,0)+IF(IncludeDeal4,Spreadsheet9.2!R3453,0)","v":-544089.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S447,0)+IF(IncludeDeal1,Spreadsheet9.2!S1449,0)+IF(IncludeDeal2,Spreadsheet9.2!S2451,0)+IF(IncludeDeal4,Spreadsheet9.2!S3453,0)","v":899463.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T447,0)+IF(IncludeDeal1,Spreadsheet9.2!T1449,0)+IF(IncludeDeal2,Spreadsheet9.2!T2451,0)+IF(IncludeDeal4,Spreadsheet9.2!T3453,0)","v":1911907.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U447,0)+IF(IncludeDeal1,Spreadsheet9.2!U1449,0)+IF(IncludeDeal2,Spreadsheet9.2!U2451,0)+IF(IncludeDeal4,Spreadsheet9.2!U3453,0)","v":764980.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V447,0)+IF(IncludeDeal1,Spreadsheet9.2!V1449,0)+IF(IncludeDeal2,Spreadsheet9.2!V2451,0)+IF(IncludeDeal4,Spreadsheet9.2!V3453,0)","v":1337488.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W447,0)+IF(IncludeDeal1,Spreadsheet9.2!W1449,0)+IF(IncludeDeal2,Spreadsheet9.2!W2451,0)+IF(IncludeDeal4,Spreadsheet9.2!W3453,0)","v":3138726.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X447,0)+IF(IncludeDeal1,Spreadsheet9.2!X1449,0)+IF(IncludeDeal2,Spreadsheet9.2!X2451,0)+IF(IncludeDeal4,Spreadsheet9.2!X3453,0)","v":4672837.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y447,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1449,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2451,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3453,0)","v":4276201.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z447,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1449,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2451,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3453,0)","v":3680517.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA447,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3453,0)","v":3489460.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB447,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3453,0)","v":2748090.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC447,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3453,0)","v":2071815.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD447,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3453,0)","v":1048667.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE447,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3453,0)","v":231905},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF447,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3453,0)","v":-695460.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG447,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3453,0)","v":-189426.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH447,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3453,0)","v":-702127.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI447,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3453,0)","v":-382510},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ447,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3453,0)","v":-165435.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK447,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3453,0)","v":535841.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL447,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3453,0)","v":265929.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM447,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3453,0)","v":-242344.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN447,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3453,0)","v":-470917.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO447,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3453,0)","v":-431684.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP447,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3453,0)","v":-516953.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ447,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3453,0)","v":-856261.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR447,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3453,0)","v":-692436.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS447,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3453,0)","v":-686536},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT447,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3453,0)","v":-522616.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU447,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3453,0)","v":-732134.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV447,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3453,0)","v":-465523.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW447,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3453,0)","v":-110380.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX447,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3453,0)","v":-108685.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY447,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3453,0)","v":-24861.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ447,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1449,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2451,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3453,0)","v":102086.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA447,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3453,0)","v":6509.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB447,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3453,0)","v":-79841.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC447,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3453,0)","v":78601.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD447,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3453,0)","v":-14534.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE447,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3453,0)","v":-103934},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF447,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3453,0)","v":-183629.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG447,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3453,0)","v":-242938.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH447,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3453,0)","v":-368877.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI447,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3453,0)","v":-168858.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ447,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3453,0)","v":-173470.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK447,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3453,0)","v":-177365.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL447,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3453,0)","v":-180823.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM447,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3453,0)","v":-185723.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN447,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3453,0)","v":-188377.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO447,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1449,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2451,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3453,0)","v":-190923.6}]
[null,"Simulation 416",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C450,0)+IF(IncludeDeal1,Spreadsheet9.2!C1452,0)+IF(IncludeDeal2,Spreadsheet9.2!C2454,0)+IF(IncludeDeal4,Spreadsheet9.2!C3456,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E450,0)+IF(IncludeDeal1,Spreadsheet9.2!E1452,0)+IF(IncludeDeal2,Spreadsheet9.2!E2454,0)+IF(IncludeDeal4,Spreadsheet9.2!E3456,0)","v":-804122.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F450,0)+IF(IncludeDeal1,Spreadsheet9.2!F1452,0)+IF(IncludeDeal2,Spreadsheet9.2!F2454,0)+IF(IncludeDeal4,Spreadsheet9.2!F3456,0)","v":-696096.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G450,0)+IF(IncludeDeal1,Spreadsheet9.2!G1452,0)+IF(IncludeDeal2,Spreadsheet9.2!G2454,0)+IF(IncludeDeal4,Spreadsheet9.2!G3456,0)","v":-833832},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H450,0)+IF(IncludeDeal1,Spreadsheet9.2!H1452,0)+IF(IncludeDeal2,Spreadsheet9.2!H2454,0)+IF(IncludeDeal4,Spreadsheet9.2!H3456,0)","v":-1350593.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I450,0)+IF(IncludeDeal1,Spreadsheet9.2!I1452,0)+IF(IncludeDeal2,Spreadsheet9.2!I2454,0)+IF(IncludeDeal4,Spreadsheet9.2!I3456,0)","v":-190616},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J450,0)+IF(IncludeDeal1,Spreadsheet9.2!J1452,0)+IF(IncludeDeal2,Spreadsheet9.2!J2454,0)+IF(IncludeDeal4,Spreadsheet9.2!J3456,0)","v":-800540.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K450,0)+IF(IncludeDeal1,Spreadsheet9.2!K1452,0)+IF(IncludeDeal2,Spreadsheet9.2!K2454,0)+IF(IncludeDeal4,Spreadsheet9.2!K3456,0)","v":18718.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L450,0)+IF(IncludeDeal1,Spreadsheet9.2!L1452,0)+IF(IncludeDeal2,Spreadsheet9.2!L2454,0)+IF(IncludeDeal4,Spreadsheet9.2!L3456,0)","v":643919},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M450,0)+IF(IncludeDeal1,Spreadsheet9.2!M1452,0)+IF(IncludeDeal2,Spreadsheet9.2!M2454,0)+IF(IncludeDeal4,Spreadsheet9.2!M3456,0)","v":53454.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N450,0)+IF(IncludeDeal1,Spreadsheet9.2!N1452,0)+IF(IncludeDeal2,Spreadsheet9.2!N2454,0)+IF(IncludeDeal4,Spreadsheet9.2!N3456,0)","v":379691.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O450,0)+IF(IncludeDeal1,Spreadsheet9.2!O1452,0)+IF(IncludeDeal2,Spreadsheet9.2!O2454,0)+IF(IncludeDeal4,Spreadsheet9.2!O3456,0)","v":507056.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P450,0)+IF(IncludeDeal1,Spreadsheet9.2!P1452,0)+IF(IncludeDeal2,Spreadsheet9.2!P2454,0)+IF(IncludeDeal4,Spreadsheet9.2!P3456,0)","v":1035937.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q450,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1452,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2454,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3456,0)","v":1425629.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R450,0)+IF(IncludeDeal1,Spreadsheet9.2!R1452,0)+IF(IncludeDeal2,Spreadsheet9.2!R2454,0)+IF(IncludeDeal4,Spreadsheet9.2!R3456,0)","v":1369576.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S450,0)+IF(IncludeDeal1,Spreadsheet9.2!S1452,0)+IF(IncludeDeal2,Spreadsheet9.2!S2454,0)+IF(IncludeDeal4,Spreadsheet9.2!S3456,0)","v":639070.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T450,0)+IF(IncludeDeal1,Spreadsheet9.2!T1452,0)+IF(IncludeDeal2,Spreadsheet9.2!T2454,0)+IF(IncludeDeal4,Spreadsheet9.2!T3456,0)","v":-842696.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U450,0)+IF(IncludeDeal1,Spreadsheet9.2!U1452,0)+IF(IncludeDeal2,Spreadsheet9.2!U2454,0)+IF(IncludeDeal4,Spreadsheet9.2!U3456,0)","v":-1330611},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V450,0)+IF(IncludeDeal1,Spreadsheet9.2!V1452,0)+IF(IncludeDeal2,Spreadsheet9.2!V2454,0)+IF(IncludeDeal4,Spreadsheet9.2!V3456,0)","v":-1701138.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W450,0)+IF(IncludeDeal1,Spreadsheet9.2!W1452,0)+IF(IncludeDeal2,Spreadsheet9.2!W2454,0)+IF(IncludeDeal4,Spreadsheet9.2!W3456,0)","v":-2057791.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X450,0)+IF(IncludeDeal1,Spreadsheet9.2!X1452,0)+IF(IncludeDeal2,Spreadsheet9.2!X2454,0)+IF(IncludeDeal4,Spreadsheet9.2!X3456,0)","v":-1656469},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y450,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1452,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2454,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3456,0)","v":-1819632.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z450,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1452,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2454,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3456,0)","v":-334866.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA450,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3456,0)","v":-60922.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB450,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3456,0)","v":642140},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC450,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3456,0)","v":1058428.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD450,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3456,0)","v":1040041.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE450,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3456,0)","v":1285598},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF450,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3456,0)","v":2312424.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG450,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3456,0)","v":1777202},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH450,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3456,0)","v":2233538.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI450,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3456,0)","v":3312394},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ450,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3456,0)","v":2823563.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK450,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3456,0)","v":2131618},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL450,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3456,0)","v":2668126},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM450,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3456,0)","v":1592860.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN450,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3456,0)","v":2058472.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO450,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3456,0)","v":1884424.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP450,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3456,0)","v":1076164.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ450,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3456,0)","v":1534760},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR450,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3456,0)","v":771983.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS450,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3456,0)","v":726211.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT450,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3456,0)","v":960953.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU450,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3456,0)","v":597540.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV450,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3456,0)","v":293713.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW450,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3456,0)","v":1024318.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX450,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3456,0)","v":737464},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY450,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3456,0)","v":706237},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ450,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1452,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2454,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3456,0)","v":642133.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA450,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3456,0)","v":421078.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB450,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3456,0)","v":347959.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC450,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3456,0)","v":281304.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD450,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3456,0)","v":254102.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE450,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3456,0)","v":245914.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF450,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3456,0)","v":246164.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG450,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3456,0)","v":184427.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH450,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3456,0)","v":127736.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI450,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3456,0)","v":123496.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ450,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3456,0)","v":120890.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK450,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3456,0)","v":116202.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL450,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3456,0)","v":115516.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM450,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3456,0)","v":114664.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN450,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3456,0)","v":111000.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO450,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1452,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2454,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3456,0)","v":108125.2}]
[null,"Simulation 419",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C453,0)+IF(IncludeDeal1,Spreadsheet9.2!C1455,0)+IF(IncludeDeal2,Spreadsheet9.2!C2457,0)+IF(IncludeDeal4,Spreadsheet9.2!C3459,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E453,0)+IF(IncludeDeal1,Spreadsheet9.2!E1455,0)+IF(IncludeDeal2,Spreadsheet9.2!E2457,0)+IF(IncludeDeal4,Spreadsheet9.2!E3459,0)","v":-127333.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F453,0)+IF(IncludeDeal1,Spreadsheet9.2!F1455,0)+IF(IncludeDeal2,Spreadsheet9.2!F2457,0)+IF(IncludeDeal4,Spreadsheet9.2!F3459,0)","v":-7413},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G453,0)+IF(IncludeDeal1,Spreadsheet9.2!G1455,0)+IF(IncludeDeal2,Spreadsheet9.2!G2457,0)+IF(IncludeDeal4,Spreadsheet9.2!G3459,0)","v":290420.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H453,0)+IF(IncludeDeal1,Spreadsheet9.2!H1455,0)+IF(IncludeDeal2,Spreadsheet9.2!H2457,0)+IF(IncludeDeal4,Spreadsheet9.2!H3459,0)","v":-95870.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I453,0)+IF(IncludeDeal1,Spreadsheet9.2!I1455,0)+IF(IncludeDeal2,Spreadsheet9.2!I2457,0)+IF(IncludeDeal4,Spreadsheet9.2!I3459,0)","v":-2140534.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J453,0)+IF(IncludeDeal1,Spreadsheet9.2!J1455,0)+IF(IncludeDeal2,Spreadsheet9.2!J2457,0)+IF(IncludeDeal4,Spreadsheet9.2!J3459,0)","v":-2277916.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K453,0)+IF(IncludeDeal1,Spreadsheet9.2!K1455,0)+IF(IncludeDeal2,Spreadsheet9.2!K2457,0)+IF(IncludeDeal4,Spreadsheet9.2!K3459,0)","v":-2776207.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L453,0)+IF(IncludeDeal1,Spreadsheet9.2!L1455,0)+IF(IncludeDeal2,Spreadsheet9.2!L2457,0)+IF(IncludeDeal4,Spreadsheet9.2!L3459,0)","v":-2106394.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M453,0)+IF(IncludeDeal1,Spreadsheet9.2!M1455,0)+IF(IncludeDeal2,Spreadsheet9.2!M2457,0)+IF(IncludeDeal4,Spreadsheet9.2!M3459,0)","v":-1727022.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N453,0)+IF(IncludeDeal1,Spreadsheet9.2!N1455,0)+IF(IncludeDeal2,Spreadsheet9.2!N2457,0)+IF(IncludeDeal4,Spreadsheet9.2!N3459,0)","v":-1306183.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O453,0)+IF(IncludeDeal1,Spreadsheet9.2!O1455,0)+IF(IncludeDeal2,Spreadsheet9.2!O2457,0)+IF(IncludeDeal4,Spreadsheet9.2!O3459,0)","v":-1447911.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P453,0)+IF(IncludeDeal1,Spreadsheet9.2!P1455,0)+IF(IncludeDeal2,Spreadsheet9.2!P2457,0)+IF(IncludeDeal4,Spreadsheet9.2!P3459,0)","v":-1803664.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q453,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1455,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2457,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3459,0)","v":-1881514.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R453,0)+IF(IncludeDeal1,Spreadsheet9.2!R1455,0)+IF(IncludeDeal2,Spreadsheet9.2!R2457,0)+IF(IncludeDeal4,Spreadsheet9.2!R3459,0)","v":-1868332.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S453,0)+IF(IncludeDeal1,Spreadsheet9.2!S1455,0)+IF(IncludeDeal2,Spreadsheet9.2!S2457,0)+IF(IncludeDeal4,Spreadsheet9.2!S3459,0)","v":-2581656.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T453,0)+IF(IncludeDeal1,Spreadsheet9.2!T1455,0)+IF(IncludeDeal2,Spreadsheet9.2!T2457,0)+IF(IncludeDeal4,Spreadsheet9.2!T3459,0)","v":-2897076.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U453,0)+IF(IncludeDeal1,Spreadsheet9.2!U1455,0)+IF(IncludeDeal2,Spreadsheet9.2!U2457,0)+IF(IncludeDeal4,Spreadsheet9.2!U3459,0)","v":-3130450.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V453,0)+IF(IncludeDeal1,Spreadsheet9.2!V1455,0)+IF(IncludeDeal2,Spreadsheet9.2!V2457,0)+IF(IncludeDeal4,Spreadsheet9.2!V3459,0)","v":-2946774.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W453,0)+IF(IncludeDeal1,Spreadsheet9.2!W1455,0)+IF(IncludeDeal2,Spreadsheet9.2!W2457,0)+IF(IncludeDeal4,Spreadsheet9.2!W3459,0)","v":-2608234},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X453,0)+IF(IncludeDeal1,Spreadsheet9.2!X1455,0)+IF(IncludeDeal2,Spreadsheet9.2!X2457,0)+IF(IncludeDeal4,Spreadsheet9.2!X3459,0)","v":-3109199.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y453,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1455,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2457,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3459,0)","v":-2849253.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z453,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1455,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2457,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3459,0)","v":-2637002.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA453,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3459,0)","v":-2308486.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB453,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3459,0)","v":-2116908},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC453,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3459,0)","v":-2381338.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD453,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3459,0)","v":-2725349.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE453,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3459,0)","v":-2143815.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF453,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3459,0)","v":-2277317.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG453,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3459,0)","v":-1824360},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH453,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3459,0)","v":-1848673.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI453,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3459,0)","v":-1781304.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ453,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3459,0)","v":-2198972.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK453,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3459,0)","v":-1976135.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL453,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3459,0)","v":-1651613.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM453,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3459,0)","v":-1415729.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN453,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3459,0)","v":-1230540.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO453,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3459,0)","v":-1233297.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP453,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3459,0)","v":-1517271},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ453,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3459,0)","v":-1065276.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR453,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3459,0)","v":-1298087.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS453,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3459,0)","v":-1462647},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT453,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3459,0)","v":-1311300.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU453,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3459,0)","v":-1241597.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV453,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3459,0)","v":-1242822.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW453,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3459,0)","v":-970937.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX453,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3459,0)","v":-936890.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY453,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3459,0)","v":-899781.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ453,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1455,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2457,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3459,0)","v":-841040.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA453,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3459,0)","v":-827388.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB453,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3459,0)","v":-856539.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC453,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3459,0)","v":-460126.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD453,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3459,0)","v":-510569.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE453,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3459,0)","v":-593897.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF453,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3459,0)","v":-720582.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG453,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3459,0)","v":-753699.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH453,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3459,0)","v":-813502.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI453,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3459,0)","v":-402488.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ453,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3459,0)","v":-406760.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK453,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3459,0)","v":-411306.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL453,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3459,0)","v":-415881.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM453,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3459,0)","v":-419773.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN453,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3459,0)","v":-421326.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO453,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1455,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2457,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3459,0)","v":-423154.9}]
[null,"Simulation 420",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C454,0)+IF(IncludeDeal1,Spreadsheet9.2!C1456,0)+IF(IncludeDeal2,Spreadsheet9.2!C2458,0)+IF(IncludeDeal4,Spreadsheet9.2!C3460,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E454,0)+IF(IncludeDeal1,Spreadsheet9.2!E1456,0)+IF(IncludeDeal2,Spreadsheet9.2!E2458,0)+IF(IncludeDeal4,Spreadsheet9.2!E3460,0)","v":714089.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F454,0)+IF(IncludeDeal1,Spreadsheet9.2!F1456,0)+IF(IncludeDeal2,Spreadsheet9.2!F2458,0)+IF(IncludeDeal4,Spreadsheet9.2!F3460,0)","v":1066175.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G454,0)+IF(IncludeDeal1,Spreadsheet9.2!G1456,0)+IF(IncludeDeal2,Spreadsheet9.2!G2458,0)+IF(IncludeDeal4,Spreadsheet9.2!G3460,0)","v":872674.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H454,0)+IF(IncludeDeal1,Spreadsheet9.2!H1456,0)+IF(IncludeDeal2,Spreadsheet9.2!H2458,0)+IF(IncludeDeal4,Spreadsheet9.2!H3460,0)","v":365166},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I454,0)+IF(IncludeDeal1,Spreadsheet9.2!I1456,0)+IF(IncludeDeal2,Spreadsheet9.2!I2458,0)+IF(IncludeDeal4,Spreadsheet9.2!I3460,0)","v":-408877.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J454,0)+IF(IncludeDeal1,Spreadsheet9.2!J1456,0)+IF(IncludeDeal2,Spreadsheet9.2!J2458,0)+IF(IncludeDeal4,Spreadsheet9.2!J3460,0)","v":-722285.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K454,0)+IF(IncludeDeal1,Spreadsheet9.2!K1456,0)+IF(IncludeDeal2,Spreadsheet9.2!K2458,0)+IF(IncludeDeal4,Spreadsheet9.2!K3460,0)","v":-1968747.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L454,0)+IF(IncludeDeal1,Spreadsheet9.2!L1456,0)+IF(IncludeDeal2,Spreadsheet9.2!L2458,0)+IF(IncludeDeal4,Spreadsheet9.2!L3460,0)","v":-1592600.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M454,0)+IF(IncludeDeal1,Spreadsheet9.2!M1456,0)+IF(IncludeDeal2,Spreadsheet9.2!M2458,0)+IF(IncludeDeal4,Spreadsheet9.2!M3460,0)","v":-155311.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N454,0)+IF(IncludeDeal1,Spreadsheet9.2!N1456,0)+IF(IncludeDeal2,Spreadsheet9.2!N2458,0)+IF(IncludeDeal4,Spreadsheet9.2!N3460,0)","v":24490.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O454,0)+IF(IncludeDeal1,Spreadsheet9.2!O1456,0)+IF(IncludeDeal2,Spreadsheet9.2!O2458,0)+IF(IncludeDeal4,Spreadsheet9.2!O3460,0)","v":433629.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P454,0)+IF(IncludeDeal1,Spreadsheet9.2!P1456,0)+IF(IncludeDeal2,Spreadsheet9.2!P2458,0)+IF(IncludeDeal4,Spreadsheet9.2!P3460,0)","v":1220291.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q454,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1456,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2458,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3460,0)","v":2044132.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R454,0)+IF(IncludeDeal1,Spreadsheet9.2!R1456,0)+IF(IncludeDeal2,Spreadsheet9.2!R2458,0)+IF(IncludeDeal4,Spreadsheet9.2!R3460,0)","v":1158242.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S454,0)+IF(IncludeDeal1,Spreadsheet9.2!S1456,0)+IF(IncludeDeal2,Spreadsheet9.2!S2458,0)+IF(IncludeDeal4,Spreadsheet9.2!S3460,0)","v":1067555.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T454,0)+IF(IncludeDeal1,Spreadsheet9.2!T1456,0)+IF(IncludeDeal2,Spreadsheet9.2!T2458,0)+IF(IncludeDeal4,Spreadsheet9.2!T3460,0)","v":-286181.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U454,0)+IF(IncludeDeal1,Spreadsheet9.2!U1456,0)+IF(IncludeDeal2,Spreadsheet9.2!U2458,0)+IF(IncludeDeal4,Spreadsheet9.2!U3460,0)","v":-795707.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V454,0)+IF(IncludeDeal1,Spreadsheet9.2!V1456,0)+IF(IncludeDeal2,Spreadsheet9.2!V2458,0)+IF(IncludeDeal4,Spreadsheet9.2!V3460,0)","v":-1174517.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W454,0)+IF(IncludeDeal1,Spreadsheet9.2!W1456,0)+IF(IncludeDeal2,Spreadsheet9.2!W2458,0)+IF(IncludeDeal4,Spreadsheet9.2!W3460,0)","v":-1167610.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X454,0)+IF(IncludeDeal1,Spreadsheet9.2!X1456,0)+IF(IncludeDeal2,Spreadsheet9.2!X2458,0)+IF(IncludeDeal4,Spreadsheet9.2!X3460,0)","v":-986393.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y454,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1456,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2458,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3460,0)","v":-1037685.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z454,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1456,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2458,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3460,0)","v":-1939290.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA454,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3460,0)","v":-2000942.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB454,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3460,0)","v":-1905742.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC454,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3460,0)","v":-2195671.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD454,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3460,0)","v":-2081637.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE454,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3460,0)","v":-2340575.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF454,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3460,0)","v":-2200156.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG454,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3460,0)","v":-2191549.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH454,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3460,0)","v":-1979935.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI454,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3460,0)","v":-1888119.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ454,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3460,0)","v":-1978114.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK454,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3460,0)","v":-1853113.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL454,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3460,0)","v":-2009106.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM454,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3460,0)","v":-2074352},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN454,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3460,0)","v":-2057996.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO454,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3460,0)","v":-1970314.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP454,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3460,0)","v":-1906051.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ454,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3460,0)","v":-1501215.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR454,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3460,0)","v":-1365407.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS454,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3460,0)","v":-1238908},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT454,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3460,0)","v":-1252300.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU454,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3460,0)","v":-1171380.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV454,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3460,0)","v":-1120205.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW454,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3460,0)","v":-721554.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX454,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3460,0)","v":-671643.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY454,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3460,0)","v":-475975.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ454,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1456,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2458,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3460,0)","v":-366263.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA454,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3460,0)","v":-278546.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB454,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3460,0)","v":-186666.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC454,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3460,0)","v":86363},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD454,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3460,0)","v":42341},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE454,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3460,0)","v":26409.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF454,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3460,0)","v":-39710.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG454,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3460,0)","v":-88568.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH454,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3460,0)","v":-160344.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI454,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3460,0)","v":-75318.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ454,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3460,0)","v":-76933.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK454,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3460,0)","v":-77062.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL454,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3460,0)","v":-79186.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM454,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3460,0)","v":-81619.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN454,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3460,0)","v":-86986.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO454,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1456,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2458,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3460,0)","v":-90067.9}]
[null,"Simulation 423",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C457,0)+IF(IncludeDeal1,Spreadsheet9.2!C1459,0)+IF(IncludeDeal2,Spreadsheet9.2!C2461,0)+IF(IncludeDeal4,Spreadsheet9.2!C3463,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E457,0)+IF(IncludeDeal1,Spreadsheet9.2!E1459,0)+IF(IncludeDeal2,Spreadsheet9.2!E2461,0)+IF(IncludeDeal4,Spreadsheet9.2!E3463,0)","v":-447517.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F457,0)+IF(IncludeDeal1,Spreadsheet9.2!F1459,0)+IF(IncludeDeal2,Spreadsheet9.2!F2461,0)+IF(IncludeDeal4,Spreadsheet9.2!F3463,0)","v":-882655.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G457,0)+IF(IncludeDeal1,Spreadsheet9.2!G1459,0)+IF(IncludeDeal2,Spreadsheet9.2!G2461,0)+IF(IncludeDeal4,Spreadsheet9.2!G3463,0)","v":-929894.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H457,0)+IF(IncludeDeal1,Spreadsheet9.2!H1459,0)+IF(IncludeDeal2,Spreadsheet9.2!H2461,0)+IF(IncludeDeal4,Spreadsheet9.2!H3463,0)","v":-1323044.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I457,0)+IF(IncludeDeal1,Spreadsheet9.2!I1459,0)+IF(IncludeDeal2,Spreadsheet9.2!I2461,0)+IF(IncludeDeal4,Spreadsheet9.2!I3463,0)","v":-1643708.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J457,0)+IF(IncludeDeal1,Spreadsheet9.2!J1459,0)+IF(IncludeDeal2,Spreadsheet9.2!J2461,0)+IF(IncludeDeal4,Spreadsheet9.2!J3463,0)","v":-1213832.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K457,0)+IF(IncludeDeal1,Spreadsheet9.2!K1459,0)+IF(IncludeDeal2,Spreadsheet9.2!K2461,0)+IF(IncludeDeal4,Spreadsheet9.2!K3463,0)","v":-671712.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L457,0)+IF(IncludeDeal1,Spreadsheet9.2!L1459,0)+IF(IncludeDeal2,Spreadsheet9.2!L2461,0)+IF(IncludeDeal4,Spreadsheet9.2!L3463,0)","v":-2254093},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M457,0)+IF(IncludeDeal1,Spreadsheet9.2!M1459,0)+IF(IncludeDeal2,Spreadsheet9.2!M2461,0)+IF(IncludeDeal4,Spreadsheet9.2!M3463,0)","v":-1161316.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N457,0)+IF(IncludeDeal1,Spreadsheet9.2!N1459,0)+IF(IncludeDeal2,Spreadsheet9.2!N2461,0)+IF(IncludeDeal4,Spreadsheet9.2!N3463,0)","v":-579591.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O457,0)+IF(IncludeDeal1,Spreadsheet9.2!O1459,0)+IF(IncludeDeal2,Spreadsheet9.2!O2461,0)+IF(IncludeDeal4,Spreadsheet9.2!O3463,0)","v":-1449418.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P457,0)+IF(IncludeDeal1,Spreadsheet9.2!P1459,0)+IF(IncludeDeal2,Spreadsheet9.2!P2461,0)+IF(IncludeDeal4,Spreadsheet9.2!P3463,0)","v":-2002462.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q457,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1459,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2461,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3463,0)","v":-2689157.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R457,0)+IF(IncludeDeal1,Spreadsheet9.2!R1459,0)+IF(IncludeDeal2,Spreadsheet9.2!R2461,0)+IF(IncludeDeal4,Spreadsheet9.2!R3463,0)","v":-2397095.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S457,0)+IF(IncludeDeal1,Spreadsheet9.2!S1459,0)+IF(IncludeDeal2,Spreadsheet9.2!S2461,0)+IF(IncludeDeal4,Spreadsheet9.2!S3463,0)","v":-2412244.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T457,0)+IF(IncludeDeal1,Spreadsheet9.2!T1459,0)+IF(IncludeDeal2,Spreadsheet9.2!T2461,0)+IF(IncludeDeal4,Spreadsheet9.2!T3463,0)","v":-2410303.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U457,0)+IF(IncludeDeal1,Spreadsheet9.2!U1459,0)+IF(IncludeDeal2,Spreadsheet9.2!U2461,0)+IF(IncludeDeal4,Spreadsheet9.2!U3463,0)","v":-2857718.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V457,0)+IF(IncludeDeal1,Spreadsheet9.2!V1459,0)+IF(IncludeDeal2,Spreadsheet9.2!V2461,0)+IF(IncludeDeal4,Spreadsheet9.2!V3463,0)","v":-2954651},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W457,0)+IF(IncludeDeal1,Spreadsheet9.2!W1459,0)+IF(IncludeDeal2,Spreadsheet9.2!W2461,0)+IF(IncludeDeal4,Spreadsheet9.2!W3463,0)","v":-2881227.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X457,0)+IF(IncludeDeal1,Spreadsheet9.2!X1459,0)+IF(IncludeDeal2,Spreadsheet9.2!X2461,0)+IF(IncludeDeal4,Spreadsheet9.2!X3463,0)","v":-3009564.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y457,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1459,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2461,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3463,0)","v":-3034649.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z457,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1459,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2461,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3463,0)","v":-3232892.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA457,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3463,0)","v":-3074077},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB457,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3463,0)","v":-3101028.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC457,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3463,0)","v":-2985717.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD457,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3463,0)","v":-2907792.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE457,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3463,0)","v":-2904393},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF457,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3463,0)","v":-2850349.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG457,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3463,0)","v":-2825507.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH457,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3463,0)","v":-2658530.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI457,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3463,0)","v":-2584535.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ457,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3463,0)","v":-2599392.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK457,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3463,0)","v":-2747032.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL457,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3463,0)","v":-2672587.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM457,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3463,0)","v":-2518337.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN457,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3463,0)","v":-2367080.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO457,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3463,0)","v":-2207804.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP457,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3463,0)","v":-2167870.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ457,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3463,0)","v":-1960621.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR457,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3463,0)","v":-1788038.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS457,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3463,0)","v":-1637316.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT457,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3463,0)","v":-1410316.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU457,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3463,0)","v":-1295232.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV457,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3463,0)","v":-1154492.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW457,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3463,0)","v":-646581.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX457,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3463,0)","v":-606330.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY457,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3463,0)","v":-447282.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ457,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1459,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2461,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3463,0)","v":-394817.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA457,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3463,0)","v":-334758.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB457,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3463,0)","v":-285873.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC457,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3463,0)","v":-89858.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD457,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3463,0)","v":-163727.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE457,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3463,0)","v":-198728.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF457,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3463,0)","v":-215176},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG457,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3463,0)","v":-305616.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH457,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3463,0)","v":-352397.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI457,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3463,0)","v":-192173.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ457,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3463,0)","v":-193751.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK457,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3463,0)","v":-197662.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL457,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3463,0)","v":-200942.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM457,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3463,0)","v":-205517.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN457,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3463,0)","v":-207812.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO457,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1459,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2461,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3463,0)","v":-210803.3}]
[null,"Simulation 427",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C461,0)+IF(IncludeDeal1,Spreadsheet9.2!C1463,0)+IF(IncludeDeal2,Spreadsheet9.2!C2465,0)+IF(IncludeDeal4,Spreadsheet9.2!C3467,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E461,0)+IF(IncludeDeal1,Spreadsheet9.2!E1463,0)+IF(IncludeDeal2,Spreadsheet9.2!E2465,0)+IF(IncludeDeal4,Spreadsheet9.2!E3467,0)","v":-398279.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F461,0)+IF(IncludeDeal1,Spreadsheet9.2!F1463,0)+IF(IncludeDeal2,Spreadsheet9.2!F2465,0)+IF(IncludeDeal4,Spreadsheet9.2!F3467,0)","v":-466710.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G461,0)+IF(IncludeDeal1,Spreadsheet9.2!G1463,0)+IF(IncludeDeal2,Spreadsheet9.2!G2465,0)+IF(IncludeDeal4,Spreadsheet9.2!G3467,0)","v":-548138.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H461,0)+IF(IncludeDeal1,Spreadsheet9.2!H1463,0)+IF(IncludeDeal2,Spreadsheet9.2!H2465,0)+IF(IncludeDeal4,Spreadsheet9.2!H3467,0)","v":-486625.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I461,0)+IF(IncludeDeal1,Spreadsheet9.2!I1463,0)+IF(IncludeDeal2,Spreadsheet9.2!I2465,0)+IF(IncludeDeal4,Spreadsheet9.2!I3467,0)","v":294328.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J461,0)+IF(IncludeDeal1,Spreadsheet9.2!J1463,0)+IF(IncludeDeal2,Spreadsheet9.2!J2465,0)+IF(IncludeDeal4,Spreadsheet9.2!J3467,0)","v":-134880.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K461,0)+IF(IncludeDeal1,Spreadsheet9.2!K1463,0)+IF(IncludeDeal2,Spreadsheet9.2!K2465,0)+IF(IncludeDeal4,Spreadsheet9.2!K3467,0)","v":280531.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L461,0)+IF(IncludeDeal1,Spreadsheet9.2!L1463,0)+IF(IncludeDeal2,Spreadsheet9.2!L2465,0)+IF(IncludeDeal4,Spreadsheet9.2!L3467,0)","v":418477.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M461,0)+IF(IncludeDeal1,Spreadsheet9.2!M1463,0)+IF(IncludeDeal2,Spreadsheet9.2!M2465,0)+IF(IncludeDeal4,Spreadsheet9.2!M3467,0)","v":-77643},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N461,0)+IF(IncludeDeal1,Spreadsheet9.2!N1463,0)+IF(IncludeDeal2,Spreadsheet9.2!N2465,0)+IF(IncludeDeal4,Spreadsheet9.2!N3467,0)","v":-949919.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O461,0)+IF(IncludeDeal1,Spreadsheet9.2!O1463,0)+IF(IncludeDeal2,Spreadsheet9.2!O2465,0)+IF(IncludeDeal4,Spreadsheet9.2!O3467,0)","v":-850728.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P461,0)+IF(IncludeDeal1,Spreadsheet9.2!P1463,0)+IF(IncludeDeal2,Spreadsheet9.2!P2465,0)+IF(IncludeDeal4,Spreadsheet9.2!P3467,0)","v":-1092980.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q461,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1463,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2465,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3467,0)","v":-974768.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R461,0)+IF(IncludeDeal1,Spreadsheet9.2!R1463,0)+IF(IncludeDeal2,Spreadsheet9.2!R2465,0)+IF(IncludeDeal4,Spreadsheet9.2!R3467,0)","v":-1057905.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S461,0)+IF(IncludeDeal1,Spreadsheet9.2!S1463,0)+IF(IncludeDeal2,Spreadsheet9.2!S2465,0)+IF(IncludeDeal4,Spreadsheet9.2!S3467,0)","v":-1021927.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T461,0)+IF(IncludeDeal1,Spreadsheet9.2!T1463,0)+IF(IncludeDeal2,Spreadsheet9.2!T2465,0)+IF(IncludeDeal4,Spreadsheet9.2!T3467,0)","v":-865314.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U461,0)+IF(IncludeDeal1,Spreadsheet9.2!U1463,0)+IF(IncludeDeal2,Spreadsheet9.2!U2465,0)+IF(IncludeDeal4,Spreadsheet9.2!U3467,0)","v":-1912435.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V461,0)+IF(IncludeDeal1,Spreadsheet9.2!V1463,0)+IF(IncludeDeal2,Spreadsheet9.2!V2465,0)+IF(IncludeDeal4,Spreadsheet9.2!V3467,0)","v":-1830044.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W461,0)+IF(IncludeDeal1,Spreadsheet9.2!W1463,0)+IF(IncludeDeal2,Spreadsheet9.2!W2465,0)+IF(IncludeDeal4,Spreadsheet9.2!W3467,0)","v":-1173201.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X461,0)+IF(IncludeDeal1,Spreadsheet9.2!X1463,0)+IF(IncludeDeal2,Spreadsheet9.2!X2465,0)+IF(IncludeDeal4,Spreadsheet9.2!X3467,0)","v":-1964893.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y461,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1463,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2465,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3467,0)","v":-2090841.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z461,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1463,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2465,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3467,0)","v":-1273396.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA461,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3467,0)","v":-645359.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB461,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3467,0)","v":-647703.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC461,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3467,0)","v":-968646},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD461,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3467,0)","v":-523954.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE461,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3467,0)","v":900549.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF461,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3467,0)","v":953574},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG461,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3467,0)","v":873289.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH461,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3467,0)","v":1744687.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI461,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3467,0)","v":2469292.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ461,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3467,0)","v":2206176},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK461,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3467,0)","v":2890843.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL461,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3467,0)","v":2748233},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM461,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3467,0)","v":5917218.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN461,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3467,0)","v":6437476.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO461,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3467,0)","v":5167125.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP461,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3467,0)","v":5059603.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ461,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3467,0)","v":4667611.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR461,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3467,0)","v":4884832.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS461,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3467,0)","v":3654784.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT461,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3467,0)","v":2667577.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU461,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3467,0)","v":1992526.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV461,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3467,0)","v":1697977.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW461,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3467,0)","v":1273783.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX461,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3467,0)","v":1044319.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY461,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3467,0)","v":839950.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ461,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1463,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2465,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3467,0)","v":769026.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA461,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3467,0)","v":518214.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB461,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3467,0)","v":147017.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC461,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3467,0)","v":145519.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD461,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3467,0)","v":-40607.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE461,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3467,0)","v":-184997.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF461,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3467,0)","v":-278224.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG461,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3467,0)","v":-397866.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH461,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3467,0)","v":-506352.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI461,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3467,0)","v":-289652.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ461,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3467,0)","v":-295016.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK461,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3467,0)","v":-300688.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL461,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3467,0)","v":-305442.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM461,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3467,0)","v":-308065.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN461,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3467,0)","v":-312916},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO461,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1463,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2465,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3467,0)","v":-316680.09999999998}]
[null,"Simulation 430",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C464,0)+IF(IncludeDeal1,Spreadsheet9.2!C1466,0)+IF(IncludeDeal2,Spreadsheet9.2!C2468,0)+IF(IncludeDeal4,Spreadsheet9.2!C3470,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E464,0)+IF(IncludeDeal1,Spreadsheet9.2!E1466,0)+IF(IncludeDeal2,Spreadsheet9.2!E2468,0)+IF(IncludeDeal4,Spreadsheet9.2!E3470,0)","v":343711.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F464,0)+IF(IncludeDeal1,Spreadsheet9.2!F1466,0)+IF(IncludeDeal2,Spreadsheet9.2!F2468,0)+IF(IncludeDeal4,Spreadsheet9.2!F3470,0)","v":512952.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G464,0)+IF(IncludeDeal1,Spreadsheet9.2!G1466,0)+IF(IncludeDeal2,Spreadsheet9.2!G2468,0)+IF(IncludeDeal4,Spreadsheet9.2!G3470,0)","v":-451381.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H464,0)+IF(IncludeDeal1,Spreadsheet9.2!H1466,0)+IF(IncludeDeal2,Spreadsheet9.2!H2468,0)+IF(IncludeDeal4,Spreadsheet9.2!H3470,0)","v":492872},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I464,0)+IF(IncludeDeal1,Spreadsheet9.2!I1466,0)+IF(IncludeDeal2,Spreadsheet9.2!I2468,0)+IF(IncludeDeal4,Spreadsheet9.2!I3470,0)","v":-235466.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J464,0)+IF(IncludeDeal1,Spreadsheet9.2!J1466,0)+IF(IncludeDeal2,Spreadsheet9.2!J2468,0)+IF(IncludeDeal4,Spreadsheet9.2!J3470,0)","v":724218.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K464,0)+IF(IncludeDeal1,Spreadsheet9.2!K1466,0)+IF(IncludeDeal2,Spreadsheet9.2!K2468,0)+IF(IncludeDeal4,Spreadsheet9.2!K3470,0)","v":-2796.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L464,0)+IF(IncludeDeal1,Spreadsheet9.2!L1466,0)+IF(IncludeDeal2,Spreadsheet9.2!L2468,0)+IF(IncludeDeal4,Spreadsheet9.2!L3470,0)","v":82063.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M464,0)+IF(IncludeDeal1,Spreadsheet9.2!M1466,0)+IF(IncludeDeal2,Spreadsheet9.2!M2468,0)+IF(IncludeDeal4,Spreadsheet9.2!M3470,0)","v":82932.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N464,0)+IF(IncludeDeal1,Spreadsheet9.2!N1466,0)+IF(IncludeDeal2,Spreadsheet9.2!N2468,0)+IF(IncludeDeal4,Spreadsheet9.2!N3470,0)","v":-1402652.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O464,0)+IF(IncludeDeal1,Spreadsheet9.2!O1466,0)+IF(IncludeDeal2,Spreadsheet9.2!O2468,0)+IF(IncludeDeal4,Spreadsheet9.2!O3470,0)","v":-1292964.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P464,0)+IF(IncludeDeal1,Spreadsheet9.2!P1466,0)+IF(IncludeDeal2,Spreadsheet9.2!P2468,0)+IF(IncludeDeal4,Spreadsheet9.2!P3470,0)","v":-525351.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q464,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1466,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2468,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3470,0)","v":-718208.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R464,0)+IF(IncludeDeal1,Spreadsheet9.2!R1466,0)+IF(IncludeDeal2,Spreadsheet9.2!R2468,0)+IF(IncludeDeal4,Spreadsheet9.2!R3470,0)","v":-1566112.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S464,0)+IF(IncludeDeal1,Spreadsheet9.2!S1466,0)+IF(IncludeDeal2,Spreadsheet9.2!S2468,0)+IF(IncludeDeal4,Spreadsheet9.2!S3470,0)","v":-1646138.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T464,0)+IF(IncludeDeal1,Spreadsheet9.2!T1466,0)+IF(IncludeDeal2,Spreadsheet9.2!T2468,0)+IF(IncludeDeal4,Spreadsheet9.2!T3470,0)","v":-2373807.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U464,0)+IF(IncludeDeal1,Spreadsheet9.2!U1466,0)+IF(IncludeDeal2,Spreadsheet9.2!U2468,0)+IF(IncludeDeal4,Spreadsheet9.2!U3470,0)","v":-3130843.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V464,0)+IF(IncludeDeal1,Spreadsheet9.2!V1466,0)+IF(IncludeDeal2,Spreadsheet9.2!V2468,0)+IF(IncludeDeal4,Spreadsheet9.2!V3470,0)","v":-3037945.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W464,0)+IF(IncludeDeal1,Spreadsheet9.2!W1466,0)+IF(IncludeDeal2,Spreadsheet9.2!W2468,0)+IF(IncludeDeal4,Spreadsheet9.2!W3470,0)","v":-3003800},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X464,0)+IF(IncludeDeal1,Spreadsheet9.2!X1466,0)+IF(IncludeDeal2,Spreadsheet9.2!X2468,0)+IF(IncludeDeal4,Spreadsheet9.2!X3470,0)","v":-3210467.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y464,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1466,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2468,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3470,0)","v":-2983638.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z464,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1466,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2468,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3470,0)","v":-3217384.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA464,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3470,0)","v":-3068160.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB464,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3470,0)","v":-3023016.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC464,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3470,0)","v":-2931832.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD464,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3470,0)","v":-2616012.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE464,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3470,0)","v":-2420836.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF464,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3470,0)","v":-2677800.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG464,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3470,0)","v":-2739672.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH464,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3470,0)","v":-2586842.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI464,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3470,0)","v":-2313307.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ464,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3470,0)","v":-2086496.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK464,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3470,0)","v":-1723011.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL464,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3470,0)","v":-1840161.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM464,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3470,0)","v":-1898172.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN464,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3470,0)","v":-1374623.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO464,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3470,0)","v":-1511730.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP464,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3470,0)","v":-1739855.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ464,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3470,0)","v":-1499315.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR464,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3470,0)","v":-1227074.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS464,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3470,0)","v":-1172732.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT464,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3470,0)","v":-1096082.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU464,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3470,0)","v":-917213},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV464,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3470,0)","v":-682397.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW464,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3470,0)","v":-630317.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX464,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3470,0)","v":-377820.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY464,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3470,0)","v":-221240.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ464,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1466,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2468,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3470,0)","v":-58724.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA464,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3470,0)","v":78407.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB464,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3470,0)","v":79548.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC464,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3470,0)","v":118579.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD464,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3470,0)","v":91374.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE464,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3470,0)","v":76089.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF464,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3470,0)","v":85653.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG464,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3470,0)","v":69242},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH464,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3470,0)","v":22795.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI464,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3470,0)","v":60411},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ464,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3470,0)","v":58752.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK464,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3470,0)","v":57830.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL464,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3470,0)","v":60546.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM464,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3470,0)","v":59467},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN464,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3470,0)","v":55160.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO464,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1466,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2468,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3470,0)","v":51878.6}]
[null,"Simulation 432",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C466,0)+IF(IncludeDeal1,Spreadsheet9.2!C1468,0)+IF(IncludeDeal2,Spreadsheet9.2!C2470,0)+IF(IncludeDeal4,Spreadsheet9.2!C3472,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E466,0)+IF(IncludeDeal1,Spreadsheet9.2!E1468,0)+IF(IncludeDeal2,Spreadsheet9.2!E2470,0)+IF(IncludeDeal4,Spreadsheet9.2!E3472,0)","v":278255.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F466,0)+IF(IncludeDeal1,Spreadsheet9.2!F1468,0)+IF(IncludeDeal2,Spreadsheet9.2!F2470,0)+IF(IncludeDeal4,Spreadsheet9.2!F3472,0)","v":268883},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G466,0)+IF(IncludeDeal1,Spreadsheet9.2!G1468,0)+IF(IncludeDeal2,Spreadsheet9.2!G2470,0)+IF(IncludeDeal4,Spreadsheet9.2!G3472,0)","v":160129},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H466,0)+IF(IncludeDeal1,Spreadsheet9.2!H1468,0)+IF(IncludeDeal2,Spreadsheet9.2!H2470,0)+IF(IncludeDeal4,Spreadsheet9.2!H3472,0)","v":-87282.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I466,0)+IF(IncludeDeal1,Spreadsheet9.2!I1468,0)+IF(IncludeDeal2,Spreadsheet9.2!I2470,0)+IF(IncludeDeal4,Spreadsheet9.2!I3472,0)","v":927306.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J466,0)+IF(IncludeDeal1,Spreadsheet9.2!J1468,0)+IF(IncludeDeal2,Spreadsheet9.2!J2470,0)+IF(IncludeDeal4,Spreadsheet9.2!J3472,0)","v":700924},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K466,0)+IF(IncludeDeal1,Spreadsheet9.2!K1468,0)+IF(IncludeDeal2,Spreadsheet9.2!K2470,0)+IF(IncludeDeal4,Spreadsheet9.2!K3472,0)","v":392394.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L466,0)+IF(IncludeDeal1,Spreadsheet9.2!L1468,0)+IF(IncludeDeal2,Spreadsheet9.2!L2470,0)+IF(IncludeDeal4,Spreadsheet9.2!L3472,0)","v":30166.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M466,0)+IF(IncludeDeal1,Spreadsheet9.2!M1468,0)+IF(IncludeDeal2,Spreadsheet9.2!M2470,0)+IF(IncludeDeal4,Spreadsheet9.2!M3472,0)","v":822904.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N466,0)+IF(IncludeDeal1,Spreadsheet9.2!N1468,0)+IF(IncludeDeal2,Spreadsheet9.2!N2470,0)+IF(IncludeDeal4,Spreadsheet9.2!N3472,0)","v":-871795.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O466,0)+IF(IncludeDeal1,Spreadsheet9.2!O1468,0)+IF(IncludeDeal2,Spreadsheet9.2!O2470,0)+IF(IncludeDeal4,Spreadsheet9.2!O3472,0)","v":-1201374.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P466,0)+IF(IncludeDeal1,Spreadsheet9.2!P1468,0)+IF(IncludeDeal2,Spreadsheet9.2!P2470,0)+IF(IncludeDeal4,Spreadsheet9.2!P3472,0)","v":-130980.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q466,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1468,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2470,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3472,0)","v":-553634.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R466,0)+IF(IncludeDeal1,Spreadsheet9.2!R1468,0)+IF(IncludeDeal2,Spreadsheet9.2!R2470,0)+IF(IncludeDeal4,Spreadsheet9.2!R3472,0)","v":-267966.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S466,0)+IF(IncludeDeal1,Spreadsheet9.2!S1468,0)+IF(IncludeDeal2,Spreadsheet9.2!S2470,0)+IF(IncludeDeal4,Spreadsheet9.2!S3472,0)","v":178235.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T466,0)+IF(IncludeDeal1,Spreadsheet9.2!T1468,0)+IF(IncludeDeal2,Spreadsheet9.2!T2470,0)+IF(IncludeDeal4,Spreadsheet9.2!T3472,0)","v":904936.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U466,0)+IF(IncludeDeal1,Spreadsheet9.2!U1468,0)+IF(IncludeDeal2,Spreadsheet9.2!U2470,0)+IF(IncludeDeal4,Spreadsheet9.2!U3472,0)","v":-248897.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V466,0)+IF(IncludeDeal1,Spreadsheet9.2!V1468,0)+IF(IncludeDeal2,Spreadsheet9.2!V2470,0)+IF(IncludeDeal4,Spreadsheet9.2!V3472,0)","v":-226204.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W466,0)+IF(IncludeDeal1,Spreadsheet9.2!W1468,0)+IF(IncludeDeal2,Spreadsheet9.2!W2470,0)+IF(IncludeDeal4,Spreadsheet9.2!W3472,0)","v":622040.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X466,0)+IF(IncludeDeal1,Spreadsheet9.2!X1468,0)+IF(IncludeDeal2,Spreadsheet9.2!X2470,0)+IF(IncludeDeal4,Spreadsheet9.2!X3472,0)","v":166704.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y466,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1468,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2470,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3472,0)","v":1030969.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z466,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1468,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2470,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3472,0)","v":-368842.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA466,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3472,0)","v":-441325.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB466,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3472,0)","v":-69810.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC466,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3472,0)","v":-59223.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD466,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3472,0)","v":31490.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE466,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3472,0)","v":1630849.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF466,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3472,0)","v":1563629.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG466,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3472,0)","v":2064279.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH466,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3472,0)","v":2465773},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI466,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3472,0)","v":4260817.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ466,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3472,0)","v":3936310.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK466,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3472,0)","v":2802940.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL466,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3472,0)","v":3219128.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM466,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3472,0)","v":2130787.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN466,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3472,0)","v":1817501.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO466,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3472,0)","v":1724666.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP466,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3472,0)","v":1221440.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ466,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3472,0)","v":1191336.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR466,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3472,0)","v":1181198.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS466,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3472,0)","v":823953},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT466,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3472,0)","v":973575.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU466,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3472,0)","v":513624.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV466,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3472,0)","v":246942.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW466,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3472,0)","v":257773.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX466,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3472,0)","v":220778.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY466,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3472,0)","v":151119.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ466,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1468,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2470,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3472,0)","v":-80051.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA466,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3472,0)","v":-87770.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB466,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3472,0)","v":-161845.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC466,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3472,0)","v":-53099.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD466,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3472,0)","v":-162960.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE466,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3472,0)","v":-280282.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF466,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3472,0)","v":-424640.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG466,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3472,0)","v":-522657.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH466,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3472,0)","v":-600984.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI466,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3472,0)","v":-337604.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ466,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3472,0)","v":-341425.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK466,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3472,0)","v":-347970.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL466,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3472,0)","v":-351898.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM466,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3472,0)","v":-356534.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN466,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3472,0)","v":-359886.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO466,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1468,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2470,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3472,0)","v":-362203.5}]
[null,"Simulation 436",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C470,0)+IF(IncludeDeal1,Spreadsheet9.2!C1472,0)+IF(IncludeDeal2,Spreadsheet9.2!C2474,0)+IF(IncludeDeal4,Spreadsheet9.2!C3476,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E470,0)+IF(IncludeDeal1,Spreadsheet9.2!E1472,0)+IF(IncludeDeal2,Spreadsheet9.2!E2474,0)+IF(IncludeDeal4,Spreadsheet9.2!E3476,0)","v":-337603.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F470,0)+IF(IncludeDeal1,Spreadsheet9.2!F1472,0)+IF(IncludeDeal2,Spreadsheet9.2!F2474,0)+IF(IncludeDeal4,Spreadsheet9.2!F3476,0)","v":212599},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G470,0)+IF(IncludeDeal1,Spreadsheet9.2!G1472,0)+IF(IncludeDeal2,Spreadsheet9.2!G2474,0)+IF(IncludeDeal4,Spreadsheet9.2!G3476,0)","v":907914.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H470,0)+IF(IncludeDeal1,Spreadsheet9.2!H1472,0)+IF(IncludeDeal2,Spreadsheet9.2!H2474,0)+IF(IncludeDeal4,Spreadsheet9.2!H3476,0)","v":1650393.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I470,0)+IF(IncludeDeal1,Spreadsheet9.2!I1472,0)+IF(IncludeDeal2,Spreadsheet9.2!I2474,0)+IF(IncludeDeal4,Spreadsheet9.2!I3476,0)","v":1331644.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J470,0)+IF(IncludeDeal1,Spreadsheet9.2!J1472,0)+IF(IncludeDeal2,Spreadsheet9.2!J2474,0)+IF(IncludeDeal4,Spreadsheet9.2!J3476,0)","v":1569782.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K470,0)+IF(IncludeDeal1,Spreadsheet9.2!K1472,0)+IF(IncludeDeal2,Spreadsheet9.2!K2474,0)+IF(IncludeDeal4,Spreadsheet9.2!K3476,0)","v":667152.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L470,0)+IF(IncludeDeal1,Spreadsheet9.2!L1472,0)+IF(IncludeDeal2,Spreadsheet9.2!L2474,0)+IF(IncludeDeal4,Spreadsheet9.2!L3476,0)","v":650696},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M470,0)+IF(IncludeDeal1,Spreadsheet9.2!M1472,0)+IF(IncludeDeal2,Spreadsheet9.2!M2474,0)+IF(IncludeDeal4,Spreadsheet9.2!M3476,0)","v":833624},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N470,0)+IF(IncludeDeal1,Spreadsheet9.2!N1472,0)+IF(IncludeDeal2,Spreadsheet9.2!N2474,0)+IF(IncludeDeal4,Spreadsheet9.2!N3476,0)","v":1049824.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O470,0)+IF(IncludeDeal1,Spreadsheet9.2!O1472,0)+IF(IncludeDeal2,Spreadsheet9.2!O2474,0)+IF(IncludeDeal4,Spreadsheet9.2!O3476,0)","v":-78578.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P470,0)+IF(IncludeDeal1,Spreadsheet9.2!P1472,0)+IF(IncludeDeal2,Spreadsheet9.2!P2474,0)+IF(IncludeDeal4,Spreadsheet9.2!P3476,0)","v":-174277.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q470,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1472,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2474,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3476,0)","v":-1024157.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R470,0)+IF(IncludeDeal1,Spreadsheet9.2!R1472,0)+IF(IncludeDeal2,Spreadsheet9.2!R2474,0)+IF(IncludeDeal4,Spreadsheet9.2!R3476,0)","v":-756331.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S470,0)+IF(IncludeDeal1,Spreadsheet9.2!S1472,0)+IF(IncludeDeal2,Spreadsheet9.2!S2474,0)+IF(IncludeDeal4,Spreadsheet9.2!S3476,0)","v":-1369357.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T470,0)+IF(IncludeDeal1,Spreadsheet9.2!T1472,0)+IF(IncludeDeal2,Spreadsheet9.2!T2474,0)+IF(IncludeDeal4,Spreadsheet9.2!T3476,0)","v":-1425038.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U470,0)+IF(IncludeDeal1,Spreadsheet9.2!U1472,0)+IF(IncludeDeal2,Spreadsheet9.2!U2474,0)+IF(IncludeDeal4,Spreadsheet9.2!U3476,0)","v":-1688777.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V470,0)+IF(IncludeDeal1,Spreadsheet9.2!V1472,0)+IF(IncludeDeal2,Spreadsheet9.2!V2474,0)+IF(IncludeDeal4,Spreadsheet9.2!V3476,0)","v":-1932182.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W470,0)+IF(IncludeDeal1,Spreadsheet9.2!W1472,0)+IF(IncludeDeal2,Spreadsheet9.2!W2474,0)+IF(IncludeDeal4,Spreadsheet9.2!W3476,0)","v":-1483650.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X470,0)+IF(IncludeDeal1,Spreadsheet9.2!X1472,0)+IF(IncludeDeal2,Spreadsheet9.2!X2474,0)+IF(IncludeDeal4,Spreadsheet9.2!X3476,0)","v":-1131354.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y470,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1472,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2474,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3476,0)","v":-679114.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z470,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1472,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2474,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3476,0)","v":-816719.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA470,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3476,0)","v":-1138121.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB470,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3476,0)","v":-816276.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC470,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3476,0)","v":-462092.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD470,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3476,0)","v":-948475.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE470,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3476,0)","v":90809.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF470,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3476,0)","v":578729.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG470,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3476,0)","v":680436.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH470,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3476,0)","v":1483999.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI470,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3476,0)","v":750805.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ470,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3476,0)","v":708770},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK470,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3476,0)","v":1244288.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL470,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3476,0)","v":2050975.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM470,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3476,0)","v":1936633.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN470,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3476,0)","v":822500.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO470,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3476,0)","v":953122},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP470,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3476,0)","v":825770.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ470,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3476,0)","v":1128189.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR470,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3476,0)","v":1170928.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS470,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3476,0)","v":927285.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT470,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3476,0)","v":548622.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU470,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3476,0)","v":657570.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV470,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3476,0)","v":615808.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW470,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3476,0)","v":628877.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX470,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3476,0)","v":723079.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY470,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3476,0)","v":520693.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ470,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1472,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2474,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3476,0)","v":365612.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA470,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3476,0)","v":230375.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB470,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3476,0)","v":90674.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC470,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3476,0)","v":266081.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD470,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3476,0)","v":225801.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE470,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3476,0)","v":203873.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF470,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3476,0)","v":69575.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG470,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3476,0)","v":-8884.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH470,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3476,0)","v":-105475},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI470,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3476,0)","v":-88247.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ470,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3476,0)","v":-89178.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK470,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3476,0)","v":-88457.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL470,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3476,0)","v":-91016.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM470,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3476,0)","v":-92403.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN470,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3476,0)","v":-95840.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO470,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1472,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2474,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3476,0)","v":-98151.5}]
[null,"Simulation 439",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C473,0)+IF(IncludeDeal1,Spreadsheet9.2!C1475,0)+IF(IncludeDeal2,Spreadsheet9.2!C2477,0)+IF(IncludeDeal4,Spreadsheet9.2!C3479,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E473,0)+IF(IncludeDeal1,Spreadsheet9.2!E1475,0)+IF(IncludeDeal2,Spreadsheet9.2!E2477,0)+IF(IncludeDeal4,Spreadsheet9.2!E3479,0)","v":-165391.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F473,0)+IF(IncludeDeal1,Spreadsheet9.2!F1475,0)+IF(IncludeDeal2,Spreadsheet9.2!F2477,0)+IF(IncludeDeal4,Spreadsheet9.2!F3479,0)","v":80772.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G473,0)+IF(IncludeDeal1,Spreadsheet9.2!G1475,0)+IF(IncludeDeal2,Spreadsheet9.2!G2477,0)+IF(IncludeDeal4,Spreadsheet9.2!G3479,0)","v":247409.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H473,0)+IF(IncludeDeal1,Spreadsheet9.2!H1475,0)+IF(IncludeDeal2,Spreadsheet9.2!H2477,0)+IF(IncludeDeal4,Spreadsheet9.2!H3479,0)","v":206944.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I473,0)+IF(IncludeDeal1,Spreadsheet9.2!I1475,0)+IF(IncludeDeal2,Spreadsheet9.2!I2477,0)+IF(IncludeDeal4,Spreadsheet9.2!I3479,0)","v":720122.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J473,0)+IF(IncludeDeal1,Spreadsheet9.2!J1475,0)+IF(IncludeDeal2,Spreadsheet9.2!J2477,0)+IF(IncludeDeal4,Spreadsheet9.2!J3479,0)","v":569374.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K473,0)+IF(IncludeDeal1,Spreadsheet9.2!K1475,0)+IF(IncludeDeal2,Spreadsheet9.2!K2477,0)+IF(IncludeDeal4,Spreadsheet9.2!K3479,0)","v":243853},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L473,0)+IF(IncludeDeal1,Spreadsheet9.2!L1475,0)+IF(IncludeDeal2,Spreadsheet9.2!L2477,0)+IF(IncludeDeal4,Spreadsheet9.2!L3479,0)","v":1531822.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M473,0)+IF(IncludeDeal1,Spreadsheet9.2!M1475,0)+IF(IncludeDeal2,Spreadsheet9.2!M2477,0)+IF(IncludeDeal4,Spreadsheet9.2!M3479,0)","v":2764233.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N473,0)+IF(IncludeDeal1,Spreadsheet9.2!N1475,0)+IF(IncludeDeal2,Spreadsheet9.2!N2477,0)+IF(IncludeDeal4,Spreadsheet9.2!N3479,0)","v":2801257},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O473,0)+IF(IncludeDeal1,Spreadsheet9.2!O1475,0)+IF(IncludeDeal2,Spreadsheet9.2!O2477,0)+IF(IncludeDeal4,Spreadsheet9.2!O3479,0)","v":1124802.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P473,0)+IF(IncludeDeal1,Spreadsheet9.2!P1475,0)+IF(IncludeDeal2,Spreadsheet9.2!P2477,0)+IF(IncludeDeal4,Spreadsheet9.2!P3479,0)","v":1152325.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q473,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1475,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2477,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3479,0)","v":1357316.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R473,0)+IF(IncludeDeal1,Spreadsheet9.2!R1475,0)+IF(IncludeDeal2,Spreadsheet9.2!R2477,0)+IF(IncludeDeal4,Spreadsheet9.2!R3479,0)","v":1654652.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S473,0)+IF(IncludeDeal1,Spreadsheet9.2!S1475,0)+IF(IncludeDeal2,Spreadsheet9.2!S2477,0)+IF(IncludeDeal4,Spreadsheet9.2!S3479,0)","v":2514046.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T473,0)+IF(IncludeDeal1,Spreadsheet9.2!T1475,0)+IF(IncludeDeal2,Spreadsheet9.2!T2477,0)+IF(IncludeDeal4,Spreadsheet9.2!T3479,0)","v":1746988.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U473,0)+IF(IncludeDeal1,Spreadsheet9.2!U1475,0)+IF(IncludeDeal2,Spreadsheet9.2!U2477,0)+IF(IncludeDeal4,Spreadsheet9.2!U3479,0)","v":499527.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V473,0)+IF(IncludeDeal1,Spreadsheet9.2!V1475,0)+IF(IncludeDeal2,Spreadsheet9.2!V2477,0)+IF(IncludeDeal4,Spreadsheet9.2!V3479,0)","v":-139227.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W473,0)+IF(IncludeDeal1,Spreadsheet9.2!W1475,0)+IF(IncludeDeal2,Spreadsheet9.2!W2477,0)+IF(IncludeDeal4,Spreadsheet9.2!W3479,0)","v":126405.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X473,0)+IF(IncludeDeal1,Spreadsheet9.2!X1475,0)+IF(IncludeDeal2,Spreadsheet9.2!X2477,0)+IF(IncludeDeal4,Spreadsheet9.2!X3479,0)","v":762420.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y473,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1475,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2477,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3479,0)","v":1535182},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z473,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1475,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2477,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3479,0)","v":1339400.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA473,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3479,0)","v":1239909},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB473,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3479,0)","v":1566836},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC473,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3479,0)","v":2209632.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD473,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3479,0)","v":2356317.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE473,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3479,0)","v":3408922.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF473,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3479,0)","v":3793373.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG473,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3479,0)","v":4192012.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH473,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3479,0)","v":3227592.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI473,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3479,0)","v":3458021.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ473,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3479,0)","v":1954317.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK473,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3479,0)","v":2180021.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL473,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3479,0)","v":264014.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM473,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3479,0)","v":25997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN473,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3479,0)","v":-72506.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO473,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3479,0)","v":-248048.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP473,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3479,0)","v":-120990.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ473,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3479,0)","v":69059.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR473,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3479,0)","v":240552.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS473,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3479,0)","v":-433321.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT473,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3479,0)","v":-508625.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU473,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3479,0)","v":-379038.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV473,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3479,0)","v":-892782.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW473,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3479,0)","v":-292599.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX473,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3479,0)","v":-521437.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY473,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3479,0)","v":-530510},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ473,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1475,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2477,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3479,0)","v":-311010.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA473,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3479,0)","v":-468955.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB473,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3479,0)","v":-588471.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC473,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3479,0)","v":-266349},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD473,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3479,0)","v":-421680.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE473,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3479,0)","v":-555368.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF473,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3479,0)","v":-674409.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG473,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3479,0)","v":-789941.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH473,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3479,0)","v":-850536.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI473,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3479,0)","v":-427254.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ473,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3479,0)","v":-432674.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK473,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3479,0)","v":-438987.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL473,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3479,0)","v":-444563.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM473,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3479,0)","v":-449609.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN473,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3479,0)","v":-452529.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO473,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1475,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2477,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3479,0)","v":-454568.9}]
[null,"Simulation 440",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C474,0)+IF(IncludeDeal1,Spreadsheet9.2!C1476,0)+IF(IncludeDeal2,Spreadsheet9.2!C2478,0)+IF(IncludeDeal4,Spreadsheet9.2!C3480,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E474,0)+IF(IncludeDeal1,Spreadsheet9.2!E1476,0)+IF(IncludeDeal2,Spreadsheet9.2!E2478,0)+IF(IncludeDeal4,Spreadsheet9.2!E3480,0)","v":-239225.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F474,0)+IF(IncludeDeal1,Spreadsheet9.2!F1476,0)+IF(IncludeDeal2,Spreadsheet9.2!F2478,0)+IF(IncludeDeal4,Spreadsheet9.2!F3480,0)","v":-116681.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G474,0)+IF(IncludeDeal1,Spreadsheet9.2!G1476,0)+IF(IncludeDeal2,Spreadsheet9.2!G2478,0)+IF(IncludeDeal4,Spreadsheet9.2!G3480,0)","v":449281.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H474,0)+IF(IncludeDeal1,Spreadsheet9.2!H1476,0)+IF(IncludeDeal2,Spreadsheet9.2!H2478,0)+IF(IncludeDeal4,Spreadsheet9.2!H3480,0)","v":-680556.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I474,0)+IF(IncludeDeal1,Spreadsheet9.2!I1476,0)+IF(IncludeDeal2,Spreadsheet9.2!I2478,0)+IF(IncludeDeal4,Spreadsheet9.2!I3480,0)","v":1025089.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J474,0)+IF(IncludeDeal1,Spreadsheet9.2!J1476,0)+IF(IncludeDeal2,Spreadsheet9.2!J2478,0)+IF(IncludeDeal4,Spreadsheet9.2!J3480,0)","v":730292},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K474,0)+IF(IncludeDeal1,Spreadsheet9.2!K1476,0)+IF(IncludeDeal2,Spreadsheet9.2!K2478,0)+IF(IncludeDeal4,Spreadsheet9.2!K3480,0)","v":-386691.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L474,0)+IF(IncludeDeal1,Spreadsheet9.2!L1476,0)+IF(IncludeDeal2,Spreadsheet9.2!L2478,0)+IF(IncludeDeal4,Spreadsheet9.2!L3480,0)","v":-1292678.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M474,0)+IF(IncludeDeal1,Spreadsheet9.2!M1476,0)+IF(IncludeDeal2,Spreadsheet9.2!M2478,0)+IF(IncludeDeal4,Spreadsheet9.2!M3480,0)","v":-1013772.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N474,0)+IF(IncludeDeal1,Spreadsheet9.2!N1476,0)+IF(IncludeDeal2,Spreadsheet9.2!N2478,0)+IF(IncludeDeal4,Spreadsheet9.2!N3480,0)","v":86032.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O474,0)+IF(IncludeDeal1,Spreadsheet9.2!O1476,0)+IF(IncludeDeal2,Spreadsheet9.2!O2478,0)+IF(IncludeDeal4,Spreadsheet9.2!O3480,0)","v":-143667.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P474,0)+IF(IncludeDeal1,Spreadsheet9.2!P1476,0)+IF(IncludeDeal2,Spreadsheet9.2!P2478,0)+IF(IncludeDeal4,Spreadsheet9.2!P3480,0)","v":1614991.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q474,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1476,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2478,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3480,0)","v":1287085.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R474,0)+IF(IncludeDeal1,Spreadsheet9.2!R1476,0)+IF(IncludeDeal2,Spreadsheet9.2!R2478,0)+IF(IncludeDeal4,Spreadsheet9.2!R3480,0)","v":158454.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S474,0)+IF(IncludeDeal1,Spreadsheet9.2!S1476,0)+IF(IncludeDeal2,Spreadsheet9.2!S2478,0)+IF(IncludeDeal4,Spreadsheet9.2!S3480,0)","v":-134674.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T474,0)+IF(IncludeDeal1,Spreadsheet9.2!T1476,0)+IF(IncludeDeal2,Spreadsheet9.2!T2478,0)+IF(IncludeDeal4,Spreadsheet9.2!T3480,0)","v":-877457.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U474,0)+IF(IncludeDeal1,Spreadsheet9.2!U1476,0)+IF(IncludeDeal2,Spreadsheet9.2!U2478,0)+IF(IncludeDeal4,Spreadsheet9.2!U3480,0)","v":-1277093.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V474,0)+IF(IncludeDeal1,Spreadsheet9.2!V1476,0)+IF(IncludeDeal2,Spreadsheet9.2!V2478,0)+IF(IncludeDeal4,Spreadsheet9.2!V3480,0)","v":-1634181},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W474,0)+IF(IncludeDeal1,Spreadsheet9.2!W1476,0)+IF(IncludeDeal2,Spreadsheet9.2!W2478,0)+IF(IncludeDeal4,Spreadsheet9.2!W3480,0)","v":-1753732},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X474,0)+IF(IncludeDeal1,Spreadsheet9.2!X1476,0)+IF(IncludeDeal2,Spreadsheet9.2!X2478,0)+IF(IncludeDeal4,Spreadsheet9.2!X3480,0)","v":-2298203},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y474,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1476,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2478,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3480,0)","v":-2587517.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z474,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1476,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2478,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3480,0)","v":-1852265.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA474,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3480,0)","v":-2668090.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB474,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3480,0)","v":-2849618.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC474,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3480,0)","v":-2686897.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD474,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3480,0)","v":-2625744.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE474,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3480,0)","v":-2251421.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF474,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3480,0)","v":-2219853.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG474,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3480,0)","v":-2243140.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH474,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3480,0)","v":-2361852.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI474,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3480,0)","v":-2435913.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ474,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3480,0)","v":-2484361.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK474,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3480,0)","v":-2484887.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL474,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3480,0)","v":-2628011.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM474,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3480,0)","v":-2572061.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN474,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3480,0)","v":-2438754.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO474,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3480,0)","v":-2313164.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP474,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3480,0)","v":-2246678.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ474,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3480,0)","v":-1977349.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR474,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3480,0)","v":-1645320.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS474,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3480,0)","v":-1457639.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT474,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3480,0)","v":-1443800.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU474,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3480,0)","v":-1404784.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV474,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3480,0)","v":-1368950.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW474,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3480,0)","v":-1022276.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX474,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3480,0)","v":-892000.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY474,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3480,0)","v":-768642.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ474,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1476,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2478,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3480,0)","v":-666262.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA474,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3480,0)","v":-568221.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB474,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3480,0)","v":-545201.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC474,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3480,0)","v":-242271},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD474,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3480,0)","v":-310811.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE474,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3480,0)","v":-365999.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF474,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3480,0)","v":-424466.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG474,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3480,0)","v":-500003.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH474,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3480,0)","v":-581658.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI474,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3480,0)","v":-278143.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ474,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3480,0)","v":-281367},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK474,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3480,0)","v":-284323.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL474,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3480,0)","v":-288336.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM474,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3480,0)","v":-292134.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN474,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3480,0)","v":-295193.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO474,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1476,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2478,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3480,0)","v":-296928.90000000002}]
[null,"Simulation 443",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C477,0)+IF(IncludeDeal1,Spreadsheet9.2!C1479,0)+IF(IncludeDeal2,Spreadsheet9.2!C2481,0)+IF(IncludeDeal4,Spreadsheet9.2!C3483,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E477,0)+IF(IncludeDeal1,Spreadsheet9.2!E1479,0)+IF(IncludeDeal2,Spreadsheet9.2!E2481,0)+IF(IncludeDeal4,Spreadsheet9.2!E3483,0)","v":175291.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F477,0)+IF(IncludeDeal1,Spreadsheet9.2!F1479,0)+IF(IncludeDeal2,Spreadsheet9.2!F2481,0)+IF(IncludeDeal4,Spreadsheet9.2!F3483,0)","v":-99748.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G477,0)+IF(IncludeDeal1,Spreadsheet9.2!G1479,0)+IF(IncludeDeal2,Spreadsheet9.2!G2481,0)+IF(IncludeDeal4,Spreadsheet9.2!G3483,0)","v":-59424.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H477,0)+IF(IncludeDeal1,Spreadsheet9.2!H1479,0)+IF(IncludeDeal2,Spreadsheet9.2!H2481,0)+IF(IncludeDeal4,Spreadsheet9.2!H3483,0)","v":1565847.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I477,0)+IF(IncludeDeal1,Spreadsheet9.2!I1479,0)+IF(IncludeDeal2,Spreadsheet9.2!I2481,0)+IF(IncludeDeal4,Spreadsheet9.2!I3483,0)","v":2462462.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J477,0)+IF(IncludeDeal1,Spreadsheet9.2!J1479,0)+IF(IncludeDeal2,Spreadsheet9.2!J2481,0)+IF(IncludeDeal4,Spreadsheet9.2!J3483,0)","v":1593710.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K477,0)+IF(IncludeDeal1,Spreadsheet9.2!K1479,0)+IF(IncludeDeal2,Spreadsheet9.2!K2481,0)+IF(IncludeDeal4,Spreadsheet9.2!K3483,0)","v":884721.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L477,0)+IF(IncludeDeal1,Spreadsheet9.2!L1479,0)+IF(IncludeDeal2,Spreadsheet9.2!L2481,0)+IF(IncludeDeal4,Spreadsheet9.2!L3483,0)","v":551822.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M477,0)+IF(IncludeDeal1,Spreadsheet9.2!M1479,0)+IF(IncludeDeal2,Spreadsheet9.2!M2481,0)+IF(IncludeDeal4,Spreadsheet9.2!M3483,0)","v":1832199.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N477,0)+IF(IncludeDeal1,Spreadsheet9.2!N1479,0)+IF(IncludeDeal2,Spreadsheet9.2!N2481,0)+IF(IncludeDeal4,Spreadsheet9.2!N3483,0)","v":601187.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O477,0)+IF(IncludeDeal1,Spreadsheet9.2!O1479,0)+IF(IncludeDeal2,Spreadsheet9.2!O2481,0)+IF(IncludeDeal4,Spreadsheet9.2!O3483,0)","v":150780},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P477,0)+IF(IncludeDeal1,Spreadsheet9.2!P1479,0)+IF(IncludeDeal2,Spreadsheet9.2!P2481,0)+IF(IncludeDeal4,Spreadsheet9.2!P3483,0)","v":59288.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q477,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1479,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2481,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3483,0)","v":-142542.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R477,0)+IF(IncludeDeal1,Spreadsheet9.2!R1479,0)+IF(IncludeDeal2,Spreadsheet9.2!R2481,0)+IF(IncludeDeal4,Spreadsheet9.2!R3483,0)","v":-1497486.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S477,0)+IF(IncludeDeal1,Spreadsheet9.2!S1479,0)+IF(IncludeDeal2,Spreadsheet9.2!S2481,0)+IF(IncludeDeal4,Spreadsheet9.2!S3483,0)","v":-1744294.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T477,0)+IF(IncludeDeal1,Spreadsheet9.2!T1479,0)+IF(IncludeDeal2,Spreadsheet9.2!T2481,0)+IF(IncludeDeal4,Spreadsheet9.2!T3483,0)","v":-2581896},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U477,0)+IF(IncludeDeal1,Spreadsheet9.2!U1479,0)+IF(IncludeDeal2,Spreadsheet9.2!U2481,0)+IF(IncludeDeal4,Spreadsheet9.2!U3483,0)","v":-2800444.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V477,0)+IF(IncludeDeal1,Spreadsheet9.2!V1479,0)+IF(IncludeDeal2,Spreadsheet9.2!V2481,0)+IF(IncludeDeal4,Spreadsheet9.2!V3483,0)","v":-2778222.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W477,0)+IF(IncludeDeal1,Spreadsheet9.2!W1479,0)+IF(IncludeDeal2,Spreadsheet9.2!W2481,0)+IF(IncludeDeal4,Spreadsheet9.2!W3483,0)","v":-2530941.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X477,0)+IF(IncludeDeal1,Spreadsheet9.2!X1479,0)+IF(IncludeDeal2,Spreadsheet9.2!X2481,0)+IF(IncludeDeal4,Spreadsheet9.2!X3483,0)","v":-2289041.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y477,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1479,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2481,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3483,0)","v":-1835151.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z477,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1479,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2481,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3483,0)","v":-1263931.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA477,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3483,0)","v":-705442.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB477,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3483,0)","v":-549258.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC477,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3483,0)","v":-1613904.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD477,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3483,0)","v":-1648274.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE477,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3483,0)","v":-1163252.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF477,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3483,0)","v":26532.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG477,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3483,0)","v":-1183499.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH477,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3483,0)","v":-717993.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI477,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3483,0)","v":-836333.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ477,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3483,0)","v":-1257137.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK477,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3483,0)","v":-1182152.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL477,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3483,0)","v":-1239684.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM477,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3483,0)","v":-1265593.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN477,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3483,0)","v":-1391011.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO477,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3483,0)","v":-1744149},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP477,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3483,0)","v":-1961040.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ477,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3483,0)","v":-1599834.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR477,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3483,0)","v":-1106707.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS477,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3483,0)","v":-814946},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT477,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3483,0)","v":-850021.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU477,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3483,0)","v":-477190.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV477,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3483,0)","v":-456983.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW477,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3483,0)","v":-162674.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX477,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3483,0)","v":-95192.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY477,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3483,0)","v":-168819.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ477,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1479,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2481,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3483,0)","v":-93085.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA477,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3483,0)","v":7712.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB477,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3483,0)","v":6246.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC477,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3483,0)","v":72105.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD477,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3483,0)","v":-125045.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE477,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3483,0)","v":-179549.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF477,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3483,0)","v":-237280.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG477,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3483,0)","v":-276885},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH477,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3483,0)","v":-335838.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI477,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3483,0)","v":-192323.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ477,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3483,0)","v":-195906.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK477,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3483,0)","v":-200319.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL477,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3483,0)","v":-203816.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM477,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3483,0)","v":-205559.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN477,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3483,0)","v":-207850.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO477,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1479,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2481,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3483,0)","v":-210408.8}]
[null,"Simulation 446",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C480,0)+IF(IncludeDeal1,Spreadsheet9.2!C1482,0)+IF(IncludeDeal2,Spreadsheet9.2!C2484,0)+IF(IncludeDeal4,Spreadsheet9.2!C3486,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E480,0)+IF(IncludeDeal1,Spreadsheet9.2!E1482,0)+IF(IncludeDeal2,Spreadsheet9.2!E2484,0)+IF(IncludeDeal4,Spreadsheet9.2!E3486,0)","v":73325.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F480,0)+IF(IncludeDeal1,Spreadsheet9.2!F1482,0)+IF(IncludeDeal2,Spreadsheet9.2!F2484,0)+IF(IncludeDeal4,Spreadsheet9.2!F3486,0)","v":443510.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G480,0)+IF(IncludeDeal1,Spreadsheet9.2!G1482,0)+IF(IncludeDeal2,Spreadsheet9.2!G2484,0)+IF(IncludeDeal4,Spreadsheet9.2!G3486,0)","v":18980.099999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H480,0)+IF(IncludeDeal1,Spreadsheet9.2!H1482,0)+IF(IncludeDeal2,Spreadsheet9.2!H2484,0)+IF(IncludeDeal4,Spreadsheet9.2!H3486,0)","v":917027.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I480,0)+IF(IncludeDeal1,Spreadsheet9.2!I1482,0)+IF(IncludeDeal2,Spreadsheet9.2!I2484,0)+IF(IncludeDeal4,Spreadsheet9.2!I3486,0)","v":898937.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J480,0)+IF(IncludeDeal1,Spreadsheet9.2!J1482,0)+IF(IncludeDeal2,Spreadsheet9.2!J2484,0)+IF(IncludeDeal4,Spreadsheet9.2!J3486,0)","v":939564.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K480,0)+IF(IncludeDeal1,Spreadsheet9.2!K1482,0)+IF(IncludeDeal2,Spreadsheet9.2!K2484,0)+IF(IncludeDeal4,Spreadsheet9.2!K3486,0)","v":1666467.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L480,0)+IF(IncludeDeal1,Spreadsheet9.2!L1482,0)+IF(IncludeDeal2,Spreadsheet9.2!L2484,0)+IF(IncludeDeal4,Spreadsheet9.2!L3486,0)","v":1564613.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M480,0)+IF(IncludeDeal1,Spreadsheet9.2!M1482,0)+IF(IncludeDeal2,Spreadsheet9.2!M2484,0)+IF(IncludeDeal4,Spreadsheet9.2!M3486,0)","v":1945217.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N480,0)+IF(IncludeDeal1,Spreadsheet9.2!N1482,0)+IF(IncludeDeal2,Spreadsheet9.2!N2484,0)+IF(IncludeDeal4,Spreadsheet9.2!N3486,0)","v":2536980.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O480,0)+IF(IncludeDeal1,Spreadsheet9.2!O1482,0)+IF(IncludeDeal2,Spreadsheet9.2!O2484,0)+IF(IncludeDeal4,Spreadsheet9.2!O3486,0)","v":3524931.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P480,0)+IF(IncludeDeal1,Spreadsheet9.2!P1482,0)+IF(IncludeDeal2,Spreadsheet9.2!P2484,0)+IF(IncludeDeal4,Spreadsheet9.2!P3486,0)","v":2336281.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q480,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1482,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2484,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3486,0)","v":2713071.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R480,0)+IF(IncludeDeal1,Spreadsheet9.2!R1482,0)+IF(IncludeDeal2,Spreadsheet9.2!R2484,0)+IF(IncludeDeal4,Spreadsheet9.2!R3486,0)","v":2008139.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S480,0)+IF(IncludeDeal1,Spreadsheet9.2!S1482,0)+IF(IncludeDeal2,Spreadsheet9.2!S2484,0)+IF(IncludeDeal4,Spreadsheet9.2!S3486,0)","v":2382089.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T480,0)+IF(IncludeDeal1,Spreadsheet9.2!T1482,0)+IF(IncludeDeal2,Spreadsheet9.2!T2484,0)+IF(IncludeDeal4,Spreadsheet9.2!T3486,0)","v":766338.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U480,0)+IF(IncludeDeal1,Spreadsheet9.2!U1482,0)+IF(IncludeDeal2,Spreadsheet9.2!U2484,0)+IF(IncludeDeal4,Spreadsheet9.2!U3486,0)","v":1129949.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V480,0)+IF(IncludeDeal1,Spreadsheet9.2!V1482,0)+IF(IncludeDeal2,Spreadsheet9.2!V2484,0)+IF(IncludeDeal4,Spreadsheet9.2!V3486,0)","v":805441.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W480,0)+IF(IncludeDeal1,Spreadsheet9.2!W1482,0)+IF(IncludeDeal2,Spreadsheet9.2!W2484,0)+IF(IncludeDeal4,Spreadsheet9.2!W3486,0)","v":374110.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X480,0)+IF(IncludeDeal1,Spreadsheet9.2!X1482,0)+IF(IncludeDeal2,Spreadsheet9.2!X2484,0)+IF(IncludeDeal4,Spreadsheet9.2!X3486,0)","v":-645111.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y480,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1482,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2484,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3486,0)","v":-154719.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z480,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1482,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2484,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3486,0)","v":-736336.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA480,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3486,0)","v":727108.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB480,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3486,0)","v":1286570.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC480,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3486,0)","v":1549190.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD480,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3486,0)","v":996938.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE480,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3486,0)","v":616292.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF480,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3486,0)","v":964853.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG480,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3486,0)","v":400323.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH480,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3486,0)","v":432152},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI480,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3486,0)","v":732747.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ480,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3486,0)","v":1638215},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK480,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3486,0)","v":1892087.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL480,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3486,0)","v":903268.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM480,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3486,0)","v":528233.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN480,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3486,0)","v":734745.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO480,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3486,0)","v":635899.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP480,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3486,0)","v":-62110.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ480,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3486,0)","v":-195940.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR480,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3486,0)","v":-51647.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS480,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3486,0)","v":376478.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT480,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3486,0)","v":362360.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU480,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3486,0)","v":535944.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV480,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3486,0)","v":110947.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW480,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3486,0)","v":264951.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX480,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3486,0)","v":112147.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY480,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3486,0)","v":153428.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ480,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1482,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2484,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3486,0)","v":193603.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA480,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3486,0)","v":214429.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB480,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3486,0)","v":156935.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC480,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3486,0)","v":215498},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD480,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3486,0)","v":148571.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE480,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3486,0)","v":96834.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF480,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3486,0)","v":19256},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG480,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3486,0)","v":-85113.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH480,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3486,0)","v":-189097.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI480,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3486,0)","v":-61843.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ480,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3486,0)","v":-66502.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK480,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3486,0)","v":-69183.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL480,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3486,0)","v":-71693.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM480,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3486,0)","v":-74185.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN480,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3486,0)","v":-77702.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO480,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1482,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2484,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3486,0)","v":-80709.3}]
[null,"Simulation 450",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C484,0)+IF(IncludeDeal1,Spreadsheet9.2!C1486,0)+IF(IncludeDeal2,Spreadsheet9.2!C2488,0)+IF(IncludeDeal4,Spreadsheet9.2!C3490,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E484,0)+IF(IncludeDeal1,Spreadsheet9.2!E1486,0)+IF(IncludeDeal2,Spreadsheet9.2!E2488,0)+IF(IncludeDeal4,Spreadsheet9.2!E3490,0)","v":484565.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F484,0)+IF(IncludeDeal1,Spreadsheet9.2!F1486,0)+IF(IncludeDeal2,Spreadsheet9.2!F2488,0)+IF(IncludeDeal4,Spreadsheet9.2!F3490,0)","v":477767.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G484,0)+IF(IncludeDeal1,Spreadsheet9.2!G1486,0)+IF(IncludeDeal2,Spreadsheet9.2!G2488,0)+IF(IncludeDeal4,Spreadsheet9.2!G3490,0)","v":23625.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H484,0)+IF(IncludeDeal1,Spreadsheet9.2!H1486,0)+IF(IncludeDeal2,Spreadsheet9.2!H2488,0)+IF(IncludeDeal4,Spreadsheet9.2!H3490,0)","v":141575.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I484,0)+IF(IncludeDeal1,Spreadsheet9.2!I1486,0)+IF(IncludeDeal2,Spreadsheet9.2!I2488,0)+IF(IncludeDeal4,Spreadsheet9.2!I3490,0)","v":134994.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J484,0)+IF(IncludeDeal1,Spreadsheet9.2!J1486,0)+IF(IncludeDeal2,Spreadsheet9.2!J2488,0)+IF(IncludeDeal4,Spreadsheet9.2!J3490,0)","v":444159.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K484,0)+IF(IncludeDeal1,Spreadsheet9.2!K1486,0)+IF(IncludeDeal2,Spreadsheet9.2!K2488,0)+IF(IncludeDeal4,Spreadsheet9.2!K3490,0)","v":-933833.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L484,0)+IF(IncludeDeal1,Spreadsheet9.2!L1486,0)+IF(IncludeDeal2,Spreadsheet9.2!L2488,0)+IF(IncludeDeal4,Spreadsheet9.2!L3490,0)","v":-1435418.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M484,0)+IF(IncludeDeal1,Spreadsheet9.2!M1486,0)+IF(IncludeDeal2,Spreadsheet9.2!M2488,0)+IF(IncludeDeal4,Spreadsheet9.2!M3490,0)","v":967199.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N484,0)+IF(IncludeDeal1,Spreadsheet9.2!N1486,0)+IF(IncludeDeal2,Spreadsheet9.2!N2488,0)+IF(IncludeDeal4,Spreadsheet9.2!N3490,0)","v":-133310.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O484,0)+IF(IncludeDeal1,Spreadsheet9.2!O1486,0)+IF(IncludeDeal2,Spreadsheet9.2!O2488,0)+IF(IncludeDeal4,Spreadsheet9.2!O3490,0)","v":-910567.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P484,0)+IF(IncludeDeal1,Spreadsheet9.2!P1486,0)+IF(IncludeDeal2,Spreadsheet9.2!P2488,0)+IF(IncludeDeal4,Spreadsheet9.2!P3490,0)","v":-920270.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q484,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1486,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2488,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3490,0)","v":-1750926.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R484,0)+IF(IncludeDeal1,Spreadsheet9.2!R1486,0)+IF(IncludeDeal2,Spreadsheet9.2!R2488,0)+IF(IncludeDeal4,Spreadsheet9.2!R3490,0)","v":-1459082.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S484,0)+IF(IncludeDeal1,Spreadsheet9.2!S1486,0)+IF(IncludeDeal2,Spreadsheet9.2!S2488,0)+IF(IncludeDeal4,Spreadsheet9.2!S3490,0)","v":-854655.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T484,0)+IF(IncludeDeal1,Spreadsheet9.2!T1486,0)+IF(IncludeDeal2,Spreadsheet9.2!T2488,0)+IF(IncludeDeal4,Spreadsheet9.2!T3490,0)","v":-1038998.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U484,0)+IF(IncludeDeal1,Spreadsheet9.2!U1486,0)+IF(IncludeDeal2,Spreadsheet9.2!U2488,0)+IF(IncludeDeal4,Spreadsheet9.2!U3490,0)","v":-1382976},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V484,0)+IF(IncludeDeal1,Spreadsheet9.2!V1486,0)+IF(IncludeDeal2,Spreadsheet9.2!V2488,0)+IF(IncludeDeal4,Spreadsheet9.2!V3490,0)","v":-2247988.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W484,0)+IF(IncludeDeal1,Spreadsheet9.2!W1486,0)+IF(IncludeDeal2,Spreadsheet9.2!W2488,0)+IF(IncludeDeal4,Spreadsheet9.2!W3490,0)","v":-2301180.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X484,0)+IF(IncludeDeal1,Spreadsheet9.2!X1486,0)+IF(IncludeDeal2,Spreadsheet9.2!X2488,0)+IF(IncludeDeal4,Spreadsheet9.2!X3490,0)","v":-2244669.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y484,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1486,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2488,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3490,0)","v":-1569610.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z484,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1486,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2488,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3490,0)","v":-1974458.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA484,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3490,0)","v":-1655545.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB484,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3490,0)","v":-1832158.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC484,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3490,0)","v":-2234479.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD484,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3490,0)","v":-2205210.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE484,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3490,0)","v":-1569080},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF484,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3490,0)","v":-999027.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG484,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3490,0)","v":-1049542.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH484,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3490,0)","v":-1041770.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI484,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3490,0)","v":-567178.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ484,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3490,0)","v":-436172.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK484,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3490,0)","v":-1053646.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL484,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3490,0)","v":-662493.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM484,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3490,0)","v":-297301.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN484,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3490,0)","v":639073.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO484,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3490,0)","v":1104023.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP484,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3490,0)","v":192166.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ484,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3490,0)","v":-164583.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR484,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3490,0)","v":-415550.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS484,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3490,0)","v":364844.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT484,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3490,0)","v":443903.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU484,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3490,0)","v":-96647.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV484,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3490,0)","v":-48682.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW484,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3490,0)","v":-34621.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX484,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3490,0)","v":-20410.099999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY484,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3490,0)","v":-79025.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ484,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1486,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2488,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3490,0)","v":-165288.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA484,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3490,0)","v":-248802.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB484,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3490,0)","v":-204177.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC484,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3490,0)","v":-2594.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD484,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3490,0)","v":-131119.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE484,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3490,0)","v":-210882.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF484,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3490,0)","v":-320609.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG484,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3490,0)","v":-446484.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH484,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3490,0)","v":-543176.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI484,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3490,0)","v":-303767.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ484,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3490,0)","v":-309203.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK484,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3490,0)","v":-314380.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL484,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3490,0)","v":-318154.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM484,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3490,0)","v":-322133.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN484,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3490,0)","v":-325874.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO484,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1486,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2488,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3490,0)","v":-328068.2}]
[null,"Simulation 453",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C487,0)+IF(IncludeDeal1,Spreadsheet9.2!C1489,0)+IF(IncludeDeal2,Spreadsheet9.2!C2491,0)+IF(IncludeDeal4,Spreadsheet9.2!C3493,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E487,0)+IF(IncludeDeal1,Spreadsheet9.2!E1489,0)+IF(IncludeDeal2,Spreadsheet9.2!E2491,0)+IF(IncludeDeal4,Spreadsheet9.2!E3493,0)","v":-483839.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F487,0)+IF(IncludeDeal1,Spreadsheet9.2!F1489,0)+IF(IncludeDeal2,Spreadsheet9.2!F2491,0)+IF(IncludeDeal4,Spreadsheet9.2!F3493,0)","v":-1027378.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G487,0)+IF(IncludeDeal1,Spreadsheet9.2!G1489,0)+IF(IncludeDeal2,Spreadsheet9.2!G2491,0)+IF(IncludeDeal4,Spreadsheet9.2!G3493,0)","v":-1477474.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H487,0)+IF(IncludeDeal1,Spreadsheet9.2!H1489,0)+IF(IncludeDeal2,Spreadsheet9.2!H2491,0)+IF(IncludeDeal4,Spreadsheet9.2!H3493,0)","v":-1083355.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I487,0)+IF(IncludeDeal1,Spreadsheet9.2!I1489,0)+IF(IncludeDeal2,Spreadsheet9.2!I2491,0)+IF(IncludeDeal4,Spreadsheet9.2!I3493,0)","v":-1009590.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J487,0)+IF(IncludeDeal1,Spreadsheet9.2!J1489,0)+IF(IncludeDeal2,Spreadsheet9.2!J2491,0)+IF(IncludeDeal4,Spreadsheet9.2!J3493,0)","v":31647.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K487,0)+IF(IncludeDeal1,Spreadsheet9.2!K1489,0)+IF(IncludeDeal2,Spreadsheet9.2!K2491,0)+IF(IncludeDeal4,Spreadsheet9.2!K3493,0)","v":-305410.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L487,0)+IF(IncludeDeal1,Spreadsheet9.2!L1489,0)+IF(IncludeDeal2,Spreadsheet9.2!L2491,0)+IF(IncludeDeal4,Spreadsheet9.2!L3493,0)","v":-1088360.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M487,0)+IF(IncludeDeal1,Spreadsheet9.2!M1489,0)+IF(IncludeDeal2,Spreadsheet9.2!M2491,0)+IF(IncludeDeal4,Spreadsheet9.2!M3493,0)","v":-968329.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N487,0)+IF(IncludeDeal1,Spreadsheet9.2!N1489,0)+IF(IncludeDeal2,Spreadsheet9.2!N2491,0)+IF(IncludeDeal4,Spreadsheet9.2!N3493,0)","v":-1121778.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O487,0)+IF(IncludeDeal1,Spreadsheet9.2!O1489,0)+IF(IncludeDeal2,Spreadsheet9.2!O2491,0)+IF(IncludeDeal4,Spreadsheet9.2!O3493,0)","v":-767389.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P487,0)+IF(IncludeDeal1,Spreadsheet9.2!P1489,0)+IF(IncludeDeal2,Spreadsheet9.2!P2491,0)+IF(IncludeDeal4,Spreadsheet9.2!P3493,0)","v":-1983466.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q487,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1489,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2491,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3493,0)","v":-2471906.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R487,0)+IF(IncludeDeal1,Spreadsheet9.2!R1489,0)+IF(IncludeDeal2,Spreadsheet9.2!R2491,0)+IF(IncludeDeal4,Spreadsheet9.2!R3493,0)","v":-2490195.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S487,0)+IF(IncludeDeal1,Spreadsheet9.2!S1489,0)+IF(IncludeDeal2,Spreadsheet9.2!S2491,0)+IF(IncludeDeal4,Spreadsheet9.2!S3493,0)","v":-2056264.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T487,0)+IF(IncludeDeal1,Spreadsheet9.2!T1489,0)+IF(IncludeDeal2,Spreadsheet9.2!T2491,0)+IF(IncludeDeal4,Spreadsheet9.2!T3493,0)","v":-2170715.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U487,0)+IF(IncludeDeal1,Spreadsheet9.2!U1489,0)+IF(IncludeDeal2,Spreadsheet9.2!U2491,0)+IF(IncludeDeal4,Spreadsheet9.2!U3493,0)","v":-2595373.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V487,0)+IF(IncludeDeal1,Spreadsheet9.2!V1489,0)+IF(IncludeDeal2,Spreadsheet9.2!V2491,0)+IF(IncludeDeal4,Spreadsheet9.2!V3493,0)","v":-2322529.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W487,0)+IF(IncludeDeal1,Spreadsheet9.2!W1489,0)+IF(IncludeDeal2,Spreadsheet9.2!W2491,0)+IF(IncludeDeal4,Spreadsheet9.2!W3493,0)","v":-2063750},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X487,0)+IF(IncludeDeal1,Spreadsheet9.2!X1489,0)+IF(IncludeDeal2,Spreadsheet9.2!X2491,0)+IF(IncludeDeal4,Spreadsheet9.2!X3493,0)","v":-1769788.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y487,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1489,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2491,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3493,0)","v":-1546351},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z487,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1489,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2491,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3493,0)","v":-2526040.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA487,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3493,0)","v":-2779846.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB487,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3493,0)","v":-2894889.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC487,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3493,0)","v":-2923886.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD487,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3493,0)","v":-2987283.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE487,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3493,0)","v":-2637057.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF487,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3493,0)","v":-2219966.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG487,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3493,0)","v":-2791054},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH487,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3493,0)","v":-2865076.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI487,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3493,0)","v":-2713851.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ487,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3493,0)","v":-2332712.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK487,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3493,0)","v":-2195952.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL487,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3493,0)","v":-2165743.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM487,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3493,0)","v":-2489997.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN487,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3493,0)","v":-2613121.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO487,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3493,0)","v":-2707036.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP487,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3493,0)","v":-2960195.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ487,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3493,0)","v":-2446938.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR487,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3493,0)","v":-2430257.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS487,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3493,0)","v":-2382445.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT487,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3493,0)","v":-2299871.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU487,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3493,0)","v":-2121401.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV487,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3493,0)","v":-2136905.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW487,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3493,0)","v":-1466220.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX487,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3493,0)","v":-1448753.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY487,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3493,0)","v":-1377327.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ487,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1489,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2491,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3493,0)","v":-1403144.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA487,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3493,0)","v":-1411073.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB487,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3493,0)","v":-1389034.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC487,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3493,0)","v":-786792},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD487,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3493,0)","v":-847800.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE487,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3493,0)","v":-935337.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF487,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3493,0)","v":-998812.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG487,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3493,0)","v":-1052559.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH487,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3493,0)","v":-1100356},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI487,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3493,0)","v":-571023.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ487,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3493,0)","v":-574555.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK487,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3493,0)","v":-576835.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL487,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3493,0)","v":-579514.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM487,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3493,0)","v":-581931.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN487,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3493,0)","v":-583919.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO487,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1489,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2491,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3493,0)","v":-584740.5}]
[null,"Simulation 455",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C489,0)+IF(IncludeDeal1,Spreadsheet9.2!C1491,0)+IF(IncludeDeal2,Spreadsheet9.2!C2493,0)+IF(IncludeDeal4,Spreadsheet9.2!C3495,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E489,0)+IF(IncludeDeal1,Spreadsheet9.2!E1491,0)+IF(IncludeDeal2,Spreadsheet9.2!E2493,0)+IF(IncludeDeal4,Spreadsheet9.2!E3495,0)","v":-160692.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F489,0)+IF(IncludeDeal1,Spreadsheet9.2!F1491,0)+IF(IncludeDeal2,Spreadsheet9.2!F2493,0)+IF(IncludeDeal4,Spreadsheet9.2!F3495,0)","v":-793687.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G489,0)+IF(IncludeDeal1,Spreadsheet9.2!G1491,0)+IF(IncludeDeal2,Spreadsheet9.2!G2493,0)+IF(IncludeDeal4,Spreadsheet9.2!G3495,0)","v":-1211118.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H489,0)+IF(IncludeDeal1,Spreadsheet9.2!H1491,0)+IF(IncludeDeal2,Spreadsheet9.2!H2493,0)+IF(IncludeDeal4,Spreadsheet9.2!H3495,0)","v":-616317.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I489,0)+IF(IncludeDeal1,Spreadsheet9.2!I1491,0)+IF(IncludeDeal2,Spreadsheet9.2!I2493,0)+IF(IncludeDeal4,Spreadsheet9.2!I3495,0)","v":-2046605.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J489,0)+IF(IncludeDeal1,Spreadsheet9.2!J1491,0)+IF(IncludeDeal2,Spreadsheet9.2!J2493,0)+IF(IncludeDeal4,Spreadsheet9.2!J3495,0)","v":-2285693.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K489,0)+IF(IncludeDeal1,Spreadsheet9.2!K1491,0)+IF(IncludeDeal2,Spreadsheet9.2!K2493,0)+IF(IncludeDeal4,Spreadsheet9.2!K3495,0)","v":-2221936.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L489,0)+IF(IncludeDeal1,Spreadsheet9.2!L1491,0)+IF(IncludeDeal2,Spreadsheet9.2!L2493,0)+IF(IncludeDeal4,Spreadsheet9.2!L3495,0)","v":-2306904.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M489,0)+IF(IncludeDeal1,Spreadsheet9.2!M1491,0)+IF(IncludeDeal2,Spreadsheet9.2!M2493,0)+IF(IncludeDeal4,Spreadsheet9.2!M3495,0)","v":-1926797.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N489,0)+IF(IncludeDeal1,Spreadsheet9.2!N1491,0)+IF(IncludeDeal2,Spreadsheet9.2!N2493,0)+IF(IncludeDeal4,Spreadsheet9.2!N3495,0)","v":-1902176.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O489,0)+IF(IncludeDeal1,Spreadsheet9.2!O1491,0)+IF(IncludeDeal2,Spreadsheet9.2!O2493,0)+IF(IncludeDeal4,Spreadsheet9.2!O3495,0)","v":-1854442},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P489,0)+IF(IncludeDeal1,Spreadsheet9.2!P1491,0)+IF(IncludeDeal2,Spreadsheet9.2!P2493,0)+IF(IncludeDeal4,Spreadsheet9.2!P3495,0)","v":-2319012.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q489,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1491,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2493,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3495,0)","v":-2430370},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R489,0)+IF(IncludeDeal1,Spreadsheet9.2!R1491,0)+IF(IncludeDeal2,Spreadsheet9.2!R2493,0)+IF(IncludeDeal4,Spreadsheet9.2!R3495,0)","v":-2503767.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S489,0)+IF(IncludeDeal1,Spreadsheet9.2!S1491,0)+IF(IncludeDeal2,Spreadsheet9.2!S2493,0)+IF(IncludeDeal4,Spreadsheet9.2!S3495,0)","v":-1989193.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T489,0)+IF(IncludeDeal1,Spreadsheet9.2!T1491,0)+IF(IncludeDeal2,Spreadsheet9.2!T2493,0)+IF(IncludeDeal4,Spreadsheet9.2!T3495,0)","v":-2148430.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U489,0)+IF(IncludeDeal1,Spreadsheet9.2!U1491,0)+IF(IncludeDeal2,Spreadsheet9.2!U2493,0)+IF(IncludeDeal4,Spreadsheet9.2!U3495,0)","v":-2870911.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V489,0)+IF(IncludeDeal1,Spreadsheet9.2!V1491,0)+IF(IncludeDeal2,Spreadsheet9.2!V2493,0)+IF(IncludeDeal4,Spreadsheet9.2!V3495,0)","v":-2860613.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W489,0)+IF(IncludeDeal1,Spreadsheet9.2!W1491,0)+IF(IncludeDeal2,Spreadsheet9.2!W2493,0)+IF(IncludeDeal4,Spreadsheet9.2!W3495,0)","v":-3079607.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X489,0)+IF(IncludeDeal1,Spreadsheet9.2!X1491,0)+IF(IncludeDeal2,Spreadsheet9.2!X2493,0)+IF(IncludeDeal4,Spreadsheet9.2!X3495,0)","v":-3044763.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y489,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1491,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2493,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3495,0)","v":-2449506.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z489,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1491,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2493,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3495,0)","v":-2492064.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA489,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3495,0)","v":-2880455.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB489,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3495,0)","v":-2109770.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC489,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3495,0)","v":-1710824.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD489,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3495,0)","v":-1689140},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE489,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3495,0)","v":-1395191.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF489,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3495,0)","v":-1993282.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG489,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3495,0)","v":-1531686.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH489,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3495,0)","v":-1959284.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI489,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3495,0)","v":-2314747.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ489,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3495,0)","v":-2336479.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK489,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3495,0)","v":-2158785.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL489,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3495,0)","v":-2286370.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM489,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3495,0)","v":-2185140.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN489,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3495,0)","v":-1762982.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO489,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3495,0)","v":-1626852.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP489,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3495,0)","v":-1390602.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ489,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3495,0)","v":-60394.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR489,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3495,0)","v":-22265.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS489,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3495,0)","v":144318.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT489,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3495,0)","v":140299.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU489,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3495,0)","v":183307.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV489,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3495,0)","v":-280162.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW489,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3495,0)","v":24939.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX489,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3495,0)","v":-246562.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY489,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3495,0)","v":-402373.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ489,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1491,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2493,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3495,0)","v":-303525.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA489,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3495,0)","v":-240294.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB489,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3495,0)","v":-267111.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC489,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3495,0)","v":-121749.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD489,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3495,0)","v":-69666},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE489,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3495,0)","v":-80883.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF489,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3495,0)","v":-117258},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG489,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3495,0)","v":-224134.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH489,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3495,0)","v":-260274},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI489,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3495,0)","v":-133121},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ489,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3495,0)","v":-131164.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK489,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3495,0)","v":-130064.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL489,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3495,0)","v":-130686.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM489,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3495,0)","v":-132441.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN489,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3495,0)","v":-133824.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO489,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1491,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2493,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3495,0)","v":-136384.29999999999}]
[null,"Simulation 459",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C493,0)+IF(IncludeDeal1,Spreadsheet9.2!C1495,0)+IF(IncludeDeal2,Spreadsheet9.2!C2497,0)+IF(IncludeDeal4,Spreadsheet9.2!C3499,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E493,0)+IF(IncludeDeal1,Spreadsheet9.2!E1495,0)+IF(IncludeDeal2,Spreadsheet9.2!E2497,0)+IF(IncludeDeal4,Spreadsheet9.2!E3499,0)","v":522407.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F493,0)+IF(IncludeDeal1,Spreadsheet9.2!F1495,0)+IF(IncludeDeal2,Spreadsheet9.2!F2497,0)+IF(IncludeDeal4,Spreadsheet9.2!F3499,0)","v":422246.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G493,0)+IF(IncludeDeal1,Spreadsheet9.2!G1495,0)+IF(IncludeDeal2,Spreadsheet9.2!G2497,0)+IF(IncludeDeal4,Spreadsheet9.2!G3499,0)","v":1066044.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H493,0)+IF(IncludeDeal1,Spreadsheet9.2!H1495,0)+IF(IncludeDeal2,Spreadsheet9.2!H2497,0)+IF(IncludeDeal4,Spreadsheet9.2!H3499,0)","v":805970.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I493,0)+IF(IncludeDeal1,Spreadsheet9.2!I1495,0)+IF(IncludeDeal2,Spreadsheet9.2!I2497,0)+IF(IncludeDeal4,Spreadsheet9.2!I3499,0)","v":848500.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J493,0)+IF(IncludeDeal1,Spreadsheet9.2!J1495,0)+IF(IncludeDeal2,Spreadsheet9.2!J2497,0)+IF(IncludeDeal4,Spreadsheet9.2!J3499,0)","v":725976},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K493,0)+IF(IncludeDeal1,Spreadsheet9.2!K1495,0)+IF(IncludeDeal2,Spreadsheet9.2!K2497,0)+IF(IncludeDeal4,Spreadsheet9.2!K3499,0)","v":-798655.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L493,0)+IF(IncludeDeal1,Spreadsheet9.2!L1495,0)+IF(IncludeDeal2,Spreadsheet9.2!L2497,0)+IF(IncludeDeal4,Spreadsheet9.2!L3499,0)","v":-1998468},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M493,0)+IF(IncludeDeal1,Spreadsheet9.2!M1495,0)+IF(IncludeDeal2,Spreadsheet9.2!M2497,0)+IF(IncludeDeal4,Spreadsheet9.2!M3499,0)","v":-1575118.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N493,0)+IF(IncludeDeal1,Spreadsheet9.2!N1495,0)+IF(IncludeDeal2,Spreadsheet9.2!N2497,0)+IF(IncludeDeal4,Spreadsheet9.2!N3499,0)","v":-1724768.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O493,0)+IF(IncludeDeal1,Spreadsheet9.2!O1495,0)+IF(IncludeDeal2,Spreadsheet9.2!O2497,0)+IF(IncludeDeal4,Spreadsheet9.2!O3499,0)","v":-1811825.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P493,0)+IF(IncludeDeal1,Spreadsheet9.2!P1495,0)+IF(IncludeDeal2,Spreadsheet9.2!P2497,0)+IF(IncludeDeal4,Spreadsheet9.2!P3499,0)","v":-1696819.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q493,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1495,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2497,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3499,0)","v":-1012493.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R493,0)+IF(IncludeDeal1,Spreadsheet9.2!R1495,0)+IF(IncludeDeal2,Spreadsheet9.2!R2497,0)+IF(IncludeDeal4,Spreadsheet9.2!R3499,0)","v":-921990.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S493,0)+IF(IncludeDeal1,Spreadsheet9.2!S1495,0)+IF(IncludeDeal2,Spreadsheet9.2!S2497,0)+IF(IncludeDeal4,Spreadsheet9.2!S3499,0)","v":-1042945.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T493,0)+IF(IncludeDeal1,Spreadsheet9.2!T1495,0)+IF(IncludeDeal2,Spreadsheet9.2!T2497,0)+IF(IncludeDeal4,Spreadsheet9.2!T3499,0)","v":-1280526.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U493,0)+IF(IncludeDeal1,Spreadsheet9.2!U1495,0)+IF(IncludeDeal2,Spreadsheet9.2!U2497,0)+IF(IncludeDeal4,Spreadsheet9.2!U3499,0)","v":-693516.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V493,0)+IF(IncludeDeal1,Spreadsheet9.2!V1495,0)+IF(IncludeDeal2,Spreadsheet9.2!V2497,0)+IF(IncludeDeal4,Spreadsheet9.2!V3499,0)","v":-413664.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W493,0)+IF(IncludeDeal1,Spreadsheet9.2!W1495,0)+IF(IncludeDeal2,Spreadsheet9.2!W2497,0)+IF(IncludeDeal4,Spreadsheet9.2!W3499,0)","v":-476354.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X493,0)+IF(IncludeDeal1,Spreadsheet9.2!X1495,0)+IF(IncludeDeal2,Spreadsheet9.2!X2497,0)+IF(IncludeDeal4,Spreadsheet9.2!X3499,0)","v":-414424.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y493,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1495,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2497,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3499,0)","v":-302298},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z493,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1495,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2497,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3499,0)","v":-327013.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA493,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3499,0)","v":100204.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB493,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3499,0)","v":-188746.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC493,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3499,0)","v":-119727.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD493,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3499,0)","v":134977.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE493,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3499,0)","v":-592614.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF493,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3499,0)","v":-1158744.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG493,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3499,0)","v":-717387.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH493,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3499,0)","v":-835076.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI493,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3499,0)","v":31182.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ493,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3499,0)","v":-402635.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK493,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3499,0)","v":-1124559},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL493,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3499,0)","v":-459702.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM493,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3499,0)","v":-707832.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN493,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3499,0)","v":-728433.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO493,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3499,0)","v":-337671.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP493,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3499,0)","v":-218051.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ493,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3499,0)","v":-211128.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR493,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3499,0)","v":-724963.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS493,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3499,0)","v":-941467.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT493,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3499,0)","v":-818155.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU493,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3499,0)","v":-722208.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV493,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3499,0)","v":-590229},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW493,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3499,0)","v":-107684.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX493,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3499,0)","v":225141.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY493,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3499,0)","v":249695.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ493,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1495,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2497,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3499,0)","v":193900.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA493,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3499,0)","v":-752.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB493,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3499,0)","v":-60600.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC493,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3499,0)","v":110162.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD493,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3499,0)","v":23208.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE493,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3499,0)","v":-87787.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF493,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3499,0)","v":-130902.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG493,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3499,0)","v":-202624.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH493,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3499,0)","v":-352264.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI493,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3499,0)","v":-199093.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ493,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3499,0)","v":-201720.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK493,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3499,0)","v":-204477.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL493,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3499,0)","v":-208465.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM493,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3499,0)","v":-210766.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN493,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3499,0)","v":-216734.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO493,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1495,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2497,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3499,0)","v":-220063.2}]
[null,"Simulation 462",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C496,0)+IF(IncludeDeal1,Spreadsheet9.2!C1498,0)+IF(IncludeDeal2,Spreadsheet9.2!C2500,0)+IF(IncludeDeal4,Spreadsheet9.2!C3502,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E496,0)+IF(IncludeDeal1,Spreadsheet9.2!E1498,0)+IF(IncludeDeal2,Spreadsheet9.2!E2500,0)+IF(IncludeDeal4,Spreadsheet9.2!E3502,0)","v":-132895},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F496,0)+IF(IncludeDeal1,Spreadsheet9.2!F1498,0)+IF(IncludeDeal2,Spreadsheet9.2!F2500,0)+IF(IncludeDeal4,Spreadsheet9.2!F3502,0)","v":-95009.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G496,0)+IF(IncludeDeal1,Spreadsheet9.2!G1498,0)+IF(IncludeDeal2,Spreadsheet9.2!G2500,0)+IF(IncludeDeal4,Spreadsheet9.2!G3502,0)","v":-268908.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H496,0)+IF(IncludeDeal1,Spreadsheet9.2!H1498,0)+IF(IncludeDeal2,Spreadsheet9.2!H2500,0)+IF(IncludeDeal4,Spreadsheet9.2!H3502,0)","v":-356217.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I496,0)+IF(IncludeDeal1,Spreadsheet9.2!I1498,0)+IF(IncludeDeal2,Spreadsheet9.2!I2500,0)+IF(IncludeDeal4,Spreadsheet9.2!I3502,0)","v":-1377091.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J496,0)+IF(IncludeDeal1,Spreadsheet9.2!J1498,0)+IF(IncludeDeal2,Spreadsheet9.2!J2500,0)+IF(IncludeDeal4,Spreadsheet9.2!J3502,0)","v":-2445979.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K496,0)+IF(IncludeDeal1,Spreadsheet9.2!K1498,0)+IF(IncludeDeal2,Spreadsheet9.2!K2500,0)+IF(IncludeDeal4,Spreadsheet9.2!K3502,0)","v":-2330974.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L496,0)+IF(IncludeDeal1,Spreadsheet9.2!L1498,0)+IF(IncludeDeal2,Spreadsheet9.2!L2500,0)+IF(IncludeDeal4,Spreadsheet9.2!L3502,0)","v":-1522883.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M496,0)+IF(IncludeDeal1,Spreadsheet9.2!M1498,0)+IF(IncludeDeal2,Spreadsheet9.2!M2500,0)+IF(IncludeDeal4,Spreadsheet9.2!M3502,0)","v":-836273.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N496,0)+IF(IncludeDeal1,Spreadsheet9.2!N1498,0)+IF(IncludeDeal2,Spreadsheet9.2!N2500,0)+IF(IncludeDeal4,Spreadsheet9.2!N3502,0)","v":-969985.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O496,0)+IF(IncludeDeal1,Spreadsheet9.2!O1498,0)+IF(IncludeDeal2,Spreadsheet9.2!O2500,0)+IF(IncludeDeal4,Spreadsheet9.2!O3502,0)","v":-1443497.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P496,0)+IF(IncludeDeal1,Spreadsheet9.2!P1498,0)+IF(IncludeDeal2,Spreadsheet9.2!P2500,0)+IF(IncludeDeal4,Spreadsheet9.2!P3502,0)","v":-1989976.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q496,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1498,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2500,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3502,0)","v":-1642281.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R496,0)+IF(IncludeDeal1,Spreadsheet9.2!R1498,0)+IF(IncludeDeal2,Spreadsheet9.2!R2500,0)+IF(IncludeDeal4,Spreadsheet9.2!R3502,0)","v":-1048370.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S496,0)+IF(IncludeDeal1,Spreadsheet9.2!S1498,0)+IF(IncludeDeal2,Spreadsheet9.2!S2500,0)+IF(IncludeDeal4,Spreadsheet9.2!S3502,0)","v":-84525.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T496,0)+IF(IncludeDeal1,Spreadsheet9.2!T1498,0)+IF(IncludeDeal2,Spreadsheet9.2!T2500,0)+IF(IncludeDeal4,Spreadsheet9.2!T3502,0)","v":-276988.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U496,0)+IF(IncludeDeal1,Spreadsheet9.2!U1498,0)+IF(IncludeDeal2,Spreadsheet9.2!U2500,0)+IF(IncludeDeal4,Spreadsheet9.2!U3502,0)","v":173055.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V496,0)+IF(IncludeDeal1,Spreadsheet9.2!V1498,0)+IF(IncludeDeal2,Spreadsheet9.2!V2500,0)+IF(IncludeDeal4,Spreadsheet9.2!V3502,0)","v":410756.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W496,0)+IF(IncludeDeal1,Spreadsheet9.2!W1498,0)+IF(IncludeDeal2,Spreadsheet9.2!W2500,0)+IF(IncludeDeal4,Spreadsheet9.2!W3502,0)","v":127219},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X496,0)+IF(IncludeDeal1,Spreadsheet9.2!X1498,0)+IF(IncludeDeal2,Spreadsheet9.2!X2500,0)+IF(IncludeDeal4,Spreadsheet9.2!X3502,0)","v":-608091.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y496,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1498,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2500,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3502,0)","v":-81163.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z496,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1498,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2500,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3502,0)","v":-1528457.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA496,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3502,0)","v":-1558497.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB496,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3502,0)","v":-1736261.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC496,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3502,0)","v":-1866850.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD496,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3502,0)","v":-1988204.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE496,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3502,0)","v":-1885757.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF496,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3502,0)","v":-2039947.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG496,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3502,0)","v":-2294034},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH496,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3502,0)","v":-1997702.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI496,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3502,0)","v":-1882944.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ496,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3502,0)","v":-1959380.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK496,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3502,0)","v":-1844634.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL496,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3502,0)","v":-2046815.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM496,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3502,0)","v":-2221342.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN496,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3502,0)","v":-2042619.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO496,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3502,0)","v":-1906809.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP496,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3502,0)","v":-1862525.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ496,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3502,0)","v":-1703403.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR496,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3502,0)","v":-1502473},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS496,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3502,0)","v":-1396204.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT496,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3502,0)","v":-1244218.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU496,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3502,0)","v":-1086414.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV496,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3502,0)","v":-1080010.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW496,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3502,0)","v":-857093.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX496,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3502,0)","v":-665040.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY496,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3502,0)","v":-434564.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ496,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1498,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2500,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3502,0)","v":-216831.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA496,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3502,0)","v":-62756.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB496,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3502,0)","v":25433.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC496,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3502,0)","v":257415.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD496,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3502,0)","v":197398.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE496,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3502,0)","v":104977.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF496,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3502,0)","v":-16898.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG496,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3502,0)","v":-143987.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH496,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3502,0)","v":-240618.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI496,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3502,0)","v":-173121.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ496,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3502,0)","v":-176212.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK496,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3502,0)","v":-179521.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL496,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3502,0)","v":-183783.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM496,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3502,0)","v":-188444.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN496,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3502,0)","v":-191293.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO496,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1498,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2500,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3502,0)","v":-193335.5}]
[null,"Simulation 463",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C497,0)+IF(IncludeDeal1,Spreadsheet9.2!C1499,0)+IF(IncludeDeal2,Spreadsheet9.2!C2501,0)+IF(IncludeDeal4,Spreadsheet9.2!C3503,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E497,0)+IF(IncludeDeal1,Spreadsheet9.2!E1499,0)+IF(IncludeDeal2,Spreadsheet9.2!E2501,0)+IF(IncludeDeal4,Spreadsheet9.2!E3503,0)","v":4623.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F497,0)+IF(IncludeDeal1,Spreadsheet9.2!F1499,0)+IF(IncludeDeal2,Spreadsheet9.2!F2501,0)+IF(IncludeDeal4,Spreadsheet9.2!F3503,0)","v":-83292.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G497,0)+IF(IncludeDeal1,Spreadsheet9.2!G1499,0)+IF(IncludeDeal2,Spreadsheet9.2!G2501,0)+IF(IncludeDeal4,Spreadsheet9.2!G3503,0)","v":42588.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H497,0)+IF(IncludeDeal1,Spreadsheet9.2!H1499,0)+IF(IncludeDeal2,Spreadsheet9.2!H2501,0)+IF(IncludeDeal4,Spreadsheet9.2!H3503,0)","v":814347.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I497,0)+IF(IncludeDeal1,Spreadsheet9.2!I1499,0)+IF(IncludeDeal2,Spreadsheet9.2!I2501,0)+IF(IncludeDeal4,Spreadsheet9.2!I3503,0)","v":558263.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J497,0)+IF(IncludeDeal1,Spreadsheet9.2!J1499,0)+IF(IncludeDeal2,Spreadsheet9.2!J2501,0)+IF(IncludeDeal4,Spreadsheet9.2!J3503,0)","v":1555880.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K497,0)+IF(IncludeDeal1,Spreadsheet9.2!K1499,0)+IF(IncludeDeal2,Spreadsheet9.2!K2501,0)+IF(IncludeDeal4,Spreadsheet9.2!K3503,0)","v":1160264.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L497,0)+IF(IncludeDeal1,Spreadsheet9.2!L1499,0)+IF(IncludeDeal2,Spreadsheet9.2!L2501,0)+IF(IncludeDeal4,Spreadsheet9.2!L3503,0)","v":1125209},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M497,0)+IF(IncludeDeal1,Spreadsheet9.2!M1499,0)+IF(IncludeDeal2,Spreadsheet9.2!M2501,0)+IF(IncludeDeal4,Spreadsheet9.2!M3503,0)","v":1497725.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N497,0)+IF(IncludeDeal1,Spreadsheet9.2!N1499,0)+IF(IncludeDeal2,Spreadsheet9.2!N2501,0)+IF(IncludeDeal4,Spreadsheet9.2!N3503,0)","v":1731262.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O497,0)+IF(IncludeDeal1,Spreadsheet9.2!O1499,0)+IF(IncludeDeal2,Spreadsheet9.2!O2501,0)+IF(IncludeDeal4,Spreadsheet9.2!O3503,0)","v":2146175.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P497,0)+IF(IncludeDeal1,Spreadsheet9.2!P1499,0)+IF(IncludeDeal2,Spreadsheet9.2!P2501,0)+IF(IncludeDeal4,Spreadsheet9.2!P3503,0)","v":2921884.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q497,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1499,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2501,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3503,0)","v":3464393.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R497,0)+IF(IncludeDeal1,Spreadsheet9.2!R1499,0)+IF(IncludeDeal2,Spreadsheet9.2!R2501,0)+IF(IncludeDeal4,Spreadsheet9.2!R3503,0)","v":5170137.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S497,0)+IF(IncludeDeal1,Spreadsheet9.2!S1499,0)+IF(IncludeDeal2,Spreadsheet9.2!S2501,0)+IF(IncludeDeal4,Spreadsheet9.2!S3503,0)","v":5065489.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T497,0)+IF(IncludeDeal1,Spreadsheet9.2!T1499,0)+IF(IncludeDeal2,Spreadsheet9.2!T2501,0)+IF(IncludeDeal4,Spreadsheet9.2!T3503,0)","v":6696480.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U497,0)+IF(IncludeDeal1,Spreadsheet9.2!U1499,0)+IF(IncludeDeal2,Spreadsheet9.2!U2501,0)+IF(IncludeDeal4,Spreadsheet9.2!U3503,0)","v":4250365.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V497,0)+IF(IncludeDeal1,Spreadsheet9.2!V1499,0)+IF(IncludeDeal2,Spreadsheet9.2!V2501,0)+IF(IncludeDeal4,Spreadsheet9.2!V3503,0)","v":3611303.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W497,0)+IF(IncludeDeal1,Spreadsheet9.2!W1499,0)+IF(IncludeDeal2,Spreadsheet9.2!W2501,0)+IF(IncludeDeal4,Spreadsheet9.2!W3503,0)","v":3701157},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X497,0)+IF(IncludeDeal1,Spreadsheet9.2!X1499,0)+IF(IncludeDeal2,Spreadsheet9.2!X2501,0)+IF(IncludeDeal4,Spreadsheet9.2!X3503,0)","v":3348377.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y497,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1499,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2501,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3503,0)","v":6866839.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z497,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1499,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2501,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3503,0)","v":5688206},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA497,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3503,0)","v":7092742.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB497,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3503,0)","v":6373533.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC497,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3503,0)","v":7838226.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD497,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3503,0)","v":6763824.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE497,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3503,0)","v":7022103.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF497,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3503,0)","v":6511127.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG497,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3503,0)","v":8764609.3000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH497,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3503,0)","v":9930413.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI497,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3503,0)","v":7224344.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ497,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3503,0)","v":8606737.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK497,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3503,0)","v":8476409.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL497,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3503,0)","v":8341754.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM497,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3503,0)","v":7864304.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN497,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3503,0)","v":5386698.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO497,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3503,0)","v":5689446.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP497,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3503,0)","v":4808079.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ497,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3503,0)","v":5926673.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR497,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3503,0)","v":4271131.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS497,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3503,0)","v":4243793.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT497,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3503,0)","v":5306205.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU497,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3503,0)","v":3545863},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV497,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3503,0)","v":3663850.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW497,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3503,0)","v":3582875.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX497,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3503,0)","v":2839867.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY497,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3503,0)","v":2465696.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ497,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1499,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2501,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3503,0)","v":1772816.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA497,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3503,0)","v":997999.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB497,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3503,0)","v":595282.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC497,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3503,0)","v":525190.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD497,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3503,0)","v":442388.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE497,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3503,0)","v":264276.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF497,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3503,0)","v":147667.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG497,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3503,0)","v":100217.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH497,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3503,0)","v":-61178.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI497,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3503,0)","v":-5752},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ497,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3503,0)","v":-8703.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK497,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3503,0)","v":-12973.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL497,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3503,0)","v":-17085.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM497,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3503,0)","v":-20036.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN497,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3503,0)","v":-24037.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO497,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1499,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2501,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3503,0)","v":-29090.6}]
[null,"Simulation 466",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C500,0)+IF(IncludeDeal1,Spreadsheet9.2!C1502,0)+IF(IncludeDeal2,Spreadsheet9.2!C2504,0)+IF(IncludeDeal4,Spreadsheet9.2!C3506,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E500,0)+IF(IncludeDeal1,Spreadsheet9.2!E1502,0)+IF(IncludeDeal2,Spreadsheet9.2!E2504,0)+IF(IncludeDeal4,Spreadsheet9.2!E3506,0)","v":318579.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F500,0)+IF(IncludeDeal1,Spreadsheet9.2!F1502,0)+IF(IncludeDeal2,Spreadsheet9.2!F2504,0)+IF(IncludeDeal4,Spreadsheet9.2!F3506,0)","v":517377.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G500,0)+IF(IncludeDeal1,Spreadsheet9.2!G1502,0)+IF(IncludeDeal2,Spreadsheet9.2!G2504,0)+IF(IncludeDeal4,Spreadsheet9.2!G3506,0)","v":1360236.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H500,0)+IF(IncludeDeal1,Spreadsheet9.2!H1502,0)+IF(IncludeDeal2,Spreadsheet9.2!H2504,0)+IF(IncludeDeal4,Spreadsheet9.2!H3506,0)","v":597904.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I500,0)+IF(IncludeDeal1,Spreadsheet9.2!I1502,0)+IF(IncludeDeal2,Spreadsheet9.2!I2504,0)+IF(IncludeDeal4,Spreadsheet9.2!I3506,0)","v":-603303.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J500,0)+IF(IncludeDeal1,Spreadsheet9.2!J1502,0)+IF(IncludeDeal2,Spreadsheet9.2!J2504,0)+IF(IncludeDeal4,Spreadsheet9.2!J3506,0)","v":-1069646.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K500,0)+IF(IncludeDeal1,Spreadsheet9.2!K1502,0)+IF(IncludeDeal2,Spreadsheet9.2!K2504,0)+IF(IncludeDeal4,Spreadsheet9.2!K3506,0)","v":-606387.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L500,0)+IF(IncludeDeal1,Spreadsheet9.2!L1502,0)+IF(IncludeDeal2,Spreadsheet9.2!L2504,0)+IF(IncludeDeal4,Spreadsheet9.2!L3506,0)","v":-1200866.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M500,0)+IF(IncludeDeal1,Spreadsheet9.2!M1502,0)+IF(IncludeDeal2,Spreadsheet9.2!M2504,0)+IF(IncludeDeal4,Spreadsheet9.2!M3506,0)","v":1253948.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N500,0)+IF(IncludeDeal1,Spreadsheet9.2!N1502,0)+IF(IncludeDeal2,Spreadsheet9.2!N2504,0)+IF(IncludeDeal4,Spreadsheet9.2!N3506,0)","v":1349721.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O500,0)+IF(IncludeDeal1,Spreadsheet9.2!O1502,0)+IF(IncludeDeal2,Spreadsheet9.2!O2504,0)+IF(IncludeDeal4,Spreadsheet9.2!O3506,0)","v":1055104.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P500,0)+IF(IncludeDeal1,Spreadsheet9.2!P1502,0)+IF(IncludeDeal2,Spreadsheet9.2!P2504,0)+IF(IncludeDeal4,Spreadsheet9.2!P3506,0)","v":943551.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q500,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1502,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2504,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3506,0)","v":829568.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R500,0)+IF(IncludeDeal1,Spreadsheet9.2!R1502,0)+IF(IncludeDeal2,Spreadsheet9.2!R2504,0)+IF(IncludeDeal4,Spreadsheet9.2!R3506,0)","v":883489.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S500,0)+IF(IncludeDeal1,Spreadsheet9.2!S1502,0)+IF(IncludeDeal2,Spreadsheet9.2!S2504,0)+IF(IncludeDeal4,Spreadsheet9.2!S3506,0)","v":1457962.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T500,0)+IF(IncludeDeal1,Spreadsheet9.2!T1502,0)+IF(IncludeDeal2,Spreadsheet9.2!T2504,0)+IF(IncludeDeal4,Spreadsheet9.2!T3506,0)","v":830998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U500,0)+IF(IncludeDeal1,Spreadsheet9.2!U1502,0)+IF(IncludeDeal2,Spreadsheet9.2!U2504,0)+IF(IncludeDeal4,Spreadsheet9.2!U3506,0)","v":845660.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V500,0)+IF(IncludeDeal1,Spreadsheet9.2!V1502,0)+IF(IncludeDeal2,Spreadsheet9.2!V2504,0)+IF(IncludeDeal4,Spreadsheet9.2!V3506,0)","v":1252084.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W500,0)+IF(IncludeDeal1,Spreadsheet9.2!W1502,0)+IF(IncludeDeal2,Spreadsheet9.2!W2504,0)+IF(IncludeDeal4,Spreadsheet9.2!W3506,0)","v":1080841.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X500,0)+IF(IncludeDeal1,Spreadsheet9.2!X1502,0)+IF(IncludeDeal2,Spreadsheet9.2!X2504,0)+IF(IncludeDeal4,Spreadsheet9.2!X3506,0)","v":2373591.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y500,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1502,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2504,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3506,0)","v":3054166.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z500,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1502,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2504,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3506,0)","v":2673668.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA500,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3506,0)","v":2583826.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB500,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3506,0)","v":2171196.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC500,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3506,0)","v":3391165.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD500,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3506,0)","v":1684102.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE500,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3506,0)","v":1562860},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF500,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3506,0)","v":3204948.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG500,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3506,0)","v":4518016.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH500,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3506,0)","v":4423396.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI500,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3506,0)","v":5183639.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ500,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3506,0)","v":4661481.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK500,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3506,0)","v":4297674.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL500,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3506,0)","v":3238915.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM500,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3506,0)","v":1954825},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN500,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3506,0)","v":1436266.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO500,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3506,0)","v":1002428.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP500,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3506,0)","v":194726.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ500,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3506,0)","v":-177230.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR500,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3506,0)","v":-383428.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS500,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3506,0)","v":-304883.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT500,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3506,0)","v":-169212.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU500,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3506,0)","v":-353810.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV500,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3506,0)","v":-519765.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW500,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3506,0)","v":-426806},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX500,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3506,0)","v":-247761.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY500,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3506,0)","v":-193400},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ500,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1502,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2504,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3506,0)","v":-94152.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA500,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3506,0)","v":56323.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB500,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3506,0)","v":143041.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC500,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3506,0)","v":276232.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD500,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3506,0)","v":315550.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE500,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3506,0)","v":308201.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF500,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3506,0)","v":272267.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG500,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3506,0)","v":262986.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH500,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3506,0)","v":131128.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI500,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3506,0)","v":99720.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ500,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3506,0)","v":99640.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK500,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3506,0)","v":98063.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL500,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3506,0)","v":96387.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM500,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3506,0)","v":93873.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN500,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3506,0)","v":90957.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO500,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1502,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2504,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3506,0)","v":87395.3}]
[null,"Simulation 469",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C503,0)+IF(IncludeDeal1,Spreadsheet9.2!C1505,0)+IF(IncludeDeal2,Spreadsheet9.2!C2507,0)+IF(IncludeDeal4,Spreadsheet9.2!C3509,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E503,0)+IF(IncludeDeal1,Spreadsheet9.2!E1505,0)+IF(IncludeDeal2,Spreadsheet9.2!E2507,0)+IF(IncludeDeal4,Spreadsheet9.2!E3509,0)","v":-174052.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F503,0)+IF(IncludeDeal1,Spreadsheet9.2!F1505,0)+IF(IncludeDeal2,Spreadsheet9.2!F2507,0)+IF(IncludeDeal4,Spreadsheet9.2!F3509,0)","v":-264013.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G503,0)+IF(IncludeDeal1,Spreadsheet9.2!G1505,0)+IF(IncludeDeal2,Spreadsheet9.2!G2507,0)+IF(IncludeDeal4,Spreadsheet9.2!G3509,0)","v":-244806.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H503,0)+IF(IncludeDeal1,Spreadsheet9.2!H1505,0)+IF(IncludeDeal2,Spreadsheet9.2!H2507,0)+IF(IncludeDeal4,Spreadsheet9.2!H3509,0)","v":677864.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I503,0)+IF(IncludeDeal1,Spreadsheet9.2!I1505,0)+IF(IncludeDeal2,Spreadsheet9.2!I2507,0)+IF(IncludeDeal4,Spreadsheet9.2!I3509,0)","v":2825459.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J503,0)+IF(IncludeDeal1,Spreadsheet9.2!J1505,0)+IF(IncludeDeal2,Spreadsheet9.2!J2507,0)+IF(IncludeDeal4,Spreadsheet9.2!J3509,0)","v":1153913.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K503,0)+IF(IncludeDeal1,Spreadsheet9.2!K1505,0)+IF(IncludeDeal2,Spreadsheet9.2!K2507,0)+IF(IncludeDeal4,Spreadsheet9.2!K3509,0)","v":2833615.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L503,0)+IF(IncludeDeal1,Spreadsheet9.2!L1505,0)+IF(IncludeDeal2,Spreadsheet9.2!L2507,0)+IF(IncludeDeal4,Spreadsheet9.2!L3509,0)","v":2826116.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M503,0)+IF(IncludeDeal1,Spreadsheet9.2!M1505,0)+IF(IncludeDeal2,Spreadsheet9.2!M2507,0)+IF(IncludeDeal4,Spreadsheet9.2!M3509,0)","v":2619767.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N503,0)+IF(IncludeDeal1,Spreadsheet9.2!N1505,0)+IF(IncludeDeal2,Spreadsheet9.2!N2507,0)+IF(IncludeDeal4,Spreadsheet9.2!N3509,0)","v":2256597.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O503,0)+IF(IncludeDeal1,Spreadsheet9.2!O1505,0)+IF(IncludeDeal2,Spreadsheet9.2!O2507,0)+IF(IncludeDeal4,Spreadsheet9.2!O3509,0)","v":2466183.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P503,0)+IF(IncludeDeal1,Spreadsheet9.2!P1505,0)+IF(IncludeDeal2,Spreadsheet9.2!P2507,0)+IF(IncludeDeal4,Spreadsheet9.2!P3509,0)","v":1741022.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q503,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1505,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2507,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3509,0)","v":2585039},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R503,0)+IF(IncludeDeal1,Spreadsheet9.2!R1505,0)+IF(IncludeDeal2,Spreadsheet9.2!R2507,0)+IF(IncludeDeal4,Spreadsheet9.2!R3509,0)","v":864267.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S503,0)+IF(IncludeDeal1,Spreadsheet9.2!S1505,0)+IF(IncludeDeal2,Spreadsheet9.2!S2507,0)+IF(IncludeDeal4,Spreadsheet9.2!S3509,0)","v":973091.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T503,0)+IF(IncludeDeal1,Spreadsheet9.2!T1505,0)+IF(IncludeDeal2,Spreadsheet9.2!T2507,0)+IF(IncludeDeal4,Spreadsheet9.2!T3509,0)","v":152073.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U503,0)+IF(IncludeDeal1,Spreadsheet9.2!U1505,0)+IF(IncludeDeal2,Spreadsheet9.2!U2507,0)+IF(IncludeDeal4,Spreadsheet9.2!U3509,0)","v":652259.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V503,0)+IF(IncludeDeal1,Spreadsheet9.2!V1505,0)+IF(IncludeDeal2,Spreadsheet9.2!V2507,0)+IF(IncludeDeal4,Spreadsheet9.2!V3509,0)","v":-354801.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W503,0)+IF(IncludeDeal1,Spreadsheet9.2!W1505,0)+IF(IncludeDeal2,Spreadsheet9.2!W2507,0)+IF(IncludeDeal4,Spreadsheet9.2!W3509,0)","v":-534385.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X503,0)+IF(IncludeDeal1,Spreadsheet9.2!X1505,0)+IF(IncludeDeal2,Spreadsheet9.2!X2507,0)+IF(IncludeDeal4,Spreadsheet9.2!X3509,0)","v":-509466.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y503,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1505,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2507,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3509,0)","v":80411.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z503,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1505,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2507,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3509,0)","v":-367482.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA503,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3509,0)","v":-448499.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB503,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3509,0)","v":-35237.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC503,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3509,0)","v":539572.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD503,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3509,0)","v":-798600.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE503,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3509,0)","v":-1092215.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF503,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3509,0)","v":-1302540.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG503,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3509,0)","v":-1173306.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH503,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3509,0)","v":-1087088.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI503,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3509,0)","v":-860931.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ503,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3509,0)","v":-544750.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK503,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3509,0)","v":-236350.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL503,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3509,0)","v":213670.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM503,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3509,0)","v":531260.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN503,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3509,0)","v":633664.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO503,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3509,0)","v":934558.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP503,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3509,0)","v":-185611.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ503,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3509,0)","v":-78425.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR503,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3509,0)","v":240432.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS503,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3509,0)","v":927685.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT503,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3509,0)","v":908425.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU503,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3509,0)","v":259138.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV503,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3509,0)","v":133141.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW503,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3509,0)","v":652521.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX503,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3509,0)","v":371797.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY503,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3509,0)","v":612655},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ503,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1505,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2507,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3509,0)","v":513985.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA503,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3509,0)","v":453009.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB503,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3509,0)","v":318451.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC503,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3509,0)","v":271673.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD503,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3509,0)","v":229678.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE503,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3509,0)","v":138867.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF503,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3509,0)","v":74636.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG503,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3509,0)","v":-37005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH503,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3509,0)","v":-139521.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI503,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3509,0)","v":-157205.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ503,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3509,0)","v":-160549.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK503,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3509,0)","v":-162835.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL503,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3509,0)","v":-166568.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM503,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3509,0)","v":-169208.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN503,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3509,0)","v":-172644.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO503,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1505,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2507,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3509,0)","v":-175799}]
[null,"Simulation 473",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C507,0)+IF(IncludeDeal1,Spreadsheet9.2!C1509,0)+IF(IncludeDeal2,Spreadsheet9.2!C2511,0)+IF(IncludeDeal4,Spreadsheet9.2!C3513,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E507,0)+IF(IncludeDeal1,Spreadsheet9.2!E1509,0)+IF(IncludeDeal2,Spreadsheet9.2!E2511,0)+IF(IncludeDeal4,Spreadsheet9.2!E3513,0)","v":120087.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F507,0)+IF(IncludeDeal1,Spreadsheet9.2!F1509,0)+IF(IncludeDeal2,Spreadsheet9.2!F2511,0)+IF(IncludeDeal4,Spreadsheet9.2!F3513,0)","v":98583},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G507,0)+IF(IncludeDeal1,Spreadsheet9.2!G1509,0)+IF(IncludeDeal2,Spreadsheet9.2!G2511,0)+IF(IncludeDeal4,Spreadsheet9.2!G3513,0)","v":-204622.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H507,0)+IF(IncludeDeal1,Spreadsheet9.2!H1509,0)+IF(IncludeDeal2,Spreadsheet9.2!H2511,0)+IF(IncludeDeal4,Spreadsheet9.2!H3513,0)","v":77395.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I507,0)+IF(IncludeDeal1,Spreadsheet9.2!I1509,0)+IF(IncludeDeal2,Spreadsheet9.2!I2511,0)+IF(IncludeDeal4,Spreadsheet9.2!I3513,0)","v":69368},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J507,0)+IF(IncludeDeal1,Spreadsheet9.2!J1509,0)+IF(IncludeDeal2,Spreadsheet9.2!J2511,0)+IF(IncludeDeal4,Spreadsheet9.2!J3513,0)","v":20921.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K507,0)+IF(IncludeDeal1,Spreadsheet9.2!K1509,0)+IF(IncludeDeal2,Spreadsheet9.2!K2511,0)+IF(IncludeDeal4,Spreadsheet9.2!K3513,0)","v":-257966.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L507,0)+IF(IncludeDeal1,Spreadsheet9.2!L1509,0)+IF(IncludeDeal2,Spreadsheet9.2!L2511,0)+IF(IncludeDeal4,Spreadsheet9.2!L3513,0)","v":-1154938.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M507,0)+IF(IncludeDeal1,Spreadsheet9.2!M1509,0)+IF(IncludeDeal2,Spreadsheet9.2!M2511,0)+IF(IncludeDeal4,Spreadsheet9.2!M3513,0)","v":-1966803.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N507,0)+IF(IncludeDeal1,Spreadsheet9.2!N1509,0)+IF(IncludeDeal2,Spreadsheet9.2!N2511,0)+IF(IncludeDeal4,Spreadsheet9.2!N3513,0)","v":-2121645.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O507,0)+IF(IncludeDeal1,Spreadsheet9.2!O1509,0)+IF(IncludeDeal2,Spreadsheet9.2!O2511,0)+IF(IncludeDeal4,Spreadsheet9.2!O3513,0)","v":-1474529.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P507,0)+IF(IncludeDeal1,Spreadsheet9.2!P1509,0)+IF(IncludeDeal2,Spreadsheet9.2!P2511,0)+IF(IncludeDeal4,Spreadsheet9.2!P3513,0)","v":-1957996.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q507,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1509,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2511,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3513,0)","v":-1678077.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R507,0)+IF(IncludeDeal1,Spreadsheet9.2!R1509,0)+IF(IncludeDeal2,Spreadsheet9.2!R2511,0)+IF(IncludeDeal4,Spreadsheet9.2!R3513,0)","v":-1780324.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S507,0)+IF(IncludeDeal1,Spreadsheet9.2!S1509,0)+IF(IncludeDeal2,Spreadsheet9.2!S2511,0)+IF(IncludeDeal4,Spreadsheet9.2!S3513,0)","v":-1024373.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T507,0)+IF(IncludeDeal1,Spreadsheet9.2!T1509,0)+IF(IncludeDeal2,Spreadsheet9.2!T2511,0)+IF(IncludeDeal4,Spreadsheet9.2!T3513,0)","v":-244236.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U507,0)+IF(IncludeDeal1,Spreadsheet9.2!U1509,0)+IF(IncludeDeal2,Spreadsheet9.2!U2511,0)+IF(IncludeDeal4,Spreadsheet9.2!U3513,0)","v":641412.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V507,0)+IF(IncludeDeal1,Spreadsheet9.2!V1509,0)+IF(IncludeDeal2,Spreadsheet9.2!V2511,0)+IF(IncludeDeal4,Spreadsheet9.2!V3513,0)","v":701227.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W507,0)+IF(IncludeDeal1,Spreadsheet9.2!W1509,0)+IF(IncludeDeal2,Spreadsheet9.2!W2511,0)+IF(IncludeDeal4,Spreadsheet9.2!W3513,0)","v":1038469},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X507,0)+IF(IncludeDeal1,Spreadsheet9.2!X1509,0)+IF(IncludeDeal2,Spreadsheet9.2!X2511,0)+IF(IncludeDeal4,Spreadsheet9.2!X3513,0)","v":648801.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y507,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1509,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2511,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3513,0)","v":1028032.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z507,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1509,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2511,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3513,0)","v":-204335.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA507,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3513,0)","v":-473088.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB507,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3513,0)","v":-1808723.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC507,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3513,0)","v":-1555324.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD507,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3513,0)","v":-1636645.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE507,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3513,0)","v":-1096255.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF507,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3513,0)","v":-753370},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG507,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3513,0)","v":521639.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH507,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3513,0)","v":2296246.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI507,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3513,0)","v":1163316.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ507,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3513,0)","v":1567327.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK507,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3513,0)","v":1299113.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL507,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3513,0)","v":2064054.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM507,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3513,0)","v":1920930.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN507,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3513,0)","v":1472633.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO507,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3513,0)","v":1321218.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP507,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3513,0)","v":687914.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ507,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3513,0)","v":965900.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR507,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3513,0)","v":1309009.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS507,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3513,0)","v":837319.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT507,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3513,0)","v":689939.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU507,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3513,0)","v":1257474.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV507,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3513,0)","v":868537},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW507,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3513,0)","v":450094.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX507,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3513,0)","v":136567.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY507,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3513,0)","v":112896.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ507,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1509,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2511,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3513,0)","v":-163885},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA507,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3513,0)","v":-186756.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB507,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3513,0)","v":-273660.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC507,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3513,0)","v":-118523.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD507,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3513,0)","v":-162275.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE507,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3513,0)","v":-198278},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF507,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3513,0)","v":-226867.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG507,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3513,0)","v":-293590.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH507,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3513,0)","v":-346143.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI507,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3513,0)","v":-151264.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ507,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3513,0)","v":-152314.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK507,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3513,0)","v":-155522},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL507,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3513,0)","v":-158288.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM507,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3513,0)","v":-161109.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN507,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3513,0)","v":-164217.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO507,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1509,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2511,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3513,0)","v":-166499}]
[null,"Simulation 476",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C510,0)+IF(IncludeDeal1,Spreadsheet9.2!C1512,0)+IF(IncludeDeal2,Spreadsheet9.2!C2514,0)+IF(IncludeDeal4,Spreadsheet9.2!C3516,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E510,0)+IF(IncludeDeal1,Spreadsheet9.2!E1512,0)+IF(IncludeDeal2,Spreadsheet9.2!E2514,0)+IF(IncludeDeal4,Spreadsheet9.2!E3516,0)","v":-1174730.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F510,0)+IF(IncludeDeal1,Spreadsheet9.2!F1512,0)+IF(IncludeDeal2,Spreadsheet9.2!F2514,0)+IF(IncludeDeal4,Spreadsheet9.2!F3516,0)","v":-791137.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G510,0)+IF(IncludeDeal1,Spreadsheet9.2!G1512,0)+IF(IncludeDeal2,Spreadsheet9.2!G2514,0)+IF(IncludeDeal4,Spreadsheet9.2!G3516,0)","v":-1137454.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H510,0)+IF(IncludeDeal1,Spreadsheet9.2!H1512,0)+IF(IncludeDeal2,Spreadsheet9.2!H2514,0)+IF(IncludeDeal4,Spreadsheet9.2!H3516,0)","v":-474861.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I510,0)+IF(IncludeDeal1,Spreadsheet9.2!I1512,0)+IF(IncludeDeal2,Spreadsheet9.2!I2514,0)+IF(IncludeDeal4,Spreadsheet9.2!I3516,0)","v":-962916.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J510,0)+IF(IncludeDeal1,Spreadsheet9.2!J1512,0)+IF(IncludeDeal2,Spreadsheet9.2!J2514,0)+IF(IncludeDeal4,Spreadsheet9.2!J3516,0)","v":337079},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K510,0)+IF(IncludeDeal1,Spreadsheet9.2!K1512,0)+IF(IncludeDeal2,Spreadsheet9.2!K2514,0)+IF(IncludeDeal4,Spreadsheet9.2!K3516,0)","v":856812},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L510,0)+IF(IncludeDeal1,Spreadsheet9.2!L1512,0)+IF(IncludeDeal2,Spreadsheet9.2!L2514,0)+IF(IncludeDeal4,Spreadsheet9.2!L3516,0)","v":307517.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M510,0)+IF(IncludeDeal1,Spreadsheet9.2!M1512,0)+IF(IncludeDeal2,Spreadsheet9.2!M2514,0)+IF(IncludeDeal4,Spreadsheet9.2!M3516,0)","v":469125.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N510,0)+IF(IncludeDeal1,Spreadsheet9.2!N1512,0)+IF(IncludeDeal2,Spreadsheet9.2!N2514,0)+IF(IncludeDeal4,Spreadsheet9.2!N3516,0)","v":111230.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O510,0)+IF(IncludeDeal1,Spreadsheet9.2!O1512,0)+IF(IncludeDeal2,Spreadsheet9.2!O2514,0)+IF(IncludeDeal4,Spreadsheet9.2!O3516,0)","v":-720818.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P510,0)+IF(IncludeDeal1,Spreadsheet9.2!P1512,0)+IF(IncludeDeal2,Spreadsheet9.2!P2514,0)+IF(IncludeDeal4,Spreadsheet9.2!P3516,0)","v":-441126.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q510,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1512,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2514,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3516,0)","v":-580067.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R510,0)+IF(IncludeDeal1,Spreadsheet9.2!R1512,0)+IF(IncludeDeal2,Spreadsheet9.2!R2514,0)+IF(IncludeDeal4,Spreadsheet9.2!R3516,0)","v":-461765.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S510,0)+IF(IncludeDeal1,Spreadsheet9.2!S1512,0)+IF(IncludeDeal2,Spreadsheet9.2!S2514,0)+IF(IncludeDeal4,Spreadsheet9.2!S3516,0)","v":-105840.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T510,0)+IF(IncludeDeal1,Spreadsheet9.2!T1512,0)+IF(IncludeDeal2,Spreadsheet9.2!T2514,0)+IF(IncludeDeal4,Spreadsheet9.2!T3516,0)","v":960458.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U510,0)+IF(IncludeDeal1,Spreadsheet9.2!U1512,0)+IF(IncludeDeal2,Spreadsheet9.2!U2514,0)+IF(IncludeDeal4,Spreadsheet9.2!U3516,0)","v":515249},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V510,0)+IF(IncludeDeal1,Spreadsheet9.2!V1512,0)+IF(IncludeDeal2,Spreadsheet9.2!V2514,0)+IF(IncludeDeal4,Spreadsheet9.2!V3516,0)","v":-627916.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W510,0)+IF(IncludeDeal1,Spreadsheet9.2!W1512,0)+IF(IncludeDeal2,Spreadsheet9.2!W2514,0)+IF(IncludeDeal4,Spreadsheet9.2!W3516,0)","v":-262545},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X510,0)+IF(IncludeDeal1,Spreadsheet9.2!X1512,0)+IF(IncludeDeal2,Spreadsheet9.2!X2514,0)+IF(IncludeDeal4,Spreadsheet9.2!X3516,0)","v":-823362.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y510,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1512,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2514,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3516,0)","v":-835290.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z510,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1512,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2514,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3516,0)","v":-1937098.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA510,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3516,0)","v":-1555734.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB510,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3516,0)","v":-1779691.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC510,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3516,0)","v":-1123436.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD510,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3516,0)","v":-1387695.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE510,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3516,0)","v":-1241025.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF510,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3516,0)","v":-1886095.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG510,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3516,0)","v":-2203401.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH510,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3516,0)","v":-2144309.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI510,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3516,0)","v":-2055039.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ510,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3516,0)","v":-2031914},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK510,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3516,0)","v":-1824769.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL510,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3516,0)","v":-1834427.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM510,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3516,0)","v":-2000552.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN510,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3516,0)","v":-1846922.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO510,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3516,0)","v":-1750350.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP510,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3516,0)","v":-1678368.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ510,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3516,0)","v":-1438172.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR510,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3516,0)","v":-1293267.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS510,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3516,0)","v":-1102136.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT510,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3516,0)","v":-973013.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU510,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3516,0)","v":-864244.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV510,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3516,0)","v":-727819.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW510,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3516,0)","v":-541521.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX510,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3516,0)","v":-340203.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY510,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3516,0)","v":-195265.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ510,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1512,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2514,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3516,0)","v":-18860.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA510,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3516,0)","v":93802.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB510,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3516,0)","v":196025.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC510,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3516,0)","v":259069.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD510,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3516,0)","v":168898.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE510,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3516,0)","v":97601.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF510,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3516,0)","v":39255.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG510,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3516,0)","v":7838.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH510,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3516,0)","v":-69790.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI510,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3516,0)","v":-18127.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ510,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3516,0)","v":-20983.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK510,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3516,0)","v":-22367.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL510,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3516,0)","v":-25488.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM510,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3516,0)","v":-26354.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN510,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3516,0)","v":-30013},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO510,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1512,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2514,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3516,0)","v":-34009.599999999999}]
[null,"Simulation 478",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C512,0)+IF(IncludeDeal1,Spreadsheet9.2!C1514,0)+IF(IncludeDeal2,Spreadsheet9.2!C2516,0)+IF(IncludeDeal4,Spreadsheet9.2!C3518,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E512,0)+IF(IncludeDeal1,Spreadsheet9.2!E1514,0)+IF(IncludeDeal2,Spreadsheet9.2!E2516,0)+IF(IncludeDeal4,Spreadsheet9.2!E3518,0)","v":-648507.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F512,0)+IF(IncludeDeal1,Spreadsheet9.2!F1514,0)+IF(IncludeDeal2,Spreadsheet9.2!F2516,0)+IF(IncludeDeal4,Spreadsheet9.2!F3518,0)","v":-611311},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G512,0)+IF(IncludeDeal1,Spreadsheet9.2!G1514,0)+IF(IncludeDeal2,Spreadsheet9.2!G2516,0)+IF(IncludeDeal4,Spreadsheet9.2!G3518,0)","v":-205022.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H512,0)+IF(IncludeDeal1,Spreadsheet9.2!H1514,0)+IF(IncludeDeal2,Spreadsheet9.2!H2516,0)+IF(IncludeDeal4,Spreadsheet9.2!H3518,0)","v":-1641349},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I512,0)+IF(IncludeDeal1,Spreadsheet9.2!I1514,0)+IF(IncludeDeal2,Spreadsheet9.2!I2516,0)+IF(IncludeDeal4,Spreadsheet9.2!I3518,0)","v":-1664247.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J512,0)+IF(IncludeDeal1,Spreadsheet9.2!J1514,0)+IF(IncludeDeal2,Spreadsheet9.2!J2516,0)+IF(IncludeDeal4,Spreadsheet9.2!J3518,0)","v":-1678648.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K512,0)+IF(IncludeDeal1,Spreadsheet9.2!K1514,0)+IF(IncludeDeal2,Spreadsheet9.2!K2516,0)+IF(IncludeDeal4,Spreadsheet9.2!K3518,0)","v":-2293078.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L512,0)+IF(IncludeDeal1,Spreadsheet9.2!L1514,0)+IF(IncludeDeal2,Spreadsheet9.2!L2516,0)+IF(IncludeDeal4,Spreadsheet9.2!L3518,0)","v":-2712843.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M512,0)+IF(IncludeDeal1,Spreadsheet9.2!M1514,0)+IF(IncludeDeal2,Spreadsheet9.2!M2516,0)+IF(IncludeDeal4,Spreadsheet9.2!M3518,0)","v":-2664652.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N512,0)+IF(IncludeDeal1,Spreadsheet9.2!N1514,0)+IF(IncludeDeal2,Spreadsheet9.2!N2516,0)+IF(IncludeDeal4,Spreadsheet9.2!N3518,0)","v":-2410255.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O512,0)+IF(IncludeDeal1,Spreadsheet9.2!O1514,0)+IF(IncludeDeal2,Spreadsheet9.2!O2516,0)+IF(IncludeDeal4,Spreadsheet9.2!O3518,0)","v":-2701832.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P512,0)+IF(IncludeDeal1,Spreadsheet9.2!P1514,0)+IF(IncludeDeal2,Spreadsheet9.2!P2516,0)+IF(IncludeDeal4,Spreadsheet9.2!P3518,0)","v":-2481440.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q512,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1514,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2516,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3518,0)","v":-1489077.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R512,0)+IF(IncludeDeal1,Spreadsheet9.2!R1514,0)+IF(IncludeDeal2,Spreadsheet9.2!R2516,0)+IF(IncludeDeal4,Spreadsheet9.2!R3518,0)","v":-321991.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S512,0)+IF(IncludeDeal1,Spreadsheet9.2!S1514,0)+IF(IncludeDeal2,Spreadsheet9.2!S2516,0)+IF(IncludeDeal4,Spreadsheet9.2!S3518,0)","v":244567.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T512,0)+IF(IncludeDeal1,Spreadsheet9.2!T1514,0)+IF(IncludeDeal2,Spreadsheet9.2!T2516,0)+IF(IncludeDeal4,Spreadsheet9.2!T3518,0)","v":-68782.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U512,0)+IF(IncludeDeal1,Spreadsheet9.2!U1514,0)+IF(IncludeDeal2,Spreadsheet9.2!U2516,0)+IF(IncludeDeal4,Spreadsheet9.2!U3518,0)","v":986480.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V512,0)+IF(IncludeDeal1,Spreadsheet9.2!V1514,0)+IF(IncludeDeal2,Spreadsheet9.2!V2516,0)+IF(IncludeDeal4,Spreadsheet9.2!V3518,0)","v":43412.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W512,0)+IF(IncludeDeal1,Spreadsheet9.2!W1514,0)+IF(IncludeDeal2,Spreadsheet9.2!W2516,0)+IF(IncludeDeal4,Spreadsheet9.2!W3518,0)","v":-826665.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X512,0)+IF(IncludeDeal1,Spreadsheet9.2!X1514,0)+IF(IncludeDeal2,Spreadsheet9.2!X2516,0)+IF(IncludeDeal4,Spreadsheet9.2!X3518,0)","v":-291084.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y512,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1514,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2516,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3518,0)","v":51475.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z512,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1514,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2516,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3518,0)","v":413768.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA512,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3518,0)","v":76096.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB512,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3518,0)","v":-145032.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC512,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3518,0)","v":-167775.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD512,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3518,0)","v":-262788.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE512,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3518,0)","v":-566371.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF512,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3518,0)","v":-750981.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG512,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3518,0)","v":-1011086.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH512,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3518,0)","v":-961411.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI512,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3518,0)","v":-1364821.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ512,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3518,0)","v":-2108306.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK512,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3518,0)","v":-1727783.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL512,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3518,0)","v":-1383977.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM512,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3518,0)","v":-1149418.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN512,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3518,0)","v":-1559455.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO512,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3518,0)","v":-1711579.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP512,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3518,0)","v":-1688064.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ512,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3518,0)","v":-1435360.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR512,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3518,0)","v":-916870.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS512,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3518,0)","v":-733254.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT512,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3518,0)","v":-700155.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU512,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3518,0)","v":-760844.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV512,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3518,0)","v":-738171.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW512,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3518,0)","v":-488000},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX512,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3518,0)","v":-469308.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY512,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3518,0)","v":-373337.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ512,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1514,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2516,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3518,0)","v":-354181.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA512,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3518,0)","v":-323851},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB512,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3518,0)","v":-330042.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC512,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3518,0)","v":-111437.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD512,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3518,0)","v":-150096.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE512,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3518,0)","v":-214622},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF512,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3518,0)","v":-266822.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG512,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3518,0)","v":-341875.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH512,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3518,0)","v":-446304},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI512,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3518,0)","v":-240129.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ512,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3518,0)","v":-244964.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK512,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3518,0)","v":-246890},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL512,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3518,0)","v":-249726.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM512,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3518,0)","v":-252355.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN512,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3518,0)","v":-256280.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO512,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1514,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2516,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3518,0)","v":-259400.6}]
[null,"Simulation 482",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C516,0)+IF(IncludeDeal1,Spreadsheet9.2!C1518,0)+IF(IncludeDeal2,Spreadsheet9.2!C2520,0)+IF(IncludeDeal4,Spreadsheet9.2!C3522,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E516,0)+IF(IncludeDeal1,Spreadsheet9.2!E1518,0)+IF(IncludeDeal2,Spreadsheet9.2!E2520,0)+IF(IncludeDeal4,Spreadsheet9.2!E3522,0)","v":-95905.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F516,0)+IF(IncludeDeal1,Spreadsheet9.2!F1518,0)+IF(IncludeDeal2,Spreadsheet9.2!F2520,0)+IF(IncludeDeal4,Spreadsheet9.2!F3522,0)","v":-247296.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G516,0)+IF(IncludeDeal1,Spreadsheet9.2!G1518,0)+IF(IncludeDeal2,Spreadsheet9.2!G2520,0)+IF(IncludeDeal4,Spreadsheet9.2!G3522,0)","v":-792490.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H516,0)+IF(IncludeDeal1,Spreadsheet9.2!H1518,0)+IF(IncludeDeal2,Spreadsheet9.2!H2520,0)+IF(IncludeDeal4,Spreadsheet9.2!H3522,0)","v":-1523331.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I516,0)+IF(IncludeDeal1,Spreadsheet9.2!I1518,0)+IF(IncludeDeal2,Spreadsheet9.2!I2520,0)+IF(IncludeDeal4,Spreadsheet9.2!I3522,0)","v":-1228897},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J516,0)+IF(IncludeDeal1,Spreadsheet9.2!J1518,0)+IF(IncludeDeal2,Spreadsheet9.2!J2520,0)+IF(IncludeDeal4,Spreadsheet9.2!J3522,0)","v":-675376.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K516,0)+IF(IncludeDeal1,Spreadsheet9.2!K1518,0)+IF(IncludeDeal2,Spreadsheet9.2!K2520,0)+IF(IncludeDeal4,Spreadsheet9.2!K3522,0)","v":-1049835.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L516,0)+IF(IncludeDeal1,Spreadsheet9.2!L1518,0)+IF(IncludeDeal2,Spreadsheet9.2!L2520,0)+IF(IncludeDeal4,Spreadsheet9.2!L3522,0)","v":-3046198.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M516,0)+IF(IncludeDeal1,Spreadsheet9.2!M1518,0)+IF(IncludeDeal2,Spreadsheet9.2!M2520,0)+IF(IncludeDeal4,Spreadsheet9.2!M3522,0)","v":-2853646.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N516,0)+IF(IncludeDeal1,Spreadsheet9.2!N1518,0)+IF(IncludeDeal2,Spreadsheet9.2!N2520,0)+IF(IncludeDeal4,Spreadsheet9.2!N3522,0)","v":-3053326.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O516,0)+IF(IncludeDeal1,Spreadsheet9.2!O1518,0)+IF(IncludeDeal2,Spreadsheet9.2!O2520,0)+IF(IncludeDeal4,Spreadsheet9.2!O3522,0)","v":-2823920.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P516,0)+IF(IncludeDeal1,Spreadsheet9.2!P1518,0)+IF(IncludeDeal2,Spreadsheet9.2!P2520,0)+IF(IncludeDeal4,Spreadsheet9.2!P3522,0)","v":-3093913.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q516,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1518,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2520,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3522,0)","v":-2787540.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R516,0)+IF(IncludeDeal1,Spreadsheet9.2!R1518,0)+IF(IncludeDeal2,Spreadsheet9.2!R2520,0)+IF(IncludeDeal4,Spreadsheet9.2!R3522,0)","v":-2802882.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S516,0)+IF(IncludeDeal1,Spreadsheet9.2!S1518,0)+IF(IncludeDeal2,Spreadsheet9.2!S2520,0)+IF(IncludeDeal4,Spreadsheet9.2!S3522,0)","v":-2675069.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T516,0)+IF(IncludeDeal1,Spreadsheet9.2!T1518,0)+IF(IncludeDeal2,Spreadsheet9.2!T2520,0)+IF(IncludeDeal4,Spreadsheet9.2!T3522,0)","v":-2455847.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U516,0)+IF(IncludeDeal1,Spreadsheet9.2!U1518,0)+IF(IncludeDeal2,Spreadsheet9.2!U2520,0)+IF(IncludeDeal4,Spreadsheet9.2!U3522,0)","v":-2576241},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V516,0)+IF(IncludeDeal1,Spreadsheet9.2!V1518,0)+IF(IncludeDeal2,Spreadsheet9.2!V2520,0)+IF(IncludeDeal4,Spreadsheet9.2!V3522,0)","v":-2754299.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W516,0)+IF(IncludeDeal1,Spreadsheet9.2!W1518,0)+IF(IncludeDeal2,Spreadsheet9.2!W2520,0)+IF(IncludeDeal4,Spreadsheet9.2!W3522,0)","v":-2843256.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X516,0)+IF(IncludeDeal1,Spreadsheet9.2!X1518,0)+IF(IncludeDeal2,Spreadsheet9.2!X2520,0)+IF(IncludeDeal4,Spreadsheet9.2!X3522,0)","v":-2688529.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y516,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1518,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2520,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3522,0)","v":-2150471.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z516,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1518,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2520,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3522,0)","v":-1788590.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA516,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3522,0)","v":-2634235.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB516,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3522,0)","v":-2507414.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC516,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3522,0)","v":-2252706.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD516,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3522,0)","v":-1800033.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE516,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3522,0)","v":-1202920.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF516,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3522,0)","v":-405141.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG516,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3522,0)","v":-354639.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH516,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3522,0)","v":-1959078.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI516,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3522,0)","v":-2114875.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ516,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3522,0)","v":-2190958.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK516,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3522,0)","v":-2257282.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL516,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3522,0)","v":-2129488.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM516,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3522,0)","v":-2074296.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN516,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3522,0)","v":-2251653.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO516,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3522,0)","v":-2097121.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP516,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3522,0)","v":-2147198},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ516,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3522,0)","v":-1797868},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR516,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3522,0)","v":-1719854},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS516,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3522,0)","v":-1513534.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT516,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3522,0)","v":-1383201.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU516,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3522,0)","v":-1287308.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV516,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3522,0)","v":-1228702.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW516,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3522,0)","v":-963932.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX516,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3522,0)","v":-866890.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY516,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3522,0)","v":-697302.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ516,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1518,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2520,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3522,0)","v":-619653.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA516,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3522,0)","v":-470970},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB516,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3522,0)","v":-323179.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC516,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3522,0)","v":-96067.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD516,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3522,0)","v":-122774.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE516,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3522,0)","v":-190007.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF516,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3522,0)","v":-198615},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG516,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3522,0)","v":-276881.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH516,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3522,0)","v":-375911.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI516,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3522,0)","v":-175221.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ516,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3522,0)","v":-177897.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK516,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3522,0)","v":-180628.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL516,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3522,0)","v":-182618.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM516,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3522,0)","v":-185279.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN516,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3522,0)","v":-188462.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO516,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1518,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2520,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3522,0)","v":-190801.2}]
[null,"Simulation 485",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C519,0)+IF(IncludeDeal1,Spreadsheet9.2!C1521,0)+IF(IncludeDeal2,Spreadsheet9.2!C2523,0)+IF(IncludeDeal4,Spreadsheet9.2!C3525,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E519,0)+IF(IncludeDeal1,Spreadsheet9.2!E1521,0)+IF(IncludeDeal2,Spreadsheet9.2!E2523,0)+IF(IncludeDeal4,Spreadsheet9.2!E3525,0)","v":-645950.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F519,0)+IF(IncludeDeal1,Spreadsheet9.2!F1521,0)+IF(IncludeDeal2,Spreadsheet9.2!F2523,0)+IF(IncludeDeal4,Spreadsheet9.2!F3525,0)","v":-520312.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G519,0)+IF(IncludeDeal1,Spreadsheet9.2!G1521,0)+IF(IncludeDeal2,Spreadsheet9.2!G2523,0)+IF(IncludeDeal4,Spreadsheet9.2!G3525,0)","v":-263951.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H519,0)+IF(IncludeDeal1,Spreadsheet9.2!H1521,0)+IF(IncludeDeal2,Spreadsheet9.2!H2523,0)+IF(IncludeDeal4,Spreadsheet9.2!H3525,0)","v":-760664.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I519,0)+IF(IncludeDeal1,Spreadsheet9.2!I1521,0)+IF(IncludeDeal2,Spreadsheet9.2!I2523,0)+IF(IncludeDeal4,Spreadsheet9.2!I3525,0)","v":-413005.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J519,0)+IF(IncludeDeal1,Spreadsheet9.2!J1521,0)+IF(IncludeDeal2,Spreadsheet9.2!J2523,0)+IF(IncludeDeal4,Spreadsheet9.2!J3525,0)","v":-475361.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K519,0)+IF(IncludeDeal1,Spreadsheet9.2!K1521,0)+IF(IncludeDeal2,Spreadsheet9.2!K2523,0)+IF(IncludeDeal4,Spreadsheet9.2!K3525,0)","v":-486732.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L519,0)+IF(IncludeDeal1,Spreadsheet9.2!L1521,0)+IF(IncludeDeal2,Spreadsheet9.2!L2523,0)+IF(IncludeDeal4,Spreadsheet9.2!L3525,0)","v":17492.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M519,0)+IF(IncludeDeal1,Spreadsheet9.2!M1521,0)+IF(IncludeDeal2,Spreadsheet9.2!M2523,0)+IF(IncludeDeal4,Spreadsheet9.2!M3525,0)","v":-739885.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N519,0)+IF(IncludeDeal1,Spreadsheet9.2!N1521,0)+IF(IncludeDeal2,Spreadsheet9.2!N2523,0)+IF(IncludeDeal4,Spreadsheet9.2!N3525,0)","v":-151799.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O519,0)+IF(IncludeDeal1,Spreadsheet9.2!O1521,0)+IF(IncludeDeal2,Spreadsheet9.2!O2523,0)+IF(IncludeDeal4,Spreadsheet9.2!O3525,0)","v":-291636.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P519,0)+IF(IncludeDeal1,Spreadsheet9.2!P1521,0)+IF(IncludeDeal2,Spreadsheet9.2!P2523,0)+IF(IncludeDeal4,Spreadsheet9.2!P3525,0)","v":-393119.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q519,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1521,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2523,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3525,0)","v":77668.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R519,0)+IF(IncludeDeal1,Spreadsheet9.2!R1521,0)+IF(IncludeDeal2,Spreadsheet9.2!R2523,0)+IF(IncludeDeal4,Spreadsheet9.2!R3525,0)","v":727615.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S519,0)+IF(IncludeDeal1,Spreadsheet9.2!S1521,0)+IF(IncludeDeal2,Spreadsheet9.2!S2523,0)+IF(IncludeDeal4,Spreadsheet9.2!S3525,0)","v":749592.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T519,0)+IF(IncludeDeal1,Spreadsheet9.2!T1521,0)+IF(IncludeDeal2,Spreadsheet9.2!T2523,0)+IF(IncludeDeal4,Spreadsheet9.2!T3525,0)","v":1164136.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U519,0)+IF(IncludeDeal1,Spreadsheet9.2!U1521,0)+IF(IncludeDeal2,Spreadsheet9.2!U2523,0)+IF(IncludeDeal4,Spreadsheet9.2!U3525,0)","v":216956.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V519,0)+IF(IncludeDeal1,Spreadsheet9.2!V1521,0)+IF(IncludeDeal2,Spreadsheet9.2!V2523,0)+IF(IncludeDeal4,Spreadsheet9.2!V3525,0)","v":493.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W519,0)+IF(IncludeDeal1,Spreadsheet9.2!W1521,0)+IF(IncludeDeal2,Spreadsheet9.2!W2523,0)+IF(IncludeDeal4,Spreadsheet9.2!W3525,0)","v":120919},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X519,0)+IF(IncludeDeal1,Spreadsheet9.2!X1521,0)+IF(IncludeDeal2,Spreadsheet9.2!X2523,0)+IF(IncludeDeal4,Spreadsheet9.2!X3525,0)","v":556041.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y519,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1521,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2523,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3525,0)","v":882326},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z519,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1521,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2523,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3525,0)","v":1928250.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA519,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3525,0)","v":513337.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB519,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3525,0)","v":-146318.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC519,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3525,0)","v":-981063.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD519,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3525,0)","v":220095.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE519,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3525,0)","v":-191631.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF519,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3525,0)","v":-1022656.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG519,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3525,0)","v":12882.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH519,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3525,0)","v":-886321.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI519,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3525,0)","v":-1172212.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ519,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3525,0)","v":-570487.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK519,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3525,0)","v":-108214.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL519,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3525,0)","v":457368},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM519,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3525,0)","v":945957.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN519,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3525,0)","v":631347.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO519,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3525,0)","v":685484.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP519,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3525,0)","v":335781},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ519,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3525,0)","v":1101530.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR519,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3525,0)","v":1716127},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS519,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3525,0)","v":2302762.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT519,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3525,0)","v":3012641.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU519,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3525,0)","v":1815922.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV519,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3525,0)","v":538530.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW519,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3525,0)","v":669499.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX519,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3525,0)","v":430516.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY519,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3525,0)","v":350754},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ519,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1521,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2523,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3525,0)","v":51544.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA519,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3525,0)","v":-219207.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB519,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3525,0)","v":-569352.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC519,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3525,0)","v":-351542.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD519,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3525,0)","v":-406884.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE519,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3525,0)","v":-488498.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF519,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3525,0)","v":-559227.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG519,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3525,0)","v":-640238.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH519,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3525,0)","v":-715897.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI519,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3525,0)","v":-358386.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ519,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3525,0)","v":-360265},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK519,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3525,0)","v":-364085.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL519,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3525,0)","v":-366936.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM519,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3525,0)","v":-370648.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN519,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3525,0)","v":-373856.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO519,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1521,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2523,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3525,0)","v":-376055.5}]
[null,"Simulation 486",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C520,0)+IF(IncludeDeal1,Spreadsheet9.2!C1522,0)+IF(IncludeDeal2,Spreadsheet9.2!C2524,0)+IF(IncludeDeal4,Spreadsheet9.2!C3526,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E520,0)+IF(IncludeDeal1,Spreadsheet9.2!E1522,0)+IF(IncludeDeal2,Spreadsheet9.2!E2524,0)+IF(IncludeDeal4,Spreadsheet9.2!E3526,0)","v":417613.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F520,0)+IF(IncludeDeal1,Spreadsheet9.2!F1522,0)+IF(IncludeDeal2,Spreadsheet9.2!F2524,0)+IF(IncludeDeal4,Spreadsheet9.2!F3526,0)","v":643146},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G520,0)+IF(IncludeDeal1,Spreadsheet9.2!G1522,0)+IF(IncludeDeal2,Spreadsheet9.2!G2524,0)+IF(IncludeDeal4,Spreadsheet9.2!G3526,0)","v":691199.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H520,0)+IF(IncludeDeal1,Spreadsheet9.2!H1522,0)+IF(IncludeDeal2,Spreadsheet9.2!H2524,0)+IF(IncludeDeal4,Spreadsheet9.2!H3526,0)","v":1176871.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I520,0)+IF(IncludeDeal1,Spreadsheet9.2!I1522,0)+IF(IncludeDeal2,Spreadsheet9.2!I2524,0)+IF(IncludeDeal4,Spreadsheet9.2!I3526,0)","v":-44489.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J520,0)+IF(IncludeDeal1,Spreadsheet9.2!J1522,0)+IF(IncludeDeal2,Spreadsheet9.2!J2524,0)+IF(IncludeDeal4,Spreadsheet9.2!J3526,0)","v":-262054.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K520,0)+IF(IncludeDeal1,Spreadsheet9.2!K1522,0)+IF(IncludeDeal2,Spreadsheet9.2!K2524,0)+IF(IncludeDeal4,Spreadsheet9.2!K3526,0)","v":1077667.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L520,0)+IF(IncludeDeal1,Spreadsheet9.2!L1522,0)+IF(IncludeDeal2,Spreadsheet9.2!L2524,0)+IF(IncludeDeal4,Spreadsheet9.2!L3526,0)","v":1262741.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M520,0)+IF(IncludeDeal1,Spreadsheet9.2!M1522,0)+IF(IncludeDeal2,Spreadsheet9.2!M2524,0)+IF(IncludeDeal4,Spreadsheet9.2!M3526,0)","v":319717.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N520,0)+IF(IncludeDeal1,Spreadsheet9.2!N1522,0)+IF(IncludeDeal2,Spreadsheet9.2!N2524,0)+IF(IncludeDeal4,Spreadsheet9.2!N3526,0)","v":204114.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O520,0)+IF(IncludeDeal1,Spreadsheet9.2!O1522,0)+IF(IncludeDeal2,Spreadsheet9.2!O2524,0)+IF(IncludeDeal4,Spreadsheet9.2!O3526,0)","v":-260187.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P520,0)+IF(IncludeDeal1,Spreadsheet9.2!P1522,0)+IF(IncludeDeal2,Spreadsheet9.2!P2524,0)+IF(IncludeDeal4,Spreadsheet9.2!P3526,0)","v":-1312100.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q520,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1522,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2524,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3526,0)","v":-927451.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R520,0)+IF(IncludeDeal1,Spreadsheet9.2!R1522,0)+IF(IncludeDeal2,Spreadsheet9.2!R2524,0)+IF(IncludeDeal4,Spreadsheet9.2!R3526,0)","v":-489735.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S520,0)+IF(IncludeDeal1,Spreadsheet9.2!S1522,0)+IF(IncludeDeal2,Spreadsheet9.2!S2524,0)+IF(IncludeDeal4,Spreadsheet9.2!S3526,0)","v":252763.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T520,0)+IF(IncludeDeal1,Spreadsheet9.2!T1522,0)+IF(IncludeDeal2,Spreadsheet9.2!T2524,0)+IF(IncludeDeal4,Spreadsheet9.2!T3526,0)","v":1117593},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U520,0)+IF(IncludeDeal1,Spreadsheet9.2!U1522,0)+IF(IncludeDeal2,Spreadsheet9.2!U2524,0)+IF(IncludeDeal4,Spreadsheet9.2!U3526,0)","v":1230424},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V520,0)+IF(IncludeDeal1,Spreadsheet9.2!V1522,0)+IF(IncludeDeal2,Spreadsheet9.2!V2524,0)+IF(IncludeDeal4,Spreadsheet9.2!V3526,0)","v":590710.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W520,0)+IF(IncludeDeal1,Spreadsheet9.2!W1522,0)+IF(IncludeDeal2,Spreadsheet9.2!W2524,0)+IF(IncludeDeal4,Spreadsheet9.2!W3526,0)","v":787046.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X520,0)+IF(IncludeDeal1,Spreadsheet9.2!X1522,0)+IF(IncludeDeal2,Spreadsheet9.2!X2524,0)+IF(IncludeDeal4,Spreadsheet9.2!X3526,0)","v":1044962.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y520,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1522,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2524,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3526,0)","v":1348831.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z520,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1522,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2524,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3526,0)","v":2075812.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA520,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3526,0)","v":2570901.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB520,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3526,0)","v":2127496},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC520,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3526,0)","v":3292634.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD520,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3526,0)","v":2869033.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE520,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3526,0)","v":1556544.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF520,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3526,0)","v":815132.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG520,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3526,0)","v":1814803},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH520,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3526,0)","v":3082662.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI520,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3526,0)","v":3406622.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ520,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3526,0)","v":3437081.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK520,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3526,0)","v":3325903.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL520,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3526,0)","v":3227054.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM520,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3526,0)","v":2759473.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN520,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3526,0)","v":2834110.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO520,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3526,0)","v":3744094.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP520,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3526,0)","v":3097052.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ520,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3526,0)","v":3219688.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR520,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3526,0)","v":3589509.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS520,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3526,0)","v":4234046.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT520,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3526,0)","v":4417571.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU520,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3526,0)","v":3855173.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV520,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3526,0)","v":3445190.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW520,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3526,0)","v":2340916.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX520,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3526,0)","v":1392158.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY520,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3526,0)","v":912525.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ520,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1522,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2524,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3526,0)","v":839816.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA520,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3526,0)","v":825479.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB520,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3526,0)","v":726942.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC520,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3526,0)","v":598559.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD520,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3526,0)","v":584312.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE520,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3526,0)","v":523821.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF520,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3526,0)","v":485061.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG520,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3526,0)","v":352094.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH520,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3526,0)","v":259333.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI520,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3526,0)","v":129406.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ520,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3526,0)","v":128741.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK520,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3526,0)","v":126956.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL520,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3526,0)","v":126149.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM520,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3526,0)","v":123882.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN520,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3526,0)","v":117939.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO520,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1522,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2524,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3526,0)","v":115041.1}]
[null,"Simulation 489",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C523,0)+IF(IncludeDeal1,Spreadsheet9.2!C1525,0)+IF(IncludeDeal2,Spreadsheet9.2!C2527,0)+IF(IncludeDeal4,Spreadsheet9.2!C3529,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E523,0)+IF(IncludeDeal1,Spreadsheet9.2!E1525,0)+IF(IncludeDeal2,Spreadsheet9.2!E2527,0)+IF(IncludeDeal4,Spreadsheet9.2!E3529,0)","v":308092.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F523,0)+IF(IncludeDeal1,Spreadsheet9.2!F1525,0)+IF(IncludeDeal2,Spreadsheet9.2!F2527,0)+IF(IncludeDeal4,Spreadsheet9.2!F3529,0)","v":557035.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G523,0)+IF(IncludeDeal1,Spreadsheet9.2!G1525,0)+IF(IncludeDeal2,Spreadsheet9.2!G2527,0)+IF(IncludeDeal4,Spreadsheet9.2!G3529,0)","v":152060.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H523,0)+IF(IncludeDeal1,Spreadsheet9.2!H1525,0)+IF(IncludeDeal2,Spreadsheet9.2!H2527,0)+IF(IncludeDeal4,Spreadsheet9.2!H3529,0)","v":858036.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I523,0)+IF(IncludeDeal1,Spreadsheet9.2!I1525,0)+IF(IncludeDeal2,Spreadsheet9.2!I2527,0)+IF(IncludeDeal4,Spreadsheet9.2!I3529,0)","v":595787.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J523,0)+IF(IncludeDeal1,Spreadsheet9.2!J1525,0)+IF(IncludeDeal2,Spreadsheet9.2!J2527,0)+IF(IncludeDeal4,Spreadsheet9.2!J3529,0)","v":806893.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K523,0)+IF(IncludeDeal1,Spreadsheet9.2!K1525,0)+IF(IncludeDeal2,Spreadsheet9.2!K2527,0)+IF(IncludeDeal4,Spreadsheet9.2!K3529,0)","v":1255600.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L523,0)+IF(IncludeDeal1,Spreadsheet9.2!L1525,0)+IF(IncludeDeal2,Spreadsheet9.2!L2527,0)+IF(IncludeDeal4,Spreadsheet9.2!L3529,0)","v":503194.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M523,0)+IF(IncludeDeal1,Spreadsheet9.2!M1525,0)+IF(IncludeDeal2,Spreadsheet9.2!M2527,0)+IF(IncludeDeal4,Spreadsheet9.2!M3529,0)","v":1861438.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N523,0)+IF(IncludeDeal1,Spreadsheet9.2!N1525,0)+IF(IncludeDeal2,Spreadsheet9.2!N2527,0)+IF(IncludeDeal4,Spreadsheet9.2!N3529,0)","v":61280.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O523,0)+IF(IncludeDeal1,Spreadsheet9.2!O1525,0)+IF(IncludeDeal2,Spreadsheet9.2!O2527,0)+IF(IncludeDeal4,Spreadsheet9.2!O3529,0)","v":-897382.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P523,0)+IF(IncludeDeal1,Spreadsheet9.2!P1525,0)+IF(IncludeDeal2,Spreadsheet9.2!P2527,0)+IF(IncludeDeal4,Spreadsheet9.2!P3529,0)","v":-368071.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q523,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1525,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2527,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3529,0)","v":-338241.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R523,0)+IF(IncludeDeal1,Spreadsheet9.2!R1525,0)+IF(IncludeDeal2,Spreadsheet9.2!R2527,0)+IF(IncludeDeal4,Spreadsheet9.2!R3529,0)","v":-909244.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S523,0)+IF(IncludeDeal1,Spreadsheet9.2!S1525,0)+IF(IncludeDeal2,Spreadsheet9.2!S2527,0)+IF(IncludeDeal4,Spreadsheet9.2!S3529,0)","v":83453.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T523,0)+IF(IncludeDeal1,Spreadsheet9.2!T1525,0)+IF(IncludeDeal2,Spreadsheet9.2!T2527,0)+IF(IncludeDeal4,Spreadsheet9.2!T3529,0)","v":1027824.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U523,0)+IF(IncludeDeal1,Spreadsheet9.2!U1525,0)+IF(IncludeDeal2,Spreadsheet9.2!U2527,0)+IF(IncludeDeal4,Spreadsheet9.2!U3529,0)","v":684878.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V523,0)+IF(IncludeDeal1,Spreadsheet9.2!V1525,0)+IF(IncludeDeal2,Spreadsheet9.2!V2527,0)+IF(IncludeDeal4,Spreadsheet9.2!V3529,0)","v":1207396},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W523,0)+IF(IncludeDeal1,Spreadsheet9.2!W1525,0)+IF(IncludeDeal2,Spreadsheet9.2!W2527,0)+IF(IncludeDeal4,Spreadsheet9.2!W3529,0)","v":1110494.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X523,0)+IF(IncludeDeal1,Spreadsheet9.2!X1525,0)+IF(IncludeDeal2,Spreadsheet9.2!X2527,0)+IF(IncludeDeal4,Spreadsheet9.2!X3529,0)","v":864815.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y523,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1525,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2527,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3529,0)","v":515547.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z523,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1525,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2527,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3529,0)","v":682930.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA523,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3529,0)","v":1909864.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB523,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3529,0)","v":1948095.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC523,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3529,0)","v":1994321.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD523,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3529,0)","v":2075170.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE523,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3529,0)","v":4058198},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF523,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3529,0)","v":6161732.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG523,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3529,0)","v":7582666.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH523,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3529,0)","v":7608377.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI523,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3529,0)","v":7290883.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ523,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3529,0)","v":8144219.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK523,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3529,0)","v":6521051.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL523,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3529,0)","v":7933609.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM523,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3529,0)","v":6908939.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN523,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3529,0)","v":9621961.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO523,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3529,0)","v":8529078.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP523,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3529,0)","v":6317017},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ523,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3529,0)","v":6879274.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR523,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3529,0)","v":5496436.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS523,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3529,0)","v":3341119.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT523,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3529,0)","v":1404179.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU523,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3529,0)","v":683898.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV523,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3529,0)","v":628256.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW523,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3529,0)","v":1106391.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX523,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3529,0)","v":174327.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY523,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3529,0)","v":-99733.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ523,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1525,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2527,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3529,0)","v":-532938.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA523,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3529,0)","v":-571698.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB523,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3529,0)","v":-691710.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC523,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3529,0)","v":-434779.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD523,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3529,0)","v":-533969.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE523,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3529,0)","v":-618953.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF523,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3529,0)","v":-734197.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG523,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3529,0)","v":-829188.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH523,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3529,0)","v":-900518.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI523,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3529,0)","v":-457773.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ523,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3529,0)","v":-463265.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK523,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3529,0)","v":-467747.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL523,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3529,0)","v":-473150.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM523,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3529,0)","v":-476588.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN523,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3529,0)","v":-480706.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO523,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1525,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2527,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3529,0)","v":-482615.2}]
[null,"Simulation 492",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C526,0)+IF(IncludeDeal1,Spreadsheet9.2!C1528,0)+IF(IncludeDeal2,Spreadsheet9.2!C2530,0)+IF(IncludeDeal4,Spreadsheet9.2!C3532,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E526,0)+IF(IncludeDeal1,Spreadsheet9.2!E1528,0)+IF(IncludeDeal2,Spreadsheet9.2!E2530,0)+IF(IncludeDeal4,Spreadsheet9.2!E3532,0)","v":104828.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F526,0)+IF(IncludeDeal1,Spreadsheet9.2!F1528,0)+IF(IncludeDeal2,Spreadsheet9.2!F2530,0)+IF(IncludeDeal4,Spreadsheet9.2!F3532,0)","v":206198.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G526,0)+IF(IncludeDeal1,Spreadsheet9.2!G1528,0)+IF(IncludeDeal2,Spreadsheet9.2!G2530,0)+IF(IncludeDeal4,Spreadsheet9.2!G3532,0)","v":-414501.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H526,0)+IF(IncludeDeal1,Spreadsheet9.2!H1528,0)+IF(IncludeDeal2,Spreadsheet9.2!H2530,0)+IF(IncludeDeal4,Spreadsheet9.2!H3532,0)","v":418274.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I526,0)+IF(IncludeDeal1,Spreadsheet9.2!I1528,0)+IF(IncludeDeal2,Spreadsheet9.2!I2530,0)+IF(IncludeDeal4,Spreadsheet9.2!I3532,0)","v":230874.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J526,0)+IF(IncludeDeal1,Spreadsheet9.2!J1528,0)+IF(IncludeDeal2,Spreadsheet9.2!J2530,0)+IF(IncludeDeal4,Spreadsheet9.2!J3532,0)","v":371195},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K526,0)+IF(IncludeDeal1,Spreadsheet9.2!K1528,0)+IF(IncludeDeal2,Spreadsheet9.2!K2530,0)+IF(IncludeDeal4,Spreadsheet9.2!K3532,0)","v":484919.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L526,0)+IF(IncludeDeal1,Spreadsheet9.2!L1528,0)+IF(IncludeDeal2,Spreadsheet9.2!L2530,0)+IF(IncludeDeal4,Spreadsheet9.2!L3532,0)","v":-61794.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M526,0)+IF(IncludeDeal1,Spreadsheet9.2!M1528,0)+IF(IncludeDeal2,Spreadsheet9.2!M2530,0)+IF(IncludeDeal4,Spreadsheet9.2!M3532,0)","v":1965473.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N526,0)+IF(IncludeDeal1,Spreadsheet9.2!N1528,0)+IF(IncludeDeal2,Spreadsheet9.2!N2530,0)+IF(IncludeDeal4,Spreadsheet9.2!N3532,0)","v":1356746.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O526,0)+IF(IncludeDeal1,Spreadsheet9.2!O1528,0)+IF(IncludeDeal2,Spreadsheet9.2!O2530,0)+IF(IncludeDeal4,Spreadsheet9.2!O3532,0)","v":1202735.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P526,0)+IF(IncludeDeal1,Spreadsheet9.2!P1528,0)+IF(IncludeDeal2,Spreadsheet9.2!P2530,0)+IF(IncludeDeal4,Spreadsheet9.2!P3532,0)","v":1717935.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q526,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1528,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2530,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3532,0)","v":1241143.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R526,0)+IF(IncludeDeal1,Spreadsheet9.2!R1528,0)+IF(IncludeDeal2,Spreadsheet9.2!R2530,0)+IF(IncludeDeal4,Spreadsheet9.2!R3532,0)","v":722286.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S526,0)+IF(IncludeDeal1,Spreadsheet9.2!S1528,0)+IF(IncludeDeal2,Spreadsheet9.2!S2530,0)+IF(IncludeDeal4,Spreadsheet9.2!S3532,0)","v":95772},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T526,0)+IF(IncludeDeal1,Spreadsheet9.2!T1528,0)+IF(IncludeDeal2,Spreadsheet9.2!T2530,0)+IF(IncludeDeal4,Spreadsheet9.2!T3532,0)","v":879711.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U526,0)+IF(IncludeDeal1,Spreadsheet9.2!U1528,0)+IF(IncludeDeal2,Spreadsheet9.2!U2530,0)+IF(IncludeDeal4,Spreadsheet9.2!U3532,0)","v":824860.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V526,0)+IF(IncludeDeal1,Spreadsheet9.2!V1528,0)+IF(IncludeDeal2,Spreadsheet9.2!V2530,0)+IF(IncludeDeal4,Spreadsheet9.2!V3532,0)","v":335871.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W526,0)+IF(IncludeDeal1,Spreadsheet9.2!W1528,0)+IF(IncludeDeal2,Spreadsheet9.2!W2530,0)+IF(IncludeDeal4,Spreadsheet9.2!W3532,0)","v":811023.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X526,0)+IF(IncludeDeal1,Spreadsheet9.2!X1528,0)+IF(IncludeDeal2,Spreadsheet9.2!X2530,0)+IF(IncludeDeal4,Spreadsheet9.2!X3532,0)","v":-60983.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y526,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1528,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2530,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3532,0)","v":28349.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z526,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1528,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2530,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3532,0)","v":-358112.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA526,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3532,0)","v":-898034.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB526,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3532,0)","v":-1385818.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC526,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3532,0)","v":-1252892.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD526,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3532,0)","v":-840974.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE526,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3532,0)","v":122551.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF526,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3532,0)","v":-243811.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG526,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3532,0)","v":-270361.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH526,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3532,0)","v":-1254631.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI526,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3532,0)","v":-980950.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ526,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3532,0)","v":-1213368.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK526,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3532,0)","v":-552719},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL526,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3532,0)","v":-1067338.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM526,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3532,0)","v":-500893.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN526,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3532,0)","v":211282.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO526,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3532,0)","v":202103.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP526,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3532,0)","v":-71498.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ526,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3532,0)","v":-41880},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR526,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3532,0)","v":146973.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS526,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3532,0)","v":31801.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT526,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3532,0)","v":-144628.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU526,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3532,0)","v":713159.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV526,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3532,0)","v":219600.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW526,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3532,0)","v":87737.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX526,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3532,0)","v":-130801.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY526,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3532,0)","v":-266154.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ526,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1528,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2530,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3532,0)","v":-265801.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA526,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3532,0)","v":-371382.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB526,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3532,0)","v":-537522.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC526,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3532,0)","v":-257164.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD526,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3532,0)","v":-349283.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE526,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3532,0)","v":-455256.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF526,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3532,0)","v":-559249.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG526,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3532,0)","v":-684542.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH526,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3532,0)","v":-765330.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI526,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3532,0)","v":-376024.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ526,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3532,0)","v":-382104.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK526,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3532,0)","v":-387398.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL526,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3532,0)","v":-392377.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM526,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3532,0)","v":-396054.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN526,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3532,0)","v":-399120.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO526,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1528,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2530,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3532,0)","v":-401629}]
[null,"Simulation 495",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C529,0)+IF(IncludeDeal1,Spreadsheet9.2!C1531,0)+IF(IncludeDeal2,Spreadsheet9.2!C2533,0)+IF(IncludeDeal4,Spreadsheet9.2!C3535,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E529,0)+IF(IncludeDeal1,Spreadsheet9.2!E1531,0)+IF(IncludeDeal2,Spreadsheet9.2!E2533,0)+IF(IncludeDeal4,Spreadsheet9.2!E3535,0)","v":241633},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F529,0)+IF(IncludeDeal1,Spreadsheet9.2!F1531,0)+IF(IncludeDeal2,Spreadsheet9.2!F2533,0)+IF(IncludeDeal4,Spreadsheet9.2!F3535,0)","v":879365.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G529,0)+IF(IncludeDeal1,Spreadsheet9.2!G1531,0)+IF(IncludeDeal2,Spreadsheet9.2!G2533,0)+IF(IncludeDeal4,Spreadsheet9.2!G3535,0)","v":1055997.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H529,0)+IF(IncludeDeal1,Spreadsheet9.2!H1531,0)+IF(IncludeDeal2,Spreadsheet9.2!H2533,0)+IF(IncludeDeal4,Spreadsheet9.2!H3535,0)","v":-104428.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I529,0)+IF(IncludeDeal1,Spreadsheet9.2!I1531,0)+IF(IncludeDeal2,Spreadsheet9.2!I2533,0)+IF(IncludeDeal4,Spreadsheet9.2!I3535,0)","v":704113.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J529,0)+IF(IncludeDeal1,Spreadsheet9.2!J1531,0)+IF(IncludeDeal2,Spreadsheet9.2!J2533,0)+IF(IncludeDeal4,Spreadsheet9.2!J3535,0)","v":1092382.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K529,0)+IF(IncludeDeal1,Spreadsheet9.2!K1531,0)+IF(IncludeDeal2,Spreadsheet9.2!K2533,0)+IF(IncludeDeal4,Spreadsheet9.2!K3535,0)","v":832698.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L529,0)+IF(IncludeDeal1,Spreadsheet9.2!L1531,0)+IF(IncludeDeal2,Spreadsheet9.2!L2533,0)+IF(IncludeDeal4,Spreadsheet9.2!L3535,0)","v":112278.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M529,0)+IF(IncludeDeal1,Spreadsheet9.2!M1531,0)+IF(IncludeDeal2,Spreadsheet9.2!M2533,0)+IF(IncludeDeal4,Spreadsheet9.2!M3535,0)","v":461257.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N529,0)+IF(IncludeDeal1,Spreadsheet9.2!N1531,0)+IF(IncludeDeal2,Spreadsheet9.2!N2533,0)+IF(IncludeDeal4,Spreadsheet9.2!N3535,0)","v":-87548.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O529,0)+IF(IncludeDeal1,Spreadsheet9.2!O1531,0)+IF(IncludeDeal2,Spreadsheet9.2!O2533,0)+IF(IncludeDeal4,Spreadsheet9.2!O3535,0)","v":-561790.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P529,0)+IF(IncludeDeal1,Spreadsheet9.2!P1531,0)+IF(IncludeDeal2,Spreadsheet9.2!P2533,0)+IF(IncludeDeal4,Spreadsheet9.2!P3535,0)","v":-873282.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q529,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1531,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2533,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3535,0)","v":-1043449.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R529,0)+IF(IncludeDeal1,Spreadsheet9.2!R1531,0)+IF(IncludeDeal2,Spreadsheet9.2!R2533,0)+IF(IncludeDeal4,Spreadsheet9.2!R3535,0)","v":-1718539.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S529,0)+IF(IncludeDeal1,Spreadsheet9.2!S1531,0)+IF(IncludeDeal2,Spreadsheet9.2!S2533,0)+IF(IncludeDeal4,Spreadsheet9.2!S3535,0)","v":-1574384.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T529,0)+IF(IncludeDeal1,Spreadsheet9.2!T1531,0)+IF(IncludeDeal2,Spreadsheet9.2!T2533,0)+IF(IncludeDeal4,Spreadsheet9.2!T3535,0)","v":-1537169.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U529,0)+IF(IncludeDeal1,Spreadsheet9.2!U1531,0)+IF(IncludeDeal2,Spreadsheet9.2!U2533,0)+IF(IncludeDeal4,Spreadsheet9.2!U3535,0)","v":-1729043.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V529,0)+IF(IncludeDeal1,Spreadsheet9.2!V1531,0)+IF(IncludeDeal2,Spreadsheet9.2!V2533,0)+IF(IncludeDeal4,Spreadsheet9.2!V3535,0)","v":-2001018.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W529,0)+IF(IncludeDeal1,Spreadsheet9.2!W1531,0)+IF(IncludeDeal2,Spreadsheet9.2!W2533,0)+IF(IncludeDeal4,Spreadsheet9.2!W3535,0)","v":-2165965},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X529,0)+IF(IncludeDeal1,Spreadsheet9.2!X1531,0)+IF(IncludeDeal2,Spreadsheet9.2!X2533,0)+IF(IncludeDeal4,Spreadsheet9.2!X3535,0)","v":-2148720.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y529,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1531,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2533,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3535,0)","v":-2322216.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z529,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1531,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2533,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3535,0)","v":-2147044.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA529,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3535,0)","v":-2437662.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB529,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3535,0)","v":-2372591.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC529,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3535,0)","v":-1526142.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD529,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3535,0)","v":-318067},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE529,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3535,0)","v":-106861.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF529,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3535,0)","v":-470478.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG529,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3535,0)","v":-489274.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH529,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3535,0)","v":-750208.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI529,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3535,0)","v":-798344.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ529,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3535,0)","v":-1209090.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK529,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3535,0)","v":-718118.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL529,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3535,0)","v":-654255.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM529,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3535,0)","v":-212098.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN529,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3535,0)","v":56315.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO529,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3535,0)","v":-125337},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP529,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3535,0)","v":-1022345.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ529,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3535,0)","v":-829593.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR529,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3535,0)","v":-1151023.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS529,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3535,0)","v":-1246137.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT529,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3535,0)","v":-1173317.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU529,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3535,0)","v":-1209085.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV529,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3535,0)","v":-884357.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW529,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3535,0)","v":-605842.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX529,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3535,0)","v":-660814.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY529,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3535,0)","v":-661958.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ529,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1531,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2533,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3535,0)","v":-698843.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA529,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3535,0)","v":-707611.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB529,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3535,0)","v":-814722.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC529,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3535,0)","v":-520551.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD529,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3535,0)","v":-576121.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE529,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3535,0)","v":-628553.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF529,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3535,0)","v":-698645.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG529,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3535,0)","v":-817572.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH529,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3535,0)","v":-903810.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI529,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3535,0)","v":-484973.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ529,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3535,0)","v":-487069.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK529,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3535,0)","v":-490948},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL529,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3535,0)","v":-494555},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM529,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3535,0)","v":-498602},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN529,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3535,0)","v":-501173.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO529,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1531,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2533,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3535,0)","v":-502360}]
[null,"Simulation 498",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C532,0)+IF(IncludeDeal1,Spreadsheet9.2!C1534,0)+IF(IncludeDeal2,Spreadsheet9.2!C2536,0)+IF(IncludeDeal4,Spreadsheet9.2!C3538,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E532,0)+IF(IncludeDeal1,Spreadsheet9.2!E1534,0)+IF(IncludeDeal2,Spreadsheet9.2!E2536,0)+IF(IncludeDeal4,Spreadsheet9.2!E3538,0)","v":-53622.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F532,0)+IF(IncludeDeal1,Spreadsheet9.2!F1534,0)+IF(IncludeDeal2,Spreadsheet9.2!F2536,0)+IF(IncludeDeal4,Spreadsheet9.2!F3538,0)","v":445944.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G532,0)+IF(IncludeDeal1,Spreadsheet9.2!G1534,0)+IF(IncludeDeal2,Spreadsheet9.2!G2536,0)+IF(IncludeDeal4,Spreadsheet9.2!G3538,0)","v":270344.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H532,0)+IF(IncludeDeal1,Spreadsheet9.2!H1534,0)+IF(IncludeDeal2,Spreadsheet9.2!H2536,0)+IF(IncludeDeal4,Spreadsheet9.2!H3538,0)","v":-904850.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I532,0)+IF(IncludeDeal1,Spreadsheet9.2!I1534,0)+IF(IncludeDeal2,Spreadsheet9.2!I2536,0)+IF(IncludeDeal4,Spreadsheet9.2!I3538,0)","v":-591446.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J532,0)+IF(IncludeDeal1,Spreadsheet9.2!J1534,0)+IF(IncludeDeal2,Spreadsheet9.2!J2536,0)+IF(IncludeDeal4,Spreadsheet9.2!J3538,0)","v":-546608.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K532,0)+IF(IncludeDeal1,Spreadsheet9.2!K1534,0)+IF(IncludeDeal2,Spreadsheet9.2!K2536,0)+IF(IncludeDeal4,Spreadsheet9.2!K3538,0)","v":-1311071.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L532,0)+IF(IncludeDeal1,Spreadsheet9.2!L1534,0)+IF(IncludeDeal2,Spreadsheet9.2!L2536,0)+IF(IncludeDeal4,Spreadsheet9.2!L3538,0)","v":-1813772.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M532,0)+IF(IncludeDeal1,Spreadsheet9.2!M1534,0)+IF(IncludeDeal2,Spreadsheet9.2!M2536,0)+IF(IncludeDeal4,Spreadsheet9.2!M3538,0)","v":-1419649.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N532,0)+IF(IncludeDeal1,Spreadsheet9.2!N1534,0)+IF(IncludeDeal2,Spreadsheet9.2!N2536,0)+IF(IncludeDeal4,Spreadsheet9.2!N3538,0)","v":-2650747.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O532,0)+IF(IncludeDeal1,Spreadsheet9.2!O1534,0)+IF(IncludeDeal2,Spreadsheet9.2!O2536,0)+IF(IncludeDeal4,Spreadsheet9.2!O3538,0)","v":-2114678.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P532,0)+IF(IncludeDeal1,Spreadsheet9.2!P1534,0)+IF(IncludeDeal2,Spreadsheet9.2!P2536,0)+IF(IncludeDeal4,Spreadsheet9.2!P3538,0)","v":-2706434.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q532,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1534,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2536,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3538,0)","v":-3286339.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R532,0)+IF(IncludeDeal1,Spreadsheet9.2!R1534,0)+IF(IncludeDeal2,Spreadsheet9.2!R2536,0)+IF(IncludeDeal4,Spreadsheet9.2!R3538,0)","v":-3014867.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S532,0)+IF(IncludeDeal1,Spreadsheet9.2!S1534,0)+IF(IncludeDeal2,Spreadsheet9.2!S2536,0)+IF(IncludeDeal4,Spreadsheet9.2!S3538,0)","v":-2221777.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T532,0)+IF(IncludeDeal1,Spreadsheet9.2!T1534,0)+IF(IncludeDeal2,Spreadsheet9.2!T2536,0)+IF(IncludeDeal4,Spreadsheet9.2!T3538,0)","v":-2395146.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U532,0)+IF(IncludeDeal1,Spreadsheet9.2!U1534,0)+IF(IncludeDeal2,Spreadsheet9.2!U2536,0)+IF(IncludeDeal4,Spreadsheet9.2!U3538,0)","v":-2407615.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V532,0)+IF(IncludeDeal1,Spreadsheet9.2!V1534,0)+IF(IncludeDeal2,Spreadsheet9.2!V2536,0)+IF(IncludeDeal4,Spreadsheet9.2!V3538,0)","v":-2460199.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W532,0)+IF(IncludeDeal1,Spreadsheet9.2!W1534,0)+IF(IncludeDeal2,Spreadsheet9.2!W2536,0)+IF(IncludeDeal4,Spreadsheet9.2!W3538,0)","v":-2766897.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X532,0)+IF(IncludeDeal1,Spreadsheet9.2!X1534,0)+IF(IncludeDeal2,Spreadsheet9.2!X2536,0)+IF(IncludeDeal4,Spreadsheet9.2!X3538,0)","v":-2542803.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y532,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1534,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2536,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3538,0)","v":-2299886.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z532,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1534,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2536,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3538,0)","v":-2539736.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA532,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3538,0)","v":-2302166.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB532,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3538,0)","v":-2167526.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC532,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3538,0)","v":-2071626.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD532,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3538,0)","v":-2126099.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE532,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3538,0)","v":-2382590.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF532,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3538,0)","v":-2530884.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG532,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3538,0)","v":-2643501.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH532,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3538,0)","v":-2480961.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI532,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3538,0)","v":-2430989.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ532,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3538,0)","v":-2280141.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK532,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3538,0)","v":-2247606.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL532,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3538,0)","v":-2250629.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM532,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3538,0)","v":-2280743.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN532,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3538,0)","v":-2120201.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO532,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3538,0)","v":-2093836.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP532,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3538,0)","v":-2021107},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ532,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3538,0)","v":-1787948.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR532,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3538,0)","v":-1606915.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS532,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3538,0)","v":-1511353.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT532,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3538,0)","v":-1320236.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU532,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3538,0)","v":-1349620.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV532,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3538,0)","v":-1301491.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW532,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3538,0)","v":-857717.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX532,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3538,0)","v":-680332.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY532,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3538,0)","v":-605038.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ532,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1534,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2536,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3538,0)","v":-649796.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA532,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3538,0)","v":-604410.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB532,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3538,0)","v":-587738.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC532,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3538,0)","v":-343084.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD532,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3538,0)","v":-399742.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE532,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3538,0)","v":-460886.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF532,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3538,0)","v":-520073.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG532,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3538,0)","v":-610498.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH532,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3538,0)","v":-678162.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI532,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3538,0)","v":-388191.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ532,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3538,0)","v":-390203.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK532,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3538,0)","v":-392529.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL532,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3538,0)","v":-395561.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM532,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3538,0)","v":-399053.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN532,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3538,0)","v":-402336.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO532,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1534,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2536,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3538,0)","v":-404333.3}]
[null,"Simulation 502",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C536,0)+IF(IncludeDeal1,Spreadsheet9.2!C1538,0)+IF(IncludeDeal2,Spreadsheet9.2!C2540,0)+IF(IncludeDeal4,Spreadsheet9.2!C3542,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E536,0)+IF(IncludeDeal1,Spreadsheet9.2!E1538,0)+IF(IncludeDeal2,Spreadsheet9.2!E2540,0)+IF(IncludeDeal4,Spreadsheet9.2!E3542,0)","v":89732.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F536,0)+IF(IncludeDeal1,Spreadsheet9.2!F1538,0)+IF(IncludeDeal2,Spreadsheet9.2!F2540,0)+IF(IncludeDeal4,Spreadsheet9.2!F3542,0)","v":181274.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G536,0)+IF(IncludeDeal1,Spreadsheet9.2!G1538,0)+IF(IncludeDeal2,Spreadsheet9.2!G2540,0)+IF(IncludeDeal4,Spreadsheet9.2!G3542,0)","v":454896},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H536,0)+IF(IncludeDeal1,Spreadsheet9.2!H1538,0)+IF(IncludeDeal2,Spreadsheet9.2!H2540,0)+IF(IncludeDeal4,Spreadsheet9.2!H3542,0)","v":-114128.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I536,0)+IF(IncludeDeal1,Spreadsheet9.2!I1538,0)+IF(IncludeDeal2,Spreadsheet9.2!I2540,0)+IF(IncludeDeal4,Spreadsheet9.2!I3542,0)","v":225383.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J536,0)+IF(IncludeDeal1,Spreadsheet9.2!J1538,0)+IF(IncludeDeal2,Spreadsheet9.2!J2540,0)+IF(IncludeDeal4,Spreadsheet9.2!J3542,0)","v":291113.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K536,0)+IF(IncludeDeal1,Spreadsheet9.2!K1538,0)+IF(IncludeDeal2,Spreadsheet9.2!K2540,0)+IF(IncludeDeal4,Spreadsheet9.2!K3542,0)","v":504276.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L536,0)+IF(IncludeDeal1,Spreadsheet9.2!L1538,0)+IF(IncludeDeal2,Spreadsheet9.2!L2540,0)+IF(IncludeDeal4,Spreadsheet9.2!L3542,0)","v":153966.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M536,0)+IF(IncludeDeal1,Spreadsheet9.2!M1538,0)+IF(IncludeDeal2,Spreadsheet9.2!M2540,0)+IF(IncludeDeal4,Spreadsheet9.2!M3542,0)","v":277686.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N536,0)+IF(IncludeDeal1,Spreadsheet9.2!N1538,0)+IF(IncludeDeal2,Spreadsheet9.2!N2540,0)+IF(IncludeDeal4,Spreadsheet9.2!N3542,0)","v":420660.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O536,0)+IF(IncludeDeal1,Spreadsheet9.2!O1538,0)+IF(IncludeDeal2,Spreadsheet9.2!O2540,0)+IF(IncludeDeal4,Spreadsheet9.2!O3542,0)","v":1024790.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P536,0)+IF(IncludeDeal1,Spreadsheet9.2!P1538,0)+IF(IncludeDeal2,Spreadsheet9.2!P2540,0)+IF(IncludeDeal4,Spreadsheet9.2!P3542,0)","v":1103869},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q536,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1538,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2540,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3542,0)","v":1683767.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R536,0)+IF(IncludeDeal1,Spreadsheet9.2!R1538,0)+IF(IncludeDeal2,Spreadsheet9.2!R2540,0)+IF(IncludeDeal4,Spreadsheet9.2!R3542,0)","v":989088.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S536,0)+IF(IncludeDeal1,Spreadsheet9.2!S1538,0)+IF(IncludeDeal2,Spreadsheet9.2!S2540,0)+IF(IncludeDeal4,Spreadsheet9.2!S3542,0)","v":939021},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T536,0)+IF(IncludeDeal1,Spreadsheet9.2!T1538,0)+IF(IncludeDeal2,Spreadsheet9.2!T2540,0)+IF(IncludeDeal4,Spreadsheet9.2!T3542,0)","v":-337846},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U536,0)+IF(IncludeDeal1,Spreadsheet9.2!U1538,0)+IF(IncludeDeal2,Spreadsheet9.2!U2540,0)+IF(IncludeDeal4,Spreadsheet9.2!U3542,0)","v":-86020.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V536,0)+IF(IncludeDeal1,Spreadsheet9.2!V1538,0)+IF(IncludeDeal2,Spreadsheet9.2!V2540,0)+IF(IncludeDeal4,Spreadsheet9.2!V3542,0)","v":141311},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W536,0)+IF(IncludeDeal1,Spreadsheet9.2!W1538,0)+IF(IncludeDeal2,Spreadsheet9.2!W2540,0)+IF(IncludeDeal4,Spreadsheet9.2!W3542,0)","v":-80828.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X536,0)+IF(IncludeDeal1,Spreadsheet9.2!X1538,0)+IF(IncludeDeal2,Spreadsheet9.2!X2540,0)+IF(IncludeDeal4,Spreadsheet9.2!X3542,0)","v":842603},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y536,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1538,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2540,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3542,0)","v":694466.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z536,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1538,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2540,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3542,0)","v":-18390.900000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA536,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3542,0)","v":-263936.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB536,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3542,0)","v":-698668.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC536,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3542,0)","v":-1077454.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD536,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3542,0)","v":-1998016.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE536,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3542,0)","v":-1728000.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF536,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3542,0)","v":-1782676.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG536,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3542,0)","v":-1594716.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH536,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3542,0)","v":-1405185.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI536,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3542,0)","v":-1840797.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ536,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3542,0)","v":-2106277.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK536,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3542,0)","v":-2064921.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL536,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3542,0)","v":-2149088.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM536,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3542,0)","v":-1940521.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN536,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3542,0)","v":-2242658.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO536,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3542,0)","v":-2319418},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP536,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3542,0)","v":-2367450.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ536,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3542,0)","v":-2039264},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR536,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3542,0)","v":-1949051.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS536,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3542,0)","v":-1834721.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT536,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3542,0)","v":-1799790},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU536,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3542,0)","v":-1766179},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV536,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3542,0)","v":-1650592.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW536,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3542,0)","v":-1262013.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX536,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3542,0)","v":-1168673.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY536,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3542,0)","v":-1082383.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ536,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1538,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2540,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3542,0)","v":-1067533},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA536,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3542,0)","v":-1052266.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB536,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3542,0)","v":-1014179.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC536,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3542,0)","v":-588046.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD536,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3542,0)","v":-671114.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE536,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3542,0)","v":-754892.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF536,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3542,0)","v":-852888.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG536,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3542,0)","v":-918609.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH536,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3542,0)","v":-953575.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI536,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3542,0)","v":-487114.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ536,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3542,0)","v":-491019.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK536,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3542,0)","v":-495507.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL536,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3542,0)","v":-498567},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM536,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3542,0)","v":-502314.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN536,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3542,0)","v":-504893.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO536,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1538,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2540,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3542,0)","v":-506573.8}]
[null,"Simulation 505",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C539,0)+IF(IncludeDeal1,Spreadsheet9.2!C1541,0)+IF(IncludeDeal2,Spreadsheet9.2!C2543,0)+IF(IncludeDeal4,Spreadsheet9.2!C3545,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E539,0)+IF(IncludeDeal1,Spreadsheet9.2!E1541,0)+IF(IncludeDeal2,Spreadsheet9.2!E2543,0)+IF(IncludeDeal4,Spreadsheet9.2!E3545,0)","v":49964.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F539,0)+IF(IncludeDeal1,Spreadsheet9.2!F1541,0)+IF(IncludeDeal2,Spreadsheet9.2!F2543,0)+IF(IncludeDeal4,Spreadsheet9.2!F3545,0)","v":-70882},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G539,0)+IF(IncludeDeal1,Spreadsheet9.2!G1541,0)+IF(IncludeDeal2,Spreadsheet9.2!G2543,0)+IF(IncludeDeal4,Spreadsheet9.2!G3545,0)","v":-704976.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H539,0)+IF(IncludeDeal1,Spreadsheet9.2!H1541,0)+IF(IncludeDeal2,Spreadsheet9.2!H2543,0)+IF(IncludeDeal4,Spreadsheet9.2!H3545,0)","v":-421197.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I539,0)+IF(IncludeDeal1,Spreadsheet9.2!I1541,0)+IF(IncludeDeal2,Spreadsheet9.2!I2543,0)+IF(IncludeDeal4,Spreadsheet9.2!I3545,0)","v":-899727.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J539,0)+IF(IncludeDeal1,Spreadsheet9.2!J1541,0)+IF(IncludeDeal2,Spreadsheet9.2!J2543,0)+IF(IncludeDeal4,Spreadsheet9.2!J3545,0)","v":156530},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K539,0)+IF(IncludeDeal1,Spreadsheet9.2!K1541,0)+IF(IncludeDeal2,Spreadsheet9.2!K2543,0)+IF(IncludeDeal4,Spreadsheet9.2!K3545,0)","v":-295669},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L539,0)+IF(IncludeDeal1,Spreadsheet9.2!L1541,0)+IF(IncludeDeal2,Spreadsheet9.2!L2543,0)+IF(IncludeDeal4,Spreadsheet9.2!L3545,0)","v":-507264.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M539,0)+IF(IncludeDeal1,Spreadsheet9.2!M1541,0)+IF(IncludeDeal2,Spreadsheet9.2!M2543,0)+IF(IncludeDeal4,Spreadsheet9.2!M3545,0)","v":57981.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N539,0)+IF(IncludeDeal1,Spreadsheet9.2!N1541,0)+IF(IncludeDeal2,Spreadsheet9.2!N2543,0)+IF(IncludeDeal4,Spreadsheet9.2!N3545,0)","v":-1266983.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O539,0)+IF(IncludeDeal1,Spreadsheet9.2!O1541,0)+IF(IncludeDeal2,Spreadsheet9.2!O2543,0)+IF(IncludeDeal4,Spreadsheet9.2!O3545,0)","v":-2434243.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P539,0)+IF(IncludeDeal1,Spreadsheet9.2!P1541,0)+IF(IncludeDeal2,Spreadsheet9.2!P2543,0)+IF(IncludeDeal4,Spreadsheet9.2!P3545,0)","v":-2216438.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q539,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1541,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2543,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3545,0)","v":-2278140},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R539,0)+IF(IncludeDeal1,Spreadsheet9.2!R1541,0)+IF(IncludeDeal2,Spreadsheet9.2!R2543,0)+IF(IncludeDeal4,Spreadsheet9.2!R3545,0)","v":-2842885.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S539,0)+IF(IncludeDeal1,Spreadsheet9.2!S1541,0)+IF(IncludeDeal2,Spreadsheet9.2!S2543,0)+IF(IncludeDeal4,Spreadsheet9.2!S3545,0)","v":-2398482.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T539,0)+IF(IncludeDeal1,Spreadsheet9.2!T1541,0)+IF(IncludeDeal2,Spreadsheet9.2!T2543,0)+IF(IncludeDeal4,Spreadsheet9.2!T3545,0)","v":-2900653.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U539,0)+IF(IncludeDeal1,Spreadsheet9.2!U1541,0)+IF(IncludeDeal2,Spreadsheet9.2!U2543,0)+IF(IncludeDeal4,Spreadsheet9.2!U3545,0)","v":-2775279.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V539,0)+IF(IncludeDeal1,Spreadsheet9.2!V1541,0)+IF(IncludeDeal2,Spreadsheet9.2!V2543,0)+IF(IncludeDeal4,Spreadsheet9.2!V3545,0)","v":-2543581.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W539,0)+IF(IncludeDeal1,Spreadsheet9.2!W1541,0)+IF(IncludeDeal2,Spreadsheet9.2!W2543,0)+IF(IncludeDeal4,Spreadsheet9.2!W3545,0)","v":-2400853.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X539,0)+IF(IncludeDeal1,Spreadsheet9.2!X1541,0)+IF(IncludeDeal2,Spreadsheet9.2!X2543,0)+IF(IncludeDeal4,Spreadsheet9.2!X3545,0)","v":-2481540.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y539,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1541,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2543,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3545,0)","v":-2744667.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z539,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1541,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2543,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3545,0)","v":-2626628.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA539,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3545,0)","v":-2541244.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB539,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3545,0)","v":-2737082.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC539,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3545,0)","v":-2947457.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD539,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3545,0)","v":-3003077.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE539,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3545,0)","v":-3119339.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF539,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3545,0)","v":-3259073.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG539,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3545,0)","v":-3116418.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH539,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3545,0)","v":-3022794.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI539,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3545,0)","v":-2801410.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ539,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3545,0)","v":-2751202.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK539,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3545,0)","v":-2762057.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL539,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3545,0)","v":-2776910.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM539,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3545,0)","v":-2611386.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN539,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3545,0)","v":-2449744.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO539,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3545,0)","v":-2327064.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP539,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3545,0)","v":-2271917.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ539,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3545,0)","v":-1982468.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR539,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3545,0)","v":-1968155.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS539,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3545,0)","v":-1759804.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT539,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3545,0)","v":-1598108.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU539,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3545,0)","v":-1481059},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV539,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3545,0)","v":-1393211.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW539,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3545,0)","v":-1023077.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX539,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3545,0)","v":-1012904.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY539,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3545,0)","v":-809356.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ539,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1541,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2543,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3545,0)","v":-671236.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA539,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3545,0)","v":-564842.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB539,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3545,0)","v":-465352},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC539,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3545,0)","v":-83944.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD539,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3545,0)","v":-133265.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE539,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3545,0)","v":-183791.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF539,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3545,0)","v":-269228.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG539,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3545,0)","v":-336331.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH539,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3545,0)","v":-461576.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI539,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3545,0)","v":-221945},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ539,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3545,0)","v":-223032.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK539,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3545,0)","v":-225917.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL539,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3545,0)","v":-229361.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM539,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3545,0)","v":-232871.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN539,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3545,0)","v":-236894.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO539,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1541,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2543,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3545,0)","v":-239523.3}]
[null,"Simulation 508",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C542,0)+IF(IncludeDeal1,Spreadsheet9.2!C1544,0)+IF(IncludeDeal2,Spreadsheet9.2!C2546,0)+IF(IncludeDeal4,Spreadsheet9.2!C3548,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E542,0)+IF(IncludeDeal1,Spreadsheet9.2!E1544,0)+IF(IncludeDeal2,Spreadsheet9.2!E2546,0)+IF(IncludeDeal4,Spreadsheet9.2!E3548,0)","v":-20166.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F542,0)+IF(IncludeDeal1,Spreadsheet9.2!F1544,0)+IF(IncludeDeal2,Spreadsheet9.2!F2546,0)+IF(IncludeDeal4,Spreadsheet9.2!F3548,0)","v":680639.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G542,0)+IF(IncludeDeal1,Spreadsheet9.2!G1544,0)+IF(IncludeDeal2,Spreadsheet9.2!G2546,0)+IF(IncludeDeal4,Spreadsheet9.2!G3548,0)","v":447051.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H542,0)+IF(IncludeDeal1,Spreadsheet9.2!H1544,0)+IF(IncludeDeal2,Spreadsheet9.2!H2546,0)+IF(IncludeDeal4,Spreadsheet9.2!H3548,0)","v":176869.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I542,0)+IF(IncludeDeal1,Spreadsheet9.2!I1544,0)+IF(IncludeDeal2,Spreadsheet9.2!I2546,0)+IF(IncludeDeal4,Spreadsheet9.2!I3548,0)","v":-1508437},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J542,0)+IF(IncludeDeal1,Spreadsheet9.2!J1544,0)+IF(IncludeDeal2,Spreadsheet9.2!J2546,0)+IF(IncludeDeal4,Spreadsheet9.2!J3548,0)","v":-1177468.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K542,0)+IF(IncludeDeal1,Spreadsheet9.2!K1544,0)+IF(IncludeDeal2,Spreadsheet9.2!K2546,0)+IF(IncludeDeal4,Spreadsheet9.2!K3548,0)","v":-101989.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L542,0)+IF(IncludeDeal1,Spreadsheet9.2!L1544,0)+IF(IncludeDeal2,Spreadsheet9.2!L2546,0)+IF(IncludeDeal4,Spreadsheet9.2!L3548,0)","v":-1009891.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M542,0)+IF(IncludeDeal1,Spreadsheet9.2!M1544,0)+IF(IncludeDeal2,Spreadsheet9.2!M2546,0)+IF(IncludeDeal4,Spreadsheet9.2!M3548,0)","v":-136996.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N542,0)+IF(IncludeDeal1,Spreadsheet9.2!N1544,0)+IF(IncludeDeal2,Spreadsheet9.2!N2546,0)+IF(IncludeDeal4,Spreadsheet9.2!N3548,0)","v":-533769.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O542,0)+IF(IncludeDeal1,Spreadsheet9.2!O1544,0)+IF(IncludeDeal2,Spreadsheet9.2!O2546,0)+IF(IncludeDeal4,Spreadsheet9.2!O3548,0)","v":-337598.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P542,0)+IF(IncludeDeal1,Spreadsheet9.2!P1544,0)+IF(IncludeDeal2,Spreadsheet9.2!P2546,0)+IF(IncludeDeal4,Spreadsheet9.2!P3548,0)","v":-158877.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q542,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1544,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2546,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3548,0)","v":-732549.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R542,0)+IF(IncludeDeal1,Spreadsheet9.2!R1544,0)+IF(IncludeDeal2,Spreadsheet9.2!R2546,0)+IF(IncludeDeal4,Spreadsheet9.2!R3548,0)","v":-1877813},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S542,0)+IF(IncludeDeal1,Spreadsheet9.2!S1544,0)+IF(IncludeDeal2,Spreadsheet9.2!S2546,0)+IF(IncludeDeal4,Spreadsheet9.2!S3548,0)","v":-1305424.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T542,0)+IF(IncludeDeal1,Spreadsheet9.2!T1544,0)+IF(IncludeDeal2,Spreadsheet9.2!T2546,0)+IF(IncludeDeal4,Spreadsheet9.2!T3548,0)","v":-822820.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U542,0)+IF(IncludeDeal1,Spreadsheet9.2!U1544,0)+IF(IncludeDeal2,Spreadsheet9.2!U2546,0)+IF(IncludeDeal4,Spreadsheet9.2!U3548,0)","v":-2208705},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V542,0)+IF(IncludeDeal1,Spreadsheet9.2!V1544,0)+IF(IncludeDeal2,Spreadsheet9.2!V2546,0)+IF(IncludeDeal4,Spreadsheet9.2!V3548,0)","v":-1895836.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W542,0)+IF(IncludeDeal1,Spreadsheet9.2!W1544,0)+IF(IncludeDeal2,Spreadsheet9.2!W2546,0)+IF(IncludeDeal4,Spreadsheet9.2!W3548,0)","v":-2082596.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X542,0)+IF(IncludeDeal1,Spreadsheet9.2!X1544,0)+IF(IncludeDeal2,Spreadsheet9.2!X2546,0)+IF(IncludeDeal4,Spreadsheet9.2!X3548,0)","v":-2616807.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y542,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1544,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2546,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3548,0)","v":-2687465.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z542,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1544,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2546,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3548,0)","v":-2867440.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA542,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3548,0)","v":-2824100.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB542,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3548,0)","v":-2831342.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC542,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3548,0)","v":-2946854.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD542,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3548,0)","v":-2920314.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE542,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3548,0)","v":-2191005.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF542,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3548,0)","v":-2225120.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG542,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3548,0)","v":-2303454.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH542,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3548,0)","v":-2358405.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI542,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3548,0)","v":-1997678.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ542,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3548,0)","v":-2019075.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK542,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3548,0)","v":-1599000.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL542,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3548,0)","v":-1693004.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM542,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3548,0)","v":-1506258.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN542,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3548,0)","v":-1897274.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO542,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3548,0)","v":-1989355.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP542,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3548,0)","v":-2006122.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ542,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3548,0)","v":-1643352.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR542,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3548,0)","v":-1528520.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS542,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3548,0)","v":-1171920.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT542,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3548,0)","v":-1101888.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU542,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3548,0)","v":-991176.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV542,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3548,0)","v":-1281918.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW542,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3548,0)","v":-771558.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX542,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3548,0)","v":-778800},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY542,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3548,0)","v":-690080.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ542,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1544,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2546,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3548,0)","v":-607488.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA542,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3548,0)","v":-609030.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB542,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3548,0)","v":-563458.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC542,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3548,0)","v":-284839.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD542,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3548,0)","v":-368654.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE542,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3548,0)","v":-407211.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF542,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3548,0)","v":-400091.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG542,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3548,0)","v":-448772.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH542,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3548,0)","v":-522505.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI542,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3548,0)","v":-251259.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ542,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3548,0)","v":-254449},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK542,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3548,0)","v":-257946.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL542,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3548,0)","v":-260796},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM542,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3548,0)","v":-262085.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN542,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3548,0)","v":-265499.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO542,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1544,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2546,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3548,0)","v":-267018.8}]
[null,"Simulation 509",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C543,0)+IF(IncludeDeal1,Spreadsheet9.2!C1545,0)+IF(IncludeDeal2,Spreadsheet9.2!C2547,0)+IF(IncludeDeal4,Spreadsheet9.2!C3549,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E543,0)+IF(IncludeDeal1,Spreadsheet9.2!E1545,0)+IF(IncludeDeal2,Spreadsheet9.2!E2547,0)+IF(IncludeDeal4,Spreadsheet9.2!E3549,0)","v":403219.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F543,0)+IF(IncludeDeal1,Spreadsheet9.2!F1545,0)+IF(IncludeDeal2,Spreadsheet9.2!F2547,0)+IF(IncludeDeal4,Spreadsheet9.2!F3549,0)","v":-185178.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G543,0)+IF(IncludeDeal1,Spreadsheet9.2!G1545,0)+IF(IncludeDeal2,Spreadsheet9.2!G2547,0)+IF(IncludeDeal4,Spreadsheet9.2!G3549,0)","v":-928424.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H543,0)+IF(IncludeDeal1,Spreadsheet9.2!H1545,0)+IF(IncludeDeal2,Spreadsheet9.2!H2547,0)+IF(IncludeDeal4,Spreadsheet9.2!H3549,0)","v":-268081.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I543,0)+IF(IncludeDeal1,Spreadsheet9.2!I1545,0)+IF(IncludeDeal2,Spreadsheet9.2!I2547,0)+IF(IncludeDeal4,Spreadsheet9.2!I3549,0)","v":-217157.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J543,0)+IF(IncludeDeal1,Spreadsheet9.2!J1545,0)+IF(IncludeDeal2,Spreadsheet9.2!J2547,0)+IF(IncludeDeal4,Spreadsheet9.2!J3549,0)","v":-566414.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K543,0)+IF(IncludeDeal1,Spreadsheet9.2!K1545,0)+IF(IncludeDeal2,Spreadsheet9.2!K2547,0)+IF(IncludeDeal4,Spreadsheet9.2!K3549,0)","v":-1337784.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L543,0)+IF(IncludeDeal1,Spreadsheet9.2!L1545,0)+IF(IncludeDeal2,Spreadsheet9.2!L2547,0)+IF(IncludeDeal4,Spreadsheet9.2!L3549,0)","v":-2154672.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M543,0)+IF(IncludeDeal1,Spreadsheet9.2!M1545,0)+IF(IncludeDeal2,Spreadsheet9.2!M2547,0)+IF(IncludeDeal4,Spreadsheet9.2!M3549,0)","v":-2253098.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N543,0)+IF(IncludeDeal1,Spreadsheet9.2!N1545,0)+IF(IncludeDeal2,Spreadsheet9.2!N2547,0)+IF(IncludeDeal4,Spreadsheet9.2!N3549,0)","v":-1796998.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O543,0)+IF(IncludeDeal1,Spreadsheet9.2!O1545,0)+IF(IncludeDeal2,Spreadsheet9.2!O2547,0)+IF(IncludeDeal4,Spreadsheet9.2!O3549,0)","v":-2231292.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P543,0)+IF(IncludeDeal1,Spreadsheet9.2!P1545,0)+IF(IncludeDeal2,Spreadsheet9.2!P2547,0)+IF(IncludeDeal4,Spreadsheet9.2!P3549,0)","v":-1805836.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q543,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1545,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2547,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3549,0)","v":-1861821.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R543,0)+IF(IncludeDeal1,Spreadsheet9.2!R1545,0)+IF(IncludeDeal2,Spreadsheet9.2!R2547,0)+IF(IncludeDeal4,Spreadsheet9.2!R3549,0)","v":-2317785.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S543,0)+IF(IncludeDeal1,Spreadsheet9.2!S1545,0)+IF(IncludeDeal2,Spreadsheet9.2!S2547,0)+IF(IncludeDeal4,Spreadsheet9.2!S3549,0)","v":-1175895.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T543,0)+IF(IncludeDeal1,Spreadsheet9.2!T1545,0)+IF(IncludeDeal2,Spreadsheet9.2!T2547,0)+IF(IncludeDeal4,Spreadsheet9.2!T3549,0)","v":-1032030.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U543,0)+IF(IncludeDeal1,Spreadsheet9.2!U1545,0)+IF(IncludeDeal2,Spreadsheet9.2!U2547,0)+IF(IncludeDeal4,Spreadsheet9.2!U3549,0)","v":-1619653.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V543,0)+IF(IncludeDeal1,Spreadsheet9.2!V1545,0)+IF(IncludeDeal2,Spreadsheet9.2!V2547,0)+IF(IncludeDeal4,Spreadsheet9.2!V3549,0)","v":-993741},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W543,0)+IF(IncludeDeal1,Spreadsheet9.2!W1545,0)+IF(IncludeDeal2,Spreadsheet9.2!W2547,0)+IF(IncludeDeal4,Spreadsheet9.2!W3549,0)","v":-1069071.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X543,0)+IF(IncludeDeal1,Spreadsheet9.2!X1545,0)+IF(IncludeDeal2,Spreadsheet9.2!X2547,0)+IF(IncludeDeal4,Spreadsheet9.2!X3549,0)","v":-1569103.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y543,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1545,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2547,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3549,0)","v":-1751863.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z543,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1545,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2547,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3549,0)","v":-2039832.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA543,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3549,0)","v":-2276936.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB543,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3549,0)","v":-2331463.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC543,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3549,0)","v":-2187724.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD543,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3549,0)","v":-2234026.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE543,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3549,0)","v":-2012073.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF543,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3549,0)","v":-1415289.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG543,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3549,0)","v":-1677924.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH543,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3549,0)","v":-1881453.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI543,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3549,0)","v":-1852705.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ543,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3549,0)","v":-1854819.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK543,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3549,0)","v":-1796225.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL543,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3549,0)","v":-1343898.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM543,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3549,0)","v":-1678938},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN543,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3549,0)","v":-1543902.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO543,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3549,0)","v":-1355514.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP543,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3549,0)","v":-626156.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ543,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3549,0)","v":-636697.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR543,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3549,0)","v":-513761.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS543,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3549,0)","v":-734121.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT543,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3549,0)","v":-832502.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU543,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3549,0)","v":-814984.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV543,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3549,0)","v":-625096},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW543,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3549,0)","v":-360243.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX543,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3549,0)","v":-60914.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY543,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3549,0)","v":160244.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ543,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1545,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2547,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3549,0)","v":104639.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA543,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3549,0)","v":150696.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB543,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3549,0)","v":89943.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC543,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3549,0)","v":212626.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD543,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3549,0)","v":198264.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE543,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3549,0)","v":164922.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF543,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3549,0)","v":143018.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG543,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3549,0)","v":75349.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH543,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3549,0)","v":-12163.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI543,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3549,0)","v":17119.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ543,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3549,0)","v":14267.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK543,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3549,0)","v":11172.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL543,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3549,0)","v":7918.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM543,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3549,0)","v":4298.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN543,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3549,0)","v":1640.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO543,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1545,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2547,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3549,0)","v":-1345.2}]
[null,"Simulation 512",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C546,0)+IF(IncludeDeal1,Spreadsheet9.2!C1548,0)+IF(IncludeDeal2,Spreadsheet9.2!C2550,0)+IF(IncludeDeal4,Spreadsheet9.2!C3552,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E546,0)+IF(IncludeDeal1,Spreadsheet9.2!E1548,0)+IF(IncludeDeal2,Spreadsheet9.2!E2550,0)+IF(IncludeDeal4,Spreadsheet9.2!E3552,0)","v":-310867},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F546,0)+IF(IncludeDeal1,Spreadsheet9.2!F1548,0)+IF(IncludeDeal2,Spreadsheet9.2!F2550,0)+IF(IncludeDeal4,Spreadsheet9.2!F3552,0)","v":148101.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G546,0)+IF(IncludeDeal1,Spreadsheet9.2!G1548,0)+IF(IncludeDeal2,Spreadsheet9.2!G2550,0)+IF(IncludeDeal4,Spreadsheet9.2!G3552,0)","v":-149782.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H546,0)+IF(IncludeDeal1,Spreadsheet9.2!H1548,0)+IF(IncludeDeal2,Spreadsheet9.2!H2550,0)+IF(IncludeDeal4,Spreadsheet9.2!H3552,0)","v":400321.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I546,0)+IF(IncludeDeal1,Spreadsheet9.2!I1548,0)+IF(IncludeDeal2,Spreadsheet9.2!I2550,0)+IF(IncludeDeal4,Spreadsheet9.2!I3552,0)","v":572725.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J546,0)+IF(IncludeDeal1,Spreadsheet9.2!J1548,0)+IF(IncludeDeal2,Spreadsheet9.2!J2550,0)+IF(IncludeDeal4,Spreadsheet9.2!J3552,0)","v":126372.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K546,0)+IF(IncludeDeal1,Spreadsheet9.2!K1548,0)+IF(IncludeDeal2,Spreadsheet9.2!K2550,0)+IF(IncludeDeal4,Spreadsheet9.2!K3552,0)","v":-119805.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L546,0)+IF(IncludeDeal1,Spreadsheet9.2!L1548,0)+IF(IncludeDeal2,Spreadsheet9.2!L2550,0)+IF(IncludeDeal4,Spreadsheet9.2!L3552,0)","v":-1774716.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M546,0)+IF(IncludeDeal1,Spreadsheet9.2!M1548,0)+IF(IncludeDeal2,Spreadsheet9.2!M2550,0)+IF(IncludeDeal4,Spreadsheet9.2!M3552,0)","v":-1223471.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N546,0)+IF(IncludeDeal1,Spreadsheet9.2!N1548,0)+IF(IncludeDeal2,Spreadsheet9.2!N2550,0)+IF(IncludeDeal4,Spreadsheet9.2!N3552,0)","v":-851522.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O546,0)+IF(IncludeDeal1,Spreadsheet9.2!O1548,0)+IF(IncludeDeal2,Spreadsheet9.2!O2550,0)+IF(IncludeDeal4,Spreadsheet9.2!O3552,0)","v":-782602.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P546,0)+IF(IncludeDeal1,Spreadsheet9.2!P1548,0)+IF(IncludeDeal2,Spreadsheet9.2!P2550,0)+IF(IncludeDeal4,Spreadsheet9.2!P3552,0)","v":-625426.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q546,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1548,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2550,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3552,0)","v":-270331.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R546,0)+IF(IncludeDeal1,Spreadsheet9.2!R1548,0)+IF(IncludeDeal2,Spreadsheet9.2!R2550,0)+IF(IncludeDeal4,Spreadsheet9.2!R3552,0)","v":1261794.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S546,0)+IF(IncludeDeal1,Spreadsheet9.2!S1548,0)+IF(IncludeDeal2,Spreadsheet9.2!S2550,0)+IF(IncludeDeal4,Spreadsheet9.2!S3552,0)","v":1246533.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T546,0)+IF(IncludeDeal1,Spreadsheet9.2!T1548,0)+IF(IncludeDeal2,Spreadsheet9.2!T2550,0)+IF(IncludeDeal4,Spreadsheet9.2!T3552,0)","v":559066.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U546,0)+IF(IncludeDeal1,Spreadsheet9.2!U1548,0)+IF(IncludeDeal2,Spreadsheet9.2!U2550,0)+IF(IncludeDeal4,Spreadsheet9.2!U3552,0)","v":410005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V546,0)+IF(IncludeDeal1,Spreadsheet9.2!V1548,0)+IF(IncludeDeal2,Spreadsheet9.2!V2550,0)+IF(IncludeDeal4,Spreadsheet9.2!V3552,0)","v":-291094},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W546,0)+IF(IncludeDeal1,Spreadsheet9.2!W1548,0)+IF(IncludeDeal2,Spreadsheet9.2!W2550,0)+IF(IncludeDeal4,Spreadsheet9.2!W3552,0)","v":-1152248.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X546,0)+IF(IncludeDeal1,Spreadsheet9.2!X1548,0)+IF(IncludeDeal2,Spreadsheet9.2!X2550,0)+IF(IncludeDeal4,Spreadsheet9.2!X3552,0)","v":-1263439.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y546,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1548,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2550,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3552,0)","v":-321602.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z546,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1548,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2550,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3552,0)","v":-487008.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA546,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3552,0)","v":-106420.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB546,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3552,0)","v":-813799.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC546,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3552,0)","v":-446640.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD546,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3552,0)","v":737996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE546,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3552,0)","v":5678.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF546,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3552,0)","v":-127995.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG546,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3552,0)","v":126753.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH546,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3552,0)","v":542545},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI546,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3552,0)","v":-73664.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ546,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3552,0)","v":-304969.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK546,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3552,0)","v":55949.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL546,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3552,0)","v":173562.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM546,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3552,0)","v":-109008.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN546,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3552,0)","v":689938},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO546,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3552,0)","v":-156006.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP546,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3552,0)","v":728971},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ546,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3552,0)","v":1755205.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR546,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3552,0)","v":1600728.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS546,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3552,0)","v":1575425.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT546,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3552,0)","v":1732349.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU546,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3552,0)","v":566081.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV546,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3552,0)","v":672123.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW546,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3552,0)","v":714620.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX546,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3552,0)","v":541430.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY546,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3552,0)","v":44803.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ546,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1548,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2550,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3552,0)","v":28131.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA546,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3552,0)","v":-126779.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB546,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3552,0)","v":-363238.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC546,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3552,0)","v":-205360.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD546,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3552,0)","v":-315198.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE546,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3552,0)","v":-362938.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF546,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3552,0)","v":-437208.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG546,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3552,0)","v":-507038},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH546,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3552,0)","v":-582771.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI546,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3552,0)","v":-338418.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ546,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3552,0)","v":-340646.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK546,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3552,0)","v":-341200.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL546,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3552,0)","v":-343361.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM546,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3552,0)","v":-347072},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN546,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3552,0)","v":-350954.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO546,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1548,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2550,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3552,0)","v":-352439.2}]
[null,"Simulation 516",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C550,0)+IF(IncludeDeal1,Spreadsheet9.2!C1552,0)+IF(IncludeDeal2,Spreadsheet9.2!C2554,0)+IF(IncludeDeal4,Spreadsheet9.2!C3556,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E550,0)+IF(IncludeDeal1,Spreadsheet9.2!E1552,0)+IF(IncludeDeal2,Spreadsheet9.2!E2554,0)+IF(IncludeDeal4,Spreadsheet9.2!E3556,0)","v":-311264},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F550,0)+IF(IncludeDeal1,Spreadsheet9.2!F1552,0)+IF(IncludeDeal2,Spreadsheet9.2!F2554,0)+IF(IncludeDeal4,Spreadsheet9.2!F3556,0)","v":90756.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G550,0)+IF(IncludeDeal1,Spreadsheet9.2!G1552,0)+IF(IncludeDeal2,Spreadsheet9.2!G2554,0)+IF(IncludeDeal4,Spreadsheet9.2!G3556,0)","v":-929604.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H550,0)+IF(IncludeDeal1,Spreadsheet9.2!H1552,0)+IF(IncludeDeal2,Spreadsheet9.2!H2554,0)+IF(IncludeDeal4,Spreadsheet9.2!H3556,0)","v":-1197144.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I550,0)+IF(IncludeDeal1,Spreadsheet9.2!I1552,0)+IF(IncludeDeal2,Spreadsheet9.2!I2554,0)+IF(IncludeDeal4,Spreadsheet9.2!I3556,0)","v":-923929.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J550,0)+IF(IncludeDeal1,Spreadsheet9.2!J1552,0)+IF(IncludeDeal2,Spreadsheet9.2!J2554,0)+IF(IncludeDeal4,Spreadsheet9.2!J3556,0)","v":-1551650.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K550,0)+IF(IncludeDeal1,Spreadsheet9.2!K1552,0)+IF(IncludeDeal2,Spreadsheet9.2!K2554,0)+IF(IncludeDeal4,Spreadsheet9.2!K3556,0)","v":-2028164.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L550,0)+IF(IncludeDeal1,Spreadsheet9.2!L1552,0)+IF(IncludeDeal2,Spreadsheet9.2!L2554,0)+IF(IncludeDeal4,Spreadsheet9.2!L3556,0)","v":-1069858.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M550,0)+IF(IncludeDeal1,Spreadsheet9.2!M1552,0)+IF(IncludeDeal2,Spreadsheet9.2!M2554,0)+IF(IncludeDeal4,Spreadsheet9.2!M3556,0)","v":-997543.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N550,0)+IF(IncludeDeal1,Spreadsheet9.2!N1552,0)+IF(IncludeDeal2,Spreadsheet9.2!N2554,0)+IF(IncludeDeal4,Spreadsheet9.2!N3556,0)","v":-740831.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O550,0)+IF(IncludeDeal1,Spreadsheet9.2!O1552,0)+IF(IncludeDeal2,Spreadsheet9.2!O2554,0)+IF(IncludeDeal4,Spreadsheet9.2!O3556,0)","v":277414.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P550,0)+IF(IncludeDeal1,Spreadsheet9.2!P1552,0)+IF(IncludeDeal2,Spreadsheet9.2!P2554,0)+IF(IncludeDeal4,Spreadsheet9.2!P3556,0)","v":-1012651.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q550,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1552,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2554,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3556,0)","v":-239839.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R550,0)+IF(IncludeDeal1,Spreadsheet9.2!R1552,0)+IF(IncludeDeal2,Spreadsheet9.2!R2554,0)+IF(IncludeDeal4,Spreadsheet9.2!R3556,0)","v":-733732.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S550,0)+IF(IncludeDeal1,Spreadsheet9.2!S1552,0)+IF(IncludeDeal2,Spreadsheet9.2!S2554,0)+IF(IncludeDeal4,Spreadsheet9.2!S3556,0)","v":-348454.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T550,0)+IF(IncludeDeal1,Spreadsheet9.2!T1552,0)+IF(IncludeDeal2,Spreadsheet9.2!T2554,0)+IF(IncludeDeal4,Spreadsheet9.2!T3556,0)","v":-737458.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U550,0)+IF(IncludeDeal1,Spreadsheet9.2!U1552,0)+IF(IncludeDeal2,Spreadsheet9.2!U2554,0)+IF(IncludeDeal4,Spreadsheet9.2!U3556,0)","v":-1303412.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V550,0)+IF(IncludeDeal1,Spreadsheet9.2!V1552,0)+IF(IncludeDeal2,Spreadsheet9.2!V2554,0)+IF(IncludeDeal4,Spreadsheet9.2!V3556,0)","v":-1287176.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W550,0)+IF(IncludeDeal1,Spreadsheet9.2!W1552,0)+IF(IncludeDeal2,Spreadsheet9.2!W2554,0)+IF(IncludeDeal4,Spreadsheet9.2!W3556,0)","v":-1992321.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X550,0)+IF(IncludeDeal1,Spreadsheet9.2!X1552,0)+IF(IncludeDeal2,Spreadsheet9.2!X2554,0)+IF(IncludeDeal4,Spreadsheet9.2!X3556,0)","v":-2932250.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y550,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1552,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2554,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3556,0)","v":-2259136.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z550,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1552,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2554,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3556,0)","v":-2866352.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA550,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3556,0)","v":-3010075.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB550,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3556,0)","v":-2759364.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC550,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3556,0)","v":-2797140},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD550,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3556,0)","v":-2989793.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE550,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3556,0)","v":-2915544.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF550,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3556,0)","v":-2877875.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG550,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3556,0)","v":-2565978.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH550,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3556,0)","v":-2324994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI550,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3556,0)","v":-2344709.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ550,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3556,0)","v":-2288433.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK550,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3556,0)","v":-2041314.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL550,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3556,0)","v":-2206797.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM550,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3556,0)","v":-2286402.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN550,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3556,0)","v":-2184141.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO550,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3556,0)","v":-2012231},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP550,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3556,0)","v":-1878612.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ550,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3556,0)","v":-1509246.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR550,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3556,0)","v":-1278460.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS550,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3556,0)","v":-1157132.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT550,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3556,0)","v":-1057524.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU550,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3556,0)","v":-1013373.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV550,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3556,0)","v":-1009492},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW550,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3556,0)","v":-718111.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX550,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3556,0)","v":-660828.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY550,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3556,0)","v":-448730},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ550,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1552,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2554,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3556,0)","v":-423620.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA550,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3556,0)","v":-355588.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB550,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3556,0)","v":-245501.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC550,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3556,0)","v":90900.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD550,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3556,0)","v":72416},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE550,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3556,0)","v":23231.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF550,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3556,0)","v":-85280.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG550,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3556,0)","v":-188530.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH550,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3556,0)","v":-282556.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI550,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3556,0)","v":-146437.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ550,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3556,0)","v":-150094.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK550,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3556,0)","v":-153923.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL550,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3556,0)","v":-157497.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM550,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3556,0)","v":-160157.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN550,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3556,0)","v":-163250.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO550,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1552,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2554,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3556,0)","v":-165668.20000000001}]
[null,"Simulation 518",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C552,0)+IF(IncludeDeal1,Spreadsheet9.2!C1554,0)+IF(IncludeDeal2,Spreadsheet9.2!C2556,0)+IF(IncludeDeal4,Spreadsheet9.2!C3558,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E552,0)+IF(IncludeDeal1,Spreadsheet9.2!E1554,0)+IF(IncludeDeal2,Spreadsheet9.2!E2556,0)+IF(IncludeDeal4,Spreadsheet9.2!E3558,0)","v":570569.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F552,0)+IF(IncludeDeal1,Spreadsheet9.2!F1554,0)+IF(IncludeDeal2,Spreadsheet9.2!F2556,0)+IF(IncludeDeal4,Spreadsheet9.2!F3558,0)","v":630195.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G552,0)+IF(IncludeDeal1,Spreadsheet9.2!G1554,0)+IF(IncludeDeal2,Spreadsheet9.2!G2556,0)+IF(IncludeDeal4,Spreadsheet9.2!G3558,0)","v":28672.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H552,0)+IF(IncludeDeal1,Spreadsheet9.2!H1554,0)+IF(IncludeDeal2,Spreadsheet9.2!H2556,0)+IF(IncludeDeal4,Spreadsheet9.2!H3558,0)","v":414853.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I552,0)+IF(IncludeDeal1,Spreadsheet9.2!I1554,0)+IF(IncludeDeal2,Spreadsheet9.2!I2556,0)+IF(IncludeDeal4,Spreadsheet9.2!I3558,0)","v":-978492.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J552,0)+IF(IncludeDeal1,Spreadsheet9.2!J1554,0)+IF(IncludeDeal2,Spreadsheet9.2!J2556,0)+IF(IncludeDeal4,Spreadsheet9.2!J3558,0)","v":-540085},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K552,0)+IF(IncludeDeal1,Spreadsheet9.2!K1554,0)+IF(IncludeDeal2,Spreadsheet9.2!K2556,0)+IF(IncludeDeal4,Spreadsheet9.2!K3558,0)","v":-1605260.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L552,0)+IF(IncludeDeal1,Spreadsheet9.2!L1554,0)+IF(IncludeDeal2,Spreadsheet9.2!L2556,0)+IF(IncludeDeal4,Spreadsheet9.2!L3558,0)","v":-2338843.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M552,0)+IF(IncludeDeal1,Spreadsheet9.2!M1554,0)+IF(IncludeDeal2,Spreadsheet9.2!M2556,0)+IF(IncludeDeal4,Spreadsheet9.2!M3558,0)","v":-1998792.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N552,0)+IF(IncludeDeal1,Spreadsheet9.2!N1554,0)+IF(IncludeDeal2,Spreadsheet9.2!N2556,0)+IF(IncludeDeal4,Spreadsheet9.2!N3558,0)","v":-2700790},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O552,0)+IF(IncludeDeal1,Spreadsheet9.2!O1554,0)+IF(IncludeDeal2,Spreadsheet9.2!O2556,0)+IF(IncludeDeal4,Spreadsheet9.2!O3558,0)","v":-2379310.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P552,0)+IF(IncludeDeal1,Spreadsheet9.2!P1554,0)+IF(IncludeDeal2,Spreadsheet9.2!P2556,0)+IF(IncludeDeal4,Spreadsheet9.2!P3558,0)","v":-2156805.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q552,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1554,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2556,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3558,0)","v":-2141316.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R552,0)+IF(IncludeDeal1,Spreadsheet9.2!R1554,0)+IF(IncludeDeal2,Spreadsheet9.2!R2556,0)+IF(IncludeDeal4,Spreadsheet9.2!R3558,0)","v":-2012304},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S552,0)+IF(IncludeDeal1,Spreadsheet9.2!S1554,0)+IF(IncludeDeal2,Spreadsheet9.2!S2556,0)+IF(IncludeDeal4,Spreadsheet9.2!S3558,0)","v":-1727834.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T552,0)+IF(IncludeDeal1,Spreadsheet9.2!T1554,0)+IF(IncludeDeal2,Spreadsheet9.2!T2556,0)+IF(IncludeDeal4,Spreadsheet9.2!T3558,0)","v":-1959103.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U552,0)+IF(IncludeDeal1,Spreadsheet9.2!U1554,0)+IF(IncludeDeal2,Spreadsheet9.2!U2556,0)+IF(IncludeDeal4,Spreadsheet9.2!U3558,0)","v":-2419056},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V552,0)+IF(IncludeDeal1,Spreadsheet9.2!V1554,0)+IF(IncludeDeal2,Spreadsheet9.2!V2556,0)+IF(IncludeDeal4,Spreadsheet9.2!V3558,0)","v":-2014525.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W552,0)+IF(IncludeDeal1,Spreadsheet9.2!W1554,0)+IF(IncludeDeal2,Spreadsheet9.2!W2556,0)+IF(IncludeDeal4,Spreadsheet9.2!W3558,0)","v":-1840814},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X552,0)+IF(IncludeDeal1,Spreadsheet9.2!X1554,0)+IF(IncludeDeal2,Spreadsheet9.2!X2556,0)+IF(IncludeDeal4,Spreadsheet9.2!X3558,0)","v":-1871456.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y552,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1554,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2556,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3558,0)","v":-2022809.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z552,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1554,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2556,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3558,0)","v":-2673045.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA552,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3558,0)","v":-2671436.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB552,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3558,0)","v":-2932512.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC552,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3558,0)","v":-2744721.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD552,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3558,0)","v":-3026044.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE552,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3558,0)","v":-3132622.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF552,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3558,0)","v":-3038244.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG552,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3558,0)","v":-2996748.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH552,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3558,0)","v":-2730721.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI552,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3558,0)","v":-2582194.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ552,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3558,0)","v":-2435630},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK552,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3558,0)","v":-2534011.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL552,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3558,0)","v":-2508005.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM552,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3558,0)","v":-2300027.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN552,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3558,0)","v":-2095698.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO552,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3558,0)","v":-1890369.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP552,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3558,0)","v":-1783134.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ552,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3558,0)","v":-1725833.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR552,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3558,0)","v":-1719176.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS552,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3558,0)","v":-1506963.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT552,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3558,0)","v":-1275822.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU552,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3558,0)","v":-1058474},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV552,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3558,0)","v":-939707.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW552,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3558,0)","v":-888987.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX552,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3558,0)","v":-869708.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY552,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3558,0)","v":-650624.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ552,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1554,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2556,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3558,0)","v":-362340.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA552,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3558,0)","v":-117361.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB552,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3558,0)","v":-25369.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC552,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3558,0)","v":84785.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD552,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3558,0)","v":107301.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE552,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3558,0)","v":116984.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF552,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3558,0)","v":110566.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG552,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3558,0)","v":133019.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH552,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3558,0)","v":50631.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI552,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3558,0)","v":40338.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ552,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3558,0)","v":42170},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK552,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3558,0)","v":41340.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL552,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3558,0)","v":41445.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM552,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3558,0)","v":41466.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN552,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3558,0)","v":38140.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO552,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1554,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2556,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3558,0)","v":36742.9}]
[null,"Simulation 521",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C555,0)+IF(IncludeDeal1,Spreadsheet9.2!C1557,0)+IF(IncludeDeal2,Spreadsheet9.2!C2559,0)+IF(IncludeDeal4,Spreadsheet9.2!C3561,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E555,0)+IF(IncludeDeal1,Spreadsheet9.2!E1557,0)+IF(IncludeDeal2,Spreadsheet9.2!E2559,0)+IF(IncludeDeal4,Spreadsheet9.2!E3561,0)","v":226804.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F555,0)+IF(IncludeDeal1,Spreadsheet9.2!F1557,0)+IF(IncludeDeal2,Spreadsheet9.2!F2559,0)+IF(IncludeDeal4,Spreadsheet9.2!F3561,0)","v":-810684.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G555,0)+IF(IncludeDeal1,Spreadsheet9.2!G1557,0)+IF(IncludeDeal2,Spreadsheet9.2!G2559,0)+IF(IncludeDeal4,Spreadsheet9.2!G3561,0)","v":-459582.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H555,0)+IF(IncludeDeal1,Spreadsheet9.2!H1557,0)+IF(IncludeDeal2,Spreadsheet9.2!H2559,0)+IF(IncludeDeal4,Spreadsheet9.2!H3561,0)","v":-1412616.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I555,0)+IF(IncludeDeal1,Spreadsheet9.2!I1557,0)+IF(IncludeDeal2,Spreadsheet9.2!I2559,0)+IF(IncludeDeal4,Spreadsheet9.2!I3561,0)","v":-2069919.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J555,0)+IF(IncludeDeal1,Spreadsheet9.2!J1557,0)+IF(IncludeDeal2,Spreadsheet9.2!J2559,0)+IF(IncludeDeal4,Spreadsheet9.2!J3561,0)","v":-2024061.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K555,0)+IF(IncludeDeal1,Spreadsheet9.2!K1557,0)+IF(IncludeDeal2,Spreadsheet9.2!K2559,0)+IF(IncludeDeal4,Spreadsheet9.2!K3561,0)","v":-2279806},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L555,0)+IF(IncludeDeal1,Spreadsheet9.2!L1557,0)+IF(IncludeDeal2,Spreadsheet9.2!L2559,0)+IF(IncludeDeal4,Spreadsheet9.2!L3561,0)","v":-1869019.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M555,0)+IF(IncludeDeal1,Spreadsheet9.2!M1557,0)+IF(IncludeDeal2,Spreadsheet9.2!M2559,0)+IF(IncludeDeal4,Spreadsheet9.2!M3561,0)","v":-1966548.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N555,0)+IF(IncludeDeal1,Spreadsheet9.2!N1557,0)+IF(IncludeDeal2,Spreadsheet9.2!N2559,0)+IF(IncludeDeal4,Spreadsheet9.2!N3561,0)","v":-2221555.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O555,0)+IF(IncludeDeal1,Spreadsheet9.2!O1557,0)+IF(IncludeDeal2,Spreadsheet9.2!O2559,0)+IF(IncludeDeal4,Spreadsheet9.2!O3561,0)","v":-2711436.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P555,0)+IF(IncludeDeal1,Spreadsheet9.2!P1557,0)+IF(IncludeDeal2,Spreadsheet9.2!P2559,0)+IF(IncludeDeal4,Spreadsheet9.2!P3561,0)","v":-2623977.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q555,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1557,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2559,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3561,0)","v":-3346752.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R555,0)+IF(IncludeDeal1,Spreadsheet9.2!R1557,0)+IF(IncludeDeal2,Spreadsheet9.2!R2559,0)+IF(IncludeDeal4,Spreadsheet9.2!R3561,0)","v":-2937536.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S555,0)+IF(IncludeDeal1,Spreadsheet9.2!S1557,0)+IF(IncludeDeal2,Spreadsheet9.2!S2559,0)+IF(IncludeDeal4,Spreadsheet9.2!S3561,0)","v":-2201840.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T555,0)+IF(IncludeDeal1,Spreadsheet9.2!T1557,0)+IF(IncludeDeal2,Spreadsheet9.2!T2559,0)+IF(IncludeDeal4,Spreadsheet9.2!T3561,0)","v":-998970.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U555,0)+IF(IncludeDeal1,Spreadsheet9.2!U1557,0)+IF(IncludeDeal2,Spreadsheet9.2!U2559,0)+IF(IncludeDeal4,Spreadsheet9.2!U3561,0)","v":-1227151.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V555,0)+IF(IncludeDeal1,Spreadsheet9.2!V1557,0)+IF(IncludeDeal2,Spreadsheet9.2!V2559,0)+IF(IncludeDeal4,Spreadsheet9.2!V3561,0)","v":-1081308.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W555,0)+IF(IncludeDeal1,Spreadsheet9.2!W1557,0)+IF(IncludeDeal2,Spreadsheet9.2!W2559,0)+IF(IncludeDeal4,Spreadsheet9.2!W3561,0)","v":-399712.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X555,0)+IF(IncludeDeal1,Spreadsheet9.2!X1557,0)+IF(IncludeDeal2,Spreadsheet9.2!X2559,0)+IF(IncludeDeal4,Spreadsheet9.2!X3561,0)","v":-1489392.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y555,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1557,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2559,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3561,0)","v":-1869145.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z555,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1557,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2559,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3561,0)","v":-1690402.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA555,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3561,0)","v":-2223742.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB555,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3561,0)","v":-2120959.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC555,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3561,0)","v":-2154984.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD555,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3561,0)","v":-2417708.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE555,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3561,0)","v":-2558828.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF555,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3561,0)","v":-2322259},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG555,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3561,0)","v":-2551118.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH555,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3561,0)","v":-2591302.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI555,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3561,0)","v":-2597293.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ555,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3561,0)","v":-2444951.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK555,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3561,0)","v":-2223435.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL555,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3561,0)","v":-2179937.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM555,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3561,0)","v":-2334218},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN555,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3561,0)","v":-2364576.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO555,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3561,0)","v":-2423702.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP555,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3561,0)","v":-2356544.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ555,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3561,0)","v":-1783437.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR555,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3561,0)","v":-1692476.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS555,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3561,0)","v":-1604007.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT555,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3561,0)","v":-1614700.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU555,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3561,0)","v":-1499438.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV555,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3561,0)","v":-1347593.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW555,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3561,0)","v":-1004816},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX555,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3561,0)","v":-890764.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY555,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3561,0)","v":-674372.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ555,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1557,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2559,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3561,0)","v":-542554.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA555,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3561,0)","v":-457634.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB555,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3561,0)","v":-430676.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC555,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3561,0)","v":-158038},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD555,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3561,0)","v":-228014.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE555,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3561,0)","v":-288169.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF555,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3561,0)","v":-347648.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG555,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3561,0)","v":-410446.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH555,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3561,0)","v":-449308.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI555,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3561,0)","v":-260003.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ555,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3561,0)","v":-263073.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK555,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3561,0)","v":-264148.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL555,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3561,0)","v":-266891.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM555,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3561,0)","v":-268884.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN555,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3561,0)","v":-271656.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO555,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1557,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2559,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3561,0)","v":-273803.40000000002}]
[null,"Simulation 525",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C559,0)+IF(IncludeDeal1,Spreadsheet9.2!C1561,0)+IF(IncludeDeal2,Spreadsheet9.2!C2563,0)+IF(IncludeDeal4,Spreadsheet9.2!C3565,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E559,0)+IF(IncludeDeal1,Spreadsheet9.2!E1561,0)+IF(IncludeDeal2,Spreadsheet9.2!E2563,0)+IF(IncludeDeal4,Spreadsheet9.2!E3565,0)","v":-758783.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F559,0)+IF(IncludeDeal1,Spreadsheet9.2!F1561,0)+IF(IncludeDeal2,Spreadsheet9.2!F2563,0)+IF(IncludeDeal4,Spreadsheet9.2!F3565,0)","v":-284514},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G559,0)+IF(IncludeDeal1,Spreadsheet9.2!G1561,0)+IF(IncludeDeal2,Spreadsheet9.2!G2563,0)+IF(IncludeDeal4,Spreadsheet9.2!G3565,0)","v":-885768},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H559,0)+IF(IncludeDeal1,Spreadsheet9.2!H1561,0)+IF(IncludeDeal2,Spreadsheet9.2!H2563,0)+IF(IncludeDeal4,Spreadsheet9.2!H3565,0)","v":-1680627.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I559,0)+IF(IncludeDeal1,Spreadsheet9.2!I1561,0)+IF(IncludeDeal2,Spreadsheet9.2!I2563,0)+IF(IncludeDeal4,Spreadsheet9.2!I3565,0)","v":-720995.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J559,0)+IF(IncludeDeal1,Spreadsheet9.2!J1561,0)+IF(IncludeDeal2,Spreadsheet9.2!J2563,0)+IF(IncludeDeal4,Spreadsheet9.2!J3565,0)","v":-869255.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K559,0)+IF(IncludeDeal1,Spreadsheet9.2!K1561,0)+IF(IncludeDeal2,Spreadsheet9.2!K2563,0)+IF(IncludeDeal4,Spreadsheet9.2!K3565,0)","v":-607006.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L559,0)+IF(IncludeDeal1,Spreadsheet9.2!L1561,0)+IF(IncludeDeal2,Spreadsheet9.2!L2563,0)+IF(IncludeDeal4,Spreadsheet9.2!L3565,0)","v":-970534.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M559,0)+IF(IncludeDeal1,Spreadsheet9.2!M1561,0)+IF(IncludeDeal2,Spreadsheet9.2!M2563,0)+IF(IncludeDeal4,Spreadsheet9.2!M3565,0)","v":-672419.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N559,0)+IF(IncludeDeal1,Spreadsheet9.2!N1561,0)+IF(IncludeDeal2,Spreadsheet9.2!N2563,0)+IF(IncludeDeal4,Spreadsheet9.2!N3565,0)","v":-568989.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O559,0)+IF(IncludeDeal1,Spreadsheet9.2!O1561,0)+IF(IncludeDeal2,Spreadsheet9.2!O2563,0)+IF(IncludeDeal4,Spreadsheet9.2!O3565,0)","v":-1363996.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P559,0)+IF(IncludeDeal1,Spreadsheet9.2!P1561,0)+IF(IncludeDeal2,Spreadsheet9.2!P2563,0)+IF(IncludeDeal4,Spreadsheet9.2!P3565,0)","v":-1232922.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q559,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1561,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2563,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3565,0)","v":-1159422},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R559,0)+IF(IncludeDeal1,Spreadsheet9.2!R1561,0)+IF(IncludeDeal2,Spreadsheet9.2!R2563,0)+IF(IncludeDeal4,Spreadsheet9.2!R3565,0)","v":-1914301.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S559,0)+IF(IncludeDeal1,Spreadsheet9.2!S1561,0)+IF(IncludeDeal2,Spreadsheet9.2!S2563,0)+IF(IncludeDeal4,Spreadsheet9.2!S3565,0)","v":-1631847.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T559,0)+IF(IncludeDeal1,Spreadsheet9.2!T1561,0)+IF(IncludeDeal2,Spreadsheet9.2!T2563,0)+IF(IncludeDeal4,Spreadsheet9.2!T3565,0)","v":-1122099.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U559,0)+IF(IncludeDeal1,Spreadsheet9.2!U1561,0)+IF(IncludeDeal2,Spreadsheet9.2!U2563,0)+IF(IncludeDeal4,Spreadsheet9.2!U3565,0)","v":-1835397.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V559,0)+IF(IncludeDeal1,Spreadsheet9.2!V1561,0)+IF(IncludeDeal2,Spreadsheet9.2!V2563,0)+IF(IncludeDeal4,Spreadsheet9.2!V3565,0)","v":-2037132.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W559,0)+IF(IncludeDeal1,Spreadsheet9.2!W1561,0)+IF(IncludeDeal2,Spreadsheet9.2!W2563,0)+IF(IncludeDeal4,Spreadsheet9.2!W3565,0)","v":-2719881.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X559,0)+IF(IncludeDeal1,Spreadsheet9.2!X1561,0)+IF(IncludeDeal2,Spreadsheet9.2!X2563,0)+IF(IncludeDeal4,Spreadsheet9.2!X3565,0)","v":-3012867.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y559,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1561,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2563,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3565,0)","v":-2958259.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z559,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1561,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2563,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3565,0)","v":-2462279.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA559,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3565,0)","v":-1574064.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB559,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3565,0)","v":-1307294.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC559,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3565,0)","v":-1558235.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD559,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3565,0)","v":-1859272.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE559,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3565,0)","v":-2031570.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF559,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3565,0)","v":-2252573.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG559,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3565,0)","v":-2190276.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH559,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3565,0)","v":-1782068.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI559,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3565,0)","v":-851589.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ559,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3565,0)","v":-1233588.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK559,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3565,0)","v":-782041.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL559,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3565,0)","v":-683328.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM559,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3565,0)","v":-1011560.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN559,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3565,0)","v":-241573.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO559,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3565,0)","v":-634850.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP559,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3565,0)","v":-930066.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ559,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3565,0)","v":-390983.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR559,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3565,0)","v":-42451.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS559,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3565,0)","v":10080.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT559,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3565,0)","v":61955.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU559,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3565,0)","v":83395.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV559,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3565,0)","v":215658.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW559,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3565,0)","v":214981.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX559,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3565,0)","v":-3880.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY559,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3565,0)","v":-65150.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ559,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1561,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2563,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3565,0)","v":-139609.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA559,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3565,0)","v":-327499.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB559,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3565,0)","v":-325464.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC559,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3565,0)","v":-203577.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD559,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3565,0)","v":-275943.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE559,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3565,0)","v":-358905.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF559,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3565,0)","v":-450188.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG559,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3565,0)","v":-589878.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH559,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3565,0)","v":-645266},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI559,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3565,0)","v":-363335.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ559,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3565,0)","v":-366181.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK559,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3565,0)","v":-369201.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL559,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3565,0)","v":-372488.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM559,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3565,0)","v":-375767.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN559,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3565,0)","v":-377608.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO559,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1561,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2563,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3565,0)","v":-380161}]
[null,"Simulation 528",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C562,0)+IF(IncludeDeal1,Spreadsheet9.2!C1564,0)+IF(IncludeDeal2,Spreadsheet9.2!C2566,0)+IF(IncludeDeal4,Spreadsheet9.2!C3568,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E562,0)+IF(IncludeDeal1,Spreadsheet9.2!E1564,0)+IF(IncludeDeal2,Spreadsheet9.2!E2566,0)+IF(IncludeDeal4,Spreadsheet9.2!E3568,0)","v":373853.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F562,0)+IF(IncludeDeal1,Spreadsheet9.2!F1564,0)+IF(IncludeDeal2,Spreadsheet9.2!F2566,0)+IF(IncludeDeal4,Spreadsheet9.2!F3568,0)","v":193227.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G562,0)+IF(IncludeDeal1,Spreadsheet9.2!G1564,0)+IF(IncludeDeal2,Spreadsheet9.2!G2566,0)+IF(IncludeDeal4,Spreadsheet9.2!G3568,0)","v":-295236.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H562,0)+IF(IncludeDeal1,Spreadsheet9.2!H1564,0)+IF(IncludeDeal2,Spreadsheet9.2!H2566,0)+IF(IncludeDeal4,Spreadsheet9.2!H3568,0)","v":-1046369.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I562,0)+IF(IncludeDeal1,Spreadsheet9.2!I1564,0)+IF(IncludeDeal2,Spreadsheet9.2!I2566,0)+IF(IncludeDeal4,Spreadsheet9.2!I3568,0)","v":-2477657.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J562,0)+IF(IncludeDeal1,Spreadsheet9.2!J1564,0)+IF(IncludeDeal2,Spreadsheet9.2!J2566,0)+IF(IncludeDeal4,Spreadsheet9.2!J3568,0)","v":-2559479.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K562,0)+IF(IncludeDeal1,Spreadsheet9.2!K1564,0)+IF(IncludeDeal2,Spreadsheet9.2!K2566,0)+IF(IncludeDeal4,Spreadsheet9.2!K3568,0)","v":-3130615.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L562,0)+IF(IncludeDeal1,Spreadsheet9.2!L1564,0)+IF(IncludeDeal2,Spreadsheet9.2!L2566,0)+IF(IncludeDeal4,Spreadsheet9.2!L3568,0)","v":-2929439.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M562,0)+IF(IncludeDeal1,Spreadsheet9.2!M1564,0)+IF(IncludeDeal2,Spreadsheet9.2!M2566,0)+IF(IncludeDeal4,Spreadsheet9.2!M3568,0)","v":-2608530.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N562,0)+IF(IncludeDeal1,Spreadsheet9.2!N1564,0)+IF(IncludeDeal2,Spreadsheet9.2!N2566,0)+IF(IncludeDeal4,Spreadsheet9.2!N3568,0)","v":-3164597.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O562,0)+IF(IncludeDeal1,Spreadsheet9.2!O1564,0)+IF(IncludeDeal2,Spreadsheet9.2!O2566,0)+IF(IncludeDeal4,Spreadsheet9.2!O3568,0)","v":-3305933.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P562,0)+IF(IncludeDeal1,Spreadsheet9.2!P1564,0)+IF(IncludeDeal2,Spreadsheet9.2!P2566,0)+IF(IncludeDeal4,Spreadsheet9.2!P3568,0)","v":-3634789},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q562,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1564,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2566,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3568,0)","v":-3607049.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R562,0)+IF(IncludeDeal1,Spreadsheet9.2!R1564,0)+IF(IncludeDeal2,Spreadsheet9.2!R2566,0)+IF(IncludeDeal4,Spreadsheet9.2!R3568,0)","v":-3602007.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S562,0)+IF(IncludeDeal1,Spreadsheet9.2!S1564,0)+IF(IncludeDeal2,Spreadsheet9.2!S2566,0)+IF(IncludeDeal4,Spreadsheet9.2!S3568,0)","v":-3643446.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T562,0)+IF(IncludeDeal1,Spreadsheet9.2!T1564,0)+IF(IncludeDeal2,Spreadsheet9.2!T2566,0)+IF(IncludeDeal4,Spreadsheet9.2!T3568,0)","v":-3799524.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U562,0)+IF(IncludeDeal1,Spreadsheet9.2!U1564,0)+IF(IncludeDeal2,Spreadsheet9.2!U2566,0)+IF(IncludeDeal4,Spreadsheet9.2!U3568,0)","v":-3637305.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V562,0)+IF(IncludeDeal1,Spreadsheet9.2!V1564,0)+IF(IncludeDeal2,Spreadsheet9.2!V2566,0)+IF(IncludeDeal4,Spreadsheet9.2!V3568,0)","v":-3536968.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W562,0)+IF(IncludeDeal1,Spreadsheet9.2!W1564,0)+IF(IncludeDeal2,Spreadsheet9.2!W2566,0)+IF(IncludeDeal4,Spreadsheet9.2!W3568,0)","v":-3673263.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X562,0)+IF(IncludeDeal1,Spreadsheet9.2!X1564,0)+IF(IncludeDeal2,Spreadsheet9.2!X2566,0)+IF(IncludeDeal4,Spreadsheet9.2!X3568,0)","v":-3813195.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y562,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1564,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2566,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3568,0)","v":-3686090.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z562,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1564,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2566,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3568,0)","v":-3721637.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA562,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3568,0)","v":-3643109.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB562,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3568,0)","v":-3476023.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC562,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3568,0)","v":-3564829.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD562,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3568,0)","v":-3558439.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE562,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3568,0)","v":-3517345.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF562,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3568,0)","v":-3357372.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG562,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3568,0)","v":-3188364},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH562,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3568,0)","v":-3081367.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI562,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3568,0)","v":-3042685.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ562,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3568,0)","v":-2934156},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK562,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3568,0)","v":-2883231.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL562,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3568,0)","v":-2822420.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM562,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3568,0)","v":-2646545.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN562,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3568,0)","v":-2470682.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO562,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3568,0)","v":-2357913.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP562,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3568,0)","v":-2252947},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ562,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3568,0)","v":-1971860.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR562,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3568,0)","v":-1943869.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS562,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3568,0)","v":-1711965.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT562,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3568,0)","v":-1540784.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU562,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3568,0)","v":-1445420.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV562,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3568,0)","v":-1389067.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW562,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3568,0)","v":-1165973.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX562,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3568,0)","v":-1100061.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY562,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3568,0)","v":-936432},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ562,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1564,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2566,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3568,0)","v":-805721.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA562,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3568,0)","v":-669234.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB562,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3568,0)","v":-594495.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC562,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3568,0)","v":-290199},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD562,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3568,0)","v":-407961.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE562,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3568,0)","v":-521029.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF562,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3568,0)","v":-618677.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG562,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3568,0)","v":-700510.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH562,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3568,0)","v":-768937.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI562,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3568,0)","v":-409476.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ562,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3568,0)","v":-414771.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK562,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3568,0)","v":-419302.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL562,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3568,0)","v":-421656.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM562,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3568,0)","v":-424230.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN562,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3568,0)","v":-427580.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO562,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1564,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2566,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3568,0)","v":-429715.3}]
[null,"Simulation 531",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C565,0)+IF(IncludeDeal1,Spreadsheet9.2!C1567,0)+IF(IncludeDeal2,Spreadsheet9.2!C2569,0)+IF(IncludeDeal4,Spreadsheet9.2!C3571,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E565,0)+IF(IncludeDeal1,Spreadsheet9.2!E1567,0)+IF(IncludeDeal2,Spreadsheet9.2!E2569,0)+IF(IncludeDeal4,Spreadsheet9.2!E3571,0)","v":-118208.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F565,0)+IF(IncludeDeal1,Spreadsheet9.2!F1567,0)+IF(IncludeDeal2,Spreadsheet9.2!F2569,0)+IF(IncludeDeal4,Spreadsheet9.2!F3571,0)","v":-802613.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G565,0)+IF(IncludeDeal1,Spreadsheet9.2!G1567,0)+IF(IncludeDeal2,Spreadsheet9.2!G2569,0)+IF(IncludeDeal4,Spreadsheet9.2!G3571,0)","v":-950483.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H565,0)+IF(IncludeDeal1,Spreadsheet9.2!H1567,0)+IF(IncludeDeal2,Spreadsheet9.2!H2569,0)+IF(IncludeDeal4,Spreadsheet9.2!H3571,0)","v":-1740124.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I565,0)+IF(IncludeDeal1,Spreadsheet9.2!I1567,0)+IF(IncludeDeal2,Spreadsheet9.2!I2569,0)+IF(IncludeDeal4,Spreadsheet9.2!I3571,0)","v":-2534694.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J565,0)+IF(IncludeDeal1,Spreadsheet9.2!J1567,0)+IF(IncludeDeal2,Spreadsheet9.2!J2569,0)+IF(IncludeDeal4,Spreadsheet9.2!J3571,0)","v":-2568992},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K565,0)+IF(IncludeDeal1,Spreadsheet9.2!K1567,0)+IF(IncludeDeal2,Spreadsheet9.2!K2569,0)+IF(IncludeDeal4,Spreadsheet9.2!K3571,0)","v":-2159744.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L565,0)+IF(IncludeDeal1,Spreadsheet9.2!L1567,0)+IF(IncludeDeal2,Spreadsheet9.2!L2569,0)+IF(IncludeDeal4,Spreadsheet9.2!L3571,0)","v":-1783535.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M565,0)+IF(IncludeDeal1,Spreadsheet9.2!M1567,0)+IF(IncludeDeal2,Spreadsheet9.2!M2569,0)+IF(IncludeDeal4,Spreadsheet9.2!M3571,0)","v":-823688.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N565,0)+IF(IncludeDeal1,Spreadsheet9.2!N1567,0)+IF(IncludeDeal2,Spreadsheet9.2!N2569,0)+IF(IncludeDeal4,Spreadsheet9.2!N3571,0)","v":-1299201.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O565,0)+IF(IncludeDeal1,Spreadsheet9.2!O1567,0)+IF(IncludeDeal2,Spreadsheet9.2!O2569,0)+IF(IncludeDeal4,Spreadsheet9.2!O3571,0)","v":-2218497.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P565,0)+IF(IncludeDeal1,Spreadsheet9.2!P1567,0)+IF(IncludeDeal2,Spreadsheet9.2!P2569,0)+IF(IncludeDeal4,Spreadsheet9.2!P3571,0)","v":-2667717.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q565,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1567,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2569,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3571,0)","v":-2734246.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R565,0)+IF(IncludeDeal1,Spreadsheet9.2!R1567,0)+IF(IncludeDeal2,Spreadsheet9.2!R2569,0)+IF(IncludeDeal4,Spreadsheet9.2!R3571,0)","v":-3214853.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S565,0)+IF(IncludeDeal1,Spreadsheet9.2!S1567,0)+IF(IncludeDeal2,Spreadsheet9.2!S2569,0)+IF(IncludeDeal4,Spreadsheet9.2!S3571,0)","v":-3201023.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T565,0)+IF(IncludeDeal1,Spreadsheet9.2!T1567,0)+IF(IncludeDeal2,Spreadsheet9.2!T2569,0)+IF(IncludeDeal4,Spreadsheet9.2!T3571,0)","v":-3356274.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U565,0)+IF(IncludeDeal1,Spreadsheet9.2!U1567,0)+IF(IncludeDeal2,Spreadsheet9.2!U2569,0)+IF(IncludeDeal4,Spreadsheet9.2!U3571,0)","v":-3480020.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V565,0)+IF(IncludeDeal1,Spreadsheet9.2!V1567,0)+IF(IncludeDeal2,Spreadsheet9.2!V2569,0)+IF(IncludeDeal4,Spreadsheet9.2!V3571,0)","v":-3425806},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W565,0)+IF(IncludeDeal1,Spreadsheet9.2!W1567,0)+IF(IncludeDeal2,Spreadsheet9.2!W2569,0)+IF(IncludeDeal4,Spreadsheet9.2!W3571,0)","v":-3209386.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X565,0)+IF(IncludeDeal1,Spreadsheet9.2!X1567,0)+IF(IncludeDeal2,Spreadsheet9.2!X2569,0)+IF(IncludeDeal4,Spreadsheet9.2!X3571,0)","v":-3057556.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y565,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1567,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2569,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3571,0)","v":-2909381.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z565,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1567,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2569,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3571,0)","v":-3026309.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA565,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3571,0)","v":-3286152.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB565,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3571,0)","v":-3092111},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC565,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3571,0)","v":-3185584.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD565,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3571,0)","v":-3280288.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE565,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3571,0)","v":-3288177.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF565,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3571,0)","v":-3340483.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG565,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3571,0)","v":-3348867.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH565,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3571,0)","v":-3281896},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI565,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3571,0)","v":-3167518.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ565,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3571,0)","v":-3116657.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK565,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3571,0)","v":-2705491.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL565,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3571,0)","v":-2684200.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM565,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3571,0)","v":-2676877.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN565,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3571,0)","v":-2579649.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO565,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3571,0)","v":-2475929.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP565,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3571,0)","v":-2399802.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ565,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3571,0)","v":-1960805.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR565,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3571,0)","v":-1784425.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS565,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3571,0)","v":-1556851.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT565,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3571,0)","v":-1444340.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU565,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3571,0)","v":-1415953.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV565,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3571,0)","v":-1397248.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW565,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3571,0)","v":-963210.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX565,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3571,0)","v":-764183.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY565,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3571,0)","v":-674620.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ565,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1567,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2569,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3571,0)","v":-597068.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA565,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3571,0)","v":-481212.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB565,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3571,0)","v":-435499.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC565,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3571,0)","v":-168221.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD565,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3571,0)","v":-190289.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE565,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3571,0)","v":-220502.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF565,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3571,0)","v":-292330.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG565,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3571,0)","v":-383709.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH565,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3571,0)","v":-452095.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI565,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3571,0)","v":-225330.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ565,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3571,0)","v":-227330.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK565,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3571,0)","v":-229672.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL565,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3571,0)","v":-233009.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM565,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3571,0)","v":-236524.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN565,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3571,0)","v":-240456.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO565,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1567,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2569,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3571,0)","v":-242751.6}]
[null,"Simulation 532",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C566,0)+IF(IncludeDeal1,Spreadsheet9.2!C1568,0)+IF(IncludeDeal2,Spreadsheet9.2!C2570,0)+IF(IncludeDeal4,Spreadsheet9.2!C3572,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E566,0)+IF(IncludeDeal1,Spreadsheet9.2!E1568,0)+IF(IncludeDeal2,Spreadsheet9.2!E2570,0)+IF(IncludeDeal4,Spreadsheet9.2!E3572,0)","v":-319250.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F566,0)+IF(IncludeDeal1,Spreadsheet9.2!F1568,0)+IF(IncludeDeal2,Spreadsheet9.2!F2570,0)+IF(IncludeDeal4,Spreadsheet9.2!F3572,0)","v":-326822.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G566,0)+IF(IncludeDeal1,Spreadsheet9.2!G1568,0)+IF(IncludeDeal2,Spreadsheet9.2!G2570,0)+IF(IncludeDeal4,Spreadsheet9.2!G3572,0)","v":-1088463.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H566,0)+IF(IncludeDeal1,Spreadsheet9.2!H1568,0)+IF(IncludeDeal2,Spreadsheet9.2!H2570,0)+IF(IncludeDeal4,Spreadsheet9.2!H3572,0)","v":-439898.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I566,0)+IF(IncludeDeal1,Spreadsheet9.2!I1568,0)+IF(IncludeDeal2,Spreadsheet9.2!I2570,0)+IF(IncludeDeal4,Spreadsheet9.2!I3572,0)","v":-434306.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J566,0)+IF(IncludeDeal1,Spreadsheet9.2!J1568,0)+IF(IncludeDeal2,Spreadsheet9.2!J2570,0)+IF(IncludeDeal4,Spreadsheet9.2!J3572,0)","v":-364988},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K566,0)+IF(IncludeDeal1,Spreadsheet9.2!K1568,0)+IF(IncludeDeal2,Spreadsheet9.2!K2570,0)+IF(IncludeDeal4,Spreadsheet9.2!K3572,0)","v":-1764918.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L566,0)+IF(IncludeDeal1,Spreadsheet9.2!L1568,0)+IF(IncludeDeal2,Spreadsheet9.2!L2570,0)+IF(IncludeDeal4,Spreadsheet9.2!L3572,0)","v":-2276690.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M566,0)+IF(IncludeDeal1,Spreadsheet9.2!M1568,0)+IF(IncludeDeal2,Spreadsheet9.2!M2570,0)+IF(IncludeDeal4,Spreadsheet9.2!M3572,0)","v":-1592379.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N566,0)+IF(IncludeDeal1,Spreadsheet9.2!N1568,0)+IF(IncludeDeal2,Spreadsheet9.2!N2570,0)+IF(IncludeDeal4,Spreadsheet9.2!N3572,0)","v":-2619696.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O566,0)+IF(IncludeDeal1,Spreadsheet9.2!O1568,0)+IF(IncludeDeal2,Spreadsheet9.2!O2570,0)+IF(IncludeDeal4,Spreadsheet9.2!O3572,0)","v":-2772541.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P566,0)+IF(IncludeDeal1,Spreadsheet9.2!P1568,0)+IF(IncludeDeal2,Spreadsheet9.2!P2570,0)+IF(IncludeDeal4,Spreadsheet9.2!P3572,0)","v":-2462424},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q566,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1568,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2570,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3572,0)","v":-2177263.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R566,0)+IF(IncludeDeal1,Spreadsheet9.2!R1568,0)+IF(IncludeDeal2,Spreadsheet9.2!R2570,0)+IF(IncludeDeal4,Spreadsheet9.2!R3572,0)","v":-1983431.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S566,0)+IF(IncludeDeal1,Spreadsheet9.2!S1568,0)+IF(IncludeDeal2,Spreadsheet9.2!S2570,0)+IF(IncludeDeal4,Spreadsheet9.2!S3572,0)","v":-1481093.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T566,0)+IF(IncludeDeal1,Spreadsheet9.2!T1568,0)+IF(IncludeDeal2,Spreadsheet9.2!T2570,0)+IF(IncludeDeal4,Spreadsheet9.2!T3572,0)","v":-360461.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U566,0)+IF(IncludeDeal1,Spreadsheet9.2!U1568,0)+IF(IncludeDeal2,Spreadsheet9.2!U2570,0)+IF(IncludeDeal4,Spreadsheet9.2!U3572,0)","v":-1772641.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V566,0)+IF(IncludeDeal1,Spreadsheet9.2!V1568,0)+IF(IncludeDeal2,Spreadsheet9.2!V2570,0)+IF(IncludeDeal4,Spreadsheet9.2!V3572,0)","v":-2323278.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W566,0)+IF(IncludeDeal1,Spreadsheet9.2!W1568,0)+IF(IncludeDeal2,Spreadsheet9.2!W2570,0)+IF(IncludeDeal4,Spreadsheet9.2!W3572,0)","v":-1987236.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X566,0)+IF(IncludeDeal1,Spreadsheet9.2!X1568,0)+IF(IncludeDeal2,Spreadsheet9.2!X2570,0)+IF(IncludeDeal4,Spreadsheet9.2!X3572,0)","v":-2251781.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y566,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1568,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2570,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3572,0)","v":-1792797.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z566,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1568,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2570,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3572,0)","v":-2196578.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA566,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3572,0)","v":-2274290.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB566,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3572,0)","v":-2398785.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC566,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3572,0)","v":-3177064.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD566,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3572,0)","v":-3294544.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE566,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3572,0)","v":-3031408.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF566,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3572,0)","v":-3175287.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG566,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3572,0)","v":-3342272.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH566,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3572,0)","v":-3294956},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI566,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3572,0)","v":-3234190.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ566,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3572,0)","v":-3261995.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK566,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3572,0)","v":-2787513.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL566,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3572,0)","v":-2761444.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM566,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3572,0)","v":-2783995.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN566,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3572,0)","v":-2769919.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO566,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3572,0)","v":-2435461.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP566,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3572,0)","v":-2576143.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ566,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3572,0)","v":-2023209.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR566,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3572,0)","v":-2025181.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS566,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3572,0)","v":-1988710.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT566,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3572,0)","v":-1884351.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU566,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3572,0)","v":-1891109},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV566,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3572,0)","v":-1668541.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW566,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3572,0)","v":-1195052.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX566,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3572,0)","v":-1233838.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY566,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3572,0)","v":-1215020.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ566,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1568,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2570,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3572,0)","v":-1107294.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA566,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3572,0)","v":-1022526.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB566,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3572,0)","v":-960645.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC566,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3572,0)","v":-548342.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD566,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3572,0)","v":-608009.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE566,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3572,0)","v":-640641.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF566,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3572,0)","v":-683706.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG566,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3572,0)","v":-710944.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH566,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3572,0)","v":-750698.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI566,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3572,0)","v":-342098.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ566,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3572,0)","v":-345566.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK566,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3572,0)","v":-348436.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL566,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3572,0)","v":-349741.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM566,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3572,0)","v":-350088.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN566,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3572,0)","v":-352350.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO566,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1568,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2570,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3572,0)","v":-355137.1}]
[null,"Simulation 535",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C569,0)+IF(IncludeDeal1,Spreadsheet9.2!C1571,0)+IF(IncludeDeal2,Spreadsheet9.2!C2573,0)+IF(IncludeDeal4,Spreadsheet9.2!C3575,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E569,0)+IF(IncludeDeal1,Spreadsheet9.2!E1571,0)+IF(IncludeDeal2,Spreadsheet9.2!E2573,0)+IF(IncludeDeal4,Spreadsheet9.2!E3575,0)","v":260523.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F569,0)+IF(IncludeDeal1,Spreadsheet9.2!F1571,0)+IF(IncludeDeal2,Spreadsheet9.2!F2573,0)+IF(IncludeDeal4,Spreadsheet9.2!F3575,0)","v":208274.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G569,0)+IF(IncludeDeal1,Spreadsheet9.2!G1571,0)+IF(IncludeDeal2,Spreadsheet9.2!G2573,0)+IF(IncludeDeal4,Spreadsheet9.2!G3575,0)","v":-581804.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H569,0)+IF(IncludeDeal1,Spreadsheet9.2!H1571,0)+IF(IncludeDeal2,Spreadsheet9.2!H2573,0)+IF(IncludeDeal4,Spreadsheet9.2!H3575,0)","v":-962830.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I569,0)+IF(IncludeDeal1,Spreadsheet9.2!I1571,0)+IF(IncludeDeal2,Spreadsheet9.2!I2573,0)+IF(IncludeDeal4,Spreadsheet9.2!I3575,0)","v":-447672.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J569,0)+IF(IncludeDeal1,Spreadsheet9.2!J1571,0)+IF(IncludeDeal2,Spreadsheet9.2!J2573,0)+IF(IncludeDeal4,Spreadsheet9.2!J3575,0)","v":139917.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K569,0)+IF(IncludeDeal1,Spreadsheet9.2!K1571,0)+IF(IncludeDeal2,Spreadsheet9.2!K2573,0)+IF(IncludeDeal4,Spreadsheet9.2!K3575,0)","v":-667870.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L569,0)+IF(IncludeDeal1,Spreadsheet9.2!L1571,0)+IF(IncludeDeal2,Spreadsheet9.2!L2573,0)+IF(IncludeDeal4,Spreadsheet9.2!L3575,0)","v":-1350158.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M569,0)+IF(IncludeDeal1,Spreadsheet9.2!M1571,0)+IF(IncludeDeal2,Spreadsheet9.2!M2573,0)+IF(IncludeDeal4,Spreadsheet9.2!M3575,0)","v":-309458.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N569,0)+IF(IncludeDeal1,Spreadsheet9.2!N1571,0)+IF(IncludeDeal2,Spreadsheet9.2!N2573,0)+IF(IncludeDeal4,Spreadsheet9.2!N3575,0)","v":-658087.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O569,0)+IF(IncludeDeal1,Spreadsheet9.2!O1571,0)+IF(IncludeDeal2,Spreadsheet9.2!O2573,0)+IF(IncludeDeal4,Spreadsheet9.2!O3575,0)","v":-757220.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P569,0)+IF(IncludeDeal1,Spreadsheet9.2!P1571,0)+IF(IncludeDeal2,Spreadsheet9.2!P2573,0)+IF(IncludeDeal4,Spreadsheet9.2!P3575,0)","v":-324981.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q569,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1571,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2573,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3575,0)","v":-506016.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R569,0)+IF(IncludeDeal1,Spreadsheet9.2!R1571,0)+IF(IncludeDeal2,Spreadsheet9.2!R2573,0)+IF(IncludeDeal4,Spreadsheet9.2!R3575,0)","v":-116128.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S569,0)+IF(IncludeDeal1,Spreadsheet9.2!S1571,0)+IF(IncludeDeal2,Spreadsheet9.2!S2573,0)+IF(IncludeDeal4,Spreadsheet9.2!S3575,0)","v":-495207.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T569,0)+IF(IncludeDeal1,Spreadsheet9.2!T1571,0)+IF(IncludeDeal2,Spreadsheet9.2!T2573,0)+IF(IncludeDeal4,Spreadsheet9.2!T3575,0)","v":-1130211.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U569,0)+IF(IncludeDeal1,Spreadsheet9.2!U1571,0)+IF(IncludeDeal2,Spreadsheet9.2!U2573,0)+IF(IncludeDeal4,Spreadsheet9.2!U3575,0)","v":-1350396.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V569,0)+IF(IncludeDeal1,Spreadsheet9.2!V1571,0)+IF(IncludeDeal2,Spreadsheet9.2!V2573,0)+IF(IncludeDeal4,Spreadsheet9.2!V3575,0)","v":-2112818},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W569,0)+IF(IncludeDeal1,Spreadsheet9.2!W1571,0)+IF(IncludeDeal2,Spreadsheet9.2!W2573,0)+IF(IncludeDeal4,Spreadsheet9.2!W3575,0)","v":-2371581.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X569,0)+IF(IncludeDeal1,Spreadsheet9.2!X1571,0)+IF(IncludeDeal2,Spreadsheet9.2!X2573,0)+IF(IncludeDeal4,Spreadsheet9.2!X3575,0)","v":-2602059.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y569,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1571,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2573,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3575,0)","v":-2027118.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z569,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1571,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2573,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3575,0)","v":-1878942.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA569,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3575,0)","v":-2320588.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB569,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3575,0)","v":-2390665.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC569,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3575,0)","v":-2253434.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD569,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3575,0)","v":-2055656.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE569,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3575,0)","v":-1637234},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF569,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3575,0)","v":-1554083.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG569,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3575,0)","v":-1828281.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH569,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3575,0)","v":-1725291.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI569,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3575,0)","v":-1738125.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ569,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3575,0)","v":-1393677.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK569,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3575,0)","v":-1446537.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL569,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3575,0)","v":-1758220.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM569,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3575,0)","v":-1730254.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN569,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3575,0)","v":-1618496.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO569,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3575,0)","v":-1673073.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP569,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3575,0)","v":-1653820.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ569,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3575,0)","v":-1421781.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR569,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3575,0)","v":-1214506.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS569,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3575,0)","v":-1016263.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT569,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3575,0)","v":-906318.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU569,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3575,0)","v":-801875.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV569,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3575,0)","v":-722852.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW569,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3575,0)","v":-551331.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX569,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3575,0)","v":-295165.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY569,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3575,0)","v":-1862.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ569,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1571,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2573,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3575,0)","v":119212},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA569,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3575,0)","v":313473.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB569,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3575,0)","v":325379.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC569,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3575,0)","v":388429},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD569,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3575,0)","v":424924.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE569,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3575,0)","v":397422.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF569,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3575,0)","v":330168},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG569,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3575,0)","v":278417.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH569,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3575,0)","v":178413.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI569,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3575,0)","v":120016.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ569,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3575,0)","v":122812.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK569,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3575,0)","v":124183.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL569,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3575,0)","v":123262.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM569,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3575,0)","v":122113.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN569,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3575,0)","v":115505.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO569,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1571,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2573,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3575,0)","v":111825.3}]
[null,"Simulation 539",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C573,0)+IF(IncludeDeal1,Spreadsheet9.2!C1575,0)+IF(IncludeDeal2,Spreadsheet9.2!C2577,0)+IF(IncludeDeal4,Spreadsheet9.2!C3579,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E573,0)+IF(IncludeDeal1,Spreadsheet9.2!E1575,0)+IF(IncludeDeal2,Spreadsheet9.2!E2577,0)+IF(IncludeDeal4,Spreadsheet9.2!E3579,0)","v":-111304},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F573,0)+IF(IncludeDeal1,Spreadsheet9.2!F1575,0)+IF(IncludeDeal2,Spreadsheet9.2!F2577,0)+IF(IncludeDeal4,Spreadsheet9.2!F3579,0)","v":-316409.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G573,0)+IF(IncludeDeal1,Spreadsheet9.2!G1575,0)+IF(IncludeDeal2,Spreadsheet9.2!G2577,0)+IF(IncludeDeal4,Spreadsheet9.2!G3579,0)","v":-824584.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H573,0)+IF(IncludeDeal1,Spreadsheet9.2!H1575,0)+IF(IncludeDeal2,Spreadsheet9.2!H2577,0)+IF(IncludeDeal4,Spreadsheet9.2!H3579,0)","v":-65852.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I573,0)+IF(IncludeDeal1,Spreadsheet9.2!I1575,0)+IF(IncludeDeal2,Spreadsheet9.2!I2577,0)+IF(IncludeDeal4,Spreadsheet9.2!I3579,0)","v":-352776.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J573,0)+IF(IncludeDeal1,Spreadsheet9.2!J1575,0)+IF(IncludeDeal2,Spreadsheet9.2!J2577,0)+IF(IncludeDeal4,Spreadsheet9.2!J3579,0)","v":-229364.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K573,0)+IF(IncludeDeal1,Spreadsheet9.2!K1575,0)+IF(IncludeDeal2,Spreadsheet9.2!K2577,0)+IF(IncludeDeal4,Spreadsheet9.2!K3579,0)","v":832079.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L573,0)+IF(IncludeDeal1,Spreadsheet9.2!L1575,0)+IF(IncludeDeal2,Spreadsheet9.2!L2577,0)+IF(IncludeDeal4,Spreadsheet9.2!L3579,0)","v":667200.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M573,0)+IF(IncludeDeal1,Spreadsheet9.2!M1575,0)+IF(IncludeDeal2,Spreadsheet9.2!M2577,0)+IF(IncludeDeal4,Spreadsheet9.2!M3579,0)","v":2439370.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N573,0)+IF(IncludeDeal1,Spreadsheet9.2!N1575,0)+IF(IncludeDeal2,Spreadsheet9.2!N2577,0)+IF(IncludeDeal4,Spreadsheet9.2!N3579,0)","v":3667614.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O573,0)+IF(IncludeDeal1,Spreadsheet9.2!O1575,0)+IF(IncludeDeal2,Spreadsheet9.2!O2577,0)+IF(IncludeDeal4,Spreadsheet9.2!O3579,0)","v":3029500.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P573,0)+IF(IncludeDeal1,Spreadsheet9.2!P1575,0)+IF(IncludeDeal2,Spreadsheet9.2!P2577,0)+IF(IncludeDeal4,Spreadsheet9.2!P3579,0)","v":3548470.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q573,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1575,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2577,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3579,0)","v":3727373.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R573,0)+IF(IncludeDeal1,Spreadsheet9.2!R1575,0)+IF(IncludeDeal2,Spreadsheet9.2!R2577,0)+IF(IncludeDeal4,Spreadsheet9.2!R3579,0)","v":2966748.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S573,0)+IF(IncludeDeal1,Spreadsheet9.2!S1575,0)+IF(IncludeDeal2,Spreadsheet9.2!S2577,0)+IF(IncludeDeal4,Spreadsheet9.2!S3579,0)","v":3205378.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T573,0)+IF(IncludeDeal1,Spreadsheet9.2!T1575,0)+IF(IncludeDeal2,Spreadsheet9.2!T2577,0)+IF(IncludeDeal4,Spreadsheet9.2!T3579,0)","v":1786166.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U573,0)+IF(IncludeDeal1,Spreadsheet9.2!U1575,0)+IF(IncludeDeal2,Spreadsheet9.2!U2577,0)+IF(IncludeDeal4,Spreadsheet9.2!U3579,0)","v":-71425.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V573,0)+IF(IncludeDeal1,Spreadsheet9.2!V1575,0)+IF(IncludeDeal2,Spreadsheet9.2!V2577,0)+IF(IncludeDeal4,Spreadsheet9.2!V3579,0)","v":13951.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W573,0)+IF(IncludeDeal1,Spreadsheet9.2!W1575,0)+IF(IncludeDeal2,Spreadsheet9.2!W2577,0)+IF(IncludeDeal4,Spreadsheet9.2!W3579,0)","v":-431140.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X573,0)+IF(IncludeDeal1,Spreadsheet9.2!X1575,0)+IF(IncludeDeal2,Spreadsheet9.2!X2577,0)+IF(IncludeDeal4,Spreadsheet9.2!X3579,0)","v":132060.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y573,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1575,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2577,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3579,0)","v":862969.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z573,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1575,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2577,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3579,0)","v":821019.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA573,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3579,0)","v":73903.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB573,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3579,0)","v":77215.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC573,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3579,0)","v":853230.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD573,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3579,0)","v":879021.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE573,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3579,0)","v":654028.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF573,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3579,0)","v":554068.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG573,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3579,0)","v":-159019},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH573,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3579,0)","v":235070.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI573,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3579,0)","v":538729.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ573,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3579,0)","v":89976.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK573,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3579,0)","v":602782.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL573,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3579,0)","v":903099.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM573,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3579,0)","v":648057.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN573,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3579,0)","v":1370968.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO573,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3579,0)","v":1738462.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP573,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3579,0)","v":1553474.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ573,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3579,0)","v":1193347.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR573,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3579,0)","v":2064951},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS573,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3579,0)","v":1648480.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT573,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3579,0)","v":1732067.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU573,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3579,0)","v":2086768.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV573,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3579,0)","v":2035798.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW573,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3579,0)","v":1836124.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX573,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3579,0)","v":2053531.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY573,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3579,0)","v":1469376.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ573,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1575,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2577,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3579,0)","v":1613102.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA573,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3579,0)","v":1255857.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB573,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3579,0)","v":618399},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC573,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3579,0)","v":499684.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD573,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3579,0)","v":488275},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE573,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3579,0)","v":492445.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF573,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3579,0)","v":402468.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG573,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3579,0)","v":262312.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH573,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3579,0)","v":137028.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI573,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3579,0)","v":69746.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ573,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3579,0)","v":67799.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK573,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3579,0)","v":66938.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL573,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3579,0)","v":65717.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM573,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3579,0)","v":64758.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN573,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3579,0)","v":62158.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO573,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1575,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2577,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3579,0)","v":59715.6}]
[null,"Simulation 541",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C575,0)+IF(IncludeDeal1,Spreadsheet9.2!C1577,0)+IF(IncludeDeal2,Spreadsheet9.2!C2579,0)+IF(IncludeDeal4,Spreadsheet9.2!C3581,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E575,0)+IF(IncludeDeal1,Spreadsheet9.2!E1577,0)+IF(IncludeDeal2,Spreadsheet9.2!E2579,0)+IF(IncludeDeal4,Spreadsheet9.2!E3581,0)","v":-941741},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F575,0)+IF(IncludeDeal1,Spreadsheet9.2!F1577,0)+IF(IncludeDeal2,Spreadsheet9.2!F2579,0)+IF(IncludeDeal4,Spreadsheet9.2!F3581,0)","v":-1124726.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G575,0)+IF(IncludeDeal1,Spreadsheet9.2!G1577,0)+IF(IncludeDeal2,Spreadsheet9.2!G2579,0)+IF(IncludeDeal4,Spreadsheet9.2!G3581,0)","v":-1399121.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H575,0)+IF(IncludeDeal1,Spreadsheet9.2!H1577,0)+IF(IncludeDeal2,Spreadsheet9.2!H2579,0)+IF(IncludeDeal4,Spreadsheet9.2!H3581,0)","v":-1257566.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I575,0)+IF(IncludeDeal1,Spreadsheet9.2!I1577,0)+IF(IncludeDeal2,Spreadsheet9.2!I2579,0)+IF(IncludeDeal4,Spreadsheet9.2!I3581,0)","v":-1537474.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J575,0)+IF(IncludeDeal1,Spreadsheet9.2!J1577,0)+IF(IncludeDeal2,Spreadsheet9.2!J2579,0)+IF(IncludeDeal4,Spreadsheet9.2!J3581,0)","v":-905086.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K575,0)+IF(IncludeDeal1,Spreadsheet9.2!K1577,0)+IF(IncludeDeal2,Spreadsheet9.2!K2579,0)+IF(IncludeDeal4,Spreadsheet9.2!K3581,0)","v":-2545022.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L575,0)+IF(IncludeDeal1,Spreadsheet9.2!L1577,0)+IF(IncludeDeal2,Spreadsheet9.2!L2579,0)+IF(IncludeDeal4,Spreadsheet9.2!L3581,0)","v":-2525303},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M575,0)+IF(IncludeDeal1,Spreadsheet9.2!M1577,0)+IF(IncludeDeal2,Spreadsheet9.2!M2579,0)+IF(IncludeDeal4,Spreadsheet9.2!M3581,0)","v":-2045979.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N575,0)+IF(IncludeDeal1,Spreadsheet9.2!N1577,0)+IF(IncludeDeal2,Spreadsheet9.2!N2579,0)+IF(IncludeDeal4,Spreadsheet9.2!N3581,0)","v":-2158735},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O575,0)+IF(IncludeDeal1,Spreadsheet9.2!O1577,0)+IF(IncludeDeal2,Spreadsheet9.2!O2579,0)+IF(IncludeDeal4,Spreadsheet9.2!O3581,0)","v":-2547652.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P575,0)+IF(IncludeDeal1,Spreadsheet9.2!P1577,0)+IF(IncludeDeal2,Spreadsheet9.2!P2579,0)+IF(IncludeDeal4,Spreadsheet9.2!P3581,0)","v":-2087682.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q575,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1577,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2579,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3581,0)","v":-1709886.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R575,0)+IF(IncludeDeal1,Spreadsheet9.2!R1577,0)+IF(IncludeDeal2,Spreadsheet9.2!R2579,0)+IF(IncludeDeal4,Spreadsheet9.2!R3581,0)","v":-1540155},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S575,0)+IF(IncludeDeal1,Spreadsheet9.2!S1577,0)+IF(IncludeDeal2,Spreadsheet9.2!S2579,0)+IF(IncludeDeal4,Spreadsheet9.2!S3581,0)","v":-562695.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T575,0)+IF(IncludeDeal1,Spreadsheet9.2!T1577,0)+IF(IncludeDeal2,Spreadsheet9.2!T2579,0)+IF(IncludeDeal4,Spreadsheet9.2!T3581,0)","v":-1446174.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U575,0)+IF(IncludeDeal1,Spreadsheet9.2!U1577,0)+IF(IncludeDeal2,Spreadsheet9.2!U2579,0)+IF(IncludeDeal4,Spreadsheet9.2!U3581,0)","v":-1046687.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V575,0)+IF(IncludeDeal1,Spreadsheet9.2!V1577,0)+IF(IncludeDeal2,Spreadsheet9.2!V2579,0)+IF(IncludeDeal4,Spreadsheet9.2!V3581,0)","v":-244962.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W575,0)+IF(IncludeDeal1,Spreadsheet9.2!W1577,0)+IF(IncludeDeal2,Spreadsheet9.2!W2579,0)+IF(IncludeDeal4,Spreadsheet9.2!W3581,0)","v":894362.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X575,0)+IF(IncludeDeal1,Spreadsheet9.2!X1577,0)+IF(IncludeDeal2,Spreadsheet9.2!X2579,0)+IF(IncludeDeal4,Spreadsheet9.2!X3581,0)","v":814541.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y575,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1577,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2579,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3581,0)","v":759044.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z575,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1577,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2579,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3581,0)","v":942964.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA575,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3581,0)","v":975003.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB575,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3581,0)","v":422538.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC575,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3581,0)","v":457174.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD575,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3581,0)","v":565429.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE575,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3581,0)","v":607763.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF575,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3581,0)","v":1823881.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG575,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3581,0)","v":2014603.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH575,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3581,0)","v":1118853.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI575,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3581,0)","v":2552499.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ575,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3581,0)","v":1027305.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK575,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3581,0)","v":207490.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL575,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3581,0)","v":518573},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM575,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3581,0)","v":636085.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN575,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3581,0)","v":948426.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO575,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3581,0)","v":140413.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP575,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3581,0)","v":-82942.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ575,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3581,0)","v":-512031},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR575,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3581,0)","v":-14922.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS575,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3581,0)","v":-137054.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT575,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3581,0)","v":-20014.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU575,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3581,0)","v":-279569.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV575,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3581,0)","v":-160294},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW575,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3581,0)","v":-17584.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX575,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3581,0)","v":-129449.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY575,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3581,0)","v":-28688.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ575,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1577,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2579,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3581,0)","v":96068.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA575,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3581,0)","v":164769.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB575,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3581,0)","v":162084.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC575,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3581,0)","v":144866},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD575,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3581,0)","v":88955.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE575,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3581,0)","v":27834.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF575,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3581,0)","v":-59700.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG575,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3581,0)","v":-106846.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH575,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3581,0)","v":-181998.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI575,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3581,0)","v":-115631.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ575,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3581,0)","v":-118095.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK575,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3581,0)","v":-120989.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL575,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3581,0)","v":-123475.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM575,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3581,0)","v":-125524.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN575,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3581,0)","v":-129325.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO575,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1577,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2579,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3581,0)","v":-132178.6}]
[null,"Simulation 544",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C578,0)+IF(IncludeDeal1,Spreadsheet9.2!C1580,0)+IF(IncludeDeal2,Spreadsheet9.2!C2582,0)+IF(IncludeDeal4,Spreadsheet9.2!C3584,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E578,0)+IF(IncludeDeal1,Spreadsheet9.2!E1580,0)+IF(IncludeDeal2,Spreadsheet9.2!E2582,0)+IF(IncludeDeal4,Spreadsheet9.2!E3584,0)","v":-734501.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F578,0)+IF(IncludeDeal1,Spreadsheet9.2!F1580,0)+IF(IncludeDeal2,Spreadsheet9.2!F2582,0)+IF(IncludeDeal4,Spreadsheet9.2!F3584,0)","v":-909823.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G578,0)+IF(IncludeDeal1,Spreadsheet9.2!G1580,0)+IF(IncludeDeal2,Spreadsheet9.2!G2582,0)+IF(IncludeDeal4,Spreadsheet9.2!G3584,0)","v":-538788.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H578,0)+IF(IncludeDeal1,Spreadsheet9.2!H1580,0)+IF(IncludeDeal2,Spreadsheet9.2!H2582,0)+IF(IncludeDeal4,Spreadsheet9.2!H3584,0)","v":-1764105.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I578,0)+IF(IncludeDeal1,Spreadsheet9.2!I1580,0)+IF(IncludeDeal2,Spreadsheet9.2!I2582,0)+IF(IncludeDeal4,Spreadsheet9.2!I3584,0)","v":-892221.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J578,0)+IF(IncludeDeal1,Spreadsheet9.2!J1580,0)+IF(IncludeDeal2,Spreadsheet9.2!J2582,0)+IF(IncludeDeal4,Spreadsheet9.2!J3584,0)","v":-2060434.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K578,0)+IF(IncludeDeal1,Spreadsheet9.2!K1580,0)+IF(IncludeDeal2,Spreadsheet9.2!K2582,0)+IF(IncludeDeal4,Spreadsheet9.2!K3584,0)","v":-1867583.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L578,0)+IF(IncludeDeal1,Spreadsheet9.2!L1580,0)+IF(IncludeDeal2,Spreadsheet9.2!L2582,0)+IF(IncludeDeal4,Spreadsheet9.2!L3584,0)","v":-1443979.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M578,0)+IF(IncludeDeal1,Spreadsheet9.2!M1580,0)+IF(IncludeDeal2,Spreadsheet9.2!M2582,0)+IF(IncludeDeal4,Spreadsheet9.2!M3584,0)","v":-1490351.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N578,0)+IF(IncludeDeal1,Spreadsheet9.2!N1580,0)+IF(IncludeDeal2,Spreadsheet9.2!N2582,0)+IF(IncludeDeal4,Spreadsheet9.2!N3584,0)","v":-1723467.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O578,0)+IF(IncludeDeal1,Spreadsheet9.2!O1580,0)+IF(IncludeDeal2,Spreadsheet9.2!O2582,0)+IF(IncludeDeal4,Spreadsheet9.2!O3584,0)","v":-1137748},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P578,0)+IF(IncludeDeal1,Spreadsheet9.2!P1580,0)+IF(IncludeDeal2,Spreadsheet9.2!P2582,0)+IF(IncludeDeal4,Spreadsheet9.2!P3584,0)","v":-1168836.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q578,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1580,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2582,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3584,0)","v":-1341836.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R578,0)+IF(IncludeDeal1,Spreadsheet9.2!R1580,0)+IF(IncludeDeal2,Spreadsheet9.2!R2582,0)+IF(IncludeDeal4,Spreadsheet9.2!R3584,0)","v":-1308656.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S578,0)+IF(IncludeDeal1,Spreadsheet9.2!S1580,0)+IF(IncludeDeal2,Spreadsheet9.2!S2582,0)+IF(IncludeDeal4,Spreadsheet9.2!S3584,0)","v":-1382255.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T578,0)+IF(IncludeDeal1,Spreadsheet9.2!T1580,0)+IF(IncludeDeal2,Spreadsheet9.2!T2582,0)+IF(IncludeDeal4,Spreadsheet9.2!T3584,0)","v":-1383252.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U578,0)+IF(IncludeDeal1,Spreadsheet9.2!U1580,0)+IF(IncludeDeal2,Spreadsheet9.2!U2582,0)+IF(IncludeDeal4,Spreadsheet9.2!U3584,0)","v":-2034673.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V578,0)+IF(IncludeDeal1,Spreadsheet9.2!V1580,0)+IF(IncludeDeal2,Spreadsheet9.2!V2582,0)+IF(IncludeDeal4,Spreadsheet9.2!V3584,0)","v":-1432201},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W578,0)+IF(IncludeDeal1,Spreadsheet9.2!W1580,0)+IF(IncludeDeal2,Spreadsheet9.2!W2582,0)+IF(IncludeDeal4,Spreadsheet9.2!W3584,0)","v":-1939356.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X578,0)+IF(IncludeDeal1,Spreadsheet9.2!X1580,0)+IF(IncludeDeal2,Spreadsheet9.2!X2582,0)+IF(IncludeDeal4,Spreadsheet9.2!X3584,0)","v":-1306008},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y578,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1580,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2582,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3584,0)","v":-1907204.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z578,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1580,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2582,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3584,0)","v":-2090602.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA578,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3584,0)","v":-1626212.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB578,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3584,0)","v":-1032808.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC578,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3584,0)","v":-514152},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD578,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3584,0)","v":-1516062.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE578,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3584,0)","v":-1015706.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF578,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3584,0)","v":-1585704.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG578,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3584,0)","v":-1937391.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH578,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3584,0)","v":-2460256.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI578,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3584,0)","v":-2411875.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ578,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3584,0)","v":-2177610.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK578,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3584,0)","v":-2099471},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL578,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3584,0)","v":-2243124.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM578,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3584,0)","v":-1993318.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN578,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3584,0)","v":-1854129.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO578,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3584,0)","v":-1495710.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP578,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3584,0)","v":-1694058},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ578,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3584,0)","v":-1224564.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR578,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3584,0)","v":-1382802.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS578,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3584,0)","v":-1462368},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT578,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3584,0)","v":-1374167.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU578,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3584,0)","v":-1446370.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV578,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3584,0)","v":-1541158.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW578,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3584,0)","v":-1121361.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX578,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3584,0)","v":-1031962},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY578,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3584,0)","v":-992526},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ578,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1580,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2582,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3584,0)","v":-926585.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA578,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3584,0)","v":-831526.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB578,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3584,0)","v":-853298.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC578,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3584,0)","v":-444439.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD578,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3584,0)","v":-562302.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE578,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3584,0)","v":-625417.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF578,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3584,0)","v":-691903},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG578,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3584,0)","v":-754364.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH578,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3584,0)","v":-789787},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI578,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3584,0)","v":-412749.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ578,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3584,0)","v":-415505},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK578,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3584,0)","v":-417652.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL578,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3584,0)","v":-419093.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM578,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3584,0)","v":-422546.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN578,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3584,0)","v":-424605.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO578,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1580,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2582,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3584,0)","v":-426052}]
[null,"Simulation 548",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C582,0)+IF(IncludeDeal1,Spreadsheet9.2!C1584,0)+IF(IncludeDeal2,Spreadsheet9.2!C2586,0)+IF(IncludeDeal4,Spreadsheet9.2!C3588,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E582,0)+IF(IncludeDeal1,Spreadsheet9.2!E1584,0)+IF(IncludeDeal2,Spreadsheet9.2!E2586,0)+IF(IncludeDeal4,Spreadsheet9.2!E3588,0)","v":33301.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F582,0)+IF(IncludeDeal1,Spreadsheet9.2!F1584,0)+IF(IncludeDeal2,Spreadsheet9.2!F2586,0)+IF(IncludeDeal4,Spreadsheet9.2!F3588,0)","v":306476.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G582,0)+IF(IncludeDeal1,Spreadsheet9.2!G1584,0)+IF(IncludeDeal2,Spreadsheet9.2!G2586,0)+IF(IncludeDeal4,Spreadsheet9.2!G3588,0)","v":-295454.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H582,0)+IF(IncludeDeal1,Spreadsheet9.2!H1584,0)+IF(IncludeDeal2,Spreadsheet9.2!H2586,0)+IF(IncludeDeal4,Spreadsheet9.2!H3588,0)","v":-460693},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I582,0)+IF(IncludeDeal1,Spreadsheet9.2!I1584,0)+IF(IncludeDeal2,Spreadsheet9.2!I2586,0)+IF(IncludeDeal4,Spreadsheet9.2!I3588,0)","v":-675698.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J582,0)+IF(IncludeDeal1,Spreadsheet9.2!J1584,0)+IF(IncludeDeal2,Spreadsheet9.2!J2586,0)+IF(IncludeDeal4,Spreadsheet9.2!J3588,0)","v":-728566.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K582,0)+IF(IncludeDeal1,Spreadsheet9.2!K1584,0)+IF(IncludeDeal2,Spreadsheet9.2!K2586,0)+IF(IncludeDeal4,Spreadsheet9.2!K3588,0)","v":-714002.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L582,0)+IF(IncludeDeal1,Spreadsheet9.2!L1584,0)+IF(IncludeDeal2,Spreadsheet9.2!L2586,0)+IF(IncludeDeal4,Spreadsheet9.2!L3588,0)","v":248891.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M582,0)+IF(IncludeDeal1,Spreadsheet9.2!M1584,0)+IF(IncludeDeal2,Spreadsheet9.2!M2586,0)+IF(IncludeDeal4,Spreadsheet9.2!M3588,0)","v":1111951.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N582,0)+IF(IncludeDeal1,Spreadsheet9.2!N1584,0)+IF(IncludeDeal2,Spreadsheet9.2!N2586,0)+IF(IncludeDeal4,Spreadsheet9.2!N3588,0)","v":798966.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O582,0)+IF(IncludeDeal1,Spreadsheet9.2!O1584,0)+IF(IncludeDeal2,Spreadsheet9.2!O2586,0)+IF(IncludeDeal4,Spreadsheet9.2!O3588,0)","v":143426.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P582,0)+IF(IncludeDeal1,Spreadsheet9.2!P1584,0)+IF(IncludeDeal2,Spreadsheet9.2!P2586,0)+IF(IncludeDeal4,Spreadsheet9.2!P3588,0)","v":939545.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q582,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1584,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2586,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3588,0)","v":88183.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R582,0)+IF(IncludeDeal1,Spreadsheet9.2!R1584,0)+IF(IncludeDeal2,Spreadsheet9.2!R2586,0)+IF(IncludeDeal4,Spreadsheet9.2!R3588,0)","v":-309391.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S582,0)+IF(IncludeDeal1,Spreadsheet9.2!S1584,0)+IF(IncludeDeal2,Spreadsheet9.2!S2586,0)+IF(IncludeDeal4,Spreadsheet9.2!S3588,0)","v":-561199.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T582,0)+IF(IncludeDeal1,Spreadsheet9.2!T1584,0)+IF(IncludeDeal2,Spreadsheet9.2!T2586,0)+IF(IncludeDeal4,Spreadsheet9.2!T3588,0)","v":495834.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U582,0)+IF(IncludeDeal1,Spreadsheet9.2!U1584,0)+IF(IncludeDeal2,Spreadsheet9.2!U2586,0)+IF(IncludeDeal4,Spreadsheet9.2!U3588,0)","v":-1231214.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V582,0)+IF(IncludeDeal1,Spreadsheet9.2!V1584,0)+IF(IncludeDeal2,Spreadsheet9.2!V2586,0)+IF(IncludeDeal4,Spreadsheet9.2!V3588,0)","v":-2040721.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W582,0)+IF(IncludeDeal1,Spreadsheet9.2!W1584,0)+IF(IncludeDeal2,Spreadsheet9.2!W2586,0)+IF(IncludeDeal4,Spreadsheet9.2!W3588,0)","v":-2599319.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X582,0)+IF(IncludeDeal1,Spreadsheet9.2!X1584,0)+IF(IncludeDeal2,Spreadsheet9.2!X2586,0)+IF(IncludeDeal4,Spreadsheet9.2!X3588,0)","v":-2687152.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y582,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1584,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2586,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3588,0)","v":-2295128.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z582,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1584,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2586,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3588,0)","v":-2051392.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA582,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3588,0)","v":-2906399.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB582,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3588,0)","v":-3199487},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC582,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3588,0)","v":-3477649.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD582,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3588,0)","v":-3774923.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE582,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3588,0)","v":-2981544.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF582,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3588,0)","v":-3096970},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG582,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3588,0)","v":-3225435.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH582,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3588,0)","v":-3148840.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI582,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3588,0)","v":-2864432.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ582,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3588,0)","v":-2670579.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK582,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3588,0)","v":-2296569.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL582,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3588,0)","v":-2197842.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM582,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3588,0)","v":-2273877.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN582,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3588,0)","v":-2220952.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO582,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3588,0)","v":-2471998.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP582,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3588,0)","v":-2307458},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ582,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3588,0)","v":-1609761.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR582,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3588,0)","v":-1739754.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS582,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3588,0)","v":-1392969.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT582,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3588,0)","v":-1509461.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU582,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3588,0)","v":-1524079.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV582,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3588,0)","v":-1529675.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW582,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3588,0)","v":-944135.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX582,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3588,0)","v":-925614.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY582,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3588,0)","v":-992156.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ582,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1584,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2586,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3588,0)","v":-1005989.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA582,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3588,0)","v":-1021711.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB582,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3588,0)","v":-978500.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC582,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3588,0)","v":-534101.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD582,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3588,0)","v":-640039.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE582,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3588,0)","v":-741099},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF582,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3588,0)","v":-849140.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG582,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3588,0)","v":-911484.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH582,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3588,0)","v":-970668.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI582,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3588,0)","v":-523336.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ582,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3588,0)","v":-526825.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK582,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3588,0)","v":-531253.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL582,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3588,0)","v":-535722.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM582,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3588,0)","v":-538805.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN582,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3588,0)","v":-541211.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO582,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1584,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2586,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3588,0)","v":-542183.5}]
[null,"Simulation 551",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C585,0)+IF(IncludeDeal1,Spreadsheet9.2!C1587,0)+IF(IncludeDeal2,Spreadsheet9.2!C2589,0)+IF(IncludeDeal4,Spreadsheet9.2!C3591,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E585,0)+IF(IncludeDeal1,Spreadsheet9.2!E1587,0)+IF(IncludeDeal2,Spreadsheet9.2!E2589,0)+IF(IncludeDeal4,Spreadsheet9.2!E3591,0)","v":-538727.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F585,0)+IF(IncludeDeal1,Spreadsheet9.2!F1587,0)+IF(IncludeDeal2,Spreadsheet9.2!F2589,0)+IF(IncludeDeal4,Spreadsheet9.2!F3591,0)","v":-677764.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G585,0)+IF(IncludeDeal1,Spreadsheet9.2!G1587,0)+IF(IncludeDeal2,Spreadsheet9.2!G2589,0)+IF(IncludeDeal4,Spreadsheet9.2!G3591,0)","v":-1064808.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H585,0)+IF(IncludeDeal1,Spreadsheet9.2!H1587,0)+IF(IncludeDeal2,Spreadsheet9.2!H2589,0)+IF(IncludeDeal4,Spreadsheet9.2!H3591,0)","v":-1391988.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I585,0)+IF(IncludeDeal1,Spreadsheet9.2!I1587,0)+IF(IncludeDeal2,Spreadsheet9.2!I2589,0)+IF(IncludeDeal4,Spreadsheet9.2!I3591,0)","v":-1382611.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J585,0)+IF(IncludeDeal1,Spreadsheet9.2!J1587,0)+IF(IncludeDeal2,Spreadsheet9.2!J2589,0)+IF(IncludeDeal4,Spreadsheet9.2!J3591,0)","v":-2400860.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K585,0)+IF(IncludeDeal1,Spreadsheet9.2!K1587,0)+IF(IncludeDeal2,Spreadsheet9.2!K2589,0)+IF(IncludeDeal4,Spreadsheet9.2!K3591,0)","v":-2459946.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L585,0)+IF(IncludeDeal1,Spreadsheet9.2!L1587,0)+IF(IncludeDeal2,Spreadsheet9.2!L2589,0)+IF(IncludeDeal4,Spreadsheet9.2!L3591,0)","v":-2099420.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M585,0)+IF(IncludeDeal1,Spreadsheet9.2!M1587,0)+IF(IncludeDeal2,Spreadsheet9.2!M2589,0)+IF(IncludeDeal4,Spreadsheet9.2!M3591,0)","v":-1853248.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N585,0)+IF(IncludeDeal1,Spreadsheet9.2!N1587,0)+IF(IncludeDeal2,Spreadsheet9.2!N2589,0)+IF(IncludeDeal4,Spreadsheet9.2!N3591,0)","v":-2504104},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O585,0)+IF(IncludeDeal1,Spreadsheet9.2!O1587,0)+IF(IncludeDeal2,Spreadsheet9.2!O2589,0)+IF(IncludeDeal4,Spreadsheet9.2!O3591,0)","v":-2141903},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P585,0)+IF(IncludeDeal1,Spreadsheet9.2!P1587,0)+IF(IncludeDeal2,Spreadsheet9.2!P2589,0)+IF(IncludeDeal4,Spreadsheet9.2!P3591,0)","v":-2259242.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q585,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1587,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2589,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3591,0)","v":-1684039.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R585,0)+IF(IncludeDeal1,Spreadsheet9.2!R1587,0)+IF(IncludeDeal2,Spreadsheet9.2!R2589,0)+IF(IncludeDeal4,Spreadsheet9.2!R3591,0)","v":-1807277.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S585,0)+IF(IncludeDeal1,Spreadsheet9.2!S1587,0)+IF(IncludeDeal2,Spreadsheet9.2!S2589,0)+IF(IncludeDeal4,Spreadsheet9.2!S3591,0)","v":-1860595.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T585,0)+IF(IncludeDeal1,Spreadsheet9.2!T1587,0)+IF(IncludeDeal2,Spreadsheet9.2!T2589,0)+IF(IncludeDeal4,Spreadsheet9.2!T3591,0)","v":-1447733},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U585,0)+IF(IncludeDeal1,Spreadsheet9.2!U1587,0)+IF(IncludeDeal2,Spreadsheet9.2!U2589,0)+IF(IncludeDeal4,Spreadsheet9.2!U3591,0)","v":-1768917.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V585,0)+IF(IncludeDeal1,Spreadsheet9.2!V1587,0)+IF(IncludeDeal2,Spreadsheet9.2!V2589,0)+IF(IncludeDeal4,Spreadsheet9.2!V3591,0)","v":-1243153.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W585,0)+IF(IncludeDeal1,Spreadsheet9.2!W1587,0)+IF(IncludeDeal2,Spreadsheet9.2!W2589,0)+IF(IncludeDeal4,Spreadsheet9.2!W3591,0)","v":-1082331.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X585,0)+IF(IncludeDeal1,Spreadsheet9.2!X1587,0)+IF(IncludeDeal2,Spreadsheet9.2!X2589,0)+IF(IncludeDeal4,Spreadsheet9.2!X3591,0)","v":-1895283.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y585,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1587,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2589,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3591,0)","v":-2049962.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z585,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1587,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2589,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3591,0)","v":-2318211},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA585,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3591,0)","v":-1959313},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB585,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3591,0)","v":-1888663.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC585,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3591,0)","v":-2037788.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD585,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3591,0)","v":-1902993.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE585,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3591,0)","v":-1646388.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF585,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3591,0)","v":-1859561.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG585,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3591,0)","v":-1990989.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH585,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3591,0)","v":-2225273.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI585,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3591,0)","v":-2202985.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ585,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3591,0)","v":-2147961.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK585,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3591,0)","v":-2045785.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL585,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3591,0)","v":-2038040.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM585,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3591,0)","v":-2142832.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN585,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3591,0)","v":-2068919.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO585,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3591,0)","v":-1968420.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP585,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3591,0)","v":-1863820.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ585,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3591,0)","v":-1536341.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR585,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3591,0)","v":-1356231.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS585,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3591,0)","v":-1161020.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT585,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3591,0)","v":-966727.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU585,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3591,0)","v":-828217.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV585,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3591,0)","v":-708239.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW585,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3591,0)","v":-368923.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX585,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3591,0)","v":-259634.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY585,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3591,0)","v":-242786.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ585,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1587,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2589,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3591,0)","v":-161576.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA585,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3591,0)","v":-97274.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB585,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3591,0)","v":-120410.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC585,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3591,0)","v":-42055.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD585,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3591,0)","v":-131851.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE585,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3591,0)","v":-146308.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF585,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3591,0)","v":-196407.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG585,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3591,0)","v":-230674.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH585,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3591,0)","v":-314447.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI585,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3591,0)","v":-159421.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ585,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3591,0)","v":-158535.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK585,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3591,0)","v":-161034.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL585,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3591,0)","v":-162517.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM585,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3591,0)","v":-164438.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN585,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3591,0)","v":-167268.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO585,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1587,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2589,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3591,0)","v":-170409.5}]
[null,"Simulation 554",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C588,0)+IF(IncludeDeal1,Spreadsheet9.2!C1590,0)+IF(IncludeDeal2,Spreadsheet9.2!C2592,0)+IF(IncludeDeal4,Spreadsheet9.2!C3594,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E588,0)+IF(IncludeDeal1,Spreadsheet9.2!E1590,0)+IF(IncludeDeal2,Spreadsheet9.2!E2592,0)+IF(IncludeDeal4,Spreadsheet9.2!E3594,0)","v":398328.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F588,0)+IF(IncludeDeal1,Spreadsheet9.2!F1590,0)+IF(IncludeDeal2,Spreadsheet9.2!F2592,0)+IF(IncludeDeal4,Spreadsheet9.2!F3594,0)","v":1351802.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G588,0)+IF(IncludeDeal1,Spreadsheet9.2!G1590,0)+IF(IncludeDeal2,Spreadsheet9.2!G2592,0)+IF(IncludeDeal4,Spreadsheet9.2!G3594,0)","v":1692073.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H588,0)+IF(IncludeDeal1,Spreadsheet9.2!H1590,0)+IF(IncludeDeal2,Spreadsheet9.2!H2592,0)+IF(IncludeDeal4,Spreadsheet9.2!H3594,0)","v":2911836.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I588,0)+IF(IncludeDeal1,Spreadsheet9.2!I1590,0)+IF(IncludeDeal2,Spreadsheet9.2!I2592,0)+IF(IncludeDeal4,Spreadsheet9.2!I3594,0)","v":2134113.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J588,0)+IF(IncludeDeal1,Spreadsheet9.2!J1590,0)+IF(IncludeDeal2,Spreadsheet9.2!J2592,0)+IF(IncludeDeal4,Spreadsheet9.2!J3594,0)","v":1435850.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K588,0)+IF(IncludeDeal1,Spreadsheet9.2!K1590,0)+IF(IncludeDeal2,Spreadsheet9.2!K2592,0)+IF(IncludeDeal4,Spreadsheet9.2!K3594,0)","v":790828.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L588,0)+IF(IncludeDeal1,Spreadsheet9.2!L1590,0)+IF(IncludeDeal2,Spreadsheet9.2!L2592,0)+IF(IncludeDeal4,Spreadsheet9.2!L3594,0)","v":1691950.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M588,0)+IF(IncludeDeal1,Spreadsheet9.2!M1590,0)+IF(IncludeDeal2,Spreadsheet9.2!M2592,0)+IF(IncludeDeal4,Spreadsheet9.2!M3594,0)","v":2289158.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N588,0)+IF(IncludeDeal1,Spreadsheet9.2!N1590,0)+IF(IncludeDeal2,Spreadsheet9.2!N2592,0)+IF(IncludeDeal4,Spreadsheet9.2!N3594,0)","v":3183837.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O588,0)+IF(IncludeDeal1,Spreadsheet9.2!O1590,0)+IF(IncludeDeal2,Spreadsheet9.2!O2592,0)+IF(IncludeDeal4,Spreadsheet9.2!O3594,0)","v":5253957.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P588,0)+IF(IncludeDeal1,Spreadsheet9.2!P1590,0)+IF(IncludeDeal2,Spreadsheet9.2!P2592,0)+IF(IncludeDeal4,Spreadsheet9.2!P3594,0)","v":3159163.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q588,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1590,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2592,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3594,0)","v":29201.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R588,0)+IF(IncludeDeal1,Spreadsheet9.2!R1590,0)+IF(IncludeDeal2,Spreadsheet9.2!R2592,0)+IF(IncludeDeal4,Spreadsheet9.2!R3594,0)","v":-528660.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S588,0)+IF(IncludeDeal1,Spreadsheet9.2!S1590,0)+IF(IncludeDeal2,Spreadsheet9.2!S2592,0)+IF(IncludeDeal4,Spreadsheet9.2!S3594,0)","v":-296813.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T588,0)+IF(IncludeDeal1,Spreadsheet9.2!T1590,0)+IF(IncludeDeal2,Spreadsheet9.2!T2592,0)+IF(IncludeDeal4,Spreadsheet9.2!T3594,0)","v":-960490.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U588,0)+IF(IncludeDeal1,Spreadsheet9.2!U1590,0)+IF(IncludeDeal2,Spreadsheet9.2!U2592,0)+IF(IncludeDeal4,Spreadsheet9.2!U3594,0)","v":-622832},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V588,0)+IF(IncludeDeal1,Spreadsheet9.2!V1590,0)+IF(IncludeDeal2,Spreadsheet9.2!V2592,0)+IF(IncludeDeal4,Spreadsheet9.2!V3594,0)","v":-362767.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W588,0)+IF(IncludeDeal1,Spreadsheet9.2!W1590,0)+IF(IncludeDeal2,Spreadsheet9.2!W2592,0)+IF(IncludeDeal4,Spreadsheet9.2!W3594,0)","v":-1602680.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X588,0)+IF(IncludeDeal1,Spreadsheet9.2!X1590,0)+IF(IncludeDeal2,Spreadsheet9.2!X2592,0)+IF(IncludeDeal4,Spreadsheet9.2!X3594,0)","v":-1288491.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y588,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1590,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2592,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3594,0)","v":-617581.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z588,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1590,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2592,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3594,0)","v":236090.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA588,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3594,0)","v":-67531.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB588,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3594,0)","v":-790106},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC588,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3594,0)","v":-1175688.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD588,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3594,0)","v":-1851435.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE588,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3594,0)","v":-1769038.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF588,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3594,0)","v":-1662303.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG588,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3594,0)","v":-942493.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH588,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3594,0)","v":-59037.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI588,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3594,0)","v":-683502.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ588,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3594,0)","v":-76650.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK588,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3594,0)","v":-698346.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL588,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3594,0)","v":-23350.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM588,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3594,0)","v":450144.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN588,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3594,0)","v":121792.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO588,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3594,0)","v":1929392.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP588,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3594,0)","v":885304.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ588,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3594,0)","v":1365686.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR588,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3594,0)","v":1529315.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS588,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3594,0)","v":1551200.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT588,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3594,0)","v":931963},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU588,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3594,0)","v":914977.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV588,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3594,0)","v":535320.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW588,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3594,0)","v":858649.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX588,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3594,0)","v":468733.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY588,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3594,0)","v":313021.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ588,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1590,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2592,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3594,0)","v":159858.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA588,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3594,0)","v":88764.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB588,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3594,0)","v":-117983.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC588,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3594,0)","v":-45096.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD588,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3594,0)","v":-101604.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE588,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3594,0)","v":-209415.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF588,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3594,0)","v":-309371.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG588,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3594,0)","v":-392563.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH588,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3594,0)","v":-493684},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI588,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3594,0)","v":-246428.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ588,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3594,0)","v":-249558.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK588,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3594,0)","v":-253283.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL588,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3594,0)","v":-255471.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM588,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3594,0)","v":-257741.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN588,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3594,0)","v":-261945.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO588,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1590,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2592,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3594,0)","v":-264552.8}]
[null,"Simulation 555",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C589,0)+IF(IncludeDeal1,Spreadsheet9.2!C1591,0)+IF(IncludeDeal2,Spreadsheet9.2!C2593,0)+IF(IncludeDeal4,Spreadsheet9.2!C3595,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E589,0)+IF(IncludeDeal1,Spreadsheet9.2!E1591,0)+IF(IncludeDeal2,Spreadsheet9.2!E2593,0)+IF(IncludeDeal4,Spreadsheet9.2!E3595,0)","v":42248.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F589,0)+IF(IncludeDeal1,Spreadsheet9.2!F1591,0)+IF(IncludeDeal2,Spreadsheet9.2!F2593,0)+IF(IncludeDeal4,Spreadsheet9.2!F3595,0)","v":250692.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G589,0)+IF(IncludeDeal1,Spreadsheet9.2!G1591,0)+IF(IncludeDeal2,Spreadsheet9.2!G2593,0)+IF(IncludeDeal4,Spreadsheet9.2!G3595,0)","v":722276.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H589,0)+IF(IncludeDeal1,Spreadsheet9.2!H1591,0)+IF(IncludeDeal2,Spreadsheet9.2!H2593,0)+IF(IncludeDeal4,Spreadsheet9.2!H3595,0)","v":316802.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I589,0)+IF(IncludeDeal1,Spreadsheet9.2!I1591,0)+IF(IncludeDeal2,Spreadsheet9.2!I2593,0)+IF(IncludeDeal4,Spreadsheet9.2!I3595,0)","v":-461693},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J589,0)+IF(IncludeDeal1,Spreadsheet9.2!J1591,0)+IF(IncludeDeal2,Spreadsheet9.2!J2593,0)+IF(IncludeDeal4,Spreadsheet9.2!J3595,0)","v":78919.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K589,0)+IF(IncludeDeal1,Spreadsheet9.2!K1591,0)+IF(IncludeDeal2,Spreadsheet9.2!K2593,0)+IF(IncludeDeal4,Spreadsheet9.2!K3595,0)","v":-621769.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L589,0)+IF(IncludeDeal1,Spreadsheet9.2!L1591,0)+IF(IncludeDeal2,Spreadsheet9.2!L2593,0)+IF(IncludeDeal4,Spreadsheet9.2!L3595,0)","v":-620753.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M589,0)+IF(IncludeDeal1,Spreadsheet9.2!M1591,0)+IF(IncludeDeal2,Spreadsheet9.2!M2593,0)+IF(IncludeDeal4,Spreadsheet9.2!M3595,0)","v":-62433},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N589,0)+IF(IncludeDeal1,Spreadsheet9.2!N1591,0)+IF(IncludeDeal2,Spreadsheet9.2!N2593,0)+IF(IncludeDeal4,Spreadsheet9.2!N3595,0)","v":1305666},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O589,0)+IF(IncludeDeal1,Spreadsheet9.2!O1591,0)+IF(IncludeDeal2,Spreadsheet9.2!O2593,0)+IF(IncludeDeal4,Spreadsheet9.2!O3595,0)","v":1405026.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P589,0)+IF(IncludeDeal1,Spreadsheet9.2!P1591,0)+IF(IncludeDeal2,Spreadsheet9.2!P2593,0)+IF(IncludeDeal4,Spreadsheet9.2!P3595,0)","v":1899665.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q589,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1591,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2593,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3595,0)","v":2095983.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R589,0)+IF(IncludeDeal1,Spreadsheet9.2!R1591,0)+IF(IncludeDeal2,Spreadsheet9.2!R2593,0)+IF(IncludeDeal4,Spreadsheet9.2!R3595,0)","v":1515916.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S589,0)+IF(IncludeDeal1,Spreadsheet9.2!S1591,0)+IF(IncludeDeal2,Spreadsheet9.2!S2593,0)+IF(IncludeDeal4,Spreadsheet9.2!S3595,0)","v":1087328},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T589,0)+IF(IncludeDeal1,Spreadsheet9.2!T1591,0)+IF(IncludeDeal2,Spreadsheet9.2!T2593,0)+IF(IncludeDeal4,Spreadsheet9.2!T3595,0)","v":258858},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U589,0)+IF(IncludeDeal1,Spreadsheet9.2!U1591,0)+IF(IncludeDeal2,Spreadsheet9.2!U2593,0)+IF(IncludeDeal4,Spreadsheet9.2!U3595,0)","v":434646.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V589,0)+IF(IncludeDeal1,Spreadsheet9.2!V1591,0)+IF(IncludeDeal2,Spreadsheet9.2!V2593,0)+IF(IncludeDeal4,Spreadsheet9.2!V3595,0)","v":1715786.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W589,0)+IF(IncludeDeal1,Spreadsheet9.2!W1591,0)+IF(IncludeDeal2,Spreadsheet9.2!W2593,0)+IF(IncludeDeal4,Spreadsheet9.2!W3595,0)","v":667242.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X589,0)+IF(IncludeDeal1,Spreadsheet9.2!X1591,0)+IF(IncludeDeal2,Spreadsheet9.2!X2593,0)+IF(IncludeDeal4,Spreadsheet9.2!X3595,0)","v":1808992.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y589,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1591,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2593,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3595,0)","v":498422.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z589,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1591,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2593,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3595,0)","v":311043.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA589,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3595,0)","v":-541884.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB589,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3595,0)","v":-1178323.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC589,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3595,0)","v":-1609878.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD589,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3595,0)","v":-1717901.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE589,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3595,0)","v":-2134124.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF589,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3595,0)","v":-2331052},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG589,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3595,0)","v":-2304711.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH589,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3595,0)","v":-2683430.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI589,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3595,0)","v":-2589746.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ589,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3595,0)","v":-2275189.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK589,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3595,0)","v":-2120364.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL589,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3595,0)","v":-1890543},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM589,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3595,0)","v":-1974414.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN589,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3595,0)","v":-2264201.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO589,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3595,0)","v":-1849908.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP589,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3595,0)","v":-2070718.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ589,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3595,0)","v":-1679547.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR589,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3595,0)","v":-1490680.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS589,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3595,0)","v":-1025587.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT589,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3595,0)","v":-894799.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU589,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3595,0)","v":-984722.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV589,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3595,0)","v":-1000498.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW589,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3595,0)","v":-725403.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX589,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3595,0)","v":-589615.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY589,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3595,0)","v":-452930.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ589,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1591,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2593,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3595,0)","v":-456586},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA589,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3595,0)","v":-390741.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB589,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3595,0)","v":-346727.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC589,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3595,0)","v":-124135.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD589,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3595,0)","v":-182101.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE589,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3595,0)","v":-239430.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF589,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3595,0)","v":-292520.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG589,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3595,0)","v":-366981.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH589,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3595,0)","v":-450271.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI589,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3595,0)","v":-268029.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ589,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3595,0)","v":-269998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK589,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3595,0)","v":-272845},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL589,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3595,0)","v":-273826.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM589,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3595,0)","v":-275889.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN589,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3595,0)","v":-279003.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO589,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1591,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2593,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3595,0)","v":-282485.40000000002}]
[null,"Simulation 558",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C592,0)+IF(IncludeDeal1,Spreadsheet9.2!C1594,0)+IF(IncludeDeal2,Spreadsheet9.2!C2596,0)+IF(IncludeDeal4,Spreadsheet9.2!C3598,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E592,0)+IF(IncludeDeal1,Spreadsheet9.2!E1594,0)+IF(IncludeDeal2,Spreadsheet9.2!E2596,0)+IF(IncludeDeal4,Spreadsheet9.2!E3598,0)","v":-1203816},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F592,0)+IF(IncludeDeal1,Spreadsheet9.2!F1594,0)+IF(IncludeDeal2,Spreadsheet9.2!F2596,0)+IF(IncludeDeal4,Spreadsheet9.2!F3598,0)","v":-939131.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G592,0)+IF(IncludeDeal1,Spreadsheet9.2!G1594,0)+IF(IncludeDeal2,Spreadsheet9.2!G2596,0)+IF(IncludeDeal4,Spreadsheet9.2!G3598,0)","v":-1240610.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H592,0)+IF(IncludeDeal1,Spreadsheet9.2!H1594,0)+IF(IncludeDeal2,Spreadsheet9.2!H2596,0)+IF(IncludeDeal4,Spreadsheet9.2!H3598,0)","v":-499475.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I592,0)+IF(IncludeDeal1,Spreadsheet9.2!I1594,0)+IF(IncludeDeal2,Spreadsheet9.2!I2596,0)+IF(IncludeDeal4,Spreadsheet9.2!I3598,0)","v":-1040277.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J592,0)+IF(IncludeDeal1,Spreadsheet9.2!J1594,0)+IF(IncludeDeal2,Spreadsheet9.2!J2596,0)+IF(IncludeDeal4,Spreadsheet9.2!J3598,0)","v":-1077859.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K592,0)+IF(IncludeDeal1,Spreadsheet9.2!K1594,0)+IF(IncludeDeal2,Spreadsheet9.2!K2596,0)+IF(IncludeDeal4,Spreadsheet9.2!K3598,0)","v":-1909110.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L592,0)+IF(IncludeDeal1,Spreadsheet9.2!L1594,0)+IF(IncludeDeal2,Spreadsheet9.2!L2596,0)+IF(IncludeDeal4,Spreadsheet9.2!L3598,0)","v":-628411.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M592,0)+IF(IncludeDeal1,Spreadsheet9.2!M1594,0)+IF(IncludeDeal2,Spreadsheet9.2!M2596,0)+IF(IncludeDeal4,Spreadsheet9.2!M3598,0)","v":600214},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N592,0)+IF(IncludeDeal1,Spreadsheet9.2!N1594,0)+IF(IncludeDeal2,Spreadsheet9.2!N2596,0)+IF(IncludeDeal4,Spreadsheet9.2!N3598,0)","v":1567826},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O592,0)+IF(IncludeDeal1,Spreadsheet9.2!O1594,0)+IF(IncludeDeal2,Spreadsheet9.2!O2596,0)+IF(IncludeDeal4,Spreadsheet9.2!O3598,0)","v":2355131.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P592,0)+IF(IncludeDeal1,Spreadsheet9.2!P1594,0)+IF(IncludeDeal2,Spreadsheet9.2!P2596,0)+IF(IncludeDeal4,Spreadsheet9.2!P3598,0)","v":2756685.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q592,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1594,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2596,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3598,0)","v":2652185.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R592,0)+IF(IncludeDeal1,Spreadsheet9.2!R1594,0)+IF(IncludeDeal2,Spreadsheet9.2!R2596,0)+IF(IncludeDeal4,Spreadsheet9.2!R3598,0)","v":2734216.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S592,0)+IF(IncludeDeal1,Spreadsheet9.2!S1594,0)+IF(IncludeDeal2,Spreadsheet9.2!S2596,0)+IF(IncludeDeal4,Spreadsheet9.2!S3598,0)","v":3338240.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T592,0)+IF(IncludeDeal1,Spreadsheet9.2!T1594,0)+IF(IncludeDeal2,Spreadsheet9.2!T2596,0)+IF(IncludeDeal4,Spreadsheet9.2!T3598,0)","v":1945855.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U592,0)+IF(IncludeDeal1,Spreadsheet9.2!U1594,0)+IF(IncludeDeal2,Spreadsheet9.2!U2596,0)+IF(IncludeDeal4,Spreadsheet9.2!U3598,0)","v":1863686.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V592,0)+IF(IncludeDeal1,Spreadsheet9.2!V1594,0)+IF(IncludeDeal2,Spreadsheet9.2!V2596,0)+IF(IncludeDeal4,Spreadsheet9.2!V3598,0)","v":1567880},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W592,0)+IF(IncludeDeal1,Spreadsheet9.2!W1594,0)+IF(IncludeDeal2,Spreadsheet9.2!W2596,0)+IF(IncludeDeal4,Spreadsheet9.2!W3598,0)","v":1357709.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X592,0)+IF(IncludeDeal1,Spreadsheet9.2!X1594,0)+IF(IncludeDeal2,Spreadsheet9.2!X2596,0)+IF(IncludeDeal4,Spreadsheet9.2!X3598,0)","v":1196475.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y592,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1594,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2596,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3598,0)","v":1550290.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z592,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1594,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2596,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3598,0)","v":1312962.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA592,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3598,0)","v":499311.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB592,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3598,0)","v":-103542.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC592,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3598,0)","v":-374489.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD592,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3598,0)","v":316509.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE592,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3598,0)","v":454428.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF592,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3598,0)","v":-151802.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG592,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3598,0)","v":288479.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH592,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3598,0)","v":-95764.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI592,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3598,0)","v":108700.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ592,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3598,0)","v":-349427.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK592,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3598,0)","v":787221.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL592,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3598,0)","v":692909.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM592,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3598,0)","v":832335.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN592,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3598,0)","v":1216286.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO592,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3598,0)","v":1129609.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP592,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3598,0)","v":734518.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ592,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3598,0)","v":431688.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR592,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3598,0)","v":207988.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS592,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3598,0)","v":-117217.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT592,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3598,0)","v":-529880.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU592,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3598,0)","v":-275484.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV592,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3598,0)","v":-347095.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW592,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3598,0)","v":-141013.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX592,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3598,0)","v":-169794.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY592,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3598,0)","v":-194835.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ592,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1594,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2596,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3598,0)","v":-215440},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA592,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3598,0)","v":-286205},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB592,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3598,0)","v":-229064.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC592,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3598,0)","v":-110571.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD592,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3598,0)","v":-179362.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE592,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3598,0)","v":-225293.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF592,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3598,0)","v":-281383.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG592,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3598,0)","v":-377376.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH592,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3598,0)","v":-475615.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI592,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3598,0)","v":-278129},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ592,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3598,0)","v":-280158.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK592,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3598,0)","v":-282025.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL592,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3598,0)","v":-285085.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM592,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3598,0)","v":-287425.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN592,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3598,0)","v":-292004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO592,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1594,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2596,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3598,0)","v":-294342}]
[null,"Simulation 561",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C595,0)+IF(IncludeDeal1,Spreadsheet9.2!C1597,0)+IF(IncludeDeal2,Spreadsheet9.2!C2599,0)+IF(IncludeDeal4,Spreadsheet9.2!C3601,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E595,0)+IF(IncludeDeal1,Spreadsheet9.2!E1597,0)+IF(IncludeDeal2,Spreadsheet9.2!E2599,0)+IF(IncludeDeal4,Spreadsheet9.2!E3601,0)","v":870286.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F595,0)+IF(IncludeDeal1,Spreadsheet9.2!F1597,0)+IF(IncludeDeal2,Spreadsheet9.2!F2599,0)+IF(IncludeDeal4,Spreadsheet9.2!F3601,0)","v":1070303.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G595,0)+IF(IncludeDeal1,Spreadsheet9.2!G1597,0)+IF(IncludeDeal2,Spreadsheet9.2!G2599,0)+IF(IncludeDeal4,Spreadsheet9.2!G3601,0)","v":2103362.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H595,0)+IF(IncludeDeal1,Spreadsheet9.2!H1597,0)+IF(IncludeDeal2,Spreadsheet9.2!H2599,0)+IF(IncludeDeal4,Spreadsheet9.2!H3601,0)","v":2190959.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I595,0)+IF(IncludeDeal1,Spreadsheet9.2!I1597,0)+IF(IncludeDeal2,Spreadsheet9.2!I2599,0)+IF(IncludeDeal4,Spreadsheet9.2!I3601,0)","v":2223849.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J595,0)+IF(IncludeDeal1,Spreadsheet9.2!J1597,0)+IF(IncludeDeal2,Spreadsheet9.2!J2599,0)+IF(IncludeDeal4,Spreadsheet9.2!J3601,0)","v":1944094.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K595,0)+IF(IncludeDeal1,Spreadsheet9.2!K1597,0)+IF(IncludeDeal2,Spreadsheet9.2!K2599,0)+IF(IncludeDeal4,Spreadsheet9.2!K3601,0)","v":2527479},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L595,0)+IF(IncludeDeal1,Spreadsheet9.2!L1597,0)+IF(IncludeDeal2,Spreadsheet9.2!L2599,0)+IF(IncludeDeal4,Spreadsheet9.2!L3601,0)","v":2114685.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M595,0)+IF(IncludeDeal1,Spreadsheet9.2!M1597,0)+IF(IncludeDeal2,Spreadsheet9.2!M2599,0)+IF(IncludeDeal4,Spreadsheet9.2!M3601,0)","v":1150321.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N595,0)+IF(IncludeDeal1,Spreadsheet9.2!N1597,0)+IF(IncludeDeal2,Spreadsheet9.2!N2599,0)+IF(IncludeDeal4,Spreadsheet9.2!N3601,0)","v":1355893.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O595,0)+IF(IncludeDeal1,Spreadsheet9.2!O1597,0)+IF(IncludeDeal2,Spreadsheet9.2!O2599,0)+IF(IncludeDeal4,Spreadsheet9.2!O3601,0)","v":1488193.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P595,0)+IF(IncludeDeal1,Spreadsheet9.2!P1597,0)+IF(IncludeDeal2,Spreadsheet9.2!P2599,0)+IF(IncludeDeal4,Spreadsheet9.2!P3601,0)","v":992589.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q595,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1597,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2599,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3601,0)","v":237761.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R595,0)+IF(IncludeDeal1,Spreadsheet9.2!R1597,0)+IF(IncludeDeal2,Spreadsheet9.2!R2599,0)+IF(IncludeDeal4,Spreadsheet9.2!R3601,0)","v":-532577},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S595,0)+IF(IncludeDeal1,Spreadsheet9.2!S1597,0)+IF(IncludeDeal2,Spreadsheet9.2!S2599,0)+IF(IncludeDeal4,Spreadsheet9.2!S3601,0)","v":-424751.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T595,0)+IF(IncludeDeal1,Spreadsheet9.2!T1597,0)+IF(IncludeDeal2,Spreadsheet9.2!T2599,0)+IF(IncludeDeal4,Spreadsheet9.2!T3601,0)","v":-1129215.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U595,0)+IF(IncludeDeal1,Spreadsheet9.2!U1597,0)+IF(IncludeDeal2,Spreadsheet9.2!U2599,0)+IF(IncludeDeal4,Spreadsheet9.2!U3601,0)","v":-893662.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V595,0)+IF(IncludeDeal1,Spreadsheet9.2!V1597,0)+IF(IncludeDeal2,Spreadsheet9.2!V2599,0)+IF(IncludeDeal4,Spreadsheet9.2!V3601,0)","v":-852310.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W595,0)+IF(IncludeDeal1,Spreadsheet9.2!W1597,0)+IF(IncludeDeal2,Spreadsheet9.2!W2599,0)+IF(IncludeDeal4,Spreadsheet9.2!W3601,0)","v":-853310.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X595,0)+IF(IncludeDeal1,Spreadsheet9.2!X1597,0)+IF(IncludeDeal2,Spreadsheet9.2!X2599,0)+IF(IncludeDeal4,Spreadsheet9.2!X3601,0)","v":-650137.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y595,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1597,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2599,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3601,0)","v":-618313.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z595,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1597,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2599,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3601,0)","v":-1042576.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA595,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3601,0)","v":-1471103.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB595,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3601,0)","v":-1349477.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC595,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3601,0)","v":-904330.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD595,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3601,0)","v":-277632.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE595,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3601,0)","v":833308.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF595,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3601,0)","v":1459507.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG595,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3601,0)","v":860387.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH595,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3601,0)","v":-305865.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI595,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3601,0)","v":-697575.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ595,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3601,0)","v":-966396.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK595,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3601,0)","v":-1229197.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL595,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3601,0)","v":-1019883.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM595,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3601,0)","v":-1121693.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN595,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3601,0)","v":-1480385.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO595,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3601,0)","v":-1282930.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP595,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3601,0)","v":-1076986},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ595,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3601,0)","v":-1101843.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR595,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3601,0)","v":-751532.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS595,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3601,0)","v":-505478.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT595,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3601,0)","v":-188556},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU595,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3601,0)","v":-170812.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV595,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3601,0)","v":-44049.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW595,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3601,0)","v":-39078.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX595,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3601,0)","v":215648.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY595,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3601,0)","v":295294},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ595,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1597,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2599,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3601,0)","v":371834.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA595,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3601,0)","v":386857.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB595,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3601,0)","v":274182},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC595,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3601,0)","v":248596.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD595,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3601,0)","v":256598.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE595,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3601,0)","v":197497.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF595,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3601,0)","v":182154.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG595,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3601,0)","v":69129.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH595,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3601,0)","v":-32784.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI595,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3601,0)","v":2432.3000000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ595,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3601,0)","v":1232.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK595,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3601,0)","v":-679.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL595,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3601,0)","v":-2866.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM595,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3601,0)","v":-7452},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN595,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3601,0)","v":-10880.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO595,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1597,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2599,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3601,0)","v":-15550.4}]
[null,"Simulation 564",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C598,0)+IF(IncludeDeal1,Spreadsheet9.2!C1600,0)+IF(IncludeDeal2,Spreadsheet9.2!C2602,0)+IF(IncludeDeal4,Spreadsheet9.2!C3604,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E598,0)+IF(IncludeDeal1,Spreadsheet9.2!E1600,0)+IF(IncludeDeal2,Spreadsheet9.2!E2602,0)+IF(IncludeDeal4,Spreadsheet9.2!E3604,0)","v":501364},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F598,0)+IF(IncludeDeal1,Spreadsheet9.2!F1600,0)+IF(IncludeDeal2,Spreadsheet9.2!F2602,0)+IF(IncludeDeal4,Spreadsheet9.2!F3604,0)","v":287848.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G598,0)+IF(IncludeDeal1,Spreadsheet9.2!G1600,0)+IF(IncludeDeal2,Spreadsheet9.2!G2602,0)+IF(IncludeDeal4,Spreadsheet9.2!G3604,0)","v":-513551.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H598,0)+IF(IncludeDeal1,Spreadsheet9.2!H1600,0)+IF(IncludeDeal2,Spreadsheet9.2!H2602,0)+IF(IncludeDeal4,Spreadsheet9.2!H3604,0)","v":-693769.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I598,0)+IF(IncludeDeal1,Spreadsheet9.2!I1600,0)+IF(IncludeDeal2,Spreadsheet9.2!I2602,0)+IF(IncludeDeal4,Spreadsheet9.2!I3604,0)","v":-42251.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J598,0)+IF(IncludeDeal1,Spreadsheet9.2!J1600,0)+IF(IncludeDeal2,Spreadsheet9.2!J2602,0)+IF(IncludeDeal4,Spreadsheet9.2!J3604,0)","v":-740816.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K598,0)+IF(IncludeDeal1,Spreadsheet9.2!K1600,0)+IF(IncludeDeal2,Spreadsheet9.2!K2602,0)+IF(IncludeDeal4,Spreadsheet9.2!K3604,0)","v":-1464688.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L598,0)+IF(IncludeDeal1,Spreadsheet9.2!L1600,0)+IF(IncludeDeal2,Spreadsheet9.2!L2602,0)+IF(IncludeDeal4,Spreadsheet9.2!L3604,0)","v":-2626580.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M598,0)+IF(IncludeDeal1,Spreadsheet9.2!M1600,0)+IF(IncludeDeal2,Spreadsheet9.2!M2602,0)+IF(IncludeDeal4,Spreadsheet9.2!M3604,0)","v":-2581014.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N598,0)+IF(IncludeDeal1,Spreadsheet9.2!N1600,0)+IF(IncludeDeal2,Spreadsheet9.2!N2602,0)+IF(IncludeDeal4,Spreadsheet9.2!N3604,0)","v":-3229124.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O598,0)+IF(IncludeDeal1,Spreadsheet9.2!O1600,0)+IF(IncludeDeal2,Spreadsheet9.2!O2602,0)+IF(IncludeDeal4,Spreadsheet9.2!O3604,0)","v":-3255796.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P598,0)+IF(IncludeDeal1,Spreadsheet9.2!P1600,0)+IF(IncludeDeal2,Spreadsheet9.2!P2602,0)+IF(IncludeDeal4,Spreadsheet9.2!P3604,0)","v":-3426002.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q598,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1600,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2602,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3604,0)","v":-3726442.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R598,0)+IF(IncludeDeal1,Spreadsheet9.2!R1600,0)+IF(IncludeDeal2,Spreadsheet9.2!R2602,0)+IF(IncludeDeal4,Spreadsheet9.2!R3604,0)","v":-3569223.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S598,0)+IF(IncludeDeal1,Spreadsheet9.2!S1600,0)+IF(IncludeDeal2,Spreadsheet9.2!S2602,0)+IF(IncludeDeal4,Spreadsheet9.2!S3604,0)","v":-3505780},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T598,0)+IF(IncludeDeal1,Spreadsheet9.2!T1600,0)+IF(IncludeDeal2,Spreadsheet9.2!T2602,0)+IF(IncludeDeal4,Spreadsheet9.2!T3604,0)","v":-3444193.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U598,0)+IF(IncludeDeal1,Spreadsheet9.2!U1600,0)+IF(IncludeDeal2,Spreadsheet9.2!U2602,0)+IF(IncludeDeal4,Spreadsheet9.2!U3604,0)","v":-3284322.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V598,0)+IF(IncludeDeal1,Spreadsheet9.2!V1600,0)+IF(IncludeDeal2,Spreadsheet9.2!V2602,0)+IF(IncludeDeal4,Spreadsheet9.2!V3604,0)","v":-3215332.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W598,0)+IF(IncludeDeal1,Spreadsheet9.2!W1600,0)+IF(IncludeDeal2,Spreadsheet9.2!W2602,0)+IF(IncludeDeal4,Spreadsheet9.2!W3604,0)","v":-3448262.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X598,0)+IF(IncludeDeal1,Spreadsheet9.2!X1600,0)+IF(IncludeDeal2,Spreadsheet9.2!X2602,0)+IF(IncludeDeal4,Spreadsheet9.2!X3604,0)","v":-3699336.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y598,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1600,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2602,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3604,0)","v":-3260511.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z598,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1600,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2602,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3604,0)","v":-3628670.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA598,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3604,0)","v":-3695687.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB598,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3604,0)","v":-3584218.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC598,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3604,0)","v":-3487227.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD598,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3604,0)","v":-3498946},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE598,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3604,0)","v":-3272793.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF598,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3604,0)","v":-3247175.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG598,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3604,0)","v":-3136515.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH598,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3604,0)","v":-2996625.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI598,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3604,0)","v":-2701391.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ598,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3604,0)","v":-2672309.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK598,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3604,0)","v":-2411989.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL598,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3604,0)","v":-2526638.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM598,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3604,0)","v":-2525061.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN598,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3604,0)","v":-2496286.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO598,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3604,0)","v":-2484610.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP598,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3604,0)","v":-2460665.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ598,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3604,0)","v":-2108006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR598,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3604,0)","v":-1886646.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS598,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3604,0)","v":-1748919.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT598,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3604,0)","v":-1596712.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU598,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3604,0)","v":-1567308.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV598,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3604,0)","v":-1500161.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW598,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3604,0)","v":-1180605.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX598,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3604,0)","v":-1000034.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY598,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3604,0)","v":-880386.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ598,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1600,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2602,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3604,0)","v":-812749.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA598,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3604,0)","v":-737662.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB598,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3604,0)","v":-659592.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC598,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3604,0)","v":-281247.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD598,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3604,0)","v":-321485.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE598,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3604,0)","v":-400618.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF598,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3604,0)","v":-448409.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG598,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3604,0)","v":-505258.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH598,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3604,0)","v":-596458.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI598,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3604,0)","v":-304741},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ598,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3604,0)","v":-307353.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK598,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3604,0)","v":-309774.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL598,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3604,0)","v":-311281.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM598,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3604,0)","v":-314249.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN598,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3604,0)","v":-317844.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO598,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1600,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2602,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3604,0)","v":-319230}]
[null,"Simulation 567",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C601,0)+IF(IncludeDeal1,Spreadsheet9.2!C1603,0)+IF(IncludeDeal2,Spreadsheet9.2!C2605,0)+IF(IncludeDeal4,Spreadsheet9.2!C3607,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E601,0)+IF(IncludeDeal1,Spreadsheet9.2!E1603,0)+IF(IncludeDeal2,Spreadsheet9.2!E2605,0)+IF(IncludeDeal4,Spreadsheet9.2!E3607,0)","v":-28227.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F601,0)+IF(IncludeDeal1,Spreadsheet9.2!F1603,0)+IF(IncludeDeal2,Spreadsheet9.2!F2605,0)+IF(IncludeDeal4,Spreadsheet9.2!F3607,0)","v":613050.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G601,0)+IF(IncludeDeal1,Spreadsheet9.2!G1603,0)+IF(IncludeDeal2,Spreadsheet9.2!G2605,0)+IF(IncludeDeal4,Spreadsheet9.2!G3607,0)","v":1448259.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H601,0)+IF(IncludeDeal1,Spreadsheet9.2!H1603,0)+IF(IncludeDeal2,Spreadsheet9.2!H2605,0)+IF(IncludeDeal4,Spreadsheet9.2!H3607,0)","v":997794.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I601,0)+IF(IncludeDeal1,Spreadsheet9.2!I1603,0)+IF(IncludeDeal2,Spreadsheet9.2!I2605,0)+IF(IncludeDeal4,Spreadsheet9.2!I3607,0)","v":749131.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J601,0)+IF(IncludeDeal1,Spreadsheet9.2!J1603,0)+IF(IncludeDeal2,Spreadsheet9.2!J2605,0)+IF(IncludeDeal4,Spreadsheet9.2!J3607,0)","v":676423.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K601,0)+IF(IncludeDeal1,Spreadsheet9.2!K1603,0)+IF(IncludeDeal2,Spreadsheet9.2!K2605,0)+IF(IncludeDeal4,Spreadsheet9.2!K3607,0)","v":654295.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L601,0)+IF(IncludeDeal1,Spreadsheet9.2!L1603,0)+IF(IncludeDeal2,Spreadsheet9.2!L2605,0)+IF(IncludeDeal4,Spreadsheet9.2!L3607,0)","v":-269810.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M601,0)+IF(IncludeDeal1,Spreadsheet9.2!M1603,0)+IF(IncludeDeal2,Spreadsheet9.2!M2605,0)+IF(IncludeDeal4,Spreadsheet9.2!M3607,0)","v":235205.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N601,0)+IF(IncludeDeal1,Spreadsheet9.2!N1603,0)+IF(IncludeDeal2,Spreadsheet9.2!N2605,0)+IF(IncludeDeal4,Spreadsheet9.2!N3607,0)","v":-500017.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O601,0)+IF(IncludeDeal1,Spreadsheet9.2!O1603,0)+IF(IncludeDeal2,Spreadsheet9.2!O2605,0)+IF(IncludeDeal4,Spreadsheet9.2!O3607,0)","v":-1617173.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P601,0)+IF(IncludeDeal1,Spreadsheet9.2!P1603,0)+IF(IncludeDeal2,Spreadsheet9.2!P2605,0)+IF(IncludeDeal4,Spreadsheet9.2!P3607,0)","v":-2007943.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q601,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1603,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2605,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3607,0)","v":-2576365.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R601,0)+IF(IncludeDeal1,Spreadsheet9.2!R1603,0)+IF(IncludeDeal2,Spreadsheet9.2!R2605,0)+IF(IncludeDeal4,Spreadsheet9.2!R3607,0)","v":-2336349},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S601,0)+IF(IncludeDeal1,Spreadsheet9.2!S1603,0)+IF(IncludeDeal2,Spreadsheet9.2!S2605,0)+IF(IncludeDeal4,Spreadsheet9.2!S3607,0)","v":-1953068.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T601,0)+IF(IncludeDeal1,Spreadsheet9.2!T1603,0)+IF(IncludeDeal2,Spreadsheet9.2!T2605,0)+IF(IncludeDeal4,Spreadsheet9.2!T3607,0)","v":-1669866.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U601,0)+IF(IncludeDeal1,Spreadsheet9.2!U1603,0)+IF(IncludeDeal2,Spreadsheet9.2!U2605,0)+IF(IncludeDeal4,Spreadsheet9.2!U3607,0)","v":-2061119},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V601,0)+IF(IncludeDeal1,Spreadsheet9.2!V1603,0)+IF(IncludeDeal2,Spreadsheet9.2!V2605,0)+IF(IncludeDeal4,Spreadsheet9.2!V3607,0)","v":-2616802.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W601,0)+IF(IncludeDeal1,Spreadsheet9.2!W1603,0)+IF(IncludeDeal2,Spreadsheet9.2!W2605,0)+IF(IncludeDeal4,Spreadsheet9.2!W3607,0)","v":-1554784.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X601,0)+IF(IncludeDeal1,Spreadsheet9.2!X1603,0)+IF(IncludeDeal2,Spreadsheet9.2!X2605,0)+IF(IncludeDeal4,Spreadsheet9.2!X3607,0)","v":-1120473.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y601,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1603,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2605,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3607,0)","v":-395847.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z601,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1603,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2605,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3607,0)","v":-1577113.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA601,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3607,0)","v":-2079620.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB601,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3607,0)","v":-1949734.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC601,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3607,0)","v":-2364765.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD601,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3607,0)","v":-2347223.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE601,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3607,0)","v":-2229200.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF601,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3607,0)","v":-2033509.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG601,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3607,0)","v":-1614342.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH601,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3607,0)","v":-1401120.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI601,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3607,0)","v":-1299912},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ601,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3607,0)","v":-922164.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK601,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3607,0)","v":-1375754.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL601,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3607,0)","v":-1062624},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM601,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3607,0)","v":-1075882.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN601,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3607,0)","v":-1346427},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO601,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3607,0)","v":-1929363.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP601,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3607,0)","v":-1751351.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ601,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3607,0)","v":-1499017.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR601,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3607,0)","v":-1555012.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS601,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3607,0)","v":-1300888.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT601,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3607,0)","v":-1119652.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU601,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3607,0)","v":-990064.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV601,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3607,0)","v":-939607.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW601,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3607,0)","v":-842183},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX601,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3607,0)","v":-696961.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY601,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3607,0)","v":-473975.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ601,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1603,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2605,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3607,0)","v":-358339.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA601,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3607,0)","v":-198532.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB601,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3607,0)","v":-151714.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC601,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3607,0)","v":72000.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD601,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3607,0)","v":-10034.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE601,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3607,0)","v":-83394.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF601,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3607,0)","v":-126361.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG601,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3607,0)","v":-149639},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH601,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3607,0)","v":-173996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI601,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3607,0)","v":-66776.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ601,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3607,0)","v":-71259.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK601,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3607,0)","v":-75588},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL601,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3607,0)","v":-77466.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM601,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3607,0)","v":-79712},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN601,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3607,0)","v":-82892.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO601,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1603,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2605,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3607,0)","v":-86221}]
[null,"Simulation 571",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C605,0)+IF(IncludeDeal1,Spreadsheet9.2!C1607,0)+IF(IncludeDeal2,Spreadsheet9.2!C2609,0)+IF(IncludeDeal4,Spreadsheet9.2!C3611,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E605,0)+IF(IncludeDeal1,Spreadsheet9.2!E1607,0)+IF(IncludeDeal2,Spreadsheet9.2!E2609,0)+IF(IncludeDeal4,Spreadsheet9.2!E3611,0)","v":91745.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F605,0)+IF(IncludeDeal1,Spreadsheet9.2!F1607,0)+IF(IncludeDeal2,Spreadsheet9.2!F2609,0)+IF(IncludeDeal4,Spreadsheet9.2!F3611,0)","v":-1287263.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G605,0)+IF(IncludeDeal1,Spreadsheet9.2!G1607,0)+IF(IncludeDeal2,Spreadsheet9.2!G2609,0)+IF(IncludeDeal4,Spreadsheet9.2!G3611,0)","v":-1878383},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H605,0)+IF(IncludeDeal1,Spreadsheet9.2!H1607,0)+IF(IncludeDeal2,Spreadsheet9.2!H2609,0)+IF(IncludeDeal4,Spreadsheet9.2!H3611,0)","v":-2569359.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I605,0)+IF(IncludeDeal1,Spreadsheet9.2!I1607,0)+IF(IncludeDeal2,Spreadsheet9.2!I2609,0)+IF(IncludeDeal4,Spreadsheet9.2!I3611,0)","v":-3225695.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J605,0)+IF(IncludeDeal1,Spreadsheet9.2!J1607,0)+IF(IncludeDeal2,Spreadsheet9.2!J2609,0)+IF(IncludeDeal4,Spreadsheet9.2!J3611,0)","v":-3101431.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K605,0)+IF(IncludeDeal1,Spreadsheet9.2!K1607,0)+IF(IncludeDeal2,Spreadsheet9.2!K2609,0)+IF(IncludeDeal4,Spreadsheet9.2!K3611,0)","v":-2808662.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L605,0)+IF(IncludeDeal1,Spreadsheet9.2!L1607,0)+IF(IncludeDeal2,Spreadsheet9.2!L2609,0)+IF(IncludeDeal4,Spreadsheet9.2!L3611,0)","v":-1644091.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M605,0)+IF(IncludeDeal1,Spreadsheet9.2!M1607,0)+IF(IncludeDeal2,Spreadsheet9.2!M2609,0)+IF(IncludeDeal4,Spreadsheet9.2!M3611,0)","v":-1674937.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N605,0)+IF(IncludeDeal1,Spreadsheet9.2!N1607,0)+IF(IncludeDeal2,Spreadsheet9.2!N2609,0)+IF(IncludeDeal4,Spreadsheet9.2!N3611,0)","v":-1758960.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O605,0)+IF(IncludeDeal1,Spreadsheet9.2!O1607,0)+IF(IncludeDeal2,Spreadsheet9.2!O2609,0)+IF(IncludeDeal4,Spreadsheet9.2!O3611,0)","v":-1491619.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P605,0)+IF(IncludeDeal1,Spreadsheet9.2!P1607,0)+IF(IncludeDeal2,Spreadsheet9.2!P2609,0)+IF(IncludeDeal4,Spreadsheet9.2!P3611,0)","v":-1550070.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q605,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1607,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2609,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3611,0)","v":-1917960.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R605,0)+IF(IncludeDeal1,Spreadsheet9.2!R1607,0)+IF(IncludeDeal2,Spreadsheet9.2!R2609,0)+IF(IncludeDeal4,Spreadsheet9.2!R3611,0)","v":-1796922},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S605,0)+IF(IncludeDeal1,Spreadsheet9.2!S1607,0)+IF(IncludeDeal2,Spreadsheet9.2!S2609,0)+IF(IncludeDeal4,Spreadsheet9.2!S3611,0)","v":-1764305.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T605,0)+IF(IncludeDeal1,Spreadsheet9.2!T1607,0)+IF(IncludeDeal2,Spreadsheet9.2!T2609,0)+IF(IncludeDeal4,Spreadsheet9.2!T3611,0)","v":-1097476.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U605,0)+IF(IncludeDeal1,Spreadsheet9.2!U1607,0)+IF(IncludeDeal2,Spreadsheet9.2!U2609,0)+IF(IncludeDeal4,Spreadsheet9.2!U3611,0)","v":-1213811.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V605,0)+IF(IncludeDeal1,Spreadsheet9.2!V1607,0)+IF(IncludeDeal2,Spreadsheet9.2!V2609,0)+IF(IncludeDeal4,Spreadsheet9.2!V3611,0)","v":-1398967},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W605,0)+IF(IncludeDeal1,Spreadsheet9.2!W1607,0)+IF(IncludeDeal2,Spreadsheet9.2!W2609,0)+IF(IncludeDeal4,Spreadsheet9.2!W3611,0)","v":-807838},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X605,0)+IF(IncludeDeal1,Spreadsheet9.2!X1607,0)+IF(IncludeDeal2,Spreadsheet9.2!X2609,0)+IF(IncludeDeal4,Spreadsheet9.2!X3611,0)","v":-669900.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y605,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1607,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2609,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3611,0)","v":125657.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z605,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1607,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2609,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3611,0)","v":-470506.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA605,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3611,0)","v":162941.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB605,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3611,0)","v":836102.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC605,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3611,0)","v":-175635.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD605,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3611,0)","v":-414706.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE605,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3611,0)","v":-1083095.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF605,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3611,0)","v":-615060.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG605,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3611,0)","v":-1059792.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH605,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3611,0)","v":-1040067.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI605,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3611,0)","v":-1075009.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ605,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3611,0)","v":-1456379.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK605,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3611,0)","v":-1562228.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL605,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3611,0)","v":-1708762.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM605,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3611,0)","v":-1816834.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN605,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3611,0)","v":-2151172.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO605,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3611,0)","v":-2090172.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP605,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3611,0)","v":-2036593.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ605,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3611,0)","v":-1710335.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR605,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3611,0)","v":-1586724.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS605,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3611,0)","v":-1453552.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT605,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3611,0)","v":-1231454.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU605,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3611,0)","v":-1197320.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV605,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3611,0)","v":-1074510},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW605,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3611,0)","v":-710916},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX605,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3611,0)","v":-576088.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY605,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3611,0)","v":-410721},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ605,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1607,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2609,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3611,0)","v":-275736.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA605,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3611,0)","v":-200091.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB605,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3611,0)","v":-153945.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC605,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3611,0)","v":75486.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD605,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3611,0)","v":51143.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE605,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3611,0)","v":-8475.7000000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF605,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3611,0)","v":-46166.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG605,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3611,0)","v":-85600.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH605,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3611,0)","v":-203021.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI605,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3611,0)","v":-110242.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ605,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3611,0)","v":-113509.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK605,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3611,0)","v":-116408.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL605,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3611,0)","v":-117093},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM605,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3611,0)","v":-121647.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN605,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3611,0)","v":-122836.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO605,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1607,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2609,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3611,0)","v":-125447}]
[null,"Simulation 574",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C608,0)+IF(IncludeDeal1,Spreadsheet9.2!C1610,0)+IF(IncludeDeal2,Spreadsheet9.2!C2612,0)+IF(IncludeDeal4,Spreadsheet9.2!C3614,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E608,0)+IF(IncludeDeal1,Spreadsheet9.2!E1610,0)+IF(IncludeDeal2,Spreadsheet9.2!E2612,0)+IF(IncludeDeal4,Spreadsheet9.2!E3614,0)","v":-27953.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F608,0)+IF(IncludeDeal1,Spreadsheet9.2!F1610,0)+IF(IncludeDeal2,Spreadsheet9.2!F2612,0)+IF(IncludeDeal4,Spreadsheet9.2!F3614,0)","v":531492.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G608,0)+IF(IncludeDeal1,Spreadsheet9.2!G1610,0)+IF(IncludeDeal2,Spreadsheet9.2!G2612,0)+IF(IncludeDeal4,Spreadsheet9.2!G3614,0)","v":392603.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H608,0)+IF(IncludeDeal1,Spreadsheet9.2!H1610,0)+IF(IncludeDeal2,Spreadsheet9.2!H2612,0)+IF(IncludeDeal4,Spreadsheet9.2!H3614,0)","v":53301.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I608,0)+IF(IncludeDeal1,Spreadsheet9.2!I1610,0)+IF(IncludeDeal2,Spreadsheet9.2!I2612,0)+IF(IncludeDeal4,Spreadsheet9.2!I3614,0)","v":1568710.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J608,0)+IF(IncludeDeal1,Spreadsheet9.2!J1610,0)+IF(IncludeDeal2,Spreadsheet9.2!J2612,0)+IF(IncludeDeal4,Spreadsheet9.2!J3614,0)","v":2616336.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K608,0)+IF(IncludeDeal1,Spreadsheet9.2!K1610,0)+IF(IncludeDeal2,Spreadsheet9.2!K2612,0)+IF(IncludeDeal4,Spreadsheet9.2!K3614,0)","v":1751561.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L608,0)+IF(IncludeDeal1,Spreadsheet9.2!L1610,0)+IF(IncludeDeal2,Spreadsheet9.2!L2612,0)+IF(IncludeDeal4,Spreadsheet9.2!L3614,0)","v":1327264.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M608,0)+IF(IncludeDeal1,Spreadsheet9.2!M1610,0)+IF(IncludeDeal2,Spreadsheet9.2!M2612,0)+IF(IncludeDeal4,Spreadsheet9.2!M3614,0)","v":1200013.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N608,0)+IF(IncludeDeal1,Spreadsheet9.2!N1610,0)+IF(IncludeDeal2,Spreadsheet9.2!N2612,0)+IF(IncludeDeal4,Spreadsheet9.2!N3614,0)","v":616725.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O608,0)+IF(IncludeDeal1,Spreadsheet9.2!O1610,0)+IF(IncludeDeal2,Spreadsheet9.2!O2612,0)+IF(IncludeDeal4,Spreadsheet9.2!O3614,0)","v":411890.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P608,0)+IF(IncludeDeal1,Spreadsheet9.2!P1610,0)+IF(IncludeDeal2,Spreadsheet9.2!P2612,0)+IF(IncludeDeal4,Spreadsheet9.2!P3614,0)","v":-271116},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q608,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1610,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2612,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3614,0)","v":642172.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R608,0)+IF(IncludeDeal1,Spreadsheet9.2!R1610,0)+IF(IncludeDeal2,Spreadsheet9.2!R2612,0)+IF(IncludeDeal4,Spreadsheet9.2!R3614,0)","v":422677.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S608,0)+IF(IncludeDeal1,Spreadsheet9.2!S1610,0)+IF(IncludeDeal2,Spreadsheet9.2!S2612,0)+IF(IncludeDeal4,Spreadsheet9.2!S3614,0)","v":693776},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T608,0)+IF(IncludeDeal1,Spreadsheet9.2!T1610,0)+IF(IncludeDeal2,Spreadsheet9.2!T2612,0)+IF(IncludeDeal4,Spreadsheet9.2!T3614,0)","v":-381466.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U608,0)+IF(IncludeDeal1,Spreadsheet9.2!U1610,0)+IF(IncludeDeal2,Spreadsheet9.2!U2612,0)+IF(IncludeDeal4,Spreadsheet9.2!U3614,0)","v":-260067.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V608,0)+IF(IncludeDeal1,Spreadsheet9.2!V1610,0)+IF(IncludeDeal2,Spreadsheet9.2!V2612,0)+IF(IncludeDeal4,Spreadsheet9.2!V3614,0)","v":-1184488.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W608,0)+IF(IncludeDeal1,Spreadsheet9.2!W1610,0)+IF(IncludeDeal2,Spreadsheet9.2!W2612,0)+IF(IncludeDeal4,Spreadsheet9.2!W3614,0)","v":-1670681.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X608,0)+IF(IncludeDeal1,Spreadsheet9.2!X1610,0)+IF(IncludeDeal2,Spreadsheet9.2!X2612,0)+IF(IncludeDeal4,Spreadsheet9.2!X3614,0)","v":-2601788.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y608,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1610,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2612,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3614,0)","v":-1657085},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z608,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1610,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2612,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3614,0)","v":-2123724.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA608,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3614,0)","v":-2085004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB608,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3614,0)","v":-2340221.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC608,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3614,0)","v":-2730959.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD608,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3614,0)","v":-2607382.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE608,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3614,0)","v":-2190801.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF608,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3614,0)","v":-2032186.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG608,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3614,0)","v":-1955644},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH608,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3614,0)","v":-1627192.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI608,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3614,0)","v":-1474063.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ608,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3614,0)","v":-2327998.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK608,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3614,0)","v":-2096827.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL608,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3614,0)","v":-2124231.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM608,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3614,0)","v":-2152540.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN608,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3614,0)","v":-2326797.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO608,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3614,0)","v":-2163693.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP608,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3614,0)","v":-1905524.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ608,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3614,0)","v":-1392964.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR608,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3614,0)","v":-1168092.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS608,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3614,0)","v":-1246828.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT608,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3614,0)","v":-1162464.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU608,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3614,0)","v":-1000325.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV608,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3614,0)","v":-920896.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW608,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3614,0)","v":-531164.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX608,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3614,0)","v":-737220},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY608,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3614,0)","v":-740486.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ608,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1610,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2612,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3614,0)","v":-654868.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA608,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3614,0)","v":-618855.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB608,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3614,0)","v":-630715.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC608,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3614,0)","v":-279299.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD608,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3614,0)","v":-339592.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE608,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3614,0)","v":-411735.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF608,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3614,0)","v":-491330.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG608,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3614,0)","v":-570270.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH608,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3614,0)","v":-649425.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI608,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3614,0)","v":-341674.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ608,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3614,0)","v":-344438.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK608,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3614,0)","v":-347821.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL608,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3614,0)","v":-350954.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM608,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3614,0)","v":-354107.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN608,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3614,0)","v":-357359.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO608,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1610,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2612,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3614,0)","v":-359481.2}]
[null,"Simulation 577",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C611,0)+IF(IncludeDeal1,Spreadsheet9.2!C1613,0)+IF(IncludeDeal2,Spreadsheet9.2!C2615,0)+IF(IncludeDeal4,Spreadsheet9.2!C3617,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E611,0)+IF(IncludeDeal1,Spreadsheet9.2!E1613,0)+IF(IncludeDeal2,Spreadsheet9.2!E2615,0)+IF(IncludeDeal4,Spreadsheet9.2!E3617,0)","v":342196.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F611,0)+IF(IncludeDeal1,Spreadsheet9.2!F1613,0)+IF(IncludeDeal2,Spreadsheet9.2!F2615,0)+IF(IncludeDeal4,Spreadsheet9.2!F3617,0)","v":176001.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G611,0)+IF(IncludeDeal1,Spreadsheet9.2!G1613,0)+IF(IncludeDeal2,Spreadsheet9.2!G2615,0)+IF(IncludeDeal4,Spreadsheet9.2!G3617,0)","v":25987.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H611,0)+IF(IncludeDeal1,Spreadsheet9.2!H1613,0)+IF(IncludeDeal2,Spreadsheet9.2!H2615,0)+IF(IncludeDeal4,Spreadsheet9.2!H3617,0)","v":-842917.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I611,0)+IF(IncludeDeal1,Spreadsheet9.2!I1613,0)+IF(IncludeDeal2,Spreadsheet9.2!I2615,0)+IF(IncludeDeal4,Spreadsheet9.2!I3617,0)","v":-968911.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J611,0)+IF(IncludeDeal1,Spreadsheet9.2!J1613,0)+IF(IncludeDeal2,Spreadsheet9.2!J2615,0)+IF(IncludeDeal4,Spreadsheet9.2!J3617,0)","v":-472267.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K611,0)+IF(IncludeDeal1,Spreadsheet9.2!K1613,0)+IF(IncludeDeal2,Spreadsheet9.2!K2615,0)+IF(IncludeDeal4,Spreadsheet9.2!K3617,0)","v":-156358.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L611,0)+IF(IncludeDeal1,Spreadsheet9.2!L1613,0)+IF(IncludeDeal2,Spreadsheet9.2!L2615,0)+IF(IncludeDeal4,Spreadsheet9.2!L3617,0)","v":80410},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M611,0)+IF(IncludeDeal1,Spreadsheet9.2!M1613,0)+IF(IncludeDeal2,Spreadsheet9.2!M2615,0)+IF(IncludeDeal4,Spreadsheet9.2!M3617,0)","v":-623119.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N611,0)+IF(IncludeDeal1,Spreadsheet9.2!N1613,0)+IF(IncludeDeal2,Spreadsheet9.2!N2615,0)+IF(IncludeDeal4,Spreadsheet9.2!N3617,0)","v":-918082.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O611,0)+IF(IncludeDeal1,Spreadsheet9.2!O1613,0)+IF(IncludeDeal2,Spreadsheet9.2!O2615,0)+IF(IncludeDeal4,Spreadsheet9.2!O3617,0)","v":-1902211.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P611,0)+IF(IncludeDeal1,Spreadsheet9.2!P1613,0)+IF(IncludeDeal2,Spreadsheet9.2!P2615,0)+IF(IncludeDeal4,Spreadsheet9.2!P3617,0)","v":-2771755.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q611,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1613,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2615,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3617,0)","v":-2542161.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R611,0)+IF(IncludeDeal1,Spreadsheet9.2!R1613,0)+IF(IncludeDeal2,Spreadsheet9.2!R2615,0)+IF(IncludeDeal4,Spreadsheet9.2!R3617,0)","v":-3238818.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S611,0)+IF(IncludeDeal1,Spreadsheet9.2!S1613,0)+IF(IncludeDeal2,Spreadsheet9.2!S2615,0)+IF(IncludeDeal4,Spreadsheet9.2!S3617,0)","v":-2717652},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T611,0)+IF(IncludeDeal1,Spreadsheet9.2!T1613,0)+IF(IncludeDeal2,Spreadsheet9.2!T2615,0)+IF(IncludeDeal4,Spreadsheet9.2!T3617,0)","v":-2628155.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U611,0)+IF(IncludeDeal1,Spreadsheet9.2!U1613,0)+IF(IncludeDeal2,Spreadsheet9.2!U2615,0)+IF(IncludeDeal4,Spreadsheet9.2!U3617,0)","v":-2930764.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V611,0)+IF(IncludeDeal1,Spreadsheet9.2!V1613,0)+IF(IncludeDeal2,Spreadsheet9.2!V2615,0)+IF(IncludeDeal4,Spreadsheet9.2!V3617,0)","v":-3476866.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W611,0)+IF(IncludeDeal1,Spreadsheet9.2!W1613,0)+IF(IncludeDeal2,Spreadsheet9.2!W2615,0)+IF(IncludeDeal4,Spreadsheet9.2!W3617,0)","v":-3615277},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X611,0)+IF(IncludeDeal1,Spreadsheet9.2!X1613,0)+IF(IncludeDeal2,Spreadsheet9.2!X2615,0)+IF(IncludeDeal4,Spreadsheet9.2!X3617,0)","v":-3769614.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y611,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1613,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2615,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3617,0)","v":-3381543.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z611,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1613,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2615,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3617,0)","v":-3471362},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA611,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3617,0)","v":-3440558.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB611,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3617,0)","v":-3408075.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC611,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3617,0)","v":-3234371},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD611,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3617,0)","v":-3390661.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE611,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3617,0)","v":-3276736},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF611,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3617,0)","v":-3099433.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG611,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3617,0)","v":-3061028.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH611,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3617,0)","v":-2923313.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI611,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3617,0)","v":-2820716.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ611,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3617,0)","v":-2848843.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK611,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3617,0)","v":-2749388.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL611,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3617,0)","v":-2757728.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM611,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3617,0)","v":-2575985.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN611,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3617,0)","v":-2442229.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO611,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3617,0)","v":-2290344.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP611,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3617,0)","v":-2180519.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ611,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3617,0)","v":-1865359.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR611,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3617,0)","v":-1736414.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS611,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3617,0)","v":-1561765.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT611,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3617,0)","v":-1439136.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU611,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3617,0)","v":-1311965.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV611,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3617,0)","v":-1288056.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW611,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3617,0)","v":-1000885.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX611,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3617,0)","v":-988888.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY611,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3617,0)","v":-794834},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ611,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1613,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2615,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3617,0)","v":-591704},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA611,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3617,0)","v":-398181.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB611,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3617,0)","v":-278347.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC611,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3617,0)","v":17200.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD611,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3617,0)","v":-65857},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE611,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3617,0)","v":-148111.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF611,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3617,0)","v":-204032.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG611,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3617,0)","v":-277822.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH611,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3617,0)","v":-406620.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI611,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3617,0)","v":-165713.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ611,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3617,0)","v":-171404.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK611,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3617,0)","v":-175394},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL611,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3617,0)","v":-178445.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM611,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3617,0)","v":-179797.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN611,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3617,0)","v":-185371.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO611,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1613,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2615,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3617,0)","v":-189172.5}]
[null,"Simulation 578",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C612,0)+IF(IncludeDeal1,Spreadsheet9.2!C1614,0)+IF(IncludeDeal2,Spreadsheet9.2!C2616,0)+IF(IncludeDeal4,Spreadsheet9.2!C3618,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E612,0)+IF(IncludeDeal1,Spreadsheet9.2!E1614,0)+IF(IncludeDeal2,Spreadsheet9.2!E2616,0)+IF(IncludeDeal4,Spreadsheet9.2!E3618,0)","v":-394326.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F612,0)+IF(IncludeDeal1,Spreadsheet9.2!F1614,0)+IF(IncludeDeal2,Spreadsheet9.2!F2616,0)+IF(IncludeDeal4,Spreadsheet9.2!F3618,0)","v":134280.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G612,0)+IF(IncludeDeal1,Spreadsheet9.2!G1614,0)+IF(IncludeDeal2,Spreadsheet9.2!G2616,0)+IF(IncludeDeal4,Spreadsheet9.2!G3618,0)","v":403364.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H612,0)+IF(IncludeDeal1,Spreadsheet9.2!H1614,0)+IF(IncludeDeal2,Spreadsheet9.2!H2616,0)+IF(IncludeDeal4,Spreadsheet9.2!H3618,0)","v":399065.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I612,0)+IF(IncludeDeal1,Spreadsheet9.2!I1614,0)+IF(IncludeDeal2,Spreadsheet9.2!I2616,0)+IF(IncludeDeal4,Spreadsheet9.2!I3618,0)","v":990039},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J612,0)+IF(IncludeDeal1,Spreadsheet9.2!J1614,0)+IF(IncludeDeal2,Spreadsheet9.2!J2616,0)+IF(IncludeDeal4,Spreadsheet9.2!J3618,0)","v":-100037.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K612,0)+IF(IncludeDeal1,Spreadsheet9.2!K1614,0)+IF(IncludeDeal2,Spreadsheet9.2!K2616,0)+IF(IncludeDeal4,Spreadsheet9.2!K3618,0)","v":443843.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L612,0)+IF(IncludeDeal1,Spreadsheet9.2!L1614,0)+IF(IncludeDeal2,Spreadsheet9.2!L2616,0)+IF(IncludeDeal4,Spreadsheet9.2!L3618,0)","v":331912.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M612,0)+IF(IncludeDeal1,Spreadsheet9.2!M1614,0)+IF(IncludeDeal2,Spreadsheet9.2!M2616,0)+IF(IncludeDeal4,Spreadsheet9.2!M3618,0)","v":412376},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N612,0)+IF(IncludeDeal1,Spreadsheet9.2!N1614,0)+IF(IncludeDeal2,Spreadsheet9.2!N2616,0)+IF(IncludeDeal4,Spreadsheet9.2!N3618,0)","v":-480326.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O612,0)+IF(IncludeDeal1,Spreadsheet9.2!O1614,0)+IF(IncludeDeal2,Spreadsheet9.2!O2616,0)+IF(IncludeDeal4,Spreadsheet9.2!O3618,0)","v":-617446},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P612,0)+IF(IncludeDeal1,Spreadsheet9.2!P1614,0)+IF(IncludeDeal2,Spreadsheet9.2!P2616,0)+IF(IncludeDeal4,Spreadsheet9.2!P3618,0)","v":-847185},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q612,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1614,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2616,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3618,0)","v":-478659.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R612,0)+IF(IncludeDeal1,Spreadsheet9.2!R1614,0)+IF(IncludeDeal2,Spreadsheet9.2!R2616,0)+IF(IncludeDeal4,Spreadsheet9.2!R3618,0)","v":-361882.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S612,0)+IF(IncludeDeal1,Spreadsheet9.2!S1614,0)+IF(IncludeDeal2,Spreadsheet9.2!S2616,0)+IF(IncludeDeal4,Spreadsheet9.2!S3618,0)","v":346618.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T612,0)+IF(IncludeDeal1,Spreadsheet9.2!T1614,0)+IF(IncludeDeal2,Spreadsheet9.2!T2616,0)+IF(IncludeDeal4,Spreadsheet9.2!T3618,0)","v":233768.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U612,0)+IF(IncludeDeal1,Spreadsheet9.2!U1614,0)+IF(IncludeDeal2,Spreadsheet9.2!U2616,0)+IF(IncludeDeal4,Spreadsheet9.2!U3618,0)","v":-623792.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V612,0)+IF(IncludeDeal1,Spreadsheet9.2!V1614,0)+IF(IncludeDeal2,Spreadsheet9.2!V2616,0)+IF(IncludeDeal4,Spreadsheet9.2!V3618,0)","v":-1115770.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W612,0)+IF(IncludeDeal1,Spreadsheet9.2!W1614,0)+IF(IncludeDeal2,Spreadsheet9.2!W2616,0)+IF(IncludeDeal4,Spreadsheet9.2!W3618,0)","v":-2575134.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X612,0)+IF(IncludeDeal1,Spreadsheet9.2!X1614,0)+IF(IncludeDeal2,Spreadsheet9.2!X2616,0)+IF(IncludeDeal4,Spreadsheet9.2!X3618,0)","v":-2960443.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y612,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1614,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2616,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3618,0)","v":-2894389.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z612,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1614,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2616,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3618,0)","v":-2524388.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA612,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3618,0)","v":-2230946.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB612,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3618,0)","v":-2685018.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC612,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3618,0)","v":-2524696.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD612,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3618,0)","v":-2482342.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE612,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3618,0)","v":-2270477.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF612,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3618,0)","v":-2509488},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG612,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3618,0)","v":-2490604.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH612,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3618,0)","v":-2533132.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI612,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3618,0)","v":-2523661.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ612,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3618,0)","v":-2379290.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK612,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3618,0)","v":-2138591.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL612,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3618,0)","v":-2288960.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM612,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3618,0)","v":-2383726},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN612,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3618,0)","v":-2320735.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO612,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3618,0)","v":-2238038.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP612,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3618,0)","v":-2206601.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ612,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3618,0)","v":-1926537.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR612,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3618,0)","v":-1827043.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS612,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3618,0)","v":-1607671.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT612,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3618,0)","v":-1420451.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU612,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3618,0)","v":-1308067.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV612,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3618,0)","v":-1295378.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW612,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3618,0)","v":-1032712.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX612,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3618,0)","v":-891957.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY612,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3618,0)","v":-728949.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ612,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1614,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2616,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3618,0)","v":-553217.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA612,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3618,0)","v":-417586.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB612,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3618,0)","v":-313125.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC612,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3618,0)","v":-63931.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD612,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3618,0)","v":-104013},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE612,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3618,0)","v":-157514.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF612,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3618,0)","v":-196965.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG612,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3618,0)","v":-183116.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH612,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3618,0)","v":-218953.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI612,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3618,0)","v":-78429.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ612,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3618,0)","v":-77869.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK612,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3618,0)","v":-80350.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL612,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3618,0)","v":-82162},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM612,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3618,0)","v":-83548.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN612,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3618,0)","v":-87505.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO612,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1614,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2616,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3618,0)","v":-89643.199999999997}]
[null,"Simulation 581",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C615,0)+IF(IncludeDeal1,Spreadsheet9.2!C1617,0)+IF(IncludeDeal2,Spreadsheet9.2!C2619,0)+IF(IncludeDeal4,Spreadsheet9.2!C3621,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E615,0)+IF(IncludeDeal1,Spreadsheet9.2!E1617,0)+IF(IncludeDeal2,Spreadsheet9.2!E2619,0)+IF(IncludeDeal4,Spreadsheet9.2!E3621,0)","v":147498.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F615,0)+IF(IncludeDeal1,Spreadsheet9.2!F1617,0)+IF(IncludeDeal2,Spreadsheet9.2!F2619,0)+IF(IncludeDeal4,Spreadsheet9.2!F3621,0)","v":712876.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G615,0)+IF(IncludeDeal1,Spreadsheet9.2!G1617,0)+IF(IncludeDeal2,Spreadsheet9.2!G2619,0)+IF(IncludeDeal4,Spreadsheet9.2!G3621,0)","v":1094362.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H615,0)+IF(IncludeDeal1,Spreadsheet9.2!H1617,0)+IF(IncludeDeal2,Spreadsheet9.2!H2619,0)+IF(IncludeDeal4,Spreadsheet9.2!H3621,0)","v":1470505.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I615,0)+IF(IncludeDeal1,Spreadsheet9.2!I1617,0)+IF(IncludeDeal2,Spreadsheet9.2!I2619,0)+IF(IncludeDeal4,Spreadsheet9.2!I3621,0)","v":1260887.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J615,0)+IF(IncludeDeal1,Spreadsheet9.2!J1617,0)+IF(IncludeDeal2,Spreadsheet9.2!J2619,0)+IF(IncludeDeal4,Spreadsheet9.2!J3621,0)","v":-1185319.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K615,0)+IF(IncludeDeal1,Spreadsheet9.2!K1617,0)+IF(IncludeDeal2,Spreadsheet9.2!K2619,0)+IF(IncludeDeal4,Spreadsheet9.2!K3621,0)","v":-290237.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L615,0)+IF(IncludeDeal1,Spreadsheet9.2!L1617,0)+IF(IncludeDeal2,Spreadsheet9.2!L2619,0)+IF(IncludeDeal4,Spreadsheet9.2!L3621,0)","v":43170},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M615,0)+IF(IncludeDeal1,Spreadsheet9.2!M1617,0)+IF(IncludeDeal2,Spreadsheet9.2!M2619,0)+IF(IncludeDeal4,Spreadsheet9.2!M3621,0)","v":679187.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N615,0)+IF(IncludeDeal1,Spreadsheet9.2!N1617,0)+IF(IncludeDeal2,Spreadsheet9.2!N2619,0)+IF(IncludeDeal4,Spreadsheet9.2!N3621,0)","v":-4581.8999999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O615,0)+IF(IncludeDeal1,Spreadsheet9.2!O1617,0)+IF(IncludeDeal2,Spreadsheet9.2!O2619,0)+IF(IncludeDeal4,Spreadsheet9.2!O3621,0)","v":-270095.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P615,0)+IF(IncludeDeal1,Spreadsheet9.2!P1617,0)+IF(IncludeDeal2,Spreadsheet9.2!P2619,0)+IF(IncludeDeal4,Spreadsheet9.2!P3621,0)","v":-1252404.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q615,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1617,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2619,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3621,0)","v":-2145735.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R615,0)+IF(IncludeDeal1,Spreadsheet9.2!R1617,0)+IF(IncludeDeal2,Spreadsheet9.2!R2619,0)+IF(IncludeDeal4,Spreadsheet9.2!R3621,0)","v":-1988009.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S615,0)+IF(IncludeDeal1,Spreadsheet9.2!S1617,0)+IF(IncludeDeal2,Spreadsheet9.2!S2619,0)+IF(IncludeDeal4,Spreadsheet9.2!S3621,0)","v":-1719005.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T615,0)+IF(IncludeDeal1,Spreadsheet9.2!T1617,0)+IF(IncludeDeal2,Spreadsheet9.2!T2619,0)+IF(IncludeDeal4,Spreadsheet9.2!T3621,0)","v":-564656.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U615,0)+IF(IncludeDeal1,Spreadsheet9.2!U1617,0)+IF(IncludeDeal2,Spreadsheet9.2!U2619,0)+IF(IncludeDeal4,Spreadsheet9.2!U3621,0)","v":-1573226.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V615,0)+IF(IncludeDeal1,Spreadsheet9.2!V1617,0)+IF(IncludeDeal2,Spreadsheet9.2!V2619,0)+IF(IncludeDeal4,Spreadsheet9.2!V3621,0)","v":-823284},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W615,0)+IF(IncludeDeal1,Spreadsheet9.2!W1617,0)+IF(IncludeDeal2,Spreadsheet9.2!W2619,0)+IF(IncludeDeal4,Spreadsheet9.2!W3621,0)","v":-798491.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X615,0)+IF(IncludeDeal1,Spreadsheet9.2!X1617,0)+IF(IncludeDeal2,Spreadsheet9.2!X2619,0)+IF(IncludeDeal4,Spreadsheet9.2!X3621,0)","v":-698784.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y615,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1617,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2619,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3621,0)","v":-772080.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z615,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1617,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2619,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3621,0)","v":214859.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA615,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3621,0)","v":984189.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB615,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3621,0)","v":1985941.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC615,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3621,0)","v":2144441.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD615,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3621,0)","v":3020558.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE615,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3621,0)","v":2517280.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF615,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3621,0)","v":1726408.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG615,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3621,0)","v":-238353.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH615,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3621,0)","v":-266505.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI615,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3621,0)","v":-177378.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ615,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3621,0)","v":-1020926.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK615,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3621,0)","v":-341528.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL615,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3621,0)","v":240760.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM615,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3621,0)","v":304613.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN615,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3621,0)","v":401280.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO615,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3621,0)","v":532087.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP615,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3621,0)","v":188211.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ615,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3621,0)","v":-260376.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR615,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3621,0)","v":-211974.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS615,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3621,0)","v":-645313.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT615,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3621,0)","v":-143413.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU615,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3621,0)","v":-659313.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV615,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3621,0)","v":-554533.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW615,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3621,0)","v":-331512.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX615,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3621,0)","v":-350424.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY615,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3621,0)","v":-420222.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ615,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1617,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2619,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3621,0)","v":-386764.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA615,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3621,0)","v":-411884.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB615,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3621,0)","v":-541081.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC615,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3621,0)","v":-245690.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD615,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3621,0)","v":-343284},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE615,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3621,0)","v":-457253.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF615,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3621,0)","v":-554830.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG615,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3621,0)","v":-649134.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH615,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3621,0)","v":-722991.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI615,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3621,0)","v":-391228.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ615,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3621,0)","v":-396043.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK615,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3621,0)","v":-399209.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL615,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3621,0)","v":-403449.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM615,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3621,0)","v":-407763.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN615,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3621,0)","v":-411236.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO615,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1617,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2619,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3621,0)","v":-413002.7}]
[null,"Simulation 584",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C618,0)+IF(IncludeDeal1,Spreadsheet9.2!C1620,0)+IF(IncludeDeal2,Spreadsheet9.2!C2622,0)+IF(IncludeDeal4,Spreadsheet9.2!C3624,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E618,0)+IF(IncludeDeal1,Spreadsheet9.2!E1620,0)+IF(IncludeDeal2,Spreadsheet9.2!E2622,0)+IF(IncludeDeal4,Spreadsheet9.2!E3624,0)","v":464297.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F618,0)+IF(IncludeDeal1,Spreadsheet9.2!F1620,0)+IF(IncludeDeal2,Spreadsheet9.2!F2622,0)+IF(IncludeDeal4,Spreadsheet9.2!F3624,0)","v":302776.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G618,0)+IF(IncludeDeal1,Spreadsheet9.2!G1620,0)+IF(IncludeDeal2,Spreadsheet9.2!G2622,0)+IF(IncludeDeal4,Spreadsheet9.2!G3624,0)","v":127105.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H618,0)+IF(IncludeDeal1,Spreadsheet9.2!H1620,0)+IF(IncludeDeal2,Spreadsheet9.2!H2622,0)+IF(IncludeDeal4,Spreadsheet9.2!H3624,0)","v":162707.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I618,0)+IF(IncludeDeal1,Spreadsheet9.2!I1620,0)+IF(IncludeDeal2,Spreadsheet9.2!I2622,0)+IF(IncludeDeal4,Spreadsheet9.2!I3624,0)","v":133328.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J618,0)+IF(IncludeDeal1,Spreadsheet9.2!J1620,0)+IF(IncludeDeal2,Spreadsheet9.2!J2622,0)+IF(IncludeDeal4,Spreadsheet9.2!J3624,0)","v":-100244.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K618,0)+IF(IncludeDeal1,Spreadsheet9.2!K1620,0)+IF(IncludeDeal2,Spreadsheet9.2!K2622,0)+IF(IncludeDeal4,Spreadsheet9.2!K3624,0)","v":-633368.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L618,0)+IF(IncludeDeal1,Spreadsheet9.2!L1620,0)+IF(IncludeDeal2,Spreadsheet9.2!L2622,0)+IF(IncludeDeal4,Spreadsheet9.2!L3624,0)","v":-153576.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M618,0)+IF(IncludeDeal1,Spreadsheet9.2!M1620,0)+IF(IncludeDeal2,Spreadsheet9.2!M2622,0)+IF(IncludeDeal4,Spreadsheet9.2!M3624,0)","v":-1634146.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N618,0)+IF(IncludeDeal1,Spreadsheet9.2!N1620,0)+IF(IncludeDeal2,Spreadsheet9.2!N2622,0)+IF(IncludeDeal4,Spreadsheet9.2!N3624,0)","v":-682459},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O618,0)+IF(IncludeDeal1,Spreadsheet9.2!O1620,0)+IF(IncludeDeal2,Spreadsheet9.2!O2622,0)+IF(IncludeDeal4,Spreadsheet9.2!O3624,0)","v":-1635552.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P618,0)+IF(IncludeDeal1,Spreadsheet9.2!P1620,0)+IF(IncludeDeal2,Spreadsheet9.2!P2622,0)+IF(IncludeDeal4,Spreadsheet9.2!P3624,0)","v":-2004992.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q618,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1620,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2622,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3624,0)","v":-1950154.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R618,0)+IF(IncludeDeal1,Spreadsheet9.2!R1620,0)+IF(IncludeDeal2,Spreadsheet9.2!R2622,0)+IF(IncludeDeal4,Spreadsheet9.2!R3624,0)","v":-2255921.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S618,0)+IF(IncludeDeal1,Spreadsheet9.2!S1620,0)+IF(IncludeDeal2,Spreadsheet9.2!S2622,0)+IF(IncludeDeal4,Spreadsheet9.2!S3624,0)","v":-2334227.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T618,0)+IF(IncludeDeal1,Spreadsheet9.2!T1620,0)+IF(IncludeDeal2,Spreadsheet9.2!T2622,0)+IF(IncludeDeal4,Spreadsheet9.2!T3624,0)","v":-2057749.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U618,0)+IF(IncludeDeal1,Spreadsheet9.2!U1620,0)+IF(IncludeDeal2,Spreadsheet9.2!U2622,0)+IF(IncludeDeal4,Spreadsheet9.2!U3624,0)","v":-540235},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V618,0)+IF(IncludeDeal1,Spreadsheet9.2!V1620,0)+IF(IncludeDeal2,Spreadsheet9.2!V2622,0)+IF(IncludeDeal4,Spreadsheet9.2!V3624,0)","v":-1527176.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W618,0)+IF(IncludeDeal1,Spreadsheet9.2!W1620,0)+IF(IncludeDeal2,Spreadsheet9.2!W2622,0)+IF(IncludeDeal4,Spreadsheet9.2!W3624,0)","v":-1567159.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X618,0)+IF(IncludeDeal1,Spreadsheet9.2!X1620,0)+IF(IncludeDeal2,Spreadsheet9.2!X2622,0)+IF(IncludeDeal4,Spreadsheet9.2!X3624,0)","v":-1804609.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y618,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1620,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2622,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3624,0)","v":-1740929.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z618,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1620,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2622,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3624,0)","v":-1565536.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA618,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3624,0)","v":-1186642.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB618,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3624,0)","v":-1491861.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC618,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3624,0)","v":-1763998.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD618,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3624,0)","v":-2053736.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE618,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3624,0)","v":-2189898.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF618,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3624,0)","v":-2228275.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG618,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3624,0)","v":-2530622.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH618,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3624,0)","v":-2415870.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI618,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3624,0)","v":-2299952.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ618,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3624,0)","v":-2267804},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK618,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3624,0)","v":-2257781.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL618,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3624,0)","v":-2023423.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM618,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3624,0)","v":-2077051.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN618,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3624,0)","v":-1956016},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO618,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3624,0)","v":-1933425.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP618,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3624,0)","v":-1895241.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ618,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3624,0)","v":-1556525.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR618,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3624,0)","v":-1431598.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS618,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3624,0)","v":-1265750},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT618,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3624,0)","v":-1135851.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU618,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3624,0)","v":-1042268.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV618,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3624,0)","v":-1003083.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW618,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3624,0)","v":-645653.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX618,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3624,0)","v":-494135.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY618,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3624,0)","v":-385424.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ618,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1620,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2622,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3624,0)","v":-275221.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA618,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3624,0)","v":-195768.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB618,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3624,0)","v":-246231.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC618,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3624,0)","v":-10243.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD618,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3624,0)","v":-19781.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE618,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3624,0)","v":-101710.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF618,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3624,0)","v":-142006.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG618,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3624,0)","v":-207016.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH618,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3624,0)","v":-325323.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI618,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3624,0)","v":-181449.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ618,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3624,0)","v":-184520.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK618,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3624,0)","v":-186555.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL618,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3624,0)","v":-189957},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM618,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3624,0)","v":-194278.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN618,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3624,0)","v":-197011.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO618,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1620,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2622,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3624,0)","v":-199114.6}]
[null,"Simulation 587",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C621,0)+IF(IncludeDeal1,Spreadsheet9.2!C1623,0)+IF(IncludeDeal2,Spreadsheet9.2!C2625,0)+IF(IncludeDeal4,Spreadsheet9.2!C3627,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E621,0)+IF(IncludeDeal1,Spreadsheet9.2!E1623,0)+IF(IncludeDeal2,Spreadsheet9.2!E2625,0)+IF(IncludeDeal4,Spreadsheet9.2!E3627,0)","v":-137576},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F621,0)+IF(IncludeDeal1,Spreadsheet9.2!F1623,0)+IF(IncludeDeal2,Spreadsheet9.2!F2625,0)+IF(IncludeDeal4,Spreadsheet9.2!F3627,0)","v":-285542.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G621,0)+IF(IncludeDeal1,Spreadsheet9.2!G1623,0)+IF(IncludeDeal2,Spreadsheet9.2!G2625,0)+IF(IncludeDeal4,Spreadsheet9.2!G3627,0)","v":-256201.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H621,0)+IF(IncludeDeal1,Spreadsheet9.2!H1623,0)+IF(IncludeDeal2,Spreadsheet9.2!H2625,0)+IF(IncludeDeal4,Spreadsheet9.2!H3627,0)","v":-645366.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I621,0)+IF(IncludeDeal1,Spreadsheet9.2!I1623,0)+IF(IncludeDeal2,Spreadsheet9.2!I2625,0)+IF(IncludeDeal4,Spreadsheet9.2!I3627,0)","v":-732710.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J621,0)+IF(IncludeDeal1,Spreadsheet9.2!J1623,0)+IF(IncludeDeal2,Spreadsheet9.2!J2625,0)+IF(IncludeDeal4,Spreadsheet9.2!J3627,0)","v":-979179.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K621,0)+IF(IncludeDeal1,Spreadsheet9.2!K1623,0)+IF(IncludeDeal2,Spreadsheet9.2!K2625,0)+IF(IncludeDeal4,Spreadsheet9.2!K3627,0)","v":-1845396},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L621,0)+IF(IncludeDeal1,Spreadsheet9.2!L1623,0)+IF(IncludeDeal2,Spreadsheet9.2!L2625,0)+IF(IncludeDeal4,Spreadsheet9.2!L3627,0)","v":-1955069.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M621,0)+IF(IncludeDeal1,Spreadsheet9.2!M1623,0)+IF(IncludeDeal2,Spreadsheet9.2!M2625,0)+IF(IncludeDeal4,Spreadsheet9.2!M3627,0)","v":-1214981.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N621,0)+IF(IncludeDeal1,Spreadsheet9.2!N1623,0)+IF(IncludeDeal2,Spreadsheet9.2!N2625,0)+IF(IncludeDeal4,Spreadsheet9.2!N3627,0)","v":-1991953.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O621,0)+IF(IncludeDeal1,Spreadsheet9.2!O1623,0)+IF(IncludeDeal2,Spreadsheet9.2!O2625,0)+IF(IncludeDeal4,Spreadsheet9.2!O3627,0)","v":-2824875.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P621,0)+IF(IncludeDeal1,Spreadsheet9.2!P1623,0)+IF(IncludeDeal2,Spreadsheet9.2!P2625,0)+IF(IncludeDeal4,Spreadsheet9.2!P3627,0)","v":-2299964.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q621,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1623,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2625,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3627,0)","v":-2918252.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R621,0)+IF(IncludeDeal1,Spreadsheet9.2!R1623,0)+IF(IncludeDeal2,Spreadsheet9.2!R2625,0)+IF(IncludeDeal4,Spreadsheet9.2!R3627,0)","v":-3327931.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S621,0)+IF(IncludeDeal1,Spreadsheet9.2!S1623,0)+IF(IncludeDeal2,Spreadsheet9.2!S2625,0)+IF(IncludeDeal4,Spreadsheet9.2!S3627,0)","v":-2761330.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T621,0)+IF(IncludeDeal1,Spreadsheet9.2!T1623,0)+IF(IncludeDeal2,Spreadsheet9.2!T2625,0)+IF(IncludeDeal4,Spreadsheet9.2!T3627,0)","v":-3433326.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U621,0)+IF(IncludeDeal1,Spreadsheet9.2!U1623,0)+IF(IncludeDeal2,Spreadsheet9.2!U2625,0)+IF(IncludeDeal4,Spreadsheet9.2!U3627,0)","v":-3656773.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V621,0)+IF(IncludeDeal1,Spreadsheet9.2!V1623,0)+IF(IncludeDeal2,Spreadsheet9.2!V2625,0)+IF(IncludeDeal4,Spreadsheet9.2!V3627,0)","v":-3766320.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W621,0)+IF(IncludeDeal1,Spreadsheet9.2!W1623,0)+IF(IncludeDeal2,Spreadsheet9.2!W2625,0)+IF(IncludeDeal4,Spreadsheet9.2!W3627,0)","v":-3750356.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X621,0)+IF(IncludeDeal1,Spreadsheet9.2!X1623,0)+IF(IncludeDeal2,Spreadsheet9.2!X2625,0)+IF(IncludeDeal4,Spreadsheet9.2!X3627,0)","v":-3741300.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y621,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1623,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2625,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3627,0)","v":-3341703.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z621,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1623,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2625,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3627,0)","v":-3603315.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA621,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3627,0)","v":-3533587},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB621,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3627,0)","v":-3235376.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC621,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3627,0)","v":-3414828.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD621,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3627,0)","v":-3545638},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE621,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3627,0)","v":-3193765.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF621,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3627,0)","v":-3175103},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG621,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3627,0)","v":-3130563},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH621,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3627,0)","v":-3038621.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI621,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3627,0)","v":-2942654.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ621,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3627,0)","v":-2838971.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK621,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3627,0)","v":-2762090},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL621,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3627,0)","v":-2643463.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM621,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3627,0)","v":-2530499.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN621,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3627,0)","v":-2410965.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO621,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3627,0)","v":-2318960.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP621,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3627,0)","v":-2189783.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ621,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3627,0)","v":-1958803.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR621,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3627,0)","v":-1904795},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS621,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3627,0)","v":-1704630.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT621,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3627,0)","v":-1525577.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU621,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3627,0)","v":-1370972},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV621,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3627,0)","v":-1328166},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW621,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3627,0)","v":-1068025.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX621,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3627,0)","v":-1068625.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY621,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3627,0)","v":-912705.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ621,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1623,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2625,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3627,0)","v":-802372.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA621,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3627,0)","v":-707455.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB621,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3627,0)","v":-704276.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC621,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3627,0)","v":-423464.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD621,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3627,0)","v":-481104.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE621,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3627,0)","v":-570079.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF621,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3627,0)","v":-640403.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG621,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3627,0)","v":-690744.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH621,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3627,0)","v":-763715.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI621,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3627,0)","v":-395466.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ621,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3627,0)","v":-398706.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK621,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3627,0)","v":-402329.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL621,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3627,0)","v":-404996.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM621,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3627,0)","v":-407296.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN621,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3627,0)","v":-409574.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO621,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1623,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2625,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3627,0)","v":-411658.4}]
[null,"Simulation 590",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C624,0)+IF(IncludeDeal1,Spreadsheet9.2!C1626,0)+IF(IncludeDeal2,Spreadsheet9.2!C2628,0)+IF(IncludeDeal4,Spreadsheet9.2!C3630,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E624,0)+IF(IncludeDeal1,Spreadsheet9.2!E1626,0)+IF(IncludeDeal2,Spreadsheet9.2!E2628,0)+IF(IncludeDeal4,Spreadsheet9.2!E3630,0)","v":-614755.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F624,0)+IF(IncludeDeal1,Spreadsheet9.2!F1626,0)+IF(IncludeDeal2,Spreadsheet9.2!F2628,0)+IF(IncludeDeal4,Spreadsheet9.2!F3630,0)","v":-1157359.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G624,0)+IF(IncludeDeal1,Spreadsheet9.2!G1626,0)+IF(IncludeDeal2,Spreadsheet9.2!G2628,0)+IF(IncludeDeal4,Spreadsheet9.2!G3630,0)","v":-1370412.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H624,0)+IF(IncludeDeal1,Spreadsheet9.2!H1626,0)+IF(IncludeDeal2,Spreadsheet9.2!H2628,0)+IF(IncludeDeal4,Spreadsheet9.2!H3630,0)","v":-1197055.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I624,0)+IF(IncludeDeal1,Spreadsheet9.2!I1626,0)+IF(IncludeDeal2,Spreadsheet9.2!I2628,0)+IF(IncludeDeal4,Spreadsheet9.2!I3630,0)","v":-1618148.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J624,0)+IF(IncludeDeal1,Spreadsheet9.2!J1626,0)+IF(IncludeDeal2,Spreadsheet9.2!J2628,0)+IF(IncludeDeal4,Spreadsheet9.2!J3630,0)","v":-1792799.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K624,0)+IF(IncludeDeal1,Spreadsheet9.2!K1626,0)+IF(IncludeDeal2,Spreadsheet9.2!K2628,0)+IF(IncludeDeal4,Spreadsheet9.2!K3630,0)","v":-2670842.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L624,0)+IF(IncludeDeal1,Spreadsheet9.2!L1626,0)+IF(IncludeDeal2,Spreadsheet9.2!L2628,0)+IF(IncludeDeal4,Spreadsheet9.2!L3630,0)","v":-2736542.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M624,0)+IF(IncludeDeal1,Spreadsheet9.2!M1626,0)+IF(IncludeDeal2,Spreadsheet9.2!M2628,0)+IF(IncludeDeal4,Spreadsheet9.2!M3630,0)","v":-2953157.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N624,0)+IF(IncludeDeal1,Spreadsheet9.2!N1626,0)+IF(IncludeDeal2,Spreadsheet9.2!N2628,0)+IF(IncludeDeal4,Spreadsheet9.2!N3630,0)","v":-2905469.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O624,0)+IF(IncludeDeal1,Spreadsheet9.2!O1626,0)+IF(IncludeDeal2,Spreadsheet9.2!O2628,0)+IF(IncludeDeal4,Spreadsheet9.2!O3630,0)","v":-2738534},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P624,0)+IF(IncludeDeal1,Spreadsheet9.2!P1626,0)+IF(IncludeDeal2,Spreadsheet9.2!P2628,0)+IF(IncludeDeal4,Spreadsheet9.2!P3630,0)","v":-3126622.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q624,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1626,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2628,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3630,0)","v":-2988630.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R624,0)+IF(IncludeDeal1,Spreadsheet9.2!R1626,0)+IF(IncludeDeal2,Spreadsheet9.2!R2628,0)+IF(IncludeDeal4,Spreadsheet9.2!R3630,0)","v":-3097457},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S624,0)+IF(IncludeDeal1,Spreadsheet9.2!S1626,0)+IF(IncludeDeal2,Spreadsheet9.2!S2628,0)+IF(IncludeDeal4,Spreadsheet9.2!S3630,0)","v":-2799460.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T624,0)+IF(IncludeDeal1,Spreadsheet9.2!T1626,0)+IF(IncludeDeal2,Spreadsheet9.2!T2628,0)+IF(IncludeDeal4,Spreadsheet9.2!T3630,0)","v":-2904757},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U624,0)+IF(IncludeDeal1,Spreadsheet9.2!U1626,0)+IF(IncludeDeal2,Spreadsheet9.2!U2628,0)+IF(IncludeDeal4,Spreadsheet9.2!U3630,0)","v":-2880844.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V624,0)+IF(IncludeDeal1,Spreadsheet9.2!V1626,0)+IF(IncludeDeal2,Spreadsheet9.2!V2628,0)+IF(IncludeDeal4,Spreadsheet9.2!V3630,0)","v":-2961783},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W624,0)+IF(IncludeDeal1,Spreadsheet9.2!W1626,0)+IF(IncludeDeal2,Spreadsheet9.2!W2628,0)+IF(IncludeDeal4,Spreadsheet9.2!W3630,0)","v":-2847213.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X624,0)+IF(IncludeDeal1,Spreadsheet9.2!X1626,0)+IF(IncludeDeal2,Spreadsheet9.2!X2628,0)+IF(IncludeDeal4,Spreadsheet9.2!X3630,0)","v":-2959892.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y624,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1626,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2628,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3630,0)","v":-2752246.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z624,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1626,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2628,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3630,0)","v":-2888423.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA624,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3630,0)","v":-3086930.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB624,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3630,0)","v":-3080032.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC624,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3630,0)","v":-3138193.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD624,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3630,0)","v":-3146495.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE624,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3630,0)","v":-2959852.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF624,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3630,0)","v":-2991750},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG624,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3630,0)","v":-2752815.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH624,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3630,0)","v":-2614608.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI624,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3630,0)","v":-2515539},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ624,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3630,0)","v":-2391109},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK624,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3630,0)","v":-2206175.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL624,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3630,0)","v":-2349437.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM624,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3630,0)","v":-2154780.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN624,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3630,0)","v":-1975911.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO624,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3630,0)","v":-1893908.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP624,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3630,0)","v":-1863487.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ624,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3630,0)","v":-1698841.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR624,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3630,0)","v":-1532726.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS624,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3630,0)","v":-1343377.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT624,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3630,0)","v":-1144372.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU624,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3630,0)","v":-983433.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV624,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3630,0)","v":-948123.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW624,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3630,0)","v":-793598},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX624,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3630,0)","v":-649971.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY624,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3630,0)","v":-444373},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ624,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1626,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2628,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3630,0)","v":-297889.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA624,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3630,0)","v":-167392.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB624,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3630,0)","v":-115616.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC624,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3630,0)","v":38662.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD624,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3630,0)","v":-12368.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE624,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3630,0)","v":-65417.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF624,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3630,0)","v":-110887.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG624,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3630,0)","v":-176276.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH624,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3630,0)","v":-264826.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI624,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3630,0)","v":-154515.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ624,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3630,0)","v":-156484.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK624,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3630,0)","v":-158744.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL624,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3630,0)","v":-160096.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM624,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3630,0)","v":-163390.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN624,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3630,0)","v":-167169.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO624,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1626,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2628,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3630,0)","v":-170610.8}]
[null,"Simulation 594",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C628,0)+IF(IncludeDeal1,Spreadsheet9.2!C1630,0)+IF(IncludeDeal2,Spreadsheet9.2!C2632,0)+IF(IncludeDeal4,Spreadsheet9.2!C3634,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E628,0)+IF(IncludeDeal1,Spreadsheet9.2!E1630,0)+IF(IncludeDeal2,Spreadsheet9.2!E2632,0)+IF(IncludeDeal4,Spreadsheet9.2!E3634,0)","v":38316.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F628,0)+IF(IncludeDeal1,Spreadsheet9.2!F1630,0)+IF(IncludeDeal2,Spreadsheet9.2!F2632,0)+IF(IncludeDeal4,Spreadsheet9.2!F3634,0)","v":890770.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G628,0)+IF(IncludeDeal1,Spreadsheet9.2!G1630,0)+IF(IncludeDeal2,Spreadsheet9.2!G2632,0)+IF(IncludeDeal4,Spreadsheet9.2!G3634,0)","v":999069.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H628,0)+IF(IncludeDeal1,Spreadsheet9.2!H1630,0)+IF(IncludeDeal2,Spreadsheet9.2!H2632,0)+IF(IncludeDeal4,Spreadsheet9.2!H3634,0)","v":-198444.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I628,0)+IF(IncludeDeal1,Spreadsheet9.2!I1630,0)+IF(IncludeDeal2,Spreadsheet9.2!I2632,0)+IF(IncludeDeal4,Spreadsheet9.2!I3634,0)","v":-868797.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J628,0)+IF(IncludeDeal1,Spreadsheet9.2!J1630,0)+IF(IncludeDeal2,Spreadsheet9.2!J2632,0)+IF(IncludeDeal4,Spreadsheet9.2!J3634,0)","v":-1121425.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K628,0)+IF(IncludeDeal1,Spreadsheet9.2!K1630,0)+IF(IncludeDeal2,Spreadsheet9.2!K2632,0)+IF(IncludeDeal4,Spreadsheet9.2!K3634,0)","v":-1311302.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L628,0)+IF(IncludeDeal1,Spreadsheet9.2!L1630,0)+IF(IncludeDeal2,Spreadsheet9.2!L2632,0)+IF(IncludeDeal4,Spreadsheet9.2!L3634,0)","v":-2150835.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M628,0)+IF(IncludeDeal1,Spreadsheet9.2!M1630,0)+IF(IncludeDeal2,Spreadsheet9.2!M2632,0)+IF(IncludeDeal4,Spreadsheet9.2!M3634,0)","v":-1777190.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N628,0)+IF(IncludeDeal1,Spreadsheet9.2!N1630,0)+IF(IncludeDeal2,Spreadsheet9.2!N2632,0)+IF(IncludeDeal4,Spreadsheet9.2!N3634,0)","v":-1757854.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O628,0)+IF(IncludeDeal1,Spreadsheet9.2!O1630,0)+IF(IncludeDeal2,Spreadsheet9.2!O2632,0)+IF(IncludeDeal4,Spreadsheet9.2!O3634,0)","v":-1779601.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P628,0)+IF(IncludeDeal1,Spreadsheet9.2!P1630,0)+IF(IncludeDeal2,Spreadsheet9.2!P2632,0)+IF(IncludeDeal4,Spreadsheet9.2!P3634,0)","v":-2424659.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q628,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1630,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2632,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3634,0)","v":-2801065.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R628,0)+IF(IncludeDeal1,Spreadsheet9.2!R1630,0)+IF(IncludeDeal2,Spreadsheet9.2!R2632,0)+IF(IncludeDeal4,Spreadsheet9.2!R3634,0)","v":-3377693},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S628,0)+IF(IncludeDeal1,Spreadsheet9.2!S1630,0)+IF(IncludeDeal2,Spreadsheet9.2!S2632,0)+IF(IncludeDeal4,Spreadsheet9.2!S3634,0)","v":-3331968.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T628,0)+IF(IncludeDeal1,Spreadsheet9.2!T1630,0)+IF(IncludeDeal2,Spreadsheet9.2!T2632,0)+IF(IncludeDeal4,Spreadsheet9.2!T3634,0)","v":-3476187.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U628,0)+IF(IncludeDeal1,Spreadsheet9.2!U1630,0)+IF(IncludeDeal2,Spreadsheet9.2!U2632,0)+IF(IncludeDeal4,Spreadsheet9.2!U3634,0)","v":-3434446.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V628,0)+IF(IncludeDeal1,Spreadsheet9.2!V1630,0)+IF(IncludeDeal2,Spreadsheet9.2!V2632,0)+IF(IncludeDeal4,Spreadsheet9.2!V3634,0)","v":-3567848.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W628,0)+IF(IncludeDeal1,Spreadsheet9.2!W1630,0)+IF(IncludeDeal2,Spreadsheet9.2!W2632,0)+IF(IncludeDeal4,Spreadsheet9.2!W3634,0)","v":-3739495.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X628,0)+IF(IncludeDeal1,Spreadsheet9.2!X1630,0)+IF(IncludeDeal2,Spreadsheet9.2!X2632,0)+IF(IncludeDeal4,Spreadsheet9.2!X3634,0)","v":-3479176.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y628,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1630,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2632,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3634,0)","v":-3536535.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z628,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1630,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2632,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3634,0)","v":-3640385.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA628,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3634,0)","v":-3569879.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB628,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3634,0)","v":-3336557.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC628,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3634,0)","v":-3483740.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD628,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3634,0)","v":-3337987.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE628,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3634,0)","v":-2783024.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF628,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3634,0)","v":-3051585.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG628,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3634,0)","v":-3031339.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH628,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3634,0)","v":-2854315.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI628,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3634,0)","v":-2896129},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ628,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3634,0)","v":-2857294.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK628,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3634,0)","v":-2744424.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL628,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3634,0)","v":-2589194.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM628,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3634,0)","v":-2585841.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN628,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3634,0)","v":-2517557.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO628,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3634,0)","v":-2467992.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP628,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3634,0)","v":-2423846.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ628,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3634,0)","v":-2010205.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR628,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3634,0)","v":-1877369.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS628,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3634,0)","v":-1779915.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT628,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3634,0)","v":-1709885.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU628,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3634,0)","v":-1659257.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV628,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3634,0)","v":-1563006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW628,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3634,0)","v":-934175.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX628,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3634,0)","v":-915179.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY628,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3634,0)","v":-847016.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ628,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1630,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2632,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3634,0)","v":-806035.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA628,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3634,0)","v":-731269.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB628,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3634,0)","v":-707457.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC628,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3634,0)","v":-362002.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD628,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3634,0)","v":-392881.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE628,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3634,0)","v":-434139.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF628,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3634,0)","v":-487129},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG628,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3634,0)","v":-554122.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH628,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3634,0)","v":-619785.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI628,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3634,0)","v":-267029},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ628,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3634,0)","v":-270457.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK628,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3634,0)","v":-273948.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL628,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3634,0)","v":-276691.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM628,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3634,0)","v":-279483.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN628,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3634,0)","v":-284691.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO628,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1630,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2632,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3634,0)","v":-287004.40000000002}]
[null,"Simulation 597",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C631,0)+IF(IncludeDeal1,Spreadsheet9.2!C1633,0)+IF(IncludeDeal2,Spreadsheet9.2!C2635,0)+IF(IncludeDeal4,Spreadsheet9.2!C3637,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E631,0)+IF(IncludeDeal1,Spreadsheet9.2!E1633,0)+IF(IncludeDeal2,Spreadsheet9.2!E2635,0)+IF(IncludeDeal4,Spreadsheet9.2!E3637,0)","v":126483.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F631,0)+IF(IncludeDeal1,Spreadsheet9.2!F1633,0)+IF(IncludeDeal2,Spreadsheet9.2!F2635,0)+IF(IncludeDeal4,Spreadsheet9.2!F3637,0)","v":-528360.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G631,0)+IF(IncludeDeal1,Spreadsheet9.2!G1633,0)+IF(IncludeDeal2,Spreadsheet9.2!G2635,0)+IF(IncludeDeal4,Spreadsheet9.2!G3637,0)","v":-1588965.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H631,0)+IF(IncludeDeal1,Spreadsheet9.2!H1633,0)+IF(IncludeDeal2,Spreadsheet9.2!H2635,0)+IF(IncludeDeal4,Spreadsheet9.2!H3637,0)","v":-745819.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I631,0)+IF(IncludeDeal1,Spreadsheet9.2!I1633,0)+IF(IncludeDeal2,Spreadsheet9.2!I2635,0)+IF(IncludeDeal4,Spreadsheet9.2!I3637,0)","v":-1220246},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J631,0)+IF(IncludeDeal1,Spreadsheet9.2!J1633,0)+IF(IncludeDeal2,Spreadsheet9.2!J2635,0)+IF(IncludeDeal4,Spreadsheet9.2!J3637,0)","v":-1928216.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K631,0)+IF(IncludeDeal1,Spreadsheet9.2!K1633,0)+IF(IncludeDeal2,Spreadsheet9.2!K2635,0)+IF(IncludeDeal4,Spreadsheet9.2!K3637,0)","v":-2146134.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L631,0)+IF(IncludeDeal1,Spreadsheet9.2!L1633,0)+IF(IncludeDeal2,Spreadsheet9.2!L2635,0)+IF(IncludeDeal4,Spreadsheet9.2!L3637,0)","v":-2199380.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M631,0)+IF(IncludeDeal1,Spreadsheet9.2!M1633,0)+IF(IncludeDeal2,Spreadsheet9.2!M2635,0)+IF(IncludeDeal4,Spreadsheet9.2!M3637,0)","v":-958194.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N631,0)+IF(IncludeDeal1,Spreadsheet9.2!N1633,0)+IF(IncludeDeal2,Spreadsheet9.2!N2635,0)+IF(IncludeDeal4,Spreadsheet9.2!N3637,0)","v":-406362.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O631,0)+IF(IncludeDeal1,Spreadsheet9.2!O1633,0)+IF(IncludeDeal2,Spreadsheet9.2!O2635,0)+IF(IncludeDeal4,Spreadsheet9.2!O3637,0)","v":-1448809.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P631,0)+IF(IncludeDeal1,Spreadsheet9.2!P1633,0)+IF(IncludeDeal2,Spreadsheet9.2!P2635,0)+IF(IncludeDeal4,Spreadsheet9.2!P3637,0)","v":-2201566.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q631,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1633,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2635,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3637,0)","v":-2236267.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R631,0)+IF(IncludeDeal1,Spreadsheet9.2!R1633,0)+IF(IncludeDeal2,Spreadsheet9.2!R2635,0)+IF(IncludeDeal4,Spreadsheet9.2!R3637,0)","v":-2596561.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S631,0)+IF(IncludeDeal1,Spreadsheet9.2!S1633,0)+IF(IncludeDeal2,Spreadsheet9.2!S2635,0)+IF(IncludeDeal4,Spreadsheet9.2!S3637,0)","v":-2830381.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T631,0)+IF(IncludeDeal1,Spreadsheet9.2!T1633,0)+IF(IncludeDeal2,Spreadsheet9.2!T2635,0)+IF(IncludeDeal4,Spreadsheet9.2!T3637,0)","v":-2774832},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U631,0)+IF(IncludeDeal1,Spreadsheet9.2!U1633,0)+IF(IncludeDeal2,Spreadsheet9.2!U2635,0)+IF(IncludeDeal4,Spreadsheet9.2!U3637,0)","v":-1843401.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V631,0)+IF(IncludeDeal1,Spreadsheet9.2!V1633,0)+IF(IncludeDeal2,Spreadsheet9.2!V2635,0)+IF(IncludeDeal4,Spreadsheet9.2!V3637,0)","v":-1531128.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W631,0)+IF(IncludeDeal1,Spreadsheet9.2!W1633,0)+IF(IncludeDeal2,Spreadsheet9.2!W2635,0)+IF(IncludeDeal4,Spreadsheet9.2!W3637,0)","v":-1740175.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X631,0)+IF(IncludeDeal1,Spreadsheet9.2!X1633,0)+IF(IncludeDeal2,Spreadsheet9.2!X2635,0)+IF(IncludeDeal4,Spreadsheet9.2!X3637,0)","v":-2031383.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y631,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1633,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2635,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3637,0)","v":-1584218},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z631,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1633,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2635,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3637,0)","v":-1956819.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA631,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3637,0)","v":-2325955.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB631,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3637,0)","v":-2423560.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC631,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3637,0)","v":-2611087.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD631,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3637,0)","v":-2681953.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE631,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3637,0)","v":-2912172.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF631,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3637,0)","v":-2891291},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG631,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3637,0)","v":-2709040.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH631,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3637,0)","v":-2614024.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI631,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3637,0)","v":-2551537.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ631,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3637,0)","v":-2562464.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK631,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3637,0)","v":-2571384.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL631,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3637,0)","v":-2512034.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM631,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3637,0)","v":-2417325.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN631,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3637,0)","v":-2235179.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO631,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3637,0)","v":-2107357.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP631,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3637,0)","v":-2040449.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ631,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3637,0)","v":-1846832.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR631,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3637,0)","v":-1615821.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS631,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3637,0)","v":-1497923},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT631,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3637,0)","v":-1484683.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU631,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3637,0)","v":-1381418.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV631,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3637,0)","v":-1333010.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW631,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3637,0)","v":-1112641.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX631,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3637,0)","v":-1103549.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY631,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3637,0)","v":-923165.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ631,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1633,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2635,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3637,0)","v":-784795.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA631,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3637,0)","v":-662233.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB631,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3637,0)","v":-533111.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC631,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3637,0)","v":-231713.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD631,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3637,0)","v":-303491.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE631,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3637,0)","v":-382020.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF631,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3637,0)","v":-428421},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG631,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3637,0)","v":-464615.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH631,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3637,0)","v":-503556},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI631,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3637,0)","v":-280077.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ631,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3637,0)","v":-283317.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK631,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3637,0)","v":-287734.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL631,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3637,0)","v":-290337.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM631,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3637,0)","v":-293102.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN631,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3637,0)","v":-294833.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO631,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1633,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2635,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3637,0)","v":-296603.40000000002}]
[null,"Simulation 598",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C632,0)+IF(IncludeDeal1,Spreadsheet9.2!C1634,0)+IF(IncludeDeal2,Spreadsheet9.2!C2636,0)+IF(IncludeDeal4,Spreadsheet9.2!C3638,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E632,0)+IF(IncludeDeal1,Spreadsheet9.2!E1634,0)+IF(IncludeDeal2,Spreadsheet9.2!E2636,0)+IF(IncludeDeal4,Spreadsheet9.2!E3638,0)","v":-244815.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F632,0)+IF(IncludeDeal1,Spreadsheet9.2!F1634,0)+IF(IncludeDeal2,Spreadsheet9.2!F2636,0)+IF(IncludeDeal4,Spreadsheet9.2!F3638,0)","v":-28499.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G632,0)+IF(IncludeDeal1,Spreadsheet9.2!G1634,0)+IF(IncludeDeal2,Spreadsheet9.2!G2636,0)+IF(IncludeDeal4,Spreadsheet9.2!G3638,0)","v":-142229.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H632,0)+IF(IncludeDeal1,Spreadsheet9.2!H1634,0)+IF(IncludeDeal2,Spreadsheet9.2!H2636,0)+IF(IncludeDeal4,Spreadsheet9.2!H3638,0)","v":300882.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I632,0)+IF(IncludeDeal1,Spreadsheet9.2!I1634,0)+IF(IncludeDeal2,Spreadsheet9.2!I2636,0)+IF(IncludeDeal4,Spreadsheet9.2!I3638,0)","v":1188600.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J632,0)+IF(IncludeDeal1,Spreadsheet9.2!J1634,0)+IF(IncludeDeal2,Spreadsheet9.2!J2636,0)+IF(IncludeDeal4,Spreadsheet9.2!J3638,0)","v":611371.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K632,0)+IF(IncludeDeal1,Spreadsheet9.2!K1634,0)+IF(IncludeDeal2,Spreadsheet9.2!K2636,0)+IF(IncludeDeal4,Spreadsheet9.2!K3638,0)","v":880669.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L632,0)+IF(IncludeDeal1,Spreadsheet9.2!L1634,0)+IF(IncludeDeal2,Spreadsheet9.2!L2636,0)+IF(IncludeDeal4,Spreadsheet9.2!L3638,0)","v":727620.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M632,0)+IF(IncludeDeal1,Spreadsheet9.2!M1634,0)+IF(IncludeDeal2,Spreadsheet9.2!M2636,0)+IF(IncludeDeal4,Spreadsheet9.2!M3638,0)","v":610626.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N632,0)+IF(IncludeDeal1,Spreadsheet9.2!N1634,0)+IF(IncludeDeal2,Spreadsheet9.2!N2636,0)+IF(IncludeDeal4,Spreadsheet9.2!N3638,0)","v":599031.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O632,0)+IF(IncludeDeal1,Spreadsheet9.2!O1634,0)+IF(IncludeDeal2,Spreadsheet9.2!O2636,0)+IF(IncludeDeal4,Spreadsheet9.2!O3638,0)","v":1005092.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P632,0)+IF(IncludeDeal1,Spreadsheet9.2!P1634,0)+IF(IncludeDeal2,Spreadsheet9.2!P2636,0)+IF(IncludeDeal4,Spreadsheet9.2!P3638,0)","v":2348003.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q632,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1634,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2636,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3638,0)","v":1666834.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R632,0)+IF(IncludeDeal1,Spreadsheet9.2!R1634,0)+IF(IncludeDeal2,Spreadsheet9.2!R2636,0)+IF(IncludeDeal4,Spreadsheet9.2!R3638,0)","v":1163883.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S632,0)+IF(IncludeDeal1,Spreadsheet9.2!S1634,0)+IF(IncludeDeal2,Spreadsheet9.2!S2636,0)+IF(IncludeDeal4,Spreadsheet9.2!S3638,0)","v":540912},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T632,0)+IF(IncludeDeal1,Spreadsheet9.2!T1634,0)+IF(IncludeDeal2,Spreadsheet9.2!T2636,0)+IF(IncludeDeal4,Spreadsheet9.2!T3638,0)","v":117185.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U632,0)+IF(IncludeDeal1,Spreadsheet9.2!U1634,0)+IF(IncludeDeal2,Spreadsheet9.2!U2636,0)+IF(IncludeDeal4,Spreadsheet9.2!U3638,0)","v":196256.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V632,0)+IF(IncludeDeal1,Spreadsheet9.2!V1634,0)+IF(IncludeDeal2,Spreadsheet9.2!V2636,0)+IF(IncludeDeal4,Spreadsheet9.2!V3638,0)","v":858234.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W632,0)+IF(IncludeDeal1,Spreadsheet9.2!W1634,0)+IF(IncludeDeal2,Spreadsheet9.2!W2636,0)+IF(IncludeDeal4,Spreadsheet9.2!W3638,0)","v":1135362.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X632,0)+IF(IncludeDeal1,Spreadsheet9.2!X1634,0)+IF(IncludeDeal2,Spreadsheet9.2!X2636,0)+IF(IncludeDeal4,Spreadsheet9.2!X3638,0)","v":969370.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y632,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1634,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2636,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3638,0)","v":813977.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z632,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1634,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2636,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3638,0)","v":1320207.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA632,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3638,0)","v":858096.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB632,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3638,0)","v":1241362.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC632,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3638,0)","v":311749.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD632,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3638,0)","v":825258},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE632,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3638,0)","v":1616798.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF632,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3638,0)","v":1634785.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG632,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3638,0)","v":1667254.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH632,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3638,0)","v":2720572.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI632,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3638,0)","v":3597530.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ632,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3638,0)","v":3112560.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK632,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3638,0)","v":2764142},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL632,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3638,0)","v":1970576.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM632,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3638,0)","v":2202015.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN632,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3638,0)","v":2278030.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO632,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3638,0)","v":2322023.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP632,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3638,0)","v":1498616.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ632,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3638,0)","v":1165260.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR632,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3638,0)","v":1074719.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS632,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3638,0)","v":1392033.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT632,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3638,0)","v":1011057.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU632,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3638,0)","v":852895.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV632,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3638,0)","v":509845.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW632,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3638,0)","v":309526.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX632,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3638,0)","v":237112.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY632,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3638,0)","v":-150205},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ632,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1634,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2636,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3638,0)","v":-284209.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA632,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3638,0)","v":-438140.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB632,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3638,0)","v":-507313.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC632,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3638,0)","v":-224772.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD632,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3638,0)","v":-266121.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE632,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3638,0)","v":-327980.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF632,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3638,0)","v":-405186.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG632,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3638,0)","v":-450519.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH632,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3638,0)","v":-555413.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI632,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3638,0)","v":-233786.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ632,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3638,0)","v":-237004.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK632,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3638,0)","v":-239914.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL632,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3638,0)","v":-242955.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM632,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3638,0)","v":-245324.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN632,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3638,0)","v":-249391.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO632,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1634,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2636,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3638,0)","v":-252828.1}]
[null,"Simulation 602",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C636,0)+IF(IncludeDeal1,Spreadsheet9.2!C1638,0)+IF(IncludeDeal2,Spreadsheet9.2!C2640,0)+IF(IncludeDeal4,Spreadsheet9.2!C3642,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E636,0)+IF(IncludeDeal1,Spreadsheet9.2!E1638,0)+IF(IncludeDeal2,Spreadsheet9.2!E2640,0)+IF(IncludeDeal4,Spreadsheet9.2!E3642,0)","v":-577031.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F636,0)+IF(IncludeDeal1,Spreadsheet9.2!F1638,0)+IF(IncludeDeal2,Spreadsheet9.2!F2640,0)+IF(IncludeDeal4,Spreadsheet9.2!F3642,0)","v":-669664.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G636,0)+IF(IncludeDeal1,Spreadsheet9.2!G1638,0)+IF(IncludeDeal2,Spreadsheet9.2!G2640,0)+IF(IncludeDeal4,Spreadsheet9.2!G3642,0)","v":-811224.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H636,0)+IF(IncludeDeal1,Spreadsheet9.2!H1638,0)+IF(IncludeDeal2,Spreadsheet9.2!H2640,0)+IF(IncludeDeal4,Spreadsheet9.2!H3642,0)","v":-982007.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I636,0)+IF(IncludeDeal1,Spreadsheet9.2!I1638,0)+IF(IncludeDeal2,Spreadsheet9.2!I2640,0)+IF(IncludeDeal4,Spreadsheet9.2!I3642,0)","v":-625769.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J636,0)+IF(IncludeDeal1,Spreadsheet9.2!J1638,0)+IF(IncludeDeal2,Spreadsheet9.2!J2640,0)+IF(IncludeDeal4,Spreadsheet9.2!J3642,0)","v":-41252.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K636,0)+IF(IncludeDeal1,Spreadsheet9.2!K1638,0)+IF(IncludeDeal2,Spreadsheet9.2!K2640,0)+IF(IncludeDeal4,Spreadsheet9.2!K3642,0)","v":-828784.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L636,0)+IF(IncludeDeal1,Spreadsheet9.2!L1638,0)+IF(IncludeDeal2,Spreadsheet9.2!L2640,0)+IF(IncludeDeal4,Spreadsheet9.2!L3642,0)","v":-1926242.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M636,0)+IF(IncludeDeal1,Spreadsheet9.2!M1638,0)+IF(IncludeDeal2,Spreadsheet9.2!M2640,0)+IF(IncludeDeal4,Spreadsheet9.2!M3642,0)","v":-1582328.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N636,0)+IF(IncludeDeal1,Spreadsheet9.2!N1638,0)+IF(IncludeDeal2,Spreadsheet9.2!N2640,0)+IF(IncludeDeal4,Spreadsheet9.2!N3642,0)","v":-1182019.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O636,0)+IF(IncludeDeal1,Spreadsheet9.2!O1638,0)+IF(IncludeDeal2,Spreadsheet9.2!O2640,0)+IF(IncludeDeal4,Spreadsheet9.2!O3642,0)","v":-1387826.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P636,0)+IF(IncludeDeal1,Spreadsheet9.2!P1638,0)+IF(IncludeDeal2,Spreadsheet9.2!P2640,0)+IF(IncludeDeal4,Spreadsheet9.2!P3642,0)","v":-1266465.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q636,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1638,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2640,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3642,0)","v":-911423.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R636,0)+IF(IncludeDeal1,Spreadsheet9.2!R1638,0)+IF(IncludeDeal2,Spreadsheet9.2!R2640,0)+IF(IncludeDeal4,Spreadsheet9.2!R3642,0)","v":-355170.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S636,0)+IF(IncludeDeal1,Spreadsheet9.2!S1638,0)+IF(IncludeDeal2,Spreadsheet9.2!S2640,0)+IF(IncludeDeal4,Spreadsheet9.2!S3642,0)","v":7698},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T636,0)+IF(IncludeDeal1,Spreadsheet9.2!T1638,0)+IF(IncludeDeal2,Spreadsheet9.2!T2640,0)+IF(IncludeDeal4,Spreadsheet9.2!T3642,0)","v":-97590.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U636,0)+IF(IncludeDeal1,Spreadsheet9.2!U1638,0)+IF(IncludeDeal2,Spreadsheet9.2!U2640,0)+IF(IncludeDeal4,Spreadsheet9.2!U3642,0)","v":-423877.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V636,0)+IF(IncludeDeal1,Spreadsheet9.2!V1638,0)+IF(IncludeDeal2,Spreadsheet9.2!V2640,0)+IF(IncludeDeal4,Spreadsheet9.2!V3642,0)","v":-861515.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W636,0)+IF(IncludeDeal1,Spreadsheet9.2!W1638,0)+IF(IncludeDeal2,Spreadsheet9.2!W2640,0)+IF(IncludeDeal4,Spreadsheet9.2!W3642,0)","v":-651851.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X636,0)+IF(IncludeDeal1,Spreadsheet9.2!X1638,0)+IF(IncludeDeal2,Spreadsheet9.2!X2640,0)+IF(IncludeDeal4,Spreadsheet9.2!X3642,0)","v":-627454.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y636,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1638,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2640,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3642,0)","v":-52940.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z636,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1638,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2640,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3642,0)","v":345835.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA636,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3642,0)","v":-384455.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB636,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3642,0)","v":-624426.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC636,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3642,0)","v":-913238.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD636,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3642,0)","v":-381421.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE636,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3642,0)","v":-708025.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF636,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3642,0)","v":-157155.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG636,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3642,0)","v":163588.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH636,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3642,0)","v":1255851.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI636,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3642,0)","v":979427},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ636,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3642,0)","v":1272518.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK636,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3642,0)","v":2811685.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL636,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3642,0)","v":831685.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM636,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3642,0)","v":1108714.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN636,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3642,0)","v":1695311.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO636,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3642,0)","v":1172221.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP636,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3642,0)","v":1364432.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ636,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3642,0)","v":1046759.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR636,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3642,0)","v":1150278.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS636,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3642,0)","v":1336683.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT636,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3642,0)","v":2060155},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU636,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3642,0)","v":1277477.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV636,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3642,0)","v":723314.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW636,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3642,0)","v":819569.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX636,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3642,0)","v":635454.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY636,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3642,0)","v":464472.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ636,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1638,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2640,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3642,0)","v":33244.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA636,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3642,0)","v":-243436.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB636,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3642,0)","v":-413228.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC636,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3642,0)","v":-246617.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD636,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3642,0)","v":-324990.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE636,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3642,0)","v":-380053.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF636,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3642,0)","v":-475940},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG636,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3642,0)","v":-566493},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH636,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3642,0)","v":-665607.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI636,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3642,0)","v":-389436.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ636,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3642,0)","v":-391051.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK636,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3642,0)","v":-394494.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL636,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3642,0)","v":-397034.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM636,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3642,0)","v":-400923.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN636,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3642,0)","v":-404446.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO636,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1638,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2640,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3642,0)","v":-406441.3}]
[null,"Simulation 603",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C637,0)+IF(IncludeDeal1,Spreadsheet9.2!C1639,0)+IF(IncludeDeal2,Spreadsheet9.2!C2641,0)+IF(IncludeDeal4,Spreadsheet9.2!C3643,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E637,0)+IF(IncludeDeal1,Spreadsheet9.2!E1639,0)+IF(IncludeDeal2,Spreadsheet9.2!E2641,0)+IF(IncludeDeal4,Spreadsheet9.2!E3643,0)","v":-12758.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F637,0)+IF(IncludeDeal1,Spreadsheet9.2!F1639,0)+IF(IncludeDeal2,Spreadsheet9.2!F2641,0)+IF(IncludeDeal4,Spreadsheet9.2!F3643,0)","v":-50286.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G637,0)+IF(IncludeDeal1,Spreadsheet9.2!G1639,0)+IF(IncludeDeal2,Spreadsheet9.2!G2641,0)+IF(IncludeDeal4,Spreadsheet9.2!G3643,0)","v":-116432.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H637,0)+IF(IncludeDeal1,Spreadsheet9.2!H1639,0)+IF(IncludeDeal2,Spreadsheet9.2!H2641,0)+IF(IncludeDeal4,Spreadsheet9.2!H3643,0)","v":-770968.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I637,0)+IF(IncludeDeal1,Spreadsheet9.2!I1639,0)+IF(IncludeDeal2,Spreadsheet9.2!I2641,0)+IF(IncludeDeal4,Spreadsheet9.2!I3643,0)","v":-689219.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J637,0)+IF(IncludeDeal1,Spreadsheet9.2!J1639,0)+IF(IncludeDeal2,Spreadsheet9.2!J2641,0)+IF(IncludeDeal4,Spreadsheet9.2!J3643,0)","v":-1607900.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K637,0)+IF(IncludeDeal1,Spreadsheet9.2!K1639,0)+IF(IncludeDeal2,Spreadsheet9.2!K2641,0)+IF(IncludeDeal4,Spreadsheet9.2!K3643,0)","v":-1844531.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L637,0)+IF(IncludeDeal1,Spreadsheet9.2!L1639,0)+IF(IncludeDeal2,Spreadsheet9.2!L2641,0)+IF(IncludeDeal4,Spreadsheet9.2!L3643,0)","v":-1793362.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M637,0)+IF(IncludeDeal1,Spreadsheet9.2!M1639,0)+IF(IncludeDeal2,Spreadsheet9.2!M2641,0)+IF(IncludeDeal4,Spreadsheet9.2!M3643,0)","v":-2187129.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N637,0)+IF(IncludeDeal1,Spreadsheet9.2!N1639,0)+IF(IncludeDeal2,Spreadsheet9.2!N2641,0)+IF(IncludeDeal4,Spreadsheet9.2!N3643,0)","v":-1409716},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O637,0)+IF(IncludeDeal1,Spreadsheet9.2!O1639,0)+IF(IncludeDeal2,Spreadsheet9.2!O2641,0)+IF(IncludeDeal4,Spreadsheet9.2!O3643,0)","v":-1429890.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P637,0)+IF(IncludeDeal1,Spreadsheet9.2!P1639,0)+IF(IncludeDeal2,Spreadsheet9.2!P2641,0)+IF(IncludeDeal4,Spreadsheet9.2!P3643,0)","v":-1490870.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q637,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1639,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2641,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3643,0)","v":-906827.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R637,0)+IF(IncludeDeal1,Spreadsheet9.2!R1639,0)+IF(IncludeDeal2,Spreadsheet9.2!R2641,0)+IF(IncludeDeal4,Spreadsheet9.2!R3643,0)","v":-1449243.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S637,0)+IF(IncludeDeal1,Spreadsheet9.2!S1639,0)+IF(IncludeDeal2,Spreadsheet9.2!S2641,0)+IF(IncludeDeal4,Spreadsheet9.2!S3643,0)","v":-1570050.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T637,0)+IF(IncludeDeal1,Spreadsheet9.2!T1639,0)+IF(IncludeDeal2,Spreadsheet9.2!T2641,0)+IF(IncludeDeal4,Spreadsheet9.2!T3643,0)","v":-1694628.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U637,0)+IF(IncludeDeal1,Spreadsheet9.2!U1639,0)+IF(IncludeDeal2,Spreadsheet9.2!U2641,0)+IF(IncludeDeal4,Spreadsheet9.2!U3643,0)","v":-1947399.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V637,0)+IF(IncludeDeal1,Spreadsheet9.2!V1639,0)+IF(IncludeDeal2,Spreadsheet9.2!V2641,0)+IF(IncludeDeal4,Spreadsheet9.2!V3643,0)","v":-1561403.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W637,0)+IF(IncludeDeal1,Spreadsheet9.2!W1639,0)+IF(IncludeDeal2,Spreadsheet9.2!W2641,0)+IF(IncludeDeal4,Spreadsheet9.2!W3643,0)","v":-1696257.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X637,0)+IF(IncludeDeal1,Spreadsheet9.2!X1639,0)+IF(IncludeDeal2,Spreadsheet9.2!X2641,0)+IF(IncludeDeal4,Spreadsheet9.2!X3643,0)","v":-2306555.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y637,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1639,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2641,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3643,0)","v":-1292641.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z637,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1639,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2641,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3643,0)","v":-1819450.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA637,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3643,0)","v":-1828004.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB637,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3643,0)","v":-1695956.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC637,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3643,0)","v":-1288968.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD637,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3643,0)","v":-528767},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE637,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3643,0)","v":-862125.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF637,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3643,0)","v":-1651570.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG637,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3643,0)","v":-1399971.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH637,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3643,0)","v":-1110894.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI637,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3643,0)","v":-1381266.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ637,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3643,0)","v":-1146866.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK637,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3643,0)","v":-1424804.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL637,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3643,0)","v":-1318030.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM637,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3643,0)","v":-1748682.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN637,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3643,0)","v":-1824153},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO637,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3643,0)","v":-2004618.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP637,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3643,0)","v":-2029620.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ637,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3643,0)","v":-1716559.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR637,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3643,0)","v":-1644457.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS637,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3643,0)","v":-1553896.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT637,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3643,0)","v":-1393352.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU637,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3643,0)","v":-1357685.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV637,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3643,0)","v":-1283998.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW637,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3643,0)","v":-880581.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX637,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3643,0)","v":-774424.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY637,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3643,0)","v":-734563.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ637,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1639,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2641,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3643,0)","v":-656445.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA637,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3643,0)","v":-609056.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB637,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3643,0)","v":-562371.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC637,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3643,0)","v":-287852.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD637,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3643,0)","v":-386742.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE637,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3643,0)","v":-485768.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF637,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3643,0)","v":-566545.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG637,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3643,0)","v":-656481},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH637,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3643,0)","v":-753918.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI637,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3643,0)","v":-414080.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ637,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3643,0)","v":-417589},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK637,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3643,0)","v":-421006.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL637,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3643,0)","v":-424909.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM637,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3643,0)","v":-427998.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN637,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3643,0)","v":-430779.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO637,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1639,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2641,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3643,0)","v":-432758.3}]
[null,"Simulation 607",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C641,0)+IF(IncludeDeal1,Spreadsheet9.2!C1643,0)+IF(IncludeDeal2,Spreadsheet9.2!C2645,0)+IF(IncludeDeal4,Spreadsheet9.2!C3647,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E641,0)+IF(IncludeDeal1,Spreadsheet9.2!E1643,0)+IF(IncludeDeal2,Spreadsheet9.2!E2645,0)+IF(IncludeDeal4,Spreadsheet9.2!E3647,0)","v":234837.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F641,0)+IF(IncludeDeal1,Spreadsheet9.2!F1643,0)+IF(IncludeDeal2,Spreadsheet9.2!F2645,0)+IF(IncludeDeal4,Spreadsheet9.2!F3647,0)","v":792461.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G641,0)+IF(IncludeDeal1,Spreadsheet9.2!G1643,0)+IF(IncludeDeal2,Spreadsheet9.2!G2645,0)+IF(IncludeDeal4,Spreadsheet9.2!G3647,0)","v":1000874},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H641,0)+IF(IncludeDeal1,Spreadsheet9.2!H1643,0)+IF(IncludeDeal2,Spreadsheet9.2!H2645,0)+IF(IncludeDeal4,Spreadsheet9.2!H3647,0)","v":-85465},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I641,0)+IF(IncludeDeal1,Spreadsheet9.2!I1643,0)+IF(IncludeDeal2,Spreadsheet9.2!I2645,0)+IF(IncludeDeal4,Spreadsheet9.2!I3647,0)","v":-1504016.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J641,0)+IF(IncludeDeal1,Spreadsheet9.2!J1643,0)+IF(IncludeDeal2,Spreadsheet9.2!J2645,0)+IF(IncludeDeal4,Spreadsheet9.2!J3647,0)","v":-1953466.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K641,0)+IF(IncludeDeal1,Spreadsheet9.2!K1643,0)+IF(IncludeDeal2,Spreadsheet9.2!K2645,0)+IF(IncludeDeal4,Spreadsheet9.2!K3647,0)","v":-2229031.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L641,0)+IF(IncludeDeal1,Spreadsheet9.2!L1643,0)+IF(IncludeDeal2,Spreadsheet9.2!L2645,0)+IF(IncludeDeal4,Spreadsheet9.2!L3647,0)","v":-2096910.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M641,0)+IF(IncludeDeal1,Spreadsheet9.2!M1643,0)+IF(IncludeDeal2,Spreadsheet9.2!M2645,0)+IF(IncludeDeal4,Spreadsheet9.2!M3647,0)","v":-1682251.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N641,0)+IF(IncludeDeal1,Spreadsheet9.2!N1643,0)+IF(IncludeDeal2,Spreadsheet9.2!N2645,0)+IF(IncludeDeal4,Spreadsheet9.2!N3647,0)","v":-1210827.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O641,0)+IF(IncludeDeal1,Spreadsheet9.2!O1643,0)+IF(IncludeDeal2,Spreadsheet9.2!O2645,0)+IF(IncludeDeal4,Spreadsheet9.2!O3647,0)","v":-2428311.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P641,0)+IF(IncludeDeal1,Spreadsheet9.2!P1643,0)+IF(IncludeDeal2,Spreadsheet9.2!P2645,0)+IF(IncludeDeal4,Spreadsheet9.2!P3647,0)","v":-3170210.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q641,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1643,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2645,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3647,0)","v":-2929768.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R641,0)+IF(IncludeDeal1,Spreadsheet9.2!R1643,0)+IF(IncludeDeal2,Spreadsheet9.2!R2645,0)+IF(IncludeDeal4,Spreadsheet9.2!R3647,0)","v":-2929732.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S641,0)+IF(IncludeDeal1,Spreadsheet9.2!S1643,0)+IF(IncludeDeal2,Spreadsheet9.2!S2645,0)+IF(IncludeDeal4,Spreadsheet9.2!S3647,0)","v":-1981548.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T641,0)+IF(IncludeDeal1,Spreadsheet9.2!T1643,0)+IF(IncludeDeal2,Spreadsheet9.2!T2645,0)+IF(IncludeDeal4,Spreadsheet9.2!T3647,0)","v":-2435125.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U641,0)+IF(IncludeDeal1,Spreadsheet9.2!U1643,0)+IF(IncludeDeal2,Spreadsheet9.2!U2645,0)+IF(IncludeDeal4,Spreadsheet9.2!U3647,0)","v":-2599266.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V641,0)+IF(IncludeDeal1,Spreadsheet9.2!V1643,0)+IF(IncludeDeal2,Spreadsheet9.2!V2645,0)+IF(IncludeDeal4,Spreadsheet9.2!V3647,0)","v":-2770021},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W641,0)+IF(IncludeDeal1,Spreadsheet9.2!W1643,0)+IF(IncludeDeal2,Spreadsheet9.2!W2645,0)+IF(IncludeDeal4,Spreadsheet9.2!W3647,0)","v":-2798114.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X641,0)+IF(IncludeDeal1,Spreadsheet9.2!X1643,0)+IF(IncludeDeal2,Spreadsheet9.2!X2645,0)+IF(IncludeDeal4,Spreadsheet9.2!X3647,0)","v":-2791605.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y641,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1643,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2645,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3647,0)","v":-1830230.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z641,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1643,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2645,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3647,0)","v":-618830.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA641,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3647,0)","v":-1366849},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB641,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3647,0)","v":-1566301.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC641,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3647,0)","v":-1840343.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD641,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3647,0)","v":-1966991.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE641,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3647,0)","v":-2017905.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF641,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3647,0)","v":-2059856.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG641,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3647,0)","v":-2125335.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH641,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3647,0)","v":-1957779.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI641,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3647,0)","v":-2340554.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ641,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3647,0)","v":-2290564.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK641,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3647,0)","v":-2066962},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL641,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3647,0)","v":-1928380.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM641,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3647,0)","v":-1900011.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN641,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3647,0)","v":-1619523.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO641,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3647,0)","v":-1530387},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP641,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3647,0)","v":-1473850.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ641,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3647,0)","v":-1170646.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR641,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3647,0)","v":-1038484.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS641,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3647,0)","v":-999064.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT641,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3647,0)","v":-631866.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU641,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3647,0)","v":-126987},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV641,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3647,0)","v":266100.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW641,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3647,0)","v":317564.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX641,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3647,0)","v":140464.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY641,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3647,0)","v":99712.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ641,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1643,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2645,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3647,0)","v":203444.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA641,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3647,0)","v":198749.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB641,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3647,0)","v":166917.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC641,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3647,0)","v":219421.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD641,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3647,0)","v":81242.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE641,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3647,0)","v":-9347.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF641,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3647,0)","v":-71054},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG641,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3647,0)","v":-203209},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH641,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3647,0)","v":-286983.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI641,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3647,0)","v":-149781.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ641,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3647,0)","v":-158511},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK641,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3647,0)","v":-164511.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL641,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3647,0)","v":-164689.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM641,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3647,0)","v":-167238.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN641,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3647,0)","v":-170640},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO641,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1643,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2645,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3647,0)","v":-174260.9}]
[null,"Simulation 610",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C644,0)+IF(IncludeDeal1,Spreadsheet9.2!C1646,0)+IF(IncludeDeal2,Spreadsheet9.2!C2648,0)+IF(IncludeDeal4,Spreadsheet9.2!C3650,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E644,0)+IF(IncludeDeal1,Spreadsheet9.2!E1646,0)+IF(IncludeDeal2,Spreadsheet9.2!E2648,0)+IF(IncludeDeal4,Spreadsheet9.2!E3650,0)","v":-305016.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F644,0)+IF(IncludeDeal1,Spreadsheet9.2!F1646,0)+IF(IncludeDeal2,Spreadsheet9.2!F2648,0)+IF(IncludeDeal4,Spreadsheet9.2!F3650,0)","v":-357928},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G644,0)+IF(IncludeDeal1,Spreadsheet9.2!G1646,0)+IF(IncludeDeal2,Spreadsheet9.2!G2648,0)+IF(IncludeDeal4,Spreadsheet9.2!G3650,0)","v":-203124.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H644,0)+IF(IncludeDeal1,Spreadsheet9.2!H1646,0)+IF(IncludeDeal2,Spreadsheet9.2!H2648,0)+IF(IncludeDeal4,Spreadsheet9.2!H3650,0)","v":319539.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I644,0)+IF(IncludeDeal1,Spreadsheet9.2!I1646,0)+IF(IncludeDeal2,Spreadsheet9.2!I2648,0)+IF(IncludeDeal4,Spreadsheet9.2!I3650,0)","v":375716.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J644,0)+IF(IncludeDeal1,Spreadsheet9.2!J1646,0)+IF(IncludeDeal2,Spreadsheet9.2!J2648,0)+IF(IncludeDeal4,Spreadsheet9.2!J3650,0)","v":-549377.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K644,0)+IF(IncludeDeal1,Spreadsheet9.2!K1646,0)+IF(IncludeDeal2,Spreadsheet9.2!K2648,0)+IF(IncludeDeal4,Spreadsheet9.2!K3650,0)","v":-169997.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L644,0)+IF(IncludeDeal1,Spreadsheet9.2!L1646,0)+IF(IncludeDeal2,Spreadsheet9.2!L2648,0)+IF(IncludeDeal4,Spreadsheet9.2!L3650,0)","v":-1477718.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M644,0)+IF(IncludeDeal1,Spreadsheet9.2!M1646,0)+IF(IncludeDeal2,Spreadsheet9.2!M2648,0)+IF(IncludeDeal4,Spreadsheet9.2!M3650,0)","v":-729060.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N644,0)+IF(IncludeDeal1,Spreadsheet9.2!N1646,0)+IF(IncludeDeal2,Spreadsheet9.2!N2648,0)+IF(IncludeDeal4,Spreadsheet9.2!N3650,0)","v":795057.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O644,0)+IF(IncludeDeal1,Spreadsheet9.2!O1646,0)+IF(IncludeDeal2,Spreadsheet9.2!O2648,0)+IF(IncludeDeal4,Spreadsheet9.2!O3650,0)","v":1024296.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P644,0)+IF(IncludeDeal1,Spreadsheet9.2!P1646,0)+IF(IncludeDeal2,Spreadsheet9.2!P2648,0)+IF(IncludeDeal4,Spreadsheet9.2!P3650,0)","v":2699168.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q644,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1646,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2648,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3650,0)","v":2715567.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R644,0)+IF(IncludeDeal1,Spreadsheet9.2!R1646,0)+IF(IncludeDeal2,Spreadsheet9.2!R2648,0)+IF(IncludeDeal4,Spreadsheet9.2!R3650,0)","v":1519744.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S644,0)+IF(IncludeDeal1,Spreadsheet9.2!S1646,0)+IF(IncludeDeal2,Spreadsheet9.2!S2648,0)+IF(IncludeDeal4,Spreadsheet9.2!S3650,0)","v":1647887.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T644,0)+IF(IncludeDeal1,Spreadsheet9.2!T1646,0)+IF(IncludeDeal2,Spreadsheet9.2!T2648,0)+IF(IncludeDeal4,Spreadsheet9.2!T3650,0)","v":1326751.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U644,0)+IF(IncludeDeal1,Spreadsheet9.2!U1646,0)+IF(IncludeDeal2,Spreadsheet9.2!U2648,0)+IF(IncludeDeal4,Spreadsheet9.2!U3650,0)","v":381952.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V644,0)+IF(IncludeDeal1,Spreadsheet9.2!V1646,0)+IF(IncludeDeal2,Spreadsheet9.2!V2648,0)+IF(IncludeDeal4,Spreadsheet9.2!V3650,0)","v":751183.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W644,0)+IF(IncludeDeal1,Spreadsheet9.2!W1646,0)+IF(IncludeDeal2,Spreadsheet9.2!W2648,0)+IF(IncludeDeal4,Spreadsheet9.2!W3650,0)","v":1692946.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X644,0)+IF(IncludeDeal1,Spreadsheet9.2!X1646,0)+IF(IncludeDeal2,Spreadsheet9.2!X2648,0)+IF(IncludeDeal4,Spreadsheet9.2!X3650,0)","v":1982605.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y644,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1646,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2648,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3650,0)","v":2597632},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z644,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1646,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2648,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3650,0)","v":2861626.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA644,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3650,0)","v":2396068},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB644,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3650,0)","v":1982287.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC644,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3650,0)","v":4104379.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD644,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3650,0)","v":3309239.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE644,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3650,0)","v":3713772.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF644,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3650,0)","v":2557627.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG644,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3650,0)","v":2134095.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH644,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3650,0)","v":4256064.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI644,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3650,0)","v":3481876.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ644,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3650,0)","v":6015317.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK644,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3650,0)","v":5316812.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL644,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3650,0)","v":4801518.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM644,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3650,0)","v":4988527.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN644,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3650,0)","v":4660376.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO644,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3650,0)","v":6052802.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP644,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3650,0)","v":4873918.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ644,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3650,0)","v":6020504.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR644,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3650,0)","v":4577114},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS644,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3650,0)","v":3410018.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT644,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3650,0)","v":2596666.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU644,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3650,0)","v":1685187.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV644,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3650,0)","v":1275415.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW644,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3650,0)","v":1675461.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX644,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3650,0)","v":1891674.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY644,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3650,0)","v":857003.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ644,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1646,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2648,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3650,0)","v":442308.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA644,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3650,0)","v":286665.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB644,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3650,0)","v":62198.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC644,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3650,0)","v":138547.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD644,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3650,0)","v":65460.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE644,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3650,0)","v":-52906.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF644,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3650,0)","v":-148759.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG644,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3650,0)","v":-266261.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH644,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3650,0)","v":-374207.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI644,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3650,0)","v":-173850.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ644,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3650,0)","v":-178626.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK644,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3650,0)","v":-182037.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL644,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3650,0)","v":-186100.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM644,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3650,0)","v":-191254.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN644,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3650,0)","v":-195333.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO644,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1646,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2648,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3650,0)","v":-198399.1}]
[null,"Simulation 613",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C647,0)+IF(IncludeDeal1,Spreadsheet9.2!C1649,0)+IF(IncludeDeal2,Spreadsheet9.2!C2651,0)+IF(IncludeDeal4,Spreadsheet9.2!C3653,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E647,0)+IF(IncludeDeal1,Spreadsheet9.2!E1649,0)+IF(IncludeDeal2,Spreadsheet9.2!E2651,0)+IF(IncludeDeal4,Spreadsheet9.2!E3653,0)","v":875083},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F647,0)+IF(IncludeDeal1,Spreadsheet9.2!F1649,0)+IF(IncludeDeal2,Spreadsheet9.2!F2651,0)+IF(IncludeDeal4,Spreadsheet9.2!F3653,0)","v":1262741.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G647,0)+IF(IncludeDeal1,Spreadsheet9.2!G1649,0)+IF(IncludeDeal2,Spreadsheet9.2!G2651,0)+IF(IncludeDeal4,Spreadsheet9.2!G3653,0)","v":213013.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H647,0)+IF(IncludeDeal1,Spreadsheet9.2!H1649,0)+IF(IncludeDeal2,Spreadsheet9.2!H2651,0)+IF(IncludeDeal4,Spreadsheet9.2!H3653,0)","v":3485.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I647,0)+IF(IncludeDeal1,Spreadsheet9.2!I1649,0)+IF(IncludeDeal2,Spreadsheet9.2!I2651,0)+IF(IncludeDeal4,Spreadsheet9.2!I3653,0)","v":394644.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J647,0)+IF(IncludeDeal1,Spreadsheet9.2!J1649,0)+IF(IncludeDeal2,Spreadsheet9.2!J2651,0)+IF(IncludeDeal4,Spreadsheet9.2!J3653,0)","v":240773.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K647,0)+IF(IncludeDeal1,Spreadsheet9.2!K1649,0)+IF(IncludeDeal2,Spreadsheet9.2!K2651,0)+IF(IncludeDeal4,Spreadsheet9.2!K3653,0)","v":-219054.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L647,0)+IF(IncludeDeal1,Spreadsheet9.2!L1649,0)+IF(IncludeDeal2,Spreadsheet9.2!L2651,0)+IF(IncludeDeal4,Spreadsheet9.2!L3653,0)","v":-1744258.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M647,0)+IF(IncludeDeal1,Spreadsheet9.2!M1649,0)+IF(IncludeDeal2,Spreadsheet9.2!M2651,0)+IF(IncludeDeal4,Spreadsheet9.2!M3653,0)","v":-1558646.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N647,0)+IF(IncludeDeal1,Spreadsheet9.2!N1649,0)+IF(IncludeDeal2,Spreadsheet9.2!N2651,0)+IF(IncludeDeal4,Spreadsheet9.2!N3653,0)","v":-3004003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O647,0)+IF(IncludeDeal1,Spreadsheet9.2!O1649,0)+IF(IncludeDeal2,Spreadsheet9.2!O2651,0)+IF(IncludeDeal4,Spreadsheet9.2!O3653,0)","v":-2811741.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P647,0)+IF(IncludeDeal1,Spreadsheet9.2!P1649,0)+IF(IncludeDeal2,Spreadsheet9.2!P2651,0)+IF(IncludeDeal4,Spreadsheet9.2!P3653,0)","v":-3490752.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q647,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1649,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2651,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3653,0)","v":-3717750.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R647,0)+IF(IncludeDeal1,Spreadsheet9.2!R1649,0)+IF(IncludeDeal2,Spreadsheet9.2!R2651,0)+IF(IncludeDeal4,Spreadsheet9.2!R3653,0)","v":-3736632.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S647,0)+IF(IncludeDeal1,Spreadsheet9.2!S1649,0)+IF(IncludeDeal2,Spreadsheet9.2!S2651,0)+IF(IncludeDeal4,Spreadsheet9.2!S3653,0)","v":-3120492.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T647,0)+IF(IncludeDeal1,Spreadsheet9.2!T1649,0)+IF(IncludeDeal2,Spreadsheet9.2!T2651,0)+IF(IncludeDeal4,Spreadsheet9.2!T3653,0)","v":-2795809.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U647,0)+IF(IncludeDeal1,Spreadsheet9.2!U1649,0)+IF(IncludeDeal2,Spreadsheet9.2!U2651,0)+IF(IncludeDeal4,Spreadsheet9.2!U3653,0)","v":-3211780.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V647,0)+IF(IncludeDeal1,Spreadsheet9.2!V1649,0)+IF(IncludeDeal2,Spreadsheet9.2!V2651,0)+IF(IncludeDeal4,Spreadsheet9.2!V3653,0)","v":-3137179},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W647,0)+IF(IncludeDeal1,Spreadsheet9.2!W1649,0)+IF(IncludeDeal2,Spreadsheet9.2!W2651,0)+IF(IncludeDeal4,Spreadsheet9.2!W3653,0)","v":-2515755.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X647,0)+IF(IncludeDeal1,Spreadsheet9.2!X1649,0)+IF(IncludeDeal2,Spreadsheet9.2!X2651,0)+IF(IncludeDeal4,Spreadsheet9.2!X3653,0)","v":-2304089.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y647,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1649,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2651,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3653,0)","v":-1493835.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z647,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1649,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2651,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3653,0)","v":-1807315.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA647,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3653,0)","v":-2184503.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB647,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3653,0)","v":-2842889.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC647,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3653,0)","v":-2511698.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD647,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3653,0)","v":-1868481.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE647,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3653,0)","v":-1126838.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF647,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3653,0)","v":-825185.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG647,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3653,0)","v":-528641.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH647,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3653,0)","v":-144493.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI647,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3653,0)","v":1199139.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ647,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3653,0)","v":1204055.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK647,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3653,0)","v":2472422.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL647,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3653,0)","v":2164175.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM647,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3653,0)","v":2656129.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN647,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3653,0)","v":3454107.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO647,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3653,0)","v":2912612.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP647,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3653,0)","v":1278909.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ647,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3653,0)","v":2661533.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR647,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3653,0)","v":1564264.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS647,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3653,0)","v":510136.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT647,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3653,0)","v":407175.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU647,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3653,0)","v":669517.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV647,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3653,0)","v":560602.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW647,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3653,0)","v":824091.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX647,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3653,0)","v":333366.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY647,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3653,0)","v":271614},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ647,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1649,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2651,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3653,0)","v":72815.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA647,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3653,0)","v":33839.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB647,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3653,0)","v":2749},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC647,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3653,0)","v":175354.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD647,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3653,0)","v":121553.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE647,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3653,0)","v":17432.099999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF647,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3653,0)","v":-67739},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG647,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3653,0)","v":-139064.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH647,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3653,0)","v":-216274.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI647,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3653,0)","v":-107320.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ647,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3653,0)","v":-110536.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK647,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3653,0)","v":-111804.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL647,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3653,0)","v":-114379.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM647,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3653,0)","v":-117131.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN647,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3653,0)","v":-122685.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO647,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1649,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2651,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3653,0)","v":-126030.8}]
[null,"Simulation 617",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C651,0)+IF(IncludeDeal1,Spreadsheet9.2!C1653,0)+IF(IncludeDeal2,Spreadsheet9.2!C2655,0)+IF(IncludeDeal4,Spreadsheet9.2!C3657,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E651,0)+IF(IncludeDeal1,Spreadsheet9.2!E1653,0)+IF(IncludeDeal2,Spreadsheet9.2!E2655,0)+IF(IncludeDeal4,Spreadsheet9.2!E3657,0)","v":185305.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F651,0)+IF(IncludeDeal1,Spreadsheet9.2!F1653,0)+IF(IncludeDeal2,Spreadsheet9.2!F2655,0)+IF(IncludeDeal4,Spreadsheet9.2!F3657,0)","v":-366473.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G651,0)+IF(IncludeDeal1,Spreadsheet9.2!G1653,0)+IF(IncludeDeal2,Spreadsheet9.2!G2655,0)+IF(IncludeDeal4,Spreadsheet9.2!G3657,0)","v":185922},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H651,0)+IF(IncludeDeal1,Spreadsheet9.2!H1653,0)+IF(IncludeDeal2,Spreadsheet9.2!H2655,0)+IF(IncludeDeal4,Spreadsheet9.2!H3657,0)","v":539451.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I651,0)+IF(IncludeDeal1,Spreadsheet9.2!I1653,0)+IF(IncludeDeal2,Spreadsheet9.2!I2655,0)+IF(IncludeDeal4,Spreadsheet9.2!I3657,0)","v":1429627.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J651,0)+IF(IncludeDeal1,Spreadsheet9.2!J1653,0)+IF(IncludeDeal2,Spreadsheet9.2!J2655,0)+IF(IncludeDeal4,Spreadsheet9.2!J3657,0)","v":3446269.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K651,0)+IF(IncludeDeal1,Spreadsheet9.2!K1653,0)+IF(IncludeDeal2,Spreadsheet9.2!K2655,0)+IF(IncludeDeal4,Spreadsheet9.2!K3657,0)","v":3982763.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L651,0)+IF(IncludeDeal1,Spreadsheet9.2!L1653,0)+IF(IncludeDeal2,Spreadsheet9.2!L2655,0)+IF(IncludeDeal4,Spreadsheet9.2!L3657,0)","v":4963604.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M651,0)+IF(IncludeDeal1,Spreadsheet9.2!M1653,0)+IF(IncludeDeal2,Spreadsheet9.2!M2655,0)+IF(IncludeDeal4,Spreadsheet9.2!M3657,0)","v":4678724.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N651,0)+IF(IncludeDeal1,Spreadsheet9.2!N1653,0)+IF(IncludeDeal2,Spreadsheet9.2!N2655,0)+IF(IncludeDeal4,Spreadsheet9.2!N3657,0)","v":1841726.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O651,0)+IF(IncludeDeal1,Spreadsheet9.2!O1653,0)+IF(IncludeDeal2,Spreadsheet9.2!O2655,0)+IF(IncludeDeal4,Spreadsheet9.2!O3657,0)","v":2026020},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P651,0)+IF(IncludeDeal1,Spreadsheet9.2!P1653,0)+IF(IncludeDeal2,Spreadsheet9.2!P2655,0)+IF(IncludeDeal4,Spreadsheet9.2!P3657,0)","v":1500915.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q651,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1653,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2655,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3657,0)","v":1558757.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R651,0)+IF(IncludeDeal1,Spreadsheet9.2!R1653,0)+IF(IncludeDeal2,Spreadsheet9.2!R2655,0)+IF(IncludeDeal4,Spreadsheet9.2!R3657,0)","v":1355214.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S651,0)+IF(IncludeDeal1,Spreadsheet9.2!S1653,0)+IF(IncludeDeal2,Spreadsheet9.2!S2655,0)+IF(IncludeDeal4,Spreadsheet9.2!S3657,0)","v":940513.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T651,0)+IF(IncludeDeal1,Spreadsheet9.2!T1653,0)+IF(IncludeDeal2,Spreadsheet9.2!T2655,0)+IF(IncludeDeal4,Spreadsheet9.2!T3657,0)","v":1338471.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U651,0)+IF(IncludeDeal1,Spreadsheet9.2!U1653,0)+IF(IncludeDeal2,Spreadsheet9.2!U2655,0)+IF(IncludeDeal4,Spreadsheet9.2!U3657,0)","v":320770.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V651,0)+IF(IncludeDeal1,Spreadsheet9.2!V1653,0)+IF(IncludeDeal2,Spreadsheet9.2!V2655,0)+IF(IncludeDeal4,Spreadsheet9.2!V3657,0)","v":-288614.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W651,0)+IF(IncludeDeal1,Spreadsheet9.2!W1653,0)+IF(IncludeDeal2,Spreadsheet9.2!W2655,0)+IF(IncludeDeal4,Spreadsheet9.2!W3657,0)","v":-132323.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X651,0)+IF(IncludeDeal1,Spreadsheet9.2!X1653,0)+IF(IncludeDeal2,Spreadsheet9.2!X2655,0)+IF(IncludeDeal4,Spreadsheet9.2!X3657,0)","v":217978.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y651,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1653,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2655,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3657,0)","v":-885958},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z651,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1653,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2655,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3657,0)","v":-997855.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA651,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3657,0)","v":-1355013.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB651,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3657,0)","v":-1507943.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC651,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3657,0)","v":-1517520.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD651,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3657,0)","v":-317910.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE651,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3657,0)","v":-577452.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF651,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3657,0)","v":-510673.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG651,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3657,0)","v":-428446.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH651,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3657,0)","v":-1441537},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI651,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3657,0)","v":-1332762.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ651,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3657,0)","v":-1393598.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK651,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3657,0)","v":-1340011.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL651,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3657,0)","v":-1018827.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM651,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3657,0)","v":-1765522.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN651,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3657,0)","v":-2040401.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO651,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3657,0)","v":-1951179.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP651,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3657,0)","v":-1947483.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ651,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3657,0)","v":-1716045.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR651,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3657,0)","v":-1599476},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS651,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3657,0)","v":-1275654.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT651,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3657,0)","v":-1176044.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU651,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3657,0)","v":-1173165.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV651,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3657,0)","v":-1184076.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW651,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3657,0)","v":-871560.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX651,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3657,0)","v":-576613.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY651,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3657,0)","v":-443306.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ651,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1653,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2655,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3657,0)","v":-502878.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA651,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3657,0)","v":-470297.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB651,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3657,0)","v":-441632},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC651,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3657,0)","v":-194908.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD651,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3657,0)","v":-228925.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE651,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3657,0)","v":-300255.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF651,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3657,0)","v":-409604.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG651,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3657,0)","v":-483059.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH651,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3657,0)","v":-527427},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI651,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3657,0)","v":-288488.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ651,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3657,0)","v":-290760.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK651,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3657,0)","v":-293284.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL651,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3657,0)","v":-296216.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM651,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3657,0)","v":-299547.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN651,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3657,0)","v":-302532.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO651,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1653,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2655,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3657,0)","v":-305137.2}]
[null,"Simulation 620",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C654,0)+IF(IncludeDeal1,Spreadsheet9.2!C1656,0)+IF(IncludeDeal2,Spreadsheet9.2!C2658,0)+IF(IncludeDeal4,Spreadsheet9.2!C3660,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E654,0)+IF(IncludeDeal1,Spreadsheet9.2!E1656,0)+IF(IncludeDeal2,Spreadsheet9.2!E2658,0)+IF(IncludeDeal4,Spreadsheet9.2!E3660,0)","v":461424.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F654,0)+IF(IncludeDeal1,Spreadsheet9.2!F1656,0)+IF(IncludeDeal2,Spreadsheet9.2!F2658,0)+IF(IncludeDeal4,Spreadsheet9.2!F3660,0)","v":35449.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G654,0)+IF(IncludeDeal1,Spreadsheet9.2!G1656,0)+IF(IncludeDeal2,Spreadsheet9.2!G2658,0)+IF(IncludeDeal4,Spreadsheet9.2!G3660,0)","v":156008.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H654,0)+IF(IncludeDeal1,Spreadsheet9.2!H1656,0)+IF(IncludeDeal2,Spreadsheet9.2!H2658,0)+IF(IncludeDeal4,Spreadsheet9.2!H3660,0)","v":-469666},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I654,0)+IF(IncludeDeal1,Spreadsheet9.2!I1656,0)+IF(IncludeDeal2,Spreadsheet9.2!I2658,0)+IF(IncludeDeal4,Spreadsheet9.2!I3660,0)","v":-1381761},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J654,0)+IF(IncludeDeal1,Spreadsheet9.2!J1656,0)+IF(IncludeDeal2,Spreadsheet9.2!J2658,0)+IF(IncludeDeal4,Spreadsheet9.2!J3660,0)","v":-2250993.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K654,0)+IF(IncludeDeal1,Spreadsheet9.2!K1656,0)+IF(IncludeDeal2,Spreadsheet9.2!K2658,0)+IF(IncludeDeal4,Spreadsheet9.2!K3660,0)","v":-2121981.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L654,0)+IF(IncludeDeal1,Spreadsheet9.2!L1656,0)+IF(IncludeDeal2,Spreadsheet9.2!L2658,0)+IF(IncludeDeal4,Spreadsheet9.2!L3660,0)","v":-2079474.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M654,0)+IF(IncludeDeal1,Spreadsheet9.2!M1656,0)+IF(IncludeDeal2,Spreadsheet9.2!M2658,0)+IF(IncludeDeal4,Spreadsheet9.2!M3660,0)","v":-2030141.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N654,0)+IF(IncludeDeal1,Spreadsheet9.2!N1656,0)+IF(IncludeDeal2,Spreadsheet9.2!N2658,0)+IF(IncludeDeal4,Spreadsheet9.2!N3660,0)","v":-1871216.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O654,0)+IF(IncludeDeal1,Spreadsheet9.2!O1656,0)+IF(IncludeDeal2,Spreadsheet9.2!O2658,0)+IF(IncludeDeal4,Spreadsheet9.2!O3660,0)","v":-1228820.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P654,0)+IF(IncludeDeal1,Spreadsheet9.2!P1656,0)+IF(IncludeDeal2,Spreadsheet9.2!P2658,0)+IF(IncludeDeal4,Spreadsheet9.2!P3660,0)","v":-2460848.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q654,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1656,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2658,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3660,0)","v":-2882165.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R654,0)+IF(IncludeDeal1,Spreadsheet9.2!R1656,0)+IF(IncludeDeal2,Spreadsheet9.2!R2658,0)+IF(IncludeDeal4,Spreadsheet9.2!R3660,0)","v":-2598217.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S654,0)+IF(IncludeDeal1,Spreadsheet9.2!S1656,0)+IF(IncludeDeal2,Spreadsheet9.2!S2658,0)+IF(IncludeDeal4,Spreadsheet9.2!S3660,0)","v":-2544693.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T654,0)+IF(IncludeDeal1,Spreadsheet9.2!T1656,0)+IF(IncludeDeal2,Spreadsheet9.2!T2658,0)+IF(IncludeDeal4,Spreadsheet9.2!T3660,0)","v":-2519849.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U654,0)+IF(IncludeDeal1,Spreadsheet9.2!U1656,0)+IF(IncludeDeal2,Spreadsheet9.2!U2658,0)+IF(IncludeDeal4,Spreadsheet9.2!U3660,0)","v":-2279517.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V654,0)+IF(IncludeDeal1,Spreadsheet9.2!V1656,0)+IF(IncludeDeal2,Spreadsheet9.2!V2658,0)+IF(IncludeDeal4,Spreadsheet9.2!V3660,0)","v":-2522833.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W654,0)+IF(IncludeDeal1,Spreadsheet9.2!W1656,0)+IF(IncludeDeal2,Spreadsheet9.2!W2658,0)+IF(IncludeDeal4,Spreadsheet9.2!W3660,0)","v":-2414845.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X654,0)+IF(IncludeDeal1,Spreadsheet9.2!X1656,0)+IF(IncludeDeal2,Spreadsheet9.2!X2658,0)+IF(IncludeDeal4,Spreadsheet9.2!X3660,0)","v":-2082836.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y654,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1656,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2658,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3660,0)","v":-2512568.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z654,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1656,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2658,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3660,0)","v":-2381626.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA654,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3660,0)","v":-2164944.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB654,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3660,0)","v":-1321404.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC654,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3660,0)","v":-1013377.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD654,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3660,0)","v":-1663724.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE654,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3660,0)","v":-1178831.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF654,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3660,0)","v":-1192134.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG654,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3660,0)","v":-1285510},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH654,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3660,0)","v":-1774978.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI654,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3660,0)","v":-1822666.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ654,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3660,0)","v":-1843090.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK654,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3660,0)","v":-1576308.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL654,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3660,0)","v":-1774924.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM654,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3660,0)","v":-1765745.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN654,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3660,0)","v":-1852572.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO654,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3660,0)","v":-1769302},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP654,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3660,0)","v":-1772077.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ654,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3660,0)","v":-1618837.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR654,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3660,0)","v":-1434506.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS654,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3660,0)","v":-1238890.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT654,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3660,0)","v":-1087564.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU654,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3660,0)","v":-986623.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV654,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3660,0)","v":-947840.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW654,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3660,0)","v":-510985.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX654,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3660,0)","v":-482767.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY654,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3660,0)","v":-329031.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ654,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1656,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2658,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3660,0)","v":-138890.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA654,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3660,0)","v":-200008.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB654,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3660,0)","v":-32398.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC654,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3660,0)","v":130125.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD654,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3660,0)","v":49962.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE654,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3660,0)","v":-49989.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF654,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3660,0)","v":-103235.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG654,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3660,0)","v":-132364.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH654,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3660,0)","v":-184280},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI654,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3660,0)","v":-61093.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ654,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3660,0)","v":-64279.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK654,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3660,0)","v":-69503.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL654,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3660,0)","v":-72151.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM654,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3660,0)","v":-72749.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN654,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3660,0)","v":-77701.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO654,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1656,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2658,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3660,0)","v":-80659.8}]
[null,"Simulation 621",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C655,0)+IF(IncludeDeal1,Spreadsheet9.2!C1657,0)+IF(IncludeDeal2,Spreadsheet9.2!C2659,0)+IF(IncludeDeal4,Spreadsheet9.2!C3661,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E655,0)+IF(IncludeDeal1,Spreadsheet9.2!E1657,0)+IF(IncludeDeal2,Spreadsheet9.2!E2659,0)+IF(IncludeDeal4,Spreadsheet9.2!E3661,0)","v":642265.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F655,0)+IF(IncludeDeal1,Spreadsheet9.2!F1657,0)+IF(IncludeDeal2,Spreadsheet9.2!F2659,0)+IF(IncludeDeal4,Spreadsheet9.2!F3661,0)","v":1643700.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G655,0)+IF(IncludeDeal1,Spreadsheet9.2!G1657,0)+IF(IncludeDeal2,Spreadsheet9.2!G2659,0)+IF(IncludeDeal4,Spreadsheet9.2!G3661,0)","v":1523428.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H655,0)+IF(IncludeDeal1,Spreadsheet9.2!H1657,0)+IF(IncludeDeal2,Spreadsheet9.2!H2659,0)+IF(IncludeDeal4,Spreadsheet9.2!H3661,0)","v":1375708},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I655,0)+IF(IncludeDeal1,Spreadsheet9.2!I1657,0)+IF(IncludeDeal2,Spreadsheet9.2!I2659,0)+IF(IncludeDeal4,Spreadsheet9.2!I3661,0)","v":1070473.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J655,0)+IF(IncludeDeal1,Spreadsheet9.2!J1657,0)+IF(IncludeDeal2,Spreadsheet9.2!J2659,0)+IF(IncludeDeal4,Spreadsheet9.2!J3661,0)","v":-181337.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K655,0)+IF(IncludeDeal1,Spreadsheet9.2!K1657,0)+IF(IncludeDeal2,Spreadsheet9.2!K2659,0)+IF(IncludeDeal4,Spreadsheet9.2!K3661,0)","v":-1778046},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L655,0)+IF(IncludeDeal1,Spreadsheet9.2!L1657,0)+IF(IncludeDeal2,Spreadsheet9.2!L2659,0)+IF(IncludeDeal4,Spreadsheet9.2!L3661,0)","v":-2844238.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M655,0)+IF(IncludeDeal1,Spreadsheet9.2!M1657,0)+IF(IncludeDeal2,Spreadsheet9.2!M2659,0)+IF(IncludeDeal4,Spreadsheet9.2!M3661,0)","v":-2320822.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N655,0)+IF(IncludeDeal1,Spreadsheet9.2!N1657,0)+IF(IncludeDeal2,Spreadsheet9.2!N2659,0)+IF(IncludeDeal4,Spreadsheet9.2!N3661,0)","v":-1493999.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O655,0)+IF(IncludeDeal1,Spreadsheet9.2!O1657,0)+IF(IncludeDeal2,Spreadsheet9.2!O2659,0)+IF(IncludeDeal4,Spreadsheet9.2!O3661,0)","v":-1633447.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P655,0)+IF(IncludeDeal1,Spreadsheet9.2!P1657,0)+IF(IncludeDeal2,Spreadsheet9.2!P2659,0)+IF(IncludeDeal4,Spreadsheet9.2!P3661,0)","v":-1906010.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q655,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1657,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2659,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3661,0)","v":-1363232.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R655,0)+IF(IncludeDeal1,Spreadsheet9.2!R1657,0)+IF(IncludeDeal2,Spreadsheet9.2!R2659,0)+IF(IncludeDeal4,Spreadsheet9.2!R3661,0)","v":-2560880.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S655,0)+IF(IncludeDeal1,Spreadsheet9.2!S1657,0)+IF(IncludeDeal2,Spreadsheet9.2!S2659,0)+IF(IncludeDeal4,Spreadsheet9.2!S3661,0)","v":-2055643.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T655,0)+IF(IncludeDeal1,Spreadsheet9.2!T1657,0)+IF(IncludeDeal2,Spreadsheet9.2!T2659,0)+IF(IncludeDeal4,Spreadsheet9.2!T3661,0)","v":-2961197.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U655,0)+IF(IncludeDeal1,Spreadsheet9.2!U1657,0)+IF(IncludeDeal2,Spreadsheet9.2!U2659,0)+IF(IncludeDeal4,Spreadsheet9.2!U3661,0)","v":-2370733.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V655,0)+IF(IncludeDeal1,Spreadsheet9.2!V1657,0)+IF(IncludeDeal2,Spreadsheet9.2!V2659,0)+IF(IncludeDeal4,Spreadsheet9.2!V3661,0)","v":-2605398.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W655,0)+IF(IncludeDeal1,Spreadsheet9.2!W1657,0)+IF(IncludeDeal2,Spreadsheet9.2!W2659,0)+IF(IncludeDeal4,Spreadsheet9.2!W3661,0)","v":-2569627.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X655,0)+IF(IncludeDeal1,Spreadsheet9.2!X1657,0)+IF(IncludeDeal2,Spreadsheet9.2!X2659,0)+IF(IncludeDeal4,Spreadsheet9.2!X3661,0)","v":-2074484.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y655,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1657,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2659,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3661,0)","v":-2339185.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z655,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1657,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2659,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3661,0)","v":-2812888.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA655,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3661,0)","v":-2684270.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB655,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3661,0)","v":-2214106.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC655,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3661,0)","v":-2240415.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD655,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3661,0)","v":-2362711.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE655,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3661,0)","v":-2361081.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF655,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3661,0)","v":-2347132.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG655,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3661,0)","v":-2483018.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH655,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3661,0)","v":-2519962.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI655,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3661,0)","v":-2443075.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ655,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3661,0)","v":-2351932.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK655,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3661,0)","v":-2153176.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL655,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3661,0)","v":-2287452.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM655,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3661,0)","v":-2236539.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN655,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3661,0)","v":-2146353.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO655,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3661,0)","v":-2059615.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP655,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3661,0)","v":-1828758.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ655,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3661,0)","v":-1522726.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR655,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3661,0)","v":-1253986},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS655,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3661,0)","v":-1307200.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT655,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3661,0)","v":-1179118.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU655,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3661,0)","v":-1041107},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV655,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3661,0)","v":-1026992.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW655,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3661,0)","v":-648133.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX655,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3661,0)","v":-371324.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY655,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3661,0)","v":-189792.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ655,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1657,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2659,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3661,0)","v":-145912.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA655,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3661,0)","v":-116654},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB655,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3661,0)","v":-62636.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC655,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3661,0)","v":178238.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD655,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3661,0)","v":153046.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE655,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3661,0)","v":28297.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF655,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3661,0)","v":-63242.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG655,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3661,0)","v":-148807.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH655,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3661,0)","v":-290002.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI655,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3661,0)","v":-187832.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ655,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3661,0)","v":-191652.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK655,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3661,0)","v":-196189.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL655,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3661,0)","v":-200079},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM655,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3661,0)","v":-202618.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN655,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3661,0)","v":-206777.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO655,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1657,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2659,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3661,0)","v":-210869.4}]
[null,"Simulation 623",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C657,0)+IF(IncludeDeal1,Spreadsheet9.2!C1659,0)+IF(IncludeDeal2,Spreadsheet9.2!C2661,0)+IF(IncludeDeal4,Spreadsheet9.2!C3663,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E657,0)+IF(IncludeDeal1,Spreadsheet9.2!E1659,0)+IF(IncludeDeal2,Spreadsheet9.2!E2661,0)+IF(IncludeDeal4,Spreadsheet9.2!E3663,0)","v":-659333.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F657,0)+IF(IncludeDeal1,Spreadsheet9.2!F1659,0)+IF(IncludeDeal2,Spreadsheet9.2!F2661,0)+IF(IncludeDeal4,Spreadsheet9.2!F3663,0)","v":-221865.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G657,0)+IF(IncludeDeal1,Spreadsheet9.2!G1659,0)+IF(IncludeDeal2,Spreadsheet9.2!G2661,0)+IF(IncludeDeal4,Spreadsheet9.2!G3663,0)","v":-446944.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H657,0)+IF(IncludeDeal1,Spreadsheet9.2!H1659,0)+IF(IncludeDeal2,Spreadsheet9.2!H2661,0)+IF(IncludeDeal4,Spreadsheet9.2!H3663,0)","v":-1163050.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I657,0)+IF(IncludeDeal1,Spreadsheet9.2!I1659,0)+IF(IncludeDeal2,Spreadsheet9.2!I2661,0)+IF(IncludeDeal4,Spreadsheet9.2!I3663,0)","v":-1850633.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J657,0)+IF(IncludeDeal1,Spreadsheet9.2!J1659,0)+IF(IncludeDeal2,Spreadsheet9.2!J2661,0)+IF(IncludeDeal4,Spreadsheet9.2!J3663,0)","v":-1471183.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K657,0)+IF(IncludeDeal1,Spreadsheet9.2!K1659,0)+IF(IncludeDeal2,Spreadsheet9.2!K2661,0)+IF(IncludeDeal4,Spreadsheet9.2!K3663,0)","v":-2804664.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L657,0)+IF(IncludeDeal1,Spreadsheet9.2!L1659,0)+IF(IncludeDeal2,Spreadsheet9.2!L2661,0)+IF(IncludeDeal4,Spreadsheet9.2!L3663,0)","v":-2340979.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M657,0)+IF(IncludeDeal1,Spreadsheet9.2!M1659,0)+IF(IncludeDeal2,Spreadsheet9.2!M2661,0)+IF(IncludeDeal4,Spreadsheet9.2!M3663,0)","v":-2358927.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N657,0)+IF(IncludeDeal1,Spreadsheet9.2!N1659,0)+IF(IncludeDeal2,Spreadsheet9.2!N2661,0)+IF(IncludeDeal4,Spreadsheet9.2!N3663,0)","v":-2304777.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O657,0)+IF(IncludeDeal1,Spreadsheet9.2!O1659,0)+IF(IncludeDeal2,Spreadsheet9.2!O2661,0)+IF(IncludeDeal4,Spreadsheet9.2!O3663,0)","v":-1933964.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P657,0)+IF(IncludeDeal1,Spreadsheet9.2!P1659,0)+IF(IncludeDeal2,Spreadsheet9.2!P2661,0)+IF(IncludeDeal4,Spreadsheet9.2!P3663,0)","v":-2227330.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q657,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1659,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2661,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3663,0)","v":-1619213.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R657,0)+IF(IncludeDeal1,Spreadsheet9.2!R1659,0)+IF(IncludeDeal2,Spreadsheet9.2!R2661,0)+IF(IncludeDeal4,Spreadsheet9.2!R3663,0)","v":-1556768.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S657,0)+IF(IncludeDeal1,Spreadsheet9.2!S1659,0)+IF(IncludeDeal2,Spreadsheet9.2!S2661,0)+IF(IncludeDeal4,Spreadsheet9.2!S3663,0)","v":-1647995.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T657,0)+IF(IncludeDeal1,Spreadsheet9.2!T1659,0)+IF(IncludeDeal2,Spreadsheet9.2!T2661,0)+IF(IncludeDeal4,Spreadsheet9.2!T3663,0)","v":-2476432.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U657,0)+IF(IncludeDeal1,Spreadsheet9.2!U1659,0)+IF(IncludeDeal2,Spreadsheet9.2!U2661,0)+IF(IncludeDeal4,Spreadsheet9.2!U3663,0)","v":-2757457.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V657,0)+IF(IncludeDeal1,Spreadsheet9.2!V1659,0)+IF(IncludeDeal2,Spreadsheet9.2!V2661,0)+IF(IncludeDeal4,Spreadsheet9.2!V3663,0)","v":-2838986.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W657,0)+IF(IncludeDeal1,Spreadsheet9.2!W1659,0)+IF(IncludeDeal2,Spreadsheet9.2!W2661,0)+IF(IncludeDeal4,Spreadsheet9.2!W3663,0)","v":-2638963.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X657,0)+IF(IncludeDeal1,Spreadsheet9.2!X1659,0)+IF(IncludeDeal2,Spreadsheet9.2!X2661,0)+IF(IncludeDeal4,Spreadsheet9.2!X3663,0)","v":-2307862.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y657,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1659,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2661,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3663,0)","v":-1533996.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z657,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1659,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2661,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3663,0)","v":-1474055.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA657,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3663,0)","v":-1082436.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB657,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3663,0)","v":-1939532.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC657,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3663,0)","v":-2221891.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD657,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3663,0)","v":-2176991.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE657,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3663,0)","v":-2213413.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF657,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3663,0)","v":-2097369.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG657,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3663,0)","v":-1868301.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH657,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3663,0)","v":-1873547.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI657,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3663,0)","v":-1688097.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ657,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3663,0)","v":-1884586.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK657,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3663,0)","v":-1515222.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL657,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3663,0)","v":-1622107.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM657,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3663,0)","v":-1812276.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN657,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3663,0)","v":-1466861.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO657,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3663,0)","v":-1669557.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP657,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3663,0)","v":-1647155.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ657,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3663,0)","v":-1107855.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR657,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3663,0)","v":-980950.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS657,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3663,0)","v":-332593.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT657,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3663,0)","v":-668983.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU657,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3663,0)","v":-652070},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV657,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3663,0)","v":-744542.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW657,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3663,0)","v":-354813.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX657,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3663,0)","v":-279867.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY657,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3663,0)","v":-42611.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ657,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1659,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2661,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3663,0)","v":-202233.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA657,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3663,0)","v":-263445},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB657,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3663,0)","v":-397236.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC657,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3663,0)","v":-122396.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD657,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3663,0)","v":-129215.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE657,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3663,0)","v":-199596},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF657,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3663,0)","v":-274280.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG657,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3663,0)","v":-357509.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH657,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3663,0)","v":-457246.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI657,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3663,0)","v":-234431.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ657,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3663,0)","v":-236063.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK657,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3663,0)","v":-236267.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL657,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3663,0)","v":-237669.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM657,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3663,0)","v":-241012.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN657,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3663,0)","v":-244742},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO657,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1659,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2661,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3663,0)","v":-245480.6}]
[null,"Simulation 626",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C660,0)+IF(IncludeDeal1,Spreadsheet9.2!C1662,0)+IF(IncludeDeal2,Spreadsheet9.2!C2664,0)+IF(IncludeDeal4,Spreadsheet9.2!C3666,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E660,0)+IF(IncludeDeal1,Spreadsheet9.2!E1662,0)+IF(IncludeDeal2,Spreadsheet9.2!E2664,0)+IF(IncludeDeal4,Spreadsheet9.2!E3666,0)","v":-36771},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F660,0)+IF(IncludeDeal1,Spreadsheet9.2!F1662,0)+IF(IncludeDeal2,Spreadsheet9.2!F2664,0)+IF(IncludeDeal4,Spreadsheet9.2!F3666,0)","v":-951747.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G660,0)+IF(IncludeDeal1,Spreadsheet9.2!G1662,0)+IF(IncludeDeal2,Spreadsheet9.2!G2664,0)+IF(IncludeDeal4,Spreadsheet9.2!G3666,0)","v":-1099566},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H660,0)+IF(IncludeDeal1,Spreadsheet9.2!H1662,0)+IF(IncludeDeal2,Spreadsheet9.2!H2664,0)+IF(IncludeDeal4,Spreadsheet9.2!H3666,0)","v":-1124781},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I660,0)+IF(IncludeDeal1,Spreadsheet9.2!I1662,0)+IF(IncludeDeal2,Spreadsheet9.2!I2664,0)+IF(IncludeDeal4,Spreadsheet9.2!I3666,0)","v":-1735012.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J660,0)+IF(IncludeDeal1,Spreadsheet9.2!J1662,0)+IF(IncludeDeal2,Spreadsheet9.2!J2664,0)+IF(IncludeDeal4,Spreadsheet9.2!J3666,0)","v":-1584304.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K660,0)+IF(IncludeDeal1,Spreadsheet9.2!K1662,0)+IF(IncludeDeal2,Spreadsheet9.2!K2664,0)+IF(IncludeDeal4,Spreadsheet9.2!K3666,0)","v":-1212974.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L660,0)+IF(IncludeDeal1,Spreadsheet9.2!L1662,0)+IF(IncludeDeal2,Spreadsheet9.2!L2664,0)+IF(IncludeDeal4,Spreadsheet9.2!L3666,0)","v":-580959},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M660,0)+IF(IncludeDeal1,Spreadsheet9.2!M1662,0)+IF(IncludeDeal2,Spreadsheet9.2!M2664,0)+IF(IncludeDeal4,Spreadsheet9.2!M3666,0)","v":104918.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N660,0)+IF(IncludeDeal1,Spreadsheet9.2!N1662,0)+IF(IncludeDeal2,Spreadsheet9.2!N2664,0)+IF(IncludeDeal4,Spreadsheet9.2!N3666,0)","v":1069112.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O660,0)+IF(IncludeDeal1,Spreadsheet9.2!O1662,0)+IF(IncludeDeal2,Spreadsheet9.2!O2664,0)+IF(IncludeDeal4,Spreadsheet9.2!O3666,0)","v":1371995.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P660,0)+IF(IncludeDeal1,Spreadsheet9.2!P1662,0)+IF(IncludeDeal2,Spreadsheet9.2!P2664,0)+IF(IncludeDeal4,Spreadsheet9.2!P3666,0)","v":2774304.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q660,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1662,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2664,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3666,0)","v":1552658.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R660,0)+IF(IncludeDeal1,Spreadsheet9.2!R1662,0)+IF(IncludeDeal2,Spreadsheet9.2!R2664,0)+IF(IncludeDeal4,Spreadsheet9.2!R3666,0)","v":1769660.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S660,0)+IF(IncludeDeal1,Spreadsheet9.2!S1662,0)+IF(IncludeDeal2,Spreadsheet9.2!S2664,0)+IF(IncludeDeal4,Spreadsheet9.2!S3666,0)","v":204842.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T660,0)+IF(IncludeDeal1,Spreadsheet9.2!T1662,0)+IF(IncludeDeal2,Spreadsheet9.2!T2664,0)+IF(IncludeDeal4,Spreadsheet9.2!T3666,0)","v":-742306.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U660,0)+IF(IncludeDeal1,Spreadsheet9.2!U1662,0)+IF(IncludeDeal2,Spreadsheet9.2!U2664,0)+IF(IncludeDeal4,Spreadsheet9.2!U3666,0)","v":212373.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V660,0)+IF(IncludeDeal1,Spreadsheet9.2!V1662,0)+IF(IncludeDeal2,Spreadsheet9.2!V2664,0)+IF(IncludeDeal4,Spreadsheet9.2!V3666,0)","v":953494.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W660,0)+IF(IncludeDeal1,Spreadsheet9.2!W1662,0)+IF(IncludeDeal2,Spreadsheet9.2!W2664,0)+IF(IncludeDeal4,Spreadsheet9.2!W3666,0)","v":2157935.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X660,0)+IF(IncludeDeal1,Spreadsheet9.2!X1662,0)+IF(IncludeDeal2,Spreadsheet9.2!X2664,0)+IF(IncludeDeal4,Spreadsheet9.2!X3666,0)","v":1393174.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y660,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1662,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2664,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3666,0)","v":1747719.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z660,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1662,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2664,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3666,0)","v":2804213.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA660,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3666,0)","v":1527916},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB660,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3666,0)","v":558949.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC660,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3666,0)","v":2062517.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD660,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3666,0)","v":2258423.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE660,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3666,0)","v":2832782.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF660,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3666,0)","v":3578829.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG660,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3666,0)","v":2522821.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH660,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3666,0)","v":3886651},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI660,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3666,0)","v":2244713.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ660,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3666,0)","v":2431646.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK660,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3666,0)","v":1869712.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL660,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3666,0)","v":2185764.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM660,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3666,0)","v":1675935.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN660,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3666,0)","v":2041517.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO660,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3666,0)","v":199624.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP660,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3666,0)","v":-346438.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ660,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3666,0)","v":-357341.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR660,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3666,0)","v":-660796},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS660,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3666,0)","v":-519041.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT660,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3666,0)","v":-334827.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU660,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3666,0)","v":-492381.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV660,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3666,0)","v":-492129.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW660,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3666,0)","v":-381740.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX660,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3666,0)","v":-281907.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY660,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3666,0)","v":-966.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ660,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1662,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2664,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3666,0)","v":200668.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA660,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3666,0)","v":280764.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB660,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3666,0)","v":374647.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC660,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3666,0)","v":353453.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD660,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3666,0)","v":387747.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE660,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3666,0)","v":416236.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF660,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3666,0)","v":437015.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG660,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3666,0)","v":388893},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH660,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3666,0)","v":341545.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI660,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3666,0)","v":185156},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ660,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3666,0)","v":188725.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK660,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3666,0)","v":189051.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL660,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3666,0)","v":188492.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM660,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3666,0)","v":185767},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN660,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3666,0)","v":182235},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO660,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1662,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2664,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3666,0)","v":180000}]
[null,"Simulation 630",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C664,0)+IF(IncludeDeal1,Spreadsheet9.2!C1666,0)+IF(IncludeDeal2,Spreadsheet9.2!C2668,0)+IF(IncludeDeal4,Spreadsheet9.2!C3670,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E664,0)+IF(IncludeDeal1,Spreadsheet9.2!E1666,0)+IF(IncludeDeal2,Spreadsheet9.2!E2668,0)+IF(IncludeDeal4,Spreadsheet9.2!E3670,0)","v":27493.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F664,0)+IF(IncludeDeal1,Spreadsheet9.2!F1666,0)+IF(IncludeDeal2,Spreadsheet9.2!F2668,0)+IF(IncludeDeal4,Spreadsheet9.2!F3670,0)","v":-200840.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G664,0)+IF(IncludeDeal1,Spreadsheet9.2!G1666,0)+IF(IncludeDeal2,Spreadsheet9.2!G2668,0)+IF(IncludeDeal4,Spreadsheet9.2!G3670,0)","v":-382468.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H664,0)+IF(IncludeDeal1,Spreadsheet9.2!H1666,0)+IF(IncludeDeal2,Spreadsheet9.2!H2668,0)+IF(IncludeDeal4,Spreadsheet9.2!H3670,0)","v":-144601.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I664,0)+IF(IncludeDeal1,Spreadsheet9.2!I1666,0)+IF(IncludeDeal2,Spreadsheet9.2!I2668,0)+IF(IncludeDeal4,Spreadsheet9.2!I3670,0)","v":-73137.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J664,0)+IF(IncludeDeal1,Spreadsheet9.2!J1666,0)+IF(IncludeDeal2,Spreadsheet9.2!J2668,0)+IF(IncludeDeal4,Spreadsheet9.2!J3670,0)","v":-959841.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K664,0)+IF(IncludeDeal1,Spreadsheet9.2!K1666,0)+IF(IncludeDeal2,Spreadsheet9.2!K2668,0)+IF(IncludeDeal4,Spreadsheet9.2!K3670,0)","v":-1242354.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L664,0)+IF(IncludeDeal1,Spreadsheet9.2!L1666,0)+IF(IncludeDeal2,Spreadsheet9.2!L2668,0)+IF(IncludeDeal4,Spreadsheet9.2!L3670,0)","v":419896.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M664,0)+IF(IncludeDeal1,Spreadsheet9.2!M1666,0)+IF(IncludeDeal2,Spreadsheet9.2!M2668,0)+IF(IncludeDeal4,Spreadsheet9.2!M3670,0)","v":-81703},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N664,0)+IF(IncludeDeal1,Spreadsheet9.2!N1666,0)+IF(IncludeDeal2,Spreadsheet9.2!N2668,0)+IF(IncludeDeal4,Spreadsheet9.2!N3670,0)","v":-1021887.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O664,0)+IF(IncludeDeal1,Spreadsheet9.2!O1666,0)+IF(IncludeDeal2,Spreadsheet9.2!O2668,0)+IF(IncludeDeal4,Spreadsheet9.2!O3670,0)","v":-1118941.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P664,0)+IF(IncludeDeal1,Spreadsheet9.2!P1666,0)+IF(IncludeDeal2,Spreadsheet9.2!P2668,0)+IF(IncludeDeal4,Spreadsheet9.2!P3670,0)","v":-641591.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q664,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1666,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2668,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3670,0)","v":-209262.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R664,0)+IF(IncludeDeal1,Spreadsheet9.2!R1666,0)+IF(IncludeDeal2,Spreadsheet9.2!R2668,0)+IF(IncludeDeal4,Spreadsheet9.2!R3670,0)","v":234551.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S664,0)+IF(IncludeDeal1,Spreadsheet9.2!S1666,0)+IF(IncludeDeal2,Spreadsheet9.2!S2668,0)+IF(IncludeDeal4,Spreadsheet9.2!S3670,0)","v":401456.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T664,0)+IF(IncludeDeal1,Spreadsheet9.2!T1666,0)+IF(IncludeDeal2,Spreadsheet9.2!T2668,0)+IF(IncludeDeal4,Spreadsheet9.2!T3670,0)","v":-415698.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U664,0)+IF(IncludeDeal1,Spreadsheet9.2!U1666,0)+IF(IncludeDeal2,Spreadsheet9.2!U2668,0)+IF(IncludeDeal4,Spreadsheet9.2!U3670,0)","v":-650285.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V664,0)+IF(IncludeDeal1,Spreadsheet9.2!V1666,0)+IF(IncludeDeal2,Spreadsheet9.2!V2668,0)+IF(IncludeDeal4,Spreadsheet9.2!V3670,0)","v":-929920.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W664,0)+IF(IncludeDeal1,Spreadsheet9.2!W1666,0)+IF(IncludeDeal2,Spreadsheet9.2!W2668,0)+IF(IncludeDeal4,Spreadsheet9.2!W3670,0)","v":-766459.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X664,0)+IF(IncludeDeal1,Spreadsheet9.2!X1666,0)+IF(IncludeDeal2,Spreadsheet9.2!X2668,0)+IF(IncludeDeal4,Spreadsheet9.2!X3670,0)","v":-1244425.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y664,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1666,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2668,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3670,0)","v":212566.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z664,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1666,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2668,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3670,0)","v":1488484.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA664,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3670,0)","v":1189799.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB664,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3670,0)","v":859109.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC664,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3670,0)","v":794787.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD664,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3670,0)","v":335803.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE664,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3670,0)","v":322504.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF664,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3670,0)","v":-505148.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG664,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3670,0)","v":-481728.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH664,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3670,0)","v":354116.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI664,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3670,0)","v":1043283.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ664,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3670,0)","v":1118285.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK664,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3670,0)","v":566159.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL664,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3670,0)","v":827806},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM664,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3670,0)","v":424512.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN664,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3670,0)","v":640290.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO664,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3670,0)","v":-216993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP664,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3670,0)","v":-830628.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ664,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3670,0)","v":-346889.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR664,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3670,0)","v":-81092.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS664,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3670,0)","v":-367752.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT664,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3670,0)","v":-186323},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU664,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3670,0)","v":-387560.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV664,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3670,0)","v":-658741.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW664,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3670,0)","v":-248640.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX664,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3670,0)","v":-258536.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY664,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3670,0)","v":-214894.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ664,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1666,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2668,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3670,0)","v":-292823.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA664,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3670,0)","v":-356111.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB664,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3670,0)","v":-371730.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC664,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3670,0)","v":-143038.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD664,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3670,0)","v":-221494.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE664,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3670,0)","v":-312350.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF664,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3670,0)","v":-383699.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG664,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3670,0)","v":-474926.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH664,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3670,0)","v":-583316.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI664,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3670,0)","v":-266131.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ664,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3670,0)","v":-270076.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK664,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3670,0)","v":-276019.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL664,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3670,0)","v":-279520},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM664,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3670,0)","v":-284917.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN664,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3670,0)","v":-288276.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO664,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1666,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2668,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3670,0)","v":-290740.40000000002}]
[null,"Simulation 633",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C667,0)+IF(IncludeDeal1,Spreadsheet9.2!C1669,0)+IF(IncludeDeal2,Spreadsheet9.2!C2671,0)+IF(IncludeDeal4,Spreadsheet9.2!C3673,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E667,0)+IF(IncludeDeal1,Spreadsheet9.2!E1669,0)+IF(IncludeDeal2,Spreadsheet9.2!E2671,0)+IF(IncludeDeal4,Spreadsheet9.2!E3673,0)","v":716591.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F667,0)+IF(IncludeDeal1,Spreadsheet9.2!F1669,0)+IF(IncludeDeal2,Spreadsheet9.2!F2671,0)+IF(IncludeDeal4,Spreadsheet9.2!F3673,0)","v":291209.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G667,0)+IF(IncludeDeal1,Spreadsheet9.2!G1669,0)+IF(IncludeDeal2,Spreadsheet9.2!G2671,0)+IF(IncludeDeal4,Spreadsheet9.2!G3673,0)","v":562991.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H667,0)+IF(IncludeDeal1,Spreadsheet9.2!H1669,0)+IF(IncludeDeal2,Spreadsheet9.2!H2671,0)+IF(IncludeDeal4,Spreadsheet9.2!H3673,0)","v":78918.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I667,0)+IF(IncludeDeal1,Spreadsheet9.2!I1669,0)+IF(IncludeDeal2,Spreadsheet9.2!I2671,0)+IF(IncludeDeal4,Spreadsheet9.2!I3673,0)","v":1204747.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J667,0)+IF(IncludeDeal1,Spreadsheet9.2!J1669,0)+IF(IncludeDeal2,Spreadsheet9.2!J2671,0)+IF(IncludeDeal4,Spreadsheet9.2!J3673,0)","v":34526.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K667,0)+IF(IncludeDeal1,Spreadsheet9.2!K1669,0)+IF(IncludeDeal2,Spreadsheet9.2!K2671,0)+IF(IncludeDeal4,Spreadsheet9.2!K3673,0)","v":-313346.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L667,0)+IF(IncludeDeal1,Spreadsheet9.2!L1669,0)+IF(IncludeDeal2,Spreadsheet9.2!L2671,0)+IF(IncludeDeal4,Spreadsheet9.2!L3673,0)","v":648433.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M667,0)+IF(IncludeDeal1,Spreadsheet9.2!M1669,0)+IF(IncludeDeal2,Spreadsheet9.2!M2671,0)+IF(IncludeDeal4,Spreadsheet9.2!M3673,0)","v":-699428.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N667,0)+IF(IncludeDeal1,Spreadsheet9.2!N1669,0)+IF(IncludeDeal2,Spreadsheet9.2!N2671,0)+IF(IncludeDeal4,Spreadsheet9.2!N3673,0)","v":600820},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O667,0)+IF(IncludeDeal1,Spreadsheet9.2!O1669,0)+IF(IncludeDeal2,Spreadsheet9.2!O2671,0)+IF(IncludeDeal4,Spreadsheet9.2!O3673,0)","v":234053.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P667,0)+IF(IncludeDeal1,Spreadsheet9.2!P1669,0)+IF(IncludeDeal2,Spreadsheet9.2!P2671,0)+IF(IncludeDeal4,Spreadsheet9.2!P3673,0)","v":-637670.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q667,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1669,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2671,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3673,0)","v":-1976910.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R667,0)+IF(IncludeDeal1,Spreadsheet9.2!R1669,0)+IF(IncludeDeal2,Spreadsheet9.2!R2671,0)+IF(IncludeDeal4,Spreadsheet9.2!R3673,0)","v":-2232061},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S667,0)+IF(IncludeDeal1,Spreadsheet9.2!S1669,0)+IF(IncludeDeal2,Spreadsheet9.2!S2671,0)+IF(IncludeDeal4,Spreadsheet9.2!S3673,0)","v":-1818565.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T667,0)+IF(IncludeDeal1,Spreadsheet9.2!T1669,0)+IF(IncludeDeal2,Spreadsheet9.2!T2671,0)+IF(IncludeDeal4,Spreadsheet9.2!T3673,0)","v":-1676671.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U667,0)+IF(IncludeDeal1,Spreadsheet9.2!U1669,0)+IF(IncludeDeal2,Spreadsheet9.2!U2671,0)+IF(IncludeDeal4,Spreadsheet9.2!U3673,0)","v":-2564434.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V667,0)+IF(IncludeDeal1,Spreadsheet9.2!V1669,0)+IF(IncludeDeal2,Spreadsheet9.2!V2671,0)+IF(IncludeDeal4,Spreadsheet9.2!V3673,0)","v":-2356357.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W667,0)+IF(IncludeDeal1,Spreadsheet9.2!W1669,0)+IF(IncludeDeal2,Spreadsheet9.2!W2671,0)+IF(IncludeDeal4,Spreadsheet9.2!W3673,0)","v":-2680396.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X667,0)+IF(IncludeDeal1,Spreadsheet9.2!X1669,0)+IF(IncludeDeal2,Spreadsheet9.2!X2671,0)+IF(IncludeDeal4,Spreadsheet9.2!X3673,0)","v":-2083054.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y667,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1669,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2671,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3673,0)","v":-2222831.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z667,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1669,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2671,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3673,0)","v":-1955817.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA667,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3673,0)","v":-2231523.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB667,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3673,0)","v":-1616888.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC667,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3673,0)","v":-1434138.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD667,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3673,0)","v":-1226433.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE667,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3673,0)","v":212752.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF667,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3673,0)","v":474800.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG667,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3673,0)","v":47785.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH667,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3673,0)","v":-77907},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI667,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3673,0)","v":-341152.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ667,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3673,0)","v":-785035.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK667,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3673,0)","v":-386940.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL667,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3673,0)","v":-742088.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM667,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3673,0)","v":-1345584},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN667,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3673,0)","v":-1493933.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO667,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3673,0)","v":-1320746.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP667,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3673,0)","v":-1215596},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ667,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3673,0)","v":-642745.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR667,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3673,0)","v":-560223.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS667,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3673,0)","v":-895599},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT667,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3673,0)","v":-947873.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU667,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3673,0)","v":-624076.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV667,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3673,0)","v":-719460},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW667,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3673,0)","v":-297800.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX667,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3673,0)","v":-132118.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY667,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3673,0)","v":-20499.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ667,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1669,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2671,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3673,0)","v":48077.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA667,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3673,0)","v":112549.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB667,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3673,0)","v":195628.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC667,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3673,0)","v":315293.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD667,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3673,0)","v":292898.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE667,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3673,0)","v":245405.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF667,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3673,0)","v":207104.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG667,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3673,0)","v":89382.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH667,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3673,0)","v":-1456.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI667,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3673,0)","v":19755.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ667,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3673,0)","v":18112.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK667,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3673,0)","v":14932.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL667,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3673,0)","v":12617.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM667,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3673,0)","v":9551},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN667,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3673,0)","v":5374.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO667,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1669,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2671,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3673,0)","v":3492}]
[null,"Simulation 637",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C671,0)+IF(IncludeDeal1,Spreadsheet9.2!C1673,0)+IF(IncludeDeal2,Spreadsheet9.2!C2675,0)+IF(IncludeDeal4,Spreadsheet9.2!C3677,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E671,0)+IF(IncludeDeal1,Spreadsheet9.2!E1673,0)+IF(IncludeDeal2,Spreadsheet9.2!E2675,0)+IF(IncludeDeal4,Spreadsheet9.2!E3677,0)","v":602232.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F671,0)+IF(IncludeDeal1,Spreadsheet9.2!F1673,0)+IF(IncludeDeal2,Spreadsheet9.2!F2675,0)+IF(IncludeDeal4,Spreadsheet9.2!F3677,0)","v":639328.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G671,0)+IF(IncludeDeal1,Spreadsheet9.2!G1673,0)+IF(IncludeDeal2,Spreadsheet9.2!G2675,0)+IF(IncludeDeal4,Spreadsheet9.2!G3677,0)","v":319210.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H671,0)+IF(IncludeDeal1,Spreadsheet9.2!H1673,0)+IF(IncludeDeal2,Spreadsheet9.2!H2675,0)+IF(IncludeDeal4,Spreadsheet9.2!H3677,0)","v":-744464.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I671,0)+IF(IncludeDeal1,Spreadsheet9.2!I1673,0)+IF(IncludeDeal2,Spreadsheet9.2!I2675,0)+IF(IncludeDeal4,Spreadsheet9.2!I3677,0)","v":-1385562.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J671,0)+IF(IncludeDeal1,Spreadsheet9.2!J1673,0)+IF(IncludeDeal2,Spreadsheet9.2!J2675,0)+IF(IncludeDeal4,Spreadsheet9.2!J3677,0)","v":-1183881.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K671,0)+IF(IncludeDeal1,Spreadsheet9.2!K1673,0)+IF(IncludeDeal2,Spreadsheet9.2!K2675,0)+IF(IncludeDeal4,Spreadsheet9.2!K3677,0)","v":-909287.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L671,0)+IF(IncludeDeal1,Spreadsheet9.2!L1673,0)+IF(IncludeDeal2,Spreadsheet9.2!L2675,0)+IF(IncludeDeal4,Spreadsheet9.2!L3677,0)","v":-215019.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M671,0)+IF(IncludeDeal1,Spreadsheet9.2!M1673,0)+IF(IncludeDeal2,Spreadsheet9.2!M2675,0)+IF(IncludeDeal4,Spreadsheet9.2!M3677,0)","v":-595912.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N671,0)+IF(IncludeDeal1,Spreadsheet9.2!N1673,0)+IF(IncludeDeal2,Spreadsheet9.2!N2675,0)+IF(IncludeDeal4,Spreadsheet9.2!N3677,0)","v":-1088838},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O671,0)+IF(IncludeDeal1,Spreadsheet9.2!O1673,0)+IF(IncludeDeal2,Spreadsheet9.2!O2675,0)+IF(IncludeDeal4,Spreadsheet9.2!O3677,0)","v":-256745.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P671,0)+IF(IncludeDeal1,Spreadsheet9.2!P1673,0)+IF(IncludeDeal2,Spreadsheet9.2!P2675,0)+IF(IncludeDeal4,Spreadsheet9.2!P3677,0)","v":-157988.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q671,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1673,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2675,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3677,0)","v":-456031.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R671,0)+IF(IncludeDeal1,Spreadsheet9.2!R1673,0)+IF(IncludeDeal2,Spreadsheet9.2!R2675,0)+IF(IncludeDeal4,Spreadsheet9.2!R3677,0)","v":314112.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S671,0)+IF(IncludeDeal1,Spreadsheet9.2!S1673,0)+IF(IncludeDeal2,Spreadsheet9.2!S2675,0)+IF(IncludeDeal4,Spreadsheet9.2!S3677,0)","v":1004050},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T671,0)+IF(IncludeDeal1,Spreadsheet9.2!T1673,0)+IF(IncludeDeal2,Spreadsheet9.2!T2675,0)+IF(IncludeDeal4,Spreadsheet9.2!T3677,0)","v":722948.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U671,0)+IF(IncludeDeal1,Spreadsheet9.2!U1673,0)+IF(IncludeDeal2,Spreadsheet9.2!U2675,0)+IF(IncludeDeal4,Spreadsheet9.2!U3677,0)","v":37015.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V671,0)+IF(IncludeDeal1,Spreadsheet9.2!V1673,0)+IF(IncludeDeal2,Spreadsheet9.2!V2675,0)+IF(IncludeDeal4,Spreadsheet9.2!V3677,0)","v":1241253.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W671,0)+IF(IncludeDeal1,Spreadsheet9.2!W1673,0)+IF(IncludeDeal2,Spreadsheet9.2!W2675,0)+IF(IncludeDeal4,Spreadsheet9.2!W3677,0)","v":1449238.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X671,0)+IF(IncludeDeal1,Spreadsheet9.2!X1673,0)+IF(IncludeDeal2,Spreadsheet9.2!X2675,0)+IF(IncludeDeal4,Spreadsheet9.2!X3677,0)","v":1211882.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y671,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1673,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2675,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3677,0)","v":1034990.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z671,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1673,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2675,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3677,0)","v":783853},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA671,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3677,0)","v":761940.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB671,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3677,0)","v":117354.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC671,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3677,0)","v":-437270.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD671,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3677,0)","v":-1324638.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE671,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3677,0)","v":-821298.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF671,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3677,0)","v":-19347.900000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG671,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3677,0)","v":1011388.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH671,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3677,0)","v":1093446.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI671,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3677,0)","v":916304},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ671,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3677,0)","v":955518.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK671,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3677,0)","v":236656.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL671,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3677,0)","v":491237.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM671,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3677,0)","v":1271780.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN671,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3677,0)","v":733681.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO671,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3677,0)","v":378258.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP671,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3677,0)","v":37577.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ671,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3677,0)","v":984125.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR671,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3677,0)","v":800976.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS671,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3677,0)","v":215192.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT671,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3677,0)","v":210892.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU671,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3677,0)","v":-198080.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV671,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3677,0)","v":-210821.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW671,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3677,0)","v":-73538.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX671,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3677,0)","v":-109969.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY671,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3677,0)","v":-168735.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ671,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1673,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2675,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3677,0)","v":-263798.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA671,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3677,0)","v":-364400.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB671,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3677,0)","v":-462884},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC671,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3677,0)","v":-290774.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD671,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3677,0)","v":-335532.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE671,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3677,0)","v":-390307.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF671,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3677,0)","v":-427064.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG671,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3677,0)","v":-454304.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH671,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3677,0)","v":-458337.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI671,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3677,0)","v":-198983.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ671,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3677,0)","v":-198135.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK671,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3677,0)","v":-199427.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL671,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3677,0)","v":-200364.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM671,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3677,0)","v":-199800.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN671,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3677,0)","v":-204194.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO671,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1673,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2675,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3677,0)","v":-207348.3}]
[null,"Simulation 640",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C674,0)+IF(IncludeDeal1,Spreadsheet9.2!C1676,0)+IF(IncludeDeal2,Spreadsheet9.2!C2678,0)+IF(IncludeDeal4,Spreadsheet9.2!C3680,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E674,0)+IF(IncludeDeal1,Spreadsheet9.2!E1676,0)+IF(IncludeDeal2,Spreadsheet9.2!E2678,0)+IF(IncludeDeal4,Spreadsheet9.2!E3680,0)","v":569084.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F674,0)+IF(IncludeDeal1,Spreadsheet9.2!F1676,0)+IF(IncludeDeal2,Spreadsheet9.2!F2678,0)+IF(IncludeDeal4,Spreadsheet9.2!F3680,0)","v":481492.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G674,0)+IF(IncludeDeal1,Spreadsheet9.2!G1676,0)+IF(IncludeDeal2,Spreadsheet9.2!G2678,0)+IF(IncludeDeal4,Spreadsheet9.2!G3680,0)","v":-228176.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H674,0)+IF(IncludeDeal1,Spreadsheet9.2!H1676,0)+IF(IncludeDeal2,Spreadsheet9.2!H2678,0)+IF(IncludeDeal4,Spreadsheet9.2!H3680,0)","v":-246775.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I674,0)+IF(IncludeDeal1,Spreadsheet9.2!I1676,0)+IF(IncludeDeal2,Spreadsheet9.2!I2678,0)+IF(IncludeDeal4,Spreadsheet9.2!I3680,0)","v":-387517.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J674,0)+IF(IncludeDeal1,Spreadsheet9.2!J1676,0)+IF(IncludeDeal2,Spreadsheet9.2!J2678,0)+IF(IncludeDeal4,Spreadsheet9.2!J3680,0)","v":-692556},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K674,0)+IF(IncludeDeal1,Spreadsheet9.2!K1676,0)+IF(IncludeDeal2,Spreadsheet9.2!K2678,0)+IF(IncludeDeal4,Spreadsheet9.2!K3680,0)","v":-993549.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L674,0)+IF(IncludeDeal1,Spreadsheet9.2!L1676,0)+IF(IncludeDeal2,Spreadsheet9.2!L2678,0)+IF(IncludeDeal4,Spreadsheet9.2!L3680,0)","v":-592575.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M674,0)+IF(IncludeDeal1,Spreadsheet9.2!M1676,0)+IF(IncludeDeal2,Spreadsheet9.2!M2678,0)+IF(IncludeDeal4,Spreadsheet9.2!M3680,0)","v":-105260},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N674,0)+IF(IncludeDeal1,Spreadsheet9.2!N1676,0)+IF(IncludeDeal2,Spreadsheet9.2!N2678,0)+IF(IncludeDeal4,Spreadsheet9.2!N3680,0)","v":-319737},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O674,0)+IF(IncludeDeal1,Spreadsheet9.2!O1676,0)+IF(IncludeDeal2,Spreadsheet9.2!O2678,0)+IF(IncludeDeal4,Spreadsheet9.2!O3680,0)","v":-1170211.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P674,0)+IF(IncludeDeal1,Spreadsheet9.2!P1676,0)+IF(IncludeDeal2,Spreadsheet9.2!P2678,0)+IF(IncludeDeal4,Spreadsheet9.2!P3680,0)","v":-1506270.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q674,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1676,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2678,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3680,0)","v":-1176193.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R674,0)+IF(IncludeDeal1,Spreadsheet9.2!R1676,0)+IF(IncludeDeal2,Spreadsheet9.2!R2678,0)+IF(IncludeDeal4,Spreadsheet9.2!R3680,0)","v":-1908632.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S674,0)+IF(IncludeDeal1,Spreadsheet9.2!S1676,0)+IF(IncludeDeal2,Spreadsheet9.2!S2678,0)+IF(IncludeDeal4,Spreadsheet9.2!S3680,0)","v":-1118123.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T674,0)+IF(IncludeDeal1,Spreadsheet9.2!T1676,0)+IF(IncludeDeal2,Spreadsheet9.2!T2678,0)+IF(IncludeDeal4,Spreadsheet9.2!T3680,0)","v":-1302899.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U674,0)+IF(IncludeDeal1,Spreadsheet9.2!U1676,0)+IF(IncludeDeal2,Spreadsheet9.2!U2678,0)+IF(IncludeDeal4,Spreadsheet9.2!U3680,0)","v":-355500.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V674,0)+IF(IncludeDeal1,Spreadsheet9.2!V1676,0)+IF(IncludeDeal2,Spreadsheet9.2!V2678,0)+IF(IncludeDeal4,Spreadsheet9.2!V3680,0)","v":-617557.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W674,0)+IF(IncludeDeal1,Spreadsheet9.2!W1676,0)+IF(IncludeDeal2,Spreadsheet9.2!W2678,0)+IF(IncludeDeal4,Spreadsheet9.2!W3680,0)","v":-1064737.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X674,0)+IF(IncludeDeal1,Spreadsheet9.2!X1676,0)+IF(IncludeDeal2,Spreadsheet9.2!X2678,0)+IF(IncludeDeal4,Spreadsheet9.2!X3680,0)","v":-717901.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y674,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1676,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2678,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3680,0)","v":-1257420.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z674,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1676,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2678,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3680,0)","v":-1659719},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA674,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3680,0)","v":-1774799.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB674,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3680,0)","v":-2094286},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC674,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3680,0)","v":-1724785.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD674,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3680,0)","v":-1343597.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE674,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3680,0)","v":-1650274},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF674,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3680,0)","v":-909919.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG674,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3680,0)","v":-903154.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH674,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3680,0)","v":-1088937.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI674,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3680,0)","v":-983995.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ674,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3680,0)","v":-627779.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK674,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3680,0)","v":-788742.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL674,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3680,0)","v":-451794.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM674,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3680,0)","v":-17690.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN674,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3680,0)","v":194153.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO674,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3680,0)","v":-40897},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP674,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3680,0)","v":-141431.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ674,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3680,0)","v":-307456.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR674,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3680,0)","v":-423876.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS674,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3680,0)","v":75988.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT674,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3680,0)","v":-729638.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU674,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3680,0)","v":-887541.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV674,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3680,0)","v":-809549.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW674,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3680,0)","v":-688330.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX674,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3680,0)","v":-731429.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY674,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3680,0)","v":-735143},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ674,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1676,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2678,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3680,0)","v":-760351.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA674,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3680,0)","v":-730974.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB674,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3680,0)","v":-740352.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC674,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3680,0)","v":-343875.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD674,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3680,0)","v":-382278.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE674,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3680,0)","v":-458462.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF674,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3680,0)","v":-553055.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG674,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3680,0)","v":-616513.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH674,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3680,0)","v":-685536.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI674,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3680,0)","v":-341990.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ674,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3680,0)","v":-343789.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK674,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3680,0)","v":-346380.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL674,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3680,0)","v":-349161.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM674,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3680,0)","v":-352254.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN674,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3680,0)","v":-354973.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO674,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1676,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2678,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3680,0)","v":-357063.5}]
[null,"Simulation 643",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C677,0)+IF(IncludeDeal1,Spreadsheet9.2!C1679,0)+IF(IncludeDeal2,Spreadsheet9.2!C2681,0)+IF(IncludeDeal4,Spreadsheet9.2!C3683,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E677,0)+IF(IncludeDeal1,Spreadsheet9.2!E1679,0)+IF(IncludeDeal2,Spreadsheet9.2!E2681,0)+IF(IncludeDeal4,Spreadsheet9.2!E3683,0)","v":161061},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F677,0)+IF(IncludeDeal1,Spreadsheet9.2!F1679,0)+IF(IncludeDeal2,Spreadsheet9.2!F2681,0)+IF(IncludeDeal4,Spreadsheet9.2!F3683,0)","v":62866.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G677,0)+IF(IncludeDeal1,Spreadsheet9.2!G1679,0)+IF(IncludeDeal2,Spreadsheet9.2!G2681,0)+IF(IncludeDeal4,Spreadsheet9.2!G3683,0)","v":268429.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H677,0)+IF(IncludeDeal1,Spreadsheet9.2!H1679,0)+IF(IncludeDeal2,Spreadsheet9.2!H2681,0)+IF(IncludeDeal4,Spreadsheet9.2!H3683,0)","v":-714827.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I677,0)+IF(IncludeDeal1,Spreadsheet9.2!I1679,0)+IF(IncludeDeal2,Spreadsheet9.2!I2681,0)+IF(IncludeDeal4,Spreadsheet9.2!I3683,0)","v":-810402.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J677,0)+IF(IncludeDeal1,Spreadsheet9.2!J1679,0)+IF(IncludeDeal2,Spreadsheet9.2!J2681,0)+IF(IncludeDeal4,Spreadsheet9.2!J3683,0)","v":-1541105},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K677,0)+IF(IncludeDeal1,Spreadsheet9.2!K1679,0)+IF(IncludeDeal2,Spreadsheet9.2!K2681,0)+IF(IncludeDeal4,Spreadsheet9.2!K3683,0)","v":-2019138.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L677,0)+IF(IncludeDeal1,Spreadsheet9.2!L1679,0)+IF(IncludeDeal2,Spreadsheet9.2!L2681,0)+IF(IncludeDeal4,Spreadsheet9.2!L3683,0)","v":-2390556.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M677,0)+IF(IncludeDeal1,Spreadsheet9.2!M1679,0)+IF(IncludeDeal2,Spreadsheet9.2!M2681,0)+IF(IncludeDeal4,Spreadsheet9.2!M3683,0)","v":-2887104.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N677,0)+IF(IncludeDeal1,Spreadsheet9.2!N1679,0)+IF(IncludeDeal2,Spreadsheet9.2!N2681,0)+IF(IncludeDeal4,Spreadsheet9.2!N3683,0)","v":-3490031.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O677,0)+IF(IncludeDeal1,Spreadsheet9.2!O1679,0)+IF(IncludeDeal2,Spreadsheet9.2!O2681,0)+IF(IncludeDeal4,Spreadsheet9.2!O3683,0)","v":-3161948.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P677,0)+IF(IncludeDeal1,Spreadsheet9.2!P1679,0)+IF(IncludeDeal2,Spreadsheet9.2!P2681,0)+IF(IncludeDeal4,Spreadsheet9.2!P3683,0)","v":-3321248.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q677,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1679,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2681,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3683,0)","v":-3709293.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R677,0)+IF(IncludeDeal1,Spreadsheet9.2!R1679,0)+IF(IncludeDeal2,Spreadsheet9.2!R2681,0)+IF(IncludeDeal4,Spreadsheet9.2!R3683,0)","v":-3929938.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S677,0)+IF(IncludeDeal1,Spreadsheet9.2!S1679,0)+IF(IncludeDeal2,Spreadsheet9.2!S2681,0)+IF(IncludeDeal4,Spreadsheet9.2!S3683,0)","v":-3435079.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T677,0)+IF(IncludeDeal1,Spreadsheet9.2!T1679,0)+IF(IncludeDeal2,Spreadsheet9.2!T2681,0)+IF(IncludeDeal4,Spreadsheet9.2!T3683,0)","v":-2892049.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U677,0)+IF(IncludeDeal1,Spreadsheet9.2!U1679,0)+IF(IncludeDeal2,Spreadsheet9.2!U2681,0)+IF(IncludeDeal4,Spreadsheet9.2!U3683,0)","v":-2931156.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V677,0)+IF(IncludeDeal1,Spreadsheet9.2!V1679,0)+IF(IncludeDeal2,Spreadsheet9.2!V2681,0)+IF(IncludeDeal4,Spreadsheet9.2!V3683,0)","v":-2766361.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W677,0)+IF(IncludeDeal1,Spreadsheet9.2!W1679,0)+IF(IncludeDeal2,Spreadsheet9.2!W2681,0)+IF(IncludeDeal4,Spreadsheet9.2!W3683,0)","v":-2322359.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X677,0)+IF(IncludeDeal1,Spreadsheet9.2!X1679,0)+IF(IncludeDeal2,Spreadsheet9.2!X2681,0)+IF(IncludeDeal4,Spreadsheet9.2!X3683,0)","v":-1806297.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y677,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1679,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2681,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3683,0)","v":-1830501.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z677,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1679,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2681,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3683,0)","v":-2074154.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA677,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3683,0)","v":-1572726.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB677,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3683,0)","v":-2221757.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC677,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3683,0)","v":-2294432.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD677,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3683,0)","v":-2628841.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE677,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3683,0)","v":-1982859.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF677,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3683,0)","v":-2364566.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG677,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3683,0)","v":-2672791.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH677,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3683,0)","v":-2722589.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI677,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3683,0)","v":-2711501.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ677,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3683,0)","v":-2577145.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK677,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3683,0)","v":-2205695},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL677,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3683,0)","v":-2264817.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM677,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3683,0)","v":-2545343.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN677,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3683,0)","v":-2618799.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO677,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3683,0)","v":-2530539.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP677,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3683,0)","v":-2571759.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ677,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3683,0)","v":-2163394.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR677,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3683,0)","v":-1918658.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS677,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3683,0)","v":-1779186},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT677,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3683,0)","v":-1640327.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU677,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3683,0)","v":-1531812.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV677,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3683,0)","v":-1493759.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW677,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3683,0)","v":-1133417.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX677,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3683,0)","v":-948500.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY677,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3683,0)","v":-830561.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ677,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1679,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2681,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3683,0)","v":-673983.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA677,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3683,0)","v":-539704.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB677,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3683,0)","v":-457960.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC677,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3683,0)","v":-140094.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD677,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3683,0)","v":-186614.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE677,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3683,0)","v":-229672.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF677,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3683,0)","v":-244226.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG677,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3683,0)","v":-282234.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH677,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3683,0)","v":-337568.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI677,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3683,0)","v":-175666.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ677,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3683,0)","v":-178879.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK677,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3683,0)","v":-180587},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL677,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3683,0)","v":-181737.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM677,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3683,0)","v":-182723.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN677,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3683,0)","v":-184050.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO677,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1679,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2681,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3683,0)","v":-186198.5}]
[null,"Simulation 644",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C678,0)+IF(IncludeDeal1,Spreadsheet9.2!C1680,0)+IF(IncludeDeal2,Spreadsheet9.2!C2682,0)+IF(IncludeDeal4,Spreadsheet9.2!C3684,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E678,0)+IF(IncludeDeal1,Spreadsheet9.2!E1680,0)+IF(IncludeDeal2,Spreadsheet9.2!E2682,0)+IF(IncludeDeal4,Spreadsheet9.2!E3684,0)","v":-93870.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F678,0)+IF(IncludeDeal1,Spreadsheet9.2!F1680,0)+IF(IncludeDeal2,Spreadsheet9.2!F2682,0)+IF(IncludeDeal4,Spreadsheet9.2!F3684,0)","v":291563.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G678,0)+IF(IncludeDeal1,Spreadsheet9.2!G1680,0)+IF(IncludeDeal2,Spreadsheet9.2!G2682,0)+IF(IncludeDeal4,Spreadsheet9.2!G3684,0)","v":42387.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H678,0)+IF(IncludeDeal1,Spreadsheet9.2!H1680,0)+IF(IncludeDeal2,Spreadsheet9.2!H2682,0)+IF(IncludeDeal4,Spreadsheet9.2!H3684,0)","v":922891.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I678,0)+IF(IncludeDeal1,Spreadsheet9.2!I1680,0)+IF(IncludeDeal2,Spreadsheet9.2!I2682,0)+IF(IncludeDeal4,Spreadsheet9.2!I3684,0)","v":1022915.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J678,0)+IF(IncludeDeal1,Spreadsheet9.2!J1680,0)+IF(IncludeDeal2,Spreadsheet9.2!J2682,0)+IF(IncludeDeal4,Spreadsheet9.2!J3684,0)","v":1281983.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K678,0)+IF(IncludeDeal1,Spreadsheet9.2!K1680,0)+IF(IncludeDeal2,Spreadsheet9.2!K2682,0)+IF(IncludeDeal4,Spreadsheet9.2!K3684,0)","v":1835191.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L678,0)+IF(IncludeDeal1,Spreadsheet9.2!L1680,0)+IF(IncludeDeal2,Spreadsheet9.2!L2682,0)+IF(IncludeDeal4,Spreadsheet9.2!L3684,0)","v":-245216.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M678,0)+IF(IncludeDeal1,Spreadsheet9.2!M1680,0)+IF(IncludeDeal2,Spreadsheet9.2!M2682,0)+IF(IncludeDeal4,Spreadsheet9.2!M3684,0)","v":-617889.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N678,0)+IF(IncludeDeal1,Spreadsheet9.2!N1680,0)+IF(IncludeDeal2,Spreadsheet9.2!N2682,0)+IF(IncludeDeal4,Spreadsheet9.2!N3684,0)","v":-1129256.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O678,0)+IF(IncludeDeal1,Spreadsheet9.2!O1680,0)+IF(IncludeDeal2,Spreadsheet9.2!O2682,0)+IF(IncludeDeal4,Spreadsheet9.2!O3684,0)","v":-797813.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P678,0)+IF(IncludeDeal1,Spreadsheet9.2!P1680,0)+IF(IncludeDeal2,Spreadsheet9.2!P2682,0)+IF(IncludeDeal4,Spreadsheet9.2!P3684,0)","v":-339018.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q678,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1680,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2682,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3684,0)","v":-524708.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R678,0)+IF(IncludeDeal1,Spreadsheet9.2!R1680,0)+IF(IncludeDeal2,Spreadsheet9.2!R2682,0)+IF(IncludeDeal4,Spreadsheet9.2!R3684,0)","v":-974939.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S678,0)+IF(IncludeDeal1,Spreadsheet9.2!S1680,0)+IF(IncludeDeal2,Spreadsheet9.2!S2682,0)+IF(IncludeDeal4,Spreadsheet9.2!S3684,0)","v":-1388392.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T678,0)+IF(IncludeDeal1,Spreadsheet9.2!T1680,0)+IF(IncludeDeal2,Spreadsheet9.2!T2682,0)+IF(IncludeDeal4,Spreadsheet9.2!T3684,0)","v":-1791823},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U678,0)+IF(IncludeDeal1,Spreadsheet9.2!U1680,0)+IF(IncludeDeal2,Spreadsheet9.2!U2682,0)+IF(IncludeDeal4,Spreadsheet9.2!U3684,0)","v":-1755097.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V678,0)+IF(IncludeDeal1,Spreadsheet9.2!V1680,0)+IF(IncludeDeal2,Spreadsheet9.2!V2682,0)+IF(IncludeDeal4,Spreadsheet9.2!V3684,0)","v":-2138131.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W678,0)+IF(IncludeDeal1,Spreadsheet9.2!W1680,0)+IF(IncludeDeal2,Spreadsheet9.2!W2682,0)+IF(IncludeDeal4,Spreadsheet9.2!W3684,0)","v":-2065189.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X678,0)+IF(IncludeDeal1,Spreadsheet9.2!X1680,0)+IF(IncludeDeal2,Spreadsheet9.2!X2682,0)+IF(IncludeDeal4,Spreadsheet9.2!X3684,0)","v":-1946701.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y678,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1680,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2682,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3684,0)","v":-2243738.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z678,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1680,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2682,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3684,0)","v":-2753509.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA678,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3684,0)","v":-2896324.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB678,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3684,0)","v":-2638957.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC678,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3684,0)","v":-2721655.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD678,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3684,0)","v":-2751790},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE678,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3684,0)","v":-2658996.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF678,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3684,0)","v":-2794961},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG678,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3684,0)","v":-2587541.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH678,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3684,0)","v":-2590931.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI678,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3684,0)","v":-2511594.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ678,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3684,0)","v":-2385931.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK678,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3684,0)","v":-2580653.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL678,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3684,0)","v":-2512956.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM678,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3684,0)","v":-2344252},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN678,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3684,0)","v":-2253589.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO678,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3684,0)","v":-2193935.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP678,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3684,0)","v":-2133102},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ678,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3684,0)","v":-1917770.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR678,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3684,0)","v":-1798224.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS678,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3684,0)","v":-1617346.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT678,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3684,0)","v":-1422904.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU678,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3684,0)","v":-1347186.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV678,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3684,0)","v":-1290362.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW678,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3684,0)","v":-995874.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX678,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3684,0)","v":-917250.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY678,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3684,0)","v":-730222.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ678,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1680,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2682,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3684,0)","v":-643338.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA678,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3684,0)","v":-536970.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB678,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3684,0)","v":-459156.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC678,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3684,0)","v":-189636.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD678,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3684,0)","v":-221676.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE678,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3684,0)","v":-282724.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF678,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3684,0)","v":-309801.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG678,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3684,0)","v":-384409.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH678,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3684,0)","v":-452279.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI678,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3684,0)","v":-208161.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ678,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3684,0)","v":-210869.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK678,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3684,0)","v":-212240.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL678,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3684,0)","v":-215922.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM678,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3684,0)","v":-219016.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN678,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3684,0)","v":-222631.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO678,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1680,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2682,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3684,0)","v":-225484.6}]
[null,"Simulation 646",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C680,0)+IF(IncludeDeal1,Spreadsheet9.2!C1682,0)+IF(IncludeDeal2,Spreadsheet9.2!C2684,0)+IF(IncludeDeal4,Spreadsheet9.2!C3686,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E680,0)+IF(IncludeDeal1,Spreadsheet9.2!E1682,0)+IF(IncludeDeal2,Spreadsheet9.2!E2684,0)+IF(IncludeDeal4,Spreadsheet9.2!E3686,0)","v":-188243.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F680,0)+IF(IncludeDeal1,Spreadsheet9.2!F1682,0)+IF(IncludeDeal2,Spreadsheet9.2!F2684,0)+IF(IncludeDeal4,Spreadsheet9.2!F3686,0)","v":-40987.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G680,0)+IF(IncludeDeal1,Spreadsheet9.2!G1682,0)+IF(IncludeDeal2,Spreadsheet9.2!G2684,0)+IF(IncludeDeal4,Spreadsheet9.2!G3686,0)","v":177846.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H680,0)+IF(IncludeDeal1,Spreadsheet9.2!H1682,0)+IF(IncludeDeal2,Spreadsheet9.2!H2684,0)+IF(IncludeDeal4,Spreadsheet9.2!H3686,0)","v":-263929.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I680,0)+IF(IncludeDeal1,Spreadsheet9.2!I1682,0)+IF(IncludeDeal2,Spreadsheet9.2!I2684,0)+IF(IncludeDeal4,Spreadsheet9.2!I3686,0)","v":861157},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J680,0)+IF(IncludeDeal1,Spreadsheet9.2!J1682,0)+IF(IncludeDeal2,Spreadsheet9.2!J2684,0)+IF(IncludeDeal4,Spreadsheet9.2!J3686,0)","v":-261194.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K680,0)+IF(IncludeDeal1,Spreadsheet9.2!K1682,0)+IF(IncludeDeal2,Spreadsheet9.2!K2684,0)+IF(IncludeDeal4,Spreadsheet9.2!K3686,0)","v":993159.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L680,0)+IF(IncludeDeal1,Spreadsheet9.2!L1682,0)+IF(IncludeDeal2,Spreadsheet9.2!L2684,0)+IF(IncludeDeal4,Spreadsheet9.2!L3686,0)","v":598314},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M680,0)+IF(IncludeDeal1,Spreadsheet9.2!M1682,0)+IF(IncludeDeal2,Spreadsheet9.2!M2684,0)+IF(IncludeDeal4,Spreadsheet9.2!M3686,0)","v":1382030.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N680,0)+IF(IncludeDeal1,Spreadsheet9.2!N1682,0)+IF(IncludeDeal2,Spreadsheet9.2!N2684,0)+IF(IncludeDeal4,Spreadsheet9.2!N3686,0)","v":2064469.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O680,0)+IF(IncludeDeal1,Spreadsheet9.2!O1682,0)+IF(IncludeDeal2,Spreadsheet9.2!O2684,0)+IF(IncludeDeal4,Spreadsheet9.2!O3686,0)","v":-8801.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P680,0)+IF(IncludeDeal1,Spreadsheet9.2!P1682,0)+IF(IncludeDeal2,Spreadsheet9.2!P2684,0)+IF(IncludeDeal4,Spreadsheet9.2!P3686,0)","v":-78388.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q680,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1682,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2684,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3686,0)","v":-236664.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R680,0)+IF(IncludeDeal1,Spreadsheet9.2!R1682,0)+IF(IncludeDeal2,Spreadsheet9.2!R2684,0)+IF(IncludeDeal4,Spreadsheet9.2!R3686,0)","v":-773076.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S680,0)+IF(IncludeDeal1,Spreadsheet9.2!S1682,0)+IF(IncludeDeal2,Spreadsheet9.2!S2684,0)+IF(IncludeDeal4,Spreadsheet9.2!S3686,0)","v":-667441.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T680,0)+IF(IncludeDeal1,Spreadsheet9.2!T1682,0)+IF(IncludeDeal2,Spreadsheet9.2!T2684,0)+IF(IncludeDeal4,Spreadsheet9.2!T3686,0)","v":-60536.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U680,0)+IF(IncludeDeal1,Spreadsheet9.2!U1682,0)+IF(IncludeDeal2,Spreadsheet9.2!U2684,0)+IF(IncludeDeal4,Spreadsheet9.2!U3686,0)","v":500748.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V680,0)+IF(IncludeDeal1,Spreadsheet9.2!V1682,0)+IF(IncludeDeal2,Spreadsheet9.2!V2684,0)+IF(IncludeDeal4,Spreadsheet9.2!V3686,0)","v":290272.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W680,0)+IF(IncludeDeal1,Spreadsheet9.2!W1682,0)+IF(IncludeDeal2,Spreadsheet9.2!W2684,0)+IF(IncludeDeal4,Spreadsheet9.2!W3686,0)","v":157076.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X680,0)+IF(IncludeDeal1,Spreadsheet9.2!X1682,0)+IF(IncludeDeal2,Spreadsheet9.2!X2684,0)+IF(IncludeDeal4,Spreadsheet9.2!X3686,0)","v":-154281.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y680,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1682,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2684,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3686,0)","v":-53901.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z680,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1682,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2684,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3686,0)","v":80415.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA680,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3686,0)","v":-974111.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB680,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3686,0)","v":-887195.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC680,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3686,0)","v":-1255846.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD680,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3686,0)","v":-1586781.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE680,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3686,0)","v":-1136299},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF680,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3686,0)","v":-1417353.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG680,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3686,0)","v":-1489914.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH680,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3686,0)","v":-1924561.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI680,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3686,0)","v":-1823264.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ680,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3686,0)","v":-1904099.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK680,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3686,0)","v":-1680264},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL680,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3686,0)","v":-2293457.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM680,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3686,0)","v":-2333059.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN680,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3686,0)","v":-2418325.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO680,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3686,0)","v":-2304100.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP680,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3686,0)","v":-2156345.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ680,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3686,0)","v":-1872230.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR680,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3686,0)","v":-1776502},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS680,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3686,0)","v":-1556580.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT680,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3686,0)","v":-1510921.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU680,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3686,0)","v":-1417430.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV680,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3686,0)","v":-1267055.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW680,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3686,0)","v":-832393.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX680,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3686,0)","v":-711503.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY680,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3686,0)","v":-534827.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ680,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1682,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2684,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3686,0)","v":-409901.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA680,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3686,0)","v":-282328.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB680,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3686,0)","v":-333688.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC680,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3686,0)","v":-69494},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD680,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3686,0)","v":-103130.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE680,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3686,0)","v":-141257.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF680,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3686,0)","v":-138744.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG680,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3686,0)","v":-173804.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH680,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3686,0)","v":-244296.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI680,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3686,0)","v":-65904.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ680,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3686,0)","v":-66573},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK680,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3686,0)","v":-67281.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL680,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3686,0)","v":-69587.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM680,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3686,0)","v":-72222.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN680,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3686,0)","v":-75789.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO680,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1682,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2684,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3686,0)","v":-78723.600000000006}]
[null,"Simulation 649",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C683,0)+IF(IncludeDeal1,Spreadsheet9.2!C1685,0)+IF(IncludeDeal2,Spreadsheet9.2!C2687,0)+IF(IncludeDeal4,Spreadsheet9.2!C3689,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E683,0)+IF(IncludeDeal1,Spreadsheet9.2!E1685,0)+IF(IncludeDeal2,Spreadsheet9.2!E2687,0)+IF(IncludeDeal4,Spreadsheet9.2!E3689,0)","v":330455.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F683,0)+IF(IncludeDeal1,Spreadsheet9.2!F1685,0)+IF(IncludeDeal2,Spreadsheet9.2!F2687,0)+IF(IncludeDeal4,Spreadsheet9.2!F3689,0)","v":-70018.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G683,0)+IF(IncludeDeal1,Spreadsheet9.2!G1685,0)+IF(IncludeDeal2,Spreadsheet9.2!G2687,0)+IF(IncludeDeal4,Spreadsheet9.2!G3689,0)","v":-521001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H683,0)+IF(IncludeDeal1,Spreadsheet9.2!H1685,0)+IF(IncludeDeal2,Spreadsheet9.2!H2687,0)+IF(IncludeDeal4,Spreadsheet9.2!H3689,0)","v":-938180.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I683,0)+IF(IncludeDeal1,Spreadsheet9.2!I1685,0)+IF(IncludeDeal2,Spreadsheet9.2!I2687,0)+IF(IncludeDeal4,Spreadsheet9.2!I3689,0)","v":-1124846.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J683,0)+IF(IncludeDeal1,Spreadsheet9.2!J1685,0)+IF(IncludeDeal2,Spreadsheet9.2!J2687,0)+IF(IncludeDeal4,Spreadsheet9.2!J3689,0)","v":-1604746.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K683,0)+IF(IncludeDeal1,Spreadsheet9.2!K1685,0)+IF(IncludeDeal2,Spreadsheet9.2!K2687,0)+IF(IncludeDeal4,Spreadsheet9.2!K3689,0)","v":-603804.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L683,0)+IF(IncludeDeal1,Spreadsheet9.2!L1685,0)+IF(IncludeDeal2,Spreadsheet9.2!L2687,0)+IF(IncludeDeal4,Spreadsheet9.2!L3689,0)","v":-475599},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M683,0)+IF(IncludeDeal1,Spreadsheet9.2!M1685,0)+IF(IncludeDeal2,Spreadsheet9.2!M2687,0)+IF(IncludeDeal4,Spreadsheet9.2!M3689,0)","v":-270933.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N683,0)+IF(IncludeDeal1,Spreadsheet9.2!N1685,0)+IF(IncludeDeal2,Spreadsheet9.2!N2687,0)+IF(IncludeDeal4,Spreadsheet9.2!N3689,0)","v":-21641.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O683,0)+IF(IncludeDeal1,Spreadsheet9.2!O1685,0)+IF(IncludeDeal2,Spreadsheet9.2!O2687,0)+IF(IncludeDeal4,Spreadsheet9.2!O3689,0)","v":345648.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P683,0)+IF(IncludeDeal1,Spreadsheet9.2!P1685,0)+IF(IncludeDeal2,Spreadsheet9.2!P2687,0)+IF(IncludeDeal4,Spreadsheet9.2!P3689,0)","v":-900831.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q683,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1685,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2687,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3689,0)","v":-1119092.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R683,0)+IF(IncludeDeal1,Spreadsheet9.2!R1685,0)+IF(IncludeDeal2,Spreadsheet9.2!R2687,0)+IF(IncludeDeal4,Spreadsheet9.2!R3689,0)","v":-2160823.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S683,0)+IF(IncludeDeal1,Spreadsheet9.2!S1685,0)+IF(IncludeDeal2,Spreadsheet9.2!S2687,0)+IF(IncludeDeal4,Spreadsheet9.2!S3689,0)","v":-1725050.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T683,0)+IF(IncludeDeal1,Spreadsheet9.2!T1685,0)+IF(IncludeDeal2,Spreadsheet9.2!T2687,0)+IF(IncludeDeal4,Spreadsheet9.2!T3689,0)","v":-1493595},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U683,0)+IF(IncludeDeal1,Spreadsheet9.2!U1685,0)+IF(IncludeDeal2,Spreadsheet9.2!U2687,0)+IF(IncludeDeal4,Spreadsheet9.2!U3689,0)","v":-2535383.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V683,0)+IF(IncludeDeal1,Spreadsheet9.2!V1685,0)+IF(IncludeDeal2,Spreadsheet9.2!V2687,0)+IF(IncludeDeal4,Spreadsheet9.2!V3689,0)","v":-2868115.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W683,0)+IF(IncludeDeal1,Spreadsheet9.2!W1685,0)+IF(IncludeDeal2,Spreadsheet9.2!W2687,0)+IF(IncludeDeal4,Spreadsheet9.2!W3689,0)","v":-3141284.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X683,0)+IF(IncludeDeal1,Spreadsheet9.2!X1685,0)+IF(IncludeDeal2,Spreadsheet9.2!X2687,0)+IF(IncludeDeal4,Spreadsheet9.2!X3689,0)","v":-3211050.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y683,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1685,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2687,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3689,0)","v":-2555479.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z683,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1685,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2687,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3689,0)","v":-2830941.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA683,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3689,0)","v":-2093574.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB683,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3689,0)","v":-2073519.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC683,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3689,0)","v":-2204091.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD683,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3689,0)","v":-2523598.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE683,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3689,0)","v":-2071428.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF683,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3689,0)","v":-1271591.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG683,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3689,0)","v":-1582174.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH683,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3689,0)","v":-1659619.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI683,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3689,0)","v":-1592273.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ683,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3689,0)","v":-1191084.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK683,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3689,0)","v":-883814.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL683,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3689,0)","v":-485768.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM683,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3689,0)","v":-619767.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN683,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3689,0)","v":-476060.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO683,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3689,0)","v":-503718.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP683,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3689,0)","v":-703387},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ683,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3689,0)","v":-277797.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR683,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3689,0)","v":163708.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS683,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3689,0)","v":-199137.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT683,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3689,0)","v":-897885.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU683,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3689,0)","v":-1183827.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV683,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3689,0)","v":-1170787.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW683,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3689,0)","v":-744683.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX683,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3689,0)","v":-629757.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY683,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3689,0)","v":-789043.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ683,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1685,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2687,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3689,0)","v":-883378.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA683,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3689,0)","v":-895666.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB683,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3689,0)","v":-871916.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC683,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3689,0)","v":-474951.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD683,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3689,0)","v":-489966.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE683,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3689,0)","v":-513965.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF683,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3689,0)","v":-566936.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG683,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3689,0)","v":-629008.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH683,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3689,0)","v":-668555},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI683,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3689,0)","v":-323159.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ683,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3689,0)","v":-325203.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK683,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3689,0)","v":-326417.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL683,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3689,0)","v":-329075.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM683,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3689,0)","v":-331513.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN683,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3689,0)","v":-334097.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO683,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1685,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2687,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3689,0)","v":-336208.9}]
[null,"Simulation 653",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C687,0)+IF(IncludeDeal1,Spreadsheet9.2!C1689,0)+IF(IncludeDeal2,Spreadsheet9.2!C2691,0)+IF(IncludeDeal4,Spreadsheet9.2!C3693,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E687,0)+IF(IncludeDeal1,Spreadsheet9.2!E1689,0)+IF(IncludeDeal2,Spreadsheet9.2!E2691,0)+IF(IncludeDeal4,Spreadsheet9.2!E3693,0)","v":211102.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F687,0)+IF(IncludeDeal1,Spreadsheet9.2!F1689,0)+IF(IncludeDeal2,Spreadsheet9.2!F2691,0)+IF(IncludeDeal4,Spreadsheet9.2!F3693,0)","v":1040885.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G687,0)+IF(IncludeDeal1,Spreadsheet9.2!G1689,0)+IF(IncludeDeal2,Spreadsheet9.2!G2691,0)+IF(IncludeDeal4,Spreadsheet9.2!G3693,0)","v":937428.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H687,0)+IF(IncludeDeal1,Spreadsheet9.2!H1689,0)+IF(IncludeDeal2,Spreadsheet9.2!H2691,0)+IF(IncludeDeal4,Spreadsheet9.2!H3693,0)","v":1818854.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I687,0)+IF(IncludeDeal1,Spreadsheet9.2!I1689,0)+IF(IncludeDeal2,Spreadsheet9.2!I2691,0)+IF(IncludeDeal4,Spreadsheet9.2!I3693,0)","v":2158516},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J687,0)+IF(IncludeDeal1,Spreadsheet9.2!J1689,0)+IF(IncludeDeal2,Spreadsheet9.2!J2691,0)+IF(IncludeDeal4,Spreadsheet9.2!J3693,0)","v":2534280.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K687,0)+IF(IncludeDeal1,Spreadsheet9.2!K1689,0)+IF(IncludeDeal2,Spreadsheet9.2!K2691,0)+IF(IncludeDeal4,Spreadsheet9.2!K3693,0)","v":3280153.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L687,0)+IF(IncludeDeal1,Spreadsheet9.2!L1689,0)+IF(IncludeDeal2,Spreadsheet9.2!L2691,0)+IF(IncludeDeal4,Spreadsheet9.2!L3693,0)","v":3983268.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M687,0)+IF(IncludeDeal1,Spreadsheet9.2!M1689,0)+IF(IncludeDeal2,Spreadsheet9.2!M2691,0)+IF(IncludeDeal4,Spreadsheet9.2!M3693,0)","v":3241435.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N687,0)+IF(IncludeDeal1,Spreadsheet9.2!N1689,0)+IF(IncludeDeal2,Spreadsheet9.2!N2691,0)+IF(IncludeDeal4,Spreadsheet9.2!N3693,0)","v":2011489.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O687,0)+IF(IncludeDeal1,Spreadsheet9.2!O1689,0)+IF(IncludeDeal2,Spreadsheet9.2!O2691,0)+IF(IncludeDeal4,Spreadsheet9.2!O3693,0)","v":3433169.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P687,0)+IF(IncludeDeal1,Spreadsheet9.2!P1689,0)+IF(IncludeDeal2,Spreadsheet9.2!P2691,0)+IF(IncludeDeal4,Spreadsheet9.2!P3693,0)","v":4022374.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q687,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1689,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2691,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3693,0)","v":1467352.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R687,0)+IF(IncludeDeal1,Spreadsheet9.2!R1689,0)+IF(IncludeDeal2,Spreadsheet9.2!R2691,0)+IF(IncludeDeal4,Spreadsheet9.2!R3693,0)","v":974087.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S687,0)+IF(IncludeDeal1,Spreadsheet9.2!S1689,0)+IF(IncludeDeal2,Spreadsheet9.2!S2691,0)+IF(IncludeDeal4,Spreadsheet9.2!S3693,0)","v":1383778.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T687,0)+IF(IncludeDeal1,Spreadsheet9.2!T1689,0)+IF(IncludeDeal2,Spreadsheet9.2!T2691,0)+IF(IncludeDeal4,Spreadsheet9.2!T3693,0)","v":1483955.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U687,0)+IF(IncludeDeal1,Spreadsheet9.2!U1689,0)+IF(IncludeDeal2,Spreadsheet9.2!U2691,0)+IF(IncludeDeal4,Spreadsheet9.2!U3693,0)","v":1285725.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V687,0)+IF(IncludeDeal1,Spreadsheet9.2!V1689,0)+IF(IncludeDeal2,Spreadsheet9.2!V2691,0)+IF(IncludeDeal4,Spreadsheet9.2!V3693,0)","v":2428522.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W687,0)+IF(IncludeDeal1,Spreadsheet9.2!W1689,0)+IF(IncludeDeal2,Spreadsheet9.2!W2691,0)+IF(IncludeDeal4,Spreadsheet9.2!W3693,0)","v":-484817.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X687,0)+IF(IncludeDeal1,Spreadsheet9.2!X1689,0)+IF(IncludeDeal2,Spreadsheet9.2!X2691,0)+IF(IncludeDeal4,Spreadsheet9.2!X3693,0)","v":-1014484.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y687,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1689,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2691,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3693,0)","v":-1324197.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z687,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1689,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2691,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3693,0)","v":-1715808.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA687,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3693,0)","v":-1234770.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB687,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3693,0)","v":-1496713.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC687,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3693,0)","v":-1968306.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD687,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3693,0)","v":-2301033.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE687,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3693,0)","v":-2108224.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF687,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3693,0)","v":-2543685.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG687,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3693,0)","v":-2627638.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH687,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3693,0)","v":-2365097.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI687,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3693,0)","v":-2115292.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ687,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3693,0)","v":-1937471.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK687,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3693,0)","v":-1757107.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL687,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3693,0)","v":-1816306},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM687,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3693,0)","v":-1942826.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN687,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3693,0)","v":-1957909.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO687,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3693,0)","v":-2182301.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP687,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3693,0)","v":-2021129.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ687,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3693,0)","v":-1587182.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR687,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3693,0)","v":-1547228.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS687,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3693,0)","v":-1380779.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT687,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3693,0)","v":-1349459.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU687,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3693,0)","v":-1042689.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV687,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3693,0)","v":-1092000.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW687,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3693,0)","v":-538950.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX687,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3693,0)","v":-511869},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY687,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3693,0)","v":-417556.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ687,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1689,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2691,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3693,0)","v":-358169.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA687,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3693,0)","v":-272617.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB687,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3693,0)","v":-210904.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC687,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3693,0)","v":7211.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD687,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3693,0)","v":-124680},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE687,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3693,0)","v":-244908.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF687,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3693,0)","v":-307328.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG687,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3693,0)","v":-327487},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH687,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3693,0)","v":-423110},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI687,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3693,0)","v":-228984},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ687,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3693,0)","v":-232848.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK687,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3693,0)","v":-235498.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL687,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3693,0)","v":-238432.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM687,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3693,0)","v":-239753.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN687,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3693,0)","v":-244081.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO687,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1689,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2691,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3693,0)","v":-246667.4}]
[null,"Simulation 656",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C690,0)+IF(IncludeDeal1,Spreadsheet9.2!C1692,0)+IF(IncludeDeal2,Spreadsheet9.2!C2694,0)+IF(IncludeDeal4,Spreadsheet9.2!C3696,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E690,0)+IF(IncludeDeal1,Spreadsheet9.2!E1692,0)+IF(IncludeDeal2,Spreadsheet9.2!E2694,0)+IF(IncludeDeal4,Spreadsheet9.2!E3696,0)","v":567749.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F690,0)+IF(IncludeDeal1,Spreadsheet9.2!F1692,0)+IF(IncludeDeal2,Spreadsheet9.2!F2694,0)+IF(IncludeDeal4,Spreadsheet9.2!F3696,0)","v":1468784.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G690,0)+IF(IncludeDeal1,Spreadsheet9.2!G1692,0)+IF(IncludeDeal2,Spreadsheet9.2!G2694,0)+IF(IncludeDeal4,Spreadsheet9.2!G3696,0)","v":888350.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H690,0)+IF(IncludeDeal1,Spreadsheet9.2!H1692,0)+IF(IncludeDeal2,Spreadsheet9.2!H2694,0)+IF(IncludeDeal4,Spreadsheet9.2!H3696,0)","v":1826725.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I690,0)+IF(IncludeDeal1,Spreadsheet9.2!I1692,0)+IF(IncludeDeal2,Spreadsheet9.2!I2694,0)+IF(IncludeDeal4,Spreadsheet9.2!I3696,0)","v":499534.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J690,0)+IF(IncludeDeal1,Spreadsheet9.2!J1692,0)+IF(IncludeDeal2,Spreadsheet9.2!J2694,0)+IF(IncludeDeal4,Spreadsheet9.2!J3696,0)","v":-759419.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K690,0)+IF(IncludeDeal1,Spreadsheet9.2!K1692,0)+IF(IncludeDeal2,Spreadsheet9.2!K2694,0)+IF(IncludeDeal4,Spreadsheet9.2!K3696,0)","v":-1269981.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L690,0)+IF(IncludeDeal1,Spreadsheet9.2!L1692,0)+IF(IncludeDeal2,Spreadsheet9.2!L2694,0)+IF(IncludeDeal4,Spreadsheet9.2!L3696,0)","v":-1477198.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M690,0)+IF(IncludeDeal1,Spreadsheet9.2!M1692,0)+IF(IncludeDeal2,Spreadsheet9.2!M2694,0)+IF(IncludeDeal4,Spreadsheet9.2!M3696,0)","v":-554291.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N690,0)+IF(IncludeDeal1,Spreadsheet9.2!N1692,0)+IF(IncludeDeal2,Spreadsheet9.2!N2694,0)+IF(IncludeDeal4,Spreadsheet9.2!N3696,0)","v":-1027973.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O690,0)+IF(IncludeDeal1,Spreadsheet9.2!O1692,0)+IF(IncludeDeal2,Spreadsheet9.2!O2694,0)+IF(IncludeDeal4,Spreadsheet9.2!O3696,0)","v":-965274.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P690,0)+IF(IncludeDeal1,Spreadsheet9.2!P1692,0)+IF(IncludeDeal2,Spreadsheet9.2!P2694,0)+IF(IncludeDeal4,Spreadsheet9.2!P3696,0)","v":-1082088.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q690,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1692,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2694,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3696,0)","v":-1479086.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R690,0)+IF(IncludeDeal1,Spreadsheet9.2!R1692,0)+IF(IncludeDeal2,Spreadsheet9.2!R2694,0)+IF(IncludeDeal4,Spreadsheet9.2!R3696,0)","v":-319996.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S690,0)+IF(IncludeDeal1,Spreadsheet9.2!S1692,0)+IF(IncludeDeal2,Spreadsheet9.2!S2694,0)+IF(IncludeDeal4,Spreadsheet9.2!S3696,0)","v":781031.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T690,0)+IF(IncludeDeal1,Spreadsheet9.2!T1692,0)+IF(IncludeDeal2,Spreadsheet9.2!T2694,0)+IF(IncludeDeal4,Spreadsheet9.2!T3696,0)","v":553848.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U690,0)+IF(IncludeDeal1,Spreadsheet9.2!U1692,0)+IF(IncludeDeal2,Spreadsheet9.2!U2694,0)+IF(IncludeDeal4,Spreadsheet9.2!U3696,0)","v":375611.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V690,0)+IF(IncludeDeal1,Spreadsheet9.2!V1692,0)+IF(IncludeDeal2,Spreadsheet9.2!V2694,0)+IF(IncludeDeal4,Spreadsheet9.2!V3696,0)","v":219906.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W690,0)+IF(IncludeDeal1,Spreadsheet9.2!W1692,0)+IF(IncludeDeal2,Spreadsheet9.2!W2694,0)+IF(IncludeDeal4,Spreadsheet9.2!W3696,0)","v":1009186.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X690,0)+IF(IncludeDeal1,Spreadsheet9.2!X1692,0)+IF(IncludeDeal2,Spreadsheet9.2!X2694,0)+IF(IncludeDeal4,Spreadsheet9.2!X3696,0)","v":2670456.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y690,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1692,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2694,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3696,0)","v":1294711},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z690,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1692,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2694,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3696,0)","v":1468728.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA690,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3696,0)","v":469438.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB690,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3696,0)","v":1649032.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC690,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3696,0)","v":1620578.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD690,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3696,0)","v":1093669.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE690,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3696,0)","v":1763945.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF690,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3696,0)","v":2425643},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG690,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3696,0)","v":1433777.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH690,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3696,0)","v":1525987.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI690,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3696,0)","v":2620255.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ690,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3696,0)","v":2964470.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK690,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3696,0)","v":6789664.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL690,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3696,0)","v":5854671.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM690,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3696,0)","v":6149207.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN690,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3696,0)","v":4816785.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO690,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3696,0)","v":3809432},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP690,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3696,0)","v":5341530.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ690,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3696,0)","v":3839627.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR690,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3696,0)","v":3861720.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS690,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3696,0)","v":3759505},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT690,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3696,0)","v":3025705.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU690,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3696,0)","v":2501955.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV690,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3696,0)","v":1349583.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW690,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3696,0)","v":1047188.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX690,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3696,0)","v":677388.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY690,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3696,0)","v":274018.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ690,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1692,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2694,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3696,0)","v":333917},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA690,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3696,0)","v":114943.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB690,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3696,0)","v":-229226.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC690,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3696,0)","v":-63171.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD690,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3696,0)","v":-158763.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE690,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3696,0)","v":-215440.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF690,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3696,0)","v":-305969.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG690,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3696,0)","v":-371339.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH690,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3696,0)","v":-476049.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI690,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3696,0)","v":-211280},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ690,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3696,0)","v":-213622.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK690,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3696,0)","v":-216712.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL690,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3696,0)","v":-220471.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM690,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3696,0)","v":-222427.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN690,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3696,0)","v":-227372.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO690,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1692,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2694,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3696,0)","v":-230859.7}]
[null,"Simulation 660",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C694,0)+IF(IncludeDeal1,Spreadsheet9.2!C1696,0)+IF(IncludeDeal2,Spreadsheet9.2!C2698,0)+IF(IncludeDeal4,Spreadsheet9.2!C3700,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E694,0)+IF(IncludeDeal1,Spreadsheet9.2!E1696,0)+IF(IncludeDeal2,Spreadsheet9.2!E2698,0)+IF(IncludeDeal4,Spreadsheet9.2!E3700,0)","v":422406.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F694,0)+IF(IncludeDeal1,Spreadsheet9.2!F1696,0)+IF(IncludeDeal2,Spreadsheet9.2!F2698,0)+IF(IncludeDeal4,Spreadsheet9.2!F3700,0)","v":211656.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G694,0)+IF(IncludeDeal1,Spreadsheet9.2!G1696,0)+IF(IncludeDeal2,Spreadsheet9.2!G2698,0)+IF(IncludeDeal4,Spreadsheet9.2!G3700,0)","v":-202242.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H694,0)+IF(IncludeDeal1,Spreadsheet9.2!H1696,0)+IF(IncludeDeal2,Spreadsheet9.2!H2698,0)+IF(IncludeDeal4,Spreadsheet9.2!H3700,0)","v":79338.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I694,0)+IF(IncludeDeal1,Spreadsheet9.2!I1696,0)+IF(IncludeDeal2,Spreadsheet9.2!I2698,0)+IF(IncludeDeal4,Spreadsheet9.2!I3700,0)","v":-340248.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J694,0)+IF(IncludeDeal1,Spreadsheet9.2!J1696,0)+IF(IncludeDeal2,Spreadsheet9.2!J2698,0)+IF(IncludeDeal4,Spreadsheet9.2!J3700,0)","v":-859157.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K694,0)+IF(IncludeDeal1,Spreadsheet9.2!K1696,0)+IF(IncludeDeal2,Spreadsheet9.2!K2698,0)+IF(IncludeDeal4,Spreadsheet9.2!K3700,0)","v":-2150815.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L694,0)+IF(IncludeDeal1,Spreadsheet9.2!L1696,0)+IF(IncludeDeal2,Spreadsheet9.2!L2698,0)+IF(IncludeDeal4,Spreadsheet9.2!L3700,0)","v":-2254692.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M694,0)+IF(IncludeDeal1,Spreadsheet9.2!M1696,0)+IF(IncludeDeal2,Spreadsheet9.2!M2698,0)+IF(IncludeDeal4,Spreadsheet9.2!M3700,0)","v":-1709522.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N694,0)+IF(IncludeDeal1,Spreadsheet9.2!N1696,0)+IF(IncludeDeal2,Spreadsheet9.2!N2698,0)+IF(IncludeDeal4,Spreadsheet9.2!N3700,0)","v":-1431733.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O694,0)+IF(IncludeDeal1,Spreadsheet9.2!O1696,0)+IF(IncludeDeal2,Spreadsheet9.2!O2698,0)+IF(IncludeDeal4,Spreadsheet9.2!O3700,0)","v":-1660160},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P694,0)+IF(IncludeDeal1,Spreadsheet9.2!P1696,0)+IF(IncludeDeal2,Spreadsheet9.2!P2698,0)+IF(IncludeDeal4,Spreadsheet9.2!P3700,0)","v":-2838849.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q694,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1696,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2698,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3700,0)","v":-2474150.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R694,0)+IF(IncludeDeal1,Spreadsheet9.2!R1696,0)+IF(IncludeDeal2,Spreadsheet9.2!R2698,0)+IF(IncludeDeal4,Spreadsheet9.2!R3700,0)","v":-3143139.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S694,0)+IF(IncludeDeal1,Spreadsheet9.2!S1696,0)+IF(IncludeDeal2,Spreadsheet9.2!S2698,0)+IF(IncludeDeal4,Spreadsheet9.2!S3700,0)","v":-3051748.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T694,0)+IF(IncludeDeal1,Spreadsheet9.2!T1696,0)+IF(IncludeDeal2,Spreadsheet9.2!T2698,0)+IF(IncludeDeal4,Spreadsheet9.2!T3700,0)","v":-3115838.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U694,0)+IF(IncludeDeal1,Spreadsheet9.2!U1696,0)+IF(IncludeDeal2,Spreadsheet9.2!U2698,0)+IF(IncludeDeal4,Spreadsheet9.2!U3700,0)","v":-3033936.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V694,0)+IF(IncludeDeal1,Spreadsheet9.2!V1696,0)+IF(IncludeDeal2,Spreadsheet9.2!V2698,0)+IF(IncludeDeal4,Spreadsheet9.2!V3700,0)","v":-3322715.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W694,0)+IF(IncludeDeal1,Spreadsheet9.2!W1696,0)+IF(IncludeDeal2,Spreadsheet9.2!W2698,0)+IF(IncludeDeal4,Spreadsheet9.2!W3700,0)","v":-3195223.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X694,0)+IF(IncludeDeal1,Spreadsheet9.2!X1696,0)+IF(IncludeDeal2,Spreadsheet9.2!X2698,0)+IF(IncludeDeal4,Spreadsheet9.2!X3700,0)","v":-3224741},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y694,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1696,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2698,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3700,0)","v":-3180278.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z694,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1696,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2698,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3700,0)","v":-3244848.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA694,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3700,0)","v":-3369655.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB694,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3700,0)","v":-3261761.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC694,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3700,0)","v":-3338232},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD694,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3700,0)","v":-3313282.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE694,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3700,0)","v":-2736002.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF694,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3700,0)","v":-3156487.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG694,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3700,0)","v":-3253289.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH694,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3700,0)","v":-3253410.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI694,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3700,0)","v":-3119618.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ694,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3700,0)","v":-3126195},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK694,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3700,0)","v":-2894333.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL694,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3700,0)","v":-2982724.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM694,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3700,0)","v":-2896838},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN694,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3700,0)","v":-2710656.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO694,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3700,0)","v":-2575316.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP694,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3700,0)","v":-2451599.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ694,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3700,0)","v":-2020104.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR694,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3700,0)","v":-1782427.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS694,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3700,0)","v":-1679445.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT694,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3700,0)","v":-1650549},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU694,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3700,0)","v":-1519724.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV694,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3700,0)","v":-1427673.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW694,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3700,0)","v":-1135002.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX694,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3700,0)","v":-946413.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY694,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3700,0)","v":-795137.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ694,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1696,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2698,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3700,0)","v":-696823.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA694,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3700,0)","v":-581868},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB694,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3700,0)","v":-502396.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC694,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3700,0)","v":-182730.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD694,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3700,0)","v":-235594.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE694,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3700,0)","v":-306819.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF694,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3700,0)","v":-394587.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG694,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3700,0)","v":-415470.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH694,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3700,0)","v":-468648},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI694,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3700,0)","v":-256346.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ694,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3700,0)","v":-259091.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK694,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3700,0)","v":-262313.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL694,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3700,0)","v":-263841.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM694,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3700,0)","v":-265363.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN694,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3700,0)","v":-268399.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO694,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1696,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2698,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3700,0)","v":-270922.8}]
[null,"Simulation 663",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C697,0)+IF(IncludeDeal1,Spreadsheet9.2!C1699,0)+IF(IncludeDeal2,Spreadsheet9.2!C2701,0)+IF(IncludeDeal4,Spreadsheet9.2!C3703,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E697,0)+IF(IncludeDeal1,Spreadsheet9.2!E1699,0)+IF(IncludeDeal2,Spreadsheet9.2!E2701,0)+IF(IncludeDeal4,Spreadsheet9.2!E3703,0)","v":-125604.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F697,0)+IF(IncludeDeal1,Spreadsheet9.2!F1699,0)+IF(IncludeDeal2,Spreadsheet9.2!F2701,0)+IF(IncludeDeal4,Spreadsheet9.2!F3703,0)","v":-792810.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G697,0)+IF(IncludeDeal1,Spreadsheet9.2!G1699,0)+IF(IncludeDeal2,Spreadsheet9.2!G2701,0)+IF(IncludeDeal4,Spreadsheet9.2!G3703,0)","v":-835064.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H697,0)+IF(IncludeDeal1,Spreadsheet9.2!H1699,0)+IF(IncludeDeal2,Spreadsheet9.2!H2701,0)+IF(IncludeDeal4,Spreadsheet9.2!H3703,0)","v":137881.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I697,0)+IF(IncludeDeal1,Spreadsheet9.2!I1699,0)+IF(IncludeDeal2,Spreadsheet9.2!I2701,0)+IF(IncludeDeal4,Spreadsheet9.2!I3703,0)","v":842432.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J697,0)+IF(IncludeDeal1,Spreadsheet9.2!J1699,0)+IF(IncludeDeal2,Spreadsheet9.2!J2701,0)+IF(IncludeDeal4,Spreadsheet9.2!J3703,0)","v":50548.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K697,0)+IF(IncludeDeal1,Spreadsheet9.2!K1699,0)+IF(IncludeDeal2,Spreadsheet9.2!K2701,0)+IF(IncludeDeal4,Spreadsheet9.2!K3703,0)","v":-789364.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L697,0)+IF(IncludeDeal1,Spreadsheet9.2!L1699,0)+IF(IncludeDeal2,Spreadsheet9.2!L2701,0)+IF(IncludeDeal4,Spreadsheet9.2!L3703,0)","v":-453980.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M697,0)+IF(IncludeDeal1,Spreadsheet9.2!M1699,0)+IF(IncludeDeal2,Spreadsheet9.2!M2701,0)+IF(IncludeDeal4,Spreadsheet9.2!M3703,0)","v":310841.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N697,0)+IF(IncludeDeal1,Spreadsheet9.2!N1699,0)+IF(IncludeDeal2,Spreadsheet9.2!N2701,0)+IF(IncludeDeal4,Spreadsheet9.2!N3703,0)","v":-365988.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O697,0)+IF(IncludeDeal1,Spreadsheet9.2!O1699,0)+IF(IncludeDeal2,Spreadsheet9.2!O2701,0)+IF(IncludeDeal4,Spreadsheet9.2!O3703,0)","v":-99973.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P697,0)+IF(IncludeDeal1,Spreadsheet9.2!P1699,0)+IF(IncludeDeal2,Spreadsheet9.2!P2701,0)+IF(IncludeDeal4,Spreadsheet9.2!P3703,0)","v":-482415.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q697,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1699,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2701,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3703,0)","v":569935.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R697,0)+IF(IncludeDeal1,Spreadsheet9.2!R1699,0)+IF(IncludeDeal2,Spreadsheet9.2!R2701,0)+IF(IncludeDeal4,Spreadsheet9.2!R3703,0)","v":775252.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S697,0)+IF(IncludeDeal1,Spreadsheet9.2!S1699,0)+IF(IncludeDeal2,Spreadsheet9.2!S2701,0)+IF(IncludeDeal4,Spreadsheet9.2!S3703,0)","v":-115110.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T697,0)+IF(IncludeDeal1,Spreadsheet9.2!T1699,0)+IF(IncludeDeal2,Spreadsheet9.2!T2701,0)+IF(IncludeDeal4,Spreadsheet9.2!T3703,0)","v":-57616},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U697,0)+IF(IncludeDeal1,Spreadsheet9.2!U1699,0)+IF(IncludeDeal2,Spreadsheet9.2!U2701,0)+IF(IncludeDeal4,Spreadsheet9.2!U3703,0)","v":1027036.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V697,0)+IF(IncludeDeal1,Spreadsheet9.2!V1699,0)+IF(IncludeDeal2,Spreadsheet9.2!V2701,0)+IF(IncludeDeal4,Spreadsheet9.2!V3703,0)","v":590139.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W697,0)+IF(IncludeDeal1,Spreadsheet9.2!W1699,0)+IF(IncludeDeal2,Spreadsheet9.2!W2701,0)+IF(IncludeDeal4,Spreadsheet9.2!W3703,0)","v":-667096.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X697,0)+IF(IncludeDeal1,Spreadsheet9.2!X1699,0)+IF(IncludeDeal2,Spreadsheet9.2!X2701,0)+IF(IncludeDeal4,Spreadsheet9.2!X3703,0)","v":-1152584.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y697,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1699,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2701,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3703,0)","v":-542824.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z697,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1699,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2701,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3703,0)","v":-367413.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA697,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3703,0)","v":-93932},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB697,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3703,0)","v":-815544.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC697,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3703,0)","v":-1326832.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD697,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3703,0)","v":-1460655},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE697,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3703,0)","v":-1689867.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF697,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3703,0)","v":-1497520.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG697,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3703,0)","v":-2234926.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH697,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3703,0)","v":-2347824.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI697,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3703,0)","v":-2756848.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ697,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3703,0)","v":-2820609.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK697,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3703,0)","v":-2523590.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL697,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3703,0)","v":-2623034.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM697,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3703,0)","v":-2711451.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN697,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3703,0)","v":-2623515.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO697,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3703,0)","v":-2571728.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP697,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3703,0)","v":-2534487.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ697,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3703,0)","v":-2132522.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR697,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3703,0)","v":-2051878.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS697,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3703,0)","v":-1926281.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT697,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3703,0)","v":-1835281.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU697,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3703,0)","v":-1768009.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV697,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3703,0)","v":-1658682.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW697,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3703,0)","v":-1281212.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX697,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3703,0)","v":-1223549.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY697,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3703,0)","v":-1135443.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ697,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1699,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2701,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3703,0)","v":-1031831.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA697,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3703,0)","v":-957272.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB697,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3703,0)","v":-870441.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC697,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3703,0)","v":-488706.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD697,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3703,0)","v":-578808.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE697,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3703,0)","v":-609106},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF697,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3703,0)","v":-637277.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG697,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3703,0)","v":-664334.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH697,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3703,0)","v":-687654.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI697,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3703,0)","v":-322181.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ697,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3703,0)","v":-324173.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK697,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3703,0)","v":-325170.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL697,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3703,0)","v":-327993.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM697,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3703,0)","v":-329903.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN697,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3703,0)","v":-333411.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO697,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1699,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2701,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3703,0)","v":-336076.2}]
[null,"Simulation 665",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C699,0)+IF(IncludeDeal1,Spreadsheet9.2!C1701,0)+IF(IncludeDeal2,Spreadsheet9.2!C2703,0)+IF(IncludeDeal4,Spreadsheet9.2!C3705,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E699,0)+IF(IncludeDeal1,Spreadsheet9.2!E1701,0)+IF(IncludeDeal2,Spreadsheet9.2!E2703,0)+IF(IncludeDeal4,Spreadsheet9.2!E3705,0)","v":606818.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F699,0)+IF(IncludeDeal1,Spreadsheet9.2!F1701,0)+IF(IncludeDeal2,Spreadsheet9.2!F2703,0)+IF(IncludeDeal4,Spreadsheet9.2!F3705,0)","v":943429.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G699,0)+IF(IncludeDeal1,Spreadsheet9.2!G1701,0)+IF(IncludeDeal2,Spreadsheet9.2!G2703,0)+IF(IncludeDeal4,Spreadsheet9.2!G3705,0)","v":347411.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H699,0)+IF(IncludeDeal1,Spreadsheet9.2!H1701,0)+IF(IncludeDeal2,Spreadsheet9.2!H2703,0)+IF(IncludeDeal4,Spreadsheet9.2!H3705,0)","v":-302300.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I699,0)+IF(IncludeDeal1,Spreadsheet9.2!I1701,0)+IF(IncludeDeal2,Spreadsheet9.2!I2703,0)+IF(IncludeDeal4,Spreadsheet9.2!I3705,0)","v":726586.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J699,0)+IF(IncludeDeal1,Spreadsheet9.2!J1701,0)+IF(IncludeDeal2,Spreadsheet9.2!J2703,0)+IF(IncludeDeal4,Spreadsheet9.2!J3705,0)","v":265254.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K699,0)+IF(IncludeDeal1,Spreadsheet9.2!K1701,0)+IF(IncludeDeal2,Spreadsheet9.2!K2703,0)+IF(IncludeDeal4,Spreadsheet9.2!K3705,0)","v":-917369.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L699,0)+IF(IncludeDeal1,Spreadsheet9.2!L1701,0)+IF(IncludeDeal2,Spreadsheet9.2!L2703,0)+IF(IncludeDeal4,Spreadsheet9.2!L3705,0)","v":-316876.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M699,0)+IF(IncludeDeal1,Spreadsheet9.2!M1701,0)+IF(IncludeDeal2,Spreadsheet9.2!M2703,0)+IF(IncludeDeal4,Spreadsheet9.2!M3705,0)","v":-237152.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N699,0)+IF(IncludeDeal1,Spreadsheet9.2!N1701,0)+IF(IncludeDeal2,Spreadsheet9.2!N2703,0)+IF(IncludeDeal4,Spreadsheet9.2!N3705,0)","v":-296069.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O699,0)+IF(IncludeDeal1,Spreadsheet9.2!O1701,0)+IF(IncludeDeal2,Spreadsheet9.2!O2703,0)+IF(IncludeDeal4,Spreadsheet9.2!O3705,0)","v":78908.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P699,0)+IF(IncludeDeal1,Spreadsheet9.2!P1701,0)+IF(IncludeDeal2,Spreadsheet9.2!P2703,0)+IF(IncludeDeal4,Spreadsheet9.2!P3705,0)","v":-998768.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q699,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1701,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2703,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3705,0)","v":-1119526.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R699,0)+IF(IncludeDeal1,Spreadsheet9.2!R1701,0)+IF(IncludeDeal2,Spreadsheet9.2!R2703,0)+IF(IncludeDeal4,Spreadsheet9.2!R3705,0)","v":-660769.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S699,0)+IF(IncludeDeal1,Spreadsheet9.2!S1701,0)+IF(IncludeDeal2,Spreadsheet9.2!S2703,0)+IF(IncludeDeal4,Spreadsheet9.2!S3705,0)","v":-958474.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T699,0)+IF(IncludeDeal1,Spreadsheet9.2!T1701,0)+IF(IncludeDeal2,Spreadsheet9.2!T2703,0)+IF(IncludeDeal4,Spreadsheet9.2!T3705,0)","v":-1823924.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U699,0)+IF(IncludeDeal1,Spreadsheet9.2!U1701,0)+IF(IncludeDeal2,Spreadsheet9.2!U2703,0)+IF(IncludeDeal4,Spreadsheet9.2!U3705,0)","v":-1432092.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V699,0)+IF(IncludeDeal1,Spreadsheet9.2!V1701,0)+IF(IncludeDeal2,Spreadsheet9.2!V2703,0)+IF(IncludeDeal4,Spreadsheet9.2!V3705,0)","v":-2214098.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W699,0)+IF(IncludeDeal1,Spreadsheet9.2!W1701,0)+IF(IncludeDeal2,Spreadsheet9.2!W2703,0)+IF(IncludeDeal4,Spreadsheet9.2!W3705,0)","v":-2295417.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X699,0)+IF(IncludeDeal1,Spreadsheet9.2!X1701,0)+IF(IncludeDeal2,Spreadsheet9.2!X2703,0)+IF(IncludeDeal4,Spreadsheet9.2!X3705,0)","v":-1940812.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y699,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1701,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2703,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3705,0)","v":-1042425.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z699,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1701,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2703,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3705,0)","v":-666411.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA699,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3705,0)","v":-497853.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB699,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3705,0)","v":-714112.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC699,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3705,0)","v":-797464.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD699,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3705,0)","v":-813679},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE699,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3705,0)","v":217753},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF699,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3705,0)","v":599320.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG699,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3705,0)","v":1002901.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH699,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3705,0)","v":691638.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI699,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3705,0)","v":2213489.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ699,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3705,0)","v":2545864.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK699,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3705,0)","v":2303425.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL699,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3705,0)","v":1426730.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM699,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3705,0)","v":71531.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN699,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3705,0)","v":95121.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO699,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3705,0)","v":-584183.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP699,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3705,0)","v":-1404983.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ699,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3705,0)","v":-988043.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR699,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3705,0)","v":-1146127.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS699,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3705,0)","v":-1084180.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT699,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3705,0)","v":-1068364.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU699,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3705,0)","v":-993316.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV699,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3705,0)","v":-976422.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW699,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3705,0)","v":-882712.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX699,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3705,0)","v":-671688.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY699,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3705,0)","v":-487381.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ699,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1701,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2703,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3705,0)","v":-418481.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA699,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3705,0)","v":-286827.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB699,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3705,0)","v":-275268.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC699,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3705,0)","v":-53930},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD699,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3705,0)","v":-159281.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE699,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3705,0)","v":-242851},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF699,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3705,0)","v":-324882.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG699,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3705,0)","v":-404167.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH699,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3705,0)","v":-456145.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI699,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3705,0)","v":-218872.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ699,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3705,0)","v":-224804.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK699,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3705,0)","v":-229626.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL699,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3705,0)","v":-232855.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM699,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3705,0)","v":-237232.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN699,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3705,0)","v":-240987.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO699,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1701,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2703,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3705,0)","v":-243242.5}]
[null,"Simulation 666",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C700,0)+IF(IncludeDeal1,Spreadsheet9.2!C1702,0)+IF(IncludeDeal2,Spreadsheet9.2!C2704,0)+IF(IncludeDeal4,Spreadsheet9.2!C3706,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E700,0)+IF(IncludeDeal1,Spreadsheet9.2!E1702,0)+IF(IncludeDeal2,Spreadsheet9.2!E2704,0)+IF(IncludeDeal4,Spreadsheet9.2!E3706,0)","v":40080.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F700,0)+IF(IncludeDeal1,Spreadsheet9.2!F1702,0)+IF(IncludeDeal2,Spreadsheet9.2!F2704,0)+IF(IncludeDeal4,Spreadsheet9.2!F3706,0)","v":-266470.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G700,0)+IF(IncludeDeal1,Spreadsheet9.2!G1702,0)+IF(IncludeDeal2,Spreadsheet9.2!G2704,0)+IF(IncludeDeal4,Spreadsheet9.2!G3706,0)","v":137873},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H700,0)+IF(IncludeDeal1,Spreadsheet9.2!H1702,0)+IF(IncludeDeal2,Spreadsheet9.2!H2704,0)+IF(IncludeDeal4,Spreadsheet9.2!H3706,0)","v":214310.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I700,0)+IF(IncludeDeal1,Spreadsheet9.2!I1702,0)+IF(IncludeDeal2,Spreadsheet9.2!I2704,0)+IF(IncludeDeal4,Spreadsheet9.2!I3706,0)","v":527178.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J700,0)+IF(IncludeDeal1,Spreadsheet9.2!J1702,0)+IF(IncludeDeal2,Spreadsheet9.2!J2704,0)+IF(IncludeDeal4,Spreadsheet9.2!J3706,0)","v":-463707.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K700,0)+IF(IncludeDeal1,Spreadsheet9.2!K1702,0)+IF(IncludeDeal2,Spreadsheet9.2!K2704,0)+IF(IncludeDeal4,Spreadsheet9.2!K3706,0)","v":1643215},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L700,0)+IF(IncludeDeal1,Spreadsheet9.2!L1702,0)+IF(IncludeDeal2,Spreadsheet9.2!L2704,0)+IF(IncludeDeal4,Spreadsheet9.2!L3706,0)","v":2147499.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M700,0)+IF(IncludeDeal1,Spreadsheet9.2!M1702,0)+IF(IncludeDeal2,Spreadsheet9.2!M2704,0)+IF(IncludeDeal4,Spreadsheet9.2!M3706,0)","v":507380.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N700,0)+IF(IncludeDeal1,Spreadsheet9.2!N1702,0)+IF(IncludeDeal2,Spreadsheet9.2!N2704,0)+IF(IncludeDeal4,Spreadsheet9.2!N3706,0)","v":136071.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O700,0)+IF(IncludeDeal1,Spreadsheet9.2!O1702,0)+IF(IncludeDeal2,Spreadsheet9.2!O2704,0)+IF(IncludeDeal4,Spreadsheet9.2!O3706,0)","v":-950494.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P700,0)+IF(IncludeDeal1,Spreadsheet9.2!P1702,0)+IF(IncludeDeal2,Spreadsheet9.2!P2704,0)+IF(IncludeDeal4,Spreadsheet9.2!P3706,0)","v":-1894721},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q700,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1702,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2704,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3706,0)","v":-2599859.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R700,0)+IF(IncludeDeal1,Spreadsheet9.2!R1702,0)+IF(IncludeDeal2,Spreadsheet9.2!R2704,0)+IF(IncludeDeal4,Spreadsheet9.2!R3706,0)","v":-2924768.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S700,0)+IF(IncludeDeal1,Spreadsheet9.2!S1702,0)+IF(IncludeDeal2,Spreadsheet9.2!S2704,0)+IF(IncludeDeal4,Spreadsheet9.2!S3706,0)","v":-2949884.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T700,0)+IF(IncludeDeal1,Spreadsheet9.2!T1702,0)+IF(IncludeDeal2,Spreadsheet9.2!T2704,0)+IF(IncludeDeal4,Spreadsheet9.2!T3706,0)","v":-2580590.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U700,0)+IF(IncludeDeal1,Spreadsheet9.2!U1702,0)+IF(IncludeDeal2,Spreadsheet9.2!U2704,0)+IF(IncludeDeal4,Spreadsheet9.2!U3706,0)","v":-2621199},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V700,0)+IF(IncludeDeal1,Spreadsheet9.2!V1702,0)+IF(IncludeDeal2,Spreadsheet9.2!V2704,0)+IF(IncludeDeal4,Spreadsheet9.2!V3706,0)","v":-1963413.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W700,0)+IF(IncludeDeal1,Spreadsheet9.2!W1702,0)+IF(IncludeDeal2,Spreadsheet9.2!W2704,0)+IF(IncludeDeal4,Spreadsheet9.2!W3706,0)","v":-2428469.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X700,0)+IF(IncludeDeal1,Spreadsheet9.2!X1702,0)+IF(IncludeDeal2,Spreadsheet9.2!X2704,0)+IF(IncludeDeal4,Spreadsheet9.2!X3706,0)","v":-2643238.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y700,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1702,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2704,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3706,0)","v":-2590361},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z700,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1702,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2704,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3706,0)","v":-2326136.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA700,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3706,0)","v":-2607611.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB700,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3706,0)","v":-2949038.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC700,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3706,0)","v":-2856849.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD700,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3706,0)","v":-2537805.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE700,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3706,0)","v":-2430113.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF700,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3706,0)","v":-2714897.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG700,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3706,0)","v":-2659576.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH700,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3706,0)","v":-2655079.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI700,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3706,0)","v":-2556701.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ700,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3706,0)","v":-2458043.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK700,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3706,0)","v":-2364062.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL700,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3706,0)","v":-2381392.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM700,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3706,0)","v":-2444265},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN700,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3706,0)","v":-2273433},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO700,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3706,0)","v":-2165974.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP700,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3706,0)","v":-2147946.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ700,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3706,0)","v":-1906647.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR700,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3706,0)","v":-1794565.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS700,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3706,0)","v":-1697175},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT700,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3706,0)","v":-1497706},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU700,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3706,0)","v":-1449302.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV700,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3706,0)","v":-1397726.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW700,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3706,0)","v":-1061430.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX700,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3706,0)","v":-940499.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY700,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3706,0)","v":-849353.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ700,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1702,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2704,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3706,0)","v":-660680.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA700,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3706,0)","v":-524893.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB700,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3706,0)","v":-414172.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC700,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3706,0)","v":-178206.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD700,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3706,0)","v":-220922.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE700,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3706,0)","v":-250966.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF700,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3706,0)","v":-284011.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG700,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3706,0)","v":-314612},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH700,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3706,0)","v":-399266.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI700,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3706,0)","v":-218084.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ700,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3706,0)","v":-220623.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK700,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3706,0)","v":-224604.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL700,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3706,0)","v":-227366.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM700,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3706,0)","v":-230223.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN700,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3706,0)","v":-232781.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO700,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1702,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2704,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3706,0)","v":-233802.3}]
[null,"Simulation 669",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C703,0)+IF(IncludeDeal1,Spreadsheet9.2!C1705,0)+IF(IncludeDeal2,Spreadsheet9.2!C2707,0)+IF(IncludeDeal4,Spreadsheet9.2!C3709,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E703,0)+IF(IncludeDeal1,Spreadsheet9.2!E1705,0)+IF(IncludeDeal2,Spreadsheet9.2!E2707,0)+IF(IncludeDeal4,Spreadsheet9.2!E3709,0)","v":257757.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F703,0)+IF(IncludeDeal1,Spreadsheet9.2!F1705,0)+IF(IncludeDeal2,Spreadsheet9.2!F2707,0)+IF(IncludeDeal4,Spreadsheet9.2!F3709,0)","v":309058.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G703,0)+IF(IncludeDeal1,Spreadsheet9.2!G1705,0)+IF(IncludeDeal2,Spreadsheet9.2!G2707,0)+IF(IncludeDeal4,Spreadsheet9.2!G3709,0)","v":233365.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H703,0)+IF(IncludeDeal1,Spreadsheet9.2!H1705,0)+IF(IncludeDeal2,Spreadsheet9.2!H2707,0)+IF(IncludeDeal4,Spreadsheet9.2!H3709,0)","v":660587.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I703,0)+IF(IncludeDeal1,Spreadsheet9.2!I1705,0)+IF(IncludeDeal2,Spreadsheet9.2!I2707,0)+IF(IncludeDeal4,Spreadsheet9.2!I3709,0)","v":25918.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J703,0)+IF(IncludeDeal1,Spreadsheet9.2!J1705,0)+IF(IncludeDeal2,Spreadsheet9.2!J2707,0)+IF(IncludeDeal4,Spreadsheet9.2!J3709,0)","v":-122607.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K703,0)+IF(IncludeDeal1,Spreadsheet9.2!K1705,0)+IF(IncludeDeal2,Spreadsheet9.2!K2707,0)+IF(IncludeDeal4,Spreadsheet9.2!K3709,0)","v":137957.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L703,0)+IF(IncludeDeal1,Spreadsheet9.2!L1705,0)+IF(IncludeDeal2,Spreadsheet9.2!L2707,0)+IF(IncludeDeal4,Spreadsheet9.2!L3709,0)","v":219444.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M703,0)+IF(IncludeDeal1,Spreadsheet9.2!M1705,0)+IF(IncludeDeal2,Spreadsheet9.2!M2707,0)+IF(IncludeDeal4,Spreadsheet9.2!M3709,0)","v":39068.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N703,0)+IF(IncludeDeal1,Spreadsheet9.2!N1705,0)+IF(IncludeDeal2,Spreadsheet9.2!N2707,0)+IF(IncludeDeal4,Spreadsheet9.2!N3709,0)","v":1188098.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O703,0)+IF(IncludeDeal1,Spreadsheet9.2!O1705,0)+IF(IncludeDeal2,Spreadsheet9.2!O2707,0)+IF(IncludeDeal4,Spreadsheet9.2!O3709,0)","v":1799636.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P703,0)+IF(IncludeDeal1,Spreadsheet9.2!P1705,0)+IF(IncludeDeal2,Spreadsheet9.2!P2707,0)+IF(IncludeDeal4,Spreadsheet9.2!P3709,0)","v":1719455.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q703,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1705,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2707,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3709,0)","v":2889713.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R703,0)+IF(IncludeDeal1,Spreadsheet9.2!R1705,0)+IF(IncludeDeal2,Spreadsheet9.2!R2707,0)+IF(IncludeDeal4,Spreadsheet9.2!R3709,0)","v":2672489.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S703,0)+IF(IncludeDeal1,Spreadsheet9.2!S1705,0)+IF(IncludeDeal2,Spreadsheet9.2!S2707,0)+IF(IncludeDeal4,Spreadsheet9.2!S3709,0)","v":5532661.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T703,0)+IF(IncludeDeal1,Spreadsheet9.2!T1705,0)+IF(IncludeDeal2,Spreadsheet9.2!T2707,0)+IF(IncludeDeal4,Spreadsheet9.2!T3709,0)","v":4634847.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U703,0)+IF(IncludeDeal1,Spreadsheet9.2!U1705,0)+IF(IncludeDeal2,Spreadsheet9.2!U2707,0)+IF(IncludeDeal4,Spreadsheet9.2!U3709,0)","v":5651290.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V703,0)+IF(IncludeDeal1,Spreadsheet9.2!V1705,0)+IF(IncludeDeal2,Spreadsheet9.2!V2707,0)+IF(IncludeDeal4,Spreadsheet9.2!V3709,0)","v":6691161.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W703,0)+IF(IncludeDeal1,Spreadsheet9.2!W1705,0)+IF(IncludeDeal2,Spreadsheet9.2!W2707,0)+IF(IncludeDeal4,Spreadsheet9.2!W3709,0)","v":6534101.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X703,0)+IF(IncludeDeal1,Spreadsheet9.2!X1705,0)+IF(IncludeDeal2,Spreadsheet9.2!X2707,0)+IF(IncludeDeal4,Spreadsheet9.2!X3709,0)","v":5966994.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y703,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1705,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2707,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3709,0)","v":7087030.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z703,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1705,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2707,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3709,0)","v":7512334.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA703,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3709,0)","v":7036044.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB703,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3709,0)","v":5535293.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC703,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3709,0)","v":4027090.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD703,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3709,0)","v":4435605.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE703,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3709,0)","v":5463828.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF703,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3709,0)","v":5495141.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG703,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3709,0)","v":3819247.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH703,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3709,0)","v":3557586},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI703,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3709,0)","v":3928388.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ703,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3709,0)","v":2900774.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK703,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3709,0)","v":3276114.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL703,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3709,0)","v":3795565.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM703,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3709,0)","v":3099631.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN703,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3709,0)","v":1310775.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO703,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3709,0)","v":894057.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP703,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3709,0)","v":1404231.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ703,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3709,0)","v":919398.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR703,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3709,0)","v":1013387.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS703,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3709,0)","v":755263},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT703,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3709,0)","v":376032.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU703,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3709,0)","v":45101.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV703,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3709,0)","v":7279.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW703,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3709,0)","v":145655.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX703,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3709,0)","v":9691.7000000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY703,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3709,0)","v":-30864.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ703,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1705,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2707,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3709,0)","v":-68710.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA703,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3709,0)","v":-128296.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB703,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3709,0)","v":-188148.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC703,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3709,0)","v":64460.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD703,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3709,0)","v":-76375.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE703,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3709,0)","v":-131053.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF703,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3709,0)","v":-173733.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG703,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3709,0)","v":-297762.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH703,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3709,0)","v":-362524.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI703,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3709,0)","v":-154557.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ703,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3709,0)","v":-160915},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK703,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3709,0)","v":-164805.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL703,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3709,0)","v":-168137.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM703,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3709,0)","v":-170935.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN703,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3709,0)","v":-174991},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO703,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1705,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2707,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3709,0)","v":-177899.6}]
[null,"Simulation 672",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C706,0)+IF(IncludeDeal1,Spreadsheet9.2!C1708,0)+IF(IncludeDeal2,Spreadsheet9.2!C2710,0)+IF(IncludeDeal4,Spreadsheet9.2!C3712,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E706,0)+IF(IncludeDeal1,Spreadsheet9.2!E1708,0)+IF(IncludeDeal2,Spreadsheet9.2!E2710,0)+IF(IncludeDeal4,Spreadsheet9.2!E3712,0)","v":601202.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F706,0)+IF(IncludeDeal1,Spreadsheet9.2!F1708,0)+IF(IncludeDeal2,Spreadsheet9.2!F2710,0)+IF(IncludeDeal4,Spreadsheet9.2!F3712,0)","v":295576.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G706,0)+IF(IncludeDeal1,Spreadsheet9.2!G1708,0)+IF(IncludeDeal2,Spreadsheet9.2!G2710,0)+IF(IncludeDeal4,Spreadsheet9.2!G3712,0)","v":363454.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H706,0)+IF(IncludeDeal1,Spreadsheet9.2!H1708,0)+IF(IncludeDeal2,Spreadsheet9.2!H2710,0)+IF(IncludeDeal4,Spreadsheet9.2!H3712,0)","v":2938870.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I706,0)+IF(IncludeDeal1,Spreadsheet9.2!I1708,0)+IF(IncludeDeal2,Spreadsheet9.2!I2710,0)+IF(IncludeDeal4,Spreadsheet9.2!I3712,0)","v":3037597.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J706,0)+IF(IncludeDeal1,Spreadsheet9.2!J1708,0)+IF(IncludeDeal2,Spreadsheet9.2!J2710,0)+IF(IncludeDeal4,Spreadsheet9.2!J3712,0)","v":3678374.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K706,0)+IF(IncludeDeal1,Spreadsheet9.2!K1708,0)+IF(IncludeDeal2,Spreadsheet9.2!K2710,0)+IF(IncludeDeal4,Spreadsheet9.2!K3712,0)","v":2282854},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L706,0)+IF(IncludeDeal1,Spreadsheet9.2!L1708,0)+IF(IncludeDeal2,Spreadsheet9.2!L2710,0)+IF(IncludeDeal4,Spreadsheet9.2!L3712,0)","v":2038447.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M706,0)+IF(IncludeDeal1,Spreadsheet9.2!M1708,0)+IF(IncludeDeal2,Spreadsheet9.2!M2710,0)+IF(IncludeDeal4,Spreadsheet9.2!M3712,0)","v":920596.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N706,0)+IF(IncludeDeal1,Spreadsheet9.2!N1708,0)+IF(IncludeDeal2,Spreadsheet9.2!N2710,0)+IF(IncludeDeal4,Spreadsheet9.2!N3712,0)","v":2298636.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O706,0)+IF(IncludeDeal1,Spreadsheet9.2!O1708,0)+IF(IncludeDeal2,Spreadsheet9.2!O2710,0)+IF(IncludeDeal4,Spreadsheet9.2!O3712,0)","v":1084195.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P706,0)+IF(IncludeDeal1,Spreadsheet9.2!P1708,0)+IF(IncludeDeal2,Spreadsheet9.2!P2710,0)+IF(IncludeDeal4,Spreadsheet9.2!P3712,0)","v":418938.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q706,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1708,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2710,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3712,0)","v":53017.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R706,0)+IF(IncludeDeal1,Spreadsheet9.2!R1708,0)+IF(IncludeDeal2,Spreadsheet9.2!R2710,0)+IF(IncludeDeal4,Spreadsheet9.2!R3712,0)","v":753532.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S706,0)+IF(IncludeDeal1,Spreadsheet9.2!S1708,0)+IF(IncludeDeal2,Spreadsheet9.2!S2710,0)+IF(IncludeDeal4,Spreadsheet9.2!S3712,0)","v":357628.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T706,0)+IF(IncludeDeal1,Spreadsheet9.2!T1708,0)+IF(IncludeDeal2,Spreadsheet9.2!T2710,0)+IF(IncludeDeal4,Spreadsheet9.2!T3712,0)","v":134936.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U706,0)+IF(IncludeDeal1,Spreadsheet9.2!U1708,0)+IF(IncludeDeal2,Spreadsheet9.2!U2710,0)+IF(IncludeDeal4,Spreadsheet9.2!U3712,0)","v":106180.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V706,0)+IF(IncludeDeal1,Spreadsheet9.2!V1708,0)+IF(IncludeDeal2,Spreadsheet9.2!V2710,0)+IF(IncludeDeal4,Spreadsheet9.2!V3712,0)","v":860427.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W706,0)+IF(IncludeDeal1,Spreadsheet9.2!W1708,0)+IF(IncludeDeal2,Spreadsheet9.2!W2710,0)+IF(IncludeDeal4,Spreadsheet9.2!W3712,0)","v":1038994.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X706,0)+IF(IncludeDeal1,Spreadsheet9.2!X1708,0)+IF(IncludeDeal2,Spreadsheet9.2!X2710,0)+IF(IncludeDeal4,Spreadsheet9.2!X3712,0)","v":570765.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y706,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1708,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2710,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3712,0)","v":2303024.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z706,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1708,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2710,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3712,0)","v":1786614.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA706,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3712,0)","v":1291045.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB706,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3712,0)","v":1708593.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC706,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3712,0)","v":2625653.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD706,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3712,0)","v":3126236.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE706,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3712,0)","v":4461828},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF706,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3712,0)","v":5278043.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG706,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3712,0)","v":4850980.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH706,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3712,0)","v":4480071.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI706,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3712,0)","v":5073860},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ706,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3712,0)","v":5239879.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK706,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3712,0)","v":5703327},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL706,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3712,0)","v":6716580.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM706,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3712,0)","v":6209349.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN706,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3712,0)","v":5822263.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO706,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3712,0)","v":5313610.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP706,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3712,0)","v":4358936.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ706,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3712,0)","v":2777084.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR706,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3712,0)","v":2951850.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS706,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3712,0)","v":2749715.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT706,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3712,0)","v":3569497.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU706,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3712,0)","v":2461484.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV706,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3712,0)","v":1256922.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW706,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3712,0)","v":1078367.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX706,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3712,0)","v":854282.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY706,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3712,0)","v":333635.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ706,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1708,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2710,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3712,0)","v":166624.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA706,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3712,0)","v":-87031.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB706,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3712,0)","v":-232503},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC706,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3712,0)","v":-174669.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD706,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3712,0)","v":-154922.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE706,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3712,0)","v":-141550.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF706,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3712,0)","v":-117116},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG706,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3712,0)","v":-118447.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH706,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3712,0)","v":-213760.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI706,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3712,0)","v":-100178.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ706,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3712,0)","v":-98133.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK706,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3712,0)","v":-97228.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL706,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3712,0)","v":-97496.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM706,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3712,0)","v":-97965.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN706,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3712,0)","v":-99539.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO706,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1708,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2710,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3712,0)","v":-100689.5}]
[null,"Simulation 676",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C710,0)+IF(IncludeDeal1,Spreadsheet9.2!C1712,0)+IF(IncludeDeal2,Spreadsheet9.2!C2714,0)+IF(IncludeDeal4,Spreadsheet9.2!C3716,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E710,0)+IF(IncludeDeal1,Spreadsheet9.2!E1712,0)+IF(IncludeDeal2,Spreadsheet9.2!E2714,0)+IF(IncludeDeal4,Spreadsheet9.2!E3716,0)","v":38321.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F710,0)+IF(IncludeDeal1,Spreadsheet9.2!F1712,0)+IF(IncludeDeal2,Spreadsheet9.2!F2714,0)+IF(IncludeDeal4,Spreadsheet9.2!F3716,0)","v":-392967.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G710,0)+IF(IncludeDeal1,Spreadsheet9.2!G1712,0)+IF(IncludeDeal2,Spreadsheet9.2!G2714,0)+IF(IncludeDeal4,Spreadsheet9.2!G3716,0)","v":510048},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H710,0)+IF(IncludeDeal1,Spreadsheet9.2!H1712,0)+IF(IncludeDeal2,Spreadsheet9.2!H2714,0)+IF(IncludeDeal4,Spreadsheet9.2!H3716,0)","v":1753509.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I710,0)+IF(IncludeDeal1,Spreadsheet9.2!I1712,0)+IF(IncludeDeal2,Spreadsheet9.2!I2714,0)+IF(IncludeDeal4,Spreadsheet9.2!I3716,0)","v":33247.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J710,0)+IF(IncludeDeal1,Spreadsheet9.2!J1712,0)+IF(IncludeDeal2,Spreadsheet9.2!J2714,0)+IF(IncludeDeal4,Spreadsheet9.2!J3716,0)","v":153727.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K710,0)+IF(IncludeDeal1,Spreadsheet9.2!K1712,0)+IF(IncludeDeal2,Spreadsheet9.2!K2714,0)+IF(IncludeDeal4,Spreadsheet9.2!K3716,0)","v":-885563.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L710,0)+IF(IncludeDeal1,Spreadsheet9.2!L1712,0)+IF(IncludeDeal2,Spreadsheet9.2!L2714,0)+IF(IncludeDeal4,Spreadsheet9.2!L3716,0)","v":-823837.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M710,0)+IF(IncludeDeal1,Spreadsheet9.2!M1712,0)+IF(IncludeDeal2,Spreadsheet9.2!M2714,0)+IF(IncludeDeal4,Spreadsheet9.2!M3716,0)","v":-813008.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N710,0)+IF(IncludeDeal1,Spreadsheet9.2!N1712,0)+IF(IncludeDeal2,Spreadsheet9.2!N2714,0)+IF(IncludeDeal4,Spreadsheet9.2!N3716,0)","v":-489762.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O710,0)+IF(IncludeDeal1,Spreadsheet9.2!O1712,0)+IF(IncludeDeal2,Spreadsheet9.2!O2714,0)+IF(IncludeDeal4,Spreadsheet9.2!O3716,0)","v":-755616.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P710,0)+IF(IncludeDeal1,Spreadsheet9.2!P1712,0)+IF(IncludeDeal2,Spreadsheet9.2!P2714,0)+IF(IncludeDeal4,Spreadsheet9.2!P3716,0)","v":-733141.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q710,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1712,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2714,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3716,0)","v":-1117232.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R710,0)+IF(IncludeDeal1,Spreadsheet9.2!R1712,0)+IF(IncludeDeal2,Spreadsheet9.2!R2714,0)+IF(IncludeDeal4,Spreadsheet9.2!R3716,0)","v":-1479106.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S710,0)+IF(IncludeDeal1,Spreadsheet9.2!S1712,0)+IF(IncludeDeal2,Spreadsheet9.2!S2714,0)+IF(IncludeDeal4,Spreadsheet9.2!S3716,0)","v":-931408.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T710,0)+IF(IncludeDeal1,Spreadsheet9.2!T1712,0)+IF(IncludeDeal2,Spreadsheet9.2!T2714,0)+IF(IncludeDeal4,Spreadsheet9.2!T3716,0)","v":-477426.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U710,0)+IF(IncludeDeal1,Spreadsheet9.2!U1712,0)+IF(IncludeDeal2,Spreadsheet9.2!U2714,0)+IF(IncludeDeal4,Spreadsheet9.2!U3716,0)","v":-543206.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V710,0)+IF(IncludeDeal1,Spreadsheet9.2!V1712,0)+IF(IncludeDeal2,Spreadsheet9.2!V2714,0)+IF(IncludeDeal4,Spreadsheet9.2!V3716,0)","v":-1448844.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W710,0)+IF(IncludeDeal1,Spreadsheet9.2!W1712,0)+IF(IncludeDeal2,Spreadsheet9.2!W2714,0)+IF(IncludeDeal4,Spreadsheet9.2!W3716,0)","v":-1714692.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X710,0)+IF(IncludeDeal1,Spreadsheet9.2!X1712,0)+IF(IncludeDeal2,Spreadsheet9.2!X2714,0)+IF(IncludeDeal4,Spreadsheet9.2!X3716,0)","v":-1572575.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y710,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1712,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2714,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3716,0)","v":-547566.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z710,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1712,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2714,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3716,0)","v":-896928.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA710,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3716,0)","v":-637423},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB710,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3716,0)","v":-510033.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC710,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3716,0)","v":-716584.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD710,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3716,0)","v":-602169.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE710,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3716,0)","v":-1051906.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF710,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3716,0)","v":-556609.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG710,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3716,0)","v":-646986.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH710,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3716,0)","v":-633932.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI710,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3716,0)","v":-109732.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ710,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3716,0)","v":-310945.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK710,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3716,0)","v":177805.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL710,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3716,0)","v":-387643.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM710,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3716,0)","v":-632239.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN710,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3716,0)","v":-392461.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO710,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3716,0)","v":61140.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP710,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3716,0)","v":5789.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ710,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3716,0)","v":397831.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR710,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3716,0)","v":427489.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS710,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3716,0)","v":134890},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT710,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3716,0)","v":-280537.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU710,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3716,0)","v":-171337.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV710,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3716,0)","v":-230717.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW710,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3716,0)","v":-200994.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX710,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3716,0)","v":-17253.900000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY710,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3716,0)","v":123300.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ710,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1712,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2714,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3716,0)","v":86396.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA710,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3716,0)","v":34084.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB710,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3716,0)","v":58828.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC710,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3716,0)","v":134329.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD710,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3716,0)","v":74076.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE710,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3716,0)","v":-20901.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF710,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3716,0)","v":-62271.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG710,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3716,0)","v":-68553.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH710,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3716,0)","v":-188715.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI710,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3716,0)","v":-102575.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ710,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3716,0)","v":-102062.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK710,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3716,0)","v":-106319.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL710,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3716,0)","v":-109188},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM710,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3716,0)","v":-112633.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN710,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3716,0)","v":-116801.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO710,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1712,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2714,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3716,0)","v":-119280.3}]
[null,"Simulation 679",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C713,0)+IF(IncludeDeal1,Spreadsheet9.2!C1715,0)+IF(IncludeDeal2,Spreadsheet9.2!C2717,0)+IF(IncludeDeal4,Spreadsheet9.2!C3719,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E713,0)+IF(IncludeDeal1,Spreadsheet9.2!E1715,0)+IF(IncludeDeal2,Spreadsheet9.2!E2717,0)+IF(IncludeDeal4,Spreadsheet9.2!E3719,0)","v":603394.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F713,0)+IF(IncludeDeal1,Spreadsheet9.2!F1715,0)+IF(IncludeDeal2,Spreadsheet9.2!F2717,0)+IF(IncludeDeal4,Spreadsheet9.2!F3719,0)","v":383010.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G713,0)+IF(IncludeDeal1,Spreadsheet9.2!G1715,0)+IF(IncludeDeal2,Spreadsheet9.2!G2717,0)+IF(IncludeDeal4,Spreadsheet9.2!G3719,0)","v":-59764.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H713,0)+IF(IncludeDeal1,Spreadsheet9.2!H1715,0)+IF(IncludeDeal2,Spreadsheet9.2!H2717,0)+IF(IncludeDeal4,Spreadsheet9.2!H3719,0)","v":732061.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I713,0)+IF(IncludeDeal1,Spreadsheet9.2!I1715,0)+IF(IncludeDeal2,Spreadsheet9.2!I2717,0)+IF(IncludeDeal4,Spreadsheet9.2!I3719,0)","v":-285607.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J713,0)+IF(IncludeDeal1,Spreadsheet9.2!J1715,0)+IF(IncludeDeal2,Spreadsheet9.2!J2717,0)+IF(IncludeDeal4,Spreadsheet9.2!J3719,0)","v":3925.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K713,0)+IF(IncludeDeal1,Spreadsheet9.2!K1715,0)+IF(IncludeDeal2,Spreadsheet9.2!K2717,0)+IF(IncludeDeal4,Spreadsheet9.2!K3719,0)","v":173463.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L713,0)+IF(IncludeDeal1,Spreadsheet9.2!L1715,0)+IF(IncludeDeal2,Spreadsheet9.2!L2717,0)+IF(IncludeDeal4,Spreadsheet9.2!L3719,0)","v":218247.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M713,0)+IF(IncludeDeal1,Spreadsheet9.2!M1715,0)+IF(IncludeDeal2,Spreadsheet9.2!M2717,0)+IF(IncludeDeal4,Spreadsheet9.2!M3719,0)","v":82091.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N713,0)+IF(IncludeDeal1,Spreadsheet9.2!N1715,0)+IF(IncludeDeal2,Spreadsheet9.2!N2717,0)+IF(IncludeDeal4,Spreadsheet9.2!N3719,0)","v":454325.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O713,0)+IF(IncludeDeal1,Spreadsheet9.2!O1715,0)+IF(IncludeDeal2,Spreadsheet9.2!O2717,0)+IF(IncludeDeal4,Spreadsheet9.2!O3719,0)","v":-667597},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P713,0)+IF(IncludeDeal1,Spreadsheet9.2!P1715,0)+IF(IncludeDeal2,Spreadsheet9.2!P2717,0)+IF(IncludeDeal4,Spreadsheet9.2!P3719,0)","v":-777494.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q713,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1715,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2717,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3719,0)","v":-1797981.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R713,0)+IF(IncludeDeal1,Spreadsheet9.2!R1715,0)+IF(IncludeDeal2,Spreadsheet9.2!R2717,0)+IF(IncludeDeal4,Spreadsheet9.2!R3719,0)","v":-1979924.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S713,0)+IF(IncludeDeal1,Spreadsheet9.2!S1715,0)+IF(IncludeDeal2,Spreadsheet9.2!S2717,0)+IF(IncludeDeal4,Spreadsheet9.2!S3719,0)","v":-1445547.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T713,0)+IF(IncludeDeal1,Spreadsheet9.2!T1715,0)+IF(IncludeDeal2,Spreadsheet9.2!T2717,0)+IF(IncludeDeal4,Spreadsheet9.2!T3719,0)","v":-1847267.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U713,0)+IF(IncludeDeal1,Spreadsheet9.2!U1715,0)+IF(IncludeDeal2,Spreadsheet9.2!U2717,0)+IF(IncludeDeal4,Spreadsheet9.2!U3719,0)","v":-1772932.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V713,0)+IF(IncludeDeal1,Spreadsheet9.2!V1715,0)+IF(IncludeDeal2,Spreadsheet9.2!V2717,0)+IF(IncludeDeal4,Spreadsheet9.2!V3719,0)","v":-1567413.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W713,0)+IF(IncludeDeal1,Spreadsheet9.2!W1715,0)+IF(IncludeDeal2,Spreadsheet9.2!W2717,0)+IF(IncludeDeal4,Spreadsheet9.2!W3719,0)","v":-1102845},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X713,0)+IF(IncludeDeal1,Spreadsheet9.2!X1715,0)+IF(IncludeDeal2,Spreadsheet9.2!X2717,0)+IF(IncludeDeal4,Spreadsheet9.2!X3719,0)","v":-1583463.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y713,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1715,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2717,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3719,0)","v":-1310207},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z713,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1715,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2717,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3719,0)","v":-1784027.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA713,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3719,0)","v":-2185702.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB713,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3719,0)","v":-2146115.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC713,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3719,0)","v":-2009729.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD713,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3719,0)","v":-1323435.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE713,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3719,0)","v":-804199},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF713,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3719,0)","v":-1698293.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG713,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3719,0)","v":-2200475.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH713,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3719,0)","v":-1976435.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI713,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3719,0)","v":-2609918.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ713,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3719,0)","v":-2634368.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK713,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3719,0)","v":-2550144.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL713,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3719,0)","v":-2551759.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM713,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3719,0)","v":-2610431.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN713,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3719,0)","v":-2535645.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO713,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3719,0)","v":-2481374.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP713,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3719,0)","v":-2435951.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ713,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3719,0)","v":-2020277.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR713,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3719,0)","v":-1877387.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS713,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3719,0)","v":-1833901.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT713,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3719,0)","v":-1787270.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU713,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3719,0)","v":-1657416.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV713,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3719,0)","v":-1593913.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW713,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3719,0)","v":-1131424.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX713,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3719,0)","v":-1002332.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY713,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3719,0)","v":-873944.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ713,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1715,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2717,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3719,0)","v":-724693.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA713,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3719,0)","v":-659906.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB713,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3719,0)","v":-700606.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC713,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3719,0)","v":-299702.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD713,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3719,0)","v":-387005.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE713,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3719,0)","v":-492404.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF713,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3719,0)","v":-569405.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG713,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3719,0)","v":-683121.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH713,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3719,0)","v":-771873.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI713,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3719,0)","v":-421006.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ713,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3719,0)","v":-425239.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK713,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3719,0)","v":-429109.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL713,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3719,0)","v":-434123.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM713,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3719,0)","v":-437752.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN713,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3719,0)","v":-440388.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO713,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1715,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2717,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3719,0)","v":-441780.5}]
[null,"Simulation 683",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C717,0)+IF(IncludeDeal1,Spreadsheet9.2!C1719,0)+IF(IncludeDeal2,Spreadsheet9.2!C2721,0)+IF(IncludeDeal4,Spreadsheet9.2!C3723,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E717,0)+IF(IncludeDeal1,Spreadsheet9.2!E1719,0)+IF(IncludeDeal2,Spreadsheet9.2!E2721,0)+IF(IncludeDeal4,Spreadsheet9.2!E3723,0)","v":-588228.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F717,0)+IF(IncludeDeal1,Spreadsheet9.2!F1719,0)+IF(IncludeDeal2,Spreadsheet9.2!F2721,0)+IF(IncludeDeal4,Spreadsheet9.2!F3723,0)","v":-1121276.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G717,0)+IF(IncludeDeal1,Spreadsheet9.2!G1719,0)+IF(IncludeDeal2,Spreadsheet9.2!G2721,0)+IF(IncludeDeal4,Spreadsheet9.2!G3723,0)","v":-1199162.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H717,0)+IF(IncludeDeal1,Spreadsheet9.2!H1719,0)+IF(IncludeDeal2,Spreadsheet9.2!H2721,0)+IF(IncludeDeal4,Spreadsheet9.2!H3723,0)","v":-96737.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I717,0)+IF(IncludeDeal1,Spreadsheet9.2!I1719,0)+IF(IncludeDeal2,Spreadsheet9.2!I2721,0)+IF(IncludeDeal4,Spreadsheet9.2!I3723,0)","v":-853320.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J717,0)+IF(IncludeDeal1,Spreadsheet9.2!J1719,0)+IF(IncludeDeal2,Spreadsheet9.2!J2721,0)+IF(IncludeDeal4,Spreadsheet9.2!J3723,0)","v":-331770.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K717,0)+IF(IncludeDeal1,Spreadsheet9.2!K1719,0)+IF(IncludeDeal2,Spreadsheet9.2!K2721,0)+IF(IncludeDeal4,Spreadsheet9.2!K3723,0)","v":29929.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L717,0)+IF(IncludeDeal1,Spreadsheet9.2!L1719,0)+IF(IncludeDeal2,Spreadsheet9.2!L2721,0)+IF(IncludeDeal4,Spreadsheet9.2!L3723,0)","v":1201728},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M717,0)+IF(IncludeDeal1,Spreadsheet9.2!M1719,0)+IF(IncludeDeal2,Spreadsheet9.2!M2721,0)+IF(IncludeDeal4,Spreadsheet9.2!M3723,0)","v":1389303.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N717,0)+IF(IncludeDeal1,Spreadsheet9.2!N1719,0)+IF(IncludeDeal2,Spreadsheet9.2!N2721,0)+IF(IncludeDeal4,Spreadsheet9.2!N3723,0)","v":-262073},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O717,0)+IF(IncludeDeal1,Spreadsheet9.2!O1719,0)+IF(IncludeDeal2,Spreadsheet9.2!O2721,0)+IF(IncludeDeal4,Spreadsheet9.2!O3723,0)","v":-506109.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P717,0)+IF(IncludeDeal1,Spreadsheet9.2!P1719,0)+IF(IncludeDeal2,Spreadsheet9.2!P2721,0)+IF(IncludeDeal4,Spreadsheet9.2!P3723,0)","v":-674355},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q717,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1719,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2721,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3723,0)","v":-776152.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R717,0)+IF(IncludeDeal1,Spreadsheet9.2!R1719,0)+IF(IncludeDeal2,Spreadsheet9.2!R2721,0)+IF(IncludeDeal4,Spreadsheet9.2!R3723,0)","v":-422211.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S717,0)+IF(IncludeDeal1,Spreadsheet9.2!S1719,0)+IF(IncludeDeal2,Spreadsheet9.2!S2721,0)+IF(IncludeDeal4,Spreadsheet9.2!S3723,0)","v":382800.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T717,0)+IF(IncludeDeal1,Spreadsheet9.2!T1719,0)+IF(IncludeDeal2,Spreadsheet9.2!T2721,0)+IF(IncludeDeal4,Spreadsheet9.2!T3723,0)","v":-372623.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U717,0)+IF(IncludeDeal1,Spreadsheet9.2!U1719,0)+IF(IncludeDeal2,Spreadsheet9.2!U2721,0)+IF(IncludeDeal4,Spreadsheet9.2!U3723,0)","v":-316228.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V717,0)+IF(IncludeDeal1,Spreadsheet9.2!V1719,0)+IF(IncludeDeal2,Spreadsheet9.2!V2721,0)+IF(IncludeDeal4,Spreadsheet9.2!V3723,0)","v":269044.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W717,0)+IF(IncludeDeal1,Spreadsheet9.2!W1719,0)+IF(IncludeDeal2,Spreadsheet9.2!W2721,0)+IF(IncludeDeal4,Spreadsheet9.2!W3723,0)","v":458665.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X717,0)+IF(IncludeDeal1,Spreadsheet9.2!X1719,0)+IF(IncludeDeal2,Spreadsheet9.2!X2721,0)+IF(IncludeDeal4,Spreadsheet9.2!X3723,0)","v":786674.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y717,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1719,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2721,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3723,0)","v":752613.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z717,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1719,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2721,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3723,0)","v":1204907.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA717,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3723,0)","v":2603301},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB717,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3723,0)","v":3782877.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC717,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3723,0)","v":2959159.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD717,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3723,0)","v":3051537.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE717,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3723,0)","v":4127595.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF717,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3723,0)","v":3645996.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG717,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3723,0)","v":3940661.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH717,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3723,0)","v":2689418.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI717,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3723,0)","v":2558848.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ717,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3723,0)","v":3333063.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK717,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3723,0)","v":3716577.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL717,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3723,0)","v":4195565.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM717,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3723,0)","v":3122421.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN717,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3723,0)","v":3429448.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO717,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3723,0)","v":3740546.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP717,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3723,0)","v":4651578.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ717,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3723,0)","v":3109519},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR717,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3723,0)","v":2678819},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS717,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3723,0)","v":1638473.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT717,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3723,0)","v":1378899.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU717,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3723,0)","v":1601571.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV717,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3723,0)","v":1210221.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW717,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3723,0)","v":1410912.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX717,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3723,0)","v":1661028.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY717,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3723,0)","v":1775151.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ717,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1719,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2721,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3723,0)","v":1093202.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA717,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3723,0)","v":720820.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB717,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3723,0)","v":73488.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC717,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3723,0)","v":210446.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD717,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3723,0)","v":121123.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE717,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3723,0)","v":15891.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF717,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3723,0)","v":-129500.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG717,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3723,0)","v":-204764.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH717,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3723,0)","v":-344548},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI717,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3723,0)","v":-183434.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ717,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3723,0)","v":-185646},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK717,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3723,0)","v":-187864.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL717,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3723,0)","v":-191953.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM717,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3723,0)","v":-195707.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN717,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3723,0)","v":-199080},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO717,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1719,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2721,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3723,0)","v":-201900.7}]
[null,"Simulation 684",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C718,0)+IF(IncludeDeal1,Spreadsheet9.2!C1720,0)+IF(IncludeDeal2,Spreadsheet9.2!C2722,0)+IF(IncludeDeal4,Spreadsheet9.2!C3724,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E718,0)+IF(IncludeDeal1,Spreadsheet9.2!E1720,0)+IF(IncludeDeal2,Spreadsheet9.2!E2722,0)+IF(IncludeDeal4,Spreadsheet9.2!E3724,0)","v":-68100},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F718,0)+IF(IncludeDeal1,Spreadsheet9.2!F1720,0)+IF(IncludeDeal2,Spreadsheet9.2!F2722,0)+IF(IncludeDeal4,Spreadsheet9.2!F3724,0)","v":-564788.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G718,0)+IF(IncludeDeal1,Spreadsheet9.2!G1720,0)+IF(IncludeDeal2,Spreadsheet9.2!G2722,0)+IF(IncludeDeal4,Spreadsheet9.2!G3724,0)","v":-787505.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H718,0)+IF(IncludeDeal1,Spreadsheet9.2!H1720,0)+IF(IncludeDeal2,Spreadsheet9.2!H2722,0)+IF(IncludeDeal4,Spreadsheet9.2!H3724,0)","v":24237.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I718,0)+IF(IncludeDeal1,Spreadsheet9.2!I1720,0)+IF(IncludeDeal2,Spreadsheet9.2!I2722,0)+IF(IncludeDeal4,Spreadsheet9.2!I3724,0)","v":-139178.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J718,0)+IF(IncludeDeal1,Spreadsheet9.2!J1720,0)+IF(IncludeDeal2,Spreadsheet9.2!J2722,0)+IF(IncludeDeal4,Spreadsheet9.2!J3724,0)","v":-3784.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K718,0)+IF(IncludeDeal1,Spreadsheet9.2!K1720,0)+IF(IncludeDeal2,Spreadsheet9.2!K2722,0)+IF(IncludeDeal4,Spreadsheet9.2!K3724,0)","v":-1658396.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L718,0)+IF(IncludeDeal1,Spreadsheet9.2!L1720,0)+IF(IncludeDeal2,Spreadsheet9.2!L2722,0)+IF(IncludeDeal4,Spreadsheet9.2!L3724,0)","v":-2404486.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M718,0)+IF(IncludeDeal1,Spreadsheet9.2!M1720,0)+IF(IncludeDeal2,Spreadsheet9.2!M2722,0)+IF(IncludeDeal4,Spreadsheet9.2!M3724,0)","v":-974430.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N718,0)+IF(IncludeDeal1,Spreadsheet9.2!N1720,0)+IF(IncludeDeal2,Spreadsheet9.2!N2722,0)+IF(IncludeDeal4,Spreadsheet9.2!N3724,0)","v":-901516.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O718,0)+IF(IncludeDeal1,Spreadsheet9.2!O1720,0)+IF(IncludeDeal2,Spreadsheet9.2!O2722,0)+IF(IncludeDeal4,Spreadsheet9.2!O3724,0)","v":-1449408.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P718,0)+IF(IncludeDeal1,Spreadsheet9.2!P1720,0)+IF(IncludeDeal2,Spreadsheet9.2!P2722,0)+IF(IncludeDeal4,Spreadsheet9.2!P3724,0)","v":-1446988},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q718,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1720,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2722,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3724,0)","v":-1386241.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R718,0)+IF(IncludeDeal1,Spreadsheet9.2!R1720,0)+IF(IncludeDeal2,Spreadsheet9.2!R2722,0)+IF(IncludeDeal4,Spreadsheet9.2!R3724,0)","v":138045.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S718,0)+IF(IncludeDeal1,Spreadsheet9.2!S1720,0)+IF(IncludeDeal2,Spreadsheet9.2!S2722,0)+IF(IncludeDeal4,Spreadsheet9.2!S3724,0)","v":1010399.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T718,0)+IF(IncludeDeal1,Spreadsheet9.2!T1720,0)+IF(IncludeDeal2,Spreadsheet9.2!T2722,0)+IF(IncludeDeal4,Spreadsheet9.2!T3724,0)","v":426647.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U718,0)+IF(IncludeDeal1,Spreadsheet9.2!U1720,0)+IF(IncludeDeal2,Spreadsheet9.2!U2722,0)+IF(IncludeDeal4,Spreadsheet9.2!U3724,0)","v":461748.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V718,0)+IF(IncludeDeal1,Spreadsheet9.2!V1720,0)+IF(IncludeDeal2,Spreadsheet9.2!V2722,0)+IF(IncludeDeal4,Spreadsheet9.2!V3724,0)","v":247853},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W718,0)+IF(IncludeDeal1,Spreadsheet9.2!W1720,0)+IF(IncludeDeal2,Spreadsheet9.2!W2722,0)+IF(IncludeDeal4,Spreadsheet9.2!W3724,0)","v":-336369.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X718,0)+IF(IncludeDeal1,Spreadsheet9.2!X1720,0)+IF(IncludeDeal2,Spreadsheet9.2!X2722,0)+IF(IncludeDeal4,Spreadsheet9.2!X3724,0)","v":-1440286.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y718,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1720,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2722,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3724,0)","v":-978593.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z718,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1720,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2722,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3724,0)","v":-1290050.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA718,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3724,0)","v":-1435005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB718,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3724,0)","v":-1132858.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC718,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3724,0)","v":-1529606.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD718,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3724,0)","v":-2268219.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE718,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3724,0)","v":-1861975.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF718,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3724,0)","v":-1410119.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG718,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3724,0)","v":-1296481.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH718,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3724,0)","v":-1431004.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI718,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3724,0)","v":-1466885.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ718,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3724,0)","v":-1251467.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK718,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3724,0)","v":-442289.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL718,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3724,0)","v":418562.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM718,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3724,0)","v":-594931.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN718,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3724,0)","v":-1312239.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO718,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3724,0)","v":-1269735.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP718,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3724,0)","v":-1256497.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ718,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3724,0)","v":-1030414.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR718,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3724,0)","v":-346136.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS718,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3724,0)","v":82041.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT718,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3724,0)","v":-43695.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU718,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3724,0)","v":177177.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV718,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3724,0)","v":451832.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW718,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3724,0)","v":398086.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX718,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3724,0)","v":620752.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY718,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3724,0)","v":548419.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ718,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1720,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2722,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3724,0)","v":478207.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA718,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3724,0)","v":413005.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB718,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3724,0)","v":348292.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC718,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3724,0)","v":452044.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD718,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3724,0)","v":486765.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE718,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3724,0)","v":528181.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF718,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3724,0)","v":479932.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG718,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3724,0)","v":403952},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH718,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3724,0)","v":299402.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI718,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3724,0)","v":142679.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ718,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3724,0)","v":144137.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK718,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3724,0)","v":143866.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL718,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3724,0)","v":143675.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM718,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3724,0)","v":140561.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN718,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3724,0)","v":135274},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO718,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1720,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2722,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3724,0)","v":130415.4}]
[null,"Simulation 688",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C722,0)+IF(IncludeDeal1,Spreadsheet9.2!C1724,0)+IF(IncludeDeal2,Spreadsheet9.2!C2726,0)+IF(IncludeDeal4,Spreadsheet9.2!C3728,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E722,0)+IF(IncludeDeal1,Spreadsheet9.2!E1724,0)+IF(IncludeDeal2,Spreadsheet9.2!E2726,0)+IF(IncludeDeal4,Spreadsheet9.2!E3728,0)","v":334576.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F722,0)+IF(IncludeDeal1,Spreadsheet9.2!F1724,0)+IF(IncludeDeal2,Spreadsheet9.2!F2726,0)+IF(IncludeDeal4,Spreadsheet9.2!F3728,0)","v":489731.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G722,0)+IF(IncludeDeal1,Spreadsheet9.2!G1724,0)+IF(IncludeDeal2,Spreadsheet9.2!G2726,0)+IF(IncludeDeal4,Spreadsheet9.2!G3728,0)","v":52829.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H722,0)+IF(IncludeDeal1,Spreadsheet9.2!H1724,0)+IF(IncludeDeal2,Spreadsheet9.2!H2726,0)+IF(IncludeDeal4,Spreadsheet9.2!H3728,0)","v":-136585.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I722,0)+IF(IncludeDeal1,Spreadsheet9.2!I1724,0)+IF(IncludeDeal2,Spreadsheet9.2!I2726,0)+IF(IncludeDeal4,Spreadsheet9.2!I3728,0)","v":1447370.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J722,0)+IF(IncludeDeal1,Spreadsheet9.2!J1724,0)+IF(IncludeDeal2,Spreadsheet9.2!J2726,0)+IF(IncludeDeal4,Spreadsheet9.2!J3728,0)","v":2600039.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K722,0)+IF(IncludeDeal1,Spreadsheet9.2!K1724,0)+IF(IncludeDeal2,Spreadsheet9.2!K2726,0)+IF(IncludeDeal4,Spreadsheet9.2!K3728,0)","v":2201581.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L722,0)+IF(IncludeDeal1,Spreadsheet9.2!L1724,0)+IF(IncludeDeal2,Spreadsheet9.2!L2726,0)+IF(IncludeDeal4,Spreadsheet9.2!L3728,0)","v":3114777.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M722,0)+IF(IncludeDeal1,Spreadsheet9.2!M1724,0)+IF(IncludeDeal2,Spreadsheet9.2!M2726,0)+IF(IncludeDeal4,Spreadsheet9.2!M3728,0)","v":4653646.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N722,0)+IF(IncludeDeal1,Spreadsheet9.2!N1724,0)+IF(IncludeDeal2,Spreadsheet9.2!N2726,0)+IF(IncludeDeal4,Spreadsheet9.2!N3728,0)","v":5380081.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O722,0)+IF(IncludeDeal1,Spreadsheet9.2!O1724,0)+IF(IncludeDeal2,Spreadsheet9.2!O2726,0)+IF(IncludeDeal4,Spreadsheet9.2!O3728,0)","v":3853936.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P722,0)+IF(IncludeDeal1,Spreadsheet9.2!P1724,0)+IF(IncludeDeal2,Spreadsheet9.2!P2726,0)+IF(IncludeDeal4,Spreadsheet9.2!P3728,0)","v":3242999.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q722,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1724,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2726,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3728,0)","v":3411401.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R722,0)+IF(IncludeDeal1,Spreadsheet9.2!R1724,0)+IF(IncludeDeal2,Spreadsheet9.2!R2726,0)+IF(IncludeDeal4,Spreadsheet9.2!R3728,0)","v":2618782.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S722,0)+IF(IncludeDeal1,Spreadsheet9.2!S1724,0)+IF(IncludeDeal2,Spreadsheet9.2!S2726,0)+IF(IncludeDeal4,Spreadsheet9.2!S3728,0)","v":2567157.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T722,0)+IF(IncludeDeal1,Spreadsheet9.2!T1724,0)+IF(IncludeDeal2,Spreadsheet9.2!T2726,0)+IF(IncludeDeal4,Spreadsheet9.2!T3728,0)","v":3469432.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U722,0)+IF(IncludeDeal1,Spreadsheet9.2!U1724,0)+IF(IncludeDeal2,Spreadsheet9.2!U2726,0)+IF(IncludeDeal4,Spreadsheet9.2!U3728,0)","v":4029414.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V722,0)+IF(IncludeDeal1,Spreadsheet9.2!V1724,0)+IF(IncludeDeal2,Spreadsheet9.2!V2726,0)+IF(IncludeDeal4,Spreadsheet9.2!V3728,0)","v":5460168.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W722,0)+IF(IncludeDeal1,Spreadsheet9.2!W1724,0)+IF(IncludeDeal2,Spreadsheet9.2!W2726,0)+IF(IncludeDeal4,Spreadsheet9.2!W3728,0)","v":6378414.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X722,0)+IF(IncludeDeal1,Spreadsheet9.2!X1724,0)+IF(IncludeDeal2,Spreadsheet9.2!X2726,0)+IF(IncludeDeal4,Spreadsheet9.2!X3728,0)","v":3960909.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y722,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1724,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2726,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3728,0)","v":4453473.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z722,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1724,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2726,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3728,0)","v":5656783.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA722,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3728,0)","v":8284783.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB722,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3728,0)","v":5910821.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC722,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3728,0)","v":8527000.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD722,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3728,0)","v":9732913.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE722,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3728,0)","v":7056630},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF722,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3728,0)","v":7644928},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG722,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3728,0)","v":7472778.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH722,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3728,0)","v":7819170},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI722,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3728,0)","v":7644009.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ722,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3728,0)","v":7152196.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK722,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3728,0)","v":7161178.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL722,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3728,0)","v":6763875.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM722,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3728,0)","v":7220686},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN722,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3728,0)","v":6660093.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO722,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3728,0)","v":6853240.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP722,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3728,0)","v":7703567.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ722,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3728,0)","v":7041324.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR722,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3728,0)","v":4355207.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS722,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3728,0)","v":3507269.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT722,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3728,0)","v":2640591.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU722,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3728,0)","v":2502685.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV722,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3728,0)","v":3145472.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW722,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3728,0)","v":3242051.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX722,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3728,0)","v":2875627},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY722,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3728,0)","v":1783597.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ722,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1724,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2726,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3728,0)","v":912048.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA722,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3728,0)","v":323752.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB722,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3728,0)","v":9836.7999999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC722,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3728,0)","v":66673.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD722,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3728,0)","v":22009},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE722,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3728,0)","v":-50758},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF722,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3728,0)","v":-106641.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG722,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3728,0)","v":-203570.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH722,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3728,0)","v":-290505.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI722,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3728,0)","v":-195221},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ722,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3728,0)","v":-197116.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK722,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3728,0)","v":-198871.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL722,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3728,0)","v":-201257.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM722,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3728,0)","v":-204300.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN722,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3728,0)","v":-206629.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO722,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1724,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2726,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3728,0)","v":-210589.8}]
[null,"Simulation 689",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C723,0)+IF(IncludeDeal1,Spreadsheet9.2!C1725,0)+IF(IncludeDeal2,Spreadsheet9.2!C2727,0)+IF(IncludeDeal4,Spreadsheet9.2!C3729,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E723,0)+IF(IncludeDeal1,Spreadsheet9.2!E1725,0)+IF(IncludeDeal2,Spreadsheet9.2!E2727,0)+IF(IncludeDeal4,Spreadsheet9.2!E3729,0)","v":-376330.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F723,0)+IF(IncludeDeal1,Spreadsheet9.2!F1725,0)+IF(IncludeDeal2,Spreadsheet9.2!F2727,0)+IF(IncludeDeal4,Spreadsheet9.2!F3729,0)","v":589754.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G723,0)+IF(IncludeDeal1,Spreadsheet9.2!G1725,0)+IF(IncludeDeal2,Spreadsheet9.2!G2727,0)+IF(IncludeDeal4,Spreadsheet9.2!G3729,0)","v":952937.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H723,0)+IF(IncludeDeal1,Spreadsheet9.2!H1725,0)+IF(IncludeDeal2,Spreadsheet9.2!H2727,0)+IF(IncludeDeal4,Spreadsheet9.2!H3729,0)","v":287715.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I723,0)+IF(IncludeDeal1,Spreadsheet9.2!I1725,0)+IF(IncludeDeal2,Spreadsheet9.2!I2727,0)+IF(IncludeDeal4,Spreadsheet9.2!I3729,0)","v":-361907},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J723,0)+IF(IncludeDeal1,Spreadsheet9.2!J1725,0)+IF(IncludeDeal2,Spreadsheet9.2!J2727,0)+IF(IncludeDeal4,Spreadsheet9.2!J3729,0)","v":-2069459.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K723,0)+IF(IncludeDeal1,Spreadsheet9.2!K1725,0)+IF(IncludeDeal2,Spreadsheet9.2!K2727,0)+IF(IncludeDeal4,Spreadsheet9.2!K3729,0)","v":-2636483.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L723,0)+IF(IncludeDeal1,Spreadsheet9.2!L1725,0)+IF(IncludeDeal2,Spreadsheet9.2!L2727,0)+IF(IncludeDeal4,Spreadsheet9.2!L3729,0)","v":-2723299.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M723,0)+IF(IncludeDeal1,Spreadsheet9.2!M1725,0)+IF(IncludeDeal2,Spreadsheet9.2!M2727,0)+IF(IncludeDeal4,Spreadsheet9.2!M3729,0)","v":-2858907},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N723,0)+IF(IncludeDeal1,Spreadsheet9.2!N1725,0)+IF(IncludeDeal2,Spreadsheet9.2!N2727,0)+IF(IncludeDeal4,Spreadsheet9.2!N3729,0)","v":-2760099.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O723,0)+IF(IncludeDeal1,Spreadsheet9.2!O1725,0)+IF(IncludeDeal2,Spreadsheet9.2!O2727,0)+IF(IncludeDeal4,Spreadsheet9.2!O3729,0)","v":-2835017.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P723,0)+IF(IncludeDeal1,Spreadsheet9.2!P1725,0)+IF(IncludeDeal2,Spreadsheet9.2!P2727,0)+IF(IncludeDeal4,Spreadsheet9.2!P3729,0)","v":-2546656.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q723,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1725,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2727,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3729,0)","v":-3011824.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R723,0)+IF(IncludeDeal1,Spreadsheet9.2!R1725,0)+IF(IncludeDeal2,Spreadsheet9.2!R2727,0)+IF(IncludeDeal4,Spreadsheet9.2!R3729,0)","v":-2907781.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S723,0)+IF(IncludeDeal1,Spreadsheet9.2!S1725,0)+IF(IncludeDeal2,Spreadsheet9.2!S2727,0)+IF(IncludeDeal4,Spreadsheet9.2!S3729,0)","v":-2297449.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T723,0)+IF(IncludeDeal1,Spreadsheet9.2!T1725,0)+IF(IncludeDeal2,Spreadsheet9.2!T2727,0)+IF(IncludeDeal4,Spreadsheet9.2!T3729,0)","v":-2697098},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U723,0)+IF(IncludeDeal1,Spreadsheet9.2!U1725,0)+IF(IncludeDeal2,Spreadsheet9.2!U2727,0)+IF(IncludeDeal4,Spreadsheet9.2!U3729,0)","v":-2963148.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V723,0)+IF(IncludeDeal1,Spreadsheet9.2!V1725,0)+IF(IncludeDeal2,Spreadsheet9.2!V2727,0)+IF(IncludeDeal4,Spreadsheet9.2!V3729,0)","v":-2967929.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W723,0)+IF(IncludeDeal1,Spreadsheet9.2!W1725,0)+IF(IncludeDeal2,Spreadsheet9.2!W2727,0)+IF(IncludeDeal4,Spreadsheet9.2!W3729,0)","v":-2968675.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X723,0)+IF(IncludeDeal1,Spreadsheet9.2!X1725,0)+IF(IncludeDeal2,Spreadsheet9.2!X2727,0)+IF(IncludeDeal4,Spreadsheet9.2!X3729,0)","v":-3030287.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y723,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1725,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2727,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3729,0)","v":-2767454.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z723,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1725,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2727,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3729,0)","v":-2804658.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA723,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3729,0)","v":-2664973.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB723,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3729,0)","v":-2225138.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC723,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3729,0)","v":-2537884},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD723,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3729,0)","v":-2879335.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE723,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3729,0)","v":-2449403},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF723,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3729,0)","v":-2345625},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG723,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3729,0)","v":-2464334.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH723,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3729,0)","v":-2288587.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI723,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3729,0)","v":-2660466.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ723,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3729,0)","v":-2771391.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK723,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3729,0)","v":-2209649.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL723,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3729,0)","v":-2539550.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM723,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3729,0)","v":-2569117.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN723,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3729,0)","v":-2516297.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO723,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3729,0)","v":-2339698.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP723,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3729,0)","v":-2511092.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ723,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3729,0)","v":-2069045.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR723,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3729,0)","v":-1968000.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS723,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3729,0)","v":-1879799.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT723,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3729,0)","v":-1702802.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU723,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3729,0)","v":-1785578.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV723,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3729,0)","v":-1657841.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW723,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3729,0)","v":-1224976.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX723,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3729,0)","v":-1148506.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY723,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3729,0)","v":-1070144.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ723,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1725,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2727,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3729,0)","v":-1064172.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA723,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3729,0)","v":-1021191.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB723,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3729,0)","v":-983198.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC723,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3729,0)","v":-537054.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD723,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3729,0)","v":-638970.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE723,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3729,0)","v":-705000.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF723,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3729,0)","v":-763121},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG723,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3729,0)","v":-838786.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH723,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3729,0)","v":-911458.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI723,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3729,0)","v":-452555.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ723,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3729,0)","v":-457914.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK723,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3729,0)","v":-462245},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL723,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3729,0)","v":-465341},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM723,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3729,0)","v":-468994.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN723,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3729,0)","v":-471987},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO723,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1725,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2727,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3729,0)","v":-473942.2}]
[null,"Simulation 692",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C726,0)+IF(IncludeDeal1,Spreadsheet9.2!C1728,0)+IF(IncludeDeal2,Spreadsheet9.2!C2730,0)+IF(IncludeDeal4,Spreadsheet9.2!C3732,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E726,0)+IF(IncludeDeal1,Spreadsheet9.2!E1728,0)+IF(IncludeDeal2,Spreadsheet9.2!E2730,0)+IF(IncludeDeal4,Spreadsheet9.2!E3732,0)","v":309490.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F726,0)+IF(IncludeDeal1,Spreadsheet9.2!F1728,0)+IF(IncludeDeal2,Spreadsheet9.2!F2730,0)+IF(IncludeDeal4,Spreadsheet9.2!F3732,0)","v":321755},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G726,0)+IF(IncludeDeal1,Spreadsheet9.2!G1728,0)+IF(IncludeDeal2,Spreadsheet9.2!G2730,0)+IF(IncludeDeal4,Spreadsheet9.2!G3732,0)","v":357322.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H726,0)+IF(IncludeDeal1,Spreadsheet9.2!H1728,0)+IF(IncludeDeal2,Spreadsheet9.2!H2730,0)+IF(IncludeDeal4,Spreadsheet9.2!H3732,0)","v":830787.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I726,0)+IF(IncludeDeal1,Spreadsheet9.2!I1728,0)+IF(IncludeDeal2,Spreadsheet9.2!I2730,0)+IF(IncludeDeal4,Spreadsheet9.2!I3732,0)","v":141748.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J726,0)+IF(IncludeDeal1,Spreadsheet9.2!J1728,0)+IF(IncludeDeal2,Spreadsheet9.2!J2730,0)+IF(IncludeDeal4,Spreadsheet9.2!J3732,0)","v":106948.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K726,0)+IF(IncludeDeal1,Spreadsheet9.2!K1728,0)+IF(IncludeDeal2,Spreadsheet9.2!K2730,0)+IF(IncludeDeal4,Spreadsheet9.2!K3732,0)","v":91165.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L726,0)+IF(IncludeDeal1,Spreadsheet9.2!L1728,0)+IF(IncludeDeal2,Spreadsheet9.2!L2730,0)+IF(IncludeDeal4,Spreadsheet9.2!L3732,0)","v":-54931.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M726,0)+IF(IncludeDeal1,Spreadsheet9.2!M1728,0)+IF(IncludeDeal2,Spreadsheet9.2!M2730,0)+IF(IncludeDeal4,Spreadsheet9.2!M3732,0)","v":242078.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N726,0)+IF(IncludeDeal1,Spreadsheet9.2!N1728,0)+IF(IncludeDeal2,Spreadsheet9.2!N2730,0)+IF(IncludeDeal4,Spreadsheet9.2!N3732,0)","v":-105721.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O726,0)+IF(IncludeDeal1,Spreadsheet9.2!O1728,0)+IF(IncludeDeal2,Spreadsheet9.2!O2730,0)+IF(IncludeDeal4,Spreadsheet9.2!O3732,0)","v":-348018.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P726,0)+IF(IncludeDeal1,Spreadsheet9.2!P1728,0)+IF(IncludeDeal2,Spreadsheet9.2!P2730,0)+IF(IncludeDeal4,Spreadsheet9.2!P3732,0)","v":-1182542.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q726,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1728,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2730,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3732,0)","v":-1589265.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R726,0)+IF(IncludeDeal1,Spreadsheet9.2!R1728,0)+IF(IncludeDeal2,Spreadsheet9.2!R2730,0)+IF(IncludeDeal4,Spreadsheet9.2!R3732,0)","v":172763.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S726,0)+IF(IncludeDeal1,Spreadsheet9.2!S1728,0)+IF(IncludeDeal2,Spreadsheet9.2!S2730,0)+IF(IncludeDeal4,Spreadsheet9.2!S3732,0)","v":-1008661.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T726,0)+IF(IncludeDeal1,Spreadsheet9.2!T1728,0)+IF(IncludeDeal2,Spreadsheet9.2!T2730,0)+IF(IncludeDeal4,Spreadsheet9.2!T3732,0)","v":-779311.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U726,0)+IF(IncludeDeal1,Spreadsheet9.2!U1728,0)+IF(IncludeDeal2,Spreadsheet9.2!U2730,0)+IF(IncludeDeal4,Spreadsheet9.2!U3732,0)","v":-353659.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V726,0)+IF(IncludeDeal1,Spreadsheet9.2!V1728,0)+IF(IncludeDeal2,Spreadsheet9.2!V2730,0)+IF(IncludeDeal4,Spreadsheet9.2!V3732,0)","v":623876.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W726,0)+IF(IncludeDeal1,Spreadsheet9.2!W1728,0)+IF(IncludeDeal2,Spreadsheet9.2!W2730,0)+IF(IncludeDeal4,Spreadsheet9.2!W3732,0)","v":780778.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X726,0)+IF(IncludeDeal1,Spreadsheet9.2!X1728,0)+IF(IncludeDeal2,Spreadsheet9.2!X2730,0)+IF(IncludeDeal4,Spreadsheet9.2!X3732,0)","v":595032.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y726,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1728,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2730,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3732,0)","v":2851264.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z726,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1728,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2730,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3732,0)","v":3900067.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA726,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3732,0)","v":3458730.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB726,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3732,0)","v":3021599.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC726,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3732,0)","v":2314126.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD726,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3732,0)","v":2197549.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE726,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3732,0)","v":2625546.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF726,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3732,0)","v":1279496.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG726,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3732,0)","v":1423130.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH726,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3732,0)","v":1271379.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI726,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3732,0)","v":989047.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ726,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3732,0)","v":150086.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK726,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3732,0)","v":-131001.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL726,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3732,0)","v":-155379.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM726,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3732,0)","v":-466971.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN726,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3732,0)","v":148620.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO726,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3732,0)","v":-385944.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP726,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3732,0)","v":-1075301.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ726,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3732,0)","v":-291315},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR726,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3732,0)","v":-824485.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS726,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3732,0)","v":-1039260.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT726,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3732,0)","v":-1043826.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU726,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3732,0)","v":-1194410.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV726,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3732,0)","v":-1218355.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW726,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3732,0)","v":-767591.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX726,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3732,0)","v":-686676.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY726,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3732,0)","v":-646273.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ726,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1728,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2730,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3732,0)","v":-671882.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA726,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3732,0)","v":-701963.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB726,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3732,0)","v":-680095.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC726,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3732,0)","v":-320363.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD726,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3732,0)","v":-359582.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE726,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3732,0)","v":-419437.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF726,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3732,0)","v":-526222.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG726,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3732,0)","v":-564472.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH726,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3732,0)","v":-642388.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI726,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3732,0)","v":-334048.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ726,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3732,0)","v":-334285.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK726,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3732,0)","v":-335663.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL726,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3732,0)","v":-338733.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM726,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3732,0)","v":-343045.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN726,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3732,0)","v":-346522.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO726,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1728,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2730,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3732,0)","v":-348500.6}]
[null,"Simulation 696",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C730,0)+IF(IncludeDeal1,Spreadsheet9.2!C1732,0)+IF(IncludeDeal2,Spreadsheet9.2!C2734,0)+IF(IncludeDeal4,Spreadsheet9.2!C3736,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E730,0)+IF(IncludeDeal1,Spreadsheet9.2!E1732,0)+IF(IncludeDeal2,Spreadsheet9.2!E2734,0)+IF(IncludeDeal4,Spreadsheet9.2!E3736,0)","v":-407047.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F730,0)+IF(IncludeDeal1,Spreadsheet9.2!F1732,0)+IF(IncludeDeal2,Spreadsheet9.2!F2734,0)+IF(IncludeDeal4,Spreadsheet9.2!F3736,0)","v":-783465.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G730,0)+IF(IncludeDeal1,Spreadsheet9.2!G1732,0)+IF(IncludeDeal2,Spreadsheet9.2!G2734,0)+IF(IncludeDeal4,Spreadsheet9.2!G3736,0)","v":-646363.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H730,0)+IF(IncludeDeal1,Spreadsheet9.2!H1732,0)+IF(IncludeDeal2,Spreadsheet9.2!H2734,0)+IF(IncludeDeal4,Spreadsheet9.2!H3736,0)","v":51861.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I730,0)+IF(IncludeDeal1,Spreadsheet9.2!I1732,0)+IF(IncludeDeal2,Spreadsheet9.2!I2734,0)+IF(IncludeDeal4,Spreadsheet9.2!I3736,0)","v":79842},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J730,0)+IF(IncludeDeal1,Spreadsheet9.2!J1732,0)+IF(IncludeDeal2,Spreadsheet9.2!J2734,0)+IF(IncludeDeal4,Spreadsheet9.2!J3736,0)","v":-722512.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K730,0)+IF(IncludeDeal1,Spreadsheet9.2!K1732,0)+IF(IncludeDeal2,Spreadsheet9.2!K2734,0)+IF(IncludeDeal4,Spreadsheet9.2!K3736,0)","v":-421571.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L730,0)+IF(IncludeDeal1,Spreadsheet9.2!L1732,0)+IF(IncludeDeal2,Spreadsheet9.2!L2734,0)+IF(IncludeDeal4,Spreadsheet9.2!L3736,0)","v":-412413.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M730,0)+IF(IncludeDeal1,Spreadsheet9.2!M1732,0)+IF(IncludeDeal2,Spreadsheet9.2!M2734,0)+IF(IncludeDeal4,Spreadsheet9.2!M3736,0)","v":-624308.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N730,0)+IF(IncludeDeal1,Spreadsheet9.2!N1732,0)+IF(IncludeDeal2,Spreadsheet9.2!N2734,0)+IF(IncludeDeal4,Spreadsheet9.2!N3736,0)","v":-1319295.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O730,0)+IF(IncludeDeal1,Spreadsheet9.2!O1732,0)+IF(IncludeDeal2,Spreadsheet9.2!O2734,0)+IF(IncludeDeal4,Spreadsheet9.2!O3736,0)","v":-1743945.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P730,0)+IF(IncludeDeal1,Spreadsheet9.2!P1732,0)+IF(IncludeDeal2,Spreadsheet9.2!P2734,0)+IF(IncludeDeal4,Spreadsheet9.2!P3736,0)","v":-1804830.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q730,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1732,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2734,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3736,0)","v":-3097639.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R730,0)+IF(IncludeDeal1,Spreadsheet9.2!R1732,0)+IF(IncludeDeal2,Spreadsheet9.2!R2734,0)+IF(IncludeDeal4,Spreadsheet9.2!R3736,0)","v":-3509584.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S730,0)+IF(IncludeDeal1,Spreadsheet9.2!S1732,0)+IF(IncludeDeal2,Spreadsheet9.2!S2734,0)+IF(IncludeDeal4,Spreadsheet9.2!S3736,0)","v":-3519377.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T730,0)+IF(IncludeDeal1,Spreadsheet9.2!T1732,0)+IF(IncludeDeal2,Spreadsheet9.2!T2734,0)+IF(IncludeDeal4,Spreadsheet9.2!T3736,0)","v":-3560753.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U730,0)+IF(IncludeDeal1,Spreadsheet9.2!U1732,0)+IF(IncludeDeal2,Spreadsheet9.2!U2734,0)+IF(IncludeDeal4,Spreadsheet9.2!U3736,0)","v":-3898992},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V730,0)+IF(IncludeDeal1,Spreadsheet9.2!V1732,0)+IF(IncludeDeal2,Spreadsheet9.2!V2734,0)+IF(IncludeDeal4,Spreadsheet9.2!V3736,0)","v":-3732126.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W730,0)+IF(IncludeDeal1,Spreadsheet9.2!W1732,0)+IF(IncludeDeal2,Spreadsheet9.2!W2734,0)+IF(IncludeDeal4,Spreadsheet9.2!W3736,0)","v":-3908689.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X730,0)+IF(IncludeDeal1,Spreadsheet9.2!X1732,0)+IF(IncludeDeal2,Spreadsheet9.2!X2734,0)+IF(IncludeDeal4,Spreadsheet9.2!X3736,0)","v":-3882847.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y730,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1732,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2734,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3736,0)","v":-3448317.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z730,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1732,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2734,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3736,0)","v":-3472315.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA730,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3736,0)","v":-3142367.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB730,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3736,0)","v":-2999815},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC730,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3736,0)","v":-3265464.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD730,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3736,0)","v":-3268829.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE730,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3736,0)","v":-3119840.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF730,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3736,0)","v":-3142797.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG730,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3736,0)","v":-2980545.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH730,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3736,0)","v":-2955822.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI730,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3736,0)","v":-2820385.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ730,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3736,0)","v":-2774159.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK730,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3736,0)","v":-2490329.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL730,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3736,0)","v":-2500040.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM730,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3736,0)","v":-2302065.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN730,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3736,0)","v":-2247531.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO730,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3736,0)","v":-2158134.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP730,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3736,0)","v":-2092118.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ730,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3736,0)","v":-1841178},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR730,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3736,0)","v":-1684691.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS730,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3736,0)","v":-1498666.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT730,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3736,0)","v":-1344635.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU730,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3736,0)","v":-1263035.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV730,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3736,0)","v":-1240568.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW730,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3736,0)","v":-1010176.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX730,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3736,0)","v":-836773.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY730,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3736,0)","v":-568895.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ730,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1732,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2734,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3736,0)","v":-552279.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA730,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3736,0)","v":-449564.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB730,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3736,0)","v":-332546.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC730,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3736,0)","v":-32565.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD730,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3736,0)","v":-79963},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE730,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3736,0)","v":-147087.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF730,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3736,0)","v":-252750.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG730,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3736,0)","v":-326155.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH730,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3736,0)","v":-417878.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI730,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3736,0)","v":-252718},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ730,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3736,0)","v":-255483.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK730,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3736,0)","v":-257683},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL730,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3736,0)","v":-261112.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM730,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3736,0)","v":-266750.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN730,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3736,0)","v":-269404.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO730,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1732,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2734,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3736,0)","v":-271704.5}]
[null,"Simulation 699",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C733,0)+IF(IncludeDeal1,Spreadsheet9.2!C1735,0)+IF(IncludeDeal2,Spreadsheet9.2!C2737,0)+IF(IncludeDeal4,Spreadsheet9.2!C3739,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E733,0)+IF(IncludeDeal1,Spreadsheet9.2!E1735,0)+IF(IncludeDeal2,Spreadsheet9.2!E2737,0)+IF(IncludeDeal4,Spreadsheet9.2!E3739,0)","v":-494570.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F733,0)+IF(IncludeDeal1,Spreadsheet9.2!F1735,0)+IF(IncludeDeal2,Spreadsheet9.2!F2737,0)+IF(IncludeDeal4,Spreadsheet9.2!F3739,0)","v":51887.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G733,0)+IF(IncludeDeal1,Spreadsheet9.2!G1735,0)+IF(IncludeDeal2,Spreadsheet9.2!G2737,0)+IF(IncludeDeal4,Spreadsheet9.2!G3739,0)","v":203915},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H733,0)+IF(IncludeDeal1,Spreadsheet9.2!H1735,0)+IF(IncludeDeal2,Spreadsheet9.2!H2737,0)+IF(IncludeDeal4,Spreadsheet9.2!H3739,0)","v":-47556.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I733,0)+IF(IncludeDeal1,Spreadsheet9.2!I1735,0)+IF(IncludeDeal2,Spreadsheet9.2!I2737,0)+IF(IncludeDeal4,Spreadsheet9.2!I3739,0)","v":-1071162.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J733,0)+IF(IncludeDeal1,Spreadsheet9.2!J1735,0)+IF(IncludeDeal2,Spreadsheet9.2!J2737,0)+IF(IncludeDeal4,Spreadsheet9.2!J3739,0)","v":-1839670},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K733,0)+IF(IncludeDeal1,Spreadsheet9.2!K1735,0)+IF(IncludeDeal2,Spreadsheet9.2!K2737,0)+IF(IncludeDeal4,Spreadsheet9.2!K3739,0)","v":-1948633.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L733,0)+IF(IncludeDeal1,Spreadsheet9.2!L1735,0)+IF(IncludeDeal2,Spreadsheet9.2!L2737,0)+IF(IncludeDeal4,Spreadsheet9.2!L3739,0)","v":-2443744.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M733,0)+IF(IncludeDeal1,Spreadsheet9.2!M1735,0)+IF(IncludeDeal2,Spreadsheet9.2!M2737,0)+IF(IncludeDeal4,Spreadsheet9.2!M3739,0)","v":-2790373.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N733,0)+IF(IncludeDeal1,Spreadsheet9.2!N1735,0)+IF(IncludeDeal2,Spreadsheet9.2!N2737,0)+IF(IncludeDeal4,Spreadsheet9.2!N3739,0)","v":-2822215},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O733,0)+IF(IncludeDeal1,Spreadsheet9.2!O1735,0)+IF(IncludeDeal2,Spreadsheet9.2!O2737,0)+IF(IncludeDeal4,Spreadsheet9.2!O3739,0)","v":-3327267.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P733,0)+IF(IncludeDeal1,Spreadsheet9.2!P1735,0)+IF(IncludeDeal2,Spreadsheet9.2!P2737,0)+IF(IncludeDeal4,Spreadsheet9.2!P3739,0)","v":-3539790},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q733,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1735,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2737,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3739,0)","v":-3758038},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R733,0)+IF(IncludeDeal1,Spreadsheet9.2!R1735,0)+IF(IncludeDeal2,Spreadsheet9.2!R2737,0)+IF(IncludeDeal4,Spreadsheet9.2!R3739,0)","v":-3513842.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S733,0)+IF(IncludeDeal1,Spreadsheet9.2!S1735,0)+IF(IncludeDeal2,Spreadsheet9.2!S2737,0)+IF(IncludeDeal4,Spreadsheet9.2!S3739,0)","v":-3064625.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T733,0)+IF(IncludeDeal1,Spreadsheet9.2!T1735,0)+IF(IncludeDeal2,Spreadsheet9.2!T2737,0)+IF(IncludeDeal4,Spreadsheet9.2!T3739,0)","v":-3067887.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U733,0)+IF(IncludeDeal1,Spreadsheet9.2!U1735,0)+IF(IncludeDeal2,Spreadsheet9.2!U2737,0)+IF(IncludeDeal4,Spreadsheet9.2!U3739,0)","v":-3302251.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V733,0)+IF(IncludeDeal1,Spreadsheet9.2!V1735,0)+IF(IncludeDeal2,Spreadsheet9.2!V2737,0)+IF(IncludeDeal4,Spreadsheet9.2!V3739,0)","v":-3453535.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W733,0)+IF(IncludeDeal1,Spreadsheet9.2!W1735,0)+IF(IncludeDeal2,Spreadsheet9.2!W2737,0)+IF(IncludeDeal4,Spreadsheet9.2!W3739,0)","v":-3432027.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X733,0)+IF(IncludeDeal1,Spreadsheet9.2!X1735,0)+IF(IncludeDeal2,Spreadsheet9.2!X2737,0)+IF(IncludeDeal4,Spreadsheet9.2!X3739,0)","v":-3551765.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y733,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1735,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2737,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3739,0)","v":-3514676},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z733,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1735,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2737,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3739,0)","v":-3514300.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA733,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3739,0)","v":-3465771.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB733,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3739,0)","v":-3225578.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC733,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3739,0)","v":-3046861.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD733,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3739,0)","v":-2957679.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE733,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3739,0)","v":-2756211.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF733,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3739,0)","v":-2875744},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG733,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3739,0)","v":-2778810.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH733,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3739,0)","v":-2733805.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI733,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3739,0)","v":-2615725.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ733,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3739,0)","v":-2410241.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK733,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3739,0)","v":-2266613.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL733,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3739,0)","v":-2352410},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM733,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3739,0)","v":-2312453.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN733,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3739,0)","v":-2212561.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO733,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3739,0)","v":-2085409.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP733,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3739,0)","v":-1977690.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ733,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3739,0)","v":-1733326.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR733,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3739,0)","v":-1596375.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS733,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3739,0)","v":-1518955.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT733,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3739,0)","v":-1409796.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU733,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3739,0)","v":-1256982.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV733,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3739,0)","v":-1197220.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW733,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3739,0)","v":-1033824},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX733,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3739,0)","v":-957077.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY733,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3739,0)","v":-787782.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ733,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1735,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2737,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3739,0)","v":-632231.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA733,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3739,0)","v":-510818.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB733,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3739,0)","v":-370130.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC733,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3739,0)","v":-129321.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD733,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3739,0)","v":-305598.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE733,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3739,0)","v":-425726.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF733,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3739,0)","v":-479299.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG733,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3739,0)","v":-523997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH733,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3739,0)","v":-594114.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI733,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3739,0)","v":-304989},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ733,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3739,0)","v":-309579.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK733,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3739,0)","v":-315539.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL733,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3739,0)","v":-319311.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM733,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3739,0)","v":-321216.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN733,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3739,0)","v":-324644.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO733,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1735,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2737,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3739,0)","v":-326804.09999999998}]
[null,"Simulation 702",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C736,0)+IF(IncludeDeal1,Spreadsheet9.2!C1738,0)+IF(IncludeDeal2,Spreadsheet9.2!C2740,0)+IF(IncludeDeal4,Spreadsheet9.2!C3742,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E736,0)+IF(IncludeDeal1,Spreadsheet9.2!E1738,0)+IF(IncludeDeal2,Spreadsheet9.2!E2740,0)+IF(IncludeDeal4,Spreadsheet9.2!E3742,0)","v":-208529.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F736,0)+IF(IncludeDeal1,Spreadsheet9.2!F1738,0)+IF(IncludeDeal2,Spreadsheet9.2!F2740,0)+IF(IncludeDeal4,Spreadsheet9.2!F3742,0)","v":-586086.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G736,0)+IF(IncludeDeal1,Spreadsheet9.2!G1738,0)+IF(IncludeDeal2,Spreadsheet9.2!G2740,0)+IF(IncludeDeal4,Spreadsheet9.2!G3742,0)","v":-630629.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H736,0)+IF(IncludeDeal1,Spreadsheet9.2!H1738,0)+IF(IncludeDeal2,Spreadsheet9.2!H2740,0)+IF(IncludeDeal4,Spreadsheet9.2!H3742,0)","v":-426035.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I736,0)+IF(IncludeDeal1,Spreadsheet9.2!I1738,0)+IF(IncludeDeal2,Spreadsheet9.2!I2740,0)+IF(IncludeDeal4,Spreadsheet9.2!I3742,0)","v":-846194.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J736,0)+IF(IncludeDeal1,Spreadsheet9.2!J1738,0)+IF(IncludeDeal2,Spreadsheet9.2!J2740,0)+IF(IncludeDeal4,Spreadsheet9.2!J3742,0)","v":-1414364.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K736,0)+IF(IncludeDeal1,Spreadsheet9.2!K1738,0)+IF(IncludeDeal2,Spreadsheet9.2!K2740,0)+IF(IncludeDeal4,Spreadsheet9.2!K3742,0)","v":-2049105.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L736,0)+IF(IncludeDeal1,Spreadsheet9.2!L1738,0)+IF(IncludeDeal2,Spreadsheet9.2!L2740,0)+IF(IncludeDeal4,Spreadsheet9.2!L3742,0)","v":-1763787.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M736,0)+IF(IncludeDeal1,Spreadsheet9.2!M1738,0)+IF(IncludeDeal2,Spreadsheet9.2!M2740,0)+IF(IncludeDeal4,Spreadsheet9.2!M3742,0)","v":-2285390.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N736,0)+IF(IncludeDeal1,Spreadsheet9.2!N1738,0)+IF(IncludeDeal2,Spreadsheet9.2!N2740,0)+IF(IncludeDeal4,Spreadsheet9.2!N3742,0)","v":-2839256.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O736,0)+IF(IncludeDeal1,Spreadsheet9.2!O1738,0)+IF(IncludeDeal2,Spreadsheet9.2!O2740,0)+IF(IncludeDeal4,Spreadsheet9.2!O3742,0)","v":-2907889.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P736,0)+IF(IncludeDeal1,Spreadsheet9.2!P1738,0)+IF(IncludeDeal2,Spreadsheet9.2!P2740,0)+IF(IncludeDeal4,Spreadsheet9.2!P3742,0)","v":-2557194.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q736,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1738,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2740,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3742,0)","v":-2646923},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R736,0)+IF(IncludeDeal1,Spreadsheet9.2!R1738,0)+IF(IncludeDeal2,Spreadsheet9.2!R2740,0)+IF(IncludeDeal4,Spreadsheet9.2!R3742,0)","v":-3069845.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S736,0)+IF(IncludeDeal1,Spreadsheet9.2!S1738,0)+IF(IncludeDeal2,Spreadsheet9.2!S2740,0)+IF(IncludeDeal4,Spreadsheet9.2!S3742,0)","v":-2973530.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T736,0)+IF(IncludeDeal1,Spreadsheet9.2!T1738,0)+IF(IncludeDeal2,Spreadsheet9.2!T2740,0)+IF(IncludeDeal4,Spreadsheet9.2!T3742,0)","v":-2480928.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U736,0)+IF(IncludeDeal1,Spreadsheet9.2!U1738,0)+IF(IncludeDeal2,Spreadsheet9.2!U2740,0)+IF(IncludeDeal4,Spreadsheet9.2!U3742,0)","v":-2300162.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V736,0)+IF(IncludeDeal1,Spreadsheet9.2!V1738,0)+IF(IncludeDeal2,Spreadsheet9.2!V2740,0)+IF(IncludeDeal4,Spreadsheet9.2!V3742,0)","v":-3371165.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W736,0)+IF(IncludeDeal1,Spreadsheet9.2!W1738,0)+IF(IncludeDeal2,Spreadsheet9.2!W2740,0)+IF(IncludeDeal4,Spreadsheet9.2!W3742,0)","v":-3292033.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X736,0)+IF(IncludeDeal1,Spreadsheet9.2!X1738,0)+IF(IncludeDeal2,Spreadsheet9.2!X2740,0)+IF(IncludeDeal4,Spreadsheet9.2!X3742,0)","v":-3421678.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y736,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1738,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2740,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3742,0)","v":-2821419.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z736,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1738,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2740,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3742,0)","v":-3115099.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA736,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3742,0)","v":-3362233.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB736,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3742,0)","v":-3151406.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC736,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3742,0)","v":-2343163.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD736,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3742,0)","v":-2438176},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE736,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3742,0)","v":-2595075},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF736,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3742,0)","v":-2704974.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG736,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3742,0)","v":-1944006.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH736,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3742,0)","v":-2660971.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI736,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3742,0)","v":-2820400.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ736,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3742,0)","v":-2491322.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK736,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3742,0)","v":-1671784.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL736,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3742,0)","v":-1866388.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM736,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3742,0)","v":-1458964},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN736,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3742,0)","v":-1496139.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO736,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3742,0)","v":-962875.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP736,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3742,0)","v":-1155160.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ736,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3742,0)","v":-876831.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR736,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3742,0)","v":-677988.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS736,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3742,0)","v":-912428.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT736,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3742,0)","v":-934170.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU736,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3742,0)","v":-642989.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV736,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3742,0)","v":-638969.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW736,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3742,0)","v":-418232.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX736,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3742,0)","v":-505610.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY736,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3742,0)","v":-427004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ736,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1738,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2740,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3742,0)","v":-322955.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA736,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3742,0)","v":-285593},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB736,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3742,0)","v":-449786.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC736,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3742,0)","v":-175021.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD736,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3742,0)","v":-234019.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE736,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3742,0)","v":-284660.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF736,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3742,0)","v":-361833.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG736,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3742,0)","v":-483034},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH736,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3742,0)","v":-598315.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI736,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3742,0)","v":-335951.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ736,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3742,0)","v":-340925.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK736,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3742,0)","v":-344540.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL736,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3742,0)","v":-349106.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM736,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3742,0)","v":-353737},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN736,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3742,0)","v":-357148.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO736,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1738,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2740,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3742,0)","v":-359889.1}]
[null,"Simulation 706",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C740,0)+IF(IncludeDeal1,Spreadsheet9.2!C1742,0)+IF(IncludeDeal2,Spreadsheet9.2!C2744,0)+IF(IncludeDeal4,Spreadsheet9.2!C3746,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E740,0)+IF(IncludeDeal1,Spreadsheet9.2!E1742,0)+IF(IncludeDeal2,Spreadsheet9.2!E2744,0)+IF(IncludeDeal4,Spreadsheet9.2!E3746,0)","v":-100466.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F740,0)+IF(IncludeDeal1,Spreadsheet9.2!F1742,0)+IF(IncludeDeal2,Spreadsheet9.2!F2744,0)+IF(IncludeDeal4,Spreadsheet9.2!F3746,0)","v":-175595.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G740,0)+IF(IncludeDeal1,Spreadsheet9.2!G1742,0)+IF(IncludeDeal2,Spreadsheet9.2!G2744,0)+IF(IncludeDeal4,Spreadsheet9.2!G3746,0)","v":-353078.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H740,0)+IF(IncludeDeal1,Spreadsheet9.2!H1742,0)+IF(IncludeDeal2,Spreadsheet9.2!H2744,0)+IF(IncludeDeal4,Spreadsheet9.2!H3746,0)","v":962724.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I740,0)+IF(IncludeDeal1,Spreadsheet9.2!I1742,0)+IF(IncludeDeal2,Spreadsheet9.2!I2744,0)+IF(IncludeDeal4,Spreadsheet9.2!I3746,0)","v":308377.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J740,0)+IF(IncludeDeal1,Spreadsheet9.2!J1742,0)+IF(IncludeDeal2,Spreadsheet9.2!J2744,0)+IF(IncludeDeal4,Spreadsheet9.2!J3746,0)","v":-423034.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K740,0)+IF(IncludeDeal1,Spreadsheet9.2!K1742,0)+IF(IncludeDeal2,Spreadsheet9.2!K2744,0)+IF(IncludeDeal4,Spreadsheet9.2!K3746,0)","v":264137.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L740,0)+IF(IncludeDeal1,Spreadsheet9.2!L1742,0)+IF(IncludeDeal2,Spreadsheet9.2!L2744,0)+IF(IncludeDeal4,Spreadsheet9.2!L3746,0)","v":-100503.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M740,0)+IF(IncludeDeal1,Spreadsheet9.2!M1742,0)+IF(IncludeDeal2,Spreadsheet9.2!M2744,0)+IF(IncludeDeal4,Spreadsheet9.2!M3746,0)","v":-601197.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N740,0)+IF(IncludeDeal1,Spreadsheet9.2!N1742,0)+IF(IncludeDeal2,Spreadsheet9.2!N2744,0)+IF(IncludeDeal4,Spreadsheet9.2!N3746,0)","v":-1837362.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O740,0)+IF(IncludeDeal1,Spreadsheet9.2!O1742,0)+IF(IncludeDeal2,Spreadsheet9.2!O2744,0)+IF(IncludeDeal4,Spreadsheet9.2!O3746,0)","v":-1251807.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P740,0)+IF(IncludeDeal1,Spreadsheet9.2!P1742,0)+IF(IncludeDeal2,Spreadsheet9.2!P2744,0)+IF(IncludeDeal4,Spreadsheet9.2!P3746,0)","v":177774.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q740,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1742,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2744,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3746,0)","v":-970917.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R740,0)+IF(IncludeDeal1,Spreadsheet9.2!R1742,0)+IF(IncludeDeal2,Spreadsheet9.2!R2744,0)+IF(IncludeDeal4,Spreadsheet9.2!R3746,0)","v":-1238137},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S740,0)+IF(IncludeDeal1,Spreadsheet9.2!S1742,0)+IF(IncludeDeal2,Spreadsheet9.2!S2744,0)+IF(IncludeDeal4,Spreadsheet9.2!S3746,0)","v":-353367.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T740,0)+IF(IncludeDeal1,Spreadsheet9.2!T1742,0)+IF(IncludeDeal2,Spreadsheet9.2!T2744,0)+IF(IncludeDeal4,Spreadsheet9.2!T3746,0)","v":119287.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U740,0)+IF(IncludeDeal1,Spreadsheet9.2!U1742,0)+IF(IncludeDeal2,Spreadsheet9.2!U2744,0)+IF(IncludeDeal4,Spreadsheet9.2!U3746,0)","v":-477379.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V740,0)+IF(IncludeDeal1,Spreadsheet9.2!V1742,0)+IF(IncludeDeal2,Spreadsheet9.2!V2744,0)+IF(IncludeDeal4,Spreadsheet9.2!V3746,0)","v":-1885152.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W740,0)+IF(IncludeDeal1,Spreadsheet9.2!W1742,0)+IF(IncludeDeal2,Spreadsheet9.2!W2744,0)+IF(IncludeDeal4,Spreadsheet9.2!W3746,0)","v":-1759684.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X740,0)+IF(IncludeDeal1,Spreadsheet9.2!X1742,0)+IF(IncludeDeal2,Spreadsheet9.2!X2744,0)+IF(IncludeDeal4,Spreadsheet9.2!X3746,0)","v":-1802342.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y740,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1742,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2744,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3746,0)","v":-1878389.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z740,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1742,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2744,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3746,0)","v":-2422869.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA740,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3746,0)","v":-2619489.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB740,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3746,0)","v":-2587470.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC740,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3746,0)","v":-2861283},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD740,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3746,0)","v":-2151725},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE740,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3746,0)","v":-1825286.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF740,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3746,0)","v":-2036132.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG740,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3746,0)","v":-764853.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH740,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3746,0)","v":-1223961.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI740,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3746,0)","v":-636694.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ740,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3746,0)","v":-434076.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK740,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3746,0)","v":-424902.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL740,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3746,0)","v":-370387.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM740,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3746,0)","v":-1514477.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN740,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3746,0)","v":-1994054.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO740,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3746,0)","v":-1779949.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP740,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3746,0)","v":-1904636.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ740,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3746,0)","v":-1380995.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR740,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3746,0)","v":-1469799.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS740,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3746,0)","v":-1727645.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT740,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3746,0)","v":-1558987.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU740,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3746,0)","v":-1555658},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV740,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3746,0)","v":-1509127.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW740,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3746,0)","v":-1023479.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX740,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3746,0)","v":-946237.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY740,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3746,0)","v":-940080.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ740,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1742,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2744,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3746,0)","v":-885091.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA740,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3746,0)","v":-860873.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB740,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3746,0)","v":-855630.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC740,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3746,0)","v":-483525.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD740,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3746,0)","v":-589533.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE740,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3746,0)","v":-653572.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF740,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3746,0)","v":-736354.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG740,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3746,0)","v":-806092.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH740,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3746,0)","v":-862595.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI740,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3746,0)","v":-445383.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ740,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3746,0)","v":-449491.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK740,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3746,0)","v":-452496.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL740,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3746,0)","v":-455127.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM740,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3746,0)","v":-458085.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN740,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3746,0)","v":-460491.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO740,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1742,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2744,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3746,0)","v":-462201.9}]
[null,"Simulation 707",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C741,0)+IF(IncludeDeal1,Spreadsheet9.2!C1743,0)+IF(IncludeDeal2,Spreadsheet9.2!C2745,0)+IF(IncludeDeal4,Spreadsheet9.2!C3747,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E741,0)+IF(IncludeDeal1,Spreadsheet9.2!E1743,0)+IF(IncludeDeal2,Spreadsheet9.2!E2745,0)+IF(IncludeDeal4,Spreadsheet9.2!E3747,0)","v":-382087},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F741,0)+IF(IncludeDeal1,Spreadsheet9.2!F1743,0)+IF(IncludeDeal2,Spreadsheet9.2!F2745,0)+IF(IncludeDeal4,Spreadsheet9.2!F3747,0)","v":144573},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G741,0)+IF(IncludeDeal1,Spreadsheet9.2!G1743,0)+IF(IncludeDeal2,Spreadsheet9.2!G2745,0)+IF(IncludeDeal4,Spreadsheet9.2!G3747,0)","v":24180.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H741,0)+IF(IncludeDeal1,Spreadsheet9.2!H1743,0)+IF(IncludeDeal2,Spreadsheet9.2!H2745,0)+IF(IncludeDeal4,Spreadsheet9.2!H3747,0)","v":347648.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I741,0)+IF(IncludeDeal1,Spreadsheet9.2!I1743,0)+IF(IncludeDeal2,Spreadsheet9.2!I2745,0)+IF(IncludeDeal4,Spreadsheet9.2!I3747,0)","v":-109107.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J741,0)+IF(IncludeDeal1,Spreadsheet9.2!J1743,0)+IF(IncludeDeal2,Spreadsheet9.2!J2745,0)+IF(IncludeDeal4,Spreadsheet9.2!J3747,0)","v":-332285.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K741,0)+IF(IncludeDeal1,Spreadsheet9.2!K1743,0)+IF(IncludeDeal2,Spreadsheet9.2!K2745,0)+IF(IncludeDeal4,Spreadsheet9.2!K3747,0)","v":689930.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L741,0)+IF(IncludeDeal1,Spreadsheet9.2!L1743,0)+IF(IncludeDeal2,Spreadsheet9.2!L2745,0)+IF(IncludeDeal4,Spreadsheet9.2!L3747,0)","v":902584.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M741,0)+IF(IncludeDeal1,Spreadsheet9.2!M1743,0)+IF(IncludeDeal2,Spreadsheet9.2!M2745,0)+IF(IncludeDeal4,Spreadsheet9.2!M3747,0)","v":1680761.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N741,0)+IF(IncludeDeal1,Spreadsheet9.2!N1743,0)+IF(IncludeDeal2,Spreadsheet9.2!N2745,0)+IF(IncludeDeal4,Spreadsheet9.2!N3747,0)","v":2413517},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O741,0)+IF(IncludeDeal1,Spreadsheet9.2!O1743,0)+IF(IncludeDeal2,Spreadsheet9.2!O2745,0)+IF(IncludeDeal4,Spreadsheet9.2!O3747,0)","v":2563271.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P741,0)+IF(IncludeDeal1,Spreadsheet9.2!P1743,0)+IF(IncludeDeal2,Spreadsheet9.2!P2745,0)+IF(IncludeDeal4,Spreadsheet9.2!P3747,0)","v":2482839.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q741,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1743,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2745,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3747,0)","v":1630497.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R741,0)+IF(IncludeDeal1,Spreadsheet9.2!R1743,0)+IF(IncludeDeal2,Spreadsheet9.2!R2745,0)+IF(IncludeDeal4,Spreadsheet9.2!R3747,0)","v":1205309.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S741,0)+IF(IncludeDeal1,Spreadsheet9.2!S1743,0)+IF(IncludeDeal2,Spreadsheet9.2!S2745,0)+IF(IncludeDeal4,Spreadsheet9.2!S3747,0)","v":2905397.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T741,0)+IF(IncludeDeal1,Spreadsheet9.2!T1743,0)+IF(IncludeDeal2,Spreadsheet9.2!T2745,0)+IF(IncludeDeal4,Spreadsheet9.2!T3747,0)","v":1950847.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U741,0)+IF(IncludeDeal1,Spreadsheet9.2!U1743,0)+IF(IncludeDeal2,Spreadsheet9.2!U2745,0)+IF(IncludeDeal4,Spreadsheet9.2!U3747,0)","v":2097222.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V741,0)+IF(IncludeDeal1,Spreadsheet9.2!V1743,0)+IF(IncludeDeal2,Spreadsheet9.2!V2745,0)+IF(IncludeDeal4,Spreadsheet9.2!V3747,0)","v":1912395.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W741,0)+IF(IncludeDeal1,Spreadsheet9.2!W1743,0)+IF(IncludeDeal2,Spreadsheet9.2!W2745,0)+IF(IncludeDeal4,Spreadsheet9.2!W3747,0)","v":1309004.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X741,0)+IF(IncludeDeal1,Spreadsheet9.2!X1743,0)+IF(IncludeDeal2,Spreadsheet9.2!X2745,0)+IF(IncludeDeal4,Spreadsheet9.2!X3747,0)","v":499904.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y741,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1743,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2745,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3747,0)","v":-452305.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z741,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1743,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2745,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3747,0)","v":-1632377.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA741,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3747,0)","v":-2192389.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB741,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3747,0)","v":-2222963.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC741,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3747,0)","v":-2075892.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD741,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3747,0)","v":-2589363.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE741,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3747,0)","v":-2468468.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF741,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3747,0)","v":-2670657.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG741,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3747,0)","v":-2551415.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH741,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3747,0)","v":-2649569},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI741,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3747,0)","v":-2725948.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ741,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3747,0)","v":-2692734},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK741,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3747,0)","v":-2507444.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL741,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3747,0)","v":-2608250.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM741,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3747,0)","v":-2564497.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN741,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3747,0)","v":-2450670.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO741,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3747,0)","v":-2364643.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP741,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3747,0)","v":-2286237.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ741,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3747,0)","v":-1906791},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR741,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3747,0)","v":-1832057.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS741,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3747,0)","v":-1645422.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT741,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3747,0)","v":-1564944.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU741,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3747,0)","v":-1410273},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV741,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3747,0)","v":-1248620.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW741,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3747,0)","v":-813392.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX741,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3747,0)","v":-720348.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY741,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3747,0)","v":-680601.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ741,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1743,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2745,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3747,0)","v":-614875.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA741,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3747,0)","v":-528998.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB741,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3747,0)","v":-500344},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC741,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3747,0)","v":-209728.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD741,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3747,0)","v":-320517.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE741,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3747,0)","v":-407983.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF741,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3747,0)","v":-475271.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG741,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3747,0)","v":-574582.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH741,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3747,0)","v":-642658.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI741,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3747,0)","v":-344493.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ741,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3747,0)","v":-349410.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK741,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3747,0)","v":-353285.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL741,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3747,0)","v":-356682.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM741,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3747,0)","v":-359638.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN741,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3747,0)","v":-362394.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO741,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1743,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2745,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3747,0)","v":-365199.4}]
[null,"Simulation 711",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C745,0)+IF(IncludeDeal1,Spreadsheet9.2!C1747,0)+IF(IncludeDeal2,Spreadsheet9.2!C2749,0)+IF(IncludeDeal4,Spreadsheet9.2!C3751,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E745,0)+IF(IncludeDeal1,Spreadsheet9.2!E1747,0)+IF(IncludeDeal2,Spreadsheet9.2!E2749,0)+IF(IncludeDeal4,Spreadsheet9.2!E3751,0)","v":504188.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F745,0)+IF(IncludeDeal1,Spreadsheet9.2!F1747,0)+IF(IncludeDeal2,Spreadsheet9.2!F2749,0)+IF(IncludeDeal4,Spreadsheet9.2!F3751,0)","v":337348},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G745,0)+IF(IncludeDeal1,Spreadsheet9.2!G1747,0)+IF(IncludeDeal2,Spreadsheet9.2!G2749,0)+IF(IncludeDeal4,Spreadsheet9.2!G3751,0)","v":-446788.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H745,0)+IF(IncludeDeal1,Spreadsheet9.2!H1747,0)+IF(IncludeDeal2,Spreadsheet9.2!H2749,0)+IF(IncludeDeal4,Spreadsheet9.2!H3751,0)","v":-1937311.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I745,0)+IF(IncludeDeal1,Spreadsheet9.2!I1747,0)+IF(IncludeDeal2,Spreadsheet9.2!I2749,0)+IF(IncludeDeal4,Spreadsheet9.2!I3751,0)","v":-2239396.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J745,0)+IF(IncludeDeal1,Spreadsheet9.2!J1747,0)+IF(IncludeDeal2,Spreadsheet9.2!J2749,0)+IF(IncludeDeal4,Spreadsheet9.2!J3751,0)","v":-3140217.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K745,0)+IF(IncludeDeal1,Spreadsheet9.2!K1747,0)+IF(IncludeDeal2,Spreadsheet9.2!K2749,0)+IF(IncludeDeal4,Spreadsheet9.2!K3751,0)","v":-3344979.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L745,0)+IF(IncludeDeal1,Spreadsheet9.2!L1747,0)+IF(IncludeDeal2,Spreadsheet9.2!L2749,0)+IF(IncludeDeal4,Spreadsheet9.2!L3751,0)","v":-2926099.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M745,0)+IF(IncludeDeal1,Spreadsheet9.2!M1747,0)+IF(IncludeDeal2,Spreadsheet9.2!M2749,0)+IF(IncludeDeal4,Spreadsheet9.2!M3751,0)","v":-2690689.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N745,0)+IF(IncludeDeal1,Spreadsheet9.2!N1747,0)+IF(IncludeDeal2,Spreadsheet9.2!N2749,0)+IF(IncludeDeal4,Spreadsheet9.2!N3751,0)","v":-2940273.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O745,0)+IF(IncludeDeal1,Spreadsheet9.2!O1747,0)+IF(IncludeDeal2,Spreadsheet9.2!O2749,0)+IF(IncludeDeal4,Spreadsheet9.2!O3751,0)","v":-3216202.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P745,0)+IF(IncludeDeal1,Spreadsheet9.2!P1747,0)+IF(IncludeDeal2,Spreadsheet9.2!P2749,0)+IF(IncludeDeal4,Spreadsheet9.2!P3751,0)","v":-3261571.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q745,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1747,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2749,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3751,0)","v":-3093652.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R745,0)+IF(IncludeDeal1,Spreadsheet9.2!R1747,0)+IF(IncludeDeal2,Spreadsheet9.2!R2749,0)+IF(IncludeDeal4,Spreadsheet9.2!R3751,0)","v":-3555694.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S745,0)+IF(IncludeDeal1,Spreadsheet9.2!S1747,0)+IF(IncludeDeal2,Spreadsheet9.2!S2749,0)+IF(IncludeDeal4,Spreadsheet9.2!S3751,0)","v":-3230182.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T745,0)+IF(IncludeDeal1,Spreadsheet9.2!T1747,0)+IF(IncludeDeal2,Spreadsheet9.2!T2749,0)+IF(IncludeDeal4,Spreadsheet9.2!T3751,0)","v":-3313462.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U745,0)+IF(IncludeDeal1,Spreadsheet9.2!U1747,0)+IF(IncludeDeal2,Spreadsheet9.2!U2749,0)+IF(IncludeDeal4,Spreadsheet9.2!U3751,0)","v":-3525257.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V745,0)+IF(IncludeDeal1,Spreadsheet9.2!V1747,0)+IF(IncludeDeal2,Spreadsheet9.2!V2749,0)+IF(IncludeDeal4,Spreadsheet9.2!V3751,0)","v":-2706558.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W745,0)+IF(IncludeDeal1,Spreadsheet9.2!W1747,0)+IF(IncludeDeal2,Spreadsheet9.2!W2749,0)+IF(IncludeDeal4,Spreadsheet9.2!W3751,0)","v":-3161962},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X745,0)+IF(IncludeDeal1,Spreadsheet9.2!X1747,0)+IF(IncludeDeal2,Spreadsheet9.2!X2749,0)+IF(IncludeDeal4,Spreadsheet9.2!X3751,0)","v":-3118488.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y745,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1747,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2749,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3751,0)","v":-2418542.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z745,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1747,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2749,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3751,0)","v":-2007124.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA745,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3751,0)","v":-1707720.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB745,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3751,0)","v":-1538697.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC745,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3751,0)","v":-1825458.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD745,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3751,0)","v":-2488590.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE745,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3751,0)","v":-2328295.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF745,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3751,0)","v":-1947497.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG745,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3751,0)","v":-2082045},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH745,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3751,0)","v":-1891229.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI745,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3751,0)","v":-1954554.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ745,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3751,0)","v":-1823537.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK745,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3751,0)","v":-1400583},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL745,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3751,0)","v":-1076732.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM745,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3751,0)","v":-411933.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN745,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3751,0)","v":-999697.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO745,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3751,0)","v":-783834.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP745,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3751,0)","v":-838082},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ745,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3751,0)","v":-672398.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR745,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3751,0)","v":-593134.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS745,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3751,0)","v":88348.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT745,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3751,0)","v":-80786.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU745,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3751,0)","v":-397797.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV745,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3751,0)","v":-302557.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW745,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3751,0)","v":-393604.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX745,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3751,0)","v":-287607.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY745,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3751,0)","v":-320503.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ745,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1747,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2749,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3751,0)","v":-521318},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA745,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3751,0)","v":-535256},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB745,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3751,0)","v":-527611.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC745,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3751,0)","v":-296580.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD745,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3751,0)","v":-289896.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE745,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3751,0)","v":-323860.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF745,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3751,0)","v":-379482.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG745,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3751,0)","v":-418835.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH745,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3751,0)","v":-506198.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI745,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3751,0)","v":-303062.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ745,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3751,0)","v":-302832.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK745,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3751,0)","v":-304324.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL745,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3751,0)","v":-307007.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM745,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3751,0)","v":-309889.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN745,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3751,0)","v":-311536.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO745,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1747,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2749,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3751,0)","v":-313161.2}]
[null,"Simulation 712",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C746,0)+IF(IncludeDeal1,Spreadsheet9.2!C1748,0)+IF(IncludeDeal2,Spreadsheet9.2!C2750,0)+IF(IncludeDeal4,Spreadsheet9.2!C3752,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E746,0)+IF(IncludeDeal1,Spreadsheet9.2!E1748,0)+IF(IncludeDeal2,Spreadsheet9.2!E2750,0)+IF(IncludeDeal4,Spreadsheet9.2!E3752,0)","v":-890627.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F746,0)+IF(IncludeDeal1,Spreadsheet9.2!F1748,0)+IF(IncludeDeal2,Spreadsheet9.2!F2750,0)+IF(IncludeDeal4,Spreadsheet9.2!F3752,0)","v":-799487.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G746,0)+IF(IncludeDeal1,Spreadsheet9.2!G1748,0)+IF(IncludeDeal2,Spreadsheet9.2!G2750,0)+IF(IncludeDeal4,Spreadsheet9.2!G3752,0)","v":-875450.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H746,0)+IF(IncludeDeal1,Spreadsheet9.2!H1748,0)+IF(IncludeDeal2,Spreadsheet9.2!H2750,0)+IF(IncludeDeal4,Spreadsheet9.2!H3752,0)","v":-75900.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I746,0)+IF(IncludeDeal1,Spreadsheet9.2!I1748,0)+IF(IncludeDeal2,Spreadsheet9.2!I2750,0)+IF(IncludeDeal4,Spreadsheet9.2!I3752,0)","v":-290516.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J746,0)+IF(IncludeDeal1,Spreadsheet9.2!J1748,0)+IF(IncludeDeal2,Spreadsheet9.2!J2750,0)+IF(IncludeDeal4,Spreadsheet9.2!J3752,0)","v":-1553226.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K746,0)+IF(IncludeDeal1,Spreadsheet9.2!K1748,0)+IF(IncludeDeal2,Spreadsheet9.2!K2750,0)+IF(IncludeDeal4,Spreadsheet9.2!K3752,0)","v":-2098055.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L746,0)+IF(IncludeDeal1,Spreadsheet9.2!L1748,0)+IF(IncludeDeal2,Spreadsheet9.2!L2750,0)+IF(IncludeDeal4,Spreadsheet9.2!L3752,0)","v":-2269496.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M746,0)+IF(IncludeDeal1,Spreadsheet9.2!M1748,0)+IF(IncludeDeal2,Spreadsheet9.2!M2750,0)+IF(IncludeDeal4,Spreadsheet9.2!M3752,0)","v":-1605776.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N746,0)+IF(IncludeDeal1,Spreadsheet9.2!N1748,0)+IF(IncludeDeal2,Spreadsheet9.2!N2750,0)+IF(IncludeDeal4,Spreadsheet9.2!N3752,0)","v":-1477472.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O746,0)+IF(IncludeDeal1,Spreadsheet9.2!O1748,0)+IF(IncludeDeal2,Spreadsheet9.2!O2750,0)+IF(IncludeDeal4,Spreadsheet9.2!O3752,0)","v":-1551056.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P746,0)+IF(IncludeDeal1,Spreadsheet9.2!P1748,0)+IF(IncludeDeal2,Spreadsheet9.2!P2750,0)+IF(IncludeDeal4,Spreadsheet9.2!P3752,0)","v":-2064250.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q746,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1748,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2750,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3752,0)","v":-1545750.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R746,0)+IF(IncludeDeal1,Spreadsheet9.2!R1748,0)+IF(IncludeDeal2,Spreadsheet9.2!R2750,0)+IF(IncludeDeal4,Spreadsheet9.2!R3752,0)","v":-1303768.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S746,0)+IF(IncludeDeal1,Spreadsheet9.2!S1748,0)+IF(IncludeDeal2,Spreadsheet9.2!S2750,0)+IF(IncludeDeal4,Spreadsheet9.2!S3752,0)","v":-912714.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T746,0)+IF(IncludeDeal1,Spreadsheet9.2!T1748,0)+IF(IncludeDeal2,Spreadsheet9.2!T2750,0)+IF(IncludeDeal4,Spreadsheet9.2!T3752,0)","v":-1662791.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U746,0)+IF(IncludeDeal1,Spreadsheet9.2!U1748,0)+IF(IncludeDeal2,Spreadsheet9.2!U2750,0)+IF(IncludeDeal4,Spreadsheet9.2!U3752,0)","v":-1539981.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V746,0)+IF(IncludeDeal1,Spreadsheet9.2!V1748,0)+IF(IncludeDeal2,Spreadsheet9.2!V2750,0)+IF(IncludeDeal4,Spreadsheet9.2!V3752,0)","v":-1931215.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W746,0)+IF(IncludeDeal1,Spreadsheet9.2!W1748,0)+IF(IncludeDeal2,Spreadsheet9.2!W2750,0)+IF(IncludeDeal4,Spreadsheet9.2!W3752,0)","v":-2724787.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X746,0)+IF(IncludeDeal1,Spreadsheet9.2!X1748,0)+IF(IncludeDeal2,Spreadsheet9.2!X2750,0)+IF(IncludeDeal4,Spreadsheet9.2!X3752,0)","v":-2930667.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y746,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1748,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2750,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3752,0)","v":-2483484.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z746,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1748,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2750,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3752,0)","v":-2679491.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA746,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3752,0)","v":-2475961.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB746,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3752,0)","v":-2417206.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC746,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3752,0)","v":-1848448.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD746,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3752,0)","v":-1335139.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE746,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3752,0)","v":-1673130.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF746,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3752,0)","v":-1254487.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG746,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3752,0)","v":-1354779.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH746,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3752,0)","v":-1239825.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI746,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3752,0)","v":-1487627.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ746,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3752,0)","v":-1369373.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK746,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3752,0)","v":-1070584.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL746,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3752,0)","v":-842546.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM746,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3752,0)","v":-873185.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN746,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3752,0)","v":-231053.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO746,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3752,0)","v":-913936},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP746,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3752,0)","v":-1564582.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ746,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3752,0)","v":-594957.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR746,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3752,0)","v":-2604.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS746,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3752,0)","v":680086.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT746,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3752,0)","v":311579.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU746,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3752,0)","v":218866.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV746,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3752,0)","v":-221152.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW746,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3752,0)","v":-122838.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX746,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3752,0)","v":-26022.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY746,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3752,0)","v":-15034.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ746,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1748,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2750,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3752,0)","v":-306562.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA746,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3752,0)","v":-486004.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB746,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3752,0)","v":-572556.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC746,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3752,0)","v":-291916.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD746,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3752,0)","v":-359226.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE746,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3752,0)","v":-399734.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF746,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3752,0)","v":-487904},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG746,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3752,0)","v":-527394.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH746,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3752,0)","v":-578217.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI746,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3752,0)","v":-276647.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ746,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3752,0)","v":-279261},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK746,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3752,0)","v":-281214},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL746,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3752,0)","v":-283609.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM746,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3752,0)","v":-286047.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN746,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3752,0)","v":-289079.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO746,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1748,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2750,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3752,0)","v":-290779.90000000002}]
[null,"Simulation 715",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C749,0)+IF(IncludeDeal1,Spreadsheet9.2!C1751,0)+IF(IncludeDeal2,Spreadsheet9.2!C2753,0)+IF(IncludeDeal4,Spreadsheet9.2!C3755,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E749,0)+IF(IncludeDeal1,Spreadsheet9.2!E1751,0)+IF(IncludeDeal2,Spreadsheet9.2!E2753,0)+IF(IncludeDeal4,Spreadsheet9.2!E3755,0)","v":-411303.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F749,0)+IF(IncludeDeal1,Spreadsheet9.2!F1751,0)+IF(IncludeDeal2,Spreadsheet9.2!F2753,0)+IF(IncludeDeal4,Spreadsheet9.2!F3755,0)","v":126444.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G749,0)+IF(IncludeDeal1,Spreadsheet9.2!G1751,0)+IF(IncludeDeal2,Spreadsheet9.2!G2753,0)+IF(IncludeDeal4,Spreadsheet9.2!G3755,0)","v":-167144.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H749,0)+IF(IncludeDeal1,Spreadsheet9.2!H1751,0)+IF(IncludeDeal2,Spreadsheet9.2!H2753,0)+IF(IncludeDeal4,Spreadsheet9.2!H3755,0)","v":915244},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I749,0)+IF(IncludeDeal1,Spreadsheet9.2!I1751,0)+IF(IncludeDeal2,Spreadsheet9.2!I2753,0)+IF(IncludeDeal4,Spreadsheet9.2!I3755,0)","v":478300.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J749,0)+IF(IncludeDeal1,Spreadsheet9.2!J1751,0)+IF(IncludeDeal2,Spreadsheet9.2!J2753,0)+IF(IncludeDeal4,Spreadsheet9.2!J3755,0)","v":692800.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K749,0)+IF(IncludeDeal1,Spreadsheet9.2!K1751,0)+IF(IncludeDeal2,Spreadsheet9.2!K2753,0)+IF(IncludeDeal4,Spreadsheet9.2!K3755,0)","v":428212.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L749,0)+IF(IncludeDeal1,Spreadsheet9.2!L1751,0)+IF(IncludeDeal2,Spreadsheet9.2!L2753,0)+IF(IncludeDeal4,Spreadsheet9.2!L3755,0)","v":-530500.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M749,0)+IF(IncludeDeal1,Spreadsheet9.2!M1751,0)+IF(IncludeDeal2,Spreadsheet9.2!M2753,0)+IF(IncludeDeal4,Spreadsheet9.2!M3755,0)","v":-666840.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N749,0)+IF(IncludeDeal1,Spreadsheet9.2!N1751,0)+IF(IncludeDeal2,Spreadsheet9.2!N2753,0)+IF(IncludeDeal4,Spreadsheet9.2!N3755,0)","v":-1492112},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O749,0)+IF(IncludeDeal1,Spreadsheet9.2!O1751,0)+IF(IncludeDeal2,Spreadsheet9.2!O2753,0)+IF(IncludeDeal4,Spreadsheet9.2!O3755,0)","v":-1964744.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P749,0)+IF(IncludeDeal1,Spreadsheet9.2!P1751,0)+IF(IncludeDeal2,Spreadsheet9.2!P2753,0)+IF(IncludeDeal4,Spreadsheet9.2!P3755,0)","v":-1858033.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q749,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1751,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2753,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3755,0)","v":-1848641.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R749,0)+IF(IncludeDeal1,Spreadsheet9.2!R1751,0)+IF(IncludeDeal2,Spreadsheet9.2!R2753,0)+IF(IncludeDeal4,Spreadsheet9.2!R3755,0)","v":-2243052.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S749,0)+IF(IncludeDeal1,Spreadsheet9.2!S1751,0)+IF(IncludeDeal2,Spreadsheet9.2!S2753,0)+IF(IncludeDeal4,Spreadsheet9.2!S3755,0)","v":-1653767.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T749,0)+IF(IncludeDeal1,Spreadsheet9.2!T1751,0)+IF(IncludeDeal2,Spreadsheet9.2!T2753,0)+IF(IncludeDeal4,Spreadsheet9.2!T3755,0)","v":-1878390.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U749,0)+IF(IncludeDeal1,Spreadsheet9.2!U1751,0)+IF(IncludeDeal2,Spreadsheet9.2!U2753,0)+IF(IncludeDeal4,Spreadsheet9.2!U3755,0)","v":-1532537.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V749,0)+IF(IncludeDeal1,Spreadsheet9.2!V1751,0)+IF(IncludeDeal2,Spreadsheet9.2!V2753,0)+IF(IncludeDeal4,Spreadsheet9.2!V3755,0)","v":-1440938.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W749,0)+IF(IncludeDeal1,Spreadsheet9.2!W1751,0)+IF(IncludeDeal2,Spreadsheet9.2!W2753,0)+IF(IncludeDeal4,Spreadsheet9.2!W3755,0)","v":-1026097.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X749,0)+IF(IncludeDeal1,Spreadsheet9.2!X1751,0)+IF(IncludeDeal2,Spreadsheet9.2!X2753,0)+IF(IncludeDeal4,Spreadsheet9.2!X3755,0)","v":-637913.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y749,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1751,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2753,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3755,0)","v":-917623.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z749,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1751,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2753,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3755,0)","v":-879044.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA749,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3755,0)","v":107490.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB749,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3755,0)","v":-1200878.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC749,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3755,0)","v":-1180472.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD749,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3755,0)","v":-1399029.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE749,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3755,0)","v":-881215.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF749,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3755,0)","v":-228487.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG749,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3755,0)","v":206236.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH749,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3755,0)","v":-759937.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI749,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3755,0)","v":-1104266.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ749,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3755,0)","v":-709497.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK749,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3755,0)","v":230830.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL749,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3755,0)","v":867623.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM749,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3755,0)","v":1768510.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN749,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3755,0)","v":2091762.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO749,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3755,0)","v":2647041.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP749,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3755,0)","v":4248218.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ749,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3755,0)","v":4215857.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR749,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3755,0)","v":4328158.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS749,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3755,0)","v":4762909.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT749,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3755,0)","v":3783749.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU749,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3755,0)","v":2672183.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV749,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3755,0)","v":2044941.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW749,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3755,0)","v":1791242.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX749,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3755,0)","v":1649483.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY749,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3755,0)","v":1112005.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ749,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1751,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2753,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3755,0)","v":770680.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA749,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3755,0)","v":281770.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB749,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3755,0)","v":158528.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC749,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3755,0)","v":158675.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD749,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3755,0)","v":754.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE749,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3755,0)","v":-145068.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF749,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3755,0)","v":-243641.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG749,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3755,0)","v":-321977.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH749,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3755,0)","v":-457007.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI749,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3755,0)","v":-233801.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ749,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3755,0)","v":-239811},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK749,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3755,0)","v":-243634.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL749,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3755,0)","v":-247656.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM749,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3755,0)","v":-251367.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN749,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3755,0)","v":-255426.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO749,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1751,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2753,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3755,0)","v":-258358.8}]
[null,"Simulation 719",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C753,0)+IF(IncludeDeal1,Spreadsheet9.2!C1755,0)+IF(IncludeDeal2,Spreadsheet9.2!C2757,0)+IF(IncludeDeal4,Spreadsheet9.2!C3759,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E753,0)+IF(IncludeDeal1,Spreadsheet9.2!E1755,0)+IF(IncludeDeal2,Spreadsheet9.2!E2757,0)+IF(IncludeDeal4,Spreadsheet9.2!E3759,0)","v":522349.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F753,0)+IF(IncludeDeal1,Spreadsheet9.2!F1755,0)+IF(IncludeDeal2,Spreadsheet9.2!F2757,0)+IF(IncludeDeal4,Spreadsheet9.2!F3759,0)","v":-331804.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G753,0)+IF(IncludeDeal1,Spreadsheet9.2!G1755,0)+IF(IncludeDeal2,Spreadsheet9.2!G2757,0)+IF(IncludeDeal4,Spreadsheet9.2!G3759,0)","v":-630983.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H753,0)+IF(IncludeDeal1,Spreadsheet9.2!H1755,0)+IF(IncludeDeal2,Spreadsheet9.2!H2757,0)+IF(IncludeDeal4,Spreadsheet9.2!H3759,0)","v":-1275185.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I753,0)+IF(IncludeDeal1,Spreadsheet9.2!I1755,0)+IF(IncludeDeal2,Spreadsheet9.2!I2757,0)+IF(IncludeDeal4,Spreadsheet9.2!I3759,0)","v":-544186.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J753,0)+IF(IncludeDeal1,Spreadsheet9.2!J1755,0)+IF(IncludeDeal2,Spreadsheet9.2!J2757,0)+IF(IncludeDeal4,Spreadsheet9.2!J3759,0)","v":-1187543.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K753,0)+IF(IncludeDeal1,Spreadsheet9.2!K1755,0)+IF(IncludeDeal2,Spreadsheet9.2!K2757,0)+IF(IncludeDeal4,Spreadsheet9.2!K3759,0)","v":-842783.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L753,0)+IF(IncludeDeal1,Spreadsheet9.2!L1755,0)+IF(IncludeDeal2,Spreadsheet9.2!L2757,0)+IF(IncludeDeal4,Spreadsheet9.2!L3759,0)","v":-1042361.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M753,0)+IF(IncludeDeal1,Spreadsheet9.2!M1755,0)+IF(IncludeDeal2,Spreadsheet9.2!M2757,0)+IF(IncludeDeal4,Spreadsheet9.2!M3759,0)","v":-495784},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N753,0)+IF(IncludeDeal1,Spreadsheet9.2!N1755,0)+IF(IncludeDeal2,Spreadsheet9.2!N2757,0)+IF(IncludeDeal4,Spreadsheet9.2!N3759,0)","v":-820441.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O753,0)+IF(IncludeDeal1,Spreadsheet9.2!O1755,0)+IF(IncludeDeal2,Spreadsheet9.2!O2757,0)+IF(IncludeDeal4,Spreadsheet9.2!O3759,0)","v":-1656751.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P753,0)+IF(IncludeDeal1,Spreadsheet9.2!P1755,0)+IF(IncludeDeal2,Spreadsheet9.2!P2757,0)+IF(IncludeDeal4,Spreadsheet9.2!P3759,0)","v":-1348878.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q753,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1755,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2757,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3759,0)","v":-1161237},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R753,0)+IF(IncludeDeal1,Spreadsheet9.2!R1755,0)+IF(IncludeDeal2,Spreadsheet9.2!R2757,0)+IF(IncludeDeal4,Spreadsheet9.2!R3759,0)","v":-1563482.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S753,0)+IF(IncludeDeal1,Spreadsheet9.2!S1755,0)+IF(IncludeDeal2,Spreadsheet9.2!S2757,0)+IF(IncludeDeal4,Spreadsheet9.2!S3759,0)","v":-1820074.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T753,0)+IF(IncludeDeal1,Spreadsheet9.2!T1755,0)+IF(IncludeDeal2,Spreadsheet9.2!T2757,0)+IF(IncludeDeal4,Spreadsheet9.2!T3759,0)","v":-83698.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U753,0)+IF(IncludeDeal1,Spreadsheet9.2!U1755,0)+IF(IncludeDeal2,Spreadsheet9.2!U2757,0)+IF(IncludeDeal4,Spreadsheet9.2!U3759,0)","v":-645015.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V753,0)+IF(IncludeDeal1,Spreadsheet9.2!V1755,0)+IF(IncludeDeal2,Spreadsheet9.2!V2757,0)+IF(IncludeDeal4,Spreadsheet9.2!V3759,0)","v":-78241.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W753,0)+IF(IncludeDeal1,Spreadsheet9.2!W1755,0)+IF(IncludeDeal2,Spreadsheet9.2!W2757,0)+IF(IncludeDeal4,Spreadsheet9.2!W3759,0)","v":788300.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X753,0)+IF(IncludeDeal1,Spreadsheet9.2!X1755,0)+IF(IncludeDeal2,Spreadsheet9.2!X2757,0)+IF(IncludeDeal4,Spreadsheet9.2!X3759,0)","v":-1006912},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y753,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1755,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2757,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3759,0)","v":-616936.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z753,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1755,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2757,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3759,0)","v":-427377.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA753,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3759,0)","v":-651059.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB753,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3759,0)","v":-137399.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC753,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3759,0)","v":-114328},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD753,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3759,0)","v":-1157660.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE753,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3759,0)","v":-1318826.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF753,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3759,0)","v":-887048.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG753,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3759,0)","v":-1470887.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH753,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3759,0)","v":-1202261},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI753,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3759,0)","v":-1309160.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ753,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3759,0)","v":-1069257.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK753,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3759,0)","v":-627282.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL753,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3759,0)","v":-767674.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM753,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3759,0)","v":-900165.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN753,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3759,0)","v":-1169234.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO753,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3759,0)","v":-1120283.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP753,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3759,0)","v":-766399.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ753,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3759,0)","v":-459406.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR753,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3759,0)","v":421020.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS753,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3759,0)","v":901154.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT753,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3759,0)","v":-439669.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU753,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3759,0)","v":-271677.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV753,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3759,0)","v":66084},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW753,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3759,0)","v":140191.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX753,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3759,0)","v":91252},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY753,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3759,0)","v":-96644.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ753,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1755,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2757,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3759,0)","v":-133367.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA753,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3759,0)","v":-120770},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB753,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3759,0)","v":-163987.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC753,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3759,0)","v":28277.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD753,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3759,0)","v":-77727.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE753,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3759,0)","v":-129074.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF753,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3759,0)","v":-234596.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG753,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3759,0)","v":-275517.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH753,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3759,0)","v":-357897.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI753,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3759,0)","v":-180951.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ753,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3759,0)","v":-184813.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK753,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3759,0)","v":-190746.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL753,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3759,0)","v":-195156.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM753,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3759,0)","v":-198053.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN753,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3759,0)","v":-202279.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO753,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1755,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2757,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3759,0)","v":-205687.1}]
[null,"Simulation 722",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C756,0)+IF(IncludeDeal1,Spreadsheet9.2!C1758,0)+IF(IncludeDeal2,Spreadsheet9.2!C2760,0)+IF(IncludeDeal4,Spreadsheet9.2!C3762,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E756,0)+IF(IncludeDeal1,Spreadsheet9.2!E1758,0)+IF(IncludeDeal2,Spreadsheet9.2!E2760,0)+IF(IncludeDeal4,Spreadsheet9.2!E3762,0)","v":478829},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F756,0)+IF(IncludeDeal1,Spreadsheet9.2!F1758,0)+IF(IncludeDeal2,Spreadsheet9.2!F2760,0)+IF(IncludeDeal4,Spreadsheet9.2!F3762,0)","v":1005002.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G756,0)+IF(IncludeDeal1,Spreadsheet9.2!G1758,0)+IF(IncludeDeal2,Spreadsheet9.2!G2760,0)+IF(IncludeDeal4,Spreadsheet9.2!G3762,0)","v":597827.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H756,0)+IF(IncludeDeal1,Spreadsheet9.2!H1758,0)+IF(IncludeDeal2,Spreadsheet9.2!H2760,0)+IF(IncludeDeal4,Spreadsheet9.2!H3762,0)","v":258521.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I756,0)+IF(IncludeDeal1,Spreadsheet9.2!I1758,0)+IF(IncludeDeal2,Spreadsheet9.2!I2760,0)+IF(IncludeDeal4,Spreadsheet9.2!I3762,0)","v":-105146.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J756,0)+IF(IncludeDeal1,Spreadsheet9.2!J1758,0)+IF(IncludeDeal2,Spreadsheet9.2!J2760,0)+IF(IncludeDeal4,Spreadsheet9.2!J3762,0)","v":1339072.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K756,0)+IF(IncludeDeal1,Spreadsheet9.2!K1758,0)+IF(IncludeDeal2,Spreadsheet9.2!K2760,0)+IF(IncludeDeal4,Spreadsheet9.2!K3762,0)","v":1379666.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L756,0)+IF(IncludeDeal1,Spreadsheet9.2!L1758,0)+IF(IncludeDeal2,Spreadsheet9.2!L2760,0)+IF(IncludeDeal4,Spreadsheet9.2!L3762,0)","v":1229478.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M756,0)+IF(IncludeDeal1,Spreadsheet9.2!M1758,0)+IF(IncludeDeal2,Spreadsheet9.2!M2760,0)+IF(IncludeDeal4,Spreadsheet9.2!M3762,0)","v":1301646.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N756,0)+IF(IncludeDeal1,Spreadsheet9.2!N1758,0)+IF(IncludeDeal2,Spreadsheet9.2!N2760,0)+IF(IncludeDeal4,Spreadsheet9.2!N3762,0)","v":833077.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O756,0)+IF(IncludeDeal1,Spreadsheet9.2!O1758,0)+IF(IncludeDeal2,Spreadsheet9.2!O2760,0)+IF(IncludeDeal4,Spreadsheet9.2!O3762,0)","v":-619514.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P756,0)+IF(IncludeDeal1,Spreadsheet9.2!P1758,0)+IF(IncludeDeal2,Spreadsheet9.2!P2760,0)+IF(IncludeDeal4,Spreadsheet9.2!P3762,0)","v":-439391.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q756,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1758,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2760,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3762,0)","v":-843816.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R756,0)+IF(IncludeDeal1,Spreadsheet9.2!R1758,0)+IF(IncludeDeal2,Spreadsheet9.2!R2760,0)+IF(IncludeDeal4,Spreadsheet9.2!R3762,0)","v":1108678.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S756,0)+IF(IncludeDeal1,Spreadsheet9.2!S1758,0)+IF(IncludeDeal2,Spreadsheet9.2!S2760,0)+IF(IncludeDeal4,Spreadsheet9.2!S3762,0)","v":1839641.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T756,0)+IF(IncludeDeal1,Spreadsheet9.2!T1758,0)+IF(IncludeDeal2,Spreadsheet9.2!T2760,0)+IF(IncludeDeal4,Spreadsheet9.2!T3762,0)","v":1996473.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U756,0)+IF(IncludeDeal1,Spreadsheet9.2!U1758,0)+IF(IncludeDeal2,Spreadsheet9.2!U2760,0)+IF(IncludeDeal4,Spreadsheet9.2!U3762,0)","v":1668877.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V756,0)+IF(IncludeDeal1,Spreadsheet9.2!V1758,0)+IF(IncludeDeal2,Spreadsheet9.2!V2760,0)+IF(IncludeDeal4,Spreadsheet9.2!V3762,0)","v":3075836.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W756,0)+IF(IncludeDeal1,Spreadsheet9.2!W1758,0)+IF(IncludeDeal2,Spreadsheet9.2!W2760,0)+IF(IncludeDeal4,Spreadsheet9.2!W3762,0)","v":2397754.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X756,0)+IF(IncludeDeal1,Spreadsheet9.2!X1758,0)+IF(IncludeDeal2,Spreadsheet9.2!X2760,0)+IF(IncludeDeal4,Spreadsheet9.2!X3762,0)","v":757505.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y756,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1758,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2760,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3762,0)","v":1223013.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z756,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1758,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2760,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3762,0)","v":1647415.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA756,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3762,0)","v":496683.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB756,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3762,0)","v":274154.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC756,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3762,0)","v":1052587.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD756,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3762,0)","v":1288262},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE756,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3762,0)","v":1865358},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF756,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3762,0)","v":934225.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG756,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3762,0)","v":352329.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH756,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3762,0)","v":233646.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI756,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3762,0)","v":13452.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ756,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3762,0)","v":269015.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK756,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3762,0)","v":205410.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL756,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3762,0)","v":-400685.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM756,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3762,0)","v":-1215801.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN756,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3762,0)","v":-967036.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO756,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3762,0)","v":-1152463.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP756,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3762,0)","v":-1389963.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ756,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3762,0)","v":-1075487.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR756,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3762,0)","v":-781311.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS756,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3762,0)","v":-726048.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT756,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3762,0)","v":-494757.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU756,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3762,0)","v":-511368.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV756,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3762,0)","v":-665312.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW756,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3762,0)","v":-368467.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX756,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3762,0)","v":-178038.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY756,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3762,0)","v":122781.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ756,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1758,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2760,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3762,0)","v":324137.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA756,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3762,0)","v":373969.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB756,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3762,0)","v":248394.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC756,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3762,0)","v":368746.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD756,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3762,0)","v":311948.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE756,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3762,0)","v":200439.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF756,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3762,0)","v":188135.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG756,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3762,0)","v":104203},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH756,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3762,0)","v":-35382.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI756,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3762,0)","v":-59613.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ756,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3762,0)","v":-64617.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK756,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3762,0)","v":-67922.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL756,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3762,0)","v":-69752.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM756,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3762,0)","v":-73035.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN756,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3762,0)","v":-76646.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO756,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1758,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2760,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3762,0)","v":-79051.899999999994}]
[null,"Simulation 725",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C759,0)+IF(IncludeDeal1,Spreadsheet9.2!C1761,0)+IF(IncludeDeal2,Spreadsheet9.2!C2763,0)+IF(IncludeDeal4,Spreadsheet9.2!C3765,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E759,0)+IF(IncludeDeal1,Spreadsheet9.2!E1761,0)+IF(IncludeDeal2,Spreadsheet9.2!E2763,0)+IF(IncludeDeal4,Spreadsheet9.2!E3765,0)","v":1859.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F759,0)+IF(IncludeDeal1,Spreadsheet9.2!F1761,0)+IF(IncludeDeal2,Spreadsheet9.2!F2763,0)+IF(IncludeDeal4,Spreadsheet9.2!F3765,0)","v":-893875.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G759,0)+IF(IncludeDeal1,Spreadsheet9.2!G1761,0)+IF(IncludeDeal2,Spreadsheet9.2!G2763,0)+IF(IncludeDeal4,Spreadsheet9.2!G3765,0)","v":-481722.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H759,0)+IF(IncludeDeal1,Spreadsheet9.2!H1761,0)+IF(IncludeDeal2,Spreadsheet9.2!H2763,0)+IF(IncludeDeal4,Spreadsheet9.2!H3765,0)","v":-1228551.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I759,0)+IF(IncludeDeal1,Spreadsheet9.2!I1761,0)+IF(IncludeDeal2,Spreadsheet9.2!I2763,0)+IF(IncludeDeal4,Spreadsheet9.2!I3765,0)","v":-787250.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J759,0)+IF(IncludeDeal1,Spreadsheet9.2!J1761,0)+IF(IncludeDeal2,Spreadsheet9.2!J2763,0)+IF(IncludeDeal4,Spreadsheet9.2!J3765,0)","v":-984232.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K759,0)+IF(IncludeDeal1,Spreadsheet9.2!K1761,0)+IF(IncludeDeal2,Spreadsheet9.2!K2763,0)+IF(IncludeDeal4,Spreadsheet9.2!K3765,0)","v":-1725709.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L759,0)+IF(IncludeDeal1,Spreadsheet9.2!L1761,0)+IF(IncludeDeal2,Spreadsheet9.2!L2763,0)+IF(IncludeDeal4,Spreadsheet9.2!L3765,0)","v":-1415075.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M759,0)+IF(IncludeDeal1,Spreadsheet9.2!M1761,0)+IF(IncludeDeal2,Spreadsheet9.2!M2763,0)+IF(IncludeDeal4,Spreadsheet9.2!M3765,0)","v":-1525390.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N759,0)+IF(IncludeDeal1,Spreadsheet9.2!N1761,0)+IF(IncludeDeal2,Spreadsheet9.2!N2763,0)+IF(IncludeDeal4,Spreadsheet9.2!N3765,0)","v":-1068008.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O759,0)+IF(IncludeDeal1,Spreadsheet9.2!O1761,0)+IF(IncludeDeal2,Spreadsheet9.2!O2763,0)+IF(IncludeDeal4,Spreadsheet9.2!O3765,0)","v":-1702353.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P759,0)+IF(IncludeDeal1,Spreadsheet9.2!P1761,0)+IF(IncludeDeal2,Spreadsheet9.2!P2763,0)+IF(IncludeDeal4,Spreadsheet9.2!P3765,0)","v":-2318373.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q759,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1761,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2763,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3765,0)","v":-2607667.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R759,0)+IF(IncludeDeal1,Spreadsheet9.2!R1761,0)+IF(IncludeDeal2,Spreadsheet9.2!R2763,0)+IF(IncludeDeal4,Spreadsheet9.2!R3765,0)","v":-2786128.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S759,0)+IF(IncludeDeal1,Spreadsheet9.2!S1761,0)+IF(IncludeDeal2,Spreadsheet9.2!S2763,0)+IF(IncludeDeal4,Spreadsheet9.2!S3765,0)","v":-2357205.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T759,0)+IF(IncludeDeal1,Spreadsheet9.2!T1761,0)+IF(IncludeDeal2,Spreadsheet9.2!T2763,0)+IF(IncludeDeal4,Spreadsheet9.2!T3765,0)","v":-2918962.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U759,0)+IF(IncludeDeal1,Spreadsheet9.2!U1761,0)+IF(IncludeDeal2,Spreadsheet9.2!U2763,0)+IF(IncludeDeal4,Spreadsheet9.2!U3765,0)","v":-2741784.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V759,0)+IF(IncludeDeal1,Spreadsheet9.2!V1761,0)+IF(IncludeDeal2,Spreadsheet9.2!V2763,0)+IF(IncludeDeal4,Spreadsheet9.2!V3765,0)","v":-2610160.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W759,0)+IF(IncludeDeal1,Spreadsheet9.2!W1761,0)+IF(IncludeDeal2,Spreadsheet9.2!W2763,0)+IF(IncludeDeal4,Spreadsheet9.2!W3765,0)","v":-2815595.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X759,0)+IF(IncludeDeal1,Spreadsheet9.2!X1761,0)+IF(IncludeDeal2,Spreadsheet9.2!X2763,0)+IF(IncludeDeal4,Spreadsheet9.2!X3765,0)","v":-2838926.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y759,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1761,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2763,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3765,0)","v":-2932228.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z759,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1761,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2763,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3765,0)","v":-3152844.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA759,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3765,0)","v":-3083450.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB759,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3765,0)","v":-3065835.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC759,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3765,0)","v":-2806574.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD759,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3765,0)","v":-2526444.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE759,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3765,0)","v":-2218148.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF759,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3765,0)","v":-2626462.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG759,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3765,0)","v":-2392400.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH759,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3765,0)","v":-2227615.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI759,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3765,0)","v":-2179195.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ759,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3765,0)","v":-2092911.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK759,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3765,0)","v":-2169684.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL759,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3765,0)","v":-2209224.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM759,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3765,0)","v":-2251961.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN759,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3765,0)","v":-2083713.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO759,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3765,0)","v":-1977258.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP759,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3765,0)","v":-1894473.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ759,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3765,0)","v":-1561559.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR759,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3765,0)","v":-1344418},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS759,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3765,0)","v":-1328708.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT759,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3765,0)","v":-1168326.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU759,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3765,0)","v":-904553.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV759,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3765,0)","v":-935580.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW759,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3765,0)","v":-700508.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX759,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3765,0)","v":-618534.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY759,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3765,0)","v":-503638.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ759,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1761,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2763,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3765,0)","v":-401752.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA759,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3765,0)","v":-260819.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB759,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3765,0)","v":-168825.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC759,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3765,0)","v":34153},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD759,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3765,0)","v":-60746},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE759,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3765,0)","v":-131606},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF759,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3765,0)","v":-207560.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG759,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3765,0)","v":-326126.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH759,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3765,0)","v":-423016},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI759,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3765,0)","v":-176531.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ759,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3765,0)","v":-182380.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK759,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3765,0)","v":-188421.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL759,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3765,0)","v":-191821.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM759,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3765,0)","v":-196550},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN759,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3765,0)","v":-201582.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO759,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1761,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2763,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3765,0)","v":-204707.20000000001}]
[null,"Simulation 728",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C762,0)+IF(IncludeDeal1,Spreadsheet9.2!C1764,0)+IF(IncludeDeal2,Spreadsheet9.2!C2766,0)+IF(IncludeDeal4,Spreadsheet9.2!C3768,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E762,0)+IF(IncludeDeal1,Spreadsheet9.2!E1764,0)+IF(IncludeDeal2,Spreadsheet9.2!E2766,0)+IF(IncludeDeal4,Spreadsheet9.2!E3768,0)","v":18271.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F762,0)+IF(IncludeDeal1,Spreadsheet9.2!F1764,0)+IF(IncludeDeal2,Spreadsheet9.2!F2766,0)+IF(IncludeDeal4,Spreadsheet9.2!F3768,0)","v":156535.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G762,0)+IF(IncludeDeal1,Spreadsheet9.2!G1764,0)+IF(IncludeDeal2,Spreadsheet9.2!G2766,0)+IF(IncludeDeal4,Spreadsheet9.2!G3768,0)","v":1173317.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H762,0)+IF(IncludeDeal1,Spreadsheet9.2!H1764,0)+IF(IncludeDeal2,Spreadsheet9.2!H2766,0)+IF(IncludeDeal4,Spreadsheet9.2!H3768,0)","v":1367637.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I762,0)+IF(IncludeDeal1,Spreadsheet9.2!I1764,0)+IF(IncludeDeal2,Spreadsheet9.2!I2766,0)+IF(IncludeDeal4,Spreadsheet9.2!I3768,0)","v":2443634.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J762,0)+IF(IncludeDeal1,Spreadsheet9.2!J1764,0)+IF(IncludeDeal2,Spreadsheet9.2!J2766,0)+IF(IncludeDeal4,Spreadsheet9.2!J3768,0)","v":697971.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K762,0)+IF(IncludeDeal1,Spreadsheet9.2!K1764,0)+IF(IncludeDeal2,Spreadsheet9.2!K2766,0)+IF(IncludeDeal4,Spreadsheet9.2!K3768,0)","v":1898441.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L762,0)+IF(IncludeDeal1,Spreadsheet9.2!L1764,0)+IF(IncludeDeal2,Spreadsheet9.2!L2766,0)+IF(IncludeDeal4,Spreadsheet9.2!L3768,0)","v":594381.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M762,0)+IF(IncludeDeal1,Spreadsheet9.2!M1764,0)+IF(IncludeDeal2,Spreadsheet9.2!M2766,0)+IF(IncludeDeal4,Spreadsheet9.2!M3768,0)","v":-82995.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N762,0)+IF(IncludeDeal1,Spreadsheet9.2!N1764,0)+IF(IncludeDeal2,Spreadsheet9.2!N2766,0)+IF(IncludeDeal4,Spreadsheet9.2!N3768,0)","v":-519190.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O762,0)+IF(IncludeDeal1,Spreadsheet9.2!O1764,0)+IF(IncludeDeal2,Spreadsheet9.2!O2766,0)+IF(IncludeDeal4,Spreadsheet9.2!O3768,0)","v":-729980.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P762,0)+IF(IncludeDeal1,Spreadsheet9.2!P1764,0)+IF(IncludeDeal2,Spreadsheet9.2!P2766,0)+IF(IncludeDeal4,Spreadsheet9.2!P3768,0)","v":-532936.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q762,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1764,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2766,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3768,0)","v":210553.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R762,0)+IF(IncludeDeal1,Spreadsheet9.2!R1764,0)+IF(IncludeDeal2,Spreadsheet9.2!R2766,0)+IF(IncludeDeal4,Spreadsheet9.2!R3768,0)","v":-294269.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S762,0)+IF(IncludeDeal1,Spreadsheet9.2!S1764,0)+IF(IncludeDeal2,Spreadsheet9.2!S2766,0)+IF(IncludeDeal4,Spreadsheet9.2!S3768,0)","v":-71344.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T762,0)+IF(IncludeDeal1,Spreadsheet9.2!T1764,0)+IF(IncludeDeal2,Spreadsheet9.2!T2766,0)+IF(IncludeDeal4,Spreadsheet9.2!T3768,0)","v":275106.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U762,0)+IF(IncludeDeal1,Spreadsheet9.2!U1764,0)+IF(IncludeDeal2,Spreadsheet9.2!U2766,0)+IF(IncludeDeal4,Spreadsheet9.2!U3768,0)","v":628352},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V762,0)+IF(IncludeDeal1,Spreadsheet9.2!V1764,0)+IF(IncludeDeal2,Spreadsheet9.2!V2766,0)+IF(IncludeDeal4,Spreadsheet9.2!V3768,0)","v":1397187.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W762,0)+IF(IncludeDeal1,Spreadsheet9.2!W1764,0)+IF(IncludeDeal2,Spreadsheet9.2!W2766,0)+IF(IncludeDeal4,Spreadsheet9.2!W3768,0)","v":1262545.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X762,0)+IF(IncludeDeal1,Spreadsheet9.2!X1764,0)+IF(IncludeDeal2,Spreadsheet9.2!X2766,0)+IF(IncludeDeal4,Spreadsheet9.2!X3768,0)","v":638830.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y762,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1764,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2766,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3768,0)","v":361049.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z762,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1764,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2766,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3768,0)","v":-152840.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA762,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3768,0)","v":-36356.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB762,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3768,0)","v":-1534893.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC762,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3768,0)","v":-2274045.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD762,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3768,0)","v":-2248800.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE762,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3768,0)","v":-1970355.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF762,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3768,0)","v":-1697344.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG762,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3768,0)","v":-2209425},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH762,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3768,0)","v":-2558082.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI762,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3768,0)","v":-2549977.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ762,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3768,0)","v":-2433295.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK762,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3768,0)","v":-2468577.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL762,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3768,0)","v":-2524082.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM762,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3768,0)","v":-2360700.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN762,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3768,0)","v":-2297709.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO762,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3768,0)","v":-2125653.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP762,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3768,0)","v":-2053784.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ762,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3768,0)","v":-1793165.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR762,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3768,0)","v":-1597244.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS762,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3768,0)","v":-1354631.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT762,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3768,0)","v":-1223931.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU762,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3768,0)","v":-1054602.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV762,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3768,0)","v":-940453.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW762,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3768,0)","v":-719042.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX762,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3768,0)","v":-627632.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY762,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3768,0)","v":-363459.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ762,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1764,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2766,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3768,0)","v":-110138.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA762,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3768,0)","v":74387.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB762,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3768,0)","v":115078.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC762,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3768,0)","v":265124},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD762,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3768,0)","v":263192.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE762,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3768,0)","v":255828.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF762,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3768,0)","v":256074.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG762,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3768,0)","v":196351},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH762,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3768,0)","v":79558.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI762,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3768,0)","v":83732.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ762,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3768,0)","v":84334.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK762,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3768,0)","v":81952},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL762,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3768,0)","v":80328.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM762,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3768,0)","v":76534.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN762,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3768,0)","v":71699.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO762,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1764,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2766,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3768,0)","v":67935.399999999994}]
[null,"Simulation 731",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C765,0)+IF(IncludeDeal1,Spreadsheet9.2!C1767,0)+IF(IncludeDeal2,Spreadsheet9.2!C2769,0)+IF(IncludeDeal4,Spreadsheet9.2!C3771,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E765,0)+IF(IncludeDeal1,Spreadsheet9.2!E1767,0)+IF(IncludeDeal2,Spreadsheet9.2!E2769,0)+IF(IncludeDeal4,Spreadsheet9.2!E3771,0)","v":-205409.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F765,0)+IF(IncludeDeal1,Spreadsheet9.2!F1767,0)+IF(IncludeDeal2,Spreadsheet9.2!F2769,0)+IF(IncludeDeal4,Spreadsheet9.2!F3771,0)","v":134159.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G765,0)+IF(IncludeDeal1,Spreadsheet9.2!G1767,0)+IF(IncludeDeal2,Spreadsheet9.2!G2769,0)+IF(IncludeDeal4,Spreadsheet9.2!G3771,0)","v":-587086.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H765,0)+IF(IncludeDeal1,Spreadsheet9.2!H1767,0)+IF(IncludeDeal2,Spreadsheet9.2!H2769,0)+IF(IncludeDeal4,Spreadsheet9.2!H3771,0)","v":-875774.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I765,0)+IF(IncludeDeal1,Spreadsheet9.2!I1767,0)+IF(IncludeDeal2,Spreadsheet9.2!I2769,0)+IF(IncludeDeal4,Spreadsheet9.2!I3771,0)","v":-1228805.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J765,0)+IF(IncludeDeal1,Spreadsheet9.2!J1767,0)+IF(IncludeDeal2,Spreadsheet9.2!J2769,0)+IF(IncludeDeal4,Spreadsheet9.2!J3771,0)","v":-874575.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K765,0)+IF(IncludeDeal1,Spreadsheet9.2!K1767,0)+IF(IncludeDeal2,Spreadsheet9.2!K2769,0)+IF(IncludeDeal4,Spreadsheet9.2!K3771,0)","v":-1793259.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L765,0)+IF(IncludeDeal1,Spreadsheet9.2!L1767,0)+IF(IncludeDeal2,Spreadsheet9.2!L2769,0)+IF(IncludeDeal4,Spreadsheet9.2!L3771,0)","v":-2363576.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M765,0)+IF(IncludeDeal1,Spreadsheet9.2!M1767,0)+IF(IncludeDeal2,Spreadsheet9.2!M2769,0)+IF(IncludeDeal4,Spreadsheet9.2!M3771,0)","v":-1719515.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N765,0)+IF(IncludeDeal1,Spreadsheet9.2!N1767,0)+IF(IncludeDeal2,Spreadsheet9.2!N2769,0)+IF(IncludeDeal4,Spreadsheet9.2!N3771,0)","v":-1983637.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O765,0)+IF(IncludeDeal1,Spreadsheet9.2!O1767,0)+IF(IncludeDeal2,Spreadsheet9.2!O2769,0)+IF(IncludeDeal4,Spreadsheet9.2!O3771,0)","v":-2746618.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P765,0)+IF(IncludeDeal1,Spreadsheet9.2!P1767,0)+IF(IncludeDeal2,Spreadsheet9.2!P2769,0)+IF(IncludeDeal4,Spreadsheet9.2!P3771,0)","v":-3132281.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q765,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1767,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2769,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3771,0)","v":-2813795.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R765,0)+IF(IncludeDeal1,Spreadsheet9.2!R1767,0)+IF(IncludeDeal2,Spreadsheet9.2!R2769,0)+IF(IncludeDeal4,Spreadsheet9.2!R3771,0)","v":-2342327.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S765,0)+IF(IncludeDeal1,Spreadsheet9.2!S1767,0)+IF(IncludeDeal2,Spreadsheet9.2!S2769,0)+IF(IncludeDeal4,Spreadsheet9.2!S3771,0)","v":-1836901.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T765,0)+IF(IncludeDeal1,Spreadsheet9.2!T1767,0)+IF(IncludeDeal2,Spreadsheet9.2!T2769,0)+IF(IncludeDeal4,Spreadsheet9.2!T3771,0)","v":-2224242.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U765,0)+IF(IncludeDeal1,Spreadsheet9.2!U1767,0)+IF(IncludeDeal2,Spreadsheet9.2!U2769,0)+IF(IncludeDeal4,Spreadsheet9.2!U3771,0)","v":-2571588.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V765,0)+IF(IncludeDeal1,Spreadsheet9.2!V1767,0)+IF(IncludeDeal2,Spreadsheet9.2!V2769,0)+IF(IncludeDeal4,Spreadsheet9.2!V3771,0)","v":-2846586.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W765,0)+IF(IncludeDeal1,Spreadsheet9.2!W1767,0)+IF(IncludeDeal2,Spreadsheet9.2!W2769,0)+IF(IncludeDeal4,Spreadsheet9.2!W3771,0)","v":-2710781.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X765,0)+IF(IncludeDeal1,Spreadsheet9.2!X1767,0)+IF(IncludeDeal2,Spreadsheet9.2!X2769,0)+IF(IncludeDeal4,Spreadsheet9.2!X3771,0)","v":-2658021.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y765,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1767,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2769,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3771,0)","v":-1961904.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z765,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1767,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2769,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3771,0)","v":-1423576.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA765,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3771,0)","v":-1018453.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB765,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3771,0)","v":-1026094.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC765,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3771,0)","v":-697932},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD765,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3771,0)","v":285818.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE765,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3771,0)","v":694603.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF765,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3771,0)","v":686765.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG765,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3771,0)","v":1833010.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH765,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3771,0)","v":2262231.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI765,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3771,0)","v":1561732.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ765,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3771,0)","v":4073424.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK765,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3771,0)","v":4394425.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL765,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3771,0)","v":2321979},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM765,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3771,0)","v":1868175.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN765,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3771,0)","v":3022702.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO765,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3771,0)","v":2377337.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP765,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3771,0)","v":2041471.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ765,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3771,0)","v":2141802.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR765,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3771,0)","v":2644122.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS765,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3771,0)","v":2055116.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT765,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3771,0)","v":2645612.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU765,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3771,0)","v":2098952.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV765,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3771,0)","v":1508328.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW765,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3771,0)","v":1388491.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX765,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3771,0)","v":687345.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY765,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3771,0)","v":559686.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ765,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1767,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2769,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3771,0)","v":40944.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA765,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3771,0)","v":-274526.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB765,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3771,0)","v":-516627.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC765,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3771,0)","v":-299162.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD765,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3771,0)","v":-392465.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE765,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3771,0)","v":-493450.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF765,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3771,0)","v":-623125.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG765,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3771,0)","v":-744010.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH765,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3771,0)","v":-851649.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI765,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3771,0)","v":-443120.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ765,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3771,0)","v":-446973.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK765,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3771,0)","v":-451715.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL765,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3771,0)","v":-455796.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM765,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3771,0)","v":-460204.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN765,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3771,0)","v":-463322.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO765,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1767,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2769,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3771,0)","v":-465452}]
[null,"Simulation 734",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C768,0)+IF(IncludeDeal1,Spreadsheet9.2!C1770,0)+IF(IncludeDeal2,Spreadsheet9.2!C2772,0)+IF(IncludeDeal4,Spreadsheet9.2!C3774,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E768,0)+IF(IncludeDeal1,Spreadsheet9.2!E1770,0)+IF(IncludeDeal2,Spreadsheet9.2!E2772,0)+IF(IncludeDeal4,Spreadsheet9.2!E3774,0)","v":-377632.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F768,0)+IF(IncludeDeal1,Spreadsheet9.2!F1770,0)+IF(IncludeDeal2,Spreadsheet9.2!F2772,0)+IF(IncludeDeal4,Spreadsheet9.2!F3774,0)","v":-524424.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G768,0)+IF(IncludeDeal1,Spreadsheet9.2!G1770,0)+IF(IncludeDeal2,Spreadsheet9.2!G2772,0)+IF(IncludeDeal4,Spreadsheet9.2!G3774,0)","v":-444265.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H768,0)+IF(IncludeDeal1,Spreadsheet9.2!H1770,0)+IF(IncludeDeal2,Spreadsheet9.2!H2772,0)+IF(IncludeDeal4,Spreadsheet9.2!H3774,0)","v":-1081752.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I768,0)+IF(IncludeDeal1,Spreadsheet9.2!I1770,0)+IF(IncludeDeal2,Spreadsheet9.2!I2772,0)+IF(IncludeDeal4,Spreadsheet9.2!I3774,0)","v":-1932889.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J768,0)+IF(IncludeDeal1,Spreadsheet9.2!J1770,0)+IF(IncludeDeal2,Spreadsheet9.2!J2772,0)+IF(IncludeDeal4,Spreadsheet9.2!J3774,0)","v":-1253518.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K768,0)+IF(IncludeDeal1,Spreadsheet9.2!K1770,0)+IF(IncludeDeal2,Spreadsheet9.2!K2772,0)+IF(IncludeDeal4,Spreadsheet9.2!K3774,0)","v":-1129998.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L768,0)+IF(IncludeDeal1,Spreadsheet9.2!L1770,0)+IF(IncludeDeal2,Spreadsheet9.2!L2772,0)+IF(IncludeDeal4,Spreadsheet9.2!L3774,0)","v":-321183.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M768,0)+IF(IncludeDeal1,Spreadsheet9.2!M1770,0)+IF(IncludeDeal2,Spreadsheet9.2!M2772,0)+IF(IncludeDeal4,Spreadsheet9.2!M3774,0)","v":-126803.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N768,0)+IF(IncludeDeal1,Spreadsheet9.2!N1770,0)+IF(IncludeDeal2,Spreadsheet9.2!N2772,0)+IF(IncludeDeal4,Spreadsheet9.2!N3774,0)","v":499172.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O768,0)+IF(IncludeDeal1,Spreadsheet9.2!O1770,0)+IF(IncludeDeal2,Spreadsheet9.2!O2772,0)+IF(IncludeDeal4,Spreadsheet9.2!O3774,0)","v":1137439.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P768,0)+IF(IncludeDeal1,Spreadsheet9.2!P1770,0)+IF(IncludeDeal2,Spreadsheet9.2!P2772,0)+IF(IncludeDeal4,Spreadsheet9.2!P3774,0)","v":1606127.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q768,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1770,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2772,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3774,0)","v":957901.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R768,0)+IF(IncludeDeal1,Spreadsheet9.2!R1770,0)+IF(IncludeDeal2,Spreadsheet9.2!R2772,0)+IF(IncludeDeal4,Spreadsheet9.2!R3774,0)","v":580416.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S768,0)+IF(IncludeDeal1,Spreadsheet9.2!S1770,0)+IF(IncludeDeal2,Spreadsheet9.2!S2772,0)+IF(IncludeDeal4,Spreadsheet9.2!S3774,0)","v":-52705.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T768,0)+IF(IncludeDeal1,Spreadsheet9.2!T1770,0)+IF(IncludeDeal2,Spreadsheet9.2!T2772,0)+IF(IncludeDeal4,Spreadsheet9.2!T3774,0)","v":-105544.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U768,0)+IF(IncludeDeal1,Spreadsheet9.2!U1770,0)+IF(IncludeDeal2,Spreadsheet9.2!U2772,0)+IF(IncludeDeal4,Spreadsheet9.2!U3774,0)","v":20096.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V768,0)+IF(IncludeDeal1,Spreadsheet9.2!V1770,0)+IF(IncludeDeal2,Spreadsheet9.2!V2772,0)+IF(IncludeDeal4,Spreadsheet9.2!V3774,0)","v":-906196.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W768,0)+IF(IncludeDeal1,Spreadsheet9.2!W1770,0)+IF(IncludeDeal2,Spreadsheet9.2!W2772,0)+IF(IncludeDeal4,Spreadsheet9.2!W3774,0)","v":-1078283.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X768,0)+IF(IncludeDeal1,Spreadsheet9.2!X1770,0)+IF(IncludeDeal2,Spreadsheet9.2!X2772,0)+IF(IncludeDeal4,Spreadsheet9.2!X3774,0)","v":-356849},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y768,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1770,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2772,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3774,0)","v":-236947.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z768,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1770,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2772,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3774,0)","v":-29676.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA768,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3774,0)","v":-787725.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB768,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3774,0)","v":-1271304},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC768,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3774,0)","v":-1844986.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD768,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3774,0)","v":-2030881.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE768,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3774,0)","v":-1706992.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF768,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3774,0)","v":-1571806.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG768,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3774,0)","v":-1734840},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH768,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3774,0)","v":-1651061.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI768,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3774,0)","v":-1294809.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ768,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3774,0)","v":-1431423.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK768,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3774,0)","v":-1030086.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL768,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3774,0)","v":-636773.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM768,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3774,0)","v":-311573.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN768,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3774,0)","v":-245282.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO768,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3774,0)","v":-652426.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP768,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3774,0)","v":-547273},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ768,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3774,0)","v":-640936.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR768,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3774,0)","v":-572756.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS768,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3774,0)","v":-622502.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT768,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3774,0)","v":-507553.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU768,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3774,0)","v":-196192.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV768,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3774,0)","v":133967.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW768,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3774,0)","v":568562},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX768,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3774,0)","v":685677.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY768,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3774,0)","v":921975.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ768,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1770,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2772,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3774,0)","v":1041424.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA768,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3774,0)","v":1180330.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB768,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3774,0)","v":944993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC768,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3774,0)","v":797814.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD768,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3774,0)","v":629073.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE768,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3774,0)","v":509292.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF768,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3774,0)","v":345603.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG768,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3774,0)","v":196113.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH768,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3774,0)","v":98246.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI768,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3774,0)","v":-27133.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ768,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3774,0)","v":-35154.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK768,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3774,0)","v":-40344.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL768,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3774,0)","v":-46005.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM768,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3774,0)","v":-47712.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN768,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3774,0)","v":-52332.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO768,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1770,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2772,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3774,0)","v":-55259.7}]
[null,"Simulation 735",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C769,0)+IF(IncludeDeal1,Spreadsheet9.2!C1771,0)+IF(IncludeDeal2,Spreadsheet9.2!C2773,0)+IF(IncludeDeal4,Spreadsheet9.2!C3775,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E769,0)+IF(IncludeDeal1,Spreadsheet9.2!E1771,0)+IF(IncludeDeal2,Spreadsheet9.2!E2773,0)+IF(IncludeDeal4,Spreadsheet9.2!E3775,0)","v":966040.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F769,0)+IF(IncludeDeal1,Spreadsheet9.2!F1771,0)+IF(IncludeDeal2,Spreadsheet9.2!F2773,0)+IF(IncludeDeal4,Spreadsheet9.2!F3775,0)","v":1677847.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G769,0)+IF(IncludeDeal1,Spreadsheet9.2!G1771,0)+IF(IncludeDeal2,Spreadsheet9.2!G2773,0)+IF(IncludeDeal4,Spreadsheet9.2!G3775,0)","v":1891661.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H769,0)+IF(IncludeDeal1,Spreadsheet9.2!H1771,0)+IF(IncludeDeal2,Spreadsheet9.2!H2773,0)+IF(IncludeDeal4,Spreadsheet9.2!H3775,0)","v":1786704.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I769,0)+IF(IncludeDeal1,Spreadsheet9.2!I1771,0)+IF(IncludeDeal2,Spreadsheet9.2!I2773,0)+IF(IncludeDeal4,Spreadsheet9.2!I3775,0)","v":2344492.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J769,0)+IF(IncludeDeal1,Spreadsheet9.2!J1771,0)+IF(IncludeDeal2,Spreadsheet9.2!J2773,0)+IF(IncludeDeal4,Spreadsheet9.2!J3775,0)","v":1085311.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K769,0)+IF(IncludeDeal1,Spreadsheet9.2!K1771,0)+IF(IncludeDeal2,Spreadsheet9.2!K2773,0)+IF(IncludeDeal4,Spreadsheet9.2!K3775,0)","v":-459637.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L769,0)+IF(IncludeDeal1,Spreadsheet9.2!L1771,0)+IF(IncludeDeal2,Spreadsheet9.2!L2773,0)+IF(IncludeDeal4,Spreadsheet9.2!L3775,0)","v":-219821.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M769,0)+IF(IncludeDeal1,Spreadsheet9.2!M1771,0)+IF(IncludeDeal2,Spreadsheet9.2!M2773,0)+IF(IncludeDeal4,Spreadsheet9.2!M3775,0)","v":327736.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N769,0)+IF(IncludeDeal1,Spreadsheet9.2!N1771,0)+IF(IncludeDeal2,Spreadsheet9.2!N2773,0)+IF(IncludeDeal4,Spreadsheet9.2!N3775,0)","v":-261570.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O769,0)+IF(IncludeDeal1,Spreadsheet9.2!O1771,0)+IF(IncludeDeal2,Spreadsheet9.2!O2773,0)+IF(IncludeDeal4,Spreadsheet9.2!O3775,0)","v":-567633.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P769,0)+IF(IncludeDeal1,Spreadsheet9.2!P1771,0)+IF(IncludeDeal2,Spreadsheet9.2!P2773,0)+IF(IncludeDeal4,Spreadsheet9.2!P3775,0)","v":-1146697.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q769,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1771,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2773,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3775,0)","v":-766269.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R769,0)+IF(IncludeDeal1,Spreadsheet9.2!R1771,0)+IF(IncludeDeal2,Spreadsheet9.2!R2773,0)+IF(IncludeDeal4,Spreadsheet9.2!R3775,0)","v":30387.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S769,0)+IF(IncludeDeal1,Spreadsheet9.2!S1771,0)+IF(IncludeDeal2,Spreadsheet9.2!S2773,0)+IF(IncludeDeal4,Spreadsheet9.2!S3775,0)","v":18531.900000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T769,0)+IF(IncludeDeal1,Spreadsheet9.2!T1771,0)+IF(IncludeDeal2,Spreadsheet9.2!T2773,0)+IF(IncludeDeal4,Spreadsheet9.2!T3775,0)","v":-528260.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U769,0)+IF(IncludeDeal1,Spreadsheet9.2!U1771,0)+IF(IncludeDeal2,Spreadsheet9.2!U2773,0)+IF(IncludeDeal4,Spreadsheet9.2!U3775,0)","v":243037.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V769,0)+IF(IncludeDeal1,Spreadsheet9.2!V1771,0)+IF(IncludeDeal2,Spreadsheet9.2!V2773,0)+IF(IncludeDeal4,Spreadsheet9.2!V3775,0)","v":1544711.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W769,0)+IF(IncludeDeal1,Spreadsheet9.2!W1771,0)+IF(IncludeDeal2,Spreadsheet9.2!W2773,0)+IF(IncludeDeal4,Spreadsheet9.2!W3775,0)","v":727658.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X769,0)+IF(IncludeDeal1,Spreadsheet9.2!X1771,0)+IF(IncludeDeal2,Spreadsheet9.2!X2773,0)+IF(IncludeDeal4,Spreadsheet9.2!X3775,0)","v":1404265.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y769,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1771,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2773,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3775,0)","v":1252128.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z769,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1771,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2773,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3775,0)","v":2447764.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA769,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3775,0)","v":2102957},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB769,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3775,0)","v":2310264.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC769,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3775,0)","v":3557441.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD769,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3775,0)","v":2949786.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE769,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3775,0)","v":3938903.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF769,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3775,0)","v":4352482.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG769,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3775,0)","v":3652682.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH769,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3775,0)","v":1338303.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI769,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3775,0)","v":1785270.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ769,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3775,0)","v":1231272.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK769,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3775,0)","v":837054.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL769,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3775,0)","v":2277422.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM769,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3775,0)","v":2267165.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN769,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3775,0)","v":1789226.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO769,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3775,0)","v":1781674.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP769,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3775,0)","v":1122069.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ769,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3775,0)","v":1078270.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR769,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3775,0)","v":670459.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS769,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3775,0)","v":268186.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT769,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3775,0)","v":238348.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU769,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3775,0)","v":565142.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV769,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3775,0)","v":752439.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW769,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3775,0)","v":1080547.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX769,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3775,0)","v":916830.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY769,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3775,0)","v":650123.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ769,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1771,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2773,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3775,0)","v":253594.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA769,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3775,0)","v":11937.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB769,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3775,0)","v":-133412.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC769,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3775,0)","v":-48027.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD769,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3775,0)","v":-146416},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE769,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3775,0)","v":-212153.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF769,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3775,0)","v":-318647.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG769,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3775,0)","v":-420719.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH769,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3775,0)","v":-519054.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI769,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3775,0)","v":-300521.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ769,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3775,0)","v":-305136.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK769,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3775,0)","v":-308801.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL769,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3775,0)","v":-311477.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM769,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3775,0)","v":-313593.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN769,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3775,0)","v":-315685.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO769,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1771,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2773,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3775,0)","v":-317854.09999999998}]
[null,"Simulation 738",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C772,0)+IF(IncludeDeal1,Spreadsheet9.2!C1774,0)+IF(IncludeDeal2,Spreadsheet9.2!C2776,0)+IF(IncludeDeal4,Spreadsheet9.2!C3778,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E772,0)+IF(IncludeDeal1,Spreadsheet9.2!E1774,0)+IF(IncludeDeal2,Spreadsheet9.2!E2776,0)+IF(IncludeDeal4,Spreadsheet9.2!E3778,0)","v":-424657},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F772,0)+IF(IncludeDeal1,Spreadsheet9.2!F1774,0)+IF(IncludeDeal2,Spreadsheet9.2!F2776,0)+IF(IncludeDeal4,Spreadsheet9.2!F3778,0)","v":-12815.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G772,0)+IF(IncludeDeal1,Spreadsheet9.2!G1774,0)+IF(IncludeDeal2,Spreadsheet9.2!G2776,0)+IF(IncludeDeal4,Spreadsheet9.2!G3778,0)","v":-505888},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H772,0)+IF(IncludeDeal1,Spreadsheet9.2!H1774,0)+IF(IncludeDeal2,Spreadsheet9.2!H2776,0)+IF(IncludeDeal4,Spreadsheet9.2!H3778,0)","v":-805208.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I772,0)+IF(IncludeDeal1,Spreadsheet9.2!I1774,0)+IF(IncludeDeal2,Spreadsheet9.2!I2776,0)+IF(IncludeDeal4,Spreadsheet9.2!I3778,0)","v":-1249747.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J772,0)+IF(IncludeDeal1,Spreadsheet9.2!J1774,0)+IF(IncludeDeal2,Spreadsheet9.2!J2776,0)+IF(IncludeDeal4,Spreadsheet9.2!J3778,0)","v":-2541556.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K772,0)+IF(IncludeDeal1,Spreadsheet9.2!K1774,0)+IF(IncludeDeal2,Spreadsheet9.2!K2776,0)+IF(IncludeDeal4,Spreadsheet9.2!K3778,0)","v":-2658355.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L772,0)+IF(IncludeDeal1,Spreadsheet9.2!L1774,0)+IF(IncludeDeal2,Spreadsheet9.2!L2776,0)+IF(IncludeDeal4,Spreadsheet9.2!L3778,0)","v":-3209064.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M772,0)+IF(IncludeDeal1,Spreadsheet9.2!M1774,0)+IF(IncludeDeal2,Spreadsheet9.2!M2776,0)+IF(IncludeDeal4,Spreadsheet9.2!M3778,0)","v":-3226860.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N772,0)+IF(IncludeDeal1,Spreadsheet9.2!N1774,0)+IF(IncludeDeal2,Spreadsheet9.2!N2776,0)+IF(IncludeDeal4,Spreadsheet9.2!N3778,0)","v":-3084459},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O772,0)+IF(IncludeDeal1,Spreadsheet9.2!O1774,0)+IF(IncludeDeal2,Spreadsheet9.2!O2776,0)+IF(IncludeDeal4,Spreadsheet9.2!O3778,0)","v":-3034598.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P772,0)+IF(IncludeDeal1,Spreadsheet9.2!P1774,0)+IF(IncludeDeal2,Spreadsheet9.2!P2776,0)+IF(IncludeDeal4,Spreadsheet9.2!P3778,0)","v":-2710985.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q772,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1774,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2776,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3778,0)","v":-1948001.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R772,0)+IF(IncludeDeal1,Spreadsheet9.2!R1774,0)+IF(IncludeDeal2,Spreadsheet9.2!R2776,0)+IF(IncludeDeal4,Spreadsheet9.2!R3778,0)","v":-2135504.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S772,0)+IF(IncludeDeal1,Spreadsheet9.2!S1774,0)+IF(IncludeDeal2,Spreadsheet9.2!S2776,0)+IF(IncludeDeal4,Spreadsheet9.2!S3778,0)","v":-2788563.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T772,0)+IF(IncludeDeal1,Spreadsheet9.2!T1774,0)+IF(IncludeDeal2,Spreadsheet9.2!T2776,0)+IF(IncludeDeal4,Spreadsheet9.2!T3778,0)","v":-2804095.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U772,0)+IF(IncludeDeal1,Spreadsheet9.2!U1774,0)+IF(IncludeDeal2,Spreadsheet9.2!U2776,0)+IF(IncludeDeal4,Spreadsheet9.2!U3778,0)","v":-2643829.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V772,0)+IF(IncludeDeal1,Spreadsheet9.2!V1774,0)+IF(IncludeDeal2,Spreadsheet9.2!V2776,0)+IF(IncludeDeal4,Spreadsheet9.2!V3778,0)","v":-2725883.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W772,0)+IF(IncludeDeal1,Spreadsheet9.2!W1774,0)+IF(IncludeDeal2,Spreadsheet9.2!W2776,0)+IF(IncludeDeal4,Spreadsheet9.2!W3778,0)","v":-2932388.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X772,0)+IF(IncludeDeal1,Spreadsheet9.2!X1774,0)+IF(IncludeDeal2,Spreadsheet9.2!X2776,0)+IF(IncludeDeal4,Spreadsheet9.2!X3778,0)","v":-3006856.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y772,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1774,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2776,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3778,0)","v":-2747605.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z772,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1774,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2776,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3778,0)","v":-2724049.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA772,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3778,0)","v":-2889678.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB772,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3778,0)","v":-2807853.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC772,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3778,0)","v":-2976434.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD772,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3778,0)","v":-3175922.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE772,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3778,0)","v":-3080134.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF772,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3778,0)","v":-2878554.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG772,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3778,0)","v":-3028697.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH772,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3778,0)","v":-2884855.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI772,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3778,0)","v":-2807272.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ772,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3778,0)","v":-2784699.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK772,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3778,0)","v":-2669645},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL772,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3778,0)","v":-2692797},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM772,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3778,0)","v":-2544577.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN772,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3778,0)","v":-2473413.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO772,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3778,0)","v":-2337054.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP772,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3778,0)","v":-2231374},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ772,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3778,0)","v":-1937353.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR772,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3778,0)","v":-1656072.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS772,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3778,0)","v":-1572950.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT772,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3778,0)","v":-1386226.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU772,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3778,0)","v":-1279141.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV772,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3778,0)","v":-1318943.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW772,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3778,0)","v":-1091272.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX772,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3778,0)","v":-957619.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY772,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3778,0)","v":-748527.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ772,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1774,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2776,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3778,0)","v":-664143.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA772,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3778,0)","v":-571535.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB772,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3778,0)","v":-542303.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC772,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3778,0)","v":-327132.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD772,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3778,0)","v":-360440.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE772,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3778,0)","v":-432438.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF772,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3778,0)","v":-463060.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG772,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3778,0)","v":-550343},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH772,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3778,0)","v":-614695.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI772,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3778,0)","v":-347093.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ772,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3778,0)","v":-349608.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK772,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3778,0)","v":-351497.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL772,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3778,0)","v":-354128.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM772,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3778,0)","v":-355517.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN772,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3778,0)","v":-359404.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO772,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1774,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2776,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3778,0)","v":-360843.6}]
[null,"Simulation 742",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C776,0)+IF(IncludeDeal1,Spreadsheet9.2!C1778,0)+IF(IncludeDeal2,Spreadsheet9.2!C2780,0)+IF(IncludeDeal4,Spreadsheet9.2!C3782,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E776,0)+IF(IncludeDeal1,Spreadsheet9.2!E1778,0)+IF(IncludeDeal2,Spreadsheet9.2!E2780,0)+IF(IncludeDeal4,Spreadsheet9.2!E3782,0)","v":638544.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F776,0)+IF(IncludeDeal1,Spreadsheet9.2!F1778,0)+IF(IncludeDeal2,Spreadsheet9.2!F2780,0)+IF(IncludeDeal4,Spreadsheet9.2!F3782,0)","v":660229},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G776,0)+IF(IncludeDeal1,Spreadsheet9.2!G1778,0)+IF(IncludeDeal2,Spreadsheet9.2!G2780,0)+IF(IncludeDeal4,Spreadsheet9.2!G3782,0)","v":1228816.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H776,0)+IF(IncludeDeal1,Spreadsheet9.2!H1778,0)+IF(IncludeDeal2,Spreadsheet9.2!H2780,0)+IF(IncludeDeal4,Spreadsheet9.2!H3782,0)","v":1274580.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I776,0)+IF(IncludeDeal1,Spreadsheet9.2!I1778,0)+IF(IncludeDeal2,Spreadsheet9.2!I2780,0)+IF(IncludeDeal4,Spreadsheet9.2!I3782,0)","v":-86921.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J776,0)+IF(IncludeDeal1,Spreadsheet9.2!J1778,0)+IF(IncludeDeal2,Spreadsheet9.2!J2780,0)+IF(IncludeDeal4,Spreadsheet9.2!J3782,0)","v":454136.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K776,0)+IF(IncludeDeal1,Spreadsheet9.2!K1778,0)+IF(IncludeDeal2,Spreadsheet9.2!K2780,0)+IF(IncludeDeal4,Spreadsheet9.2!K3782,0)","v":1938167.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L776,0)+IF(IncludeDeal1,Spreadsheet9.2!L1778,0)+IF(IncludeDeal2,Spreadsheet9.2!L2780,0)+IF(IncludeDeal4,Spreadsheet9.2!L3782,0)","v":1399213.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M776,0)+IF(IncludeDeal1,Spreadsheet9.2!M1778,0)+IF(IncludeDeal2,Spreadsheet9.2!M2780,0)+IF(IncludeDeal4,Spreadsheet9.2!M3782,0)","v":1488230.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N776,0)+IF(IncludeDeal1,Spreadsheet9.2!N1778,0)+IF(IncludeDeal2,Spreadsheet9.2!N2780,0)+IF(IncludeDeal4,Spreadsheet9.2!N3782,0)","v":2337637.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O776,0)+IF(IncludeDeal1,Spreadsheet9.2!O1778,0)+IF(IncludeDeal2,Spreadsheet9.2!O2780,0)+IF(IncludeDeal4,Spreadsheet9.2!O3782,0)","v":1111951.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P776,0)+IF(IncludeDeal1,Spreadsheet9.2!P1778,0)+IF(IncludeDeal2,Spreadsheet9.2!P2780,0)+IF(IncludeDeal4,Spreadsheet9.2!P3782,0)","v":5203.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q776,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1778,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2780,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3782,0)","v":-436921.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R776,0)+IF(IncludeDeal1,Spreadsheet9.2!R1778,0)+IF(IncludeDeal2,Spreadsheet9.2!R2780,0)+IF(IncludeDeal4,Spreadsheet9.2!R3782,0)","v":152533},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S776,0)+IF(IncludeDeal1,Spreadsheet9.2!S1778,0)+IF(IncludeDeal2,Spreadsheet9.2!S2780,0)+IF(IncludeDeal4,Spreadsheet9.2!S3782,0)","v":46002.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T776,0)+IF(IncludeDeal1,Spreadsheet9.2!T1778,0)+IF(IncludeDeal2,Spreadsheet9.2!T2780,0)+IF(IncludeDeal4,Spreadsheet9.2!T3782,0)","v":-145668.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U776,0)+IF(IncludeDeal1,Spreadsheet9.2!U1778,0)+IF(IncludeDeal2,Spreadsheet9.2!U2780,0)+IF(IncludeDeal4,Spreadsheet9.2!U3782,0)","v":190872.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V776,0)+IF(IncludeDeal1,Spreadsheet9.2!V1778,0)+IF(IncludeDeal2,Spreadsheet9.2!V2780,0)+IF(IncludeDeal4,Spreadsheet9.2!V3782,0)","v":916124.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W776,0)+IF(IncludeDeal1,Spreadsheet9.2!W1778,0)+IF(IncludeDeal2,Spreadsheet9.2!W2780,0)+IF(IncludeDeal4,Spreadsheet9.2!W3782,0)","v":1892422.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X776,0)+IF(IncludeDeal1,Spreadsheet9.2!X1778,0)+IF(IncludeDeal2,Spreadsheet9.2!X2780,0)+IF(IncludeDeal4,Spreadsheet9.2!X3782,0)","v":872385.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y776,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1778,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2780,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3782,0)","v":1090650.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z776,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1778,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2780,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3782,0)","v":1240034.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA776,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3782,0)","v":786909.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB776,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3782,0)","v":1475594.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC776,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3782,0)","v":1137759.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD776,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3782,0)","v":930231.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE776,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3782,0)","v":1466041.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF776,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3782,0)","v":1199197.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG776,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3782,0)","v":1732956.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH776,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3782,0)","v":2298506.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI776,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3782,0)","v":4259058},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ776,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3782,0)","v":4782621.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK776,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3782,0)","v":6642621.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL776,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3782,0)","v":7496190},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM776,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3782,0)","v":8949433.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN776,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3782,0)","v":11039123.699999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO776,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3782,0)","v":13052321.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP776,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3782,0)","v":12129603.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ776,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3782,0)","v":12460770.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR776,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3782,0)","v":9758214.3000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS776,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3782,0)","v":10637400.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT776,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3782,0)","v":7995461},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU776,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3782,0)","v":7547849.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV776,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3782,0)","v":5881319.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW776,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3782,0)","v":5849704.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX776,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3782,0)","v":5710817.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY776,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3782,0)","v":4506178.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ776,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1778,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2780,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3782,0)","v":2927085.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA776,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3782,0)","v":1896247.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB776,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3782,0)","v":957706.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC776,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3782,0)","v":682505.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD776,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3782,0)","v":498777.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE776,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3782,0)","v":264466.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF776,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3782,0)","v":131549},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG776,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3782,0)","v":-35227.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH776,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3782,0)","v":-198931},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI776,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3782,0)","v":-121390.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ776,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3782,0)","v":-124875.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK776,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3782,0)","v":-128590.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL776,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3782,0)","v":-132198.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM776,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3782,0)","v":-137783},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN776,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3782,0)","v":-143717.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO776,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1778,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2780,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3782,0)","v":-146098.4}]
[null,"Simulation 745",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C779,0)+IF(IncludeDeal1,Spreadsheet9.2!C1781,0)+IF(IncludeDeal2,Spreadsheet9.2!C2783,0)+IF(IncludeDeal4,Spreadsheet9.2!C3785,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E779,0)+IF(IncludeDeal1,Spreadsheet9.2!E1781,0)+IF(IncludeDeal2,Spreadsheet9.2!E2783,0)+IF(IncludeDeal4,Spreadsheet9.2!E3785,0)","v":-710093.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F779,0)+IF(IncludeDeal1,Spreadsheet9.2!F1781,0)+IF(IncludeDeal2,Spreadsheet9.2!F2783,0)+IF(IncludeDeal4,Spreadsheet9.2!F3785,0)","v":-365868.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G779,0)+IF(IncludeDeal1,Spreadsheet9.2!G1781,0)+IF(IncludeDeal2,Spreadsheet9.2!G2783,0)+IF(IncludeDeal4,Spreadsheet9.2!G3785,0)","v":-719202.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H779,0)+IF(IncludeDeal1,Spreadsheet9.2!H1781,0)+IF(IncludeDeal2,Spreadsheet9.2!H2783,0)+IF(IncludeDeal4,Spreadsheet9.2!H3785,0)","v":-255839.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I779,0)+IF(IncludeDeal1,Spreadsheet9.2!I1781,0)+IF(IncludeDeal2,Spreadsheet9.2!I2783,0)+IF(IncludeDeal4,Spreadsheet9.2!I3785,0)","v":-188531.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J779,0)+IF(IncludeDeal1,Spreadsheet9.2!J1781,0)+IF(IncludeDeal2,Spreadsheet9.2!J2783,0)+IF(IncludeDeal4,Spreadsheet9.2!J3785,0)","v":-720071.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K779,0)+IF(IncludeDeal1,Spreadsheet9.2!K1781,0)+IF(IncludeDeal2,Spreadsheet9.2!K2783,0)+IF(IncludeDeal4,Spreadsheet9.2!K3785,0)","v":-1879325.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L779,0)+IF(IncludeDeal1,Spreadsheet9.2!L1781,0)+IF(IncludeDeal2,Spreadsheet9.2!L2783,0)+IF(IncludeDeal4,Spreadsheet9.2!L3785,0)","v":-2275448.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M779,0)+IF(IncludeDeal1,Spreadsheet9.2!M1781,0)+IF(IncludeDeal2,Spreadsheet9.2!M2783,0)+IF(IncludeDeal4,Spreadsheet9.2!M3785,0)","v":-2264508.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N779,0)+IF(IncludeDeal1,Spreadsheet9.2!N1781,0)+IF(IncludeDeal2,Spreadsheet9.2!N2783,0)+IF(IncludeDeal4,Spreadsheet9.2!N3785,0)","v":-2290368.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O779,0)+IF(IncludeDeal1,Spreadsheet9.2!O1781,0)+IF(IncludeDeal2,Spreadsheet9.2!O2783,0)+IF(IncludeDeal4,Spreadsheet9.2!O3785,0)","v":-2783199.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P779,0)+IF(IncludeDeal1,Spreadsheet9.2!P1781,0)+IF(IncludeDeal2,Spreadsheet9.2!P2783,0)+IF(IncludeDeal4,Spreadsheet9.2!P3785,0)","v":-2706977},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q779,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1781,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2783,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3785,0)","v":-2797835},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R779,0)+IF(IncludeDeal1,Spreadsheet9.2!R1781,0)+IF(IncludeDeal2,Spreadsheet9.2!R2783,0)+IF(IncludeDeal4,Spreadsheet9.2!R3785,0)","v":-3124139.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S779,0)+IF(IncludeDeal1,Spreadsheet9.2!S1781,0)+IF(IncludeDeal2,Spreadsheet9.2!S2783,0)+IF(IncludeDeal4,Spreadsheet9.2!S3785,0)","v":-2802741.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T779,0)+IF(IncludeDeal1,Spreadsheet9.2!T1781,0)+IF(IncludeDeal2,Spreadsheet9.2!T2783,0)+IF(IncludeDeal4,Spreadsheet9.2!T3785,0)","v":-2321807.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U779,0)+IF(IncludeDeal1,Spreadsheet9.2!U1781,0)+IF(IncludeDeal2,Spreadsheet9.2!U2783,0)+IF(IncludeDeal4,Spreadsheet9.2!U3785,0)","v":-2587925.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V779,0)+IF(IncludeDeal1,Spreadsheet9.2!V1781,0)+IF(IncludeDeal2,Spreadsheet9.2!V2783,0)+IF(IncludeDeal4,Spreadsheet9.2!V3785,0)","v":-2365788.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W779,0)+IF(IncludeDeal1,Spreadsheet9.2!W1781,0)+IF(IncludeDeal2,Spreadsheet9.2!W2783,0)+IF(IncludeDeal4,Spreadsheet9.2!W3785,0)","v":-2437622.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X779,0)+IF(IncludeDeal1,Spreadsheet9.2!X1781,0)+IF(IncludeDeal2,Spreadsheet9.2!X2783,0)+IF(IncludeDeal4,Spreadsheet9.2!X3785,0)","v":-2496258.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y779,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1781,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2783,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3785,0)","v":-2285744.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z779,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1781,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2783,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3785,0)","v":-2501713},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA779,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3785,0)","v":-2638512.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB779,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3785,0)","v":-2445445.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC779,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3785,0)","v":-2338461.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD779,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3785,0)","v":-2445806.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE779,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3785,0)","v":-2642889.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF779,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3785,0)","v":-2410257.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG779,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3785,0)","v":-2312921.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH779,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3785,0)","v":-2185632.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI779,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3785,0)","v":-2102820.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ779,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3785,0)","v":-2057370.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK779,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3785,0)","v":-2184757.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL779,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3785,0)","v":-2068692.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM779,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3785,0)","v":-1929095.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN779,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3785,0)","v":-1767149.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO779,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3785,0)","v":-1600530.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP779,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3785,0)","v":-1587264.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ779,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3785,0)","v":-1594191.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR779,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3785,0)","v":-1444334.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS779,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3785,0)","v":-1276385.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT779,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3785,0)","v":-1080671.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU779,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3785,0)","v":-1030194.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV779,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3785,0)","v":-981818.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW779,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3785,0)","v":-813542.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX779,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3785,0)","v":-729995.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY779,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3785,0)","v":-542930.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ779,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1781,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2783,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3785,0)","v":-309049.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA779,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3785,0)","v":-90211.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB779,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3785,0)","v":-100514.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC779,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3785,0)","v":88500.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD779,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3785,0)","v":75001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE779,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3785,0)","v":4602.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF779,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3785,0)","v":-64793.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG779,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3785,0)","v":-108834.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH779,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3785,0)","v":-132479.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI779,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3785,0)","v":-45405.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ779,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3785,0)","v":-48193},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK779,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3785,0)","v":-50678.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL779,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3785,0)","v":-54053.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM779,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3785,0)","v":-54171.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN779,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3785,0)","v":-57585.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO779,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1781,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2783,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3785,0)","v":-61223}]
[null,"Simulation 747",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C781,0)+IF(IncludeDeal1,Spreadsheet9.2!C1783,0)+IF(IncludeDeal2,Spreadsheet9.2!C2785,0)+IF(IncludeDeal4,Spreadsheet9.2!C3787,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E781,0)+IF(IncludeDeal1,Spreadsheet9.2!E1783,0)+IF(IncludeDeal2,Spreadsheet9.2!E2785,0)+IF(IncludeDeal4,Spreadsheet9.2!E3787,0)","v":731049.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F781,0)+IF(IncludeDeal1,Spreadsheet9.2!F1783,0)+IF(IncludeDeal2,Spreadsheet9.2!F2785,0)+IF(IncludeDeal4,Spreadsheet9.2!F3787,0)","v":954633.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G781,0)+IF(IncludeDeal1,Spreadsheet9.2!G1783,0)+IF(IncludeDeal2,Spreadsheet9.2!G2785,0)+IF(IncludeDeal4,Spreadsheet9.2!G3787,0)","v":1392264.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H781,0)+IF(IncludeDeal1,Spreadsheet9.2!H1783,0)+IF(IncludeDeal2,Spreadsheet9.2!H2785,0)+IF(IncludeDeal4,Spreadsheet9.2!H3787,0)","v":-109901.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I781,0)+IF(IncludeDeal1,Spreadsheet9.2!I1783,0)+IF(IncludeDeal2,Spreadsheet9.2!I2785,0)+IF(IncludeDeal4,Spreadsheet9.2!I3787,0)","v":1095630.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J781,0)+IF(IncludeDeal1,Spreadsheet9.2!J1783,0)+IF(IncludeDeal2,Spreadsheet9.2!J2785,0)+IF(IncludeDeal4,Spreadsheet9.2!J3787,0)","v":1129777.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K781,0)+IF(IncludeDeal1,Spreadsheet9.2!K1783,0)+IF(IncludeDeal2,Spreadsheet9.2!K2785,0)+IF(IncludeDeal4,Spreadsheet9.2!K3787,0)","v":1181735.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L781,0)+IF(IncludeDeal1,Spreadsheet9.2!L1783,0)+IF(IncludeDeal2,Spreadsheet9.2!L2785,0)+IF(IncludeDeal4,Spreadsheet9.2!L3787,0)","v":1075803.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M781,0)+IF(IncludeDeal1,Spreadsheet9.2!M1783,0)+IF(IncludeDeal2,Spreadsheet9.2!M2785,0)+IF(IncludeDeal4,Spreadsheet9.2!M3787,0)","v":-687337},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N781,0)+IF(IncludeDeal1,Spreadsheet9.2!N1783,0)+IF(IncludeDeal2,Spreadsheet9.2!N2785,0)+IF(IncludeDeal4,Spreadsheet9.2!N3787,0)","v":-1265686.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O781,0)+IF(IncludeDeal1,Spreadsheet9.2!O1783,0)+IF(IncludeDeal2,Spreadsheet9.2!O2785,0)+IF(IncludeDeal4,Spreadsheet9.2!O3787,0)","v":-1295651.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P781,0)+IF(IncludeDeal1,Spreadsheet9.2!P1783,0)+IF(IncludeDeal2,Spreadsheet9.2!P2785,0)+IF(IncludeDeal4,Spreadsheet9.2!P3787,0)","v":-1162845},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q781,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1783,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2785,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3787,0)","v":-1066881.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R781,0)+IF(IncludeDeal1,Spreadsheet9.2!R1783,0)+IF(IncludeDeal2,Spreadsheet9.2!R2785,0)+IF(IncludeDeal4,Spreadsheet9.2!R3787,0)","v":-1742080},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S781,0)+IF(IncludeDeal1,Spreadsheet9.2!S1783,0)+IF(IncludeDeal2,Spreadsheet9.2!S2785,0)+IF(IncludeDeal4,Spreadsheet9.2!S3787,0)","v":-1302961.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T781,0)+IF(IncludeDeal1,Spreadsheet9.2!T1783,0)+IF(IncludeDeal2,Spreadsheet9.2!T2785,0)+IF(IncludeDeal4,Spreadsheet9.2!T3787,0)","v":-724780.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U781,0)+IF(IncludeDeal1,Spreadsheet9.2!U1783,0)+IF(IncludeDeal2,Spreadsheet9.2!U2785,0)+IF(IncludeDeal4,Spreadsheet9.2!U3787,0)","v":-659369.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V781,0)+IF(IncludeDeal1,Spreadsheet9.2!V1783,0)+IF(IncludeDeal2,Spreadsheet9.2!V2785,0)+IF(IncludeDeal4,Spreadsheet9.2!V3787,0)","v":-484355.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W781,0)+IF(IncludeDeal1,Spreadsheet9.2!W1783,0)+IF(IncludeDeal2,Spreadsheet9.2!W2785,0)+IF(IncludeDeal4,Spreadsheet9.2!W3787,0)","v":142159.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X781,0)+IF(IncludeDeal1,Spreadsheet9.2!X1783,0)+IF(IncludeDeal2,Spreadsheet9.2!X2785,0)+IF(IncludeDeal4,Spreadsheet9.2!X3787,0)","v":1072528.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y781,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1783,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2785,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3787,0)","v":-199937.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z781,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1783,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2785,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3787,0)","v":1163494},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA781,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3787,0)","v":252899.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB781,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3787,0)","v":-475138.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC781,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3787,0)","v":200539.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD781,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3787,0)","v":-572454.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE781,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3787,0)","v":-355807.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF781,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3787,0)","v":70576.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG781,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3787,0)","v":77833.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH781,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3787,0)","v":304784.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI781,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3787,0)","v":401582.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ781,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3787,0)","v":-965478.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK781,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3787,0)","v":-481209.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL781,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3787,0)","v":-760939.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM781,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3787,0)","v":-587621.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN781,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3787,0)","v":-405970.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO781,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3787,0)","v":-565222.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP781,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3787,0)","v":-552939.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ781,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3787,0)","v":-299924.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR781,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3787,0)","v":-275353.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS781,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3787,0)","v":148323.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT781,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3787,0)","v":153627.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU781,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3787,0)","v":165173.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV781,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3787,0)","v":79482.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW781,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3787,0)","v":713487.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX781,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3787,0)","v":871800.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY781,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3787,0)","v":889527},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ781,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1783,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2785,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3787,0)","v":802548.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA781,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3787,0)","v":862079.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB781,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3787,0)","v":587553.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC781,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3787,0)","v":496558.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD781,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3787,0)","v":448142.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE781,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3787,0)","v":380039.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF781,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3787,0)","v":256632.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG781,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3787,0)","v":148833.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH781,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3787,0)","v":-1167.5999999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI781,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3787,0)","v":-75540.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ781,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3787,0)","v":-77534.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK781,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3787,0)","v":-78325.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL781,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3787,0)","v":-79488.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM781,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3787,0)","v":-83603.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN781,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3787,0)","v":-90196.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO781,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1783,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2785,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3787,0)","v":-94120.5}]
[null,"Simulation 751",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C785,0)+IF(IncludeDeal1,Spreadsheet9.2!C1787,0)+IF(IncludeDeal2,Spreadsheet9.2!C2789,0)+IF(IncludeDeal4,Spreadsheet9.2!C3791,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E785,0)+IF(IncludeDeal1,Spreadsheet9.2!E1787,0)+IF(IncludeDeal2,Spreadsheet9.2!E2789,0)+IF(IncludeDeal4,Spreadsheet9.2!E3791,0)","v":-188119.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F785,0)+IF(IncludeDeal1,Spreadsheet9.2!F1787,0)+IF(IncludeDeal2,Spreadsheet9.2!F2789,0)+IF(IncludeDeal4,Spreadsheet9.2!F3791,0)","v":-330817.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G785,0)+IF(IncludeDeal1,Spreadsheet9.2!G1787,0)+IF(IncludeDeal2,Spreadsheet9.2!G2789,0)+IF(IncludeDeal4,Spreadsheet9.2!G3791,0)","v":-937546.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H785,0)+IF(IncludeDeal1,Spreadsheet9.2!H1787,0)+IF(IncludeDeal2,Spreadsheet9.2!H2789,0)+IF(IncludeDeal4,Spreadsheet9.2!H3791,0)","v":-1182175.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I785,0)+IF(IncludeDeal1,Spreadsheet9.2!I1787,0)+IF(IncludeDeal2,Spreadsheet9.2!I2789,0)+IF(IncludeDeal4,Spreadsheet9.2!I3791,0)","v":-2045493.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J785,0)+IF(IncludeDeal1,Spreadsheet9.2!J1787,0)+IF(IncludeDeal2,Spreadsheet9.2!J2789,0)+IF(IncludeDeal4,Spreadsheet9.2!J3791,0)","v":-1796443},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K785,0)+IF(IncludeDeal1,Spreadsheet9.2!K1787,0)+IF(IncludeDeal2,Spreadsheet9.2!K2789,0)+IF(IncludeDeal4,Spreadsheet9.2!K3791,0)","v":-1960309.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L785,0)+IF(IncludeDeal1,Spreadsheet9.2!L1787,0)+IF(IncludeDeal2,Spreadsheet9.2!L2789,0)+IF(IncludeDeal4,Spreadsheet9.2!L3791,0)","v":-638136.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M785,0)+IF(IncludeDeal1,Spreadsheet9.2!M1787,0)+IF(IncludeDeal2,Spreadsheet9.2!M2789,0)+IF(IncludeDeal4,Spreadsheet9.2!M3791,0)","v":-966456.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N785,0)+IF(IncludeDeal1,Spreadsheet9.2!N1787,0)+IF(IncludeDeal2,Spreadsheet9.2!N2789,0)+IF(IncludeDeal4,Spreadsheet9.2!N3791,0)","v":-1139609.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O785,0)+IF(IncludeDeal1,Spreadsheet9.2!O1787,0)+IF(IncludeDeal2,Spreadsheet9.2!O2789,0)+IF(IncludeDeal4,Spreadsheet9.2!O3791,0)","v":-1072463.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P785,0)+IF(IncludeDeal1,Spreadsheet9.2!P1787,0)+IF(IncludeDeal2,Spreadsheet9.2!P2789,0)+IF(IncludeDeal4,Spreadsheet9.2!P3791,0)","v":-1786080.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q785,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1787,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2789,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3791,0)","v":-1917231.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R785,0)+IF(IncludeDeal1,Spreadsheet9.2!R1787,0)+IF(IncludeDeal2,Spreadsheet9.2!R2789,0)+IF(IncludeDeal4,Spreadsheet9.2!R3791,0)","v":-2075658.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S785,0)+IF(IncludeDeal1,Spreadsheet9.2!S1787,0)+IF(IncludeDeal2,Spreadsheet9.2!S2789,0)+IF(IncludeDeal4,Spreadsheet9.2!S3791,0)","v":-1338678.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T785,0)+IF(IncludeDeal1,Spreadsheet9.2!T1787,0)+IF(IncludeDeal2,Spreadsheet9.2!T2789,0)+IF(IncludeDeal4,Spreadsheet9.2!T3791,0)","v":-1551395.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U785,0)+IF(IncludeDeal1,Spreadsheet9.2!U1787,0)+IF(IncludeDeal2,Spreadsheet9.2!U2789,0)+IF(IncludeDeal4,Spreadsheet9.2!U3791,0)","v":-1813982.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V785,0)+IF(IncludeDeal1,Spreadsheet9.2!V1787,0)+IF(IncludeDeal2,Spreadsheet9.2!V2789,0)+IF(IncludeDeal4,Spreadsheet9.2!V3791,0)","v":-1446305.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W785,0)+IF(IncludeDeal1,Spreadsheet9.2!W1787,0)+IF(IncludeDeal2,Spreadsheet9.2!W2789,0)+IF(IncludeDeal4,Spreadsheet9.2!W3791,0)","v":-962136.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X785,0)+IF(IncludeDeal1,Spreadsheet9.2!X1787,0)+IF(IncludeDeal2,Spreadsheet9.2!X2789,0)+IF(IncludeDeal4,Spreadsheet9.2!X3791,0)","v":-1571033.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y785,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1787,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2789,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3791,0)","v":-730964.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z785,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1787,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2789,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3791,0)","v":46897.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA785,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3791,0)","v":347008.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB785,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3791,0)","v":12555.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC785,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3791,0)","v":-1306278.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD785,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3791,0)","v":-1559065.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE785,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3791,0)","v":-1558176.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF785,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3791,0)","v":-953870.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG785,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3791,0)","v":-826869.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH785,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3791,0)","v":-857732.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI785,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3791,0)","v":-372040.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ785,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3791,0)","v":-619770.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK785,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3791,0)","v":-662539.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL785,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3791,0)","v":-152191.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM785,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3791,0)","v":58759.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN785,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3791,0)","v":-614526.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO785,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3791,0)","v":-657341.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP785,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3791,0)","v":-987239.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ785,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3791,0)","v":-813804.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR785,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3791,0)","v":-929234.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS785,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3791,0)","v":-922455.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT785,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3791,0)","v":-661420.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU785,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3791,0)","v":-594483.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV785,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3791,0)","v":-653285.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW785,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3791,0)","v":-456104.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX785,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3791,0)","v":-332871.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY785,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3791,0)","v":-282393.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ785,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1787,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2789,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3791,0)","v":-369448.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA785,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3791,0)","v":-351050.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB785,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3791,0)","v":-334578.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC785,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3791,0)","v":-40174.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD785,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3791,0)","v":-103430.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE785,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3791,0)","v":-239223.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF785,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3791,0)","v":-291710.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG785,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3791,0)","v":-367726.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH785,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3791,0)","v":-483060.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI785,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3791,0)","v":-259350},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ785,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3791,0)","v":-263665.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK785,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3791,0)","v":-267301.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL785,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3791,0)","v":-270450},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM785,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3791,0)","v":-274513.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN785,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3791,0)","v":-278988.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO785,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1787,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2789,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3791,0)","v":-281710.09999999998}]
[null,"Simulation 754",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C788,0)+IF(IncludeDeal1,Spreadsheet9.2!C1790,0)+IF(IncludeDeal2,Spreadsheet9.2!C2792,0)+IF(IncludeDeal4,Spreadsheet9.2!C3794,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E788,0)+IF(IncludeDeal1,Spreadsheet9.2!E1790,0)+IF(IncludeDeal2,Spreadsheet9.2!E2792,0)+IF(IncludeDeal4,Spreadsheet9.2!E3794,0)","v":-483309.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F788,0)+IF(IncludeDeal1,Spreadsheet9.2!F1790,0)+IF(IncludeDeal2,Spreadsheet9.2!F2792,0)+IF(IncludeDeal4,Spreadsheet9.2!F3794,0)","v":-149340.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G788,0)+IF(IncludeDeal1,Spreadsheet9.2!G1790,0)+IF(IncludeDeal2,Spreadsheet9.2!G2792,0)+IF(IncludeDeal4,Spreadsheet9.2!G3794,0)","v":-644022},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H788,0)+IF(IncludeDeal1,Spreadsheet9.2!H1790,0)+IF(IncludeDeal2,Spreadsheet9.2!H2792,0)+IF(IncludeDeal4,Spreadsheet9.2!H3794,0)","v":-338879.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I788,0)+IF(IncludeDeal1,Spreadsheet9.2!I1790,0)+IF(IncludeDeal2,Spreadsheet9.2!I2792,0)+IF(IncludeDeal4,Spreadsheet9.2!I3794,0)","v":-47544.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J788,0)+IF(IncludeDeal1,Spreadsheet9.2!J1790,0)+IF(IncludeDeal2,Spreadsheet9.2!J2792,0)+IF(IncludeDeal4,Spreadsheet9.2!J3794,0)","v":419104.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K788,0)+IF(IncludeDeal1,Spreadsheet9.2!K1790,0)+IF(IncludeDeal2,Spreadsheet9.2!K2792,0)+IF(IncludeDeal4,Spreadsheet9.2!K3794,0)","v":338427.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L788,0)+IF(IncludeDeal1,Spreadsheet9.2!L1790,0)+IF(IncludeDeal2,Spreadsheet9.2!L2792,0)+IF(IncludeDeal4,Spreadsheet9.2!L3794,0)","v":1365333.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M788,0)+IF(IncludeDeal1,Spreadsheet9.2!M1790,0)+IF(IncludeDeal2,Spreadsheet9.2!M2792,0)+IF(IncludeDeal4,Spreadsheet9.2!M3794,0)","v":1032231.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N788,0)+IF(IncludeDeal1,Spreadsheet9.2!N1790,0)+IF(IncludeDeal2,Spreadsheet9.2!N2792,0)+IF(IncludeDeal4,Spreadsheet9.2!N3794,0)","v":865557.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O788,0)+IF(IncludeDeal1,Spreadsheet9.2!O1790,0)+IF(IncludeDeal2,Spreadsheet9.2!O2792,0)+IF(IncludeDeal4,Spreadsheet9.2!O3794,0)","v":1471951.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P788,0)+IF(IncludeDeal1,Spreadsheet9.2!P1790,0)+IF(IncludeDeal2,Spreadsheet9.2!P2792,0)+IF(IncludeDeal4,Spreadsheet9.2!P3794,0)","v":1885583.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q788,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1790,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2792,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3794,0)","v":1607803.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R788,0)+IF(IncludeDeal1,Spreadsheet9.2!R1790,0)+IF(IncludeDeal2,Spreadsheet9.2!R2792,0)+IF(IncludeDeal4,Spreadsheet9.2!R3794,0)","v":2006829.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S788,0)+IF(IncludeDeal1,Spreadsheet9.2!S1790,0)+IF(IncludeDeal2,Spreadsheet9.2!S2792,0)+IF(IncludeDeal4,Spreadsheet9.2!S3794,0)","v":737306.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T788,0)+IF(IncludeDeal1,Spreadsheet9.2!T1790,0)+IF(IncludeDeal2,Spreadsheet9.2!T2792,0)+IF(IncludeDeal4,Spreadsheet9.2!T3794,0)","v":583254.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U788,0)+IF(IncludeDeal1,Spreadsheet9.2!U1790,0)+IF(IncludeDeal2,Spreadsheet9.2!U2792,0)+IF(IncludeDeal4,Spreadsheet9.2!U3794,0)","v":1058970.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V788,0)+IF(IncludeDeal1,Spreadsheet9.2!V1790,0)+IF(IncludeDeal2,Spreadsheet9.2!V2792,0)+IF(IncludeDeal4,Spreadsheet9.2!V3794,0)","v":979406.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W788,0)+IF(IncludeDeal1,Spreadsheet9.2!W1790,0)+IF(IncludeDeal2,Spreadsheet9.2!W2792,0)+IF(IncludeDeal4,Spreadsheet9.2!W3794,0)","v":862436.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X788,0)+IF(IncludeDeal1,Spreadsheet9.2!X1790,0)+IF(IncludeDeal2,Spreadsheet9.2!X2792,0)+IF(IncludeDeal4,Spreadsheet9.2!X3794,0)","v":-118688.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y788,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1790,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2792,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3794,0)","v":-85093.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z788,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1790,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2792,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3794,0)","v":-499944.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA788,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3794,0)","v":97313.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB788,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3794,0)","v":-559915.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC788,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3794,0)","v":-537794.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD788,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3794,0)","v":-1372728.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE788,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3794,0)","v":-263387.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF788,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3794,0)","v":-8180.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG788,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3794,0)","v":705336.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH788,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3794,0)","v":336846},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI788,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3794,0)","v":-157231.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ788,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3794,0)","v":341060.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK788,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3794,0)","v":599278.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL788,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3794,0)","v":1336508.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM788,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3794,0)","v":1193041.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN788,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3794,0)","v":896031.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO788,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3794,0)","v":-249684.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP788,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3794,0)","v":955599.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ788,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3794,0)","v":1376545.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR788,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3794,0)","v":1090207.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS788,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3794,0)","v":883269.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT788,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3794,0)","v":349033.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU788,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3794,0)","v":676853.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV788,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3794,0)","v":-105221.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW788,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3794,0)","v":374093},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX788,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3794,0)","v":24621.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY788,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3794,0)","v":-168554.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ788,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1790,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2792,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3794,0)","v":-502855.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA788,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3794,0)","v":-645379.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB788,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3794,0)","v":-727287.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC788,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3794,0)","v":-397587.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD788,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3794,0)","v":-475881.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE788,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3794,0)","v":-574307.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF788,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3794,0)","v":-680482.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG788,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3794,0)","v":-756706.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH788,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3794,0)","v":-833126.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI788,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3794,0)","v":-421923},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ788,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3794,0)","v":-427137.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK788,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3794,0)","v":-431371},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL788,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3794,0)","v":-436613.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM788,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3794,0)","v":-441383.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN788,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3794,0)","v":-443673.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO788,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1790,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2792,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3794,0)","v":-445289.4}]
[null,"Simulation 755",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C789,0)+IF(IncludeDeal1,Spreadsheet9.2!C1791,0)+IF(IncludeDeal2,Spreadsheet9.2!C2793,0)+IF(IncludeDeal4,Spreadsheet9.2!C3795,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E789,0)+IF(IncludeDeal1,Spreadsheet9.2!E1791,0)+IF(IncludeDeal2,Spreadsheet9.2!E2793,0)+IF(IncludeDeal4,Spreadsheet9.2!E3795,0)","v":10267.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F789,0)+IF(IncludeDeal1,Spreadsheet9.2!F1791,0)+IF(IncludeDeal2,Spreadsheet9.2!F2793,0)+IF(IncludeDeal4,Spreadsheet9.2!F3795,0)","v":134753},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G789,0)+IF(IncludeDeal1,Spreadsheet9.2!G1791,0)+IF(IncludeDeal2,Spreadsheet9.2!G2793,0)+IF(IncludeDeal4,Spreadsheet9.2!G3795,0)","v":1011112.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H789,0)+IF(IncludeDeal1,Spreadsheet9.2!H1791,0)+IF(IncludeDeal2,Spreadsheet9.2!H2793,0)+IF(IncludeDeal4,Spreadsheet9.2!H3795,0)","v":1134659.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I789,0)+IF(IncludeDeal1,Spreadsheet9.2!I1791,0)+IF(IncludeDeal2,Spreadsheet9.2!I2793,0)+IF(IncludeDeal4,Spreadsheet9.2!I3795,0)","v":1350598.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J789,0)+IF(IncludeDeal1,Spreadsheet9.2!J1791,0)+IF(IncludeDeal2,Spreadsheet9.2!J2793,0)+IF(IncludeDeal4,Spreadsheet9.2!J3795,0)","v":464406.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K789,0)+IF(IncludeDeal1,Spreadsheet9.2!K1791,0)+IF(IncludeDeal2,Spreadsheet9.2!K2793,0)+IF(IncludeDeal4,Spreadsheet9.2!K3795,0)","v":974579.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L789,0)+IF(IncludeDeal1,Spreadsheet9.2!L1791,0)+IF(IncludeDeal2,Spreadsheet9.2!L2793,0)+IF(IncludeDeal4,Spreadsheet9.2!L3795,0)","v":1315158.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M789,0)+IF(IncludeDeal1,Spreadsheet9.2!M1791,0)+IF(IncludeDeal2,Spreadsheet9.2!M2793,0)+IF(IncludeDeal4,Spreadsheet9.2!M3795,0)","v":2946013.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N789,0)+IF(IncludeDeal1,Spreadsheet9.2!N1791,0)+IF(IncludeDeal2,Spreadsheet9.2!N2793,0)+IF(IncludeDeal4,Spreadsheet9.2!N3795,0)","v":3891660.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O789,0)+IF(IncludeDeal1,Spreadsheet9.2!O1791,0)+IF(IncludeDeal2,Spreadsheet9.2!O2793,0)+IF(IncludeDeal4,Spreadsheet9.2!O3795,0)","v":3662681.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P789,0)+IF(IncludeDeal1,Spreadsheet9.2!P1791,0)+IF(IncludeDeal2,Spreadsheet9.2!P2793,0)+IF(IncludeDeal4,Spreadsheet9.2!P3795,0)","v":1598038.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q789,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1791,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2793,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3795,0)","v":365359.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R789,0)+IF(IncludeDeal1,Spreadsheet9.2!R1791,0)+IF(IncludeDeal2,Spreadsheet9.2!R2793,0)+IF(IncludeDeal4,Spreadsheet9.2!R3795,0)","v":-43669.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S789,0)+IF(IncludeDeal1,Spreadsheet9.2!S1791,0)+IF(IncludeDeal2,Spreadsheet9.2!S2793,0)+IF(IncludeDeal4,Spreadsheet9.2!S3795,0)","v":344779.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T789,0)+IF(IncludeDeal1,Spreadsheet9.2!T1791,0)+IF(IncludeDeal2,Spreadsheet9.2!T2793,0)+IF(IncludeDeal4,Spreadsheet9.2!T3795,0)","v":141993.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U789,0)+IF(IncludeDeal1,Spreadsheet9.2!U1791,0)+IF(IncludeDeal2,Spreadsheet9.2!U2793,0)+IF(IncludeDeal4,Spreadsheet9.2!U3795,0)","v":439798.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V789,0)+IF(IncludeDeal1,Spreadsheet9.2!V1791,0)+IF(IncludeDeal2,Spreadsheet9.2!V2793,0)+IF(IncludeDeal4,Spreadsheet9.2!V3795,0)","v":492049.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W789,0)+IF(IncludeDeal1,Spreadsheet9.2!W1791,0)+IF(IncludeDeal2,Spreadsheet9.2!W2793,0)+IF(IncludeDeal4,Spreadsheet9.2!W3795,0)","v":1016604.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X789,0)+IF(IncludeDeal1,Spreadsheet9.2!X1791,0)+IF(IncludeDeal2,Spreadsheet9.2!X2793,0)+IF(IncludeDeal4,Spreadsheet9.2!X3795,0)","v":467131.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y789,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1791,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2793,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3795,0)","v":700532.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z789,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1791,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2793,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3795,0)","v":603924.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA789,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3795,0)","v":419341},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB789,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3795,0)","v":-177920.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC789,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3795,0)","v":-1454578.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD789,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3795,0)","v":-1743882.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE789,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3795,0)","v":-1211673.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF789,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3795,0)","v":-1121759.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG789,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3795,0)","v":-1736635.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH789,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3795,0)","v":-1341916.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI789,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3795,0)","v":-1723802.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ789,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3795,0)","v":-2125791.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK789,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3795,0)","v":-2193747.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL789,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3795,0)","v":-2105305.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM789,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3795,0)","v":-2221624.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN789,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3795,0)","v":-2269542.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO789,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3795,0)","v":-1925467.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP789,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3795,0)","v":-2037680.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ789,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3795,0)","v":-1741836.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR789,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3795,0)","v":-1638465.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS789,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3795,0)","v":-1533027},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT789,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3795,0)","v":-1481022.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU789,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3795,0)","v":-1278236.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV789,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3795,0)","v":-1260065.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW789,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3795,0)","v":-839951},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX789,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3795,0)","v":-719889.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY789,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3795,0)","v":-649899.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ789,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1791,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2793,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3795,0)","v":-525379.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA789,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3795,0)","v":-580496.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB789,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3795,0)","v":-578624.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC789,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3795,0)","v":-327491.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD789,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3795,0)","v":-418412.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE789,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3795,0)","v":-477167.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF789,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3795,0)","v":-572402.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG789,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3795,0)","v":-587203.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH789,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3795,0)","v":-673460.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI789,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3795,0)","v":-330961.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ789,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3795,0)","v":-334089.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK789,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3795,0)","v":-335485.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL789,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3795,0)","v":-338721.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM789,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3795,0)","v":-340686.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN789,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3795,0)","v":-345535.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO789,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1791,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2793,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3795,0)","v":-346955.5}]
[null,"Simulation 758",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C792,0)+IF(IncludeDeal1,Spreadsheet9.2!C1794,0)+IF(IncludeDeal2,Spreadsheet9.2!C2796,0)+IF(IncludeDeal4,Spreadsheet9.2!C3798,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E792,0)+IF(IncludeDeal1,Spreadsheet9.2!E1794,0)+IF(IncludeDeal2,Spreadsheet9.2!E2796,0)+IF(IncludeDeal4,Spreadsheet9.2!E3798,0)","v":-491982.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F792,0)+IF(IncludeDeal1,Spreadsheet9.2!F1794,0)+IF(IncludeDeal2,Spreadsheet9.2!F2796,0)+IF(IncludeDeal4,Spreadsheet9.2!F3798,0)","v":-1002558},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G792,0)+IF(IncludeDeal1,Spreadsheet9.2!G1794,0)+IF(IncludeDeal2,Spreadsheet9.2!G2796,0)+IF(IncludeDeal4,Spreadsheet9.2!G3798,0)","v":-1121356.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H792,0)+IF(IncludeDeal1,Spreadsheet9.2!H1794,0)+IF(IncludeDeal2,Spreadsheet9.2!H2796,0)+IF(IncludeDeal4,Spreadsheet9.2!H3798,0)","v":-1131388.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I792,0)+IF(IncludeDeal1,Spreadsheet9.2!I1794,0)+IF(IncludeDeal2,Spreadsheet9.2!I2796,0)+IF(IncludeDeal4,Spreadsheet9.2!I3798,0)","v":-376238.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J792,0)+IF(IncludeDeal1,Spreadsheet9.2!J1794,0)+IF(IncludeDeal2,Spreadsheet9.2!J2796,0)+IF(IncludeDeal4,Spreadsheet9.2!J3798,0)","v":-726801.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K792,0)+IF(IncludeDeal1,Spreadsheet9.2!K1794,0)+IF(IncludeDeal2,Spreadsheet9.2!K2796,0)+IF(IncludeDeal4,Spreadsheet9.2!K3798,0)","v":-541314.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L792,0)+IF(IncludeDeal1,Spreadsheet9.2!L1794,0)+IF(IncludeDeal2,Spreadsheet9.2!L2796,0)+IF(IncludeDeal4,Spreadsheet9.2!L3798,0)","v":-352764.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M792,0)+IF(IncludeDeal1,Spreadsheet9.2!M1794,0)+IF(IncludeDeal2,Spreadsheet9.2!M2796,0)+IF(IncludeDeal4,Spreadsheet9.2!M3798,0)","v":818357.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N792,0)+IF(IncludeDeal1,Spreadsheet9.2!N1794,0)+IF(IncludeDeal2,Spreadsheet9.2!N2796,0)+IF(IncludeDeal4,Spreadsheet9.2!N3798,0)","v":-1247362.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O792,0)+IF(IncludeDeal1,Spreadsheet9.2!O1794,0)+IF(IncludeDeal2,Spreadsheet9.2!O2796,0)+IF(IncludeDeal4,Spreadsheet9.2!O3798,0)","v":-1682970.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P792,0)+IF(IncludeDeal1,Spreadsheet9.2!P1794,0)+IF(IncludeDeal2,Spreadsheet9.2!P2796,0)+IF(IncludeDeal4,Spreadsheet9.2!P3798,0)","v":-2010045.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q792,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1794,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2796,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3798,0)","v":-3155320},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R792,0)+IF(IncludeDeal1,Spreadsheet9.2!R1794,0)+IF(IncludeDeal2,Spreadsheet9.2!R2796,0)+IF(IncludeDeal4,Spreadsheet9.2!R3798,0)","v":-2859581},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S792,0)+IF(IncludeDeal1,Spreadsheet9.2!S1794,0)+IF(IncludeDeal2,Spreadsheet9.2!S2796,0)+IF(IncludeDeal4,Spreadsheet9.2!S3798,0)","v":-2404879.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T792,0)+IF(IncludeDeal1,Spreadsheet9.2!T1794,0)+IF(IncludeDeal2,Spreadsheet9.2!T2796,0)+IF(IncludeDeal4,Spreadsheet9.2!T3798,0)","v":-2254512.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U792,0)+IF(IncludeDeal1,Spreadsheet9.2!U1794,0)+IF(IncludeDeal2,Spreadsheet9.2!U2796,0)+IF(IncludeDeal4,Spreadsheet9.2!U3798,0)","v":-2904814.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V792,0)+IF(IncludeDeal1,Spreadsheet9.2!V1794,0)+IF(IncludeDeal2,Spreadsheet9.2!V2796,0)+IF(IncludeDeal4,Spreadsheet9.2!V3798,0)","v":-3147101.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W792,0)+IF(IncludeDeal1,Spreadsheet9.2!W1794,0)+IF(IncludeDeal2,Spreadsheet9.2!W2796,0)+IF(IncludeDeal4,Spreadsheet9.2!W3798,0)","v":-3112248.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X792,0)+IF(IncludeDeal1,Spreadsheet9.2!X1794,0)+IF(IncludeDeal2,Spreadsheet9.2!X2796,0)+IF(IncludeDeal4,Spreadsheet9.2!X3798,0)","v":-3320113.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y792,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1794,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2796,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3798,0)","v":-3439456.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z792,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1794,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2796,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3798,0)","v":-3384395.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA792,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3798,0)","v":-3301388.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB792,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3798,0)","v":-2968392.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC792,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3798,0)","v":-2651698.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD792,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3798,0)","v":-2847359.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE792,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3798,0)","v":-2668452.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF792,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3798,0)","v":-2719364.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG792,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3798,0)","v":-2554073.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH792,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3798,0)","v":-2537293.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI792,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3798,0)","v":-2416716.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ792,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3798,0)","v":-2415749.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK792,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3798,0)","v":-2315488.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL792,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3798,0)","v":-2239531.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM792,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3798,0)","v":-2184050.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN792,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3798,0)","v":-2128898.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO792,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3798,0)","v":-2098807},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP792,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3798,0)","v":-2029227},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ792,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3798,0)","v":-1753486.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR792,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3798,0)","v":-1540701},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS792,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3798,0)","v":-1389300.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT792,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3798,0)","v":-1260957},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU792,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3798,0)","v":-1199292.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV792,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3798,0)","v":-1013622.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW792,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3798,0)","v":-552493.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX792,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3798,0)","v":-484747.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY792,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3798,0)","v":-352251.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ792,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1794,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2796,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3798,0)","v":-237080.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA792,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3798,0)","v":-217141.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB792,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3798,0)","v":-150214.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC792,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3798,0)","v":71000.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD792,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3798,0)","v":34961.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE792,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3798,0)","v":3251.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF792,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3798,0)","v":-60065.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG792,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3798,0)","v":-134624.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH792,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3798,0)","v":-271585.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI792,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3798,0)","v":-144046.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ792,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3798,0)","v":-146671.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK792,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3798,0)","v":-148992.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL792,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3798,0)","v":-150428.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM792,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3798,0)","v":-154536.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN792,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3798,0)","v":-158399.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO792,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1794,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2796,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3798,0)","v":-161267.1}]
[null,"Simulation 761",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C795,0)+IF(IncludeDeal1,Spreadsheet9.2!C1797,0)+IF(IncludeDeal2,Spreadsheet9.2!C2799,0)+IF(IncludeDeal4,Spreadsheet9.2!C3801,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E795,0)+IF(IncludeDeal1,Spreadsheet9.2!E1797,0)+IF(IncludeDeal2,Spreadsheet9.2!E2799,0)+IF(IncludeDeal4,Spreadsheet9.2!E3801,0)","v":55041.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F795,0)+IF(IncludeDeal1,Spreadsheet9.2!F1797,0)+IF(IncludeDeal2,Spreadsheet9.2!F2799,0)+IF(IncludeDeal4,Spreadsheet9.2!F3801,0)","v":-708622.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G795,0)+IF(IncludeDeal1,Spreadsheet9.2!G1797,0)+IF(IncludeDeal2,Spreadsheet9.2!G2799,0)+IF(IncludeDeal4,Spreadsheet9.2!G3801,0)","v":-775547},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H795,0)+IF(IncludeDeal1,Spreadsheet9.2!H1797,0)+IF(IncludeDeal2,Spreadsheet9.2!H2799,0)+IF(IncludeDeal4,Spreadsheet9.2!H3801,0)","v":-2021278.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I795,0)+IF(IncludeDeal1,Spreadsheet9.2!I1797,0)+IF(IncludeDeal2,Spreadsheet9.2!I2799,0)+IF(IncludeDeal4,Spreadsheet9.2!I3801,0)","v":-2798277.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J795,0)+IF(IncludeDeal1,Spreadsheet9.2!J1797,0)+IF(IncludeDeal2,Spreadsheet9.2!J2799,0)+IF(IncludeDeal4,Spreadsheet9.2!J3801,0)","v":-2974371.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K795,0)+IF(IncludeDeal1,Spreadsheet9.2!K1797,0)+IF(IncludeDeal2,Spreadsheet9.2!K2799,0)+IF(IncludeDeal4,Spreadsheet9.2!K3801,0)","v":-2935619.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L795,0)+IF(IncludeDeal1,Spreadsheet9.2!L1797,0)+IF(IncludeDeal2,Spreadsheet9.2!L2799,0)+IF(IncludeDeal4,Spreadsheet9.2!L3801,0)","v":-2934153.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M795,0)+IF(IncludeDeal1,Spreadsheet9.2!M1797,0)+IF(IncludeDeal2,Spreadsheet9.2!M2799,0)+IF(IncludeDeal4,Spreadsheet9.2!M3801,0)","v":-2881318.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N795,0)+IF(IncludeDeal1,Spreadsheet9.2!N1797,0)+IF(IncludeDeal2,Spreadsheet9.2!N2799,0)+IF(IncludeDeal4,Spreadsheet9.2!N3801,0)","v":-3279716.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O795,0)+IF(IncludeDeal1,Spreadsheet9.2!O1797,0)+IF(IncludeDeal2,Spreadsheet9.2!O2799,0)+IF(IncludeDeal4,Spreadsheet9.2!O3801,0)","v":-3638168.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P795,0)+IF(IncludeDeal1,Spreadsheet9.2!P1797,0)+IF(IncludeDeal2,Spreadsheet9.2!P2799,0)+IF(IncludeDeal4,Spreadsheet9.2!P3801,0)","v":-3830544.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q795,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1797,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2799,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3801,0)","v":-3371536.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R795,0)+IF(IncludeDeal1,Spreadsheet9.2!R1797,0)+IF(IncludeDeal2,Spreadsheet9.2!R2799,0)+IF(IncludeDeal4,Spreadsheet9.2!R3801,0)","v":-3691946.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S795,0)+IF(IncludeDeal1,Spreadsheet9.2!S1797,0)+IF(IncludeDeal2,Spreadsheet9.2!S2799,0)+IF(IncludeDeal4,Spreadsheet9.2!S3801,0)","v":-3123807.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T795,0)+IF(IncludeDeal1,Spreadsheet9.2!T1797,0)+IF(IncludeDeal2,Spreadsheet9.2!T2799,0)+IF(IncludeDeal4,Spreadsheet9.2!T3801,0)","v":-3470223.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U795,0)+IF(IncludeDeal1,Spreadsheet9.2!U1797,0)+IF(IncludeDeal2,Spreadsheet9.2!U2799,0)+IF(IncludeDeal4,Spreadsheet9.2!U3801,0)","v":-3691935.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V795,0)+IF(IncludeDeal1,Spreadsheet9.2!V1797,0)+IF(IncludeDeal2,Spreadsheet9.2!V2799,0)+IF(IncludeDeal4,Spreadsheet9.2!V3801,0)","v":-3542642.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W795,0)+IF(IncludeDeal1,Spreadsheet9.2!W1797,0)+IF(IncludeDeal2,Spreadsheet9.2!W2799,0)+IF(IncludeDeal4,Spreadsheet9.2!W3801,0)","v":-3403404.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X795,0)+IF(IncludeDeal1,Spreadsheet9.2!X1797,0)+IF(IncludeDeal2,Spreadsheet9.2!X2799,0)+IF(IncludeDeal4,Spreadsheet9.2!X3801,0)","v":-3525217.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y795,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1797,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2799,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3801,0)","v":-3442998.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z795,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1797,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2799,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3801,0)","v":-3257446.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA795,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3801,0)","v":-3195002.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB795,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3801,0)","v":-3163103.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC795,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3801,0)","v":-3352599.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD795,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3801,0)","v":-3359155.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE795,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3801,0)","v":-3189025.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF795,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3801,0)","v":-3089298.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG795,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3801,0)","v":-2961873.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH795,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3801,0)","v":-2798602.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI795,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3801,0)","v":-2703982},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ795,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3801,0)","v":-2555671.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK795,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3801,0)","v":-2521250},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL795,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3801,0)","v":-2446047.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM795,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3801,0)","v":-2327062.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN795,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3801,0)","v":-2103928.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO795,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3801,0)","v":-2037270.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP795,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3801,0)","v":-1951337.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ795,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3801,0)","v":-1795281},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR795,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3801,0)","v":-1689710.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS795,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3801,0)","v":-1459494.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT795,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3801,0)","v":-1379263.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU795,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3801,0)","v":-1315564.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV795,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3801,0)","v":-1252871.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW795,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3801,0)","v":-1095957.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX795,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3801,0)","v":-879745.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY795,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3801,0)","v":-633679.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ795,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1797,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2799,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3801,0)","v":-516443.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA795,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3801,0)","v":-425609.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB795,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3801,0)","v":-417106},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC795,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3801,0)","v":-148005.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD795,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3801,0)","v":-165331.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE795,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3801,0)","v":-188570.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF795,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3801,0)","v":-205051},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG795,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3801,0)","v":-281522.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH795,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3801,0)","v":-364882.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI795,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3801,0)","v":-177005.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ795,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3801,0)","v":-178942.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK795,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3801,0)","v":-179702.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL795,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3801,0)","v":-181362.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM795,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3801,0)","v":-184047.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN795,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3801,0)","v":-185999.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO795,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1797,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2799,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3801,0)","v":-188422.9}]
[null,"Simulation 765",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C799,0)+IF(IncludeDeal1,Spreadsheet9.2!C1801,0)+IF(IncludeDeal2,Spreadsheet9.2!C2803,0)+IF(IncludeDeal4,Spreadsheet9.2!C3805,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E799,0)+IF(IncludeDeal1,Spreadsheet9.2!E1801,0)+IF(IncludeDeal2,Spreadsheet9.2!E2803,0)+IF(IncludeDeal4,Spreadsheet9.2!E3805,0)","v":56754.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F799,0)+IF(IncludeDeal1,Spreadsheet9.2!F1801,0)+IF(IncludeDeal2,Spreadsheet9.2!F2803,0)+IF(IncludeDeal4,Spreadsheet9.2!F3805,0)","v":-188312.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G799,0)+IF(IncludeDeal1,Spreadsheet9.2!G1801,0)+IF(IncludeDeal2,Spreadsheet9.2!G2803,0)+IF(IncludeDeal4,Spreadsheet9.2!G3805,0)","v":-445284.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H799,0)+IF(IncludeDeal1,Spreadsheet9.2!H1801,0)+IF(IncludeDeal2,Spreadsheet9.2!H2803,0)+IF(IncludeDeal4,Spreadsheet9.2!H3805,0)","v":296872},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I799,0)+IF(IncludeDeal1,Spreadsheet9.2!I1801,0)+IF(IncludeDeal2,Spreadsheet9.2!I2803,0)+IF(IncludeDeal4,Spreadsheet9.2!I3805,0)","v":780933.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J799,0)+IF(IncludeDeal1,Spreadsheet9.2!J1801,0)+IF(IncludeDeal2,Spreadsheet9.2!J2803,0)+IF(IncludeDeal4,Spreadsheet9.2!J3805,0)","v":318549.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K799,0)+IF(IncludeDeal1,Spreadsheet9.2!K1801,0)+IF(IncludeDeal2,Spreadsheet9.2!K2803,0)+IF(IncludeDeal4,Spreadsheet9.2!K3805,0)","v":555739.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L799,0)+IF(IncludeDeal1,Spreadsheet9.2!L1801,0)+IF(IncludeDeal2,Spreadsheet9.2!L2803,0)+IF(IncludeDeal4,Spreadsheet9.2!L3805,0)","v":-773011.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M799,0)+IF(IncludeDeal1,Spreadsheet9.2!M1801,0)+IF(IncludeDeal2,Spreadsheet9.2!M2803,0)+IF(IncludeDeal4,Spreadsheet9.2!M3805,0)","v":241520.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N799,0)+IF(IncludeDeal1,Spreadsheet9.2!N1801,0)+IF(IncludeDeal2,Spreadsheet9.2!N2803,0)+IF(IncludeDeal4,Spreadsheet9.2!N3805,0)","v":1033228.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O799,0)+IF(IncludeDeal1,Spreadsheet9.2!O1801,0)+IF(IncludeDeal2,Spreadsheet9.2!O2803,0)+IF(IncludeDeal4,Spreadsheet9.2!O3805,0)","v":364765.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P799,0)+IF(IncludeDeal1,Spreadsheet9.2!P1801,0)+IF(IncludeDeal2,Spreadsheet9.2!P2803,0)+IF(IncludeDeal4,Spreadsheet9.2!P3805,0)","v":87999.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q799,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1801,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2803,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3805,0)","v":659788},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R799,0)+IF(IncludeDeal1,Spreadsheet9.2!R1801,0)+IF(IncludeDeal2,Spreadsheet9.2!R2803,0)+IF(IncludeDeal4,Spreadsheet9.2!R3805,0)","v":887275.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S799,0)+IF(IncludeDeal1,Spreadsheet9.2!S1801,0)+IF(IncludeDeal2,Spreadsheet9.2!S2803,0)+IF(IncludeDeal4,Spreadsheet9.2!S3805,0)","v":-585887.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T799,0)+IF(IncludeDeal1,Spreadsheet9.2!T1801,0)+IF(IncludeDeal2,Spreadsheet9.2!T2803,0)+IF(IncludeDeal4,Spreadsheet9.2!T3805,0)","v":-408647.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U799,0)+IF(IncludeDeal1,Spreadsheet9.2!U1801,0)+IF(IncludeDeal2,Spreadsheet9.2!U2803,0)+IF(IncludeDeal4,Spreadsheet9.2!U3805,0)","v":-565849.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V799,0)+IF(IncludeDeal1,Spreadsheet9.2!V1801,0)+IF(IncludeDeal2,Spreadsheet9.2!V2803,0)+IF(IncludeDeal4,Spreadsheet9.2!V3805,0)","v":-1597614.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W799,0)+IF(IncludeDeal1,Spreadsheet9.2!W1801,0)+IF(IncludeDeal2,Spreadsheet9.2!W2803,0)+IF(IncludeDeal4,Spreadsheet9.2!W3805,0)","v":-1317316.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X799,0)+IF(IncludeDeal1,Spreadsheet9.2!X1801,0)+IF(IncludeDeal2,Spreadsheet9.2!X2803,0)+IF(IncludeDeal4,Spreadsheet9.2!X3805,0)","v":-2052692.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y799,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1801,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2803,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3805,0)","v":-2210191.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z799,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1801,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2803,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3805,0)","v":-2797769.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA799,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3805,0)","v":-2759076.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB799,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3805,0)","v":-2850745.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC799,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3805,0)","v":-2882388.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD799,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3805,0)","v":-2822154.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE799,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3805,0)","v":-2836558.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF799,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3805,0)","v":-2926602.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG799,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3805,0)","v":-2729596.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH799,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3805,0)","v":-2805267.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI799,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3805,0)","v":-2719196.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ799,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3805,0)","v":-2645711.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK799,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3805,0)","v":-2345772.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL799,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3805,0)","v":-2582508.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM799,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3805,0)","v":-2603776.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN799,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3805,0)","v":-2495414.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO799,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3805,0)","v":-2449434.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP799,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3805,0)","v":-2339370.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ799,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3805,0)","v":-2066700.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR799,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3805,0)","v":-1888316.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS799,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3805,0)","v":-1800392.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT799,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3805,0)","v":-1658280.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU799,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3805,0)","v":-1603663.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV799,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3805,0)","v":-1521724.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW799,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3805,0)","v":-1204920.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX799,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3805,0)","v":-1104053.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY799,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3805,0)","v":-922103.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ799,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1801,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2803,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3805,0)","v":-818795.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA799,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3805,0)","v":-762239.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB799,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3805,0)","v":-640228.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC799,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3805,0)","v":-235811.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD799,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3805,0)","v":-274347.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE799,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3805,0)","v":-322714.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF799,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3805,0)","v":-383992.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG799,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3805,0)","v":-490888.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH799,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3805,0)","v":-560780},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI799,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3805,0)","v":-287568.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ799,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3805,0)","v":-289872.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK799,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3805,0)","v":-294274.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL799,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3805,0)","v":-297656.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM799,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3805,0)","v":-301619.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN799,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3805,0)","v":-304495.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO799,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1801,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2803,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3805,0)","v":-306374.40000000002}]
[null,"Simulation 768",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C802,0)+IF(IncludeDeal1,Spreadsheet9.2!C1804,0)+IF(IncludeDeal2,Spreadsheet9.2!C2806,0)+IF(IncludeDeal4,Spreadsheet9.2!C3808,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E802,0)+IF(IncludeDeal1,Spreadsheet9.2!E1804,0)+IF(IncludeDeal2,Spreadsheet9.2!E2806,0)+IF(IncludeDeal4,Spreadsheet9.2!E3808,0)","v":270593},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F802,0)+IF(IncludeDeal1,Spreadsheet9.2!F1804,0)+IF(IncludeDeal2,Spreadsheet9.2!F2806,0)+IF(IncludeDeal4,Spreadsheet9.2!F3808,0)","v":248021.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G802,0)+IF(IncludeDeal1,Spreadsheet9.2!G1804,0)+IF(IncludeDeal2,Spreadsheet9.2!G2806,0)+IF(IncludeDeal4,Spreadsheet9.2!G3808,0)","v":738377.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H802,0)+IF(IncludeDeal1,Spreadsheet9.2!H1804,0)+IF(IncludeDeal2,Spreadsheet9.2!H2806,0)+IF(IncludeDeal4,Spreadsheet9.2!H3808,0)","v":218220.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I802,0)+IF(IncludeDeal1,Spreadsheet9.2!I1804,0)+IF(IncludeDeal2,Spreadsheet9.2!I2806,0)+IF(IncludeDeal4,Spreadsheet9.2!I3808,0)","v":-746061.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J802,0)+IF(IncludeDeal1,Spreadsheet9.2!J1804,0)+IF(IncludeDeal2,Spreadsheet9.2!J2806,0)+IF(IncludeDeal4,Spreadsheet9.2!J3808,0)","v":-486436.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K802,0)+IF(IncludeDeal1,Spreadsheet9.2!K1804,0)+IF(IncludeDeal2,Spreadsheet9.2!K2806,0)+IF(IncludeDeal4,Spreadsheet9.2!K3808,0)","v":-609027.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L802,0)+IF(IncludeDeal1,Spreadsheet9.2!L1804,0)+IF(IncludeDeal2,Spreadsheet9.2!L2806,0)+IF(IncludeDeal4,Spreadsheet9.2!L3808,0)","v":-811171.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M802,0)+IF(IncludeDeal1,Spreadsheet9.2!M1804,0)+IF(IncludeDeal2,Spreadsheet9.2!M2806,0)+IF(IncludeDeal4,Spreadsheet9.2!M3808,0)","v":-623821.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N802,0)+IF(IncludeDeal1,Spreadsheet9.2!N1804,0)+IF(IncludeDeal2,Spreadsheet9.2!N2806,0)+IF(IncludeDeal4,Spreadsheet9.2!N3808,0)","v":-544301.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O802,0)+IF(IncludeDeal1,Spreadsheet9.2!O1804,0)+IF(IncludeDeal2,Spreadsheet9.2!O2806,0)+IF(IncludeDeal4,Spreadsheet9.2!O3808,0)","v":149823},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P802,0)+IF(IncludeDeal1,Spreadsheet9.2!P1804,0)+IF(IncludeDeal2,Spreadsheet9.2!P2806,0)+IF(IncludeDeal4,Spreadsheet9.2!P3808,0)","v":383667.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q802,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1804,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2806,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3808,0)","v":912858.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R802,0)+IF(IncludeDeal1,Spreadsheet9.2!R1804,0)+IF(IncludeDeal2,Spreadsheet9.2!R2806,0)+IF(IncludeDeal4,Spreadsheet9.2!R3808,0)","v":-18117.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S802,0)+IF(IncludeDeal1,Spreadsheet9.2!S1804,0)+IF(IncludeDeal2,Spreadsheet9.2!S2806,0)+IF(IncludeDeal4,Spreadsheet9.2!S3808,0)","v":125821.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T802,0)+IF(IncludeDeal1,Spreadsheet9.2!T1804,0)+IF(IncludeDeal2,Spreadsheet9.2!T2806,0)+IF(IncludeDeal4,Spreadsheet9.2!T3808,0)","v":-477647.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U802,0)+IF(IncludeDeal1,Spreadsheet9.2!U1804,0)+IF(IncludeDeal2,Spreadsheet9.2!U2806,0)+IF(IncludeDeal4,Spreadsheet9.2!U3808,0)","v":467292},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V802,0)+IF(IncludeDeal1,Spreadsheet9.2!V1804,0)+IF(IncludeDeal2,Spreadsheet9.2!V2806,0)+IF(IncludeDeal4,Spreadsheet9.2!V3808,0)","v":-214212.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W802,0)+IF(IncludeDeal1,Spreadsheet9.2!W1804,0)+IF(IncludeDeal2,Spreadsheet9.2!W2806,0)+IF(IncludeDeal4,Spreadsheet9.2!W3808,0)","v":-180369},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X802,0)+IF(IncludeDeal1,Spreadsheet9.2!X1804,0)+IF(IncludeDeal2,Spreadsheet9.2!X2806,0)+IF(IncludeDeal4,Spreadsheet9.2!X3808,0)","v":-371746.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y802,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1804,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2806,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3808,0)","v":764968.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z802,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1804,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2806,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3808,0)","v":948297.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA802,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3808,0)","v":1630810.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB802,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3808,0)","v":899781.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC802,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3808,0)","v":615173.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD802,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3808,0)","v":-1264675.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE802,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3808,0)","v":-28895},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF802,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3808,0)","v":-99819.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG802,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3808,0)","v":-539085.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH802,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3808,0)","v":-17286.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI802,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3808,0)","v":-449276.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ802,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3808,0)","v":-1517015.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK802,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3808,0)","v":-242695.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL802,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3808,0)","v":-928389.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM802,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3808,0)","v":-1164388.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN802,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3808,0)","v":-1050787.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO802,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3808,0)","v":-1292490.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP802,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3808,0)","v":-966423},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ802,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3808,0)","v":-591603.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR802,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3808,0)","v":-744817.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS802,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3808,0)","v":-769326.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT802,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3808,0)","v":-1297402.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU802,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3808,0)","v":-1240083.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV802,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3808,0)","v":-1166229.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW802,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3808,0)","v":-757682.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX802,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3808,0)","v":-591934.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY802,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3808,0)","v":-483423.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ802,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1804,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2806,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3808,0)","v":-339298},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA802,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3808,0)","v":-249847.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB802,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3808,0)","v":-141137},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC802,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3808,0)","v":151639.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD802,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3808,0)","v":2355.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE802,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3808,0)","v":-124735.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF802,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3808,0)","v":-256828.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG802,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3808,0)","v":-367399.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH802,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3808,0)","v":-482192.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI802,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3808,0)","v":-259647.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ802,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3808,0)","v":-267820.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK802,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3808,0)","v":-273274.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL802,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3808,0)","v":-279433.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM802,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3808,0)","v":-285529.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN802,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3808,0)","v":-291023.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO802,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1804,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2806,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3808,0)","v":-293832.09999999998}]
[null,"Simulation 770",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C804,0)+IF(IncludeDeal1,Spreadsheet9.2!C1806,0)+IF(IncludeDeal2,Spreadsheet9.2!C2808,0)+IF(IncludeDeal4,Spreadsheet9.2!C3810,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E804,0)+IF(IncludeDeal1,Spreadsheet9.2!E1806,0)+IF(IncludeDeal2,Spreadsheet9.2!E2808,0)+IF(IncludeDeal4,Spreadsheet9.2!E3810,0)","v":-784405.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F804,0)+IF(IncludeDeal1,Spreadsheet9.2!F1806,0)+IF(IncludeDeal2,Spreadsheet9.2!F2808,0)+IF(IncludeDeal4,Spreadsheet9.2!F3810,0)","v":-1330156.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G804,0)+IF(IncludeDeal1,Spreadsheet9.2!G1806,0)+IF(IncludeDeal2,Spreadsheet9.2!G2808,0)+IF(IncludeDeal4,Spreadsheet9.2!G3810,0)","v":-1827485.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H804,0)+IF(IncludeDeal1,Spreadsheet9.2!H1806,0)+IF(IncludeDeal2,Spreadsheet9.2!H2808,0)+IF(IncludeDeal4,Spreadsheet9.2!H3810,0)","v":-2715791.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I804,0)+IF(IncludeDeal1,Spreadsheet9.2!I1806,0)+IF(IncludeDeal2,Spreadsheet9.2!I2808,0)+IF(IncludeDeal4,Spreadsheet9.2!I3810,0)","v":-2590664.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J804,0)+IF(IncludeDeal1,Spreadsheet9.2!J1806,0)+IF(IncludeDeal2,Spreadsheet9.2!J2808,0)+IF(IncludeDeal4,Spreadsheet9.2!J3810,0)","v":-2795014.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K804,0)+IF(IncludeDeal1,Spreadsheet9.2!K1806,0)+IF(IncludeDeal2,Spreadsheet9.2!K2808,0)+IF(IncludeDeal4,Spreadsheet9.2!K3810,0)","v":-3073587.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L804,0)+IF(IncludeDeal1,Spreadsheet9.2!L1806,0)+IF(IncludeDeal2,Spreadsheet9.2!L2808,0)+IF(IncludeDeal4,Spreadsheet9.2!L3810,0)","v":-3076110.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M804,0)+IF(IncludeDeal1,Spreadsheet9.2!M1806,0)+IF(IncludeDeal2,Spreadsheet9.2!M2808,0)+IF(IncludeDeal4,Spreadsheet9.2!M3810,0)","v":-3606990.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N804,0)+IF(IncludeDeal1,Spreadsheet9.2!N1806,0)+IF(IncludeDeal2,Spreadsheet9.2!N2808,0)+IF(IncludeDeal4,Spreadsheet9.2!N3810,0)","v":-3621701.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O804,0)+IF(IncludeDeal1,Spreadsheet9.2!O1806,0)+IF(IncludeDeal2,Spreadsheet9.2!O2808,0)+IF(IncludeDeal4,Spreadsheet9.2!O3810,0)","v":-3650673.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P804,0)+IF(IncludeDeal1,Spreadsheet9.2!P1806,0)+IF(IncludeDeal2,Spreadsheet9.2!P2808,0)+IF(IncludeDeal4,Spreadsheet9.2!P3810,0)","v":-3485193},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q804,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1806,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2808,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3810,0)","v":-3421281.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R804,0)+IF(IncludeDeal1,Spreadsheet9.2!R1806,0)+IF(IncludeDeal2,Spreadsheet9.2!R2808,0)+IF(IncludeDeal4,Spreadsheet9.2!R3810,0)","v":-3485920.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S804,0)+IF(IncludeDeal1,Spreadsheet9.2!S1806,0)+IF(IncludeDeal2,Spreadsheet9.2!S2808,0)+IF(IncludeDeal4,Spreadsheet9.2!S3810,0)","v":-3416129.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T804,0)+IF(IncludeDeal1,Spreadsheet9.2!T1806,0)+IF(IncludeDeal2,Spreadsheet9.2!T2808,0)+IF(IncludeDeal4,Spreadsheet9.2!T3810,0)","v":-3407745.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U804,0)+IF(IncludeDeal1,Spreadsheet9.2!U1806,0)+IF(IncludeDeal2,Spreadsheet9.2!U2808,0)+IF(IncludeDeal4,Spreadsheet9.2!U3810,0)","v":-3189288.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V804,0)+IF(IncludeDeal1,Spreadsheet9.2!V1806,0)+IF(IncludeDeal2,Spreadsheet9.2!V2808,0)+IF(IncludeDeal4,Spreadsheet9.2!V3810,0)","v":-3099936.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W804,0)+IF(IncludeDeal1,Spreadsheet9.2!W1806,0)+IF(IncludeDeal2,Spreadsheet9.2!W2808,0)+IF(IncludeDeal4,Spreadsheet9.2!W3810,0)","v":-3116157.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X804,0)+IF(IncludeDeal1,Spreadsheet9.2!X1806,0)+IF(IncludeDeal2,Spreadsheet9.2!X2808,0)+IF(IncludeDeal4,Spreadsheet9.2!X3810,0)","v":-2923072.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y804,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1806,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2808,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3810,0)","v":-2926923.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z804,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1806,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2808,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3810,0)","v":-3217749.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA804,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3810,0)","v":-3255972.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB804,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3810,0)","v":-3327875.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC804,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3810,0)","v":-3330498.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD804,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3810,0)","v":-3188228.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE804,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3810,0)","v":-3234353.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF804,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3810,0)","v":-3159679.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG804,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3810,0)","v":-3019811.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH804,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3810,0)","v":-2853604.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI804,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3810,0)","v":-2571758.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ804,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3810,0)","v":-2504507.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK804,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3810,0)","v":-2554313.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL804,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3810,0)","v":-2543806.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM804,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3810,0)","v":-2396211.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN804,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3810,0)","v":-2346221.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO804,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3810,0)","v":-2258292.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP804,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3810,0)","v":-2116574.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ804,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3810,0)","v":-1879995.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR804,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3810,0)","v":-1810243.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS804,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3810,0)","v":-1689325},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT804,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3810,0)","v":-1539083.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU804,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3810,0)","v":-1451409.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV804,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3810,0)","v":-1392389.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW804,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3810,0)","v":-1162555},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX804,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3810,0)","v":-1141767.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY804,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3810,0)","v":-991908.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ804,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1806,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2808,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3810,0)","v":-886001.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA804,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3810,0)","v":-817123.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB804,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3810,0)","v":-727496.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC804,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3810,0)","v":-361322},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD804,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3810,0)","v":-403788.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE804,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3810,0)","v":-479405.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF804,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3810,0)","v":-594127.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG804,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3810,0)","v":-664508},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH804,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3810,0)","v":-744245.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI804,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3810,0)","v":-354976.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ804,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3810,0)","v":-358930.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK804,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3810,0)","v":-362241.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL804,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3810,0)","v":-367172.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM804,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3810,0)","v":-371463.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN804,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3810,0)","v":-375384.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO804,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1806,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2808,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3810,0)","v":-377610.3}]
[null,"Simulation 774",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C808,0)+IF(IncludeDeal1,Spreadsheet9.2!C1810,0)+IF(IncludeDeal2,Spreadsheet9.2!C2812,0)+IF(IncludeDeal4,Spreadsheet9.2!C3814,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E808,0)+IF(IncludeDeal1,Spreadsheet9.2!E1810,0)+IF(IncludeDeal2,Spreadsheet9.2!E2812,0)+IF(IncludeDeal4,Spreadsheet9.2!E3814,0)","v":-91145},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F808,0)+IF(IncludeDeal1,Spreadsheet9.2!F1810,0)+IF(IncludeDeal2,Spreadsheet9.2!F2812,0)+IF(IncludeDeal4,Spreadsheet9.2!F3814,0)","v":-276491.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G808,0)+IF(IncludeDeal1,Spreadsheet9.2!G1810,0)+IF(IncludeDeal2,Spreadsheet9.2!G2812,0)+IF(IncludeDeal4,Spreadsheet9.2!G3814,0)","v":530270.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H808,0)+IF(IncludeDeal1,Spreadsheet9.2!H1810,0)+IF(IncludeDeal2,Spreadsheet9.2!H2812,0)+IF(IncludeDeal4,Spreadsheet9.2!H3814,0)","v":432138.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I808,0)+IF(IncludeDeal1,Spreadsheet9.2!I1810,0)+IF(IncludeDeal2,Spreadsheet9.2!I2812,0)+IF(IncludeDeal4,Spreadsheet9.2!I3814,0)","v":447757.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J808,0)+IF(IncludeDeal1,Spreadsheet9.2!J1810,0)+IF(IncludeDeal2,Spreadsheet9.2!J2812,0)+IF(IncludeDeal4,Spreadsheet9.2!J3814,0)","v":-330249.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K808,0)+IF(IncludeDeal1,Spreadsheet9.2!K1810,0)+IF(IncludeDeal2,Spreadsheet9.2!K2812,0)+IF(IncludeDeal4,Spreadsheet9.2!K3814,0)","v":-1282693.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L808,0)+IF(IncludeDeal1,Spreadsheet9.2!L1810,0)+IF(IncludeDeal2,Spreadsheet9.2!L2812,0)+IF(IncludeDeal4,Spreadsheet9.2!L3814,0)","v":-763706.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M808,0)+IF(IncludeDeal1,Spreadsheet9.2!M1810,0)+IF(IncludeDeal2,Spreadsheet9.2!M2812,0)+IF(IncludeDeal4,Spreadsheet9.2!M3814,0)","v":-199830.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N808,0)+IF(IncludeDeal1,Spreadsheet9.2!N1810,0)+IF(IncludeDeal2,Spreadsheet9.2!N2812,0)+IF(IncludeDeal4,Spreadsheet9.2!N3814,0)","v":-569177.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O808,0)+IF(IncludeDeal1,Spreadsheet9.2!O1810,0)+IF(IncludeDeal2,Spreadsheet9.2!O2812,0)+IF(IncludeDeal4,Spreadsheet9.2!O3814,0)","v":-664736.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P808,0)+IF(IncludeDeal1,Spreadsheet9.2!P1810,0)+IF(IncludeDeal2,Spreadsheet9.2!P2812,0)+IF(IncludeDeal4,Spreadsheet9.2!P3814,0)","v":-1865953.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q808,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1810,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2812,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3814,0)","v":-2804213.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R808,0)+IF(IncludeDeal1,Spreadsheet9.2!R1810,0)+IF(IncludeDeal2,Spreadsheet9.2!R2812,0)+IF(IncludeDeal4,Spreadsheet9.2!R3814,0)","v":-2653267.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S808,0)+IF(IncludeDeal1,Spreadsheet9.2!S1810,0)+IF(IncludeDeal2,Spreadsheet9.2!S2812,0)+IF(IncludeDeal4,Spreadsheet9.2!S3814,0)","v":-2269088.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T808,0)+IF(IncludeDeal1,Spreadsheet9.2!T1810,0)+IF(IncludeDeal2,Spreadsheet9.2!T2812,0)+IF(IncludeDeal4,Spreadsheet9.2!T3814,0)","v":-1915946},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U808,0)+IF(IncludeDeal1,Spreadsheet9.2!U1810,0)+IF(IncludeDeal2,Spreadsheet9.2!U2812,0)+IF(IncludeDeal4,Spreadsheet9.2!U3814,0)","v":-2459008.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V808,0)+IF(IncludeDeal1,Spreadsheet9.2!V1810,0)+IF(IncludeDeal2,Spreadsheet9.2!V2812,0)+IF(IncludeDeal4,Spreadsheet9.2!V3814,0)","v":-2470631.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W808,0)+IF(IncludeDeal1,Spreadsheet9.2!W1810,0)+IF(IncludeDeal2,Spreadsheet9.2!W2812,0)+IF(IncludeDeal4,Spreadsheet9.2!W3814,0)","v":-2812528.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X808,0)+IF(IncludeDeal1,Spreadsheet9.2!X1810,0)+IF(IncludeDeal2,Spreadsheet9.2!X2812,0)+IF(IncludeDeal4,Spreadsheet9.2!X3814,0)","v":-2620409.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y808,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1810,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2812,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3814,0)","v":-2267520.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z808,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1810,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2812,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3814,0)","v":-2873559.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA808,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3814,0)","v":-2407636.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB808,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3814,0)","v":-2020533.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC808,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3814,0)","v":-1634652.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD808,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3814,0)","v":-1523071.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE808,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3814,0)","v":-1381586.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF808,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3814,0)","v":-941493.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG808,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3814,0)","v":-1718857.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH808,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3814,0)","v":-2192304.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI808,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3814,0)","v":-2300373.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ808,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3814,0)","v":-2124590.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK808,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3814,0)","v":-1804172},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL808,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3814,0)","v":-2087222.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM808,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3814,0)","v":-1928674.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN808,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3814,0)","v":-1996637.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO808,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3814,0)","v":-2054011.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP808,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3814,0)","v":-1952773.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ808,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3814,0)","v":-1675628.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR808,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3814,0)","v":-1452350.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS808,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3814,0)","v":-1461528.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT808,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3814,0)","v":-1394686.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU808,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3814,0)","v":-1251284.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV808,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3814,0)","v":-1145091.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW808,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3814,0)","v":-859236.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX808,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3814,0)","v":-668607.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY808,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3814,0)","v":-481053.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ808,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1810,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2812,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3814,0)","v":-421752},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA808,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3814,0)","v":-404379.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB808,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3814,0)","v":-363016.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC808,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3814,0)","v":-106319.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD808,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3814,0)","v":-131444.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE808,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3814,0)","v":-177600.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF808,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3814,0)","v":-160029.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG808,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3814,0)","v":-105291.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH808,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3814,0)","v":-179448.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI808,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3814,0)","v":-64135.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ808,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3814,0)","v":-64523.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK808,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3814,0)","v":-65946.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL808,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3814,0)","v":-66799.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM808,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3814,0)","v":-69237.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN808,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3814,0)","v":-72335.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO808,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1810,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2812,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3814,0)","v":-75740.3}]
[null,"Simulation 777",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C811,0)+IF(IncludeDeal1,Spreadsheet9.2!C1813,0)+IF(IncludeDeal2,Spreadsheet9.2!C2815,0)+IF(IncludeDeal4,Spreadsheet9.2!C3817,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E811,0)+IF(IncludeDeal1,Spreadsheet9.2!E1813,0)+IF(IncludeDeal2,Spreadsheet9.2!E2815,0)+IF(IncludeDeal4,Spreadsheet9.2!E3817,0)","v":-646881.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F811,0)+IF(IncludeDeal1,Spreadsheet9.2!F1813,0)+IF(IncludeDeal2,Spreadsheet9.2!F2815,0)+IF(IncludeDeal4,Spreadsheet9.2!F3817,0)","v":375822.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G811,0)+IF(IncludeDeal1,Spreadsheet9.2!G1813,0)+IF(IncludeDeal2,Spreadsheet9.2!G2815,0)+IF(IncludeDeal4,Spreadsheet9.2!G3817,0)","v":1325330.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H811,0)+IF(IncludeDeal1,Spreadsheet9.2!H1813,0)+IF(IncludeDeal2,Spreadsheet9.2!H2815,0)+IF(IncludeDeal4,Spreadsheet9.2!H3817,0)","v":1315211.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I811,0)+IF(IncludeDeal1,Spreadsheet9.2!I1813,0)+IF(IncludeDeal2,Spreadsheet9.2!I2815,0)+IF(IncludeDeal4,Spreadsheet9.2!I3817,0)","v":-240719.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J811,0)+IF(IncludeDeal1,Spreadsheet9.2!J1813,0)+IF(IncludeDeal2,Spreadsheet9.2!J2815,0)+IF(IncludeDeal4,Spreadsheet9.2!J3817,0)","v":1624695.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K811,0)+IF(IncludeDeal1,Spreadsheet9.2!K1813,0)+IF(IncludeDeal2,Spreadsheet9.2!K2815,0)+IF(IncludeDeal4,Spreadsheet9.2!K3817,0)","v":1043208.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L811,0)+IF(IncludeDeal1,Spreadsheet9.2!L1813,0)+IF(IncludeDeal2,Spreadsheet9.2!L2815,0)+IF(IncludeDeal4,Spreadsheet9.2!L3817,0)","v":174310.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M811,0)+IF(IncludeDeal1,Spreadsheet9.2!M1813,0)+IF(IncludeDeal2,Spreadsheet9.2!M2815,0)+IF(IncludeDeal4,Spreadsheet9.2!M3817,0)","v":1668643.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N811,0)+IF(IncludeDeal1,Spreadsheet9.2!N1813,0)+IF(IncludeDeal2,Spreadsheet9.2!N2815,0)+IF(IncludeDeal4,Spreadsheet9.2!N3817,0)","v":2064746},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O811,0)+IF(IncludeDeal1,Spreadsheet9.2!O1813,0)+IF(IncludeDeal2,Spreadsheet9.2!O2815,0)+IF(IncludeDeal4,Spreadsheet9.2!O3817,0)","v":1866111.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P811,0)+IF(IncludeDeal1,Spreadsheet9.2!P1813,0)+IF(IncludeDeal2,Spreadsheet9.2!P2815,0)+IF(IncludeDeal4,Spreadsheet9.2!P3817,0)","v":871289.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q811,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1813,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2815,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3817,0)","v":1609957.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R811,0)+IF(IncludeDeal1,Spreadsheet9.2!R1813,0)+IF(IncludeDeal2,Spreadsheet9.2!R2815,0)+IF(IncludeDeal4,Spreadsheet9.2!R3817,0)","v":1666013.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S811,0)+IF(IncludeDeal1,Spreadsheet9.2!S1813,0)+IF(IncludeDeal2,Spreadsheet9.2!S2815,0)+IF(IncludeDeal4,Spreadsheet9.2!S3817,0)","v":1455985},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T811,0)+IF(IncludeDeal1,Spreadsheet9.2!T1813,0)+IF(IncludeDeal2,Spreadsheet9.2!T2815,0)+IF(IncludeDeal4,Spreadsheet9.2!T3817,0)","v":527009.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U811,0)+IF(IncludeDeal1,Spreadsheet9.2!U1813,0)+IF(IncludeDeal2,Spreadsheet9.2!U2815,0)+IF(IncludeDeal4,Spreadsheet9.2!U3817,0)","v":207049.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V811,0)+IF(IncludeDeal1,Spreadsheet9.2!V1813,0)+IF(IncludeDeal2,Spreadsheet9.2!V2815,0)+IF(IncludeDeal4,Spreadsheet9.2!V3817,0)","v":-468004.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W811,0)+IF(IncludeDeal1,Spreadsheet9.2!W1813,0)+IF(IncludeDeal2,Spreadsheet9.2!W2815,0)+IF(IncludeDeal4,Spreadsheet9.2!W3817,0)","v":-406857},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X811,0)+IF(IncludeDeal1,Spreadsheet9.2!X1813,0)+IF(IncludeDeal2,Spreadsheet9.2!X2815,0)+IF(IncludeDeal4,Spreadsheet9.2!X3817,0)","v":1014470.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y811,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1813,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2815,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3817,0)","v":1295292},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z811,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1813,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2815,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3817,0)","v":231827.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA811,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3817,0)","v":-367668.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB811,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3817,0)","v":-558765.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC811,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3817,0)","v":-1227365.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD811,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3817,0)","v":-1328020.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE811,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3817,0)","v":-800970.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF811,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3817,0)","v":-320160.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG811,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3817,0)","v":164006.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH811,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3817,0)","v":329644.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI811,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3817,0)","v":1562424},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ811,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3817,0)","v":988760.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK811,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3817,0)","v":1175316},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL811,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3817,0)","v":1173974.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM811,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3817,0)","v":705516.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN811,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3817,0)","v":846818.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO811,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3817,0)","v":158767.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP811,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3817,0)","v":226913.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ811,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3817,0)","v":670039.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR811,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3817,0)","v":775033.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS811,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3817,0)","v":1145556},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT811,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3817,0)","v":655645.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU811,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3817,0)","v":247028.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV811,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3817,0)","v":24670.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW811,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3817,0)","v":212155.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX811,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3817,0)","v":151425.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY811,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3817,0)","v":102892.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ811,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1813,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2815,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3817,0)","v":-37320.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA811,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3817,0)","v":-245944.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB811,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3817,0)","v":-528978.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC811,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3817,0)","v":-257675.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD811,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3817,0)","v":-337597.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE811,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3817,0)","v":-472966.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF811,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3817,0)","v":-596169.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG811,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3817,0)","v":-678001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH811,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3817,0)","v":-766878.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI811,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3817,0)","v":-415261.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ811,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3817,0)","v":-418365.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK811,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3817,0)","v":-422804.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL811,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3817,0)","v":-425967.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM811,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3817,0)","v":-428060.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN811,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3817,0)","v":-430144.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO811,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1813,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2815,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3817,0)","v":-432136.5}]
[null,"Simulation 778",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C812,0)+IF(IncludeDeal1,Spreadsheet9.2!C1814,0)+IF(IncludeDeal2,Spreadsheet9.2!C2816,0)+IF(IncludeDeal4,Spreadsheet9.2!C3818,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E812,0)+IF(IncludeDeal1,Spreadsheet9.2!E1814,0)+IF(IncludeDeal2,Spreadsheet9.2!E2816,0)+IF(IncludeDeal4,Spreadsheet9.2!E3818,0)","v":178002.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F812,0)+IF(IncludeDeal1,Spreadsheet9.2!F1814,0)+IF(IncludeDeal2,Spreadsheet9.2!F2816,0)+IF(IncludeDeal4,Spreadsheet9.2!F3818,0)","v":-856737},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G812,0)+IF(IncludeDeal1,Spreadsheet9.2!G1814,0)+IF(IncludeDeal2,Spreadsheet9.2!G2816,0)+IF(IncludeDeal4,Spreadsheet9.2!G3818,0)","v":-902235},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H812,0)+IF(IncludeDeal1,Spreadsheet9.2!H1814,0)+IF(IncludeDeal2,Spreadsheet9.2!H2816,0)+IF(IncludeDeal4,Spreadsheet9.2!H3818,0)","v":-976027.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I812,0)+IF(IncludeDeal1,Spreadsheet9.2!I1814,0)+IF(IncludeDeal2,Spreadsheet9.2!I2816,0)+IF(IncludeDeal4,Spreadsheet9.2!I3818,0)","v":-2344149.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J812,0)+IF(IncludeDeal1,Spreadsheet9.2!J1814,0)+IF(IncludeDeal2,Spreadsheet9.2!J2816,0)+IF(IncludeDeal4,Spreadsheet9.2!J3818,0)","v":-656939.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K812,0)+IF(IncludeDeal1,Spreadsheet9.2!K1814,0)+IF(IncludeDeal2,Spreadsheet9.2!K2816,0)+IF(IncludeDeal4,Spreadsheet9.2!K3818,0)","v":-1251985.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L812,0)+IF(IncludeDeal1,Spreadsheet9.2!L1814,0)+IF(IncludeDeal2,Spreadsheet9.2!L2816,0)+IF(IncludeDeal4,Spreadsheet9.2!L3818,0)","v":-2314367.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M812,0)+IF(IncludeDeal1,Spreadsheet9.2!M1814,0)+IF(IncludeDeal2,Spreadsheet9.2!M2816,0)+IF(IncludeDeal4,Spreadsheet9.2!M3818,0)","v":-2529274.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N812,0)+IF(IncludeDeal1,Spreadsheet9.2!N1814,0)+IF(IncludeDeal2,Spreadsheet9.2!N2816,0)+IF(IncludeDeal4,Spreadsheet9.2!N3818,0)","v":-2060103},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O812,0)+IF(IncludeDeal1,Spreadsheet9.2!O1814,0)+IF(IncludeDeal2,Spreadsheet9.2!O2816,0)+IF(IncludeDeal4,Spreadsheet9.2!O3818,0)","v":-2424454.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P812,0)+IF(IncludeDeal1,Spreadsheet9.2!P1814,0)+IF(IncludeDeal2,Spreadsheet9.2!P2816,0)+IF(IncludeDeal4,Spreadsheet9.2!P3818,0)","v":-2854559.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q812,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1814,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2816,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3818,0)","v":-2536398.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R812,0)+IF(IncludeDeal1,Spreadsheet9.2!R1814,0)+IF(IncludeDeal2,Spreadsheet9.2!R2816,0)+IF(IncludeDeal4,Spreadsheet9.2!R3818,0)","v":-2160902.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S812,0)+IF(IncludeDeal1,Spreadsheet9.2!S1814,0)+IF(IncludeDeal2,Spreadsheet9.2!S2816,0)+IF(IncludeDeal4,Spreadsheet9.2!S3818,0)","v":-2137167.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T812,0)+IF(IncludeDeal1,Spreadsheet9.2!T1814,0)+IF(IncludeDeal2,Spreadsheet9.2!T2816,0)+IF(IncludeDeal4,Spreadsheet9.2!T3818,0)","v":-2323081.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U812,0)+IF(IncludeDeal1,Spreadsheet9.2!U1814,0)+IF(IncludeDeal2,Spreadsheet9.2!U2816,0)+IF(IncludeDeal4,Spreadsheet9.2!U3818,0)","v":-1808364.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V812,0)+IF(IncludeDeal1,Spreadsheet9.2!V1814,0)+IF(IncludeDeal2,Spreadsheet9.2!V2816,0)+IF(IncludeDeal4,Spreadsheet9.2!V3818,0)","v":-1979746.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W812,0)+IF(IncludeDeal1,Spreadsheet9.2!W1814,0)+IF(IncludeDeal2,Spreadsheet9.2!W2816,0)+IF(IncludeDeal4,Spreadsheet9.2!W3818,0)","v":-1576628.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X812,0)+IF(IncludeDeal1,Spreadsheet9.2!X1814,0)+IF(IncludeDeal2,Spreadsheet9.2!X2816,0)+IF(IncludeDeal4,Spreadsheet9.2!X3818,0)","v":-1533216.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y812,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1814,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2816,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3818,0)","v":-2338322.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z812,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1814,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2816,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3818,0)","v":-2539969.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA812,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3818,0)","v":-2162639.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB812,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3818,0)","v":-2910111},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC812,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3818,0)","v":-3040704.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD812,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3818,0)","v":-2932307.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE812,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3818,0)","v":-2746921.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF812,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3818,0)","v":-2535531.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG812,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3818,0)","v":-2640228.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH812,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3818,0)","v":-2657308.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI812,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3818,0)","v":-2680174.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ812,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3818,0)","v":-2736274.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK812,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3818,0)","v":-2553079.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL812,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3818,0)","v":-2483100.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM812,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3818,0)","v":-2356483.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN812,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3818,0)","v":-2272593.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO812,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3818,0)","v":-2170144.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP812,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3818,0)","v":-2106525.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ812,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3818,0)","v":-1682095.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR812,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3818,0)","v":-1592908.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS812,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3818,0)","v":-1428901.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT812,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3818,0)","v":-1303716.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU812,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3818,0)","v":-1226226.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV812,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3818,0)","v":-1145677.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW812,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3818,0)","v":-896192},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX812,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3818,0)","v":-641430},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY812,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3818,0)","v":-483887.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ812,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1814,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2816,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3818,0)","v":-311519.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA812,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3818,0)","v":-203311},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB812,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3818,0)","v":-197440.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC812,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3818,0)","v":136588.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD812,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3818,0)","v":128869.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE812,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3818,0)","v":66142.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF812,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3818,0)","v":270.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG812,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3818,0)","v":-90109.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH812,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3818,0)","v":-177832.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI812,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3818,0)","v":-97127.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ812,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3818,0)","v":-99051.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK812,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3818,0)","v":-100830},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL812,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3818,0)","v":-105643.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM812,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3818,0)","v":-108939.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN812,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3818,0)","v":-113700},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO812,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1814,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2816,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3818,0)","v":-117013.9}]
[null,"Simulation 781",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C815,0)+IF(IncludeDeal1,Spreadsheet9.2!C1817,0)+IF(IncludeDeal2,Spreadsheet9.2!C2819,0)+IF(IncludeDeal4,Spreadsheet9.2!C3821,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E815,0)+IF(IncludeDeal1,Spreadsheet9.2!E1817,0)+IF(IncludeDeal2,Spreadsheet9.2!E2819,0)+IF(IncludeDeal4,Spreadsheet9.2!E3821,0)","v":-168484.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F815,0)+IF(IncludeDeal1,Spreadsheet9.2!F1817,0)+IF(IncludeDeal2,Spreadsheet9.2!F2819,0)+IF(IncludeDeal4,Spreadsheet9.2!F3821,0)","v":-31821.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G815,0)+IF(IncludeDeal1,Spreadsheet9.2!G1817,0)+IF(IncludeDeal2,Spreadsheet9.2!G2819,0)+IF(IncludeDeal4,Spreadsheet9.2!G3821,0)","v":127708.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H815,0)+IF(IncludeDeal1,Spreadsheet9.2!H1817,0)+IF(IncludeDeal2,Spreadsheet9.2!H2819,0)+IF(IncludeDeal4,Spreadsheet9.2!H3821,0)","v":156155.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I815,0)+IF(IncludeDeal1,Spreadsheet9.2!I1817,0)+IF(IncludeDeal2,Spreadsheet9.2!I2819,0)+IF(IncludeDeal4,Spreadsheet9.2!I3821,0)","v":-1086152.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J815,0)+IF(IncludeDeal1,Spreadsheet9.2!J1817,0)+IF(IncludeDeal2,Spreadsheet9.2!J2819,0)+IF(IncludeDeal4,Spreadsheet9.2!J3821,0)","v":-2405624.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K815,0)+IF(IncludeDeal1,Spreadsheet9.2!K1817,0)+IF(IncludeDeal2,Spreadsheet9.2!K2819,0)+IF(IncludeDeal4,Spreadsheet9.2!K3821,0)","v":-2631857.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L815,0)+IF(IncludeDeal1,Spreadsheet9.2!L1817,0)+IF(IncludeDeal2,Spreadsheet9.2!L2819,0)+IF(IncludeDeal4,Spreadsheet9.2!L3821,0)","v":-2243807.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M815,0)+IF(IncludeDeal1,Spreadsheet9.2!M1817,0)+IF(IncludeDeal2,Spreadsheet9.2!M2819,0)+IF(IncludeDeal4,Spreadsheet9.2!M3821,0)","v":-1536376.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N815,0)+IF(IncludeDeal1,Spreadsheet9.2!N1817,0)+IF(IncludeDeal2,Spreadsheet9.2!N2819,0)+IF(IncludeDeal4,Spreadsheet9.2!N3821,0)","v":-1938302.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O815,0)+IF(IncludeDeal1,Spreadsheet9.2!O1817,0)+IF(IncludeDeal2,Spreadsheet9.2!O2819,0)+IF(IncludeDeal4,Spreadsheet9.2!O3821,0)","v":-2147253.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P815,0)+IF(IncludeDeal1,Spreadsheet9.2!P1817,0)+IF(IncludeDeal2,Spreadsheet9.2!P2819,0)+IF(IncludeDeal4,Spreadsheet9.2!P3821,0)","v":-2681969.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q815,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1817,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2819,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3821,0)","v":-2592955.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R815,0)+IF(IncludeDeal1,Spreadsheet9.2!R1817,0)+IF(IncludeDeal2,Spreadsheet9.2!R2819,0)+IF(IncludeDeal4,Spreadsheet9.2!R3821,0)","v":-2265823.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S815,0)+IF(IncludeDeal1,Spreadsheet9.2!S1817,0)+IF(IncludeDeal2,Spreadsheet9.2!S2819,0)+IF(IncludeDeal4,Spreadsheet9.2!S3821,0)","v":-1671978.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T815,0)+IF(IncludeDeal1,Spreadsheet9.2!T1817,0)+IF(IncludeDeal2,Spreadsheet9.2!T2819,0)+IF(IncludeDeal4,Spreadsheet9.2!T3821,0)","v":-702636.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U815,0)+IF(IncludeDeal1,Spreadsheet9.2!U1817,0)+IF(IncludeDeal2,Spreadsheet9.2!U2819,0)+IF(IncludeDeal4,Spreadsheet9.2!U3821,0)","v":-79401.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V815,0)+IF(IncludeDeal1,Spreadsheet9.2!V1817,0)+IF(IncludeDeal2,Spreadsheet9.2!V2819,0)+IF(IncludeDeal4,Spreadsheet9.2!V3821,0)","v":753849.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W815,0)+IF(IncludeDeal1,Spreadsheet9.2!W1817,0)+IF(IncludeDeal2,Spreadsheet9.2!W2819,0)+IF(IncludeDeal4,Spreadsheet9.2!W3821,0)","v":561679.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X815,0)+IF(IncludeDeal1,Spreadsheet9.2!X1817,0)+IF(IncludeDeal2,Spreadsheet9.2!X2819,0)+IF(IncludeDeal4,Spreadsheet9.2!X3821,0)","v":1372457.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y815,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1817,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2819,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3821,0)","v":2548482.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z815,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1817,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2819,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3821,0)","v":2091799.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA815,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3821,0)","v":2824412.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB815,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3821,0)","v":2772238.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC815,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3821,0)","v":2635228.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD815,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3821,0)","v":3835925.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE815,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3821,0)","v":3290443.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF815,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3821,0)","v":4395313.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG815,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3821,0)","v":5683583.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH815,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3821,0)","v":6813794.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI815,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3821,0)","v":6256420.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ815,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3821,0)","v":6871685.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK815,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3821,0)","v":6656674.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL815,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3821,0)","v":6246331},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM815,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3821,0)","v":5622109.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN815,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3821,0)","v":5026612.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO815,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3821,0)","v":3384127.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP815,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3821,0)","v":2791326.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ815,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3821,0)","v":3055444.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR815,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3821,0)","v":2099460.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS815,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3821,0)","v":2089919.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT815,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3821,0)","v":992839.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU815,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3821,0)","v":531359.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV815,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3821,0)","v":285421.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW815,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3821,0)","v":356807.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX815,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3821,0)","v":262718.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY815,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3821,0)","v":131400.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ815,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1817,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2819,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3821,0)","v":-182126.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA815,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3821,0)","v":-224751.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB815,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3821,0)","v":-356546.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC815,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3821,0)","v":-132911.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD815,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3821,0)","v":-181011.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE815,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3821,0)","v":-248286.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF815,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3821,0)","v":-336635.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG815,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3821,0)","v":-435877.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH815,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3821,0)","v":-498343.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI815,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3821,0)","v":-263354.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ815,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3821,0)","v":-264742},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK815,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3821,0)","v":-266974.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL815,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3821,0)","v":-269793.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM815,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3821,0)","v":-272979.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN815,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3821,0)","v":-276847.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO815,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1817,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2819,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3821,0)","v":-277464.90000000002}]
[null,"Simulation 784",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C818,0)+IF(IncludeDeal1,Spreadsheet9.2!C1820,0)+IF(IncludeDeal2,Spreadsheet9.2!C2822,0)+IF(IncludeDeal4,Spreadsheet9.2!C3824,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E818,0)+IF(IncludeDeal1,Spreadsheet9.2!E1820,0)+IF(IncludeDeal2,Spreadsheet9.2!E2822,0)+IF(IncludeDeal4,Spreadsheet9.2!E3824,0)","v":-577529.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F818,0)+IF(IncludeDeal1,Spreadsheet9.2!F1820,0)+IF(IncludeDeal2,Spreadsheet9.2!F2822,0)+IF(IncludeDeal4,Spreadsheet9.2!F3824,0)","v":13697.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G818,0)+IF(IncludeDeal1,Spreadsheet9.2!G1820,0)+IF(IncludeDeal2,Spreadsheet9.2!G2822,0)+IF(IncludeDeal4,Spreadsheet9.2!G3824,0)","v":468144.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H818,0)+IF(IncludeDeal1,Spreadsheet9.2!H1820,0)+IF(IncludeDeal2,Spreadsheet9.2!H2822,0)+IF(IncludeDeal4,Spreadsheet9.2!H3824,0)","v":-245708.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I818,0)+IF(IncludeDeal1,Spreadsheet9.2!I1820,0)+IF(IncludeDeal2,Spreadsheet9.2!I2822,0)+IF(IncludeDeal4,Spreadsheet9.2!I3824,0)","v":-364764.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J818,0)+IF(IncludeDeal1,Spreadsheet9.2!J1820,0)+IF(IncludeDeal2,Spreadsheet9.2!J2822,0)+IF(IncludeDeal4,Spreadsheet9.2!J3824,0)","v":853052.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K818,0)+IF(IncludeDeal1,Spreadsheet9.2!K1820,0)+IF(IncludeDeal2,Spreadsheet9.2!K2822,0)+IF(IncludeDeal4,Spreadsheet9.2!K3824,0)","v":1075493.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L818,0)+IF(IncludeDeal1,Spreadsheet9.2!L1820,0)+IF(IncludeDeal2,Spreadsheet9.2!L2822,0)+IF(IncludeDeal4,Spreadsheet9.2!L3824,0)","v":2019184.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M818,0)+IF(IncludeDeal1,Spreadsheet9.2!M1820,0)+IF(IncludeDeal2,Spreadsheet9.2!M2822,0)+IF(IncludeDeal4,Spreadsheet9.2!M3824,0)","v":2578059.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N818,0)+IF(IncludeDeal1,Spreadsheet9.2!N1820,0)+IF(IncludeDeal2,Spreadsheet9.2!N2822,0)+IF(IncludeDeal4,Spreadsheet9.2!N3824,0)","v":2737470.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O818,0)+IF(IncludeDeal1,Spreadsheet9.2!O1820,0)+IF(IncludeDeal2,Spreadsheet9.2!O2822,0)+IF(IncludeDeal4,Spreadsheet9.2!O3824,0)","v":1754066.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P818,0)+IF(IncludeDeal1,Spreadsheet9.2!P1820,0)+IF(IncludeDeal2,Spreadsheet9.2!P2822,0)+IF(IncludeDeal4,Spreadsheet9.2!P3824,0)","v":3512899.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q818,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1820,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2822,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3824,0)","v":1948646.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R818,0)+IF(IncludeDeal1,Spreadsheet9.2!R1820,0)+IF(IncludeDeal2,Spreadsheet9.2!R2822,0)+IF(IncludeDeal4,Spreadsheet9.2!R3824,0)","v":955043},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S818,0)+IF(IncludeDeal1,Spreadsheet9.2!S1820,0)+IF(IncludeDeal2,Spreadsheet9.2!S2822,0)+IF(IncludeDeal4,Spreadsheet9.2!S3824,0)","v":130296},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T818,0)+IF(IncludeDeal1,Spreadsheet9.2!T1820,0)+IF(IncludeDeal2,Spreadsheet9.2!T2822,0)+IF(IncludeDeal4,Spreadsheet9.2!T3824,0)","v":-858822.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U818,0)+IF(IncludeDeal1,Spreadsheet9.2!U1820,0)+IF(IncludeDeal2,Spreadsheet9.2!U2822,0)+IF(IncludeDeal4,Spreadsheet9.2!U3824,0)","v":-960445.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V818,0)+IF(IncludeDeal1,Spreadsheet9.2!V1820,0)+IF(IncludeDeal2,Spreadsheet9.2!V2822,0)+IF(IncludeDeal4,Spreadsheet9.2!V3824,0)","v":-1538483},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W818,0)+IF(IncludeDeal1,Spreadsheet9.2!W1820,0)+IF(IncludeDeal2,Spreadsheet9.2!W2822,0)+IF(IncludeDeal4,Spreadsheet9.2!W3824,0)","v":-1559516},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X818,0)+IF(IncludeDeal1,Spreadsheet9.2!X1820,0)+IF(IncludeDeal2,Spreadsheet9.2!X2822,0)+IF(IncludeDeal4,Spreadsheet9.2!X3824,0)","v":-2455475.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y818,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1820,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2822,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3824,0)","v":-2262935.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z818,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1820,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2822,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3824,0)","v":-2595166.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA818,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3824,0)","v":-2804579.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB818,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3824,0)","v":-2661684.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC818,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3824,0)","v":-2752871.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD818,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3824,0)","v":-2946064.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE818,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3824,0)","v":-2874280.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF818,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3824,0)","v":-2760395.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG818,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3824,0)","v":-2546969.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH818,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3824,0)","v":-2579471.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI818,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3824,0)","v":-2537620},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ818,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3824,0)","v":-2505727.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK818,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3824,0)","v":-2517857.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL818,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3824,0)","v":-2423921.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM818,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3824,0)","v":-2282898.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN818,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3824,0)","v":-2121717.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO818,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3824,0)","v":-1991017.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP818,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3824,0)","v":-1958402.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ818,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3824,0)","v":-1758407},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR818,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3824,0)","v":-1619525.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS818,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3824,0)","v":-1534971.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT818,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3824,0)","v":-1334808.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU818,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3824,0)","v":-1140401.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV818,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3824,0)","v":-1061486.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW818,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3824,0)","v":-816174.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX818,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3824,0)","v":-729718.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY818,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3824,0)","v":-536224},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ818,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1820,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2822,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3824,0)","v":-332833.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA818,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3824,0)","v":-147217.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB818,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3824,0)","v":-71357.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC818,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3824,0)","v":104768.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD818,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3824,0)","v":1478.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE818,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3824,0)","v":-85739.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF818,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3824,0)","v":-164962.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG818,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3824,0)","v":-264496.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH818,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3824,0)","v":-348502.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI818,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3824,0)","v":-178541.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ818,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3824,0)","v":-183413.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK818,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3824,0)","v":-188430.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL818,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3824,0)","v":-193786.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM818,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3824,0)","v":-196878.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN818,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3824,0)","v":-200834.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO818,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1820,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2822,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3824,0)","v":-205108.7}]
[null,"Simulation 788",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C822,0)+IF(IncludeDeal1,Spreadsheet9.2!C1824,0)+IF(IncludeDeal2,Spreadsheet9.2!C2826,0)+IF(IncludeDeal4,Spreadsheet9.2!C3828,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E822,0)+IF(IncludeDeal1,Spreadsheet9.2!E1824,0)+IF(IncludeDeal2,Spreadsheet9.2!E2826,0)+IF(IncludeDeal4,Spreadsheet9.2!E3828,0)","v":631014.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F822,0)+IF(IncludeDeal1,Spreadsheet9.2!F1824,0)+IF(IncludeDeal2,Spreadsheet9.2!F2826,0)+IF(IncludeDeal4,Spreadsheet9.2!F3828,0)","v":1628566.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G822,0)+IF(IncludeDeal1,Spreadsheet9.2!G1824,0)+IF(IncludeDeal2,Spreadsheet9.2!G2826,0)+IF(IncludeDeal4,Spreadsheet9.2!G3828,0)","v":2012768.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H822,0)+IF(IncludeDeal1,Spreadsheet9.2!H1824,0)+IF(IncludeDeal2,Spreadsheet9.2!H2826,0)+IF(IncludeDeal4,Spreadsheet9.2!H3828,0)","v":2053664.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I822,0)+IF(IncludeDeal1,Spreadsheet9.2!I1824,0)+IF(IncludeDeal2,Spreadsheet9.2!I2826,0)+IF(IncludeDeal4,Spreadsheet9.2!I3828,0)","v":1394197.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J822,0)+IF(IncludeDeal1,Spreadsheet9.2!J1824,0)+IF(IncludeDeal2,Spreadsheet9.2!J2826,0)+IF(IncludeDeal4,Spreadsheet9.2!J3828,0)","v":1714640},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K822,0)+IF(IncludeDeal1,Spreadsheet9.2!K1824,0)+IF(IncludeDeal2,Spreadsheet9.2!K2826,0)+IF(IncludeDeal4,Spreadsheet9.2!K3828,0)","v":1965377},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L822,0)+IF(IncludeDeal1,Spreadsheet9.2!L1824,0)+IF(IncludeDeal2,Spreadsheet9.2!L2826,0)+IF(IncludeDeal4,Spreadsheet9.2!L3828,0)","v":2009906.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M822,0)+IF(IncludeDeal1,Spreadsheet9.2!M1824,0)+IF(IncludeDeal2,Spreadsheet9.2!M2826,0)+IF(IncludeDeal4,Spreadsheet9.2!M3828,0)","v":360222.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N822,0)+IF(IncludeDeal1,Spreadsheet9.2!N1824,0)+IF(IncludeDeal2,Spreadsheet9.2!N2826,0)+IF(IncludeDeal4,Spreadsheet9.2!N3828,0)","v":904130.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O822,0)+IF(IncludeDeal1,Spreadsheet9.2!O1824,0)+IF(IncludeDeal2,Spreadsheet9.2!O2826,0)+IF(IncludeDeal4,Spreadsheet9.2!O3828,0)","v":1602272.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P822,0)+IF(IncludeDeal1,Spreadsheet9.2!P1824,0)+IF(IncludeDeal2,Spreadsheet9.2!P2826,0)+IF(IncludeDeal4,Spreadsheet9.2!P3828,0)","v":213069.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q822,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1824,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2826,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3828,0)","v":-730619.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R822,0)+IF(IncludeDeal1,Spreadsheet9.2!R1824,0)+IF(IncludeDeal2,Spreadsheet9.2!R2826,0)+IF(IncludeDeal4,Spreadsheet9.2!R3828,0)","v":-1144195.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S822,0)+IF(IncludeDeal1,Spreadsheet9.2!S1824,0)+IF(IncludeDeal2,Spreadsheet9.2!S2826,0)+IF(IncludeDeal4,Spreadsheet9.2!S3828,0)","v":-456118.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T822,0)+IF(IncludeDeal1,Spreadsheet9.2!T1824,0)+IF(IncludeDeal2,Spreadsheet9.2!T2826,0)+IF(IncludeDeal4,Spreadsheet9.2!T3828,0)","v":-1094116.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U822,0)+IF(IncludeDeal1,Spreadsheet9.2!U1824,0)+IF(IncludeDeal2,Spreadsheet9.2!U2826,0)+IF(IncludeDeal4,Spreadsheet9.2!U3828,0)","v":-1553296.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V822,0)+IF(IncludeDeal1,Spreadsheet9.2!V1824,0)+IF(IncludeDeal2,Spreadsheet9.2!V2826,0)+IF(IncludeDeal4,Spreadsheet9.2!V3828,0)","v":-1854916.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W822,0)+IF(IncludeDeal1,Spreadsheet9.2!W1824,0)+IF(IncludeDeal2,Spreadsheet9.2!W2826,0)+IF(IncludeDeal4,Spreadsheet9.2!W3828,0)","v":-2397770.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X822,0)+IF(IncludeDeal1,Spreadsheet9.2!X1824,0)+IF(IncludeDeal2,Spreadsheet9.2!X2826,0)+IF(IncludeDeal4,Spreadsheet9.2!X3828,0)","v":-2485925.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y822,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1824,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2826,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3828,0)","v":-2181141},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z822,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1824,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2826,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3828,0)","v":-2019437},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA822,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3828,0)","v":-2244172.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB822,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3828,0)","v":-2318949.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC822,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3828,0)","v":-1672957.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD822,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3828,0)","v":-1138391},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE822,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3828,0)","v":-649367.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF822,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3828,0)","v":-869503.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG822,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3828,0)","v":-7427.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH822,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3828,0)","v":-272540.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI822,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3828,0)","v":157166},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ822,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3828,0)","v":-535989.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK822,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3828,0)","v":46819.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL822,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3828,0)","v":-865670},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM822,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3828,0)","v":-82790.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN822,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3828,0)","v":-1017167.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO822,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3828,0)","v":-765102.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP822,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3828,0)","v":-978445.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ822,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3828,0)","v":-71445.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR822,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3828,0)","v":-362620.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS822,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3828,0)","v":-478770.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT822,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3828,0)","v":-96488.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU822,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3828,0)","v":-185382.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV822,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3828,0)","v":-70042},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW822,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3828,0)","v":876190.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX822,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3828,0)","v":965351.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY822,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3828,0)","v":622797.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ822,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1824,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2826,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3828,0)","v":345699.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA822,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3828,0)","v":161071.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB822,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3828,0)","v":-109135.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC822,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3828,0)","v":96350.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD822,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3828,0)","v":-37752.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE822,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3828,0)","v":-152479.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF822,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3828,0)","v":-236314.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG822,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3828,0)","v":-326167.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH822,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3828,0)","v":-413862.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI822,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3828,0)","v":-174860.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ822,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3828,0)","v":-178984.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK822,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3828,0)","v":-184741.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL822,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3828,0)","v":-189342},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM822,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3828,0)","v":-193276.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN822,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3828,0)","v":-197849.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO822,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1824,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2826,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3828,0)","v":-201157.4}]
[null,"Simulation 791",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C825,0)+IF(IncludeDeal1,Spreadsheet9.2!C1827,0)+IF(IncludeDeal2,Spreadsheet9.2!C2829,0)+IF(IncludeDeal4,Spreadsheet9.2!C3831,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E825,0)+IF(IncludeDeal1,Spreadsheet9.2!E1827,0)+IF(IncludeDeal2,Spreadsheet9.2!E2829,0)+IF(IncludeDeal4,Spreadsheet9.2!E3831,0)","v":-115823.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F825,0)+IF(IncludeDeal1,Spreadsheet9.2!F1827,0)+IF(IncludeDeal2,Spreadsheet9.2!F2829,0)+IF(IncludeDeal4,Spreadsheet9.2!F3831,0)","v":-180362.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G825,0)+IF(IncludeDeal1,Spreadsheet9.2!G1827,0)+IF(IncludeDeal2,Spreadsheet9.2!G2829,0)+IF(IncludeDeal4,Spreadsheet9.2!G3831,0)","v":188511.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H825,0)+IF(IncludeDeal1,Spreadsheet9.2!H1827,0)+IF(IncludeDeal2,Spreadsheet9.2!H2829,0)+IF(IncludeDeal4,Spreadsheet9.2!H3831,0)","v":1223113.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I825,0)+IF(IncludeDeal1,Spreadsheet9.2!I1827,0)+IF(IncludeDeal2,Spreadsheet9.2!I2829,0)+IF(IncludeDeal4,Spreadsheet9.2!I3831,0)","v":1127280.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J825,0)+IF(IncludeDeal1,Spreadsheet9.2!J1827,0)+IF(IncludeDeal2,Spreadsheet9.2!J2829,0)+IF(IncludeDeal4,Spreadsheet9.2!J3831,0)","v":763766.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K825,0)+IF(IncludeDeal1,Spreadsheet9.2!K1827,0)+IF(IncludeDeal2,Spreadsheet9.2!K2829,0)+IF(IncludeDeal4,Spreadsheet9.2!K3831,0)","v":919389.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L825,0)+IF(IncludeDeal1,Spreadsheet9.2!L1827,0)+IF(IncludeDeal2,Spreadsheet9.2!L2829,0)+IF(IncludeDeal4,Spreadsheet9.2!L3831,0)","v":892931.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M825,0)+IF(IncludeDeal1,Spreadsheet9.2!M1827,0)+IF(IncludeDeal2,Spreadsheet9.2!M2829,0)+IF(IncludeDeal4,Spreadsheet9.2!M3831,0)","v":1392803.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N825,0)+IF(IncludeDeal1,Spreadsheet9.2!N1827,0)+IF(IncludeDeal2,Spreadsheet9.2!N2829,0)+IF(IncludeDeal4,Spreadsheet9.2!N3831,0)","v":907891.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O825,0)+IF(IncludeDeal1,Spreadsheet9.2!O1827,0)+IF(IncludeDeal2,Spreadsheet9.2!O2829,0)+IF(IncludeDeal4,Spreadsheet9.2!O3831,0)","v":318757.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P825,0)+IF(IncludeDeal1,Spreadsheet9.2!P1827,0)+IF(IncludeDeal2,Spreadsheet9.2!P2829,0)+IF(IncludeDeal4,Spreadsheet9.2!P3831,0)","v":338371.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q825,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1827,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2829,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3831,0)","v":1364052.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R825,0)+IF(IncludeDeal1,Spreadsheet9.2!R1827,0)+IF(IncludeDeal2,Spreadsheet9.2!R2829,0)+IF(IncludeDeal4,Spreadsheet9.2!R3831,0)","v":1463302.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S825,0)+IF(IncludeDeal1,Spreadsheet9.2!S1827,0)+IF(IncludeDeal2,Spreadsheet9.2!S2829,0)+IF(IncludeDeal4,Spreadsheet9.2!S3831,0)","v":583851.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T825,0)+IF(IncludeDeal1,Spreadsheet9.2!T1827,0)+IF(IncludeDeal2,Spreadsheet9.2!T2829,0)+IF(IncludeDeal4,Spreadsheet9.2!T3831,0)","v":-372431.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U825,0)+IF(IncludeDeal1,Spreadsheet9.2!U1827,0)+IF(IncludeDeal2,Spreadsheet9.2!U2829,0)+IF(IncludeDeal4,Spreadsheet9.2!U3831,0)","v":-2100028.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V825,0)+IF(IncludeDeal1,Spreadsheet9.2!V1827,0)+IF(IncludeDeal2,Spreadsheet9.2!V2829,0)+IF(IncludeDeal4,Spreadsheet9.2!V3831,0)","v":-2069481.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W825,0)+IF(IncludeDeal1,Spreadsheet9.2!W1827,0)+IF(IncludeDeal2,Spreadsheet9.2!W2829,0)+IF(IncludeDeal4,Spreadsheet9.2!W3831,0)","v":-1807642.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X825,0)+IF(IncludeDeal1,Spreadsheet9.2!X1827,0)+IF(IncludeDeal2,Spreadsheet9.2!X2829,0)+IF(IncludeDeal4,Spreadsheet9.2!X3831,0)","v":-1209737.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y825,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1827,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2829,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3831,0)","v":-1106784.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z825,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1827,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2829,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3831,0)","v":-1950019.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA825,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3831,0)","v":-2431071.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB825,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3831,0)","v":-2731865.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC825,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3831,0)","v":-3031046.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD825,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3831,0)","v":-2969240.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE825,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3831,0)","v":-2662800},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF825,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3831,0)","v":-2267219.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG825,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3831,0)","v":-2066415.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH825,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3831,0)","v":-1783508.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI825,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3831,0)","v":-1689215.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ825,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3831,0)","v":-1738716.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK825,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3831,0)","v":-1842766.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL825,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3831,0)","v":-1709551},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM825,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3831,0)","v":-1542090.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN825,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3831,0)","v":-1645199.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO825,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3831,0)","v":-1753530.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP825,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3831,0)","v":-1701461.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ825,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3831,0)","v":-1471961.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR825,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3831,0)","v":-1355412.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS825,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3831,0)","v":-1217354.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT825,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3831,0)","v":-1084208.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU825,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3831,0)","v":-1029036.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV825,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3831,0)","v":-883573.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW825,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3831,0)","v":-570146.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX825,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3831,0)","v":-375833.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY825,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3831,0)","v":-215701.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ825,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1827,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2829,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3831,0)","v":-101588.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA825,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3831,0)","v":-49885.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB825,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3831,0)","v":23372.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC825,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3831,0)","v":113651.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD825,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3831,0)","v":41224.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE825,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3831,0)","v":12469.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF825,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3831,0)","v":-6586.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG825,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3831,0)","v":-26446.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH825,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3831,0)","v":-139425.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI825,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3831,0)","v":-67282.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ825,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3831,0)","v":-71112.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK825,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3831,0)","v":-74576.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL825,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3831,0)","v":-74449.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM825,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3831,0)","v":-76198.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN825,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3831,0)","v":-80357.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO825,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1827,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2829,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3831,0)","v":-83061.600000000006}]
[null,"Simulation 794",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C828,0)+IF(IncludeDeal1,Spreadsheet9.2!C1830,0)+IF(IncludeDeal2,Spreadsheet9.2!C2832,0)+IF(IncludeDeal4,Spreadsheet9.2!C3834,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E828,0)+IF(IncludeDeal1,Spreadsheet9.2!E1830,0)+IF(IncludeDeal2,Spreadsheet9.2!E2832,0)+IF(IncludeDeal4,Spreadsheet9.2!E3834,0)","v":-241034.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F828,0)+IF(IncludeDeal1,Spreadsheet9.2!F1830,0)+IF(IncludeDeal2,Spreadsheet9.2!F2832,0)+IF(IncludeDeal4,Spreadsheet9.2!F3834,0)","v":-865410.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G828,0)+IF(IncludeDeal1,Spreadsheet9.2!G1830,0)+IF(IncludeDeal2,Spreadsheet9.2!G2832,0)+IF(IncludeDeal4,Spreadsheet9.2!G3834,0)","v":-1066280.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H828,0)+IF(IncludeDeal1,Spreadsheet9.2!H1830,0)+IF(IncludeDeal2,Spreadsheet9.2!H2832,0)+IF(IncludeDeal4,Spreadsheet9.2!H3834,0)","v":-1710312.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I828,0)+IF(IncludeDeal1,Spreadsheet9.2!I1830,0)+IF(IncludeDeal2,Spreadsheet9.2!I2832,0)+IF(IncludeDeal4,Spreadsheet9.2!I3834,0)","v":-1743307.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J828,0)+IF(IncludeDeal1,Spreadsheet9.2!J1830,0)+IF(IncludeDeal2,Spreadsheet9.2!J2832,0)+IF(IncludeDeal4,Spreadsheet9.2!J3834,0)","v":-1291138.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K828,0)+IF(IncludeDeal1,Spreadsheet9.2!K1830,0)+IF(IncludeDeal2,Spreadsheet9.2!K2832,0)+IF(IncludeDeal4,Spreadsheet9.2!K3834,0)","v":-1039014.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L828,0)+IF(IncludeDeal1,Spreadsheet9.2!L1830,0)+IF(IncludeDeal2,Spreadsheet9.2!L2832,0)+IF(IncludeDeal4,Spreadsheet9.2!L3834,0)","v":-2028193.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M828,0)+IF(IncludeDeal1,Spreadsheet9.2!M1830,0)+IF(IncludeDeal2,Spreadsheet9.2!M2832,0)+IF(IncludeDeal4,Spreadsheet9.2!M3834,0)","v":-1118634},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N828,0)+IF(IncludeDeal1,Spreadsheet9.2!N1830,0)+IF(IncludeDeal2,Spreadsheet9.2!N2832,0)+IF(IncludeDeal4,Spreadsheet9.2!N3834,0)","v":-582371.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O828,0)+IF(IncludeDeal1,Spreadsheet9.2!O1830,0)+IF(IncludeDeal2,Spreadsheet9.2!O2832,0)+IF(IncludeDeal4,Spreadsheet9.2!O3834,0)","v":585460.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P828,0)+IF(IncludeDeal1,Spreadsheet9.2!P1830,0)+IF(IncludeDeal2,Spreadsheet9.2!P2832,0)+IF(IncludeDeal4,Spreadsheet9.2!P3834,0)","v":453596.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q828,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1830,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2832,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3834,0)","v":316357.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R828,0)+IF(IncludeDeal1,Spreadsheet9.2!R1830,0)+IF(IncludeDeal2,Spreadsheet9.2!R2832,0)+IF(IncludeDeal4,Spreadsheet9.2!R3834,0)","v":638453.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S828,0)+IF(IncludeDeal1,Spreadsheet9.2!S1830,0)+IF(IncludeDeal2,Spreadsheet9.2!S2832,0)+IF(IncludeDeal4,Spreadsheet9.2!S3834,0)","v":515224.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T828,0)+IF(IncludeDeal1,Spreadsheet9.2!T1830,0)+IF(IncludeDeal2,Spreadsheet9.2!T2832,0)+IF(IncludeDeal4,Spreadsheet9.2!T3834,0)","v":266696.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U828,0)+IF(IncludeDeal1,Spreadsheet9.2!U1830,0)+IF(IncludeDeal2,Spreadsheet9.2!U2832,0)+IF(IncludeDeal4,Spreadsheet9.2!U3834,0)","v":-455206.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V828,0)+IF(IncludeDeal1,Spreadsheet9.2!V1830,0)+IF(IncludeDeal2,Spreadsheet9.2!V2832,0)+IF(IncludeDeal4,Spreadsheet9.2!V3834,0)","v":-411749.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W828,0)+IF(IncludeDeal1,Spreadsheet9.2!W1830,0)+IF(IncludeDeal2,Spreadsheet9.2!W2832,0)+IF(IncludeDeal4,Spreadsheet9.2!W3834,0)","v":-1308488.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X828,0)+IF(IncludeDeal1,Spreadsheet9.2!X1830,0)+IF(IncludeDeal2,Spreadsheet9.2!X2832,0)+IF(IncludeDeal4,Spreadsheet9.2!X3834,0)","v":-1970374},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y828,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1830,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2832,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3834,0)","v":-1753865.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z828,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1830,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2832,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3834,0)","v":-1865203.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA828,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3834,0)","v":-1461898.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB828,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3834,0)","v":-1835293.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC828,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3834,0)","v":-1765003.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD828,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3834,0)","v":-1450940.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE828,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3834,0)","v":-1083735.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF828,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3834,0)","v":-688178.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG828,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3834,0)","v":-958999.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH828,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3834,0)","v":-1030963.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI828,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3834,0)","v":-1082825.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ828,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3834,0)","v":-1153414.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK828,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3834,0)","v":-940748},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL828,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3834,0)","v":-298165.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM828,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3834,0)","v":-209189.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN828,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3834,0)","v":42193.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO828,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3834,0)","v":-431598.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP828,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3834,0)","v":-731072.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ828,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3834,0)","v":235766.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR828,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3834,0)","v":23223.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS828,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3834,0)","v":285216.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT828,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3834,0)","v":374677.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU828,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3834,0)","v":-344792.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV828,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3834,0)","v":-211008.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW828,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3834,0)","v":200793.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX828,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3834,0)","v":46663.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY828,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3834,0)","v":173414.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ828,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1830,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2832,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3834,0)","v":229481.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA828,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3834,0)","v":231343.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB828,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3834,0)","v":193699.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC828,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3834,0)","v":227862.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD828,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3834,0)","v":96570.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE828,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3834,0)","v":16515.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF828,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3834,0)","v":-98890.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG828,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3834,0)","v":-150297.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH828,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3834,0)","v":-283585.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI828,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3834,0)","v":-128278.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ828,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3834,0)","v":-134282},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK828,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3834,0)","v":-138470.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL828,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3834,0)","v":-142306.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM828,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3834,0)","v":-146410.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN828,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3834,0)","v":-150740.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO828,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1830,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2832,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3834,0)","v":-154046.5}]
[null,"Simulation 797",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C831,0)+IF(IncludeDeal1,Spreadsheet9.2!C1833,0)+IF(IncludeDeal2,Spreadsheet9.2!C2835,0)+IF(IncludeDeal4,Spreadsheet9.2!C3837,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E831,0)+IF(IncludeDeal1,Spreadsheet9.2!E1833,0)+IF(IncludeDeal2,Spreadsheet9.2!E2835,0)+IF(IncludeDeal4,Spreadsheet9.2!E3837,0)","v":-123113.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F831,0)+IF(IncludeDeal1,Spreadsheet9.2!F1833,0)+IF(IncludeDeal2,Spreadsheet9.2!F2835,0)+IF(IncludeDeal4,Spreadsheet9.2!F3837,0)","v":-1291503.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G831,0)+IF(IncludeDeal1,Spreadsheet9.2!G1833,0)+IF(IncludeDeal2,Spreadsheet9.2!G2835,0)+IF(IncludeDeal4,Spreadsheet9.2!G3837,0)","v":-1537399.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H831,0)+IF(IncludeDeal1,Spreadsheet9.2!H1833,0)+IF(IncludeDeal2,Spreadsheet9.2!H2835,0)+IF(IncludeDeal4,Spreadsheet9.2!H3837,0)","v":-1614791.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I831,0)+IF(IncludeDeal1,Spreadsheet9.2!I1833,0)+IF(IncludeDeal2,Spreadsheet9.2!I2835,0)+IF(IncludeDeal4,Spreadsheet9.2!I3837,0)","v":-748940.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J831,0)+IF(IncludeDeal1,Spreadsheet9.2!J1833,0)+IF(IncludeDeal2,Spreadsheet9.2!J2835,0)+IF(IncludeDeal4,Spreadsheet9.2!J3837,0)","v":-838609.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K831,0)+IF(IncludeDeal1,Spreadsheet9.2!K1833,0)+IF(IncludeDeal2,Spreadsheet9.2!K2835,0)+IF(IncludeDeal4,Spreadsheet9.2!K3837,0)","v":-1190424.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L831,0)+IF(IncludeDeal1,Spreadsheet9.2!L1833,0)+IF(IncludeDeal2,Spreadsheet9.2!L2835,0)+IF(IncludeDeal4,Spreadsheet9.2!L3837,0)","v":-477125.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M831,0)+IF(IncludeDeal1,Spreadsheet9.2!M1833,0)+IF(IncludeDeal2,Spreadsheet9.2!M2835,0)+IF(IncludeDeal4,Spreadsheet9.2!M3837,0)","v":462822.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N831,0)+IF(IncludeDeal1,Spreadsheet9.2!N1833,0)+IF(IncludeDeal2,Spreadsheet9.2!N2835,0)+IF(IncludeDeal4,Spreadsheet9.2!N3837,0)","v":-967788.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O831,0)+IF(IncludeDeal1,Spreadsheet9.2!O1833,0)+IF(IncludeDeal2,Spreadsheet9.2!O2835,0)+IF(IncludeDeal4,Spreadsheet9.2!O3837,0)","v":-639741.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P831,0)+IF(IncludeDeal1,Spreadsheet9.2!P1833,0)+IF(IncludeDeal2,Spreadsheet9.2!P2835,0)+IF(IncludeDeal4,Spreadsheet9.2!P3837,0)","v":-1329614.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q831,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1833,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2835,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3837,0)","v":-1261045.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R831,0)+IF(IncludeDeal1,Spreadsheet9.2!R1833,0)+IF(IncludeDeal2,Spreadsheet9.2!R2835,0)+IF(IncludeDeal4,Spreadsheet9.2!R3837,0)","v":-597077.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S831,0)+IF(IncludeDeal1,Spreadsheet9.2!S1833,0)+IF(IncludeDeal2,Spreadsheet9.2!S2835,0)+IF(IncludeDeal4,Spreadsheet9.2!S3837,0)","v":-422297.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T831,0)+IF(IncludeDeal1,Spreadsheet9.2!T1833,0)+IF(IncludeDeal2,Spreadsheet9.2!T2835,0)+IF(IncludeDeal4,Spreadsheet9.2!T3837,0)","v":-697067.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U831,0)+IF(IncludeDeal1,Spreadsheet9.2!U1833,0)+IF(IncludeDeal2,Spreadsheet9.2!U2835,0)+IF(IncludeDeal4,Spreadsheet9.2!U3837,0)","v":-188609.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V831,0)+IF(IncludeDeal1,Spreadsheet9.2!V1833,0)+IF(IncludeDeal2,Spreadsheet9.2!V2835,0)+IF(IncludeDeal4,Spreadsheet9.2!V3837,0)","v":-594650.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W831,0)+IF(IncludeDeal1,Spreadsheet9.2!W1833,0)+IF(IncludeDeal2,Spreadsheet9.2!W2835,0)+IF(IncludeDeal4,Spreadsheet9.2!W3837,0)","v":-187210.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X831,0)+IF(IncludeDeal1,Spreadsheet9.2!X1833,0)+IF(IncludeDeal2,Spreadsheet9.2!X2835,0)+IF(IncludeDeal4,Spreadsheet9.2!X3837,0)","v":-255341.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y831,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1833,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2835,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3837,0)","v":-141086.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z831,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1833,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2835,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3837,0)","v":276857.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA831,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3837,0)","v":126025.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB831,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3837,0)","v":319929.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC831,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3837,0)","v":220387.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD831,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3837,0)","v":-574284.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE831,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3837,0)","v":-560234.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF831,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3837,0)","v":303025.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG831,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3837,0)","v":-230195.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH831,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3837,0)","v":-306497.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI831,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3837,0)","v":-323176.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ831,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3837,0)","v":-737725.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK831,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3837,0)","v":-670748.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL831,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3837,0)","v":-650226.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM831,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3837,0)","v":-377295.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN831,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3837,0)","v":54633.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO831,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3837,0)","v":1392372.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP831,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3837,0)","v":975005.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ831,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3837,0)","v":592456.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR831,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3837,0)","v":1642446.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS831,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3837,0)","v":1389468.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT831,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3837,0)","v":1215481.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU831,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3837,0)","v":729687.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV831,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3837,0)","v":271821.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW831,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3837,0)","v":234582.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX831,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3837,0)","v":29133.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY831,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3837,0)","v":-58953.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ831,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1833,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2835,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3837,0)","v":-240348.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA831,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3837,0)","v":-227814.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB831,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3837,0)","v":-293396.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC831,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3837,0)","v":-88492.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD831,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3837,0)","v":-204313.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE831,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3837,0)","v":-266924.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF831,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3837,0)","v":-381594.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG831,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3837,0)","v":-454592.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH831,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3837,0)","v":-504544.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI831,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3837,0)","v":-266663.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ831,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3837,0)","v":-270220.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK831,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3837,0)","v":-271565.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL831,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3837,0)","v":-275870.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM831,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3837,0)","v":-278959.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN831,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3837,0)","v":-282449.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO831,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1833,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2835,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3837,0)","v":-284459.8}]
[null,"Simulation 800",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C834,0)+IF(IncludeDeal1,Spreadsheet9.2!C1836,0)+IF(IncludeDeal2,Spreadsheet9.2!C2838,0)+IF(IncludeDeal4,Spreadsheet9.2!C3840,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E834,0)+IF(IncludeDeal1,Spreadsheet9.2!E1836,0)+IF(IncludeDeal2,Spreadsheet9.2!E2838,0)+IF(IncludeDeal4,Spreadsheet9.2!E3840,0)","v":-416756},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F834,0)+IF(IncludeDeal1,Spreadsheet9.2!F1836,0)+IF(IncludeDeal2,Spreadsheet9.2!F2838,0)+IF(IncludeDeal4,Spreadsheet9.2!F3840,0)","v":-417419.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G834,0)+IF(IncludeDeal1,Spreadsheet9.2!G1836,0)+IF(IncludeDeal2,Spreadsheet9.2!G2838,0)+IF(IncludeDeal4,Spreadsheet9.2!G3840,0)","v":61821.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H834,0)+IF(IncludeDeal1,Spreadsheet9.2!H1836,0)+IF(IncludeDeal2,Spreadsheet9.2!H2838,0)+IF(IncludeDeal4,Spreadsheet9.2!H3840,0)","v":-530738},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I834,0)+IF(IncludeDeal1,Spreadsheet9.2!I1836,0)+IF(IncludeDeal2,Spreadsheet9.2!I2838,0)+IF(IncludeDeal4,Spreadsheet9.2!I3840,0)","v":218929.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J834,0)+IF(IncludeDeal1,Spreadsheet9.2!J1836,0)+IF(IncludeDeal2,Spreadsheet9.2!J2838,0)+IF(IncludeDeal4,Spreadsheet9.2!J3840,0)","v":-959956.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K834,0)+IF(IncludeDeal1,Spreadsheet9.2!K1836,0)+IF(IncludeDeal2,Spreadsheet9.2!K2838,0)+IF(IncludeDeal4,Spreadsheet9.2!K3840,0)","v":-1489716.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L834,0)+IF(IncludeDeal1,Spreadsheet9.2!L1836,0)+IF(IncludeDeal2,Spreadsheet9.2!L2838,0)+IF(IncludeDeal4,Spreadsheet9.2!L3840,0)","v":-2303924.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M834,0)+IF(IncludeDeal1,Spreadsheet9.2!M1836,0)+IF(IncludeDeal2,Spreadsheet9.2!M2838,0)+IF(IncludeDeal4,Spreadsheet9.2!M3840,0)","v":-1955012.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N834,0)+IF(IncludeDeal1,Spreadsheet9.2!N1836,0)+IF(IncludeDeal2,Spreadsheet9.2!N2838,0)+IF(IncludeDeal4,Spreadsheet9.2!N3840,0)","v":-1908875.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O834,0)+IF(IncludeDeal1,Spreadsheet9.2!O1836,0)+IF(IncludeDeal2,Spreadsheet9.2!O2838,0)+IF(IncludeDeal4,Spreadsheet9.2!O3840,0)","v":-2150416.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P834,0)+IF(IncludeDeal1,Spreadsheet9.2!P1836,0)+IF(IncludeDeal2,Spreadsheet9.2!P2838,0)+IF(IncludeDeal4,Spreadsheet9.2!P3840,0)","v":-2426148.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q834,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1836,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2838,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3840,0)","v":-2396133.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R834,0)+IF(IncludeDeal1,Spreadsheet9.2!R1836,0)+IF(IncludeDeal2,Spreadsheet9.2!R2838,0)+IF(IncludeDeal4,Spreadsheet9.2!R3840,0)","v":-2676156.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S834,0)+IF(IncludeDeal1,Spreadsheet9.2!S1836,0)+IF(IncludeDeal2,Spreadsheet9.2!S2838,0)+IF(IncludeDeal4,Spreadsheet9.2!S3840,0)","v":-2522587.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T834,0)+IF(IncludeDeal1,Spreadsheet9.2!T1836,0)+IF(IncludeDeal2,Spreadsheet9.2!T2838,0)+IF(IncludeDeal4,Spreadsheet9.2!T3840,0)","v":-2425167.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U834,0)+IF(IncludeDeal1,Spreadsheet9.2!U1836,0)+IF(IncludeDeal2,Spreadsheet9.2!U2838,0)+IF(IncludeDeal4,Spreadsheet9.2!U3840,0)","v":-2938964.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V834,0)+IF(IncludeDeal1,Spreadsheet9.2!V1836,0)+IF(IncludeDeal2,Spreadsheet9.2!V2838,0)+IF(IncludeDeal4,Spreadsheet9.2!V3840,0)","v":-3219311.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W834,0)+IF(IncludeDeal1,Spreadsheet9.2!W1836,0)+IF(IncludeDeal2,Spreadsheet9.2!W2838,0)+IF(IncludeDeal4,Spreadsheet9.2!W3840,0)","v":-3154703},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X834,0)+IF(IncludeDeal1,Spreadsheet9.2!X1836,0)+IF(IncludeDeal2,Spreadsheet9.2!X2838,0)+IF(IncludeDeal4,Spreadsheet9.2!X3840,0)","v":-2896585.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y834,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1836,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2838,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3840,0)","v":-2419347.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z834,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1836,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2838,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3840,0)","v":-2579970.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA834,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3840,0)","v":-2339957.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB834,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3840,0)","v":-2418325.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC834,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3840,0)","v":-2343741.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD834,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3840,0)","v":-2332785.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE834,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3840,0)","v":-1842894.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF834,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3840,0)","v":-1973334},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG834,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3840,0)","v":-1825960.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH834,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3840,0)","v":-1982112.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI834,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3840,0)","v":-2021304},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ834,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3840,0)","v":-1597991.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK834,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3840,0)","v":-1186447.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL834,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3840,0)","v":-1026849.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM834,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3840,0)","v":-438059.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN834,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3840,0)","v":147578.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO834,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3840,0)","v":-539778.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP834,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3840,0)","v":-94125.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ834,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3840,0)","v":51551.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR834,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3840,0)","v":360267.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS834,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3840,0)","v":157920},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT834,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3840,0)","v":266494.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU834,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3840,0)","v":114092.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV834,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3840,0)","v":31943.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW834,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3840,0)","v":250567.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX834,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3840,0)","v":199960.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY834,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3840,0)","v":69106.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ834,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1836,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2838,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3840,0)","v":47928},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA834,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3840,0)","v":51004.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB834,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3840,0)","v":-8591.7000000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC834,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3840,0)","v":95704.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD834,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3840,0)","v":-11566.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE834,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3840,0)","v":-110646.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF834,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3840,0)","v":-239014.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG834,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3840,0)","v":-295516.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH834,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3840,0)","v":-371503.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI834,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3840,0)","v":-233509.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ834,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3840,0)","v":-238487.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK834,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3840,0)","v":-243205.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL834,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3840,0)","v":-245236.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM834,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3840,0)","v":-249571.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN834,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3840,0)","v":-252780.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO834,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1836,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2838,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3840,0)","v":-255863.2}]
[null,"Simulation 801",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C835,0)+IF(IncludeDeal1,Spreadsheet9.2!C1837,0)+IF(IncludeDeal2,Spreadsheet9.2!C2839,0)+IF(IncludeDeal4,Spreadsheet9.2!C3841,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E835,0)+IF(IncludeDeal1,Spreadsheet9.2!E1837,0)+IF(IncludeDeal2,Spreadsheet9.2!E2839,0)+IF(IncludeDeal4,Spreadsheet9.2!E3841,0)","v":-481278.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F835,0)+IF(IncludeDeal1,Spreadsheet9.2!F1837,0)+IF(IncludeDeal2,Spreadsheet9.2!F2839,0)+IF(IncludeDeal4,Spreadsheet9.2!F3841,0)","v":-251868.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G835,0)+IF(IncludeDeal1,Spreadsheet9.2!G1837,0)+IF(IncludeDeal2,Spreadsheet9.2!G2839,0)+IF(IncludeDeal4,Spreadsheet9.2!G3841,0)","v":-717948.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H835,0)+IF(IncludeDeal1,Spreadsheet9.2!H1837,0)+IF(IncludeDeal2,Spreadsheet9.2!H2839,0)+IF(IncludeDeal4,Spreadsheet9.2!H3841,0)","v":-697298.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I835,0)+IF(IncludeDeal1,Spreadsheet9.2!I1837,0)+IF(IncludeDeal2,Spreadsheet9.2!I2839,0)+IF(IncludeDeal4,Spreadsheet9.2!I3841,0)","v":-367706.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J835,0)+IF(IncludeDeal1,Spreadsheet9.2!J1837,0)+IF(IncludeDeal2,Spreadsheet9.2!J2839,0)+IF(IncludeDeal4,Spreadsheet9.2!J3841,0)","v":-1257390.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K835,0)+IF(IncludeDeal1,Spreadsheet9.2!K1837,0)+IF(IncludeDeal2,Spreadsheet9.2!K2839,0)+IF(IncludeDeal4,Spreadsheet9.2!K3841,0)","v":-1768124.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L835,0)+IF(IncludeDeal1,Spreadsheet9.2!L1837,0)+IF(IncludeDeal2,Spreadsheet9.2!L2839,0)+IF(IncludeDeal4,Spreadsheet9.2!L3841,0)","v":-1372362.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M835,0)+IF(IncludeDeal1,Spreadsheet9.2!M1837,0)+IF(IncludeDeal2,Spreadsheet9.2!M2839,0)+IF(IncludeDeal4,Spreadsheet9.2!M3841,0)","v":-1936390.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N835,0)+IF(IncludeDeal1,Spreadsheet9.2!N1837,0)+IF(IncludeDeal2,Spreadsheet9.2!N2839,0)+IF(IncludeDeal4,Spreadsheet9.2!N3841,0)","v":-1897810.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O835,0)+IF(IncludeDeal1,Spreadsheet9.2!O1837,0)+IF(IncludeDeal2,Spreadsheet9.2!O2839,0)+IF(IncludeDeal4,Spreadsheet9.2!O3841,0)","v":-1112343.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P835,0)+IF(IncludeDeal1,Spreadsheet9.2!P1837,0)+IF(IncludeDeal2,Spreadsheet9.2!P2839,0)+IF(IncludeDeal4,Spreadsheet9.2!P3841,0)","v":-593037.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q835,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1837,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2839,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3841,0)","v":-1495950.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R835,0)+IF(IncludeDeal1,Spreadsheet9.2!R1837,0)+IF(IncludeDeal2,Spreadsheet9.2!R2839,0)+IF(IncludeDeal4,Spreadsheet9.2!R3841,0)","v":-856825.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S835,0)+IF(IncludeDeal1,Spreadsheet9.2!S1837,0)+IF(IncludeDeal2,Spreadsheet9.2!S2839,0)+IF(IncludeDeal4,Spreadsheet9.2!S3841,0)","v":-424679},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T835,0)+IF(IncludeDeal1,Spreadsheet9.2!T1837,0)+IF(IncludeDeal2,Spreadsheet9.2!T2839,0)+IF(IncludeDeal4,Spreadsheet9.2!T3841,0)","v":-108134.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U835,0)+IF(IncludeDeal1,Spreadsheet9.2!U1837,0)+IF(IncludeDeal2,Spreadsheet9.2!U2839,0)+IF(IncludeDeal4,Spreadsheet9.2!U3841,0)","v":-888505.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V835,0)+IF(IncludeDeal1,Spreadsheet9.2!V1837,0)+IF(IncludeDeal2,Spreadsheet9.2!V2839,0)+IF(IncludeDeal4,Spreadsheet9.2!V3841,0)","v":-974806.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W835,0)+IF(IncludeDeal1,Spreadsheet9.2!W1837,0)+IF(IncludeDeal2,Spreadsheet9.2!W2839,0)+IF(IncludeDeal4,Spreadsheet9.2!W3841,0)","v":-1121977.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X835,0)+IF(IncludeDeal1,Spreadsheet9.2!X1837,0)+IF(IncludeDeal2,Spreadsheet9.2!X2839,0)+IF(IncludeDeal4,Spreadsheet9.2!X3841,0)","v":-714076.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y835,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1837,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2839,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3841,0)","v":-809459.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z835,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1837,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2839,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3841,0)","v":-1013437.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA835,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3841,0)","v":-1317212.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB835,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3841,0)","v":-1217610.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC835,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3841,0)","v":-1007850.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD835,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3841,0)","v":-1921116.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE835,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3841,0)","v":-1268102.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF835,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3841,0)","v":-1675555.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG835,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3841,0)","v":-2164705.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH835,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3841,0)","v":-2413054.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI835,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3841,0)","v":-2130503.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ835,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3841,0)","v":-2209748.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK835,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3841,0)","v":-2103089.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL835,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3841,0)","v":-1966965.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM835,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3841,0)","v":-2029841.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN835,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3841,0)","v":-2014828.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO835,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3841,0)","v":-1860426.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP835,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3841,0)","v":-1766963.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ835,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3841,0)","v":-1434817.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR835,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3841,0)","v":-1159338.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS835,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3841,0)","v":-1080626.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT835,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3841,0)","v":-1083779.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU835,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3841,0)","v":-1092906.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV835,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3841,0)","v":-917386.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW835,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3841,0)","v":-689734.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX835,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3841,0)","v":-504726.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY835,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3841,0)","v":-346540.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ835,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1837,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2839,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3841,0)","v":-206093.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA835,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3841,0)","v":-163364.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB835,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3841,0)","v":-77609.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC835,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3841,0)","v":63690.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD835,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3841,0)","v":25493.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE835,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3841,0)","v":3946},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF835,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3841,0)","v":-30364.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG835,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3841,0)","v":-54801.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH835,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3841,0)","v":-169128.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI835,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3841,0)","v":-147754.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ835,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3841,0)","v":-150499.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK835,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3841,0)","v":-152596.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL835,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3841,0)","v":-153437.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM835,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3841,0)","v":-154070.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN835,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3841,0)","v":-155657.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO835,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1837,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2839,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3841,0)","v":-157826.1}]
[null,"Simulation 804",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C838,0)+IF(IncludeDeal1,Spreadsheet9.2!C1840,0)+IF(IncludeDeal2,Spreadsheet9.2!C2842,0)+IF(IncludeDeal4,Spreadsheet9.2!C3844,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E838,0)+IF(IncludeDeal1,Spreadsheet9.2!E1840,0)+IF(IncludeDeal2,Spreadsheet9.2!E2842,0)+IF(IncludeDeal4,Spreadsheet9.2!E3844,0)","v":-579112.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F838,0)+IF(IncludeDeal1,Spreadsheet9.2!F1840,0)+IF(IncludeDeal2,Spreadsheet9.2!F2842,0)+IF(IncludeDeal4,Spreadsheet9.2!F3844,0)","v":-1497971.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G838,0)+IF(IncludeDeal1,Spreadsheet9.2!G1840,0)+IF(IncludeDeal2,Spreadsheet9.2!G2842,0)+IF(IncludeDeal4,Spreadsheet9.2!G3844,0)","v":-1119860.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H838,0)+IF(IncludeDeal1,Spreadsheet9.2!H1840,0)+IF(IncludeDeal2,Spreadsheet9.2!H2842,0)+IF(IncludeDeal4,Spreadsheet9.2!H3844,0)","v":-1891675.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I838,0)+IF(IncludeDeal1,Spreadsheet9.2!I1840,0)+IF(IncludeDeal2,Spreadsheet9.2!I2842,0)+IF(IncludeDeal4,Spreadsheet9.2!I3844,0)","v":156430.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J838,0)+IF(IncludeDeal1,Spreadsheet9.2!J1840,0)+IF(IncludeDeal2,Spreadsheet9.2!J2842,0)+IF(IncludeDeal4,Spreadsheet9.2!J3844,0)","v":543481.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K838,0)+IF(IncludeDeal1,Spreadsheet9.2!K1840,0)+IF(IncludeDeal2,Spreadsheet9.2!K2842,0)+IF(IncludeDeal4,Spreadsheet9.2!K3844,0)","v":836414},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L838,0)+IF(IncludeDeal1,Spreadsheet9.2!L1840,0)+IF(IncludeDeal2,Spreadsheet9.2!L2842,0)+IF(IncludeDeal4,Spreadsheet9.2!L3844,0)","v":2940060.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M838,0)+IF(IncludeDeal1,Spreadsheet9.2!M1840,0)+IF(IncludeDeal2,Spreadsheet9.2!M2842,0)+IF(IncludeDeal4,Spreadsheet9.2!M3844,0)","v":3833745.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N838,0)+IF(IncludeDeal1,Spreadsheet9.2!N1840,0)+IF(IncludeDeal2,Spreadsheet9.2!N2842,0)+IF(IncludeDeal4,Spreadsheet9.2!N3844,0)","v":2818888.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O838,0)+IF(IncludeDeal1,Spreadsheet9.2!O1840,0)+IF(IncludeDeal2,Spreadsheet9.2!O2842,0)+IF(IncludeDeal4,Spreadsheet9.2!O3844,0)","v":2658116},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P838,0)+IF(IncludeDeal1,Spreadsheet9.2!P1840,0)+IF(IncludeDeal2,Spreadsheet9.2!P2842,0)+IF(IncludeDeal4,Spreadsheet9.2!P3844,0)","v":1997070.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q838,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1840,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2842,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3844,0)","v":1249974.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R838,0)+IF(IncludeDeal1,Spreadsheet9.2!R1840,0)+IF(IncludeDeal2,Spreadsheet9.2!R2842,0)+IF(IncludeDeal4,Spreadsheet9.2!R3844,0)","v":1171221.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S838,0)+IF(IncludeDeal1,Spreadsheet9.2!S1840,0)+IF(IncludeDeal2,Spreadsheet9.2!S2842,0)+IF(IncludeDeal4,Spreadsheet9.2!S3844,0)","v":487625},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T838,0)+IF(IncludeDeal1,Spreadsheet9.2!T1840,0)+IF(IncludeDeal2,Spreadsheet9.2!T2842,0)+IF(IncludeDeal4,Spreadsheet9.2!T3844,0)","v":449353},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U838,0)+IF(IncludeDeal1,Spreadsheet9.2!U1840,0)+IF(IncludeDeal2,Spreadsheet9.2!U2842,0)+IF(IncludeDeal4,Spreadsheet9.2!U3844,0)","v":-417416.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V838,0)+IF(IncludeDeal1,Spreadsheet9.2!V1840,0)+IF(IncludeDeal2,Spreadsheet9.2!V2842,0)+IF(IncludeDeal4,Spreadsheet9.2!V3844,0)","v":-1545518.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W838,0)+IF(IncludeDeal1,Spreadsheet9.2!W1840,0)+IF(IncludeDeal2,Spreadsheet9.2!W2842,0)+IF(IncludeDeal4,Spreadsheet9.2!W3844,0)","v":-1969781.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X838,0)+IF(IncludeDeal1,Spreadsheet9.2!X1840,0)+IF(IncludeDeal2,Spreadsheet9.2!X2842,0)+IF(IncludeDeal4,Spreadsheet9.2!X3844,0)","v":-1966257.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y838,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1840,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2842,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3844,0)","v":-2120639.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z838,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1840,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2842,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3844,0)","v":-1927083.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA838,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3844,0)","v":-1910823},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB838,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3844,0)","v":-2502545.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC838,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3844,0)","v":-2321876.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD838,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3844,0)","v":-1875489.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE838,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3844,0)","v":-1552376.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF838,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3844,0)","v":-1731332.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG838,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3844,0)","v":-2349445.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH838,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3844,0)","v":-2348149.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI838,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3844,0)","v":-2041698},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ838,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3844,0)","v":-2018486.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK838,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3844,0)","v":-1522470},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL838,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3844,0)","v":-699498.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM838,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3844,0)","v":-922298.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN838,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3844,0)","v":-486779.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO838,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3844,0)","v":-270771.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP838,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3844,0)","v":519846},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ838,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3844,0)","v":1619309},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR838,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3844,0)","v":2933128.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS838,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3844,0)","v":2704837},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT838,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3844,0)","v":2286985.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU838,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3844,0)","v":2758186.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV838,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3844,0)","v":2719618.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW838,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3844,0)","v":1951616.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX838,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3844,0)","v":1645257.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY838,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3844,0)","v":1370079.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ838,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1840,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2842,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3844,0)","v":1435076.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA838,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3844,0)","v":1229061.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB838,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3844,0)","v":1001672.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC838,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3844,0)","v":722621.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD838,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3844,0)","v":573597.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE838,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3844,0)","v":475346.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF838,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3844,0)","v":375141.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG838,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3844,0)","v":280650.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH838,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3844,0)","v":178253.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI838,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3844,0)","v":71476},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ838,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3844,0)","v":66386},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK838,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3844,0)","v":62432.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL838,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3844,0)","v":59206.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM838,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3844,0)","v":56972.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN838,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3844,0)","v":52883},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO838,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1840,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2842,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3844,0)","v":50004}]
[null,"Simulation 807",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C841,0)+IF(IncludeDeal1,Spreadsheet9.2!C1843,0)+IF(IncludeDeal2,Spreadsheet9.2!C2845,0)+IF(IncludeDeal4,Spreadsheet9.2!C3847,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E841,0)+IF(IncludeDeal1,Spreadsheet9.2!E1843,0)+IF(IncludeDeal2,Spreadsheet9.2!E2845,0)+IF(IncludeDeal4,Spreadsheet9.2!E3847,0)","v":-328827.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F841,0)+IF(IncludeDeal1,Spreadsheet9.2!F1843,0)+IF(IncludeDeal2,Spreadsheet9.2!F2845,0)+IF(IncludeDeal4,Spreadsheet9.2!F3847,0)","v":-292801},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G841,0)+IF(IncludeDeal1,Spreadsheet9.2!G1843,0)+IF(IncludeDeal2,Spreadsheet9.2!G2845,0)+IF(IncludeDeal4,Spreadsheet9.2!G3847,0)","v":-832382.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H841,0)+IF(IncludeDeal1,Spreadsheet9.2!H1843,0)+IF(IncludeDeal2,Spreadsheet9.2!H2845,0)+IF(IncludeDeal4,Spreadsheet9.2!H3847,0)","v":-1598203.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I841,0)+IF(IncludeDeal1,Spreadsheet9.2!I1843,0)+IF(IncludeDeal2,Spreadsheet9.2!I2845,0)+IF(IncludeDeal4,Spreadsheet9.2!I3847,0)","v":-2104423.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J841,0)+IF(IncludeDeal1,Spreadsheet9.2!J1843,0)+IF(IncludeDeal2,Spreadsheet9.2!J2845,0)+IF(IncludeDeal4,Spreadsheet9.2!J3847,0)","v":-2331213.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K841,0)+IF(IncludeDeal1,Spreadsheet9.2!K1843,0)+IF(IncludeDeal2,Spreadsheet9.2!K2845,0)+IF(IncludeDeal4,Spreadsheet9.2!K3847,0)","v":-2324901.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L841,0)+IF(IncludeDeal1,Spreadsheet9.2!L1843,0)+IF(IncludeDeal2,Spreadsheet9.2!L2845,0)+IF(IncludeDeal4,Spreadsheet9.2!L3847,0)","v":-2438909.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M841,0)+IF(IncludeDeal1,Spreadsheet9.2!M1843,0)+IF(IncludeDeal2,Spreadsheet9.2!M2845,0)+IF(IncludeDeal4,Spreadsheet9.2!M3847,0)","v":-2607097},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N841,0)+IF(IncludeDeal1,Spreadsheet9.2!N1843,0)+IF(IncludeDeal2,Spreadsheet9.2!N2845,0)+IF(IncludeDeal4,Spreadsheet9.2!N3847,0)","v":-2563838.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O841,0)+IF(IncludeDeal1,Spreadsheet9.2!O1843,0)+IF(IncludeDeal2,Spreadsheet9.2!O2845,0)+IF(IncludeDeal4,Spreadsheet9.2!O3847,0)","v":-2495181.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P841,0)+IF(IncludeDeal1,Spreadsheet9.2!P1843,0)+IF(IncludeDeal2,Spreadsheet9.2!P2845,0)+IF(IncludeDeal4,Spreadsheet9.2!P3847,0)","v":-2973222.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q841,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1843,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2845,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3847,0)","v":-2997503.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R841,0)+IF(IncludeDeal1,Spreadsheet9.2!R1843,0)+IF(IncludeDeal2,Spreadsheet9.2!R2845,0)+IF(IncludeDeal4,Spreadsheet9.2!R3847,0)","v":-3173459.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S841,0)+IF(IncludeDeal1,Spreadsheet9.2!S1843,0)+IF(IncludeDeal2,Spreadsheet9.2!S2845,0)+IF(IncludeDeal4,Spreadsheet9.2!S3847,0)","v":-2892324.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T841,0)+IF(IncludeDeal1,Spreadsheet9.2!T1843,0)+IF(IncludeDeal2,Spreadsheet9.2!T2845,0)+IF(IncludeDeal4,Spreadsheet9.2!T3847,0)","v":-3635176.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U841,0)+IF(IncludeDeal1,Spreadsheet9.2!U1843,0)+IF(IncludeDeal2,Spreadsheet9.2!U2845,0)+IF(IncludeDeal4,Spreadsheet9.2!U3847,0)","v":-3499769.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V841,0)+IF(IncludeDeal1,Spreadsheet9.2!V1843,0)+IF(IncludeDeal2,Spreadsheet9.2!V2845,0)+IF(IncludeDeal4,Spreadsheet9.2!V3847,0)","v":-3468058.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W841,0)+IF(IncludeDeal1,Spreadsheet9.2!W1843,0)+IF(IncludeDeal2,Spreadsheet9.2!W2845,0)+IF(IncludeDeal4,Spreadsheet9.2!W3847,0)","v":-3433989.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X841,0)+IF(IncludeDeal1,Spreadsheet9.2!X1843,0)+IF(IncludeDeal2,Spreadsheet9.2!X2845,0)+IF(IncludeDeal4,Spreadsheet9.2!X3847,0)","v":-3354073.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y841,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1843,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2845,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3847,0)","v":-3614742.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z841,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1843,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2845,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3847,0)","v":-3438824.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA841,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3847,0)","v":-3193566.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB841,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3847,0)","v":-2988945.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC841,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3847,0)","v":-2857228.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD841,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3847,0)","v":-2808432.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE841,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3847,0)","v":-2589578.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF841,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3847,0)","v":-2748814.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG841,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3847,0)","v":-2524654.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH841,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3847,0)","v":-2453954},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI841,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3847,0)","v":-2243523.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ841,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3847,0)","v":-2134512.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK841,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3847,0)","v":-1606167.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL841,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3847,0)","v":-1460611},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM841,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3847,0)","v":-1436467.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN841,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3847,0)","v":-1662189.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO841,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3847,0)","v":-1738288.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP841,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3847,0)","v":-1780207},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ841,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3847,0)","v":-1556705.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR841,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3847,0)","v":-1300475.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS841,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3847,0)","v":-1112303.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT841,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3847,0)","v":-1023800.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU841,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3847,0)","v":-984991.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV841,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3847,0)","v":-963965.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW841,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3847,0)","v":-732894.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX841,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3847,0)","v":-541234.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY841,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3847,0)","v":-401635.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ841,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1843,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2845,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3847,0)","v":-302123.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA841,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3847,0)","v":-184665.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB841,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3847,0)","v":-150196.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC841,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3847,0)","v":6039.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD841,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3847,0)","v":4835.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE841,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3847,0)","v":-28021.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF841,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3847,0)","v":-77246.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG841,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3847,0)","v":-117354.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH841,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3847,0)","v":-223324},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI841,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3847,0)","v":-136972.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ841,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3847,0)","v":-136990.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK841,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3847,0)","v":-138654.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL841,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3847,0)","v":-141324.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM841,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3847,0)","v":-144676.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN841,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3847,0)","v":-145810.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO841,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1843,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2845,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3847,0)","v":-148674.79999999999}]
[null,"Simulation 810",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C844,0)+IF(IncludeDeal1,Spreadsheet9.2!C1846,0)+IF(IncludeDeal2,Spreadsheet9.2!C2848,0)+IF(IncludeDeal4,Spreadsheet9.2!C3850,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E844,0)+IF(IncludeDeal1,Spreadsheet9.2!E1846,0)+IF(IncludeDeal2,Spreadsheet9.2!E2848,0)+IF(IncludeDeal4,Spreadsheet9.2!E3850,0)","v":-215646.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F844,0)+IF(IncludeDeal1,Spreadsheet9.2!F1846,0)+IF(IncludeDeal2,Spreadsheet9.2!F2848,0)+IF(IncludeDeal4,Spreadsheet9.2!F3850,0)","v":-288121},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G844,0)+IF(IncludeDeal1,Spreadsheet9.2!G1846,0)+IF(IncludeDeal2,Spreadsheet9.2!G2848,0)+IF(IncludeDeal4,Spreadsheet9.2!G3850,0)","v":-575081.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H844,0)+IF(IncludeDeal1,Spreadsheet9.2!H1846,0)+IF(IncludeDeal2,Spreadsheet9.2!H2848,0)+IF(IncludeDeal4,Spreadsheet9.2!H3850,0)","v":-1435056.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I844,0)+IF(IncludeDeal1,Spreadsheet9.2!I1846,0)+IF(IncludeDeal2,Spreadsheet9.2!I2848,0)+IF(IncludeDeal4,Spreadsheet9.2!I3850,0)","v":-1428298.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J844,0)+IF(IncludeDeal1,Spreadsheet9.2!J1846,0)+IF(IncludeDeal2,Spreadsheet9.2!J2848,0)+IF(IncludeDeal4,Spreadsheet9.2!J3850,0)","v":-1152709.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K844,0)+IF(IncludeDeal1,Spreadsheet9.2!K1846,0)+IF(IncludeDeal2,Spreadsheet9.2!K2848,0)+IF(IncludeDeal4,Spreadsheet9.2!K3850,0)","v":-602206.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L844,0)+IF(IncludeDeal1,Spreadsheet9.2!L1846,0)+IF(IncludeDeal2,Spreadsheet9.2!L2848,0)+IF(IncludeDeal4,Spreadsheet9.2!L3850,0)","v":-535989.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M844,0)+IF(IncludeDeal1,Spreadsheet9.2!M1846,0)+IF(IncludeDeal2,Spreadsheet9.2!M2848,0)+IF(IncludeDeal4,Spreadsheet9.2!M3850,0)","v":-1145012.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N844,0)+IF(IncludeDeal1,Spreadsheet9.2!N1846,0)+IF(IncludeDeal2,Spreadsheet9.2!N2848,0)+IF(IncludeDeal4,Spreadsheet9.2!N3850,0)","v":-1346298.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O844,0)+IF(IncludeDeal1,Spreadsheet9.2!O1846,0)+IF(IncludeDeal2,Spreadsheet9.2!O2848,0)+IF(IncludeDeal4,Spreadsheet9.2!O3850,0)","v":-1538179.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P844,0)+IF(IncludeDeal1,Spreadsheet9.2!P1846,0)+IF(IncludeDeal2,Spreadsheet9.2!P2848,0)+IF(IncludeDeal4,Spreadsheet9.2!P3850,0)","v":-1645968.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q844,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1846,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2848,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3850,0)","v":-2415508.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R844,0)+IF(IncludeDeal1,Spreadsheet9.2!R1846,0)+IF(IncludeDeal2,Spreadsheet9.2!R2848,0)+IF(IncludeDeal4,Spreadsheet9.2!R3850,0)","v":-2178054.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S844,0)+IF(IncludeDeal1,Spreadsheet9.2!S1846,0)+IF(IncludeDeal2,Spreadsheet9.2!S2848,0)+IF(IncludeDeal4,Spreadsheet9.2!S3850,0)","v":-971342.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T844,0)+IF(IncludeDeal1,Spreadsheet9.2!T1846,0)+IF(IncludeDeal2,Spreadsheet9.2!T2848,0)+IF(IncludeDeal4,Spreadsheet9.2!T3850,0)","v":-768822.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U844,0)+IF(IncludeDeal1,Spreadsheet9.2!U1846,0)+IF(IncludeDeal2,Spreadsheet9.2!U2848,0)+IF(IncludeDeal4,Spreadsheet9.2!U3850,0)","v":-1454306.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V844,0)+IF(IncludeDeal1,Spreadsheet9.2!V1846,0)+IF(IncludeDeal2,Spreadsheet9.2!V2848,0)+IF(IncludeDeal4,Spreadsheet9.2!V3850,0)","v":-723409.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W844,0)+IF(IncludeDeal1,Spreadsheet9.2!W1846,0)+IF(IncludeDeal2,Spreadsheet9.2!W2848,0)+IF(IncludeDeal4,Spreadsheet9.2!W3850,0)","v":-1162112.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X844,0)+IF(IncludeDeal1,Spreadsheet9.2!X1846,0)+IF(IncludeDeal2,Spreadsheet9.2!X2848,0)+IF(IncludeDeal4,Spreadsheet9.2!X3850,0)","v":70532.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y844,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1846,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2848,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3850,0)","v":837628.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z844,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1846,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2848,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3850,0)","v":1314256.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA844,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3850,0)","v":2907858.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB844,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3850,0)","v":1587145.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC844,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3850,0)","v":2067647.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD844,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3850,0)","v":3011024.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE844,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3850,0)","v":2482489.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF844,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3850,0)","v":3020849.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG844,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3850,0)","v":3536890.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH844,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3850,0)","v":3293534.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI844,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3850,0)","v":3332159},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ844,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3850,0)","v":2963098.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK844,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3850,0)","v":4206130.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL844,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3850,0)","v":4979597.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM844,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3850,0)","v":7717635.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN844,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3850,0)","v":6322111.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO844,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3850,0)","v":5575157.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP844,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3850,0)","v":3421354.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ844,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3850,0)","v":3223134.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR844,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3850,0)","v":3803654.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS844,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3850,0)","v":4580205.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT844,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3850,0)","v":3947321.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU844,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3850,0)","v":3678737.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV844,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3850,0)","v":3025133.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW844,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3850,0)","v":2680064.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX844,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3850,0)","v":2811246.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY844,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3850,0)","v":2239483.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ844,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1846,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2848,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3850,0)","v":1097657},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA844,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3850,0)","v":345642.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB844,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3850,0)","v":-175532.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC844,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3850,0)","v":-144432.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD844,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3850,0)","v":-266136.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE844,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3850,0)","v":-344951.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF844,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3850,0)","v":-431658.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG844,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3850,0)","v":-528225.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH844,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3850,0)","v":-639405.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI844,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3850,0)","v":-334616.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ844,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3850,0)","v":-340524.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK844,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3850,0)","v":-346028.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL844,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3850,0)","v":-350074.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM844,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3850,0)","v":-353019},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN844,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3850,0)","v":-356247.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO844,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1846,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2848,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3850,0)","v":-358565.2}]
[null,"Simulation 813",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C847,0)+IF(IncludeDeal1,Spreadsheet9.2!C1849,0)+IF(IncludeDeal2,Spreadsheet9.2!C2851,0)+IF(IncludeDeal4,Spreadsheet9.2!C3853,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E847,0)+IF(IncludeDeal1,Spreadsheet9.2!E1849,0)+IF(IncludeDeal2,Spreadsheet9.2!E2851,0)+IF(IncludeDeal4,Spreadsheet9.2!E3853,0)","v":-261321.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F847,0)+IF(IncludeDeal1,Spreadsheet9.2!F1849,0)+IF(IncludeDeal2,Spreadsheet9.2!F2851,0)+IF(IncludeDeal4,Spreadsheet9.2!F3853,0)","v":-1115660.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G847,0)+IF(IncludeDeal1,Spreadsheet9.2!G1849,0)+IF(IncludeDeal2,Spreadsheet9.2!G2851,0)+IF(IncludeDeal4,Spreadsheet9.2!G3853,0)","v":-993732.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H847,0)+IF(IncludeDeal1,Spreadsheet9.2!H1849,0)+IF(IncludeDeal2,Spreadsheet9.2!H2851,0)+IF(IncludeDeal4,Spreadsheet9.2!H3853,0)","v":-597762.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I847,0)+IF(IncludeDeal1,Spreadsheet9.2!I1849,0)+IF(IncludeDeal2,Spreadsheet9.2!I2851,0)+IF(IncludeDeal4,Spreadsheet9.2!I3853,0)","v":-1114487.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J847,0)+IF(IncludeDeal1,Spreadsheet9.2!J1849,0)+IF(IncludeDeal2,Spreadsheet9.2!J2851,0)+IF(IncludeDeal4,Spreadsheet9.2!J3853,0)","v":-1373606.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K847,0)+IF(IncludeDeal1,Spreadsheet9.2!K1849,0)+IF(IncludeDeal2,Spreadsheet9.2!K2851,0)+IF(IncludeDeal4,Spreadsheet9.2!K3853,0)","v":-1930821.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L847,0)+IF(IncludeDeal1,Spreadsheet9.2!L1849,0)+IF(IncludeDeal2,Spreadsheet9.2!L2851,0)+IF(IncludeDeal4,Spreadsheet9.2!L3853,0)","v":-1881324.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M847,0)+IF(IncludeDeal1,Spreadsheet9.2!M1849,0)+IF(IncludeDeal2,Spreadsheet9.2!M2851,0)+IF(IncludeDeal4,Spreadsheet9.2!M3853,0)","v":-1505498.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N847,0)+IF(IncludeDeal1,Spreadsheet9.2!N1849,0)+IF(IncludeDeal2,Spreadsheet9.2!N2851,0)+IF(IncludeDeal4,Spreadsheet9.2!N3853,0)","v":-1587544.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O847,0)+IF(IncludeDeal1,Spreadsheet9.2!O1849,0)+IF(IncludeDeal2,Spreadsheet9.2!O2851,0)+IF(IncludeDeal4,Spreadsheet9.2!O3853,0)","v":-1180977.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P847,0)+IF(IncludeDeal1,Spreadsheet9.2!P1849,0)+IF(IncludeDeal2,Spreadsheet9.2!P2851,0)+IF(IncludeDeal4,Spreadsheet9.2!P3853,0)","v":-1456679.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q847,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1849,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2851,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3853,0)","v":-1744793.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R847,0)+IF(IncludeDeal1,Spreadsheet9.2!R1849,0)+IF(IncludeDeal2,Spreadsheet9.2!R2851,0)+IF(IncludeDeal4,Spreadsheet9.2!R3853,0)","v":-2053280.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S847,0)+IF(IncludeDeal1,Spreadsheet9.2!S1849,0)+IF(IncludeDeal2,Spreadsheet9.2!S2851,0)+IF(IncludeDeal4,Spreadsheet9.2!S3853,0)","v":-564219.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T847,0)+IF(IncludeDeal1,Spreadsheet9.2!T1849,0)+IF(IncludeDeal2,Spreadsheet9.2!T2851,0)+IF(IncludeDeal4,Spreadsheet9.2!T3853,0)","v":-166959.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U847,0)+IF(IncludeDeal1,Spreadsheet9.2!U1849,0)+IF(IncludeDeal2,Spreadsheet9.2!U2851,0)+IF(IncludeDeal4,Spreadsheet9.2!U3853,0)","v":1947720.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V847,0)+IF(IncludeDeal1,Spreadsheet9.2!V1849,0)+IF(IncludeDeal2,Spreadsheet9.2!V2851,0)+IF(IncludeDeal4,Spreadsheet9.2!V3853,0)","v":1517173.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W847,0)+IF(IncludeDeal1,Spreadsheet9.2!W1849,0)+IF(IncludeDeal2,Spreadsheet9.2!W2851,0)+IF(IncludeDeal4,Spreadsheet9.2!W3853,0)","v":-77379.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X847,0)+IF(IncludeDeal1,Spreadsheet9.2!X1849,0)+IF(IncludeDeal2,Spreadsheet9.2!X2851,0)+IF(IncludeDeal4,Spreadsheet9.2!X3853,0)","v":487300.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y847,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1849,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2851,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3853,0)","v":-853334.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z847,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1849,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2851,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3853,0)","v":-216473.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA847,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3853,0)","v":-406598.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB847,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3853,0)","v":65633.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC847,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3853,0)","v":-298490.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD847,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3853,0)","v":-686575.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE847,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3853,0)","v":-649448.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF847,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3853,0)","v":-1033723.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG847,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3853,0)","v":-1729678.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH847,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3853,0)","v":-2077380.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI847,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3853,0)","v":-2345414.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ847,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3853,0)","v":-2779009.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK847,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3853,0)","v":-2294056.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL847,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3853,0)","v":-2386231},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM847,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3853,0)","v":-2583055.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN847,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3853,0)","v":-2689831.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO847,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3853,0)","v":-2626386.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP847,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3853,0)","v":-2643931.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ847,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3853,0)","v":-2062735.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR847,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3853,0)","v":-2055388.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS847,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3853,0)","v":-1932679},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT847,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3853,0)","v":-1806090.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU847,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3853,0)","v":-1894153},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV847,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3853,0)","v":-1872892.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW847,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3853,0)","v":-1321823.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX847,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3853,0)","v":-1185420.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY847,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3853,0)","v":-1084473.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ847,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1849,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2851,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3853,0)","v":-1069841.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA847,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3853,0)","v":-1036965.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB847,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3853,0)","v":-1055536.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC847,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3853,0)","v":-581318.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD847,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3853,0)","v":-657280.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE847,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3853,0)","v":-703020.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF847,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3853,0)","v":-792435.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG847,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3853,0)","v":-875409.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH847,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3853,0)","v":-935238.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI847,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3853,0)","v":-461016.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ847,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3853,0)","v":-464211},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK847,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3853,0)","v":-467172.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL847,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3853,0)","v":-469731.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM847,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3853,0)","v":-473402.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN847,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3853,0)","v":-476277.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO847,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1849,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2851,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3853,0)","v":-477377.4}]
[null,"Simulation 817",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C851,0)+IF(IncludeDeal1,Spreadsheet9.2!C1853,0)+IF(IncludeDeal2,Spreadsheet9.2!C2855,0)+IF(IncludeDeal4,Spreadsheet9.2!C3857,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E851,0)+IF(IncludeDeal1,Spreadsheet9.2!E1853,0)+IF(IncludeDeal2,Spreadsheet9.2!E2855,0)+IF(IncludeDeal4,Spreadsheet9.2!E3857,0)","v":677027},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F851,0)+IF(IncludeDeal1,Spreadsheet9.2!F1853,0)+IF(IncludeDeal2,Spreadsheet9.2!F2855,0)+IF(IncludeDeal4,Spreadsheet9.2!F3857,0)","v":480950.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G851,0)+IF(IncludeDeal1,Spreadsheet9.2!G1853,0)+IF(IncludeDeal2,Spreadsheet9.2!G2855,0)+IF(IncludeDeal4,Spreadsheet9.2!G3857,0)","v":109187.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H851,0)+IF(IncludeDeal1,Spreadsheet9.2!H1853,0)+IF(IncludeDeal2,Spreadsheet9.2!H2855,0)+IF(IncludeDeal4,Spreadsheet9.2!H3857,0)","v":-38876.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I851,0)+IF(IncludeDeal1,Spreadsheet9.2!I1853,0)+IF(IncludeDeal2,Spreadsheet9.2!I2855,0)+IF(IncludeDeal4,Spreadsheet9.2!I3857,0)","v":-416072.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J851,0)+IF(IncludeDeal1,Spreadsheet9.2!J1853,0)+IF(IncludeDeal2,Spreadsheet9.2!J2855,0)+IF(IncludeDeal4,Spreadsheet9.2!J3857,0)","v":463281.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K851,0)+IF(IncludeDeal1,Spreadsheet9.2!K1853,0)+IF(IncludeDeal2,Spreadsheet9.2!K2855,0)+IF(IncludeDeal4,Spreadsheet9.2!K3857,0)","v":259762.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L851,0)+IF(IncludeDeal1,Spreadsheet9.2!L1853,0)+IF(IncludeDeal2,Spreadsheet9.2!L2855,0)+IF(IncludeDeal4,Spreadsheet9.2!L3857,0)","v":302431.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M851,0)+IF(IncludeDeal1,Spreadsheet9.2!M1853,0)+IF(IncludeDeal2,Spreadsheet9.2!M2855,0)+IF(IncludeDeal4,Spreadsheet9.2!M3857,0)","v":-1043797.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N851,0)+IF(IncludeDeal1,Spreadsheet9.2!N1853,0)+IF(IncludeDeal2,Spreadsheet9.2!N2855,0)+IF(IncludeDeal4,Spreadsheet9.2!N3857,0)","v":-770648.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O851,0)+IF(IncludeDeal1,Spreadsheet9.2!O1853,0)+IF(IncludeDeal2,Spreadsheet9.2!O2855,0)+IF(IncludeDeal4,Spreadsheet9.2!O3857,0)","v":-1179246.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P851,0)+IF(IncludeDeal1,Spreadsheet9.2!P1853,0)+IF(IncludeDeal2,Spreadsheet9.2!P2855,0)+IF(IncludeDeal4,Spreadsheet9.2!P3857,0)","v":-417286.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q851,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1853,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2855,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3857,0)","v":-583752.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R851,0)+IF(IncludeDeal1,Spreadsheet9.2!R1853,0)+IF(IncludeDeal2,Spreadsheet9.2!R2855,0)+IF(IncludeDeal4,Spreadsheet9.2!R3857,0)","v":-259017.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S851,0)+IF(IncludeDeal1,Spreadsheet9.2!S1853,0)+IF(IncludeDeal2,Spreadsheet9.2!S2855,0)+IF(IncludeDeal4,Spreadsheet9.2!S3857,0)","v":1661242.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T851,0)+IF(IncludeDeal1,Spreadsheet9.2!T1853,0)+IF(IncludeDeal2,Spreadsheet9.2!T2855,0)+IF(IncludeDeal4,Spreadsheet9.2!T3857,0)","v":1174462.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U851,0)+IF(IncludeDeal1,Spreadsheet9.2!U1853,0)+IF(IncludeDeal2,Spreadsheet9.2!U2855,0)+IF(IncludeDeal4,Spreadsheet9.2!U3857,0)","v":427862.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V851,0)+IF(IncludeDeal1,Spreadsheet9.2!V1853,0)+IF(IncludeDeal2,Spreadsheet9.2!V2855,0)+IF(IncludeDeal4,Spreadsheet9.2!V3857,0)","v":647546.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W851,0)+IF(IncludeDeal1,Spreadsheet9.2!W1853,0)+IF(IncludeDeal2,Spreadsheet9.2!W2855,0)+IF(IncludeDeal4,Spreadsheet9.2!W3857,0)","v":212961.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X851,0)+IF(IncludeDeal1,Spreadsheet9.2!X1853,0)+IF(IncludeDeal2,Spreadsheet9.2!X2855,0)+IF(IncludeDeal4,Spreadsheet9.2!X3857,0)","v":-217174.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y851,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1853,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2855,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3857,0)","v":-1046250.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z851,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1853,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2855,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3857,0)","v":-805222.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA851,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3857,0)","v":-1070118.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB851,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3857,0)","v":-794723.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC851,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3857,0)","v":-920341.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD851,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3857,0)","v":-640938.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE851,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3857,0)","v":-498842.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF851,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3857,0)","v":-1006322.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG851,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3857,0)","v":-1546400.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH851,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3857,0)","v":-1421243.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI851,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3857,0)","v":-1242467.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ851,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3857,0)","v":-1290370.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK851,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3857,0)","v":-1453595.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL851,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3857,0)","v":-1314817.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM851,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3857,0)","v":-1413270.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN851,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3857,0)","v":-1453357.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO851,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3857,0)","v":-1390208.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP851,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3857,0)","v":-1291260.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ851,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3857,0)","v":-1179291.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR851,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3857,0)","v":-1160771.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS851,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3857,0)","v":-1060527.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT851,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3857,0)","v":-826018},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU851,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3857,0)","v":-753767},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV851,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3857,0)","v":-621481.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW851,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3857,0)","v":-382361.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX851,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3857,0)","v":-102779},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY851,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3857,0)","v":155313.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ851,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1853,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2855,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3857,0)","v":324763.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA851,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3857,0)","v":577597.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB851,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3857,0)","v":525229},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC851,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3857,0)","v":587900.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD851,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3857,0)","v":469936.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE851,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3857,0)","v":414497},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF851,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3857,0)","v":363835.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG851,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3857,0)","v":317160.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH851,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3857,0)","v":178359.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI851,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3857,0)","v":49000},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ851,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3857,0)","v":45092.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK851,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3857,0)","v":39921.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL851,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3857,0)","v":37127.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM851,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3857,0)","v":34401.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN851,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3857,0)","v":32198.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO851,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1853,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2855,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3857,0)","v":27289.3}]
[null,"Simulation 820",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C854,0)+IF(IncludeDeal1,Spreadsheet9.2!C1856,0)+IF(IncludeDeal2,Spreadsheet9.2!C2858,0)+IF(IncludeDeal4,Spreadsheet9.2!C3860,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E854,0)+IF(IncludeDeal1,Spreadsheet9.2!E1856,0)+IF(IncludeDeal2,Spreadsheet9.2!E2858,0)+IF(IncludeDeal4,Spreadsheet9.2!E3860,0)","v":304332.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F854,0)+IF(IncludeDeal1,Spreadsheet9.2!F1856,0)+IF(IncludeDeal2,Spreadsheet9.2!F2858,0)+IF(IncludeDeal4,Spreadsheet9.2!F3860,0)","v":413845.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G854,0)+IF(IncludeDeal1,Spreadsheet9.2!G1856,0)+IF(IncludeDeal2,Spreadsheet9.2!G2858,0)+IF(IncludeDeal4,Spreadsheet9.2!G3860,0)","v":327028},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H854,0)+IF(IncludeDeal1,Spreadsheet9.2!H1856,0)+IF(IncludeDeal2,Spreadsheet9.2!H2858,0)+IF(IncludeDeal4,Spreadsheet9.2!H3860,0)","v":1194955.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I854,0)+IF(IncludeDeal1,Spreadsheet9.2!I1856,0)+IF(IncludeDeal2,Spreadsheet9.2!I2858,0)+IF(IncludeDeal4,Spreadsheet9.2!I3860,0)","v":139502.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J854,0)+IF(IncludeDeal1,Spreadsheet9.2!J1856,0)+IF(IncludeDeal2,Spreadsheet9.2!J2858,0)+IF(IncludeDeal4,Spreadsheet9.2!J3860,0)","v":46361.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K854,0)+IF(IncludeDeal1,Spreadsheet9.2!K1856,0)+IF(IncludeDeal2,Spreadsheet9.2!K2858,0)+IF(IncludeDeal4,Spreadsheet9.2!K3860,0)","v":-1491805.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L854,0)+IF(IncludeDeal1,Spreadsheet9.2!L1856,0)+IF(IncludeDeal2,Spreadsheet9.2!L2858,0)+IF(IncludeDeal4,Spreadsheet9.2!L3860,0)","v":-1280679.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M854,0)+IF(IncludeDeal1,Spreadsheet9.2!M1856,0)+IF(IncludeDeal2,Spreadsheet9.2!M2858,0)+IF(IncludeDeal4,Spreadsheet9.2!M3860,0)","v":-930769.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N854,0)+IF(IncludeDeal1,Spreadsheet9.2!N1856,0)+IF(IncludeDeal2,Spreadsheet9.2!N2858,0)+IF(IncludeDeal4,Spreadsheet9.2!N3860,0)","v":-1714279.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O854,0)+IF(IncludeDeal1,Spreadsheet9.2!O1856,0)+IF(IncludeDeal2,Spreadsheet9.2!O2858,0)+IF(IncludeDeal4,Spreadsheet9.2!O3860,0)","v":-2155988.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P854,0)+IF(IncludeDeal1,Spreadsheet9.2!P1856,0)+IF(IncludeDeal2,Spreadsheet9.2!P2858,0)+IF(IncludeDeal4,Spreadsheet9.2!P3860,0)","v":-2594807.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q854,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1856,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2858,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3860,0)","v":-2709167.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R854,0)+IF(IncludeDeal1,Spreadsheet9.2!R1856,0)+IF(IncludeDeal2,Spreadsheet9.2!R2858,0)+IF(IncludeDeal4,Spreadsheet9.2!R3860,0)","v":-3017187.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S854,0)+IF(IncludeDeal1,Spreadsheet9.2!S1856,0)+IF(IncludeDeal2,Spreadsheet9.2!S2858,0)+IF(IncludeDeal4,Spreadsheet9.2!S3860,0)","v":-2831474.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T854,0)+IF(IncludeDeal1,Spreadsheet9.2!T1856,0)+IF(IncludeDeal2,Spreadsheet9.2!T2858,0)+IF(IncludeDeal4,Spreadsheet9.2!T3860,0)","v":-3405397.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U854,0)+IF(IncludeDeal1,Spreadsheet9.2!U1856,0)+IF(IncludeDeal2,Spreadsheet9.2!U2858,0)+IF(IncludeDeal4,Spreadsheet9.2!U3860,0)","v":-3455156.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V854,0)+IF(IncludeDeal1,Spreadsheet9.2!V1856,0)+IF(IncludeDeal2,Spreadsheet9.2!V2858,0)+IF(IncludeDeal4,Spreadsheet9.2!V3860,0)","v":-3477044.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W854,0)+IF(IncludeDeal1,Spreadsheet9.2!W1856,0)+IF(IncludeDeal2,Spreadsheet9.2!W2858,0)+IF(IncludeDeal4,Spreadsheet9.2!W3860,0)","v":-3190210},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X854,0)+IF(IncludeDeal1,Spreadsheet9.2!X1856,0)+IF(IncludeDeal2,Spreadsheet9.2!X2858,0)+IF(IncludeDeal4,Spreadsheet9.2!X3860,0)","v":-3352541.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y854,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1856,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2858,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3860,0)","v":-3188424.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z854,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1856,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2858,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3860,0)","v":-2947550.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA854,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3860,0)","v":-2508397.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB854,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3860,0)","v":-2367111.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC854,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3860,0)","v":-2902278.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD854,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3860,0)","v":-2744536.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE854,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3860,0)","v":-2503786.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF854,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3860,0)","v":-2900733.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG854,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3860,0)","v":-2805637.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH854,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3860,0)","v":-2360423.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI854,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3860,0)","v":-2347112.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ854,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3860,0)","v":-2202159.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK854,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3860,0)","v":-2130949.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL854,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3860,0)","v":-2267807.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM854,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3860,0)","v":-2511579.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN854,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3860,0)","v":-2387004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO854,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3860,0)","v":-2286278.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP854,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3860,0)","v":-2181117.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ854,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3860,0)","v":-1894746.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR854,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3860,0)","v":-1628767.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS854,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3860,0)","v":-1465835.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT854,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3860,0)","v":-1288403.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU854,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3860,0)","v":-1000475},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV854,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3860,0)","v":-1110008},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW854,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3860,0)","v":-1015784.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX854,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3860,0)","v":-851235.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY854,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3860,0)","v":-776753.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ854,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1856,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2858,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3860,0)","v":-688875.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA854,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3860,0)","v":-615807.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB854,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3860,0)","v":-575947.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC854,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3860,0)","v":-268629.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD854,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3860,0)","v":-277536.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE854,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3860,0)","v":-273125.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF854,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3860,0)","v":-312377.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG854,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3860,0)","v":-346932.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH854,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3860,0)","v":-429580.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI854,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3860,0)","v":-193324.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ854,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3860,0)","v":-194747.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK854,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3860,0)","v":-196597.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL854,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3860,0)","v":-197473.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM854,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3860,0)","v":-200440.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN854,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3860,0)","v":-203116.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO854,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1856,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2858,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3860,0)","v":-205406}]
[null,"Simulation 823",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C857,0)+IF(IncludeDeal1,Spreadsheet9.2!C1859,0)+IF(IncludeDeal2,Spreadsheet9.2!C2861,0)+IF(IncludeDeal4,Spreadsheet9.2!C3863,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E857,0)+IF(IncludeDeal1,Spreadsheet9.2!E1859,0)+IF(IncludeDeal2,Spreadsheet9.2!E2861,0)+IF(IncludeDeal4,Spreadsheet9.2!E3863,0)","v":48676.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F857,0)+IF(IncludeDeal1,Spreadsheet9.2!F1859,0)+IF(IncludeDeal2,Spreadsheet9.2!F2861,0)+IF(IncludeDeal4,Spreadsheet9.2!F3863,0)","v":-1251839},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G857,0)+IF(IncludeDeal1,Spreadsheet9.2!G1859,0)+IF(IncludeDeal2,Spreadsheet9.2!G2861,0)+IF(IncludeDeal4,Spreadsheet9.2!G3863,0)","v":-1670410.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H857,0)+IF(IncludeDeal1,Spreadsheet9.2!H1859,0)+IF(IncludeDeal2,Spreadsheet9.2!H2861,0)+IF(IncludeDeal4,Spreadsheet9.2!H3863,0)","v":-3007000.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I857,0)+IF(IncludeDeal1,Spreadsheet9.2!I1859,0)+IF(IncludeDeal2,Spreadsheet9.2!I2861,0)+IF(IncludeDeal4,Spreadsheet9.2!I3863,0)","v":-2842934.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J857,0)+IF(IncludeDeal1,Spreadsheet9.2!J1859,0)+IF(IncludeDeal2,Spreadsheet9.2!J2861,0)+IF(IncludeDeal4,Spreadsheet9.2!J3863,0)","v":-2904992.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K857,0)+IF(IncludeDeal1,Spreadsheet9.2!K1859,0)+IF(IncludeDeal2,Spreadsheet9.2!K2861,0)+IF(IncludeDeal4,Spreadsheet9.2!K3863,0)","v":-2847175},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L857,0)+IF(IncludeDeal1,Spreadsheet9.2!L1859,0)+IF(IncludeDeal2,Spreadsheet9.2!L2861,0)+IF(IncludeDeal4,Spreadsheet9.2!L3863,0)","v":-2626149.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M857,0)+IF(IncludeDeal1,Spreadsheet9.2!M1859,0)+IF(IncludeDeal2,Spreadsheet9.2!M2861,0)+IF(IncludeDeal4,Spreadsheet9.2!M3863,0)","v":-2283459.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N857,0)+IF(IncludeDeal1,Spreadsheet9.2!N1859,0)+IF(IncludeDeal2,Spreadsheet9.2!N2861,0)+IF(IncludeDeal4,Spreadsheet9.2!N3863,0)","v":-1934642},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O857,0)+IF(IncludeDeal1,Spreadsheet9.2!O1859,0)+IF(IncludeDeal2,Spreadsheet9.2!O2861,0)+IF(IncludeDeal4,Spreadsheet9.2!O3863,0)","v":-2912337.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P857,0)+IF(IncludeDeal1,Spreadsheet9.2!P1859,0)+IF(IncludeDeal2,Spreadsheet9.2!P2861,0)+IF(IncludeDeal4,Spreadsheet9.2!P3863,0)","v":-2605635},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q857,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1859,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2861,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3863,0)","v":-2732733},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R857,0)+IF(IncludeDeal1,Spreadsheet9.2!R1859,0)+IF(IncludeDeal2,Spreadsheet9.2!R2861,0)+IF(IncludeDeal4,Spreadsheet9.2!R3863,0)","v":-2682308.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S857,0)+IF(IncludeDeal1,Spreadsheet9.2!S1859,0)+IF(IncludeDeal2,Spreadsheet9.2!S2861,0)+IF(IncludeDeal4,Spreadsheet9.2!S3863,0)","v":-2483201.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T857,0)+IF(IncludeDeal1,Spreadsheet9.2!T1859,0)+IF(IncludeDeal2,Spreadsheet9.2!T2861,0)+IF(IncludeDeal4,Spreadsheet9.2!T3863,0)","v":-2609954.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U857,0)+IF(IncludeDeal1,Spreadsheet9.2!U1859,0)+IF(IncludeDeal2,Spreadsheet9.2!U2861,0)+IF(IncludeDeal4,Spreadsheet9.2!U3863,0)","v":-2525098.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V857,0)+IF(IncludeDeal1,Spreadsheet9.2!V1859,0)+IF(IncludeDeal2,Spreadsheet9.2!V2861,0)+IF(IncludeDeal4,Spreadsheet9.2!V3863,0)","v":-3245128.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W857,0)+IF(IncludeDeal1,Spreadsheet9.2!W1859,0)+IF(IncludeDeal2,Spreadsheet9.2!W2861,0)+IF(IncludeDeal4,Spreadsheet9.2!W3863,0)","v":-2892088},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X857,0)+IF(IncludeDeal1,Spreadsheet9.2!X1859,0)+IF(IncludeDeal2,Spreadsheet9.2!X2861,0)+IF(IncludeDeal4,Spreadsheet9.2!X3863,0)","v":-3228022.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y857,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1859,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2861,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3863,0)","v":-3557233},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z857,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1859,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2861,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3863,0)","v":-3436838.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA857,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3863,0)","v":-3534625.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB857,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3863,0)","v":-3536918.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC857,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3863,0)","v":-3450628.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD857,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3863,0)","v":-3417128.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE857,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3863,0)","v":-3176825.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF857,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3863,0)","v":-3211728.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG857,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3863,0)","v":-3148666.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH857,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3863,0)","v":-3097776.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI857,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3863,0)","v":-2950861.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ857,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3863,0)","v":-2901983.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK857,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3863,0)","v":-2845649},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL857,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3863,0)","v":-2810143.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM857,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3863,0)","v":-2578206.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN857,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3863,0)","v":-2459247.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO857,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3863,0)","v":-2272512.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP857,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3863,0)","v":-2198172.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ857,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3863,0)","v":-1943130.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR857,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3863,0)","v":-1911768.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS857,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3863,0)","v":-1704248.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT857,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3863,0)","v":-1511822},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU857,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3863,0)","v":-1379846.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV857,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3863,0)","v":-1322210.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW857,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3863,0)","v":-1083114.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX857,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3863,0)","v":-1069416.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY857,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3863,0)","v":-877875.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ857,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1859,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2861,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3863,0)","v":-757647.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA857,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3863,0)","v":-734677.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB857,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3863,0)","v":-675962.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC857,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3863,0)","v":-381887.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD857,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3863,0)","v":-398865.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE857,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3863,0)","v":-415822.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF857,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3863,0)","v":-438092.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG857,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3863,0)","v":-498424},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH857,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3863,0)","v":-556921.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI857,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3863,0)","v":-290092.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ857,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3863,0)","v":-290661.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK857,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3863,0)","v":-290992.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL857,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3863,0)","v":-293452.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM857,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3863,0)","v":-293976.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN857,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3863,0)","v":-295798.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO857,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1859,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2861,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3863,0)","v":-298410.90000000002}]
[null,"Simulation 824",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C858,0)+IF(IncludeDeal1,Spreadsheet9.2!C1860,0)+IF(IncludeDeal2,Spreadsheet9.2!C2862,0)+IF(IncludeDeal4,Spreadsheet9.2!C3864,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E858,0)+IF(IncludeDeal1,Spreadsheet9.2!E1860,0)+IF(IncludeDeal2,Spreadsheet9.2!E2862,0)+IF(IncludeDeal4,Spreadsheet9.2!E3864,0)","v":-310842.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F858,0)+IF(IncludeDeal1,Spreadsheet9.2!F1860,0)+IF(IncludeDeal2,Spreadsheet9.2!F2862,0)+IF(IncludeDeal4,Spreadsheet9.2!F3864,0)","v":-475895.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G858,0)+IF(IncludeDeal1,Spreadsheet9.2!G1860,0)+IF(IncludeDeal2,Spreadsheet9.2!G2862,0)+IF(IncludeDeal4,Spreadsheet9.2!G3864,0)","v":-822788.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H858,0)+IF(IncludeDeal1,Spreadsheet9.2!H1860,0)+IF(IncludeDeal2,Spreadsheet9.2!H2862,0)+IF(IncludeDeal4,Spreadsheet9.2!H3864,0)","v":-1560428.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I858,0)+IF(IncludeDeal1,Spreadsheet9.2!I1860,0)+IF(IncludeDeal2,Spreadsheet9.2!I2862,0)+IF(IncludeDeal4,Spreadsheet9.2!I3864,0)","v":-1037138.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J858,0)+IF(IncludeDeal1,Spreadsheet9.2!J1860,0)+IF(IncludeDeal2,Spreadsheet9.2!J2862,0)+IF(IncludeDeal4,Spreadsheet9.2!J3864,0)","v":373334.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K858,0)+IF(IncludeDeal1,Spreadsheet9.2!K1860,0)+IF(IncludeDeal2,Spreadsheet9.2!K2862,0)+IF(IncludeDeal4,Spreadsheet9.2!K3864,0)","v":-636058},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L858,0)+IF(IncludeDeal1,Spreadsheet9.2!L1860,0)+IF(IncludeDeal2,Spreadsheet9.2!L2862,0)+IF(IncludeDeal4,Spreadsheet9.2!L3864,0)","v":-1123629.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M858,0)+IF(IncludeDeal1,Spreadsheet9.2!M1860,0)+IF(IncludeDeal2,Spreadsheet9.2!M2862,0)+IF(IncludeDeal4,Spreadsheet9.2!M3864,0)","v":-2682681.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N858,0)+IF(IncludeDeal1,Spreadsheet9.2!N1860,0)+IF(IncludeDeal2,Spreadsheet9.2!N2862,0)+IF(IncludeDeal4,Spreadsheet9.2!N3864,0)","v":-3098426.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O858,0)+IF(IncludeDeal1,Spreadsheet9.2!O1860,0)+IF(IncludeDeal2,Spreadsheet9.2!O2862,0)+IF(IncludeDeal4,Spreadsheet9.2!O3864,0)","v":-3631649.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P858,0)+IF(IncludeDeal1,Spreadsheet9.2!P1860,0)+IF(IncludeDeal2,Spreadsheet9.2!P2862,0)+IF(IncludeDeal4,Spreadsheet9.2!P3864,0)","v":-3886448.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q858,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1860,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2862,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3864,0)","v":-3940305.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R858,0)+IF(IncludeDeal1,Spreadsheet9.2!R1860,0)+IF(IncludeDeal2,Spreadsheet9.2!R2862,0)+IF(IncludeDeal4,Spreadsheet9.2!R3864,0)","v":-3947278.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S858,0)+IF(IncludeDeal1,Spreadsheet9.2!S1860,0)+IF(IncludeDeal2,Spreadsheet9.2!S2862,0)+IF(IncludeDeal4,Spreadsheet9.2!S3864,0)","v":-4074097.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T858,0)+IF(IncludeDeal1,Spreadsheet9.2!T1860,0)+IF(IncludeDeal2,Spreadsheet9.2!T2862,0)+IF(IncludeDeal4,Spreadsheet9.2!T3864,0)","v":-4035673.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U858,0)+IF(IncludeDeal1,Spreadsheet9.2!U1860,0)+IF(IncludeDeal2,Spreadsheet9.2!U2862,0)+IF(IncludeDeal4,Spreadsheet9.2!U3864,0)","v":-4132421.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V858,0)+IF(IncludeDeal1,Spreadsheet9.2!V1860,0)+IF(IncludeDeal2,Spreadsheet9.2!V2862,0)+IF(IncludeDeal4,Spreadsheet9.2!V3864,0)","v":-4174540.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W858,0)+IF(IncludeDeal1,Spreadsheet9.2!W1860,0)+IF(IncludeDeal2,Spreadsheet9.2!W2862,0)+IF(IncludeDeal4,Spreadsheet9.2!W3864,0)","v":-4231979},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X858,0)+IF(IncludeDeal1,Spreadsheet9.2!X1860,0)+IF(IncludeDeal2,Spreadsheet9.2!X2862,0)+IF(IncludeDeal4,Spreadsheet9.2!X3864,0)","v":-4343582.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y858,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1860,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2862,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3864,0)","v":-4323668.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z858,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1860,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2862,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3864,0)","v":-4111990.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA858,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3864,0)","v":-3895747},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB858,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3864,0)","v":-3806380.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC858,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3864,0)","v":-3642760.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD858,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3864,0)","v":-3440235.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE858,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3864,0)","v":-3327117.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF858,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3864,0)","v":-3312119.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG858,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3864,0)","v":-3109453.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH858,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3864,0)","v":-3021654.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI858,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3864,0)","v":-2909911.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ858,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3864,0)","v":-2929423.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK858,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3864,0)","v":-2762215.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL858,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3864,0)","v":-2744969.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM858,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3864,0)","v":-2586864.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN858,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3864,0)","v":-2471297.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO858,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3864,0)","v":-2428432.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP858,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3864,0)","v":-2359428.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ858,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3864,0)","v":-2075912},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR858,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3864,0)","v":-1965437.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS858,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3864,0)","v":-1894498.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT858,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3864,0)","v":-1789040.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU858,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3864,0)","v":-1705836.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV858,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3864,0)","v":-1663913.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW858,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3864,0)","v":-1302726},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX858,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3864,0)","v":-1138227.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY858,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3864,0)","v":-1037776.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ858,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1860,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2862,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3864,0)","v":-973466},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA858,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3864,0)","v":-935343},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB858,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3864,0)","v":-941003.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC858,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3864,0)","v":-642166.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD858,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3864,0)","v":-674527.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE858,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3864,0)","v":-686123.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF858,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3864,0)","v":-737432.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG858,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3864,0)","v":-812477},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH858,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3864,0)","v":-860851},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI858,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3864,0)","v":-461526.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ858,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3864,0)","v":-463401.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK858,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3864,0)","v":-465988.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL858,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3864,0)","v":-469954.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM858,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3864,0)","v":-472131.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN858,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3864,0)","v":-473877.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO858,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1860,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2862,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3864,0)","v":-474846.6}]
[null,"Simulation 827",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C861,0)+IF(IncludeDeal1,Spreadsheet9.2!C1863,0)+IF(IncludeDeal2,Spreadsheet9.2!C2865,0)+IF(IncludeDeal4,Spreadsheet9.2!C3867,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E861,0)+IF(IncludeDeal1,Spreadsheet9.2!E1863,0)+IF(IncludeDeal2,Spreadsheet9.2!E2865,0)+IF(IncludeDeal4,Spreadsheet9.2!E3867,0)","v":142198.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F861,0)+IF(IncludeDeal1,Spreadsheet9.2!F1863,0)+IF(IncludeDeal2,Spreadsheet9.2!F2865,0)+IF(IncludeDeal4,Spreadsheet9.2!F3867,0)","v":531617.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G861,0)+IF(IncludeDeal1,Spreadsheet9.2!G1863,0)+IF(IncludeDeal2,Spreadsheet9.2!G2865,0)+IF(IncludeDeal4,Spreadsheet9.2!G3867,0)","v":366307.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H861,0)+IF(IncludeDeal1,Spreadsheet9.2!H1863,0)+IF(IncludeDeal2,Spreadsheet9.2!H2865,0)+IF(IncludeDeal4,Spreadsheet9.2!H3867,0)","v":457033.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I861,0)+IF(IncludeDeal1,Spreadsheet9.2!I1863,0)+IF(IncludeDeal2,Spreadsheet9.2!I2865,0)+IF(IncludeDeal4,Spreadsheet9.2!I3867,0)","v":597336},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J861,0)+IF(IncludeDeal1,Spreadsheet9.2!J1863,0)+IF(IncludeDeal2,Spreadsheet9.2!J2865,0)+IF(IncludeDeal4,Spreadsheet9.2!J3867,0)","v":-519673.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K861,0)+IF(IncludeDeal1,Spreadsheet9.2!K1863,0)+IF(IncludeDeal2,Spreadsheet9.2!K2865,0)+IF(IncludeDeal4,Spreadsheet9.2!K3867,0)","v":761034},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L861,0)+IF(IncludeDeal1,Spreadsheet9.2!L1863,0)+IF(IncludeDeal2,Spreadsheet9.2!L2865,0)+IF(IncludeDeal4,Spreadsheet9.2!L3867,0)","v":370186.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M861,0)+IF(IncludeDeal1,Spreadsheet9.2!M1863,0)+IF(IncludeDeal2,Spreadsheet9.2!M2865,0)+IF(IncludeDeal4,Spreadsheet9.2!M3867,0)","v":2377015.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N861,0)+IF(IncludeDeal1,Spreadsheet9.2!N1863,0)+IF(IncludeDeal2,Spreadsheet9.2!N2865,0)+IF(IncludeDeal4,Spreadsheet9.2!N3867,0)","v":1359588.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O861,0)+IF(IncludeDeal1,Spreadsheet9.2!O1863,0)+IF(IncludeDeal2,Spreadsheet9.2!O2865,0)+IF(IncludeDeal4,Spreadsheet9.2!O3867,0)","v":1563728.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P861,0)+IF(IncludeDeal1,Spreadsheet9.2!P1863,0)+IF(IncludeDeal2,Spreadsheet9.2!P2865,0)+IF(IncludeDeal4,Spreadsheet9.2!P3867,0)","v":1293919.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q861,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1863,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2865,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3867,0)","v":1179657.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R861,0)+IF(IncludeDeal1,Spreadsheet9.2!R1863,0)+IF(IncludeDeal2,Spreadsheet9.2!R2865,0)+IF(IncludeDeal4,Spreadsheet9.2!R3867,0)","v":187555.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S861,0)+IF(IncludeDeal1,Spreadsheet9.2!S1863,0)+IF(IncludeDeal2,Spreadsheet9.2!S2865,0)+IF(IncludeDeal4,Spreadsheet9.2!S3867,0)","v":753322.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T861,0)+IF(IncludeDeal1,Spreadsheet9.2!T1863,0)+IF(IncludeDeal2,Spreadsheet9.2!T2865,0)+IF(IncludeDeal4,Spreadsheet9.2!T3867,0)","v":1324706.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U861,0)+IF(IncludeDeal1,Spreadsheet9.2!U1863,0)+IF(IncludeDeal2,Spreadsheet9.2!U2865,0)+IF(IncludeDeal4,Spreadsheet9.2!U3867,0)","v":1093866.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V861,0)+IF(IncludeDeal1,Spreadsheet9.2!V1863,0)+IF(IncludeDeal2,Spreadsheet9.2!V2865,0)+IF(IncludeDeal4,Spreadsheet9.2!V3867,0)","v":568063},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W861,0)+IF(IncludeDeal1,Spreadsheet9.2!W1863,0)+IF(IncludeDeal2,Spreadsheet9.2!W2865,0)+IF(IncludeDeal4,Spreadsheet9.2!W3867,0)","v":198602.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X861,0)+IF(IncludeDeal1,Spreadsheet9.2!X1863,0)+IF(IncludeDeal2,Spreadsheet9.2!X2865,0)+IF(IncludeDeal4,Spreadsheet9.2!X3867,0)","v":1398294.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y861,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1863,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2865,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3867,0)","v":784225.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z861,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1863,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2865,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3867,0)","v":836562.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA861,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3867,0)","v":1380678.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB861,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3867,0)","v":2900141.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC861,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3867,0)","v":4033167.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD861,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3867,0)","v":3395705},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE861,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3867,0)","v":3456536},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF861,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3867,0)","v":2911991.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG861,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3867,0)","v":3686084.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH861,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3867,0)","v":4600767},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI861,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3867,0)","v":5962093.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ861,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3867,0)","v":4125768.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK861,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3867,0)","v":3472561.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL861,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3867,0)","v":2140969.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM861,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3867,0)","v":2388647.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN861,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3867,0)","v":1938962.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO861,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3867,0)","v":1551530.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP861,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3867,0)","v":1039196.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ861,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3867,0)","v":1027955.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR861,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3867,0)","v":985594.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS861,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3867,0)","v":970763.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT861,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3867,0)","v":458206.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU861,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3867,0)","v":745568.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV861,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3867,0)","v":930990.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW861,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3867,0)","v":1110857.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX861,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3867,0)","v":932951.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY861,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3867,0)","v":454118.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ861,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1863,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2865,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3867,0)","v":117905.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA861,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3867,0)","v":-236618.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB861,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3867,0)","v":-433569.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC861,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3867,0)","v":-206503.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD861,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3867,0)","v":-344530.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE861,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3867,0)","v":-462251.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF861,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3867,0)","v":-527046.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG861,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3867,0)","v":-644564.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH861,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3867,0)","v":-694887.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI861,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3867,0)","v":-352549},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ861,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3867,0)","v":-355856.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK861,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3867,0)","v":-359039.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL861,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3867,0)","v":-363572.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM861,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3867,0)","v":-368382.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN861,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3867,0)","v":-372079.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO861,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1863,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2865,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3867,0)","v":-374196.3}]
[null,"Simulation 830",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C864,0)+IF(IncludeDeal1,Spreadsheet9.2!C1866,0)+IF(IncludeDeal2,Spreadsheet9.2!C2868,0)+IF(IncludeDeal4,Spreadsheet9.2!C3870,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E864,0)+IF(IncludeDeal1,Spreadsheet9.2!E1866,0)+IF(IncludeDeal2,Spreadsheet9.2!E2868,0)+IF(IncludeDeal4,Spreadsheet9.2!E3870,0)","v":472251.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F864,0)+IF(IncludeDeal1,Spreadsheet9.2!F1866,0)+IF(IncludeDeal2,Spreadsheet9.2!F2868,0)+IF(IncludeDeal4,Spreadsheet9.2!F3870,0)","v":299958.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G864,0)+IF(IncludeDeal1,Spreadsheet9.2!G1866,0)+IF(IncludeDeal2,Spreadsheet9.2!G2868,0)+IF(IncludeDeal4,Spreadsheet9.2!G3870,0)","v":156561.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H864,0)+IF(IncludeDeal1,Spreadsheet9.2!H1866,0)+IF(IncludeDeal2,Spreadsheet9.2!H2868,0)+IF(IncludeDeal4,Spreadsheet9.2!H3870,0)","v":171739.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I864,0)+IF(IncludeDeal1,Spreadsheet9.2!I1866,0)+IF(IncludeDeal2,Spreadsheet9.2!I2868,0)+IF(IncludeDeal4,Spreadsheet9.2!I3870,0)","v":-1839922.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J864,0)+IF(IncludeDeal1,Spreadsheet9.2!J1866,0)+IF(IncludeDeal2,Spreadsheet9.2!J2868,0)+IF(IncludeDeal4,Spreadsheet9.2!J3870,0)","v":-1515336.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K864,0)+IF(IncludeDeal1,Spreadsheet9.2!K1866,0)+IF(IncludeDeal2,Spreadsheet9.2!K2868,0)+IF(IncludeDeal4,Spreadsheet9.2!K3870,0)","v":-933648.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L864,0)+IF(IncludeDeal1,Spreadsheet9.2!L1866,0)+IF(IncludeDeal2,Spreadsheet9.2!L2868,0)+IF(IncludeDeal4,Spreadsheet9.2!L3870,0)","v":-1739574},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M864,0)+IF(IncludeDeal1,Spreadsheet9.2!M1866,0)+IF(IncludeDeal2,Spreadsheet9.2!M2868,0)+IF(IncludeDeal4,Spreadsheet9.2!M3870,0)","v":-2146234.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N864,0)+IF(IncludeDeal1,Spreadsheet9.2!N1866,0)+IF(IncludeDeal2,Spreadsheet9.2!N2868,0)+IF(IncludeDeal4,Spreadsheet9.2!N3870,0)","v":-1886044.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O864,0)+IF(IncludeDeal1,Spreadsheet9.2!O1866,0)+IF(IncludeDeal2,Spreadsheet9.2!O2868,0)+IF(IncludeDeal4,Spreadsheet9.2!O3870,0)","v":-1370201.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P864,0)+IF(IncludeDeal1,Spreadsheet9.2!P1866,0)+IF(IncludeDeal2,Spreadsheet9.2!P2868,0)+IF(IncludeDeal4,Spreadsheet9.2!P3870,0)","v":-222958.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q864,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1866,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2868,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3870,0)","v":-48909.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R864,0)+IF(IncludeDeal1,Spreadsheet9.2!R1866,0)+IF(IncludeDeal2,Spreadsheet9.2!R2868,0)+IF(IncludeDeal4,Spreadsheet9.2!R3870,0)","v":-1011309.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S864,0)+IF(IncludeDeal1,Spreadsheet9.2!S1866,0)+IF(IncludeDeal2,Spreadsheet9.2!S2868,0)+IF(IncludeDeal4,Spreadsheet9.2!S3870,0)","v":119297.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T864,0)+IF(IncludeDeal1,Spreadsheet9.2!T1866,0)+IF(IncludeDeal2,Spreadsheet9.2!T2868,0)+IF(IncludeDeal4,Spreadsheet9.2!T3870,0)","v":-91363.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U864,0)+IF(IncludeDeal1,Spreadsheet9.2!U1866,0)+IF(IncludeDeal2,Spreadsheet9.2!U2868,0)+IF(IncludeDeal4,Spreadsheet9.2!U3870,0)","v":-760057.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V864,0)+IF(IncludeDeal1,Spreadsheet9.2!V1866,0)+IF(IncludeDeal2,Spreadsheet9.2!V2868,0)+IF(IncludeDeal4,Spreadsheet9.2!V3870,0)","v":-2346165.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W864,0)+IF(IncludeDeal1,Spreadsheet9.2!W1866,0)+IF(IncludeDeal2,Spreadsheet9.2!W2868,0)+IF(IncludeDeal4,Spreadsheet9.2!W3870,0)","v":-1671649.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X864,0)+IF(IncludeDeal1,Spreadsheet9.2!X1866,0)+IF(IncludeDeal2,Spreadsheet9.2!X2868,0)+IF(IncludeDeal4,Spreadsheet9.2!X3870,0)","v":-710430.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y864,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1866,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2868,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3870,0)","v":-454270},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z864,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1866,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2868,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3870,0)","v":-501924.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA864,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3870,0)","v":-1363061.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB864,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3870,0)","v":-1545177.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC864,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3870,0)","v":-1340287.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD864,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3870,0)","v":-2102574.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE864,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3870,0)","v":-2031835.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF864,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3870,0)","v":-1596666.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG864,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3870,0)","v":-949847.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH864,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3870,0)","v":-541.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI864,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3870,0)","v":823102.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ864,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3870,0)","v":1248172.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK864,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3870,0)","v":332846.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL864,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3870,0)","v":830558.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM864,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3870,0)","v":563487.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN864,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3870,0)","v":1409630.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO864,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3870,0)","v":289702.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP864,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3870,0)","v":-194609.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ864,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3870,0)","v":-347831},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR864,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3870,0)","v":-405094.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS864,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3870,0)","v":-545202.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT864,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3870,0)","v":-394610},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU864,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3870,0)","v":-534510.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV864,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3870,0)","v":-590181.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW864,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3870,0)","v":-184338},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX864,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3870,0)","v":-118720.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY864,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3870,0)","v":70874.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ864,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1866,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2868,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3870,0)","v":-57913.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA864,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3870,0)","v":-99296.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB864,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3870,0)","v":-122548.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC864,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3870,0)","v":60969},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD864,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3870,0)","v":9126.7000000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE864,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3870,0)","v":-41080.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF864,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3870,0)","v":-60634.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG864,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3870,0)","v":-130683.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH864,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3870,0)","v":-220711.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI864,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3870,0)","v":-71999.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ864,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3870,0)","v":-74780},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK864,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3870,0)","v":-76320.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL864,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3870,0)","v":-78414.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM864,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3870,0)","v":-81865.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN864,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3870,0)","v":-86396.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO864,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1866,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2868,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3870,0)","v":-88839.4}]
[null,"Simulation 833",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C867,0)+IF(IncludeDeal1,Spreadsheet9.2!C1869,0)+IF(IncludeDeal2,Spreadsheet9.2!C2871,0)+IF(IncludeDeal4,Spreadsheet9.2!C3873,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E867,0)+IF(IncludeDeal1,Spreadsheet9.2!E1869,0)+IF(IncludeDeal2,Spreadsheet9.2!E2871,0)+IF(IncludeDeal4,Spreadsheet9.2!E3873,0)","v":110358.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F867,0)+IF(IncludeDeal1,Spreadsheet9.2!F1869,0)+IF(IncludeDeal2,Spreadsheet9.2!F2871,0)+IF(IncludeDeal4,Spreadsheet9.2!F3873,0)","v":-1926.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G867,0)+IF(IncludeDeal1,Spreadsheet9.2!G1869,0)+IF(IncludeDeal2,Spreadsheet9.2!G2871,0)+IF(IncludeDeal4,Spreadsheet9.2!G3873,0)","v":-111422.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H867,0)+IF(IncludeDeal1,Spreadsheet9.2!H1869,0)+IF(IncludeDeal2,Spreadsheet9.2!H2871,0)+IF(IncludeDeal4,Spreadsheet9.2!H3873,0)","v":-523577.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I867,0)+IF(IncludeDeal1,Spreadsheet9.2!I1869,0)+IF(IncludeDeal2,Spreadsheet9.2!I2871,0)+IF(IncludeDeal4,Spreadsheet9.2!I3873,0)","v":-218099.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J867,0)+IF(IncludeDeal1,Spreadsheet9.2!J1869,0)+IF(IncludeDeal2,Spreadsheet9.2!J2871,0)+IF(IncludeDeal4,Spreadsheet9.2!J3873,0)","v":-315306.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K867,0)+IF(IncludeDeal1,Spreadsheet9.2!K1869,0)+IF(IncludeDeal2,Spreadsheet9.2!K2871,0)+IF(IncludeDeal4,Spreadsheet9.2!K3873,0)","v":-587048.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L867,0)+IF(IncludeDeal1,Spreadsheet9.2!L1869,0)+IF(IncludeDeal2,Spreadsheet9.2!L2871,0)+IF(IncludeDeal4,Spreadsheet9.2!L3873,0)","v":-117418.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M867,0)+IF(IncludeDeal1,Spreadsheet9.2!M1869,0)+IF(IncludeDeal2,Spreadsheet9.2!M2871,0)+IF(IncludeDeal4,Spreadsheet9.2!M3873,0)","v":-228020.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N867,0)+IF(IncludeDeal1,Spreadsheet9.2!N1869,0)+IF(IncludeDeal2,Spreadsheet9.2!N2871,0)+IF(IncludeDeal4,Spreadsheet9.2!N3873,0)","v":-764075.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O867,0)+IF(IncludeDeal1,Spreadsheet9.2!O1869,0)+IF(IncludeDeal2,Spreadsheet9.2!O2871,0)+IF(IncludeDeal4,Spreadsheet9.2!O3873,0)","v":-494798.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P867,0)+IF(IncludeDeal1,Spreadsheet9.2!P1869,0)+IF(IncludeDeal2,Spreadsheet9.2!P2871,0)+IF(IncludeDeal4,Spreadsheet9.2!P3873,0)","v":-251313.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q867,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1869,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2871,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3873,0)","v":-389336.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R867,0)+IF(IncludeDeal1,Spreadsheet9.2!R1869,0)+IF(IncludeDeal2,Spreadsheet9.2!R2871,0)+IF(IncludeDeal4,Spreadsheet9.2!R3873,0)","v":-883000.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S867,0)+IF(IncludeDeal1,Spreadsheet9.2!S1869,0)+IF(IncludeDeal2,Spreadsheet9.2!S2871,0)+IF(IncludeDeal4,Spreadsheet9.2!S3873,0)","v":-1786746},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T867,0)+IF(IncludeDeal1,Spreadsheet9.2!T1869,0)+IF(IncludeDeal2,Spreadsheet9.2!T2871,0)+IF(IncludeDeal4,Spreadsheet9.2!T3873,0)","v":-843410.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U867,0)+IF(IncludeDeal1,Spreadsheet9.2!U1869,0)+IF(IncludeDeal2,Spreadsheet9.2!U2871,0)+IF(IncludeDeal4,Spreadsheet9.2!U3873,0)","v":-2294810.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V867,0)+IF(IncludeDeal1,Spreadsheet9.2!V1869,0)+IF(IncludeDeal2,Spreadsheet9.2!V2871,0)+IF(IncludeDeal4,Spreadsheet9.2!V3873,0)","v":-3034851.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W867,0)+IF(IncludeDeal1,Spreadsheet9.2!W1869,0)+IF(IncludeDeal2,Spreadsheet9.2!W2871,0)+IF(IncludeDeal4,Spreadsheet9.2!W3873,0)","v":-2955217.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X867,0)+IF(IncludeDeal1,Spreadsheet9.2!X1869,0)+IF(IncludeDeal2,Spreadsheet9.2!X2871,0)+IF(IncludeDeal4,Spreadsheet9.2!X3873,0)","v":-3075843.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y867,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1869,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2871,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3873,0)","v":-3049886.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z867,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1869,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2871,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3873,0)","v":-2960070.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA867,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3873,0)","v":-3051313.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB867,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3873,0)","v":-3122773.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC867,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3873,0)","v":-3094828},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD867,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3873,0)","v":-3289350.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE867,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3873,0)","v":-3291069.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF867,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3873,0)","v":-3348103.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG867,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3873,0)","v":-3262119.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH867,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3873,0)","v":-3126819.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI867,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3873,0)","v":-3087490.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ867,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3873,0)","v":-3043611.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK867,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3873,0)","v":-2858630.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL867,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3873,0)","v":-2853930.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM867,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3873,0)","v":-2787575.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN867,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3873,0)","v":-2699950.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO867,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3873,0)","v":-2563212.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP867,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3873,0)","v":-2460757.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ867,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3873,0)","v":-2101495.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR867,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3873,0)","v":-2022182.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS867,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3873,0)","v":-1862082.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT867,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3873,0)","v":-1763462.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU867,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3873,0)","v":-1687664.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV867,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3873,0)","v":-1534270.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW867,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3873,0)","v":-1225987.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX867,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3873,0)","v":-1124691.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY867,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3873,0)","v":-1013265.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ867,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1869,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2871,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3873,0)","v":-920326.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA867,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3873,0)","v":-787428.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB867,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3873,0)","v":-775657.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC867,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3873,0)","v":-407515.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD867,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3873,0)","v":-500497.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE867,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3873,0)","v":-611992.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF867,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3873,0)","v":-695493.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG867,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3873,0)","v":-762693.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH867,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3873,0)","v":-844393.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI867,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3873,0)","v":-453876.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ867,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3873,0)","v":-456900.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK867,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3873,0)","v":-460397.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL867,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3873,0)","v":-462933.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM867,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3873,0)","v":-466060.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN867,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3873,0)","v":-468126.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO867,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1869,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2871,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3873,0)","v":-470303.1}]
[null,"Simulation 836",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C870,0)+IF(IncludeDeal1,Spreadsheet9.2!C1872,0)+IF(IncludeDeal2,Spreadsheet9.2!C2874,0)+IF(IncludeDeal4,Spreadsheet9.2!C3876,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E870,0)+IF(IncludeDeal1,Spreadsheet9.2!E1872,0)+IF(IncludeDeal2,Spreadsheet9.2!E2874,0)+IF(IncludeDeal4,Spreadsheet9.2!E3876,0)","v":605039.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F870,0)+IF(IncludeDeal1,Spreadsheet9.2!F1872,0)+IF(IncludeDeal2,Spreadsheet9.2!F2874,0)+IF(IncludeDeal4,Spreadsheet9.2!F3876,0)","v":497678.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G870,0)+IF(IncludeDeal1,Spreadsheet9.2!G1872,0)+IF(IncludeDeal2,Spreadsheet9.2!G2874,0)+IF(IncludeDeal4,Spreadsheet9.2!G3876,0)","v":393186.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H870,0)+IF(IncludeDeal1,Spreadsheet9.2!H1872,0)+IF(IncludeDeal2,Spreadsheet9.2!H2874,0)+IF(IncludeDeal4,Spreadsheet9.2!H3876,0)","v":1289994.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I870,0)+IF(IncludeDeal1,Spreadsheet9.2!I1872,0)+IF(IncludeDeal2,Spreadsheet9.2!I2874,0)+IF(IncludeDeal4,Spreadsheet9.2!I3876,0)","v":324190.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J870,0)+IF(IncludeDeal1,Spreadsheet9.2!J1872,0)+IF(IncludeDeal2,Spreadsheet9.2!J2874,0)+IF(IncludeDeal4,Spreadsheet9.2!J3876,0)","v":1255904.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K870,0)+IF(IncludeDeal1,Spreadsheet9.2!K1872,0)+IF(IncludeDeal2,Spreadsheet9.2!K2874,0)+IF(IncludeDeal4,Spreadsheet9.2!K3876,0)","v":779287.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L870,0)+IF(IncludeDeal1,Spreadsheet9.2!L1872,0)+IF(IncludeDeal2,Spreadsheet9.2!L2874,0)+IF(IncludeDeal4,Spreadsheet9.2!L3876,0)","v":349568.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M870,0)+IF(IncludeDeal1,Spreadsheet9.2!M1872,0)+IF(IncludeDeal2,Spreadsheet9.2!M2874,0)+IF(IncludeDeal4,Spreadsheet9.2!M3876,0)","v":196207.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N870,0)+IF(IncludeDeal1,Spreadsheet9.2!N1872,0)+IF(IncludeDeal2,Spreadsheet9.2!N2874,0)+IF(IncludeDeal4,Spreadsheet9.2!N3876,0)","v":36233.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O870,0)+IF(IncludeDeal1,Spreadsheet9.2!O1872,0)+IF(IncludeDeal2,Spreadsheet9.2!O2874,0)+IF(IncludeDeal4,Spreadsheet9.2!O3876,0)","v":-969799.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P870,0)+IF(IncludeDeal1,Spreadsheet9.2!P1872,0)+IF(IncludeDeal2,Spreadsheet9.2!P2874,0)+IF(IncludeDeal4,Spreadsheet9.2!P3876,0)","v":-678434.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q870,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1872,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2874,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3876,0)","v":-918611.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R870,0)+IF(IncludeDeal1,Spreadsheet9.2!R1872,0)+IF(IncludeDeal2,Spreadsheet9.2!R2874,0)+IF(IncludeDeal4,Spreadsheet9.2!R3876,0)","v":-1000613.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S870,0)+IF(IncludeDeal1,Spreadsheet9.2!S1872,0)+IF(IncludeDeal2,Spreadsheet9.2!S2874,0)+IF(IncludeDeal4,Spreadsheet9.2!S3876,0)","v":-741152.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T870,0)+IF(IncludeDeal1,Spreadsheet9.2!T1872,0)+IF(IncludeDeal2,Spreadsheet9.2!T2874,0)+IF(IncludeDeal4,Spreadsheet9.2!T3876,0)","v":-623288.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U870,0)+IF(IncludeDeal1,Spreadsheet9.2!U1872,0)+IF(IncludeDeal2,Spreadsheet9.2!U2874,0)+IF(IncludeDeal4,Spreadsheet9.2!U3876,0)","v":-321638.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V870,0)+IF(IncludeDeal1,Spreadsheet9.2!V1872,0)+IF(IncludeDeal2,Spreadsheet9.2!V2874,0)+IF(IncludeDeal4,Spreadsheet9.2!V3876,0)","v":-1420956.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W870,0)+IF(IncludeDeal1,Spreadsheet9.2!W1872,0)+IF(IncludeDeal2,Spreadsheet9.2!W2874,0)+IF(IncludeDeal4,Spreadsheet9.2!W3876,0)","v":-2040190.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X870,0)+IF(IncludeDeal1,Spreadsheet9.2!X1872,0)+IF(IncludeDeal2,Spreadsheet9.2!X2874,0)+IF(IncludeDeal4,Spreadsheet9.2!X3876,0)","v":-1999109},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y870,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1872,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2874,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3876,0)","v":-1964151.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z870,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1872,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2874,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3876,0)","v":-1602703.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA870,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3876,0)","v":-1480827.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB870,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3876,0)","v":-1336456.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC870,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3876,0)","v":-1338168},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD870,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3876,0)","v":-1133415.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE870,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3876,0)","v":-1538282.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF870,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3876,0)","v":-1308561.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG870,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3876,0)","v":-1627699.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH870,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3876,0)","v":-1451375},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI870,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3876,0)","v":-1697412.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ870,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3876,0)","v":-2103228.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK870,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3876,0)","v":-1801260.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL870,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3876,0)","v":-2003201.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM870,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3876,0)","v":-2325450.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN870,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3876,0)","v":-2219836.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO870,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3876,0)","v":-2071430},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP870,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3876,0)","v":-2002574.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ870,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3876,0)","v":-1697223.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR870,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3876,0)","v":-1533004.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS870,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3876,0)","v":-1335146.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT870,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3876,0)","v":-1238883.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU870,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3876,0)","v":-1156003.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV870,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3876,0)","v":-1097049.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW870,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3876,0)","v":-852955.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX870,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3876,0)","v":-633197.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY870,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3876,0)","v":-455060.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ870,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1872,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2874,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3876,0)","v":-241455.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA870,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3876,0)","v":-118613.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB870,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3876,0)","v":-23873.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC870,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3876,0)","v":207420.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD870,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3876,0)","v":66223.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE870,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3876,0)","v":-29453.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF870,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3876,0)","v":-123817},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG870,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3876,0)","v":-162177.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH870,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3876,0)","v":-243076.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI870,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3876,0)","v":-116252.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ870,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3876,0)","v":-121948.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK870,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3876,0)","v":-127861.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL870,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3876,0)","v":-131868.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM870,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3876,0)","v":-135405.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN870,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3876,0)","v":-138952.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO870,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1872,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2874,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3876,0)","v":-141380.20000000001}]
[null,"Simulation 840",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C874,0)+IF(IncludeDeal1,Spreadsheet9.2!C1876,0)+IF(IncludeDeal2,Spreadsheet9.2!C2878,0)+IF(IncludeDeal4,Spreadsheet9.2!C3880,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E874,0)+IF(IncludeDeal1,Spreadsheet9.2!E1876,0)+IF(IncludeDeal2,Spreadsheet9.2!E2878,0)+IF(IncludeDeal4,Spreadsheet9.2!E3880,0)","v":582121.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F874,0)+IF(IncludeDeal1,Spreadsheet9.2!F1876,0)+IF(IncludeDeal2,Spreadsheet9.2!F2878,0)+IF(IncludeDeal4,Spreadsheet9.2!F3880,0)","v":825353.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G874,0)+IF(IncludeDeal1,Spreadsheet9.2!G1876,0)+IF(IncludeDeal2,Spreadsheet9.2!G2878,0)+IF(IncludeDeal4,Spreadsheet9.2!G3880,0)","v":65920.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H874,0)+IF(IncludeDeal1,Spreadsheet9.2!H1876,0)+IF(IncludeDeal2,Spreadsheet9.2!H2878,0)+IF(IncludeDeal4,Spreadsheet9.2!H3880,0)","v":-99240.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I874,0)+IF(IncludeDeal1,Spreadsheet9.2!I1876,0)+IF(IncludeDeal2,Spreadsheet9.2!I2878,0)+IF(IncludeDeal4,Spreadsheet9.2!I3880,0)","v":-267332.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J874,0)+IF(IncludeDeal1,Spreadsheet9.2!J1876,0)+IF(IncludeDeal2,Spreadsheet9.2!J2878,0)+IF(IncludeDeal4,Spreadsheet9.2!J3880,0)","v":-55056},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K874,0)+IF(IncludeDeal1,Spreadsheet9.2!K1876,0)+IF(IncludeDeal2,Spreadsheet9.2!K2878,0)+IF(IncludeDeal4,Spreadsheet9.2!K3880,0)","v":-1274584.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L874,0)+IF(IncludeDeal1,Spreadsheet9.2!L1876,0)+IF(IncludeDeal2,Spreadsheet9.2!L2878,0)+IF(IncludeDeal4,Spreadsheet9.2!L3880,0)","v":-2701787.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M874,0)+IF(IncludeDeal1,Spreadsheet9.2!M1876,0)+IF(IncludeDeal2,Spreadsheet9.2!M2878,0)+IF(IncludeDeal4,Spreadsheet9.2!M3880,0)","v":-2096029.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N874,0)+IF(IncludeDeal1,Spreadsheet9.2!N1876,0)+IF(IncludeDeal2,Spreadsheet9.2!N2878,0)+IF(IncludeDeal4,Spreadsheet9.2!N3880,0)","v":-2719884.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O874,0)+IF(IncludeDeal1,Spreadsheet9.2!O1876,0)+IF(IncludeDeal2,Spreadsheet9.2!O2878,0)+IF(IncludeDeal4,Spreadsheet9.2!O3880,0)","v":-3004167.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P874,0)+IF(IncludeDeal1,Spreadsheet9.2!P1876,0)+IF(IncludeDeal2,Spreadsheet9.2!P2878,0)+IF(IncludeDeal4,Spreadsheet9.2!P3880,0)","v":-2893234},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q874,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1876,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2878,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3880,0)","v":-3401286.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R874,0)+IF(IncludeDeal1,Spreadsheet9.2!R1876,0)+IF(IncludeDeal2,Spreadsheet9.2!R2878,0)+IF(IncludeDeal4,Spreadsheet9.2!R3880,0)","v":-2930271.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S874,0)+IF(IncludeDeal1,Spreadsheet9.2!S1876,0)+IF(IncludeDeal2,Spreadsheet9.2!S2878,0)+IF(IncludeDeal4,Spreadsheet9.2!S3880,0)","v":-2694380},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T874,0)+IF(IncludeDeal1,Spreadsheet9.2!T1876,0)+IF(IncludeDeal2,Spreadsheet9.2!T2878,0)+IF(IncludeDeal4,Spreadsheet9.2!T3880,0)","v":-2491189.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U874,0)+IF(IncludeDeal1,Spreadsheet9.2!U1876,0)+IF(IncludeDeal2,Spreadsheet9.2!U2878,0)+IF(IncludeDeal4,Spreadsheet9.2!U3880,0)","v":-2633216.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V874,0)+IF(IncludeDeal1,Spreadsheet9.2!V1876,0)+IF(IncludeDeal2,Spreadsheet9.2!V2878,0)+IF(IncludeDeal4,Spreadsheet9.2!V3880,0)","v":-2757494},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W874,0)+IF(IncludeDeal1,Spreadsheet9.2!W1876,0)+IF(IncludeDeal2,Spreadsheet9.2!W2878,0)+IF(IncludeDeal4,Spreadsheet9.2!W3880,0)","v":-2799685.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X874,0)+IF(IncludeDeal1,Spreadsheet9.2!X1876,0)+IF(IncludeDeal2,Spreadsheet9.2!X2878,0)+IF(IncludeDeal4,Spreadsheet9.2!X3880,0)","v":-3006369.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y874,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1876,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2878,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3880,0)","v":-2460375.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z874,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1876,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2878,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3880,0)","v":-2610500},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA874,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3880,0)","v":-2250137},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB874,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3880,0)","v":-2442148.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC874,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3880,0)","v":-1965698.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD874,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3880,0)","v":-1930425},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE874,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3880,0)","v":-957551.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF874,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3880,0)","v":-1014362.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG874,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3880,0)","v":-1831587.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH874,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3880,0)","v":-2392601.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI874,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3880,0)","v":-2558959.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ874,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3880,0)","v":-2619763.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK874,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3880,0)","v":-2265071.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL874,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3880,0)","v":-2250819.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM874,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3880,0)","v":-2324527.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN874,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3880,0)","v":-2489979.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO874,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3880,0)","v":-2446629.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP874,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3880,0)","v":-2310763.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ874,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3880,0)","v":-1836315.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR874,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3880,0)","v":-1827113.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS874,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3880,0)","v":-1750260.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT874,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3880,0)","v":-1618342.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU874,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3880,0)","v":-1538980.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV874,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3880,0)","v":-1496752.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW874,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3880,0)","v":-1128946.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX874,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3880,0)","v":-996763},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY874,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3880,0)","v":-806940.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ874,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1876,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2878,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3880,0)","v":-660179.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA874,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3880,0)","v":-516911.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB874,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3880,0)","v":-423358.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC874,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3880,0)","v":-95606.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD874,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3880,0)","v":-193778},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE874,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3880,0)","v":-254007.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF874,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3880,0)","v":-330912},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG874,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3880,0)","v":-406728.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH874,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3880,0)","v":-507789.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI874,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3880,0)","v":-286334},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ874,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3880,0)","v":-288769.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK874,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3880,0)","v":-293030.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL874,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3880,0)","v":-296225.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM874,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3880,0)","v":-298315.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN874,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3880,0)","v":-301759.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO874,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1876,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2878,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3880,0)","v":-304026.90000000002}]
[null,"Simulation 843",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C877,0)+IF(IncludeDeal1,Spreadsheet9.2!C1879,0)+IF(IncludeDeal2,Spreadsheet9.2!C2881,0)+IF(IncludeDeal4,Spreadsheet9.2!C3883,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E877,0)+IF(IncludeDeal1,Spreadsheet9.2!E1879,0)+IF(IncludeDeal2,Spreadsheet9.2!E2881,0)+IF(IncludeDeal4,Spreadsheet9.2!E3883,0)","v":-508673},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F877,0)+IF(IncludeDeal1,Spreadsheet9.2!F1879,0)+IF(IncludeDeal2,Spreadsheet9.2!F2881,0)+IF(IncludeDeal4,Spreadsheet9.2!F3883,0)","v":-641305.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G877,0)+IF(IncludeDeal1,Spreadsheet9.2!G1879,0)+IF(IncludeDeal2,Spreadsheet9.2!G2881,0)+IF(IncludeDeal4,Spreadsheet9.2!G3883,0)","v":-800649.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H877,0)+IF(IncludeDeal1,Spreadsheet9.2!H1879,0)+IF(IncludeDeal2,Spreadsheet9.2!H2881,0)+IF(IncludeDeal4,Spreadsheet9.2!H3883,0)","v":37892.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I877,0)+IF(IncludeDeal1,Spreadsheet9.2!I1879,0)+IF(IncludeDeal2,Spreadsheet9.2!I2881,0)+IF(IncludeDeal4,Spreadsheet9.2!I3883,0)","v":774340.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J877,0)+IF(IncludeDeal1,Spreadsheet9.2!J1879,0)+IF(IncludeDeal2,Spreadsheet9.2!J2881,0)+IF(IncludeDeal4,Spreadsheet9.2!J3883,0)","v":1788065.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K877,0)+IF(IncludeDeal1,Spreadsheet9.2!K1879,0)+IF(IncludeDeal2,Spreadsheet9.2!K2881,0)+IF(IncludeDeal4,Spreadsheet9.2!K3883,0)","v":1420189.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L877,0)+IF(IncludeDeal1,Spreadsheet9.2!L1879,0)+IF(IncludeDeal2,Spreadsheet9.2!L2881,0)+IF(IncludeDeal4,Spreadsheet9.2!L3883,0)","v":1228320.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M877,0)+IF(IncludeDeal1,Spreadsheet9.2!M1879,0)+IF(IncludeDeal2,Spreadsheet9.2!M2881,0)+IF(IncludeDeal4,Spreadsheet9.2!M3883,0)","v":3126217.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N877,0)+IF(IncludeDeal1,Spreadsheet9.2!N1879,0)+IF(IncludeDeal2,Spreadsheet9.2!N2881,0)+IF(IncludeDeal4,Spreadsheet9.2!N3883,0)","v":2227757.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O877,0)+IF(IncludeDeal1,Spreadsheet9.2!O1879,0)+IF(IncludeDeal2,Spreadsheet9.2!O2881,0)+IF(IncludeDeal4,Spreadsheet9.2!O3883,0)","v":1534648},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P877,0)+IF(IncludeDeal1,Spreadsheet9.2!P1879,0)+IF(IncludeDeal2,Spreadsheet9.2!P2881,0)+IF(IncludeDeal4,Spreadsheet9.2!P3883,0)","v":1908787.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q877,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1879,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2881,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3883,0)","v":971246.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R877,0)+IF(IncludeDeal1,Spreadsheet9.2!R1879,0)+IF(IncludeDeal2,Spreadsheet9.2!R2881,0)+IF(IncludeDeal4,Spreadsheet9.2!R3883,0)","v":865297.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S877,0)+IF(IncludeDeal1,Spreadsheet9.2!S1879,0)+IF(IncludeDeal2,Spreadsheet9.2!S2881,0)+IF(IncludeDeal4,Spreadsheet9.2!S3883,0)","v":1833797.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T877,0)+IF(IncludeDeal1,Spreadsheet9.2!T1879,0)+IF(IncludeDeal2,Spreadsheet9.2!T2881,0)+IF(IncludeDeal4,Spreadsheet9.2!T3883,0)","v":926094.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U877,0)+IF(IncludeDeal1,Spreadsheet9.2!U1879,0)+IF(IncludeDeal2,Spreadsheet9.2!U2881,0)+IF(IncludeDeal4,Spreadsheet9.2!U3883,0)","v":2639565.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V877,0)+IF(IncludeDeal1,Spreadsheet9.2!V1879,0)+IF(IncludeDeal2,Spreadsheet9.2!V2881,0)+IF(IncludeDeal4,Spreadsheet9.2!V3883,0)","v":1485887.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W877,0)+IF(IncludeDeal1,Spreadsheet9.2!W1879,0)+IF(IncludeDeal2,Spreadsheet9.2!W2881,0)+IF(IncludeDeal4,Spreadsheet9.2!W3883,0)","v":7674},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X877,0)+IF(IncludeDeal1,Spreadsheet9.2!X1879,0)+IF(IncludeDeal2,Spreadsheet9.2!X2881,0)+IF(IncludeDeal4,Spreadsheet9.2!X3883,0)","v":714396.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y877,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1879,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2881,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3883,0)","v":1603783.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z877,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1879,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2881,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3883,0)","v":425535.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA877,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3883,0)","v":447254.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB877,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3883,0)","v":-260759.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC877,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3883,0)","v":-165815.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD877,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3883,0)","v":-502460.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE877,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3883,0)","v":-274708.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF877,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3883,0)","v":149151.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG877,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3883,0)","v":191936.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH877,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3883,0)","v":-174990.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI877,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3883,0)","v":867982.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ877,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3883,0)","v":390822.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK877,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3883,0)","v":507221.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL877,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3883,0)","v":44903.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM877,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3883,0)","v":-160627.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN877,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3883,0)","v":-86390.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO877,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3883,0)","v":117522.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP877,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3883,0)","v":-458183.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ877,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3883,0)","v":-1192995.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR877,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3883,0)","v":-1121702.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS877,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3883,0)","v":-743496.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT877,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3883,0)","v":-393187.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU877,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3883,0)","v":-252902.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV877,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3883,0)","v":-96874.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW877,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3883,0)","v":-83268.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX877,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3883,0)","v":91685.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY877,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3883,0)","v":215468.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ877,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1879,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2881,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3883,0)","v":253345.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA877,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3883,0)","v":359846},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB877,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3883,0)","v":273465},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC877,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3883,0)","v":205216.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD877,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3883,0)","v":129413.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE877,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3883,0)","v":78175},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF877,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3883,0)","v":33343.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG877,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3883,0)","v":-38155.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH877,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3883,0)","v":-107482},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI877,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3883,0)","v":-152422.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ877,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3883,0)","v":-156028.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK877,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3883,0)","v":-158728.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL877,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3883,0)","v":-162682.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM877,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3883,0)","v":-163928},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN877,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3883,0)","v":-167234.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO877,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1879,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2881,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3883,0)","v":-170381.3}]
[null,"Simulation 846",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C880,0)+IF(IncludeDeal1,Spreadsheet9.2!C1882,0)+IF(IncludeDeal2,Spreadsheet9.2!C2884,0)+IF(IncludeDeal4,Spreadsheet9.2!C3886,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E880,0)+IF(IncludeDeal1,Spreadsheet9.2!E1882,0)+IF(IncludeDeal2,Spreadsheet9.2!E2884,0)+IF(IncludeDeal4,Spreadsheet9.2!E3886,0)","v":-281803.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F880,0)+IF(IncludeDeal1,Spreadsheet9.2!F1882,0)+IF(IncludeDeal2,Spreadsheet9.2!F2884,0)+IF(IncludeDeal4,Spreadsheet9.2!F3886,0)","v":-678612.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G880,0)+IF(IncludeDeal1,Spreadsheet9.2!G1882,0)+IF(IncludeDeal2,Spreadsheet9.2!G2884,0)+IF(IncludeDeal4,Spreadsheet9.2!G3886,0)","v":-40322.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H880,0)+IF(IncludeDeal1,Spreadsheet9.2!H1882,0)+IF(IncludeDeal2,Spreadsheet9.2!H2884,0)+IF(IncludeDeal4,Spreadsheet9.2!H3886,0)","v":428285.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I880,0)+IF(IncludeDeal1,Spreadsheet9.2!I1882,0)+IF(IncludeDeal2,Spreadsheet9.2!I2884,0)+IF(IncludeDeal4,Spreadsheet9.2!I3886,0)","v":194132.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J880,0)+IF(IncludeDeal1,Spreadsheet9.2!J1882,0)+IF(IncludeDeal2,Spreadsheet9.2!J2884,0)+IF(IncludeDeal4,Spreadsheet9.2!J3886,0)","v":924431.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K880,0)+IF(IncludeDeal1,Spreadsheet9.2!K1882,0)+IF(IncludeDeal2,Spreadsheet9.2!K2884,0)+IF(IncludeDeal4,Spreadsheet9.2!K3886,0)","v":2085634.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L880,0)+IF(IncludeDeal1,Spreadsheet9.2!L1882,0)+IF(IncludeDeal2,Spreadsheet9.2!L2884,0)+IF(IncludeDeal4,Spreadsheet9.2!L3886,0)","v":1566408.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M880,0)+IF(IncludeDeal1,Spreadsheet9.2!M1882,0)+IF(IncludeDeal2,Spreadsheet9.2!M2884,0)+IF(IncludeDeal4,Spreadsheet9.2!M3886,0)","v":1276623.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N880,0)+IF(IncludeDeal1,Spreadsheet9.2!N1882,0)+IF(IncludeDeal2,Spreadsheet9.2!N2884,0)+IF(IncludeDeal4,Spreadsheet9.2!N3886,0)","v":2290207.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O880,0)+IF(IncludeDeal1,Spreadsheet9.2!O1882,0)+IF(IncludeDeal2,Spreadsheet9.2!O2884,0)+IF(IncludeDeal4,Spreadsheet9.2!O3886,0)","v":1252619.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P880,0)+IF(IncludeDeal1,Spreadsheet9.2!P1882,0)+IF(IncludeDeal2,Spreadsheet9.2!P2884,0)+IF(IncludeDeal4,Spreadsheet9.2!P3886,0)","v":241876.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q880,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1882,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2884,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3886,0)","v":1385827.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R880,0)+IF(IncludeDeal1,Spreadsheet9.2!R1882,0)+IF(IncludeDeal2,Spreadsheet9.2!R2884,0)+IF(IncludeDeal4,Spreadsheet9.2!R3886,0)","v":-465048.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S880,0)+IF(IncludeDeal1,Spreadsheet9.2!S1882,0)+IF(IncludeDeal2,Spreadsheet9.2!S2884,0)+IF(IncludeDeal4,Spreadsheet9.2!S3886,0)","v":-272285.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T880,0)+IF(IncludeDeal1,Spreadsheet9.2!T1882,0)+IF(IncludeDeal2,Spreadsheet9.2!T2884,0)+IF(IncludeDeal4,Spreadsheet9.2!T3886,0)","v":17227.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U880,0)+IF(IncludeDeal1,Spreadsheet9.2!U1882,0)+IF(IncludeDeal2,Spreadsheet9.2!U2884,0)+IF(IncludeDeal4,Spreadsheet9.2!U3886,0)","v":-914298.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V880,0)+IF(IncludeDeal1,Spreadsheet9.2!V1882,0)+IF(IncludeDeal2,Spreadsheet9.2!V2884,0)+IF(IncludeDeal4,Spreadsheet9.2!V3886,0)","v":-919674},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W880,0)+IF(IncludeDeal1,Spreadsheet9.2!W1882,0)+IF(IncludeDeal2,Spreadsheet9.2!W2884,0)+IF(IncludeDeal4,Spreadsheet9.2!W3886,0)","v":-1963020.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X880,0)+IF(IncludeDeal1,Spreadsheet9.2!X1882,0)+IF(IncludeDeal2,Spreadsheet9.2!X2884,0)+IF(IncludeDeal4,Spreadsheet9.2!X3886,0)","v":-1033765.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y880,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1882,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2884,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3886,0)","v":-434585.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z880,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1882,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2884,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3886,0)","v":-702926.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA880,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3886,0)","v":-340645.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB880,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3886,0)","v":590994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC880,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3886,0)","v":395347},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD880,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3886,0)","v":1010707.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE880,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3886,0)","v":1948759.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF880,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3886,0)","v":1655471.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG880,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3886,0)","v":2048585.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH880,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3886,0)","v":1010796.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI880,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3886,0)","v":1059129.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ880,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3886,0)","v":215222.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK880,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3886,0)","v":296860.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL880,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3886,0)","v":402299.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM880,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3886,0)","v":1300903.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN880,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3886,0)","v":329095.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO880,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3886,0)","v":529579.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP880,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3886,0)","v":-23182.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ880,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3886,0)","v":1113654.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR880,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3886,0)","v":111499.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS880,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3886,0)","v":383377.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT880,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3886,0)","v":-11966.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU880,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3886,0)","v":292709.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV880,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3886,0)","v":125749.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW880,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3886,0)","v":328626.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX880,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3886,0)","v":623812.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY880,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3886,0)","v":533994.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ880,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1882,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2884,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3886,0)","v":564112.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA880,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3886,0)","v":741964.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB880,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3886,0)","v":834422.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC880,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3886,0)","v":716330},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD880,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3886,0)","v":570532.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE880,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3886,0)","v":452934.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF880,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3886,0)","v":386859.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG880,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3886,0)","v":366589.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH880,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3886,0)","v":208317.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI880,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3886,0)","v":75018.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ880,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3886,0)","v":69903.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK880,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3886,0)","v":68065.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL880,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3886,0)","v":64616.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM880,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3886,0)","v":60167.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN880,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3886,0)","v":58026.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO880,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1882,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2884,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3886,0)","v":54503.9}]
[null,"Simulation 847",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C881,0)+IF(IncludeDeal1,Spreadsheet9.2!C1883,0)+IF(IncludeDeal2,Spreadsheet9.2!C2885,0)+IF(IncludeDeal4,Spreadsheet9.2!C3887,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E881,0)+IF(IncludeDeal1,Spreadsheet9.2!E1883,0)+IF(IncludeDeal2,Spreadsheet9.2!E2885,0)+IF(IncludeDeal4,Spreadsheet9.2!E3887,0)","v":565423.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F881,0)+IF(IncludeDeal1,Spreadsheet9.2!F1883,0)+IF(IncludeDeal2,Spreadsheet9.2!F2885,0)+IF(IncludeDeal4,Spreadsheet9.2!F3887,0)","v":194952.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G881,0)+IF(IncludeDeal1,Spreadsheet9.2!G1883,0)+IF(IncludeDeal2,Spreadsheet9.2!G2885,0)+IF(IncludeDeal4,Spreadsheet9.2!G3887,0)","v":148033.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H881,0)+IF(IncludeDeal1,Spreadsheet9.2!H1883,0)+IF(IncludeDeal2,Spreadsheet9.2!H2885,0)+IF(IncludeDeal4,Spreadsheet9.2!H3887,0)","v":-209441.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I881,0)+IF(IncludeDeal1,Spreadsheet9.2!I1883,0)+IF(IncludeDeal2,Spreadsheet9.2!I2885,0)+IF(IncludeDeal4,Spreadsheet9.2!I3887,0)","v":-125416.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J881,0)+IF(IncludeDeal1,Spreadsheet9.2!J1883,0)+IF(IncludeDeal2,Spreadsheet9.2!J2885,0)+IF(IncludeDeal4,Spreadsheet9.2!J3887,0)","v":-536295},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K881,0)+IF(IncludeDeal1,Spreadsheet9.2!K1883,0)+IF(IncludeDeal2,Spreadsheet9.2!K2885,0)+IF(IncludeDeal4,Spreadsheet9.2!K3887,0)","v":730708.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L881,0)+IF(IncludeDeal1,Spreadsheet9.2!L1883,0)+IF(IncludeDeal2,Spreadsheet9.2!L2885,0)+IF(IncludeDeal4,Spreadsheet9.2!L3887,0)","v":380224.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M881,0)+IF(IncludeDeal1,Spreadsheet9.2!M1883,0)+IF(IncludeDeal2,Spreadsheet9.2!M2885,0)+IF(IncludeDeal4,Spreadsheet9.2!M3887,0)","v":99346.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N881,0)+IF(IncludeDeal1,Spreadsheet9.2!N1883,0)+IF(IncludeDeal2,Spreadsheet9.2!N2885,0)+IF(IncludeDeal4,Spreadsheet9.2!N3887,0)","v":-252769.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O881,0)+IF(IncludeDeal1,Spreadsheet9.2!O1883,0)+IF(IncludeDeal2,Spreadsheet9.2!O2885,0)+IF(IncludeDeal4,Spreadsheet9.2!O3887,0)","v":-561964.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P881,0)+IF(IncludeDeal1,Spreadsheet9.2!P1883,0)+IF(IncludeDeal2,Spreadsheet9.2!P2885,0)+IF(IncludeDeal4,Spreadsheet9.2!P3887,0)","v":-91375.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q881,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1883,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2885,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3887,0)","v":-380463.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R881,0)+IF(IncludeDeal1,Spreadsheet9.2!R1883,0)+IF(IncludeDeal2,Spreadsheet9.2!R2885,0)+IF(IncludeDeal4,Spreadsheet9.2!R3887,0)","v":805230.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S881,0)+IF(IncludeDeal1,Spreadsheet9.2!S1883,0)+IF(IncludeDeal2,Spreadsheet9.2!S2885,0)+IF(IncludeDeal4,Spreadsheet9.2!S3887,0)","v":-305115},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T881,0)+IF(IncludeDeal1,Spreadsheet9.2!T1883,0)+IF(IncludeDeal2,Spreadsheet9.2!T2885,0)+IF(IncludeDeal4,Spreadsheet9.2!T3887,0)","v":-207080.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U881,0)+IF(IncludeDeal1,Spreadsheet9.2!U1883,0)+IF(IncludeDeal2,Spreadsheet9.2!U2885,0)+IF(IncludeDeal4,Spreadsheet9.2!U3887,0)","v":-1226102.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V881,0)+IF(IncludeDeal1,Spreadsheet9.2!V1883,0)+IF(IncludeDeal2,Spreadsheet9.2!V2885,0)+IF(IncludeDeal4,Spreadsheet9.2!V3887,0)","v":-1133729.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W881,0)+IF(IncludeDeal1,Spreadsheet9.2!W1883,0)+IF(IncludeDeal2,Spreadsheet9.2!W2885,0)+IF(IncludeDeal4,Spreadsheet9.2!W3887,0)","v":-910139.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X881,0)+IF(IncludeDeal1,Spreadsheet9.2!X1883,0)+IF(IncludeDeal2,Spreadsheet9.2!X2885,0)+IF(IncludeDeal4,Spreadsheet9.2!X3887,0)","v":-1624077.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y881,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1883,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2885,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3887,0)","v":-1625792.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z881,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1883,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2885,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3887,0)","v":-2062099.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA881,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3887,0)","v":-1636517.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB881,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3887,0)","v":-1941917.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC881,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3887,0)","v":-1558373},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD881,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3887,0)","v":-1343996.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE881,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3887,0)","v":341331.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF881,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3887,0)","v":170239.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG881,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3887,0)","v":579487.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH881,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3887,0)","v":125761.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI881,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3887,0)","v":-173728},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ881,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3887,0)","v":-1014979.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK881,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3887,0)","v":-532924},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL881,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3887,0)","v":-738742.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM881,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3887,0)","v":-1401798.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN881,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3887,0)","v":-921828.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO881,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3887,0)","v":-1337106.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP881,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3887,0)","v":-1317140.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ881,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3887,0)","v":-1369028.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR881,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3887,0)","v":-1208135.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS881,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3887,0)","v":-695021.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT881,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3887,0)","v":-726301.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU881,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3887,0)","v":-490575.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV881,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3887,0)","v":-457042.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW881,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3887,0)","v":-74334.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX881,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3887,0)","v":-116214.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY881,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3887,0)","v":-302827},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ881,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1883,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2885,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3887,0)","v":-266189.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA881,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3887,0)","v":-381918.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB881,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3887,0)","v":-424725},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC881,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3887,0)","v":-179819.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD881,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3887,0)","v":-250749.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE881,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3887,0)","v":-336644.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF881,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3887,0)","v":-403029.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG881,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3887,0)","v":-491070.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH881,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3887,0)","v":-583753.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI881,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3887,0)","v":-292157.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ881,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3887,0)","v":-295559.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK881,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3887,0)","v":-297344},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL881,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3887,0)","v":-300565.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM881,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3887,0)","v":-304698.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN881,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3887,0)","v":-307550.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO881,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1883,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2885,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3887,0)","v":-310240.90000000002}]
[null,"Simulation 850",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C884,0)+IF(IncludeDeal1,Spreadsheet9.2!C1886,0)+IF(IncludeDeal2,Spreadsheet9.2!C2888,0)+IF(IncludeDeal4,Spreadsheet9.2!C3890,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E884,0)+IF(IncludeDeal1,Spreadsheet9.2!E1886,0)+IF(IncludeDeal2,Spreadsheet9.2!E2888,0)+IF(IncludeDeal4,Spreadsheet9.2!E3890,0)","v":-245649.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F884,0)+IF(IncludeDeal1,Spreadsheet9.2!F1886,0)+IF(IncludeDeal2,Spreadsheet9.2!F2888,0)+IF(IncludeDeal4,Spreadsheet9.2!F3890,0)","v":-666376.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G884,0)+IF(IncludeDeal1,Spreadsheet9.2!G1886,0)+IF(IncludeDeal2,Spreadsheet9.2!G2888,0)+IF(IncludeDeal4,Spreadsheet9.2!G3890,0)","v":-1028840.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H884,0)+IF(IncludeDeal1,Spreadsheet9.2!H1886,0)+IF(IncludeDeal2,Spreadsheet9.2!H2888,0)+IF(IncludeDeal4,Spreadsheet9.2!H3890,0)","v":-468045.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I884,0)+IF(IncludeDeal1,Spreadsheet9.2!I1886,0)+IF(IncludeDeal2,Spreadsheet9.2!I2888,0)+IF(IncludeDeal4,Spreadsheet9.2!I3890,0)","v":273601.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J884,0)+IF(IncludeDeal1,Spreadsheet9.2!J1886,0)+IF(IncludeDeal2,Spreadsheet9.2!J2888,0)+IF(IncludeDeal4,Spreadsheet9.2!J3890,0)","v":1417762.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K884,0)+IF(IncludeDeal1,Spreadsheet9.2!K1886,0)+IF(IncludeDeal2,Spreadsheet9.2!K2888,0)+IF(IncludeDeal4,Spreadsheet9.2!K3890,0)","v":339196.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L884,0)+IF(IncludeDeal1,Spreadsheet9.2!L1886,0)+IF(IncludeDeal2,Spreadsheet9.2!L2888,0)+IF(IncludeDeal4,Spreadsheet9.2!L3890,0)","v":514737.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M884,0)+IF(IncludeDeal1,Spreadsheet9.2!M1886,0)+IF(IncludeDeal2,Spreadsheet9.2!M2888,0)+IF(IncludeDeal4,Spreadsheet9.2!M3890,0)","v":548463.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N884,0)+IF(IncludeDeal1,Spreadsheet9.2!N1886,0)+IF(IncludeDeal2,Spreadsheet9.2!N2888,0)+IF(IncludeDeal4,Spreadsheet9.2!N3890,0)","v":634322.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O884,0)+IF(IncludeDeal1,Spreadsheet9.2!O1886,0)+IF(IncludeDeal2,Spreadsheet9.2!O2888,0)+IF(IncludeDeal4,Spreadsheet9.2!O3890,0)","v":718061.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P884,0)+IF(IncludeDeal1,Spreadsheet9.2!P1886,0)+IF(IncludeDeal2,Spreadsheet9.2!P2888,0)+IF(IncludeDeal4,Spreadsheet9.2!P3890,0)","v":-562037},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q884,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1886,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2888,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3890,0)","v":3795.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R884,0)+IF(IncludeDeal1,Spreadsheet9.2!R1886,0)+IF(IncludeDeal2,Spreadsheet9.2!R2888,0)+IF(IncludeDeal4,Spreadsheet9.2!R3890,0)","v":-653862.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S884,0)+IF(IncludeDeal1,Spreadsheet9.2!S1886,0)+IF(IncludeDeal2,Spreadsheet9.2!S2888,0)+IF(IncludeDeal4,Spreadsheet9.2!S3890,0)","v":-6421.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T884,0)+IF(IncludeDeal1,Spreadsheet9.2!T1886,0)+IF(IncludeDeal2,Spreadsheet9.2!T2888,0)+IF(IncludeDeal4,Spreadsheet9.2!T3890,0)","v":-1386561.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U884,0)+IF(IncludeDeal1,Spreadsheet9.2!U1886,0)+IF(IncludeDeal2,Spreadsheet9.2!U2888,0)+IF(IncludeDeal4,Spreadsheet9.2!U3890,0)","v":-1109438.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V884,0)+IF(IncludeDeal1,Spreadsheet9.2!V1886,0)+IF(IncludeDeal2,Spreadsheet9.2!V2888,0)+IF(IncludeDeal4,Spreadsheet9.2!V3890,0)","v":-1690643.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W884,0)+IF(IncludeDeal1,Spreadsheet9.2!W1886,0)+IF(IncludeDeal2,Spreadsheet9.2!W2888,0)+IF(IncludeDeal4,Spreadsheet9.2!W3890,0)","v":-1362228.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X884,0)+IF(IncludeDeal1,Spreadsheet9.2!X1886,0)+IF(IncludeDeal2,Spreadsheet9.2!X2888,0)+IF(IncludeDeal4,Spreadsheet9.2!X3890,0)","v":-1236240.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y884,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1886,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2888,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3890,0)","v":368318.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z884,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1886,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2888,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3890,0)","v":337163.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA884,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3890,0)","v":-525585.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB884,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3890,0)","v":-271099.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC884,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3890,0)","v":-1355318},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD884,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3890,0)","v":-1760911.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE884,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3890,0)","v":-1227920.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF884,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3890,0)","v":-597097},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG884,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3890,0)","v":-1071269.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH884,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3890,0)","v":-2103485.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI884,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3890,0)","v":-2396081.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ884,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3890,0)","v":-2368005.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK884,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3890,0)","v":-2152590.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL884,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3890,0)","v":-2168739},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM884,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3890,0)","v":-2257583.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN884,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3890,0)","v":-2193670.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO884,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3890,0)","v":-2135730.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP884,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3890,0)","v":-2072800.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ884,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3890,0)","v":-1627507.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR884,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3890,0)","v":-1527333.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS884,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3890,0)","v":-1396036.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT884,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3890,0)","v":-1305262.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU884,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3890,0)","v":-1294124.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV884,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3890,0)","v":-1191205},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW884,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3890,0)","v":-1047885.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX884,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3890,0)","v":-993140.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY884,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3890,0)","v":-802957.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ884,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1886,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2888,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3890,0)","v":-683091.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA884,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3890,0)","v":-592797.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB884,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3890,0)","v":-501594.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC884,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3890,0)","v":-245884.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD884,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3890,0)","v":-286505.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE884,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3890,0)","v":-335670.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF884,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3890,0)","v":-399190},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG884,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3890,0)","v":-419200.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH884,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3890,0)","v":-510117.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI884,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3890,0)","v":-246188.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ884,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3890,0)","v":-250589.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK884,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3890,0)","v":-253783.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL884,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3890,0)","v":-257326},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM884,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3890,0)","v":-258199.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN884,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3890,0)","v":-260597},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO884,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1886,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2888,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3890,0)","v":-262252.59999999998}]
[null,"Simulation 854",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C888,0)+IF(IncludeDeal1,Spreadsheet9.2!C1890,0)+IF(IncludeDeal2,Spreadsheet9.2!C2892,0)+IF(IncludeDeal4,Spreadsheet9.2!C3894,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E888,0)+IF(IncludeDeal1,Spreadsheet9.2!E1890,0)+IF(IncludeDeal2,Spreadsheet9.2!E2892,0)+IF(IncludeDeal4,Spreadsheet9.2!E3894,0)","v":-79264.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F888,0)+IF(IncludeDeal1,Spreadsheet9.2!F1890,0)+IF(IncludeDeal2,Spreadsheet9.2!F2892,0)+IF(IncludeDeal4,Spreadsheet9.2!F3894,0)","v":-664638.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G888,0)+IF(IncludeDeal1,Spreadsheet9.2!G1890,0)+IF(IncludeDeal2,Spreadsheet9.2!G2892,0)+IF(IncludeDeal4,Spreadsheet9.2!G3894,0)","v":-972870.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H888,0)+IF(IncludeDeal1,Spreadsheet9.2!H1890,0)+IF(IncludeDeal2,Spreadsheet9.2!H2892,0)+IF(IncludeDeal4,Spreadsheet9.2!H3894,0)","v":-987527.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I888,0)+IF(IncludeDeal1,Spreadsheet9.2!I1890,0)+IF(IncludeDeal2,Spreadsheet9.2!I2892,0)+IF(IncludeDeal4,Spreadsheet9.2!I3894,0)","v":-800471.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J888,0)+IF(IncludeDeal1,Spreadsheet9.2!J1890,0)+IF(IncludeDeal2,Spreadsheet9.2!J2892,0)+IF(IncludeDeal4,Spreadsheet9.2!J3894,0)","v":-504456.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K888,0)+IF(IncludeDeal1,Spreadsheet9.2!K1890,0)+IF(IncludeDeal2,Spreadsheet9.2!K2892,0)+IF(IncludeDeal4,Spreadsheet9.2!K3894,0)","v":140944.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L888,0)+IF(IncludeDeal1,Spreadsheet9.2!L1890,0)+IF(IncludeDeal2,Spreadsheet9.2!L2892,0)+IF(IncludeDeal4,Spreadsheet9.2!L3894,0)","v":-400359.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M888,0)+IF(IncludeDeal1,Spreadsheet9.2!M1890,0)+IF(IncludeDeal2,Spreadsheet9.2!M2892,0)+IF(IncludeDeal4,Spreadsheet9.2!M3894,0)","v":-877493},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N888,0)+IF(IncludeDeal1,Spreadsheet9.2!N1890,0)+IF(IncludeDeal2,Spreadsheet9.2!N2892,0)+IF(IncludeDeal4,Spreadsheet9.2!N3894,0)","v":-888345.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O888,0)+IF(IncludeDeal1,Spreadsheet9.2!O1890,0)+IF(IncludeDeal2,Spreadsheet9.2!O2892,0)+IF(IncludeDeal4,Spreadsheet9.2!O3894,0)","v":-1507149.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P888,0)+IF(IncludeDeal1,Spreadsheet9.2!P1890,0)+IF(IncludeDeal2,Spreadsheet9.2!P2892,0)+IF(IncludeDeal4,Spreadsheet9.2!P3894,0)","v":-1735418.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q888,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1890,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2892,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3894,0)","v":-1806091.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R888,0)+IF(IncludeDeal1,Spreadsheet9.2!R1890,0)+IF(IncludeDeal2,Spreadsheet9.2!R2892,0)+IF(IncludeDeal4,Spreadsheet9.2!R3894,0)","v":-1795334.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S888,0)+IF(IncludeDeal1,Spreadsheet9.2!S1890,0)+IF(IncludeDeal2,Spreadsheet9.2!S2892,0)+IF(IncludeDeal4,Spreadsheet9.2!S3894,0)","v":-686710.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T888,0)+IF(IncludeDeal1,Spreadsheet9.2!T1890,0)+IF(IncludeDeal2,Spreadsheet9.2!T2892,0)+IF(IncludeDeal4,Spreadsheet9.2!T3894,0)","v":613840.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U888,0)+IF(IncludeDeal1,Spreadsheet9.2!U1890,0)+IF(IncludeDeal2,Spreadsheet9.2!U2892,0)+IF(IncludeDeal4,Spreadsheet9.2!U3894,0)","v":1771947.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V888,0)+IF(IncludeDeal1,Spreadsheet9.2!V1890,0)+IF(IncludeDeal2,Spreadsheet9.2!V2892,0)+IF(IncludeDeal4,Spreadsheet9.2!V3894,0)","v":3255279.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W888,0)+IF(IncludeDeal1,Spreadsheet9.2!W1890,0)+IF(IncludeDeal2,Spreadsheet9.2!W2892,0)+IF(IncludeDeal4,Spreadsheet9.2!W3894,0)","v":2363579.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X888,0)+IF(IncludeDeal1,Spreadsheet9.2!X1890,0)+IF(IncludeDeal2,Spreadsheet9.2!X2892,0)+IF(IncludeDeal4,Spreadsheet9.2!X3894,0)","v":1739674.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y888,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1890,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2892,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3894,0)","v":2563952.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z888,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1890,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2892,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3894,0)","v":956475.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA888,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3894,0)","v":1288552},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB888,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3894,0)","v":850050.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC888,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3894,0)","v":639118.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD888,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3894,0)","v":-96165.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE888,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3894,0)","v":-985078.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF888,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3894,0)","v":-121331.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG888,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3894,0)","v":-291533},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH888,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3894,0)","v":-990688.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI888,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3894,0)","v":-560360},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ888,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3894,0)","v":-860980.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK888,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3894,0)","v":-1196430.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL888,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3894,0)","v":-1601569.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM888,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3894,0)","v":-1626688.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN888,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3894,0)","v":-1805945.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO888,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3894,0)","v":-1621193.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP888,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3894,0)","v":-1638014},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ888,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3894,0)","v":-697972.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR888,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3894,0)","v":-847643.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS888,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3894,0)","v":-201483.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT888,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3894,0)","v":-428740.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU888,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3894,0)","v":-306250.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV888,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3894,0)","v":-41028.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW888,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3894,0)","v":38919},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX888,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3894,0)","v":222511.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY888,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3894,0)","v":-94431.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ888,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1890,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2892,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3894,0)","v":-133928.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA888,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3894,0)","v":-268200.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB888,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3894,0)","v":-472169.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC888,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3894,0)","v":-197017.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD888,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3894,0)","v":-233857.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE888,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3894,0)","v":-281031.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF888,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3894,0)","v":-364752.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG888,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3894,0)","v":-442824.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH888,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3894,0)","v":-497429.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI888,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3894,0)","v":-224945.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ888,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3894,0)","v":-226175.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK888,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3894,0)","v":-227262},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL888,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3894,0)","v":-229306.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM888,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3894,0)","v":-233267.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN888,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3894,0)","v":-235753.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO888,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1890,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2892,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3894,0)","v":-237774.1}]
[null,"Simulation 856",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C890,0)+IF(IncludeDeal1,Spreadsheet9.2!C1892,0)+IF(IncludeDeal2,Spreadsheet9.2!C2894,0)+IF(IncludeDeal4,Spreadsheet9.2!C3896,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E890,0)+IF(IncludeDeal1,Spreadsheet9.2!E1892,0)+IF(IncludeDeal2,Spreadsheet9.2!E2894,0)+IF(IncludeDeal4,Spreadsheet9.2!E3896,0)","v":12326.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F890,0)+IF(IncludeDeal1,Spreadsheet9.2!F1892,0)+IF(IncludeDeal2,Spreadsheet9.2!F2894,0)+IF(IncludeDeal4,Spreadsheet9.2!F3896,0)","v":-669579},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G890,0)+IF(IncludeDeal1,Spreadsheet9.2!G1892,0)+IF(IncludeDeal2,Spreadsheet9.2!G2894,0)+IF(IncludeDeal4,Spreadsheet9.2!G3896,0)","v":-834581.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H890,0)+IF(IncludeDeal1,Spreadsheet9.2!H1892,0)+IF(IncludeDeal2,Spreadsheet9.2!H2894,0)+IF(IncludeDeal4,Spreadsheet9.2!H3896,0)","v":-29242.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I890,0)+IF(IncludeDeal1,Spreadsheet9.2!I1892,0)+IF(IncludeDeal2,Spreadsheet9.2!I2894,0)+IF(IncludeDeal4,Spreadsheet9.2!I3896,0)","v":1998004.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J890,0)+IF(IncludeDeal1,Spreadsheet9.2!J1892,0)+IF(IncludeDeal2,Spreadsheet9.2!J2894,0)+IF(IncludeDeal4,Spreadsheet9.2!J3896,0)","v":2039315.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K890,0)+IF(IncludeDeal1,Spreadsheet9.2!K1892,0)+IF(IncludeDeal2,Spreadsheet9.2!K2894,0)+IF(IncludeDeal4,Spreadsheet9.2!K3896,0)","v":2761799.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L890,0)+IF(IncludeDeal1,Spreadsheet9.2!L1892,0)+IF(IncludeDeal2,Spreadsheet9.2!L2894,0)+IF(IncludeDeal4,Spreadsheet9.2!L3896,0)","v":1172918},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M890,0)+IF(IncludeDeal1,Spreadsheet9.2!M1892,0)+IF(IncludeDeal2,Spreadsheet9.2!M2894,0)+IF(IncludeDeal4,Spreadsheet9.2!M3896,0)","v":1944442.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N890,0)+IF(IncludeDeal1,Spreadsheet9.2!N1892,0)+IF(IncludeDeal2,Spreadsheet9.2!N2894,0)+IF(IncludeDeal4,Spreadsheet9.2!N3896,0)","v":3033014.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O890,0)+IF(IncludeDeal1,Spreadsheet9.2!O1892,0)+IF(IncludeDeal2,Spreadsheet9.2!O2894,0)+IF(IncludeDeal4,Spreadsheet9.2!O3896,0)","v":3191115.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P890,0)+IF(IncludeDeal1,Spreadsheet9.2!P1892,0)+IF(IncludeDeal2,Spreadsheet9.2!P2894,0)+IF(IncludeDeal4,Spreadsheet9.2!P3896,0)","v":2754560.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q890,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1892,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2894,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3896,0)","v":1036242.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R890,0)+IF(IncludeDeal1,Spreadsheet9.2!R1892,0)+IF(IncludeDeal2,Spreadsheet9.2!R2894,0)+IF(IncludeDeal4,Spreadsheet9.2!R3896,0)","v":668447.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S890,0)+IF(IncludeDeal1,Spreadsheet9.2!S1892,0)+IF(IncludeDeal2,Spreadsheet9.2!S2894,0)+IF(IncludeDeal4,Spreadsheet9.2!S3896,0)","v":-45542.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T890,0)+IF(IncludeDeal1,Spreadsheet9.2!T1892,0)+IF(IncludeDeal2,Spreadsheet9.2!T2894,0)+IF(IncludeDeal4,Spreadsheet9.2!T3896,0)","v":937003.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U890,0)+IF(IncludeDeal1,Spreadsheet9.2!U1892,0)+IF(IncludeDeal2,Spreadsheet9.2!U2894,0)+IF(IncludeDeal4,Spreadsheet9.2!U3896,0)","v":-304727.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V890,0)+IF(IncludeDeal1,Spreadsheet9.2!V1892,0)+IF(IncludeDeal2,Spreadsheet9.2!V2894,0)+IF(IncludeDeal4,Spreadsheet9.2!V3896,0)","v":578948.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W890,0)+IF(IncludeDeal1,Spreadsheet9.2!W1892,0)+IF(IncludeDeal2,Spreadsheet9.2!W2894,0)+IF(IncludeDeal4,Spreadsheet9.2!W3896,0)","v":988830.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X890,0)+IF(IncludeDeal1,Spreadsheet9.2!X1892,0)+IF(IncludeDeal2,Spreadsheet9.2!X2894,0)+IF(IncludeDeal4,Spreadsheet9.2!X3896,0)","v":1362752.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y890,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1892,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2894,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3896,0)","v":2270224.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z890,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1892,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2894,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3896,0)","v":1388375.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA890,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3896,0)","v":749682},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB890,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3896,0)","v":336952.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC890,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3896,0)","v":-79207.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD890,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3896,0)","v":-992845.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE890,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3896,0)","v":-385898.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF890,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3896,0)","v":-747231.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG890,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3896,0)","v":-436417.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH890,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3896,0)","v":-436830.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI890,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3896,0)","v":-251827.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ890,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3896,0)","v":-402959.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK890,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3896,0)","v":2655.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL890,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3896,0)","v":531354},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM890,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3896,0)","v":553950.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN890,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3896,0)","v":44078.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO890,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3896,0)","v":-439922.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP890,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3896,0)","v":321389.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ890,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3896,0)","v":2123735.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR890,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3896,0)","v":1293221.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS890,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3896,0)","v":1463069.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT890,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3896,0)","v":500545.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU890,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3896,0)","v":26421},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV890,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3896,0)","v":-269892.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW890,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3896,0)","v":-95371.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX890,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3896,0)","v":-357081.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY890,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3896,0)","v":-431693.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ890,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1892,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2894,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3896,0)","v":-459724.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA890,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3896,0)","v":-471663.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB890,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3896,0)","v":-514325},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC890,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3896,0)","v":-236406.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD890,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3896,0)","v":-346255.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE890,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3896,0)","v":-388199.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF890,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3896,0)","v":-471368.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG890,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3896,0)","v":-578136.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH890,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3896,0)","v":-635337.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI890,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3896,0)","v":-334386.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ890,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3896,0)","v":-336917},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK890,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3896,0)","v":-338832.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL890,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3896,0)","v":-341065.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM890,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3896,0)","v":-344120.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN890,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3896,0)","v":-348175.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO890,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1892,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2894,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3896,0)","v":-350663.7}]
[null,"Simulation 859",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C893,0)+IF(IncludeDeal1,Spreadsheet9.2!C1895,0)+IF(IncludeDeal2,Spreadsheet9.2!C2897,0)+IF(IncludeDeal4,Spreadsheet9.2!C3899,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E893,0)+IF(IncludeDeal1,Spreadsheet9.2!E1895,0)+IF(IncludeDeal2,Spreadsheet9.2!E2897,0)+IF(IncludeDeal4,Spreadsheet9.2!E3899,0)","v":155374.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F893,0)+IF(IncludeDeal1,Spreadsheet9.2!F1895,0)+IF(IncludeDeal2,Spreadsheet9.2!F2897,0)+IF(IncludeDeal4,Spreadsheet9.2!F3899,0)","v":485979.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G893,0)+IF(IncludeDeal1,Spreadsheet9.2!G1895,0)+IF(IncludeDeal2,Spreadsheet9.2!G2897,0)+IF(IncludeDeal4,Spreadsheet9.2!G3899,0)","v":849431.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H893,0)+IF(IncludeDeal1,Spreadsheet9.2!H1895,0)+IF(IncludeDeal2,Spreadsheet9.2!H2897,0)+IF(IncludeDeal4,Spreadsheet9.2!H3899,0)","v":7069.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I893,0)+IF(IncludeDeal1,Spreadsheet9.2!I1895,0)+IF(IncludeDeal2,Spreadsheet9.2!I2897,0)+IF(IncludeDeal4,Spreadsheet9.2!I3899,0)","v":467422.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J893,0)+IF(IncludeDeal1,Spreadsheet9.2!J1895,0)+IF(IncludeDeal2,Spreadsheet9.2!J2897,0)+IF(IncludeDeal4,Spreadsheet9.2!J3899,0)","v":74336},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K893,0)+IF(IncludeDeal1,Spreadsheet9.2!K1895,0)+IF(IncludeDeal2,Spreadsheet9.2!K2897,0)+IF(IncludeDeal4,Spreadsheet9.2!K3899,0)","v":-911624.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L893,0)+IF(IncludeDeal1,Spreadsheet9.2!L1895,0)+IF(IncludeDeal2,Spreadsheet9.2!L2897,0)+IF(IncludeDeal4,Spreadsheet9.2!L3899,0)","v":-1512997.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M893,0)+IF(IncludeDeal1,Spreadsheet9.2!M1895,0)+IF(IncludeDeal2,Spreadsheet9.2!M2897,0)+IF(IncludeDeal4,Spreadsheet9.2!M3899,0)","v":-784125.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N893,0)+IF(IncludeDeal1,Spreadsheet9.2!N1895,0)+IF(IncludeDeal2,Spreadsheet9.2!N2897,0)+IF(IncludeDeal4,Spreadsheet9.2!N3899,0)","v":-368219.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O893,0)+IF(IncludeDeal1,Spreadsheet9.2!O1895,0)+IF(IncludeDeal2,Spreadsheet9.2!O2897,0)+IF(IncludeDeal4,Spreadsheet9.2!O3899,0)","v":-540524.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P893,0)+IF(IncludeDeal1,Spreadsheet9.2!P1895,0)+IF(IncludeDeal2,Spreadsheet9.2!P2897,0)+IF(IncludeDeal4,Spreadsheet9.2!P3899,0)","v":-86543.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q893,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1895,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2897,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3899,0)","v":-304157.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R893,0)+IF(IncludeDeal1,Spreadsheet9.2!R1895,0)+IF(IncludeDeal2,Spreadsheet9.2!R2897,0)+IF(IncludeDeal4,Spreadsheet9.2!R3899,0)","v":-530560.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S893,0)+IF(IncludeDeal1,Spreadsheet9.2!S1895,0)+IF(IncludeDeal2,Spreadsheet9.2!S2897,0)+IF(IncludeDeal4,Spreadsheet9.2!S3899,0)","v":209539.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T893,0)+IF(IncludeDeal1,Spreadsheet9.2!T1895,0)+IF(IncludeDeal2,Spreadsheet9.2!T2897,0)+IF(IncludeDeal4,Spreadsheet9.2!T3899,0)","v":824629.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U893,0)+IF(IncludeDeal1,Spreadsheet9.2!U1895,0)+IF(IncludeDeal2,Spreadsheet9.2!U2897,0)+IF(IncludeDeal4,Spreadsheet9.2!U3899,0)","v":2606130.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V893,0)+IF(IncludeDeal1,Spreadsheet9.2!V1895,0)+IF(IncludeDeal2,Spreadsheet9.2!V2897,0)+IF(IncludeDeal4,Spreadsheet9.2!V3899,0)","v":2306619.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W893,0)+IF(IncludeDeal1,Spreadsheet9.2!W1895,0)+IF(IncludeDeal2,Spreadsheet9.2!W2897,0)+IF(IncludeDeal4,Spreadsheet9.2!W3899,0)","v":1927351.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X893,0)+IF(IncludeDeal1,Spreadsheet9.2!X1895,0)+IF(IncludeDeal2,Spreadsheet9.2!X2897,0)+IF(IncludeDeal4,Spreadsheet9.2!X3899,0)","v":2051453.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y893,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1895,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2897,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3899,0)","v":3123675.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z893,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1895,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2897,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3899,0)","v":2522882.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA893,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3899,0)","v":3004697.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB893,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3899,0)","v":1848162.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC893,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3899,0)","v":3327903.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD893,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3899,0)","v":2203408},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE893,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3899,0)","v":3052556},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF893,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3899,0)","v":2929047.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG893,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3899,0)","v":2594056.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH893,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3899,0)","v":3399225.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI893,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3899,0)","v":2808211.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ893,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3899,0)","v":3010676.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK893,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3899,0)","v":3037272.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL893,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3899,0)","v":1564143.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM893,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3899,0)","v":1687687.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN893,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3899,0)","v":2001161.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO893,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3899,0)","v":1362904.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP893,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3899,0)","v":465806.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ893,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3899,0)","v":201782.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR893,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3899,0)","v":-262029.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS893,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3899,0)","v":-193718.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT893,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3899,0)","v":-441267.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU893,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3899,0)","v":-194291.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV893,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3899,0)","v":-521951.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW893,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3899,0)","v":-421841.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX893,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3899,0)","v":-199465.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY893,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3899,0)","v":-141486.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ893,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1895,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2897,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3899,0)","v":-226127.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA893,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3899,0)","v":-302493.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB893,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3899,0)","v":-484910.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC893,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3899,0)","v":-231215.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD893,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3899,0)","v":-329807.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE893,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3899,0)","v":-430743},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF893,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3899,0)","v":-509992.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG893,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3899,0)","v":-600984.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH893,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3899,0)","v":-703729.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI893,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3899,0)","v":-407132.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ893,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3899,0)","v":-410528.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK893,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3899,0)","v":-414486.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL893,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3899,0)","v":-418385.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM893,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3899,0)","v":-423244.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN893,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3899,0)","v":-426514.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO893,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1895,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2897,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3899,0)","v":-428622.9}]
[null,"Simulation 863",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C897,0)+IF(IncludeDeal1,Spreadsheet9.2!C1899,0)+IF(IncludeDeal2,Spreadsheet9.2!C2901,0)+IF(IncludeDeal4,Spreadsheet9.2!C3903,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E897,0)+IF(IncludeDeal1,Spreadsheet9.2!E1899,0)+IF(IncludeDeal2,Spreadsheet9.2!E2901,0)+IF(IncludeDeal4,Spreadsheet9.2!E3903,0)","v":-305876.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F897,0)+IF(IncludeDeal1,Spreadsheet9.2!F1899,0)+IF(IncludeDeal2,Spreadsheet9.2!F2901,0)+IF(IncludeDeal4,Spreadsheet9.2!F3903,0)","v":-429542.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G897,0)+IF(IncludeDeal1,Spreadsheet9.2!G1899,0)+IF(IncludeDeal2,Spreadsheet9.2!G2901,0)+IF(IncludeDeal4,Spreadsheet9.2!G3903,0)","v":-46166.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H897,0)+IF(IncludeDeal1,Spreadsheet9.2!H1899,0)+IF(IncludeDeal2,Spreadsheet9.2!H2901,0)+IF(IncludeDeal4,Spreadsheet9.2!H3903,0)","v":-391070.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I897,0)+IF(IncludeDeal1,Spreadsheet9.2!I1899,0)+IF(IncludeDeal2,Spreadsheet9.2!I2901,0)+IF(IncludeDeal4,Spreadsheet9.2!I3903,0)","v":-695471.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J897,0)+IF(IncludeDeal1,Spreadsheet9.2!J1899,0)+IF(IncludeDeal2,Spreadsheet9.2!J2901,0)+IF(IncludeDeal4,Spreadsheet9.2!J3903,0)","v":-795280.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K897,0)+IF(IncludeDeal1,Spreadsheet9.2!K1899,0)+IF(IncludeDeal2,Spreadsheet9.2!K2901,0)+IF(IncludeDeal4,Spreadsheet9.2!K3903,0)","v":-1521096.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L897,0)+IF(IncludeDeal1,Spreadsheet9.2!L1899,0)+IF(IncludeDeal2,Spreadsheet9.2!L2901,0)+IF(IncludeDeal4,Spreadsheet9.2!L3903,0)","v":-1207962.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M897,0)+IF(IncludeDeal1,Spreadsheet9.2!M1899,0)+IF(IncludeDeal2,Spreadsheet9.2!M2901,0)+IF(IncludeDeal4,Spreadsheet9.2!M3903,0)","v":-354203.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N897,0)+IF(IncludeDeal1,Spreadsheet9.2!N1899,0)+IF(IncludeDeal2,Spreadsheet9.2!N2901,0)+IF(IncludeDeal4,Spreadsheet9.2!N3903,0)","v":-1407905.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O897,0)+IF(IncludeDeal1,Spreadsheet9.2!O1899,0)+IF(IncludeDeal2,Spreadsheet9.2!O2901,0)+IF(IncludeDeal4,Spreadsheet9.2!O3903,0)","v":-1971448.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P897,0)+IF(IncludeDeal1,Spreadsheet9.2!P1899,0)+IF(IncludeDeal2,Spreadsheet9.2!P2901,0)+IF(IncludeDeal4,Spreadsheet9.2!P3903,0)","v":-1279857.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q897,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1899,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2901,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3903,0)","v":-1896837},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R897,0)+IF(IncludeDeal1,Spreadsheet9.2!R1899,0)+IF(IncludeDeal2,Spreadsheet9.2!R2901,0)+IF(IncludeDeal4,Spreadsheet9.2!R3903,0)","v":-1744825.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S897,0)+IF(IncludeDeal1,Spreadsheet9.2!S1899,0)+IF(IncludeDeal2,Spreadsheet9.2!S2901,0)+IF(IncludeDeal4,Spreadsheet9.2!S3903,0)","v":-483105.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T897,0)+IF(IncludeDeal1,Spreadsheet9.2!T1899,0)+IF(IncludeDeal2,Spreadsheet9.2!T2901,0)+IF(IncludeDeal4,Spreadsheet9.2!T3903,0)","v":-889426.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U897,0)+IF(IncludeDeal1,Spreadsheet9.2!U1899,0)+IF(IncludeDeal2,Spreadsheet9.2!U2901,0)+IF(IncludeDeal4,Spreadsheet9.2!U3903,0)","v":-904425},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V897,0)+IF(IncludeDeal1,Spreadsheet9.2!V1899,0)+IF(IncludeDeal2,Spreadsheet9.2!V2901,0)+IF(IncludeDeal4,Spreadsheet9.2!V3903,0)","v":-359448.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W897,0)+IF(IncludeDeal1,Spreadsheet9.2!W1899,0)+IF(IncludeDeal2,Spreadsheet9.2!W2901,0)+IF(IncludeDeal4,Spreadsheet9.2!W3903,0)","v":305813.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X897,0)+IF(IncludeDeal1,Spreadsheet9.2!X1899,0)+IF(IncludeDeal2,Spreadsheet9.2!X2901,0)+IF(IncludeDeal4,Spreadsheet9.2!X3903,0)","v":-107223.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y897,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1899,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2901,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3903,0)","v":272484.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z897,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1899,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2901,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3903,0)","v":556222.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA897,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3903,0)","v":119784.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB897,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3903,0)","v":1033351.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC897,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3903,0)","v":323757.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD897,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3903,0)","v":-329376.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE897,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3903,0)","v":-646579.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF897,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3903,0)","v":39577.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG897,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3903,0)","v":306703.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH897,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3903,0)","v":357235.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI897,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3903,0)","v":160646},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ897,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3903,0)","v":415274.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK897,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3903,0)","v":414019.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL897,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3903,0)","v":1306667.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM897,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3903,0)","v":729814.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN897,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3903,0)","v":879586.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO897,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3903,0)","v":502490.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP897,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3903,0)","v":963827.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ897,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3903,0)","v":1330291.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR897,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3903,0)","v":542849.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS897,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3903,0)","v":1286332.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT897,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3903,0)","v":574181},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU897,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3903,0)","v":824902.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV897,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3903,0)","v":243242.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW897,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3903,0)","v":779605.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX897,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3903,0)","v":603532.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY897,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3903,0)","v":531127.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ897,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1899,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2901,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3903,0)","v":152177.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA897,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3903,0)","v":-110623.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB897,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3903,0)","v":-297035},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC897,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3903,0)","v":-154029.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD897,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3903,0)","v":-236623.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE897,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3903,0)","v":-307325},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF897,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3903,0)","v":-353080.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG897,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3903,0)","v":-477065.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH897,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3903,0)","v":-539756.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI897,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3903,0)","v":-296860.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ897,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3903,0)","v":-300160.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK897,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3903,0)","v":-301769.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL897,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3903,0)","v":-303099.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM897,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3903,0)","v":-304275.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN897,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3903,0)","v":-306806.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO897,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1899,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2901,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3903,0)","v":-308980.40000000002}]
[null,"Simulation 866",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C900,0)+IF(IncludeDeal1,Spreadsheet9.2!C1902,0)+IF(IncludeDeal2,Spreadsheet9.2!C2904,0)+IF(IncludeDeal4,Spreadsheet9.2!C3906,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E900,0)+IF(IncludeDeal1,Spreadsheet9.2!E1902,0)+IF(IncludeDeal2,Spreadsheet9.2!E2904,0)+IF(IncludeDeal4,Spreadsheet9.2!E3906,0)","v":71433.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F900,0)+IF(IncludeDeal1,Spreadsheet9.2!F1902,0)+IF(IncludeDeal2,Spreadsheet9.2!F2904,0)+IF(IncludeDeal4,Spreadsheet9.2!F3906,0)","v":73409.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G900,0)+IF(IncludeDeal1,Spreadsheet9.2!G1902,0)+IF(IncludeDeal2,Spreadsheet9.2!G2904,0)+IF(IncludeDeal4,Spreadsheet9.2!G3906,0)","v":653978.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H900,0)+IF(IncludeDeal1,Spreadsheet9.2!H1902,0)+IF(IncludeDeal2,Spreadsheet9.2!H2904,0)+IF(IncludeDeal4,Spreadsheet9.2!H3906,0)","v":960342.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I900,0)+IF(IncludeDeal1,Spreadsheet9.2!I1902,0)+IF(IncludeDeal2,Spreadsheet9.2!I2904,0)+IF(IncludeDeal4,Spreadsheet9.2!I3906,0)","v":1519588.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J900,0)+IF(IncludeDeal1,Spreadsheet9.2!J1902,0)+IF(IncludeDeal2,Spreadsheet9.2!J2904,0)+IF(IncludeDeal4,Spreadsheet9.2!J3906,0)","v":1250947.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K900,0)+IF(IncludeDeal1,Spreadsheet9.2!K1902,0)+IF(IncludeDeal2,Spreadsheet9.2!K2904,0)+IF(IncludeDeal4,Spreadsheet9.2!K3906,0)","v":218277.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L900,0)+IF(IncludeDeal1,Spreadsheet9.2!L1902,0)+IF(IncludeDeal2,Spreadsheet9.2!L2904,0)+IF(IncludeDeal4,Spreadsheet9.2!L3906,0)","v":-1251253.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M900,0)+IF(IncludeDeal1,Spreadsheet9.2!M1902,0)+IF(IncludeDeal2,Spreadsheet9.2!M2904,0)+IF(IncludeDeal4,Spreadsheet9.2!M3906,0)","v":-775264.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N900,0)+IF(IncludeDeal1,Spreadsheet9.2!N1902,0)+IF(IncludeDeal2,Spreadsheet9.2!N2904,0)+IF(IncludeDeal4,Spreadsheet9.2!N3906,0)","v":-625130},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O900,0)+IF(IncludeDeal1,Spreadsheet9.2!O1902,0)+IF(IncludeDeal2,Spreadsheet9.2!O2904,0)+IF(IncludeDeal4,Spreadsheet9.2!O3906,0)","v":-1193896.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P900,0)+IF(IncludeDeal1,Spreadsheet9.2!P1902,0)+IF(IncludeDeal2,Spreadsheet9.2!P2904,0)+IF(IncludeDeal4,Spreadsheet9.2!P3906,0)","v":-942805.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q900,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1902,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2904,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3906,0)","v":-1779343.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R900,0)+IF(IncludeDeal1,Spreadsheet9.2!R1902,0)+IF(IncludeDeal2,Spreadsheet9.2!R2904,0)+IF(IncludeDeal4,Spreadsheet9.2!R3906,0)","v":-2100363.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S900,0)+IF(IncludeDeal1,Spreadsheet9.2!S1902,0)+IF(IncludeDeal2,Spreadsheet9.2!S2904,0)+IF(IncludeDeal4,Spreadsheet9.2!S3906,0)","v":-1853933},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T900,0)+IF(IncludeDeal1,Spreadsheet9.2!T1902,0)+IF(IncludeDeal2,Spreadsheet9.2!T2904,0)+IF(IncludeDeal4,Spreadsheet9.2!T3906,0)","v":-1898398.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U900,0)+IF(IncludeDeal1,Spreadsheet9.2!U1902,0)+IF(IncludeDeal2,Spreadsheet9.2!U2904,0)+IF(IncludeDeal4,Spreadsheet9.2!U3906,0)","v":-1859821.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V900,0)+IF(IncludeDeal1,Spreadsheet9.2!V1902,0)+IF(IncludeDeal2,Spreadsheet9.2!V2904,0)+IF(IncludeDeal4,Spreadsheet9.2!V3906,0)","v":-2090028.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W900,0)+IF(IncludeDeal1,Spreadsheet9.2!W1902,0)+IF(IncludeDeal2,Spreadsheet9.2!W2904,0)+IF(IncludeDeal4,Spreadsheet9.2!W3906,0)","v":-1608674.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X900,0)+IF(IncludeDeal1,Spreadsheet9.2!X1902,0)+IF(IncludeDeal2,Spreadsheet9.2!X2904,0)+IF(IncludeDeal4,Spreadsheet9.2!X3906,0)","v":-2173550.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y900,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1902,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2904,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3906,0)","v":-2725016.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z900,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1902,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2904,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3906,0)","v":-3224694.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA900,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3906,0)","v":-3474743.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB900,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3906,0)","v":-3520255.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC900,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3906,0)","v":-3619797.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD900,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3906,0)","v":-3447492.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE900,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3906,0)","v":-2927672.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF900,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3906,0)","v":-2769146.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG900,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3906,0)","v":-2447687.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH900,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3906,0)","v":-2427326.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI900,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3906,0)","v":-1625581.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ900,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3906,0)","v":-1824844},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK900,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3906,0)","v":-1924709.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL900,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3906,0)","v":-1913769.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM900,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3906,0)","v":-2208907.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN900,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3906,0)","v":-2237155.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO900,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3906,0)","v":-2146176},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP900,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3906,0)","v":-2023173},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ900,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3906,0)","v":-1839924.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR900,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3906,0)","v":-1734622.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS900,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3906,0)","v":-1622279.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT900,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3906,0)","v":-1617043},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU900,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3906,0)","v":-1385618.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV900,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3906,0)","v":-1397497.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW900,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3906,0)","v":-977549.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX900,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3906,0)","v":-847181.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY900,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3906,0)","v":-812374},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ900,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1902,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2904,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3906,0)","v":-700201.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA900,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3906,0)","v":-559797.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB900,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3906,0)","v":-577713.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC900,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3906,0)","v":-298765.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD900,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3906,0)","v":-407408.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE900,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3906,0)","v":-495204.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF900,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3906,0)","v":-517428.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG900,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3906,0)","v":-604937.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH900,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3906,0)","v":-657920.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI900,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3906,0)","v":-363981.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ900,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3906,0)","v":-369554.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK900,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3906,0)","v":-373339.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL900,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3906,0)","v":-375966.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM900,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3906,0)","v":-378977.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN900,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3906,0)","v":-382549.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO900,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1902,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2904,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3906,0)","v":-384518.7}]
[null,"Simulation 869",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C903,0)+IF(IncludeDeal1,Spreadsheet9.2!C1905,0)+IF(IncludeDeal2,Spreadsheet9.2!C2907,0)+IF(IncludeDeal4,Spreadsheet9.2!C3909,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E903,0)+IF(IncludeDeal1,Spreadsheet9.2!E1905,0)+IF(IncludeDeal2,Spreadsheet9.2!E2907,0)+IF(IncludeDeal4,Spreadsheet9.2!E3909,0)","v":10681.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F903,0)+IF(IncludeDeal1,Spreadsheet9.2!F1905,0)+IF(IncludeDeal2,Spreadsheet9.2!F2907,0)+IF(IncludeDeal4,Spreadsheet9.2!F3909,0)","v":-630560.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G903,0)+IF(IncludeDeal1,Spreadsheet9.2!G1905,0)+IF(IncludeDeal2,Spreadsheet9.2!G2907,0)+IF(IncludeDeal4,Spreadsheet9.2!G3909,0)","v":-1296236.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H903,0)+IF(IncludeDeal1,Spreadsheet9.2!H1905,0)+IF(IncludeDeal2,Spreadsheet9.2!H2907,0)+IF(IncludeDeal4,Spreadsheet9.2!H3909,0)","v":-874690.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I903,0)+IF(IncludeDeal1,Spreadsheet9.2!I1905,0)+IF(IncludeDeal2,Spreadsheet9.2!I2907,0)+IF(IncludeDeal4,Spreadsheet9.2!I3909,0)","v":-1384308.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J903,0)+IF(IncludeDeal1,Spreadsheet9.2!J1905,0)+IF(IncludeDeal2,Spreadsheet9.2!J2907,0)+IF(IncludeDeal4,Spreadsheet9.2!J3909,0)","v":-2295257.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K903,0)+IF(IncludeDeal1,Spreadsheet9.2!K1905,0)+IF(IncludeDeal2,Spreadsheet9.2!K2907,0)+IF(IncludeDeal4,Spreadsheet9.2!K3909,0)","v":-2106984.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L903,0)+IF(IncludeDeal1,Spreadsheet9.2!L1905,0)+IF(IncludeDeal2,Spreadsheet9.2!L2907,0)+IF(IncludeDeal4,Spreadsheet9.2!L3909,0)","v":-1390404.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M903,0)+IF(IncludeDeal1,Spreadsheet9.2!M1905,0)+IF(IncludeDeal2,Spreadsheet9.2!M2907,0)+IF(IncludeDeal4,Spreadsheet9.2!M3909,0)","v":-1222753.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N903,0)+IF(IncludeDeal1,Spreadsheet9.2!N1905,0)+IF(IncludeDeal2,Spreadsheet9.2!N2907,0)+IF(IncludeDeal4,Spreadsheet9.2!N3909,0)","v":-1802423.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O903,0)+IF(IncludeDeal1,Spreadsheet9.2!O1905,0)+IF(IncludeDeal2,Spreadsheet9.2!O2907,0)+IF(IncludeDeal4,Spreadsheet9.2!O3909,0)","v":-2153947.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P903,0)+IF(IncludeDeal1,Spreadsheet9.2!P1905,0)+IF(IncludeDeal2,Spreadsheet9.2!P2907,0)+IF(IncludeDeal4,Spreadsheet9.2!P3909,0)","v":-1732039},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q903,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1905,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2907,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3909,0)","v":-2273099.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R903,0)+IF(IncludeDeal1,Spreadsheet9.2!R1905,0)+IF(IncludeDeal2,Spreadsheet9.2!R2907,0)+IF(IncludeDeal4,Spreadsheet9.2!R3909,0)","v":-2144874.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S903,0)+IF(IncludeDeal1,Spreadsheet9.2!S1905,0)+IF(IncludeDeal2,Spreadsheet9.2!S2907,0)+IF(IncludeDeal4,Spreadsheet9.2!S3909,0)","v":-1710749.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T903,0)+IF(IncludeDeal1,Spreadsheet9.2!T1905,0)+IF(IncludeDeal2,Spreadsheet9.2!T2907,0)+IF(IncludeDeal4,Spreadsheet9.2!T3909,0)","v":-1738142.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U903,0)+IF(IncludeDeal1,Spreadsheet9.2!U1905,0)+IF(IncludeDeal2,Spreadsheet9.2!U2907,0)+IF(IncludeDeal4,Spreadsheet9.2!U3909,0)","v":-2771913.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V903,0)+IF(IncludeDeal1,Spreadsheet9.2!V1905,0)+IF(IncludeDeal2,Spreadsheet9.2!V2907,0)+IF(IncludeDeal4,Spreadsheet9.2!V3909,0)","v":-2744017.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W903,0)+IF(IncludeDeal1,Spreadsheet9.2!W1905,0)+IF(IncludeDeal2,Spreadsheet9.2!W2907,0)+IF(IncludeDeal4,Spreadsheet9.2!W3909,0)","v":-3027136.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X903,0)+IF(IncludeDeal1,Spreadsheet9.2!X1905,0)+IF(IncludeDeal2,Spreadsheet9.2!X2907,0)+IF(IncludeDeal4,Spreadsheet9.2!X3909,0)","v":-2916391.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y903,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1905,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2907,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3909,0)","v":-2946449.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z903,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1905,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2907,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3909,0)","v":-2888149},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA903,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3909,0)","v":-2985018.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB903,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3909,0)","v":-3007812.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC903,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3909,0)","v":-3028952.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD903,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3909,0)","v":-3131987.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE903,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3909,0)","v":-3247026},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF903,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3909,0)","v":-3059091},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG903,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3909,0)","v":-2972067.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH903,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3909,0)","v":-2841708.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI903,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3909,0)","v":-2752812.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ903,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3909,0)","v":-2678728.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK903,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3909,0)","v":-2749557.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL903,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3909,0)","v":-2619532.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM903,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3909,0)","v":-2543887},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN903,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3909,0)","v":-2392528.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO903,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3909,0)","v":-2294096.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP903,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3909,0)","v":-2231294.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ903,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3909,0)","v":-2001851.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR903,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3909,0)","v":-1882744.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS903,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3909,0)","v":-1752732.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT903,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3909,0)","v":-1567046.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU903,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3909,0)","v":-1507328.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV903,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3909,0)","v":-1410553.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW903,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3909,0)","v":-1140993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX903,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3909,0)","v":-1070160.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY903,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3909,0)","v":-902351.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ903,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1905,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2907,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3909,0)","v":-783293.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA903,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3909,0)","v":-665417.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB903,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3909,0)","v":-585588.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC903,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3909,0)","v":-272315.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD903,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3909,0)","v":-362780.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE903,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3909,0)","v":-415500.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF903,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3909,0)","v":-492895.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG903,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3909,0)","v":-532340.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH903,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3909,0)","v":-650731.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI903,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3909,0)","v":-335786.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ903,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3909,0)","v":-339452.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK903,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3909,0)","v":-343709.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL903,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3909,0)","v":-345588.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM903,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3909,0)","v":-348369.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN903,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3909,0)","v":-352124.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO903,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1905,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2907,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3909,0)","v":-353810.3}]
[null,"Simulation 870",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C904,0)+IF(IncludeDeal1,Spreadsheet9.2!C1906,0)+IF(IncludeDeal2,Spreadsheet9.2!C2908,0)+IF(IncludeDeal4,Spreadsheet9.2!C3910,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E904,0)+IF(IncludeDeal1,Spreadsheet9.2!E1906,0)+IF(IncludeDeal2,Spreadsheet9.2!E2908,0)+IF(IncludeDeal4,Spreadsheet9.2!E3910,0)","v":-422341.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F904,0)+IF(IncludeDeal1,Spreadsheet9.2!F1906,0)+IF(IncludeDeal2,Spreadsheet9.2!F2908,0)+IF(IncludeDeal4,Spreadsheet9.2!F3910,0)","v":-838252.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G904,0)+IF(IncludeDeal1,Spreadsheet9.2!G1906,0)+IF(IncludeDeal2,Spreadsheet9.2!G2908,0)+IF(IncludeDeal4,Spreadsheet9.2!G3910,0)","v":-570051.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H904,0)+IF(IncludeDeal1,Spreadsheet9.2!H1906,0)+IF(IncludeDeal2,Spreadsheet9.2!H2908,0)+IF(IncludeDeal4,Spreadsheet9.2!H3910,0)","v":50101},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I904,0)+IF(IncludeDeal1,Spreadsheet9.2!I1906,0)+IF(IncludeDeal2,Spreadsheet9.2!I2908,0)+IF(IncludeDeal4,Spreadsheet9.2!I3910,0)","v":-663118.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J904,0)+IF(IncludeDeal1,Spreadsheet9.2!J1906,0)+IF(IncludeDeal2,Spreadsheet9.2!J2908,0)+IF(IncludeDeal4,Spreadsheet9.2!J3910,0)","v":-65426.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K904,0)+IF(IncludeDeal1,Spreadsheet9.2!K1906,0)+IF(IncludeDeal2,Spreadsheet9.2!K2908,0)+IF(IncludeDeal4,Spreadsheet9.2!K3910,0)","v":-1100222.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L904,0)+IF(IncludeDeal1,Spreadsheet9.2!L1906,0)+IF(IncludeDeal2,Spreadsheet9.2!L2908,0)+IF(IncludeDeal4,Spreadsheet9.2!L3910,0)","v":-462124.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M904,0)+IF(IncludeDeal1,Spreadsheet9.2!M1906,0)+IF(IncludeDeal2,Spreadsheet9.2!M2908,0)+IF(IncludeDeal4,Spreadsheet9.2!M3910,0)","v":-633207.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N904,0)+IF(IncludeDeal1,Spreadsheet9.2!N1906,0)+IF(IncludeDeal2,Spreadsheet9.2!N2908,0)+IF(IncludeDeal4,Spreadsheet9.2!N3910,0)","v":-1268162.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O904,0)+IF(IncludeDeal1,Spreadsheet9.2!O1906,0)+IF(IncludeDeal2,Spreadsheet9.2!O2908,0)+IF(IncludeDeal4,Spreadsheet9.2!O3910,0)","v":-1794789.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P904,0)+IF(IncludeDeal1,Spreadsheet9.2!P1906,0)+IF(IncludeDeal2,Spreadsheet9.2!P2908,0)+IF(IncludeDeal4,Spreadsheet9.2!P3910,0)","v":-1901307.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q904,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1906,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2908,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3910,0)","v":-2226697.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R904,0)+IF(IncludeDeal1,Spreadsheet9.2!R1906,0)+IF(IncludeDeal2,Spreadsheet9.2!R2908,0)+IF(IncludeDeal4,Spreadsheet9.2!R3910,0)","v":-1457504.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S904,0)+IF(IncludeDeal1,Spreadsheet9.2!S1906,0)+IF(IncludeDeal2,Spreadsheet9.2!S2908,0)+IF(IncludeDeal4,Spreadsheet9.2!S3910,0)","v":-2114789.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T904,0)+IF(IncludeDeal1,Spreadsheet9.2!T1906,0)+IF(IncludeDeal2,Spreadsheet9.2!T2908,0)+IF(IncludeDeal4,Spreadsheet9.2!T3910,0)","v":-2397852.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U904,0)+IF(IncludeDeal1,Spreadsheet9.2!U1906,0)+IF(IncludeDeal2,Spreadsheet9.2!U2908,0)+IF(IncludeDeal4,Spreadsheet9.2!U3910,0)","v":-2564187.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V904,0)+IF(IncludeDeal1,Spreadsheet9.2!V1906,0)+IF(IncludeDeal2,Spreadsheet9.2!V2908,0)+IF(IncludeDeal4,Spreadsheet9.2!V3910,0)","v":-2703355.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W904,0)+IF(IncludeDeal1,Spreadsheet9.2!W1906,0)+IF(IncludeDeal2,Spreadsheet9.2!W2908,0)+IF(IncludeDeal4,Spreadsheet9.2!W3910,0)","v":-2832082.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X904,0)+IF(IncludeDeal1,Spreadsheet9.2!X1906,0)+IF(IncludeDeal2,Spreadsheet9.2!X2908,0)+IF(IncludeDeal4,Spreadsheet9.2!X3910,0)","v":-2382961.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y904,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1906,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2908,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3910,0)","v":-2173759.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z904,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1906,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2908,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3910,0)","v":-2407771},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA904,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3910,0)","v":-2337612.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB904,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3910,0)","v":-2341831.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC904,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3910,0)","v":-2229416.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD904,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3910,0)","v":-1981607.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE904,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3910,0)","v":-1815782.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF904,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3910,0)","v":-1538644.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG904,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3910,0)","v":-1542882.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH904,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3910,0)","v":-1687648.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI904,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3910,0)","v":-1433822.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ904,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3910,0)","v":-1528361.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK904,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3910,0)","v":-1416733.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL904,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3910,0)","v":-1759209.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM904,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3910,0)","v":-1699677.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN904,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3910,0)","v":-1567420.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO904,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3910,0)","v":-1554005.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP904,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3910,0)","v":-1460825.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ904,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3910,0)","v":-1232867},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR904,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3910,0)","v":-1129939.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS904,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3910,0)","v":-1176250.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT904,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3910,0)","v":-1005971.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU904,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3910,0)","v":-900436.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV904,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3910,0)","v":-648348.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW904,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3910,0)","v":-358345.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX904,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3910,0)","v":-307492.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY904,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3910,0)","v":-178180},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ904,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1906,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2908,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3910,0)","v":-14221},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA904,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3910,0)","v":9955.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB904,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3910,0)","v":-21819.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC904,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3910,0)","v":31530.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD904,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3910,0)","v":-17511.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE904,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3910,0)","v":-105557},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF904,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3910,0)","v":-193931.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG904,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3910,0)","v":-317571.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH904,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3910,0)","v":-397216.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI904,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3910,0)","v":-243534.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ904,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3910,0)","v":-248376.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK904,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3910,0)","v":-253869.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL904,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3910,0)","v":-257269.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM904,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3910,0)","v":-261168.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN904,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3910,0)","v":-264562.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO904,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1906,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2908,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3910,0)","v":-265967.5}]
[null,"Simulation 873",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C907,0)+IF(IncludeDeal1,Spreadsheet9.2!C1909,0)+IF(IncludeDeal2,Spreadsheet9.2!C2911,0)+IF(IncludeDeal4,Spreadsheet9.2!C3913,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E907,0)+IF(IncludeDeal1,Spreadsheet9.2!E1909,0)+IF(IncludeDeal2,Spreadsheet9.2!E2911,0)+IF(IncludeDeal4,Spreadsheet9.2!E3913,0)","v":710336.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F907,0)+IF(IncludeDeal1,Spreadsheet9.2!F1909,0)+IF(IncludeDeal2,Spreadsheet9.2!F2911,0)+IF(IncludeDeal4,Spreadsheet9.2!F3913,0)","v":112505.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G907,0)+IF(IncludeDeal1,Spreadsheet9.2!G1909,0)+IF(IncludeDeal2,Spreadsheet9.2!G2911,0)+IF(IncludeDeal4,Spreadsheet9.2!G3913,0)","v":531159.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H907,0)+IF(IncludeDeal1,Spreadsheet9.2!H1909,0)+IF(IncludeDeal2,Spreadsheet9.2!H2911,0)+IF(IncludeDeal4,Spreadsheet9.2!H3913,0)","v":-215642.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I907,0)+IF(IncludeDeal1,Spreadsheet9.2!I1909,0)+IF(IncludeDeal2,Spreadsheet9.2!I2911,0)+IF(IncludeDeal4,Spreadsheet9.2!I3913,0)","v":1172802.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J907,0)+IF(IncludeDeal1,Spreadsheet9.2!J1909,0)+IF(IncludeDeal2,Spreadsheet9.2!J2911,0)+IF(IncludeDeal4,Spreadsheet9.2!J3913,0)","v":860018.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K907,0)+IF(IncludeDeal1,Spreadsheet9.2!K1909,0)+IF(IncludeDeal2,Spreadsheet9.2!K2911,0)+IF(IncludeDeal4,Spreadsheet9.2!K3913,0)","v":1242365.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L907,0)+IF(IncludeDeal1,Spreadsheet9.2!L1909,0)+IF(IncludeDeal2,Spreadsheet9.2!L2911,0)+IF(IncludeDeal4,Spreadsheet9.2!L3913,0)","v":1130818.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M907,0)+IF(IncludeDeal1,Spreadsheet9.2!M1909,0)+IF(IncludeDeal2,Spreadsheet9.2!M2911,0)+IF(IncludeDeal4,Spreadsheet9.2!M3913,0)","v":1560789.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N907,0)+IF(IncludeDeal1,Spreadsheet9.2!N1909,0)+IF(IncludeDeal2,Spreadsheet9.2!N2911,0)+IF(IncludeDeal4,Spreadsheet9.2!N3913,0)","v":1933701.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O907,0)+IF(IncludeDeal1,Spreadsheet9.2!O1909,0)+IF(IncludeDeal2,Spreadsheet9.2!O2911,0)+IF(IncludeDeal4,Spreadsheet9.2!O3913,0)","v":2437659.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P907,0)+IF(IncludeDeal1,Spreadsheet9.2!P1909,0)+IF(IncludeDeal2,Spreadsheet9.2!P2911,0)+IF(IncludeDeal4,Spreadsheet9.2!P3913,0)","v":2769027.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q907,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1909,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2911,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3913,0)","v":1800803.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R907,0)+IF(IncludeDeal1,Spreadsheet9.2!R1909,0)+IF(IncludeDeal2,Spreadsheet9.2!R2911,0)+IF(IncludeDeal4,Spreadsheet9.2!R3913,0)","v":653383.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S907,0)+IF(IncludeDeal1,Spreadsheet9.2!S1909,0)+IF(IncludeDeal2,Spreadsheet9.2!S2911,0)+IF(IncludeDeal4,Spreadsheet9.2!S3913,0)","v":655453.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T907,0)+IF(IncludeDeal1,Spreadsheet9.2!T1909,0)+IF(IncludeDeal2,Spreadsheet9.2!T2911,0)+IF(IncludeDeal4,Spreadsheet9.2!T3913,0)","v":723675.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U907,0)+IF(IncludeDeal1,Spreadsheet9.2!U1909,0)+IF(IncludeDeal2,Spreadsheet9.2!U2911,0)+IF(IncludeDeal4,Spreadsheet9.2!U3913,0)","v":124351.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V907,0)+IF(IncludeDeal1,Spreadsheet9.2!V1909,0)+IF(IncludeDeal2,Spreadsheet9.2!V2911,0)+IF(IncludeDeal4,Spreadsheet9.2!V3913,0)","v":134269.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W907,0)+IF(IncludeDeal1,Spreadsheet9.2!W1909,0)+IF(IncludeDeal2,Spreadsheet9.2!W2911,0)+IF(IncludeDeal4,Spreadsheet9.2!W3913,0)","v":203028.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X907,0)+IF(IncludeDeal1,Spreadsheet9.2!X1909,0)+IF(IncludeDeal2,Spreadsheet9.2!X2911,0)+IF(IncludeDeal4,Spreadsheet9.2!X3913,0)","v":-680492.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y907,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1909,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2911,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3913,0)","v":-1428524.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z907,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1909,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2911,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3913,0)","v":-121437.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA907,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3913,0)","v":193282.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB907,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3913,0)","v":1189976.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC907,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3913,0)","v":382799.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD907,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3913,0)","v":-362529.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE907,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3913,0)","v":723706.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF907,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3913,0)","v":1209739.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG907,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3913,0)","v":-14013.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH907,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3913,0)","v":235868.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI907,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3913,0)","v":290994.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ907,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3913,0)","v":114815.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK907,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3913,0)","v":-164327.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL907,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3913,0)","v":-417521.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM907,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3913,0)","v":40824},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN907,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3913,0)","v":-659875.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO907,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3913,0)","v":-890434.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP907,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3913,0)","v":-1372956.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ907,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3913,0)","v":-1259597.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR907,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3913,0)","v":-945474.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS907,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3913,0)","v":-1155610.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT907,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3913,0)","v":-1203094.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU907,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3913,0)","v":-982156.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV907,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3913,0)","v":-751202.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW907,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3913,0)","v":-361644.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX907,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3913,0)","v":-391773.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY907,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3913,0)","v":-415312},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ907,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1909,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2911,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3913,0)","v":-315750},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA907,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3913,0)","v":-172874.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB907,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3913,0)","v":-102677.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC907,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3913,0)","v":26057.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD907,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3913,0)","v":-40072.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE907,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3913,0)","v":-86566.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF907,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3913,0)","v":-137679.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG907,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3913,0)","v":-172826.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH907,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3913,0)","v":-212704.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI907,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3913,0)","v":-115201.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ907,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3913,0)","v":-117801.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK907,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3913,0)","v":-119380.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL907,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3913,0)","v":-122323.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM907,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3913,0)","v":-125875.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN907,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3913,0)","v":-127457.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO907,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1909,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2911,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3913,0)","v":-130007.4}]
[null,"Simulation 876",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C910,0)+IF(IncludeDeal1,Spreadsheet9.2!C1912,0)+IF(IncludeDeal2,Spreadsheet9.2!C2914,0)+IF(IncludeDeal4,Spreadsheet9.2!C3916,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E910,0)+IF(IncludeDeal1,Spreadsheet9.2!E1912,0)+IF(IncludeDeal2,Spreadsheet9.2!E2914,0)+IF(IncludeDeal4,Spreadsheet9.2!E3916,0)","v":114528.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F910,0)+IF(IncludeDeal1,Spreadsheet9.2!F1912,0)+IF(IncludeDeal2,Spreadsheet9.2!F2914,0)+IF(IncludeDeal4,Spreadsheet9.2!F3916,0)","v":601501},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G910,0)+IF(IncludeDeal1,Spreadsheet9.2!G1912,0)+IF(IncludeDeal2,Spreadsheet9.2!G2914,0)+IF(IncludeDeal4,Spreadsheet9.2!G3916,0)","v":614357.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H910,0)+IF(IncludeDeal1,Spreadsheet9.2!H1912,0)+IF(IncludeDeal2,Spreadsheet9.2!H2914,0)+IF(IncludeDeal4,Spreadsheet9.2!H3916,0)","v":1826324.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I910,0)+IF(IncludeDeal1,Spreadsheet9.2!I1912,0)+IF(IncludeDeal2,Spreadsheet9.2!I2914,0)+IF(IncludeDeal4,Spreadsheet9.2!I3916,0)","v":2577564.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J910,0)+IF(IncludeDeal1,Spreadsheet9.2!J1912,0)+IF(IncludeDeal2,Spreadsheet9.2!J2914,0)+IF(IncludeDeal4,Spreadsheet9.2!J3916,0)","v":928764.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K910,0)+IF(IncludeDeal1,Spreadsheet9.2!K1912,0)+IF(IncludeDeal2,Spreadsheet9.2!K2914,0)+IF(IncludeDeal4,Spreadsheet9.2!K3916,0)","v":1035950.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L910,0)+IF(IncludeDeal1,Spreadsheet9.2!L1912,0)+IF(IncludeDeal2,Spreadsheet9.2!L2914,0)+IF(IncludeDeal4,Spreadsheet9.2!L3916,0)","v":561971.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M910,0)+IF(IncludeDeal1,Spreadsheet9.2!M1912,0)+IF(IncludeDeal2,Spreadsheet9.2!M2914,0)+IF(IncludeDeal4,Spreadsheet9.2!M3916,0)","v":746895.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N910,0)+IF(IncludeDeal1,Spreadsheet9.2!N1912,0)+IF(IncludeDeal2,Spreadsheet9.2!N2914,0)+IF(IncludeDeal4,Spreadsheet9.2!N3916,0)","v":812962.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O910,0)+IF(IncludeDeal1,Spreadsheet9.2!O1912,0)+IF(IncludeDeal2,Spreadsheet9.2!O2914,0)+IF(IncludeDeal4,Spreadsheet9.2!O3916,0)","v":524593.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P910,0)+IF(IncludeDeal1,Spreadsheet9.2!P1912,0)+IF(IncludeDeal2,Spreadsheet9.2!P2914,0)+IF(IncludeDeal4,Spreadsheet9.2!P3916,0)","v":1323335.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q910,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1912,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2914,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3916,0)","v":-9847.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R910,0)+IF(IncludeDeal1,Spreadsheet9.2!R1912,0)+IF(IncludeDeal2,Spreadsheet9.2!R2914,0)+IF(IncludeDeal4,Spreadsheet9.2!R3916,0)","v":-952629.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S910,0)+IF(IncludeDeal1,Spreadsheet9.2!S1912,0)+IF(IncludeDeal2,Spreadsheet9.2!S2914,0)+IF(IncludeDeal4,Spreadsheet9.2!S3916,0)","v":-629890.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T910,0)+IF(IncludeDeal1,Spreadsheet9.2!T1912,0)+IF(IncludeDeal2,Spreadsheet9.2!T2914,0)+IF(IncludeDeal4,Spreadsheet9.2!T3916,0)","v":-548604.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U910,0)+IF(IncludeDeal1,Spreadsheet9.2!U1912,0)+IF(IncludeDeal2,Spreadsheet9.2!U2914,0)+IF(IncludeDeal4,Spreadsheet9.2!U3916,0)","v":-1742252.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V910,0)+IF(IncludeDeal1,Spreadsheet9.2!V1912,0)+IF(IncludeDeal2,Spreadsheet9.2!V2914,0)+IF(IncludeDeal4,Spreadsheet9.2!V3916,0)","v":-2012270.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W910,0)+IF(IncludeDeal1,Spreadsheet9.2!W1912,0)+IF(IncludeDeal2,Spreadsheet9.2!W2914,0)+IF(IncludeDeal4,Spreadsheet9.2!W3916,0)","v":-1897358.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X910,0)+IF(IncludeDeal1,Spreadsheet9.2!X1912,0)+IF(IncludeDeal2,Spreadsheet9.2!X2914,0)+IF(IncludeDeal4,Spreadsheet9.2!X3916,0)","v":-1980544.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y910,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1912,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2914,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3916,0)","v":-1916273},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z910,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1912,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2914,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3916,0)","v":-2063372},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA910,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3916,0)","v":-1379962.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB910,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3916,0)","v":-104585.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC910,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3916,0)","v":-25380.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD910,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3916,0)","v":-677915.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE910,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3916,0)","v":377673.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF910,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3916,0)","v":66713.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG910,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3916,0)","v":-1062787.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH910,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3916,0)","v":-2210353.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI910,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3916,0)","v":-2362631.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ910,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3916,0)","v":-2018353.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK910,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3916,0)","v":-2159471.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL910,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3916,0)","v":-2125192.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM910,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3916,0)","v":-2173324.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN910,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3916,0)","v":-1678605.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO910,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3916,0)","v":-1024512.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP910,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3916,0)","v":-807746.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ910,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3916,0)","v":-675408.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR910,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3916,0)","v":-626079.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS910,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3916,0)","v":-344801.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT910,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3916,0)","v":307613.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU910,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3916,0)","v":387700.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV910,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3916,0)","v":76732.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW910,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3916,0)","v":-12641},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX910,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3916,0)","v":-122360.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY910,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3916,0)","v":-122214.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ910,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1912,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2914,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3916,0)","v":-325618.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA910,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3916,0)","v":-537637.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB910,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3916,0)","v":-602785.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC910,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3916,0)","v":-290155.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD910,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3916,0)","v":-350124.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE910,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3916,0)","v":-390341.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF910,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3916,0)","v":-478921.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG910,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3916,0)","v":-549803.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH910,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3916,0)","v":-622659.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI910,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3916,0)","v":-306853.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ910,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3916,0)","v":-309402.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK910,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3916,0)","v":-312740.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL910,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3916,0)","v":-315573.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM910,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3916,0)","v":-319510},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN910,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3916,0)","v":-323483.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO910,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1912,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2914,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3916,0)","v":-325755.8}]
[null,"Simulation 879",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C913,0)+IF(IncludeDeal1,Spreadsheet9.2!C1915,0)+IF(IncludeDeal2,Spreadsheet9.2!C2917,0)+IF(IncludeDeal4,Spreadsheet9.2!C3919,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E913,0)+IF(IncludeDeal1,Spreadsheet9.2!E1915,0)+IF(IncludeDeal2,Spreadsheet9.2!E2917,0)+IF(IncludeDeal4,Spreadsheet9.2!E3919,0)","v":313371.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F913,0)+IF(IncludeDeal1,Spreadsheet9.2!F1915,0)+IF(IncludeDeal2,Spreadsheet9.2!F2917,0)+IF(IncludeDeal4,Spreadsheet9.2!F3919,0)","v":517272.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G913,0)+IF(IncludeDeal1,Spreadsheet9.2!G1915,0)+IF(IncludeDeal2,Spreadsheet9.2!G2917,0)+IF(IncludeDeal4,Spreadsheet9.2!G3919,0)","v":-239442.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H913,0)+IF(IncludeDeal1,Spreadsheet9.2!H1915,0)+IF(IncludeDeal2,Spreadsheet9.2!H2917,0)+IF(IncludeDeal4,Spreadsheet9.2!H3919,0)","v":488097.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I913,0)+IF(IncludeDeal1,Spreadsheet9.2!I1915,0)+IF(IncludeDeal2,Spreadsheet9.2!I2917,0)+IF(IncludeDeal4,Spreadsheet9.2!I3919,0)","v":2238340},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J913,0)+IF(IncludeDeal1,Spreadsheet9.2!J1915,0)+IF(IncludeDeal2,Spreadsheet9.2!J2917,0)+IF(IncludeDeal4,Spreadsheet9.2!J3919,0)","v":1570163.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K913,0)+IF(IncludeDeal1,Spreadsheet9.2!K1915,0)+IF(IncludeDeal2,Spreadsheet9.2!K2917,0)+IF(IncludeDeal4,Spreadsheet9.2!K3919,0)","v":1284144.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L913,0)+IF(IncludeDeal1,Spreadsheet9.2!L1915,0)+IF(IncludeDeal2,Spreadsheet9.2!L2917,0)+IF(IncludeDeal4,Spreadsheet9.2!L3919,0)","v":1817069.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M913,0)+IF(IncludeDeal1,Spreadsheet9.2!M1915,0)+IF(IncludeDeal2,Spreadsheet9.2!M2917,0)+IF(IncludeDeal4,Spreadsheet9.2!M3919,0)","v":1061103.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N913,0)+IF(IncludeDeal1,Spreadsheet9.2!N1915,0)+IF(IncludeDeal2,Spreadsheet9.2!N2917,0)+IF(IncludeDeal4,Spreadsheet9.2!N3919,0)","v":778978.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O913,0)+IF(IncludeDeal1,Spreadsheet9.2!O1915,0)+IF(IncludeDeal2,Spreadsheet9.2!O2917,0)+IF(IncludeDeal4,Spreadsheet9.2!O3919,0)","v":1286294.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P913,0)+IF(IncludeDeal1,Spreadsheet9.2!P1915,0)+IF(IncludeDeal2,Spreadsheet9.2!P2917,0)+IF(IncludeDeal4,Spreadsheet9.2!P3919,0)","v":1772664.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q913,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1915,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2917,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3919,0)","v":1716435.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R913,0)+IF(IncludeDeal1,Spreadsheet9.2!R1915,0)+IF(IncludeDeal2,Spreadsheet9.2!R2917,0)+IF(IncludeDeal4,Spreadsheet9.2!R3919,0)","v":3957936.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S913,0)+IF(IncludeDeal1,Spreadsheet9.2!S1915,0)+IF(IncludeDeal2,Spreadsheet9.2!S2917,0)+IF(IncludeDeal4,Spreadsheet9.2!S3919,0)","v":4329204.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T913,0)+IF(IncludeDeal1,Spreadsheet9.2!T1915,0)+IF(IncludeDeal2,Spreadsheet9.2!T2917,0)+IF(IncludeDeal4,Spreadsheet9.2!T3919,0)","v":5685307.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U913,0)+IF(IncludeDeal1,Spreadsheet9.2!U1915,0)+IF(IncludeDeal2,Spreadsheet9.2!U2917,0)+IF(IncludeDeal4,Spreadsheet9.2!U3919,0)","v":5436966.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V913,0)+IF(IncludeDeal1,Spreadsheet9.2!V1915,0)+IF(IncludeDeal2,Spreadsheet9.2!V2917,0)+IF(IncludeDeal4,Spreadsheet9.2!V3919,0)","v":4672122.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W913,0)+IF(IncludeDeal1,Spreadsheet9.2!W1915,0)+IF(IncludeDeal2,Spreadsheet9.2!W2917,0)+IF(IncludeDeal4,Spreadsheet9.2!W3919,0)","v":2922207.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X913,0)+IF(IncludeDeal1,Spreadsheet9.2!X1915,0)+IF(IncludeDeal2,Spreadsheet9.2!X2917,0)+IF(IncludeDeal4,Spreadsheet9.2!X3919,0)","v":4486912.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y913,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1915,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2917,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3919,0)","v":3679710.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z913,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1915,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2917,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3919,0)","v":4762076.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA913,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3919,0)","v":4066330.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB913,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3919,0)","v":4023845.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC913,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3919,0)","v":3398498.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD913,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3919,0)","v":3127090.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE913,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3919,0)","v":2861704.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF913,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3919,0)","v":2543189.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG913,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3919,0)","v":1778542.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH913,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3919,0)","v":1832912.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI913,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3919,0)","v":2537937.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ913,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3919,0)","v":1068819.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK913,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3919,0)","v":865767.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL913,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3919,0)","v":1576215.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM913,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3919,0)","v":1151363},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN913,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3919,0)","v":1716957.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO913,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3919,0)","v":1727651.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP913,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3919,0)","v":1492000.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ913,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3919,0)","v":1485148.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR913,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3919,0)","v":1541307.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS913,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3919,0)","v":593992.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT913,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3919,0)","v":983422.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU913,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3919,0)","v":178045},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV913,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3919,0)","v":117864.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW913,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3919,0)","v":126002.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX913,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3919,0)","v":150559.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY913,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3919,0)","v":-14682.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ913,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1915,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2917,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3919,0)","v":-329731.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA913,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3919,0)","v":-446264.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB913,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3919,0)","v":-613979},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC913,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3919,0)","v":-399828.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD913,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3919,0)","v":-400627.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE913,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3919,0)","v":-412773.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF913,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3919,0)","v":-484533.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG913,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3919,0)","v":-592191.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH913,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3919,0)","v":-678431.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI913,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3919,0)","v":-379703.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ913,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3919,0)","v":-381239},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK913,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3919,0)","v":-383694.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL913,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3919,0)","v":-387581.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM913,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3919,0)","v":-391329.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN913,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3919,0)","v":-395037.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO913,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1915,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2917,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3919,0)","v":-396751.1}]
[null,"Simulation 882",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C916,0)+IF(IncludeDeal1,Spreadsheet9.2!C1918,0)+IF(IncludeDeal2,Spreadsheet9.2!C2920,0)+IF(IncludeDeal4,Spreadsheet9.2!C3922,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E916,0)+IF(IncludeDeal1,Spreadsheet9.2!E1918,0)+IF(IncludeDeal2,Spreadsheet9.2!E2920,0)+IF(IncludeDeal4,Spreadsheet9.2!E3922,0)","v":712690},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F916,0)+IF(IncludeDeal1,Spreadsheet9.2!F1918,0)+IF(IncludeDeal2,Spreadsheet9.2!F2920,0)+IF(IncludeDeal4,Spreadsheet9.2!F3922,0)","v":914267.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G916,0)+IF(IncludeDeal1,Spreadsheet9.2!G1918,0)+IF(IncludeDeal2,Spreadsheet9.2!G2920,0)+IF(IncludeDeal4,Spreadsheet9.2!G3922,0)","v":724549.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H916,0)+IF(IncludeDeal1,Spreadsheet9.2!H1918,0)+IF(IncludeDeal2,Spreadsheet9.2!H2920,0)+IF(IncludeDeal4,Spreadsheet9.2!H3922,0)","v":-119330.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I916,0)+IF(IncludeDeal1,Spreadsheet9.2!I1918,0)+IF(IncludeDeal2,Spreadsheet9.2!I2920,0)+IF(IncludeDeal4,Spreadsheet9.2!I3922,0)","v":768849.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J916,0)+IF(IncludeDeal1,Spreadsheet9.2!J1918,0)+IF(IncludeDeal2,Spreadsheet9.2!J2920,0)+IF(IncludeDeal4,Spreadsheet9.2!J3922,0)","v":584298.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K916,0)+IF(IncludeDeal1,Spreadsheet9.2!K1918,0)+IF(IncludeDeal2,Spreadsheet9.2!K2920,0)+IF(IncludeDeal4,Spreadsheet9.2!K3922,0)","v":930431.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L916,0)+IF(IncludeDeal1,Spreadsheet9.2!L1918,0)+IF(IncludeDeal2,Spreadsheet9.2!L2920,0)+IF(IncludeDeal4,Spreadsheet9.2!L3922,0)","v":1101373},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M916,0)+IF(IncludeDeal1,Spreadsheet9.2!M1918,0)+IF(IncludeDeal2,Spreadsheet9.2!M2920,0)+IF(IncludeDeal4,Spreadsheet9.2!M3922,0)","v":3704770},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N916,0)+IF(IncludeDeal1,Spreadsheet9.2!N1918,0)+IF(IncludeDeal2,Spreadsheet9.2!N2920,0)+IF(IncludeDeal4,Spreadsheet9.2!N3922,0)","v":2471070.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O916,0)+IF(IncludeDeal1,Spreadsheet9.2!O1918,0)+IF(IncludeDeal2,Spreadsheet9.2!O2920,0)+IF(IncludeDeal4,Spreadsheet9.2!O3922,0)","v":3484914.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P916,0)+IF(IncludeDeal1,Spreadsheet9.2!P1918,0)+IF(IncludeDeal2,Spreadsheet9.2!P2920,0)+IF(IncludeDeal4,Spreadsheet9.2!P3922,0)","v":5023434.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q916,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1918,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2920,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3922,0)","v":4070197.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R916,0)+IF(IncludeDeal1,Spreadsheet9.2!R1918,0)+IF(IncludeDeal2,Spreadsheet9.2!R2920,0)+IF(IncludeDeal4,Spreadsheet9.2!R3922,0)","v":3040162.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S916,0)+IF(IncludeDeal1,Spreadsheet9.2!S1918,0)+IF(IncludeDeal2,Spreadsheet9.2!S2920,0)+IF(IncludeDeal4,Spreadsheet9.2!S3922,0)","v":2443892.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T916,0)+IF(IncludeDeal1,Spreadsheet9.2!T1918,0)+IF(IncludeDeal2,Spreadsheet9.2!T2920,0)+IF(IncludeDeal4,Spreadsheet9.2!T3922,0)","v":2118508},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U916,0)+IF(IncludeDeal1,Spreadsheet9.2!U1918,0)+IF(IncludeDeal2,Spreadsheet9.2!U2920,0)+IF(IncludeDeal4,Spreadsheet9.2!U3922,0)","v":2579378.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V916,0)+IF(IncludeDeal1,Spreadsheet9.2!V1918,0)+IF(IncludeDeal2,Spreadsheet9.2!V2920,0)+IF(IncludeDeal4,Spreadsheet9.2!V3922,0)","v":3078339.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W916,0)+IF(IncludeDeal1,Spreadsheet9.2!W1918,0)+IF(IncludeDeal2,Spreadsheet9.2!W2920,0)+IF(IncludeDeal4,Spreadsheet9.2!W3922,0)","v":3556148.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X916,0)+IF(IncludeDeal1,Spreadsheet9.2!X1918,0)+IF(IncludeDeal2,Spreadsheet9.2!X2920,0)+IF(IncludeDeal4,Spreadsheet9.2!X3922,0)","v":4001958.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y916,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1918,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2920,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3922,0)","v":5250223.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z916,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1918,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2920,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3922,0)","v":2976699.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA916,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3922,0)","v":3564181},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB916,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3922,0)","v":3094249.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC916,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3922,0)","v":3614803.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD916,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3922,0)","v":4695960.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE916,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3922,0)","v":5421899.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF916,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3922,0)","v":5323385},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG916,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3922,0)","v":6334959.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH916,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3922,0)","v":5893376.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI916,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3922,0)","v":6016866.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ916,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3922,0)","v":4987607.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK916,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3922,0)","v":5148872.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL916,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3922,0)","v":4711349},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM916,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3922,0)","v":5970043.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN916,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3922,0)","v":6295018.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO916,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3922,0)","v":6321414.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP916,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3922,0)","v":6857219.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ916,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3922,0)","v":5959981.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR916,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3922,0)","v":4872525.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS916,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3922,0)","v":4200579.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT916,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3922,0)","v":3656801.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU916,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3922,0)","v":3354905.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV916,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3922,0)","v":2884622.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW916,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3922,0)","v":2506070.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX916,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3922,0)","v":2834750.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY916,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3922,0)","v":1996517.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ916,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1918,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2920,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3922,0)","v":890542.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA916,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3922,0)","v":309880.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB916,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3922,0)","v":-254826},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC916,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3922,0)","v":-211831.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD916,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3922,0)","v":-341695.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE916,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3922,0)","v":-462847.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF916,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3922,0)","v":-568086.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG916,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3922,0)","v":-632820},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH916,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3922,0)","v":-695485.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI916,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3922,0)","v":-369612.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ916,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3922,0)","v":-372890.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK916,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3922,0)","v":-376386.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL916,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3922,0)","v":-379926.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM916,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3922,0)","v":-384336.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN916,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3922,0)","v":-387723.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO916,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1918,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2920,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3922,0)","v":-389400}]
[null,"Simulation 886",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C920,0)+IF(IncludeDeal1,Spreadsheet9.2!C1922,0)+IF(IncludeDeal2,Spreadsheet9.2!C2924,0)+IF(IncludeDeal4,Spreadsheet9.2!C3926,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E920,0)+IF(IncludeDeal1,Spreadsheet9.2!E1922,0)+IF(IncludeDeal2,Spreadsheet9.2!E2924,0)+IF(IncludeDeal4,Spreadsheet9.2!E3926,0)","v":-215822.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F920,0)+IF(IncludeDeal1,Spreadsheet9.2!F1922,0)+IF(IncludeDeal2,Spreadsheet9.2!F2924,0)+IF(IncludeDeal4,Spreadsheet9.2!F3926,0)","v":102076.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G920,0)+IF(IncludeDeal1,Spreadsheet9.2!G1922,0)+IF(IncludeDeal2,Spreadsheet9.2!G2924,0)+IF(IncludeDeal4,Spreadsheet9.2!G3926,0)","v":232765.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H920,0)+IF(IncludeDeal1,Spreadsheet9.2!H1922,0)+IF(IncludeDeal2,Spreadsheet9.2!H2924,0)+IF(IncludeDeal4,Spreadsheet9.2!H3926,0)","v":1106667.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I920,0)+IF(IncludeDeal1,Spreadsheet9.2!I1922,0)+IF(IncludeDeal2,Spreadsheet9.2!I2924,0)+IF(IncludeDeal4,Spreadsheet9.2!I3926,0)","v":1739044},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J920,0)+IF(IncludeDeal1,Spreadsheet9.2!J1922,0)+IF(IncludeDeal2,Spreadsheet9.2!J2924,0)+IF(IncludeDeal4,Spreadsheet9.2!J3926,0)","v":1829804.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K920,0)+IF(IncludeDeal1,Spreadsheet9.2!K1922,0)+IF(IncludeDeal2,Spreadsheet9.2!K2924,0)+IF(IncludeDeal4,Spreadsheet9.2!K3926,0)","v":1366614.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L920,0)+IF(IncludeDeal1,Spreadsheet9.2!L1922,0)+IF(IncludeDeal2,Spreadsheet9.2!L2924,0)+IF(IncludeDeal4,Spreadsheet9.2!L3926,0)","v":1015304.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M920,0)+IF(IncludeDeal1,Spreadsheet9.2!M1922,0)+IF(IncludeDeal2,Spreadsheet9.2!M2924,0)+IF(IncludeDeal4,Spreadsheet9.2!M3926,0)","v":360733.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N920,0)+IF(IncludeDeal1,Spreadsheet9.2!N1922,0)+IF(IncludeDeal2,Spreadsheet9.2!N2924,0)+IF(IncludeDeal4,Spreadsheet9.2!N3926,0)","v":498120.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O920,0)+IF(IncludeDeal1,Spreadsheet9.2!O1922,0)+IF(IncludeDeal2,Spreadsheet9.2!O2924,0)+IF(IncludeDeal4,Spreadsheet9.2!O3926,0)","v":586813.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P920,0)+IF(IncludeDeal1,Spreadsheet9.2!P1922,0)+IF(IncludeDeal2,Spreadsheet9.2!P2924,0)+IF(IncludeDeal4,Spreadsheet9.2!P3926,0)","v":-126755.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q920,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1922,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2924,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3926,0)","v":-881258.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R920,0)+IF(IncludeDeal1,Spreadsheet9.2!R1922,0)+IF(IncludeDeal2,Spreadsheet9.2!R2924,0)+IF(IncludeDeal4,Spreadsheet9.2!R3926,0)","v":-201027.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S920,0)+IF(IncludeDeal1,Spreadsheet9.2!S1922,0)+IF(IncludeDeal2,Spreadsheet9.2!S2924,0)+IF(IncludeDeal4,Spreadsheet9.2!S3926,0)","v":213745.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T920,0)+IF(IncludeDeal1,Spreadsheet9.2!T1922,0)+IF(IncludeDeal2,Spreadsheet9.2!T2924,0)+IF(IncludeDeal4,Spreadsheet9.2!T3926,0)","v":200425.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U920,0)+IF(IncludeDeal1,Spreadsheet9.2!U1922,0)+IF(IncludeDeal2,Spreadsheet9.2!U2924,0)+IF(IncludeDeal4,Spreadsheet9.2!U3926,0)","v":1153241},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V920,0)+IF(IncludeDeal1,Spreadsheet9.2!V1922,0)+IF(IncludeDeal2,Spreadsheet9.2!V2924,0)+IF(IncludeDeal4,Spreadsheet9.2!V3926,0)","v":1014075.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W920,0)+IF(IncludeDeal1,Spreadsheet9.2!W1922,0)+IF(IncludeDeal2,Spreadsheet9.2!W2924,0)+IF(IncludeDeal4,Spreadsheet9.2!W3926,0)","v":305770.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X920,0)+IF(IncludeDeal1,Spreadsheet9.2!X1922,0)+IF(IncludeDeal2,Spreadsheet9.2!X2924,0)+IF(IncludeDeal4,Spreadsheet9.2!X3926,0)","v":-270521.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y920,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1922,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2924,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3926,0)","v":-975304.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z920,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1922,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2924,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3926,0)","v":-661334.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA920,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3926,0)","v":-1109830},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB920,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3926,0)","v":-1708525.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC920,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3926,0)","v":-1573632.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD920,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3926,0)","v":-1705019.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE920,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3926,0)","v":-1016840.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF920,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3926,0)","v":-1262459.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG920,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3926,0)","v":-1551169.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH920,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3926,0)","v":-1723391.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI920,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3926,0)","v":-1529293.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ920,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3926,0)","v":-1078715.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK920,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3926,0)","v":-1036388},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL920,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3926,0)","v":-1432055.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM920,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3926,0)","v":-1526718.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN920,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3926,0)","v":-1445814.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO920,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3926,0)","v":-1880794.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP920,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3926,0)","v":-1723838.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ920,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3926,0)","v":-1146490.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR920,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3926,0)","v":-1152779.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS920,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3926,0)","v":-1001342.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT920,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3926,0)","v":-1084781},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU920,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3926,0)","v":-963157.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV920,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3926,0)","v":-1019080.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW920,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3926,0)","v":-755939.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX920,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3926,0)","v":-607529.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY920,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3926,0)","v":-483959.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ920,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1922,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2924,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3926,0)","v":-357451.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA920,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3926,0)","v":-203692},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB920,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3926,0)","v":-156235.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC920,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3926,0)","v":47004.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD920,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3926,0)","v":43122.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE920,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3926,0)","v":781.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF920,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3926,0)","v":-379.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG920,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3926,0)","v":-58483.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH920,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3926,0)","v":-128792.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI920,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3926,0)","v":14986.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ920,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3926,0)","v":14348.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK920,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3926,0)","v":11254.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL920,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3926,0)","v":8670.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM920,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3926,0)","v":3229.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN920,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3926,0)","v":1571.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO920,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1922,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2924,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3926,0)","v":-2862.6}]
[null,"Simulation 889",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C923,0)+IF(IncludeDeal1,Spreadsheet9.2!C1925,0)+IF(IncludeDeal2,Spreadsheet9.2!C2927,0)+IF(IncludeDeal4,Spreadsheet9.2!C3929,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E923,0)+IF(IncludeDeal1,Spreadsheet9.2!E1925,0)+IF(IncludeDeal2,Spreadsheet9.2!E2927,0)+IF(IncludeDeal4,Spreadsheet9.2!E3929,0)","v":-83394.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F923,0)+IF(IncludeDeal1,Spreadsheet9.2!F1925,0)+IF(IncludeDeal2,Spreadsheet9.2!F2927,0)+IF(IncludeDeal4,Spreadsheet9.2!F3929,0)","v":833219.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G923,0)+IF(IncludeDeal1,Spreadsheet9.2!G1925,0)+IF(IncludeDeal2,Spreadsheet9.2!G2927,0)+IF(IncludeDeal4,Spreadsheet9.2!G3929,0)","v":988618.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H923,0)+IF(IncludeDeal1,Spreadsheet9.2!H1925,0)+IF(IncludeDeal2,Spreadsheet9.2!H2927,0)+IF(IncludeDeal4,Spreadsheet9.2!H3929,0)","v":1470552.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I923,0)+IF(IncludeDeal1,Spreadsheet9.2!I1925,0)+IF(IncludeDeal2,Spreadsheet9.2!I2927,0)+IF(IncludeDeal4,Spreadsheet9.2!I3929,0)","v":835688},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J923,0)+IF(IncludeDeal1,Spreadsheet9.2!J1925,0)+IF(IncludeDeal2,Spreadsheet9.2!J2927,0)+IF(IncludeDeal4,Spreadsheet9.2!J3929,0)","v":2557221.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K923,0)+IF(IncludeDeal1,Spreadsheet9.2!K1925,0)+IF(IncludeDeal2,Spreadsheet9.2!K2927,0)+IF(IncludeDeal4,Spreadsheet9.2!K3929,0)","v":3572369.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L923,0)+IF(IncludeDeal1,Spreadsheet9.2!L1925,0)+IF(IncludeDeal2,Spreadsheet9.2!L2927,0)+IF(IncludeDeal4,Spreadsheet9.2!L3929,0)","v":3954249.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M923,0)+IF(IncludeDeal1,Spreadsheet9.2!M1925,0)+IF(IncludeDeal2,Spreadsheet9.2!M2927,0)+IF(IncludeDeal4,Spreadsheet9.2!M3929,0)","v":5363780.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N923,0)+IF(IncludeDeal1,Spreadsheet9.2!N1925,0)+IF(IncludeDeal2,Spreadsheet9.2!N2927,0)+IF(IncludeDeal4,Spreadsheet9.2!N3929,0)","v":6154693.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O923,0)+IF(IncludeDeal1,Spreadsheet9.2!O1925,0)+IF(IncludeDeal2,Spreadsheet9.2!O2927,0)+IF(IncludeDeal4,Spreadsheet9.2!O3929,0)","v":7106395.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P923,0)+IF(IncludeDeal1,Spreadsheet9.2!P1925,0)+IF(IncludeDeal2,Spreadsheet9.2!P2927,0)+IF(IncludeDeal4,Spreadsheet9.2!P3929,0)","v":6438258.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q923,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1925,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2927,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3929,0)","v":5463892.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R923,0)+IF(IncludeDeal1,Spreadsheet9.2!R1925,0)+IF(IncludeDeal2,Spreadsheet9.2!R2927,0)+IF(IncludeDeal4,Spreadsheet9.2!R3929,0)","v":2836479.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S923,0)+IF(IncludeDeal1,Spreadsheet9.2!S1925,0)+IF(IncludeDeal2,Spreadsheet9.2!S2927,0)+IF(IncludeDeal4,Spreadsheet9.2!S3929,0)","v":3046881.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T923,0)+IF(IncludeDeal1,Spreadsheet9.2!T1925,0)+IF(IncludeDeal2,Spreadsheet9.2!T2927,0)+IF(IncludeDeal4,Spreadsheet9.2!T3929,0)","v":2592762.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U923,0)+IF(IncludeDeal1,Spreadsheet9.2!U1925,0)+IF(IncludeDeal2,Spreadsheet9.2!U2927,0)+IF(IncludeDeal4,Spreadsheet9.2!U3929,0)","v":3461552.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V923,0)+IF(IncludeDeal1,Spreadsheet9.2!V1925,0)+IF(IncludeDeal2,Spreadsheet9.2!V2927,0)+IF(IncludeDeal4,Spreadsheet9.2!V3929,0)","v":2200456.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W923,0)+IF(IncludeDeal1,Spreadsheet9.2!W1925,0)+IF(IncludeDeal2,Spreadsheet9.2!W2927,0)+IF(IncludeDeal4,Spreadsheet9.2!W3929,0)","v":2074845.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X923,0)+IF(IncludeDeal1,Spreadsheet9.2!X1925,0)+IF(IncludeDeal2,Spreadsheet9.2!X2927,0)+IF(IncludeDeal4,Spreadsheet9.2!X3929,0)","v":1277634.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y923,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1925,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2927,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3929,0)","v":1870387.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z923,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1925,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2927,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3929,0)","v":2837985.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA923,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3929,0)","v":2381536.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB923,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3929,0)","v":2460335.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC923,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3929,0)","v":2087052.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD923,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3929,0)","v":1891564.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE923,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3929,0)","v":1324634.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF923,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3929,0)","v":929415.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG923,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3929,0)","v":242153.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH923,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3929,0)","v":597987.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI923,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3929,0)","v":478556.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ923,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3929,0)","v":583790.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK923,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3929,0)","v":343968.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL923,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3929,0)","v":-75854.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM923,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3929,0)","v":407799.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN923,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3929,0)","v":464148},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO923,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3929,0)","v":210870.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP923,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3929,0)","v":-49143},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ923,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3929,0)","v":-5330.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR923,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3929,0)","v":31331.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS923,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3929,0)","v":125314.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT923,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3929,0)","v":212187.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU923,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3929,0)","v":271298.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV923,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3929,0)","v":30483.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW923,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3929,0)","v":389453.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX923,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3929,0)","v":359117.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY923,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3929,0)","v":456076.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ923,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1925,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2927,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3929,0)","v":305189},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA923,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3929,0)","v":134073.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB923,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3929,0)","v":5015.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC923,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3929,0)","v":84379.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD923,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3929,0)","v":-39097.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE923,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3929,0)","v":-176325.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF923,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3929,0)","v":-257763.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG923,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3929,0)","v":-319016.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH923,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3929,0)","v":-372999.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI923,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3929,0)","v":-170577},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ923,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3929,0)","v":-176064},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK923,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3929,0)","v":-179306.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL923,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3929,0)","v":-181740.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM923,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3929,0)","v":-183850.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN923,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3929,0)","v":-186459.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO923,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1925,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2927,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3929,0)","v":-189023.7}]
[null,"Simulation 892",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C926,0)+IF(IncludeDeal1,Spreadsheet9.2!C1928,0)+IF(IncludeDeal2,Spreadsheet9.2!C2930,0)+IF(IncludeDeal4,Spreadsheet9.2!C3932,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E926,0)+IF(IncludeDeal1,Spreadsheet9.2!E1928,0)+IF(IncludeDeal2,Spreadsheet9.2!E2930,0)+IF(IncludeDeal4,Spreadsheet9.2!E3932,0)","v":-54611.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F926,0)+IF(IncludeDeal1,Spreadsheet9.2!F1928,0)+IF(IncludeDeal2,Spreadsheet9.2!F2930,0)+IF(IncludeDeal4,Spreadsheet9.2!F3932,0)","v":-182913.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G926,0)+IF(IncludeDeal1,Spreadsheet9.2!G1928,0)+IF(IncludeDeal2,Spreadsheet9.2!G2930,0)+IF(IncludeDeal4,Spreadsheet9.2!G3932,0)","v":-545031.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H926,0)+IF(IncludeDeal1,Spreadsheet9.2!H1928,0)+IF(IncludeDeal2,Spreadsheet9.2!H2930,0)+IF(IncludeDeal4,Spreadsheet9.2!H3932,0)","v":-1005113.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I926,0)+IF(IncludeDeal1,Spreadsheet9.2!I1928,0)+IF(IncludeDeal2,Spreadsheet9.2!I2930,0)+IF(IncludeDeal4,Spreadsheet9.2!I3932,0)","v":-1253340.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J926,0)+IF(IncludeDeal1,Spreadsheet9.2!J1928,0)+IF(IncludeDeal2,Spreadsheet9.2!J2930,0)+IF(IncludeDeal4,Spreadsheet9.2!J3932,0)","v":-2009649.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K926,0)+IF(IncludeDeal1,Spreadsheet9.2!K1928,0)+IF(IncludeDeal2,Spreadsheet9.2!K2930,0)+IF(IncludeDeal4,Spreadsheet9.2!K3932,0)","v":-1848367.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L926,0)+IF(IncludeDeal1,Spreadsheet9.2!L1928,0)+IF(IncludeDeal2,Spreadsheet9.2!L2930,0)+IF(IncludeDeal4,Spreadsheet9.2!L3932,0)","v":-2581436.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M926,0)+IF(IncludeDeal1,Spreadsheet9.2!M1928,0)+IF(IncludeDeal2,Spreadsheet9.2!M2930,0)+IF(IncludeDeal4,Spreadsheet9.2!M3932,0)","v":-1906085.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N926,0)+IF(IncludeDeal1,Spreadsheet9.2!N1928,0)+IF(IncludeDeal2,Spreadsheet9.2!N2930,0)+IF(IncludeDeal4,Spreadsheet9.2!N3932,0)","v":-2143908.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O926,0)+IF(IncludeDeal1,Spreadsheet9.2!O1928,0)+IF(IncludeDeal2,Spreadsheet9.2!O2930,0)+IF(IncludeDeal4,Spreadsheet9.2!O3932,0)","v":-2248753.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P926,0)+IF(IncludeDeal1,Spreadsheet9.2!P1928,0)+IF(IncludeDeal2,Spreadsheet9.2!P2930,0)+IF(IncludeDeal4,Spreadsheet9.2!P3932,0)","v":-2679982.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q926,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1928,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2930,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3932,0)","v":-2098343.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R926,0)+IF(IncludeDeal1,Spreadsheet9.2!R1928,0)+IF(IncludeDeal2,Spreadsheet9.2!R2930,0)+IF(IncludeDeal4,Spreadsheet9.2!R3932,0)","v":-2623310.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S926,0)+IF(IncludeDeal1,Spreadsheet9.2!S1928,0)+IF(IncludeDeal2,Spreadsheet9.2!S2930,0)+IF(IncludeDeal4,Spreadsheet9.2!S3932,0)","v":-2629366.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T926,0)+IF(IncludeDeal1,Spreadsheet9.2!T1928,0)+IF(IncludeDeal2,Spreadsheet9.2!T2930,0)+IF(IncludeDeal4,Spreadsheet9.2!T3932,0)","v":-2414233.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U926,0)+IF(IncludeDeal1,Spreadsheet9.2!U1928,0)+IF(IncludeDeal2,Spreadsheet9.2!U2930,0)+IF(IncludeDeal4,Spreadsheet9.2!U3932,0)","v":-1800278.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V926,0)+IF(IncludeDeal1,Spreadsheet9.2!V1928,0)+IF(IncludeDeal2,Spreadsheet9.2!V2930,0)+IF(IncludeDeal4,Spreadsheet9.2!V3932,0)","v":-2443971.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W926,0)+IF(IncludeDeal1,Spreadsheet9.2!W1928,0)+IF(IncludeDeal2,Spreadsheet9.2!W2930,0)+IF(IncludeDeal4,Spreadsheet9.2!W3932,0)","v":-2854698.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X926,0)+IF(IncludeDeal1,Spreadsheet9.2!X1928,0)+IF(IncludeDeal2,Spreadsheet9.2!X2930,0)+IF(IncludeDeal4,Spreadsheet9.2!X3932,0)","v":-2738382.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y926,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1928,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2930,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3932,0)","v":-2380624.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z926,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1928,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2930,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3932,0)","v":-2334323.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA926,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3932,0)","v":-1825125.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB926,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3932,0)","v":-1708592.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC926,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3932,0)","v":-2072082.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD926,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3932,0)","v":-2175010.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE926,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3932,0)","v":-1601783.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF926,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3932,0)","v":-1890755.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG926,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3932,0)","v":-1327714},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH926,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3932,0)","v":-1400505.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI926,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3932,0)","v":-1557986.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ926,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3932,0)","v":-1654358.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK926,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3932,0)","v":-1909947.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL926,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3932,0)","v":-1698460.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM926,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3932,0)","v":-1737219.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN926,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3932,0)","v":-1689476.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO926,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3932,0)","v":-1821969.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP926,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3932,0)","v":-1842735},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ926,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3932,0)","v":-1259954.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR926,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3932,0)","v":-1385602.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS926,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3932,0)","v":-1281497.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT926,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3932,0)","v":-1350456.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU926,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3932,0)","v":-1282803.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV926,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3932,0)","v":-1122585.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW926,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3932,0)","v":-750077},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX926,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3932,0)","v":-591983.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY926,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3932,0)","v":-387736.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ926,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1928,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2930,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3932,0)","v":-395932.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA926,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3932,0)","v":-222733.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB926,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3932,0)","v":-225526.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC926,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3932,0)","v":47054.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD926,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3932,0)","v":-70825.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE926,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3932,0)","v":-176036.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF926,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3932,0)","v":-254603.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG926,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3932,0)","v":-345479.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH926,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3932,0)","v":-449463},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI926,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3932,0)","v":-270063.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ926,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3932,0)","v":-273857.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK926,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3932,0)","v":-277515.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL926,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3932,0)","v":-281376.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM926,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3932,0)","v":-284620.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN926,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3932,0)","v":-288122.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO926,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1928,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2930,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3932,0)","v":-290572.09999999998}]
[null,"Simulation 893",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C927,0)+IF(IncludeDeal1,Spreadsheet9.2!C1929,0)+IF(IncludeDeal2,Spreadsheet9.2!C2931,0)+IF(IncludeDeal4,Spreadsheet9.2!C3933,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E927,0)+IF(IncludeDeal1,Spreadsheet9.2!E1929,0)+IF(IncludeDeal2,Spreadsheet9.2!E2931,0)+IF(IncludeDeal4,Spreadsheet9.2!E3933,0)","v":-77826.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F927,0)+IF(IncludeDeal1,Spreadsheet9.2!F1929,0)+IF(IncludeDeal2,Spreadsheet9.2!F2931,0)+IF(IncludeDeal4,Spreadsheet9.2!F3933,0)","v":215576.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G927,0)+IF(IncludeDeal1,Spreadsheet9.2!G1929,0)+IF(IncludeDeal2,Spreadsheet9.2!G2931,0)+IF(IncludeDeal4,Spreadsheet9.2!G3933,0)","v":-306824.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H927,0)+IF(IncludeDeal1,Spreadsheet9.2!H1929,0)+IF(IncludeDeal2,Spreadsheet9.2!H2931,0)+IF(IncludeDeal4,Spreadsheet9.2!H3933,0)","v":-471477.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I927,0)+IF(IncludeDeal1,Spreadsheet9.2!I1929,0)+IF(IncludeDeal2,Spreadsheet9.2!I2931,0)+IF(IncludeDeal4,Spreadsheet9.2!I3933,0)","v":-1523794.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J927,0)+IF(IncludeDeal1,Spreadsheet9.2!J1929,0)+IF(IncludeDeal2,Spreadsheet9.2!J2931,0)+IF(IncludeDeal4,Spreadsheet9.2!J3933,0)","v":-1422077.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K927,0)+IF(IncludeDeal1,Spreadsheet9.2!K1929,0)+IF(IncludeDeal2,Spreadsheet9.2!K2931,0)+IF(IncludeDeal4,Spreadsheet9.2!K3933,0)","v":-2154687.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L927,0)+IF(IncludeDeal1,Spreadsheet9.2!L1929,0)+IF(IncludeDeal2,Spreadsheet9.2!L2931,0)+IF(IncludeDeal4,Spreadsheet9.2!L3933,0)","v":-2358493.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M927,0)+IF(IncludeDeal1,Spreadsheet9.2!M1929,0)+IF(IncludeDeal2,Spreadsheet9.2!M2931,0)+IF(IncludeDeal4,Spreadsheet9.2!M3933,0)","v":-1469552.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N927,0)+IF(IncludeDeal1,Spreadsheet9.2!N1929,0)+IF(IncludeDeal2,Spreadsheet9.2!N2931,0)+IF(IncludeDeal4,Spreadsheet9.2!N3933,0)","v":-1236027.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O927,0)+IF(IncludeDeal1,Spreadsheet9.2!O1929,0)+IF(IncludeDeal2,Spreadsheet9.2!O2931,0)+IF(IncludeDeal4,Spreadsheet9.2!O3933,0)","v":-1029364.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P927,0)+IF(IncludeDeal1,Spreadsheet9.2!P1929,0)+IF(IncludeDeal2,Spreadsheet9.2!P2931,0)+IF(IncludeDeal4,Spreadsheet9.2!P3933,0)","v":-913070.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q927,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1929,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2931,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3933,0)","v":-779078.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R927,0)+IF(IncludeDeal1,Spreadsheet9.2!R1929,0)+IF(IncludeDeal2,Spreadsheet9.2!R2931,0)+IF(IncludeDeal4,Spreadsheet9.2!R3933,0)","v":-1066951.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S927,0)+IF(IncludeDeal1,Spreadsheet9.2!S1929,0)+IF(IncludeDeal2,Spreadsheet9.2!S2931,0)+IF(IncludeDeal4,Spreadsheet9.2!S3933,0)","v":-1493422.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T927,0)+IF(IncludeDeal1,Spreadsheet9.2!T1929,0)+IF(IncludeDeal2,Spreadsheet9.2!T2931,0)+IF(IncludeDeal4,Spreadsheet9.2!T3933,0)","v":-2007648.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U927,0)+IF(IncludeDeal1,Spreadsheet9.2!U1929,0)+IF(IncludeDeal2,Spreadsheet9.2!U2931,0)+IF(IncludeDeal4,Spreadsheet9.2!U3933,0)","v":-2113518.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V927,0)+IF(IncludeDeal1,Spreadsheet9.2!V1929,0)+IF(IncludeDeal2,Spreadsheet9.2!V2931,0)+IF(IncludeDeal4,Spreadsheet9.2!V3933,0)","v":-2318444.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W927,0)+IF(IncludeDeal1,Spreadsheet9.2!W1929,0)+IF(IncludeDeal2,Spreadsheet9.2!W2931,0)+IF(IncludeDeal4,Spreadsheet9.2!W3933,0)","v":-2345695.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X927,0)+IF(IncludeDeal1,Spreadsheet9.2!X1929,0)+IF(IncludeDeal2,Spreadsheet9.2!X2931,0)+IF(IncludeDeal4,Spreadsheet9.2!X3933,0)","v":-2639986.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y927,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1929,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2931,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3933,0)","v":-2530150.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z927,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1929,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2931,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3933,0)","v":-1526861.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA927,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3933,0)","v":-1273906.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB927,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3933,0)","v":-347821.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC927,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3933,0)","v":-847064.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD927,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3933,0)","v":-79851.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE927,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3933,0)","v":-324312.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF927,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3933,0)","v":138405.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG927,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3933,0)","v":584106.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH927,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3933,0)","v":1728681.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI927,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3933,0)","v":1264753},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ927,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3933,0)","v":-608007.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK927,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3933,0)","v":-881648.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL927,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3933,0)","v":-796579.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM927,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3933,0)","v":-377975.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN927,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3933,0)","v":113257.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO927,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3933,0)","v":115235.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP927,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3933,0)","v":-84142.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ927,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3933,0)","v":131680.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR927,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3933,0)","v":-248159.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS927,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3933,0)","v":-797070.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT927,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3933,0)","v":-748814.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU927,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3933,0)","v":-670461.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV927,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3933,0)","v":-821273},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW927,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3933,0)","v":-419342.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX927,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3933,0)","v":-165642.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY927,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3933,0)","v":-254839.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ927,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1929,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2931,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3933,0)","v":-343758.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA927,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3933,0)","v":-364140.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB927,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3933,0)","v":-312254.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC927,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3933,0)","v":-10175.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD927,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3933,0)","v":-92685.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE927,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3933,0)","v":-160691.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF927,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3933,0)","v":-247447.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG927,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3933,0)","v":-345991.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH927,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3933,0)","v":-417389.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI927,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3933,0)","v":-249160.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ927,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3933,0)","v":-250670.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK927,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3933,0)","v":-251724.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL927,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3933,0)","v":-254214.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM927,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3933,0)","v":-258377.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN927,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3933,0)","v":-261481.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO927,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1929,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2931,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3933,0)","v":-264044.2}]
[null,"Simulation 896",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C930,0)+IF(IncludeDeal1,Spreadsheet9.2!C1932,0)+IF(IncludeDeal2,Spreadsheet9.2!C2934,0)+IF(IncludeDeal4,Spreadsheet9.2!C3936,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E930,0)+IF(IncludeDeal1,Spreadsheet9.2!E1932,0)+IF(IncludeDeal2,Spreadsheet9.2!E2934,0)+IF(IncludeDeal4,Spreadsheet9.2!E3936,0)","v":278551.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F930,0)+IF(IncludeDeal1,Spreadsheet9.2!F1932,0)+IF(IncludeDeal2,Spreadsheet9.2!F2934,0)+IF(IncludeDeal4,Spreadsheet9.2!F3936,0)","v":-29966.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G930,0)+IF(IncludeDeal1,Spreadsheet9.2!G1932,0)+IF(IncludeDeal2,Spreadsheet9.2!G2934,0)+IF(IncludeDeal4,Spreadsheet9.2!G3936,0)","v":-547007.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H930,0)+IF(IncludeDeal1,Spreadsheet9.2!H1932,0)+IF(IncludeDeal2,Spreadsheet9.2!H2934,0)+IF(IncludeDeal4,Spreadsheet9.2!H3936,0)","v":-1031661.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I930,0)+IF(IncludeDeal1,Spreadsheet9.2!I1932,0)+IF(IncludeDeal2,Spreadsheet9.2!I2934,0)+IF(IncludeDeal4,Spreadsheet9.2!I3936,0)","v":-1075621.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J930,0)+IF(IncludeDeal1,Spreadsheet9.2!J1932,0)+IF(IncludeDeal2,Spreadsheet9.2!J2934,0)+IF(IncludeDeal4,Spreadsheet9.2!J3936,0)","v":-1525513.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K930,0)+IF(IncludeDeal1,Spreadsheet9.2!K1932,0)+IF(IncludeDeal2,Spreadsheet9.2!K2934,0)+IF(IncludeDeal4,Spreadsheet9.2!K3936,0)","v":-2104003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L930,0)+IF(IncludeDeal1,Spreadsheet9.2!L1932,0)+IF(IncludeDeal2,Spreadsheet9.2!L2934,0)+IF(IncludeDeal4,Spreadsheet9.2!L3936,0)","v":-2336457.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M930,0)+IF(IncludeDeal1,Spreadsheet9.2!M1932,0)+IF(IncludeDeal2,Spreadsheet9.2!M2934,0)+IF(IncludeDeal4,Spreadsheet9.2!M3936,0)","v":-1999188.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N930,0)+IF(IncludeDeal1,Spreadsheet9.2!N1932,0)+IF(IncludeDeal2,Spreadsheet9.2!N2934,0)+IF(IncludeDeal4,Spreadsheet9.2!N3936,0)","v":-2465664.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O930,0)+IF(IncludeDeal1,Spreadsheet9.2!O1932,0)+IF(IncludeDeal2,Spreadsheet9.2!O2934,0)+IF(IncludeDeal4,Spreadsheet9.2!O3936,0)","v":-1567660.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P930,0)+IF(IncludeDeal1,Spreadsheet9.2!P1932,0)+IF(IncludeDeal2,Spreadsheet9.2!P2934,0)+IF(IncludeDeal4,Spreadsheet9.2!P3936,0)","v":-2081794.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q930,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1932,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2934,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3936,0)","v":-2555965.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R930,0)+IF(IncludeDeal1,Spreadsheet9.2!R1932,0)+IF(IncludeDeal2,Spreadsheet9.2!R2934,0)+IF(IncludeDeal4,Spreadsheet9.2!R3936,0)","v":-2560249.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S930,0)+IF(IncludeDeal1,Spreadsheet9.2!S1932,0)+IF(IncludeDeal2,Spreadsheet9.2!S2934,0)+IF(IncludeDeal4,Spreadsheet9.2!S3936,0)","v":-1839050.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T930,0)+IF(IncludeDeal1,Spreadsheet9.2!T1932,0)+IF(IncludeDeal2,Spreadsheet9.2!T2934,0)+IF(IncludeDeal4,Spreadsheet9.2!T3936,0)","v":-1825591.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U930,0)+IF(IncludeDeal1,Spreadsheet9.2!U1932,0)+IF(IncludeDeal2,Spreadsheet9.2!U2934,0)+IF(IncludeDeal4,Spreadsheet9.2!U3936,0)","v":-1425020.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V930,0)+IF(IncludeDeal1,Spreadsheet9.2!V1932,0)+IF(IncludeDeal2,Spreadsheet9.2!V2934,0)+IF(IncludeDeal4,Spreadsheet9.2!V3936,0)","v":-1804934.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W930,0)+IF(IncludeDeal1,Spreadsheet9.2!W1932,0)+IF(IncludeDeal2,Spreadsheet9.2!W2934,0)+IF(IncludeDeal4,Spreadsheet9.2!W3936,0)","v":-2097755.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X930,0)+IF(IncludeDeal1,Spreadsheet9.2!X1932,0)+IF(IncludeDeal2,Spreadsheet9.2!X2934,0)+IF(IncludeDeal4,Spreadsheet9.2!X3936,0)","v":-2232886.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y930,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1932,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2934,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3936,0)","v":-2094895.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z930,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1932,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2934,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3936,0)","v":-2596638},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA930,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3936,0)","v":-2687714.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB930,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3936,0)","v":-2753901.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC930,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3936,0)","v":-2603913.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD930,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3936,0)","v":-2644405},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE930,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3936,0)","v":-2674243.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF930,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3936,0)","v":-2716577.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG930,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3936,0)","v":-2631575.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH930,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3936,0)","v":-2743603.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI930,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3936,0)","v":-2679463.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ930,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3936,0)","v":-2614404.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK930,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3936,0)","v":-2579080.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL930,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3936,0)","v":-2542167.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM930,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3936,0)","v":-2471916.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN930,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3936,0)","v":-2293106},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO930,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3936,0)","v":-2178282.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP930,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3936,0)","v":-2058813.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ930,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3936,0)","v":-1729442.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR930,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3936,0)","v":-1544193.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS930,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3936,0)","v":-1378520.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT930,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3936,0)","v":-1302375.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU930,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3936,0)","v":-1206309.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV930,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3936,0)","v":-1182323.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW930,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3936,0)","v":-813276.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX930,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3936,0)","v":-683672},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY930,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3936,0)","v":-470196.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ930,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1932,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2934,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3936,0)","v":-330227.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA930,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3936,0)","v":-156806.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB930,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3936,0)","v":-178294.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC930,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3936,0)","v":10130.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD930,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3936,0)","v":-56355.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE930,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3936,0)","v":-131330.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF930,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3936,0)","v":-175246.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG930,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3936,0)","v":-277917.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH930,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3936,0)","v":-353219.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI930,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3936,0)","v":-208678.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ930,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3936,0)","v":-212544.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK930,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3936,0)","v":-213591.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL930,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3936,0)","v":-215207.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM930,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3936,0)","v":-217948.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN930,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3936,0)","v":-219624.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO930,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1932,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2934,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3936,0)","v":-222391.8}]
[null,"Simulation 899",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C933,0)+IF(IncludeDeal1,Spreadsheet9.2!C1935,0)+IF(IncludeDeal2,Spreadsheet9.2!C2937,0)+IF(IncludeDeal4,Spreadsheet9.2!C3939,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E933,0)+IF(IncludeDeal1,Spreadsheet9.2!E1935,0)+IF(IncludeDeal2,Spreadsheet9.2!E2937,0)+IF(IncludeDeal4,Spreadsheet9.2!E3939,0)","v":-458510},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F933,0)+IF(IncludeDeal1,Spreadsheet9.2!F1935,0)+IF(IncludeDeal2,Spreadsheet9.2!F2937,0)+IF(IncludeDeal4,Spreadsheet9.2!F3939,0)","v":-614891.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G933,0)+IF(IncludeDeal1,Spreadsheet9.2!G1935,0)+IF(IncludeDeal2,Spreadsheet9.2!G2937,0)+IF(IncludeDeal4,Spreadsheet9.2!G3939,0)","v":-594084.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H933,0)+IF(IncludeDeal1,Spreadsheet9.2!H1935,0)+IF(IncludeDeal2,Spreadsheet9.2!H2937,0)+IF(IncludeDeal4,Spreadsheet9.2!H3939,0)","v":-44939.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I933,0)+IF(IncludeDeal1,Spreadsheet9.2!I1935,0)+IF(IncludeDeal2,Spreadsheet9.2!I2937,0)+IF(IncludeDeal4,Spreadsheet9.2!I3939,0)","v":-1015452.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J933,0)+IF(IncludeDeal1,Spreadsheet9.2!J1935,0)+IF(IncludeDeal2,Spreadsheet9.2!J2937,0)+IF(IncludeDeal4,Spreadsheet9.2!J3939,0)","v":-1876351.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K933,0)+IF(IncludeDeal1,Spreadsheet9.2!K1935,0)+IF(IncludeDeal2,Spreadsheet9.2!K2937,0)+IF(IncludeDeal4,Spreadsheet9.2!K3939,0)","v":-2258958},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L933,0)+IF(IncludeDeal1,Spreadsheet9.2!L1935,0)+IF(IncludeDeal2,Spreadsheet9.2!L2937,0)+IF(IncludeDeal4,Spreadsheet9.2!L3939,0)","v":-1924692.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M933,0)+IF(IncludeDeal1,Spreadsheet9.2!M1935,0)+IF(IncludeDeal2,Spreadsheet9.2!M2937,0)+IF(IncludeDeal4,Spreadsheet9.2!M3939,0)","v":-2306384.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N933,0)+IF(IncludeDeal1,Spreadsheet9.2!N1935,0)+IF(IncludeDeal2,Spreadsheet9.2!N2937,0)+IF(IncludeDeal4,Spreadsheet9.2!N3939,0)","v":-2409850.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O933,0)+IF(IncludeDeal1,Spreadsheet9.2!O1935,0)+IF(IncludeDeal2,Spreadsheet9.2!O2937,0)+IF(IncludeDeal4,Spreadsheet9.2!O3939,0)","v":-3171026.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P933,0)+IF(IncludeDeal1,Spreadsheet9.2!P1935,0)+IF(IncludeDeal2,Spreadsheet9.2!P2937,0)+IF(IncludeDeal4,Spreadsheet9.2!P3939,0)","v":-3167837.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q933,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1935,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2937,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3939,0)","v":-3461158.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R933,0)+IF(IncludeDeal1,Spreadsheet9.2!R1935,0)+IF(IncludeDeal2,Spreadsheet9.2!R2937,0)+IF(IncludeDeal4,Spreadsheet9.2!R3939,0)","v":-3709936.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S933,0)+IF(IncludeDeal1,Spreadsheet9.2!S1935,0)+IF(IncludeDeal2,Spreadsheet9.2!S2937,0)+IF(IncludeDeal4,Spreadsheet9.2!S3939,0)","v":-3440682},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T933,0)+IF(IncludeDeal1,Spreadsheet9.2!T1935,0)+IF(IncludeDeal2,Spreadsheet9.2!T2937,0)+IF(IncludeDeal4,Spreadsheet9.2!T3939,0)","v":-3551757.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U933,0)+IF(IncludeDeal1,Spreadsheet9.2!U1935,0)+IF(IncludeDeal2,Spreadsheet9.2!U2937,0)+IF(IncludeDeal4,Spreadsheet9.2!U3939,0)","v":-3345751.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V933,0)+IF(IncludeDeal1,Spreadsheet9.2!V1935,0)+IF(IncludeDeal2,Spreadsheet9.2!V2937,0)+IF(IncludeDeal4,Spreadsheet9.2!V3939,0)","v":-3213257.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W933,0)+IF(IncludeDeal1,Spreadsheet9.2!W1935,0)+IF(IncludeDeal2,Spreadsheet9.2!W2937,0)+IF(IncludeDeal4,Spreadsheet9.2!W3939,0)","v":-3163177.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X933,0)+IF(IncludeDeal1,Spreadsheet9.2!X1935,0)+IF(IncludeDeal2,Spreadsheet9.2!X2937,0)+IF(IncludeDeal4,Spreadsheet9.2!X3939,0)","v":-3150057.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y933,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1935,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2937,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3939,0)","v":-2758379.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z933,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1935,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2937,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3939,0)","v":-2906230.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA933,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3939,0)","v":-2733230.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB933,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3939,0)","v":-2592301.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC933,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3939,0)","v":-2904677.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD933,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3939,0)","v":-2839586.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE933,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3939,0)","v":-2550620.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF933,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3939,0)","v":-2044871.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG933,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3939,0)","v":-2321635.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH933,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3939,0)","v":-2259852.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI933,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3939,0)","v":-2315519.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ933,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3939,0)","v":-2392047.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK933,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3939,0)","v":-2071734},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL933,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3939,0)","v":-2136394.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM933,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3939,0)","v":-2204863.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN933,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3939,0)","v":-2214384.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO933,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3939,0)","v":-2076840.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP933,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3939,0)","v":-2060962.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ933,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3939,0)","v":-1841445.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR933,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3939,0)","v":-1662513.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS933,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3939,0)","v":-1435621.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT933,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3939,0)","v":-1327539.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU933,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3939,0)","v":-1188479.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV933,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3939,0)","v":-1130291},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW933,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3939,0)","v":-851566.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX933,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3939,0)","v":-605597},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY933,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3939,0)","v":-447570.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ933,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1935,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2937,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3939,0)","v":-253643.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA933,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3939,0)","v":-95471.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB933,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3939,0)","v":-66946.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC933,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3939,0)","v":163116},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD933,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3939,0)","v":97404.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE933,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3939,0)","v":48575.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF933,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3939,0)","v":-18258.099999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG933,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3939,0)","v":-73932.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH933,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3939,0)","v":-156565},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI933,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3939,0)","v":-48010.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ933,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3939,0)","v":-53317},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK933,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3939,0)","v":-55567.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL933,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3939,0)","v":-60416.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM933,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3939,0)","v":-65161.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN933,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3939,0)","v":-68225.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO933,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1935,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2937,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3939,0)","v":-69572.100000000006}]
[null,"Simulation 902",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C936,0)+IF(IncludeDeal1,Spreadsheet9.2!C1938,0)+IF(IncludeDeal2,Spreadsheet9.2!C2940,0)+IF(IncludeDeal4,Spreadsheet9.2!C3942,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E936,0)+IF(IncludeDeal1,Spreadsheet9.2!E1938,0)+IF(IncludeDeal2,Spreadsheet9.2!E2940,0)+IF(IncludeDeal4,Spreadsheet9.2!E3942,0)","v":-162769.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F936,0)+IF(IncludeDeal1,Spreadsheet9.2!F1938,0)+IF(IncludeDeal2,Spreadsheet9.2!F2940,0)+IF(IncludeDeal4,Spreadsheet9.2!F3942,0)","v":-717545.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G936,0)+IF(IncludeDeal1,Spreadsheet9.2!G1938,0)+IF(IncludeDeal2,Spreadsheet9.2!G2940,0)+IF(IncludeDeal4,Spreadsheet9.2!G3942,0)","v":-324008.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H936,0)+IF(IncludeDeal1,Spreadsheet9.2!H1938,0)+IF(IncludeDeal2,Spreadsheet9.2!H2940,0)+IF(IncludeDeal4,Spreadsheet9.2!H3942,0)","v":-777701.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I936,0)+IF(IncludeDeal1,Spreadsheet9.2!I1938,0)+IF(IncludeDeal2,Spreadsheet9.2!I2940,0)+IF(IncludeDeal4,Spreadsheet9.2!I3942,0)","v":-1295454.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J936,0)+IF(IncludeDeal1,Spreadsheet9.2!J1938,0)+IF(IncludeDeal2,Spreadsheet9.2!J2940,0)+IF(IncludeDeal4,Spreadsheet9.2!J3942,0)","v":-2135105.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K936,0)+IF(IncludeDeal1,Spreadsheet9.2!K1938,0)+IF(IncludeDeal2,Spreadsheet9.2!K2940,0)+IF(IncludeDeal4,Spreadsheet9.2!K3942,0)","v":-2040374.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L936,0)+IF(IncludeDeal1,Spreadsheet9.2!L1938,0)+IF(IncludeDeal2,Spreadsheet9.2!L2940,0)+IF(IncludeDeal4,Spreadsheet9.2!L3942,0)","v":-2098114.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M936,0)+IF(IncludeDeal1,Spreadsheet9.2!M1938,0)+IF(IncludeDeal2,Spreadsheet9.2!M2940,0)+IF(IncludeDeal4,Spreadsheet9.2!M3942,0)","v":-802931.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N936,0)+IF(IncludeDeal1,Spreadsheet9.2!N1938,0)+IF(IncludeDeal2,Spreadsheet9.2!N2940,0)+IF(IncludeDeal4,Spreadsheet9.2!N3942,0)","v":-866010.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O936,0)+IF(IncludeDeal1,Spreadsheet9.2!O1938,0)+IF(IncludeDeal2,Spreadsheet9.2!O2940,0)+IF(IncludeDeal4,Spreadsheet9.2!O3942,0)","v":-2371543.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P936,0)+IF(IncludeDeal1,Spreadsheet9.2!P1938,0)+IF(IncludeDeal2,Spreadsheet9.2!P2940,0)+IF(IncludeDeal4,Spreadsheet9.2!P3942,0)","v":-2697980.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q936,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1938,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2940,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3942,0)","v":-3122817},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R936,0)+IF(IncludeDeal1,Spreadsheet9.2!R1938,0)+IF(IncludeDeal2,Spreadsheet9.2!R2940,0)+IF(IncludeDeal4,Spreadsheet9.2!R3942,0)","v":-3436274.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S936,0)+IF(IncludeDeal1,Spreadsheet9.2!S1938,0)+IF(IncludeDeal2,Spreadsheet9.2!S2940,0)+IF(IncludeDeal4,Spreadsheet9.2!S3942,0)","v":-2941653.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T936,0)+IF(IncludeDeal1,Spreadsheet9.2!T1938,0)+IF(IncludeDeal2,Spreadsheet9.2!T2940,0)+IF(IncludeDeal4,Spreadsheet9.2!T3942,0)","v":-2877565.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U936,0)+IF(IncludeDeal1,Spreadsheet9.2!U1938,0)+IF(IncludeDeal2,Spreadsheet9.2!U2940,0)+IF(IncludeDeal4,Spreadsheet9.2!U3942,0)","v":-3103004.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V936,0)+IF(IncludeDeal1,Spreadsheet9.2!V1938,0)+IF(IncludeDeal2,Spreadsheet9.2!V2940,0)+IF(IncludeDeal4,Spreadsheet9.2!V3942,0)","v":-3160397.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W936,0)+IF(IncludeDeal1,Spreadsheet9.2!W1938,0)+IF(IncludeDeal2,Spreadsheet9.2!W2940,0)+IF(IncludeDeal4,Spreadsheet9.2!W3942,0)","v":-2771898.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X936,0)+IF(IncludeDeal1,Spreadsheet9.2!X1938,0)+IF(IncludeDeal2,Spreadsheet9.2!X2940,0)+IF(IncludeDeal4,Spreadsheet9.2!X3942,0)","v":-2758210.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y936,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1938,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2940,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3942,0)","v":-2456390},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z936,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1938,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2940,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3942,0)","v":-2268359.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA936,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3942,0)","v":-2245685.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB936,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3942,0)","v":-1627723.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC936,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3942,0)","v":-808881.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD936,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3942,0)","v":-81404.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE936,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3942,0)","v":316778.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF936,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3942,0)","v":163575.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG936,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3942,0)","v":281666.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH936,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3942,0)","v":-693271.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI936,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3942,0)","v":-1051939.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ936,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3942,0)","v":-331637.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK936,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3942,0)","v":-322500.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL936,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3942,0)","v":48401.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM936,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3942,0)","v":-532504.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN936,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3942,0)","v":-664964.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO936,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3942,0)","v":-571232.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP936,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3942,0)","v":-332308.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ936,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3942,0)","v":254967.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR936,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3942,0)","v":811703.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS936,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3942,0)","v":890348.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT936,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3942,0)","v":546167.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU936,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3942,0)","v":1125815.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV936,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3942,0)","v":639054},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW936,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3942,0)","v":446667.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX936,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3942,0)","v":481668.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY936,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3942,0)","v":404718.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ936,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1938,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2940,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3942,0)","v":433855.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA936,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3942,0)","v":229450},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB936,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3942,0)","v":76363.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC936,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3942,0)","v":192129.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD936,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3942,0)","v":93994.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE936,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3942,0)","v":-59521.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF936,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3942,0)","v":-173486},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG936,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3942,0)","v":-285008.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH936,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3942,0)","v":-394570.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI936,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3942,0)","v":-185724},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ936,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3942,0)","v":-190648.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK936,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3942,0)","v":-194575.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL936,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3942,0)","v":-196649.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM936,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3942,0)","v":-201624.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN936,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3942,0)","v":-205346.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO936,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1938,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2940,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3942,0)","v":-208070.8}]
[null,"Simulation 905",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C939,0)+IF(IncludeDeal1,Spreadsheet9.2!C1941,0)+IF(IncludeDeal2,Spreadsheet9.2!C2943,0)+IF(IncludeDeal4,Spreadsheet9.2!C3945,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E939,0)+IF(IncludeDeal1,Spreadsheet9.2!E1941,0)+IF(IncludeDeal2,Spreadsheet9.2!E2943,0)+IF(IncludeDeal4,Spreadsheet9.2!E3945,0)","v":-906584.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F939,0)+IF(IncludeDeal1,Spreadsheet9.2!F1941,0)+IF(IncludeDeal2,Spreadsheet9.2!F2943,0)+IF(IncludeDeal4,Spreadsheet9.2!F3945,0)","v":-949920},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G939,0)+IF(IncludeDeal1,Spreadsheet9.2!G1941,0)+IF(IncludeDeal2,Spreadsheet9.2!G2943,0)+IF(IncludeDeal4,Spreadsheet9.2!G3945,0)","v":-825361.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H939,0)+IF(IncludeDeal1,Spreadsheet9.2!H1941,0)+IF(IncludeDeal2,Spreadsheet9.2!H2943,0)+IF(IncludeDeal4,Spreadsheet9.2!H3945,0)","v":-839907.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I939,0)+IF(IncludeDeal1,Spreadsheet9.2!I1941,0)+IF(IncludeDeal2,Spreadsheet9.2!I2943,0)+IF(IncludeDeal4,Spreadsheet9.2!I3945,0)","v":-1273479},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J939,0)+IF(IncludeDeal1,Spreadsheet9.2!J1941,0)+IF(IncludeDeal2,Spreadsheet9.2!J2943,0)+IF(IncludeDeal4,Spreadsheet9.2!J3945,0)","v":-448166.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K939,0)+IF(IncludeDeal1,Spreadsheet9.2!K1941,0)+IF(IncludeDeal2,Spreadsheet9.2!K2943,0)+IF(IncludeDeal4,Spreadsheet9.2!K3945,0)","v":-904463.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L939,0)+IF(IncludeDeal1,Spreadsheet9.2!L1941,0)+IF(IncludeDeal2,Spreadsheet9.2!L2943,0)+IF(IncludeDeal4,Spreadsheet9.2!L3945,0)","v":-678070.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M939,0)+IF(IncludeDeal1,Spreadsheet9.2!M1941,0)+IF(IncludeDeal2,Spreadsheet9.2!M2943,0)+IF(IncludeDeal4,Spreadsheet9.2!M3945,0)","v":-688428.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N939,0)+IF(IncludeDeal1,Spreadsheet9.2!N1941,0)+IF(IncludeDeal2,Spreadsheet9.2!N2943,0)+IF(IncludeDeal4,Spreadsheet9.2!N3945,0)","v":-325178.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O939,0)+IF(IncludeDeal1,Spreadsheet9.2!O1941,0)+IF(IncludeDeal2,Spreadsheet9.2!O2943,0)+IF(IncludeDeal4,Spreadsheet9.2!O3945,0)","v":304757.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P939,0)+IF(IncludeDeal1,Spreadsheet9.2!P1941,0)+IF(IncludeDeal2,Spreadsheet9.2!P2943,0)+IF(IncludeDeal4,Spreadsheet9.2!P3945,0)","v":-965924.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q939,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1941,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2943,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3945,0)","v":-1698843.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R939,0)+IF(IncludeDeal1,Spreadsheet9.2!R1941,0)+IF(IncludeDeal2,Spreadsheet9.2!R2943,0)+IF(IncludeDeal4,Spreadsheet9.2!R3945,0)","v":-1625141.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S939,0)+IF(IncludeDeal1,Spreadsheet9.2!S1941,0)+IF(IncludeDeal2,Spreadsheet9.2!S2943,0)+IF(IncludeDeal4,Spreadsheet9.2!S3945,0)","v":-2346535.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T939,0)+IF(IncludeDeal1,Spreadsheet9.2!T1941,0)+IF(IncludeDeal2,Spreadsheet9.2!T2943,0)+IF(IncludeDeal4,Spreadsheet9.2!T3945,0)","v":-1533099.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U939,0)+IF(IncludeDeal1,Spreadsheet9.2!U1941,0)+IF(IncludeDeal2,Spreadsheet9.2!U2943,0)+IF(IncludeDeal4,Spreadsheet9.2!U3945,0)","v":-341663.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V939,0)+IF(IncludeDeal1,Spreadsheet9.2!V1941,0)+IF(IncludeDeal2,Spreadsheet9.2!V2943,0)+IF(IncludeDeal4,Spreadsheet9.2!V3945,0)","v":122200.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W939,0)+IF(IncludeDeal1,Spreadsheet9.2!W1941,0)+IF(IncludeDeal2,Spreadsheet9.2!W2943,0)+IF(IncludeDeal4,Spreadsheet9.2!W3945,0)","v":-184138.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X939,0)+IF(IncludeDeal1,Spreadsheet9.2!X1941,0)+IF(IncludeDeal2,Spreadsheet9.2!X2943,0)+IF(IncludeDeal4,Spreadsheet9.2!X3945,0)","v":-775264},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y939,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1941,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2943,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3945,0)","v":-218502.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z939,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1941,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2943,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3945,0)","v":1332243.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA939,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3945,0)","v":1593877.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB939,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3945,0)","v":403332.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC939,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3945,0)","v":281990.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD939,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3945,0)","v":900784.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE939,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3945,0)","v":480410.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF939,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3945,0)","v":-17573.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG939,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3945,0)","v":338141.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH939,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3945,0)","v":908537.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI939,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3945,0)","v":661412.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ939,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3945,0)","v":1096273.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK939,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3945,0)","v":524273.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL939,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3945,0)","v":395763.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM939,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3945,0)","v":-899027.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN939,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3945,0)","v":-1063649.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO939,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3945,0)","v":-1347481.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP939,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3945,0)","v":-1832318.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ939,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3945,0)","v":-1557664.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR939,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3945,0)","v":-1530161.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS939,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3945,0)","v":-1402057.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT939,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3945,0)","v":-1349418.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU939,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3945,0)","v":-1313912.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV939,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3945,0)","v":-1286017.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW939,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3945,0)","v":-1005622.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX939,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3945,0)","v":-826380.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY939,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3945,0)","v":-740053.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ939,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1941,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2943,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3945,0)","v":-678162.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA939,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3945,0)","v":-583350.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB939,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3945,0)","v":-499389.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC939,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3945,0)","v":-214868},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD939,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3945,0)","v":-313507.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE939,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3945,0)","v":-415995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF939,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3945,0)","v":-536722.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG939,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3945,0)","v":-622263.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH939,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3945,0)","v":-701390.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI939,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3945,0)","v":-381376.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ939,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3945,0)","v":-387121.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK939,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3945,0)","v":-391046.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL939,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3945,0)","v":-395688.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM939,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3945,0)","v":-398207.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN939,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3945,0)","v":-402115.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO939,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1941,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2943,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3945,0)","v":-404156.5}]
[null,"Simulation 909",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C943,0)+IF(IncludeDeal1,Spreadsheet9.2!C1945,0)+IF(IncludeDeal2,Spreadsheet9.2!C2947,0)+IF(IncludeDeal4,Spreadsheet9.2!C3949,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E943,0)+IF(IncludeDeal1,Spreadsheet9.2!E1945,0)+IF(IncludeDeal2,Spreadsheet9.2!E2947,0)+IF(IncludeDeal4,Spreadsheet9.2!E3949,0)","v":-251498.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F943,0)+IF(IncludeDeal1,Spreadsheet9.2!F1945,0)+IF(IncludeDeal2,Spreadsheet9.2!F2947,0)+IF(IncludeDeal4,Spreadsheet9.2!F3949,0)","v":-110333.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G943,0)+IF(IncludeDeal1,Spreadsheet9.2!G1945,0)+IF(IncludeDeal2,Spreadsheet9.2!G2947,0)+IF(IncludeDeal4,Spreadsheet9.2!G3949,0)","v":-419080.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H943,0)+IF(IncludeDeal1,Spreadsheet9.2!H1945,0)+IF(IncludeDeal2,Spreadsheet9.2!H2947,0)+IF(IncludeDeal4,Spreadsheet9.2!H3949,0)","v":252813.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I943,0)+IF(IncludeDeal1,Spreadsheet9.2!I1945,0)+IF(IncludeDeal2,Spreadsheet9.2!I2947,0)+IF(IncludeDeal4,Spreadsheet9.2!I3949,0)","v":-356617.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J943,0)+IF(IncludeDeal1,Spreadsheet9.2!J1945,0)+IF(IncludeDeal2,Spreadsheet9.2!J2947,0)+IF(IncludeDeal4,Spreadsheet9.2!J3949,0)","v":260865.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K943,0)+IF(IncludeDeal1,Spreadsheet9.2!K1945,0)+IF(IncludeDeal2,Spreadsheet9.2!K2947,0)+IF(IncludeDeal4,Spreadsheet9.2!K3949,0)","v":428681.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L943,0)+IF(IncludeDeal1,Spreadsheet9.2!L1945,0)+IF(IncludeDeal2,Spreadsheet9.2!L2947,0)+IF(IncludeDeal4,Spreadsheet9.2!L3949,0)","v":-1031712.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M943,0)+IF(IncludeDeal1,Spreadsheet9.2!M1945,0)+IF(IncludeDeal2,Spreadsheet9.2!M2947,0)+IF(IncludeDeal4,Spreadsheet9.2!M3949,0)","v":174136.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N943,0)+IF(IncludeDeal1,Spreadsheet9.2!N1945,0)+IF(IncludeDeal2,Spreadsheet9.2!N2947,0)+IF(IncludeDeal4,Spreadsheet9.2!N3949,0)","v":-182878},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O943,0)+IF(IncludeDeal1,Spreadsheet9.2!O1945,0)+IF(IncludeDeal2,Spreadsheet9.2!O2947,0)+IF(IncludeDeal4,Spreadsheet9.2!O3949,0)","v":-264033.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P943,0)+IF(IncludeDeal1,Spreadsheet9.2!P1945,0)+IF(IncludeDeal2,Spreadsheet9.2!P2947,0)+IF(IncludeDeal4,Spreadsheet9.2!P3949,0)","v":-1195719.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q943,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1945,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2947,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3949,0)","v":-1205095.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R943,0)+IF(IncludeDeal1,Spreadsheet9.2!R1945,0)+IF(IncludeDeal2,Spreadsheet9.2!R2947,0)+IF(IncludeDeal4,Spreadsheet9.2!R3949,0)","v":-1122196.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S943,0)+IF(IncludeDeal1,Spreadsheet9.2!S1945,0)+IF(IncludeDeal2,Spreadsheet9.2!S2947,0)+IF(IncludeDeal4,Spreadsheet9.2!S3949,0)","v":-1214896.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T943,0)+IF(IncludeDeal1,Spreadsheet9.2!T1945,0)+IF(IncludeDeal2,Spreadsheet9.2!T2947,0)+IF(IncludeDeal4,Spreadsheet9.2!T3949,0)","v":-908606.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U943,0)+IF(IncludeDeal1,Spreadsheet9.2!U1945,0)+IF(IncludeDeal2,Spreadsheet9.2!U2947,0)+IF(IncludeDeal4,Spreadsheet9.2!U3949,0)","v":-1005109.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V943,0)+IF(IncludeDeal1,Spreadsheet9.2!V1945,0)+IF(IncludeDeal2,Spreadsheet9.2!V2947,0)+IF(IncludeDeal4,Spreadsheet9.2!V3949,0)","v":-650655.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W943,0)+IF(IncludeDeal1,Spreadsheet9.2!W1945,0)+IF(IncludeDeal2,Spreadsheet9.2!W2947,0)+IF(IncludeDeal4,Spreadsheet9.2!W3949,0)","v":-1165525.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X943,0)+IF(IncludeDeal1,Spreadsheet9.2!X1945,0)+IF(IncludeDeal2,Spreadsheet9.2!X2947,0)+IF(IncludeDeal4,Spreadsheet9.2!X3949,0)","v":-580394.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y943,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1945,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2947,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3949,0)","v":1129781.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z943,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1945,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2947,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3949,0)","v":942302.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA943,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3949,0)","v":752673.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB943,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3949,0)","v":1488421.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC943,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3949,0)","v":747051.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD943,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3949,0)","v":413397.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE943,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3949,0)","v":-303430},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF943,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3949,0)","v":-377922.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG943,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3949,0)","v":-572226.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH943,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3949,0)","v":-1289928.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI943,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3949,0)","v":-1115382.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ943,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3949,0)","v":-1516282.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK943,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3949,0)","v":-1617342},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL943,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3949,0)","v":-931833.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM943,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3949,0)","v":-439460.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN943,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3949,0)","v":-940876.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO943,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3949,0)","v":-1521128.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP943,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3949,0)","v":-1848944},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ943,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3949,0)","v":-1407422.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR943,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3949,0)","v":-967884.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS943,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3949,0)","v":-1160856.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT943,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3949,0)","v":-1154165.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU943,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3949,0)","v":-1354046},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV943,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3949,0)","v":-1336644.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW943,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3949,0)","v":-937992},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX943,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3949,0)","v":-839057.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY943,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3949,0)","v":-631643.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ943,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1945,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2947,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3949,0)","v":-532648.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA943,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3949,0)","v":-404785.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB943,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3949,0)","v":-415577.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC943,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3949,0)","v":-154204.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD943,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3949,0)","v":-199569.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE943,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3949,0)","v":-267552.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF943,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3949,0)","v":-314896.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG943,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3949,0)","v":-389571.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH943,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3949,0)","v":-460829.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI943,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3949,0)","v":-231258.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ943,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3949,0)","v":-233066.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK943,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3949,0)","v":-235170.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL943,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3949,0)","v":-237707},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM943,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3949,0)","v":-240595.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN943,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3949,0)","v":-243307.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO943,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1945,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2947,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3949,0)","v":-245084.1}]
[null,"Simulation 912",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C946,0)+IF(IncludeDeal1,Spreadsheet9.2!C1948,0)+IF(IncludeDeal2,Spreadsheet9.2!C2950,0)+IF(IncludeDeal4,Spreadsheet9.2!C3952,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E946,0)+IF(IncludeDeal1,Spreadsheet9.2!E1948,0)+IF(IncludeDeal2,Spreadsheet9.2!E2950,0)+IF(IncludeDeal4,Spreadsheet9.2!E3952,0)","v":-416923.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F946,0)+IF(IncludeDeal1,Spreadsheet9.2!F1948,0)+IF(IncludeDeal2,Spreadsheet9.2!F2950,0)+IF(IncludeDeal4,Spreadsheet9.2!F3952,0)","v":-408682.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G946,0)+IF(IncludeDeal1,Spreadsheet9.2!G1948,0)+IF(IncludeDeal2,Spreadsheet9.2!G2950,0)+IF(IncludeDeal4,Spreadsheet9.2!G3952,0)","v":-321794.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H946,0)+IF(IncludeDeal1,Spreadsheet9.2!H1948,0)+IF(IncludeDeal2,Spreadsheet9.2!H2950,0)+IF(IncludeDeal4,Spreadsheet9.2!H3952,0)","v":1648260.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I946,0)+IF(IncludeDeal1,Spreadsheet9.2!I1948,0)+IF(IncludeDeal2,Spreadsheet9.2!I2950,0)+IF(IncludeDeal4,Spreadsheet9.2!I3952,0)","v":2124844.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J946,0)+IF(IncludeDeal1,Spreadsheet9.2!J1948,0)+IF(IncludeDeal2,Spreadsheet9.2!J2950,0)+IF(IncludeDeal4,Spreadsheet9.2!J3952,0)","v":1594874.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K946,0)+IF(IncludeDeal1,Spreadsheet9.2!K1948,0)+IF(IncludeDeal2,Spreadsheet9.2!K2950,0)+IF(IncludeDeal4,Spreadsheet9.2!K3952,0)","v":1502924.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L946,0)+IF(IncludeDeal1,Spreadsheet9.2!L1948,0)+IF(IncludeDeal2,Spreadsheet9.2!L2950,0)+IF(IncludeDeal4,Spreadsheet9.2!L3952,0)","v":811402},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M946,0)+IF(IncludeDeal1,Spreadsheet9.2!M1948,0)+IF(IncludeDeal2,Spreadsheet9.2!M2950,0)+IF(IncludeDeal4,Spreadsheet9.2!M3952,0)","v":255749.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N946,0)+IF(IncludeDeal1,Spreadsheet9.2!N1948,0)+IF(IncludeDeal2,Spreadsheet9.2!N2950,0)+IF(IncludeDeal4,Spreadsheet9.2!N3952,0)","v":864118.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O946,0)+IF(IncludeDeal1,Spreadsheet9.2!O1948,0)+IF(IncludeDeal2,Spreadsheet9.2!O2950,0)+IF(IncludeDeal4,Spreadsheet9.2!O3952,0)","v":163646.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P946,0)+IF(IncludeDeal1,Spreadsheet9.2!P1948,0)+IF(IncludeDeal2,Spreadsheet9.2!P2950,0)+IF(IncludeDeal4,Spreadsheet9.2!P3952,0)","v":1464385.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q946,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1948,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2950,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3952,0)","v":2649763.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R946,0)+IF(IncludeDeal1,Spreadsheet9.2!R1948,0)+IF(IncludeDeal2,Spreadsheet9.2!R2950,0)+IF(IncludeDeal4,Spreadsheet9.2!R3952,0)","v":2918806.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S946,0)+IF(IncludeDeal1,Spreadsheet9.2!S1948,0)+IF(IncludeDeal2,Spreadsheet9.2!S2950,0)+IF(IncludeDeal4,Spreadsheet9.2!S3952,0)","v":1881490},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T946,0)+IF(IncludeDeal1,Spreadsheet9.2!T1948,0)+IF(IncludeDeal2,Spreadsheet9.2!T2950,0)+IF(IncludeDeal4,Spreadsheet9.2!T3952,0)","v":3886850.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U946,0)+IF(IncludeDeal1,Spreadsheet9.2!U1948,0)+IF(IncludeDeal2,Spreadsheet9.2!U2950,0)+IF(IncludeDeal4,Spreadsheet9.2!U3952,0)","v":4158984.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V946,0)+IF(IncludeDeal1,Spreadsheet9.2!V1948,0)+IF(IncludeDeal2,Spreadsheet9.2!V2950,0)+IF(IncludeDeal4,Spreadsheet9.2!V3952,0)","v":5053153.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W946,0)+IF(IncludeDeal1,Spreadsheet9.2!W1948,0)+IF(IncludeDeal2,Spreadsheet9.2!W2950,0)+IF(IncludeDeal4,Spreadsheet9.2!W3952,0)","v":4500979.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X946,0)+IF(IncludeDeal1,Spreadsheet9.2!X1948,0)+IF(IncludeDeal2,Spreadsheet9.2!X2950,0)+IF(IncludeDeal4,Spreadsheet9.2!X3952,0)","v":5158317.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y946,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1948,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2950,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3952,0)","v":3553104.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z946,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1948,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2950,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3952,0)","v":2589814.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA946,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3952,0)","v":2973076.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB946,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3952,0)","v":3896064.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC946,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3952,0)","v":2819888},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD946,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3952,0)","v":2618871.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE946,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3952,0)","v":710799.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF946,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3952,0)","v":451710.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG946,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3952,0)","v":-576435.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH946,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3952,0)","v":-289136.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI946,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3952,0)","v":62154.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ946,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3952,0)","v":29506.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK946,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3952,0)","v":-50402.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL946,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3952,0)","v":548936},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM946,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3952,0)","v":883309.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN946,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3952,0)","v":88838},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO946,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3952,0)","v":832466},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP946,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3952,0)","v":-488456.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ946,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3952,0)","v":-259050.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR946,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3952,0)","v":-95648.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS946,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3952,0)","v":-266546.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT946,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3952,0)","v":-233617.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU946,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3952,0)","v":-551415.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV946,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3952,0)","v":-371744.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW946,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3952,0)","v":28861.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX946,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3952,0)","v":326054},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY946,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3952,0)","v":128473.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ946,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1948,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2950,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3952,0)","v":-24485.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA946,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3952,0)","v":-174297.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB946,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3952,0)","v":-322852.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC946,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3952,0)","v":-87063.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD946,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3952,0)","v":-186894.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE946,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3952,0)","v":-303899.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF946,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3952,0)","v":-419227.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG946,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3952,0)","v":-536114.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH946,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3952,0)","v":-653105.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI946,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3952,0)","v":-334386.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ946,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3952,0)","v":-338918.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK946,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3952,0)","v":-342498.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL946,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3952,0)","v":-346696},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM946,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3952,0)","v":-349022.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN946,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3952,0)","v":-353906.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO946,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1948,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2950,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3952,0)","v":-356183.4}]
[null,"Simulation 913",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C947,0)+IF(IncludeDeal1,Spreadsheet9.2!C1949,0)+IF(IncludeDeal2,Spreadsheet9.2!C2951,0)+IF(IncludeDeal4,Spreadsheet9.2!C3953,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E947,0)+IF(IncludeDeal1,Spreadsheet9.2!E1949,0)+IF(IncludeDeal2,Spreadsheet9.2!E2951,0)+IF(IncludeDeal4,Spreadsheet9.2!E3953,0)","v":-961755.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F947,0)+IF(IncludeDeal1,Spreadsheet9.2!F1949,0)+IF(IncludeDeal2,Spreadsheet9.2!F2951,0)+IF(IncludeDeal4,Spreadsheet9.2!F3953,0)","v":-909493.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G947,0)+IF(IncludeDeal1,Spreadsheet9.2!G1949,0)+IF(IncludeDeal2,Spreadsheet9.2!G2951,0)+IF(IncludeDeal4,Spreadsheet9.2!G3953,0)","v":-1039932.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H947,0)+IF(IncludeDeal1,Spreadsheet9.2!H1949,0)+IF(IncludeDeal2,Spreadsheet9.2!H2951,0)+IF(IncludeDeal4,Spreadsheet9.2!H3953,0)","v":-919651.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I947,0)+IF(IncludeDeal1,Spreadsheet9.2!I1949,0)+IF(IncludeDeal2,Spreadsheet9.2!I2951,0)+IF(IncludeDeal4,Spreadsheet9.2!I3953,0)","v":-1158737.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J947,0)+IF(IncludeDeal1,Spreadsheet9.2!J1949,0)+IF(IncludeDeal2,Spreadsheet9.2!J2951,0)+IF(IncludeDeal4,Spreadsheet9.2!J3953,0)","v":-1559371.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K947,0)+IF(IncludeDeal1,Spreadsheet9.2!K1949,0)+IF(IncludeDeal2,Spreadsheet9.2!K2951,0)+IF(IncludeDeal4,Spreadsheet9.2!K3953,0)","v":-2070116.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L947,0)+IF(IncludeDeal1,Spreadsheet9.2!L1949,0)+IF(IncludeDeal2,Spreadsheet9.2!L2951,0)+IF(IncludeDeal4,Spreadsheet9.2!L3953,0)","v":-1309701},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M947,0)+IF(IncludeDeal1,Spreadsheet9.2!M1949,0)+IF(IncludeDeal2,Spreadsheet9.2!M2951,0)+IF(IncludeDeal4,Spreadsheet9.2!M3953,0)","v":-2013863.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N947,0)+IF(IncludeDeal1,Spreadsheet9.2!N1949,0)+IF(IncludeDeal2,Spreadsheet9.2!N2951,0)+IF(IncludeDeal4,Spreadsheet9.2!N3953,0)","v":-2347233.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O947,0)+IF(IncludeDeal1,Spreadsheet9.2!O1949,0)+IF(IncludeDeal2,Spreadsheet9.2!O2951,0)+IF(IncludeDeal4,Spreadsheet9.2!O3953,0)","v":-2563361.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P947,0)+IF(IncludeDeal1,Spreadsheet9.2!P1949,0)+IF(IncludeDeal2,Spreadsheet9.2!P2951,0)+IF(IncludeDeal4,Spreadsheet9.2!P3953,0)","v":-3038559.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q947,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1949,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2951,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3953,0)","v":-3236057.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R947,0)+IF(IncludeDeal1,Spreadsheet9.2!R1949,0)+IF(IncludeDeal2,Spreadsheet9.2!R2951,0)+IF(IncludeDeal4,Spreadsheet9.2!R3953,0)","v":-3156133.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S947,0)+IF(IncludeDeal1,Spreadsheet9.2!S1949,0)+IF(IncludeDeal2,Spreadsheet9.2!S2951,0)+IF(IncludeDeal4,Spreadsheet9.2!S3953,0)","v":-2948317.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T947,0)+IF(IncludeDeal1,Spreadsheet9.2!T1949,0)+IF(IncludeDeal2,Spreadsheet9.2!T2951,0)+IF(IncludeDeal4,Spreadsheet9.2!T3953,0)","v":-2821333},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U947,0)+IF(IncludeDeal1,Spreadsheet9.2!U1949,0)+IF(IncludeDeal2,Spreadsheet9.2!U2951,0)+IF(IncludeDeal4,Spreadsheet9.2!U3953,0)","v":-2877577.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V947,0)+IF(IncludeDeal1,Spreadsheet9.2!V1949,0)+IF(IncludeDeal2,Spreadsheet9.2!V2951,0)+IF(IncludeDeal4,Spreadsheet9.2!V3953,0)","v":-2805309.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W947,0)+IF(IncludeDeal1,Spreadsheet9.2!W1949,0)+IF(IncludeDeal2,Spreadsheet9.2!W2951,0)+IF(IncludeDeal4,Spreadsheet9.2!W3953,0)","v":-2281023.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X947,0)+IF(IncludeDeal1,Spreadsheet9.2!X1949,0)+IF(IncludeDeal2,Spreadsheet9.2!X2951,0)+IF(IncludeDeal4,Spreadsheet9.2!X3953,0)","v":-2435911.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y947,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1949,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2951,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3953,0)","v":-2114328.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z947,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1949,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2951,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3953,0)","v":-2258665.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA947,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3953,0)","v":-1927716.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB947,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3953,0)","v":-1266402.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC947,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3953,0)","v":-1027959.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD947,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3953,0)","v":-1447536.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE947,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3953,0)","v":-1609891.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF947,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3953,0)","v":-1404270.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG947,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3953,0)","v":-1627864.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH947,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3953,0)","v":-1287600},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI947,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3953,0)","v":-1471025.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ947,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3953,0)","v":-1525516},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK947,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3953,0)","v":-586090.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL947,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3953,0)","v":-1172954.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM947,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3953,0)","v":-1235099.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN947,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3953,0)","v":-697206.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO947,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3953,0)","v":-691754.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP947,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3953,0)","v":-280696.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ947,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3953,0)","v":182582},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR947,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3953,0)","v":-122852.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS947,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3953,0)","v":168623.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT947,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3953,0)","v":40220.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU947,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3953,0)","v":-97458.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV947,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3953,0)","v":32413.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW947,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3953,0)","v":231515.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX947,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3953,0)","v":100585.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY947,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3953,0)","v":85455.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ947,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1949,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2951,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3953,0)","v":20980.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA947,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3953,0)","v":-34458.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB947,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3953,0)","v":-87228.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC947,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3953,0)","v":108364.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD947,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3953,0)","v":-13200.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE947,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3953,0)","v":-124464.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF947,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3953,0)","v":-236534.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG947,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3953,0)","v":-328128.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH947,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3953,0)","v":-394994.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI947,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3953,0)","v":-206710},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ947,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3953,0)","v":-208084.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK947,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3953,0)","v":-211842.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL947,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3953,0)","v":-215755},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM947,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3953,0)","v":-220407.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN947,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3953,0)","v":-224489},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO947,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1949,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2951,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3953,0)","v":-226376.6}]
[null,"Simulation 917",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C951,0)+IF(IncludeDeal1,Spreadsheet9.2!C1953,0)+IF(IncludeDeal2,Spreadsheet9.2!C2955,0)+IF(IncludeDeal4,Spreadsheet9.2!C3957,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E951,0)+IF(IncludeDeal1,Spreadsheet9.2!E1953,0)+IF(IncludeDeal2,Spreadsheet9.2!E2955,0)+IF(IncludeDeal4,Spreadsheet9.2!E3957,0)","v":5068.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F951,0)+IF(IncludeDeal1,Spreadsheet9.2!F1953,0)+IF(IncludeDeal2,Spreadsheet9.2!F2955,0)+IF(IncludeDeal4,Spreadsheet9.2!F3957,0)","v":454049.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G951,0)+IF(IncludeDeal1,Spreadsheet9.2!G1953,0)+IF(IncludeDeal2,Spreadsheet9.2!G2955,0)+IF(IncludeDeal4,Spreadsheet9.2!G3957,0)","v":44711.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H951,0)+IF(IncludeDeal1,Spreadsheet9.2!H1953,0)+IF(IncludeDeal2,Spreadsheet9.2!H2955,0)+IF(IncludeDeal4,Spreadsheet9.2!H3957,0)","v":36388.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I951,0)+IF(IncludeDeal1,Spreadsheet9.2!I1953,0)+IF(IncludeDeal2,Spreadsheet9.2!I2955,0)+IF(IncludeDeal4,Spreadsheet9.2!I3957,0)","v":-590915.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J951,0)+IF(IncludeDeal1,Spreadsheet9.2!J1953,0)+IF(IncludeDeal2,Spreadsheet9.2!J2955,0)+IF(IncludeDeal4,Spreadsheet9.2!J3957,0)","v":-684140.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K951,0)+IF(IncludeDeal1,Spreadsheet9.2!K1953,0)+IF(IncludeDeal2,Spreadsheet9.2!K2955,0)+IF(IncludeDeal4,Spreadsheet9.2!K3957,0)","v":-270938.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L951,0)+IF(IncludeDeal1,Spreadsheet9.2!L1953,0)+IF(IncludeDeal2,Spreadsheet9.2!L2955,0)+IF(IncludeDeal4,Spreadsheet9.2!L3957,0)","v":-1221918.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M951,0)+IF(IncludeDeal1,Spreadsheet9.2!M1953,0)+IF(IncludeDeal2,Spreadsheet9.2!M2955,0)+IF(IncludeDeal4,Spreadsheet9.2!M3957,0)","v":-1816824.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N951,0)+IF(IncludeDeal1,Spreadsheet9.2!N1953,0)+IF(IncludeDeal2,Spreadsheet9.2!N2955,0)+IF(IncludeDeal4,Spreadsheet9.2!N3957,0)","v":-2300090.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O951,0)+IF(IncludeDeal1,Spreadsheet9.2!O1953,0)+IF(IncludeDeal2,Spreadsheet9.2!O2955,0)+IF(IncludeDeal4,Spreadsheet9.2!O3957,0)","v":-3191543.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P951,0)+IF(IncludeDeal1,Spreadsheet9.2!P1953,0)+IF(IncludeDeal2,Spreadsheet9.2!P2955,0)+IF(IncludeDeal4,Spreadsheet9.2!P3957,0)","v":-2215992.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q951,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1953,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2955,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3957,0)","v":-2050561.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R951,0)+IF(IncludeDeal1,Spreadsheet9.2!R1953,0)+IF(IncludeDeal2,Spreadsheet9.2!R2955,0)+IF(IncludeDeal4,Spreadsheet9.2!R3957,0)","v":-1773704.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S951,0)+IF(IncludeDeal1,Spreadsheet9.2!S1953,0)+IF(IncludeDeal2,Spreadsheet9.2!S2955,0)+IF(IncludeDeal4,Spreadsheet9.2!S3957,0)","v":-2383447.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T951,0)+IF(IncludeDeal1,Spreadsheet9.2!T1953,0)+IF(IncludeDeal2,Spreadsheet9.2!T2955,0)+IF(IncludeDeal4,Spreadsheet9.2!T3957,0)","v":-2208105.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U951,0)+IF(IncludeDeal1,Spreadsheet9.2!U1953,0)+IF(IncludeDeal2,Spreadsheet9.2!U2955,0)+IF(IncludeDeal4,Spreadsheet9.2!U3957,0)","v":-2493599.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V951,0)+IF(IncludeDeal1,Spreadsheet9.2!V1953,0)+IF(IncludeDeal2,Spreadsheet9.2!V2955,0)+IF(IncludeDeal4,Spreadsheet9.2!V3957,0)","v":-2763354.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W951,0)+IF(IncludeDeal1,Spreadsheet9.2!W1953,0)+IF(IncludeDeal2,Spreadsheet9.2!W2955,0)+IF(IncludeDeal4,Spreadsheet9.2!W3957,0)","v":-2974986.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X951,0)+IF(IncludeDeal1,Spreadsheet9.2!X1953,0)+IF(IncludeDeal2,Spreadsheet9.2!X2955,0)+IF(IncludeDeal4,Spreadsheet9.2!X3957,0)","v":-2793628},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y951,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1953,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2955,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3957,0)","v":-3074755},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z951,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1953,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2955,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3957,0)","v":-3041462.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA951,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3957,0)","v":-3467479.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB951,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3957,0)","v":-3550186.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC951,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3957,0)","v":-3536106.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD951,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3957,0)","v":-3564261.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE951,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3957,0)","v":-3251521.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF951,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3957,0)","v":-3240723.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG951,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3957,0)","v":-3043641.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH951,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3957,0)","v":-2956646.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI951,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3957,0)","v":-2889379.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ951,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3957,0)","v":-2847302.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK951,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3957,0)","v":-2586962.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL951,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3957,0)","v":-2595500.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM951,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3957,0)","v":-2588039.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN951,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3957,0)","v":-2512994.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO951,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3957,0)","v":-2459351.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP951,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3957,0)","v":-2423292.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ951,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3957,0)","v":-2050745.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR951,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3957,0)","v":-1870907.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS951,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3957,0)","v":-1762408.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT951,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3957,0)","v":-1666433.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU951,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3957,0)","v":-1584495.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV951,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3957,0)","v":-1541281.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW951,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3957,0)","v":-1214083.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX951,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3957,0)","v":-1072243.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY951,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3957,0)","v":-962004.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ951,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1953,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2955,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3957,0)","v":-865926.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA951,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3957,0)","v":-766995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB951,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3957,0)","v":-709046.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC951,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3957,0)","v":-360604},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD951,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3957,0)","v":-423359.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE951,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3957,0)","v":-481933.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF951,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3957,0)","v":-548729},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG951,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3957,0)","v":-584558.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH951,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3957,0)","v":-652259.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI951,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3957,0)","v":-321562},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ951,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3957,0)","v":-324530.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK951,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3957,0)","v":-327645.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL951,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3957,0)","v":-330303.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM951,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3957,0)","v":-333556.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN951,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3957,0)","v":-336094.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO951,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1953,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2955,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3957,0)","v":-337435.1}]
[null,"Simulation 918",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C952,0)+IF(IncludeDeal1,Spreadsheet9.2!C1954,0)+IF(IncludeDeal2,Spreadsheet9.2!C2956,0)+IF(IncludeDeal4,Spreadsheet9.2!C3958,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E952,0)+IF(IncludeDeal1,Spreadsheet9.2!E1954,0)+IF(IncludeDeal2,Spreadsheet9.2!E2956,0)+IF(IncludeDeal4,Spreadsheet9.2!E3958,0)","v":-36758.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F952,0)+IF(IncludeDeal1,Spreadsheet9.2!F1954,0)+IF(IncludeDeal2,Spreadsheet9.2!F2956,0)+IF(IncludeDeal4,Spreadsheet9.2!F3958,0)","v":-339021.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G952,0)+IF(IncludeDeal1,Spreadsheet9.2!G1954,0)+IF(IncludeDeal2,Spreadsheet9.2!G2956,0)+IF(IncludeDeal4,Spreadsheet9.2!G3958,0)","v":-530068.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H952,0)+IF(IncludeDeal1,Spreadsheet9.2!H1954,0)+IF(IncludeDeal2,Spreadsheet9.2!H2956,0)+IF(IncludeDeal4,Spreadsheet9.2!H3958,0)","v":-297928.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I952,0)+IF(IncludeDeal1,Spreadsheet9.2!I1954,0)+IF(IncludeDeal2,Spreadsheet9.2!I2956,0)+IF(IncludeDeal4,Spreadsheet9.2!I3958,0)","v":-358184},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J952,0)+IF(IncludeDeal1,Spreadsheet9.2!J1954,0)+IF(IncludeDeal2,Spreadsheet9.2!J2956,0)+IF(IncludeDeal4,Spreadsheet9.2!J3958,0)","v":33642.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K952,0)+IF(IncludeDeal1,Spreadsheet9.2!K1954,0)+IF(IncludeDeal2,Spreadsheet9.2!K2956,0)+IF(IncludeDeal4,Spreadsheet9.2!K3958,0)","v":-294177.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L952,0)+IF(IncludeDeal1,Spreadsheet9.2!L1954,0)+IF(IncludeDeal2,Spreadsheet9.2!L2956,0)+IF(IncludeDeal4,Spreadsheet9.2!L3958,0)","v":-949735.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M952,0)+IF(IncludeDeal1,Spreadsheet9.2!M1954,0)+IF(IncludeDeal2,Spreadsheet9.2!M2956,0)+IF(IncludeDeal4,Spreadsheet9.2!M3958,0)","v":-1784716.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N952,0)+IF(IncludeDeal1,Spreadsheet9.2!N1954,0)+IF(IncludeDeal2,Spreadsheet9.2!N2956,0)+IF(IncludeDeal4,Spreadsheet9.2!N3958,0)","v":-1648386.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O952,0)+IF(IncludeDeal1,Spreadsheet9.2!O1954,0)+IF(IncludeDeal2,Spreadsheet9.2!O2956,0)+IF(IncludeDeal4,Spreadsheet9.2!O3958,0)","v":-1792256.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P952,0)+IF(IncludeDeal1,Spreadsheet9.2!P1954,0)+IF(IncludeDeal2,Spreadsheet9.2!P2956,0)+IF(IncludeDeal4,Spreadsheet9.2!P3958,0)","v":-1368829.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q952,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1954,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2956,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3958,0)","v":-1110156.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R952,0)+IF(IncludeDeal1,Spreadsheet9.2!R1954,0)+IF(IncludeDeal2,Spreadsheet9.2!R2956,0)+IF(IncludeDeal4,Spreadsheet9.2!R3958,0)","v":-1500190.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S952,0)+IF(IncludeDeal1,Spreadsheet9.2!S1954,0)+IF(IncludeDeal2,Spreadsheet9.2!S2956,0)+IF(IncludeDeal4,Spreadsheet9.2!S3958,0)","v":-1048166.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T952,0)+IF(IncludeDeal1,Spreadsheet9.2!T1954,0)+IF(IncludeDeal2,Spreadsheet9.2!T2956,0)+IF(IncludeDeal4,Spreadsheet9.2!T3958,0)","v":-1718116.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U952,0)+IF(IncludeDeal1,Spreadsheet9.2!U1954,0)+IF(IncludeDeal2,Spreadsheet9.2!U2956,0)+IF(IncludeDeal4,Spreadsheet9.2!U3958,0)","v":-1436357.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V952,0)+IF(IncludeDeal1,Spreadsheet9.2!V1954,0)+IF(IncludeDeal2,Spreadsheet9.2!V2956,0)+IF(IncludeDeal4,Spreadsheet9.2!V3958,0)","v":-1636327.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W952,0)+IF(IncludeDeal1,Spreadsheet9.2!W1954,0)+IF(IncludeDeal2,Spreadsheet9.2!W2956,0)+IF(IncludeDeal4,Spreadsheet9.2!W3958,0)","v":-1820458},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X952,0)+IF(IncludeDeal1,Spreadsheet9.2!X1954,0)+IF(IncludeDeal2,Spreadsheet9.2!X2956,0)+IF(IncludeDeal4,Spreadsheet9.2!X3958,0)","v":-1187225.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y952,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1954,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2956,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3958,0)","v":-1531990.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z952,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1954,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2956,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3958,0)","v":-1746796.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA952,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3958,0)","v":-1765375.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB952,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3958,0)","v":-2114680.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC952,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3958,0)","v":-1747078.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD952,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3958,0)","v":-1519614.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE952,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3958,0)","v":-974376},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF952,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3958,0)","v":-1288162.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG952,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3958,0)","v":-787398.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH952,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3958,0)","v":-863475.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI952,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3958,0)","v":-325550.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ952,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3958,0)","v":-947453.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK952,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3958,0)","v":-1032405.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL952,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3958,0)","v":-1208883.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM952,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3958,0)","v":-981453.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN952,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3958,0)","v":-666152.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO952,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3958,0)","v":-745989.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP952,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3958,0)","v":-201655.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ952,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3958,0)","v":636672},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR952,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3958,0)","v":897933.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS952,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3958,0)","v":479116.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT952,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3958,0)","v":147716.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU952,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3958,0)","v":546586.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV952,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3958,0)","v":113881.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW952,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3958,0)","v":323292.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX952,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3958,0)","v":405542.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY952,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3958,0)","v":380631.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ952,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1954,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2956,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3958,0)","v":341382.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA952,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3958,0)","v":124022.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB952,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3958,0)","v":-251123.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC952,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3958,0)","v":-47577.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD952,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3958,0)","v":-102200.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE952,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3958,0)","v":-237628.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF952,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3958,0)","v":-375060.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG952,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3958,0)","v":-467037.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH952,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3958,0)","v":-562849.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI952,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3958,0)","v":-295190.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ952,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3958,0)","v":-298892.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK952,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3958,0)","v":-303611},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL952,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3958,0)","v":-307091.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM952,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3958,0)","v":-311396.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN952,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3958,0)","v":-315445},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO952,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1954,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2956,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3958,0)","v":-317760.7}]
[null,"Simulation 922",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C956,0)+IF(IncludeDeal1,Spreadsheet9.2!C1958,0)+IF(IncludeDeal2,Spreadsheet9.2!C2960,0)+IF(IncludeDeal4,Spreadsheet9.2!C3962,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E956,0)+IF(IncludeDeal1,Spreadsheet9.2!E1958,0)+IF(IncludeDeal2,Spreadsheet9.2!E2960,0)+IF(IncludeDeal4,Spreadsheet9.2!E3962,0)","v":-253458.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F956,0)+IF(IncludeDeal1,Spreadsheet9.2!F1958,0)+IF(IncludeDeal2,Spreadsheet9.2!F2960,0)+IF(IncludeDeal4,Spreadsheet9.2!F3962,0)","v":-352229.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G956,0)+IF(IncludeDeal1,Spreadsheet9.2!G1958,0)+IF(IncludeDeal2,Spreadsheet9.2!G2960,0)+IF(IncludeDeal4,Spreadsheet9.2!G3962,0)","v":-122311.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H956,0)+IF(IncludeDeal1,Spreadsheet9.2!H1958,0)+IF(IncludeDeal2,Spreadsheet9.2!H2960,0)+IF(IncludeDeal4,Spreadsheet9.2!H3962,0)","v":-86728.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I956,0)+IF(IncludeDeal1,Spreadsheet9.2!I1958,0)+IF(IncludeDeal2,Spreadsheet9.2!I2960,0)+IF(IncludeDeal4,Spreadsheet9.2!I3962,0)","v":-950048.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J956,0)+IF(IncludeDeal1,Spreadsheet9.2!J1958,0)+IF(IncludeDeal2,Spreadsheet9.2!J2960,0)+IF(IncludeDeal4,Spreadsheet9.2!J3962,0)","v":-1666862.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K956,0)+IF(IncludeDeal1,Spreadsheet9.2!K1958,0)+IF(IncludeDeal2,Spreadsheet9.2!K2960,0)+IF(IncludeDeal4,Spreadsheet9.2!K3962,0)","v":-1205671.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L956,0)+IF(IncludeDeal1,Spreadsheet9.2!L1958,0)+IF(IncludeDeal2,Spreadsheet9.2!L2960,0)+IF(IncludeDeal4,Spreadsheet9.2!L3962,0)","v":-2103482.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M956,0)+IF(IncludeDeal1,Spreadsheet9.2!M1958,0)+IF(IncludeDeal2,Spreadsheet9.2!M2960,0)+IF(IncludeDeal4,Spreadsheet9.2!M3962,0)","v":-877881.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N956,0)+IF(IncludeDeal1,Spreadsheet9.2!N1958,0)+IF(IncludeDeal2,Spreadsheet9.2!N2960,0)+IF(IncludeDeal4,Spreadsheet9.2!N3962,0)","v":-2307172},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O956,0)+IF(IncludeDeal1,Spreadsheet9.2!O1958,0)+IF(IncludeDeal2,Spreadsheet9.2!O2960,0)+IF(IncludeDeal4,Spreadsheet9.2!O3962,0)","v":-2535322.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P956,0)+IF(IncludeDeal1,Spreadsheet9.2!P1958,0)+IF(IncludeDeal2,Spreadsheet9.2!P2960,0)+IF(IncludeDeal4,Spreadsheet9.2!P3962,0)","v":-3026946.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q956,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1958,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2960,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3962,0)","v":-2487728},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R956,0)+IF(IncludeDeal1,Spreadsheet9.2!R1958,0)+IF(IncludeDeal2,Spreadsheet9.2!R2960,0)+IF(IncludeDeal4,Spreadsheet9.2!R3962,0)","v":-1760665.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S956,0)+IF(IncludeDeal1,Spreadsheet9.2!S1958,0)+IF(IncludeDeal2,Spreadsheet9.2!S2960,0)+IF(IncludeDeal4,Spreadsheet9.2!S3962,0)","v":-1871357.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T956,0)+IF(IncludeDeal1,Spreadsheet9.2!T1958,0)+IF(IncludeDeal2,Spreadsheet9.2!T2960,0)+IF(IncludeDeal4,Spreadsheet9.2!T3962,0)","v":-2342125},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U956,0)+IF(IncludeDeal1,Spreadsheet9.2!U1958,0)+IF(IncludeDeal2,Spreadsheet9.2!U2960,0)+IF(IncludeDeal4,Spreadsheet9.2!U3962,0)","v":-2978809.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V956,0)+IF(IncludeDeal1,Spreadsheet9.2!V1958,0)+IF(IncludeDeal2,Spreadsheet9.2!V2960,0)+IF(IncludeDeal4,Spreadsheet9.2!V3962,0)","v":-2844926.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W956,0)+IF(IncludeDeal1,Spreadsheet9.2!W1958,0)+IF(IncludeDeal2,Spreadsheet9.2!W2960,0)+IF(IncludeDeal4,Spreadsheet9.2!W3962,0)","v":-2499012.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X956,0)+IF(IncludeDeal1,Spreadsheet9.2!X1958,0)+IF(IncludeDeal2,Spreadsheet9.2!X2960,0)+IF(IncludeDeal4,Spreadsheet9.2!X3962,0)","v":-2283088.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y956,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1958,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2960,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3962,0)","v":-1514638.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z956,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1958,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2960,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3962,0)","v":-2238064.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA956,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3962,0)","v":-2378356.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB956,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3962,0)","v":-2401393.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC956,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3962,0)","v":-2002397.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD956,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3962,0)","v":-1504555.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE956,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3962,0)","v":-1619353.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF956,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3962,0)","v":-1760177.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG956,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3962,0)","v":-1320556.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH956,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3962,0)","v":-659064.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI956,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3962,0)","v":-332342.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ956,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3962,0)","v":-610761.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK956,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3962,0)","v":258835.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL956,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3962,0)","v":766501.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM956,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3962,0)","v":1657012.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN956,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3962,0)","v":1330723.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO956,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3962,0)","v":1609377.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP956,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3962,0)","v":1391034.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ956,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3962,0)","v":698167.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR956,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3962,0)","v":129442.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS956,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3962,0)","v":580496.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT956,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3962,0)","v":273739.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU956,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3962,0)","v":513609.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV956,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3962,0)","v":456775.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW956,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3962,0)","v":622097.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX956,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3962,0)","v":509295.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY956,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3962,0)","v":377982.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ956,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1958,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2960,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3962,0)","v":342194.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA956,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3962,0)","v":344385.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB956,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3962,0)","v":297183.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC956,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3962,0)","v":309518.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD956,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3962,0)","v":241614.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE956,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3962,0)","v":93036.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF956,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3962,0)","v":-36480.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG956,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3962,0)","v":-124292.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH956,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3962,0)","v":-232210.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI956,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3962,0)","v":-175130},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ956,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3962,0)","v":-178362.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK956,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3962,0)","v":-183208.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL956,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3962,0)","v":-188330.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM956,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3962,0)","v":-192764.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN956,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3962,0)","v":-196771.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO956,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1958,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2960,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3962,0)","v":-198262.8}]
[null,"Simulation 925",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C959,0)+IF(IncludeDeal1,Spreadsheet9.2!C1961,0)+IF(IncludeDeal2,Spreadsheet9.2!C2963,0)+IF(IncludeDeal4,Spreadsheet9.2!C3965,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E959,0)+IF(IncludeDeal1,Spreadsheet9.2!E1961,0)+IF(IncludeDeal2,Spreadsheet9.2!E2963,0)+IF(IncludeDeal4,Spreadsheet9.2!E3965,0)","v":325775.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F959,0)+IF(IncludeDeal1,Spreadsheet9.2!F1961,0)+IF(IncludeDeal2,Spreadsheet9.2!F2963,0)+IF(IncludeDeal4,Spreadsheet9.2!F3965,0)","v":403729.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G959,0)+IF(IncludeDeal1,Spreadsheet9.2!G1961,0)+IF(IncludeDeal2,Spreadsheet9.2!G2963,0)+IF(IncludeDeal4,Spreadsheet9.2!G3965,0)","v":374087.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H959,0)+IF(IncludeDeal1,Spreadsheet9.2!H1961,0)+IF(IncludeDeal2,Spreadsheet9.2!H2963,0)+IF(IncludeDeal4,Spreadsheet9.2!H3965,0)","v":751475.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I959,0)+IF(IncludeDeal1,Spreadsheet9.2!I1961,0)+IF(IncludeDeal2,Spreadsheet9.2!I2963,0)+IF(IncludeDeal4,Spreadsheet9.2!I3965,0)","v":25394},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J959,0)+IF(IncludeDeal1,Spreadsheet9.2!J1961,0)+IF(IncludeDeal2,Spreadsheet9.2!J2963,0)+IF(IncludeDeal4,Spreadsheet9.2!J3965,0)","v":-811286.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K959,0)+IF(IncludeDeal1,Spreadsheet9.2!K1961,0)+IF(IncludeDeal2,Spreadsheet9.2!K2963,0)+IF(IncludeDeal4,Spreadsheet9.2!K3965,0)","v":-360008.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L959,0)+IF(IncludeDeal1,Spreadsheet9.2!L1961,0)+IF(IncludeDeal2,Spreadsheet9.2!L2963,0)+IF(IncludeDeal4,Spreadsheet9.2!L3965,0)","v":-1409023.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M959,0)+IF(IncludeDeal1,Spreadsheet9.2!M1961,0)+IF(IncludeDeal2,Spreadsheet9.2!M2963,0)+IF(IncludeDeal4,Spreadsheet9.2!M3965,0)","v":-2244022.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N959,0)+IF(IncludeDeal1,Spreadsheet9.2!N1961,0)+IF(IncludeDeal2,Spreadsheet9.2!N2963,0)+IF(IncludeDeal4,Spreadsheet9.2!N3965,0)","v":-3119098.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O959,0)+IF(IncludeDeal1,Spreadsheet9.2!O1961,0)+IF(IncludeDeal2,Spreadsheet9.2!O2963,0)+IF(IncludeDeal4,Spreadsheet9.2!O3965,0)","v":-2634545.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P959,0)+IF(IncludeDeal1,Spreadsheet9.2!P1961,0)+IF(IncludeDeal2,Spreadsheet9.2!P2963,0)+IF(IncludeDeal4,Spreadsheet9.2!P3965,0)","v":-2481175.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q959,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1961,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2963,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3965,0)","v":-2671563.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R959,0)+IF(IncludeDeal1,Spreadsheet9.2!R1961,0)+IF(IncludeDeal2,Spreadsheet9.2!R2963,0)+IF(IncludeDeal4,Spreadsheet9.2!R3965,0)","v":-2746936.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S959,0)+IF(IncludeDeal1,Spreadsheet9.2!S1961,0)+IF(IncludeDeal2,Spreadsheet9.2!S2963,0)+IF(IncludeDeal4,Spreadsheet9.2!S3965,0)","v":-2458970.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T959,0)+IF(IncludeDeal1,Spreadsheet9.2!T1961,0)+IF(IncludeDeal2,Spreadsheet9.2!T2963,0)+IF(IncludeDeal4,Spreadsheet9.2!T3965,0)","v":-2609237.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U959,0)+IF(IncludeDeal1,Spreadsheet9.2!U1961,0)+IF(IncludeDeal2,Spreadsheet9.2!U2963,0)+IF(IncludeDeal4,Spreadsheet9.2!U3965,0)","v":-3088124.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V959,0)+IF(IncludeDeal1,Spreadsheet9.2!V1961,0)+IF(IncludeDeal2,Spreadsheet9.2!V2963,0)+IF(IncludeDeal4,Spreadsheet9.2!V3965,0)","v":-3049359.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W959,0)+IF(IncludeDeal1,Spreadsheet9.2!W1961,0)+IF(IncludeDeal2,Spreadsheet9.2!W2963,0)+IF(IncludeDeal4,Spreadsheet9.2!W3965,0)","v":-2960540.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X959,0)+IF(IncludeDeal1,Spreadsheet9.2!X1961,0)+IF(IncludeDeal2,Spreadsheet9.2!X2963,0)+IF(IncludeDeal4,Spreadsheet9.2!X3965,0)","v":-2394720.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y959,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1961,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2963,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3965,0)","v":-2288507.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z959,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1961,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2963,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3965,0)","v":-2850339.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA959,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3965,0)","v":-2589913},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB959,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3965,0)","v":-2676774.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC959,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3965,0)","v":-2753382.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD959,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3965,0)","v":-2699995.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE959,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3965,0)","v":-2659498.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF959,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3965,0)","v":-2685405.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG959,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3965,0)","v":-2765594.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH959,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3965,0)","v":-2563643},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI959,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3965,0)","v":-2392389.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ959,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3965,0)","v":-2377545.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK959,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3965,0)","v":-1895721},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL959,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3965,0)","v":-1694196.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM959,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3965,0)","v":-1955915.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN959,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3965,0)","v":-1903543},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO959,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3965,0)","v":-1828257.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP959,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3965,0)","v":-1873109.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ959,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3965,0)","v":-1595356.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR959,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3965,0)","v":-1554319.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS959,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3965,0)","v":-1480057.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT959,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3965,0)","v":-1330285.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU959,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3965,0)","v":-1138434},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV959,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3965,0)","v":-1028290.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW959,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3965,0)","v":-721026.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX959,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3965,0)","v":-762200.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY959,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3965,0)","v":-628403.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ959,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1961,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2963,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3965,0)","v":-560568.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA959,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3965,0)","v":-453869.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB959,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3965,0)","v":-470785},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC959,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3965,0)","v":-209048.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD959,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3965,0)","v":-306114.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE959,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3965,0)","v":-405874.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF959,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3965,0)","v":-461071.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG959,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3965,0)","v":-552363.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH959,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3965,0)","v":-589335.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI959,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3965,0)","v":-304000.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ959,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3965,0)","v":-306931},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK959,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3965,0)","v":-310668.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL959,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3965,0)","v":-312822.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM959,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3965,0)","v":-317798.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN959,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3965,0)","v":-321212},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO959,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1961,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2963,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3965,0)","v":-325044.8}]
[null,"Simulation 928",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C962,0)+IF(IncludeDeal1,Spreadsheet9.2!C1964,0)+IF(IncludeDeal2,Spreadsheet9.2!C2966,0)+IF(IncludeDeal4,Spreadsheet9.2!C3968,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E962,0)+IF(IncludeDeal1,Spreadsheet9.2!E1964,0)+IF(IncludeDeal2,Spreadsheet9.2!E2966,0)+IF(IncludeDeal4,Spreadsheet9.2!E3968,0)","v":248284.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F962,0)+IF(IncludeDeal1,Spreadsheet9.2!F1964,0)+IF(IncludeDeal2,Spreadsheet9.2!F2966,0)+IF(IncludeDeal4,Spreadsheet9.2!F3968,0)","v":-24754},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G962,0)+IF(IncludeDeal1,Spreadsheet9.2!G1964,0)+IF(IncludeDeal2,Spreadsheet9.2!G2966,0)+IF(IncludeDeal4,Spreadsheet9.2!G3968,0)","v":-198009.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H962,0)+IF(IncludeDeal1,Spreadsheet9.2!H1964,0)+IF(IncludeDeal2,Spreadsheet9.2!H2966,0)+IF(IncludeDeal4,Spreadsheet9.2!H3968,0)","v":-959502.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I962,0)+IF(IncludeDeal1,Spreadsheet9.2!I1964,0)+IF(IncludeDeal2,Spreadsheet9.2!I2966,0)+IF(IncludeDeal4,Spreadsheet9.2!I3968,0)","v":-1499415.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J962,0)+IF(IncludeDeal1,Spreadsheet9.2!J1964,0)+IF(IncludeDeal2,Spreadsheet9.2!J2966,0)+IF(IncludeDeal4,Spreadsheet9.2!J3968,0)","v":-1886291},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K962,0)+IF(IncludeDeal1,Spreadsheet9.2!K1964,0)+IF(IncludeDeal2,Spreadsheet9.2!K2966,0)+IF(IncludeDeal4,Spreadsheet9.2!K3968,0)","v":-2332107.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L962,0)+IF(IncludeDeal1,Spreadsheet9.2!L1964,0)+IF(IncludeDeal2,Spreadsheet9.2!L2966,0)+IF(IncludeDeal4,Spreadsheet9.2!L3968,0)","v":-1968863.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M962,0)+IF(IncludeDeal1,Spreadsheet9.2!M1964,0)+IF(IncludeDeal2,Spreadsheet9.2!M2966,0)+IF(IncludeDeal4,Spreadsheet9.2!M3968,0)","v":-1226592.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N962,0)+IF(IncludeDeal1,Spreadsheet9.2!N1964,0)+IF(IncludeDeal2,Spreadsheet9.2!N2966,0)+IF(IncludeDeal4,Spreadsheet9.2!N3968,0)","v":-1378684.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O962,0)+IF(IncludeDeal1,Spreadsheet9.2!O1964,0)+IF(IncludeDeal2,Spreadsheet9.2!O2966,0)+IF(IncludeDeal4,Spreadsheet9.2!O3968,0)","v":-2230029.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P962,0)+IF(IncludeDeal1,Spreadsheet9.2!P1964,0)+IF(IncludeDeal2,Spreadsheet9.2!P2966,0)+IF(IncludeDeal4,Spreadsheet9.2!P3968,0)","v":-3264371.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q962,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1964,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2966,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3968,0)","v":-3319972.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R962,0)+IF(IncludeDeal1,Spreadsheet9.2!R1964,0)+IF(IncludeDeal2,Spreadsheet9.2!R2966,0)+IF(IncludeDeal4,Spreadsheet9.2!R3968,0)","v":-2594273},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S962,0)+IF(IncludeDeal1,Spreadsheet9.2!S1964,0)+IF(IncludeDeal2,Spreadsheet9.2!S2966,0)+IF(IncludeDeal4,Spreadsheet9.2!S3968,0)","v":-2247769.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T962,0)+IF(IncludeDeal1,Spreadsheet9.2!T1964,0)+IF(IncludeDeal2,Spreadsheet9.2!T2966,0)+IF(IncludeDeal4,Spreadsheet9.2!T3968,0)","v":-2519002.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U962,0)+IF(IncludeDeal1,Spreadsheet9.2!U1964,0)+IF(IncludeDeal2,Spreadsheet9.2!U2966,0)+IF(IncludeDeal4,Spreadsheet9.2!U3968,0)","v":-2727288.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V962,0)+IF(IncludeDeal1,Spreadsheet9.2!V1964,0)+IF(IncludeDeal2,Spreadsheet9.2!V2966,0)+IF(IncludeDeal4,Spreadsheet9.2!V3968,0)","v":-3061192.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W962,0)+IF(IncludeDeal1,Spreadsheet9.2!W1964,0)+IF(IncludeDeal2,Spreadsheet9.2!W2966,0)+IF(IncludeDeal4,Spreadsheet9.2!W3968,0)","v":-2805014.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X962,0)+IF(IncludeDeal1,Spreadsheet9.2!X1964,0)+IF(IncludeDeal2,Spreadsheet9.2!X2966,0)+IF(IncludeDeal4,Spreadsheet9.2!X3968,0)","v":-2575461.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y962,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1964,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2966,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3968,0)","v":-1293484.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z962,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1964,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2966,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3968,0)","v":-2191698.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA962,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3968,0)","v":-1941798.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB962,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3968,0)","v":-2572002.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC962,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3968,0)","v":-2501294.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD962,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3968,0)","v":-2312983.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE962,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3968,0)","v":-2157758.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF962,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3968,0)","v":-2077574.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG962,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3968,0)","v":-2124543.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH962,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3968,0)","v":-2612475.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI962,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3968,0)","v":-2339948.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ962,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3968,0)","v":-2266877.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK962,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3968,0)","v":-1833639.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL962,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3968,0)","v":-1622614.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM962,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3968,0)","v":-1523274.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN962,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3968,0)","v":-1676745.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO962,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3968,0)","v":-1802586.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP962,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3968,0)","v":-1832503.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ962,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3968,0)","v":-1387951.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR962,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3968,0)","v":-1036914.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS962,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3968,0)","v":-690673.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT962,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3968,0)","v":-666506.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU962,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3968,0)","v":-578415.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV962,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3968,0)","v":-369070.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW962,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3968,0)","v":-57983.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX962,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3968,0)","v":-106004.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY962,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3968,0)","v":48693.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ962,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1964,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2966,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3968,0)","v":-46784.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA962,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3968,0)","v":-145937.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB962,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3968,0)","v":-340394.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC962,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3968,0)","v":-88136.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD962,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3968,0)","v":-257063.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE962,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3968,0)","v":-392168.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF962,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3968,0)","v":-480405},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG962,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3968,0)","v":-595594.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH962,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3968,0)","v":-665774.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI962,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3968,0)","v":-362501.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ962,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3968,0)","v":-366524.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK962,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3968,0)","v":-372422.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL962,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3968,0)","v":-376240.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM962,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3968,0)","v":-379800},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN962,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3968,0)","v":-382707.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO962,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1964,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2966,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3968,0)","v":-385577.3}]
[null,"Simulation 932",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C966,0)+IF(IncludeDeal1,Spreadsheet9.2!C1968,0)+IF(IncludeDeal2,Spreadsheet9.2!C2970,0)+IF(IncludeDeal4,Spreadsheet9.2!C3972,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E966,0)+IF(IncludeDeal1,Spreadsheet9.2!E1968,0)+IF(IncludeDeal2,Spreadsheet9.2!E2970,0)+IF(IncludeDeal4,Spreadsheet9.2!E3972,0)","v":488775.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F966,0)+IF(IncludeDeal1,Spreadsheet9.2!F1968,0)+IF(IncludeDeal2,Spreadsheet9.2!F2970,0)+IF(IncludeDeal4,Spreadsheet9.2!F3972,0)","v":1144186.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G966,0)+IF(IncludeDeal1,Spreadsheet9.2!G1968,0)+IF(IncludeDeal2,Spreadsheet9.2!G2970,0)+IF(IncludeDeal4,Spreadsheet9.2!G3972,0)","v":1078321.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H966,0)+IF(IncludeDeal1,Spreadsheet9.2!H1968,0)+IF(IncludeDeal2,Spreadsheet9.2!H2970,0)+IF(IncludeDeal4,Spreadsheet9.2!H3972,0)","v":336209.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I966,0)+IF(IncludeDeal1,Spreadsheet9.2!I1968,0)+IF(IncludeDeal2,Spreadsheet9.2!I2970,0)+IF(IncludeDeal4,Spreadsheet9.2!I3972,0)","v":665421.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J966,0)+IF(IncludeDeal1,Spreadsheet9.2!J1968,0)+IF(IncludeDeal2,Spreadsheet9.2!J2970,0)+IF(IncludeDeal4,Spreadsheet9.2!J3972,0)","v":-36114.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K966,0)+IF(IncludeDeal1,Spreadsheet9.2!K1968,0)+IF(IncludeDeal2,Spreadsheet9.2!K2970,0)+IF(IncludeDeal4,Spreadsheet9.2!K3972,0)","v":-334595.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L966,0)+IF(IncludeDeal1,Spreadsheet9.2!L1968,0)+IF(IncludeDeal2,Spreadsheet9.2!L2970,0)+IF(IncludeDeal4,Spreadsheet9.2!L3972,0)","v":-87327.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M966,0)+IF(IncludeDeal1,Spreadsheet9.2!M1968,0)+IF(IncludeDeal2,Spreadsheet9.2!M2970,0)+IF(IncludeDeal4,Spreadsheet9.2!M3972,0)","v":-752591},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N966,0)+IF(IncludeDeal1,Spreadsheet9.2!N1968,0)+IF(IncludeDeal2,Spreadsheet9.2!N2970,0)+IF(IncludeDeal4,Spreadsheet9.2!N3972,0)","v":-1714695},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O966,0)+IF(IncludeDeal1,Spreadsheet9.2!O1968,0)+IF(IncludeDeal2,Spreadsheet9.2!O2970,0)+IF(IncludeDeal4,Spreadsheet9.2!O3972,0)","v":-1163730.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P966,0)+IF(IncludeDeal1,Spreadsheet9.2!P1968,0)+IF(IncludeDeal2,Spreadsheet9.2!P2970,0)+IF(IncludeDeal4,Spreadsheet9.2!P3972,0)","v":-210553.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q966,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1968,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2970,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3972,0)","v":106674.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R966,0)+IF(IncludeDeal1,Spreadsheet9.2!R1968,0)+IF(IncludeDeal2,Spreadsheet9.2!R2970,0)+IF(IncludeDeal4,Spreadsheet9.2!R3972,0)","v":500488.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S966,0)+IF(IncludeDeal1,Spreadsheet9.2!S1968,0)+IF(IncludeDeal2,Spreadsheet9.2!S2970,0)+IF(IncludeDeal4,Spreadsheet9.2!S3972,0)","v":1529670.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T966,0)+IF(IncludeDeal1,Spreadsheet9.2!T1968,0)+IF(IncludeDeal2,Spreadsheet9.2!T2970,0)+IF(IncludeDeal4,Spreadsheet9.2!T3972,0)","v":1376342.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U966,0)+IF(IncludeDeal1,Spreadsheet9.2!U1968,0)+IF(IncludeDeal2,Spreadsheet9.2!U2970,0)+IF(IncludeDeal4,Spreadsheet9.2!U3972,0)","v":2841441.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V966,0)+IF(IncludeDeal1,Spreadsheet9.2!V1968,0)+IF(IncludeDeal2,Spreadsheet9.2!V2970,0)+IF(IncludeDeal4,Spreadsheet9.2!V3972,0)","v":3056545.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W966,0)+IF(IncludeDeal1,Spreadsheet9.2!W1968,0)+IF(IncludeDeal2,Spreadsheet9.2!W2970,0)+IF(IncludeDeal4,Spreadsheet9.2!W3972,0)","v":2932786.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X966,0)+IF(IncludeDeal1,Spreadsheet9.2!X1968,0)+IF(IncludeDeal2,Spreadsheet9.2!X2970,0)+IF(IncludeDeal4,Spreadsheet9.2!X3972,0)","v":2788346.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y966,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1968,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2970,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3972,0)","v":2202001.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z966,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1968,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2970,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3972,0)","v":1537848.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA966,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3972,0)","v":2447098.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB966,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3972,0)","v":1340569.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC966,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3972,0)","v":-209695.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD966,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3972,0)","v":-182206.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE966,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3972,0)","v":-986773.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF966,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3972,0)","v":-1018941.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG966,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3972,0)","v":-1448111},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH966,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3972,0)","v":-1498219.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI966,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3972,0)","v":-1505752.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ966,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3972,0)","v":-1781731.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK966,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3972,0)","v":-1703580.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL966,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3972,0)","v":-1802535.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM966,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3972,0)","v":-2033190.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN966,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3972,0)","v":-2224656.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO966,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3972,0)","v":-2118698.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP966,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3972,0)","v":-2137924.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ966,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3972,0)","v":-1893118.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR966,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3972,0)","v":-1810748.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS966,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3972,0)","v":-1657634.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT966,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3972,0)","v":-1500110.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU966,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3972,0)","v":-1378241.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV966,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3972,0)","v":-1299271.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW966,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3972,0)","v":-1111773.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX966,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3972,0)","v":-976293.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY966,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3972,0)","v":-736851.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ966,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1968,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2970,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3972,0)","v":-593991.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA966,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3972,0)","v":-441037.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB966,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3972,0)","v":-375734.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC966,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3972,0)","v":-158910.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD966,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3972,0)","v":-154891.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE966,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3972,0)","v":-198177.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF966,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3972,0)","v":-235967.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG966,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3972,0)","v":-284179.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH966,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3972,0)","v":-303224.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI966,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3972,0)","v":-184915},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ966,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3972,0)","v":-185534.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK966,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3972,0)","v":-188187.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL966,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3972,0)","v":-189734.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM966,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3972,0)","v":-190660.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN966,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3972,0)","v":-194186.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO966,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1968,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2970,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3972,0)","v":-195333}]
[null,"Simulation 935",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C969,0)+IF(IncludeDeal1,Spreadsheet9.2!C1971,0)+IF(IncludeDeal2,Spreadsheet9.2!C2973,0)+IF(IncludeDeal4,Spreadsheet9.2!C3975,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E969,0)+IF(IncludeDeal1,Spreadsheet9.2!E1971,0)+IF(IncludeDeal2,Spreadsheet9.2!E2973,0)+IF(IncludeDeal4,Spreadsheet9.2!E3975,0)","v":-27314.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F969,0)+IF(IncludeDeal1,Spreadsheet9.2!F1971,0)+IF(IncludeDeal2,Spreadsheet9.2!F2973,0)+IF(IncludeDeal4,Spreadsheet9.2!F3975,0)","v":294590.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G969,0)+IF(IncludeDeal1,Spreadsheet9.2!G1971,0)+IF(IncludeDeal2,Spreadsheet9.2!G2973,0)+IF(IncludeDeal4,Spreadsheet9.2!G3975,0)","v":282165},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H969,0)+IF(IncludeDeal1,Spreadsheet9.2!H1971,0)+IF(IncludeDeal2,Spreadsheet9.2!H2973,0)+IF(IncludeDeal4,Spreadsheet9.2!H3975,0)","v":331066.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I969,0)+IF(IncludeDeal1,Spreadsheet9.2!I1971,0)+IF(IncludeDeal2,Spreadsheet9.2!I2973,0)+IF(IncludeDeal4,Spreadsheet9.2!I3975,0)","v":612011},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J969,0)+IF(IncludeDeal1,Spreadsheet9.2!J1971,0)+IF(IncludeDeal2,Spreadsheet9.2!J2973,0)+IF(IncludeDeal4,Spreadsheet9.2!J3975,0)","v":-711270.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K969,0)+IF(IncludeDeal1,Spreadsheet9.2!K1971,0)+IF(IncludeDeal2,Spreadsheet9.2!K2973,0)+IF(IncludeDeal4,Spreadsheet9.2!K3975,0)","v":-1004633.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L969,0)+IF(IncludeDeal1,Spreadsheet9.2!L1971,0)+IF(IncludeDeal2,Spreadsheet9.2!L2973,0)+IF(IncludeDeal4,Spreadsheet9.2!L3975,0)","v":-1922154.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M969,0)+IF(IncludeDeal1,Spreadsheet9.2!M1971,0)+IF(IncludeDeal2,Spreadsheet9.2!M2973,0)+IF(IncludeDeal4,Spreadsheet9.2!M3975,0)","v":-2477577.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N969,0)+IF(IncludeDeal1,Spreadsheet9.2!N1971,0)+IF(IncludeDeal2,Spreadsheet9.2!N2973,0)+IF(IncludeDeal4,Spreadsheet9.2!N3975,0)","v":-2782092.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O969,0)+IF(IncludeDeal1,Spreadsheet9.2!O1971,0)+IF(IncludeDeal2,Spreadsheet9.2!O2973,0)+IF(IncludeDeal4,Spreadsheet9.2!O3975,0)","v":-2568925.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P969,0)+IF(IncludeDeal1,Spreadsheet9.2!P1971,0)+IF(IncludeDeal2,Spreadsheet9.2!P2973,0)+IF(IncludeDeal4,Spreadsheet9.2!P3975,0)","v":-3033233.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q969,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1971,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2973,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3975,0)","v":-3105223},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R969,0)+IF(IncludeDeal1,Spreadsheet9.2!R1971,0)+IF(IncludeDeal2,Spreadsheet9.2!R2973,0)+IF(IncludeDeal4,Spreadsheet9.2!R3975,0)","v":-3108268.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S969,0)+IF(IncludeDeal1,Spreadsheet9.2!S1971,0)+IF(IncludeDeal2,Spreadsheet9.2!S2973,0)+IF(IncludeDeal4,Spreadsheet9.2!S3975,0)","v":-2607668.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T969,0)+IF(IncludeDeal1,Spreadsheet9.2!T1971,0)+IF(IncludeDeal2,Spreadsheet9.2!T2973,0)+IF(IncludeDeal4,Spreadsheet9.2!T3975,0)","v":-2396451.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U969,0)+IF(IncludeDeal1,Spreadsheet9.2!U1971,0)+IF(IncludeDeal2,Spreadsheet9.2!U2973,0)+IF(IncludeDeal4,Spreadsheet9.2!U3975,0)","v":-1403316.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V969,0)+IF(IncludeDeal1,Spreadsheet9.2!V1971,0)+IF(IncludeDeal2,Spreadsheet9.2!V2973,0)+IF(IncludeDeal4,Spreadsheet9.2!V3975,0)","v":-1674083.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W969,0)+IF(IncludeDeal1,Spreadsheet9.2!W1971,0)+IF(IncludeDeal2,Spreadsheet9.2!W2973,0)+IF(IncludeDeal4,Spreadsheet9.2!W3975,0)","v":-1851504.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X969,0)+IF(IncludeDeal1,Spreadsheet9.2!X1971,0)+IF(IncludeDeal2,Spreadsheet9.2!X2973,0)+IF(IncludeDeal4,Spreadsheet9.2!X3975,0)","v":-899465.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y969,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1971,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2973,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3975,0)","v":-925319},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z969,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1971,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2973,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3975,0)","v":-955448.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA969,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3975,0)","v":-1075069},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB969,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3975,0)","v":-958931.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC969,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3975,0)","v":-1061744},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD969,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3975,0)","v":-1668381},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE969,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3975,0)","v":-1002701},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF969,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3975,0)","v":-689167.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG969,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3975,0)","v":-1081456.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH969,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3975,0)","v":-1068732.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI969,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3975,0)","v":-1135239.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ969,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3975,0)","v":-1253635.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK969,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3975,0)","v":779648.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL969,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3975,0)","v":-94509.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM969,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3975,0)","v":892621},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN969,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3975,0)","v":1389563.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO969,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3975,0)","v":1430610},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP969,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3975,0)","v":566926.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ969,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3975,0)","v":1600301.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR969,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3975,0)","v":370837.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS969,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3975,0)","v":-486386.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT969,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3975,0)","v":-519975},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU969,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3975,0)","v":-204909.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV969,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3975,0)","v":-370597.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW969,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3975,0)","v":294482.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX969,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3975,0)","v":248504.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY969,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3975,0)","v":270082.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ969,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1971,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2973,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3975,0)","v":-56040.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA969,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3975,0)","v":-180984.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB969,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3975,0)","v":-222294.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC969,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3975,0)","v":-35842.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD969,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3975,0)","v":-179095.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE969,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3975,0)","v":-278524.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF969,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3975,0)","v":-395791.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG969,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3975,0)","v":-484186.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH969,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3975,0)","v":-598019.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI969,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3975,0)","v":-295814.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ969,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3975,0)","v":-301095.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK969,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3975,0)","v":-305401},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL969,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3975,0)","v":-311102.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM969,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3975,0)","v":-317684.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN969,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3975,0)","v":-321682.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO969,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1971,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2973,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3975,0)","v":-324260.2}]
[null,"Simulation 936",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C970,0)+IF(IncludeDeal1,Spreadsheet9.2!C1972,0)+IF(IncludeDeal2,Spreadsheet9.2!C2974,0)+IF(IncludeDeal4,Spreadsheet9.2!C3976,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E970,0)+IF(IncludeDeal1,Spreadsheet9.2!E1972,0)+IF(IncludeDeal2,Spreadsheet9.2!E2974,0)+IF(IncludeDeal4,Spreadsheet9.2!E3976,0)","v":18474.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F970,0)+IF(IncludeDeal1,Spreadsheet9.2!F1972,0)+IF(IncludeDeal2,Spreadsheet9.2!F2974,0)+IF(IncludeDeal4,Spreadsheet9.2!F3976,0)","v":-161510.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G970,0)+IF(IncludeDeal1,Spreadsheet9.2!G1972,0)+IF(IncludeDeal2,Spreadsheet9.2!G2974,0)+IF(IncludeDeal4,Spreadsheet9.2!G3976,0)","v":195606.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H970,0)+IF(IncludeDeal1,Spreadsheet9.2!H1972,0)+IF(IncludeDeal2,Spreadsheet9.2!H2974,0)+IF(IncludeDeal4,Spreadsheet9.2!H3976,0)","v":-163767.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I970,0)+IF(IncludeDeal1,Spreadsheet9.2!I1972,0)+IF(IncludeDeal2,Spreadsheet9.2!I2974,0)+IF(IncludeDeal4,Spreadsheet9.2!I3976,0)","v":-168493.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J970,0)+IF(IncludeDeal1,Spreadsheet9.2!J1972,0)+IF(IncludeDeal2,Spreadsheet9.2!J2974,0)+IF(IncludeDeal4,Spreadsheet9.2!J3976,0)","v":86310.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K970,0)+IF(IncludeDeal1,Spreadsheet9.2!K1972,0)+IF(IncludeDeal2,Spreadsheet9.2!K2974,0)+IF(IncludeDeal4,Spreadsheet9.2!K3976,0)","v":239157.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L970,0)+IF(IncludeDeal1,Spreadsheet9.2!L1972,0)+IF(IncludeDeal2,Spreadsheet9.2!L2974,0)+IF(IncludeDeal4,Spreadsheet9.2!L3976,0)","v":1257733.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M970,0)+IF(IncludeDeal1,Spreadsheet9.2!M1972,0)+IF(IncludeDeal2,Spreadsheet9.2!M2974,0)+IF(IncludeDeal4,Spreadsheet9.2!M3976,0)","v":1607580.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N970,0)+IF(IncludeDeal1,Spreadsheet9.2!N1972,0)+IF(IncludeDeal2,Spreadsheet9.2!N2974,0)+IF(IncludeDeal4,Spreadsheet9.2!N3976,0)","v":567373.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O970,0)+IF(IncludeDeal1,Spreadsheet9.2!O1972,0)+IF(IncludeDeal2,Spreadsheet9.2!O2974,0)+IF(IncludeDeal4,Spreadsheet9.2!O3976,0)","v":-131171.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P970,0)+IF(IncludeDeal1,Spreadsheet9.2!P1972,0)+IF(IncludeDeal2,Spreadsheet9.2!P2974,0)+IF(IncludeDeal4,Spreadsheet9.2!P3976,0)","v":-496517.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q970,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1972,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2974,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3976,0)","v":-614368.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R970,0)+IF(IncludeDeal1,Spreadsheet9.2!R1972,0)+IF(IncludeDeal2,Spreadsheet9.2!R2974,0)+IF(IncludeDeal4,Spreadsheet9.2!R3976,0)","v":-1133907.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S970,0)+IF(IncludeDeal1,Spreadsheet9.2!S1972,0)+IF(IncludeDeal2,Spreadsheet9.2!S2974,0)+IF(IncludeDeal4,Spreadsheet9.2!S3976,0)","v":-813493.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T970,0)+IF(IncludeDeal1,Spreadsheet9.2!T1972,0)+IF(IncludeDeal2,Spreadsheet9.2!T2974,0)+IF(IncludeDeal4,Spreadsheet9.2!T3976,0)","v":-24948.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U970,0)+IF(IncludeDeal1,Spreadsheet9.2!U1972,0)+IF(IncludeDeal2,Spreadsheet9.2!U2974,0)+IF(IncludeDeal4,Spreadsheet9.2!U3976,0)","v":-982303.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V970,0)+IF(IncludeDeal1,Spreadsheet9.2!V1972,0)+IF(IncludeDeal2,Spreadsheet9.2!V2974,0)+IF(IncludeDeal4,Spreadsheet9.2!V3976,0)","v":-891690.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W970,0)+IF(IncludeDeal1,Spreadsheet9.2!W1972,0)+IF(IncludeDeal2,Spreadsheet9.2!W2974,0)+IF(IncludeDeal4,Spreadsheet9.2!W3976,0)","v":-535455.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X970,0)+IF(IncludeDeal1,Spreadsheet9.2!X1972,0)+IF(IncludeDeal2,Spreadsheet9.2!X2974,0)+IF(IncludeDeal4,Spreadsheet9.2!X3976,0)","v":-348609.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y970,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1972,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2974,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3976,0)","v":652381.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z970,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1972,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2974,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3976,0)","v":912592.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA970,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3976,0)","v":459153.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB970,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3976,0)","v":749743.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC970,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3976,0)","v":1923177.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD970,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3976,0)","v":1009267.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE970,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3976,0)","v":841008.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF970,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3976,0)","v":107935.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG970,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3976,0)","v":-594936.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH970,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3976,0)","v":362548.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI970,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3976,0)","v":687291.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ970,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3976,0)","v":123812.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK970,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3976,0)","v":-80988.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL970,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3976,0)","v":-147951.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM970,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3976,0)","v":-875932.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN970,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3976,0)","v":366693.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO970,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3976,0)","v":155897.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP970,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3976,0)","v":1120941.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ970,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3976,0)","v":51196.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR970,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3976,0)","v":365845.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS970,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3976,0)","v":344232.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT970,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3976,0)","v":557205.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU970,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3976,0)","v":1089835.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV970,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3976,0)","v":1286610.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW970,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3976,0)","v":699429.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX970,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3976,0)","v":589683.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY970,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3976,0)","v":396304.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ970,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1972,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2974,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3976,0)","v":231830.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA970,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3976,0)","v":-29713},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB970,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3976,0)","v":-128994.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC970,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3976,0)","v":71680.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD970,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3976,0)","v":-33823.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE970,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3976,0)","v":-95677.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF970,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3976,0)","v":-166275},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG970,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3976,0)","v":-290588.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH970,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3976,0)","v":-398156.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI970,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3976,0)","v":-166022.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ970,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3976,0)","v":-170025.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK970,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3976,0)","v":-175006.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL970,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3976,0)","v":-178653.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM970,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3976,0)","v":-181967.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN970,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3976,0)","v":-185780.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO970,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1972,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2974,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3976,0)","v":-189461.1}]
[null,"Simulation 939",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C973,0)+IF(IncludeDeal1,Spreadsheet9.2!C1975,0)+IF(IncludeDeal2,Spreadsheet9.2!C2977,0)+IF(IncludeDeal4,Spreadsheet9.2!C3979,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E973,0)+IF(IncludeDeal1,Spreadsheet9.2!E1975,0)+IF(IncludeDeal2,Spreadsheet9.2!E2977,0)+IF(IncludeDeal4,Spreadsheet9.2!E3979,0)","v":175925.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F973,0)+IF(IncludeDeal1,Spreadsheet9.2!F1975,0)+IF(IncludeDeal2,Spreadsheet9.2!F2977,0)+IF(IncludeDeal4,Spreadsheet9.2!F3979,0)","v":885526.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G973,0)+IF(IncludeDeal1,Spreadsheet9.2!G1975,0)+IF(IncludeDeal2,Spreadsheet9.2!G2977,0)+IF(IncludeDeal4,Spreadsheet9.2!G3979,0)","v":1117728.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H973,0)+IF(IncludeDeal1,Spreadsheet9.2!H1975,0)+IF(IncludeDeal2,Spreadsheet9.2!H2977,0)+IF(IncludeDeal4,Spreadsheet9.2!H3979,0)","v":414129.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I973,0)+IF(IncludeDeal1,Spreadsheet9.2!I1975,0)+IF(IncludeDeal2,Spreadsheet9.2!I2977,0)+IF(IncludeDeal4,Spreadsheet9.2!I3979,0)","v":-134699.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J973,0)+IF(IncludeDeal1,Spreadsheet9.2!J1975,0)+IF(IncludeDeal2,Spreadsheet9.2!J2977,0)+IF(IncludeDeal4,Spreadsheet9.2!J3979,0)","v":-967715.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K973,0)+IF(IncludeDeal1,Spreadsheet9.2!K1975,0)+IF(IncludeDeal2,Spreadsheet9.2!K2977,0)+IF(IncludeDeal4,Spreadsheet9.2!K3979,0)","v":-1696333.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L973,0)+IF(IncludeDeal1,Spreadsheet9.2!L1975,0)+IF(IncludeDeal2,Spreadsheet9.2!L2977,0)+IF(IncludeDeal4,Spreadsheet9.2!L3979,0)","v":-1629069.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M973,0)+IF(IncludeDeal1,Spreadsheet9.2!M1975,0)+IF(IncludeDeal2,Spreadsheet9.2!M2977,0)+IF(IncludeDeal4,Spreadsheet9.2!M3979,0)","v":-1531933.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N973,0)+IF(IncludeDeal1,Spreadsheet9.2!N1975,0)+IF(IncludeDeal2,Spreadsheet9.2!N2977,0)+IF(IncludeDeal4,Spreadsheet9.2!N3979,0)","v":-1553943.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O973,0)+IF(IncludeDeal1,Spreadsheet9.2!O1975,0)+IF(IncludeDeal2,Spreadsheet9.2!O2977,0)+IF(IncludeDeal4,Spreadsheet9.2!O3979,0)","v":-2509160.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P973,0)+IF(IncludeDeal1,Spreadsheet9.2!P1975,0)+IF(IncludeDeal2,Spreadsheet9.2!P2977,0)+IF(IncludeDeal4,Spreadsheet9.2!P3979,0)","v":-3111894},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q973,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1975,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2977,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3979,0)","v":-2641591.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R973,0)+IF(IncludeDeal1,Spreadsheet9.2!R1975,0)+IF(IncludeDeal2,Spreadsheet9.2!R2977,0)+IF(IncludeDeal4,Spreadsheet9.2!R3979,0)","v":-2143190.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S973,0)+IF(IncludeDeal1,Spreadsheet9.2!S1975,0)+IF(IncludeDeal2,Spreadsheet9.2!S2977,0)+IF(IncludeDeal4,Spreadsheet9.2!S3979,0)","v":-1441736.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T973,0)+IF(IncludeDeal1,Spreadsheet9.2!T1975,0)+IF(IncludeDeal2,Spreadsheet9.2!T2977,0)+IF(IncludeDeal4,Spreadsheet9.2!T3979,0)","v":-1506552.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U973,0)+IF(IncludeDeal1,Spreadsheet9.2!U1975,0)+IF(IncludeDeal2,Spreadsheet9.2!U2977,0)+IF(IncludeDeal4,Spreadsheet9.2!U3979,0)","v":-896207.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V973,0)+IF(IncludeDeal1,Spreadsheet9.2!V1975,0)+IF(IncludeDeal2,Spreadsheet9.2!V2977,0)+IF(IncludeDeal4,Spreadsheet9.2!V3979,0)","v":-668446.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W973,0)+IF(IncludeDeal1,Spreadsheet9.2!W1975,0)+IF(IncludeDeal2,Spreadsheet9.2!W2977,0)+IF(IncludeDeal4,Spreadsheet9.2!W3979,0)","v":-1165492.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X973,0)+IF(IncludeDeal1,Spreadsheet9.2!X1975,0)+IF(IncludeDeal2,Spreadsheet9.2!X2977,0)+IF(IncludeDeal4,Spreadsheet9.2!X3979,0)","v":-1670133.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y973,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1975,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2977,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3979,0)","v":-1514625.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z973,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1975,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2977,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3979,0)","v":-1425303.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA973,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3979,0)","v":-1850656.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB973,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3979,0)","v":-1941367.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC973,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3979,0)","v":-1146645.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD973,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3979,0)","v":-1309900.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE973,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3979,0)","v":-1228124.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF973,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3979,0)","v":-1195167.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG973,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3979,0)","v":-974937.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH973,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3979,0)","v":-1313634.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI973,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3979,0)","v":-1638568.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ973,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3979,0)","v":-1529954.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK973,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3979,0)","v":-1428409.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL973,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3979,0)","v":-1360901.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM973,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3979,0)","v":-1093080.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN973,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3979,0)","v":-1652726.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO973,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3979,0)","v":-2317925.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP973,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3979,0)","v":-2265265.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ973,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3979,0)","v":-1525456.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR973,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3979,0)","v":-1586081.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS973,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3979,0)","v":-1379970.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT973,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3979,0)","v":-1417959.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU973,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3979,0)","v":-1276304.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV973,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3979,0)","v":-1472850.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW973,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3979,0)","v":-1003668.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX973,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3979,0)","v":-827107.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY973,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3979,0)","v":-823270.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ973,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1975,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2977,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3979,0)","v":-722220.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA973,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3979,0)","v":-695963.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB973,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3979,0)","v":-679169.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC973,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3979,0)","v":-275216.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD973,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3979,0)","v":-330055.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE973,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3979,0)","v":-414777.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF973,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3979,0)","v":-481724.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG973,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3979,0)","v":-542795.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH973,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3979,0)","v":-615237.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI973,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3979,0)","v":-299069.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ973,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3979,0)","v":-302559.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK973,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3979,0)","v":-306554.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL973,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3979,0)","v":-309547.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM973,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3979,0)","v":-313249.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN973,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3979,0)","v":-316285.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO973,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1975,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2977,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3979,0)","v":-318883.20000000001}]
[null,"Simulation 940",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C974,0)+IF(IncludeDeal1,Spreadsheet9.2!C1976,0)+IF(IncludeDeal2,Spreadsheet9.2!C2978,0)+IF(IncludeDeal4,Spreadsheet9.2!C3980,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E974,0)+IF(IncludeDeal1,Spreadsheet9.2!E1976,0)+IF(IncludeDeal2,Spreadsheet9.2!E2978,0)+IF(IncludeDeal4,Spreadsheet9.2!E3980,0)","v":-104158.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F974,0)+IF(IncludeDeal1,Spreadsheet9.2!F1976,0)+IF(IncludeDeal2,Spreadsheet9.2!F2978,0)+IF(IncludeDeal4,Spreadsheet9.2!F3980,0)","v":-261891.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G974,0)+IF(IncludeDeal1,Spreadsheet9.2!G1976,0)+IF(IncludeDeal2,Spreadsheet9.2!G2978,0)+IF(IncludeDeal4,Spreadsheet9.2!G3980,0)","v":233963.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H974,0)+IF(IncludeDeal1,Spreadsheet9.2!H1976,0)+IF(IncludeDeal2,Spreadsheet9.2!H2978,0)+IF(IncludeDeal4,Spreadsheet9.2!H3980,0)","v":-158733.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I974,0)+IF(IncludeDeal1,Spreadsheet9.2!I1976,0)+IF(IncludeDeal2,Spreadsheet9.2!I2978,0)+IF(IncludeDeal4,Spreadsheet9.2!I3980,0)","v":1242046},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J974,0)+IF(IncludeDeal1,Spreadsheet9.2!J1976,0)+IF(IncludeDeal2,Spreadsheet9.2!J2978,0)+IF(IncludeDeal4,Spreadsheet9.2!J3980,0)","v":1525742.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K974,0)+IF(IncludeDeal1,Spreadsheet9.2!K1976,0)+IF(IncludeDeal2,Spreadsheet9.2!K2978,0)+IF(IncludeDeal4,Spreadsheet9.2!K3980,0)","v":1957976.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L974,0)+IF(IncludeDeal1,Spreadsheet9.2!L1976,0)+IF(IncludeDeal2,Spreadsheet9.2!L2978,0)+IF(IncludeDeal4,Spreadsheet9.2!L3980,0)","v":1475170.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M974,0)+IF(IncludeDeal1,Spreadsheet9.2!M1976,0)+IF(IncludeDeal2,Spreadsheet9.2!M2978,0)+IF(IncludeDeal4,Spreadsheet9.2!M3980,0)","v":750375.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N974,0)+IF(IncludeDeal1,Spreadsheet9.2!N1976,0)+IF(IncludeDeal2,Spreadsheet9.2!N2978,0)+IF(IncludeDeal4,Spreadsheet9.2!N3980,0)","v":537432.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O974,0)+IF(IncludeDeal1,Spreadsheet9.2!O1976,0)+IF(IncludeDeal2,Spreadsheet9.2!O2978,0)+IF(IncludeDeal4,Spreadsheet9.2!O3980,0)","v":132834.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P974,0)+IF(IncludeDeal1,Spreadsheet9.2!P1976,0)+IF(IncludeDeal2,Spreadsheet9.2!P2978,0)+IF(IncludeDeal4,Spreadsheet9.2!P3980,0)","v":1220198.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q974,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1976,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2978,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3980,0)","v":694891.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R974,0)+IF(IncludeDeal1,Spreadsheet9.2!R1976,0)+IF(IncludeDeal2,Spreadsheet9.2!R2978,0)+IF(IncludeDeal4,Spreadsheet9.2!R3980,0)","v":-406439.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S974,0)+IF(IncludeDeal1,Spreadsheet9.2!S1976,0)+IF(IncludeDeal2,Spreadsheet9.2!S2978,0)+IF(IncludeDeal4,Spreadsheet9.2!S3980,0)","v":-1143270.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T974,0)+IF(IncludeDeal1,Spreadsheet9.2!T1976,0)+IF(IncludeDeal2,Spreadsheet9.2!T2978,0)+IF(IncludeDeal4,Spreadsheet9.2!T3980,0)","v":-968849.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U974,0)+IF(IncludeDeal1,Spreadsheet9.2!U1976,0)+IF(IncludeDeal2,Spreadsheet9.2!U2978,0)+IF(IncludeDeal4,Spreadsheet9.2!U3980,0)","v":-1157075.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V974,0)+IF(IncludeDeal1,Spreadsheet9.2!V1976,0)+IF(IncludeDeal2,Spreadsheet9.2!V2978,0)+IF(IncludeDeal4,Spreadsheet9.2!V3980,0)","v":-1204912},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W974,0)+IF(IncludeDeal1,Spreadsheet9.2!W1976,0)+IF(IncludeDeal2,Spreadsheet9.2!W2978,0)+IF(IncludeDeal4,Spreadsheet9.2!W3980,0)","v":-1948864.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X974,0)+IF(IncludeDeal1,Spreadsheet9.2!X1976,0)+IF(IncludeDeal2,Spreadsheet9.2!X2978,0)+IF(IncludeDeal4,Spreadsheet9.2!X3980,0)","v":-1538463},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y974,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1976,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2978,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3980,0)","v":-1740603.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z974,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1976,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2978,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3980,0)","v":-2023075.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA974,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3980,0)","v":-2444568.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB974,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3980,0)","v":-2261753.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC974,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3980,0)","v":-2047441.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD974,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3980,0)","v":-2068387.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE974,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3980,0)","v":-2168512.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF974,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3980,0)","v":-2182680.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG974,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3980,0)","v":-2513711.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH974,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3980,0)","v":-2432909.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI974,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3980,0)","v":-2294563.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ974,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3980,0)","v":-2392954.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK974,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3980,0)","v":-2394051.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL974,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3980,0)","v":-2496254.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM974,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3980,0)","v":-2305555.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN974,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3980,0)","v":-2267340.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO974,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3980,0)","v":-2271698.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP974,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3980,0)","v":-2219836.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ974,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3980,0)","v":-1706722.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR974,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3980,0)","v":-1494551.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS974,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3980,0)","v":-1435066.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT974,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3980,0)","v":-1392908.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU974,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3980,0)","v":-1332485},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV974,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3980,0)","v":-1219515.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW974,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3980,0)","v":-922953.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX974,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3980,0)","v":-748268.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY974,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3980,0)","v":-495024.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ974,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1976,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2978,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3980,0)","v":-410851},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA974,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3980,0)","v":-270372.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB974,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3980,0)","v":-174278.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC974,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3980,0)","v":92366.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD974,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3980,0)","v":62123.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE974,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3980,0)","v":9500.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF974,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3980,0)","v":-28028.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG974,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3980,0)","v":-112988.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH974,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3980,0)","v":-212626.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI974,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3980,0)","v":-57195.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ974,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3980,0)","v":-61507.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK974,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3980,0)","v":-64465.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL974,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3980,0)","v":-66026},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM974,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3980,0)","v":-67927.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN974,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3980,0)","v":-72695.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO974,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1976,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2978,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3980,0)","v":-76384.5}]
[null,"Simulation 941",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C975,0)+IF(IncludeDeal1,Spreadsheet9.2!C1977,0)+IF(IncludeDeal2,Spreadsheet9.2!C2979,0)+IF(IncludeDeal4,Spreadsheet9.2!C3981,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E975,0)+IF(IncludeDeal1,Spreadsheet9.2!E1977,0)+IF(IncludeDeal2,Spreadsheet9.2!E2979,0)+IF(IncludeDeal4,Spreadsheet9.2!E3981,0)","v":-199047.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F975,0)+IF(IncludeDeal1,Spreadsheet9.2!F1977,0)+IF(IncludeDeal2,Spreadsheet9.2!F2979,0)+IF(IncludeDeal4,Spreadsheet9.2!F3981,0)","v":-140608.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G975,0)+IF(IncludeDeal1,Spreadsheet9.2!G1977,0)+IF(IncludeDeal2,Spreadsheet9.2!G2979,0)+IF(IncludeDeal4,Spreadsheet9.2!G3981,0)","v":-763403.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H975,0)+IF(IncludeDeal1,Spreadsheet9.2!H1977,0)+IF(IncludeDeal2,Spreadsheet9.2!H2979,0)+IF(IncludeDeal4,Spreadsheet9.2!H3981,0)","v":-1116411.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I975,0)+IF(IncludeDeal1,Spreadsheet9.2!I1977,0)+IF(IncludeDeal2,Spreadsheet9.2!I2979,0)+IF(IncludeDeal4,Spreadsheet9.2!I3981,0)","v":-877944},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J975,0)+IF(IncludeDeal1,Spreadsheet9.2!J1977,0)+IF(IncludeDeal2,Spreadsheet9.2!J2979,0)+IF(IncludeDeal4,Spreadsheet9.2!J3981,0)","v":-1032492},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K975,0)+IF(IncludeDeal1,Spreadsheet9.2!K1977,0)+IF(IncludeDeal2,Spreadsheet9.2!K2979,0)+IF(IncludeDeal4,Spreadsheet9.2!K3981,0)","v":-1066962.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L975,0)+IF(IncludeDeal1,Spreadsheet9.2!L1977,0)+IF(IncludeDeal2,Spreadsheet9.2!L2979,0)+IF(IncludeDeal4,Spreadsheet9.2!L3981,0)","v":-1423608.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M975,0)+IF(IncludeDeal1,Spreadsheet9.2!M1977,0)+IF(IncludeDeal2,Spreadsheet9.2!M2979,0)+IF(IncludeDeal4,Spreadsheet9.2!M3981,0)","v":-263785.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N975,0)+IF(IncludeDeal1,Spreadsheet9.2!N1977,0)+IF(IncludeDeal2,Spreadsheet9.2!N2979,0)+IF(IncludeDeal4,Spreadsheet9.2!N3981,0)","v":-306775.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O975,0)+IF(IncludeDeal1,Spreadsheet9.2!O1977,0)+IF(IncludeDeal2,Spreadsheet9.2!O2979,0)+IF(IncludeDeal4,Spreadsheet9.2!O3981,0)","v":-500126.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P975,0)+IF(IncludeDeal1,Spreadsheet9.2!P1977,0)+IF(IncludeDeal2,Spreadsheet9.2!P2979,0)+IF(IncludeDeal4,Spreadsheet9.2!P3981,0)","v":-745220.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q975,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1977,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2979,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3981,0)","v":-586418.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R975,0)+IF(IncludeDeal1,Spreadsheet9.2!R1977,0)+IF(IncludeDeal2,Spreadsheet9.2!R2979,0)+IF(IncludeDeal4,Spreadsheet9.2!R3981,0)","v":-459576.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S975,0)+IF(IncludeDeal1,Spreadsheet9.2!S1977,0)+IF(IncludeDeal2,Spreadsheet9.2!S2979,0)+IF(IncludeDeal4,Spreadsheet9.2!S3981,0)","v":-524312.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T975,0)+IF(IncludeDeal1,Spreadsheet9.2!T1977,0)+IF(IncludeDeal2,Spreadsheet9.2!T2979,0)+IF(IncludeDeal4,Spreadsheet9.2!T3981,0)","v":482730.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U975,0)+IF(IncludeDeal1,Spreadsheet9.2!U1977,0)+IF(IncludeDeal2,Spreadsheet9.2!U2979,0)+IF(IncludeDeal4,Spreadsheet9.2!U3981,0)","v":818145},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V975,0)+IF(IncludeDeal1,Spreadsheet9.2!V1977,0)+IF(IncludeDeal2,Spreadsheet9.2!V2979,0)+IF(IncludeDeal4,Spreadsheet9.2!V3981,0)","v":421277.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W975,0)+IF(IncludeDeal1,Spreadsheet9.2!W1977,0)+IF(IncludeDeal2,Spreadsheet9.2!W2979,0)+IF(IncludeDeal4,Spreadsheet9.2!W3981,0)","v":460202.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X975,0)+IF(IncludeDeal1,Spreadsheet9.2!X1977,0)+IF(IncludeDeal2,Spreadsheet9.2!X2979,0)+IF(IncludeDeal4,Spreadsheet9.2!X3981,0)","v":-777797.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y975,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1977,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2979,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3981,0)","v":-1119511.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z975,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1977,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2979,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3981,0)","v":-1629902.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA975,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3981,0)","v":-2239332.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB975,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3981,0)","v":-1795364.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC975,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3981,0)","v":-2540672.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD975,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3981,0)","v":-2849532.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE975,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3981,0)","v":-2642809.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF975,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3981,0)","v":-2704913.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG975,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3981,0)","v":-2594674.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH975,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3981,0)","v":-2536291.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI975,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3981,0)","v":-2457401.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ975,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3981,0)","v":-2533574.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK975,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3981,0)","v":-2432201.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL975,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3981,0)","v":-2316831.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM975,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3981,0)","v":-2189050.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN975,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3981,0)","v":-2021462.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO975,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3981,0)","v":-1996691},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP975,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3981,0)","v":-1979546.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ975,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3981,0)","v":-1653113.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR975,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3981,0)","v":-1505414.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS975,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3981,0)","v":-1362763.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT975,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3981,0)","v":-1237106.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU975,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3981,0)","v":-1224582.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV975,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3981,0)","v":-1213352.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW975,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3981,0)","v":-1031196},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX975,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3981,0)","v":-811544.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY975,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3981,0)","v":-598925.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ975,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1977,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2979,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3981,0)","v":-486205.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA975,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3981,0)","v":-380116.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB975,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3981,0)","v":-272677.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC975,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3981,0)","v":-51556.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD975,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3981,0)","v":-32315.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE975,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3981,0)","v":-55825.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF975,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3981,0)","v":-110027.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG975,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3981,0)","v":-164602.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH975,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3981,0)","v":-236490.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI975,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3981,0)","v":-126798.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ975,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3981,0)","v":-125385.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK975,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3981,0)","v":-126904.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL975,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3981,0)","v":-129093.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM975,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3981,0)","v":-131397.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN975,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3981,0)","v":-134125.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO975,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1977,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2979,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3981,0)","v":-136785.20000000001}]
[null,"Simulation 942",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C976,0)+IF(IncludeDeal1,Spreadsheet9.2!C1978,0)+IF(IncludeDeal2,Spreadsheet9.2!C2980,0)+IF(IncludeDeal4,Spreadsheet9.2!C3982,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E976,0)+IF(IncludeDeal1,Spreadsheet9.2!E1978,0)+IF(IncludeDeal2,Spreadsheet9.2!E2980,0)+IF(IncludeDeal4,Spreadsheet9.2!E3982,0)","v":427116.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F976,0)+IF(IncludeDeal1,Spreadsheet9.2!F1978,0)+IF(IncludeDeal2,Spreadsheet9.2!F2980,0)+IF(IncludeDeal4,Spreadsheet9.2!F3982,0)","v":-216057.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G976,0)+IF(IncludeDeal1,Spreadsheet9.2!G1978,0)+IF(IncludeDeal2,Spreadsheet9.2!G2980,0)+IF(IncludeDeal4,Spreadsheet9.2!G3982,0)","v":-657619.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H976,0)+IF(IncludeDeal1,Spreadsheet9.2!H1978,0)+IF(IncludeDeal2,Spreadsheet9.2!H2980,0)+IF(IncludeDeal4,Spreadsheet9.2!H3982,0)","v":-1872170.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I976,0)+IF(IncludeDeal1,Spreadsheet9.2!I1978,0)+IF(IncludeDeal2,Spreadsheet9.2!I2980,0)+IF(IncludeDeal4,Spreadsheet9.2!I3982,0)","v":-2519833.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J976,0)+IF(IncludeDeal1,Spreadsheet9.2!J1978,0)+IF(IncludeDeal2,Spreadsheet9.2!J2980,0)+IF(IncludeDeal4,Spreadsheet9.2!J3982,0)","v":-2101598.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K976,0)+IF(IncludeDeal1,Spreadsheet9.2!K1978,0)+IF(IncludeDeal2,Spreadsheet9.2!K2980,0)+IF(IncludeDeal4,Spreadsheet9.2!K3982,0)","v":-1026766.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L976,0)+IF(IncludeDeal1,Spreadsheet9.2!L1978,0)+IF(IncludeDeal2,Spreadsheet9.2!L2980,0)+IF(IncludeDeal4,Spreadsheet9.2!L3982,0)","v":-1202657.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M976,0)+IF(IncludeDeal1,Spreadsheet9.2!M1978,0)+IF(IncludeDeal2,Spreadsheet9.2!M2980,0)+IF(IncludeDeal4,Spreadsheet9.2!M3982,0)","v":-215282.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N976,0)+IF(IncludeDeal1,Spreadsheet9.2!N1978,0)+IF(IncludeDeal2,Spreadsheet9.2!N2980,0)+IF(IncludeDeal4,Spreadsheet9.2!N3982,0)","v":-997643.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O976,0)+IF(IncludeDeal1,Spreadsheet9.2!O1978,0)+IF(IncludeDeal2,Spreadsheet9.2!O2980,0)+IF(IncludeDeal4,Spreadsheet9.2!O3982,0)","v":223329.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P976,0)+IF(IncludeDeal1,Spreadsheet9.2!P1978,0)+IF(IncludeDeal2,Spreadsheet9.2!P2980,0)+IF(IncludeDeal4,Spreadsheet9.2!P3982,0)","v":-194359.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q976,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1978,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2980,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3982,0)","v":162967.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R976,0)+IF(IncludeDeal1,Spreadsheet9.2!R1978,0)+IF(IncludeDeal2,Spreadsheet9.2!R2980,0)+IF(IncludeDeal4,Spreadsheet9.2!R3982,0)","v":-561340.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S976,0)+IF(IncludeDeal1,Spreadsheet9.2!S1978,0)+IF(IncludeDeal2,Spreadsheet9.2!S2980,0)+IF(IncludeDeal4,Spreadsheet9.2!S3982,0)","v":406093.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T976,0)+IF(IncludeDeal1,Spreadsheet9.2!T1978,0)+IF(IncludeDeal2,Spreadsheet9.2!T2980,0)+IF(IncludeDeal4,Spreadsheet9.2!T3982,0)","v":-85425.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U976,0)+IF(IncludeDeal1,Spreadsheet9.2!U1978,0)+IF(IncludeDeal2,Spreadsheet9.2!U2980,0)+IF(IncludeDeal4,Spreadsheet9.2!U3982,0)","v":370522.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V976,0)+IF(IncludeDeal1,Spreadsheet9.2!V1978,0)+IF(IncludeDeal2,Spreadsheet9.2!V2980,0)+IF(IncludeDeal4,Spreadsheet9.2!V3982,0)","v":1574694.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W976,0)+IF(IncludeDeal1,Spreadsheet9.2!W1978,0)+IF(IncludeDeal2,Spreadsheet9.2!W2980,0)+IF(IncludeDeal4,Spreadsheet9.2!W3982,0)","v":1625065.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X976,0)+IF(IncludeDeal1,Spreadsheet9.2!X1978,0)+IF(IncludeDeal2,Spreadsheet9.2!X2980,0)+IF(IncludeDeal4,Spreadsheet9.2!X3982,0)","v":2392968.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y976,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1978,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2980,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3982,0)","v":5055834.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z976,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1978,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2980,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3982,0)","v":4960427.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA976,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3982,0)","v":5456482.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB976,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3982,0)","v":4583855},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC976,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3982,0)","v":4651271.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD976,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3982,0)","v":3134167.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE976,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3982,0)","v":3613105},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF976,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3982,0)","v":4451192.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG976,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3982,0)","v":4236366.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH976,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3982,0)","v":3670104.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI976,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3982,0)","v":2074362.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ976,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3982,0)","v":1287758.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK976,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3982,0)","v":1296444.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL976,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3982,0)","v":159017.60000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM976,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3982,0)","v":-1094877.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN976,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3982,0)","v":-1421577.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO976,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3982,0)","v":-1451027},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP976,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3982,0)","v":-1750922.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ976,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3982,0)","v":-1523484.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR976,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3982,0)","v":-1390140.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS976,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3982,0)","v":-1351027},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT976,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3982,0)","v":-1286076.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU976,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3982,0)","v":-1180555},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV976,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3982,0)","v":-1071616.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW976,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3982,0)","v":-632783.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX976,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3982,0)","v":-486759.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY976,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3982,0)","v":-300742.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ976,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1978,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2980,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3982,0)","v":-274382.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA976,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3982,0)","v":-199335.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB976,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3982,0)","v":-159793.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC976,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3982,0)","v":84675.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD976,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3982,0)","v":23357.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE976,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3982,0)","v":-27804.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF976,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3982,0)","v":-67477.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG976,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3982,0)","v":-158885.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH976,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3982,0)","v":-265355.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI976,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3982,0)","v":-102494.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ976,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3982,0)","v":-103670.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK976,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3982,0)","v":-103777.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL976,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3982,0)","v":-108726.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM976,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3982,0)","v":-110124.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN976,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3982,0)","v":-113963.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO976,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1978,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2980,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3982,0)","v":-117145.4}]
[null,"Simulation 943",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C977,0)+IF(IncludeDeal1,Spreadsheet9.2!C1979,0)+IF(IncludeDeal2,Spreadsheet9.2!C2981,0)+IF(IncludeDeal4,Spreadsheet9.2!C3983,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E977,0)+IF(IncludeDeal1,Spreadsheet9.2!E1979,0)+IF(IncludeDeal2,Spreadsheet9.2!E2981,0)+IF(IncludeDeal4,Spreadsheet9.2!E3983,0)","v":75592.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F977,0)+IF(IncludeDeal1,Spreadsheet9.2!F1979,0)+IF(IncludeDeal2,Spreadsheet9.2!F2981,0)+IF(IncludeDeal4,Spreadsheet9.2!F3983,0)","v":179937.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G977,0)+IF(IncludeDeal1,Spreadsheet9.2!G1979,0)+IF(IncludeDeal2,Spreadsheet9.2!G2981,0)+IF(IncludeDeal4,Spreadsheet9.2!G3983,0)","v":-418257.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H977,0)+IF(IncludeDeal1,Spreadsheet9.2!H1979,0)+IF(IncludeDeal2,Spreadsheet9.2!H2981,0)+IF(IncludeDeal4,Spreadsheet9.2!H3983,0)","v":-2878.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I977,0)+IF(IncludeDeal1,Spreadsheet9.2!I1979,0)+IF(IncludeDeal2,Spreadsheet9.2!I2981,0)+IF(IncludeDeal4,Spreadsheet9.2!I3983,0)","v":38586.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J977,0)+IF(IncludeDeal1,Spreadsheet9.2!J1979,0)+IF(IncludeDeal2,Spreadsheet9.2!J2981,0)+IF(IncludeDeal4,Spreadsheet9.2!J3983,0)","v":868340.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K977,0)+IF(IncludeDeal1,Spreadsheet9.2!K1979,0)+IF(IncludeDeal2,Spreadsheet9.2!K2981,0)+IF(IncludeDeal4,Spreadsheet9.2!K3983,0)","v":167395.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L977,0)+IF(IncludeDeal1,Spreadsheet9.2!L1979,0)+IF(IncludeDeal2,Spreadsheet9.2!L2981,0)+IF(IncludeDeal4,Spreadsheet9.2!L3983,0)","v":210998.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M977,0)+IF(IncludeDeal1,Spreadsheet9.2!M1979,0)+IF(IncludeDeal2,Spreadsheet9.2!M2981,0)+IF(IncludeDeal4,Spreadsheet9.2!M3983,0)","v":928794.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N977,0)+IF(IncludeDeal1,Spreadsheet9.2!N1979,0)+IF(IncludeDeal2,Spreadsheet9.2!N2981,0)+IF(IncludeDeal4,Spreadsheet9.2!N3983,0)","v":1719014.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O977,0)+IF(IncludeDeal1,Spreadsheet9.2!O1979,0)+IF(IncludeDeal2,Spreadsheet9.2!O2981,0)+IF(IncludeDeal4,Spreadsheet9.2!O3983,0)","v":1066833.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P977,0)+IF(IncludeDeal1,Spreadsheet9.2!P1979,0)+IF(IncludeDeal2,Spreadsheet9.2!P2981,0)+IF(IncludeDeal4,Spreadsheet9.2!P3983,0)","v":578062.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q977,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1979,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2981,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3983,0)","v":546320.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R977,0)+IF(IncludeDeal1,Spreadsheet9.2!R1979,0)+IF(IncludeDeal2,Spreadsheet9.2!R2981,0)+IF(IncludeDeal4,Spreadsheet9.2!R3983,0)","v":235187.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S977,0)+IF(IncludeDeal1,Spreadsheet9.2!S1979,0)+IF(IncludeDeal2,Spreadsheet9.2!S2981,0)+IF(IncludeDeal4,Spreadsheet9.2!S3983,0)","v":842579.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T977,0)+IF(IncludeDeal1,Spreadsheet9.2!T1979,0)+IF(IncludeDeal2,Spreadsheet9.2!T2981,0)+IF(IncludeDeal4,Spreadsheet9.2!T3983,0)","v":1611056.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U977,0)+IF(IncludeDeal1,Spreadsheet9.2!U1979,0)+IF(IncludeDeal2,Spreadsheet9.2!U2981,0)+IF(IncludeDeal4,Spreadsheet9.2!U3983,0)","v":2504319.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V977,0)+IF(IncludeDeal1,Spreadsheet9.2!V1979,0)+IF(IncludeDeal2,Spreadsheet9.2!V2981,0)+IF(IncludeDeal4,Spreadsheet9.2!V3983,0)","v":4054117.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W977,0)+IF(IncludeDeal1,Spreadsheet9.2!W1979,0)+IF(IncludeDeal2,Spreadsheet9.2!W2981,0)+IF(IncludeDeal4,Spreadsheet9.2!W3983,0)","v":4813310.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X977,0)+IF(IncludeDeal1,Spreadsheet9.2!X1979,0)+IF(IncludeDeal2,Spreadsheet9.2!X2981,0)+IF(IncludeDeal4,Spreadsheet9.2!X3983,0)","v":6542822.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y977,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1979,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2981,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3983,0)","v":6609644.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z977,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1979,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2981,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3983,0)","v":7179700.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA977,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3983,0)","v":8740047.8000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB977,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3983,0)","v":8908103.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC977,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3983,0)","v":9375406.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD977,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3983,0)","v":7455593.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE977,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3983,0)","v":10261256.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF977,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3983,0)","v":9062085.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG977,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3983,0)","v":11084553.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH977,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3983,0)","v":11167005.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI977,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3983,0)","v":10537764.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ977,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3983,0)","v":13224960.800000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK977,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3983,0)","v":15332671.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL977,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3983,0)","v":14321551.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM977,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3983,0)","v":14280343},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN977,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3983,0)","v":12827889.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO977,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3983,0)","v":11956331.300000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP977,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3983,0)","v":12437399.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ977,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3983,0)","v":8832634.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR977,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3983,0)","v":6491159.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS977,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3983,0)","v":5246240.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT977,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3983,0)","v":5437054.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU977,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3983,0)","v":5090732.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV977,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3983,0)","v":3547328},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW977,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3983,0)","v":3282458.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX977,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3983,0)","v":1788304.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY977,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3983,0)","v":1639105.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ977,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1979,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2981,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3983,0)","v":1018229.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA977,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3983,0)","v":539902.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB977,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3983,0)","v":-359.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC977,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3983,0)","v":9726.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD977,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3983,0)","v":-123511.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE977,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3983,0)","v":-254623.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF977,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3983,0)","v":-359670.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG977,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3983,0)","v":-438539},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH977,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3983,0)","v":-513988.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI977,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3983,0)","v":-245058.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ977,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3983,0)","v":-250507.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK977,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3983,0)","v":-255254},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL977,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3983,0)","v":-257970.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM977,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3983,0)","v":-260506.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN977,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3983,0)","v":-264133.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO977,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1979,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2981,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3983,0)","v":-267094.09999999998}]
[null,"Simulation 944",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C978,0)+IF(IncludeDeal1,Spreadsheet9.2!C1980,0)+IF(IncludeDeal2,Spreadsheet9.2!C2982,0)+IF(IncludeDeal4,Spreadsheet9.2!C3984,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E978,0)+IF(IncludeDeal1,Spreadsheet9.2!E1980,0)+IF(IncludeDeal2,Spreadsheet9.2!E2982,0)+IF(IncludeDeal4,Spreadsheet9.2!E3984,0)","v":-221224.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F978,0)+IF(IncludeDeal1,Spreadsheet9.2!F1980,0)+IF(IncludeDeal2,Spreadsheet9.2!F2982,0)+IF(IncludeDeal4,Spreadsheet9.2!F3984,0)","v":-199062.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G978,0)+IF(IncludeDeal1,Spreadsheet9.2!G1980,0)+IF(IncludeDeal2,Spreadsheet9.2!G2982,0)+IF(IncludeDeal4,Spreadsheet9.2!G3984,0)","v":127392.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H978,0)+IF(IncludeDeal1,Spreadsheet9.2!H1980,0)+IF(IncludeDeal2,Spreadsheet9.2!H2982,0)+IF(IncludeDeal4,Spreadsheet9.2!H3984,0)","v":-1082560.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I978,0)+IF(IncludeDeal1,Spreadsheet9.2!I1980,0)+IF(IncludeDeal2,Spreadsheet9.2!I2982,0)+IF(IncludeDeal4,Spreadsheet9.2!I3984,0)","v":-1110876.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J978,0)+IF(IncludeDeal1,Spreadsheet9.2!J1980,0)+IF(IncludeDeal2,Spreadsheet9.2!J2982,0)+IF(IncludeDeal4,Spreadsheet9.2!J3984,0)","v":-591879.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K978,0)+IF(IncludeDeal1,Spreadsheet9.2!K1980,0)+IF(IncludeDeal2,Spreadsheet9.2!K2982,0)+IF(IncludeDeal4,Spreadsheet9.2!K3984,0)","v":-669242.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L978,0)+IF(IncludeDeal1,Spreadsheet9.2!L1980,0)+IF(IncludeDeal2,Spreadsheet9.2!L2982,0)+IF(IncludeDeal4,Spreadsheet9.2!L3984,0)","v":205042.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M978,0)+IF(IncludeDeal1,Spreadsheet9.2!M1980,0)+IF(IncludeDeal2,Spreadsheet9.2!M2982,0)+IF(IncludeDeal4,Spreadsheet9.2!M3984,0)","v":9605.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N978,0)+IF(IncludeDeal1,Spreadsheet9.2!N1980,0)+IF(IncludeDeal2,Spreadsheet9.2!N2982,0)+IF(IncludeDeal4,Spreadsheet9.2!N3984,0)","v":1169171},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O978,0)+IF(IncludeDeal1,Spreadsheet9.2!O1980,0)+IF(IncludeDeal2,Spreadsheet9.2!O2982,0)+IF(IncludeDeal4,Spreadsheet9.2!O3984,0)","v":1159283.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P978,0)+IF(IncludeDeal1,Spreadsheet9.2!P1980,0)+IF(IncludeDeal2,Spreadsheet9.2!P2982,0)+IF(IncludeDeal4,Spreadsheet9.2!P3984,0)","v":357129.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q978,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1980,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2982,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3984,0)","v":-55848.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R978,0)+IF(IncludeDeal1,Spreadsheet9.2!R1980,0)+IF(IncludeDeal2,Spreadsheet9.2!R2982,0)+IF(IncludeDeal4,Spreadsheet9.2!R3984,0)","v":1239566.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S978,0)+IF(IncludeDeal1,Spreadsheet9.2!S1980,0)+IF(IncludeDeal2,Spreadsheet9.2!S2982,0)+IF(IncludeDeal4,Spreadsheet9.2!S3984,0)","v":1567537.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T978,0)+IF(IncludeDeal1,Spreadsheet9.2!T1980,0)+IF(IncludeDeal2,Spreadsheet9.2!T2982,0)+IF(IncludeDeal4,Spreadsheet9.2!T3984,0)","v":1844834.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U978,0)+IF(IncludeDeal1,Spreadsheet9.2!U1980,0)+IF(IncludeDeal2,Spreadsheet9.2!U2982,0)+IF(IncludeDeal4,Spreadsheet9.2!U3984,0)","v":4176809.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V978,0)+IF(IncludeDeal1,Spreadsheet9.2!V1980,0)+IF(IncludeDeal2,Spreadsheet9.2!V2982,0)+IF(IncludeDeal4,Spreadsheet9.2!V3984,0)","v":3901371.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W978,0)+IF(IncludeDeal1,Spreadsheet9.2!W1980,0)+IF(IncludeDeal2,Spreadsheet9.2!W2982,0)+IF(IncludeDeal4,Spreadsheet9.2!W3984,0)","v":4039095.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X978,0)+IF(IncludeDeal1,Spreadsheet9.2!X1980,0)+IF(IncludeDeal2,Spreadsheet9.2!X2982,0)+IF(IncludeDeal4,Spreadsheet9.2!X3984,0)","v":2649168},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y978,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1980,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2982,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3984,0)","v":2151708.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z978,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1980,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2982,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3984,0)","v":879905.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA978,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3984,0)","v":818539.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB978,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3984,0)","v":558808.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC978,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3984,0)","v":910114.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD978,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3984,0)","v":-441221.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE978,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3984,0)","v":-979957.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF978,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3984,0)","v":-1263066.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG978,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3984,0)","v":-1133923.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH978,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3984,0)","v":-856270.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI978,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3984,0)","v":349581},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ978,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3984,0)","v":-456095.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK978,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3984,0)","v":247540.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL978,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3984,0)","v":1185263},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM978,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3984,0)","v":317143.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN978,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3984,0)","v":210637.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO978,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3984,0)","v":-193948.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP978,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3984,0)","v":63438.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ978,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3984,0)","v":638669.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR978,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3984,0)","v":-182443.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS978,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3984,0)","v":-470510.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT978,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3984,0)","v":-179938.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU978,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3984,0)","v":-710257.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV978,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3984,0)","v":-889847.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW978,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3984,0)","v":-594331.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX978,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3984,0)","v":-516856.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY978,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3984,0)","v":-435177.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ978,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1980,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2982,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3984,0)","v":-513012.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA978,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3984,0)","v":-340909.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB978,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3984,0)","v":-430795},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC978,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3984,0)","v":-231147.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD978,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3984,0)","v":-292896.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE978,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3984,0)","v":-328324.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF978,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3984,0)","v":-403468.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG978,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3984,0)","v":-485852.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH978,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3984,0)","v":-574684.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI978,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3984,0)","v":-318256.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ978,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3984,0)","v":-320905.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK978,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3984,0)","v":-323635.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL978,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3984,0)","v":-327919},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM978,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3984,0)","v":-331624.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN978,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3984,0)","v":-334374.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO978,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1980,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2982,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3984,0)","v":-336626.2}]
[null,"Simulation 945",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C979,0)+IF(IncludeDeal1,Spreadsheet9.2!C1981,0)+IF(IncludeDeal2,Spreadsheet9.2!C2983,0)+IF(IncludeDeal4,Spreadsheet9.2!C3985,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E979,0)+IF(IncludeDeal1,Spreadsheet9.2!E1981,0)+IF(IncludeDeal2,Spreadsheet9.2!E2983,0)+IF(IncludeDeal4,Spreadsheet9.2!E3985,0)","v":-288412.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F979,0)+IF(IncludeDeal1,Spreadsheet9.2!F1981,0)+IF(IncludeDeal2,Spreadsheet9.2!F2983,0)+IF(IncludeDeal4,Spreadsheet9.2!F3985,0)","v":-407465.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G979,0)+IF(IncludeDeal1,Spreadsheet9.2!G1981,0)+IF(IncludeDeal2,Spreadsheet9.2!G2983,0)+IF(IncludeDeal4,Spreadsheet9.2!G3985,0)","v":-964253.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H979,0)+IF(IncludeDeal1,Spreadsheet9.2!H1981,0)+IF(IncludeDeal2,Spreadsheet9.2!H2983,0)+IF(IncludeDeal4,Spreadsheet9.2!H3985,0)","v":-1082811.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I979,0)+IF(IncludeDeal1,Spreadsheet9.2!I1981,0)+IF(IncludeDeal2,Spreadsheet9.2!I2983,0)+IF(IncludeDeal4,Spreadsheet9.2!I3985,0)","v":-1727983},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J979,0)+IF(IncludeDeal1,Spreadsheet9.2!J1981,0)+IF(IncludeDeal2,Spreadsheet9.2!J2983,0)+IF(IncludeDeal4,Spreadsheet9.2!J3985,0)","v":-1851218.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K979,0)+IF(IncludeDeal1,Spreadsheet9.2!K1981,0)+IF(IncludeDeal2,Spreadsheet9.2!K2983,0)+IF(IncludeDeal4,Spreadsheet9.2!K3985,0)","v":-1360897.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L979,0)+IF(IncludeDeal1,Spreadsheet9.2!L1981,0)+IF(IncludeDeal2,Spreadsheet9.2!L2983,0)+IF(IncludeDeal4,Spreadsheet9.2!L3985,0)","v":-1577891.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M979,0)+IF(IncludeDeal1,Spreadsheet9.2!M1981,0)+IF(IncludeDeal2,Spreadsheet9.2!M2983,0)+IF(IncludeDeal4,Spreadsheet9.2!M3985,0)","v":-1907218},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N979,0)+IF(IncludeDeal1,Spreadsheet9.2!N1981,0)+IF(IncludeDeal2,Spreadsheet9.2!N2983,0)+IF(IncludeDeal4,Spreadsheet9.2!N3985,0)","v":-2103588.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O979,0)+IF(IncludeDeal1,Spreadsheet9.2!O1981,0)+IF(IncludeDeal2,Spreadsheet9.2!O2983,0)+IF(IncludeDeal4,Spreadsheet9.2!O3985,0)","v":-2268858.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P979,0)+IF(IncludeDeal1,Spreadsheet9.2!P1981,0)+IF(IncludeDeal2,Spreadsheet9.2!P2983,0)+IF(IncludeDeal4,Spreadsheet9.2!P3985,0)","v":-2482524.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q979,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1981,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2983,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3985,0)","v":-2190043},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R979,0)+IF(IncludeDeal1,Spreadsheet9.2!R1981,0)+IF(IncludeDeal2,Spreadsheet9.2!R2983,0)+IF(IncludeDeal4,Spreadsheet9.2!R3985,0)","v":-2042527.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S979,0)+IF(IncludeDeal1,Spreadsheet9.2!S1981,0)+IF(IncludeDeal2,Spreadsheet9.2!S2983,0)+IF(IncludeDeal4,Spreadsheet9.2!S3985,0)","v":-2115844},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T979,0)+IF(IncludeDeal1,Spreadsheet9.2!T1981,0)+IF(IncludeDeal2,Spreadsheet9.2!T2983,0)+IF(IncludeDeal4,Spreadsheet9.2!T3985,0)","v":-2388023.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U979,0)+IF(IncludeDeal1,Spreadsheet9.2!U1981,0)+IF(IncludeDeal2,Spreadsheet9.2!U2983,0)+IF(IncludeDeal4,Spreadsheet9.2!U3985,0)","v":-3058605.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V979,0)+IF(IncludeDeal1,Spreadsheet9.2!V1981,0)+IF(IncludeDeal2,Spreadsheet9.2!V2983,0)+IF(IncludeDeal4,Spreadsheet9.2!V3985,0)","v":-2978692.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W979,0)+IF(IncludeDeal1,Spreadsheet9.2!W1981,0)+IF(IncludeDeal2,Spreadsheet9.2!W2983,0)+IF(IncludeDeal4,Spreadsheet9.2!W3985,0)","v":-3431259.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X979,0)+IF(IncludeDeal1,Spreadsheet9.2!X1981,0)+IF(IncludeDeal2,Spreadsheet9.2!X2983,0)+IF(IncludeDeal4,Spreadsheet9.2!X3985,0)","v":-2908589.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y979,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1981,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2983,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3985,0)","v":-2243688.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z979,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1981,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2983,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3985,0)","v":-2260587},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA979,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3985,0)","v":-2204378.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB979,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3985,0)","v":-2731106.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC979,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3985,0)","v":-2688799},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD979,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3985,0)","v":-2873865.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE979,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3985,0)","v":-2852057.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF979,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3985,0)","v":-2665438.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG979,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3985,0)","v":-2358636},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH979,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3985,0)","v":-2034629.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI979,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3985,0)","v":-1581097.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ979,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3985,0)","v":-1055750.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK979,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3985,0)","v":-1113760},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL979,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3985,0)","v":-1395873.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM979,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3985,0)","v":-813391.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN979,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3985,0)","v":-1493052},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO979,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3985,0)","v":-938474.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP979,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3985,0)","v":-775383.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ979,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3985,0)","v":-960716.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR979,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3985,0)","v":-373950.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS979,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3985,0)","v":-1121273.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT979,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3985,0)","v":-1194222.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU979,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3985,0)","v":-905013.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV979,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3985,0)","v":-1151641.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW979,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3985,0)","v":-825805.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX979,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3985,0)","v":-637575.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY979,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3985,0)","v":-477084.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ979,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1981,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2983,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3985,0)","v":-445020.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA979,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3985,0)","v":-423658.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB979,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3985,0)","v":-328234.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC979,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3985,0)","v":-121801.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD979,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3985,0)","v":-222409.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE979,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3985,0)","v":-332388.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF979,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3985,0)","v":-416471.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG979,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3985,0)","v":-463582},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH979,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3985,0)","v":-532798},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI979,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3985,0)","v":-265116.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ979,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3985,0)","v":-268012.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK979,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3985,0)","v":-271597.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL979,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3985,0)","v":-275189.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM979,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3985,0)","v":-278117.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN979,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3985,0)","v":-281547},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO979,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1981,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2983,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3985,0)","v":-283939.8}]
[null,"Simulation 946",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C980,0)+IF(IncludeDeal1,Spreadsheet9.2!C1982,0)+IF(IncludeDeal2,Spreadsheet9.2!C2984,0)+IF(IncludeDeal4,Spreadsheet9.2!C3986,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E980,0)+IF(IncludeDeal1,Spreadsheet9.2!E1982,0)+IF(IncludeDeal2,Spreadsheet9.2!E2984,0)+IF(IncludeDeal4,Spreadsheet9.2!E3986,0)","v":-515285.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F980,0)+IF(IncludeDeal1,Spreadsheet9.2!F1982,0)+IF(IncludeDeal2,Spreadsheet9.2!F2984,0)+IF(IncludeDeal4,Spreadsheet9.2!F3986,0)","v":195957.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G980,0)+IF(IncludeDeal1,Spreadsheet9.2!G1982,0)+IF(IncludeDeal2,Spreadsheet9.2!G2984,0)+IF(IncludeDeal4,Spreadsheet9.2!G3986,0)","v":-572078},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H980,0)+IF(IncludeDeal1,Spreadsheet9.2!H1982,0)+IF(IncludeDeal2,Spreadsheet9.2!H2984,0)+IF(IncludeDeal4,Spreadsheet9.2!H3986,0)","v":-418965.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I980,0)+IF(IncludeDeal1,Spreadsheet9.2!I1982,0)+IF(IncludeDeal2,Spreadsheet9.2!I2984,0)+IF(IncludeDeal4,Spreadsheet9.2!I3986,0)","v":143952.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J980,0)+IF(IncludeDeal1,Spreadsheet9.2!J1982,0)+IF(IncludeDeal2,Spreadsheet9.2!J2984,0)+IF(IncludeDeal4,Spreadsheet9.2!J3986,0)","v":501668.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K980,0)+IF(IncludeDeal1,Spreadsheet9.2!K1982,0)+IF(IncludeDeal2,Spreadsheet9.2!K2984,0)+IF(IncludeDeal4,Spreadsheet9.2!K3986,0)","v":296225.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L980,0)+IF(IncludeDeal1,Spreadsheet9.2!L1982,0)+IF(IncludeDeal2,Spreadsheet9.2!L2984,0)+IF(IncludeDeal4,Spreadsheet9.2!L3986,0)","v":-904639.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M980,0)+IF(IncludeDeal1,Spreadsheet9.2!M1982,0)+IF(IncludeDeal2,Spreadsheet9.2!M2984,0)+IF(IncludeDeal4,Spreadsheet9.2!M3986,0)","v":-390773.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N980,0)+IF(IncludeDeal1,Spreadsheet9.2!N1982,0)+IF(IncludeDeal2,Spreadsheet9.2!N2984,0)+IF(IncludeDeal4,Spreadsheet9.2!N3986,0)","v":-1949640.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O980,0)+IF(IncludeDeal1,Spreadsheet9.2!O1982,0)+IF(IncludeDeal2,Spreadsheet9.2!O2984,0)+IF(IncludeDeal4,Spreadsheet9.2!O3986,0)","v":-1353025.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P980,0)+IF(IncludeDeal1,Spreadsheet9.2!P1982,0)+IF(IncludeDeal2,Spreadsheet9.2!P2984,0)+IF(IncludeDeal4,Spreadsheet9.2!P3986,0)","v":-1545925.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q980,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1982,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2984,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3986,0)","v":-2215564.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R980,0)+IF(IncludeDeal1,Spreadsheet9.2!R1982,0)+IF(IncludeDeal2,Spreadsheet9.2!R2984,0)+IF(IncludeDeal4,Spreadsheet9.2!R3986,0)","v":-1835659.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S980,0)+IF(IncludeDeal1,Spreadsheet9.2!S1982,0)+IF(IncludeDeal2,Spreadsheet9.2!S2984,0)+IF(IncludeDeal4,Spreadsheet9.2!S3986,0)","v":-1617393.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T980,0)+IF(IncludeDeal1,Spreadsheet9.2!T1982,0)+IF(IncludeDeal2,Spreadsheet9.2!T2984,0)+IF(IncludeDeal4,Spreadsheet9.2!T3986,0)","v":-1197905.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U980,0)+IF(IncludeDeal1,Spreadsheet9.2!U1982,0)+IF(IncludeDeal2,Spreadsheet9.2!U2984,0)+IF(IncludeDeal4,Spreadsheet9.2!U3986,0)","v":-971673},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V980,0)+IF(IncludeDeal1,Spreadsheet9.2!V1982,0)+IF(IncludeDeal2,Spreadsheet9.2!V2984,0)+IF(IncludeDeal4,Spreadsheet9.2!V3986,0)","v":-1137919.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W980,0)+IF(IncludeDeal1,Spreadsheet9.2!W1982,0)+IF(IncludeDeal2,Spreadsheet9.2!W2984,0)+IF(IncludeDeal4,Spreadsheet9.2!W3986,0)","v":-1151212.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X980,0)+IF(IncludeDeal1,Spreadsheet9.2!X1982,0)+IF(IncludeDeal2,Spreadsheet9.2!X2984,0)+IF(IncludeDeal4,Spreadsheet9.2!X3986,0)","v":-1145068.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y980,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1982,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2984,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3986,0)","v":-499085.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z980,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1982,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2984,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3986,0)","v":-24166},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA980,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3986,0)","v":-489621.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB980,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3986,0)","v":-527650.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC980,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3986,0)","v":-401257.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD980,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3986,0)","v":215359.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE980,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3986,0)","v":1546579.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF980,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3986,0)","v":2672957.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG980,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3986,0)","v":4227133.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH980,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3986,0)","v":4103394.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI980,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3986,0)","v":4256152.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ980,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3986,0)","v":5600577.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK980,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3986,0)","v":6731920.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL980,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3986,0)","v":6414683},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM980,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3986,0)","v":5515467.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN980,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3986,0)","v":4880004.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO980,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3986,0)","v":4195871.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP980,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3986,0)","v":3411937.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ980,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3986,0)","v":3230677},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR980,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3986,0)","v":3434348.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS980,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3986,0)","v":2963287.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT980,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3986,0)","v":2600633.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU980,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3986,0)","v":1717153.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV980,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3986,0)","v":1655676.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW980,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3986,0)","v":1516128.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX980,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3986,0)","v":1050995.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY980,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3986,0)","v":380685.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ980,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1982,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2984,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3986,0)","v":112154.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA980,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3986,0)","v":-9119.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB980,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3986,0)","v":-142088.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC980,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3986,0)","v":-5260.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD980,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3986,0)","v":-54893.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE980,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3986,0)","v":-73080.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF980,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3986,0)","v":-132990.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG980,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3986,0)","v":-153363.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH980,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3986,0)","v":-290866.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI980,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3986,0)","v":-172835.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ980,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3986,0)","v":-175445.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK980,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3986,0)","v":-177270.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL980,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3986,0)","v":-180088.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM980,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3986,0)","v":-182468.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN980,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3986,0)","v":-185330.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO980,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1982,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2984,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3986,0)","v":-187859.7}]
[null,"Simulation 947",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C981,0)+IF(IncludeDeal1,Spreadsheet9.2!C1983,0)+IF(IncludeDeal2,Spreadsheet9.2!C2985,0)+IF(IncludeDeal4,Spreadsheet9.2!C3987,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E981,0)+IF(IncludeDeal1,Spreadsheet9.2!E1983,0)+IF(IncludeDeal2,Spreadsheet9.2!E2985,0)+IF(IncludeDeal4,Spreadsheet9.2!E3987,0)","v":9239.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F981,0)+IF(IncludeDeal1,Spreadsheet9.2!F1983,0)+IF(IncludeDeal2,Spreadsheet9.2!F2985,0)+IF(IncludeDeal4,Spreadsheet9.2!F3987,0)","v":-192984.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G981,0)+IF(IncludeDeal1,Spreadsheet9.2!G1983,0)+IF(IncludeDeal2,Spreadsheet9.2!G2985,0)+IF(IncludeDeal4,Spreadsheet9.2!G3987,0)","v":-418990.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H981,0)+IF(IncludeDeal1,Spreadsheet9.2!H1983,0)+IF(IncludeDeal2,Spreadsheet9.2!H2985,0)+IF(IncludeDeal4,Spreadsheet9.2!H3987,0)","v":-503671.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I981,0)+IF(IncludeDeal1,Spreadsheet9.2!I1983,0)+IF(IncludeDeal2,Spreadsheet9.2!I2985,0)+IF(IncludeDeal4,Spreadsheet9.2!I3987,0)","v":116442.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J981,0)+IF(IncludeDeal1,Spreadsheet9.2!J1983,0)+IF(IncludeDeal2,Spreadsheet9.2!J2985,0)+IF(IncludeDeal4,Spreadsheet9.2!J3987,0)","v":322347.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K981,0)+IF(IncludeDeal1,Spreadsheet9.2!K1983,0)+IF(IncludeDeal2,Spreadsheet9.2!K2985,0)+IF(IncludeDeal4,Spreadsheet9.2!K3987,0)","v":496985},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L981,0)+IF(IncludeDeal1,Spreadsheet9.2!L1983,0)+IF(IncludeDeal2,Spreadsheet9.2!L2985,0)+IF(IncludeDeal4,Spreadsheet9.2!L3987,0)","v":800545.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M981,0)+IF(IncludeDeal1,Spreadsheet9.2!M1983,0)+IF(IncludeDeal2,Spreadsheet9.2!M2985,0)+IF(IncludeDeal4,Spreadsheet9.2!M3987,0)","v":1602866.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N981,0)+IF(IncludeDeal1,Spreadsheet9.2!N1983,0)+IF(IncludeDeal2,Spreadsheet9.2!N2985,0)+IF(IncludeDeal4,Spreadsheet9.2!N3987,0)","v":1657738.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O981,0)+IF(IncludeDeal1,Spreadsheet9.2!O1983,0)+IF(IncludeDeal2,Spreadsheet9.2!O2985,0)+IF(IncludeDeal4,Spreadsheet9.2!O3987,0)","v":-81733.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P981,0)+IF(IncludeDeal1,Spreadsheet9.2!P1983,0)+IF(IncludeDeal2,Spreadsheet9.2!P2985,0)+IF(IncludeDeal4,Spreadsheet9.2!P3987,0)","v":-1037132.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q981,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1983,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2985,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3987,0)","v":-445377.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R981,0)+IF(IncludeDeal1,Spreadsheet9.2!R1983,0)+IF(IncludeDeal2,Spreadsheet9.2!R2985,0)+IF(IncludeDeal4,Spreadsheet9.2!R3987,0)","v":-918834.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S981,0)+IF(IncludeDeal1,Spreadsheet9.2!S1983,0)+IF(IncludeDeal2,Spreadsheet9.2!S2985,0)+IF(IncludeDeal4,Spreadsheet9.2!S3987,0)","v":-1415887.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T981,0)+IF(IncludeDeal1,Spreadsheet9.2!T1983,0)+IF(IncludeDeal2,Spreadsheet9.2!T2985,0)+IF(IncludeDeal4,Spreadsheet9.2!T3987,0)","v":-506894.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U981,0)+IF(IncludeDeal1,Spreadsheet9.2!U1983,0)+IF(IncludeDeal2,Spreadsheet9.2!U2985,0)+IF(IncludeDeal4,Spreadsheet9.2!U3987,0)","v":-1127190.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V981,0)+IF(IncludeDeal1,Spreadsheet9.2!V1983,0)+IF(IncludeDeal2,Spreadsheet9.2!V2985,0)+IF(IncludeDeal4,Spreadsheet9.2!V3987,0)","v":-1050061.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W981,0)+IF(IncludeDeal1,Spreadsheet9.2!W1983,0)+IF(IncludeDeal2,Spreadsheet9.2!W2985,0)+IF(IncludeDeal4,Spreadsheet9.2!W3987,0)","v":-1167618.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X981,0)+IF(IncludeDeal1,Spreadsheet9.2!X1983,0)+IF(IncludeDeal2,Spreadsheet9.2!X2985,0)+IF(IncludeDeal4,Spreadsheet9.2!X3987,0)","v":-1537349.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y981,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1983,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2985,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3987,0)","v":-1686478.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z981,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1983,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2985,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3987,0)","v":-2159097.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA981,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3987,0)","v":-1369597.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB981,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3987,0)","v":-2143972.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC981,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3987,0)","v":-1935925.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD981,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3987,0)","v":-2352573.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE981,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3987,0)","v":-1234552.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF981,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3987,0)","v":-1655371.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG981,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3987,0)","v":-1462286.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH981,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3987,0)","v":-1926634},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI981,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3987,0)","v":-1369771.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ981,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3987,0)","v":-1514250.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK981,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3987,0)","v":-1513314.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL981,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3987,0)","v":-1336900.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM981,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3987,0)","v":-1684548.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN981,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3987,0)","v":-1675950.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO981,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3987,0)","v":-1571003.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP981,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3987,0)","v":-1717074.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ981,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3987,0)","v":-1497645.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR981,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3987,0)","v":-1336353.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS981,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3987,0)","v":-1154819.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT981,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3987,0)","v":-958916.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU981,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3987,0)","v":-839617.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV981,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3987,0)","v":-790903.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW981,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3987,0)","v":-613831.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX981,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3987,0)","v":-427009.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY981,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3987,0)","v":-192977.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ981,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1983,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2985,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3987,0)","v":-16172.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA981,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3987,0)","v":133083.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB981,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3987,0)","v":244084.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC981,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3987,0)","v":344405.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD981,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3987,0)","v":257256.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE981,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3987,0)","v":154865.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF981,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3987,0)","v":66566.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG981,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3987,0)","v":7505.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH981,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3987,0)","v":-107590.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI981,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3987,0)","v":-85454.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ981,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3987,0)","v":-88363.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK981,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3987,0)","v":-90701.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL981,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3987,0)","v":-94593.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM981,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3987,0)","v":-95916.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN981,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3987,0)","v":-99794.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO981,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1983,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2985,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3987,0)","v":-102877.4}]
[null,"Simulation 948",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C982,0)+IF(IncludeDeal1,Spreadsheet9.2!C1984,0)+IF(IncludeDeal2,Spreadsheet9.2!C2986,0)+IF(IncludeDeal4,Spreadsheet9.2!C3988,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E982,0)+IF(IncludeDeal1,Spreadsheet9.2!E1984,0)+IF(IncludeDeal2,Spreadsheet9.2!E2986,0)+IF(IncludeDeal4,Spreadsheet9.2!E3988,0)","v":-157695.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F982,0)+IF(IncludeDeal1,Spreadsheet9.2!F1984,0)+IF(IncludeDeal2,Spreadsheet9.2!F2986,0)+IF(IncludeDeal4,Spreadsheet9.2!F3988,0)","v":165919.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G982,0)+IF(IncludeDeal1,Spreadsheet9.2!G1984,0)+IF(IncludeDeal2,Spreadsheet9.2!G2986,0)+IF(IncludeDeal4,Spreadsheet9.2!G3988,0)","v":664678.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H982,0)+IF(IncludeDeal1,Spreadsheet9.2!H1984,0)+IF(IncludeDeal2,Spreadsheet9.2!H2986,0)+IF(IncludeDeal4,Spreadsheet9.2!H3988,0)","v":388932.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I982,0)+IF(IncludeDeal1,Spreadsheet9.2!I1984,0)+IF(IncludeDeal2,Spreadsheet9.2!I2986,0)+IF(IncludeDeal4,Spreadsheet9.2!I3988,0)","v":2079618.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J982,0)+IF(IncludeDeal1,Spreadsheet9.2!J1984,0)+IF(IncludeDeal2,Spreadsheet9.2!J2986,0)+IF(IncludeDeal4,Spreadsheet9.2!J3988,0)","v":1350825.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K982,0)+IF(IncludeDeal1,Spreadsheet9.2!K1984,0)+IF(IncludeDeal2,Spreadsheet9.2!K2986,0)+IF(IncludeDeal4,Spreadsheet9.2!K3988,0)","v":541810.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L982,0)+IF(IncludeDeal1,Spreadsheet9.2!L1984,0)+IF(IncludeDeal2,Spreadsheet9.2!L2986,0)+IF(IncludeDeal4,Spreadsheet9.2!L3988,0)","v":692744.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M982,0)+IF(IncludeDeal1,Spreadsheet9.2!M1984,0)+IF(IncludeDeal2,Spreadsheet9.2!M2986,0)+IF(IncludeDeal4,Spreadsheet9.2!M3988,0)","v":1861365.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N982,0)+IF(IncludeDeal1,Spreadsheet9.2!N1984,0)+IF(IncludeDeal2,Spreadsheet9.2!N2986,0)+IF(IncludeDeal4,Spreadsheet9.2!N3988,0)","v":2649044.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O982,0)+IF(IncludeDeal1,Spreadsheet9.2!O1984,0)+IF(IncludeDeal2,Spreadsheet9.2!O2986,0)+IF(IncludeDeal4,Spreadsheet9.2!O3988,0)","v":2078239.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P982,0)+IF(IncludeDeal1,Spreadsheet9.2!P1984,0)+IF(IncludeDeal2,Spreadsheet9.2!P2986,0)+IF(IncludeDeal4,Spreadsheet9.2!P3988,0)","v":717549.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q982,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1984,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2986,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3988,0)","v":801443.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R982,0)+IF(IncludeDeal1,Spreadsheet9.2!R1984,0)+IF(IncludeDeal2,Spreadsheet9.2!R2986,0)+IF(IncludeDeal4,Spreadsheet9.2!R3988,0)","v":47803.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S982,0)+IF(IncludeDeal1,Spreadsheet9.2!S1984,0)+IF(IncludeDeal2,Spreadsheet9.2!S2986,0)+IF(IncludeDeal4,Spreadsheet9.2!S3988,0)","v":640441},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T982,0)+IF(IncludeDeal1,Spreadsheet9.2!T1984,0)+IF(IncludeDeal2,Spreadsheet9.2!T2986,0)+IF(IncludeDeal4,Spreadsheet9.2!T3988,0)","v":301875.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U982,0)+IF(IncludeDeal1,Spreadsheet9.2!U1984,0)+IF(IncludeDeal2,Spreadsheet9.2!U2986,0)+IF(IncludeDeal4,Spreadsheet9.2!U3988,0)","v":-675200.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V982,0)+IF(IncludeDeal1,Spreadsheet9.2!V1984,0)+IF(IncludeDeal2,Spreadsheet9.2!V2986,0)+IF(IncludeDeal4,Spreadsheet9.2!V3988,0)","v":-1074415},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W982,0)+IF(IncludeDeal1,Spreadsheet9.2!W1984,0)+IF(IncludeDeal2,Spreadsheet9.2!W2986,0)+IF(IncludeDeal4,Spreadsheet9.2!W3988,0)","v":-1014357.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X982,0)+IF(IncludeDeal1,Spreadsheet9.2!X1984,0)+IF(IncludeDeal2,Spreadsheet9.2!X2986,0)+IF(IncludeDeal4,Spreadsheet9.2!X3988,0)","v":-936961.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y982,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1984,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2986,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3988,0)","v":-331892.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z982,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1984,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2986,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3988,0)","v":-320058.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA982,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3988,0)","v":-1084418.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB982,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3988,0)","v":-1981494.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC982,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3988,0)","v":-1827720},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD982,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3988,0)","v":-2287286.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE982,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3988,0)","v":-1957145.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF982,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3988,0)","v":-2036186.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG982,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3988,0)","v":-1784414.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH982,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3988,0)","v":-1656801.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI982,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3988,0)","v":-1957502.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ982,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3988,0)","v":-2353717.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK982,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3988,0)","v":-2205922.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL982,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3988,0)","v":-2399465.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM982,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3988,0)","v":-2520915.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN982,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3988,0)","v":-2417799.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO982,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3988,0)","v":-2202242.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP982,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3988,0)","v":-2218211.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ982,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3988,0)","v":-1729317.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR982,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3988,0)","v":-1510862.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS982,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3988,0)","v":-1407473.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT982,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3988,0)","v":-1351634.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU982,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3988,0)","v":-1252089.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV982,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3988,0)","v":-871673.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW982,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3988,0)","v":-485182.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX982,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3988,0)","v":-404074.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY982,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3988,0)","v":-331787.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ982,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1984,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2986,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3988,0)","v":-149014.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA982,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3988,0)","v":-142605.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB982,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3988,0)","v":-185365},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC982,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3988,0)","v":-40337.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD982,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3988,0)","v":-52743.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE982,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3988,0)","v":-114082.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF982,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3988,0)","v":-173684.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG982,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3988,0)","v":-262252.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH982,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3988,0)","v":-343446.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI982,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3988,0)","v":-179660.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ982,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3988,0)","v":-182739.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK982,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3988,0)","v":-184285.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL982,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3988,0)","v":-185179.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM982,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3988,0)","v":-186768.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN982,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3988,0)","v":-190602.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO982,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1984,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2986,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3988,0)","v":-193213.9}]
[null,"Simulation 949",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C983,0)+IF(IncludeDeal1,Spreadsheet9.2!C1985,0)+IF(IncludeDeal2,Spreadsheet9.2!C2987,0)+IF(IncludeDeal4,Spreadsheet9.2!C3989,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E983,0)+IF(IncludeDeal1,Spreadsheet9.2!E1985,0)+IF(IncludeDeal2,Spreadsheet9.2!E2987,0)+IF(IncludeDeal4,Spreadsheet9.2!E3989,0)","v":117184.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F983,0)+IF(IncludeDeal1,Spreadsheet9.2!F1985,0)+IF(IncludeDeal2,Spreadsheet9.2!F2987,0)+IF(IncludeDeal4,Spreadsheet9.2!F3989,0)","v":-237693.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G983,0)+IF(IncludeDeal1,Spreadsheet9.2!G1985,0)+IF(IncludeDeal2,Spreadsheet9.2!G2987,0)+IF(IncludeDeal4,Spreadsheet9.2!G3989,0)","v":-293524.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H983,0)+IF(IncludeDeal1,Spreadsheet9.2!H1985,0)+IF(IncludeDeal2,Spreadsheet9.2!H2987,0)+IF(IncludeDeal4,Spreadsheet9.2!H3989,0)","v":113007.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I983,0)+IF(IncludeDeal1,Spreadsheet9.2!I1985,0)+IF(IncludeDeal2,Spreadsheet9.2!I2987,0)+IF(IncludeDeal4,Spreadsheet9.2!I3989,0)","v":-315397.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J983,0)+IF(IncludeDeal1,Spreadsheet9.2!J1985,0)+IF(IncludeDeal2,Spreadsheet9.2!J2987,0)+IF(IncludeDeal4,Spreadsheet9.2!J3989,0)","v":-282368},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K983,0)+IF(IncludeDeal1,Spreadsheet9.2!K1985,0)+IF(IncludeDeal2,Spreadsheet9.2!K2987,0)+IF(IncludeDeal4,Spreadsheet9.2!K3989,0)","v":-889844.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L983,0)+IF(IncludeDeal1,Spreadsheet9.2!L1985,0)+IF(IncludeDeal2,Spreadsheet9.2!L2987,0)+IF(IncludeDeal4,Spreadsheet9.2!L3989,0)","v":-1283104},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M983,0)+IF(IncludeDeal1,Spreadsheet9.2!M1985,0)+IF(IncludeDeal2,Spreadsheet9.2!M2987,0)+IF(IncludeDeal4,Spreadsheet9.2!M3989,0)","v":-469432},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N983,0)+IF(IncludeDeal1,Spreadsheet9.2!N1985,0)+IF(IncludeDeal2,Spreadsheet9.2!N2987,0)+IF(IncludeDeal4,Spreadsheet9.2!N3989,0)","v":-268170.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O983,0)+IF(IncludeDeal1,Spreadsheet9.2!O1985,0)+IF(IncludeDeal2,Spreadsheet9.2!O2987,0)+IF(IncludeDeal4,Spreadsheet9.2!O3989,0)","v":1269179.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P983,0)+IF(IncludeDeal1,Spreadsheet9.2!P1985,0)+IF(IncludeDeal2,Spreadsheet9.2!P2987,0)+IF(IncludeDeal4,Spreadsheet9.2!P3989,0)","v":1129655},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q983,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1985,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2987,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3989,0)","v":1450808.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R983,0)+IF(IncludeDeal1,Spreadsheet9.2!R1985,0)+IF(IncludeDeal2,Spreadsheet9.2!R2987,0)+IF(IncludeDeal4,Spreadsheet9.2!R3989,0)","v":748447.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S983,0)+IF(IncludeDeal1,Spreadsheet9.2!S1985,0)+IF(IncludeDeal2,Spreadsheet9.2!S2987,0)+IF(IncludeDeal4,Spreadsheet9.2!S3989,0)","v":1513799.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T983,0)+IF(IncludeDeal1,Spreadsheet9.2!T1985,0)+IF(IncludeDeal2,Spreadsheet9.2!T2987,0)+IF(IncludeDeal4,Spreadsheet9.2!T3989,0)","v":591984.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U983,0)+IF(IncludeDeal1,Spreadsheet9.2!U1985,0)+IF(IncludeDeal2,Spreadsheet9.2!U2987,0)+IF(IncludeDeal4,Spreadsheet9.2!U3989,0)","v":571914.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V983,0)+IF(IncludeDeal1,Spreadsheet9.2!V1985,0)+IF(IncludeDeal2,Spreadsheet9.2!V2987,0)+IF(IncludeDeal4,Spreadsheet9.2!V3989,0)","v":399922.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W983,0)+IF(IncludeDeal1,Spreadsheet9.2!W1985,0)+IF(IncludeDeal2,Spreadsheet9.2!W2987,0)+IF(IncludeDeal4,Spreadsheet9.2!W3989,0)","v":1756908.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X983,0)+IF(IncludeDeal1,Spreadsheet9.2!X1985,0)+IF(IncludeDeal2,Spreadsheet9.2!X2987,0)+IF(IncludeDeal4,Spreadsheet9.2!X3989,0)","v":1472788.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y983,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1985,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2987,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3989,0)","v":367911.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z983,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1985,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2987,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3989,0)","v":-246583.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA983,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3989,0)","v":779564.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB983,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3989,0)","v":1498808.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC983,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3989,0)","v":695702},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD983,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3989,0)","v":-502646.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE983,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3989,0)","v":-213363.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF983,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3989,0)","v":-397476.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG983,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3989,0)","v":-293038.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH983,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3989,0)","v":-1110878.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI983,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3989,0)","v":-760127.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ983,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3989,0)","v":-1239687.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK983,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3989,0)","v":-593706.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL983,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3989,0)","v":-175289.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM983,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3989,0)","v":238980.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN983,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3989,0)","v":313364.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO983,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3989,0)","v":-151424.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP983,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3989,0)","v":-500227.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ983,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3989,0)","v":100310.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR983,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3989,0)","v":214204.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS983,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3989,0)","v":-72287.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT983,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3989,0)","v":-490484.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU983,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3989,0)","v":-199814.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV983,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3989,0)","v":-217828.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW983,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3989,0)","v":149592.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX983,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3989,0)","v":239375.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY983,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3989,0)","v":27858.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ983,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1985,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2987,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3989,0)","v":-3279.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA983,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3989,0)","v":-287782.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB983,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3989,0)","v":-437298.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC983,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3989,0)","v":-179077.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD983,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3989,0)","v":-173551.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE983,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3989,0)","v":-213755.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF983,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3989,0)","v":-297303.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG983,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3989,0)","v":-364073},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH983,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3989,0)","v":-454645.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI983,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3989,0)","v":-207205},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ983,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3989,0)","v":-206457.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK983,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3989,0)","v":-208115.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL983,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3989,0)","v":-210410.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM983,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3989,0)","v":-214484.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN983,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3989,0)","v":-218175.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO983,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1985,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2987,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3989,0)","v":-221416.7}]
[null,"Simulation 950",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C984,0)+IF(IncludeDeal1,Spreadsheet9.2!C1986,0)+IF(IncludeDeal2,Spreadsheet9.2!C2988,0)+IF(IncludeDeal4,Spreadsheet9.2!C3990,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E984,0)+IF(IncludeDeal1,Spreadsheet9.2!E1986,0)+IF(IncludeDeal2,Spreadsheet9.2!E2988,0)+IF(IncludeDeal4,Spreadsheet9.2!E3990,0)","v":-38989.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F984,0)+IF(IncludeDeal1,Spreadsheet9.2!F1986,0)+IF(IncludeDeal2,Spreadsheet9.2!F2988,0)+IF(IncludeDeal4,Spreadsheet9.2!F3990,0)","v":-332753.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G984,0)+IF(IncludeDeal1,Spreadsheet9.2!G1986,0)+IF(IncludeDeal2,Spreadsheet9.2!G2988,0)+IF(IncludeDeal4,Spreadsheet9.2!G3990,0)","v":10455.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H984,0)+IF(IncludeDeal1,Spreadsheet9.2!H1986,0)+IF(IncludeDeal2,Spreadsheet9.2!H2988,0)+IF(IncludeDeal4,Spreadsheet9.2!H3990,0)","v":202942.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I984,0)+IF(IncludeDeal1,Spreadsheet9.2!I1986,0)+IF(IncludeDeal2,Spreadsheet9.2!I2988,0)+IF(IncludeDeal4,Spreadsheet9.2!I3990,0)","v":99216.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J984,0)+IF(IncludeDeal1,Spreadsheet9.2!J1986,0)+IF(IncludeDeal2,Spreadsheet9.2!J2988,0)+IF(IncludeDeal4,Spreadsheet9.2!J3990,0)","v":401154.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K984,0)+IF(IncludeDeal1,Spreadsheet9.2!K1986,0)+IF(IncludeDeal2,Spreadsheet9.2!K2988,0)+IF(IncludeDeal4,Spreadsheet9.2!K3990,0)","v":-42611.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L984,0)+IF(IncludeDeal1,Spreadsheet9.2!L1986,0)+IF(IncludeDeal2,Spreadsheet9.2!L2988,0)+IF(IncludeDeal4,Spreadsheet9.2!L3990,0)","v":-151024.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M984,0)+IF(IncludeDeal1,Spreadsheet9.2!M1986,0)+IF(IncludeDeal2,Spreadsheet9.2!M2988,0)+IF(IncludeDeal4,Spreadsheet9.2!M3990,0)","v":436430.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N984,0)+IF(IncludeDeal1,Spreadsheet9.2!N1986,0)+IF(IncludeDeal2,Spreadsheet9.2!N2988,0)+IF(IncludeDeal4,Spreadsheet9.2!N3990,0)","v":-915958.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O984,0)+IF(IncludeDeal1,Spreadsheet9.2!O1986,0)+IF(IncludeDeal2,Spreadsheet9.2!O2988,0)+IF(IncludeDeal4,Spreadsheet9.2!O3990,0)","v":-421154.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P984,0)+IF(IncludeDeal1,Spreadsheet9.2!P1986,0)+IF(IncludeDeal2,Spreadsheet9.2!P2988,0)+IF(IncludeDeal4,Spreadsheet9.2!P3990,0)","v":1520837.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q984,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1986,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2988,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3990,0)","v":549656.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R984,0)+IF(IncludeDeal1,Spreadsheet9.2!R1986,0)+IF(IncludeDeal2,Spreadsheet9.2!R2988,0)+IF(IncludeDeal4,Spreadsheet9.2!R3990,0)","v":1097086.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S984,0)+IF(IncludeDeal1,Spreadsheet9.2!S1986,0)+IF(IncludeDeal2,Spreadsheet9.2!S2988,0)+IF(IncludeDeal4,Spreadsheet9.2!S3990,0)","v":2750993.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T984,0)+IF(IncludeDeal1,Spreadsheet9.2!T1986,0)+IF(IncludeDeal2,Spreadsheet9.2!T2988,0)+IF(IncludeDeal4,Spreadsheet9.2!T3990,0)","v":3740458},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U984,0)+IF(IncludeDeal1,Spreadsheet9.2!U1986,0)+IF(IncludeDeal2,Spreadsheet9.2!U2988,0)+IF(IncludeDeal4,Spreadsheet9.2!U3990,0)","v":3215757.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V984,0)+IF(IncludeDeal1,Spreadsheet9.2!V1986,0)+IF(IncludeDeal2,Spreadsheet9.2!V2988,0)+IF(IncludeDeal4,Spreadsheet9.2!V3990,0)","v":4415777.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W984,0)+IF(IncludeDeal1,Spreadsheet9.2!W1986,0)+IF(IncludeDeal2,Spreadsheet9.2!W2988,0)+IF(IncludeDeal4,Spreadsheet9.2!W3990,0)","v":6102138.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X984,0)+IF(IncludeDeal1,Spreadsheet9.2!X1986,0)+IF(IncludeDeal2,Spreadsheet9.2!X2988,0)+IF(IncludeDeal4,Spreadsheet9.2!X3990,0)","v":5267139.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y984,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1986,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2988,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3990,0)","v":4443407.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z984,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1986,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2988,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3990,0)","v":3968731.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA984,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3990,0)","v":3837504.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB984,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3990,0)","v":3013140},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC984,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3990,0)","v":2324656.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD984,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3990,0)","v":667258.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE984,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3990,0)","v":948665.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF984,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3990,0)","v":156136.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG984,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3990,0)","v":-218159.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH984,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3990,0)","v":921500.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI984,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3990,0)","v":1034213},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ984,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3990,0)","v":453798.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK984,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3990,0)","v":1414149.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL984,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3990,0)","v":1633837.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM984,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3990,0)","v":1455519.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN984,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3990,0)","v":1249165.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO984,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3990,0)","v":702086.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP984,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3990,0)","v":-292970.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ984,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3990,0)","v":162029},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR984,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3990,0)","v":-36254.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS984,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3990,0)","v":-166875},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT984,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3990,0)","v":-282957.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU984,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3990,0)","v":-525586.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV984,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3990,0)","v":-443915.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW984,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3990,0)","v":-370490.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX984,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3990,0)","v":-153122.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY984,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3990,0)","v":-225927.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ984,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1986,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2988,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3990,0)","v":-365083.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA984,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3990,0)","v":-332261.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB984,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3990,0)","v":-394261},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC984,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3990,0)","v":-192155.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD984,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3990,0)","v":-240226.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE984,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3990,0)","v":-287729.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF984,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3990,0)","v":-363451.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG984,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3990,0)","v":-444710.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH984,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3990,0)","v":-550751.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI984,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3990,0)","v":-306890.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ984,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3990,0)","v":-310278.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK984,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3990,0)","v":-314306.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL984,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3990,0)","v":-316692.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM984,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3990,0)","v":-319986.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN984,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3990,0)","v":-322883.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO984,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1986,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2988,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3990,0)","v":-324932.40000000002}]
[null,"Simulation 951",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C985,0)+IF(IncludeDeal1,Spreadsheet9.2!C1987,0)+IF(IncludeDeal2,Spreadsheet9.2!C2989,0)+IF(IncludeDeal4,Spreadsheet9.2!C3991,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E985,0)+IF(IncludeDeal1,Spreadsheet9.2!E1987,0)+IF(IncludeDeal2,Spreadsheet9.2!E2989,0)+IF(IncludeDeal4,Spreadsheet9.2!E3991,0)","v":153585.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F985,0)+IF(IncludeDeal1,Spreadsheet9.2!F1987,0)+IF(IncludeDeal2,Spreadsheet9.2!F2989,0)+IF(IncludeDeal4,Spreadsheet9.2!F3991,0)","v":-855203.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G985,0)+IF(IncludeDeal1,Spreadsheet9.2!G1987,0)+IF(IncludeDeal2,Spreadsheet9.2!G2989,0)+IF(IncludeDeal4,Spreadsheet9.2!G3991,0)","v":-131025.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H985,0)+IF(IncludeDeal1,Spreadsheet9.2!H1987,0)+IF(IncludeDeal2,Spreadsheet9.2!H2989,0)+IF(IncludeDeal4,Spreadsheet9.2!H3991,0)","v":140182},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I985,0)+IF(IncludeDeal1,Spreadsheet9.2!I1987,0)+IF(IncludeDeal2,Spreadsheet9.2!I2989,0)+IF(IncludeDeal4,Spreadsheet9.2!I3991,0)","v":1317693.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J985,0)+IF(IncludeDeal1,Spreadsheet9.2!J1987,0)+IF(IncludeDeal2,Spreadsheet9.2!J2989,0)+IF(IncludeDeal4,Spreadsheet9.2!J3991,0)","v":1605475.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K985,0)+IF(IncludeDeal1,Spreadsheet9.2!K1987,0)+IF(IncludeDeal2,Spreadsheet9.2!K2989,0)+IF(IncludeDeal4,Spreadsheet9.2!K3991,0)","v":1692057},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L985,0)+IF(IncludeDeal1,Spreadsheet9.2!L1987,0)+IF(IncludeDeal2,Spreadsheet9.2!L2989,0)+IF(IncludeDeal4,Spreadsheet9.2!L3991,0)","v":3276858.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M985,0)+IF(IncludeDeal1,Spreadsheet9.2!M1987,0)+IF(IncludeDeal2,Spreadsheet9.2!M2989,0)+IF(IncludeDeal4,Spreadsheet9.2!M3991,0)","v":2231034},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N985,0)+IF(IncludeDeal1,Spreadsheet9.2!N1987,0)+IF(IncludeDeal2,Spreadsheet9.2!N2989,0)+IF(IncludeDeal4,Spreadsheet9.2!N3991,0)","v":1884247.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O985,0)+IF(IncludeDeal1,Spreadsheet9.2!O1987,0)+IF(IncludeDeal2,Spreadsheet9.2!O2989,0)+IF(IncludeDeal4,Spreadsheet9.2!O3991,0)","v":1092845.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P985,0)+IF(IncludeDeal1,Spreadsheet9.2!P1987,0)+IF(IncludeDeal2,Spreadsheet9.2!P2989,0)+IF(IncludeDeal4,Spreadsheet9.2!P3991,0)","v":-146880.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q985,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1987,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2989,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3991,0)","v":-648719.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R985,0)+IF(IncludeDeal1,Spreadsheet9.2!R1987,0)+IF(IncludeDeal2,Spreadsheet9.2!R2989,0)+IF(IncludeDeal4,Spreadsheet9.2!R3991,0)","v":-1738871},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S985,0)+IF(IncludeDeal1,Spreadsheet9.2!S1987,0)+IF(IncludeDeal2,Spreadsheet9.2!S2989,0)+IF(IncludeDeal4,Spreadsheet9.2!S3991,0)","v":-1677378.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T985,0)+IF(IncludeDeal1,Spreadsheet9.2!T1987,0)+IF(IncludeDeal2,Spreadsheet9.2!T2989,0)+IF(IncludeDeal4,Spreadsheet9.2!T3991,0)","v":-482002.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U985,0)+IF(IncludeDeal1,Spreadsheet9.2!U1987,0)+IF(IncludeDeal2,Spreadsheet9.2!U2989,0)+IF(IncludeDeal4,Spreadsheet9.2!U3991,0)","v":-332464.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V985,0)+IF(IncludeDeal1,Spreadsheet9.2!V1987,0)+IF(IncludeDeal2,Spreadsheet9.2!V2989,0)+IF(IncludeDeal4,Spreadsheet9.2!V3991,0)","v":-1190693.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W985,0)+IF(IncludeDeal1,Spreadsheet9.2!W1987,0)+IF(IncludeDeal2,Spreadsheet9.2!W2989,0)+IF(IncludeDeal4,Spreadsheet9.2!W3991,0)","v":-1985804.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X985,0)+IF(IncludeDeal1,Spreadsheet9.2!X1987,0)+IF(IncludeDeal2,Spreadsheet9.2!X2989,0)+IF(IncludeDeal4,Spreadsheet9.2!X3991,0)","v":-2465639.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y985,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1987,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2989,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3991,0)","v":-2411790.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z985,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1987,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2989,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3991,0)","v":-2492705.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA985,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3991,0)","v":-2265742.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB985,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3991,0)","v":-2525927.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC985,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3991,0)","v":-1913292.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD985,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3991,0)","v":-1662382.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE985,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3991,0)","v":-287843.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF985,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3991,0)","v":-628036.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG985,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3991,0)","v":-125872.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH985,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3991,0)","v":373262.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI985,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3991,0)","v":271326.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ985,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3991,0)","v":-283685},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK985,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3991,0)","v":-312017.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL985,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3991,0)","v":-1302539.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM985,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3991,0)","v":-1391185.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN985,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3991,0)","v":-1269967.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO985,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3991,0)","v":-1412806.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP985,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3991,0)","v":-1544904},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ985,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3991,0)","v":-1370408.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR985,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3991,0)","v":-1341519.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS985,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3991,0)","v":-1217172.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT985,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3991,0)","v":-1141408.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU985,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3991,0)","v":-979935.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV985,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3991,0)","v":-851540},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW985,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3991,0)","v":-708197.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX985,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3991,0)","v":-535425.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY985,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3991,0)","v":-402597.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ985,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1987,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2989,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3991,0)","v":-225767.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA985,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3991,0)","v":-126055.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB985,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3991,0)","v":-57724.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC985,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3991,0)","v":1634.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD985,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3991,0)","v":-64685.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE985,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3991,0)","v":-75804.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF985,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3991,0)","v":-95810.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG985,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3991,0)","v":-119540.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH985,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3991,0)","v":-239104.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI985,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3991,0)","v":-131803.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ985,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3991,0)","v":-134163.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK985,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3991,0)","v":-136941.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL985,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3991,0)","v":-137809},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM985,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3991,0)","v":-139777.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN985,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3991,0)","v":-143633.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO985,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1987,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2989,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3991,0)","v":-144532.20000000001}]
[null,"Simulation 952",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C986,0)+IF(IncludeDeal1,Spreadsheet9.2!C1988,0)+IF(IncludeDeal2,Spreadsheet9.2!C2990,0)+IF(IncludeDeal4,Spreadsheet9.2!C3992,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E986,0)+IF(IncludeDeal1,Spreadsheet9.2!E1988,0)+IF(IncludeDeal2,Spreadsheet9.2!E2990,0)+IF(IncludeDeal4,Spreadsheet9.2!E3992,0)","v":319459.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F986,0)+IF(IncludeDeal1,Spreadsheet9.2!F1988,0)+IF(IncludeDeal2,Spreadsheet9.2!F2990,0)+IF(IncludeDeal4,Spreadsheet9.2!F3992,0)","v":502910.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G986,0)+IF(IncludeDeal1,Spreadsheet9.2!G1988,0)+IF(IncludeDeal2,Spreadsheet9.2!G2990,0)+IF(IncludeDeal4,Spreadsheet9.2!G3992,0)","v":1180021.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H986,0)+IF(IncludeDeal1,Spreadsheet9.2!H1988,0)+IF(IncludeDeal2,Spreadsheet9.2!H2990,0)+IF(IncludeDeal4,Spreadsheet9.2!H3992,0)","v":2367209.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I986,0)+IF(IncludeDeal1,Spreadsheet9.2!I1988,0)+IF(IncludeDeal2,Spreadsheet9.2!I2990,0)+IF(IncludeDeal4,Spreadsheet9.2!I3992,0)","v":-32771.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J986,0)+IF(IncludeDeal1,Spreadsheet9.2!J1988,0)+IF(IncludeDeal2,Spreadsheet9.2!J2990,0)+IF(IncludeDeal4,Spreadsheet9.2!J3992,0)","v":951638.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K986,0)+IF(IncludeDeal1,Spreadsheet9.2!K1988,0)+IF(IncludeDeal2,Spreadsheet9.2!K2990,0)+IF(IncludeDeal4,Spreadsheet9.2!K3992,0)","v":1584495.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L986,0)+IF(IncludeDeal1,Spreadsheet9.2!L1988,0)+IF(IncludeDeal2,Spreadsheet9.2!L2990,0)+IF(IncludeDeal4,Spreadsheet9.2!L3992,0)","v":2543517.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M986,0)+IF(IncludeDeal1,Spreadsheet9.2!M1988,0)+IF(IncludeDeal2,Spreadsheet9.2!M2990,0)+IF(IncludeDeal4,Spreadsheet9.2!M3992,0)","v":2327725.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N986,0)+IF(IncludeDeal1,Spreadsheet9.2!N1988,0)+IF(IncludeDeal2,Spreadsheet9.2!N2990,0)+IF(IncludeDeal4,Spreadsheet9.2!N3992,0)","v":1966751.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O986,0)+IF(IncludeDeal1,Spreadsheet9.2!O1988,0)+IF(IncludeDeal2,Spreadsheet9.2!O2990,0)+IF(IncludeDeal4,Spreadsheet9.2!O3992,0)","v":3240702.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P986,0)+IF(IncludeDeal1,Spreadsheet9.2!P1988,0)+IF(IncludeDeal2,Spreadsheet9.2!P2990,0)+IF(IncludeDeal4,Spreadsheet9.2!P3992,0)","v":3334318.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q986,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1988,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2990,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3992,0)","v":3497320.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R986,0)+IF(IncludeDeal1,Spreadsheet9.2!R1988,0)+IF(IncludeDeal2,Spreadsheet9.2!R2990,0)+IF(IncludeDeal4,Spreadsheet9.2!R3992,0)","v":4860196.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S986,0)+IF(IncludeDeal1,Spreadsheet9.2!S1988,0)+IF(IncludeDeal2,Spreadsheet9.2!S2990,0)+IF(IncludeDeal4,Spreadsheet9.2!S3992,0)","v":3479817.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T986,0)+IF(IncludeDeal1,Spreadsheet9.2!T1988,0)+IF(IncludeDeal2,Spreadsheet9.2!T2990,0)+IF(IncludeDeal4,Spreadsheet9.2!T3992,0)","v":2441330.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U986,0)+IF(IncludeDeal1,Spreadsheet9.2!U1988,0)+IF(IncludeDeal2,Spreadsheet9.2!U2990,0)+IF(IncludeDeal4,Spreadsheet9.2!U3992,0)","v":942656.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V986,0)+IF(IncludeDeal1,Spreadsheet9.2!V1988,0)+IF(IncludeDeal2,Spreadsheet9.2!V2990,0)+IF(IncludeDeal4,Spreadsheet9.2!V3992,0)","v":738481.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W986,0)+IF(IncludeDeal1,Spreadsheet9.2!W1988,0)+IF(IncludeDeal2,Spreadsheet9.2!W2990,0)+IF(IncludeDeal4,Spreadsheet9.2!W3992,0)","v":1020392.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X986,0)+IF(IncludeDeal1,Spreadsheet9.2!X1988,0)+IF(IncludeDeal2,Spreadsheet9.2!X2990,0)+IF(IncludeDeal4,Spreadsheet9.2!X3992,0)","v":1081900.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y986,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1988,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2990,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3992,0)","v":820691.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z986,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1988,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2990,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3992,0)","v":1594864.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA986,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3992,0)","v":2164990.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB986,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3992,0)","v":386539.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC986,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3992,0)","v":-352943.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD986,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3992,0)","v":-691530},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE986,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3992,0)","v":-1241806},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF986,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3992,0)","v":-1613582.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG986,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3992,0)","v":-1761553.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH986,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3992,0)","v":-2137335.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI986,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3992,0)","v":-2601969.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ986,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3992,0)","v":-2711922.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK986,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3992,0)","v":-2457659.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL986,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3992,0)","v":-2641191.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM986,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3992,0)","v":-2672765.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN986,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3992,0)","v":-2521759.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO986,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3992,0)","v":-2389905.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP986,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3992,0)","v":-2180481},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ986,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3992,0)","v":-1705632.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR986,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3992,0)","v":-1574661.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS986,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3992,0)","v":-1592992.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT986,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3992,0)","v":-1492265.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU986,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3992,0)","v":-1254025.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV986,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3992,0)","v":-1276179.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW986,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3992,0)","v":-827053.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX986,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3992,0)","v":-651068.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY986,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3992,0)","v":-528236.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ986,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1988,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2990,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3992,0)","v":-428107.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA986,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3992,0)","v":-418787.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB986,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3992,0)","v":-302733.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC986,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3992,0)","v":6625.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD986,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3992,0)","v":-78043},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE986,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3992,0)","v":-150322.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF986,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3992,0)","v":-242723},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG986,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3992,0)","v":-345573.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH986,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3992,0)","v":-422365.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI986,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3992,0)","v":-208411.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ986,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3992,0)","v":-211991.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK986,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3992,0)","v":-217281.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL986,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3992,0)","v":-220942.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM986,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3992,0)","v":-224836.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN986,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3992,0)","v":-228053},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO986,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1988,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2990,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3992,0)","v":-229958.5}]
[null,"Simulation 953",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C987,0)+IF(IncludeDeal1,Spreadsheet9.2!C1989,0)+IF(IncludeDeal2,Spreadsheet9.2!C2991,0)+IF(IncludeDeal4,Spreadsheet9.2!C3993,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E987,0)+IF(IncludeDeal1,Spreadsheet9.2!E1989,0)+IF(IncludeDeal2,Spreadsheet9.2!E2991,0)+IF(IncludeDeal4,Spreadsheet9.2!E3993,0)","v":367371.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F987,0)+IF(IncludeDeal1,Spreadsheet9.2!F1989,0)+IF(IncludeDeal2,Spreadsheet9.2!F2991,0)+IF(IncludeDeal4,Spreadsheet9.2!F3993,0)","v":-55802.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G987,0)+IF(IncludeDeal1,Spreadsheet9.2!G1989,0)+IF(IncludeDeal2,Spreadsheet9.2!G2991,0)+IF(IncludeDeal4,Spreadsheet9.2!G3993,0)","v":319169.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H987,0)+IF(IncludeDeal1,Spreadsheet9.2!H1989,0)+IF(IncludeDeal2,Spreadsheet9.2!H2991,0)+IF(IncludeDeal4,Spreadsheet9.2!H3993,0)","v":-186360.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I987,0)+IF(IncludeDeal1,Spreadsheet9.2!I1989,0)+IF(IncludeDeal2,Spreadsheet9.2!I2991,0)+IF(IncludeDeal4,Spreadsheet9.2!I3993,0)","v":-289137},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J987,0)+IF(IncludeDeal1,Spreadsheet9.2!J1989,0)+IF(IncludeDeal2,Spreadsheet9.2!J2991,0)+IF(IncludeDeal4,Spreadsheet9.2!J3993,0)","v":-172642.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K987,0)+IF(IncludeDeal1,Spreadsheet9.2!K1989,0)+IF(IncludeDeal2,Spreadsheet9.2!K2991,0)+IF(IncludeDeal4,Spreadsheet9.2!K3993,0)","v":610198.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L987,0)+IF(IncludeDeal1,Spreadsheet9.2!L1989,0)+IF(IncludeDeal2,Spreadsheet9.2!L2991,0)+IF(IncludeDeal4,Spreadsheet9.2!L3993,0)","v":148632.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M987,0)+IF(IncludeDeal1,Spreadsheet9.2!M1989,0)+IF(IncludeDeal2,Spreadsheet9.2!M2991,0)+IF(IncludeDeal4,Spreadsheet9.2!M3993,0)","v":394249.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N987,0)+IF(IncludeDeal1,Spreadsheet9.2!N1989,0)+IF(IncludeDeal2,Spreadsheet9.2!N2991,0)+IF(IncludeDeal4,Spreadsheet9.2!N3993,0)","v":879968.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O987,0)+IF(IncludeDeal1,Spreadsheet9.2!O1989,0)+IF(IncludeDeal2,Spreadsheet9.2!O2991,0)+IF(IncludeDeal4,Spreadsheet9.2!O3993,0)","v":1396942.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P987,0)+IF(IncludeDeal1,Spreadsheet9.2!P1989,0)+IF(IncludeDeal2,Spreadsheet9.2!P2991,0)+IF(IncludeDeal4,Spreadsheet9.2!P3993,0)","v":831933.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q987,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1989,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2991,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3993,0)","v":158744.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R987,0)+IF(IncludeDeal1,Spreadsheet9.2!R1989,0)+IF(IncludeDeal2,Spreadsheet9.2!R2991,0)+IF(IncludeDeal4,Spreadsheet9.2!R3993,0)","v":-492366.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S987,0)+IF(IncludeDeal1,Spreadsheet9.2!S1989,0)+IF(IncludeDeal2,Spreadsheet9.2!S2991,0)+IF(IncludeDeal4,Spreadsheet9.2!S3993,0)","v":-544987.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T987,0)+IF(IncludeDeal1,Spreadsheet9.2!T1989,0)+IF(IncludeDeal2,Spreadsheet9.2!T2991,0)+IF(IncludeDeal4,Spreadsheet9.2!T3993,0)","v":774169.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U987,0)+IF(IncludeDeal1,Spreadsheet9.2!U1989,0)+IF(IncludeDeal2,Spreadsheet9.2!U2991,0)+IF(IncludeDeal4,Spreadsheet9.2!U3993,0)","v":-676132.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V987,0)+IF(IncludeDeal1,Spreadsheet9.2!V1989,0)+IF(IncludeDeal2,Spreadsheet9.2!V2991,0)+IF(IncludeDeal4,Spreadsheet9.2!V3993,0)","v":351922.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W987,0)+IF(IncludeDeal1,Spreadsheet9.2!W1989,0)+IF(IncludeDeal2,Spreadsheet9.2!W2991,0)+IF(IncludeDeal4,Spreadsheet9.2!W3993,0)","v":-246532.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X987,0)+IF(IncludeDeal1,Spreadsheet9.2!X1989,0)+IF(IncludeDeal2,Spreadsheet9.2!X2991,0)+IF(IncludeDeal4,Spreadsheet9.2!X3993,0)","v":-586804.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y987,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1989,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2991,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3993,0)","v":-159210.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z987,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1989,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2991,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3993,0)","v":-1025885.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA987,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3993,0)","v":-1683097.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB987,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3993,0)","v":-1629413.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC987,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3993,0)","v":-2096822.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD987,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3993,0)","v":-2180390.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE987,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3993,0)","v":-1923117.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF987,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3993,0)","v":-2072733.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG987,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3993,0)","v":-2329607.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH987,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3993,0)","v":-2391374.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI987,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3993,0)","v":-2280941.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ987,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3993,0)","v":-2238992.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK987,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3993,0)","v":-2194091.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL987,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3993,0)","v":-2289971},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM987,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3993,0)","v":-2094232.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN987,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3993,0)","v":-1921391.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO987,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3993,0)","v":-1786361.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP987,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3993,0)","v":-1638116.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ987,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3993,0)","v":-1400858.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR987,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3993,0)","v":-1285602.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS987,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3993,0)","v":-1142635.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT987,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3993,0)","v":-1054793.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU987,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3993,0)","v":-976522.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV987,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3993,0)","v":-874406.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW987,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3993,0)","v":-826228.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX987,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3993,0)","v":-727846},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY987,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3993,0)","v":-572982.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ987,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1989,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2991,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3993,0)","v":-373470.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA987,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3993,0)","v":-268412.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB987,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3993,0)","v":-180752},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC987,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3993,0)","v":3530.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD987,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3993,0)","v":-10716.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE987,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3993,0)","v":-39919},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF987,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3993,0)","v":-73207.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG987,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3993,0)","v":-143306.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH987,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3993,0)","v":-218842.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI987,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3993,0)","v":-65205.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ987,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3993,0)","v":-68430.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK987,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3993,0)","v":-69317.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL987,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3993,0)","v":-70906.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM987,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3993,0)","v":-74272.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN987,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3993,0)","v":-78540.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO987,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1989,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2991,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3993,0)","v":-81304.800000000003}]
[null,"Simulation 954",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C988,0)+IF(IncludeDeal1,Spreadsheet9.2!C1990,0)+IF(IncludeDeal2,Spreadsheet9.2!C2992,0)+IF(IncludeDeal4,Spreadsheet9.2!C3994,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E988,0)+IF(IncludeDeal1,Spreadsheet9.2!E1990,0)+IF(IncludeDeal2,Spreadsheet9.2!E2992,0)+IF(IncludeDeal4,Spreadsheet9.2!E3994,0)","v":-225735.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F988,0)+IF(IncludeDeal1,Spreadsheet9.2!F1990,0)+IF(IncludeDeal2,Spreadsheet9.2!F2992,0)+IF(IncludeDeal4,Spreadsheet9.2!F3994,0)","v":-560061.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G988,0)+IF(IncludeDeal1,Spreadsheet9.2!G1990,0)+IF(IncludeDeal2,Spreadsheet9.2!G2992,0)+IF(IncludeDeal4,Spreadsheet9.2!G3994,0)","v":468150.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H988,0)+IF(IncludeDeal1,Spreadsheet9.2!H1990,0)+IF(IncludeDeal2,Spreadsheet9.2!H2992,0)+IF(IncludeDeal4,Spreadsheet9.2!H3994,0)","v":674249},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I988,0)+IF(IncludeDeal1,Spreadsheet9.2!I1990,0)+IF(IncludeDeal2,Spreadsheet9.2!I2992,0)+IF(IncludeDeal4,Spreadsheet9.2!I3994,0)","v":1546522.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J988,0)+IF(IncludeDeal1,Spreadsheet9.2!J1990,0)+IF(IncludeDeal2,Spreadsheet9.2!J2992,0)+IF(IncludeDeal4,Spreadsheet9.2!J3994,0)","v":-685961.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K988,0)+IF(IncludeDeal1,Spreadsheet9.2!K1990,0)+IF(IncludeDeal2,Spreadsheet9.2!K2992,0)+IF(IncludeDeal4,Spreadsheet9.2!K3994,0)","v":-150040.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L988,0)+IF(IncludeDeal1,Spreadsheet9.2!L1990,0)+IF(IncludeDeal2,Spreadsheet9.2!L2992,0)+IF(IncludeDeal4,Spreadsheet9.2!L3994,0)","v":439656.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M988,0)+IF(IncludeDeal1,Spreadsheet9.2!M1990,0)+IF(IncludeDeal2,Spreadsheet9.2!M2992,0)+IF(IncludeDeal4,Spreadsheet9.2!M3994,0)","v":-350318},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N988,0)+IF(IncludeDeal1,Spreadsheet9.2!N1990,0)+IF(IncludeDeal2,Spreadsheet9.2!N2992,0)+IF(IncludeDeal4,Spreadsheet9.2!N3994,0)","v":-296837.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O988,0)+IF(IncludeDeal1,Spreadsheet9.2!O1990,0)+IF(IncludeDeal2,Spreadsheet9.2!O2992,0)+IF(IncludeDeal4,Spreadsheet9.2!O3994,0)","v":-283930},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P988,0)+IF(IncludeDeal1,Spreadsheet9.2!P1990,0)+IF(IncludeDeal2,Spreadsheet9.2!P2992,0)+IF(IncludeDeal4,Spreadsheet9.2!P3994,0)","v":1525328},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q988,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1990,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2992,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3994,0)","v":747826.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R988,0)+IF(IncludeDeal1,Spreadsheet9.2!R1990,0)+IF(IncludeDeal2,Spreadsheet9.2!R2992,0)+IF(IncludeDeal4,Spreadsheet9.2!R3994,0)","v":107886.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S988,0)+IF(IncludeDeal1,Spreadsheet9.2!S1990,0)+IF(IncludeDeal2,Spreadsheet9.2!S2992,0)+IF(IncludeDeal4,Spreadsheet9.2!S3994,0)","v":-441852},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T988,0)+IF(IncludeDeal1,Spreadsheet9.2!T1990,0)+IF(IncludeDeal2,Spreadsheet9.2!T2992,0)+IF(IncludeDeal4,Spreadsheet9.2!T3994,0)","v":-543078.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U988,0)+IF(IncludeDeal1,Spreadsheet9.2!U1990,0)+IF(IncludeDeal2,Spreadsheet9.2!U2992,0)+IF(IncludeDeal4,Spreadsheet9.2!U3994,0)","v":-1326973.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V988,0)+IF(IncludeDeal1,Spreadsheet9.2!V1990,0)+IF(IncludeDeal2,Spreadsheet9.2!V2992,0)+IF(IncludeDeal4,Spreadsheet9.2!V3994,0)","v":-766958.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W988,0)+IF(IncludeDeal1,Spreadsheet9.2!W1990,0)+IF(IncludeDeal2,Spreadsheet9.2!W2992,0)+IF(IncludeDeal4,Spreadsheet9.2!W3994,0)","v":-1405803.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X988,0)+IF(IncludeDeal1,Spreadsheet9.2!X1990,0)+IF(IncludeDeal2,Spreadsheet9.2!X2992,0)+IF(IncludeDeal4,Spreadsheet9.2!X3994,0)","v":-1537867.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y988,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1990,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2992,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3994,0)","v":-2052940.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z988,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1990,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2992,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3994,0)","v":-2214037.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA988,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3994,0)","v":-2298033.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB988,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3994,0)","v":-1831838},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC988,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3994,0)","v":-1959977.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD988,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3994,0)","v":-2342531.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE988,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3994,0)","v":-2236055.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF988,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3994,0)","v":-2648401.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG988,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3994,0)","v":-2498610.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH988,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3994,0)","v":-2446499.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI988,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3994,0)","v":-2434360.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ988,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3994,0)","v":-2236773.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK988,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3994,0)","v":-1576365.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL988,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3994,0)","v":-1445295.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM988,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3994,0)","v":-1496897.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN988,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3994,0)","v":-1338425.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO988,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3994,0)","v":-1137893.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP988,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3994,0)","v":-1863041.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ988,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3994,0)","v":-1297168.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR988,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3994,0)","v":-951961.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS988,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3994,0)","v":-806914.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT988,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3994,0)","v":-1090856.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU988,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3994,0)","v":-978929.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV988,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3994,0)","v":-948270.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW988,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3994,0)","v":-680933.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX988,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3994,0)","v":-483527.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY988,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3994,0)","v":-503402.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ988,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1990,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2992,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3994,0)","v":-375450.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA988,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3994,0)","v":-324381.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB988,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3994,0)","v":-347268.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC988,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3994,0)","v":-145872.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD988,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3994,0)","v":-157830.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE988,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3994,0)","v":-196205.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF988,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3994,0)","v":-231527},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG988,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3994,0)","v":-287467.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH988,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3994,0)","v":-306322.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI988,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3994,0)","v":-129305.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ988,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3994,0)","v":-128661.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK988,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3994,0)","v":-128413.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL988,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3994,0)","v":-127542.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM988,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3994,0)","v":-130170.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN988,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3994,0)","v":-134306.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO988,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1990,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2992,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3994,0)","v":-136429}]
[null,"Simulation 955",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C989,0)+IF(IncludeDeal1,Spreadsheet9.2!C1991,0)+IF(IncludeDeal2,Spreadsheet9.2!C2993,0)+IF(IncludeDeal4,Spreadsheet9.2!C3995,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E989,0)+IF(IncludeDeal1,Spreadsheet9.2!E1991,0)+IF(IncludeDeal2,Spreadsheet9.2!E2993,0)+IF(IncludeDeal4,Spreadsheet9.2!E3995,0)","v":42119.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F989,0)+IF(IncludeDeal1,Spreadsheet9.2!F1991,0)+IF(IncludeDeal2,Spreadsheet9.2!F2993,0)+IF(IncludeDeal4,Spreadsheet9.2!F3995,0)","v":-456890.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G989,0)+IF(IncludeDeal1,Spreadsheet9.2!G1991,0)+IF(IncludeDeal2,Spreadsheet9.2!G2993,0)+IF(IncludeDeal4,Spreadsheet9.2!G3995,0)","v":69091.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H989,0)+IF(IncludeDeal1,Spreadsheet9.2!H1991,0)+IF(IncludeDeal2,Spreadsheet9.2!H2993,0)+IF(IncludeDeal4,Spreadsheet9.2!H3995,0)","v":321489},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I989,0)+IF(IncludeDeal1,Spreadsheet9.2!I1991,0)+IF(IncludeDeal2,Spreadsheet9.2!I2993,0)+IF(IncludeDeal4,Spreadsheet9.2!I3995,0)","v":2226145.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J989,0)+IF(IncludeDeal1,Spreadsheet9.2!J1991,0)+IF(IncludeDeal2,Spreadsheet9.2!J2993,0)+IF(IncludeDeal4,Spreadsheet9.2!J3995,0)","v":2107177},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K989,0)+IF(IncludeDeal1,Spreadsheet9.2!K1991,0)+IF(IncludeDeal2,Spreadsheet9.2!K2993,0)+IF(IncludeDeal4,Spreadsheet9.2!K3995,0)","v":2836627.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L989,0)+IF(IncludeDeal1,Spreadsheet9.2!L1991,0)+IF(IncludeDeal2,Spreadsheet9.2!L2993,0)+IF(IncludeDeal4,Spreadsheet9.2!L3995,0)","v":2237091.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M989,0)+IF(IncludeDeal1,Spreadsheet9.2!M1991,0)+IF(IncludeDeal2,Spreadsheet9.2!M2993,0)+IF(IncludeDeal4,Spreadsheet9.2!M3995,0)","v":2898906.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N989,0)+IF(IncludeDeal1,Spreadsheet9.2!N1991,0)+IF(IncludeDeal2,Spreadsheet9.2!N2993,0)+IF(IncludeDeal4,Spreadsheet9.2!N3995,0)","v":2092006.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O989,0)+IF(IncludeDeal1,Spreadsheet9.2!O1991,0)+IF(IncludeDeal2,Spreadsheet9.2!O2993,0)+IF(IncludeDeal4,Spreadsheet9.2!O3995,0)","v":1287702.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P989,0)+IF(IncludeDeal1,Spreadsheet9.2!P1991,0)+IF(IncludeDeal2,Spreadsheet9.2!P2993,0)+IF(IncludeDeal4,Spreadsheet9.2!P3995,0)","v":1346435.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q989,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1991,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2993,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3995,0)","v":2012075.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R989,0)+IF(IncludeDeal1,Spreadsheet9.2!R1991,0)+IF(IncludeDeal2,Spreadsheet9.2!R2993,0)+IF(IncludeDeal4,Spreadsheet9.2!R3995,0)","v":1438072.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S989,0)+IF(IncludeDeal1,Spreadsheet9.2!S1991,0)+IF(IncludeDeal2,Spreadsheet9.2!S2993,0)+IF(IncludeDeal4,Spreadsheet9.2!S3995,0)","v":2317801.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T989,0)+IF(IncludeDeal1,Spreadsheet9.2!T1991,0)+IF(IncludeDeal2,Spreadsheet9.2!T2993,0)+IF(IncludeDeal4,Spreadsheet9.2!T3995,0)","v":1424878},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U989,0)+IF(IncludeDeal1,Spreadsheet9.2!U1991,0)+IF(IncludeDeal2,Spreadsheet9.2!U2993,0)+IF(IncludeDeal4,Spreadsheet9.2!U3995,0)","v":2265461.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V989,0)+IF(IncludeDeal1,Spreadsheet9.2!V1991,0)+IF(IncludeDeal2,Spreadsheet9.2!V2993,0)+IF(IncludeDeal4,Spreadsheet9.2!V3995,0)","v":78579.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W989,0)+IF(IncludeDeal1,Spreadsheet9.2!W1991,0)+IF(IncludeDeal2,Spreadsheet9.2!W2993,0)+IF(IncludeDeal4,Spreadsheet9.2!W3995,0)","v":624741.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X989,0)+IF(IncludeDeal1,Spreadsheet9.2!X1991,0)+IF(IncludeDeal2,Spreadsheet9.2!X2993,0)+IF(IncludeDeal4,Spreadsheet9.2!X3995,0)","v":-306492.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y989,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1991,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2993,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3995,0)","v":-656850},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z989,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1991,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2993,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3995,0)","v":-1106468.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA989,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3995,0)","v":-1611289},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB989,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3995,0)","v":-1600304.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC989,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3995,0)","v":-723172.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD989,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3995,0)","v":-768839.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE989,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3995,0)","v":583601},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF989,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3995,0)","v":1070627.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG989,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3995,0)","v":116976.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH989,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3995,0)","v":-328171},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI989,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3995,0)","v":29471.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ989,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3995,0)","v":-1199236.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK989,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3995,0)","v":-1120022.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL989,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3995,0)","v":-1114367.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM989,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3995,0)","v":-953855.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN989,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3995,0)","v":-1113698.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO989,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3995,0)","v":-1446243.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP989,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3995,0)","v":-1511921.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ989,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3995,0)","v":-1320317.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR989,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3995,0)","v":-1247857.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS989,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3995,0)","v":-1520128.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT989,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3995,0)","v":-1384211},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU989,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3995,0)","v":-1174447.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV989,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3995,0)","v":-1243486.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW989,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3995,0)","v":-985184.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX989,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3995,0)","v":-930214.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY989,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3995,0)","v":-948522.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ989,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1991,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2993,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3995,0)","v":-862839.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA989,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3995,0)","v":-826809.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB989,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3995,0)","v":-795483.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC989,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3995,0)","v":-412935.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD989,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3995,0)","v":-499775.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE989,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3995,0)","v":-595892.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF989,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3995,0)","v":-681857.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG989,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3995,0)","v":-772126.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH989,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3995,0)","v":-874330.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI989,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3995,0)","v":-493162.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ989,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3995,0)","v":-496509.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK989,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3995,0)","v":-499645.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL989,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3995,0)","v":-502193.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM989,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3995,0)","v":-505024.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN989,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3995,0)","v":-507392.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO989,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1991,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2993,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3995,0)","v":-508963.4}]
[null,"Simulation 956",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C990,0)+IF(IncludeDeal1,Spreadsheet9.2!C1992,0)+IF(IncludeDeal2,Spreadsheet9.2!C2994,0)+IF(IncludeDeal4,Spreadsheet9.2!C3996,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E990,0)+IF(IncludeDeal1,Spreadsheet9.2!E1992,0)+IF(IncludeDeal2,Spreadsheet9.2!E2994,0)+IF(IncludeDeal4,Spreadsheet9.2!E3996,0)","v":128516.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F990,0)+IF(IncludeDeal1,Spreadsheet9.2!F1992,0)+IF(IncludeDeal2,Spreadsheet9.2!F2994,0)+IF(IncludeDeal4,Spreadsheet9.2!F3996,0)","v":482858.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G990,0)+IF(IncludeDeal1,Spreadsheet9.2!G1992,0)+IF(IncludeDeal2,Spreadsheet9.2!G2994,0)+IF(IncludeDeal4,Spreadsheet9.2!G3996,0)","v":73883.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H990,0)+IF(IncludeDeal1,Spreadsheet9.2!H1992,0)+IF(IncludeDeal2,Spreadsheet9.2!H2994,0)+IF(IncludeDeal4,Spreadsheet9.2!H3996,0)","v":-1000788.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I990,0)+IF(IncludeDeal1,Spreadsheet9.2!I1992,0)+IF(IncludeDeal2,Spreadsheet9.2!I2994,0)+IF(IncludeDeal4,Spreadsheet9.2!I3996,0)","v":-299291},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J990,0)+IF(IncludeDeal1,Spreadsheet9.2!J1992,0)+IF(IncludeDeal2,Spreadsheet9.2!J2994,0)+IF(IncludeDeal4,Spreadsheet9.2!J3996,0)","v":43857.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K990,0)+IF(IncludeDeal1,Spreadsheet9.2!K1992,0)+IF(IncludeDeal2,Spreadsheet9.2!K2994,0)+IF(IncludeDeal4,Spreadsheet9.2!K3996,0)","v":-542531.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L990,0)+IF(IncludeDeal1,Spreadsheet9.2!L1992,0)+IF(IncludeDeal2,Spreadsheet9.2!L2994,0)+IF(IncludeDeal4,Spreadsheet9.2!L3996,0)","v":255942.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M990,0)+IF(IncludeDeal1,Spreadsheet9.2!M1992,0)+IF(IncludeDeal2,Spreadsheet9.2!M2994,0)+IF(IncludeDeal4,Spreadsheet9.2!M3996,0)","v":251695.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N990,0)+IF(IncludeDeal1,Spreadsheet9.2!N1992,0)+IF(IncludeDeal2,Spreadsheet9.2!N2994,0)+IF(IncludeDeal4,Spreadsheet9.2!N3996,0)","v":952533.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O990,0)+IF(IncludeDeal1,Spreadsheet9.2!O1992,0)+IF(IncludeDeal2,Spreadsheet9.2!O2994,0)+IF(IncludeDeal4,Spreadsheet9.2!O3996,0)","v":-101908.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P990,0)+IF(IncludeDeal1,Spreadsheet9.2!P1992,0)+IF(IncludeDeal2,Spreadsheet9.2!P2994,0)+IF(IncludeDeal4,Spreadsheet9.2!P3996,0)","v":404767.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q990,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1992,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2994,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3996,0)","v":464453.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R990,0)+IF(IncludeDeal1,Spreadsheet9.2!R1992,0)+IF(IncludeDeal2,Spreadsheet9.2!R2994,0)+IF(IncludeDeal4,Spreadsheet9.2!R3996,0)","v":326886.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S990,0)+IF(IncludeDeal1,Spreadsheet9.2!S1992,0)+IF(IncludeDeal2,Spreadsheet9.2!S2994,0)+IF(IncludeDeal4,Spreadsheet9.2!S3996,0)","v":1010289.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T990,0)+IF(IncludeDeal1,Spreadsheet9.2!T1992,0)+IF(IncludeDeal2,Spreadsheet9.2!T2994,0)+IF(IncludeDeal4,Spreadsheet9.2!T3996,0)","v":-194347.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U990,0)+IF(IncludeDeal1,Spreadsheet9.2!U1992,0)+IF(IncludeDeal2,Spreadsheet9.2!U2994,0)+IF(IncludeDeal4,Spreadsheet9.2!U3996,0)","v":-561728.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V990,0)+IF(IncludeDeal1,Spreadsheet9.2!V1992,0)+IF(IncludeDeal2,Spreadsheet9.2!V2994,0)+IF(IncludeDeal4,Spreadsheet9.2!V3996,0)","v":-513052.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W990,0)+IF(IncludeDeal1,Spreadsheet9.2!W1992,0)+IF(IncludeDeal2,Spreadsheet9.2!W2994,0)+IF(IncludeDeal4,Spreadsheet9.2!W3996,0)","v":-664631.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X990,0)+IF(IncludeDeal1,Spreadsheet9.2!X1992,0)+IF(IncludeDeal2,Spreadsheet9.2!X2994,0)+IF(IncludeDeal4,Spreadsheet9.2!X3996,0)","v":-518837.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y990,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1992,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2994,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3996,0)","v":-343365.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z990,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1992,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2994,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3996,0)","v":-913116.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA990,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3996,0)","v":-548417.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB990,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3996,0)","v":136349.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC990,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3996,0)","v":-1503388.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD990,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3996,0)","v":-1690318.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE990,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3996,0)","v":-1364248.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF990,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3996,0)","v":-1760621.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG990,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3996,0)","v":-1845130.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH990,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3996,0)","v":-1603351.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI990,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3996,0)","v":-1805238.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ990,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3996,0)","v":-1668242.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK990,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3996,0)","v":-1231460.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL990,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3996,0)","v":-1597359.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM990,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3996,0)","v":-1264019},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN990,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3996,0)","v":-1131736.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO990,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3996,0)","v":-1433270.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP990,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3996,0)","v":-1799879.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ990,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3996,0)","v":-1355739.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR990,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3996,0)","v":-1328018.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS990,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3996,0)","v":-1199246.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT990,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3996,0)","v":-1358353.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU990,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3996,0)","v":-1220397.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV990,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3996,0)","v":-1213234.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW990,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3996,0)","v":-766720.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX990,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3996,0)","v":-618900.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY990,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3996,0)","v":-484362.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ990,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1992,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2994,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3996,0)","v":-416012.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA990,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3996,0)","v":-331469.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB990,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3996,0)","v":-342887.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC990,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3996,0)","v":-107142},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD990,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3996,0)","v":-190878.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE990,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3996,0)","v":-266006.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF990,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3996,0)","v":-357860.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG990,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3996,0)","v":-439532.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH990,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3996,0)","v":-524737.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI990,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3996,0)","v":-270952.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ990,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3996,0)","v":-274046.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK990,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3996,0)","v":-278176.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL990,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3996,0)","v":-280968.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM990,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3996,0)","v":-283381.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN990,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3996,0)","v":-286466.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO990,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1992,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2994,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3996,0)","v":-288906.90000000002}]
[null,"Simulation 957",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C991,0)+IF(IncludeDeal1,Spreadsheet9.2!C1993,0)+IF(IncludeDeal2,Spreadsheet9.2!C2995,0)+IF(IncludeDeal4,Spreadsheet9.2!C3997,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E991,0)+IF(IncludeDeal1,Spreadsheet9.2!E1993,0)+IF(IncludeDeal2,Spreadsheet9.2!E2995,0)+IF(IncludeDeal4,Spreadsheet9.2!E3997,0)","v":224495.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F991,0)+IF(IncludeDeal1,Spreadsheet9.2!F1993,0)+IF(IncludeDeal2,Spreadsheet9.2!F2995,0)+IF(IncludeDeal4,Spreadsheet9.2!F3997,0)","v":1289383.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G991,0)+IF(IncludeDeal1,Spreadsheet9.2!G1993,0)+IF(IncludeDeal2,Spreadsheet9.2!G2995,0)+IF(IncludeDeal4,Spreadsheet9.2!G3997,0)","v":1583874.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H991,0)+IF(IncludeDeal1,Spreadsheet9.2!H1993,0)+IF(IncludeDeal2,Spreadsheet9.2!H2995,0)+IF(IncludeDeal4,Spreadsheet9.2!H3997,0)","v":2555529.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I991,0)+IF(IncludeDeal1,Spreadsheet9.2!I1993,0)+IF(IncludeDeal2,Spreadsheet9.2!I2995,0)+IF(IncludeDeal4,Spreadsheet9.2!I3997,0)","v":3051140.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J991,0)+IF(IncludeDeal1,Spreadsheet9.2!J1993,0)+IF(IncludeDeal2,Spreadsheet9.2!J2995,0)+IF(IncludeDeal4,Spreadsheet9.2!J3997,0)","v":1881115.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K991,0)+IF(IncludeDeal1,Spreadsheet9.2!K1993,0)+IF(IncludeDeal2,Spreadsheet9.2!K2995,0)+IF(IncludeDeal4,Spreadsheet9.2!K3997,0)","v":1828545.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L991,0)+IF(IncludeDeal1,Spreadsheet9.2!L1993,0)+IF(IncludeDeal2,Spreadsheet9.2!L2995,0)+IF(IncludeDeal4,Spreadsheet9.2!L3997,0)","v":1834454.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M991,0)+IF(IncludeDeal1,Spreadsheet9.2!M1993,0)+IF(IncludeDeal2,Spreadsheet9.2!M2995,0)+IF(IncludeDeal4,Spreadsheet9.2!M3997,0)","v":1068563.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N991,0)+IF(IncludeDeal1,Spreadsheet9.2!N1993,0)+IF(IncludeDeal2,Spreadsheet9.2!N2995,0)+IF(IncludeDeal4,Spreadsheet9.2!N3997,0)","v":319880},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O991,0)+IF(IncludeDeal1,Spreadsheet9.2!O1993,0)+IF(IncludeDeal2,Spreadsheet9.2!O2995,0)+IF(IncludeDeal4,Spreadsheet9.2!O3997,0)","v":-1007787.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P991,0)+IF(IncludeDeal1,Spreadsheet9.2!P1993,0)+IF(IncludeDeal2,Spreadsheet9.2!P2995,0)+IF(IncludeDeal4,Spreadsheet9.2!P3997,0)","v":-828057.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q991,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1993,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2995,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3997,0)","v":-507167.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R991,0)+IF(IncludeDeal1,Spreadsheet9.2!R1993,0)+IF(IncludeDeal2,Spreadsheet9.2!R2995,0)+IF(IncludeDeal4,Spreadsheet9.2!R3997,0)","v":-424196.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S991,0)+IF(IncludeDeal1,Spreadsheet9.2!S1993,0)+IF(IncludeDeal2,Spreadsheet9.2!S2995,0)+IF(IncludeDeal4,Spreadsheet9.2!S3997,0)","v":346135.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T991,0)+IF(IncludeDeal1,Spreadsheet9.2!T1993,0)+IF(IncludeDeal2,Spreadsheet9.2!T2995,0)+IF(IncludeDeal4,Spreadsheet9.2!T3997,0)","v":1826043.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U991,0)+IF(IncludeDeal1,Spreadsheet9.2!U1993,0)+IF(IncludeDeal2,Spreadsheet9.2!U2995,0)+IF(IncludeDeal4,Spreadsheet9.2!U3997,0)","v":1826139.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V991,0)+IF(IncludeDeal1,Spreadsheet9.2!V1993,0)+IF(IncludeDeal2,Spreadsheet9.2!V2995,0)+IF(IncludeDeal4,Spreadsheet9.2!V3997,0)","v":532665.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W991,0)+IF(IncludeDeal1,Spreadsheet9.2!W1993,0)+IF(IncludeDeal2,Spreadsheet9.2!W2995,0)+IF(IncludeDeal4,Spreadsheet9.2!W3997,0)","v":853449.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X991,0)+IF(IncludeDeal1,Spreadsheet9.2!X1993,0)+IF(IncludeDeal2,Spreadsheet9.2!X2995,0)+IF(IncludeDeal4,Spreadsheet9.2!X3997,0)","v":568939.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y991,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1993,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2995,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3997,0)","v":1791292.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z991,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1993,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2995,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3997,0)","v":2804682.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA991,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3997,0)","v":3530108.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB991,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3997,0)","v":5281380.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC991,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3997,0)","v":3566565.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD991,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3997,0)","v":2443207.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE991,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3997,0)","v":2839135.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF991,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3997,0)","v":2526655},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG991,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3997,0)","v":1364633.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH991,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3997,0)","v":886296.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI991,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3997,0)","v":104544.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ991,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3997,0)","v":491087.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK991,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3997,0)","v":-8288.7000000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL991,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3997,0)","v":778091.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM991,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3997,0)","v":-467931.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN991,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3997,0)","v":-127257.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO991,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3997,0)","v":158497.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP991,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3997,0)","v":-746285.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ991,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3997,0)","v":296097.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR991,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3997,0)","v":812544},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS991,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3997,0)","v":1643922.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT991,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3997,0)","v":2451722.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU991,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3997,0)","v":2006856.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV991,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3997,0)","v":1370108.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW991,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3997,0)","v":1517804.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX991,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3997,0)","v":1597370.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY991,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3997,0)","v":1270115.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ991,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1993,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2995,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3997,0)","v":836952.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA991,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3997,0)","v":410458.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB991,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3997,0)","v":170827.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC991,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3997,0)","v":175791.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD991,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3997,0)","v":36773.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE991,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3997,0)","v":-88824},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF991,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3997,0)","v":-264449.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG991,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3997,0)","v":-410542.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH991,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3997,0)","v":-514285.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI991,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3997,0)","v":-276425.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ991,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3997,0)","v":-282170.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK991,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3997,0)","v":-288433.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL991,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3997,0)","v":-292811.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM991,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3997,0)","v":-295876},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN991,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3997,0)","v":-299406},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO991,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1993,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2995,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3997,0)","v":-302369.59999999998}]
[null,"Simulation 958",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C992,0)+IF(IncludeDeal1,Spreadsheet9.2!C1994,0)+IF(IncludeDeal2,Spreadsheet9.2!C2996,0)+IF(IncludeDeal4,Spreadsheet9.2!C3998,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E992,0)+IF(IncludeDeal1,Spreadsheet9.2!E1994,0)+IF(IncludeDeal2,Spreadsheet9.2!E2996,0)+IF(IncludeDeal4,Spreadsheet9.2!E3998,0)","v":-149803.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F992,0)+IF(IncludeDeal1,Spreadsheet9.2!F1994,0)+IF(IncludeDeal2,Spreadsheet9.2!F2996,0)+IF(IncludeDeal4,Spreadsheet9.2!F3998,0)","v":361398.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G992,0)+IF(IncludeDeal1,Spreadsheet9.2!G1994,0)+IF(IncludeDeal2,Spreadsheet9.2!G2996,0)+IF(IncludeDeal4,Spreadsheet9.2!G3998,0)","v":-127124.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H992,0)+IF(IncludeDeal1,Spreadsheet9.2!H1994,0)+IF(IncludeDeal2,Spreadsheet9.2!H2996,0)+IF(IncludeDeal4,Spreadsheet9.2!H3998,0)","v":-562368},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I992,0)+IF(IncludeDeal1,Spreadsheet9.2!I1994,0)+IF(IncludeDeal2,Spreadsheet9.2!I2996,0)+IF(IncludeDeal4,Spreadsheet9.2!I3998,0)","v":-154243.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J992,0)+IF(IncludeDeal1,Spreadsheet9.2!J1994,0)+IF(IncludeDeal2,Spreadsheet9.2!J2996,0)+IF(IncludeDeal4,Spreadsheet9.2!J3998,0)","v":-194701.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K992,0)+IF(IncludeDeal1,Spreadsheet9.2!K1994,0)+IF(IncludeDeal2,Spreadsheet9.2!K2996,0)+IF(IncludeDeal4,Spreadsheet9.2!K3998,0)","v":-1404158.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L992,0)+IF(IncludeDeal1,Spreadsheet9.2!L1994,0)+IF(IncludeDeal2,Spreadsheet9.2!L2996,0)+IF(IncludeDeal4,Spreadsheet9.2!L3998,0)","v":-1667061.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M992,0)+IF(IncludeDeal1,Spreadsheet9.2!M1994,0)+IF(IncludeDeal2,Spreadsheet9.2!M2996,0)+IF(IncludeDeal4,Spreadsheet9.2!M3998,0)","v":-1245826.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N992,0)+IF(IncludeDeal1,Spreadsheet9.2!N1994,0)+IF(IncludeDeal2,Spreadsheet9.2!N2996,0)+IF(IncludeDeal4,Spreadsheet9.2!N3998,0)","v":-1489461.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O992,0)+IF(IncludeDeal1,Spreadsheet9.2!O1994,0)+IF(IncludeDeal2,Spreadsheet9.2!O2996,0)+IF(IncludeDeal4,Spreadsheet9.2!O3998,0)","v":-2446024.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P992,0)+IF(IncludeDeal1,Spreadsheet9.2!P1994,0)+IF(IncludeDeal2,Spreadsheet9.2!P2996,0)+IF(IncludeDeal4,Spreadsheet9.2!P3998,0)","v":-2936730.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q992,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1994,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2996,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3998,0)","v":-2906367},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R992,0)+IF(IncludeDeal1,Spreadsheet9.2!R1994,0)+IF(IncludeDeal2,Spreadsheet9.2!R2996,0)+IF(IncludeDeal4,Spreadsheet9.2!R3998,0)","v":-2869607.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S992,0)+IF(IncludeDeal1,Spreadsheet9.2!S1994,0)+IF(IncludeDeal2,Spreadsheet9.2!S2996,0)+IF(IncludeDeal4,Spreadsheet9.2!S3998,0)","v":-3085275.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T992,0)+IF(IncludeDeal1,Spreadsheet9.2!T1994,0)+IF(IncludeDeal2,Spreadsheet9.2!T2996,0)+IF(IncludeDeal4,Spreadsheet9.2!T3998,0)","v":-3051058.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U992,0)+IF(IncludeDeal1,Spreadsheet9.2!U1994,0)+IF(IncludeDeal2,Spreadsheet9.2!U2996,0)+IF(IncludeDeal4,Spreadsheet9.2!U3998,0)","v":-2994718.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V992,0)+IF(IncludeDeal1,Spreadsheet9.2!V1994,0)+IF(IncludeDeal2,Spreadsheet9.2!V2996,0)+IF(IncludeDeal4,Spreadsheet9.2!V3998,0)","v":-3418934.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W992,0)+IF(IncludeDeal1,Spreadsheet9.2!W1994,0)+IF(IncludeDeal2,Spreadsheet9.2!W2996,0)+IF(IncludeDeal4,Spreadsheet9.2!W3998,0)","v":-3589024.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X992,0)+IF(IncludeDeal1,Spreadsheet9.2!X1994,0)+IF(IncludeDeal2,Spreadsheet9.2!X2996,0)+IF(IncludeDeal4,Spreadsheet9.2!X3998,0)","v":-3703690.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y992,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1994,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2996,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3998,0)","v":-3264427.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z992,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1994,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2996,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3998,0)","v":-3602066.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA992,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3998,0)","v":-3418351.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB992,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3998,0)","v":-3499613.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC992,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3998,0)","v":-3530139.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD992,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3998,0)","v":-3326689.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE992,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3998,0)","v":-2962871.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF992,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3998,0)","v":-2962064.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG992,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3998,0)","v":-3055537.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH992,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3998,0)","v":-2858318.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI992,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3998,0)","v":-2890150.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ992,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3998,0)","v":-2853986.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK992,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3998,0)","v":-2422701.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL992,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3998,0)","v":-2411447.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM992,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3998,0)","v":-2435987.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN992,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3998,0)","v":-2393872},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO992,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3998,0)","v":-2462975.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP992,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3998,0)","v":-2384778.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ992,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3998,0)","v":-1889085.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR992,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3998,0)","v":-1834982.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS992,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3998,0)","v":-1766999.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT992,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3998,0)","v":-1654768.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU992,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3998,0)","v":-1596688.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV992,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3998,0)","v":-1568754.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW992,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3998,0)","v":-1254905.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX992,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3998,0)","v":-1117312.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY992,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3998,0)","v":-1017205.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ992,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1994,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2996,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3998,0)","v":-933296.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA992,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3998,0)","v":-934232.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB992,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3998,0)","v":-892927.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC992,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3998,0)","v":-537143.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD992,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3998,0)","v":-657840.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE992,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3998,0)","v":-777201.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF992,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3998,0)","v":-828327.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG992,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3998,0)","v":-890920.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH992,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3998,0)","v":-968260.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI992,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3998,0)","v":-520511},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ992,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3998,0)","v":-524959.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK992,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3998,0)","v":-529132},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL992,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3998,0)","v":-532615.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM992,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3998,0)","v":-536170.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN992,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3998,0)","v":-538504.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO992,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1994,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2996,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3998,0)","v":-540098.4}]
[null,"Simulation 959",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C993,0)+IF(IncludeDeal1,Spreadsheet9.2!C1995,0)+IF(IncludeDeal2,Spreadsheet9.2!C2997,0)+IF(IncludeDeal4,Spreadsheet9.2!C3999,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E993,0)+IF(IncludeDeal1,Spreadsheet9.2!E1995,0)+IF(IncludeDeal2,Spreadsheet9.2!E2997,0)+IF(IncludeDeal4,Spreadsheet9.2!E3999,0)","v":-820592.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F993,0)+IF(IncludeDeal1,Spreadsheet9.2!F1995,0)+IF(IncludeDeal2,Spreadsheet9.2!F2997,0)+IF(IncludeDeal4,Spreadsheet9.2!F3999,0)","v":-708394.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G993,0)+IF(IncludeDeal1,Spreadsheet9.2!G1995,0)+IF(IncludeDeal2,Spreadsheet9.2!G2997,0)+IF(IncludeDeal4,Spreadsheet9.2!G3999,0)","v":-733871.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H993,0)+IF(IncludeDeal1,Spreadsheet9.2!H1995,0)+IF(IncludeDeal2,Spreadsheet9.2!H2997,0)+IF(IncludeDeal4,Spreadsheet9.2!H3999,0)","v":-594867.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I993,0)+IF(IncludeDeal1,Spreadsheet9.2!I1995,0)+IF(IncludeDeal2,Spreadsheet9.2!I2997,0)+IF(IncludeDeal4,Spreadsheet9.2!I3999,0)","v":-229324.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J993,0)+IF(IncludeDeal1,Spreadsheet9.2!J1995,0)+IF(IncludeDeal2,Spreadsheet9.2!J2997,0)+IF(IncludeDeal4,Spreadsheet9.2!J3999,0)","v":-679083.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K993,0)+IF(IncludeDeal1,Spreadsheet9.2!K1995,0)+IF(IncludeDeal2,Spreadsheet9.2!K2997,0)+IF(IncludeDeal4,Spreadsheet9.2!K3999,0)","v":-688107.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L993,0)+IF(IncludeDeal1,Spreadsheet9.2!L1995,0)+IF(IncludeDeal2,Spreadsheet9.2!L2997,0)+IF(IncludeDeal4,Spreadsheet9.2!L3999,0)","v":-548954.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M993,0)+IF(IncludeDeal1,Spreadsheet9.2!M1995,0)+IF(IncludeDeal2,Spreadsheet9.2!M2997,0)+IF(IncludeDeal4,Spreadsheet9.2!M3999,0)","v":-512100.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N993,0)+IF(IncludeDeal1,Spreadsheet9.2!N1995,0)+IF(IncludeDeal2,Spreadsheet9.2!N2997,0)+IF(IncludeDeal4,Spreadsheet9.2!N3999,0)","v":-531899.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O993,0)+IF(IncludeDeal1,Spreadsheet9.2!O1995,0)+IF(IncludeDeal2,Spreadsheet9.2!O2997,0)+IF(IncludeDeal4,Spreadsheet9.2!O3999,0)","v":-657053.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P993,0)+IF(IncludeDeal1,Spreadsheet9.2!P1995,0)+IF(IncludeDeal2,Spreadsheet9.2!P2997,0)+IF(IncludeDeal4,Spreadsheet9.2!P3999,0)","v":-655202.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q993,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1995,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2997,0)+IF(IncludeDeal4,Spreadsheet9.2!Q3999,0)","v":-840132.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R993,0)+IF(IncludeDeal1,Spreadsheet9.2!R1995,0)+IF(IncludeDeal2,Spreadsheet9.2!R2997,0)+IF(IncludeDeal4,Spreadsheet9.2!R3999,0)","v":-364516},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S993,0)+IF(IncludeDeal1,Spreadsheet9.2!S1995,0)+IF(IncludeDeal2,Spreadsheet9.2!S2997,0)+IF(IncludeDeal4,Spreadsheet9.2!S3999,0)","v":601376.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T993,0)+IF(IncludeDeal1,Spreadsheet9.2!T1995,0)+IF(IncludeDeal2,Spreadsheet9.2!T2997,0)+IF(IncludeDeal4,Spreadsheet9.2!T3999,0)","v":887629.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U993,0)+IF(IncludeDeal1,Spreadsheet9.2!U1995,0)+IF(IncludeDeal2,Spreadsheet9.2!U2997,0)+IF(IncludeDeal4,Spreadsheet9.2!U3999,0)","v":759109.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V993,0)+IF(IncludeDeal1,Spreadsheet9.2!V1995,0)+IF(IncludeDeal2,Spreadsheet9.2!V2997,0)+IF(IncludeDeal4,Spreadsheet9.2!V3999,0)","v":1304977.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W993,0)+IF(IncludeDeal1,Spreadsheet9.2!W1995,0)+IF(IncludeDeal2,Spreadsheet9.2!W2997,0)+IF(IncludeDeal4,Spreadsheet9.2!W3999,0)","v":981442.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X993,0)+IF(IncludeDeal1,Spreadsheet9.2!X1995,0)+IF(IncludeDeal2,Spreadsheet9.2!X2997,0)+IF(IncludeDeal4,Spreadsheet9.2!X3999,0)","v":648413.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y993,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1995,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2997,0)+IF(IncludeDeal4,Spreadsheet9.2!Y3999,0)","v":592516.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z993,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1995,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2997,0)+IF(IncludeDeal4,Spreadsheet9.2!Z3999,0)","v":1834552},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA993,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AA3999,0)","v":1047246.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB993,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AB3999,0)","v":746642.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC993,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AC3999,0)","v":-164816},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD993,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AD3999,0)","v":-181352.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE993,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AE3999,0)","v":-27532.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF993,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AF3999,0)","v":590263.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG993,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AG3999,0)","v":185678.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH993,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AH3999,0)","v":-482826.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI993,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AI3999,0)","v":-971660.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ993,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ3999,0)","v":-1412070.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK993,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AK3999,0)","v":-1555057.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL993,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AL3999,0)","v":-1586027.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM993,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AM3999,0)","v":-1462506.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN993,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AN3999,0)","v":-1521746.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO993,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AO3999,0)","v":-1642048.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP993,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AP3999,0)","v":-1110990.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ993,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ3999,0)","v":-884549},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR993,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AR3999,0)","v":-447004.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS993,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AS3999,0)","v":-386909.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT993,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AT3999,0)","v":-759342.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU993,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AU3999,0)","v":-533386.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV993,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AV3999,0)","v":-714427},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW993,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AW3999,0)","v":-454368},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX993,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AX3999,0)","v":-552748.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY993,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AY3999,0)","v":-458219.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ993,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1995,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2997,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ3999,0)","v":-568996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA993,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BA3999,0)","v":-632843.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB993,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BB3999,0)","v":-597404.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC993,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BC3999,0)","v":-335984.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD993,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BD3999,0)","v":-367080},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE993,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BE3999,0)","v":-389197.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF993,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BF3999,0)","v":-431118.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG993,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BG3999,0)","v":-517315.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH993,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BH3999,0)","v":-566736.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI993,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BI3999,0)","v":-278080.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ993,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ3999,0)","v":-280560.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK993,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BK3999,0)","v":-281725.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL993,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BL3999,0)","v":-284711.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM993,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BM3999,0)","v":-285949},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN993,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BN3999,0)","v":-287065.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO993,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1995,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2997,0)+IF(IncludeDeal4,Spreadsheet9.2!BO3999,0)","v":-289852.90000000002}]
[null,"Simulation 960",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C994,0)+IF(IncludeDeal1,Spreadsheet9.2!C1996,0)+IF(IncludeDeal2,Spreadsheet9.2!C2998,0)+IF(IncludeDeal4,Spreadsheet9.2!C4000,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E994,0)+IF(IncludeDeal1,Spreadsheet9.2!E1996,0)+IF(IncludeDeal2,Spreadsheet9.2!E2998,0)+IF(IncludeDeal4,Spreadsheet9.2!E4000,0)","v":-433816.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F994,0)+IF(IncludeDeal1,Spreadsheet9.2!F1996,0)+IF(IncludeDeal2,Spreadsheet9.2!F2998,0)+IF(IncludeDeal4,Spreadsheet9.2!F4000,0)","v":-137126.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G994,0)+IF(IncludeDeal1,Spreadsheet9.2!G1996,0)+IF(IncludeDeal2,Spreadsheet9.2!G2998,0)+IF(IncludeDeal4,Spreadsheet9.2!G4000,0)","v":-172259.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H994,0)+IF(IncludeDeal1,Spreadsheet9.2!H1996,0)+IF(IncludeDeal2,Spreadsheet9.2!H2998,0)+IF(IncludeDeal4,Spreadsheet9.2!H4000,0)","v":-672809.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I994,0)+IF(IncludeDeal1,Spreadsheet9.2!I1996,0)+IF(IncludeDeal2,Spreadsheet9.2!I2998,0)+IF(IncludeDeal4,Spreadsheet9.2!I4000,0)","v":-477683.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J994,0)+IF(IncludeDeal1,Spreadsheet9.2!J1996,0)+IF(IncludeDeal2,Spreadsheet9.2!J2998,0)+IF(IncludeDeal4,Spreadsheet9.2!J4000,0)","v":-728396.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K994,0)+IF(IncludeDeal1,Spreadsheet9.2!K1996,0)+IF(IncludeDeal2,Spreadsheet9.2!K2998,0)+IF(IncludeDeal4,Spreadsheet9.2!K4000,0)","v":-699623.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L994,0)+IF(IncludeDeal1,Spreadsheet9.2!L1996,0)+IF(IncludeDeal2,Spreadsheet9.2!L2998,0)+IF(IncludeDeal4,Spreadsheet9.2!L4000,0)","v":-497635.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M994,0)+IF(IncludeDeal1,Spreadsheet9.2!M1996,0)+IF(IncludeDeal2,Spreadsheet9.2!M2998,0)+IF(IncludeDeal4,Spreadsheet9.2!M4000,0)","v":-734930.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N994,0)+IF(IncludeDeal1,Spreadsheet9.2!N1996,0)+IF(IncludeDeal2,Spreadsheet9.2!N2998,0)+IF(IncludeDeal4,Spreadsheet9.2!N4000,0)","v":209069},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O994,0)+IF(IncludeDeal1,Spreadsheet9.2!O1996,0)+IF(IncludeDeal2,Spreadsheet9.2!O2998,0)+IF(IncludeDeal4,Spreadsheet9.2!O4000,0)","v":769561.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P994,0)+IF(IncludeDeal1,Spreadsheet9.2!P1996,0)+IF(IncludeDeal2,Spreadsheet9.2!P2998,0)+IF(IncludeDeal4,Spreadsheet9.2!P4000,0)","v":931117},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q994,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1996,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2998,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4000,0)","v":2101467.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R994,0)+IF(IncludeDeal1,Spreadsheet9.2!R1996,0)+IF(IncludeDeal2,Spreadsheet9.2!R2998,0)+IF(IncludeDeal4,Spreadsheet9.2!R4000,0)","v":1540126.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S994,0)+IF(IncludeDeal1,Spreadsheet9.2!S1996,0)+IF(IncludeDeal2,Spreadsheet9.2!S2998,0)+IF(IncludeDeal4,Spreadsheet9.2!S4000,0)","v":2385988.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T994,0)+IF(IncludeDeal1,Spreadsheet9.2!T1996,0)+IF(IncludeDeal2,Spreadsheet9.2!T2998,0)+IF(IncludeDeal4,Spreadsheet9.2!T4000,0)","v":5620817.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U994,0)+IF(IncludeDeal1,Spreadsheet9.2!U1996,0)+IF(IncludeDeal2,Spreadsheet9.2!U2998,0)+IF(IncludeDeal4,Spreadsheet9.2!U4000,0)","v":6551112.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V994,0)+IF(IncludeDeal1,Spreadsheet9.2!V1996,0)+IF(IncludeDeal2,Spreadsheet9.2!V2998,0)+IF(IncludeDeal4,Spreadsheet9.2!V4000,0)","v":10087606.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W994,0)+IF(IncludeDeal1,Spreadsheet9.2!W1996,0)+IF(IncludeDeal2,Spreadsheet9.2!W2998,0)+IF(IncludeDeal4,Spreadsheet9.2!W4000,0)","v":11262697.199999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X994,0)+IF(IncludeDeal1,Spreadsheet9.2!X1996,0)+IF(IncludeDeal2,Spreadsheet9.2!X2998,0)+IF(IncludeDeal4,Spreadsheet9.2!X4000,0)","v":13937198.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y994,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1996,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2998,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4000,0)","v":10407906.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z994,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1996,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2998,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4000,0)","v":8613965.3000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA994,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4000,0)","v":8593061.3000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB994,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4000,0)","v":6048103.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC994,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4000,0)","v":4491657.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD994,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4000,0)","v":3476752.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE994,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4000,0)","v":1755830},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF994,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4000,0)","v":47272.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG994,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4000,0)","v":379644.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH994,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4000,0)","v":-219932.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI994,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4000,0)","v":-748554.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ994,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4000,0)","v":-1112885},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK994,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4000,0)","v":-919998.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL994,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4000,0)","v":-786661.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM994,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4000,0)","v":-22863.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN994,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4000,0)","v":589447.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO994,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4000,0)","v":-573705.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP994,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4000,0)","v":-1213228.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ994,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4000,0)","v":-1206234.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR994,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4000,0)","v":-1118514.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS994,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4000,0)","v":-1122943.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT994,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4000,0)","v":-1107983.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU994,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4000,0)","v":-1086275},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV994,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4000,0)","v":-1045299},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW994,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4000,0)","v":-890673.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX994,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4000,0)","v":-775411.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY994,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4000,0)","v":-618585.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ994,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1996,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2998,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4000,0)","v":-575036.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA994,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4000,0)","v":-405143.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB994,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4000,0)","v":-405654.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC994,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4000,0)","v":-192203.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD994,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4000,0)","v":-263050.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE994,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4000,0)","v":-337999.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF994,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4000,0)","v":-390547.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG994,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4000,0)","v":-459205.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH994,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4000,0)","v":-493402.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI994,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4000,0)","v":-237851.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ994,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4000,0)","v":-239664.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK994,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4000,0)","v":-242549.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL994,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4000,0)","v":-245582.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM994,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4000,0)","v":-247380.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN994,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4000,0)","v":-249044.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO994,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1996,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2998,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4000,0)","v":-252174.8}]
[null,"Simulation 961",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C995,0)+IF(IncludeDeal1,Spreadsheet9.2!C1997,0)+IF(IncludeDeal2,Spreadsheet9.2!C2999,0)+IF(IncludeDeal4,Spreadsheet9.2!C4001,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E995,0)+IF(IncludeDeal1,Spreadsheet9.2!E1997,0)+IF(IncludeDeal2,Spreadsheet9.2!E2999,0)+IF(IncludeDeal4,Spreadsheet9.2!E4001,0)","v":-145254.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F995,0)+IF(IncludeDeal1,Spreadsheet9.2!F1997,0)+IF(IncludeDeal2,Spreadsheet9.2!F2999,0)+IF(IncludeDeal4,Spreadsheet9.2!F4001,0)","v":-522491.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G995,0)+IF(IncludeDeal1,Spreadsheet9.2!G1997,0)+IF(IncludeDeal2,Spreadsheet9.2!G2999,0)+IF(IncludeDeal4,Spreadsheet9.2!G4001,0)","v":-22589.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H995,0)+IF(IncludeDeal1,Spreadsheet9.2!H1997,0)+IF(IncludeDeal2,Spreadsheet9.2!H2999,0)+IF(IncludeDeal4,Spreadsheet9.2!H4001,0)","v":-536762.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I995,0)+IF(IncludeDeal1,Spreadsheet9.2!I1997,0)+IF(IncludeDeal2,Spreadsheet9.2!I2999,0)+IF(IncludeDeal4,Spreadsheet9.2!I4001,0)","v":-504853.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J995,0)+IF(IncludeDeal1,Spreadsheet9.2!J1997,0)+IF(IncludeDeal2,Spreadsheet9.2!J2999,0)+IF(IncludeDeal4,Spreadsheet9.2!J4001,0)","v":-1076770.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K995,0)+IF(IncludeDeal1,Spreadsheet9.2!K1997,0)+IF(IncludeDeal2,Spreadsheet9.2!K2999,0)+IF(IncludeDeal4,Spreadsheet9.2!K4001,0)","v":-1260076.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L995,0)+IF(IncludeDeal1,Spreadsheet9.2!L1997,0)+IF(IncludeDeal2,Spreadsheet9.2!L2999,0)+IF(IncludeDeal4,Spreadsheet9.2!L4001,0)","v":-1315690.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M995,0)+IF(IncludeDeal1,Spreadsheet9.2!M1997,0)+IF(IncludeDeal2,Spreadsheet9.2!M2999,0)+IF(IncludeDeal4,Spreadsheet9.2!M4001,0)","v":-990092.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N995,0)+IF(IncludeDeal1,Spreadsheet9.2!N1997,0)+IF(IncludeDeal2,Spreadsheet9.2!N2999,0)+IF(IncludeDeal4,Spreadsheet9.2!N4001,0)","v":-518397.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O995,0)+IF(IncludeDeal1,Spreadsheet9.2!O1997,0)+IF(IncludeDeal2,Spreadsheet9.2!O2999,0)+IF(IncludeDeal4,Spreadsheet9.2!O4001,0)","v":-160490.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P995,0)+IF(IncludeDeal1,Spreadsheet9.2!P1997,0)+IF(IncludeDeal2,Spreadsheet9.2!P2999,0)+IF(IncludeDeal4,Spreadsheet9.2!P4001,0)","v":-791302.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q995,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1997,0)+IF(IncludeDeal2,Spreadsheet9.2!Q2999,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4001,0)","v":-1011587.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R995,0)+IF(IncludeDeal1,Spreadsheet9.2!R1997,0)+IF(IncludeDeal2,Spreadsheet9.2!R2999,0)+IF(IncludeDeal4,Spreadsheet9.2!R4001,0)","v":-815648.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S995,0)+IF(IncludeDeal1,Spreadsheet9.2!S1997,0)+IF(IncludeDeal2,Spreadsheet9.2!S2999,0)+IF(IncludeDeal4,Spreadsheet9.2!S4001,0)","v":-1118502.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T995,0)+IF(IncludeDeal1,Spreadsheet9.2!T1997,0)+IF(IncludeDeal2,Spreadsheet9.2!T2999,0)+IF(IncludeDeal4,Spreadsheet9.2!T4001,0)","v":-1343587.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U995,0)+IF(IncludeDeal1,Spreadsheet9.2!U1997,0)+IF(IncludeDeal2,Spreadsheet9.2!U2999,0)+IF(IncludeDeal4,Spreadsheet9.2!U4001,0)","v":-1083847.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V995,0)+IF(IncludeDeal1,Spreadsheet9.2!V1997,0)+IF(IncludeDeal2,Spreadsheet9.2!V2999,0)+IF(IncludeDeal4,Spreadsheet9.2!V4001,0)","v":-1158424},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W995,0)+IF(IncludeDeal1,Spreadsheet9.2!W1997,0)+IF(IncludeDeal2,Spreadsheet9.2!W2999,0)+IF(IncludeDeal4,Spreadsheet9.2!W4001,0)","v":-2001040.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X995,0)+IF(IncludeDeal1,Spreadsheet9.2!X1997,0)+IF(IncludeDeal2,Spreadsheet9.2!X2999,0)+IF(IncludeDeal4,Spreadsheet9.2!X4001,0)","v":-2464853.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y995,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1997,0)+IF(IncludeDeal2,Spreadsheet9.2!Y2999,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4001,0)","v":-2742223.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z995,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1997,0)+IF(IncludeDeal2,Spreadsheet9.2!Z2999,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4001,0)","v":-2711408.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA995,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AA2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4001,0)","v":-2494135.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB995,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AB2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4001,0)","v":-2739352},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC995,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AC2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4001,0)","v":-2947887.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD995,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AD2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4001,0)","v":-3076471.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE995,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AE2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4001,0)","v":-2908646.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF995,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AF2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4001,0)","v":-2896315.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG995,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AG2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4001,0)","v":-2778647.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH995,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AH2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4001,0)","v":-2600737.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI995,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AI2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4001,0)","v":-2430758.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ995,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4001,0)","v":-2310248},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK995,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AK2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4001,0)","v":-2216377.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL995,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AL2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4001,0)","v":-2013148.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM995,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AM2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4001,0)","v":-2025844.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN995,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AN2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4001,0)","v":-1937349.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO995,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AO2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4001,0)","v":-1867979},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP995,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AP2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4001,0)","v":-1859413.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ995,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4001,0)","v":-1558300.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR995,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AR2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4001,0)","v":-1350721.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS995,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AS2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4001,0)","v":-1260231.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT995,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AT2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4001,0)","v":-1195061.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU995,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AU2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4001,0)","v":-1102192},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV995,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AV2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4001,0)","v":-781071.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW995,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AW2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4001,0)","v":-318253.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX995,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AX2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4001,0)","v":-306465.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY995,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AY2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4001,0)","v":-209073},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ995,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1997,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ2999,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4001,0)","v":-164581.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA995,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BA2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4001,0)","v":-236799.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB995,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BB2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4001,0)","v":-276639.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC995,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BC2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4001,0)","v":-116300.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD995,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BD2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4001,0)","v":-207739.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE995,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BE2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4001,0)","v":-299299.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF995,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BF2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4001,0)","v":-389263.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG995,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BG2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4001,0)","v":-472555.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH995,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BH2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4001,0)","v":-563846.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI995,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BI2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4001,0)","v":-301277.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ995,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4001,0)","v":-304820.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK995,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BK2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4001,0)","v":-307380.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL995,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BL2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4001,0)","v":-310877.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM995,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BM2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4001,0)","v":-313917.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN995,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BN2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4001,0)","v":-316519.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO995,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1997,0)+IF(IncludeDeal2,Spreadsheet9.2!BO2999,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4001,0)","v":-318541.7}]
[null,"Simulation 962",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C996,0)+IF(IncludeDeal1,Spreadsheet9.2!C1998,0)+IF(IncludeDeal2,Spreadsheet9.2!C3000,0)+IF(IncludeDeal4,Spreadsheet9.2!C4002,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E996,0)+IF(IncludeDeal1,Spreadsheet9.2!E1998,0)+IF(IncludeDeal2,Spreadsheet9.2!E3000,0)+IF(IncludeDeal4,Spreadsheet9.2!E4002,0)","v":-684617.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F996,0)+IF(IncludeDeal1,Spreadsheet9.2!F1998,0)+IF(IncludeDeal2,Spreadsheet9.2!F3000,0)+IF(IncludeDeal4,Spreadsheet9.2!F4002,0)","v":-338018.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G996,0)+IF(IncludeDeal1,Spreadsheet9.2!G1998,0)+IF(IncludeDeal2,Spreadsheet9.2!G3000,0)+IF(IncludeDeal4,Spreadsheet9.2!G4002,0)","v":118619.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H996,0)+IF(IncludeDeal1,Spreadsheet9.2!H1998,0)+IF(IncludeDeal2,Spreadsheet9.2!H3000,0)+IF(IncludeDeal4,Spreadsheet9.2!H4002,0)","v":414257.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I996,0)+IF(IncludeDeal1,Spreadsheet9.2!I1998,0)+IF(IncludeDeal2,Spreadsheet9.2!I3000,0)+IF(IncludeDeal4,Spreadsheet9.2!I4002,0)","v":-733404.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J996,0)+IF(IncludeDeal1,Spreadsheet9.2!J1998,0)+IF(IncludeDeal2,Spreadsheet9.2!J3000,0)+IF(IncludeDeal4,Spreadsheet9.2!J4002,0)","v":-252501},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K996,0)+IF(IncludeDeal1,Spreadsheet9.2!K1998,0)+IF(IncludeDeal2,Spreadsheet9.2!K3000,0)+IF(IncludeDeal4,Spreadsheet9.2!K4002,0)","v":-740309},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L996,0)+IF(IncludeDeal1,Spreadsheet9.2!L1998,0)+IF(IncludeDeal2,Spreadsheet9.2!L3000,0)+IF(IncludeDeal4,Spreadsheet9.2!L4002,0)","v":-1907580.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M996,0)+IF(IncludeDeal1,Spreadsheet9.2!M1998,0)+IF(IncludeDeal2,Spreadsheet9.2!M3000,0)+IF(IncludeDeal4,Spreadsheet9.2!M4002,0)","v":-1789458.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N996,0)+IF(IncludeDeal1,Spreadsheet9.2!N1998,0)+IF(IncludeDeal2,Spreadsheet9.2!N3000,0)+IF(IncludeDeal4,Spreadsheet9.2!N4002,0)","v":-2155424.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O996,0)+IF(IncludeDeal1,Spreadsheet9.2!O1998,0)+IF(IncludeDeal2,Spreadsheet9.2!O3000,0)+IF(IncludeDeal4,Spreadsheet9.2!O4002,0)","v":-2456336.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P996,0)+IF(IncludeDeal1,Spreadsheet9.2!P1998,0)+IF(IncludeDeal2,Spreadsheet9.2!P3000,0)+IF(IncludeDeal4,Spreadsheet9.2!P4002,0)","v":-2531532.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q996,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1998,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3000,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4002,0)","v":-2532083},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R996,0)+IF(IncludeDeal1,Spreadsheet9.2!R1998,0)+IF(IncludeDeal2,Spreadsheet9.2!R3000,0)+IF(IncludeDeal4,Spreadsheet9.2!R4002,0)","v":-2979966.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S996,0)+IF(IncludeDeal1,Spreadsheet9.2!S1998,0)+IF(IncludeDeal2,Spreadsheet9.2!S3000,0)+IF(IncludeDeal4,Spreadsheet9.2!S4002,0)","v":-2830136.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T996,0)+IF(IncludeDeal1,Spreadsheet9.2!T1998,0)+IF(IncludeDeal2,Spreadsheet9.2!T3000,0)+IF(IncludeDeal4,Spreadsheet9.2!T4002,0)","v":-2648036.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U996,0)+IF(IncludeDeal1,Spreadsheet9.2!U1998,0)+IF(IncludeDeal2,Spreadsheet9.2!U3000,0)+IF(IncludeDeal4,Spreadsheet9.2!U4002,0)","v":-2728740.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V996,0)+IF(IncludeDeal1,Spreadsheet9.2!V1998,0)+IF(IncludeDeal2,Spreadsheet9.2!V3000,0)+IF(IncludeDeal4,Spreadsheet9.2!V4002,0)","v":-2806033.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W996,0)+IF(IncludeDeal1,Spreadsheet9.2!W1998,0)+IF(IncludeDeal2,Spreadsheet9.2!W3000,0)+IF(IncludeDeal4,Spreadsheet9.2!W4002,0)","v":-2852479.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X996,0)+IF(IncludeDeal1,Spreadsheet9.2!X1998,0)+IF(IncludeDeal2,Spreadsheet9.2!X3000,0)+IF(IncludeDeal4,Spreadsheet9.2!X4002,0)","v":-2665061.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y996,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1998,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3000,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4002,0)","v":-2590866.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z996,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1998,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3000,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4002,0)","v":-2619426.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA996,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4002,0)","v":-2722076.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB996,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4002,0)","v":-3068242.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC996,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4002,0)","v":-3131328.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD996,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4002,0)","v":-3140956.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE996,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4002,0)","v":-2801590.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF996,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4002,0)","v":-2676881.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG996,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4002,0)","v":-2534446.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH996,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4002,0)","v":-2185903.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI996,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4002,0)","v":-2169858.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ996,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4002,0)","v":-2130445.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK996,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4002,0)","v":-1466575},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL996,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4002,0)","v":-1189966.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM996,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4002,0)","v":-1245515},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN996,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4002,0)","v":-1070065.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO996,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4002,0)","v":-1262962.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP996,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4002,0)","v":-895542.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ996,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4002,0)","v":-407296.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR996,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4002,0)","v":-152307.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS996,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4002,0)","v":-514726.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT996,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4002,0)","v":-583950},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU996,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4002,0)","v":-318420.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV996,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4002,0)","v":-428677.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW996,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4002,0)","v":-214599.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX996,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4002,0)","v":1476.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY996,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4002,0)","v":-133914.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ996,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1998,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3000,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4002,0)","v":-189558.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA996,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4002,0)","v":-264440.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB996,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4002,0)","v":-356158.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC996,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4002,0)","v":-178569.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD996,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4002,0)","v":-198083.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE996,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4002,0)","v":-256767.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF996,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4002,0)","v":-304212.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG996,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4002,0)","v":-376849.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH996,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4002,0)","v":-459847.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI996,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4002,0)","v":-233355.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ996,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4002,0)","v":-234286.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK996,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4002,0)","v":-234882.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL996,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4002,0)","v":-236867.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM996,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4002,0)","v":-240271.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN996,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4002,0)","v":-243452.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO996,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1998,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3000,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4002,0)","v":-245224.2}]
[null,"Simulation 963",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C997,0)+IF(IncludeDeal1,Spreadsheet9.2!C1999,0)+IF(IncludeDeal2,Spreadsheet9.2!C3001,0)+IF(IncludeDeal4,Spreadsheet9.2!C4003,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E997,0)+IF(IncludeDeal1,Spreadsheet9.2!E1999,0)+IF(IncludeDeal2,Spreadsheet9.2!E3001,0)+IF(IncludeDeal4,Spreadsheet9.2!E4003,0)","v":-214867.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F997,0)+IF(IncludeDeal1,Spreadsheet9.2!F1999,0)+IF(IncludeDeal2,Spreadsheet9.2!F3001,0)+IF(IncludeDeal4,Spreadsheet9.2!F4003,0)","v":-466315.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G997,0)+IF(IncludeDeal1,Spreadsheet9.2!G1999,0)+IF(IncludeDeal2,Spreadsheet9.2!G3001,0)+IF(IncludeDeal4,Spreadsheet9.2!G4003,0)","v":-1586493.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H997,0)+IF(IncludeDeal1,Spreadsheet9.2!H1999,0)+IF(IncludeDeal2,Spreadsheet9.2!H3001,0)+IF(IncludeDeal4,Spreadsheet9.2!H4003,0)","v":-351057.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I997,0)+IF(IncludeDeal1,Spreadsheet9.2!I1999,0)+IF(IncludeDeal2,Spreadsheet9.2!I3001,0)+IF(IncludeDeal4,Spreadsheet9.2!I4003,0)","v":-282017.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J997,0)+IF(IncludeDeal1,Spreadsheet9.2!J1999,0)+IF(IncludeDeal2,Spreadsheet9.2!J3001,0)+IF(IncludeDeal4,Spreadsheet9.2!J4003,0)","v":-636779.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K997,0)+IF(IncludeDeal1,Spreadsheet9.2!K1999,0)+IF(IncludeDeal2,Spreadsheet9.2!K3001,0)+IF(IncludeDeal4,Spreadsheet9.2!K4003,0)","v":-1118034.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L997,0)+IF(IncludeDeal1,Spreadsheet9.2!L1999,0)+IF(IncludeDeal2,Spreadsheet9.2!L3001,0)+IF(IncludeDeal4,Spreadsheet9.2!L4003,0)","v":-965972.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M997,0)+IF(IncludeDeal1,Spreadsheet9.2!M1999,0)+IF(IncludeDeal2,Spreadsheet9.2!M3001,0)+IF(IncludeDeal4,Spreadsheet9.2!M4003,0)","v":-378612.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N997,0)+IF(IncludeDeal1,Spreadsheet9.2!N1999,0)+IF(IncludeDeal2,Spreadsheet9.2!N3001,0)+IF(IncludeDeal4,Spreadsheet9.2!N4003,0)","v":-714183.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O997,0)+IF(IncludeDeal1,Spreadsheet9.2!O1999,0)+IF(IncludeDeal2,Spreadsheet9.2!O3001,0)+IF(IncludeDeal4,Spreadsheet9.2!O4003,0)","v":-453687.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P997,0)+IF(IncludeDeal1,Spreadsheet9.2!P1999,0)+IF(IncludeDeal2,Spreadsheet9.2!P3001,0)+IF(IncludeDeal4,Spreadsheet9.2!P4003,0)","v":-189636.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q997,0)+IF(IncludeDeal1,Spreadsheet9.2!Q1999,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3001,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4003,0)","v":149420.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R997,0)+IF(IncludeDeal1,Spreadsheet9.2!R1999,0)+IF(IncludeDeal2,Spreadsheet9.2!R3001,0)+IF(IncludeDeal4,Spreadsheet9.2!R4003,0)","v":700678.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S997,0)+IF(IncludeDeal1,Spreadsheet9.2!S1999,0)+IF(IncludeDeal2,Spreadsheet9.2!S3001,0)+IF(IncludeDeal4,Spreadsheet9.2!S4003,0)","v":987156.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T997,0)+IF(IncludeDeal1,Spreadsheet9.2!T1999,0)+IF(IncludeDeal2,Spreadsheet9.2!T3001,0)+IF(IncludeDeal4,Spreadsheet9.2!T4003,0)","v":619998.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U997,0)+IF(IncludeDeal1,Spreadsheet9.2!U1999,0)+IF(IncludeDeal2,Spreadsheet9.2!U3001,0)+IF(IncludeDeal4,Spreadsheet9.2!U4003,0)","v":747445},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V997,0)+IF(IncludeDeal1,Spreadsheet9.2!V1999,0)+IF(IncludeDeal2,Spreadsheet9.2!V3001,0)+IF(IncludeDeal4,Spreadsheet9.2!V4003,0)","v":759376.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W997,0)+IF(IncludeDeal1,Spreadsheet9.2!W1999,0)+IF(IncludeDeal2,Spreadsheet9.2!W3001,0)+IF(IncludeDeal4,Spreadsheet9.2!W4003,0)","v":81544.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X997,0)+IF(IncludeDeal1,Spreadsheet9.2!X1999,0)+IF(IncludeDeal2,Spreadsheet9.2!X3001,0)+IF(IncludeDeal4,Spreadsheet9.2!X4003,0)","v":-470458.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y997,0)+IF(IncludeDeal1,Spreadsheet9.2!Y1999,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3001,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4003,0)","v":132039.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z997,0)+IF(IncludeDeal1,Spreadsheet9.2!Z1999,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3001,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4003,0)","v":-14647.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA997,0)+IF(IncludeDeal1,Spreadsheet9.2!AA1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4003,0)","v":-844055.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB997,0)+IF(IncludeDeal1,Spreadsheet9.2!AB1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4003,0)","v":-1732769.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC997,0)+IF(IncludeDeal1,Spreadsheet9.2!AC1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4003,0)","v":-1816840.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD997,0)+IF(IncludeDeal1,Spreadsheet9.2!AD1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4003,0)","v":-1522401.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE997,0)+IF(IncludeDeal1,Spreadsheet9.2!AE1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4003,0)","v":-1656352.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF997,0)+IF(IncludeDeal1,Spreadsheet9.2!AF1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4003,0)","v":-1443562.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG997,0)+IF(IncludeDeal1,Spreadsheet9.2!AG1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4003,0)","v":-1547038.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH997,0)+IF(IncludeDeal1,Spreadsheet9.2!AH1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4003,0)","v":-2019939.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI997,0)+IF(IncludeDeal1,Spreadsheet9.2!AI1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4003,0)","v":-2229634.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ997,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4003,0)","v":-2217615.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK997,0)+IF(IncludeDeal1,Spreadsheet9.2!AK1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4003,0)","v":-2109441.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL997,0)+IF(IncludeDeal1,Spreadsheet9.2!AL1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4003,0)","v":-2194849.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM997,0)+IF(IncludeDeal1,Spreadsheet9.2!AM1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4003,0)","v":-2002895.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN997,0)+IF(IncludeDeal1,Spreadsheet9.2!AN1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4003,0)","v":-1231654.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO997,0)+IF(IncludeDeal1,Spreadsheet9.2!AO1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4003,0)","v":-860122.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP997,0)+IF(IncludeDeal1,Spreadsheet9.2!AP1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4003,0)","v":-292451.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ997,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4003,0)","v":-19194.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR997,0)+IF(IncludeDeal1,Spreadsheet9.2!AR1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4003,0)","v":534793.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS997,0)+IF(IncludeDeal1,Spreadsheet9.2!AS1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4003,0)","v":-471896.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT997,0)+IF(IncludeDeal1,Spreadsheet9.2!AT1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4003,0)","v":-740727.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU997,0)+IF(IncludeDeal1,Spreadsheet9.2!AU1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4003,0)","v":-434778.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV997,0)+IF(IncludeDeal1,Spreadsheet9.2!AV1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4003,0)","v":-346543.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW997,0)+IF(IncludeDeal1,Spreadsheet9.2!AW1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4003,0)","v":-353634.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX997,0)+IF(IncludeDeal1,Spreadsheet9.2!AX1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4003,0)","v":-234670.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY997,0)+IF(IncludeDeal1,Spreadsheet9.2!AY1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4003,0)","v":-53504.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ997,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ1999,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3001,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4003,0)","v":-22035.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA997,0)+IF(IncludeDeal1,Spreadsheet9.2!BA1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4003,0)","v":51290.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB997,0)+IF(IncludeDeal1,Spreadsheet9.2!BB1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4003,0)","v":-16260.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC997,0)+IF(IncludeDeal1,Spreadsheet9.2!BC1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4003,0)","v":73342.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD997,0)+IF(IncludeDeal1,Spreadsheet9.2!BD1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4003,0)","v":77944.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE997,0)+IF(IncludeDeal1,Spreadsheet9.2!BE1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4003,0)","v":100720.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF997,0)+IF(IncludeDeal1,Spreadsheet9.2!BF1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4003,0)","v":47580},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG997,0)+IF(IncludeDeal1,Spreadsheet9.2!BG1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4003,0)","v":4535.6000000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH997,0)+IF(IncludeDeal1,Spreadsheet9.2!BH1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4003,0)","v":-77246.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI997,0)+IF(IncludeDeal1,Spreadsheet9.2!BI1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4003,0)","v":-23924.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ997,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4003,0)","v":-24831.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK997,0)+IF(IncludeDeal1,Spreadsheet9.2!BK1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4003,0)","v":-23757.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL997,0)+IF(IncludeDeal1,Spreadsheet9.2!BL1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4003,0)","v":-23842.799999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM997,0)+IF(IncludeDeal1,Spreadsheet9.2!BM1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4003,0)","v":-25353.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN997,0)+IF(IncludeDeal1,Spreadsheet9.2!BN1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4003,0)","v":-31205.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO997,0)+IF(IncludeDeal1,Spreadsheet9.2!BO1999,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3001,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4003,0)","v":-34555.199999999997}]
[null,"Simulation 964",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C998,0)+IF(IncludeDeal1,Spreadsheet9.2!C2000,0)+IF(IncludeDeal2,Spreadsheet9.2!C3002,0)+IF(IncludeDeal4,Spreadsheet9.2!C4004,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E998,0)+IF(IncludeDeal1,Spreadsheet9.2!E2000,0)+IF(IncludeDeal2,Spreadsheet9.2!E3002,0)+IF(IncludeDeal4,Spreadsheet9.2!E4004,0)","v":731836.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F998,0)+IF(IncludeDeal1,Spreadsheet9.2!F2000,0)+IF(IncludeDeal2,Spreadsheet9.2!F3002,0)+IF(IncludeDeal4,Spreadsheet9.2!F4004,0)","v":1221424},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G998,0)+IF(IncludeDeal1,Spreadsheet9.2!G2000,0)+IF(IncludeDeal2,Spreadsheet9.2!G3002,0)+IF(IncludeDeal4,Spreadsheet9.2!G4004,0)","v":886404.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H998,0)+IF(IncludeDeal1,Spreadsheet9.2!H2000,0)+IF(IncludeDeal2,Spreadsheet9.2!H3002,0)+IF(IncludeDeal4,Spreadsheet9.2!H4004,0)","v":-105640.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I998,0)+IF(IncludeDeal1,Spreadsheet9.2!I2000,0)+IF(IncludeDeal2,Spreadsheet9.2!I3002,0)+IF(IncludeDeal4,Spreadsheet9.2!I4004,0)","v":-623559},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J998,0)+IF(IncludeDeal1,Spreadsheet9.2!J2000,0)+IF(IncludeDeal2,Spreadsheet9.2!J3002,0)+IF(IncludeDeal4,Spreadsheet9.2!J4004,0)","v":-877912.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K998,0)+IF(IncludeDeal1,Spreadsheet9.2!K2000,0)+IF(IncludeDeal2,Spreadsheet9.2!K3002,0)+IF(IncludeDeal4,Spreadsheet9.2!K4004,0)","v":-2630994.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L998,0)+IF(IncludeDeal1,Spreadsheet9.2!L2000,0)+IF(IncludeDeal2,Spreadsheet9.2!L3002,0)+IF(IncludeDeal4,Spreadsheet9.2!L4004,0)","v":-1906416.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M998,0)+IF(IncludeDeal1,Spreadsheet9.2!M2000,0)+IF(IncludeDeal2,Spreadsheet9.2!M3002,0)+IF(IncludeDeal4,Spreadsheet9.2!M4004,0)","v":-1757356.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N998,0)+IF(IncludeDeal1,Spreadsheet9.2!N2000,0)+IF(IncludeDeal2,Spreadsheet9.2!N3002,0)+IF(IncludeDeal4,Spreadsheet9.2!N4004,0)","v":-1166622.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O998,0)+IF(IncludeDeal1,Spreadsheet9.2!O2000,0)+IF(IncludeDeal2,Spreadsheet9.2!O3002,0)+IF(IncludeDeal4,Spreadsheet9.2!O4004,0)","v":-1872773.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P998,0)+IF(IncludeDeal1,Spreadsheet9.2!P2000,0)+IF(IncludeDeal2,Spreadsheet9.2!P3002,0)+IF(IncludeDeal4,Spreadsheet9.2!P4004,0)","v":-2314682.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q998,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2000,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3002,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4004,0)","v":-2274146.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R998,0)+IF(IncludeDeal1,Spreadsheet9.2!R2000,0)+IF(IncludeDeal2,Spreadsheet9.2!R3002,0)+IF(IncludeDeal4,Spreadsheet9.2!R4004,0)","v":-2595164.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S998,0)+IF(IncludeDeal1,Spreadsheet9.2!S2000,0)+IF(IncludeDeal2,Spreadsheet9.2!S3002,0)+IF(IncludeDeal4,Spreadsheet9.2!S4004,0)","v":-2432117.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T998,0)+IF(IncludeDeal1,Spreadsheet9.2!T2000,0)+IF(IncludeDeal2,Spreadsheet9.2!T3002,0)+IF(IncludeDeal4,Spreadsheet9.2!T4004,0)","v":-2230371},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U998,0)+IF(IncludeDeal1,Spreadsheet9.2!U2000,0)+IF(IncludeDeal2,Spreadsheet9.2!U3002,0)+IF(IncludeDeal4,Spreadsheet9.2!U4004,0)","v":-2362400.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V998,0)+IF(IncludeDeal1,Spreadsheet9.2!V2000,0)+IF(IncludeDeal2,Spreadsheet9.2!V3002,0)+IF(IncludeDeal4,Spreadsheet9.2!V4004,0)","v":-2582460.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W998,0)+IF(IncludeDeal1,Spreadsheet9.2!W2000,0)+IF(IncludeDeal2,Spreadsheet9.2!W3002,0)+IF(IncludeDeal4,Spreadsheet9.2!W4004,0)","v":-2343306.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X998,0)+IF(IncludeDeal1,Spreadsheet9.2!X2000,0)+IF(IncludeDeal2,Spreadsheet9.2!X3002,0)+IF(IncludeDeal4,Spreadsheet9.2!X4004,0)","v":-2287083.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y998,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2000,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3002,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4004,0)","v":-2541334.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z998,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2000,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3002,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4004,0)","v":-2608390.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA998,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4004,0)","v":-2752368.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB998,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4004,0)","v":-2815386.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC998,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4004,0)","v":-2559138.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD998,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4004,0)","v":-2545498.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE998,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4004,0)","v":-2072633.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF998,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4004,0)","v":-2702010.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG998,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4004,0)","v":-2615349.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH998,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4004,0)","v":-2554856.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI998,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4004,0)","v":-2464239.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ998,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4004,0)","v":-2443662.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK998,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4004,0)","v":-2378930.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL998,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4004,0)","v":-2598141.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM998,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4004,0)","v":-2511116.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN998,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4004,0)","v":-2415666.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO998,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4004,0)","v":-2279307.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP998,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4004,0)","v":-2188482},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ998,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4004,0)","v":-1926360.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR998,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4004,0)","v":-1880021.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS998,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4004,0)","v":-1651429.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT998,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4004,0)","v":-1533098.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU998,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4004,0)","v":-1484696.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV998,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4004,0)","v":-1419703.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW998,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4004,0)","v":-1144821},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX998,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4004,0)","v":-1153410.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY998,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4004,0)","v":-988465.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ998,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2000,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3002,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4004,0)","v":-822680.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA998,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4004,0)","v":-751186.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB998,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4004,0)","v":-655650.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC998,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4004,0)","v":-306579.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD998,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4004,0)","v":-347550.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE998,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4004,0)","v":-399590.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF998,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4004,0)","v":-424376.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG998,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4004,0)","v":-484832},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH998,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4004,0)","v":-575122.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI998,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4004,0)","v":-286090.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ998,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4004,0)","v":-287358.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK998,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4004,0)","v":-289657.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL998,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4004,0)","v":-292408.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM998,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4004,0)","v":-296971.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN998,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4004,0)","v":-299264.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO998,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2000,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3002,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4004,0)","v":-299653.5}]
[null,"Simulation 965",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C999,0)+IF(IncludeDeal1,Spreadsheet9.2!C2001,0)+IF(IncludeDeal2,Spreadsheet9.2!C3003,0)+IF(IncludeDeal4,Spreadsheet9.2!C4005,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E999,0)+IF(IncludeDeal1,Spreadsheet9.2!E2001,0)+IF(IncludeDeal2,Spreadsheet9.2!E3003,0)+IF(IncludeDeal4,Spreadsheet9.2!E4005,0)","v":-247736.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F999,0)+IF(IncludeDeal1,Spreadsheet9.2!F2001,0)+IF(IncludeDeal2,Spreadsheet9.2!F3003,0)+IF(IncludeDeal4,Spreadsheet9.2!F4005,0)","v":11691.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G999,0)+IF(IncludeDeal1,Spreadsheet9.2!G2001,0)+IF(IncludeDeal2,Spreadsheet9.2!G3003,0)+IF(IncludeDeal4,Spreadsheet9.2!G4005,0)","v":-546838},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H999,0)+IF(IncludeDeal1,Spreadsheet9.2!H2001,0)+IF(IncludeDeal2,Spreadsheet9.2!H3003,0)+IF(IncludeDeal4,Spreadsheet9.2!H4005,0)","v":681787.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I999,0)+IF(IncludeDeal1,Spreadsheet9.2!I2001,0)+IF(IncludeDeal2,Spreadsheet9.2!I3003,0)+IF(IncludeDeal4,Spreadsheet9.2!I4005,0)","v":1451059.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J999,0)+IF(IncludeDeal1,Spreadsheet9.2!J2001,0)+IF(IncludeDeal2,Spreadsheet9.2!J3003,0)+IF(IncludeDeal4,Spreadsheet9.2!J4005,0)","v":-258048.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K999,0)+IF(IncludeDeal1,Spreadsheet9.2!K2001,0)+IF(IncludeDeal2,Spreadsheet9.2!K3003,0)+IF(IncludeDeal4,Spreadsheet9.2!K4005,0)","v":-396987},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L999,0)+IF(IncludeDeal1,Spreadsheet9.2!L2001,0)+IF(IncludeDeal2,Spreadsheet9.2!L3003,0)+IF(IncludeDeal4,Spreadsheet9.2!L4005,0)","v":-1198700.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M999,0)+IF(IncludeDeal1,Spreadsheet9.2!M2001,0)+IF(IncludeDeal2,Spreadsheet9.2!M3003,0)+IF(IncludeDeal4,Spreadsheet9.2!M4005,0)","v":-1050327.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N999,0)+IF(IncludeDeal1,Spreadsheet9.2!N2001,0)+IF(IncludeDeal2,Spreadsheet9.2!N3003,0)+IF(IncludeDeal4,Spreadsheet9.2!N4005,0)","v":-729929.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O999,0)+IF(IncludeDeal1,Spreadsheet9.2!O2001,0)+IF(IncludeDeal2,Spreadsheet9.2!O3003,0)+IF(IncludeDeal4,Spreadsheet9.2!O4005,0)","v":-2014579.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P999,0)+IF(IncludeDeal1,Spreadsheet9.2!P2001,0)+IF(IncludeDeal2,Spreadsheet9.2!P3003,0)+IF(IncludeDeal4,Spreadsheet9.2!P4005,0)","v":-3346415.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q999,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2001,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3003,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4005,0)","v":-3371403.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R999,0)+IF(IncludeDeal1,Spreadsheet9.2!R2001,0)+IF(IncludeDeal2,Spreadsheet9.2!R3003,0)+IF(IncludeDeal4,Spreadsheet9.2!R4005,0)","v":-3033726.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S999,0)+IF(IncludeDeal1,Spreadsheet9.2!S2001,0)+IF(IncludeDeal2,Spreadsheet9.2!S3003,0)+IF(IncludeDeal4,Spreadsheet9.2!S4005,0)","v":-2386644.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T999,0)+IF(IncludeDeal1,Spreadsheet9.2!T2001,0)+IF(IncludeDeal2,Spreadsheet9.2!T3003,0)+IF(IncludeDeal4,Spreadsheet9.2!T4005,0)","v":-2148149.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U999,0)+IF(IncludeDeal1,Spreadsheet9.2!U2001,0)+IF(IncludeDeal2,Spreadsheet9.2!U3003,0)+IF(IncludeDeal4,Spreadsheet9.2!U4005,0)","v":-2328463.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V999,0)+IF(IncludeDeal1,Spreadsheet9.2!V2001,0)+IF(IncludeDeal2,Spreadsheet9.2!V3003,0)+IF(IncludeDeal4,Spreadsheet9.2!V4005,0)","v":-2150943.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W999,0)+IF(IncludeDeal1,Spreadsheet9.2!W2001,0)+IF(IncludeDeal2,Spreadsheet9.2!W3003,0)+IF(IncludeDeal4,Spreadsheet9.2!W4005,0)","v":-2114712.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X999,0)+IF(IncludeDeal1,Spreadsheet9.2!X2001,0)+IF(IncludeDeal2,Spreadsheet9.2!X3003,0)+IF(IncludeDeal4,Spreadsheet9.2!X4005,0)","v":-2359448.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y999,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2001,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3003,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4005,0)","v":-2336428.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z999,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2001,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3003,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4005,0)","v":-1951448.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA999,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4005,0)","v":-2023920.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB999,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4005,0)","v":-2094505.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC999,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4005,0)","v":-2640498.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD999,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4005,0)","v":-2505481.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE999,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4005,0)","v":-2196792.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF999,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4005,0)","v":-2050056.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG999,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4005,0)","v":-2341843.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH999,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4005,0)","v":-1758211.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI999,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4005,0)","v":-1205290},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ999,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4005,0)","v":-1711307.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK999,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4005,0)","v":-1291926},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL999,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4005,0)","v":-1320198.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM999,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4005,0)","v":-1694121.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN999,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4005,0)","v":-1779622.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO999,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4005,0)","v":-1681690.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP999,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4005,0)","v":-1242351.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ999,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4005,0)","v":-846378.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR999,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4005,0)","v":-760843.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS999,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4005,0)","v":-1016024.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT999,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4005,0)","v":-739815.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU999,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4005,0)","v":-687422.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV999,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4005,0)","v":-645384.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW999,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4005,0)","v":-485292.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX999,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4005,0)","v":-424121.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY999,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4005,0)","v":-300178.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ999,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2001,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3003,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4005,0)","v":-128171.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA999,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4005,0)","v":100664.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB999,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4005,0)","v":96029},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC999,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4005,0)","v":286002.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD999,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4005,0)","v":179964.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE999,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4005,0)","v":90521.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF999,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4005,0)","v":25434.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG999,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4005,0)","v":-70057.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH999,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4005,0)","v":-151808.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI999,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4005,0)","v":-31407},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ999,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4005,0)","v":-35913.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK999,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4005,0)","v":-39512.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL999,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4005,0)","v":-42462.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM999,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4005,0)","v":-46796.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN999,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4005,0)","v":-50553.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO999,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2001,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3003,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4005,0)","v":-53351.7}]
[null,"Simulation 966",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1000,0)+IF(IncludeDeal1,Spreadsheet9.2!C2002,0)+IF(IncludeDeal2,Spreadsheet9.2!C3004,0)+IF(IncludeDeal4,Spreadsheet9.2!C4006,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1000,0)+IF(IncludeDeal1,Spreadsheet9.2!E2002,0)+IF(IncludeDeal2,Spreadsheet9.2!E3004,0)+IF(IncludeDeal4,Spreadsheet9.2!E4006,0)","v":369714.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1000,0)+IF(IncludeDeal1,Spreadsheet9.2!F2002,0)+IF(IncludeDeal2,Spreadsheet9.2!F3004,0)+IF(IncludeDeal4,Spreadsheet9.2!F4006,0)","v":493343.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1000,0)+IF(IncludeDeal1,Spreadsheet9.2!G2002,0)+IF(IncludeDeal2,Spreadsheet9.2!G3004,0)+IF(IncludeDeal4,Spreadsheet9.2!G4006,0)","v":654606.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1000,0)+IF(IncludeDeal1,Spreadsheet9.2!H2002,0)+IF(IncludeDeal2,Spreadsheet9.2!H3004,0)+IF(IncludeDeal4,Spreadsheet9.2!H4006,0)","v":13679.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1000,0)+IF(IncludeDeal1,Spreadsheet9.2!I2002,0)+IF(IncludeDeal2,Spreadsheet9.2!I3004,0)+IF(IncludeDeal4,Spreadsheet9.2!I4006,0)","v":-124883.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1000,0)+IF(IncludeDeal1,Spreadsheet9.2!J2002,0)+IF(IncludeDeal2,Spreadsheet9.2!J3004,0)+IF(IncludeDeal4,Spreadsheet9.2!J4006,0)","v":661567.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1000,0)+IF(IncludeDeal1,Spreadsheet9.2!K2002,0)+IF(IncludeDeal2,Spreadsheet9.2!K3004,0)+IF(IncludeDeal4,Spreadsheet9.2!K4006,0)","v":802314.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1000,0)+IF(IncludeDeal1,Spreadsheet9.2!L2002,0)+IF(IncludeDeal2,Spreadsheet9.2!L3004,0)+IF(IncludeDeal4,Spreadsheet9.2!L4006,0)","v":1158093.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1000,0)+IF(IncludeDeal1,Spreadsheet9.2!M2002,0)+IF(IncludeDeal2,Spreadsheet9.2!M3004,0)+IF(IncludeDeal4,Spreadsheet9.2!M4006,0)","v":730052.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1000,0)+IF(IncludeDeal1,Spreadsheet9.2!N2002,0)+IF(IncludeDeal2,Spreadsheet9.2!N3004,0)+IF(IncludeDeal4,Spreadsheet9.2!N4006,0)","v":532142.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1000,0)+IF(IncludeDeal1,Spreadsheet9.2!O2002,0)+IF(IncludeDeal2,Spreadsheet9.2!O3004,0)+IF(IncludeDeal4,Spreadsheet9.2!O4006,0)","v":726736.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1000,0)+IF(IncludeDeal1,Spreadsheet9.2!P2002,0)+IF(IncludeDeal2,Spreadsheet9.2!P3004,0)+IF(IncludeDeal4,Spreadsheet9.2!P4006,0)","v":-204254},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1000,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2002,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3004,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4006,0)","v":220424.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1000,0)+IF(IncludeDeal1,Spreadsheet9.2!R2002,0)+IF(IncludeDeal2,Spreadsheet9.2!R3004,0)+IF(IncludeDeal4,Spreadsheet9.2!R4006,0)","v":371111},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1000,0)+IF(IncludeDeal1,Spreadsheet9.2!S2002,0)+IF(IncludeDeal2,Spreadsheet9.2!S3004,0)+IF(IncludeDeal4,Spreadsheet9.2!S4006,0)","v":238312.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1000,0)+IF(IncludeDeal1,Spreadsheet9.2!T2002,0)+IF(IncludeDeal2,Spreadsheet9.2!T3004,0)+IF(IncludeDeal4,Spreadsheet9.2!T4006,0)","v":316009.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1000,0)+IF(IncludeDeal1,Spreadsheet9.2!U2002,0)+IF(IncludeDeal2,Spreadsheet9.2!U3004,0)+IF(IncludeDeal4,Spreadsheet9.2!U4006,0)","v":-398902.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1000,0)+IF(IncludeDeal1,Spreadsheet9.2!V2002,0)+IF(IncludeDeal2,Spreadsheet9.2!V3004,0)+IF(IncludeDeal4,Spreadsheet9.2!V4006,0)","v":-126461.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1000,0)+IF(IncludeDeal1,Spreadsheet9.2!W2002,0)+IF(IncludeDeal2,Spreadsheet9.2!W3004,0)+IF(IncludeDeal4,Spreadsheet9.2!W4006,0)","v":399110.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1000,0)+IF(IncludeDeal1,Spreadsheet9.2!X2002,0)+IF(IncludeDeal2,Spreadsheet9.2!X3004,0)+IF(IncludeDeal4,Spreadsheet9.2!X4006,0)","v":-393725.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1000,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2002,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3004,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4006,0)","v":-413363.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1000,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2002,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3004,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4006,0)","v":-170168.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4006,0)","v":327374.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4006,0)","v":-613672.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4006,0)","v":-1473000.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4006,0)","v":-1199055.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4006,0)","v":82499.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4006,0)","v":350160.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4006,0)","v":-110809.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4006,0)","v":-611002.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4006,0)","v":-1237127.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4006,0)","v":-1195072.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4006,0)","v":-1693682.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4006,0)","v":-1991451.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4006,0)","v":-1909233.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4006,0)","v":-1868398.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4006,0)","v":-2096894.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4006,0)","v":-1924299.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4006,0)","v":-1508817.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4006,0)","v":-1461500.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4006,0)","v":-1349960},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4006,0)","v":-1089240.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4006,0)","v":-976765.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4006,0)","v":-798393.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4006,0)","v":-464953},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4006,0)","v":-414890.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4006,0)","v":-346727.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1000,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2002,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3004,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4006,0)","v":-407828.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4006,0)","v":-334102.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4006,0)","v":-289748.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4006,0)","v":-108962.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4006,0)","v":-155362.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4006,0)","v":-216926.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4006,0)","v":-299887.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4006,0)","v":-356810.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4006,0)","v":-446645.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4006,0)","v":-244989.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4006,0)","v":-247144.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4006,0)","v":-249944},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4006,0)","v":-252972.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4006,0)","v":-257543.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4006,0)","v":-261313.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1000,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2002,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3004,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4006,0)","v":-263467.5}]
[null,"Simulation 967",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1001,0)+IF(IncludeDeal1,Spreadsheet9.2!C2003,0)+IF(IncludeDeal2,Spreadsheet9.2!C3005,0)+IF(IncludeDeal4,Spreadsheet9.2!C4007,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1001,0)+IF(IncludeDeal1,Spreadsheet9.2!E2003,0)+IF(IncludeDeal2,Spreadsheet9.2!E3005,0)+IF(IncludeDeal4,Spreadsheet9.2!E4007,0)","v":-372274.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1001,0)+IF(IncludeDeal1,Spreadsheet9.2!F2003,0)+IF(IncludeDeal2,Spreadsheet9.2!F3005,0)+IF(IncludeDeal4,Spreadsheet9.2!F4007,0)","v":-946720.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1001,0)+IF(IncludeDeal1,Spreadsheet9.2!G2003,0)+IF(IncludeDeal2,Spreadsheet9.2!G3005,0)+IF(IncludeDeal4,Spreadsheet9.2!G4007,0)","v":-1435866.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1001,0)+IF(IncludeDeal1,Spreadsheet9.2!H2003,0)+IF(IncludeDeal2,Spreadsheet9.2!H3005,0)+IF(IncludeDeal4,Spreadsheet9.2!H4007,0)","v":-446343.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1001,0)+IF(IncludeDeal1,Spreadsheet9.2!I2003,0)+IF(IncludeDeal2,Spreadsheet9.2!I3005,0)+IF(IncludeDeal4,Spreadsheet9.2!I4007,0)","v":-1005778.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1001,0)+IF(IncludeDeal1,Spreadsheet9.2!J2003,0)+IF(IncludeDeal2,Spreadsheet9.2!J3005,0)+IF(IncludeDeal4,Spreadsheet9.2!J4007,0)","v":-1909486.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1001,0)+IF(IncludeDeal1,Spreadsheet9.2!K2003,0)+IF(IncludeDeal2,Spreadsheet9.2!K3005,0)+IF(IncludeDeal4,Spreadsheet9.2!K4007,0)","v":-1854578.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1001,0)+IF(IncludeDeal1,Spreadsheet9.2!L2003,0)+IF(IncludeDeal2,Spreadsheet9.2!L3005,0)+IF(IncludeDeal4,Spreadsheet9.2!L4007,0)","v":-1941120.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1001,0)+IF(IncludeDeal1,Spreadsheet9.2!M2003,0)+IF(IncludeDeal2,Spreadsheet9.2!M3005,0)+IF(IncludeDeal4,Spreadsheet9.2!M4007,0)","v":-1620079.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1001,0)+IF(IncludeDeal1,Spreadsheet9.2!N2003,0)+IF(IncludeDeal2,Spreadsheet9.2!N3005,0)+IF(IncludeDeal4,Spreadsheet9.2!N4007,0)","v":-2372812.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1001,0)+IF(IncludeDeal1,Spreadsheet9.2!O2003,0)+IF(IncludeDeal2,Spreadsheet9.2!O3005,0)+IF(IncludeDeal4,Spreadsheet9.2!O4007,0)","v":-2652517.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1001,0)+IF(IncludeDeal1,Spreadsheet9.2!P2003,0)+IF(IncludeDeal2,Spreadsheet9.2!P3005,0)+IF(IncludeDeal4,Spreadsheet9.2!P4007,0)","v":-3439097.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1001,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2003,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3005,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4007,0)","v":-3335463.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1001,0)+IF(IncludeDeal1,Spreadsheet9.2!R2003,0)+IF(IncludeDeal2,Spreadsheet9.2!R3005,0)+IF(IncludeDeal4,Spreadsheet9.2!R4007,0)","v":-3156322.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1001,0)+IF(IncludeDeal1,Spreadsheet9.2!S2003,0)+IF(IncludeDeal2,Spreadsheet9.2!S3005,0)+IF(IncludeDeal4,Spreadsheet9.2!S4007,0)","v":-2972831.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1001,0)+IF(IncludeDeal1,Spreadsheet9.2!T2003,0)+IF(IncludeDeal2,Spreadsheet9.2!T3005,0)+IF(IncludeDeal4,Spreadsheet9.2!T4007,0)","v":-2608136},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1001,0)+IF(IncludeDeal1,Spreadsheet9.2!U2003,0)+IF(IncludeDeal2,Spreadsheet9.2!U3005,0)+IF(IncludeDeal4,Spreadsheet9.2!U4007,0)","v":-2321558.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1001,0)+IF(IncludeDeal1,Spreadsheet9.2!V2003,0)+IF(IncludeDeal2,Spreadsheet9.2!V3005,0)+IF(IncludeDeal4,Spreadsheet9.2!V4007,0)","v":-2012923.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1001,0)+IF(IncludeDeal1,Spreadsheet9.2!W2003,0)+IF(IncludeDeal2,Spreadsheet9.2!W3005,0)+IF(IncludeDeal4,Spreadsheet9.2!W4007,0)","v":-2183652.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1001,0)+IF(IncludeDeal1,Spreadsheet9.2!X2003,0)+IF(IncludeDeal2,Spreadsheet9.2!X3005,0)+IF(IncludeDeal4,Spreadsheet9.2!X4007,0)","v":-1881064.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1001,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2003,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3005,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4007,0)","v":-1068984.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1001,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2003,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3005,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4007,0)","v":-957756.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4007,0)","v":-1027905.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4007,0)","v":-150260.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4007,0)","v":551333.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4007,0)","v":1518055.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4007,0)","v":2440061.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4007,0)","v":3213213.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4007,0)","v":3707684.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4007,0)","v":3865102},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4007,0)","v":4662057.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4007,0)","v":5712938.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4007,0)","v":7825467.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4007,0)","v":7305322.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4007,0)","v":7685489.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4007,0)","v":7357719.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4007,0)","v":7865257.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4007,0)","v":7661906.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4007,0)","v":6927703.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4007,0)","v":5527424.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4007,0)","v":5072960.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4007,0)","v":4089929.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4007,0)","v":3318037.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4007,0)","v":2125494.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4007,0)","v":2086425.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4007,0)","v":1164374},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4007,0)","v":765642.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1001,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2003,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3005,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4007,0)","v":812607.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4007,0)","v":839925.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4007,0)","v":456293.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4007,0)","v":339341},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4007,0)","v":323779.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4007,0)","v":218085.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4007,0)","v":131678.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4007,0)","v":71086.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4007,0)","v":-60115.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4007,0)","v":-57407.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4007,0)","v":-59289.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4007,0)","v":-61220.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4007,0)","v":-64401.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4007,0)","v":-66500.600000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4007,0)","v":-71015.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1001,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2003,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3005,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4007,0)","v":-74252.800000000003}]
[null,"Simulation 968",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1002,0)+IF(IncludeDeal1,Spreadsheet9.2!C2004,0)+IF(IncludeDeal2,Spreadsheet9.2!C3006,0)+IF(IncludeDeal4,Spreadsheet9.2!C4008,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1002,0)+IF(IncludeDeal1,Spreadsheet9.2!E2004,0)+IF(IncludeDeal2,Spreadsheet9.2!E3006,0)+IF(IncludeDeal4,Spreadsheet9.2!E4008,0)","v":251401.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1002,0)+IF(IncludeDeal1,Spreadsheet9.2!F2004,0)+IF(IncludeDeal2,Spreadsheet9.2!F3006,0)+IF(IncludeDeal4,Spreadsheet9.2!F4008,0)","v":228427.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1002,0)+IF(IncludeDeal1,Spreadsheet9.2!G2004,0)+IF(IncludeDeal2,Spreadsheet9.2!G3006,0)+IF(IncludeDeal4,Spreadsheet9.2!G4008,0)","v":222557},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1002,0)+IF(IncludeDeal1,Spreadsheet9.2!H2004,0)+IF(IncludeDeal2,Spreadsheet9.2!H3006,0)+IF(IncludeDeal4,Spreadsheet9.2!H4008,0)","v":588303.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1002,0)+IF(IncludeDeal1,Spreadsheet9.2!I2004,0)+IF(IncludeDeal2,Spreadsheet9.2!I3006,0)+IF(IncludeDeal4,Spreadsheet9.2!I4008,0)","v":617614.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1002,0)+IF(IncludeDeal1,Spreadsheet9.2!J2004,0)+IF(IncludeDeal2,Spreadsheet9.2!J3006,0)+IF(IncludeDeal4,Spreadsheet9.2!J4008,0)","v":60304.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1002,0)+IF(IncludeDeal1,Spreadsheet9.2!K2004,0)+IF(IncludeDeal2,Spreadsheet9.2!K3006,0)+IF(IncludeDeal4,Spreadsheet9.2!K4008,0)","v":582252.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1002,0)+IF(IncludeDeal1,Spreadsheet9.2!L2004,0)+IF(IncludeDeal2,Spreadsheet9.2!L3006,0)+IF(IncludeDeal4,Spreadsheet9.2!L4008,0)","v":705147.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1002,0)+IF(IncludeDeal1,Spreadsheet9.2!M2004,0)+IF(IncludeDeal2,Spreadsheet9.2!M3006,0)+IF(IncludeDeal4,Spreadsheet9.2!M4008,0)","v":1149962.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1002,0)+IF(IncludeDeal1,Spreadsheet9.2!N2004,0)+IF(IncludeDeal2,Spreadsheet9.2!N3006,0)+IF(IncludeDeal4,Spreadsheet9.2!N4008,0)","v":790189.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1002,0)+IF(IncludeDeal1,Spreadsheet9.2!O2004,0)+IF(IncludeDeal2,Spreadsheet9.2!O3006,0)+IF(IncludeDeal4,Spreadsheet9.2!O4008,0)","v":1546159.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1002,0)+IF(IncludeDeal1,Spreadsheet9.2!P2004,0)+IF(IncludeDeal2,Spreadsheet9.2!P3006,0)+IF(IncludeDeal4,Spreadsheet9.2!P4008,0)","v":1388568.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1002,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2004,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3006,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4008,0)","v":1780721.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1002,0)+IF(IncludeDeal1,Spreadsheet9.2!R2004,0)+IF(IncludeDeal2,Spreadsheet9.2!R3006,0)+IF(IncludeDeal4,Spreadsheet9.2!R4008,0)","v":1320374.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1002,0)+IF(IncludeDeal1,Spreadsheet9.2!S2004,0)+IF(IncludeDeal2,Spreadsheet9.2!S3006,0)+IF(IncludeDeal4,Spreadsheet9.2!S4008,0)","v":868980.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1002,0)+IF(IncludeDeal1,Spreadsheet9.2!T2004,0)+IF(IncludeDeal2,Spreadsheet9.2!T3006,0)+IF(IncludeDeal4,Spreadsheet9.2!T4008,0)","v":1833863.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1002,0)+IF(IncludeDeal1,Spreadsheet9.2!U2004,0)+IF(IncludeDeal2,Spreadsheet9.2!U3006,0)+IF(IncludeDeal4,Spreadsheet9.2!U4008,0)","v":3416925.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1002,0)+IF(IncludeDeal1,Spreadsheet9.2!V2004,0)+IF(IncludeDeal2,Spreadsheet9.2!V3006,0)+IF(IncludeDeal4,Spreadsheet9.2!V4008,0)","v":2986917},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1002,0)+IF(IncludeDeal1,Spreadsheet9.2!W2004,0)+IF(IncludeDeal2,Spreadsheet9.2!W3006,0)+IF(IncludeDeal4,Spreadsheet9.2!W4008,0)","v":4941500},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1002,0)+IF(IncludeDeal1,Spreadsheet9.2!X2004,0)+IF(IncludeDeal2,Spreadsheet9.2!X3006,0)+IF(IncludeDeal4,Spreadsheet9.2!X4008,0)","v":5579433.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1002,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2004,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3006,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4008,0)","v":4649662.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1002,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2004,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3006,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4008,0)","v":6517090.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4008,0)","v":6891440.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4008,0)","v":7671928.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4008,0)","v":5882877.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4008,0)","v":5500061.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4008,0)","v":5317078},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4008,0)","v":5408882.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4008,0)","v":5263061.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4008,0)","v":4318333.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4008,0)","v":3529447.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4008,0)","v":3304871.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4008,0)","v":4127340.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4008,0)","v":4971938.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4008,0)","v":4851502.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4008,0)","v":3746165.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4008,0)","v":3097874.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4008,0)","v":1729658.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4008,0)","v":2173617.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4008,0)","v":2806857.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4008,0)","v":3184971.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4008,0)","v":2589997.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4008,0)","v":1545450.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4008,0)","v":1607050.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4008,0)","v":1209126.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4008,0)","v":1224915.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4008,0)","v":688792.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1002,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2004,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3006,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4008,0)","v":469799.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4008,0)","v":206840.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4008,0)","v":-181725.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4008,0)","v":-113265},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4008,0)","v":-222646.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4008,0)","v":-278233.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4008,0)","v":-374357.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4008,0)","v":-459978.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4008,0)","v":-527107.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4008,0)","v":-262801.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4008,0)","v":-266696.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4008,0)","v":-268813.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4008,0)","v":-271688.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4008,0)","v":-272442.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4008,0)","v":-275184.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1002,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2004,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3006,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4008,0)","v":-277451.3}]
[null,"Simulation 969",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1003,0)+IF(IncludeDeal1,Spreadsheet9.2!C2005,0)+IF(IncludeDeal2,Spreadsheet9.2!C3007,0)+IF(IncludeDeal4,Spreadsheet9.2!C4009,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1003,0)+IF(IncludeDeal1,Spreadsheet9.2!E2005,0)+IF(IncludeDeal2,Spreadsheet9.2!E3007,0)+IF(IncludeDeal4,Spreadsheet9.2!E4009,0)","v":268664},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1003,0)+IF(IncludeDeal1,Spreadsheet9.2!F2005,0)+IF(IncludeDeal2,Spreadsheet9.2!F3007,0)+IF(IncludeDeal4,Spreadsheet9.2!F4009,0)","v":790238.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1003,0)+IF(IncludeDeal1,Spreadsheet9.2!G2005,0)+IF(IncludeDeal2,Spreadsheet9.2!G3007,0)+IF(IncludeDeal4,Spreadsheet9.2!G4009,0)","v":1482167},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1003,0)+IF(IncludeDeal1,Spreadsheet9.2!H2005,0)+IF(IncludeDeal2,Spreadsheet9.2!H3007,0)+IF(IncludeDeal4,Spreadsheet9.2!H4009,0)","v":1258036.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1003,0)+IF(IncludeDeal1,Spreadsheet9.2!I2005,0)+IF(IncludeDeal2,Spreadsheet9.2!I3007,0)+IF(IncludeDeal4,Spreadsheet9.2!I4009,0)","v":2123812.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1003,0)+IF(IncludeDeal1,Spreadsheet9.2!J2005,0)+IF(IncludeDeal2,Spreadsheet9.2!J3007,0)+IF(IncludeDeal4,Spreadsheet9.2!J4009,0)","v":923059.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1003,0)+IF(IncludeDeal1,Spreadsheet9.2!K2005,0)+IF(IncludeDeal2,Spreadsheet9.2!K3007,0)+IF(IncludeDeal4,Spreadsheet9.2!K4009,0)","v":262346.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1003,0)+IF(IncludeDeal1,Spreadsheet9.2!L2005,0)+IF(IncludeDeal2,Spreadsheet9.2!L3007,0)+IF(IncludeDeal4,Spreadsheet9.2!L4009,0)","v":-796930.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1003,0)+IF(IncludeDeal1,Spreadsheet9.2!M2005,0)+IF(IncludeDeal2,Spreadsheet9.2!M3007,0)+IF(IncludeDeal4,Spreadsheet9.2!M4009,0)","v":323206.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1003,0)+IF(IncludeDeal1,Spreadsheet9.2!N2005,0)+IF(IncludeDeal2,Spreadsheet9.2!N3007,0)+IF(IncludeDeal4,Spreadsheet9.2!N4009,0)","v":-404940.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1003,0)+IF(IncludeDeal1,Spreadsheet9.2!O2005,0)+IF(IncludeDeal2,Spreadsheet9.2!O3007,0)+IF(IncludeDeal4,Spreadsheet9.2!O4009,0)","v":-123880.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1003,0)+IF(IncludeDeal1,Spreadsheet9.2!P2005,0)+IF(IncludeDeal2,Spreadsheet9.2!P3007,0)+IF(IncludeDeal4,Spreadsheet9.2!P4009,0)","v":-1040378.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1003,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2005,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3007,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4009,0)","v":-926694.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1003,0)+IF(IncludeDeal1,Spreadsheet9.2!R2005,0)+IF(IncludeDeal2,Spreadsheet9.2!R3007,0)+IF(IncludeDeal4,Spreadsheet9.2!R4009,0)","v":-1667193.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1003,0)+IF(IncludeDeal1,Spreadsheet9.2!S2005,0)+IF(IncludeDeal2,Spreadsheet9.2!S3007,0)+IF(IncludeDeal4,Spreadsheet9.2!S4009,0)","v":-1686271.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1003,0)+IF(IncludeDeal1,Spreadsheet9.2!T2005,0)+IF(IncludeDeal2,Spreadsheet9.2!T3007,0)+IF(IncludeDeal4,Spreadsheet9.2!T4009,0)","v":-1917416.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1003,0)+IF(IncludeDeal1,Spreadsheet9.2!U2005,0)+IF(IncludeDeal2,Spreadsheet9.2!U3007,0)+IF(IncludeDeal4,Spreadsheet9.2!U4009,0)","v":-1615042.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1003,0)+IF(IncludeDeal1,Spreadsheet9.2!V2005,0)+IF(IncludeDeal2,Spreadsheet9.2!V3007,0)+IF(IncludeDeal4,Spreadsheet9.2!V4009,0)","v":-2450493.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1003,0)+IF(IncludeDeal1,Spreadsheet9.2!W2005,0)+IF(IncludeDeal2,Spreadsheet9.2!W3007,0)+IF(IncludeDeal4,Spreadsheet9.2!W4009,0)","v":-2953130.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1003,0)+IF(IncludeDeal1,Spreadsheet9.2!X2005,0)+IF(IncludeDeal2,Spreadsheet9.2!X3007,0)+IF(IncludeDeal4,Spreadsheet9.2!X4009,0)","v":-2566430.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1003,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2005,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3007,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4009,0)","v":-2867057.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1003,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2005,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3007,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4009,0)","v":-3300182.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4009,0)","v":-3445055.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4009,0)","v":-3304061.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4009,0)","v":-3541412.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4009,0)","v":-3370903.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4009,0)","v":-3019134.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4009,0)","v":-3105992.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4009,0)","v":-3288459.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4009,0)","v":-3243072.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4009,0)","v":-3153806.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4009,0)","v":-3177306.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4009,0)","v":-2892881.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4009,0)","v":-2690094.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4009,0)","v":-2707225.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4009,0)","v":-2634336.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4009,0)","v":-2577181.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4009,0)","v":-2598423.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4009,0)","v":-2055423.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4009,0)","v":-1874284.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4009,0)","v":-1855561.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4009,0)","v":-1817609.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4009,0)","v":-1794880.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4009,0)","v":-1769210.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4009,0)","v":-1325129.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4009,0)","v":-1194065.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4009,0)","v":-1082452.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1003,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2005,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3007,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4009,0)","v":-963686.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4009,0)","v":-908965},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4009,0)","v":-944545.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4009,0)","v":-510569.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4009,0)","v":-545198.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4009,0)","v":-574262.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4009,0)","v":-645140.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4009,0)","v":-713477.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4009,0)","v":-800408.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4009,0)","v":-387171.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4009,0)","v":-389745.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4009,0)","v":-392301.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4009,0)","v":-396313.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4009,0)","v":-400602.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4009,0)","v":-403263.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1003,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2005,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3007,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4009,0)","v":-405585.7}]
[null,"Simulation 970",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1004,0)+IF(IncludeDeal1,Spreadsheet9.2!C2006,0)+IF(IncludeDeal2,Spreadsheet9.2!C3008,0)+IF(IncludeDeal4,Spreadsheet9.2!C4010,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1004,0)+IF(IncludeDeal1,Spreadsheet9.2!E2006,0)+IF(IncludeDeal2,Spreadsheet9.2!E3008,0)+IF(IncludeDeal4,Spreadsheet9.2!E4010,0)","v":489240.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1004,0)+IF(IncludeDeal1,Spreadsheet9.2!F2006,0)+IF(IncludeDeal2,Spreadsheet9.2!F3008,0)+IF(IncludeDeal4,Spreadsheet9.2!F4010,0)","v":532061.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1004,0)+IF(IncludeDeal1,Spreadsheet9.2!G2006,0)+IF(IncludeDeal2,Spreadsheet9.2!G3008,0)+IF(IncludeDeal4,Spreadsheet9.2!G4010,0)","v":434891.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1004,0)+IF(IncludeDeal1,Spreadsheet9.2!H2006,0)+IF(IncludeDeal2,Spreadsheet9.2!H3008,0)+IF(IncludeDeal4,Spreadsheet9.2!H4010,0)","v":-629494},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1004,0)+IF(IncludeDeal1,Spreadsheet9.2!I2006,0)+IF(IncludeDeal2,Spreadsheet9.2!I3008,0)+IF(IncludeDeal4,Spreadsheet9.2!I4010,0)","v":-391803},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1004,0)+IF(IncludeDeal1,Spreadsheet9.2!J2006,0)+IF(IncludeDeal2,Spreadsheet9.2!J3008,0)+IF(IncludeDeal4,Spreadsheet9.2!J4010,0)","v":-298088.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1004,0)+IF(IncludeDeal1,Spreadsheet9.2!K2006,0)+IF(IncludeDeal2,Spreadsheet9.2!K3008,0)+IF(IncludeDeal4,Spreadsheet9.2!K4010,0)","v":165522},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1004,0)+IF(IncludeDeal1,Spreadsheet9.2!L2006,0)+IF(IncludeDeal2,Spreadsheet9.2!L3008,0)+IF(IncludeDeal4,Spreadsheet9.2!L4010,0)","v":-884717.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1004,0)+IF(IncludeDeal1,Spreadsheet9.2!M2006,0)+IF(IncludeDeal2,Spreadsheet9.2!M3008,0)+IF(IncludeDeal4,Spreadsheet9.2!M4010,0)","v":169441},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1004,0)+IF(IncludeDeal1,Spreadsheet9.2!N2006,0)+IF(IncludeDeal2,Spreadsheet9.2!N3008,0)+IF(IncludeDeal4,Spreadsheet9.2!N4010,0)","v":-560761.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1004,0)+IF(IncludeDeal1,Spreadsheet9.2!O2006,0)+IF(IncludeDeal2,Spreadsheet9.2!O3008,0)+IF(IncludeDeal4,Spreadsheet9.2!O4010,0)","v":345883.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1004,0)+IF(IncludeDeal1,Spreadsheet9.2!P2006,0)+IF(IncludeDeal2,Spreadsheet9.2!P3008,0)+IF(IncludeDeal4,Spreadsheet9.2!P4010,0)","v":603069.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1004,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2006,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3008,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4010,0)","v":968942.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1004,0)+IF(IncludeDeal1,Spreadsheet9.2!R2006,0)+IF(IncludeDeal2,Spreadsheet9.2!R3008,0)+IF(IncludeDeal4,Spreadsheet9.2!R4010,0)","v":-409980.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1004,0)+IF(IncludeDeal1,Spreadsheet9.2!S2006,0)+IF(IncludeDeal2,Spreadsheet9.2!S3008,0)+IF(IncludeDeal4,Spreadsheet9.2!S4010,0)","v":-581749.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1004,0)+IF(IncludeDeal1,Spreadsheet9.2!T2006,0)+IF(IncludeDeal2,Spreadsheet9.2!T3008,0)+IF(IncludeDeal4,Spreadsheet9.2!T4010,0)","v":-801286.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1004,0)+IF(IncludeDeal1,Spreadsheet9.2!U2006,0)+IF(IncludeDeal2,Spreadsheet9.2!U3008,0)+IF(IncludeDeal4,Spreadsheet9.2!U4010,0)","v":-811385},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1004,0)+IF(IncludeDeal1,Spreadsheet9.2!V2006,0)+IF(IncludeDeal2,Spreadsheet9.2!V3008,0)+IF(IncludeDeal4,Spreadsheet9.2!V4010,0)","v":-1567208.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1004,0)+IF(IncludeDeal1,Spreadsheet9.2!W2006,0)+IF(IncludeDeal2,Spreadsheet9.2!W3008,0)+IF(IncludeDeal4,Spreadsheet9.2!W4010,0)","v":-1845726.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1004,0)+IF(IncludeDeal1,Spreadsheet9.2!X2006,0)+IF(IncludeDeal2,Spreadsheet9.2!X3008,0)+IF(IncludeDeal4,Spreadsheet9.2!X4010,0)","v":-1600387.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1004,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2006,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3008,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4010,0)","v":-1664639.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1004,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2006,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3008,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4010,0)","v":-2330772.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4010,0)","v":-2903979.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4010,0)","v":-2633662.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4010,0)","v":-2095280.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4010,0)","v":-2248643.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4010,0)","v":-1595766.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4010,0)","v":-1112329},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4010,0)","v":-1349589.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4010,0)","v":-739254.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4010,0)","v":-592455.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4010,0)","v":-342826.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4010,0)","v":-465400.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4010,0)","v":-362937.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4010,0)","v":-506254.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4010,0)","v":-918191.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4010,0)","v":-109304.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4010,0)","v":-603082.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4010,0)","v":-92930.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4010,0)","v":-152445.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4010,0)","v":-168638.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4010,0)","v":-1912.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4010,0)","v":27328.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4010,0)","v":249841.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4010,0)","v":310096},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4010,0)","v":269011.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4010,0)","v":351421.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1004,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2006,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3008,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4010,0)","v":352448.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4010,0)","v":353218.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4010,0)","v":322742.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4010,0)","v":227431.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4010,0)","v":207683.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4010,0)","v":212380.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4010,0)","v":205262.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4010,0)","v":194526.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4010,0)","v":81199.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4010,0)","v":27232.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4010,0)","v":27734},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4010,0)","v":28186},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4010,0)","v":27661.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4010,0)","v":26841.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4010,0)","v":21039.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1004,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2006,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3008,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4010,0)","v":18160.900000000001}]
[null,"Simulation 971",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1005,0)+IF(IncludeDeal1,Spreadsheet9.2!C2007,0)+IF(IncludeDeal2,Spreadsheet9.2!C3009,0)+IF(IncludeDeal4,Spreadsheet9.2!C4011,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1005,0)+IF(IncludeDeal1,Spreadsheet9.2!E2007,0)+IF(IncludeDeal2,Spreadsheet9.2!E3009,0)+IF(IncludeDeal4,Spreadsheet9.2!E4011,0)","v":561183.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1005,0)+IF(IncludeDeal1,Spreadsheet9.2!F2007,0)+IF(IncludeDeal2,Spreadsheet9.2!F3009,0)+IF(IncludeDeal4,Spreadsheet9.2!F4011,0)","v":796509.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1005,0)+IF(IncludeDeal1,Spreadsheet9.2!G2007,0)+IF(IncludeDeal2,Spreadsheet9.2!G3009,0)+IF(IncludeDeal4,Spreadsheet9.2!G4011,0)","v":744949.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1005,0)+IF(IncludeDeal1,Spreadsheet9.2!H2007,0)+IF(IncludeDeal2,Spreadsheet9.2!H3009,0)+IF(IncludeDeal4,Spreadsheet9.2!H4011,0)","v":456404.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1005,0)+IF(IncludeDeal1,Spreadsheet9.2!I2007,0)+IF(IncludeDeal2,Spreadsheet9.2!I3009,0)+IF(IncludeDeal4,Spreadsheet9.2!I4011,0)","v":-1014111.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1005,0)+IF(IncludeDeal1,Spreadsheet9.2!J2007,0)+IF(IncludeDeal2,Spreadsheet9.2!J3009,0)+IF(IncludeDeal4,Spreadsheet9.2!J4011,0)","v":-878495.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1005,0)+IF(IncludeDeal1,Spreadsheet9.2!K2007,0)+IF(IncludeDeal2,Spreadsheet9.2!K3009,0)+IF(IncludeDeal4,Spreadsheet9.2!K4011,0)","v":773712},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1005,0)+IF(IncludeDeal1,Spreadsheet9.2!L2007,0)+IF(IncludeDeal2,Spreadsheet9.2!L3009,0)+IF(IncludeDeal4,Spreadsheet9.2!L4011,0)","v":-1520314.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1005,0)+IF(IncludeDeal1,Spreadsheet9.2!M2007,0)+IF(IncludeDeal2,Spreadsheet9.2!M3009,0)+IF(IncludeDeal4,Spreadsheet9.2!M4011,0)","v":-1436436.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1005,0)+IF(IncludeDeal1,Spreadsheet9.2!N2007,0)+IF(IncludeDeal2,Spreadsheet9.2!N3009,0)+IF(IncludeDeal4,Spreadsheet9.2!N4011,0)","v":-2234182},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1005,0)+IF(IncludeDeal1,Spreadsheet9.2!O2007,0)+IF(IncludeDeal2,Spreadsheet9.2!O3009,0)+IF(IncludeDeal4,Spreadsheet9.2!O4011,0)","v":-2743135.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1005,0)+IF(IncludeDeal1,Spreadsheet9.2!P2007,0)+IF(IncludeDeal2,Spreadsheet9.2!P3009,0)+IF(IncludeDeal4,Spreadsheet9.2!P4011,0)","v":-3065705.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1005,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2007,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3009,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4011,0)","v":-2879070.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1005,0)+IF(IncludeDeal1,Spreadsheet9.2!R2007,0)+IF(IncludeDeal2,Spreadsheet9.2!R3009,0)+IF(IncludeDeal4,Spreadsheet9.2!R4011,0)","v":-3027531.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1005,0)+IF(IncludeDeal1,Spreadsheet9.2!S2007,0)+IF(IncludeDeal2,Spreadsheet9.2!S3009,0)+IF(IncludeDeal4,Spreadsheet9.2!S4011,0)","v":-2583998.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1005,0)+IF(IncludeDeal1,Spreadsheet9.2!T2007,0)+IF(IncludeDeal2,Spreadsheet9.2!T3009,0)+IF(IncludeDeal4,Spreadsheet9.2!T4011,0)","v":-2737358.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1005,0)+IF(IncludeDeal1,Spreadsheet9.2!U2007,0)+IF(IncludeDeal2,Spreadsheet9.2!U3009,0)+IF(IncludeDeal4,Spreadsheet9.2!U4011,0)","v":-2938037.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1005,0)+IF(IncludeDeal1,Spreadsheet9.2!V2007,0)+IF(IncludeDeal2,Spreadsheet9.2!V3009,0)+IF(IncludeDeal4,Spreadsheet9.2!V4011,0)","v":-3354825.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1005,0)+IF(IncludeDeal1,Spreadsheet9.2!W2007,0)+IF(IncludeDeal2,Spreadsheet9.2!W3009,0)+IF(IncludeDeal4,Spreadsheet9.2!W4011,0)","v":-3169757.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1005,0)+IF(IncludeDeal1,Spreadsheet9.2!X2007,0)+IF(IncludeDeal2,Spreadsheet9.2!X3009,0)+IF(IncludeDeal4,Spreadsheet9.2!X4011,0)","v":-2811503.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1005,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2007,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3009,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4011,0)","v":-2826182.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1005,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2007,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3009,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4011,0)","v":-3632536.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4011,0)","v":-3500624.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4011,0)","v":-3430970.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4011,0)","v":-3411146},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4011,0)","v":-3260308.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4011,0)","v":-3075969.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4011,0)","v":-3041966.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4011,0)","v":-3102329.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4011,0)","v":-3059291.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4011,0)","v":-3104387.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4011,0)","v":-2999816.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4011,0)","v":-2843808.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4011,0)","v":-2846563.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4011,0)","v":-2798461.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4011,0)","v":-2715780},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4011,0)","v":-2614610},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4011,0)","v":-2569221},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4011,0)","v":-2119108.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4011,0)","v":-1901423.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4011,0)","v":-1879063.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4011,0)","v":-1703006.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4011,0)","v":-1623333.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4011,0)","v":-1591618.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4011,0)","v":-1241071.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4011,0)","v":-1087801.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4011,0)","v":-968794.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1005,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2007,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3009,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4011,0)","v":-883343.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4011,0)","v":-809621},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4011,0)","v":-738197.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4011,0)","v":-424283},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4011,0)","v":-410036.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4011,0)","v":-409657.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4011,0)","v":-432752.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4011,0)","v":-508604.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4011,0)","v":-576034.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4011,0)","v":-302709.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4011,0)","v":-303094.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4011,0)","v":-304393.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4011,0)","v":-306450.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4011,0)","v":-307835.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4011,0)","v":-309738},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1005,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2007,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3009,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4011,0)","v":-311810.8}]
[null,"Simulation 972",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1006,0)+IF(IncludeDeal1,Spreadsheet9.2!C2008,0)+IF(IncludeDeal2,Spreadsheet9.2!C3010,0)+IF(IncludeDeal4,Spreadsheet9.2!C4012,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1006,0)+IF(IncludeDeal1,Spreadsheet9.2!E2008,0)+IF(IncludeDeal2,Spreadsheet9.2!E3010,0)+IF(IncludeDeal4,Spreadsheet9.2!E4012,0)","v":-154932.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1006,0)+IF(IncludeDeal1,Spreadsheet9.2!F2008,0)+IF(IncludeDeal2,Spreadsheet9.2!F3010,0)+IF(IncludeDeal4,Spreadsheet9.2!F4012,0)","v":-473974},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1006,0)+IF(IncludeDeal1,Spreadsheet9.2!G2008,0)+IF(IncludeDeal2,Spreadsheet9.2!G3010,0)+IF(IncludeDeal4,Spreadsheet9.2!G4012,0)","v":-936422.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1006,0)+IF(IncludeDeal1,Spreadsheet9.2!H2008,0)+IF(IncludeDeal2,Spreadsheet9.2!H3010,0)+IF(IncludeDeal4,Spreadsheet9.2!H4012,0)","v":-479717.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1006,0)+IF(IncludeDeal1,Spreadsheet9.2!I2008,0)+IF(IncludeDeal2,Spreadsheet9.2!I3010,0)+IF(IncludeDeal4,Spreadsheet9.2!I4012,0)","v":-837487.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1006,0)+IF(IncludeDeal1,Spreadsheet9.2!J2008,0)+IF(IncludeDeal2,Spreadsheet9.2!J3010,0)+IF(IncludeDeal4,Spreadsheet9.2!J4012,0)","v":-1596124.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1006,0)+IF(IncludeDeal1,Spreadsheet9.2!K2008,0)+IF(IncludeDeal2,Spreadsheet9.2!K3010,0)+IF(IncludeDeal4,Spreadsheet9.2!K4012,0)","v":-2865413.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1006,0)+IF(IncludeDeal1,Spreadsheet9.2!L2008,0)+IF(IncludeDeal2,Spreadsheet9.2!L3010,0)+IF(IncludeDeal4,Spreadsheet9.2!L4012,0)","v":-3483790.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1006,0)+IF(IncludeDeal1,Spreadsheet9.2!M2008,0)+IF(IncludeDeal2,Spreadsheet9.2!M3010,0)+IF(IncludeDeal4,Spreadsheet9.2!M4012,0)","v":-2694725.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1006,0)+IF(IncludeDeal1,Spreadsheet9.2!N2008,0)+IF(IncludeDeal2,Spreadsheet9.2!N3010,0)+IF(IncludeDeal4,Spreadsheet9.2!N4012,0)","v":-3279972.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1006,0)+IF(IncludeDeal1,Spreadsheet9.2!O2008,0)+IF(IncludeDeal2,Spreadsheet9.2!O3010,0)+IF(IncludeDeal4,Spreadsheet9.2!O4012,0)","v":-3520027.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1006,0)+IF(IncludeDeal1,Spreadsheet9.2!P2008,0)+IF(IncludeDeal2,Spreadsheet9.2!P3010,0)+IF(IncludeDeal4,Spreadsheet9.2!P4012,0)","v":-3713287.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1006,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2008,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3010,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4012,0)","v":-3448554.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1006,0)+IF(IncludeDeal1,Spreadsheet9.2!R2008,0)+IF(IncludeDeal2,Spreadsheet9.2!R3010,0)+IF(IncludeDeal4,Spreadsheet9.2!R4012,0)","v":-3499647.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1006,0)+IF(IncludeDeal1,Spreadsheet9.2!S2008,0)+IF(IncludeDeal2,Spreadsheet9.2!S3010,0)+IF(IncludeDeal4,Spreadsheet9.2!S4012,0)","v":-3010047.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1006,0)+IF(IncludeDeal1,Spreadsheet9.2!T2008,0)+IF(IncludeDeal2,Spreadsheet9.2!T3010,0)+IF(IncludeDeal4,Spreadsheet9.2!T4012,0)","v":-3129060.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1006,0)+IF(IncludeDeal1,Spreadsheet9.2!U2008,0)+IF(IncludeDeal2,Spreadsheet9.2!U3010,0)+IF(IncludeDeal4,Spreadsheet9.2!U4012,0)","v":-3351591.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1006,0)+IF(IncludeDeal1,Spreadsheet9.2!V2008,0)+IF(IncludeDeal2,Spreadsheet9.2!V3010,0)+IF(IncludeDeal4,Spreadsheet9.2!V4012,0)","v":-3078651.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1006,0)+IF(IncludeDeal1,Spreadsheet9.2!W2008,0)+IF(IncludeDeal2,Spreadsheet9.2!W3010,0)+IF(IncludeDeal4,Spreadsheet9.2!W4012,0)","v":-3101690.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1006,0)+IF(IncludeDeal1,Spreadsheet9.2!X2008,0)+IF(IncludeDeal2,Spreadsheet9.2!X3010,0)+IF(IncludeDeal4,Spreadsheet9.2!X4012,0)","v":-2975414.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1006,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2008,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3010,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4012,0)","v":-2773337.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1006,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2008,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3010,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4012,0)","v":-2143124.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4012,0)","v":-2229556.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4012,0)","v":-2046646.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4012,0)","v":-2242266.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4012,0)","v":-2618391.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4012,0)","v":-2448169.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4012,0)","v":-2291383.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4012,0)","v":-2483057},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4012,0)","v":-2514666.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4012,0)","v":-2478990},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4012,0)","v":-2405890.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4012,0)","v":-2383096.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4012,0)","v":-2277708.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4012,0)","v":-2114965},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4012,0)","v":-1941500.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4012,0)","v":-1883415.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4012,0)","v":-1864494.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4012,0)","v":-1552012.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4012,0)","v":-1441637.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4012,0)","v":-1380635.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4012,0)","v":-1249743.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4012,0)","v":-1173971.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4012,0)","v":-1031125.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4012,0)","v":-593271.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4012,0)","v":-483889.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4012,0)","v":-394142.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1006,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2008,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3010,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4012,0)","v":-268158.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4012,0)","v":-203880.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4012,0)","v":-191107.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4012,0)","v":52700.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4012,0)","v":-85065.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4012,0)","v":-236838.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4012,0)","v":-391853.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4012,0)","v":-510046.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4012,0)","v":-623095.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4012,0)","v":-349988.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4012,0)","v":-357045},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4012,0)","v":-362742.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4012,0)","v":-368431.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4012,0)","v":-373159.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4012,0)","v":-376976.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1006,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2008,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3010,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4012,0)","v":-378666.6}]
[null,"Simulation 973",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1007,0)+IF(IncludeDeal1,Spreadsheet9.2!C2009,0)+IF(IncludeDeal2,Spreadsheet9.2!C3011,0)+IF(IncludeDeal4,Spreadsheet9.2!C4013,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1007,0)+IF(IncludeDeal1,Spreadsheet9.2!E2009,0)+IF(IncludeDeal2,Spreadsheet9.2!E3011,0)+IF(IncludeDeal4,Spreadsheet9.2!E4013,0)","v":-368276.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1007,0)+IF(IncludeDeal1,Spreadsheet9.2!F2009,0)+IF(IncludeDeal2,Spreadsheet9.2!F3011,0)+IF(IncludeDeal4,Spreadsheet9.2!F4013,0)","v":-582724.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1007,0)+IF(IncludeDeal1,Spreadsheet9.2!G2009,0)+IF(IncludeDeal2,Spreadsheet9.2!G3011,0)+IF(IncludeDeal4,Spreadsheet9.2!G4013,0)","v":-692930.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1007,0)+IF(IncludeDeal1,Spreadsheet9.2!H2009,0)+IF(IncludeDeal2,Spreadsheet9.2!H3011,0)+IF(IncludeDeal4,Spreadsheet9.2!H4013,0)","v":212173.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1007,0)+IF(IncludeDeal1,Spreadsheet9.2!I2009,0)+IF(IncludeDeal2,Spreadsheet9.2!I3011,0)+IF(IncludeDeal4,Spreadsheet9.2!I4013,0)","v":-477313.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1007,0)+IF(IncludeDeal1,Spreadsheet9.2!J2009,0)+IF(IncludeDeal2,Spreadsheet9.2!J3011,0)+IF(IncludeDeal4,Spreadsheet9.2!J4013,0)","v":-433203.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1007,0)+IF(IncludeDeal1,Spreadsheet9.2!K2009,0)+IF(IncludeDeal2,Spreadsheet9.2!K3011,0)+IF(IncludeDeal4,Spreadsheet9.2!K4013,0)","v":-2149853.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1007,0)+IF(IncludeDeal1,Spreadsheet9.2!L2009,0)+IF(IncludeDeal2,Spreadsheet9.2!L3011,0)+IF(IncludeDeal4,Spreadsheet9.2!L4013,0)","v":-2523048.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1007,0)+IF(IncludeDeal1,Spreadsheet9.2!M2009,0)+IF(IncludeDeal2,Spreadsheet9.2!M3011,0)+IF(IncludeDeal4,Spreadsheet9.2!M4013,0)","v":-1739121.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1007,0)+IF(IncludeDeal1,Spreadsheet9.2!N2009,0)+IF(IncludeDeal2,Spreadsheet9.2!N3011,0)+IF(IncludeDeal4,Spreadsheet9.2!N4013,0)","v":-2354310},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1007,0)+IF(IncludeDeal1,Spreadsheet9.2!O2009,0)+IF(IncludeDeal2,Spreadsheet9.2!O3011,0)+IF(IncludeDeal4,Spreadsheet9.2!O4013,0)","v":-1951718.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1007,0)+IF(IncludeDeal1,Spreadsheet9.2!P2009,0)+IF(IncludeDeal2,Spreadsheet9.2!P3011,0)+IF(IncludeDeal4,Spreadsheet9.2!P4013,0)","v":-894541.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1007,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2009,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3011,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4013,0)","v":-1490732.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1007,0)+IF(IncludeDeal1,Spreadsheet9.2!R2009,0)+IF(IncludeDeal2,Spreadsheet9.2!R3011,0)+IF(IncludeDeal4,Spreadsheet9.2!R4013,0)","v":-1703482.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1007,0)+IF(IncludeDeal1,Spreadsheet9.2!S2009,0)+IF(IncludeDeal2,Spreadsheet9.2!S3011,0)+IF(IncludeDeal4,Spreadsheet9.2!S4013,0)","v":-858716.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1007,0)+IF(IncludeDeal1,Spreadsheet9.2!T2009,0)+IF(IncludeDeal2,Spreadsheet9.2!T3011,0)+IF(IncludeDeal4,Spreadsheet9.2!T4013,0)","v":-1536428},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1007,0)+IF(IncludeDeal1,Spreadsheet9.2!U2009,0)+IF(IncludeDeal2,Spreadsheet9.2!U3011,0)+IF(IncludeDeal4,Spreadsheet9.2!U4013,0)","v":-956484.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1007,0)+IF(IncludeDeal1,Spreadsheet9.2!V2009,0)+IF(IncludeDeal2,Spreadsheet9.2!V3011,0)+IF(IncludeDeal4,Spreadsheet9.2!V4013,0)","v":-1187788.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1007,0)+IF(IncludeDeal1,Spreadsheet9.2!W2009,0)+IF(IncludeDeal2,Spreadsheet9.2!W3011,0)+IF(IncludeDeal4,Spreadsheet9.2!W4013,0)","v":-1039850.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1007,0)+IF(IncludeDeal1,Spreadsheet9.2!X2009,0)+IF(IncludeDeal2,Spreadsheet9.2!X3011,0)+IF(IncludeDeal4,Spreadsheet9.2!X4013,0)","v":-1000023.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1007,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2009,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3011,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4013,0)","v":-1192296.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1007,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2009,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3011,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4013,0)","v":-756111.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4013,0)","v":-1214416},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4013,0)","v":-1201818.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4013,0)","v":-919807.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4013,0)","v":-1785414},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4013,0)","v":-1986007.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4013,0)","v":-2110191.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4013,0)","v":-2184372},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4013,0)","v":-2174902.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4013,0)","v":-1785798},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4013,0)","v":-1769332.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4013,0)","v":-1714886.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4013,0)","v":-1795089.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4013,0)","v":-1801637.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4013,0)","v":-2019215.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4013,0)","v":-1863486.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4013,0)","v":-1776715.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4013,0)","v":-1383272.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4013,0)","v":-1320742.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4013,0)","v":-1169235.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4013,0)","v":-1071242.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4013,0)","v":-998654.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4013,0)","v":-858650.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4013,0)","v":-617130.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4013,0)","v":-412664.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4013,0)","v":-259049},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1007,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2009,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3011,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4013,0)","v":-153746.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4013,0)","v":-45150.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4013,0)","v":-26516.799999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4013,0)","v":133415.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4013,0)","v":58751.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4013,0)","v":-14752.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4013,0)","v":-73550.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4013,0)","v":-160026},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4013,0)","v":-245326},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4013,0)","v":-89474.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4013,0)","v":-89307},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4013,0)","v":-90502.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4013,0)","v":-91415.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4013,0)","v":-96006.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4013,0)","v":-97478.399999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1007,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2009,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3011,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4013,0)","v":-101679.6}]
[null,"Simulation 974",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1008,0)+IF(IncludeDeal1,Spreadsheet9.2!C2010,0)+IF(IncludeDeal2,Spreadsheet9.2!C3012,0)+IF(IncludeDeal4,Spreadsheet9.2!C4014,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1008,0)+IF(IncludeDeal1,Spreadsheet9.2!E2010,0)+IF(IncludeDeal2,Spreadsheet9.2!E3012,0)+IF(IncludeDeal4,Spreadsheet9.2!E4014,0)","v":382257.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1008,0)+IF(IncludeDeal1,Spreadsheet9.2!F2010,0)+IF(IncludeDeal2,Spreadsheet9.2!F3012,0)+IF(IncludeDeal4,Spreadsheet9.2!F4014,0)","v":581076.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1008,0)+IF(IncludeDeal1,Spreadsheet9.2!G2010,0)+IF(IncludeDeal2,Spreadsheet9.2!G3012,0)+IF(IncludeDeal4,Spreadsheet9.2!G4014,0)","v":709991.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1008,0)+IF(IncludeDeal1,Spreadsheet9.2!H2010,0)+IF(IncludeDeal2,Spreadsheet9.2!H3012,0)+IF(IncludeDeal4,Spreadsheet9.2!H4014,0)","v":69607.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1008,0)+IF(IncludeDeal1,Spreadsheet9.2!I2010,0)+IF(IncludeDeal2,Spreadsheet9.2!I3012,0)+IF(IncludeDeal4,Spreadsheet9.2!I4014,0)","v":-171303.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1008,0)+IF(IncludeDeal1,Spreadsheet9.2!J2010,0)+IF(IncludeDeal2,Spreadsheet9.2!J3012,0)+IF(IncludeDeal4,Spreadsheet9.2!J4014,0)","v":-1124283.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1008,0)+IF(IncludeDeal1,Spreadsheet9.2!K2010,0)+IF(IncludeDeal2,Spreadsheet9.2!K3012,0)+IF(IncludeDeal4,Spreadsheet9.2!K4014,0)","v":-1691797.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1008,0)+IF(IncludeDeal1,Spreadsheet9.2!L2010,0)+IF(IncludeDeal2,Spreadsheet9.2!L3012,0)+IF(IncludeDeal4,Spreadsheet9.2!L4014,0)","v":-2656652.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1008,0)+IF(IncludeDeal1,Spreadsheet9.2!M2010,0)+IF(IncludeDeal2,Spreadsheet9.2!M3012,0)+IF(IncludeDeal4,Spreadsheet9.2!M4014,0)","v":-2619062.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1008,0)+IF(IncludeDeal1,Spreadsheet9.2!N2010,0)+IF(IncludeDeal2,Spreadsheet9.2!N3012,0)+IF(IncludeDeal4,Spreadsheet9.2!N4014,0)","v":-2522666.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1008,0)+IF(IncludeDeal1,Spreadsheet9.2!O2010,0)+IF(IncludeDeal2,Spreadsheet9.2!O3012,0)+IF(IncludeDeal4,Spreadsheet9.2!O4014,0)","v":-3089770.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1008,0)+IF(IncludeDeal1,Spreadsheet9.2!P2010,0)+IF(IncludeDeal2,Spreadsheet9.2!P3012,0)+IF(IncludeDeal4,Spreadsheet9.2!P4014,0)","v":-3658332.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1008,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2010,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3012,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4014,0)","v":-3717190.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1008,0)+IF(IncludeDeal1,Spreadsheet9.2!R2010,0)+IF(IncludeDeal2,Spreadsheet9.2!R3012,0)+IF(IncludeDeal4,Spreadsheet9.2!R4014,0)","v":-3416829.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1008,0)+IF(IncludeDeal1,Spreadsheet9.2!S2010,0)+IF(IncludeDeal2,Spreadsheet9.2!S3012,0)+IF(IncludeDeal4,Spreadsheet9.2!S4014,0)","v":-3368819.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1008,0)+IF(IncludeDeal1,Spreadsheet9.2!T2010,0)+IF(IncludeDeal2,Spreadsheet9.2!T3012,0)+IF(IncludeDeal4,Spreadsheet9.2!T4014,0)","v":-3737184.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1008,0)+IF(IncludeDeal1,Spreadsheet9.2!U2010,0)+IF(IncludeDeal2,Spreadsheet9.2!U3012,0)+IF(IncludeDeal4,Spreadsheet9.2!U4014,0)","v":-3738336.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1008,0)+IF(IncludeDeal1,Spreadsheet9.2!V2010,0)+IF(IncludeDeal2,Spreadsheet9.2!V3012,0)+IF(IncludeDeal4,Spreadsheet9.2!V4014,0)","v":-3875130},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1008,0)+IF(IncludeDeal1,Spreadsheet9.2!W2010,0)+IF(IncludeDeal2,Spreadsheet9.2!W3012,0)+IF(IncludeDeal4,Spreadsheet9.2!W4014,0)","v":-3993654.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1008,0)+IF(IncludeDeal1,Spreadsheet9.2!X2010,0)+IF(IncludeDeal2,Spreadsheet9.2!X3012,0)+IF(IncludeDeal4,Spreadsheet9.2!X4014,0)","v":-3924728},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1008,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2010,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3012,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4014,0)","v":-3658906.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1008,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2010,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3012,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4014,0)","v":-3739512.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4014,0)","v":-3790622.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4014,0)","v":-3789434.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4014,0)","v":-3720066.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4014,0)","v":-3703058.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4014,0)","v":-3375375},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4014,0)","v":-3393116.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4014,0)","v":-3296584},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4014,0)","v":-3022405.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4014,0)","v":-2946552.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4014,0)","v":-2929199},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4014,0)","v":-2622700.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4014,0)","v":-2609327.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4014,0)","v":-2487506.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4014,0)","v":-2363671.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4014,0)","v":-2274847.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4014,0)","v":-2230875.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4014,0)","v":-1924836.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4014,0)","v":-1800247.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4014,0)","v":-1670490.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4014,0)","v":-1490481.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4014,0)","v":-1379834.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4014,0)","v":-1290290.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4014,0)","v":-987113.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4014,0)","v":-888140.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4014,0)","v":-724141.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1008,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2010,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3012,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4014,0)","v":-627305.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4014,0)","v":-536638.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4014,0)","v":-455645.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4014,0)","v":-238911.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4014,0)","v":-338617.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4014,0)","v":-373372},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4014,0)","v":-478045.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4014,0)","v":-569776.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4014,0)","v":-588470.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4014,0)","v":-314189},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4014,0)","v":-316740.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4014,0)","v":-318862.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4014,0)","v":-322469.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4014,0)","v":-325397.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4014,0)","v":-327816.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1008,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2010,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3012,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4014,0)","v":-330318}]
[null,"Simulation 975",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1009,0)+IF(IncludeDeal1,Spreadsheet9.2!C2011,0)+IF(IncludeDeal2,Spreadsheet9.2!C3013,0)+IF(IncludeDeal4,Spreadsheet9.2!C4015,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1009,0)+IF(IncludeDeal1,Spreadsheet9.2!E2011,0)+IF(IncludeDeal2,Spreadsheet9.2!E3013,0)+IF(IncludeDeal4,Spreadsheet9.2!E4015,0)","v":49492.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1009,0)+IF(IncludeDeal1,Spreadsheet9.2!F2011,0)+IF(IncludeDeal2,Spreadsheet9.2!F3013,0)+IF(IncludeDeal4,Spreadsheet9.2!F4015,0)","v":-557179.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1009,0)+IF(IncludeDeal1,Spreadsheet9.2!G2011,0)+IF(IncludeDeal2,Spreadsheet9.2!G3013,0)+IF(IncludeDeal4,Spreadsheet9.2!G4015,0)","v":-195761.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1009,0)+IF(IncludeDeal1,Spreadsheet9.2!H2011,0)+IF(IncludeDeal2,Spreadsheet9.2!H3013,0)+IF(IncludeDeal4,Spreadsheet9.2!H4015,0)","v":417128.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1009,0)+IF(IncludeDeal1,Spreadsheet9.2!I2011,0)+IF(IncludeDeal2,Spreadsheet9.2!I3013,0)+IF(IncludeDeal4,Spreadsheet9.2!I4015,0)","v":-378657.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1009,0)+IF(IncludeDeal1,Spreadsheet9.2!J2011,0)+IF(IncludeDeal2,Spreadsheet9.2!J3013,0)+IF(IncludeDeal4,Spreadsheet9.2!J4015,0)","v":-908807.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1009,0)+IF(IncludeDeal1,Spreadsheet9.2!K2011,0)+IF(IncludeDeal2,Spreadsheet9.2!K3013,0)+IF(IncludeDeal4,Spreadsheet9.2!K4015,0)","v":-302427.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1009,0)+IF(IncludeDeal1,Spreadsheet9.2!L2011,0)+IF(IncludeDeal2,Spreadsheet9.2!L3013,0)+IF(IncludeDeal4,Spreadsheet9.2!L4015,0)","v":-691284.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1009,0)+IF(IncludeDeal1,Spreadsheet9.2!M2011,0)+IF(IncludeDeal2,Spreadsheet9.2!M3013,0)+IF(IncludeDeal4,Spreadsheet9.2!M4015,0)","v":-1957925.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1009,0)+IF(IncludeDeal1,Spreadsheet9.2!N2011,0)+IF(IncludeDeal2,Spreadsheet9.2!N3013,0)+IF(IncludeDeal4,Spreadsheet9.2!N4015,0)","v":-2880232.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1009,0)+IF(IncludeDeal1,Spreadsheet9.2!O2011,0)+IF(IncludeDeal2,Spreadsheet9.2!O3013,0)+IF(IncludeDeal4,Spreadsheet9.2!O4015,0)","v":-2619620.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1009,0)+IF(IncludeDeal1,Spreadsheet9.2!P2011,0)+IF(IncludeDeal2,Spreadsheet9.2!P3013,0)+IF(IncludeDeal4,Spreadsheet9.2!P4015,0)","v":-2351418.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1009,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2011,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3013,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4015,0)","v":-2812902.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1009,0)+IF(IncludeDeal1,Spreadsheet9.2!R2011,0)+IF(IncludeDeal2,Spreadsheet9.2!R3013,0)+IF(IncludeDeal4,Spreadsheet9.2!R4015,0)","v":-2282063},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1009,0)+IF(IncludeDeal1,Spreadsheet9.2!S2011,0)+IF(IncludeDeal2,Spreadsheet9.2!S3013,0)+IF(IncludeDeal4,Spreadsheet9.2!S4015,0)","v":-1495821.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1009,0)+IF(IncludeDeal1,Spreadsheet9.2!T2011,0)+IF(IncludeDeal2,Spreadsheet9.2!T3013,0)+IF(IncludeDeal4,Spreadsheet9.2!T4015,0)","v":-1199074.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1009,0)+IF(IncludeDeal1,Spreadsheet9.2!U2011,0)+IF(IncludeDeal2,Spreadsheet9.2!U3013,0)+IF(IncludeDeal4,Spreadsheet9.2!U4015,0)","v":-1027231.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1009,0)+IF(IncludeDeal1,Spreadsheet9.2!V2011,0)+IF(IncludeDeal2,Spreadsheet9.2!V3013,0)+IF(IncludeDeal4,Spreadsheet9.2!V4015,0)","v":-166302.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1009,0)+IF(IncludeDeal1,Spreadsheet9.2!W2011,0)+IF(IncludeDeal2,Spreadsheet9.2!W3013,0)+IF(IncludeDeal4,Spreadsheet9.2!W4015,0)","v":-111555.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1009,0)+IF(IncludeDeal1,Spreadsheet9.2!X2011,0)+IF(IncludeDeal2,Spreadsheet9.2!X3013,0)+IF(IncludeDeal4,Spreadsheet9.2!X4015,0)","v":47486.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1009,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2011,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3013,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4015,0)","v":-729232.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1009,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2011,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3013,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4015,0)","v":-310094.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4015,0)","v":447915.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4015,0)","v":723299.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4015,0)","v":-304531.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4015,0)","v":-947528.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4015,0)","v":-609545.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4015,0)","v":-595074.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4015,0)","v":177873.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4015,0)","v":280253.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4015,0)","v":307772.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4015,0)","v":530154.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4015,0)","v":1197670},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4015,0)","v":1008997.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4015,0)","v":1076672},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4015,0)","v":1427058.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4015,0)","v":930366.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4015,0)","v":695123.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4015,0)","v":1780927},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4015,0)","v":2523907.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4015,0)","v":1344778.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4015,0)","v":952210.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4015,0)","v":1354887.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4015,0)","v":1296636.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4015,0)","v":1255780},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4015,0)","v":730077.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4015,0)","v":645945.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1009,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2011,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3013,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4015,0)","v":399752.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4015,0)","v":182009.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4015,0)","v":-143972.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4015,0)","v":-138514.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4015,0)","v":-209831},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4015,0)","v":-248231.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4015,0)","v":-287466.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4015,0)","v":-322339.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4015,0)","v":-411864.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4015,0)","v":-174980.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4015,0)","v":-178292.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4015,0)","v":-180565.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4015,0)","v":-182372.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4015,0)","v":-184838.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4015,0)","v":-188378.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1009,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2011,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3013,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4015,0)","v":-191104.7}]
[null,"Simulation 976",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1010,0)+IF(IncludeDeal1,Spreadsheet9.2!C2012,0)+IF(IncludeDeal2,Spreadsheet9.2!C3014,0)+IF(IncludeDeal4,Spreadsheet9.2!C4016,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1010,0)+IF(IncludeDeal1,Spreadsheet9.2!E2012,0)+IF(IncludeDeal2,Spreadsheet9.2!E3014,0)+IF(IncludeDeal4,Spreadsheet9.2!E4016,0)","v":131468.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1010,0)+IF(IncludeDeal1,Spreadsheet9.2!F2012,0)+IF(IncludeDeal2,Spreadsheet9.2!F3014,0)+IF(IncludeDeal4,Spreadsheet9.2!F4016,0)","v":-413485.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1010,0)+IF(IncludeDeal1,Spreadsheet9.2!G2012,0)+IF(IncludeDeal2,Spreadsheet9.2!G3014,0)+IF(IncludeDeal4,Spreadsheet9.2!G4016,0)","v":-102810.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1010,0)+IF(IncludeDeal1,Spreadsheet9.2!H2012,0)+IF(IncludeDeal2,Spreadsheet9.2!H3014,0)+IF(IncludeDeal4,Spreadsheet9.2!H4016,0)","v":-130719.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1010,0)+IF(IncludeDeal1,Spreadsheet9.2!I2012,0)+IF(IncludeDeal2,Spreadsheet9.2!I3014,0)+IF(IncludeDeal4,Spreadsheet9.2!I4016,0)","v":-532656.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1010,0)+IF(IncludeDeal1,Spreadsheet9.2!J2012,0)+IF(IncludeDeal2,Spreadsheet9.2!J3014,0)+IF(IncludeDeal4,Spreadsheet9.2!J4016,0)","v":-152480},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1010,0)+IF(IncludeDeal1,Spreadsheet9.2!K2012,0)+IF(IncludeDeal2,Spreadsheet9.2!K3014,0)+IF(IncludeDeal4,Spreadsheet9.2!K4016,0)","v":606176.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1010,0)+IF(IncludeDeal1,Spreadsheet9.2!L2012,0)+IF(IncludeDeal2,Spreadsheet9.2!L3014,0)+IF(IncludeDeal4,Spreadsheet9.2!L4016,0)","v":-1039392.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1010,0)+IF(IncludeDeal1,Spreadsheet9.2!M2012,0)+IF(IncludeDeal2,Spreadsheet9.2!M3014,0)+IF(IncludeDeal4,Spreadsheet9.2!M4016,0)","v":-2100818.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1010,0)+IF(IncludeDeal1,Spreadsheet9.2!N2012,0)+IF(IncludeDeal2,Spreadsheet9.2!N3014,0)+IF(IncludeDeal4,Spreadsheet9.2!N4016,0)","v":-3054184.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1010,0)+IF(IncludeDeal1,Spreadsheet9.2!O2012,0)+IF(IncludeDeal2,Spreadsheet9.2!O3014,0)+IF(IncludeDeal4,Spreadsheet9.2!O4016,0)","v":-2803902.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1010,0)+IF(IncludeDeal1,Spreadsheet9.2!P2012,0)+IF(IncludeDeal2,Spreadsheet9.2!P3014,0)+IF(IncludeDeal4,Spreadsheet9.2!P4016,0)","v":-3274758},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1010,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2012,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3014,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4016,0)","v":-3033100.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1010,0)+IF(IncludeDeal1,Spreadsheet9.2!R2012,0)+IF(IncludeDeal2,Spreadsheet9.2!R3014,0)+IF(IncludeDeal4,Spreadsheet9.2!R4016,0)","v":-3252834.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1010,0)+IF(IncludeDeal1,Spreadsheet9.2!S2012,0)+IF(IncludeDeal2,Spreadsheet9.2!S3014,0)+IF(IncludeDeal4,Spreadsheet9.2!S4016,0)","v":-2983064.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1010,0)+IF(IncludeDeal1,Spreadsheet9.2!T2012,0)+IF(IncludeDeal2,Spreadsheet9.2!T3014,0)+IF(IncludeDeal4,Spreadsheet9.2!T4016,0)","v":-2888599.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1010,0)+IF(IncludeDeal1,Spreadsheet9.2!U2012,0)+IF(IncludeDeal2,Spreadsheet9.2!U3014,0)+IF(IncludeDeal4,Spreadsheet9.2!U4016,0)","v":-3302995.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1010,0)+IF(IncludeDeal1,Spreadsheet9.2!V2012,0)+IF(IncludeDeal2,Spreadsheet9.2!V3014,0)+IF(IncludeDeal4,Spreadsheet9.2!V4016,0)","v":-3341459.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1010,0)+IF(IncludeDeal1,Spreadsheet9.2!W2012,0)+IF(IncludeDeal2,Spreadsheet9.2!W3014,0)+IF(IncludeDeal4,Spreadsheet9.2!W4016,0)","v":-2809475.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1010,0)+IF(IncludeDeal1,Spreadsheet9.2!X2012,0)+IF(IncludeDeal2,Spreadsheet9.2!X3014,0)+IF(IncludeDeal4,Spreadsheet9.2!X4016,0)","v":-2359495.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1010,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2012,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3014,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4016,0)","v":-1585120.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1010,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2012,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3014,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4016,0)","v":-2071545.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4016,0)","v":-2137073.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4016,0)","v":-2165206.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4016,0)","v":-2562529.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4016,0)","v":-2553248},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4016,0)","v":-2391205},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4016,0)","v":-2449930.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4016,0)","v":-2611100.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4016,0)","v":-2781058},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4016,0)","v":-2631367.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4016,0)","v":-2583670.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4016,0)","v":-2591840.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4016,0)","v":-2590676.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4016,0)","v":-2422587.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4016,0)","v":-2302341.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4016,0)","v":-2285197.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4016,0)","v":-2162696.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4016,0)","v":-1925529.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4016,0)","v":-1779660.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4016,0)","v":-1577485.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4016,0)","v":-1395091.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4016,0)","v":-1320660.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4016,0)","v":-1268247.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4016,0)","v":-1024846.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4016,0)","v":-936401.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4016,0)","v":-739317.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1010,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2012,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3014,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4016,0)","v":-594851.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4016,0)","v":-456661.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4016,0)","v":-397768.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4016,0)","v":-154975.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4016,0)","v":-243138.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4016,0)","v":-318112},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4016,0)","v":-372972.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4016,0)","v":-392775.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4016,0)","v":-458749.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4016,0)","v":-223927},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4016,0)","v":-229427.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4016,0)","v":-232557.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4016,0)","v":-234678.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4016,0)","v":-237336.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4016,0)","v":-240769.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1010,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2012,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3014,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4016,0)","v":-242016.5}]
[null,"Simulation 977",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1011,0)+IF(IncludeDeal1,Spreadsheet9.2!C2013,0)+IF(IncludeDeal2,Spreadsheet9.2!C3015,0)+IF(IncludeDeal4,Spreadsheet9.2!C4017,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1011,0)+IF(IncludeDeal1,Spreadsheet9.2!E2013,0)+IF(IncludeDeal2,Spreadsheet9.2!E3015,0)+IF(IncludeDeal4,Spreadsheet9.2!E4017,0)","v":812130.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1011,0)+IF(IncludeDeal1,Spreadsheet9.2!F2013,0)+IF(IncludeDeal2,Spreadsheet9.2!F3015,0)+IF(IncludeDeal4,Spreadsheet9.2!F4017,0)","v":1038236.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1011,0)+IF(IncludeDeal1,Spreadsheet9.2!G2013,0)+IF(IncludeDeal2,Spreadsheet9.2!G3015,0)+IF(IncludeDeal4,Spreadsheet9.2!G4017,0)","v":936210.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1011,0)+IF(IncludeDeal1,Spreadsheet9.2!H2013,0)+IF(IncludeDeal2,Spreadsheet9.2!H3015,0)+IF(IncludeDeal4,Spreadsheet9.2!H4017,0)","v":843109.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1011,0)+IF(IncludeDeal1,Spreadsheet9.2!I2013,0)+IF(IncludeDeal2,Spreadsheet9.2!I3015,0)+IF(IncludeDeal4,Spreadsheet9.2!I4017,0)","v":2380559.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1011,0)+IF(IncludeDeal1,Spreadsheet9.2!J2013,0)+IF(IncludeDeal2,Spreadsheet9.2!J3015,0)+IF(IncludeDeal4,Spreadsheet9.2!J4017,0)","v":3865120.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1011,0)+IF(IncludeDeal1,Spreadsheet9.2!K2013,0)+IF(IncludeDeal2,Spreadsheet9.2!K3015,0)+IF(IncludeDeal4,Spreadsheet9.2!K4017,0)","v":3904551},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1011,0)+IF(IncludeDeal1,Spreadsheet9.2!L2013,0)+IF(IncludeDeal2,Spreadsheet9.2!L3015,0)+IF(IncludeDeal4,Spreadsheet9.2!L4017,0)","v":3931031.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1011,0)+IF(IncludeDeal1,Spreadsheet9.2!M2013,0)+IF(IncludeDeal2,Spreadsheet9.2!M3015,0)+IF(IncludeDeal4,Spreadsheet9.2!M4017,0)","v":2369247.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1011,0)+IF(IncludeDeal1,Spreadsheet9.2!N2013,0)+IF(IncludeDeal2,Spreadsheet9.2!N3015,0)+IF(IncludeDeal4,Spreadsheet9.2!N4017,0)","v":1908223.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1011,0)+IF(IncludeDeal1,Spreadsheet9.2!O2013,0)+IF(IncludeDeal2,Spreadsheet9.2!O3015,0)+IF(IncludeDeal4,Spreadsheet9.2!O4017,0)","v":1534504.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1011,0)+IF(IncludeDeal1,Spreadsheet9.2!P2013,0)+IF(IncludeDeal2,Spreadsheet9.2!P3015,0)+IF(IncludeDeal4,Spreadsheet9.2!P4017,0)","v":4184072.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1011,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2013,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3015,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4017,0)","v":3227086.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1011,0)+IF(IncludeDeal1,Spreadsheet9.2!R2013,0)+IF(IncludeDeal2,Spreadsheet9.2!R3015,0)+IF(IncludeDeal4,Spreadsheet9.2!R4017,0)","v":2732897.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1011,0)+IF(IncludeDeal1,Spreadsheet9.2!S2013,0)+IF(IncludeDeal2,Spreadsheet9.2!S3015,0)+IF(IncludeDeal4,Spreadsheet9.2!S4017,0)","v":2431844.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1011,0)+IF(IncludeDeal1,Spreadsheet9.2!T2013,0)+IF(IncludeDeal2,Spreadsheet9.2!T3015,0)+IF(IncludeDeal4,Spreadsheet9.2!T4017,0)","v":1127856.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1011,0)+IF(IncludeDeal1,Spreadsheet9.2!U2013,0)+IF(IncludeDeal2,Spreadsheet9.2!U3015,0)+IF(IncludeDeal4,Spreadsheet9.2!U4017,0)","v":2025534.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1011,0)+IF(IncludeDeal1,Spreadsheet9.2!V2013,0)+IF(IncludeDeal2,Spreadsheet9.2!V3015,0)+IF(IncludeDeal4,Spreadsheet9.2!V4017,0)","v":1418657.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1011,0)+IF(IncludeDeal1,Spreadsheet9.2!W2013,0)+IF(IncludeDeal2,Spreadsheet9.2!W3015,0)+IF(IncludeDeal4,Spreadsheet9.2!W4017,0)","v":68201.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1011,0)+IF(IncludeDeal1,Spreadsheet9.2!X2013,0)+IF(IncludeDeal2,Spreadsheet9.2!X3015,0)+IF(IncludeDeal4,Spreadsheet9.2!X4017,0)","v":313712.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1011,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2013,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3015,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4017,0)","v":210047.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1011,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2013,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3015,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4017,0)","v":-814671.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4017,0)","v":-555287.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4017,0)","v":-742776.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4017,0)","v":-1897838.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4017,0)","v":-1845891.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4017,0)","v":-1650834.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4017,0)","v":-1710056.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4017,0)","v":-1284271.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4017,0)","v":-573660.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4017,0)","v":-147075.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4017,0)","v":-944141.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4017,0)","v":-260797.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4017,0)","v":-510616.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4017,0)","v":-492328.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4017,0)","v":-820985.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4017,0)","v":-182644.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4017,0)","v":-574149.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4017,0)","v":-460544.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4017,0)","v":411915.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4017,0)","v":556589.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4017,0)","v":-46364.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4017,0)","v":179413.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4017,0)","v":-112304.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4017,0)","v":185514},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4017,0)","v":-378578.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4017,0)","v":-396288.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1011,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2013,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3015,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4017,0)","v":-436794.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4017,0)","v":-422616.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4017,0)","v":-440873.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4017,0)","v":-247389.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4017,0)","v":-327102.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4017,0)","v":-373776.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4017,0)","v":-424937.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4017,0)","v":-491906.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4017,0)","v":-511298.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4017,0)","v":-272075.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4017,0)","v":-275787.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4017,0)","v":-279148.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4017,0)","v":-281664.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4017,0)","v":-282842.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4017,0)","v":-285059.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1011,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2013,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3015,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4017,0)","v":-287075}]
[null,"Simulation 978",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1012,0)+IF(IncludeDeal1,Spreadsheet9.2!C2014,0)+IF(IncludeDeal2,Spreadsheet9.2!C3016,0)+IF(IncludeDeal4,Spreadsheet9.2!C4018,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1012,0)+IF(IncludeDeal1,Spreadsheet9.2!E2014,0)+IF(IncludeDeal2,Spreadsheet9.2!E3016,0)+IF(IncludeDeal4,Spreadsheet9.2!E4018,0)","v":-31121.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1012,0)+IF(IncludeDeal1,Spreadsheet9.2!F2014,0)+IF(IncludeDeal2,Spreadsheet9.2!F3016,0)+IF(IncludeDeal4,Spreadsheet9.2!F4018,0)","v":656781.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1012,0)+IF(IncludeDeal1,Spreadsheet9.2!G2014,0)+IF(IncludeDeal2,Spreadsheet9.2!G3016,0)+IF(IncludeDeal4,Spreadsheet9.2!G4018,0)","v":357057.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1012,0)+IF(IncludeDeal1,Spreadsheet9.2!H2014,0)+IF(IncludeDeal2,Spreadsheet9.2!H3016,0)+IF(IncludeDeal4,Spreadsheet9.2!H4018,0)","v":477756.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1012,0)+IF(IncludeDeal1,Spreadsheet9.2!I2014,0)+IF(IncludeDeal2,Spreadsheet9.2!I3016,0)+IF(IncludeDeal4,Spreadsheet9.2!I4018,0)","v":-819055.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1012,0)+IF(IncludeDeal1,Spreadsheet9.2!J2014,0)+IF(IncludeDeal2,Spreadsheet9.2!J3016,0)+IF(IncludeDeal4,Spreadsheet9.2!J4018,0)","v":-808207},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1012,0)+IF(IncludeDeal1,Spreadsheet9.2!K2014,0)+IF(IncludeDeal2,Spreadsheet9.2!K3016,0)+IF(IncludeDeal4,Spreadsheet9.2!K4018,0)","v":-66906.100000000006},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1012,0)+IF(IncludeDeal1,Spreadsheet9.2!L2014,0)+IF(IncludeDeal2,Spreadsheet9.2!L3016,0)+IF(IncludeDeal4,Spreadsheet9.2!L4018,0)","v":-183815.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1012,0)+IF(IncludeDeal1,Spreadsheet9.2!M2014,0)+IF(IncludeDeal2,Spreadsheet9.2!M3016,0)+IF(IncludeDeal4,Spreadsheet9.2!M4018,0)","v":1581643.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1012,0)+IF(IncludeDeal1,Spreadsheet9.2!N2014,0)+IF(IncludeDeal2,Spreadsheet9.2!N3016,0)+IF(IncludeDeal4,Spreadsheet9.2!N4018,0)","v":2522021.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1012,0)+IF(IncludeDeal1,Spreadsheet9.2!O2014,0)+IF(IncludeDeal2,Spreadsheet9.2!O3016,0)+IF(IncludeDeal4,Spreadsheet9.2!O4018,0)","v":1819340.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1012,0)+IF(IncludeDeal1,Spreadsheet9.2!P2014,0)+IF(IncludeDeal2,Spreadsheet9.2!P3016,0)+IF(IncludeDeal4,Spreadsheet9.2!P4018,0)","v":1285024.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1012,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2014,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3016,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4018,0)","v":1779309.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1012,0)+IF(IncludeDeal1,Spreadsheet9.2!R2014,0)+IF(IncludeDeal2,Spreadsheet9.2!R3016,0)+IF(IncludeDeal4,Spreadsheet9.2!R4018,0)","v":731973.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1012,0)+IF(IncludeDeal1,Spreadsheet9.2!S2014,0)+IF(IncludeDeal2,Spreadsheet9.2!S3016,0)+IF(IncludeDeal4,Spreadsheet9.2!S4018,0)","v":960310.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1012,0)+IF(IncludeDeal1,Spreadsheet9.2!T2014,0)+IF(IncludeDeal2,Spreadsheet9.2!T3016,0)+IF(IncludeDeal4,Spreadsheet9.2!T4018,0)","v":-147994.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1012,0)+IF(IncludeDeal1,Spreadsheet9.2!U2014,0)+IF(IncludeDeal2,Spreadsheet9.2!U3016,0)+IF(IncludeDeal4,Spreadsheet9.2!U4018,0)","v":-867646.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1012,0)+IF(IncludeDeal1,Spreadsheet9.2!V2014,0)+IF(IncludeDeal2,Spreadsheet9.2!V3016,0)+IF(IncludeDeal4,Spreadsheet9.2!V4018,0)","v":-1634304.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1012,0)+IF(IncludeDeal1,Spreadsheet9.2!W2014,0)+IF(IncludeDeal2,Spreadsheet9.2!W3016,0)+IF(IncludeDeal4,Spreadsheet9.2!W4018,0)","v":-2419161.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1012,0)+IF(IncludeDeal1,Spreadsheet9.2!X2014,0)+IF(IncludeDeal2,Spreadsheet9.2!X3016,0)+IF(IncludeDeal4,Spreadsheet9.2!X4018,0)","v":-2719795.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1012,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2014,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3016,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4018,0)","v":-2717715.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1012,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2014,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3016,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4018,0)","v":-2969959.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4018,0)","v":-3017986.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4018,0)","v":-2869861.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4018,0)","v":-2767589},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4018,0)","v":-2728205.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4018,0)","v":-2468703.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4018,0)","v":-2631348.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4018,0)","v":-2798366.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4018,0)","v":-2732894.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4018,0)","v":-2683485},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4018,0)","v":-2585971.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4018,0)","v":-2271503.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4018,0)","v":-2259513.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4018,0)","v":-2469392.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4018,0)","v":-2316819.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4018,0)","v":-2041793.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4018,0)","v":-2159963.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4018,0)","v":-1778794.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4018,0)","v":-1619085.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4018,0)","v":-1541688.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4018,0)","v":-1475641.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4018,0)","v":-1508904.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4018,0)","v":-1501305.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4018,0)","v":-1142057.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4018,0)","v":-1001934.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4018,0)","v":-846860.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1012,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2014,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3016,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4018,0)","v":-729361.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4018,0)","v":-619605.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4018,0)","v":-554442.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4018,0)","v":-242940.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4018,0)","v":-342039.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4018,0)","v":-435906.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4018,0)","v":-511400.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4018,0)","v":-576826.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4018,0)","v":-663412.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4018,0)","v":-372873.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4018,0)","v":-376638.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4018,0)","v":-379811.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4018,0)","v":-383968.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4018,0)","v":-387156.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4018,0)","v":-390130.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1012,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2014,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3016,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4018,0)","v":-391017.1}]
[null,"Simulation 979",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1013,0)+IF(IncludeDeal1,Spreadsheet9.2!C2015,0)+IF(IncludeDeal2,Spreadsheet9.2!C3017,0)+IF(IncludeDeal4,Spreadsheet9.2!C4019,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1013,0)+IF(IncludeDeal1,Spreadsheet9.2!E2015,0)+IF(IncludeDeal2,Spreadsheet9.2!E3017,0)+IF(IncludeDeal4,Spreadsheet9.2!E4019,0)","v":778037.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1013,0)+IF(IncludeDeal1,Spreadsheet9.2!F2015,0)+IF(IncludeDeal2,Spreadsheet9.2!F3017,0)+IF(IncludeDeal4,Spreadsheet9.2!F4019,0)","v":396664.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1013,0)+IF(IncludeDeal1,Spreadsheet9.2!G2015,0)+IF(IncludeDeal2,Spreadsheet9.2!G3017,0)+IF(IncludeDeal4,Spreadsheet9.2!G4019,0)","v":680144.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1013,0)+IF(IncludeDeal1,Spreadsheet9.2!H2015,0)+IF(IncludeDeal2,Spreadsheet9.2!H3017,0)+IF(IncludeDeal4,Spreadsheet9.2!H4019,0)","v":-288123},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1013,0)+IF(IncludeDeal1,Spreadsheet9.2!I2015,0)+IF(IncludeDeal2,Spreadsheet9.2!I3017,0)+IF(IncludeDeal4,Spreadsheet9.2!I4019,0)","v":120763.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1013,0)+IF(IncludeDeal1,Spreadsheet9.2!J2015,0)+IF(IncludeDeal2,Spreadsheet9.2!J3017,0)+IF(IncludeDeal4,Spreadsheet9.2!J4019,0)","v":-575275.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1013,0)+IF(IncludeDeal1,Spreadsheet9.2!K2015,0)+IF(IncludeDeal2,Spreadsheet9.2!K3017,0)+IF(IncludeDeal4,Spreadsheet9.2!K4019,0)","v":-2263566.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1013,0)+IF(IncludeDeal1,Spreadsheet9.2!L2015,0)+IF(IncludeDeal2,Spreadsheet9.2!L3017,0)+IF(IncludeDeal4,Spreadsheet9.2!L4019,0)","v":-2935992.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1013,0)+IF(IncludeDeal1,Spreadsheet9.2!M2015,0)+IF(IncludeDeal2,Spreadsheet9.2!M3017,0)+IF(IncludeDeal4,Spreadsheet9.2!M4019,0)","v":-3167655.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1013,0)+IF(IncludeDeal1,Spreadsheet9.2!N2015,0)+IF(IncludeDeal2,Spreadsheet9.2!N3017,0)+IF(IncludeDeal4,Spreadsheet9.2!N4019,0)","v":-3370259.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1013,0)+IF(IncludeDeal1,Spreadsheet9.2!O2015,0)+IF(IncludeDeal2,Spreadsheet9.2!O3017,0)+IF(IncludeDeal4,Spreadsheet9.2!O4019,0)","v":-3461340.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1013,0)+IF(IncludeDeal1,Spreadsheet9.2!P2015,0)+IF(IncludeDeal2,Spreadsheet9.2!P3017,0)+IF(IncludeDeal4,Spreadsheet9.2!P4019,0)","v":-3223575.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1013,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2015,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3017,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4019,0)","v":-3398558.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1013,0)+IF(IncludeDeal1,Spreadsheet9.2!R2015,0)+IF(IncludeDeal2,Spreadsheet9.2!R3017,0)+IF(IncludeDeal4,Spreadsheet9.2!R4019,0)","v":-3755805},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1013,0)+IF(IncludeDeal1,Spreadsheet9.2!S2015,0)+IF(IncludeDeal2,Spreadsheet9.2!S3017,0)+IF(IncludeDeal4,Spreadsheet9.2!S4019,0)","v":-3303711.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1013,0)+IF(IncludeDeal1,Spreadsheet9.2!T2015,0)+IF(IncludeDeal2,Spreadsheet9.2!T3017,0)+IF(IncludeDeal4,Spreadsheet9.2!T4019,0)","v":-3625081.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1013,0)+IF(IncludeDeal1,Spreadsheet9.2!U2015,0)+IF(IncludeDeal2,Spreadsheet9.2!U3017,0)+IF(IncludeDeal4,Spreadsheet9.2!U4019,0)","v":-3625325.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1013,0)+IF(IncludeDeal1,Spreadsheet9.2!V2015,0)+IF(IncludeDeal2,Spreadsheet9.2!V3017,0)+IF(IncludeDeal4,Spreadsheet9.2!V4019,0)","v":-3635554.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1013,0)+IF(IncludeDeal1,Spreadsheet9.2!W2015,0)+IF(IncludeDeal2,Spreadsheet9.2!W3017,0)+IF(IncludeDeal4,Spreadsheet9.2!W4019,0)","v":-3768415},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1013,0)+IF(IncludeDeal1,Spreadsheet9.2!X2015,0)+IF(IncludeDeal2,Spreadsheet9.2!X3017,0)+IF(IncludeDeal4,Spreadsheet9.2!X4019,0)","v":-3766405.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1013,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2015,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3017,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4019,0)","v":-3374018.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1013,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2015,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3017,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4019,0)","v":-3525485.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4019,0)","v":-3674067.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4019,0)","v":-3777918.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4019,0)","v":-3603876.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4019,0)","v":-3521025},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4019,0)","v":-3078073},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4019,0)","v":-3026921.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4019,0)","v":-2627316.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4019,0)","v":-2233647.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4019,0)","v":-2384982.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4019,0)","v":-2443520.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4019,0)","v":-2161153.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4019,0)","v":-2440762.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4019,0)","v":-2569387.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4019,0)","v":-2529289.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4019,0)","v":-2334311.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4019,0)","v":-2449978.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4019,0)","v":-1725986.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4019,0)","v":-1770306.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4019,0)","v":-1677280.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4019,0)","v":-1598275.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4019,0)","v":-1665982.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4019,0)","v":-1598766.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4019,0)","v":-988034.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4019,0)","v":-779596.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4019,0)","v":-685074.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1013,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2015,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3017,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4019,0)","v":-698867.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4019,0)","v":-715211.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4019,0)","v":-741778.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4019,0)","v":-370930.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4019,0)","v":-481042.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4019,0)","v":-554875.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4019,0)","v":-683028.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4019,0)","v":-790695.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4019,0)","v":-903988.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4019,0)","v":-465310.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4019,0)","v":-470342.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4019,0)","v":-474519.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4019,0)","v":-478630.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4019,0)","v":-482841.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4019,0)","v":-486584.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1013,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2015,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3017,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4019,0)","v":-488812.4}]
[null,"Simulation 980",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1014,0)+IF(IncludeDeal1,Spreadsheet9.2!C2016,0)+IF(IncludeDeal2,Spreadsheet9.2!C3018,0)+IF(IncludeDeal4,Spreadsheet9.2!C4020,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1014,0)+IF(IncludeDeal1,Spreadsheet9.2!E2016,0)+IF(IncludeDeal2,Spreadsheet9.2!E3018,0)+IF(IncludeDeal4,Spreadsheet9.2!E4020,0)","v":775219.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1014,0)+IF(IncludeDeal1,Spreadsheet9.2!F2016,0)+IF(IncludeDeal2,Spreadsheet9.2!F3018,0)+IF(IncludeDeal4,Spreadsheet9.2!F4020,0)","v":317436},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1014,0)+IF(IncludeDeal1,Spreadsheet9.2!G2016,0)+IF(IncludeDeal2,Spreadsheet9.2!G3018,0)+IF(IncludeDeal4,Spreadsheet9.2!G4020,0)","v":-125058.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1014,0)+IF(IncludeDeal1,Spreadsheet9.2!H2016,0)+IF(IncludeDeal2,Spreadsheet9.2!H3018,0)+IF(IncludeDeal4,Spreadsheet9.2!H4020,0)","v":-896491.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1014,0)+IF(IncludeDeal1,Spreadsheet9.2!I2016,0)+IF(IncludeDeal2,Spreadsheet9.2!I3018,0)+IF(IncludeDeal4,Spreadsheet9.2!I4020,0)","v":-242697.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1014,0)+IF(IncludeDeal1,Spreadsheet9.2!J2016,0)+IF(IncludeDeal2,Spreadsheet9.2!J3018,0)+IF(IncludeDeal4,Spreadsheet9.2!J4020,0)","v":-785397.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1014,0)+IF(IncludeDeal1,Spreadsheet9.2!K2016,0)+IF(IncludeDeal2,Spreadsheet9.2!K3018,0)+IF(IncludeDeal4,Spreadsheet9.2!K4020,0)","v":-616958.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1014,0)+IF(IncludeDeal1,Spreadsheet9.2!L2016,0)+IF(IncludeDeal2,Spreadsheet9.2!L3018,0)+IF(IncludeDeal4,Spreadsheet9.2!L4020,0)","v":-2100921.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1014,0)+IF(IncludeDeal1,Spreadsheet9.2!M2016,0)+IF(IncludeDeal2,Spreadsheet9.2!M3018,0)+IF(IncludeDeal4,Spreadsheet9.2!M4020,0)","v":-2103777},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1014,0)+IF(IncludeDeal1,Spreadsheet9.2!N2016,0)+IF(IncludeDeal2,Spreadsheet9.2!N3018,0)+IF(IncludeDeal4,Spreadsheet9.2!N4020,0)","v":-1383740.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1014,0)+IF(IncludeDeal1,Spreadsheet9.2!O2016,0)+IF(IncludeDeal2,Spreadsheet9.2!O3018,0)+IF(IncludeDeal4,Spreadsheet9.2!O4020,0)","v":-128921.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1014,0)+IF(IncludeDeal1,Spreadsheet9.2!P2016,0)+IF(IncludeDeal2,Spreadsheet9.2!P3018,0)+IF(IncludeDeal4,Spreadsheet9.2!P4020,0)","v":58047.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1014,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2016,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3018,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4020,0)","v":339763.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1014,0)+IF(IncludeDeal1,Spreadsheet9.2!R2016,0)+IF(IncludeDeal2,Spreadsheet9.2!R3018,0)+IF(IncludeDeal4,Spreadsheet9.2!R4020,0)","v":792675.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1014,0)+IF(IncludeDeal1,Spreadsheet9.2!S2016,0)+IF(IncludeDeal2,Spreadsheet9.2!S3018,0)+IF(IncludeDeal4,Spreadsheet9.2!S4020,0)","v":1952979.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1014,0)+IF(IncludeDeal1,Spreadsheet9.2!T2016,0)+IF(IncludeDeal2,Spreadsheet9.2!T3018,0)+IF(IncludeDeal4,Spreadsheet9.2!T4020,0)","v":1508127.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1014,0)+IF(IncludeDeal1,Spreadsheet9.2!U2016,0)+IF(IncludeDeal2,Spreadsheet9.2!U3018,0)+IF(IncludeDeal4,Spreadsheet9.2!U4020,0)","v":980079.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1014,0)+IF(IncludeDeal1,Spreadsheet9.2!V2016,0)+IF(IncludeDeal2,Spreadsheet9.2!V3018,0)+IF(IncludeDeal4,Spreadsheet9.2!V4020,0)","v":258631.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1014,0)+IF(IncludeDeal1,Spreadsheet9.2!W2016,0)+IF(IncludeDeal2,Spreadsheet9.2!W3018,0)+IF(IncludeDeal4,Spreadsheet9.2!W4020,0)","v":1434665.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1014,0)+IF(IncludeDeal1,Spreadsheet9.2!X2016,0)+IF(IncludeDeal2,Spreadsheet9.2!X3018,0)+IF(IncludeDeal4,Spreadsheet9.2!X4020,0)","v":1127601.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1014,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2016,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3018,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4020,0)","v":1433100.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1014,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2016,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3018,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4020,0)","v":699580.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4020,0)","v":-199185.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4020,0)","v":-388006.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4020,0)","v":-294750.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4020,0)","v":-195016.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4020,0)","v":-1413149.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4020,0)","v":-1688676.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4020,0)","v":-1833582.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4020,0)","v":-2153998.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4020,0)","v":-2045381.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4020,0)","v":-1959460.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4020,0)","v":-2085114.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4020,0)","v":-2045556.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4020,0)","v":-2050417.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4020,0)","v":-1955296.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4020,0)","v":-1979194.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4020,0)","v":-1947970.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4020,0)","v":-1779049.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4020,0)","v":-1631356.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4020,0)","v":-1515202.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4020,0)","v":-1380808.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4020,0)","v":-1320995.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4020,0)","v":-1259173.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4020,0)","v":-998781.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4020,0)","v":-906451.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4020,0)","v":-744936.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1014,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2016,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3018,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4020,0)","v":-611980.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4020,0)","v":-507178.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4020,0)","v":-438293.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4020,0)","v":-181865.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4020,0)","v":-249581.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4020,0)","v":-339412.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4020,0)","v":-414629.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4020,0)","v":-485359.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4020,0)","v":-566699.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4020,0)","v":-309468.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4020,0)","v":-312765},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4020,0)","v":-317614.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4020,0)","v":-320873.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4020,0)","v":-322928.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4020,0)","v":-326226.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1014,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2016,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3018,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4020,0)","v":-328871.2}]
[null,"Simulation 981",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1015,0)+IF(IncludeDeal1,Spreadsheet9.2!C2017,0)+IF(IncludeDeal2,Spreadsheet9.2!C3019,0)+IF(IncludeDeal4,Spreadsheet9.2!C4021,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1015,0)+IF(IncludeDeal1,Spreadsheet9.2!E2017,0)+IF(IncludeDeal2,Spreadsheet9.2!E3019,0)+IF(IncludeDeal4,Spreadsheet9.2!E4021,0)","v":-401617.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1015,0)+IF(IncludeDeal1,Spreadsheet9.2!F2017,0)+IF(IncludeDeal2,Spreadsheet9.2!F3019,0)+IF(IncludeDeal4,Spreadsheet9.2!F4021,0)","v":94042.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1015,0)+IF(IncludeDeal1,Spreadsheet9.2!G2017,0)+IF(IncludeDeal2,Spreadsheet9.2!G3019,0)+IF(IncludeDeal4,Spreadsheet9.2!G4021,0)","v":484883.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1015,0)+IF(IncludeDeal1,Spreadsheet9.2!H2017,0)+IF(IncludeDeal2,Spreadsheet9.2!H3019,0)+IF(IncludeDeal4,Spreadsheet9.2!H4021,0)","v":647722.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1015,0)+IF(IncludeDeal1,Spreadsheet9.2!I2017,0)+IF(IncludeDeal2,Spreadsheet9.2!I3019,0)+IF(IncludeDeal4,Spreadsheet9.2!I4021,0)","v":1655834.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1015,0)+IF(IncludeDeal1,Spreadsheet9.2!J2017,0)+IF(IncludeDeal2,Spreadsheet9.2!J3019,0)+IF(IncludeDeal4,Spreadsheet9.2!J4021,0)","v":1102436.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1015,0)+IF(IncludeDeal1,Spreadsheet9.2!K2017,0)+IF(IncludeDeal2,Spreadsheet9.2!K3019,0)+IF(IncludeDeal4,Spreadsheet9.2!K4021,0)","v":520563.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1015,0)+IF(IncludeDeal1,Spreadsheet9.2!L2017,0)+IF(IncludeDeal2,Spreadsheet9.2!L3019,0)+IF(IncludeDeal4,Spreadsheet9.2!L4021,0)","v":1190697.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1015,0)+IF(IncludeDeal1,Spreadsheet9.2!M2017,0)+IF(IncludeDeal2,Spreadsheet9.2!M3019,0)+IF(IncludeDeal4,Spreadsheet9.2!M4021,0)","v":1323329.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1015,0)+IF(IncludeDeal1,Spreadsheet9.2!N2017,0)+IF(IncludeDeal2,Spreadsheet9.2!N3019,0)+IF(IncludeDeal4,Spreadsheet9.2!N4021,0)","v":1875017.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1015,0)+IF(IncludeDeal1,Spreadsheet9.2!O2017,0)+IF(IncludeDeal2,Spreadsheet9.2!O3019,0)+IF(IncludeDeal4,Spreadsheet9.2!O4021,0)","v":2721654.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1015,0)+IF(IncludeDeal1,Spreadsheet9.2!P2017,0)+IF(IncludeDeal2,Spreadsheet9.2!P3019,0)+IF(IncludeDeal4,Spreadsheet9.2!P4021,0)","v":4443214.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1015,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2017,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3019,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4021,0)","v":3453918.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1015,0)+IF(IncludeDeal1,Spreadsheet9.2!R2017,0)+IF(IncludeDeal2,Spreadsheet9.2!R3019,0)+IF(IncludeDeal4,Spreadsheet9.2!R4021,0)","v":2716338.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1015,0)+IF(IncludeDeal1,Spreadsheet9.2!S2017,0)+IF(IncludeDeal2,Spreadsheet9.2!S3019,0)+IF(IncludeDeal4,Spreadsheet9.2!S4021,0)","v":4835121},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1015,0)+IF(IncludeDeal1,Spreadsheet9.2!T2017,0)+IF(IncludeDeal2,Spreadsheet9.2!T3019,0)+IF(IncludeDeal4,Spreadsheet9.2!T4021,0)","v":4716397.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1015,0)+IF(IncludeDeal1,Spreadsheet9.2!U2017,0)+IF(IncludeDeal2,Spreadsheet9.2!U3019,0)+IF(IncludeDeal4,Spreadsheet9.2!U4021,0)","v":6202533.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1015,0)+IF(IncludeDeal1,Spreadsheet9.2!V2017,0)+IF(IncludeDeal2,Spreadsheet9.2!V3019,0)+IF(IncludeDeal4,Spreadsheet9.2!V4021,0)","v":5586542.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1015,0)+IF(IncludeDeal1,Spreadsheet9.2!W2017,0)+IF(IncludeDeal2,Spreadsheet9.2!W3019,0)+IF(IncludeDeal4,Spreadsheet9.2!W4021,0)","v":5616923.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1015,0)+IF(IncludeDeal1,Spreadsheet9.2!X2017,0)+IF(IncludeDeal2,Spreadsheet9.2!X3019,0)+IF(IncludeDeal4,Spreadsheet9.2!X4021,0)","v":3737394.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1015,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2017,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3019,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4021,0)","v":2507035.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1015,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2017,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3019,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4021,0)","v":2078857.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4021,0)","v":1362728.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4021,0)","v":2438533.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4021,0)","v":3308882.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4021,0)","v":4296301.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4021,0)","v":3198565.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4021,0)","v":4946490.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4021,0)","v":5567450},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4021,0)","v":4326743.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4021,0)","v":4343578.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4021,0)","v":1087201.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4021,0)","v":312516.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4021,0)","v":1475905.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4021,0)","v":1816393},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4021,0)","v":2070627.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4021,0)","v":835897.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4021,0)","v":772748.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4021,0)","v":1505796.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4021,0)","v":414962},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4021,0)","v":-223115.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4021,0)","v":-264163},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4021,0)","v":13593.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4021,0)","v":-647499.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4021,0)","v":-359973.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4021,0)","v":-504037.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4021,0)","v":-579582.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1015,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2017,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3019,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4021,0)","v":-524646.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4021,0)","v":-538284.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4021,0)","v":-690324.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4021,0)","v":-377142.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4021,0)","v":-441553.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4021,0)","v":-496719.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4021,0)","v":-552169.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4021,0)","v":-642207.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4021,0)","v":-716699.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4021,0)","v":-367647.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4021,0)","v":-370439.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4021,0)","v":-373405.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4021,0)","v":-376159.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4021,0)","v":-379011},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4021,0)","v":-382227.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1015,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2017,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3019,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4021,0)","v":-384162.2}]
[null,"Simulation 982",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1016,0)+IF(IncludeDeal1,Spreadsheet9.2!C2018,0)+IF(IncludeDeal2,Spreadsheet9.2!C3020,0)+IF(IncludeDeal4,Spreadsheet9.2!C4022,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1016,0)+IF(IncludeDeal1,Spreadsheet9.2!E2018,0)+IF(IncludeDeal2,Spreadsheet9.2!E3020,0)+IF(IncludeDeal4,Spreadsheet9.2!E4022,0)","v":-126868.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1016,0)+IF(IncludeDeal1,Spreadsheet9.2!F2018,0)+IF(IncludeDeal2,Spreadsheet9.2!F3020,0)+IF(IncludeDeal4,Spreadsheet9.2!F4022,0)","v":-122793.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1016,0)+IF(IncludeDeal1,Spreadsheet9.2!G2018,0)+IF(IncludeDeal2,Spreadsheet9.2!G3020,0)+IF(IncludeDeal4,Spreadsheet9.2!G4022,0)","v":298353.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1016,0)+IF(IncludeDeal1,Spreadsheet9.2!H2018,0)+IF(IncludeDeal2,Spreadsheet9.2!H3020,0)+IF(IncludeDeal4,Spreadsheet9.2!H4022,0)","v":619530.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1016,0)+IF(IncludeDeal1,Spreadsheet9.2!I2018,0)+IF(IncludeDeal2,Spreadsheet9.2!I3020,0)+IF(IncludeDeal4,Spreadsheet9.2!I4022,0)","v":-305502.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1016,0)+IF(IncludeDeal1,Spreadsheet9.2!J2018,0)+IF(IncludeDeal2,Spreadsheet9.2!J3020,0)+IF(IncludeDeal4,Spreadsheet9.2!J4022,0)","v":-41940.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1016,0)+IF(IncludeDeal1,Spreadsheet9.2!K2018,0)+IF(IncludeDeal2,Spreadsheet9.2!K3020,0)+IF(IncludeDeal4,Spreadsheet9.2!K4022,0)","v":-553233.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1016,0)+IF(IncludeDeal1,Spreadsheet9.2!L2018,0)+IF(IncludeDeal2,Spreadsheet9.2!L3020,0)+IF(IncludeDeal4,Spreadsheet9.2!L4022,0)","v":-592286},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1016,0)+IF(IncludeDeal1,Spreadsheet9.2!M2018,0)+IF(IncludeDeal2,Spreadsheet9.2!M3020,0)+IF(IncludeDeal4,Spreadsheet9.2!M4022,0)","v":1823444.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1016,0)+IF(IncludeDeal1,Spreadsheet9.2!N2018,0)+IF(IncludeDeal2,Spreadsheet9.2!N3020,0)+IF(IncludeDeal4,Spreadsheet9.2!N4022,0)","v":1519266.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1016,0)+IF(IncludeDeal1,Spreadsheet9.2!O2018,0)+IF(IncludeDeal2,Spreadsheet9.2!O3020,0)+IF(IncludeDeal4,Spreadsheet9.2!O4022,0)","v":710404.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1016,0)+IF(IncludeDeal1,Spreadsheet9.2!P2018,0)+IF(IncludeDeal2,Spreadsheet9.2!P3020,0)+IF(IncludeDeal4,Spreadsheet9.2!P4022,0)","v":1312510},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1016,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2018,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3020,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4022,0)","v":1534852.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1016,0)+IF(IncludeDeal1,Spreadsheet9.2!R2018,0)+IF(IncludeDeal2,Spreadsheet9.2!R3020,0)+IF(IncludeDeal4,Spreadsheet9.2!R4022,0)","v":1412236.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1016,0)+IF(IncludeDeal1,Spreadsheet9.2!S2018,0)+IF(IncludeDeal2,Spreadsheet9.2!S3020,0)+IF(IncludeDeal4,Spreadsheet9.2!S4022,0)","v":1704875.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1016,0)+IF(IncludeDeal1,Spreadsheet9.2!T2018,0)+IF(IncludeDeal2,Spreadsheet9.2!T3020,0)+IF(IncludeDeal4,Spreadsheet9.2!T4022,0)","v":726686},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1016,0)+IF(IncludeDeal1,Spreadsheet9.2!U2018,0)+IF(IncludeDeal2,Spreadsheet9.2!U3020,0)+IF(IncludeDeal4,Spreadsheet9.2!U4022,0)","v":1338023},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1016,0)+IF(IncludeDeal1,Spreadsheet9.2!V2018,0)+IF(IncludeDeal2,Spreadsheet9.2!V3020,0)+IF(IncludeDeal4,Spreadsheet9.2!V4022,0)","v":972659.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1016,0)+IF(IncludeDeal1,Spreadsheet9.2!W2018,0)+IF(IncludeDeal2,Spreadsheet9.2!W3020,0)+IF(IncludeDeal4,Spreadsheet9.2!W4022,0)","v":1295746.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1016,0)+IF(IncludeDeal1,Spreadsheet9.2!X2018,0)+IF(IncludeDeal2,Spreadsheet9.2!X3020,0)+IF(IncludeDeal4,Spreadsheet9.2!X4022,0)","v":92884.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1016,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2018,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3020,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4022,0)","v":1402855.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1016,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2018,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3020,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4022,0)","v":443698.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4022,0)","v":1246916.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4022,0)","v":1062087.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4022,0)","v":1693694.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4022,0)","v":2311077.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4022,0)","v":1256158.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4022,0)","v":327229.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4022,0)","v":28371.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4022,0)","v":253298.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4022,0)","v":-607829.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4022,0)","v":-900405.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4022,0)","v":-629256.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4022,0)","v":-132371.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4022,0)","v":-287095},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4022,0)","v":-731153.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4022,0)","v":-744374},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4022,0)","v":-76786.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4022,0)","v":567801.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4022,0)","v":438759.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4022,0)","v":-174050.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4022,0)","v":-94668.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4022,0)","v":150125.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4022,0)","v":563901.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4022,0)","v":1246693.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4022,0)","v":1259949.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4022,0)","v":870101.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1016,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2018,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3020,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4022,0)","v":583286.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4022,0)","v":259998.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4022,0)","v":90821.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4022,0)","v":305872.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4022,0)","v":178504.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4022,0)","v":36228.400000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4022,0)","v":-41257.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4022,0)","v":-188124},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4022,0)","v":-258850.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4022,0)","v":-119390.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4022,0)","v":-121616.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4022,0)","v":-124158.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4022,0)","v":-128382.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4022,0)","v":-131777.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4022,0)","v":-137605.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1016,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2018,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3020,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4022,0)","v":-141025}]
[null,"Simulation 983",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1017,0)+IF(IncludeDeal1,Spreadsheet9.2!C2019,0)+IF(IncludeDeal2,Spreadsheet9.2!C3021,0)+IF(IncludeDeal4,Spreadsheet9.2!C4023,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1017,0)+IF(IncludeDeal1,Spreadsheet9.2!E2019,0)+IF(IncludeDeal2,Spreadsheet9.2!E3021,0)+IF(IncludeDeal4,Spreadsheet9.2!E4023,0)","v":768245.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1017,0)+IF(IncludeDeal1,Spreadsheet9.2!F2019,0)+IF(IncludeDeal2,Spreadsheet9.2!F3021,0)+IF(IncludeDeal4,Spreadsheet9.2!F4023,0)","v":-214213.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1017,0)+IF(IncludeDeal1,Spreadsheet9.2!G2019,0)+IF(IncludeDeal2,Spreadsheet9.2!G3021,0)+IF(IncludeDeal4,Spreadsheet9.2!G4023,0)","v":-1142893.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1017,0)+IF(IncludeDeal1,Spreadsheet9.2!H2019,0)+IF(IncludeDeal2,Spreadsheet9.2!H3021,0)+IF(IncludeDeal4,Spreadsheet9.2!H4023,0)","v":392250.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1017,0)+IF(IncludeDeal1,Spreadsheet9.2!I2019,0)+IF(IncludeDeal2,Spreadsheet9.2!I3021,0)+IF(IncludeDeal4,Spreadsheet9.2!I4023,0)","v":-343630.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1017,0)+IF(IncludeDeal1,Spreadsheet9.2!J2019,0)+IF(IncludeDeal2,Spreadsheet9.2!J3021,0)+IF(IncludeDeal4,Spreadsheet9.2!J4023,0)","v":-329054.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1017,0)+IF(IncludeDeal1,Spreadsheet9.2!K2019,0)+IF(IncludeDeal2,Spreadsheet9.2!K3021,0)+IF(IncludeDeal4,Spreadsheet9.2!K4023,0)","v":365581},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1017,0)+IF(IncludeDeal1,Spreadsheet9.2!L2019,0)+IF(IncludeDeal2,Spreadsheet9.2!L3021,0)+IF(IncludeDeal4,Spreadsheet9.2!L4023,0)","v":830623.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1017,0)+IF(IncludeDeal1,Spreadsheet9.2!M2019,0)+IF(IncludeDeal2,Spreadsheet9.2!M3021,0)+IF(IncludeDeal4,Spreadsheet9.2!M4023,0)","v":1439667.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1017,0)+IF(IncludeDeal1,Spreadsheet9.2!N2019,0)+IF(IncludeDeal2,Spreadsheet9.2!N3021,0)+IF(IncludeDeal4,Spreadsheet9.2!N4023,0)","v":1036143.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1017,0)+IF(IncludeDeal1,Spreadsheet9.2!O2019,0)+IF(IncludeDeal2,Spreadsheet9.2!O3021,0)+IF(IncludeDeal4,Spreadsheet9.2!O4023,0)","v":-667211.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1017,0)+IF(IncludeDeal1,Spreadsheet9.2!P2019,0)+IF(IncludeDeal2,Spreadsheet9.2!P3021,0)+IF(IncludeDeal4,Spreadsheet9.2!P4023,0)","v":-1053286},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1017,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2019,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3021,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4023,0)","v":-1733937},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1017,0)+IF(IncludeDeal1,Spreadsheet9.2!R2019,0)+IF(IncludeDeal2,Spreadsheet9.2!R3021,0)+IF(IncludeDeal4,Spreadsheet9.2!R4023,0)","v":-2347837.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1017,0)+IF(IncludeDeal1,Spreadsheet9.2!S2019,0)+IF(IncludeDeal2,Spreadsheet9.2!S3021,0)+IF(IncludeDeal4,Spreadsheet9.2!S4023,0)","v":-1840187.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1017,0)+IF(IncludeDeal1,Spreadsheet9.2!T2019,0)+IF(IncludeDeal2,Spreadsheet9.2!T3021,0)+IF(IncludeDeal4,Spreadsheet9.2!T4023,0)","v":-1693725.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1017,0)+IF(IncludeDeal1,Spreadsheet9.2!U2019,0)+IF(IncludeDeal2,Spreadsheet9.2!U3021,0)+IF(IncludeDeal4,Spreadsheet9.2!U4023,0)","v":-2415830.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1017,0)+IF(IncludeDeal1,Spreadsheet9.2!V2019,0)+IF(IncludeDeal2,Spreadsheet9.2!V3021,0)+IF(IncludeDeal4,Spreadsheet9.2!V4023,0)","v":-2646628.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1017,0)+IF(IncludeDeal1,Spreadsheet9.2!W2019,0)+IF(IncludeDeal2,Spreadsheet9.2!W3021,0)+IF(IncludeDeal4,Spreadsheet9.2!W4023,0)","v":-2255829.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1017,0)+IF(IncludeDeal1,Spreadsheet9.2!X2019,0)+IF(IncludeDeal2,Spreadsheet9.2!X3021,0)+IF(IncludeDeal4,Spreadsheet9.2!X4023,0)","v":-1561193.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1017,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2019,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3021,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4023,0)","v":-1258448.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1017,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2019,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3021,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4023,0)","v":-877286},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4023,0)","v":-1123605.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4023,0)","v":-1217154.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4023,0)","v":-1032398.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4023,0)","v":-220784.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4023,0)","v":-783398.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4023,0)","v":199765.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4023,0)","v":86435.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4023,0)","v":-563972.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4023,0)","v":-517973.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4023,0)","v":299544.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4023,0)","v":-260683.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4023,0)","v":45019.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4023,0)","v":595746.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4023,0)","v":118423.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4023,0)","v":-836050.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4023,0)","v":-489781.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4023,0)","v":-234352.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4023,0)","v":-312666.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4023,0)","v":-747810.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4023,0)","v":-993377.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4023,0)","v":-1166120},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4023,0)","v":-1333278.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4023,0)","v":-875746.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4023,0)","v":-1069862.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4023,0)","v":-992882},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1017,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2019,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3021,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4023,0)","v":-929188.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4023,0)","v":-886332.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4023,0)","v":-870073.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4023,0)","v":-513506.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4023,0)","v":-577443.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4023,0)","v":-652068.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4023,0)","v":-691272.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4023,0)","v":-749357.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4023,0)","v":-797184.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4023,0)","v":-410296.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4023,0)","v":-413642.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4023,0)","v":-415686.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4023,0)","v":-417300.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4023,0)","v":-418800.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4023,0)","v":-420776.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1017,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2019,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3021,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4023,0)","v":-422349.1}]
[null,"Simulation 984",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1018,0)+IF(IncludeDeal1,Spreadsheet9.2!C2020,0)+IF(IncludeDeal2,Spreadsheet9.2!C3022,0)+IF(IncludeDeal4,Spreadsheet9.2!C4024,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1018,0)+IF(IncludeDeal1,Spreadsheet9.2!E2020,0)+IF(IncludeDeal2,Spreadsheet9.2!E3022,0)+IF(IncludeDeal4,Spreadsheet9.2!E4024,0)","v":491021.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1018,0)+IF(IncludeDeal1,Spreadsheet9.2!F2020,0)+IF(IncludeDeal2,Spreadsheet9.2!F3022,0)+IF(IncludeDeal4,Spreadsheet9.2!F4024,0)","v":-76030.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1018,0)+IF(IncludeDeal1,Spreadsheet9.2!G2020,0)+IF(IncludeDeal2,Spreadsheet9.2!G3022,0)+IF(IncludeDeal4,Spreadsheet9.2!G4024,0)","v":-329836.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1018,0)+IF(IncludeDeal1,Spreadsheet9.2!H2020,0)+IF(IncludeDeal2,Spreadsheet9.2!H3022,0)+IF(IncludeDeal4,Spreadsheet9.2!H4024,0)","v":2560.1999999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1018,0)+IF(IncludeDeal1,Spreadsheet9.2!I2020,0)+IF(IncludeDeal2,Spreadsheet9.2!I3022,0)+IF(IncludeDeal4,Spreadsheet9.2!I4024,0)","v":-73093.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1018,0)+IF(IncludeDeal1,Spreadsheet9.2!J2020,0)+IF(IncludeDeal2,Spreadsheet9.2!J3022,0)+IF(IncludeDeal4,Spreadsheet9.2!J4024,0)","v":-82982.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1018,0)+IF(IncludeDeal1,Spreadsheet9.2!K2020,0)+IF(IncludeDeal2,Spreadsheet9.2!K3022,0)+IF(IncludeDeal4,Spreadsheet9.2!K4024,0)","v":-1618204.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1018,0)+IF(IncludeDeal1,Spreadsheet9.2!L2020,0)+IF(IncludeDeal2,Spreadsheet9.2!L3022,0)+IF(IncludeDeal4,Spreadsheet9.2!L4024,0)","v":-1903478.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1018,0)+IF(IncludeDeal1,Spreadsheet9.2!M2020,0)+IF(IncludeDeal2,Spreadsheet9.2!M3022,0)+IF(IncludeDeal4,Spreadsheet9.2!M4024,0)","v":-2375976.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1018,0)+IF(IncludeDeal1,Spreadsheet9.2!N2020,0)+IF(IncludeDeal2,Spreadsheet9.2!N3022,0)+IF(IncludeDeal4,Spreadsheet9.2!N4024,0)","v":-2269604.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1018,0)+IF(IncludeDeal1,Spreadsheet9.2!O2020,0)+IF(IncludeDeal2,Spreadsheet9.2!O3022,0)+IF(IncludeDeal4,Spreadsheet9.2!O4024,0)","v":-1539569.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1018,0)+IF(IncludeDeal1,Spreadsheet9.2!P2020,0)+IF(IncludeDeal2,Spreadsheet9.2!P3022,0)+IF(IncludeDeal4,Spreadsheet9.2!P4024,0)","v":-849073},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1018,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2020,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3022,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4024,0)","v":266707.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1018,0)+IF(IncludeDeal1,Spreadsheet9.2!R2020,0)+IF(IncludeDeal2,Spreadsheet9.2!R3022,0)+IF(IncludeDeal4,Spreadsheet9.2!R4024,0)","v":-482476.79999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1018,0)+IF(IncludeDeal1,Spreadsheet9.2!S2020,0)+IF(IncludeDeal2,Spreadsheet9.2!S3022,0)+IF(IncludeDeal4,Spreadsheet9.2!S4024,0)","v":1357010.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1018,0)+IF(IncludeDeal1,Spreadsheet9.2!T2020,0)+IF(IncludeDeal2,Spreadsheet9.2!T3022,0)+IF(IncludeDeal4,Spreadsheet9.2!T4024,0)","v":2374856.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1018,0)+IF(IncludeDeal1,Spreadsheet9.2!U2020,0)+IF(IncludeDeal2,Spreadsheet9.2!U3022,0)+IF(IncludeDeal4,Spreadsheet9.2!U4024,0)","v":3803061.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1018,0)+IF(IncludeDeal1,Spreadsheet9.2!V2020,0)+IF(IncludeDeal2,Spreadsheet9.2!V3022,0)+IF(IncludeDeal4,Spreadsheet9.2!V4024,0)","v":4121940.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1018,0)+IF(IncludeDeal1,Spreadsheet9.2!W2020,0)+IF(IncludeDeal2,Spreadsheet9.2!W3022,0)+IF(IncludeDeal4,Spreadsheet9.2!W4024,0)","v":4795610.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1018,0)+IF(IncludeDeal1,Spreadsheet9.2!X2020,0)+IF(IncludeDeal2,Spreadsheet9.2!X3022,0)+IF(IncludeDeal4,Spreadsheet9.2!X4024,0)","v":4092258.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1018,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2020,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3022,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4024,0)","v":5277438.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1018,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2020,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3022,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4024,0)","v":5600194.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4024,0)","v":8000951.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4024,0)","v":7936998.9000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4024,0)","v":8840855.8000000007},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4024,0)","v":9011351.4000000004},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4024,0)","v":8782576.0999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4024,0)","v":7203445.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4024,0)","v":7021903.5999999996},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4024,0)","v":5607488},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4024,0)","v":4901843.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4024,0)","v":3410420.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4024,0)","v":2758559.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4024,0)","v":2412633},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4024,0)","v":866454.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4024,0)","v":493267.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4024,0)","v":689963.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4024,0)","v":1173991.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4024,0)","v":431690.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4024,0)","v":7889.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4024,0)","v":-531777.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4024,0)","v":-266897.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4024,0)","v":80449.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4024,0)","v":228471.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4024,0)","v":383547.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4024,0)","v":283055.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4024,0)","v":396235.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1018,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2020,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3022,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4024,0)","v":421197.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4024,0)","v":100905.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4024,0)","v":-124514.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4024,0)","v":28040.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4024,0)","v":-51862.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4024,0)","v":-124217.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4024,0)","v":-189814.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4024,0)","v":-271145.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4024,0)","v":-315747.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4024,0)","v":-124899.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4024,0)","v":-128808.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4024,0)","v":-130853},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4024,0)","v":-135133.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4024,0)","v":-138646.39999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4024,0)","v":-140977.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1018,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2020,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3022,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4024,0)","v":-143443.9}]
[null,"Simulation 985",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1019,0)+IF(IncludeDeal1,Spreadsheet9.2!C2021,0)+IF(IncludeDeal2,Spreadsheet9.2!C3023,0)+IF(IncludeDeal4,Spreadsheet9.2!C4025,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1019,0)+IF(IncludeDeal1,Spreadsheet9.2!E2021,0)+IF(IncludeDeal2,Spreadsheet9.2!E3023,0)+IF(IncludeDeal4,Spreadsheet9.2!E4025,0)","v":-22605.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1019,0)+IF(IncludeDeal1,Spreadsheet9.2!F2021,0)+IF(IncludeDeal2,Spreadsheet9.2!F3023,0)+IF(IncludeDeal4,Spreadsheet9.2!F4025,0)","v":580996.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1019,0)+IF(IncludeDeal1,Spreadsheet9.2!G2021,0)+IF(IncludeDeal2,Spreadsheet9.2!G3023,0)+IF(IncludeDeal4,Spreadsheet9.2!G4025,0)","v":261435.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1019,0)+IF(IncludeDeal1,Spreadsheet9.2!H2021,0)+IF(IncludeDeal2,Spreadsheet9.2!H3023,0)+IF(IncludeDeal4,Spreadsheet9.2!H4025,0)","v":-499561.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1019,0)+IF(IncludeDeal1,Spreadsheet9.2!I2021,0)+IF(IncludeDeal2,Spreadsheet9.2!I3023,0)+IF(IncludeDeal4,Spreadsheet9.2!I4025,0)","v":-403007.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1019,0)+IF(IncludeDeal1,Spreadsheet9.2!J2021,0)+IF(IncludeDeal2,Spreadsheet9.2!J3023,0)+IF(IncludeDeal4,Spreadsheet9.2!J4025,0)","v":-866025.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1019,0)+IF(IncludeDeal1,Spreadsheet9.2!K2021,0)+IF(IncludeDeal2,Spreadsheet9.2!K3023,0)+IF(IncludeDeal4,Spreadsheet9.2!K4025,0)","v":-1175352.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1019,0)+IF(IncludeDeal1,Spreadsheet9.2!L2021,0)+IF(IncludeDeal2,Spreadsheet9.2!L3023,0)+IF(IncludeDeal4,Spreadsheet9.2!L4025,0)","v":-1391130.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1019,0)+IF(IncludeDeal1,Spreadsheet9.2!M2021,0)+IF(IncludeDeal2,Spreadsheet9.2!M3023,0)+IF(IncludeDeal4,Spreadsheet9.2!M4025,0)","v":-1508482.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1019,0)+IF(IncludeDeal1,Spreadsheet9.2!N2021,0)+IF(IncludeDeal2,Spreadsheet9.2!N3023,0)+IF(IncludeDeal4,Spreadsheet9.2!N4025,0)","v":-1500201.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1019,0)+IF(IncludeDeal1,Spreadsheet9.2!O2021,0)+IF(IncludeDeal2,Spreadsheet9.2!O3023,0)+IF(IncludeDeal4,Spreadsheet9.2!O4025,0)","v":-1699519.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1019,0)+IF(IncludeDeal1,Spreadsheet9.2!P2021,0)+IF(IncludeDeal2,Spreadsheet9.2!P3023,0)+IF(IncludeDeal4,Spreadsheet9.2!P4025,0)","v":-1591464.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1019,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2021,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3023,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4025,0)","v":-1921178.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1019,0)+IF(IncludeDeal1,Spreadsheet9.2!R2021,0)+IF(IncludeDeal2,Spreadsheet9.2!R3023,0)+IF(IncludeDeal4,Spreadsheet9.2!R4025,0)","v":-1737458.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1019,0)+IF(IncludeDeal1,Spreadsheet9.2!S2021,0)+IF(IncludeDeal2,Spreadsheet9.2!S3023,0)+IF(IncludeDeal4,Spreadsheet9.2!S4025,0)","v":-1095563.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1019,0)+IF(IncludeDeal1,Spreadsheet9.2!T2021,0)+IF(IncludeDeal2,Spreadsheet9.2!T3023,0)+IF(IncludeDeal4,Spreadsheet9.2!T4025,0)","v":-63499.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1019,0)+IF(IncludeDeal1,Spreadsheet9.2!U2021,0)+IF(IncludeDeal2,Spreadsheet9.2!U3023,0)+IF(IncludeDeal4,Spreadsheet9.2!U4025,0)","v":-410423},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1019,0)+IF(IncludeDeal1,Spreadsheet9.2!V2021,0)+IF(IncludeDeal2,Spreadsheet9.2!V3023,0)+IF(IncludeDeal4,Spreadsheet9.2!V4025,0)","v":-228126.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1019,0)+IF(IncludeDeal1,Spreadsheet9.2!W2021,0)+IF(IncludeDeal2,Spreadsheet9.2!W3023,0)+IF(IncludeDeal4,Spreadsheet9.2!W4025,0)","v":596975.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1019,0)+IF(IncludeDeal1,Spreadsheet9.2!X2021,0)+IF(IncludeDeal2,Spreadsheet9.2!X3023,0)+IF(IncludeDeal4,Spreadsheet9.2!X4025,0)","v":1147178.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1019,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2021,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3023,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4025,0)","v":2026474.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1019,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2021,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3023,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4025,0)","v":2568099.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4025,0)","v":1861612.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4025,0)","v":439251},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4025,0)","v":-494509.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4025,0)","v":-1312875.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4025,0)","v":-1696889.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4025,0)","v":-1709053.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4025,0)","v":-1908446.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4025,0)","v":-1834153.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4025,0)","v":-1830373.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4025,0)","v":-1955916},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4025,0)","v":-1837143.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4025,0)","v":-1847505.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4025,0)","v":-1948285.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4025,0)","v":-2113358},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4025,0)","v":-2163563.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4025,0)","v":-2001204.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4025,0)","v":-1636710.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4025,0)","v":-1488386.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4025,0)","v":-1375210.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4025,0)","v":-1390434.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4025,0)","v":-1295854.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4025,0)","v":-1065869.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4025,0)","v":-576337.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4025,0)","v":-448014.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4025,0)","v":-417590.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1019,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2021,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3023,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4025,0)","v":-297433.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4025,0)","v":-300204.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4025,0)","v":-351368.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4025,0)","v":-117463.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4025,0)","v":-239980.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4025,0)","v":-372542.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4025,0)","v":-467975.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4025,0)","v":-548678},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4025,0)","v":-633160.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4025,0)","v":-330935.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4025,0)","v":-338570.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4025,0)","v":-344112.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4025,0)","v":-347565.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4025,0)","v":-351863.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4025,0)","v":-354885.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1019,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2021,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3023,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4025,0)","v":-357319.1}]
[null,"Simulation 986",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1020,0)+IF(IncludeDeal1,Spreadsheet9.2!C2022,0)+IF(IncludeDeal2,Spreadsheet9.2!C3024,0)+IF(IncludeDeal4,Spreadsheet9.2!C4026,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1020,0)+IF(IncludeDeal1,Spreadsheet9.2!E2022,0)+IF(IncludeDeal2,Spreadsheet9.2!E3024,0)+IF(IncludeDeal4,Spreadsheet9.2!E4026,0)","v":-685411},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1020,0)+IF(IncludeDeal1,Spreadsheet9.2!F2022,0)+IF(IncludeDeal2,Spreadsheet9.2!F3024,0)+IF(IncludeDeal4,Spreadsheet9.2!F4026,0)","v":-914615.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1020,0)+IF(IncludeDeal1,Spreadsheet9.2!G2022,0)+IF(IncludeDeal2,Spreadsheet9.2!G3024,0)+IF(IncludeDeal4,Spreadsheet9.2!G4026,0)","v":-1488528.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1020,0)+IF(IncludeDeal1,Spreadsheet9.2!H2022,0)+IF(IncludeDeal2,Spreadsheet9.2!H3024,0)+IF(IncludeDeal4,Spreadsheet9.2!H4026,0)","v":-2222972.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1020,0)+IF(IncludeDeal1,Spreadsheet9.2!I2022,0)+IF(IncludeDeal2,Spreadsheet9.2!I3024,0)+IF(IncludeDeal4,Spreadsheet9.2!I4026,0)","v":-1611352.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1020,0)+IF(IncludeDeal1,Spreadsheet9.2!J2022,0)+IF(IncludeDeal2,Spreadsheet9.2!J3024,0)+IF(IncludeDeal4,Spreadsheet9.2!J4026,0)","v":-1894343.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1020,0)+IF(IncludeDeal1,Spreadsheet9.2!K2022,0)+IF(IncludeDeal2,Spreadsheet9.2!K3024,0)+IF(IncludeDeal4,Spreadsheet9.2!K4026,0)","v":-1391388.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1020,0)+IF(IncludeDeal1,Spreadsheet9.2!L2022,0)+IF(IncludeDeal2,Spreadsheet9.2!L3024,0)+IF(IncludeDeal4,Spreadsheet9.2!L4026,0)","v":-2147003.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1020,0)+IF(IncludeDeal1,Spreadsheet9.2!M2022,0)+IF(IncludeDeal2,Spreadsheet9.2!M3024,0)+IF(IncludeDeal4,Spreadsheet9.2!M4026,0)","v":-2411789.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1020,0)+IF(IncludeDeal1,Spreadsheet9.2!N2022,0)+IF(IncludeDeal2,Spreadsheet9.2!N3024,0)+IF(IncludeDeal4,Spreadsheet9.2!N4026,0)","v":-2810327.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1020,0)+IF(IncludeDeal1,Spreadsheet9.2!O2022,0)+IF(IncludeDeal2,Spreadsheet9.2!O3024,0)+IF(IncludeDeal4,Spreadsheet9.2!O4026,0)","v":-3076350.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1020,0)+IF(IncludeDeal1,Spreadsheet9.2!P2022,0)+IF(IncludeDeal2,Spreadsheet9.2!P3024,0)+IF(IncludeDeal4,Spreadsheet9.2!P4026,0)","v":-2862007.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1020,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2022,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3024,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4026,0)","v":-3193053.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1020,0)+IF(IncludeDeal1,Spreadsheet9.2!R2022,0)+IF(IncludeDeal2,Spreadsheet9.2!R3024,0)+IF(IncludeDeal4,Spreadsheet9.2!R4026,0)","v":-3462326.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1020,0)+IF(IncludeDeal1,Spreadsheet9.2!S2022,0)+IF(IncludeDeal2,Spreadsheet9.2!S3024,0)+IF(IncludeDeal4,Spreadsheet9.2!S4026,0)","v":-3161241},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1020,0)+IF(IncludeDeal1,Spreadsheet9.2!T2022,0)+IF(IncludeDeal2,Spreadsheet9.2!T3024,0)+IF(IncludeDeal4,Spreadsheet9.2!T4026,0)","v":-3594880.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1020,0)+IF(IncludeDeal1,Spreadsheet9.2!U2022,0)+IF(IncludeDeal2,Spreadsheet9.2!U3024,0)+IF(IncludeDeal4,Spreadsheet9.2!U4026,0)","v":-3828465.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1020,0)+IF(IncludeDeal1,Spreadsheet9.2!V2022,0)+IF(IncludeDeal2,Spreadsheet9.2!V3024,0)+IF(IncludeDeal4,Spreadsheet9.2!V4026,0)","v":-4022908.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1020,0)+IF(IncludeDeal1,Spreadsheet9.2!W2022,0)+IF(IncludeDeal2,Spreadsheet9.2!W3024,0)+IF(IncludeDeal4,Spreadsheet9.2!W4026,0)","v":-4135981.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1020,0)+IF(IncludeDeal1,Spreadsheet9.2!X2022,0)+IF(IncludeDeal2,Spreadsheet9.2!X3024,0)+IF(IncludeDeal4,Spreadsheet9.2!X4026,0)","v":-4170082.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1020,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2022,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3024,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4026,0)","v":-3935335.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1020,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2022,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3024,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4026,0)","v":-4073653.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4026,0)","v":-3940918.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4026,0)","v":-3752115.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4026,0)","v":-3581996.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4026,0)","v":-3531241.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4026,0)","v":-3069852.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4026,0)","v":-2609583.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4026,0)","v":-2070053.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4026,0)","v":-2038788.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4026,0)","v":-1717744.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4026,0)","v":-1743411.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4026,0)","v":-1207702},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4026,0)","v":-767758.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4026,0)","v":-15831.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4026,0)","v":-230387.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4026,0)","v":113325.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4026,0)","v":182509.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4026,0)","v":751454.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4026,0)","v":893737.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4026,0)","v":1192637.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4026,0)","v":2003059.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4026,0)","v":1833843.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4026,0)","v":1541717.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4026,0)","v":1420945.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4026,0)","v":1161226.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4026,0)","v":853964.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1020,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2022,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3024,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4026,0)","v":571032},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4026,0)","v":125995.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4026,0)","v":-87923.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4026,0)","v":89154.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4026,0)","v":-13063.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4026,0)","v":-60940.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4026,0)","v":-202347.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4026,0)","v":-288318.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4026,0)","v":-402849},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4026,0)","v":-188240.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4026,0)","v":-190593.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4026,0)","v":-192428.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4026,0)","v":-196500.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4026,0)","v":-201855},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4026,0)","v":-205905.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1020,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2022,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3024,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4026,0)","v":-209397.2}]
[null,"Simulation 987",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1021,0)+IF(IncludeDeal1,Spreadsheet9.2!C2023,0)+IF(IncludeDeal2,Spreadsheet9.2!C3025,0)+IF(IncludeDeal4,Spreadsheet9.2!C4027,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1021,0)+IF(IncludeDeal1,Spreadsheet9.2!E2023,0)+IF(IncludeDeal2,Spreadsheet9.2!E3025,0)+IF(IncludeDeal4,Spreadsheet9.2!E4027,0)","v":607357.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1021,0)+IF(IncludeDeal1,Spreadsheet9.2!F2023,0)+IF(IncludeDeal2,Spreadsheet9.2!F3025,0)+IF(IncludeDeal4,Spreadsheet9.2!F4027,0)","v":-55598.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1021,0)+IF(IncludeDeal1,Spreadsheet9.2!G2023,0)+IF(IncludeDeal2,Spreadsheet9.2!G3025,0)+IF(IncludeDeal4,Spreadsheet9.2!G4027,0)","v":-718153.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1021,0)+IF(IncludeDeal1,Spreadsheet9.2!H2023,0)+IF(IncludeDeal2,Spreadsheet9.2!H3025,0)+IF(IncludeDeal4,Spreadsheet9.2!H4027,0)","v":-127481},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1021,0)+IF(IncludeDeal1,Spreadsheet9.2!I2023,0)+IF(IncludeDeal2,Spreadsheet9.2!I3025,0)+IF(IncludeDeal4,Spreadsheet9.2!I4027,0)","v":-180123.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1021,0)+IF(IncludeDeal1,Spreadsheet9.2!J2023,0)+IF(IncludeDeal2,Spreadsheet9.2!J3025,0)+IF(IncludeDeal4,Spreadsheet9.2!J4027,0)","v":-1154703.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1021,0)+IF(IncludeDeal1,Spreadsheet9.2!K2023,0)+IF(IncludeDeal2,Spreadsheet9.2!K3025,0)+IF(IncludeDeal4,Spreadsheet9.2!K4027,0)","v":-54791.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1021,0)+IF(IncludeDeal1,Spreadsheet9.2!L2023,0)+IF(IncludeDeal2,Spreadsheet9.2!L3025,0)+IF(IncludeDeal4,Spreadsheet9.2!L4027,0)","v":-219250},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1021,0)+IF(IncludeDeal1,Spreadsheet9.2!M2023,0)+IF(IncludeDeal2,Spreadsheet9.2!M3025,0)+IF(IncludeDeal4,Spreadsheet9.2!M4027,0)","v":-1065893.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1021,0)+IF(IncludeDeal1,Spreadsheet9.2!N2023,0)+IF(IncludeDeal2,Spreadsheet9.2!N3025,0)+IF(IncludeDeal4,Spreadsheet9.2!N4027,0)","v":-1463116.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1021,0)+IF(IncludeDeal1,Spreadsheet9.2!O2023,0)+IF(IncludeDeal2,Spreadsheet9.2!O3025,0)+IF(IncludeDeal4,Spreadsheet9.2!O4027,0)","v":-2186344.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1021,0)+IF(IncludeDeal1,Spreadsheet9.2!P2023,0)+IF(IncludeDeal2,Spreadsheet9.2!P3025,0)+IF(IncludeDeal4,Spreadsheet9.2!P4027,0)","v":-1793726.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1021,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2023,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3025,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4027,0)","v":-792912.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1021,0)+IF(IncludeDeal1,Spreadsheet9.2!R2023,0)+IF(IncludeDeal2,Spreadsheet9.2!R3025,0)+IF(IncludeDeal4,Spreadsheet9.2!R4027,0)","v":-1180334.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1021,0)+IF(IncludeDeal1,Spreadsheet9.2!S2023,0)+IF(IncludeDeal2,Spreadsheet9.2!S3025,0)+IF(IncludeDeal4,Spreadsheet9.2!S4027,0)","v":-563855.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1021,0)+IF(IncludeDeal1,Spreadsheet9.2!T2023,0)+IF(IncludeDeal2,Spreadsheet9.2!T3025,0)+IF(IncludeDeal4,Spreadsheet9.2!T4027,0)","v":-704789.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1021,0)+IF(IncludeDeal1,Spreadsheet9.2!U2023,0)+IF(IncludeDeal2,Spreadsheet9.2!U3025,0)+IF(IncludeDeal4,Spreadsheet9.2!U4027,0)","v":-937140},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1021,0)+IF(IncludeDeal1,Spreadsheet9.2!V2023,0)+IF(IncludeDeal2,Spreadsheet9.2!V3025,0)+IF(IncludeDeal4,Spreadsheet9.2!V4027,0)","v":-563661.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1021,0)+IF(IncludeDeal1,Spreadsheet9.2!W2023,0)+IF(IncludeDeal2,Spreadsheet9.2!W3025,0)+IF(IncludeDeal4,Spreadsheet9.2!W4027,0)","v":-1198769},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1021,0)+IF(IncludeDeal1,Spreadsheet9.2!X2023,0)+IF(IncludeDeal2,Spreadsheet9.2!X3025,0)+IF(IncludeDeal4,Spreadsheet9.2!X4027,0)","v":-1617730.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1021,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2023,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3025,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4027,0)","v":-537494.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1021,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2023,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3025,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4027,0)","v":-575678.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4027,0)","v":-839700.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4027,0)","v":-560594.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4027,0)","v":-704659.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4027,0)","v":-851899.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4027,0)","v":-374071.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4027,0)","v":56550.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4027,0)","v":1211322.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4027,0)","v":716087},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4027,0)","v":1270095.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4027,0)","v":-63844.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4027,0)","v":784448.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4027,0)","v":-348793.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4027,0)","v":-479995.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4027,0)","v":160349.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4027,0)","v":-101163.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4027,0)","v":162262.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4027,0)","v":667316.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4027,0)","v":602450.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4027,0)","v":783153.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4027,0)","v":422271.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4027,0)","v":195164},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4027,0)","v":134106},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4027,0)","v":133737.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4027,0)","v":-8603.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4027,0)","v":-71035.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1021,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2023,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3025,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4027,0)","v":-44925.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4027,0)","v":-110748.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4027,0)","v":-119849.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4027,0)","v":32319.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4027,0)","v":-50661.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4027,0)","v":-107409},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4027,0)","v":-129389.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4027,0)","v":-195772.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4027,0)","v":-295297.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4027,0)","v":-190768.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4027,0)","v":-191954.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4027,0)","v":-196488.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4027,0)","v":-199160.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4027,0)","v":-201026.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4027,0)","v":-203649.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1021,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2023,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3025,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4027,0)","v":-206342}]
[null,"Simulation 988",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1022,0)+IF(IncludeDeal1,Spreadsheet9.2!C2024,0)+IF(IncludeDeal2,Spreadsheet9.2!C3026,0)+IF(IncludeDeal4,Spreadsheet9.2!C4028,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1022,0)+IF(IncludeDeal1,Spreadsheet9.2!E2024,0)+IF(IncludeDeal2,Spreadsheet9.2!E3026,0)+IF(IncludeDeal4,Spreadsheet9.2!E4028,0)","v":-297651.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1022,0)+IF(IncludeDeal1,Spreadsheet9.2!F2024,0)+IF(IncludeDeal2,Spreadsheet9.2!F3026,0)+IF(IncludeDeal4,Spreadsheet9.2!F4028,0)","v":-402568.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1022,0)+IF(IncludeDeal1,Spreadsheet9.2!G2024,0)+IF(IncludeDeal2,Spreadsheet9.2!G3026,0)+IF(IncludeDeal4,Spreadsheet9.2!G4028,0)","v":-23753.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1022,0)+IF(IncludeDeal1,Spreadsheet9.2!H2024,0)+IF(IncludeDeal2,Spreadsheet9.2!H3026,0)+IF(IncludeDeal4,Spreadsheet9.2!H4028,0)","v":523826.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1022,0)+IF(IncludeDeal1,Spreadsheet9.2!I2024,0)+IF(IncludeDeal2,Spreadsheet9.2!I3026,0)+IF(IncludeDeal4,Spreadsheet9.2!I4028,0)","v":-895712.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1022,0)+IF(IncludeDeal1,Spreadsheet9.2!J2024,0)+IF(IncludeDeal2,Spreadsheet9.2!J3026,0)+IF(IncludeDeal4,Spreadsheet9.2!J4028,0)","v":-263641.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1022,0)+IF(IncludeDeal1,Spreadsheet9.2!K2024,0)+IF(IncludeDeal2,Spreadsheet9.2!K3026,0)+IF(IncludeDeal4,Spreadsheet9.2!K4028,0)","v":-1611427.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1022,0)+IF(IncludeDeal1,Spreadsheet9.2!L2024,0)+IF(IncludeDeal2,Spreadsheet9.2!L3026,0)+IF(IncludeDeal4,Spreadsheet9.2!L4028,0)","v":-2335073.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1022,0)+IF(IncludeDeal1,Spreadsheet9.2!M2024,0)+IF(IncludeDeal2,Spreadsheet9.2!M3026,0)+IF(IncludeDeal4,Spreadsheet9.2!M4028,0)","v":-2723079.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1022,0)+IF(IncludeDeal1,Spreadsheet9.2!N2024,0)+IF(IncludeDeal2,Spreadsheet9.2!N3026,0)+IF(IncludeDeal4,Spreadsheet9.2!N4028,0)","v":-3311811.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1022,0)+IF(IncludeDeal1,Spreadsheet9.2!O2024,0)+IF(IncludeDeal2,Spreadsheet9.2!O3026,0)+IF(IncludeDeal4,Spreadsheet9.2!O4028,0)","v":-3581078.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1022,0)+IF(IncludeDeal1,Spreadsheet9.2!P2024,0)+IF(IncludeDeal2,Spreadsheet9.2!P3026,0)+IF(IncludeDeal4,Spreadsheet9.2!P4028,0)","v":-3605349.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1022,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2024,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3026,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4028,0)","v":-3434491.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1022,0)+IF(IncludeDeal1,Spreadsheet9.2!R2024,0)+IF(IncludeDeal2,Spreadsheet9.2!R3026,0)+IF(IncludeDeal4,Spreadsheet9.2!R4028,0)","v":-3458576.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1022,0)+IF(IncludeDeal1,Spreadsheet9.2!S2024,0)+IF(IncludeDeal2,Spreadsheet9.2!S3026,0)+IF(IncludeDeal4,Spreadsheet9.2!S4028,0)","v":-3255157.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1022,0)+IF(IncludeDeal1,Spreadsheet9.2!T2024,0)+IF(IncludeDeal2,Spreadsheet9.2!T3026,0)+IF(IncludeDeal4,Spreadsheet9.2!T4028,0)","v":-2957325.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1022,0)+IF(IncludeDeal1,Spreadsheet9.2!U2024,0)+IF(IncludeDeal2,Spreadsheet9.2!U3026,0)+IF(IncludeDeal4,Spreadsheet9.2!U4028,0)","v":-3035336.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1022,0)+IF(IncludeDeal1,Spreadsheet9.2!V2024,0)+IF(IncludeDeal2,Spreadsheet9.2!V3026,0)+IF(IncludeDeal4,Spreadsheet9.2!V4028,0)","v":-2640764.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1022,0)+IF(IncludeDeal1,Spreadsheet9.2!W2024,0)+IF(IncludeDeal2,Spreadsheet9.2!W3026,0)+IF(IncludeDeal4,Spreadsheet9.2!W4028,0)","v":-2791726.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1022,0)+IF(IncludeDeal1,Spreadsheet9.2!X2024,0)+IF(IncludeDeal2,Spreadsheet9.2!X3026,0)+IF(IncludeDeal4,Spreadsheet9.2!X4028,0)","v":-2581689.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1022,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2024,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3026,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4028,0)","v":-2739428.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1022,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2024,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3026,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4028,0)","v":-2513681.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4028,0)","v":-2334899.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4028,0)","v":-2796969.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4028,0)","v":-2142197.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4028,0)","v":-1821063.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4028,0)","v":-984302.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4028,0)","v":-1015933.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4028,0)","v":-1188526},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4028,0)","v":-1088344.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4028,0)","v":-1487320.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4028,0)","v":-1258101.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4028,0)","v":-727866.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4028,0)","v":-293986.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4028,0)","v":-227050.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4028,0)","v":217866.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4028,0)","v":-6399.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4028,0)","v":452387.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4028,0)","v":-336126.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4028,0)","v":-317150.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4028,0)","v":-535514.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4028,0)","v":-380688.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4028,0)","v":-562744},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4028,0)","v":-491886.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4028,0)","v":-381355.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4028,0)","v":-459618.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4028,0)","v":-576806.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1022,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2024,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3026,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4028,0)","v":-613431.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4028,0)","v":-627414.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4028,0)","v":-654694.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4028,0)","v":-347446.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4028,0)","v":-416345.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4028,0)","v":-494070.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4028,0)","v":-586586.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4028,0)","v":-664643.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4028,0)","v":-730339.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4028,0)","v":-380362.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4028,0)","v":-381514.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4028,0)","v":-384476},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4028,0)","v":-388236.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4028,0)","v":-390516},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4028,0)","v":-393335.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1022,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2024,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3026,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4028,0)","v":-395915}]
[null,"Simulation 989",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1023,0)+IF(IncludeDeal1,Spreadsheet9.2!C2025,0)+IF(IncludeDeal2,Spreadsheet9.2!C3027,0)+IF(IncludeDeal4,Spreadsheet9.2!C4029,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1023,0)+IF(IncludeDeal1,Spreadsheet9.2!E2025,0)+IF(IncludeDeal2,Spreadsheet9.2!E3027,0)+IF(IncludeDeal4,Spreadsheet9.2!E4029,0)","v":-1241807.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1023,0)+IF(IncludeDeal1,Spreadsheet9.2!F2025,0)+IF(IncludeDeal2,Spreadsheet9.2!F3027,0)+IF(IncludeDeal4,Spreadsheet9.2!F4029,0)","v":-1297376.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1023,0)+IF(IncludeDeal1,Spreadsheet9.2!G2025,0)+IF(IncludeDeal2,Spreadsheet9.2!G3027,0)+IF(IncludeDeal4,Spreadsheet9.2!G4029,0)","v":-1706312},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1023,0)+IF(IncludeDeal1,Spreadsheet9.2!H2025,0)+IF(IncludeDeal2,Spreadsheet9.2!H3027,0)+IF(IncludeDeal4,Spreadsheet9.2!H4029,0)","v":-1757824.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1023,0)+IF(IncludeDeal1,Spreadsheet9.2!I2025,0)+IF(IncludeDeal2,Spreadsheet9.2!I3027,0)+IF(IncludeDeal4,Spreadsheet9.2!I4029,0)","v":-1964859.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1023,0)+IF(IncludeDeal1,Spreadsheet9.2!J2025,0)+IF(IncludeDeal2,Spreadsheet9.2!J3027,0)+IF(IncludeDeal4,Spreadsheet9.2!J4029,0)","v":-2458160.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1023,0)+IF(IncludeDeal1,Spreadsheet9.2!K2025,0)+IF(IncludeDeal2,Spreadsheet9.2!K3027,0)+IF(IncludeDeal4,Spreadsheet9.2!K4029,0)","v":-2016990.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1023,0)+IF(IncludeDeal1,Spreadsheet9.2!L2025,0)+IF(IncludeDeal2,Spreadsheet9.2!L3027,0)+IF(IncludeDeal4,Spreadsheet9.2!L4029,0)","v":-2755174.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1023,0)+IF(IncludeDeal1,Spreadsheet9.2!M2025,0)+IF(IncludeDeal2,Spreadsheet9.2!M3027,0)+IF(IncludeDeal4,Spreadsheet9.2!M4029,0)","v":-2516340.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1023,0)+IF(IncludeDeal1,Spreadsheet9.2!N2025,0)+IF(IncludeDeal2,Spreadsheet9.2!N3027,0)+IF(IncludeDeal4,Spreadsheet9.2!N4029,0)","v":-3233733.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1023,0)+IF(IncludeDeal1,Spreadsheet9.2!O2025,0)+IF(IncludeDeal2,Spreadsheet9.2!O3027,0)+IF(IncludeDeal4,Spreadsheet9.2!O4029,0)","v":-3234641},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1023,0)+IF(IncludeDeal1,Spreadsheet9.2!P2025,0)+IF(IncludeDeal2,Spreadsheet9.2!P3027,0)+IF(IncludeDeal4,Spreadsheet9.2!P4029,0)","v":-3196907.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1023,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2025,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3027,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4029,0)","v":-2968009.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1023,0)+IF(IncludeDeal1,Spreadsheet9.2!R2025,0)+IF(IncludeDeal2,Spreadsheet9.2!R3027,0)+IF(IncludeDeal4,Spreadsheet9.2!R4029,0)","v":-3091935.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1023,0)+IF(IncludeDeal1,Spreadsheet9.2!S2025,0)+IF(IncludeDeal2,Spreadsheet9.2!S3027,0)+IF(IncludeDeal4,Spreadsheet9.2!S4029,0)","v":-2485575.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1023,0)+IF(IncludeDeal1,Spreadsheet9.2!T2025,0)+IF(IncludeDeal2,Spreadsheet9.2!T3027,0)+IF(IncludeDeal4,Spreadsheet9.2!T4029,0)","v":-1665405.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1023,0)+IF(IncludeDeal1,Spreadsheet9.2!U2025,0)+IF(IncludeDeal2,Spreadsheet9.2!U3027,0)+IF(IncludeDeal4,Spreadsheet9.2!U4029,0)","v":-1222992.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1023,0)+IF(IncludeDeal1,Spreadsheet9.2!V2025,0)+IF(IncludeDeal2,Spreadsheet9.2!V3027,0)+IF(IncludeDeal4,Spreadsheet9.2!V4029,0)","v":-1427588.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1023,0)+IF(IncludeDeal1,Spreadsheet9.2!W2025,0)+IF(IncludeDeal2,Spreadsheet9.2!W3027,0)+IF(IncludeDeal4,Spreadsheet9.2!W4029,0)","v":-1685510.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1023,0)+IF(IncludeDeal1,Spreadsheet9.2!X2025,0)+IF(IncludeDeal2,Spreadsheet9.2!X3027,0)+IF(IncludeDeal4,Spreadsheet9.2!X4029,0)","v":-2091820.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1023,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2025,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3027,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4029,0)","v":-2292018.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1023,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2025,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3027,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4029,0)","v":-1833803.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4029,0)","v":-2008896},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4029,0)","v":-2431601.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4029,0)","v":-2444087.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4029,0)","v":-2230721.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4029,0)","v":-1570959.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4029,0)","v":-803283.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4029,0)","v":408373.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4029,0)","v":-84449.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4029,0)","v":-576534.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4029,0)","v":-941514.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4029,0)","v":-1269655.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4029,0)","v":-1448276.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4029,0)","v":-1661509.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4029,0)","v":-1237960.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4029,0)","v":-663058},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4029,0)","v":-599770.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4029,0)","v":-116183.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4029,0)","v":-117404.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4029,0)","v":-31110.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4029,0)","v":106271.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4029,0)","v":385016.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4029,0)","v":502060.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4029,0)","v":569531.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4029,0)","v":508516.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4029,0)","v":774718.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1023,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2025,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3027,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4029,0)","v":504998.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4029,0)","v":387407.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4029,0)","v":315530.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4029,0)","v":266131.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4029,0)","v":199578.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4029,0)","v":110458.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4029,0)","v":28368.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4029,0)","v":-67859},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4029,0)","v":-185425.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4029,0)","v":-152143.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4029,0)","v":-155473.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4029,0)","v":-156658.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4029,0)","v":-159089.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4029,0)","v":-162439.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4029,0)","v":-165710.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1023,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2025,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3027,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4029,0)","v":-168345.60000000001}]
[null,"Simulation 990",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1024,0)+IF(IncludeDeal1,Spreadsheet9.2!C2026,0)+IF(IncludeDeal2,Spreadsheet9.2!C3028,0)+IF(IncludeDeal4,Spreadsheet9.2!C4030,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1024,0)+IF(IncludeDeal1,Spreadsheet9.2!E2026,0)+IF(IncludeDeal2,Spreadsheet9.2!E3028,0)+IF(IncludeDeal4,Spreadsheet9.2!E4030,0)","v":-578377.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1024,0)+IF(IncludeDeal1,Spreadsheet9.2!F2026,0)+IF(IncludeDeal2,Spreadsheet9.2!F3028,0)+IF(IncludeDeal4,Spreadsheet9.2!F4030,0)","v":-616611.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1024,0)+IF(IncludeDeal1,Spreadsheet9.2!G2026,0)+IF(IncludeDeal2,Spreadsheet9.2!G3028,0)+IF(IncludeDeal4,Spreadsheet9.2!G4030,0)","v":-742993.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1024,0)+IF(IncludeDeal1,Spreadsheet9.2!H2026,0)+IF(IncludeDeal2,Spreadsheet9.2!H3028,0)+IF(IncludeDeal4,Spreadsheet9.2!H4030,0)","v":344697.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1024,0)+IF(IncludeDeal1,Spreadsheet9.2!I2026,0)+IF(IncludeDeal2,Spreadsheet9.2!I3028,0)+IF(IncludeDeal4,Spreadsheet9.2!I4030,0)","v":-99767.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1024,0)+IF(IncludeDeal1,Spreadsheet9.2!J2026,0)+IF(IncludeDeal2,Spreadsheet9.2!J3028,0)+IF(IncludeDeal4,Spreadsheet9.2!J4030,0)","v":1007326},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1024,0)+IF(IncludeDeal1,Spreadsheet9.2!K2026,0)+IF(IncludeDeal2,Spreadsheet9.2!K3028,0)+IF(IncludeDeal4,Spreadsheet9.2!K4030,0)","v":-107569.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1024,0)+IF(IncludeDeal1,Spreadsheet9.2!L2026,0)+IF(IncludeDeal2,Spreadsheet9.2!L3028,0)+IF(IncludeDeal4,Spreadsheet9.2!L4030,0)","v":-258991.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1024,0)+IF(IncludeDeal1,Spreadsheet9.2!M2026,0)+IF(IncludeDeal2,Spreadsheet9.2!M3028,0)+IF(IncludeDeal4,Spreadsheet9.2!M4030,0)","v":127896.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1024,0)+IF(IncludeDeal1,Spreadsheet9.2!N2026,0)+IF(IncludeDeal2,Spreadsheet9.2!N3028,0)+IF(IncludeDeal4,Spreadsheet9.2!N4030,0)","v":-174238.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1024,0)+IF(IncludeDeal1,Spreadsheet9.2!O2026,0)+IF(IncludeDeal2,Spreadsheet9.2!O3028,0)+IF(IncludeDeal4,Spreadsheet9.2!O4030,0)","v":-786361},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1024,0)+IF(IncludeDeal1,Spreadsheet9.2!P2026,0)+IF(IncludeDeal2,Spreadsheet9.2!P3028,0)+IF(IncludeDeal4,Spreadsheet9.2!P4030,0)","v":-1618621.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1024,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2026,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3028,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4030,0)","v":-244331.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1024,0)+IF(IncludeDeal1,Spreadsheet9.2!R2026,0)+IF(IncludeDeal2,Spreadsheet9.2!R3028,0)+IF(IncludeDeal4,Spreadsheet9.2!R4030,0)","v":-237472.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1024,0)+IF(IncludeDeal1,Spreadsheet9.2!S2026,0)+IF(IncludeDeal2,Spreadsheet9.2!S3028,0)+IF(IncludeDeal4,Spreadsheet9.2!S4030,0)","v":1162504.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1024,0)+IF(IncludeDeal1,Spreadsheet9.2!T2026,0)+IF(IncludeDeal2,Spreadsheet9.2!T3028,0)+IF(IncludeDeal4,Spreadsheet9.2!T4030,0)","v":1571381.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1024,0)+IF(IncludeDeal1,Spreadsheet9.2!U2026,0)+IF(IncludeDeal2,Spreadsheet9.2!U3028,0)+IF(IncludeDeal4,Spreadsheet9.2!U4030,0)","v":985691.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1024,0)+IF(IncludeDeal1,Spreadsheet9.2!V2026,0)+IF(IncludeDeal2,Spreadsheet9.2!V3028,0)+IF(IncludeDeal4,Spreadsheet9.2!V4030,0)","v":1031757.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1024,0)+IF(IncludeDeal1,Spreadsheet9.2!W2026,0)+IF(IncludeDeal2,Spreadsheet9.2!W3028,0)+IF(IncludeDeal4,Spreadsheet9.2!W4030,0)","v":2184865.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1024,0)+IF(IncludeDeal1,Spreadsheet9.2!X2026,0)+IF(IncludeDeal2,Spreadsheet9.2!X3028,0)+IF(IncludeDeal4,Spreadsheet9.2!X4030,0)","v":2291733.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1024,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2026,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3028,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4030,0)","v":1533722.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1024,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2026,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3028,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4030,0)","v":1226881.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4030,0)","v":1493387.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4030,0)","v":2738691.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4030,0)","v":1149252},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4030,0)","v":228966.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4030,0)","v":785567},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4030,0)","v":968953.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4030,0)","v":76851.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4030,0)","v":107416.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4030,0)","v":-403494},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4030,0)","v":-391547.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4030,0)","v":243124.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4030,0)","v":50814.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4030,0)","v":24562},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4030,0)","v":50412.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4030,0)","v":45653.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4030,0)","v":-197748.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4030,0)","v":514812.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4030,0)","v":374256.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4030,0)","v":356284.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4030,0)","v":137511.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4030,0)","v":-473068.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4030,0)","v":-574037.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4030,0)","v":-372763.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4030,0)","v":-382234},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4030,0)","v":-368855.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1024,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2026,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3028,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4030,0)","v":-256333.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4030,0)","v":-181247.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4030,0)","v":-308592.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4030,0)","v":-116719.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4030,0)","v":-232308.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4030,0)","v":-292482.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4030,0)","v":-379818.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4030,0)","v":-444016.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4030,0)","v":-535355.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4030,0)","v":-258545.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4030,0)","v":-263727.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4030,0)","v":-269015.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4030,0)","v":-273925.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4030,0)","v":-276327.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4030,0)","v":-279391.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1024,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2026,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3028,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4030,0)","v":-281930.2}]
[null,"Simulation 991",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1025,0)+IF(IncludeDeal1,Spreadsheet9.2!C2027,0)+IF(IncludeDeal2,Spreadsheet9.2!C3029,0)+IF(IncludeDeal4,Spreadsheet9.2!C4031,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1025,0)+IF(IncludeDeal1,Spreadsheet9.2!E2027,0)+IF(IncludeDeal2,Spreadsheet9.2!E3029,0)+IF(IncludeDeal4,Spreadsheet9.2!E4031,0)","v":875505.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1025,0)+IF(IncludeDeal1,Spreadsheet9.2!F2027,0)+IF(IncludeDeal2,Spreadsheet9.2!F3029,0)+IF(IncludeDeal4,Spreadsheet9.2!F4031,0)","v":978206.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1025,0)+IF(IncludeDeal1,Spreadsheet9.2!G2027,0)+IF(IncludeDeal2,Spreadsheet9.2!G3029,0)+IF(IncludeDeal4,Spreadsheet9.2!G4031,0)","v":1520825.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1025,0)+IF(IncludeDeal1,Spreadsheet9.2!H2027,0)+IF(IncludeDeal2,Spreadsheet9.2!H3029,0)+IF(IncludeDeal4,Spreadsheet9.2!H4031,0)","v":882849.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1025,0)+IF(IncludeDeal1,Spreadsheet9.2!I2027,0)+IF(IncludeDeal2,Spreadsheet9.2!I3029,0)+IF(IncludeDeal4,Spreadsheet9.2!I4031,0)","v":340510.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1025,0)+IF(IncludeDeal1,Spreadsheet9.2!J2027,0)+IF(IncludeDeal2,Spreadsheet9.2!J3029,0)+IF(IncludeDeal4,Spreadsheet9.2!J4031,0)","v":11040.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1025,0)+IF(IncludeDeal1,Spreadsheet9.2!K2027,0)+IF(IncludeDeal2,Spreadsheet9.2!K3029,0)+IF(IncludeDeal4,Spreadsheet9.2!K4031,0)","v":-14349.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1025,0)+IF(IncludeDeal1,Spreadsheet9.2!L2027,0)+IF(IncludeDeal2,Spreadsheet9.2!L3029,0)+IF(IncludeDeal4,Spreadsheet9.2!L4031,0)","v":730317.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1025,0)+IF(IncludeDeal1,Spreadsheet9.2!M2027,0)+IF(IncludeDeal2,Spreadsheet9.2!M3029,0)+IF(IncludeDeal4,Spreadsheet9.2!M4031,0)","v":853245.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1025,0)+IF(IncludeDeal1,Spreadsheet9.2!N2027,0)+IF(IncludeDeal2,Spreadsheet9.2!N3029,0)+IF(IncludeDeal4,Spreadsheet9.2!N4031,0)","v":-481340.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1025,0)+IF(IncludeDeal1,Spreadsheet9.2!O2027,0)+IF(IncludeDeal2,Spreadsheet9.2!O3029,0)+IF(IncludeDeal4,Spreadsheet9.2!O4031,0)","v":-1293360.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1025,0)+IF(IncludeDeal1,Spreadsheet9.2!P2027,0)+IF(IncludeDeal2,Spreadsheet9.2!P3029,0)+IF(IncludeDeal4,Spreadsheet9.2!P4031,0)","v":-999101.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1025,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2027,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3029,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4031,0)","v":-1132434.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1025,0)+IF(IncludeDeal1,Spreadsheet9.2!R2027,0)+IF(IncludeDeal2,Spreadsheet9.2!R3029,0)+IF(IncludeDeal4,Spreadsheet9.2!R4031,0)","v":-2266086.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1025,0)+IF(IncludeDeal1,Spreadsheet9.2!S2027,0)+IF(IncludeDeal2,Spreadsheet9.2!S3029,0)+IF(IncludeDeal4,Spreadsheet9.2!S4031,0)","v":-1881112.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1025,0)+IF(IncludeDeal1,Spreadsheet9.2!T2027,0)+IF(IncludeDeal2,Spreadsheet9.2!T3029,0)+IF(IncludeDeal4,Spreadsheet9.2!T4031,0)","v":-1664339.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1025,0)+IF(IncludeDeal1,Spreadsheet9.2!U2027,0)+IF(IncludeDeal2,Spreadsheet9.2!U3029,0)+IF(IncludeDeal4,Spreadsheet9.2!U4031,0)","v":-1353100.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1025,0)+IF(IncludeDeal1,Spreadsheet9.2!V2027,0)+IF(IncludeDeal2,Spreadsheet9.2!V3029,0)+IF(IncludeDeal4,Spreadsheet9.2!V4031,0)","v":-2170365.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1025,0)+IF(IncludeDeal1,Spreadsheet9.2!W2027,0)+IF(IncludeDeal2,Spreadsheet9.2!W3029,0)+IF(IncludeDeal4,Spreadsheet9.2!W4031,0)","v":-2377325.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1025,0)+IF(IncludeDeal1,Spreadsheet9.2!X2027,0)+IF(IncludeDeal2,Spreadsheet9.2!X3029,0)+IF(IncludeDeal4,Spreadsheet9.2!X4031,0)","v":-2619597.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1025,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2027,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3029,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4031,0)","v":-2398674.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1025,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2027,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3029,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4031,0)","v":-2636275.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4031,0)","v":-2825224.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4031,0)","v":-2880055.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4031,0)","v":-2933448.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4031,0)","v":-3072405.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4031,0)","v":-2697649.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4031,0)","v":-2877773.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4031,0)","v":-2766775.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4031,0)","v":-2730633.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4031,0)","v":-2720645.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4031,0)","v":-2698447},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4031,0)","v":-2631863.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4031,0)","v":-2561453.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4031,0)","v":-2428833.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4031,0)","v":-2308904.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4031,0)","v":-2188892.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4031,0)","v":-2104545.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4031,0)","v":-1664711.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4031,0)","v":-1424521.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4031,0)","v":-1311128.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4031,0)","v":-1208592},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4031,0)","v":-1227236.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4031,0)","v":-1071660.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4031,0)","v":-453024.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4031,0)","v":-383333.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4031,0)","v":-359455.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1025,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2027,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3029,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4031,0)","v":-386778.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4031,0)","v":-354082.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4031,0)","v":-323484.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4031,0)","v":-55988.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4031,0)","v":-165322.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4031,0)","v":-278002.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4031,0)","v":-397243.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4031,0)","v":-443433.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4031,0)","v":-521364.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4031,0)","v":-262418.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4031,0)","v":-266402.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4031,0)","v":-270483.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4031,0)","v":-274364},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4031,0)","v":-277815.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4031,0)","v":-280996.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1025,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2027,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3029,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4031,0)","v":-283184.5}]
[null,"Simulation 992",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1026,0)+IF(IncludeDeal1,Spreadsheet9.2!C2028,0)+IF(IncludeDeal2,Spreadsheet9.2!C3030,0)+IF(IncludeDeal4,Spreadsheet9.2!C4032,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1026,0)+IF(IncludeDeal1,Spreadsheet9.2!E2028,0)+IF(IncludeDeal2,Spreadsheet9.2!E3030,0)+IF(IncludeDeal4,Spreadsheet9.2!E4032,0)","v":-183709},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1026,0)+IF(IncludeDeal1,Spreadsheet9.2!F2028,0)+IF(IncludeDeal2,Spreadsheet9.2!F3030,0)+IF(IncludeDeal4,Spreadsheet9.2!F4032,0)","v":-744221.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1026,0)+IF(IncludeDeal1,Spreadsheet9.2!G2028,0)+IF(IncludeDeal2,Spreadsheet9.2!G3030,0)+IF(IncludeDeal4,Spreadsheet9.2!G4032,0)","v":-734941.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1026,0)+IF(IncludeDeal1,Spreadsheet9.2!H2028,0)+IF(IncludeDeal2,Spreadsheet9.2!H3030,0)+IF(IncludeDeal4,Spreadsheet9.2!H4032,0)","v":-1689826.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1026,0)+IF(IncludeDeal1,Spreadsheet9.2!I2028,0)+IF(IncludeDeal2,Spreadsheet9.2!I3030,0)+IF(IncludeDeal4,Spreadsheet9.2!I4032,0)","v":-1587589.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1026,0)+IF(IncludeDeal1,Spreadsheet9.2!J2028,0)+IF(IncludeDeal2,Spreadsheet9.2!J3030,0)+IF(IncludeDeal4,Spreadsheet9.2!J4032,0)","v":-1906325.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1026,0)+IF(IncludeDeal1,Spreadsheet9.2!K2028,0)+IF(IncludeDeal2,Spreadsheet9.2!K3030,0)+IF(IncludeDeal4,Spreadsheet9.2!K4032,0)","v":-1911957},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1026,0)+IF(IncludeDeal1,Spreadsheet9.2!L2028,0)+IF(IncludeDeal2,Spreadsheet9.2!L3030,0)+IF(IncludeDeal4,Spreadsheet9.2!L4032,0)","v":-2322156.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1026,0)+IF(IncludeDeal1,Spreadsheet9.2!M2028,0)+IF(IncludeDeal2,Spreadsheet9.2!M3030,0)+IF(IncludeDeal4,Spreadsheet9.2!M4032,0)","v":-2236414.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1026,0)+IF(IncludeDeal1,Spreadsheet9.2!N2028,0)+IF(IncludeDeal2,Spreadsheet9.2!N3030,0)+IF(IncludeDeal4,Spreadsheet9.2!N4032,0)","v":-2774844.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1026,0)+IF(IncludeDeal1,Spreadsheet9.2!O2028,0)+IF(IncludeDeal2,Spreadsheet9.2!O3030,0)+IF(IncludeDeal4,Spreadsheet9.2!O4032,0)","v":-2772255.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1026,0)+IF(IncludeDeal1,Spreadsheet9.2!P2028,0)+IF(IncludeDeal2,Spreadsheet9.2!P3030,0)+IF(IncludeDeal4,Spreadsheet9.2!P4032,0)","v":-2894445.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1026,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2028,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3030,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4032,0)","v":-1898798.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1026,0)+IF(IncludeDeal1,Spreadsheet9.2!R2028,0)+IF(IncludeDeal2,Spreadsheet9.2!R3030,0)+IF(IncludeDeal4,Spreadsheet9.2!R4032,0)","v":-2401597},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1026,0)+IF(IncludeDeal1,Spreadsheet9.2!S2028,0)+IF(IncludeDeal2,Spreadsheet9.2!S3030,0)+IF(IncludeDeal4,Spreadsheet9.2!S4032,0)","v":-2014604.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1026,0)+IF(IncludeDeal1,Spreadsheet9.2!T2028,0)+IF(IncludeDeal2,Spreadsheet9.2!T3030,0)+IF(IncludeDeal4,Spreadsheet9.2!T4032,0)","v":-2015343.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1026,0)+IF(IncludeDeal1,Spreadsheet9.2!U2028,0)+IF(IncludeDeal2,Spreadsheet9.2!U3030,0)+IF(IncludeDeal4,Spreadsheet9.2!U4032,0)","v":-2290842.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1026,0)+IF(IncludeDeal1,Spreadsheet9.2!V2028,0)+IF(IncludeDeal2,Spreadsheet9.2!V3030,0)+IF(IncludeDeal4,Spreadsheet9.2!V4032,0)","v":-2488486},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1026,0)+IF(IncludeDeal1,Spreadsheet9.2!W2028,0)+IF(IncludeDeal2,Spreadsheet9.2!W3030,0)+IF(IncludeDeal4,Spreadsheet9.2!W4032,0)","v":-2187603.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1026,0)+IF(IncludeDeal1,Spreadsheet9.2!X2028,0)+IF(IncludeDeal2,Spreadsheet9.2!X3030,0)+IF(IncludeDeal4,Spreadsheet9.2!X4032,0)","v":-1711772.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1026,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2028,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3030,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4032,0)","v":-1220418.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1026,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2028,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3030,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4032,0)","v":-736131},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4032,0)","v":-540382},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4032,0)","v":-1262029.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4032,0)","v":-1188831.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4032,0)","v":-1105013.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4032,0)","v":-930847.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4032,0)","v":-1086623.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4032,0)","v":-121195.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4032,0)","v":118069.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4032,0)","v":29759.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4032,0)","v":-613237.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4032,0)","v":441305.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4032,0)","v":-260970},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4032,0)","v":-851027},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4032,0)","v":-1074856},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4032,0)","v":-494097.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4032,0)","v":-575719.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4032,0)","v":-651065.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4032,0)","v":-452047.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4032,0)","v":-572959.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4032,0)","v":-414085.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4032,0)","v":-236545.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4032,0)","v":121379.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4032,0)","v":117059.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4032,0)","v":236436.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4032,0)","v":399472.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1026,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2028,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3030,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4032,0)","v":501657.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4032,0)","v":496664.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4032,0)","v":402994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4032,0)","v":466081.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4032,0)","v":472846.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4032,0)","v":422217.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4032,0)","v":324056.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4032,0)","v":188292.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4032,0)","v":47592.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4032,0)","v":5274},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4032,0)","v":5547.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4032,0)","v":3057},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4032,0)","v":-313.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4032,0)","v":-4672.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4032,0)","v":-10961.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1026,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2028,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3030,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4032,0)","v":-14404.6}]
[null,"Simulation 993",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1027,0)+IF(IncludeDeal1,Spreadsheet9.2!C2029,0)+IF(IncludeDeal2,Spreadsheet9.2!C3031,0)+IF(IncludeDeal4,Spreadsheet9.2!C4033,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1027,0)+IF(IncludeDeal1,Spreadsheet9.2!E2029,0)+IF(IncludeDeal2,Spreadsheet9.2!E3031,0)+IF(IncludeDeal4,Spreadsheet9.2!E4033,0)","v":-493189.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1027,0)+IF(IncludeDeal1,Spreadsheet9.2!F2029,0)+IF(IncludeDeal2,Spreadsheet9.2!F3031,0)+IF(IncludeDeal4,Spreadsheet9.2!F4033,0)","v":-271096.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1027,0)+IF(IncludeDeal1,Spreadsheet9.2!G2029,0)+IF(IncludeDeal2,Spreadsheet9.2!G3031,0)+IF(IncludeDeal4,Spreadsheet9.2!G4033,0)","v":-689628.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1027,0)+IF(IncludeDeal1,Spreadsheet9.2!H2029,0)+IF(IncludeDeal2,Spreadsheet9.2!H3031,0)+IF(IncludeDeal4,Spreadsheet9.2!H4033,0)","v":-855571.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1027,0)+IF(IncludeDeal1,Spreadsheet9.2!I2029,0)+IF(IncludeDeal2,Spreadsheet9.2!I3031,0)+IF(IncludeDeal4,Spreadsheet9.2!I4033,0)","v":-2519915},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1027,0)+IF(IncludeDeal1,Spreadsheet9.2!J2029,0)+IF(IncludeDeal2,Spreadsheet9.2!J3031,0)+IF(IncludeDeal4,Spreadsheet9.2!J4033,0)","v":-2576919.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1027,0)+IF(IncludeDeal1,Spreadsheet9.2!K2029,0)+IF(IncludeDeal2,Spreadsheet9.2!K3031,0)+IF(IncludeDeal4,Spreadsheet9.2!K4033,0)","v":-2746627.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1027,0)+IF(IncludeDeal1,Spreadsheet9.2!L2029,0)+IF(IncludeDeal2,Spreadsheet9.2!L3031,0)+IF(IncludeDeal4,Spreadsheet9.2!L4033,0)","v":-2637186.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1027,0)+IF(IncludeDeal1,Spreadsheet9.2!M2029,0)+IF(IncludeDeal2,Spreadsheet9.2!M3031,0)+IF(IncludeDeal4,Spreadsheet9.2!M4033,0)","v":-2209708.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1027,0)+IF(IncludeDeal1,Spreadsheet9.2!N2029,0)+IF(IncludeDeal2,Spreadsheet9.2!N3031,0)+IF(IncludeDeal4,Spreadsheet9.2!N4033,0)","v":-2181458.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1027,0)+IF(IncludeDeal1,Spreadsheet9.2!O2029,0)+IF(IncludeDeal2,Spreadsheet9.2!O3031,0)+IF(IncludeDeal4,Spreadsheet9.2!O4033,0)","v":-2403672.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1027,0)+IF(IncludeDeal1,Spreadsheet9.2!P2029,0)+IF(IncludeDeal2,Spreadsheet9.2!P3031,0)+IF(IncludeDeal4,Spreadsheet9.2!P4033,0)","v":-3396876.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1027,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2029,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3031,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4033,0)","v":-3438205},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1027,0)+IF(IncludeDeal1,Spreadsheet9.2!R2029,0)+IF(IncludeDeal2,Spreadsheet9.2!R3031,0)+IF(IncludeDeal4,Spreadsheet9.2!R4033,0)","v":-3468323.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1027,0)+IF(IncludeDeal1,Spreadsheet9.2!S2029,0)+IF(IncludeDeal2,Spreadsheet9.2!S3031,0)+IF(IncludeDeal4,Spreadsheet9.2!S4033,0)","v":-2908871.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1027,0)+IF(IncludeDeal1,Spreadsheet9.2!T2029,0)+IF(IncludeDeal2,Spreadsheet9.2!T3031,0)+IF(IncludeDeal4,Spreadsheet9.2!T4033,0)","v":-2864378.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1027,0)+IF(IncludeDeal1,Spreadsheet9.2!U2029,0)+IF(IncludeDeal2,Spreadsheet9.2!U3031,0)+IF(IncludeDeal4,Spreadsheet9.2!U4033,0)","v":-3013393.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1027,0)+IF(IncludeDeal1,Spreadsheet9.2!V2029,0)+IF(IncludeDeal2,Spreadsheet9.2!V3031,0)+IF(IncludeDeal4,Spreadsheet9.2!V4033,0)","v":-2992400.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1027,0)+IF(IncludeDeal1,Spreadsheet9.2!W2029,0)+IF(IncludeDeal2,Spreadsheet9.2!W3031,0)+IF(IncludeDeal4,Spreadsheet9.2!W4033,0)","v":-2893308.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1027,0)+IF(IncludeDeal1,Spreadsheet9.2!X2029,0)+IF(IncludeDeal2,Spreadsheet9.2!X3031,0)+IF(IncludeDeal4,Spreadsheet9.2!X4033,0)","v":-3159286.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1027,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2029,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3031,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4033,0)","v":-3157116.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1027,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2029,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3031,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4033,0)","v":-3359901.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4033,0)","v":-3207599.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4033,0)","v":-3172285.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4033,0)","v":-3110457.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4033,0)","v":-3200741.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4033,0)","v":-2920236.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4033,0)","v":-2829793.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4033,0)","v":-2889450.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4033,0)","v":-3101332.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4033,0)","v":-2991285.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4033,0)","v":-2939808.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4033,0)","v":-2653301.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4033,0)","v":-2675796.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4033,0)","v":-2869766.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4033,0)","v":-2755284.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4033,0)","v":-2675808},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4033,0)","v":-2627445.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4033,0)","v":-2125339.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4033,0)","v":-1998401.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4033,0)","v":-1928713.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4033,0)","v":-1800195.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4033,0)","v":-1684485.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4033,0)","v":-1591869.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4033,0)","v":-1205752.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4033,0)","v":-1063755},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4033,0)","v":-900936.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1027,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2029,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3031,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4033,0)","v":-826041.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4033,0)","v":-794522.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4033,0)","v":-711789.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4033,0)","v":-312191.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4033,0)","v":-383487.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4033,0)","v":-470540.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4033,0)","v":-525327.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4033,0)","v":-602421.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4033,0)","v":-668289.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4033,0)","v":-356725.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4033,0)","v":-359630.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4033,0)","v":-364051},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4033,0)","v":-367184.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4033,0)","v":-369789.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4033,0)","v":-372887.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1027,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2029,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3031,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4033,0)","v":-374293.2}]
[null,"Simulation 994",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1028,0)+IF(IncludeDeal1,Spreadsheet9.2!C2030,0)+IF(IncludeDeal2,Spreadsheet9.2!C3032,0)+IF(IncludeDeal4,Spreadsheet9.2!C4034,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1028,0)+IF(IncludeDeal1,Spreadsheet9.2!E2030,0)+IF(IncludeDeal2,Spreadsheet9.2!E3032,0)+IF(IncludeDeal4,Spreadsheet9.2!E4034,0)","v":-397254.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1028,0)+IF(IncludeDeal1,Spreadsheet9.2!F2030,0)+IF(IncludeDeal2,Spreadsheet9.2!F3032,0)+IF(IncludeDeal4,Spreadsheet9.2!F4034,0)","v":-255635.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1028,0)+IF(IncludeDeal1,Spreadsheet9.2!G2030,0)+IF(IncludeDeal2,Spreadsheet9.2!G3032,0)+IF(IncludeDeal4,Spreadsheet9.2!G4034,0)","v":212751.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1028,0)+IF(IncludeDeal1,Spreadsheet9.2!H2030,0)+IF(IncludeDeal2,Spreadsheet9.2!H3032,0)+IF(IncludeDeal4,Spreadsheet9.2!H4034,0)","v":-424339},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1028,0)+IF(IncludeDeal1,Spreadsheet9.2!I2030,0)+IF(IncludeDeal2,Spreadsheet9.2!I3032,0)+IF(IncludeDeal4,Spreadsheet9.2!I4034,0)","v":99524.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1028,0)+IF(IncludeDeal1,Spreadsheet9.2!J2030,0)+IF(IncludeDeal2,Spreadsheet9.2!J3032,0)+IF(IncludeDeal4,Spreadsheet9.2!J4034,0)","v":-559125.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1028,0)+IF(IncludeDeal1,Spreadsheet9.2!K2030,0)+IF(IncludeDeal2,Spreadsheet9.2!K3032,0)+IF(IncludeDeal4,Spreadsheet9.2!K4034,0)","v":-807820},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1028,0)+IF(IncludeDeal1,Spreadsheet9.2!L2030,0)+IF(IncludeDeal2,Spreadsheet9.2!L3032,0)+IF(IncludeDeal4,Spreadsheet9.2!L4034,0)","v":-719256.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1028,0)+IF(IncludeDeal1,Spreadsheet9.2!M2030,0)+IF(IncludeDeal2,Spreadsheet9.2!M3032,0)+IF(IncludeDeal4,Spreadsheet9.2!M4034,0)","v":311204.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1028,0)+IF(IncludeDeal1,Spreadsheet9.2!N2030,0)+IF(IncludeDeal2,Spreadsheet9.2!N3032,0)+IF(IncludeDeal4,Spreadsheet9.2!N4034,0)","v":477907.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1028,0)+IF(IncludeDeal1,Spreadsheet9.2!O2030,0)+IF(IncludeDeal2,Spreadsheet9.2!O3032,0)+IF(IncludeDeal4,Spreadsheet9.2!O4034,0)","v":199238.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1028,0)+IF(IncludeDeal1,Spreadsheet9.2!P2030,0)+IF(IncludeDeal2,Spreadsheet9.2!P3032,0)+IF(IncludeDeal4,Spreadsheet9.2!P4034,0)","v":-90150},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1028,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2030,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3032,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4034,0)","v":-5007.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1028,0)+IF(IncludeDeal1,Spreadsheet9.2!R2030,0)+IF(IncludeDeal2,Spreadsheet9.2!R3032,0)+IF(IncludeDeal4,Spreadsheet9.2!R4034,0)","v":840819.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1028,0)+IF(IncludeDeal1,Spreadsheet9.2!S2030,0)+IF(IncludeDeal2,Spreadsheet9.2!S3032,0)+IF(IncludeDeal4,Spreadsheet9.2!S4034,0)","v":1306132.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1028,0)+IF(IncludeDeal1,Spreadsheet9.2!T2030,0)+IF(IncludeDeal2,Spreadsheet9.2!T3032,0)+IF(IncludeDeal4,Spreadsheet9.2!T4034,0)","v":306998.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1028,0)+IF(IncludeDeal1,Spreadsheet9.2!U2030,0)+IF(IncludeDeal2,Spreadsheet9.2!U3032,0)+IF(IncludeDeal4,Spreadsheet9.2!U4034,0)","v":-507582.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1028,0)+IF(IncludeDeal1,Spreadsheet9.2!V2030,0)+IF(IncludeDeal2,Spreadsheet9.2!V3032,0)+IF(IncludeDeal4,Spreadsheet9.2!V4034,0)","v":462084.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1028,0)+IF(IncludeDeal1,Spreadsheet9.2!W2030,0)+IF(IncludeDeal2,Spreadsheet9.2!W3032,0)+IF(IncludeDeal4,Spreadsheet9.2!W4034,0)","v":1242345.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1028,0)+IF(IncludeDeal1,Spreadsheet9.2!X2030,0)+IF(IncludeDeal2,Spreadsheet9.2!X3032,0)+IF(IncludeDeal4,Spreadsheet9.2!X4034,0)","v":1072608.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1028,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2030,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3032,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4034,0)","v":2036716.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1028,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2030,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3032,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4034,0)","v":2660139.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4034,0)","v":2706828.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4034,0)","v":1967273.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4034,0)","v":2411788.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4034,0)","v":2325206.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4034,0)","v":2168249.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4034,0)","v":700134.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4034,0)","v":124834.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4034,0)","v":474062.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4034,0)","v":-220051.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4034,0)","v":-642401.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4034,0)","v":-1050388.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4034,0)","v":-1260398},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4034,0)","v":-1014469.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4034,0)","v":-1716633},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4034,0)","v":-1595374.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4034,0)","v":-1416209},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4034,0)","v":-1362259.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4034,0)","v":-1057612.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4034,0)","v":-648891.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4034,0)","v":-816039.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4034,0)","v":-723490.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4034,0)","v":-434900.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4034,0)","v":-274752.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4034,0)","v":-40231},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4034,0)","v":-80316.899999999994},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1028,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2030,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3032,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4034,0)","v":-20966.900000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4034,0)","v":177876.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4034,0)","v":219908.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4034,0)","v":253061.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4034,0)","v":227851},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4034,0)","v":152125.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4034,0)","v":130431.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4034,0)","v":96827.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4034,0)","v":-1196.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4034,0)","v":-28457.200000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4034,0)","v":-30641.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4034,0)","v":-33293.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4034,0)","v":-33935.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4034,0)","v":-33747.699999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4034,0)","v":-36836.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1028,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2030,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3032,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4034,0)","v":-40082.1}]
[null,"Simulation 995",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1029,0)+IF(IncludeDeal1,Spreadsheet9.2!C2031,0)+IF(IncludeDeal2,Spreadsheet9.2!C3033,0)+IF(IncludeDeal4,Spreadsheet9.2!C4035,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1029,0)+IF(IncludeDeal1,Spreadsheet9.2!E2031,0)+IF(IncludeDeal2,Spreadsheet9.2!E3033,0)+IF(IncludeDeal4,Spreadsheet9.2!E4035,0)","v":196335.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1029,0)+IF(IncludeDeal1,Spreadsheet9.2!F2031,0)+IF(IncludeDeal2,Spreadsheet9.2!F3033,0)+IF(IncludeDeal4,Spreadsheet9.2!F4035,0)","v":-64282.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1029,0)+IF(IncludeDeal1,Spreadsheet9.2!G2031,0)+IF(IncludeDeal2,Spreadsheet9.2!G3033,0)+IF(IncludeDeal4,Spreadsheet9.2!G4035,0)","v":-577969.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1029,0)+IF(IncludeDeal1,Spreadsheet9.2!H2031,0)+IF(IncludeDeal2,Spreadsheet9.2!H3033,0)+IF(IncludeDeal4,Spreadsheet9.2!H4035,0)","v":-857598.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1029,0)+IF(IncludeDeal1,Spreadsheet9.2!I2031,0)+IF(IncludeDeal2,Spreadsheet9.2!I3033,0)+IF(IncludeDeal4,Spreadsheet9.2!I4035,0)","v":-1136845.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1029,0)+IF(IncludeDeal1,Spreadsheet9.2!J2031,0)+IF(IncludeDeal2,Spreadsheet9.2!J3033,0)+IF(IncludeDeal4,Spreadsheet9.2!J4035,0)","v":-886853.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1029,0)+IF(IncludeDeal1,Spreadsheet9.2!K2031,0)+IF(IncludeDeal2,Spreadsheet9.2!K3033,0)+IF(IncludeDeal4,Spreadsheet9.2!K4035,0)","v":-2288754.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1029,0)+IF(IncludeDeal1,Spreadsheet9.2!L2031,0)+IF(IncludeDeal2,Spreadsheet9.2!L3033,0)+IF(IncludeDeal4,Spreadsheet9.2!L4035,0)","v":-2793040},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1029,0)+IF(IncludeDeal1,Spreadsheet9.2!M2031,0)+IF(IncludeDeal2,Spreadsheet9.2!M3033,0)+IF(IncludeDeal4,Spreadsheet9.2!M4035,0)","v":-2594675.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1029,0)+IF(IncludeDeal1,Spreadsheet9.2!N2031,0)+IF(IncludeDeal2,Spreadsheet9.2!N3033,0)+IF(IncludeDeal4,Spreadsheet9.2!N4035,0)","v":-2745185.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1029,0)+IF(IncludeDeal1,Spreadsheet9.2!O2031,0)+IF(IncludeDeal2,Spreadsheet9.2!O3033,0)+IF(IncludeDeal4,Spreadsheet9.2!O4035,0)","v":-2874617.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1029,0)+IF(IncludeDeal1,Spreadsheet9.2!P2031,0)+IF(IncludeDeal2,Spreadsheet9.2!P3033,0)+IF(IncludeDeal4,Spreadsheet9.2!P4035,0)","v":-2953239.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1029,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2031,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3033,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4035,0)","v":-3001619},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1029,0)+IF(IncludeDeal1,Spreadsheet9.2!R2031,0)+IF(IncludeDeal2,Spreadsheet9.2!R3033,0)+IF(IncludeDeal4,Spreadsheet9.2!R4035,0)","v":-2840563.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1029,0)+IF(IncludeDeal1,Spreadsheet9.2!S2031,0)+IF(IncludeDeal2,Spreadsheet9.2!S3033,0)+IF(IncludeDeal4,Spreadsheet9.2!S4035,0)","v":-2307351.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1029,0)+IF(IncludeDeal1,Spreadsheet9.2!T2031,0)+IF(IncludeDeal2,Spreadsheet9.2!T3033,0)+IF(IncludeDeal4,Spreadsheet9.2!T4035,0)","v":-2268277.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1029,0)+IF(IncludeDeal1,Spreadsheet9.2!U2031,0)+IF(IncludeDeal2,Spreadsheet9.2!U3033,0)+IF(IncludeDeal4,Spreadsheet9.2!U4035,0)","v":-2761578.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1029,0)+IF(IncludeDeal1,Spreadsheet9.2!V2031,0)+IF(IncludeDeal2,Spreadsheet9.2!V3033,0)+IF(IncludeDeal4,Spreadsheet9.2!V4035,0)","v":-2800444.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1029,0)+IF(IncludeDeal1,Spreadsheet9.2!W2031,0)+IF(IncludeDeal2,Spreadsheet9.2!W3033,0)+IF(IncludeDeal4,Spreadsheet9.2!W4035,0)","v":-2916102.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1029,0)+IF(IncludeDeal1,Spreadsheet9.2!X2031,0)+IF(IncludeDeal2,Spreadsheet9.2!X3033,0)+IF(IncludeDeal4,Spreadsheet9.2!X4035,0)","v":-2610481.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1029,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2031,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3033,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4035,0)","v":-2301262.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1029,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2031,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3033,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4035,0)","v":-2416856.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4035,0)","v":-2263216.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4035,0)","v":-1244996.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4035,0)","v":-773964.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4035,0)","v":-1406287.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4035,0)","v":-758031.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4035,0)","v":-989025.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4035,0)","v":-1449113.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4035,0)","v":-1643395.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4035,0)","v":-2293143},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4035,0)","v":-2249137.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4035,0)","v":-1991777.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4035,0)","v":-2126195.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4035,0)","v":-2313990.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4035,0)","v":-2355717.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4035,0)","v":-2350772.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4035,0)","v":-2307853.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4035,0)","v":-1869264.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4035,0)","v":-1648071},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4035,0)","v":-1540275.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4035,0)","v":-1382484.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4035,0)","v":-1266724.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4035,0)","v":-1221751.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4035,0)","v":-913803.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4035,0)","v":-703320.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4035,0)","v":-536916.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1029,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2031,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3033,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4035,0)","v":-464113.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4035,0)","v":-303111.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4035,0)","v":-219902.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4035,0)","v":44081.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4035,0)","v":-26806.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4035,0)","v":-82530},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4035,0)","v":-144416.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4035,0)","v":-238577.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4035,0)","v":-325473},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4035,0)","v":-177162.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4035,0)","v":-180590.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4035,0)","v":-183910.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4035,0)","v":-187073},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4035,0)","v":-189866.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4035,0)","v":-194658.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1029,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2031,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3033,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4035,0)","v":-197291.8}]
[null,"Simulation 996",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1030,0)+IF(IncludeDeal1,Spreadsheet9.2!C2032,0)+IF(IncludeDeal2,Spreadsheet9.2!C3034,0)+IF(IncludeDeal4,Spreadsheet9.2!C4036,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1030,0)+IF(IncludeDeal1,Spreadsheet9.2!E2032,0)+IF(IncludeDeal2,Spreadsheet9.2!E3034,0)+IF(IncludeDeal4,Spreadsheet9.2!E4036,0)","v":-291321},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1030,0)+IF(IncludeDeal1,Spreadsheet9.2!F2032,0)+IF(IncludeDeal2,Spreadsheet9.2!F3034,0)+IF(IncludeDeal4,Spreadsheet9.2!F4036,0)","v":167660.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1030,0)+IF(IncludeDeal1,Spreadsheet9.2!G2032,0)+IF(IncludeDeal2,Spreadsheet9.2!G3034,0)+IF(IncludeDeal4,Spreadsheet9.2!G4036,0)","v":937474.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1030,0)+IF(IncludeDeal1,Spreadsheet9.2!H2032,0)+IF(IncludeDeal2,Spreadsheet9.2!H3034,0)+IF(IncludeDeal4,Spreadsheet9.2!H4036,0)","v":1251863.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1030,0)+IF(IncludeDeal1,Spreadsheet9.2!I2032,0)+IF(IncludeDeal2,Spreadsheet9.2!I3034,0)+IF(IncludeDeal4,Spreadsheet9.2!I4036,0)","v":853493.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1030,0)+IF(IncludeDeal1,Spreadsheet9.2!J2032,0)+IF(IncludeDeal2,Spreadsheet9.2!J3034,0)+IF(IncludeDeal4,Spreadsheet9.2!J4036,0)","v":1348668},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1030,0)+IF(IncludeDeal1,Spreadsheet9.2!K2032,0)+IF(IncludeDeal2,Spreadsheet9.2!K3034,0)+IF(IncludeDeal4,Spreadsheet9.2!K4036,0)","v":272015.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1030,0)+IF(IncludeDeal1,Spreadsheet9.2!L2032,0)+IF(IncludeDeal2,Spreadsheet9.2!L3034,0)+IF(IncludeDeal4,Spreadsheet9.2!L4036,0)","v":8620.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1030,0)+IF(IncludeDeal1,Spreadsheet9.2!M2032,0)+IF(IncludeDeal2,Spreadsheet9.2!M3034,0)+IF(IncludeDeal4,Spreadsheet9.2!M4036,0)","v":-479097},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1030,0)+IF(IncludeDeal1,Spreadsheet9.2!N2032,0)+IF(IncludeDeal2,Spreadsheet9.2!N3034,0)+IF(IncludeDeal4,Spreadsheet9.2!N4036,0)","v":-417914.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1030,0)+IF(IncludeDeal1,Spreadsheet9.2!O2032,0)+IF(IncludeDeal2,Spreadsheet9.2!O3034,0)+IF(IncludeDeal4,Spreadsheet9.2!O4036,0)","v":-1447560.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1030,0)+IF(IncludeDeal1,Spreadsheet9.2!P2032,0)+IF(IncludeDeal2,Spreadsheet9.2!P3034,0)+IF(IncludeDeal4,Spreadsheet9.2!P4036,0)","v":-1743802.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1030,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2032,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3034,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4036,0)","v":-1987417.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1030,0)+IF(IncludeDeal1,Spreadsheet9.2!R2032,0)+IF(IncludeDeal2,Spreadsheet9.2!R3034,0)+IF(IncludeDeal4,Spreadsheet9.2!R4036,0)","v":-1600167.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1030,0)+IF(IncludeDeal1,Spreadsheet9.2!S2032,0)+IF(IncludeDeal2,Spreadsheet9.2!S3034,0)+IF(IncludeDeal4,Spreadsheet9.2!S4036,0)","v":-1598176.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1030,0)+IF(IncludeDeal1,Spreadsheet9.2!T2032,0)+IF(IncludeDeal2,Spreadsheet9.2!T3034,0)+IF(IncludeDeal4,Spreadsheet9.2!T4036,0)","v":-1903089},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1030,0)+IF(IncludeDeal1,Spreadsheet9.2!U2032,0)+IF(IncludeDeal2,Spreadsheet9.2!U3034,0)+IF(IncludeDeal4,Spreadsheet9.2!U4036,0)","v":-2292493.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1030,0)+IF(IncludeDeal1,Spreadsheet9.2!V2032,0)+IF(IncludeDeal2,Spreadsheet9.2!V3034,0)+IF(IncludeDeal4,Spreadsheet9.2!V4036,0)","v":-2293888.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1030,0)+IF(IncludeDeal1,Spreadsheet9.2!W2032,0)+IF(IncludeDeal2,Spreadsheet9.2!W3034,0)+IF(IncludeDeal4,Spreadsheet9.2!W4036,0)","v":-2173570.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1030,0)+IF(IncludeDeal1,Spreadsheet9.2!X2032,0)+IF(IncludeDeal2,Spreadsheet9.2!X3034,0)+IF(IncludeDeal4,Spreadsheet9.2!X4036,0)","v":-2225982.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1030,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2032,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3034,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4036,0)","v":-2064598.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1030,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2032,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3034,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4036,0)","v":-2020265.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4036,0)","v":-1671875.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4036,0)","v":-1869432.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4036,0)","v":-1835321.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4036,0)","v":-2150143.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4036,0)","v":-2148307.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4036,0)","v":-1606944.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4036,0)","v":-1334588.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4036,0)","v":-1274202},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4036,0)","v":-1242494.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4036,0)","v":-726446.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4036,0)","v":-661590.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4036,0)","v":-771801.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4036,0)","v":81854.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4036,0)","v":-266610.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4036,0)","v":-228752.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4036,0)","v":62501.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4036,0)","v":63808.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4036,0)","v":-349625.59999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4036,0)","v":-573045.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4036,0)","v":19463.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4036,0)","v":-483794.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4036,0)","v":-561486.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4036,0)","v":-202810.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4036,0)","v":-150339.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4036,0)","v":-129066.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1030,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2032,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3034,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4036,0)","v":-355238.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4036,0)","v":-406003.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4036,0)","v":-446774.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4036,0)","v":-220750.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4036,0)","v":-294837.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4036,0)","v":-323817.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4036,0)","v":-369327.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4036,0)","v":-469896.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4036,0)","v":-513163},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4036,0)","v":-265694.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4036,0)","v":-267484.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4036,0)","v":-270629.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4036,0)","v":-273660.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4036,0)","v":-275509.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4036,0)","v":-279391},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1030,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2032,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3034,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4036,0)","v":-281922}]
[null,"Simulation 997",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1031,0)+IF(IncludeDeal1,Spreadsheet9.2!C2033,0)+IF(IncludeDeal2,Spreadsheet9.2!C3035,0)+IF(IncludeDeal4,Spreadsheet9.2!C4037,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1031,0)+IF(IncludeDeal1,Spreadsheet9.2!E2033,0)+IF(IncludeDeal2,Spreadsheet9.2!E3035,0)+IF(IncludeDeal4,Spreadsheet9.2!E4037,0)","v":-32316.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1031,0)+IF(IncludeDeal1,Spreadsheet9.2!F2033,0)+IF(IncludeDeal2,Spreadsheet9.2!F3035,0)+IF(IncludeDeal4,Spreadsheet9.2!F4037,0)","v":-706898.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1031,0)+IF(IncludeDeal1,Spreadsheet9.2!G2033,0)+IF(IncludeDeal2,Spreadsheet9.2!G3035,0)+IF(IncludeDeal4,Spreadsheet9.2!G4037,0)","v":356728.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1031,0)+IF(IncludeDeal1,Spreadsheet9.2!H2033,0)+IF(IncludeDeal2,Spreadsheet9.2!H3035,0)+IF(IncludeDeal4,Spreadsheet9.2!H4037,0)","v":1190380.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1031,0)+IF(IncludeDeal1,Spreadsheet9.2!I2033,0)+IF(IncludeDeal2,Spreadsheet9.2!I3035,0)+IF(IncludeDeal4,Spreadsheet9.2!I4037,0)","v":763548.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1031,0)+IF(IncludeDeal1,Spreadsheet9.2!J2033,0)+IF(IncludeDeal2,Spreadsheet9.2!J3035,0)+IF(IncludeDeal4,Spreadsheet9.2!J4037,0)","v":316755.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1031,0)+IF(IncludeDeal1,Spreadsheet9.2!K2033,0)+IF(IncludeDeal2,Spreadsheet9.2!K3035,0)+IF(IncludeDeal4,Spreadsheet9.2!K4037,0)","v":219381.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1031,0)+IF(IncludeDeal1,Spreadsheet9.2!L2033,0)+IF(IncludeDeal2,Spreadsheet9.2!L3035,0)+IF(IncludeDeal4,Spreadsheet9.2!L4037,0)","v":539942.80000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1031,0)+IF(IncludeDeal1,Spreadsheet9.2!M2033,0)+IF(IncludeDeal2,Spreadsheet9.2!M3035,0)+IF(IncludeDeal4,Spreadsheet9.2!M4037,0)","v":1026520.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1031,0)+IF(IncludeDeal1,Spreadsheet9.2!N2033,0)+IF(IncludeDeal2,Spreadsheet9.2!N3035,0)+IF(IncludeDeal4,Spreadsheet9.2!N4037,0)","v":2226251.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1031,0)+IF(IncludeDeal1,Spreadsheet9.2!O2033,0)+IF(IncludeDeal2,Spreadsheet9.2!O3035,0)+IF(IncludeDeal4,Spreadsheet9.2!O4037,0)","v":2031996.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1031,0)+IF(IncludeDeal1,Spreadsheet9.2!P2033,0)+IF(IncludeDeal2,Spreadsheet9.2!P3035,0)+IF(IncludeDeal4,Spreadsheet9.2!P4037,0)","v":2157033.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1031,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2033,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3035,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4037,0)","v":3315122},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1031,0)+IF(IncludeDeal1,Spreadsheet9.2!R2033,0)+IF(IncludeDeal2,Spreadsheet9.2!R3035,0)+IF(IncludeDeal4,Spreadsheet9.2!R4037,0)","v":3050712.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1031,0)+IF(IncludeDeal1,Spreadsheet9.2!S2033,0)+IF(IncludeDeal2,Spreadsheet9.2!S3035,0)+IF(IncludeDeal4,Spreadsheet9.2!S4037,0)","v":3622892.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1031,0)+IF(IncludeDeal1,Spreadsheet9.2!T2033,0)+IF(IncludeDeal2,Spreadsheet9.2!T3035,0)+IF(IncludeDeal4,Spreadsheet9.2!T4037,0)","v":1129684.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1031,0)+IF(IncludeDeal1,Spreadsheet9.2!U2033,0)+IF(IncludeDeal2,Spreadsheet9.2!U3035,0)+IF(IncludeDeal4,Spreadsheet9.2!U4037,0)","v":877240.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1031,0)+IF(IncludeDeal1,Spreadsheet9.2!V2033,0)+IF(IncludeDeal2,Spreadsheet9.2!V3035,0)+IF(IncludeDeal4,Spreadsheet9.2!V4037,0)","v":798968.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1031,0)+IF(IncludeDeal1,Spreadsheet9.2!W2033,0)+IF(IncludeDeal2,Spreadsheet9.2!W3035,0)+IF(IncludeDeal4,Spreadsheet9.2!W4037,0)","v":1286833.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1031,0)+IF(IncludeDeal1,Spreadsheet9.2!X2033,0)+IF(IncludeDeal2,Spreadsheet9.2!X3035,0)+IF(IncludeDeal4,Spreadsheet9.2!X4037,0)","v":375264},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1031,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2033,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3035,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4037,0)","v":-233813.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1031,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2033,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3035,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4037,0)","v":1263851.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4037,0)","v":747694.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4037,0)","v":2296063.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4037,0)","v":2441769.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4037,0)","v":2934300.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4037,0)","v":3571071.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4037,0)","v":5119071.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4037,0)","v":4016203},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4037,0)","v":3247820.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4037,0)","v":1556107.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4037,0)","v":1106071.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4037,0)","v":2052957.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4037,0)","v":3190749.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4037,0)","v":2540324.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4037,0)","v":1518162.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4037,0)","v":1377824.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4037,0)","v":1424751.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4037,0)","v":1589128.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4037,0)","v":2007608.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4037,0)","v":1809342.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4037,0)","v":1752166.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4037,0)","v":1061100.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4037,0)","v":764541.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4037,0)","v":1229748.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4037,0)","v":1005333.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4037,0)","v":1116310.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1031,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2033,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3035,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4037,0)","v":1010438.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4037,0)","v":826002.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4037,0)","v":305436.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4037,0)","v":255435.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4037,0)","v":152065.70000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4037,0)","v":95735.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4037,0)","v":34440.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4037,0)","v":-1553.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4037,0)","v":-93806.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4037,0)","v":12129.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4037,0)","v":9822.7999999999993},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4037,0)","v":7719.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4037,0)","v":4842.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4037,0)","v":1158.4000000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4037,0)","v":-4199.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1031,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2033,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3035,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4037,0)","v":-8375.7000000000007}]
[null,"Simulation 998",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1032,0)+IF(IncludeDeal1,Spreadsheet9.2!C2034,0)+IF(IncludeDeal2,Spreadsheet9.2!C3036,0)+IF(IncludeDeal4,Spreadsheet9.2!C4038,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1032,0)+IF(IncludeDeal1,Spreadsheet9.2!E2034,0)+IF(IncludeDeal2,Spreadsheet9.2!E3036,0)+IF(IncludeDeal4,Spreadsheet9.2!E4038,0)","v":145152.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1032,0)+IF(IncludeDeal1,Spreadsheet9.2!F2034,0)+IF(IncludeDeal2,Spreadsheet9.2!F3036,0)+IF(IncludeDeal4,Spreadsheet9.2!F4038,0)","v":5445.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1032,0)+IF(IncludeDeal1,Spreadsheet9.2!G2034,0)+IF(IncludeDeal2,Spreadsheet9.2!G3036,0)+IF(IncludeDeal4,Spreadsheet9.2!G4038,0)","v":141560.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1032,0)+IF(IncludeDeal1,Spreadsheet9.2!H2034,0)+IF(IncludeDeal2,Spreadsheet9.2!H3036,0)+IF(IncludeDeal4,Spreadsheet9.2!H4038,0)","v":550378.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1032,0)+IF(IncludeDeal1,Spreadsheet9.2!I2034,0)+IF(IncludeDeal2,Spreadsheet9.2!I3036,0)+IF(IncludeDeal4,Spreadsheet9.2!I4038,0)","v":533604.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1032,0)+IF(IncludeDeal1,Spreadsheet9.2!J2034,0)+IF(IncludeDeal2,Spreadsheet9.2!J3036,0)+IF(IncludeDeal4,Spreadsheet9.2!J4038,0)","v":-813175.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1032,0)+IF(IncludeDeal1,Spreadsheet9.2!K2034,0)+IF(IncludeDeal2,Spreadsheet9.2!K3036,0)+IF(IncludeDeal4,Spreadsheet9.2!K4038,0)","v":373017.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1032,0)+IF(IncludeDeal1,Spreadsheet9.2!L2034,0)+IF(IncludeDeal2,Spreadsheet9.2!L3036,0)+IF(IncludeDeal4,Spreadsheet9.2!L4038,0)","v":622656.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1032,0)+IF(IncludeDeal1,Spreadsheet9.2!M2034,0)+IF(IncludeDeal2,Spreadsheet9.2!M3036,0)+IF(IncludeDeal4,Spreadsheet9.2!M4038,0)","v":1063315.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1032,0)+IF(IncludeDeal1,Spreadsheet9.2!N2034,0)+IF(IncludeDeal2,Spreadsheet9.2!N3036,0)+IF(IncludeDeal4,Spreadsheet9.2!N4038,0)","v":1091492.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1032,0)+IF(IncludeDeal1,Spreadsheet9.2!O2034,0)+IF(IncludeDeal2,Spreadsheet9.2!O3036,0)+IF(IncludeDeal4,Spreadsheet9.2!O4038,0)","v":196467.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1032,0)+IF(IncludeDeal1,Spreadsheet9.2!P2034,0)+IF(IncludeDeal2,Spreadsheet9.2!P3036,0)+IF(IncludeDeal4,Spreadsheet9.2!P4038,0)","v":984433.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1032,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2034,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3036,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4038,0)","v":1217373.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1032,0)+IF(IncludeDeal1,Spreadsheet9.2!R2034,0)+IF(IncludeDeal2,Spreadsheet9.2!R3036,0)+IF(IncludeDeal4,Spreadsheet9.2!R4038,0)","v":889908.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1032,0)+IF(IncludeDeal1,Spreadsheet9.2!S2034,0)+IF(IncludeDeal2,Spreadsheet9.2!S3036,0)+IF(IncludeDeal4,Spreadsheet9.2!S4038,0)","v":1437695.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1032,0)+IF(IncludeDeal1,Spreadsheet9.2!T2034,0)+IF(IncludeDeal2,Spreadsheet9.2!T3036,0)+IF(IncludeDeal4,Spreadsheet9.2!T4038,0)","v":2190489.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1032,0)+IF(IncludeDeal1,Spreadsheet9.2!U2034,0)+IF(IncludeDeal2,Spreadsheet9.2!U3036,0)+IF(IncludeDeal4,Spreadsheet9.2!U4038,0)","v":1217305.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1032,0)+IF(IncludeDeal1,Spreadsheet9.2!V2034,0)+IF(IncludeDeal2,Spreadsheet9.2!V3036,0)+IF(IncludeDeal4,Spreadsheet9.2!V4038,0)","v":1134155.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1032,0)+IF(IncludeDeal1,Spreadsheet9.2!W2034,0)+IF(IncludeDeal2,Spreadsheet9.2!W3036,0)+IF(IncludeDeal4,Spreadsheet9.2!W4038,0)","v":223122},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1032,0)+IF(IncludeDeal1,Spreadsheet9.2!X2034,0)+IF(IncludeDeal2,Spreadsheet9.2!X3036,0)+IF(IncludeDeal4,Spreadsheet9.2!X4038,0)","v":272024.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1032,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2034,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3036,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4038,0)","v":1164809.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1032,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2034,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3036,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4038,0)","v":-13590.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4038,0)","v":597662},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4038,0)","v":-1146468.1000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4038,0)","v":-1320051.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4038,0)","v":-1269192},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4038,0)","v":-330015.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4038,0)","v":-864562.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4038,0)","v":-830898.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4038,0)","v":-1329591.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4038,0)","v":-1349944.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4038,0)","v":-1335410.8999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4038,0)","v":-99062.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4038,0)","v":-631928.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4038,0)","v":-903460.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4038,0)","v":-1360434.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4038,0)","v":-1497866.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4038,0)","v":-1105632.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4038,0)","v":-291506},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4038,0)","v":697009.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4038,0)","v":115528.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4038,0)","v":63051.199999999997},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4038,0)","v":324663.90000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4038,0)","v":388324.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4038,0)","v":676818.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4038,0)","v":810851.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4038,0)","v":940418.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1032,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2034,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3036,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4038,0)","v":1031273.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4038,0)","v":819560.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4038,0)","v":694899.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4038,0)","v":577299.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4038,0)","v":493397.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4038,0)","v":378150.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4038,0)","v":237775.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4038,0)","v":170278.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4038,0)","v":74644},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4038,0)","v":-27494.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4038,0)","v":-29494.799999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4038,0)","v":-32082.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4038,0)","v":-32912.300000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4038,0)","v":-36899.599999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4038,0)","v":-37730.800000000003},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1032,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2034,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3036,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4038,0)","v":-43171.9}]
[null,"Simulation 999",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1033,0)+IF(IncludeDeal1,Spreadsheet9.2!C2035,0)+IF(IncludeDeal2,Spreadsheet9.2!C3037,0)+IF(IncludeDeal4,Spreadsheet9.2!C4039,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1033,0)+IF(IncludeDeal1,Spreadsheet9.2!E2035,0)+IF(IncludeDeal2,Spreadsheet9.2!E3037,0)+IF(IncludeDeal4,Spreadsheet9.2!E4039,0)","v":-486131.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1033,0)+IF(IncludeDeal1,Spreadsheet9.2!F2035,0)+IF(IncludeDeal2,Spreadsheet9.2!F3037,0)+IF(IncludeDeal4,Spreadsheet9.2!F4039,0)","v":-984543.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1033,0)+IF(IncludeDeal1,Spreadsheet9.2!G2035,0)+IF(IncludeDeal2,Spreadsheet9.2!G3037,0)+IF(IncludeDeal4,Spreadsheet9.2!G4039,0)","v":-1035290.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1033,0)+IF(IncludeDeal1,Spreadsheet9.2!H2035,0)+IF(IncludeDeal2,Spreadsheet9.2!H3037,0)+IF(IncludeDeal4,Spreadsheet9.2!H4039,0)","v":-881303.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1033,0)+IF(IncludeDeal1,Spreadsheet9.2!I2035,0)+IF(IncludeDeal2,Spreadsheet9.2!I3037,0)+IF(IncludeDeal4,Spreadsheet9.2!I4039,0)","v":-277063.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1033,0)+IF(IncludeDeal1,Spreadsheet9.2!J2035,0)+IF(IncludeDeal2,Spreadsheet9.2!J3037,0)+IF(IncludeDeal4,Spreadsheet9.2!J4039,0)","v":-1099882.6000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1033,0)+IF(IncludeDeal1,Spreadsheet9.2!K2035,0)+IF(IncludeDeal2,Spreadsheet9.2!K3037,0)+IF(IncludeDeal4,Spreadsheet9.2!K4039,0)","v":-1448951.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1033,0)+IF(IncludeDeal1,Spreadsheet9.2!L2035,0)+IF(IncludeDeal2,Spreadsheet9.2!L3037,0)+IF(IncludeDeal4,Spreadsheet9.2!L4039,0)","v":-1436489.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1033,0)+IF(IncludeDeal1,Spreadsheet9.2!M2035,0)+IF(IncludeDeal2,Spreadsheet9.2!M3037,0)+IF(IncludeDeal4,Spreadsheet9.2!M4039,0)","v":-1891829.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1033,0)+IF(IncludeDeal1,Spreadsheet9.2!N2035,0)+IF(IncludeDeal2,Spreadsheet9.2!N3037,0)+IF(IncludeDeal4,Spreadsheet9.2!N4039,0)","v":-1429232.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1033,0)+IF(IncludeDeal1,Spreadsheet9.2!O2035,0)+IF(IncludeDeal2,Spreadsheet9.2!O3037,0)+IF(IncludeDeal4,Spreadsheet9.2!O4039,0)","v":-1617205.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1033,0)+IF(IncludeDeal1,Spreadsheet9.2!P2035,0)+IF(IncludeDeal2,Spreadsheet9.2!P3037,0)+IF(IncludeDeal4,Spreadsheet9.2!P4039,0)","v":-1898099.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1033,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2035,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3037,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4039,0)","v":-2549513.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1033,0)+IF(IncludeDeal1,Spreadsheet9.2!R2035,0)+IF(IncludeDeal2,Spreadsheet9.2!R3037,0)+IF(IncludeDeal4,Spreadsheet9.2!R4039,0)","v":-2744009.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1033,0)+IF(IncludeDeal1,Spreadsheet9.2!S2035,0)+IF(IncludeDeal2,Spreadsheet9.2!S3037,0)+IF(IncludeDeal4,Spreadsheet9.2!S4039,0)","v":-2714720.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1033,0)+IF(IncludeDeal1,Spreadsheet9.2!T2035,0)+IF(IncludeDeal2,Spreadsheet9.2!T3037,0)+IF(IncludeDeal4,Spreadsheet9.2!T4039,0)","v":-2681153.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1033,0)+IF(IncludeDeal1,Spreadsheet9.2!U2035,0)+IF(IncludeDeal2,Spreadsheet9.2!U3037,0)+IF(IncludeDeal4,Spreadsheet9.2!U4039,0)","v":-2418500.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1033,0)+IF(IncludeDeal1,Spreadsheet9.2!V2035,0)+IF(IncludeDeal2,Spreadsheet9.2!V3037,0)+IF(IncludeDeal4,Spreadsheet9.2!V4039,0)","v":-2359938.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1033,0)+IF(IncludeDeal1,Spreadsheet9.2!W2035,0)+IF(IncludeDeal2,Spreadsheet9.2!W3037,0)+IF(IncludeDeal4,Spreadsheet9.2!W4039,0)","v":-2766803.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1033,0)+IF(IncludeDeal1,Spreadsheet9.2!X2035,0)+IF(IncludeDeal2,Spreadsheet9.2!X3037,0)+IF(IncludeDeal4,Spreadsheet9.2!X4039,0)","v":-2766274.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1033,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2035,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3037,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4039,0)","v":-2458352.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1033,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2035,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3037,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4039,0)","v":-2593941.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4039,0)","v":-2669551.7000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4039,0)","v":-2426205},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4039,0)","v":-2562411.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4039,0)","v":-2352949.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4039,0)","v":-1439649.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4039,0)","v":-1983212.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4039,0)","v":-1736692.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4039,0)","v":-1624970.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4039,0)","v":-1483864.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4039,0)","v":-1809851.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4039,0)","v":-1293682.3999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4039,0)","v":-790488.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4039,0)","v":-960079.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4039,0)","v":-992905},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4039,0)","v":-910845.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4039,0)","v":-1299413.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4039,0)","v":-911411.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4039,0)","v":-611363.19999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4039,0)","v":-577124.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4039,0)","v":-640212.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4039,0)","v":-633637.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4039,0)","v":-818079.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4039,0)","v":-313397.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4039,0)","v":-321699.20000000001},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4039,0)","v":-254306.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1033,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2035,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3037,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4039,0)","v":-218214.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4039,0)","v":-123832.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4039,0)","v":-60182.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4039,0)","v":8529.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4039,0)","v":-56494.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4039,0)","v":-138918},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4039,0)","v":-153084.29999999999},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4039,0)","v":-237219.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4039,0)","v":-323152.09999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4039,0)","v":-185813.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4039,0)","v":-188096.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4039,0)","v":-191212.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4039,0)","v":-192007.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4039,0)","v":-192283.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4039,0)","v":-194064.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1033,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2035,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3037,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4039,0)","v":-196801.2}]
[null,"Simulation 1000",{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!C1034,0)+IF(IncludeDeal1,Spreadsheet9.2!C2036,0)+IF(IncludeDeal2,Spreadsheet9.2!C3038,0)+IF(IncludeDeal4,Spreadsheet9.2!C4040,0)","v":0},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!E1034,0)+IF(IncludeDeal1,Spreadsheet9.2!E2036,0)+IF(IncludeDeal2,Spreadsheet9.2!E3038,0)+IF(IncludeDeal4,Spreadsheet9.2!E4040,0)","v":179318.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!F1034,0)+IF(IncludeDeal1,Spreadsheet9.2!F2036,0)+IF(IncludeDeal2,Spreadsheet9.2!F3038,0)+IF(IncludeDeal4,Spreadsheet9.2!F4040,0)","v":523884.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!G1034,0)+IF(IncludeDeal1,Spreadsheet9.2!G2036,0)+IF(IncludeDeal2,Spreadsheet9.2!G3038,0)+IF(IncludeDeal4,Spreadsheet9.2!G4040,0)","v":-219155},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!H1034,0)+IF(IncludeDeal1,Spreadsheet9.2!H2036,0)+IF(IncludeDeal2,Spreadsheet9.2!H3038,0)+IF(IncludeDeal4,Spreadsheet9.2!H4040,0)","v":-177197.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!I1034,0)+IF(IncludeDeal1,Spreadsheet9.2!I2036,0)+IF(IncludeDeal2,Spreadsheet9.2!I3038,0)+IF(IncludeDeal4,Spreadsheet9.2!I4040,0)","v":-1183596},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!J1034,0)+IF(IncludeDeal1,Spreadsheet9.2!J2036,0)+IF(IncludeDeal2,Spreadsheet9.2!J3038,0)+IF(IncludeDeal4,Spreadsheet9.2!J4040,0)","v":-1161288.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!K1034,0)+IF(IncludeDeal1,Spreadsheet9.2!K2036,0)+IF(IncludeDeal2,Spreadsheet9.2!K3038,0)+IF(IncludeDeal4,Spreadsheet9.2!K4040,0)","v":-1683458.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!L1034,0)+IF(IncludeDeal1,Spreadsheet9.2!L2036,0)+IF(IncludeDeal2,Spreadsheet9.2!L3038,0)+IF(IncludeDeal4,Spreadsheet9.2!L4040,0)","v":-2553085.7999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!M1034,0)+IF(IncludeDeal1,Spreadsheet9.2!M2036,0)+IF(IncludeDeal2,Spreadsheet9.2!M3038,0)+IF(IncludeDeal4,Spreadsheet9.2!M4040,0)","v":-2327752.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!N1034,0)+IF(IncludeDeal1,Spreadsheet9.2!N2036,0)+IF(IncludeDeal2,Spreadsheet9.2!N3038,0)+IF(IncludeDeal4,Spreadsheet9.2!N4040,0)","v":-2760003.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!O1034,0)+IF(IncludeDeal1,Spreadsheet9.2!O2036,0)+IF(IncludeDeal2,Spreadsheet9.2!O3038,0)+IF(IncludeDeal4,Spreadsheet9.2!O4040,0)","v":-2853978.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!P1034,0)+IF(IncludeDeal1,Spreadsheet9.2!P2036,0)+IF(IncludeDeal2,Spreadsheet9.2!P3038,0)+IF(IncludeDeal4,Spreadsheet9.2!P4040,0)","v":-2233363.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Q1034,0)+IF(IncludeDeal1,Spreadsheet9.2!Q2036,0)+IF(IncludeDeal2,Spreadsheet9.2!Q3038,0)+IF(IncludeDeal4,Spreadsheet9.2!Q4040,0)","v":-3099655.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!R1034,0)+IF(IncludeDeal1,Spreadsheet9.2!R2036,0)+IF(IncludeDeal2,Spreadsheet9.2!R3038,0)+IF(IncludeDeal4,Spreadsheet9.2!R4040,0)","v":-3121980.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!S1034,0)+IF(IncludeDeal1,Spreadsheet9.2!S2036,0)+IF(IncludeDeal2,Spreadsheet9.2!S3038,0)+IF(IncludeDeal4,Spreadsheet9.2!S4040,0)","v":-2647259.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!T1034,0)+IF(IncludeDeal1,Spreadsheet9.2!T2036,0)+IF(IncludeDeal2,Spreadsheet9.2!T3038,0)+IF(IncludeDeal4,Spreadsheet9.2!T4040,0)","v":-2747719.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!U1034,0)+IF(IncludeDeal1,Spreadsheet9.2!U2036,0)+IF(IncludeDeal2,Spreadsheet9.2!U3038,0)+IF(IncludeDeal4,Spreadsheet9.2!U4040,0)","v":-3010197.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!V1034,0)+IF(IncludeDeal1,Spreadsheet9.2!V2036,0)+IF(IncludeDeal2,Spreadsheet9.2!V3038,0)+IF(IncludeDeal4,Spreadsheet9.2!V4040,0)","v":-2926426.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!W1034,0)+IF(IncludeDeal1,Spreadsheet9.2!W2036,0)+IF(IncludeDeal2,Spreadsheet9.2!W3038,0)+IF(IncludeDeal4,Spreadsheet9.2!W4040,0)","v":-2902559.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!X1034,0)+IF(IncludeDeal1,Spreadsheet9.2!X2036,0)+IF(IncludeDeal2,Spreadsheet9.2!X3038,0)+IF(IncludeDeal4,Spreadsheet9.2!X4040,0)","v":-3298773.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Y1034,0)+IF(IncludeDeal1,Spreadsheet9.2!Y2036,0)+IF(IncludeDeal2,Spreadsheet9.2!Y3038,0)+IF(IncludeDeal4,Spreadsheet9.2!Y4040,0)","v":-3222515.6},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!Z1034,0)+IF(IncludeDeal1,Spreadsheet9.2!Z2036,0)+IF(IncludeDeal2,Spreadsheet9.2!Z3038,0)+IF(IncludeDeal4,Spreadsheet9.2!Z4040,0)","v":-2847932.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AA1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AA2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AA3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AA4040,0)","v":-2861726.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AB1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AB2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AB3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AB4040,0)","v":-2735370},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AC1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AC2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AC3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AC4040,0)","v":-2993291.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AD1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AD2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AD3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AD4040,0)","v":-3124763},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AE1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AE2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AE3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AE4040,0)","v":-3086462.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AF1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AF2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AF3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AF4040,0)","v":-3161358},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AG1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AG2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AG3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AG4040,0)","v":-3042337.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AH1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AH2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AH3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AH4040,0)","v":-2968060.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AI1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AI2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AI3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AI4040,0)","v":-2893871.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AJ1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AJ2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AJ3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AJ4040,0)","v":-2838160.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AK1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AK2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AK3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AK4040,0)","v":-2777590.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AL1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AL2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AL3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AL4040,0)","v":-2691095.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AM1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AM2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AM3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AM4040,0)","v":-2531723.2999999998},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AN1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AN2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AN3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AN4040,0)","v":-2369516.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AO1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AO2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AO3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AO4040,0)","v":-2252008.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AP1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AP2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AP3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AP4040,0)","v":-2119338.2000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AQ1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AQ2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AQ3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AQ4040,0)","v":-1827018.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AR1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AR2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AR3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AR4040,0)","v":-1768676.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AS1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AS2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AS3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AS4040,0)","v":-1590768.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AT1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AT2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AT3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AT4040,0)","v":-1511644.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AU1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AU2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AU3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AU4040,0)","v":-1388716.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AV1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AV2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AV3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AV4040,0)","v":-1333849.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AW1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AW2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AW3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AW4040,0)","v":-1114269},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AX1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AX2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AX3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AX4040,0)","v":-1143211.7},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AY1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AY2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AY3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AY4040,0)","v":-970148.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!AZ1034,0)+IF(IncludeDeal1,Spreadsheet9.2!AZ2036,0)+IF(IncludeDeal2,Spreadsheet9.2!AZ3038,0)+IF(IncludeDeal4,Spreadsheet9.2!AZ4040,0)","v":-853649.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BA1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BA2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BA3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BA4040,0)","v":-739554.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BB1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BB2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BB3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BB4040,0)","v":-664680.69999999995},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BC1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BC2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BC3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BC4040,0)","v":-328766.40000000002},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BD1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BD2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BD3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BD4040,0)","v":-442562.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BE1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BE2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BE3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BE4040,0)","v":-535654.30000000005},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BF1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BF2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BF3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BF4040,0)","v":-611953.9},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BG1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BG2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BG3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BG4040,0)","v":-695974.3},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BH1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BH2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BH3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BH4040,0)","v":-763783.8},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BI1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BI2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BI3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BI4040,0)","v":-394306.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BJ1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BJ2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BJ3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BJ4040,0)","v":-399598.2},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BK1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BK2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BK3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BK4040,0)","v":-403299},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BL1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BL2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BL3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BL4040,0)","v":-408398.1},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BM1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BM2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BM3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BM4040,0)","v":-412377.5},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BN1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BN2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BN3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BN4040,0)","v":-414777.4},{"$f":"IF(IncludeBaseCase,Spreadsheet9.2!BO1034,0)+IF(IncludeDeal1,Spreadsheet9.2!BO2036,0)+IF(IncludeDeal2,Spreadsheet9.2!BO3038,0)+IF(IncludeDeal4,Spreadsheet9.2!BO4040,0)","v":-416347.9}]

{"sheet":"Spreadsheet9.6","index":5,"n_rows":2016,"n_cols":197,"rows_kept":562,"cut":true,"hidden":false,"merged":[[18,8,18,10],[9,1,9,3],[10,5,11,6],[213,2,213,4],[213,5,213,7],[18,2,18,4],[18,5,18,7]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":197}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Put the exposure data here"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,2.747252747252747E-3,2.7472527472527476E-2,5.4945054945054951E-2,8.2417582417582416E-2,0.1098901098901099,0.13736263736263737,0.16483516483516483,0.19230769230769232,0.2197802197802198,0.24725274725274723,0.27472527472527475,0.30219780219780218,0.32967032967032966,0.3571428571428571,0.38461538461538464,0.41208791208791207,0.43956043956043961,0.46703296703296704,0.49450549450549447,0.52197802197802201,0.5494505494505495,0.57692307692307698,0.60439560439560436,0.63186813186813184,0.65934065934065933,0.68681318681318682,0.71428571428571419,0.74175824175824179,0.76923076923076927,0.79670329670329665,0.82417582417582413,0.85164835164835173,0.87912087912087922,0.90659340659340659,0.93406593406593408,0.96153846153846156,0.98901098901098894,1.0164835164835164,1.043956043956044,1.0714285714285714,1.098901098901099,1.1263736263736264,1.153846153846154,1.1813186813186813,1.2087912087912087,1.2362637362637363,1.2637362637362637,1.2912087912087913,1.3186813186813187,1.346153846153846,1.3736263736263736,1.401098901098901,1.4285714285714284,1.4560439560439562,1.4835164835164836,1.5109890109890109,1.5384615384615385,1.5659340659340659,1.5934065934065933,1.6208791208791209,1.6483516483516483,1.6758241758241756,1.7032967032967035,1.7307692307692308,1.7582417582417584,1.7857142857142858,1.8131868131868132,1.8406593406593408,1.8681318681318682,1.8956043956043955,1.9230769230769231,1.9505494505494505,1.9780219780219779,2.0054945054945055,2.0329670329670328,2.0604395604395602,2.087912087912088,2.1153846153846154,2.1428571428571428,2.1703296703296706,2.197802197802198,2.2252747252747254,2.2527472527472527,2.2802197802197801,2.3076923076923079,2.3351648351648353,2.3626373626373627,2.3901098901098901,2.4175824175824174,2.4450549450549448,2.4725274725274726,2.5,2.5274725274725274,2.5549450549450547,2.5824175824175826,2.6098901098901099,2.6373626373626373,2.6648351648351647,2.6923076923076921,2.7197802197802194,2.7472527472527473,2.7747252747252746,2.802197802197802,2.8296703296703294,2.8571428571428568,2.8846153846153841,2.9120879120879124,2.9395604395604398,2.9670329670329672,2.9945054945054945,3.0219780219780219,3.0494505494505497,3.0769230769230771,3.1043956043956045,3.1318681318681318,3.1593406593406592,3.1868131868131866,3.2142857142857144,3.2417582417582418,3.2692307692307692,3.2967032967032965,3.3241758241758239,3.3516483516483513,3.3791208791208796,3.4065934065934069,3.4340659340659343,3.4615384615384617,3.4890109890109891,3.5164835164835169,3.5439560439560442,3.5714285714285716,3.598901098901099,3.6263736263736264,3.6538461538461537,3.6813186813186816,3.7087912087912089,3.7362637362637363,3.7637362637362637,3.7912087912087911,3.8186813186813184,3.8461538461538463,3.8736263736263736,3.901098901098901,3.9285714285714284,3.9560439560439558,3.9835164835164831,4.0109890109890109,4.0384615384615383,4.0659340659340657,4.0934065934065931,4.1208791208791204,4.1483516483516487,4.1758241758241761,4.2032967032967035,4.2307692307692308,4.2582417582417582,4.2857142857142856,4.3131868131868139,4.3406593406593412,4.3681318681318686,4.395604395604396,4.4230769230769234,4.4505494505494507,4.4780219780219781,4.5054945054945055,4.5329670329670328,4.5604395604395602,4.5879120879120876,4.6153846153846159,4.6428571428571432,4.6703296703296706,4.697802197802198,4.7252747252747254,4.7527472527472527,4.7802197802197801,4.8076923076923075,4.8351648351648349,4.8626373626373622,4.8901098901098896,4.917582417582417,4.9450549450549453,4.9725274725274726,5]
[null,"Parameters",null,null,null,null,null,null,null,null,null,null,"Simulation 1",0,-3045.5,-286161.8,1420139.8,3312998.9,4528224.0999999996,5300066.8,5539615.4000000004,5126575.5,4220261.5,3292559.5,4003413.2,3735949.1,4959236,4048408.6,4950609.5999999996,5788852.5,5257660.5,4134190.3,3979318,3959063.3,5238744.9000000004,5384609.9000000004,4761304,2928409.7,3522965.1,5152993.5999999996,7418933.9000000004,7511015.7999999998,8178966.7000000002,8795054.1999999993,6020068.7000000002,5284574.3,4965778,5310661.5,5475221.9000000004,5729499.5,5351617.2,5856857.2999999998,4180523.8,4225474.9000000004,6490726.2000000002,7275620.9000000004,9365396.4000000004,9101720,7200858,6627258.4000000004,6360039.9000000004,5486713.5,3812714,1923781.4,869711.8,2369949,1021067,1543888,1872148.2,1498554.3,1578300.3,1882052.6,1636540.4,1312981.6000000001,943761.2,-1424826.6,-1046682.1,-742222.2,532395.19999999995,982418,731924.4,1943195,381698.1,-746708,511906.2,644475.1,1091788.6000000001,1169543.3,2877537.9,2304635.7999999998,2279838.2999999998,1958637.9,3672633.9,3372809.4,3965095.2,3514955.2,3287862.1,1472287.9,162853,188875.9,-583823.80000000005,129967.1,-309416.09999999998,-1067446.8999999999,-1693303.8,-2176201.9,-1632731.7,-1773702.2,-1203628.7,-1250709.3999999999,-1345548.5,-569584,-1439597.5,-294871.2,248974,360232.5,1134482.8999999999,2176209.4,2722316.4,5076395,3927684.8,2884562.3,3869081.8,3359652.5,4348529.9000000004,6168715.7999999998,6490751.5,5601320.5,4553192.5999999996,3037496.6,5278492.4000000004,5183514.2,4730325,5359788.4000000004,6225795.5999999996,8097588.7999999998,8476631,8915362.9000000004,10803750.9,12093636.6,11910094.6,13369507.300000001,11626100.6,10266179.6,10366070.800000001,9892464.8000000007,9722155.9000000004,10861419.300000001,9351737.1999999993,7970606.9000000004,6633419.0999999996,6316767.2999999998,6225592.4000000004,5718253.9000000004,5025635.8,4599011.8,4078593.8,3759031,4256971.3,4369740.8,3687437.6,4251659.3,4677579.4000000004,6090456.7000000002,4080205.5,2985894.1,1841127.3,2179244,2640430.4,2321265.9,2560018.2000000002,2994665.2,3240528.3,3264027.1,3122804.1,2902476.4,2391037.9,1577141.5,1191725.7,1039909.6,886881.1,869753.5,547994.6,500135.4,705002.7,461534.9,238981.3,135464.70000000001,76990.100000000006,-144017.9,-364682,-395293.5,-242462.6,-414382.3,-423331.6,-577533.4,-693982.5]
[null,null,"Party A","Party B ",null,null,null,null,null,null,null,null,"Simulation 2",0,387822.2,1389031.3,-1092241.5,-1500368.1,-1628881.1,-987778.3,-1670328.3,-1592542,83077.5,363574.5,223238.2,-204538.2,-1778167.7,-1221752.1000000001,-2424537.4,-1875975.8,-765455,-1057538.2,-2049767.5,-3393904.9,-2890883.2,-2296654.2999999998,-2400880,-1614024.6,-2299879.6,-2958933.6,-3395482.3,-3369056.4,-2654067.7000000002,-4110795.2,-4053628.1,-4112555.2,-3992741.8,-4525739.5999999996,-4070337,-3851312.6,-4008368.3,-3800923.6,-4817578.0999999996,-4592760.5999999996,-4508822.5,-4605054.0999999996,-5339931.0999999996,-4856685.4000000004,-5380958.7999999998,-4862418.5999999996,-4189288.4,-4267766.5999999996,-4993582.0999999996,-4922103.2,-5650390.7999999998,-6564626.2000000002,-7384212.7999999998,-7423576.2000000002,-7599648.0999999996,-7507986.0999999996,-7435362.0999999996,-8294228,-8292606.4000000004,-7827944.2000000002,-7080650.5999999996,-6715375.5,-6826713.0999999996,-6881119.7999999998,-7123593.9000000004,-7058370,-6530542.5999999996,-5969324.2999999998,-5394833.5,-5585244.4000000004,-5893336.0999999996,-5354430.3,-5950105.0999999996,-6237457.9000000004,-5793364.9000000004,-6251618.7000000002,-6673692.2999999998,-6571466.5999999996,-6309054.2999999998,-6453964.5,-6228515.0999999996,-5889064.5999999996,-5760570.9000000004,-5394594.2999999998,-5270164.7,-5585627.7000000002,-5475894.5999999996,-5088248.7,-5506042.2999999998,-5935949.2000000002,-6003310.2999999998,-5796346.0999999996,-5488943.2999999998,-6248049.2999999998,-6103674.7000000002,-5902014,-6008485,-6279126,-6457377.2999999998,-6683687.9000000004,-6478108,-6173365.2999999998,-6008460.4000000004,-5691321.2000000002,-5423631.0999999996,-5418661.2999999998,-5802632.0999999996,-5443792.7000000002,-5575411.5,-5382195.5999999996,-5033347,-5253495.8,-5506952.7000000002,-5934440.2000000002,-5871519.9000000004,-5829723.5,-5432584.2999999998,-5349339.7,-5060568.5999999996,-4695003.5,-4608898.2,-4434336.3,-4384486.7,-4283841.0999999996,-4258045.7,-4125177.7,-4082020.2,-4052849.3,-3530985.7,-3977364.1,-3776125.6,-3885141.9,-3681242.8,-3467585.8,-3459177.2,-3029611.4,-2782543,-2875907,-2654792.4,-2419389.6,-2098813.7000000002,-1972003.7,-1844373.8,-1466539.2,-1298460.2,-1131013.2,-1043274.8,-1116621,-1265820,-1430195.2,-1217433.7,-1253121.5,-1016115.5,-932173.5,-924948.7,-853615.7,-743336.6,-760621.8,-975122.8,-1030700.2,-1182784,-1209642.6000000001,-1157724.2,-1173862.2,-1103987.6000000001,-803360.4,-986782.2,-1215748.3999999999,-1165052.2,-862954.9,-673194.7,-767804.2,-527478.30000000005,-912956.4,-898298.7,-828685.5,-847288.6,-518138.6,-505306.4,-515444.4,-455581.3,-395820,-362009.5]
[null,"Independent amount",0,0,null,null,null,null,null,null,null,null,"Simulation 3",0,-54639.4,1198124.3999999999,683545.5,2525763,1011570,251841.1,2057740.4,1854371.2,1379121.2,3331419,1396936.8,1611568.4,1670819.5,208456.5,3960018.8,4254732.9000000004,3485081.5,6240114.4000000004,7680490.7000000002,8091837.0999999996,6015807.7999999998,6319837.5,4792617.5,3553301,4926803.0999999996,2530780.2000000002,2871392.2,3468124.6,2709108.8,2506701.6,2639306.4,3957549.2,4164144.5,5647169.2000000002,1422546.4,3310691.6,3916813.2,4706633,4286639.4000000004,6082194.7999999998,5050864.8,6172342.7000000002,3451087.2,4705275.3,3574299.1,4538910.4000000004,4012845.4,4094958.9,6852317.2999999998,6134273.5999999996,5094373.5999999996,2724684,3563534.4,5035103.2,5214199.7,4392328.0999999996,4730019,4242024.9000000004,5177798.2,6085524.7000000002,6421672.9000000004,5878343,5678365.7999999998,5697790.5999999996,7071362.5,9448250.0999999996,11615201.300000001,7335837.2999999998,10001441.4,9706992.1999999993,6797721,5192297.5,6161576.2000000002,7149263.9000000004,5936183.7000000002,5790419.4000000004,4526829.2,2531824.7999999998,3371678.6,4149838.2,3331943.9,4822061.3,7408799.2000000002,6650125.4000000004,5970281.0999999996,5992895.5,5048508.8,6346514.9000000004,7238917.5,7659530.4000000004,8172090.2999999998,6637651.5999999996,5262715,5921489.5999999996,8187457.7999999998,6320788.2999999998,6668849.7000000002,8814911.4000000004,10627763.699999999,11993001.5,9871011,8962884,7750515.7999999998,8721247.1999999993,8099281.7999999998,7948897.5,10404705.199999999,8337469.4000000004,7286441.2999999998,8764392.6999999993,7540916.4000000004,6300582,7017319.4000000004,7493464.5999999996,6424790.9000000004,5107894.7,5497269.2999999998,4552390.5,3218794.6,2637603.1,3774139.2,2647360.1,2353677.2000000002,2200821.5,1663773,1789988.2,1503234.4,1900183.4,1977134.4,2618380,1958717.2,1951013.2,2090955.1,1699127.6,1686706.5,1337239.3,1661956.9,1100553.8,1096984,751864.5,912376.9,1343863.6,1963054,2038937.5,1473281.1,924146.4,892555.6,622562.1,896962.1,665262.19999999995,302646.5,317594.3,-29579.4,-301932.40000000002,-361545.7,-414592.6,-476463.6,-212345.7,-89635.8,-91241.3,-89507.8,99727.3,24384.3,13359.8,140842.6,6659.2,75745.2,70405.2,88161.2,98639.5,-151387.5,-4072.2,-51786.3,-117061,-245361.3,-223394.2,-175251.7,1664.3,48200,-144457,-232266.6,-266378.2,-216476.2]
[null,"Threshold",0,0,null,null,null,null,null,null,null,null,"Simulation 4",0,149579.6,1347340.8,2165008.2999999998,3033258.2,748670.2,917786.5,2144269,-67372.3,2062925.2,1533542.7,721697.2,-20227.599999999999,-981217.3,-1079222.3,-692405.5,760703.5,1583970.9,-758676.1,32251.4,306562.59999999998,-385700.1,1578408.3,3258660.8,541602.4,1134092.7,996829.9,870550.4,1111482.8999999999,1646454.6,4234289,3653387.5,3751012.9,3513121.2,4609515.8,5047469.2,3263571.5,3046643.2,4224445.5,3385531.6,1776917.6,2922695.3,1663878.3,2669670.6,326943.3,-633872.9,-5671.2,773861.3,-191781.7,315574.7,341903.3,543053.6,190266.9,85891.3,-1040454.7,-587311.1,-324732.90000000002,-869859.4,-1273666.6000000001,-1121759.2,-2259548.1,-2783494,-2739520,-2501616.7999999998,-2116029.2000000002,-1207715.2,-706748.6,-1113780.3,-1751510.6,-1334148.8999999999,-2046765.6,-1906910.7,-1161053.3999999999,-1468049.2,-1484047.2,-1962543.9,-2776272.4,-3642640.2,-4239248.8,-4260787.5999999996,-3933808.7,-4740188.0999999996,-4137468,-4064426.3,-2927289.6,-3205852.9,-3931245.7,-4166891.7,-5255524.5,-5423835.9000000004,-4932891.2,-4918339.7,-5047832.7,-4429194,-3538479.9,-3589784.6,-3535783.4,-4126354.9,-3950110.7,-4208635.7,-3332734.2,-3466800.4,-3462763.6,-3493873.2,-3704386.5,-2756759.1,-3191564.6,-2694914.9,-3505245.8,-3333115.7,-3271562.5,-2794680.4,-2789338.8,-2633043.7999999998,-2455974.9,-2086960.7,-2063706.6,-2199440.6,-2737863.2,-2793355.9,-3112533.7,-2880299.1,-3082115.6,-3168429,-3192471.6,-3353043.9,-3759732.4,-3760635.1,-3858574.4,-3654388.5,-3887945.3,-4122955.9,-3983706.3,-3907279.7,-3842331.4,-3980898.9,-3890635.9,-3806444.7,-3668331.5,-3597456.3,-3940493.8,-3739296.3,-3694097.2,-3640099.8,-3606438.9,-3671978,-3727377.6,-3586322.2,-3376759.6,-3611459.5,-3753713.7,-3695298.2,-3613661,-3691609.3,-3686018.2,-3605537.3,-3484192.3,-3611086.3,-3556833,-3487516.7,-3513118.6,-3359100.1,-3121604.8,-3151340.5,-3183173.5,-2961983.9,-2697896,-2630085.1,-2691403.7,-2721254.3,-2629778.2000000002,-2529823.1,-2430590.4,-2535167.1,-2570464.2000000002,-2463391,-2288116.7999999998,-2214411.4,-2291063.4,-2224142.5,-2096112.6,-2066512.4,-2063859.5,-2180448.7999999998]
[null,"Minimum transfer amount",250000,250000,null,null,null,null,null,null,null,null,"Simulation 5",0,717407.7,1347043,1643120.7,2389956.9,1018033.5,3002021.5,2570123.1,3245293.7,4504963.0999999996,3903319.2,4795640.9000000004,5071508.9000000004,3816407.2,4041234.3,1430849,3106265,4067347.5,3865762.8,1802813.8,3314825.1,271301.59999999998,3277685,4385178.3,9762744.3000000007,10336587.199999999,9965950.4000000004,8801260.1999999993,10176017,12374093.199999999,11041069.4,11692420.9,11636211.5,8350881.0999999996,11213578.699999999,10037869.699999999,10761588.800000001,10012231.6,10151735.699999999,7884432.2999999998,8260735.5,8233365.4000000004,7123766.7999999998,5986003.9000000004,8346053.2999999998,8143981,8475385.8000000007,9018551.0999999996,9907997.9000000004,8704722.8000000007,6836272.9000000004,5546593.5,3333942.7,2206913.9,3115593.6,3360737.7,4829165.5,7207350.7000000002,6069159.5999999996,7764262.2000000002,7331918.2000000002,10319917.5,8380661.5999999996,8180947.5,7215669.7000000002,6477461.5,5597263.5999999996,7167849,9570539.9000000004,8563600.9000000004,8015839.2000000002,8596323.5,6345784.2000000002,5886283.7999999998,4280597.4000000004,6589013.2999999998,6510791.4000000004,6144268,7783804,7764236.5,8059851.4000000004,6340399.2000000002,6876139.9000000004,6872185.2000000002,7483154.0999999996,8943132.5,9662169.8000000007,9101963.9000000004,8499035.0999999996,6700633.5,5939825.9000000004,6550899.5999999996,4361889.5999999996,2545870,1169972.3999999999,2099597.5,-813725.9,-1173034.1000000001,-1888708,-926576.3,-981140.9,-2393168,-3346283.7,-2946048.7,-3317674.2,-3608544.2,-3597452.3,-3146386.1,-2787348.1,-2132944.1,-2070781.7,-2456092.1,-3308698.4,-2957153.3,-4085088.9,-3677380.3,-3612093,-3768755.7,-3813209.7,-3578277.7,-3152506.8,-3037479.6,-3517225.7,-3234417.5,-3408596.8,-3286560.6,-3568489.9,-3612548.9,-3485336.5,-2833786.7,-2903405.4,-2571912.4,-2270935.1,-2037466,-1734123.8,-1898122.1,-1339498.3999999999,-1162796.6000000001,-805696.9,-1410345.2,-1110569.3,-941923.5,-979531.4,-1208812,-650000.30000000005,-1016356,-1453625.9,-1424392.7,-1393348,-1457717.9,-1085448.3,-1111411.6000000001,-1084059,-897999.2,-1209265.8999999999,-1564592.3,-1440594.2,-1736522.4,-1616091.7,-1724794.5,-1566473,-1299071.1000000001,-1851195.8,-2141990.5,-2525076.6,-2341530.7999999998,-1952205.8,-1811088.9,-1902183.7,-1956371.9,-2000886.1,-2052786.1,-1947722.7,-2082628.5,-2197083.2000000002,-2047233.8,-2296396.7999999998,-2234025.1,-2351814.1,-2294512.6,-2381230.9,-2315166.7999999998,-2318176.5,-2373832.7999999998]
[null,"Rounding",50000,50000,null,null,null,null,null,null,null,null,"Simulation 6",0,-65674.3,265237.5,-1028648.5,-511693.4,-1767505.6,-2450744.1,-1790051.7,-2168855.2000000002,-2334524,-3254598,-3258770.6,-3624643.5,-4482590.5999999996,-4343449.0999999996,-5605918.5,-4979733.0999999996,-4625280.8,-5490096.5999999996,-6592887.9000000004,-5584299.9000000004,-6544330.5999999996,-6082102.4000000004,-5749568.5999999996,-7225054.7999999998,-7036418.4000000004,-6782626.5999999996,-6966981,-5973202.4000000004,-5233855.3,-5177787.9000000004,-4343016.5999999996,-4484760,-5190288.2,-5718584.5,-5804183.2000000002,-4777316.5,-4642399.5,-3488477.6,-3978023.4,-4368055.5,-4809577.9000000004,-5507828.0999999996,-5933179.4000000004,-6235113.2999999998,-6249466.5999999996,-6482962.5,-6184567.2999999998,-7497772.2000000002,-7306617.0999999996,-7430926.0999999996,-6729205.5,-7449750.9000000004,-7746131.9000000004,-8311774.2999999998,-7066978.2000000002,-7385776,-7125648,-6302634.5999999996,-6110083.7000000002,-5762482.5999999996,-6253993.7000000002,-6910207,-8434749.1999999993,-7585022.7000000002,-7650951.0999999996,-8055980.2000000002,-7340888.7999999998,-7697827.4000000004,-7227301.9000000004,-6392928.0999999996,-6395259.0999999996,-6943634,-6310031.7000000002,-6898727.9000000004,-6076449.7999999998,-5624832.9000000004,-6309445.2999999998,-6332369,-6895823.0999999996,-5571252.7999999998,-5774389.5,-6651128.4000000004,-6162341.0999999996,-6033721,-6475712.5999999996,-6655689.9000000004,-6940092.5999999996,-6969116,-6944977.5,-6817425,-7165776.9000000004,-7075032.5999999996,-6834285.5999999996,-6431614.0999999996,-6826632.2999999998,-6595263.5,-5769314.0999999996,-5309164.5,-4791350.0999999996,-4364515.8,-4701929.7,-5085960.5999999996,-4916550.5999999996,-4933475.5999999996,-4488107.5,-4241228.8,-3876709.9,-4505065.5999999996,-4370346.0999999996,-3096717.6,-2812346.1,-3081132.4,-2332652.4,-2436597.7000000002,-1729396.5,-1493037.4,-1499115.1,-306349.40000000002,-1077529.7,-560882.5,170084.6,95048,1002863.6,680196.6,232872.6,-561408,-271518.40000000002,-284558.40000000002,-814118.2,-916651.6,-1015333.6,-905880.3,-701939.6,-464144.7,-382891,498580.2,1029380.7,1120066.3999999999,1519610,1602918.8,1889763.4,1376353.1,1179960.8999999999,1088587,1406500.3,2010960.7,1876885.2,1738655.9,951966.4,679668.4,199077.6,54661.8,-65909.5,91084.800000000003,-351263,-261867.4,-92785.4,246271.1,160874.9,-414474,-230759.7,-544993.30000000005,-518811,-823368.6,-826382,-513007.6,-542669.69999999995,-548445.19999999995,-625587.9,-587165.19999999995,-697843.19999999995,-908935.7,-862359.9,-742986.4,-664631.9,-723689.1,-812852.8,-750255.1,-865690.9,-1049029.5,-1201736.5,-1438119.2,-1646237]
[null,"Margin period of risk",20,null,null,"View Path Num",1,null,null,null,null,null,"Simulation 7",0,112133.2,109215.4,71323.3,341656.9,217001.4,-1228674.8999999999,-2181538.4,-2088332,-2305069.4,-2007963.9,-1555717.7,-743262,-1767868.8,-2902208,-2507814.6,-3524102.4,-3179616,-2452932.7000000002,-2862905.5,-844447.2,-1017651.5,-657889.4,-256597.8,-3154511.8,-2494821.7999999998,-3369241.7,-1979674.5,-2314491.4,-2035079.4,-1530214,27544.5,-477174.5,-139658.4,-1262654.8,-2026346.2,-3176889.8,-2341837.1,-1185250.6000000001,-2150542.1,-3049811.1,-3643021.6,-4879293.5,-4561529.8,-5578335.9000000004,-6967898.9000000004,-6727242.9000000004,-8647174.3000000007,-8414732.1999999993,-9027866.4000000004,-9434833.3000000007,-9096245.8000000007,-9446627.3000000007,-10666235.6,-11045545.699999999,-10874223.9,-9205046.5,-8954244,-9388539.1999999993,-9403617.3000000007,-9842531.5999999996,-8958548.5999999996,-7952787,-8536510.1999999993,-8707697.5,-7993824.2999999998,-8596864.9000000004,-8176344.5,-8838502.4000000004,-8201728.2999999998,-8347208.0999999996,-8469261.3000000007,-8884108.4000000004,-8300493.7999999998,-7543677.2999999998,-7267631.5,-7444238,-7096594.9000000004,-7218623.5999999996,-7160417.9000000004,-6778701.9000000004,-7091077.7000000002,-8032046.0999999996,-6899378.7000000002,-6466210.5999999996,-6259328.7000000002,-7074312,-7658956.7000000002,-8131631.7000000002,-8011835,-7729395,-8591709.8000000007,-9085327.9000000004,-7503933.5999999996,-7585331.2999999998,-7847807.5999999996,-8010892.2000000002,-8098895,-7916769.7999999998,-7713173.5999999996,-7963467.5,-7998952.2000000002,-8679636,-8406660.9000000004,-8206556.7999999998,-8204706.9000000004,-7034705.5999999996,-6655104.0999999996,-6518315.5999999996,-7281331.9000000004,-6885169.0999999996,-5906581.7999999998,-5928971.7000000002,-5785121.2999999998,-5422327.7000000002,-5553924,-5999935.2999999998,-6206386.9000000004,-6696904.5999999996,-6490249.2999999998,-6359684.9000000004,-6266420.4000000004,-6614099,-6723685,-6620530.7000000002,-6977015.7999999998,-6802017.7999999998,-6389935.7999999998,-6290477.0999999996,-4765564.3,-4578924.7,-4533098.3,-5122962.3,-5476605.2000000002,-5670070.9000000004,-5496885.7999999998,-5442461.4000000004,-5403678.2000000002,-5650596.9000000004,-5823091.7999999998,-5812945.7999999998,-5662321,-5767083.2000000002,-6056968.2999999998,-6160982.7000000002,-6191479.5999999996,-6212086.5,-5867465.5,-4961995.0999999996,-5042252.5,-4789994.4000000004,-4730842.3,-4428487.4000000004,-4575520,-4375544,-4469182.0999999996,-4525917.9000000004,-4418742.7,-4606181.8,-4732861.8,-4613662.8,-4690231.8,-4801056.5999999996,-4970651.9000000004,-4845870.0999999996,-4409909.0999999996,-3687227.9,-3790197.5,-3880917.6,-3916670.6,-3864106.2,-4034670,-4059033,-4076544.3,-4152895.5,-3963916.3,-3967178.1,-3945170.7,-4010234.4,-4038196.9,-4153003.2,-4230723.0999999996,-4198968.4000000004,-4089832.8]
[null,null,true,null,null,"Output up to ",50,null,null,null,null,null,"Simulation 8",0,-239687.2,90363.6,1122385.6000000001,960979.9,585635.1,-800771.4,-2193395.2999999998,-2611019.5,-1517890.6,-1464749.7,759993,-833892,-1213455.5,-1094190.3,-60773.2,-123333.7,-353803.8,-406683,-713804,765872.1,2072716.6,460772.8,2270339.1,2655788.1,3458090.2,4431268.8,6398715.5,7298806.4000000004,7232502.4000000004,6394799.5,5646291.0999999996,6218504.7000000002,4668867.0999999996,3603590.4,3194656,1580700.2,3509346.6,3824027.4,4285567.4000000004,2685865.4,2330195.5,3500794.8,3103457.1,5405839.5,7515512.4000000004,8737480.3000000007,7654732.7000000002,9677994.5999999996,10533874.9,11933921.6,11867160.9,11914420.4,11019895.5,12462131,10612097.800000001,12275951.1,12962260.199999999,12511773.5,11688192.800000001,10583485,10380536.1,8929421.6999999993,7887297.4000000004,4287728.2,3513314.7,3738473.8,1987929.1,2979077.5,1992001.9,795910.5,867095.9,-248648.8,-403209.4,1016344.6,1959161,2892732.1,2429765.6,2278766.5,2003329.6,3021802.9,4568294.2,3349035.2,4749483.5999999996,4605630.3,3992452.5,2582960.2000000002,2662256.4,1409225.5,1758516,1695940.1,337621.5,350226.3,-495701.1,-1565061.4,-2062855.5,-2075102.9,-3089605.3,-3787435.6,-2918935.8,-2265844.7000000002,-2942623.5,-2794702,-4061317.5,-3372979.2,-2962499.2,-3858796,-3589123.2,-4109239.5,-4004989.1,-4062634.5,-3538063.1,-4103676.4,-3681351.5,-3474398,-3223271.3,-3794963.5,-4005131,-4300606.9000000004,-4765708,-4163531.8,-3436293.6,-3581850.8,-3744349.6,-3713150.1,-4101140.4,-4028429.9,-4086003.5,-3904571.9,-3083027.1,-3298630.6,-3337947.2,-3263588.6,-3385798.8,-3673031.6,-3705376.2,-3459585.2,-3390375.5,-3350820,-3298354,-3336469.8,-3308165.7,-2943663.3,-2905985.9,-2577737.6,-2235765,-2123721.2999999998,-1698183.9,-1342833.8,-1276058.8999999999,-1388988.5,-1236826.3999999999,-1155279.8999999999,-1286759.7,-1137801.3999999999,-956071.6,-1090897.3999999999,-853910.8,-754309.3,-902821.6,-685653.5,-779526.8,-1043584.8,-1005140.8,-846924.4,-534144,-304712.90000000002,-267940.40000000002,-244863.5,-102502,134164.4,142979.6,118158,214443.4,225862.1,122742.3,465237.7,604676.69999999995,738928.9,788924.6,836349.8,792045.1,680173.2,734588.4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 9",0,504243,-799851.1,1307627,1775886.8,1008385.1,1081925.8999999999,1582401.9,2558316.4,3880975.4,5860916,5041883.3,7520306.7000000002,7770248.5,8966163.6999999993,8558047,6148993.2000000002,6799284.2999999998,6153172.0999999996,7257712.7999999998,8068294.4000000004,10359843,12225040.9,13568469.5,9544477.5999999996,7845451.2000000002,6958588.5999999996,4257497.3,3516843.5,3635542,5429120,7343645.5999999996,6295896.7999999998,3866507.3,2726617.9,250371.3,2088371.5,1050454,4101872.8,4581315.7,5023680.8,9498039.9000000004,9969440.3000000007,8319939.5999999996,9818600.9000000004,8785041.9000000004,8403261.6999999993,9157556.5,8764704.5999999996,7863743.5,6472285.9000000004,5160950.4000000004,7107483.2999999998,8825196.5,10964030.800000001,7878548,5923572.4000000004,5922479.0999999996,4231594.8,1986316.2,1420988,3930049.8,5233244.4000000004,5833138.7000000002,8138885.0999999996,9263320.6999999993,9270831.1999999993,10599185,8228466.5999999996,7513083.5999999996,5601769.4000000004,4842711.3,7535388.5,7930611,8458144,7176918.9000000004,8540710.5,8216667.2000000002,8402300.5,7117256.5,7383763.5,7939424,9822470.9000000004,9835576.4000000004,7282614.2999999998,5999714.5,7305888.7000000002,6528037.0999999996,4763710,4074670,3745452.8,3616891.6,3396983.1,3236113,3776569.7,2791824.2,2149927.2000000002,1815893.5,1772715.8,1669525.4,3031195.8,2629221.9,3026158.1,3336639.8,3047519.2,861058.7,24345.4,515461.6,877495.4,1745698.7,1609469.3,2047230.2,2612483.5,3575382.3,4261948.8,4818241.4000000004,5722126.7999999998,5285411.9000000004,4786607.7,5457770.5,5286041,5216594.4000000004,5803560.7000000002,6434189.2000000002,5682782.5,5795726.2999999998,6552280.2000000002,5752908.5999999996,4742880.0999999996,5606366,5266376.5999999996,4728909.7,4280091.8,3903356.6,3700163.2,4988105.3,4745251.9000000004,3835142.1,4122987.6,3822991.7,3177549.2,3574939.9,3312052.9,2855515.9,3368526.7,3277074.4,3798217.8,3238753,3674728.5,3846407.5,3902275.7,3919421.6,4489452.5,3823009.6,3987804.2,3372069.2,3388973.1,3151278.4,2618479.6,2338792.1,2521435.2999999998,2191018.1,1796363.7,1605199.8,1396571.8,1357951.1,1753080.5,1844857,1878518.2,1885616,1913840.9,1804539.3,1612551.8,1751871.6,2055802.8,2220793.5,2426915.2000000002,2408736.2999999998,2471125,2208251.5,2385165.1,2475798.2000000002,2498972.6,2526849.9]
[null,null,"Uncollateralised",null,null,"Collateralised",null,null,"Single path",null,null,null,"Simulation 10",0,-566387.9,-724753.1,-1838239.6,-3612436.4,-4886652.4000000004,-4850588.5,-4396761.4000000004,-4386620,-4733686.5999999996,-3849732.8,-2850018.8,-2681066.2999999998,-2333142,-2663191.5,-2006318.6,-2967581.5,-4046360.6,-4723762.2,-5845506.7000000002,-3421133.8,-4348110.4000000004,-4916560.8,-3706265.3,-3647455.9,-4251733.2,-4821885.2,-4625450.0999999996,-6260506.7000000002,-5171669.7,-4786020.3,-5537941,-5712725.5,-6056181.7000000002,-5919248.7999999998,-4558361.3,-4805486.8,-4374832.4000000004,-1638671.4,164826.6,15768.8,-4322.3999999999996,-357825.8,700697.4,727823.5,2836521.8,2671923.1,2303706.1,2659551.5,1842822.2,931897.5,1837217.7,2626678.5,2523743.5,2638354.2999999998,2369730.9,4174220.1,4889855.2,6590677.2000000002,4489669,3183594.8,2765909.3,4923165.4000000004,4419535.4000000004,4760572,4487797.3,2995672.9,3634287.6,5628481.2999999998,5621010.2999999998,7050274.0999999996,6346932.5999999996,8228643.5,7974945.2999999998,7294882.4000000004,9420108.8000000007,9390190.0999999996,11400281.9,12576277.199999999,13546452.199999999,10532175.199999999,10641854.1,10957488.4,8823493.5,7773379.5999999996,6592031.9000000004,7058010.7999999998,6933564.5999999996,8002232.5,7666371,8889492.5,7581532.9000000004,7028604.9000000004,6334161.9000000004,4991852.3,5786012,5405860,5361114.2,5382344.5,5528013,4438854.5999999996,3470007.9,2971533.4,2359431.9,586434.4,-1520723.1,-1406789.6,-2111158,-2166109.5,-2545539.9,-3133925.3,-2321607.2000000002,-2182479.5,-2642369.9,-3389724.3,-2353206.2999999998,-1895930.5,-1772520.3,-1376418.1,-801716.7,-1794951.2,-1561141,-2105307.6,-1773485.3,-1917643.2,-2604356,-2721792.8,-3161960.3,-3532996.2,-2938214.3999999999,-2748520.7,-2998855.1,-2817537.2,-2591939.2999999998,-2619621.4,-2466619.5,-2033509.3,-2040354.7,-1593386.6,-1170412.1000000001,-783951.6,-911613.4,-1393079.9,-1700137.7,-1901785.5,-1747469.8,-1998095,-1825486.6,-1867612,-1929906.8,-2011676.3,-2431184.7000000002,-2495867.7000000002,-2343276.2000000002,-2658360.1,-2859827.6,-3009091.1,-2921896.1,-2856348.6,-2756591.1,-2795131.4,-2945680.6,-2944336.1,-2832326.3,-2957953.9,-2832703.2,-2313126.6,-2321931.7999999998,-2116501.9,-2003211.9,-2030796.5,-2037322,-1860806.9,-1683189.5,-1694111.9,-1490119.9,-1632349.4,-1721754.7,-1700864.6,-1709308.7,-1842657,-1657367.9,-1752561.3,-2157292.7999999998]
[null,null,"EE","NEE","95% PFE","EE (with collateral)","NEE (with collateral)","95% PFE (with collateral)","Exposure","Collateral","Total",null,"Simulation 11",0,-215343.3,806223.1,1344327.3,1119083.2,1812119.8,1311964,2440949.5,308141,-695051.3,-1699047.5,-647696.4,-1894964.1,-2668021.7000000002,-1705377.4,-3151363.8,-4509528.4000000004,-5726274.5,-6061181.7999999998,-5798084.2000000002,-5510427.4000000004,-5215885.8,-4743857,-6152180.5999999996,-6292378.2999999998,-6183215.7000000002,-5194059.2,-5585331,-5901323.5999999996,-5604339.5,-6717669.5999999996,-6449895.5,-5746159.5,-5243338.2,-5818911.2000000002,-5495401.9000000004,-5292689.2,-6130354.9000000004,-5278733.7,-6337276.2000000002,-6331231.7999999998,-5848352.7000000002,-7898291.0999999996,-7540525.9000000004,-7217966,-7963130,-8418383.5999999996,-9998406.9000000004,-9911921,-9980442.5,-9740319.8000000007,-9144550.5999999996,-8783351.3000000007,-8529760.6999999993,-9246590.0999999996,-9627115.1999999993,-9008524.4000000004,-8690378.8000000007,-8887741.6999999993,-8911923.5,-9625743.6999999993,-9530403.3000000007,-9918595.4000000004,-9779232.4000000004,-9790607.0999999996,-9437905.8000000007,-9706434.6999999993,-9236549.5,-9182491.5999999996,-9302765.6999999993,-8905412.1999999993,-8972023.8000000007,-8776801.0999999996,-8140123.2999999998,-8164427.5999999996,-7266322.4000000004,-7188838.2999999998,-6749317.7999999998,-6324043.2999999998,-5768888.4000000004,-5480803.5999999996,-5487773.5,-6125926.0999999996,-5429216.2000000002,-5300241.7,-5411915.7999999998,-6002733.7000000002,-5724141.7999999998,-5758068,-5521948.2000000002,-5338042.8,-5677100.2999999998,-5263646.9000000004,-4520473.3,-5511658.5999999996,-5462686.0999999996,-5405280,-5487776.0999999996,-6638168,-6446897.9000000004,-6178670.7999999998,-5897459.7999999998,-6106562.4000000004,-5930779,-4868597.5999999996,-4609038.0999999996,-4893432.8,-4240400.2,-3396675.6,-3239051.7,-2824500.4,-1759864.6,-849325.4,-104406.3,-161755.6,138915.79999999999,-544768.1,-1280325.8,-1026171.4,-1046285.7,-985488,-1256076.6000000001,-1437094.5,-1617445.3,-1629484,-1180639.8,-884238.4,-1028320.7,-1528026.2,-677493.1,-1004794,-959698.5,-1715872.6,-1975341.4,-2105138.9,-2052339.2,-1669152.9,-1653174.1,-1933537.4,-2102895.7000000002,-1919447,-2406622,-2608817.6,-2704554.7,-2889148.8,-2511065.7000000002,-2532870.9,-2323822.9,-1873174.1,-1668580,-1644815.3,-1456035.9,-1627625.4,-1526844.2,-1657712,-1301371.8999999999,-1708888.8,-1623133.4,-1312547.8999999999,-1400346.2,-1240297.8,-1383994.3,-1760087.3,-1808285.7,-1773633.3,-1482280.8,-1136766.2,-1103076.1000000001,-938068.2,-874061.8,-872976.2,-790773.5,-894069.4,-969800.5,-1072982.3999999999,-1032858.8,-921595.9,-1102765.3,-944842.1,-797345,-782365.7,-693039.3,-659964.6,-715553.5]
[0,{"$f":"TRANSPOSE(N9:GO9)","v":0},{"$f":"SUMIF(OFFSET(Exposure, 0, A21,1000,1),\">0\")/1000","v":0},{"$f":"SUMIF(OFFSET(Exposure, 0, A21,1000,1),\"<0\")/1000","v":0},{"$f":"SMALL(OFFSET(Exposure, 0, A21,1000,1),95%*1000)","v":0},{"$f":"TRANSPOSE(N1010:GO1010)","v":0},{"$f":"TRANSPOSE(N1011:GO1011)","v":0},{"$f":"TRANSPOSE(N1012:GO1012)","v":0},{"$f":"OFFSET(Exposure, PathNum-1,A21,1,1)","v":0},{"$f":"OFFSET(Collateral, PathNum-1,A21,1,1)","v":0},{"$f":"OFFSET(CollateralisedExposure,PathNum-1,A21,1,1)","v":0},null,"Simulation 12",0,-551215.4,897100,1214204.3,1877903.4,3570029.5,3292811.8,2800588.3,1103860.3999999999,2483096,516075.3,-2796848.4,-3163545.2,-4594276,-4624730.8,-6349769.7000000002,-5128741.2,-4943087.9000000004,-5335688.4000000004,-7103659.4000000004,-6669447,-4914858.9000000004,-6433660.7999999998,-5918064.2999999998,-5437003.0999999996,-5240565.5,-5329139.5,-4662551.2,-4660783.5,-5531193.2999999998,-5111229.2,-5837292.2000000002,-4700069.0999999996,-4878566.8,-5255773.0999999996,-4871405.0999999996,-4351578.2,-5409450.0999999996,-6279802.9000000004,-5486867.5999999996,-5168356,-5540939.4000000004,-5371299,-5201464.9000000004,-7683947.5,-7781279.7000000002,-7165066.7999999998,-6390404.7999999998,-6311314.9000000004,-6302346.5999999996,-6646503.4000000004,-5905111.2000000002,-5191977,-6363508.7000000002,-6846912,-6413921.0999999996,-5951663.7000000002,-4651845.9000000004,-4825855.8,-5031912.0999999996,-3579384.1,-1835133.6,-163814.39999999999,2364039.2000000002,1864155.1,4297618.7,6160110.5,5048117.3,3386866.1,3119826.9,5673144.5999999996,3545596.9,3417447.5,4204288,2437984.4,859821.8,-149816,-536516.4,325332.09999999998,125047.3,-1289158.6000000001,-2864301.1,-4258390,-4627530.2,-4716786.5999999996,-4491173.9000000004,-5246418.0999999996,-4794887.2,-3262635,-4289832.8,-4547405,-4981512,-5261795.5,-4995890.5999999996,-5332404.8,-4906145,-5149465.9000000004,-5041758.2,-5354794.5,-5290859.0999999996,-5163216,-4392572.4000000004,-4483640.4000000004,-4154044.5,-4292038.9000000004,-4751726.9000000004,-4665191.4000000004,-4821827.9000000004,-4554160.7,-4316968.4000000004,-3612616.7,-3056272.5,-2503809.9,-2173226.1,-2440652.2999999998,-2851815.9,-2773797.2,-2560474,-2284429.2999999998,-1772802.9,-2004118.2,-2284478.7000000002,-2312363.7999999998,-2391543.1,-2322354.2999999998,-2565336.1,-2523516.7000000002,-2467425.4,-2624368.2999999998,-2136334.7999999998,-2042185.2,-1543306.8,-1264198,-1018270.4,-978753.4,-1068767.8999999999,-980830.5,-1001049,-1239215.3,-1248490.5,-1004080.6,-610541.69999999995,-303618.8,-27127.5,-198549.2,-19755.8,-114770.5,-28896.1,431124.5,872715.1,931426.5,871914.6,661916.1,819031.1,732631.4,875099.1,701648.6,602470.80000000005,791136.7,713016.1,597978.80000000005,508418.1,443977.2,257732.2,165460.29999999999,376983.5,852484.5,767918.4,719529.9,803457.9,909382.4,982815.1,1120500.5,1224263.1000000001,1446148.8,1514604.2,1633488,1500616.7,1353544,1719071.8,1668379.6,1739479.4,2075435.3,1917761.4]
[{"$f":"A21+1","v":1},2.747252747252747E-3,156872.45510000011,-153920.01619999995,642508.6,156872.45510000011,-153920.01619999995,642508.6,-3045.5,{"$f":"OFFSET(Collateral, PathNum-1,A22,1,1)","v":0},-3045.5,null,"Simulation 13",0,13925.6,-20241.5,-1594118,-2758842.2,-3296542.5,-1448389.4,-1708539.3,-2263183.7999999998,-2167301.6,-3226353,-3655068,-2788114.6,-2822981.1,-1899131.1,-923189.9,-1928357.2,-1977665.1,-3290397.2,-1626999.5,-1907867,-2068685.9,-2157997.1,-3141103,-1372135.9,491108.9,-1551458.2,-2066740.8,-3355561.1,-4463210.4000000004,-5458895.5,-5542077,-5068740.4000000004,-5692584.5,-6259741,-6905443.5,-7127664.5999999996,-6759612.2999999998,-5141018.9000000004,-5283321.5,-3432217.5,-2880648.8,-2395733.9,-2254659.7999999998,-661593.19999999995,1492042,635557,-589647.19999999995,-2255442.2000000002,-2559005.1,-1058730.7,-749462.1,-968999.9,-632173.30000000005,-704879.9,187838.6,-330014.3,165263.29999999999,311019.90000000002,-1165325.3999999999,-1782513.2,-1862286.6,-2568953.9,-3468006.3,-3271610.5,-2499275.1,-2562295.6,-2969016,-3096328.3,-2808554.4,-2647932.5,-495886.9,-3040986,-3219875.8,-4009774.6,-4013036.5,-3672786.6,-3773754,-3486342.6,-3287344.5,-4180428.2,-2759414.6,-3289396.9,-3404947.5,-3136509.7,-1478664.4,-1731011.2,-1812919.5,-1631196.3,-1229090.3,-2765153.2,-2782158.6,-2097572.6,-1301444.6000000001,-1809332.8,-1179061.7,90818.5,452281.9,-1031400.1,-944195.5,-999379.6,-903980.8,-630076.1,-721234.1,-1990612.1,-2413480.2000000002,-3319067.4,-3726255.7,-3684910.6,-3782470.5,-3391192.8,-2337011.1,-1872179.4,-423382.8,-700066.7,-1022022.2,-665233,-300535.2,-253957.4,844932.4,1100636.6000000001,392549.9,-169365.5,-491408.2,-802174.4,-1489088.5,-1881851.3,-1200234.7,-1223157.3999999999,-374349.1,-442295.2,-728692.8,-793788.6,-775603.8,-622018.1,-472796,-196180.9,212336.2,129731.3,133012.4,-173049.1,-123817.7,-459042.9,-594994.30000000005,-527678,-773769.2,-906443.5,-647488.80000000005,-159773.6,-251763.20000000001,-183973,-111161.2,34686.800000000003,-64831.4,22777.7,-73342.3,-51761.2,364266.1,525628.1,295651.09999999998,277938.40000000002,89429.1,-134763.6,-337989,-505265.6,-312482,141394.4,232291.9,200684.7,35550.9,-191.2,36895.699999999997,20394.7,19177.7,185562.4,378023.1,483933.5,451244.5,499156.8,602301.9,541396.4,475763.20000000001,613740.9,479762.5]
[{"$f":"A22+1","v":2},2.7472527472527476E-2,447001.20329999976,-511313.37980000023,1978908.2,447001.20329999976,-511313.37980000023,1978908.2,-286161.8,{"$f":"OFFSET(Collateral, PathNum-1,A23,1,1)","v":0},-286161.8,null,"Simulation 14",0,96764.4,-610713.19999999995,-345269.3,1504719.4,1175991.1000000001,1362264.2,1578000.8,1113321.8999999999,1198792.3,3259151.2,1489762.2,1731795.1,1264504.3,2880299.9,5223204.4000000004,7210133.5,5827095.2000000002,3719610.8,2280061.5,4316382,3645376.5,3585937,3592837.1,2014601.1,4934512.5,5803690,5355696,6203890.2000000002,8582977.1999999993,6524507,8629296.8000000007,8801438.8000000007,7676669.0999999996,7762914.5999999996,9563754.4000000004,11335251.4,10036845.4,10872909.800000001,11405204.699999999,11495397.9,10822104.800000001,10216366.9,7218335.7999999998,6113386.7000000002,6268693,6915206.4000000004,6962351.7000000002,4199470.7,6316936.4000000004,6499383.7999999998,3935866.4,2695223.5,2815040,3086464,158085.5,1443404.5,-340505,1259241.2,1150158.8,365645.5,3199792.1,3191916.4,2080583.3,1372675.4,-527945.6,-148826.4,629234.6,1104305.8999999999,1032717.9,823025.6,538815.80000000005,-137932,290185.09999999998,-188141.8,-740988.5,-556459.9,113632,252227.20000000001,1222836.3999999999,-688835.6,-1400857.2,-899727.4,-100159.9,-1607611.6,-2846684.1,-3006494.7,-2894039.5,-2441880.7999999998,-2269878.9,-3434001,-2494419.4,-3553632.3,-3461497.9,-3599884.2,-4157486.4,-4052425.4,-4388674.9000000004,-4629101.4000000004,-4360230.3,-4419507.5,-3671373.3,-1937116,-1054116.8,-617177.5,-609273,-918881.6,-455779.4,-429660.3,-776411,-1297181.3999999999,-748323.2,-741355.7,-1885522.8,-2776643.9,-2612192,-2218197.1,-2561031.7000000002,-2048997,-1593248.7,-722440.9,510829.8,497512.4,-150013.70000000001,-381833.9,289094.8,372951.9,781346.8,596675,2470463.7000000002,1980791.6,1012937.8,1361319.1,713515.7,185260.1,-147194.5,49021.9,-408156.2,-275933.09999999998,276727.40000000002,826052,-4161.1000000000004,-208411.3,-1171153.7,-1446841.6,-2199103.6,-2104809.7000000002,-1589176.9,-1060693.8,-937488.2,-1305196,-1360744.2,-1251248.5,-1099148.7,-1009681.7,-1462890.8,-1749536.4,-1510732.1,-1782875.4,-1681310.4,-1630317.9,-1650932.8,-1766549.6,-1764815.9,-2034183.1,-1829646.3,-1361949.8,-1153232.3,-953517.6,-881728.2,-836079.5,-907960.8,-850628.7,-978438.8,-1213950.7,-1162712.6000000001,-1398790.7,-1450211.1,-1260905.5,-1335699.5,-1460688,-1470236.1,-1365403.6,-1460151]
[3,5.4945054945054951E-2,630855.96040000045,-761608.46979999961,2944132.1,630855.96040000045,-761608.46979999961,2944132.1,1420139.8,{"$f":"OFFSET(Collateral, PathNum-1,A24,1,1)","v":0},1420139.8,null,"Simulation 15",0,44129.4,-221620.5,-163207.5,-426923.6,-524393.9,436493.3,1486330.2,7846.1,-1102533.3999999999,-2322746.6,-3372600.5,-4259177.5,-4732940.9000000004,-4463325.3,-3395563.2,-3418328.8,-3714224.5,-4430551.8,-3820810.6,-3642001.7,-5496612.7000000002,-6428380.4000000004,-5233940.7,-5338926.2,-5259185.4000000004,-5458079.0999999996,-5660052.9000000004,-5943471.5,-5654042.0999999996,-5291134.2,-6039108.5,-6375245,-7759294,-7443156.9000000004,-6799573.2000000002,-6982892.2000000002,-7199368.9000000004,-5922872.2999999998,-5525602.9000000004,-5841856.7000000002,-5381011.0999999996,-6360001.2000000002,-8148898.7000000002,-7967886.2000000002,-7742672.4000000004,-8045179.2000000002,-8300833.9000000004,-8345811.7000000002,-8949311,-9122512.8000000007,-9201594,-8784248.0999999996,-8593973.6999999993,-9125051.4000000004,-9726598.5999999996,-9779442.0999999996,-10128396.199999999,-9468588.9000000004,-9373884,-9609588.5,-9982833.3000000007,-10233795,-10215419.9,-9845919.1999999993,-9402848.5,-9982838.9000000004,-9764701.9000000004,-9590069.9000000004,-9813012.4000000004,-10131581.6,-10274448.699999999,-9814791,-9364784.6999999993,-9157594.9000000004,-9034687.4000000004,-9335350.4000000004,-9362177.3000000007,-9180388.5999999996,-9183187.5,-8991512.5,-9062944.3000000007,-8942056.8000000007,-8674809.5,-8697862,-9123249.5,-8890390.4000000004,-9178015.6999999993,-9163057.0999999996,-9342606.9000000004,-9387851.9000000004,-9463370.8000000007,-9574977.0999999996,-9203490.3000000007,-9431982.0999999996,-9914179.4000000004,-9697328.3000000007,-9546357.3000000007,-9559682.5,-9665377.5,-9735365.9000000004,-9649243,-9782921,-9779545,-9722999.3000000007,-9460967.8000000007,-9388528.9000000004,-9509196.0999999996,-9334392.5999999996,-9147658.5999999996,-9123436.6999999993,-8265379.2999999998,-8614188.8000000007,-8684181.3000000007,-8623797.3000000007,-8473808.8000000007,-8282327.4000000004,-8040021.9000000004,-8034127.2999999998,-7953018.7000000002,-7768203.4000000004,-7616101.7999999998,-7651796,-7468621.5,-7420103.5,-7304950.7999999998,-7220554.5,-7304560.5999999996,-7033256.5,-6202466.5,-6450986.2999999998,-6611349.5,-6614539.5999999996,-6343095.5999999996,-6251068.2999999998,-6043421.5999999996,-5896284.2999999998,-5682879.5999999996,-5455974.9000000004,-5105370.8,-5213792.5,-5142430.3,-4938694.4000000004,-4882813.5999999996,-4800872.4000000004,-4674295.5,-4628828.0999999996,-4304887,-3711601.5,-3757165.1,-3912915.4,-3876495.5,-3677473.9,-3645972.2,-3396354.4,-3394470.7,-3446487,-3339329.8,-3420908.5,-3391913.6,-3216731.8,-3054173.1,-3269427,-3056806.8,-3061906.2,-2926889.7,-2483447,-2477899.2999999998,-2654628.7999999998,-2626476.7999999998,-2635257.4,-2415578.9,-2422536.2000000002,-2331623.2999999998,-2213693.9,-2005686.4,-1939348.9,-1880422.7,-1821075.4,-1741081.6000000001,-1666416.3,-1788230.2,-1738088.8,-1786119.7]
[4,8.2417582417582416E-2,727309.07610000088,-986529.22189999989,3246033.7,727309.07610000088,-986529.22189999989,3246033.7,3312998.9,{"$f":"OFFSET(Collateral, PathNum-1,A25,1,1)","v":0},3312998.9,null,"Simulation 16",0,629481.6,978275.1,768650.8,2497895.7999999998,4083556.4,4914608.2,4973682,6191122.5999999996,4120336.5,1262514.7,-75044,36944.9,2663056.9,2701641.7,2235812.2999999998,5240100.8,5186270.0999999996,4339614,4752154,3271853.2,1615802.3,2180556.5,3746984.8,5250043.5,4789654,4932953.8,5644859.5,5065353,3650524.1,2816241.2,2220303.6,2345501.7000000002,1191966,1790919.5,1233976.6000000001,1597612.1,3016755.2000000002,4320037.8,3376245.8,3355193.6,5166300,6302749.7999999998,7989206,7931949.2999999998,7570301.4000000004,6395036.2999999998,4826387.7,8591084.0999999996,10635544,10588710.800000001,9557388.9000000004,12073228.800000001,16323189.6,15880792.5,19387234.800000001,19522188.399999999,23408214.100000001,27842019.100000001,30005394.300000001,29836319.100000001,28492126,34280179.899999999,35673025.100000001,37412725.299999997,36484596.899999999,31527780.100000001,36293749.600000001,32768455.199999999,29385379.399999999,28139584.699999999,30833251.5,33460179.699999999,37778463.600000001,40139429.399999999,39728234,37867305.200000003,41416634.100000001,41226130.799999997,42919770.899999999,44092595.600000001,47121172.899999999,42492900,44624946.799999997,45538796.5,43972201.700000003,41709897.899999999,39240727.799999997,39744244.799999997,42904881.799999997,44249989.200000003,45703925.200000003,45325910.399999999,51489611.600000001,53010080.100000001,50792287.5,46899107.200000003,49058159.399999999,45124125.299999997,38858027.5,36569263.5,36069610.100000001,33732587.700000003,33077157.100000001,32403103.5,34179220.200000003,31607547.5,37137493.700000003,33405302,29894344.100000001,31090472.399999999,28803768.199999999,29662069.699999999,31466681.899999999,29861557.899999999,26714668.899999999,23638784,24128126.399999999,23428040.100000001,22182372.699999999,22440409.199999999,24485280.300000001,26687639.899999999,24275523.899999999,26335839,25640734.899999999,28119664.399999999,25356003.5,26526380.699999999,26570529.199999999,24951512.899999999,25548855.899999999,26947205,28900358,26118688.399999999,26916168.600000001,28797837.399999999,26259644.5,25170659.199999999,24823582.5,22882153.699999999,21264747,22819073.300000001,22654249,24920015,24751081.5,24454209.100000001,26349339.399999999,27513354,24813438.300000001,24279616.699999999,24547185.399999999,24425445.300000001,25155760,19784849.600000001,18682045.800000001,18825242.100000001,18991993.699999999,17412757,17662165,16848320.5,16412267.4,16458841.1,16126286.4,14859433.800000001,13569259.6,11628826.800000001,10751796.6,10363621.300000001,9371909.9000000004,8887710.9000000004,8716755.1999999993,8071639.2999999998,7600470.2999999998,6561926.7999999998,5602742,4576947.0999999996,4026887.9,3445213.6,2599555.4,2366333.6,1425675.8,682798.7,-37819.800000000003]
[5,0.1098901098901099,841313.49050000112,-1149006.6693999993,3782286.6,841313.49050000112,-1149006.6693999993,3782286.6,4528224.0999999996,0,4528224.0999999996,null,"Simulation 17",0,-110695.8,-1125642.1000000001,-909048.5,1854501.1,3332649.3,1211513,11147.2,-1164736.7,-2547997.5,-3653870.3,-962650.2,-125544,97900.3,-506092.7,84307.3,1467507.4,2362173,3484334.3,1093056.8,4059022.3,4015891.3,1877026.9,806894.4,1502249.6,1988952.5,393400.4,520415.6,-339000.6,261624.1,312026.59999999998,494298.6,-1861666.2,-868685.3,-2156198.7999999998,-2766156.2,-3474672.1,-4981169.2,-4229048.9000000004,-3336217.1,-3949009.9,-2174210.5,-2274759.5,-3503305.4,-3587604.9,-1864592.3,-2533777.2000000002,-2488713.5,-3545642.9,-2902059,-3039263.5,-3584335.3,-3657528.6,-2913319,-2544997.1,-2263309,-399551.9,-427507.6,-327660.2,-585972.80000000005,627289.4,770155.4,2012941.5,1964037.1,2793050.5,1923063.6,325559.7,2025031.5,453823,2386503.4,2610582.2999999998,4143630.5,2533655.2000000002,4099535.2,3736023.3,3526869,3305100.1,4866784.5999999996,3619317,5108298.8,6130791.2999999998,7398339.0999999996,7676764.5999999996,4005382.7,2501326.6,2206359.2999999998,4332477.5999999996,4921442.9000000004,7599275.2999999998,5593751.7000000002,4739576.3,4381168.5999999996,3142641.2,5039898.5999999996,6459846.0999999996,6338103.5,6807510.4000000004,7919464.4000000004,8381104.4000000004,8802016,8542184.5,10397363.6,11324587.1,9001956.6999999993,8726258.4000000004,9671798.6999999993,10931654.5,12336584,11788477,12442828.300000001,10319015,10338606.4,12440492,12421968.6,11965185,8251273,8428433.6999999993,10840461.699999999,10396117.300000001,11096683.9,10215699,7908794.2999999998,8592886.0999999996,6632302.4000000004,6898122.5,7898843.9000000004,7631493.5,7053110.7000000002,5572169.5999999996,5624730.2000000002,6481468,5795455.5999999996,5899670.7999999998,5116063.5,3621042.9,3739665.9,3561708.2,3901297.9,4446625.9000000004,4931180.9000000004,2955354.8,2572502.7999999998,1916687.1,1633362,1964854.5,2354039.9,2268731.9,2038265.8,2230826.9,1532377.9,1274178.1000000001,1259954.1000000001,1071964,1444284.3,2413162.9,1756873.7,2249386.1,2208004.2000000002,1765606.5,1588090.9,1893786.8,1560167.5,1179551.8999999999,989747.5,576705.1,622052.19999999995,133846,84825.1,-50023.9,55867.1,134161.60000000001,-61074,-141239.5,-276762.5,-354933.5,-497739.3,-248546.4,-276939.09999999998,-91192.6,-264218.5,-449317.1,-369097.6,-394797.4,-452807.7]
[6,0.13736263736263737,904756.96690000023,-1292567.0248999989,4240027.8,904756.96690000023,-1292567.0248999989,4240027.8,5300066.8,0,5300066.8,null,"Simulation 18",0,-124258,-4434136.8,-3577180.1,-3710193,-2400908.6,-1600136,-137887.9,-686439.6,-401101.7,-1051704.8,-761812.2,-2633596.5,-2682790.4,-2126822.2000000002,-3541438.5,-2696413,-2628874.7000000002,-2971859.7,-1491613,147588.20000000001,338084.4,1601933.9,1682116.6,441756.1,-1428912.9,-334423.8,385686.1,2133121.7999999998,2042911.6,4675821.9000000004,4297915.8,3807373,1613616.7,2874202.6,1466174.8,2737682.2,2345293.2999999998,2163080.2999999998,2214011.2999999998,1824713.4,53789.8,787351.6,1767529.2,546890,491596.9,-904921.3,-2289937.1,-2276310.4,-2471697,-1097869.8,-1491839.3,-1421741.7,-1153858.8999999999,-2835823.5,-2031063.7,-3277170.9,-3266822.6,-2301189.2000000002,-1617839.4,-313548.7,-893041.2,353020.1,-1886836.8,-1667511.6,-1944873.4,-2607006,-3250641.3,-2491324.7000000002,-3121611.6,-3634633.4,-2330879.4,-1952196.7,-1672673.6,-623763.69999999995,377279.3,19420.400000000001,918982.8,-1260712.3,-1271008,-264198.90000000002,1667813.4,2658967.7000000002,784794.2,-424274.9,-581052.9,-45939.9,846215.8,255540.1,788904.3,-537982.4,-793854.8,-995737.1,-1310361.6000000001,-1603477.2,-1511122.2,-1481453.5,-1588597.8,-917432.2,-208887.4,218134.39999999999,2107.8000000000002,-1950302.3,-1693174.8,-1655806.7,-2199449.7999999998,-3383338.8,-2836626.1,-3041041.6,-3897730.4,-4216037.2,-3915310.3,-3681441.2,-3341983.1,-3147844.8,-3121911.9,-3285869.6,-3136947.9,-3283615.2,-3381437.5,-3399727.2,-3769525.4,-3882665.6,-3867953.2,-3679821.7,-3682511,-3296839.6,-3314282.8,-3357476.7,-2752165.1,-2327642.5,-2458005,-2592887.2000000002,-2806995.5,-2572295.1,-2699272.4,-2730011,-2736013.4,-2358777.6,-2683320.9,-2752413.7,-2425292,-2186666.7000000002,-2317344.2999999998,-2163507.4,-1991735.9,-2070362.7,-1496900.3,-1175459.6000000001,-803028,-618010.69999999995,-492610.1,-87563.7,172106.2,310965,215356.7,137700.4,93534.9,147263.4,167669.5,31795.9,37400.300000000003,226797.6,384343.2,168397.5,593104.4,1186582.8999999999,1093208,1075357.1000000001,1013901.4,1009861.7,1105605.5,1145561,1492602.4,1533454.1,1473080.5,1508566,1335584.5,1532255.7,1377609.1,1278977,908932.6,767731.1,912310.9]
[7,0.16483516483516483,944687.17560000054,-1420098.859700002,4591745.9000000004,944687.17560000054,-1420098.859700002,4591745.9000000004,5539615.4000000004,0,5539615.4000000004,null,"Simulation 19",0,311229.59999999998,-1003807.7,-2462938.1,-3611754.7,-2882896.5,-3315800.6,-2998770.8,-2859748.5,-3477141.8,-4279401,-5180577.5,-5310051.5999999996,-4771506.7,-4955101.2,-3829636,-3252080.6,-1492913.4,-2735587.1,-3713371.2,-2615762.4,-2261634.2000000002,-3329237.5,-2957534.4,-2223317.7999999998,-3154282.8,-2962291.3,-3496079.5,-2977489.5,-1146554.6000000001,-1268044.7,-2476898.6,-1001758,-483201.7,-1741093.8,-2965262.2,-2444605.7000000002,-3822636.8,-3870146.2,-5205990.2,-4927266.0999999996,-2939704.2,-2915160.8,-2972259.2,-4663608.0999999996,-5288765.7,-6268181.7999999998,-5474783,-5124659.2000000002,-5853722.7999999998,-5204065.2,-5243350.9000000004,-5598084,-6470668.4000000004,-8012196.2999999998,-7789421.0999999996,-7154241.5,-7082298.7000000002,-7172553.9000000004,-8362547.7999999998,-8872616.3000000007,-8748682.5,-7662979.2999999998,-6131290.7000000002,-5808747.9000000004,-4599543.3,-4801497.7,-3196801.8,-2521305.4,-2699198.5,-2462415.9,-1304148.6000000001,-886955.7,1251653.8999999999,-123842.1,94765.9,-433237.4,-556981.30000000005,-2463047.6,-2338716.7999999998,-1252514.2,-1070429.2,-1070574.7,-2798970.5,-1917811.4,-1544775.9,-1860104.3,-2161053.7999999998,-3673195.1,-3640644.5,-3376706.2,-2662734.6,-3125627,-2287988.2000000002,-2436399.4,-3885064.7,-4215860.4000000004,-3997092.2,-3849803,-4071705.9,-4508079.2,-4628312.7,-4108548.6,-4036032.8,-4003580,-4162375.6,-3238860.6,-3576137.9,-3482076.2,-4172248.9,-5283965,-3663120.6,-3877140.1,-3571966.3,-3191106.8,-3820331.9,-4044528.4,-4011950.9,-3673579.4,-3798059.1,-4146928.1,-4066517.4,-4057585.6,-3875892.6,-3587978.3,-3410974.8,-3410331.5,-3057848.5,-2506821.7999999998,-1464262.9,-472407,-214499.7,-328131.59999999998,-770142.1,-805477.8,-562809.59999999998,-599490.19999999995,-474446.8,-198221.3,499888.1,1180695.8999999999,1053023.5,678904.9,1551635.2,962630.5,381410.1,-123330.2,450697.7,999595.7,940191.9,317467.09999999998,298012,330766.5,55330,157132.5,-313938.7,-739633.4,-788547.7,-678747.6,-870401.9,-999279.6,-1149199.1000000001,-1373155.8,-1213797.2,-1508393.4,-1486505.4,-1081156.5,-996452.8,-1014048.7,-1184133.1000000001,-1267962,-1169439.8,-1400025.1,-1424341.9,-1445451.1,-1324985.8999999999,-1218703.3999999999,-1269518.8,-1067025.8,-1122862.8999999999,-1232721.6000000001,-1316492.3,-1325928.8,-1623333.3]
[8,0.19230769230769232,979214.13239999954,-1570514.8687000009,4974413.2,979214.13239999954,-1570514.8687000009,4974413.2,5126575.5,0,5126575.5,null,"Simulation 20",0,319460.09999999998,-623145.69999999995,-99863.6,-1336167.8999999999,-1613530,3565818.1,3758665.9,2961176.6,3448404.5,3574679,3349188.5,4059128.9,3731872.7,2362711.5,1208281.2,1441593.3,-747533.7,1164813.3999999999,-1277236.5,21633.5,-2269911.2000000002,-1699095.9,-1677694.1,-2377471.2000000002,-1493297.1,-3178829,-2910057.3,-2070255.6,-538103.6,489506.7,1219787.8,-708160.7,958711.3,1260179.5,845130.2,-634069.80000000005,-2466665.1,-1689599.1,-1671919.6,-832874.7,-2786555.4,-2854587.7,-2297456.7999999998,-3561657.9,-3978931.5,-3862162.8,-2336140,-3166519.8,-2772432.6,-4064074.1,-5025928.9000000004,-4220431.0999999996,-4501197.0999999996,-4207566.4000000004,-4584150.4000000004,-3191510.6,-3446914.1,-4621838.7,-3903362.2,-4383019.3,-4019036.7,-4646509.8,-2771452.7,-3276291.3,-2619367.9,-2131145,-2835378.3,-2493832.1,-884155.6,-2194431.1,-1938851.8,-1093947.8,-834067.6,617265.69999999995,1037093.3,979014.6,2940826.9,1187190.8,-108135.2,-285736.5,-1743443.8,-1746350.6,-2513984.9,-2962005.6,-2989596.9,-3670825.1,-3539444.5,-3572328.9,-4266078.3,-4735353.5,-5377146.4000000004,-5133288.3,-4023535.4,-4337361.9000000004,-4017647.2,-3717800.3,-4411312.0999999996,-4662536.9000000004,-4574092.4000000004,-4407353.8,-5247768.3,-5366843.7,-6304651,-6003700.4000000004,-6444018.7999999998,-6580863.7999999998,-6352161.0999999996,-5836010.5999999996,-6138268.7000000002,-6486208.4000000004,-5347843.2,-5365556.4000000004,-5296948.5999999996,-5285154.9000000004,-5116019.3,-5408615.9000000004,-5444210.7000000002,-5949341.4000000004,-5995956.9000000004,-5217203,-4986004.3,-5306462.5,-5378267.7999999998,-4953930.5,-5093509,-5200371.2,-5445858.0999999996,-5500052,-4258628.7,-4310573.4000000004,-3484191.4,-2995558,-3155175.1,-3517164.6,-2919128.2,-2533449.7999999998,-2758703,-2829684.3,-2783603.9,-2690836.8,-2537442.2000000002,-2854047.8,-2954513.3,-2882499.4,-3374349.1,-3619799,-2898163.9,-2240810.2000000002,-2072314,-1941187.4,-2054986.2,-1992121.4,-1935948.6,-2195473.2999999998,-2385482.5,-2654949.5,-2884088.7,-2804419.2,-2629250.7000000002,-2636447.1,-2698132.1,-2818677,-2888435,-2955976.6,-2784295,-2287465.9,-2269203,-2334010.2000000002,-2410195.6,-2478265.5,-2437194.2000000002,-2521547.7999999998,-2558344.5,-2586275.1,-2658383.4,-2756801.8,-2799477.7,-2737663.1,-2774021.6,-2839412.7,-2913392.2,-2940239.4,-3006688.2]
[9,0.2197802197802198,978245.46270000015,-1682177.9667999998,5018880.8,978245.46270000015,-1682177.9667999998,5018880.8,4220261.5,0,4220261.5,null,"Simulation 21",0,-101761.8,-1219697.2,-2071000.3,-1328323.3,-3426462.1,-3632615.1,-3327889.1,-2422418.4,-3468387.8,-1756333,-1967209.6,-3316035.6,-3599937.3,-4231020.7,-3919227.9,-4942238.2,-5783967.5,-5015537.5999999996,-5062973.0999999996,-5142590.7,-6205105.4000000004,-6213316.2999999998,-6226046.7999999998,-5949545.7999999998,-4674262.5,-5510347.5999999996,-6377366.5,-6429732.2000000002,-5242271.5999999996,-4942620.3,-4866742.5999999996,-4921884.8,-7776033.9000000004,-8790385.6999999993,-8879714.4000000004,-8616482.1999999993,-9256703.6999999993,-8194073.5,-8546498.1999999993,-7924198.5,-7873897.5999999996,-7107446.9000000004,-6902137.2999999998,-6248694,-5933400.5,-5818162.0999999996,-6210027.2000000002,-6762211.2999999998,-7888443.7999999998,-7556776.2999999998,-7193952.5999999996,-7490468.7999999998,-8274519.4000000004,-7873645,-7326525.0999999996,-5051570.3,-5477765.7999999998,-6046056,-5323930.7,-4418226.7,-3452058.5,-3415656,-3750830.1,-3492170,-5288352.5999999996,-6114328.5,-6494063.5999999996,-7322263.5,-7730478.7000000002,-7299478.5999999996,-7500805.2999999998,-8367989.2000000002,-7823054.0999999996,-6688022.2999999998,-7147792.5999999996,-6637682.9000000004,-7373155.4000000004,-7358582.5999999996,-7397885.5,-7774241.5,-7090460.0999999996,-7050042.5,-7259599.5,-7705674.9000000004,-7573496.7000000002,-7718727,-7553429.5999999996,-7507372.7999999998,-7304568.7000000002,-7496670.7000000002,-7366742.5,-7358637.7000000002,-6620046.2999999998,-6824072.2000000002,-6981769.5,-6804621.4000000004,-7182240.5999999996,-7053050.2000000002,-7309709.0999999996,-7442556.7999999998,-7584717.7999999998,-7716096.0999999996,-7708291.2000000002,-7666161.9000000004,-7760953.2999999998,-7670809.2999999998,-7599759.2999999998,-7744322.2999999998,-7586322.7000000002,-7454079.0999999996,-6690594.0999999996,-6172450,-5814735,-5807320.2999999998,-5679603.2000000002,-5854711.2000000002,-5847442.5,-5708998.9000000004,-5895143.5999999996,-5520509.7999999998,-5276517.3,-5149205.9000000004,-4976345.0999999996,-4796792.7,-4949655.9000000004,-4667900.3,-4458626,-4316505.3,-3591645.3,-3398072.4,-3558589,-3192880.7,-2975411.3,-3175676,-3035464.7,-2662568.5,-2321406.7000000002,-2252554.7000000002,-2105588.2000000002,-2199632.4,-2200086,-2551380.6,-2423676.7999999998,-2547758.1,-2519092.6,-2204856.6,-1479750.4,-716416,-650540.6,-690748.4,-563073.30000000005,-576220.80000000005,-616267.6,-734859.7,-724852.7,-731534.6,-550273.9,-477646.3,-610625.19999999995,-546019.4,-828364.5,-601702.19999999995,-666101.1,-585782.30000000005,-4687.5,433176.4,402173.9,278902.90000000002,297974.40000000002,192120,443246.4,591423,705912.1,937336.1,1423713.5,1708452.4,1430944.4,1392952.2,1669768.2,1488409.7,1504652.3,1692669,1569790.2]
[10,0.24725274725274723,980508.95879999967,-1816323.8456999986,5268570,980508.95879999967,-1816323.8456999986,5268570,3292559.5,0,3292559.5,null,"Simulation 22",0,-174735.5,-2061920.3,-1240787.8,-1849616.3,-2166833.1,-1939583.8,-2565477.1,-2992697.2,-3675683.2,-4603616.4000000004,-6069418,-7010525.4000000004,-7414471.0999999996,-8073492,-6647535,-5649884.5,-7059196.7000000002,-6674414.4000000004,-6970366.5,-5549238.2999999998,-5836140.7000000002,-6217565.2999999998,-6230525.5,-7214640.5,-7872112.7999999998,-8187400.0999999996,-7135482.7999999998,-6803748.2000000002,-6275599.2000000002,-3756445.2,-2211439.7000000002,-2105409.2000000002,-1529958.1,-1512303.9,-1321457.2,-808719.3,-2108261.1,-1885641.8,-783770.7,206762.4,-1477758.4,-2303548.1,-1965461.5,-1840447.7,-1665571.6,527061.1,1097791.8,3380865.9,3046609,2967105.4,2726599.5,1996752.8,453402.5,2428554.7000000002,2463124.1,4734911.3,6655157,8602367.6999999993,9737414.0999999996,10531179.9,7878052.4000000004,9575304.5,10541319.1,8514140.6999999993,10278115.6,10174367.800000001,8392289.6999999993,8923572,7139111.7000000002,6860257.9000000004,5385307.5,6902597.5,4796243.5,5196990.9000000004,5996680.4000000004,4908520.2,5131326.2,3243545.9,3348425.9,1318933.3999999999,1190979.8999999999,59157.5,-1791721,-2000997,-1051221.2,-260571.9,-193498.6,826584.8,878111.1,884808.5,1414505.2,2398897.1,2801499.2,3342101.3,3358245,1422922,-578350.1,-276429.7,825100.80000000005,1784235.3,851007.1,1721458.8,-200729.7,21535.7,2061120.2,1871590,516621,-832362.7,-1390306.6,-1438558.2,168463.2,244735.8,396153.3,1160149.2,2869203.4,2367697.1,2172446.7999999998,2115239.2000000002,2127214.5,3111669,3686223.2,4678078.8,4371569.4000000004,5561582.0999999996,4517414.5,3935012.9,2740679.7,1836733.9,3456199.4,2881186.7,3396017.1,2989984.6,3052537.4,3637738.4,3477047.5,2665773.6,3124801.7,3593814.8,3393766.3,2838031.6,2907280.6,1843118.5,920293.7,1522715.9,109917.6,-581521.69999999995,-92864.6,-624987,-1567155.4,-1586086.9,-1625280.2,-1577153,-1740964.9,-1986711.9,-1841803.6,-1992318.3,-1555201,-1503650.9,-1307419.3999999999,-1610641.5,-1876618.3,-2319047.6,-2688371.5,-2774974.2,-2416586.2999999998,-2026310.4,-2092412,-2272512.7000000002,-2316837.5,-2450424.4,-2609323.6,-2593517.2999999998,-2486343.2999999998,-2498018.1,-2377356,-2411788.7000000002,-2379470.4,-2219144.2000000002,-2318872.7000000002,-2167378,-2193709.9,-2317320.7000000002,-2512684.5]
[11,0.27472527472527475,1084466.9090000005,-1891524.3559000003,5770763,1084466.9090000005,-1891524.3559000003,5770763,4003413.2,0,4003413.2,null,"Simulation 23",0,433786.8,-293043.7,-1597036.5,-3146861.6,-3586075.5,-3995380.8,-5743472.5999999996,-5753939.5999999996,-5305296.5999999996,-5085552.9000000004,-5389930.5,-5188651.8,-5248358.5,-5455923.2000000002,-4971407.5,-5033051.9000000004,-6067938.5999999996,-6077326.0999999996,-7186689.2000000002,-5449632.7999999998,-5620201.2999999998,-5133493.9000000004,-3329591.5,-2305035.1,-1978464,-2269951.5,-1996807.3,-307067,289555.8,-588919,-1079431.8999999999,-1501128.2,-717650.8,-1266329.3999999999,-3696995.2,-4006118.1,-4241350.3,-4418466.4000000004,-4604018.0999999996,-4636939.8,-5518797.2000000002,-4990880.7,-4917387,-4897522.0999999996,-5502501.7000000002,-5438197.0999999996,-5971269.9000000004,-6065703.2999999998,-6068616.0999999996,-5824125.2999999998,-5851639,-4801164.9000000004,-4350165.7,-4958035.9000000004,-4537625.3,-2840456,-5341420.3,-4887972,-4853471.7,-4060579.5,-4039956.6,-4140979.5,-3057026.2,-2438790.9,-2514748.1,-2658625.7000000002,-3421658.4,-1645325.9,-2288889.7000000002,-2963025.1,-2973064.9,-2878230.3,-4301017.5999999996,-3670661.1,-4637785.5,-4940780.3,-4936211.7,-5332183.7,-6643737,-7264508,-7230313.9000000004,-6949663,-7025862.7999999998,-6447872.4000000004,-6191587.5,-6216059.4000000004,-6258426,-6149761.4000000004,-6259614.9000000004,-6582094.7999999998,-6777588.4000000004,-6760827.4000000004,-6225080.2000000002,-6018708.7999999998,-5994197.2999999998,-5435155,-5910794.5999999996,-5766767.5999999996,-5580236.5,-5944823.5999999996,-5869942,-5320555.5999999996,-5220993,-5228828.7,-5359834.9000000004,-5569179.9000000004,-4601776.7,-4810164.5,-5059460.5,-5314651.0999999996,-4257827.8,-3646292.6,-3040149.3,-2584417.2999999998,-1942958.9,-1996537.6,-2465693.7999999998,-2228797.7999999998,-1761515.4,-1651571.2,-1727413.5,-1717820,-1813881.5,-2009791,-1460059.3,-1512283,-1154085.1000000001,-1152015.8,-481369.7,-292351.09999999998,151556,-358703.1,-519289.3,-750572.7,-387259.7,-341730.9,350546.9,229641.8,18184.7,68160.5,293450.59999999998,643251.19999999995,533672.30000000005,643950.9,370101,197430.9,520683.7,681556.4,694827.2,456549.2,584475.6,552793.1,305207.09999999998,75637.600000000006,-150839.20000000001,-394048.9,-360343.6,-277002.90000000002,-388570.8,-364251.1,-430098.3,-581683.5,-796853.7,-964035,-604441.1,169219.3,120703.7,356803.7,439628.9,285967.40000000002,-35389.4,139838.1,111619.9,167889.2,71057.600000000006,194568.9,223086.5,124414.39999999999,-43204.7,-186762.1,-69570,-269132.7,-40087.300000000003]
[12,0.30219780219780218,1091820.4464000005,-2024038.4636000008,6026329.9000000004,1091820.4464000005,-2024038.4636000008,6026329.9000000004,3735949.1,0,3735949.1,null,"Simulation 24",0,-460901.4,-309301.59999999998,3049372.3,3288668.9,2558937.6,2272706.2999999998,1562039.6,1352354,-881059.2,-2277831.4,-2528255.7999999998,-2159301.2000000002,-2225395.6,-5742744.9000000004,-6762705.2000000002,-6220270.2000000002,-6561467.2999999998,-6331828.4000000004,-7504983.7000000002,-7571394.4000000004,-5817505,-7534845.4000000004,-6522586.9000000004,-7213409.0999999996,-6560273,-7771621.5,-6952168.2999999998,-7305905.2999999998,-5912302.5,-6772361,-6659561.9000000004,-5993895.5999999996,-4903462.5999999996,-4887570.2,-2475949.1,-518933.8,-1296831.8,360852.6,1187521.5,1236347.6000000001,2289905.5,3208099.2,1115924.8999999999,467915.7,534402.69999999995,1058443.6000000001,-1819616.6,-646342.30000000005,533700.6,1784055.5,33434.5,1530758,-1283665.7,-1892318.5,-3627417.2,-2521430.7000000002,-2625212.2000000002,-1899020.2,-989640.7,-1934574.6,-2219454,-2452837.7000000002,-1656208.9,-2566.6,732583.4,1517114.3,2076160.8,2328738,2594051.4,2733163.2,2799410,3601623.2,3218908.5,4908220,4221121.5,4519484.5999999996,6164835.7999999998,5006750.4000000004,5419524.7000000002,6013786.9000000004,6860838.2999999998,5475065.2000000002,5698760.5,2341929,1947713,3002922.1,1777235.9,231712.1,279252.09999999998,1721987.9,2095340.9,2823500.1,5320402.4000000004,4799973.3,4877829,5168134.0999999996,4426289.0999999996,5788640.5,6665527.2999999998,7104602.4000000004,7116299.5999999996,4696527.5999999996,3893230.7,4457672.8,4605343.4000000004,3405675,7119564.0999999996,5550940.0999999996,5180256.3,4141581.6,4173393.2,3013618.4,2861470.5,2516587.7000000002,2739131.5,2248702.4,3079072.1,2715745,1917932.9,2787021.5,1927411.1,3566329.2,4053868.2,3849100.6,1423691.9,1093886,1466132.9,1451699.9,1233054,920474.6,1325365.3999999999,1246477.8999999999,836008.9,495020.2,1032293.8,1277346.7,922911.1,589432.1,1681430,1382977.7,2115819.5,2390976.1,2412332.2999999998,1538822.3,2295559.1,2746651.1,2949034,3532496.5,3577751.7,3222318.1,3366160.2,3099329.1,2850048.1,2539734.7999999998,2934005.2,3140984.9,2537740.9,2164670.7000000002,2230443.7999999998,2595005,1931795.9,1806503.9,1622086.7,1398442.7,1395867.9,1308165.2,1160513.2,1191677.8999999999,1313247.3999999999,1341166.8999999999,1001101.2,545532.1,372028.8,317082,31800.9,-195622.1,-137131.20000000001,-14570.6,-85345.9,-411330.3,-613315.19999999995,-918213.3,-874907.6]
[13,0.32967032967032966,1090906.1773000001,-2136455.8940000017,6012066.7999999998,1090906.1773000001,-2136455.8940000017,6012066.7999999998,4959236,0,4959236,null,"Simulation 25",0,108197.2,-1094290.6000000001,705556.2,2882747.2,1528322.9,2286844,2106430,-120733.7,-1445257.7,-1138199.5,-579325.30000000005,-1112851.8,-3332743.5,-2920267.1,-2505140,-2682583.5,-2745786,-3541227.3,-3764106.3,-5025540.7,-4292399.7,-5502402.9000000004,-3398396.6,-4567599.4000000004,-3889648.9,-5977597.0999999996,-5954355.5,-5121023,-4932506.3,-4757243.2,-5658169.9000000004,-5518862.5999999996,-7401329.0999999996,-7453542.4000000004,-7441428.2999999998,-7641997.2000000002,-8339191.7000000002,-8276219.5999999996,-7621536,-7010732.5999999996,-7347259.2000000002,-8062052.2000000002,-7993800.9000000004,-8060979.0999999996,-7330654.7999999998,-6830693.2999999998,-7270874.5999999996,-6913773,-5276799.0999999996,-5241604.4000000004,-5896807.9000000004,-6671732.7000000002,-7026911.7000000002,-7838837.4000000004,-8208790.7000000002,-7645564.5999999996,-8246785.0999999996,-8155977.2000000002,-7698414.0999999996,-7774706.9000000004,-7383737,-7341832.9000000004,-6947586.0999999996,-6068475.2999999998,-6649969.7000000002,-5950808.2999999998,-7782967.0999999996,-7567264.5999999996,-6946188.7999999998,-5610679.0999999996,-6071726.2000000002,-5946948.7999999998,-6290344.7999999998,-5670333.0999999996,-5650296,-6614256.5,-7435492.4000000004,-7491025.5999999996,-7553919.5999999996,-7064502.0999999996,-7068202.4000000004,-7125823.5,-6671130,-6461641.0999999996,-6195734.9000000004,-6181409.0999999996,-5443052.5,-5615923.4000000004,-6126664.5,-6764273.7000000002,-6755977.7999999998,-6880081.4000000004,-6026334.0999999996,-5685892.2999999998,-5627897,-5815966.4000000004,-6235832.9000000004,-6160782.2000000002,-5484707.2000000002,-5665747.2999999998,-6116013.9000000004,-6082262,-5973201,-6579540.2000000002,-6226726.7000000002,-6056359.5,-5977221.4000000004,-5602625.2000000002,-5287619.5,-5174246.8,-4703438.7,-4820457.8,-4378136.7,-4309421.0999999996,-4554972.8,-4411542.5999999996,-4440464,-4253941.7,-4308821.0999999996,-4475309.7,-4356336.7,-4406174,-4331291.5999999996,-4353365.9000000004,-4066037.5,-4325595.4000000004,-4161095.9,-3650001,-3393288.6,-3249360.6,-2978201,-2545733.9,-2731248.5,-2691853.2,-2225074.2000000002,-2591148.1,-2137831.9,-1938467.3,-1786078.2,-1697841,-1146391,-789554.4,-599620.30000000005,-209080,-380841.4,-453009.7,-384487.5,635272.9,1035805.1,897403.3,659230.19999999995,425626.5,796389.7,529976.30000000005,616532.5,330080.3,523330.6,328586.59999999998,363806.1,463504.1,259118.8,340215.1,250287.4,-279993.2,-506907,-202680.2,-129170.7,-31150.5,-79825.7,-146456.29999999999,-294669.5,-370672.8,-428860.9,-511300.7,-375438.3,-545296.5,-492124.2,-528100.80000000005,-693897.9,-797883.5,-791961.8,-928562.9,-875806.8]
[14,0.3571428571428571,1107829.6848000002,-2273742.6573000005,6380348.2000000002,1107829.6848000002,-2273742.6573000005,6380348.2000000002,4048408.6,0,4048408.6,null,"Simulation 26",0,229228.7,-634866.5,-529572.4,169570.3,-201759.4,933908.7,-2326961.5,-2876824.5,-5527877.2000000002,-5982973.2999999998,-5466131,-4382169.7,-5045358.2,-3919108.7,-3890837.8,-3505651,-5183052.5999999996,-5031268.9000000004,-5166779.0999999996,-5018411.0999999996,-5237559.9000000004,-3117676.7,-3065252.9,-4940715.8,-5346764.0999999996,-4811927.0999999996,-6505238.7000000002,-5820963.4000000004,-5073379.0999999996,-5027407.4000000004,-6143636,-3625381.3,-4844909,-3001257.7,-2050432.2,-2891365,-4647146.5,-5075163.2,-5142392,-6745945.5,-7819740.2999999998,-7310871.7000000002,-7127693.5999999996,-6548502.2999999998,-7113320.7000000002,-7340823.2000000002,-6931041.9000000004,-7705434.4000000004,-7314333.4000000004,-7419318.4000000004,-7651773.5,-6639678.0999999996,-7536028.2000000002,-7799370.7999999998,-7836600.4000000004,-7232014.5999999996,-7854801.7000000002,-7578945.7000000002,-8474513.8000000007,-9028840.9000000004,-8388642.8000000007,-8542849,-9150607.4000000004,-9588464.0999999996,-9471812.5,-10104739.5,-9891129.4000000004,-10005904,-9802828.0999999996,-10199170.800000001,-10371283,-10564346.6,-10431543,-9975645.5,-9504219.9000000004,-9561858.5999999996,-9474047,-9365871.5,-9555000.5999999996,-9457239.4000000004,-9035006.6999999993,-8853705.5999999996,-8814807,-8944641.4000000004,-9209025.0999999996,-9284172.5999999996,-9200998,-8897967.5999999996,-8514712.5999999996,-8447957,-8776490.9000000004,-9037012.5,-8020501.5,-7949431,-8052908.5999999996,-7717587.2000000002,-7240471.0999999996,-7064655.7999999998,-7027578.2999999998,-6891935.7000000002,-7044937.2000000002,-7096301.2999999998,-7265697.2000000002,-7503075.7999999998,-7504558.2999999998,-7223477.0999999996,-7545556,-7722848.2000000002,-7264121.7000000002,-7541836.7000000002,-6378639.9000000004,-6490639.9000000004,-6320730.7999999998,-5979365.2000000002,-5466762.5999999996,-4913136,-5274540.5,-5096220.7,-4869578.8,-5157530.4000000004,-5177088.4000000004,-4964193.5,-4364448,-4543708,-4437205.4000000004,-4449419.0999999996,-4593534.7,-4323940,-3872981.3,-4130607.9,-3934710,-4127077.3,-3752539.1,-3755405.3,-3731534.7,-3837704.9,-3811987.5,-3628808.4,-3519071.1,-3500349,-3488342.2,-3269626.3,-3117992.7,-3209690.7,-2992622,-2828559.9,-2699660.1,-2432447.7000000002,-2292565,-2166646.6,-2110094,-1979117.6,-1777384,-1879656.3,-1853273.5,-2043955.7,-2138519.2000000002,-2317782.2999999998,-2183659,-2230220,-2436261.9,-2386458.2999999998,-2465225.7999999998,-2467456.7000000002,-2631878,-2260011.9,-2187529.5,-2056371.1,-2062871,-2003997.4,-1780070.6,-1860318.5,-1880826.9,-1892316.9,-1751969.5,-1577481,-1522367.5,-1510322.3,-1577661.1,-1597330.6,-1477316.9,-1391130.2,-1472329.2]
[15,0.38461538461538464,1134297.5538000001,-2417854.7870999998,6611972.5999999996,1134297.5538000001,-2417854.7870999998,6611972.5999999996,4950609.5999999996,0,4950609.5999999996,null,"Simulation 27",0,211320.1,-269240.3,-930601.5,-1677476.9,-3196081.2,-3326002.9,-3033204.9,-3433177,-2351903.2999999998,-2926484.1,-645032.80000000005,-1686451.6,-3296147.2,-4931739.5,-6258082.2000000002,-6897046.2000000002,-6875085.7999999998,-8175437.7999999998,-6537232.7000000002,-5336558.4000000004,-5251360.7,-5814817,-4589103.9000000004,-3346403.5,-3257554.2,-4718413,-3601887.6,-2458348.2999999998,-2101186.1,-1505469.9,-605427.69999999995,-1563822.7,-695688.5,331835.7,347709.5,957445.7,697434.1,1568194.3,944445.6,2346509.5,1791526.2,1177344.5,-255831.8,-818629.4,-1638592.2,-3376110.4,-1102808.7,-590613.80000000005,-1916050,-1410057.7,168705.3,-252802.1,-1129075.3,-729452.3,-787217.6,-1536405.9,683093.1,1189886.3,2298021.2999999998,1613741.4,647195.6,2970301.4,4494371.3,3286834.5,3553579.7,2659903.2000000002,1876411.9,2050234.5,3449233.2,4795211,5974508.0999999996,3478330.9,4923622.4000000004,7358270.2000000002,5920894.5999999996,8941018.5,9260051.4000000004,9060701.6999999993,5991191.2999999998,8299574.2000000002,7025972.7999999998,7055597.4000000004,7259145.7999999998,4814197.0999999996,5016567.8,2711349.2,2976237.6,4145355.5,1177010.6000000001,2223679,2484321.4,2525919.2999999998,3718477.6,3134663.7,3648994.3,4521300.7,4450714.5999999996,4709990.4000000004,4797770.7,4221269.5999999996,3039075.9,3527133.4,3247980,4492864.8,3009628,5582080.2999999998,5666434.2999999998,4414372.7,4882376.7,5023914.4000000004,3843806.4,2275453,2260094.2000000002,2161090.2999999998,2482228.2999999998,1750300.8,1688163.8,668067.9,1991430.4,1860502.8,1996000.8,2563362.1,1351998.7,1284777.2,1259980,825876.9,1319177,2874629.1,4517739.3,3294024.8,2081754,1340722,581301.9,785831.2,1042677.6,645869.1,573156.19999999995,-105213.1,126439.9,1065188,808998.7,855922,571696.5,749574.1,269022.3,160133.5,302121.59999999998,591603.69999999995,304336.7,14867.7,-423375.3,-701752.5,-596969,-849044.2,-938583.6,-1189618.1000000001,-943203.1,-788569.2,-993989.2,-873319.4,-745552.5,-606964.69999999995,-289513.8,-617725.4,-464133.2,-191379.1,-270474.90000000002,-180774.2,80039.7,22468.799999999999,3954.6,47180.5,97984.2,-152574.29999999999,-199967.1,-193636.9,-363301.9,-370430.3,-564043.6,-527446.4,-473497.2,-540549.6,-766640.7]
[16,0.41208791208791207,1196140.8745999993,-2546615.7081999956,6838874.7000000002,1196140.8745999993,-2546615.7081999956,6838874.7000000002,5788852.5,0,5788852.5,null,"Simulation 28",0,-447597.3,-188148.9,-284158.2,-1665543.7,-2319147.2999999998,-728420.6,418363.5,470903.8,-1569055,317235.59999999998,-454564,-3906625.4,-4446132,-4940538.0999999996,-5189348.8,-6291433.7000000002,-7304558.2999999998,-7815247.2000000002,-7308658.9000000004,-7275024.2999999998,-6591000.5999999996,-6423580.5999999996,-7706202.9000000004,-8367589.0999999996,-8307208.7999999998,-8451267.4000000004,-8135790.2999999998,-8753125.8000000007,-8252756.9000000004,-7013098.0999999996,-7042130.0999999996,-7162665.7000000002,-7281061.4000000004,-7969781.9000000004,-7156320.2000000002,-6328413.2000000002,-5896495.5999999996,-4954857,-4939374.7,-3546877.9,-2962030.5,-3984582.6,-6175184.2000000002,-5889569.2999999998,-4758270.0999999996,-5920069,-6191278.9000000004,-6477284.7000000002,-7543566.5999999996,-7005269.4000000004,-7239129,-7869656.0999999996,-7896960.2000000002,-8648454.8000000007,-8399756,-7993939.5,-8123408.9000000004,-7868151.2999999998,-7937394.4000000004,-8021556.7000000002,-8238403.5999999996,-8253587.5999999996,-8689993.6999999993,-8799672.5999999996,-8767563.3000000007,-9018840.3000000007,-8914555.0999999996,-8694508,-8997207.5,-8889294.6999999993,-8808152.8000000007,-8718398.3000000007,-8764336,-9135822.4000000004,-8845570.5999999996,-8934122.5999999996,-8923947.3000000007,-8980234.8000000007,-9037045,-9207037.1999999993,-9059224.0999999996,-9084729.5999999996,-9267073.4000000004,-9008412.3000000007,-8670359,-8432217.3000000007,-8567378,-8309720.7000000002,-8589612.6999999993,-8811941.9000000004,-8871673,-8973392.5,-9059078,-9265381.4000000004,-9000545.5999999996,-8706109.4000000004,-8416554,-8442596.0999999996,-8208092.5999999996,-8146097.5999999996,-7914828.4000000004,-7624365.4000000004,-7416067.2999999998,-7371914.7999999998,-7209234.7000000002,-7144575.2999999998,-7023143.5,-6972906.0999999996,-6863158.7999999998,-6717324,-6352978.4000000004,-6396040.2000000002,-6499165.5999999996,-6089729.7999999998,-5757893,-5627119,-5535021.2000000002,-5192841.0999999996,-5186635.4000000004,-5136566.5999999996,-4971796.0999999996,-4727569.5999999996,-4486609.7,-4572761.5,-4571635.5,-4449617.2,-4437621.0999999996,-4127906.8,-3721539.4,-3894800.4,-3653064.7,-3582718.8,-3507225.1,-3335680,-3016935.9,-2670854.6,-2628565.7000000002,-2665706.1,-2622696.7999999998,-2430138.4,-2356205.7000000002,-2263181.2999999998,-2310646.6,-2327487,-1876368.9,-1840368.3,-1684130.8,-1503015.8,-1654643.9,-1717382.1,-1605922,-1524744.3,-1587609,-1317963.8999999999,-1078656.8,-1128375.7,-1274088.5,-1227371.5,-1421871.1,-1357834.6,-1393841,-1377947.7,-1397026,-1182634.5,-960881.5,-560385.1,-468992.2,-634750.80000000005,-443487.1,-332494.90000000002,-305693.7,-144989.5,21126.1,62795.1,161118.20000000001,433701.4,690099.7,679247.8,728924.4,658496.69999999995,884531.6,805239.9,932869.2]
[17,0.43956043956043961,1220716.5986000001,-2650511.0045999978,6855695.9000000004,1220716.5986000001,-2650511.0045999978,6855695.9000000004,5257660.5,0,5257660.5,null,"Simulation 29",0,-232968.2,-1140196.1000000001,-1272523.2,-662621,55374.1,-1594655,-1866348.9,-1826699.1,737126.40000000002,-1714302.3,927722.9,218967.6,-956833.1,-3446564.2,-3946122.9,-4418350.7,-3800630.2,-3789198.4,-5275113.7,-4558355.8,-4099965,-4019855.9,-3869563,-4211210.4000000004,-4628402.8,-6222365.5,-6430248.5999999996,-6045282,-6128630.2999999998,-6721745.0999999996,-6930206.5999999996,-7495559.9000000004,-7701289.7999999998,-8306993.5999999996,-8486438.1999999993,-9233425.1999999993,-9655929.9000000004,-8846683.4000000004,-8504090.5,-8366236.4000000004,-7452497.2000000002,-7807032.0999999996,-7755038.2999999998,-7383787.5999999996,-7299260.9000000004,-7222421,-6944793.7000000002,-6978081.9000000004,-7155598.5,-7639236.4000000004,-7757391.5999999996,-7401085,-7152533,-7525073.5,-7512756,-6583737.2000000002,-7050317.9000000004,-6697058,-7076922.5999999996,-7722671,-7450931.5,-7464443.7000000002,-7439595.7999999998,-7701707.2000000002,-7601916,-7902908.2999999998,-8136247.7000000002,-8222920.4000000004,-8100755.5999999996,-8070904.2999999998,-7900753.5,-7875067.5,-7664588.2999999998,-7714902.2000000002,-7759079.7999999998,-7390272.7000000002,-7959846.5,-7702673.0999999996,-7805094.9000000004,-7626404.7000000002,-7633229.0999999996,-7405159.4000000004,-7126275.2999999998,-7607871.4000000004,-7644754.5,-7217347.2999999998,-6850836.7000000002,-6469434,-6667482.0999999996,-6746723.4000000004,-6628235,-6785749.7000000002,-6120705.0999999996,-6348302.2999999998,-6451353,-6314304.5999999996,-6281341.0999999996,-5996869.4000000004,-5732953.2000000002,-5474732.7999999998,-5245059.9000000004,-5280968.3,-5425057.5999999996,-5670815.9000000004,-5651158.2000000002,-5390623.2000000002,-5274312.2,-5001231.3,-4866707.5,-5108359.7,-4332195.0999999996,-4293756.7,-4027144.1,-4015478.1,-3967966,-4024029.9,-3909556.2,-3422364.2,-3517242.1,-3166485.1,-3185749.7,-2994035.6,-2805499.3,-2538287.4,-2236493,-2344203.5,-2444919.6,-2324205.2999999998,-1648303.7,-1661632.8,-1638747.9,-1803303,-2007276.8,-1881781.9,-1315122.3999999999,-979240.3,-1057491.6000000001,-659292.4,-787319.5,-316147.7,-247348.1,16906.8,222069,501037.3,501323,656798.30000000005,966959.4,1719655.5,1300385.8999999999,1099192.3999999999,902626.5,1102724,1021260.9,1107306.6000000001,910196.7,1148381.5,956721.9,678119.8,555783.19999999995,536548.19999999995,507701,327592.7,124627.4,-89202.8,298824.3,787902.8,414652.3,776414.2,618003.4,337907.9,594276,632597.69999999995,758326.1,788425,979106.7,791490.2,585909.1,1028199.4,1083759.8999999999,962251.4,1096279.3999999999,1106293.2,1025396.3]
[18,0.46703296703296704,1203356.9070000001,-2751722.493099995,6633461.7999999998,1203356.9070000001,-2751722.493099995,6633461.7999999998,4134190.3,0,4134190.3,null,"Simulation 30",0,-78629.5,492005.7,187525,144734,1740235.3,699248.8,712937.7,1650849,895512.1,645413.19999999995,2339293.4,2874707,2291366,2411416.9,3302819.7,4241121.4000000004,3584577.3,919649.9,2774777.7,986797.1,24511.4,-242699.2,1100926.1000000001,1597022.4,1258150.3999999999,2492241.2999999998,1615451.1,1991364.7,645544.1,2127152.7999999998,1672303.7,941440.6,2351019.2000000002,3190975.1,2456932.7999999998,3329211.4,4045881.3,3041436.8,4625111.3,5642821.5,5492216,3644080.4,3100595.3,4917822.3,2339162.2999999998,4527016.5,5191665.7,4985682.5,4483144.9000000004,3760564.1,5984668.2999999998,3928638,6856122.5,3624557.2,3257021.3,4562999.5999999996,4873596.4000000004,3727413.4,5526251.5,4984048.2,2566591.5,1825042.2,2780611.1,3355783.1,3009540.7,4888103.2,5006531.2,3725739.9,5834128,3637808.8,3809283.2,5374826.0999999996,7678026.7000000002,6826712.2000000002,8226204.7999999998,7241535.5,10562530,12094033.699999999,13502606.300000001,11922755.699999999,10555911.4,11299142.9,12755475.1,11627910.699999999,10844788.199999999,8883394.9000000004,7153842.2000000002,5762209.7999999998,6569641.4000000004,6192640.2000000002,5538147.5999999996,3223579.3,4969540,3054859.7,2543714.7000000002,1619250.4,2911914.6,3723161.1,5000617.5999999996,3428111.6,4351725,5469904.2000000002,7077568.2999999998,8235435.2999999998,7704662.9000000004,8458383,8747782.8000000007,9359683.5,8463051.8000000007,5743342.7999999998,6111369.2000000002,5574264.7999999998,3433362.7,2419947.2999999998,1242853.3999999999,203928.1,1038305.5,1107455.5,742209.2,-419623.5,725487.1,-1042119.7,-857336.8,-1085188.2,-1097893.5,-559727.5,-1168362.8999999999,-1392336.4,-624218,-542942.4,-1368687.6,-1011849.7,-1807260.6,-2001665.6,-2672178.4,-1923893.1,-1665249.6,-1383358.2,-1577481.9,-1139897.8,-1775980.6,-2596560.5,-2919103.1,-3772360.5,-3854310.8,-3736028.9,-3763286.8,-3299205.7,-3199783.4,-3582143.9,-3407393.6,-3269241.8,-3331082.7,-3366727.2,-3580815.4,-3552586.9,-3533080.8,-3584384,-3602267.8,-3755630.9,-3686502.1,-3504993.3,-3591994.3,-3748082.5,-3497521.3,-2881802,-2865034.3,-2815294,-2801058.7,-2821696,-2880784,-2921309.9,-2887309.2,-2860141.3,-2769000.9,-2737674.3,-2817519.2,-2743926.8,-2732404.9,-2675714.9,-2673040.7000000002,-2685377.4,-2680073.2999999998]
[19,0.49450549450549447,1188799.0904000001,-2838399.5620999974,7191823.7999999998,1188799.0904000001,-2838399.5620999974,7191823.7999999998,3979318,0,3979318,null,"Simulation 31",0,-63144.1,661158.80000000005,-232355,1208195.8999999999,-1208863,-2142216.7999999998,-2341497.2999999998,-4674133.5,-5192870.3,-5857663.2999999998,-6486905.5999999996,-6261433.7000000002,-6160301.9000000004,-5287750.5999999996,-3775014.7,-3837262.9,-4454626.7,-5414277.2000000002,-4611675.3,-2648901.7000000002,-2955195.6,-2263496.6,-1367824.5,-2658287.9,-3753265.7,-4551766.5,-5381664.4000000004,-3913777.7,-3806691.3,-4874530.5,-5852559.5,-6002123.4000000004,-6087808,-6354638.9000000004,-6381237.5999999996,-7266264.9000000004,-8497478.3000000007,-7575368.2000000002,-6932586.9000000004,-7579232.2000000002,-8179935.4000000004,-7857995.9000000004,-7670041.7999999998,-7667661.2999999998,-7679376.5999999996,-8630184.5999999996,-8681919.9000000004,-8794088.0999999996,-8518531.3000000007,-8438004.3000000007,-9431905.0999999996,-9413018,-9698861.6999999993,-9519595.1999999993,-9937829.5,-8345059.2999999998,-8309016.5999999996,-8640791.5,-8971349,-9439632.4000000004,-9998505.8000000007,-10147538.800000001,-10481354.300000001,-10524572.1,-10553812.1,-10896186.9,-10881407.5,-11233461.5,-11087223.6,-11045128.6,-11003571.699999999,-11230478.5,-11072247.199999999,-10788672.4,-10131740.4,-10100009.300000001,-9887399.3000000007,-10075926.6,-10274144.1,-10521576.800000001,-10645529.199999999,-10604290.9,-10237595.5,-10246067.6,-10469758.5,-10261524.199999999,-10107410.199999999,-10165423.699999999,-9945308.1999999993,-9990885.8000000007,-10248843,-10376040.300000001,-10134204.800000001,-10219396.800000001,-9899575.1999999993,-10260186.199999999,-10263800.9,-10195969.699999999,-10221010.300000001,-10285627.5,-10153535.199999999,-10060362.4,-10168366.6,-10008051.6,-9800440.3000000007,-9551329.4000000004,-9616619.0999999996,-9483864.1999999993,-9146772.5999999996,-9199887,-8215004.2000000002,-8232815.9000000004,-8252592.5999999996,-8343534,-8214118.5999999996,-7852778.5999999996,-7895782,-8054203.2000000002,-8107622.2999999998,-7928793.7000000002,-7869261.7999999998,-7852474.4000000004,-7760530.5999999996,-7655783,-7642581.5,-7827069.2000000002,-7827822.4000000004,-7896699.7000000002,-7000370.2999999998,-7277102.2000000002,-7430014.4000000004,-7383313,-7219013.5,-7120383,-6915813.7000000002,-6576175.5999999996,-6314781.2999999998,-6000162.2000000002,-6018449.2000000002,-6056886.4000000004,-5886731,-5719270.0999999996,-5641596.0999999996,-5618786.4000000004,-5603781.7000000002,-5576778,-5140470.5999999996,-4643610,-4770547.8,-4865351.7,-4927952.2,-5046812.5999999996,-5027427.9000000004,-5070827.7,-5124573.7,-5085808.5999999996,-4947334.3,-5063785.4000000004,-4981124.3,-4891860.2,-4887898.5,-4834956,-4954461.9000000004,-4868123.8,-4655861,-4084241.9,-4211851.9000000004,-4180173.1,-4329329.8,-4297761.5999999996,-4326324.7,-4197176.4000000004,-4074880.7,-4112581,-3975809.4,-3943415,-3956742.1,-4107996.8,-4057059.3,-4024910.4,-3979318.4,-4009429.3,-4000566.4]
[20,0.52197802197802201,1465832.5974999985,-2459953.5659000026,7742962.4000000004,1465832.5974999985,-2459953.5659000026,7742962.4000000004,3959063.3,0,3959063.3,null,"Simulation 32",0,427226.9,554944.5,316448.3,822448.2,1113813,537458.69999999995,1391385.7,1350677.3,1628524.2,1633491.8,370512.7,156452,-202498.8,-2198350.2999999998,-2925821.2,-4066926.7,-4316730.8,-3447523.8,-3183942,-3821539.9,-3727549.7,-1923615.1,-1642860,-1292955.7,-3339349.1,-4951859,-5439582.2999999998,-6028116.0999999996,-6448173.7999999998,-6898514.7999999998,-6662617.9000000004,-6309847.2999999998,-6759753.7999999998,-8414082.8000000007,-7843821,-8885878.5999999996,-8010064.0999999996,-7263527,-8082229.0999999996,-7336723.5,-7559500.2999999998,-6723199.7000000002,-8139756.5,-9480213.8000000007,-9201233.5999999996,-8621895.9000000004,-8556397.1999999993,-8823895.0999999996,-8706187,-8192012.2999999998,-8369956.2999999998,-9409180,-9935569.1999999993,-9388670,-8937833.5,-8358541.7000000002,-8052899,-8524427,-8265611.5,-8694213.4000000004,-9293444.3000000007,-9631634.8000000007,-10395829.5,-10165675.4,-10100938.300000001,-9636806.1999999993,-9341436.3000000007,-9668553.6999999993,-9559231.6999999993,-8923695.5999999996,-8340564.5,-7725594.5,-7479846.2000000002,-7851165.5,-6761921.5999999996,-6169993.9000000004,-6946759.2999999998,-6737071.5999999996,-6230125,-6117305.2000000002,-6034157.0999999996,-5490011.0999999996,-5831217,-6117593.0999999996,-6433639.0999999996,-7326323.9000000004,-7158849.0999999996,-7374403.5999999996,-7369204.9000000004,-7205147.0999999996,-7627792.7999999998,-7841198.5,-7028201.0999999996,-7376943.2999999998,-6813183.0999999996,-6790398.5,-6412839.5999999996,-6501698.0999999996,-6361472.9000000004,-6232339.2999999998,-6657317.7000000002,-6374098.2999999998,-6249899,-6093143.2000000002,-6148840.5999999996,-6118106.7000000002,-6267920.2000000002,-6604953.7000000002,-6503925.5999999996,-6685365.2000000002,-5911433.5999999996,-5258793.5999999996,-5273713.3,-4907881.4000000004,-4637746,-4526307.7,-4258021.9000000004,-4160563,-4210264.5999999996,-4323103.8,-4270496.2,-4592746.5999999996,-4359376.4000000004,-4522385.5,-4559634.2,-4741967,-4580826.0999999996,-4628762.2,-4096397.7,-3872029.4,-3899068.7,-3845562.1,-3761348.8,-3659456.2,-3455758.9,-3384904,-3393555.1,-3108796.8,-3140810,-3127475.9,-3040944.2,-3241893.6,-3306676.1,-3247999.4,-3220330.8,-3141498.2,-2956159.7,-2366749.6,-2338431.1,-2371713.2999999998,-2612151.2000000002,-2575772.6,-2560827.7000000002,-2613442.4,-2414549.1,-2510675.5,-2588587.9,-2803675.5,-2872093,-3012273.2,-3101317.3,-3025407.3,-3077118.7,-3305602,-3310690.9,-2852573.5,-2835930.5,-2793140.9,-2682723.5,-2691457.4,-2723520.4,-2700505.4,-2688287.9,-2518825,-2557229.7000000002,-2497573.7999999998,-2258262.4,-1906060.4,-1822535.5,-1778021.6,-1845507.6,-1738232.1,-1843415.5]
[21,0.5494505494505495,1497036.7115999991,-2528082.0708999988,7869132.4000000004,1497036.7115999991,-2528082.0708999988,7869132.4000000004,5238744.9000000004,0,5238744.9000000004,null,"Simulation 33",0,767990.2,1477995.4,3240923.4,2517636.5,3189273.6,1620045.3,2372988.2999999998,2323805,1649848.7,604191.4,884290.5,-44560.7,-921942.7,-1184220.3999999999,-420074.8,-2353198,-1637641.4,-1784236.2,-101031.6,2534297.9,3954394.3,4080136.6,2274483.1,3083164.9,1550686,554350.19999999995,-1655102.9,-3596222.7,-2736845.5,-3045816,-3598308.9,-3910102.9,-4250441.8,-4636957.5,-5443996.5,-5750387.0999999996,-5579604,-6360115.5999999996,-8321769.7000000002,-9094384.4000000004,-9779795.0999999996,-10519424.9,-10053491.1,-10197755.199999999,-10752536.199999999,-10431318.9,-10718314,-11383917.199999999,-11397944.699999999,-11706883.1,-11557638,-11398084.9,-11287605.699999999,-11585596.4,-11173243.6,-9960938.9000000004,-9741258.8000000007,-9576857.5,-9950153.6999999993,-10056380.6,-9898570,-10034712.5,-9725574,-9312127.4000000004,-8906349.0999999996,-9133650,-8602056.4000000004,-9064338.3000000007,-9036977.0999999996,-8773111.1999999993,-9101947.5,-9076549.6999999993,-9154516.5999999996,-8750347.1999999993,-8173745.2000000002,-8315317,-8393242.0999999996,-8577118.5999999996,-8688837.8000000007,-8612846.3000000007,-8613367.9000000004,-8656338.3000000007,-8827209.0999999996,-8251866.7999999998,-8077189.2999999998,-8024646.5,-7566104.0999999996,-7418452.5,-7306692.5,-6722606.2000000002,-6483768.5999999996,-6169398.9000000004,-4986713.5999999996,-4957470.3,-5019957.5,-4066051.9,-4389688.9000000004,-5059960.7,-5448388.9000000004,-5309143.0999999996,-5785974.7999999998,-5530219.7000000002,-5309809.0999999996,-6040598.7000000002,-5281361.7,-5222318,-5520771.9000000004,-5779485.2000000002,-6544428.5,-6433765.7000000002,-5471455.4000000004,-5132099.3,-4473090.2,-4578388.7,-4859984.9000000004,-5216305.4000000004,-5269428.5999999996,-5430413.0999999996,-5492488.5,-5281585.2,-5262346.2,-5216040.0999999996,-5477569,-5338326.9000000004,-5309336.9000000004,-4992483.2,-5001850.0999999996,-4831451.5,-3213208.2,-3457930.7,-3406643.8,-3656869.1,-3130672.7,-3403739.4,-3628345.8,-3213738.3,-3313085.4,-3179080,-3476823.6,-3604658.4,-3421392.1,-3280509.4,-3122225.9,-3222887,-3376999.7,-3582482.3,-3235420.2,-2709268.6,-2756158.8,-2663735.4,-2771432.4,-2792461.9,-2694042,-2718395.2,-2736469.9,-2895918,-2774722.5,-2607368,-2865957.4,-2960747.1,-3027568.4,-2926217.5,-2779300.4,-2842450.8,-2350468.1,-1494193.5,-1400338.1,-1138660.5,-946178.7,-834031.9,-919765.4,-959398.7,-916492.80000000005,-942214.9,-784023.2,-684715.5,-661077.69999999995,-912049.6,-915107.8,-849570.2,-729036.1,-620901.1,-712892.1]
[22,0.57692307692307698,1501480.5073999984,-2631295.1597000011,7753549.4000000004,1501480.5073999984,-2631295.1597000011,7753549.4000000004,5384609.9000000004,0,5384609.9000000004,null,"Simulation 34",0,420825.3,-1517006.6,1007341.3,1621933.3,1474809.2,-76305.3,-268966.40000000002,-2500187.7000000002,-4005163.6,-4569602.4000000004,-4512475.4000000004,-4802012.3,-5438632.5,-5088975.7,-5333903,-4094485,-3395711.2,-4478109.2,-4930235.9000000004,-5197470.0999999996,-5832616.2000000002,-5915365.7999999998,-5630835.0999999996,-6078847.5,-4994855.3,-4816634.0999999996,-3725757.4,-5729818.0999999996,-6282872.7999999998,-4823177.2,-4823359.5,-3433783.1,-5809566.5,-6953877.5,-7553970.2000000002,-8399284.5999999996,-10262202.800000001,-9020466.6999999993,-8033651.7000000002,-9003556.3000000007,-8813662,-8293882.5,-8266124.9000000004,-8217136.2999999998,-7227036.5,-6433047.0999999996,-7012521.2999999998,-7779890.9000000004,-7028953,-6376538.4000000004,-5397287.4000000004,-5923236,-6373716.9000000004,-6795932.2999999998,-7482554.4000000004,-6375178.9000000004,-6635165.7999999998,-6651107.9000000004,-6778896.0999999996,-6901617.4000000004,-5864901.2000000002,-4916895.8,-5298315.5,-5024725.8,-5079754.2,-4478268.0999999996,-5584977.9000000004,-6052805.9000000004,-7656777.2999999998,-8278990.7000000002,-8719792.1999999993,-9095627.5,-9510021,-9437822.0999999996,-9128610.5999999996,-9145275.0999999996,-9643081.3000000007,-9325228,-9532341.4000000004,-9397791.4000000004,-9650733.0999999996,-9469631,-9237817,-8962872.3000000007,-8773534.4000000004,-8494887,-8790823.0999999996,-8813193.1999999993,-8747172.9000000004,-8643445.0999999996,-8733851.0999999996,-8844472.3000000007,-8162843.5999999996,-8337319.4000000004,-7906950.2000000002,-7728928.2000000002,-7946155.7999999998,-7783233.7000000002,-8057803.2999999998,-8071789,-7781421.5,-7590020.2000000002,-7647717.7999999998,-7673607.5999999996,-7738357.9000000004,-7581516.7000000002,-7517924.2999999998,-7274510.4000000004,-7102080.7999999998,-7033966.2000000002,-6521104.4000000004,-6614961,-6641488.2000000002,-6448002,-6405466.9000000004,-6350676.0999999996,-6143111.0999999996,-5878106,-5828414.7000000002,-5509810.5,-5649198.7000000002,-5466068.7000000002,-5294867.0999999996,-5285451.9000000004,-5189311.2,-5415759.2999999998,-5425657.2999999998,-5487092.4000000004,-5117998.2,-5154022.9000000004,-5156885.2,-5226492.2,-5062457.0999999996,-4998057,-4825026.3,-4468933.0999999996,-4288456.8,-4085525.2,-4012741.2,-3714819,-3506033.8,-3373271.5,-3412794.8,-3233035.3,-3066658.5,-2918827.8,-2364340.2999999998,-2061318.4,-2175908.5,-2185177.2999999998,-2134893.2000000002,-1917192,-1780428.3,-1780119,-1642292.5,-1549441.6,-1500023.7,-1725399.6,-1673991.8,-1889160.3,-1708407,-1768451.1,-2032466.8,-1974940.2,-1657632.8,-1030587.1,-1103349.7,-1010058.6,-864456.5,-702046.7,-381889.7,-327666.90000000002,-408698.5,-355100.7,-375346.6,-368005.9,-317143.7,-394783.1,-603370.30000000005,-675111.1,-746850,-718265.9,-684935.6]
[23,0.60439560439560436,1505198.6816999991,-2688914.6078999978,8053380,1505198.6816999991,-2688914.6078999978,8053380,4761304,0,4761304,null,"Simulation 35",0,-755900.6,-2060759.3,-2133661.7000000002,-2116545.2000000002,-3994312.1,-2768434.8,-3145443.9,-3813306.8,-5368339.2,-5370948.7999999998,-5123226.7,-6301226.5,-6629418.7999999998,-7269647.9000000004,-6609063.7000000002,-5562936.4000000004,-4916949.4000000004,-4559370.4000000004,-3621912.7,-3429209.7,-2398768.6,-3620550.3,-4929508.0999999996,-6068064.5,-6919924.7000000002,-7332313.7999999998,-7192945.2999999998,-6980888.5,-7586497.2000000002,-8198196.7999999998,-8238885.2999999998,-8339909.2999999998,-7958972.5,-7292659.0999999996,-6902230.5999999996,-7081338.7000000002,-5816287.4000000004,-5109898.5,-5750400.2000000002,-6316829,-7046740.2999999998,-7685723.2000000002,-7657441.2999999998,-8787347.3000000007,-9213365,-9598667.8000000007,-9055292.1999999993,-9500411.4000000004,-9651537.1999999993,-8972152.0999999996,-9125230.5999999996,-9178185.6999999993,-9320775.9000000004,-9740446.0999999996,-9812331,-9009798.8000000007,-8220740.0999999996,-8081241.5,-7500106.2999999998,-6858433.7999999998,-7501048.9000000004,-7675809.9000000004,-7032474.4000000004,-6676706.4000000004,-6179910.2999999998,-6430217.2999999998,-7094225.7000000002,-6708022.0999999996,-6728951.5999999996,-6889141.0999999996,-6936501.7000000002,-7183825,-6716284.5,-7057616.4000000004,-7138211.7999999998,-7542836.7999999998,-7840891.4000000004,-7726840.2000000002,-7927358.5999999996,-7995448.5999999996,-7404352.5999999996,-7449724.4000000004,-7708216.7000000002,-7726984.0999999996,-8051330,-8115435,-7865514,-7905807.2000000002,-7909303,-7989807.9000000004,-7836275.7000000002,-7769737.7999999998,-7244083,-7462001.7999999998,-7561919.4000000004,-7565559.7999999998,-7758924.0999999996,-7698044.2000000002,-7582550.7000000002,-7315821.0999999996,-7138405.2000000002,-7008314,-7198324.7000000002,-7242040,-7456858.2999999998,-7426420.5,-7344081.2999999998,-7227489.5999999996,-7031773.0999999996,-6878662.7000000002,-5998648.4000000004,-6054842.0999999996,-6209183.2999999998,-6035666,-5880531.7000000002,-5338104.9000000004,-4954605.4000000004,-4572768.3,-4458527,-4356122,-4315177.9000000004,-4135735.3,-4012779.9,-4022604.9,-3836255.5,-3910005.2,-3761923.3,-3555186.9,-2910127.9,-3298325.1,-3400099.8,-3414540.2,-3567755.6,-3060102.7,-2787707.6,-2664053.7000000002,-2624950.1,-2514139.7999999998,-2644902.5,-2558972.2000000002,-2557489.2000000002,-2217773.9,-2218657.2000000002,-2023338.5,-1965024.3,-1976771.7,-1774598.3,-1293829.5,-1417509.6,-1398412.3,-1292139,-1485003.4,-1535321.3,-1462604.4,-1473700.6,-1336580.3,-1159790.7,-955602.1,-1146122.5,-1100311.6000000001,-929907.8,-1339066.3999999999,-1425356.3,-1469252.7,-1164688.8,-400457.6,-207452.7,-431440.7,-675947,-475508.4,-586128.80000000005,-511920,-571791.80000000005,-585513.80000000005,-226565.8,-283209.7,-264419,-255102.4,-235636.1,-331198.2,-498207.8,-506289.1,-455480.1]
[24,0.63186813186813184,1514340.9693999994,-2839261.7414000006,8098749.2999999998,1514340.9693999994,-2839261.7414000006,8098749.2999999998,2928409.7,0,2928409.7,null,"Simulation 36",0,16075.6,2550934.4,1688347.4,-202627.20000000001,-1341012.3999999999,1984110.4,2428978.6,2916949.5,3265150.4,3665148.1,2238976.6,1998954.5,619148.1,1912092.8,1928719.5,3195364,3566526.6,4106307.9,4729185,5241907.0999999996,5470945.5,4906559.8,3986825.2,220262.6,-178158.4,-440838.1,86883.3,-1399135.5,-4653476.3,-4947667.4000000004,-5832069.0999999996,-7584100,-6907112.5,-5258232,-7049036.0999999996,-6955728.4000000004,-6114100.2999999998,-6004729,-5852661.7999999998,-5699212,-5495248.9000000004,-6192376.2000000002,-6037244.5999999996,-5678918.2999999998,-5576627.5999999996,-6104733,-6343630.7999999998,-5790285.2999999998,-5442185.2999999998,-5943240.2999999998,-5659106.9000000004,-5707644,-5534754.9000000004,-5111618,-6323908,-5697479.4000000004,-5631247.9000000004,-6605030,-6618666.7999999998,-6508361.9000000004,-7000059.9000000004,-7766559.7999999998,-7045608.9000000004,-8059480,-7366639.7000000002,-7625146.7000000002,-8174849.5,-7418858.2000000002,-6600507.2999999998,-6967246.5999999996,-7255290,-6409276.4000000004,-6341788.7000000002,-5195284.9000000004,-4663870.2,-4329004.2,-4708988.4000000004,-4226754.4000000004,-3815283.6,-4138118.4,-4990472.7,-5377742.9000000004,-4289341,-4491102.5999999996,-4842672.7,-5418364.9000000004,-4780050.9000000004,-4157418,-4709370.8,-4809317.9000000004,-4950179.5,-5336138.9000000004,-4452367.9000000004,-3377253.1,-3589667.9,-3430117.7,-4277833.8,-4486821.3,-4819739.0999999996,-5615643.2000000002,-5408371.7999999998,-4552182.2,-4610737.5999999996,-5047180.5999999996,-4795343.4000000004,-4244650.5,-4674175.9000000004,-4883458.5,-5637364,-5594103.7000000002,-4577905.5999999996,-4252650.8,-3789842.5,-4272787.8,-4682711.0999999996,-4812938.0999999996,-4797022.2,-4587490.0999999996,-4709493.9000000004,-4605647,-5000278.3,-5210182.7,-5176898.5999999996,-5088383.2,-4845188.8,-4843918.8,-4440034.5999999996,-4380613.9000000004,-3667101.8,-3499658.7,-3305714.8,-3229292,-3362563.3,-3169396.2,-2913137.7,-3002787.9,-3091074.9,-3069097,-3004331.8,-2805658.4,-2479565.2000000002,-2201747,-2183478,-2078871.9,-2123905.2999999998,-1926852.8,-1642245.4,-1201513,-1250210.7,-1206840.8999999999,-1187440.6000000001,-1264775.8999999999,-1510151.2,-1518649.4,-1447425.1,-1642739.3,-1252905.8,-1325096.3999999999,-1256713.6000000001,-1119541.8,-1134716.3,-1023203,-1284882.7,-1447173.3,-1367470.5,-874508.4,-710763.9,-760798.9,-682150.2,-516207.4,-342118.6,-331644.90000000002,-420932.9,-286662.40000000002,-22485.4,15627.7,196009.3,108951.9,348488,406597,558084.5,646686,686293.1]
[25,0.65934065934065933,1498393.5199000004,-2913155.7365999981,7922884.7000000002,1498393.5199000004,-2913155.7365999981,7922884.7000000002,3522965.1,0,3522965.1,null,"Simulation 37",0,293719.5,-668879.30000000005,2456379.4,2092659.1,2597117.5,1408707.2,717913.8,-396308.8,-169843.9,-1424776.3,-674734.6,-1636358.3,-1022702.6,-1111300.1000000001,-685885.8,-1146614.1000000001,-2353492.5,-3322103.9,-4276109.5,-3870706.8,-1876600.3,-836784.7,-1833038.9,70599.600000000006,-443751.6,-252706.1,800077.3,462207,2382894.5,2132273.2000000002,729021.4,1517382.4,137420.20000000001,-427340.3,389546,1086265,1119729.8,1411366.6,2722934.2,3264572.2,1690697.3,972315.7,375972,-1380134.5,-1477492.6,-3057089.7,-4812723,-4887174.5999999996,-5449448.0999999996,-4895637.5999999996,-5261631.8,-5826943.4000000004,-6210036.0999999996,-5382967.4000000004,-3956628.8,-3361670,-3489234.1,-4333214.8,-4559565.2,-4613827.5,-4410737,-4728126.4000000004,-4628749.3,-3824194,-4659727.4000000004,-4339909.5,-3518449.8,-3929958.9,-3736155.6,-4312776.0999999996,-4312724,-5157031.0999999996,-5947179,-5920555.5,-5988283.7999999998,-5832272.2999999998,-6409863.5999999996,-6463908.5999999996,-6873031.0999999996,-6687377.4000000004,-6644078.7000000002,-6643454.5,-6703104.0999999996,-6599422.7999999998,-6588837.0999999996,-6898871.9000000004,-6889351.2999999998,-6976837.4000000004,-6974356.0999999996,-6913958.2000000002,-6650621.0999999996,-6869216.7999999998,-6060039.5999999996,-6185227.0999999996,-5991539.5999999996,-6043488.7999999998,-6120693.2999999998,-5868474.7999999998,-5584163.5999999996,-5888742.5999999996,-6219270.2000000002,-6202155.0999999996,-6327194,-6453662.4000000004,-6056033.7000000002,-5912323.9000000004,-5777525.0999999996,-5371007.5999999996,-5433504.9000000004,-5257597,-4244404.9000000004,-4174847.7,-4031199.8,-3518684.7,-3971962.2,-3689200.3,-3169051.8,-2074877.5,-2628553.2000000002,-1871216.4,-2174047.6,-2650200.5,-2564427.7999999998,-1845326.8,-901590.9,-867141.1,-437892,-458034.8,462016.3,218963.4,46107.8,664488.80000000005,664026.4,796037.5,762303.6,693494.3,612053.4,418449.9,-71010.2,-751460.5,-1110312.2,-953486.4,-669644.1,-687590.7,-294015.09999999998,-70522.7,416512.9,730283.6,888796.3,1267996.5,919824.8,736270.9,537669,534600.19999999995,186808.5,40102.5,15627.9,156340.70000000001,263786.09999999998,417034.6,268768.7,86494.6,-119691.9,-224593.7,61350.6,669703.9,910246.6,1037497.8,1327706.2,1679457.3,1966705.2,1763641.1,1633591.8,1676866.6,1636491.9,1468274,1304641.1000000001,1110954.8999999999,1112791.3,813495.8,638719.4,752261.1,750918.9]
[26,0.68681318681318682,1482837.5195999995,-3016622.1387999984,7942057.0999999996,1482837.5195999995,-3016622.1387999984,7942057.0999999996,5152993.5999999996,0,5152993.5999999996,null,"Simulation 38",0,-666878.5,-910287.1,-1312829.2,-167556.5,-1482639.9,-1833688.2,-2809267.5,-2438315.7999999998,-2554822.2999999998,-2374248.1,-5405696.5999999996,-4519569,-3645807.1,-5467607.9000000004,-4918357.9000000004,-3745115.9,-4260376.5999999996,-2861949.5,-1382719,-766112,-793075.3,114641.9,1673561.7,1743902.6,3026521.9,1771923.6,3993527.5,4302341.8,6722708.0999999996,9058405.6999999993,8436537.8000000007,9933277.6999999993,10238882.4,11438612.4,10590013.300000001,8494131.3000000007,10124928,11810332.9,11697993.800000001,12547577.1,15661146.9,16011964,13810900.800000001,15570215.300000001,14698492.1,12542691.1,13969981.6,12986036.300000001,14728782.699999999,13583229.6,15230438.9,15095325.4,11210183.4,10341032.4,10646791.699999999,7904956.5999999996,6040250.7000000002,5692725.5,4942559.3,5211275.3,5465423.7000000002,6407070.5,4787413.0999999996,3840581.2,1707555.4,1533920.7,3244443.5,3849396.6,1588534.6,2197281.2999999998,1468477.1,-71889.3,-1681572.5,698491.1,1060717,1767168.9,2005716.3,-270692.3,572623.4,-1003317.1,-100848.9,-622750.19999999995,-561342.19999999995,-459723.5,299049.90000000002,64946.6,-411717.8,-846939.1,-711372.7,-140802.20000000001,730636.9,-1540621.4,32463.8,1464552,2204865.2000000002,2735012.7,3256822.3,2065619.9,2772828.8,2203635.4,1433396.1,1976901,3448438.1,3668377.6000000001,5700058.7000000002,5821044.7999999998,7531303.0999999996,6863519.0999999996,5819270.5999999996,7246625.2000000002,8270981,9032062.5,8737213.9000000004,9357792.9000000004,9403088.1999999993,9558003.8000000007,9575881.1999999993,8800236.0999999996,10688666.5,10005572.1,9551017,9779778.5999999996,8697322,8260582.5999999996,7469637.7999999998,6216351.0999999996,5743687.4000000004,5156975.4000000004,5777157.2000000002,5843840,4565211.8,4929555.8,4457059.5999999996,3837682.4,3882939.8,4302114.7,4922101.3,5018376.3,4485746.0999999996,3166117.7,2802656.7,3029178.6,2619993.9,2977219.6,2985596.5,2697391,1827022.8,2205062.5,1969419.4,1997867.8,1936244.9,2016472.5,1570346.5,1531450.2,1599069.9,1950981,1624440,1429167.1,1311144.6000000001,941578.9,555429.30000000005,701288.6,580071.69999999995,791009.9,907783.4,1593847.9,1641917.1,1799815.8,1836009.7,1607302.2,1715183.6,1861018.3,2016361.4,2151503.9,2169455.5,2038167.6,2055379.6,2059067.9,2111251.9,1872875.9,1818773.5,1627278,1753626.1]
[27,0.71428571428571419,1469846.541500001,-3122406.9646000001,8583670,1469846.541500001,-3122406.9646000001,8583670,7418933.9000000004,0,7418933.9000000004,null,"Simulation 39",0,750306.9,-108638.9,660571.5,-547580,-55220.5,234145.6,402504,-924473.6,-1103109.8999999999,287364.09999999998,716891.9,786107.1,1210692.1000000001,812135,-1085885.3,-1273737.8999999999,-1486041.1,-1164096.8,-197822.7,-1108665.3999999999,-3042823.7,-4022328.3,-4902492.5,-5379019.5,-5802336.2999999998,-5915406.5999999996,-7059244.7999999998,-8307838.0999999996,-7643995.7999999998,-7602173.7000000002,-7526248.4000000004,-9247117.6999999993,-9051654.3000000007,-8655701.3000000007,-9078097.1999999993,-9097992.1999999993,-8803503.8000000007,-7881796.4000000004,-7183003.5,-6738440.4000000004,-7633062.5999999996,-8461647,-9232844.9000000004,-9106571.0999999996,-9010578,-9264545.1999999993,-9550160.9000000004,-9405997.8000000007,-9064561.5,-8802972.4000000004,-9182761.8000000007,-9150131.0999999996,-9120734.5999999996,-8700127.9000000004,-8779231.8000000007,-7914329.0999999996,-7931718.9000000004,-7151188,-7596742.2000000002,-7960201.7000000002,-8572154.0999999996,-8668754.4000000004,-9103174.4000000004,-9439870.8000000007,-9651906.0999999996,-9717978.0999999996,-9811216.4000000004,-9624775.0999999996,-9482589.0999999996,-9639285,-9716800.5999999996,-9587209.6999999993,-9194869.5,-8754087.3000000007,-7815196.2999999998,-8089295.2000000002,-8196307.4000000004,-7904674.7000000002,-7219198.0999999996,-7661650.2999999998,-8125297.0999999996,-7888279.2000000002,-7119519,-8158364.5,-7480603.0999999996,-7311633,-7493457.4000000004,-6898920.5,-6033512.7999999998,-6106812.2999999998,-7488006.0999999996,-7930816.5,-7125873.2000000002,-7614424.7000000002,-7435685.7000000002,-7341401.9000000004,-7572434.7000000002,-7690716.4000000004,-7497488,-7765493,-7841939.9000000004,-8423933.5,-8487094.0999999996,-8464374,-8417416.5,-8550951.1999999993,-8315782.7000000002,-8053277.4000000004,-8048263.5,-8243190,-7415025.9000000004,-7541559.7000000002,-7404690.4000000004,-7214039.0999999996,-7272179.9000000004,-7346109.2000000002,-7259584.2000000002,-7452430.2000000002,-7469765.2000000002,-7190719,-7018833.5999999996,-6818012.2999999998,-6551779,-6479797.2999999998,-6294890.9000000004,-6346534.2999999998,-6242380.9000000004,-6129179.7999999998,-5169930.8,-4790792,-4864405.5999999996,-4846068.4000000004,-4531236.2,-4225751.8,-4131162.3,-3900644.5,-3620523.6,-3825805.4,-3579219.2,-3483800,-3491043.3,-3315088.3,-3435436.5,-3200017.5,-3271726.9,-3332854.9,-2986951.4,-2257313.7999999998,-2175555.4,-1894454.9,-1914296.8,-1852214.7,-1679331.1,-1951935.1,-2152630.6,-2434143.2000000002,-2385007.4,-2437129.6,-2565425.5,-2514668.4,-2400949.5,-2561233.7999999998,-2651536.9,-2813293.4,-2445082.7000000002,-2060445.9,-2062375.5,-2208464.9,-2341470,-2380940.1,-2304475.5,-2345939.2000000002,-2365672.2000000002,-2163761.7000000002,-1955890.2,-1879012.7,-1713624,-1675255,-1679614.8,-1487018,-1492234.1,-1395258.7,-1277076.6000000001]
[28,0.74175824175824179,1435685.5617999998,-3224009.3474999969,7810648.5,1435685.5617999998,-3224009.3474999969,7810648.5,7511015.7999999998,0,7511015.7999999998,null,"Simulation 40",0,177462.5,-585895.69999999995,-1814948.7,-3312318.4,-2358459.6,-699147.9,-2300542.7000000002,-828631.1,-841939.1,270082.90000000002,485797.3,1793860.1,2567844,2170296,989928,843445.5,2112903.7000000002,4631253.9000000004,5329402.7,5050011.4000000004,6274004.7999999998,5276648.2,5695741,4576652,6669629.5,7498734.4000000004,8696499,6607938.2000000002,8877086.0999999996,7887615.7999999998,8937357,9440733.4000000004,10478814.699999999,11120375.800000001,11095249.6,11056395.5,11398903,14902059.699999999,14466831.1,14553651.9,14003425.300000001,13785251.9,10836011.300000001,11837024.1,12608028.199999999,12396349.699999999,11181561,11623263.1,11788890.6,11367306.9,9349901.0999999996,10882034.5,11685962.699999999,11330537.1,10529288.5,10332252.699999999,11775703.800000001,11191750,12193726.699999999,12182135.800000001,12887918,14054578,15228102.6,15638386.800000001,17087952.600000001,19174246.399999999,16600415.5,17809751,18161287.199999999,20703722.699999999,20138604.899999999,18991469.100000001,17962626.199999999,19996777.399999999,19260055.5,19754437,19760179.100000001,17323632.5,18495173,15457036.5,16069100,18922058,18228310.800000001,15315312,12809251.300000001,13433924.199999999,12482586.800000001,13337818.800000001,15840737.199999999,16625099.4,17411712.300000001,13683019.6,13398257.300000001,12173935.699999999,11959889.199999999,10580023.6,10637682,9802344.0999999996,11248694.6,10757682.800000001,9882499.1999999993,10910329.199999999,11211262.800000001,10767028.699999999,9901749.1999999993,10172030.6,9677353.8000000007,10027678.199999999,7318926.4000000004,7891166.2999999998,8121460.9000000004,7849259.7000000002,7921403.9000000004,8105787.5999999996,7373437.7999999998,7131899.0999999996,7397175.2999999998,6670853.5999999996,7373681.2000000002,6914431,6196336.4000000004,6328327.0999999996,5108298,5913472.0999999996,5253996.0999999996,6135414.5,6861412.5,6542289.5,7613436.5999999996,6456809.0999999996,5898224.7999999998,5898002.7000000002,5545808.2999999998,5130036.3,5350194.5,4607017,5096470.4000000004,5386107.2000000002,5269618.3,4571602.9000000004,4922474.2,5258929.9000000004,5575767.2999999998,5690333,5775578.2000000002,6376376.5,6235447,6349374.7000000002,6427636.9000000004,5659379,5402677.2000000002,5217269.4000000004,4758480.5999999996,4406426.7,4165757.9,3905702,4169731.6,4314225.8,4749879.3,3999173.7,3441130.5,3485832.1,3634711.6,3492009.2,4038860.4,4322737.5,4569896.9000000004,4468735.5999999996,3859930.2,3818877.8,3709515.9,3627932.2,3706284.2,3772105.9,3915817.7,3804476.6,3742058.6,3512951.6,3584067.9,3825766.1,3833467.6,3874201.9,3643351.3]
[29,0.76923076923076927,1522788.042799999,-3242004.7360000024,8663379.0999999996,1522788.042799999,-3242004.7360000024,8663379.0999999996,8178966.7000000002,0,8178966.7000000002,null,"Simulation 41",0,21437.3,-1006722.8,-130243.7,-1795011.8,-822464.5,-2689287.6,-1012966.5,-2225232.6,-1673532.4,-1176751.6000000001,-807099.2,-1089081,-1875729.6,-2006227.6,-1490266.2,-431640.6,1007210.2,2034894.1,1779528,1518658.1,1596321.7,286734.7,-76159.5,-1247663,122176.4,1744489.5,841668,62311.7,-863369.8,-1564157.3,-1738659.5,-1254242.5,-2187966.7000000002,-3709753.8,-4880278.0999999996,-5183132.9000000004,-6087180.5999999996,-4815690.8,-3676714.5,-2165049.1,-2736952.5,-2132678.7999999998,-1315845.3999999999,-1082104.2,-1471699.9,-1576969.4,-2640911.7000000002,-3813319.2,-2543273.1,-3917545.6,-4855126.2,-4682908.2,-5622897.2999999998,-6519131.5999999996,-7087938.7999999998,-6252906.4000000004,-5381601.5999999996,-6713154.5999999996,-5982779.2000000002,-6486293.4000000004,-7175841.9000000004,-6740586.0999999996,-8371994.5,-8777834.6999999993,-9171889.5999999996,-9303196.4000000004,-9189518.8000000007,-9126328,-8638666.5,-8761684.8000000007,-8629875.6999999993,-8734966.1999999993,-8612724.1999999993,-8479863,-8118908.5999999996,-8439412.8000000007,-8613117.5,-8539862.8000000007,-7686417.7999999998,-6756195.9000000004,-6857187.4000000004,-6965093.5999999996,-7220840.4000000004,-6696693.4000000004,-6274652.7000000002,-6105655.7000000002,-5406886.0999999996,-5634244.0999999996,-5577002.7999999998,-5713807.9000000004,-5335560.2,-5770422.5,-5786078.0999999996,-4833559,-5342863.0999999996,-4838973.9000000004,-4265653.0999999996,-3797092.7,-4198695.5,-3520975.8,-2891298.6,-2242956.2000000002,-3015626.5,-3202514.6,-2848260.2,-3287054.3,-3028086.5,-3733513.1,-2956101.4,-3588335,-2887767.4,-3103320.2,-2607457,-2675321.9,-1777969.8,-2066734,-1521528.4,-1824273.5,-626238.30000000005,-954776.1,-484253.3,-620847.19999999995,-1004344.7,88201.2,-645162.6,-926240.2,-997581.7,-656652.80000000005,-302504.59999999998,-779443.8,-747666.2,-571541.80000000005,-242648.8,-22658.6,80563.3,-80396.800000000003,-233132.3,-371847.5,-611593.19999999995,-771105.3,-922284.6,-933335.5,-810787.6,-530992.19999999995,-903350,-860438,-702505,-440077,-339158.5,-318759.8,-541561.9,-780476.8,-711742.4,-799419.8,-693045.1,-969938.6,-993966.5,-1146451.1000000001,-1344828.7,-1253311.7,-1273975.2,-1416226.8,-1038171.3,-1037608,-1079951.2,-413005.1,9300.6,249081.1,380894.5,428302.3,291739,198269.2,164130.5,109656.4,156515.20000000001,143741.4,179395.7,43515.5,-20355.5,-101271.9,-235066,219019.5,30725.200000000001]
[30,0.79670329670329665,1520594.315900001,-3318829.8318999996,8795054.1999999993,1520594.315900001,-3318829.8318999996,8795054.1999999993,8795054.1999999993,0,8795054.1999999993,null,"Simulation 42",0,223310.6,-1321207.3999999999,-2468562.7000000002,-2764562.9,-2880126.9,-1808286.7,-2094640.4,-2331277.7999999998,-1950939.3,-360562.4,-619203,1547524.8,1363831.7,-1389921.4,-2421731.2000000002,-3430018.3,-2463963.2000000002,-3023275,-2059529.1,707008,820943.2,1392649.6,2079716.6,1612859.4,536835.9,707047.5,1034658.7,1887039.9,311367.5,588232.30000000005,-1102871.6000000001,709061.5,836440.7,115189.4,-1775110.1,-2841433.4,-4455289,-3538206.8,-4195334.2,-3842448,-4690745.3,-5294312.4000000004,-5139408.0999999996,-5566214.5,-4841591.4000000004,-5609522.9000000004,-6150758.7000000002,-6249480.9000000004,-7339005.5,-6791756.0999999996,-6949252,-7563708.7999999998,-7385426.4000000004,-6914614.5999999996,-6191250.5,-6324207.7000000002,-6475476.2999999998,-6194287.7999999998,-6295383.2999999998,-6740404.2999999998,-7127337.9000000004,-7799313.7000000002,-8069893.7000000002,-7941773.7999999998,-7927544.4000000004,-8009481.2000000002,-8172968.2000000002,-8375739.0999999996,-8406651.8000000007,-7999144.7999999998,-7980681.7000000002,-7431931.5,-7233772.5,-6689265.5,-6522038.9000000004,-6926110,-7189183.5,-7639215,-7542572.7000000002,-7440367.2000000002,-7237885.7000000002,-6827237.5,-6420287.7000000002,-6300432.9000000004,-6465093.2999999998,-6777600.2000000002,-6359461.5,-6657398.7000000002,-6750105.2999999998,-6695563,-6787103,-6743220,-6186843.2999999998,-6758060.5,-6889358,-6593936.7999999998,-6800031.5,-6890054.7999999998,-6517158.9000000004,-6351556,-6269353.5,-6257475,-6290529.0999999996,-6080514,-6112202.5999999996,-6288982.5,-6221228.2000000002,-5952358.9000000004,-6126811.2000000002,-6063509.7000000002,-5514643.9000000004,-5594361.2999999998,-5567369.9000000004,-5613162.7999999998,-5407181.5,-5253221.3,-5391920.4000000004,-5237898.7,-4990467.7,-4882806,-4792341.0999999996,-4592656.5,-4519579.5,-4310821.7,-4337111.3,-4068141.6,-3817315.9,-3930379.6,-3128790.5,-3273566.2,-3307549.9,-3318166,-3231882.9,-3166540.6,-2888167.3,-2640590.9,-2642299,-2476228.2000000002,-2518877.2000000002,-2354534.6,-2226846.7000000002,-2109641.7000000002,-2036315.2,-1878567,-1720250.3,-1740982.7,-1432401.1,-1014241,-1088727.6000000001,-1337412.1000000001,-1109869.7,-1324733.6000000001,-1305096.6000000001,-1364257.2,-1334500.6000000001,-1139625,-1077529.1000000001,-1144745.8,-1331066.3999999999,-1436533.4,-1471989.1,-1486133.3,-1544956.7,-1779894.9,-1370671.1,-1051406.5,-925988,-1003923.2,-1013508.5,-1043035.4,-990567.1,-1116352.8999999999,-1038667.9,-1165342.7,-993987.8,-738492,-678510,-510057.5,-510553.7,-431090.5,-476584.4,-526890.80000000005,-774003]
[31,0.82417582417582413,1516901.7673000002,-3451656.2492,8937357,1516901.7673000002,-3451656.2492,8937357,6020068.7000000002,0,6020068.7000000002,null,"Simulation 43",0,29279.5,-1638133.5,-1169285.6000000001,-970126.6,-1877961.1,-1445749,-1569118.4,977598.1,319411.20000000001,-827550.8,-1252990.3999999999,-713053,-688498.7,446119.3,-1657800.7,-251598.5,-111791.3,624107.80000000005,176915.7,2949515,1527870.7,121964.1,-128145.5,292343.59999999998,2838622.8,305265.59999999998,1069890.3,386030.1,-1400961.3,-1625819.4,-409647.2,388539.2,-705800.8,-931510.4,-803650.7,-1045006.7,-4137539.8,-5001106,-5872846.9000000004,-6668151.9000000004,-6356438.7999999998,-5909339.0999999996,-4484570.8,-6082270.7000000002,-5679075.4000000004,-5628719.5,-6077062.5999999996,-5603942.4000000004,-6016670.5999999996,-6026430.2999999998,-6710630.0999999996,-6953170.5999999996,-7481854.0999999996,-6609393.2999999998,-7508890.7999999998,-7942303.5999999996,-6925480.2000000002,-6443755.2999999998,-6658217.0999999996,-5333341.8,-5125927.3,-5482784,-5876986.7999999998,-6351394.2999999998,-6381154.7000000002,-6769831.4000000004,-5329657.3,-5410502.7999999998,-5585465.2999999998,-5891225.2999999998,-6666848,-6659188.7000000002,-6290777.2999999998,-6287693.0999999996,-6106177.4000000004,-6237010.9000000004,-6159780.2999999998,-5849498.4000000004,-4955180.7,-4343354.3,-4246080.3,-3699986.3,-4143605.1,-4887873.4000000004,-4959829.8,-5182862.5,-5100422.7,-4090369,-3566981.2,-2604811.7000000002,-1639272.3,-577070.30000000005,-880735.2,-629513.1,-1064895.3,-1038190.8,-369511.3,-148005,-744991.9,-332496.09999999998,-1546552,-1804337.2,-1663325.7,-2651971.5,-2272645.2999999998,-2779369.7,-3420809.2,-3999299.8,-4077674,-3493622.8,-2752585.3,-2885753.7,-2774257.1,-2698214.6,-2714214.6,-1730147,-2220213.1,-1894292.8,-1561633.9,-1254129.5,-1617051.1,-2074299.2,-2333227.2999999998,-2220076.6,-1844325.6,-2050003.3,-2140108.2000000002,-1947101.3,-524629.5,-237568.5,14871.4,-562932.30000000005,-747790.6,-848472.4,-936493.3,-1317051,-1377446,-1235607.2,-1464661.2,-1484709,-1498855.1,-1564018.5,-1381837.5,-1290020.6000000001,-1286307.5,-1113264.3,-389122.2,632934.40000000002,717823.8,701586.4,632377.1,990420.1,786563.6,922801.8,1157181.3,1220314.6000000001,1164840.8,1044440.9,735866.8,425765.8,467851.6,612963.30000000005,720347.1,392059,865474.6,1498476.9,1494509.1,1506844.4,1251773.6000000001,1285154.8,1259738.5,1063067.3999999999,1018268,761213.7,648446.80000000005,881598.9,869505,842642.4,1025996,1288520.5,1039373.9,1049039.8,1128408.8]
[32,0.85164835164835173,{"$f":"SUMIF(OFFSET(Exposure, 0, A53,1000,1),\">0\")/1000","v":1532473.2697999994},{"$f":"SUMIF(OFFSET(Exposure, 0, A53,1000,1),\"<0\")/1000","v":-3535005.4278999986},{"$f":"SMALL(OFFSET(Exposure, 0, A53,1000,1),95%*1000)","v":8957085.0999999996},1532473.2697999994,-3535005.4278999986,8957085.0999999996,{"$f":"OFFSET(Exposure, PathNum-1,A53,1,1)","v":5284574.3},{"$f":"OFFSET(Collateral, PathNum-1,A53,1,1)","v":0},{"$f":"OFFSET(CollateralisedExposure,PathNum-1,A53,1,1)","v":5284574.3},null,"Simulation 44",0,-355056.8,923647.7,501612.79999999999,506712.6,1087964.2,2066870.8,1866172.9,-1215057.2,-462457.8,1998213.2,3275489.7,4139692.4,4591157.7,3950140.8,4248488.8,4665171.4000000004,4212456.9000000004,2888563.3,4525430.0999999996,4415942.3,3277821.1,965604.2,1654148.5,225246.2,-931794,-640357.80000000005,-2173162.6,-2145778.1,-482533.1,-481712.1,-1445237.1,-980360.4,-1158907,421171.8,-177473.9,2324356.5,4482225.5,5977081,3544215.9,3746409.7,1960974.3,1839741.4,1244710.3999999999,2962832.2,3839431.4,3278931.1,3071949.5,728367,1379237.1,954462.7,-293906.5,-186485.9,-941693.5,-1433733.4,-1154098,-1347707.5,-2003078.2,-1775902.8,-2406097.5,-2895694.9,-2179770.7999999998,-2233499.7999999998,-2624500,-3417728.3,-4395005.5999999996,-4491984.7,-4520782.2,-4520196.3,-4810187.7,-4743465.8,-4313085.0999999996,-4888305.2,-4131745,-5030891.3,-4774500.2,-5116906.5999999996,-5354162.5,-4997609.7,-4154377.5,-4289658.9000000004,-4416714.2,-4940877.4000000004,-3907958.1,-3974073.1,-4704830.0999999996,-4679564.8,-5599357.2000000002,-5729101.7000000002,-6562050.4000000004,-6412085.7000000002,-5985097,-6666172.0999999996,-6472134.2000000002,-6951308.7999999998,-6857102.5999999996,-7130311.5,-6768574.2000000002,-6684064.0999999996,-6859733.7999999998,-6949893.5,-6993423.5,-7116803.7999999998,-6955186.5999999996,-6691477.5999999996,-6506460.5999999996,-6187293.2999999998,-6599704.9000000004,-6106134.9000000004,-5639092.2999999998,-5875690.5999999996,-5184862.8,-4738881.3,-3827770.4,-3571880.1,-2929553.7,-2338101.5,-3314429.8,-3300624.5,-3133643.7,-2601240.7000000002,-2724220.2,-2532756.2999999998,-1983462.8,-2294355.7999999998,-2682317.7000000002,-2750753.1,-2769063.8,-2835860.3,-1955175.6,-1606468.4,-1682753.9,-1518175.7,-708343.5,-1012162.4,-1378051.1,-1611240.1,-2261433.5,-2221151.2000000002,-2135564.9,-1682209.5,-1549700.5,-1397606.1,-1291869.5,-1401973.4,-1471144.4,-1554204.9,-1563854.1,-1512737,-1688648.7,-1751025.1,-1731536.4,-1973836.7,-1943683.4,-2071763.4,-1800294.3,-1849252.3,-1699647.4,-1698199.9,-1433209.9,-1457293.6,-1569386.8,-1700415.2,-1650066.8,-1682160.7,-1699766.4,-1087337.2,-812517.4,-931972.2,-777123.2,-830672.2,-825311,-724429.2,-755443,-802155.3,-623829.4,-530815.1,-378218.8,-407032.3,-258922,-354187.3,-219230.5,-387560.5,-384946.7]
[33,0.87912087912087922,1520519.5511999996,-3632192.509899999,8738823.3000000007,1520519.5511999996,-3632192.509899999,8738823.3000000007,4965778,0,4965778,null,"Simulation 45",0,-202235.8,-708869.3,-1736081.5,-1505121.5,-2199556.5,-1747109.2,-3153924.4,-3739272.6,-4129306.1,-4710295.2,-4569912.2,-4327284.4000000004,-4515416.2,-3002234.4,-1607445.4,-25306.6,-759165.6,197215.5,-254607.8,1098026,223693.9,59377.599999999999,-936255.3,-1071934.1000000001,-448716.79999999999,-1428431.6,-3521515.5,-3442309.9,-2978572.3,-3391471.3,-1396528,-2132384.2999999998,-2925860.8,-873719.6,21338.799999999999,-735707.1,-1376844.5,-1324170.3,-1844972,-2162606,-2519189.7999999998,-2740235.9,-1686404.7,-1792139.3,-1911400.4,-1338196.8,-1021577.6,-770151.4,-127878.3,-348481.6,-525149.4,654077.6,2311565.6,3689726.8,5073993.3,2843390.3,-57039,-134740.4,-393156,-1313309,-527266.80000000005,-236072.4,35030.5,-1273587.2,-1081197.7,-1075389.3999999999,-426362.4,1871808.9,2198230.6,2483894.1,2280069.1,1164137.8,2492310.6,4172124.2,4601098.0999999996,4024357.7,4150992.4,5213594.7,5268682.9000000004,2968914,3364432.9,3617274.8,2592391.2000000002,3151930.2,2103315,1211996.7,-423123.9,-101710.5,-1438313.2,-1698319.5,-1816516,-2129845.1,-2987792.9,-3040614.1,-2387456.1,-1811132.7,-2460748.7000000002,-2392208.1,-2087072.2,-1805300.1,-1593831.6,-1718654.9,-1604596.3,-1090863.5,-1431382.9,-778317,-1151873.5,-928003.5,-1274293.6000000001,-2187245.4,-1460629.1,-2069676.8,-1085810.1000000001,-1668882.3,-2403501.7000000002,-3352688.2,-3037344.5,-2592691.7000000002,-2340038.9,-2607851.7999999998,-2338950,-2372279.2000000002,-2422431.4,-2626087.1,-2942154.1,-2342964.7000000002,-2158961.9,-2688474.9,-2068142.9,-1963230.3,-2446081.1,-2470903.6,-2332665.2000000002,-2308643.7000000002,-2463684,-2419310.7000000002,-2320102.2000000002,-2083137.3,-2095056.4,-2057217.9,-1956074.5,-1832347.8,-1781836.4,-1903711.4,-1859016.1,-1753028.8,-1486293.1,-936177.2,-746727.3,-1035032.1,-1101987.8999999999,-985964.2,-788604.3,-676490.4,-829918.7,-953379.9,-868759.3,-998977,-1098166.3999999999,-1022157.8,-1116500,-931767.7,-1208193.7,-1145083,-1020294.3,-425297.1,-618834.4,-398236.4,-634491.6,-559676.69999999995,-392883.9,-299963.3,-264157.2,-468757.5,-386603.4,-431786.7,-597786.6,-541785.5,-375471.8,-353680.8,-445149.3,-650362.4,-546342.19999999995]
[34,0.90659340659340659,1463426.2144999998,-3711515.3663999978,8715301.3000000007,1463426.2144999998,-3711515.3663999978,8715301.3000000007,5310661.5,0,5310661.5,null,"Simulation 46",0,-292603.40000000002,-1818793.9,-1558698.3,-622777.1,2403675.5,4375001.4000000004,870005.2,1367779,458795.1,360637.3,-440253.9,193998.3,-1012246.6,-2017829.1,-3171579,-2253945.7999999998,-3083914.6,-1894632.8,-1206078.3999999999,-1019184.1,229774.8,75952.899999999994,-493979.4,717816.9,1089323.5,949999.9,1477202.8,1589284.6,3305062.3999999999,6241085.5,6940697.5,6065459.7000000002,5293326,4861997.4000000004,4096797.9,4341018.5999999996,4785275.7,6596717,6762556,6740135,5805740.4000000004,5842601.2000000002,5381397.7999999998,6365245.5,6761826.7000000002,6695528.9000000004,7018669.9000000004,10703975.800000001,10044494.5,9300488.6999999993,10459138.800000001,16339090.5,16723703,19624844.699999999,18822215.300000001,21109865.399999999,19189133,20433113.300000001,22116837.5,20336980,17724750.399999999,20354502.699999999,22632001,24645619,26834703.600000001,28419577.199999999,25329721.699999999,25224821,24184921.699999999,25034076.100000001,23973779.800000001,22295080.699999999,22094588.199999999,22299383.699999999,20438265.899999999,22324571.300000001,22395846.199999999,19911019.5,21934715.899999999,23424022.399999999,21468450.800000001,21778666.300000001,23550986,20461187.899999999,21429021,18412463.5,15995260.199999999,14800110.4,12029557,11366017.9,13487048.199999999,11258466.6,11075511.5,11879894.6,9848539.6999999993,9057741.6999999993,9587425.3000000007,11168904.1,10822697,8011194.9000000004,9844174.3000000007,11063067.300000001,11508888.5,8893900.5999999996,10556749.6,8821246.5999999996,9239859,8539497.3000000007,8842093,11665628.699999999,11947854.199999999,11277935.5,12534421.699999999,13640176.699999999,14900952.699999999,16906854.600000001,16776779.5,17949438.699999999,15719655.1,16455789.699999999,15435209.300000001,13989815.4,16346992.4,14138282.5,13417697,13893842.4,12744225.800000001,12260095.6,11960540.699999999,13428522.4,11375662.9,8780975.6999999993,8718415.8000000007,8105918.2999999998,7730535.7000000002,6928754.9000000004,6268640.0999999996,7288602.7999999998,7018251.4000000004,6235761.2999999998,5766580.2999999998,5264264.5,4986217.5999999996,5758726.2000000002,5629132,6385773.2000000002,7745478.4000000004,7223020.5999999996,5587552.7999999998,5012110.4000000004,3099605.6,2586902.7000000002,3006891.7,2698950.5,2450643.7999999998,1654523.2,2010955.4,1358732.3,572907.19999999995,314694.09999999998,156557.5,-557808.6,-747981.3,-715385.6,-1415794.6,-1180860.1000000001,-1527100.3,-1806588,-1960613.6,-1979208.2,-2134873.4,-2252823.7999999998,-2254589.4,-2390168.7000000002,-2166894.1,-2287814,-2220497.4,-2369873.2999999998,-2344191.1,-2468044.6,-2581070,-2525613.6,-2568554.2000000002]
[35,0.93406593406593408,1441053.8918999999,-3763090.9352999958,9166306.4000000004,1441053.8918999999,-3763090.9352999958,9166306.4000000004,5475221.9000000004,0,5475221.9000000004,null,"Simulation 47",0,860926,508547.1,-1140083.8,-798138.3,-230033.7,357450.7,-518593.3,217411.20000000001,-1612394.4,203281.1,-1529726.8,-1186228.3,-2894695.3,-1862266.1,-2320710.7999999998,-2141659.6,-3529178.5,-3536270.2,-4245063.8,-3763835,-4102404.6,-4249002.5999999996,-3413327.2,-2769551.7,-1141049,-1354777,206018.4,471143.9,1624351.2,50038.5,-624071.9,-632471.80000000005,-1612393.7,-2535284,-4836735.4000000004,-5814210.5999999996,-5468141.4000000004,-3962735.4,-3551446.8,-3920601.6,-3928354.4,-2819514.4,-2675874.2000000002,-3423360.9,-3358036.2,-3275127.3,-3611685.3,-4414503.0999999996,-5369521.5,-6633872.5,-6749335.7999999998,-6214856.0999999996,-6588744,-7005489,-7294149.9000000004,-6823050.2000000002,-6738047.4000000004,-6615338.5,-7115592.4000000004,-7849488.0999999996,-7559241.0999999996,-7868465.2000000002,-7967539.9000000004,-8517026.3000000007,-8774017.5999999996,-9025081.9000000004,-9746104.6999999993,-10016579.9,-9721450.5,-9733395.6999999993,-9790576.4000000004,-9765526.0999999996,-9713407.5999999996,-9213255.4000000004,-9004702.0999999996,-9348254.8000000007,-9708594,-9856575.6999999993,-9718654.0999999996,-9879228.6999999993,-9995078.0999999996,-10219218,-10477812.4,-10252020,-10401481.5,-10094818.5,-10110764.800000001,-10063784.4,-9864094.6999999993,-9919935.4000000004,-9915803,-10022133.5,-9412711.1999999993,-9799888.6999999993,-9635840.9000000004,-9637527.3000000007,-9546009.5999999996,-9507564.1999999993,-9322169.6999999993,-9202994.0999999996,-9091133,-8797638.5999999996,-8698941,-8696663.8000000007,-8671197.1999999993,-8411452.6999999993,-8374227.7999999998,-8304894.7000000002,-8398173.9000000004,-8455073.4000000004,-7448223.7000000002,-7619774.0999999996,-7666487.2000000002,-7437734.5,-7486430.7999999998,-7441318.7999999998,-7508156.5,-7267104.2000000002,-6962719.9000000004,-6665414.7000000002,-6545029.5,-6194387.5999999996,-6202274.5999999996,-6309412.9000000004,-6112425.2000000002,-6211543.7000000002,-6213750,-6466820.9000000004,-5708061.4000000004,-5456729.7000000002,-5528191.2000000002,-5448492.2000000002,-5312032,-5203151.8,-5189465.5,-5061760.4000000004,-4860165.0999999996,-4579132.5,-4370705,-4049659.8,-3845141.3,-3559171.3,-3323303.4,-3156032.7,-3023612,-2862934.4,-2466060.7999999998,-1720418.8,-1541664.8,-1744940.8,-1731647.8,-1645296,-1502169.8,-1666054.3,-1625503.7,-1565921.8,-1204141.8,-1147358.3999999999,-1318690.2,-1337989.8999999999,-1336133.8,-1560799.9,-1433826.9,-1135705.3999999999,-675796.7,8350.2999999999993,-9588.7000000000007,149830.70000000001,145581.5,128348.8,81383,399406.6,552398.30000000005,561742.80000000005,1035300.4,1198921.1000000001,978368.7,673806.3,453195.6,56491.8,207588.9,275027.3,162467.29999999999]
[36,0.96153846153846156,1421347.3048000003,-3820953.0348000042,8893585.0999999996,1421347.3048000003,-3820953.0348000042,8893585.0999999996,5729499.5,0,5729499.5,null,"Simulation 48",0,710430.7,-308093,451648.3,1413159.3,959908,3384883.7,2417419.5,447789.3,3045660,2968584.3,2092478,2465419,2989902.4,3146290.6,56958.1,-331957.40000000002,360675.5,-45262.6,396055.7,-458817.2,-17445.5,-1640855,-1779939.2,-1691050.5,-1034174.4,709499.8,-36109.1,-685044.7,-139192.9,495548.5,-1015468.1,-1999766.4,-1451616.4,-2064307.9,-2814584.5,-837683.8,-2322638,244790.7,-824970,1007802.2,-259975,836928.9,1840596.1,1213812.3999999999,1367047.3,1325241.6000000001,1308851.8999999999,-87310.9,-1580842.5,-1188949.3999999999,-2795466.9,-2719917.4,-2132171.6,144741.6,-248617.7,1785883.7,2024807.4,1653913.9,1055224.5,414988,1151542,591491.5,937177,1119513.1000000001,1480052.7,2075552.8,3814173.4,2341079,-958042.9,-1181278.8999999999,-458887.8,852195.4,-84702.9,-770033.7,1431780.7,433466.2,1175657.6000000001,1800289.9,1499647.3,1172524.7,168430.4,-1247450.1000000001,-1163600.3999999999,-991107.7,-1744257.1,-1690021,-2892510.7,-2449929.6,-2575286.2999999998,-3341874.9,-2272917.7999999998,-1773232,-1470356.9,-450682.4,-1598302.8,-1136223.8999999999,-2574539.1,-2478189.2000000002,-1954268.1,-1695998.7,-1183796.5,-361298.4,686259.5,1600578.6,2865754.9,2124614,1960692.4,2956201.3,4877363.4000000004,6069024.2000000002,9364095.3000000007,8527554.0999999996,7241933.5,6667629.5,5046718.9000000004,5081541.9000000004,7419439.7000000002,7563316.7999999998,6327891,7083830.4000000004,8468518.5,8104909.0999999996,6638965.2000000002,7613357.2000000002,7548236.9000000004,6168272.9000000004,6223808.9000000004,5024704.7,6415633.7999999998,5549615.7999999998,5292693.5,4181441.6,4470909.5999999996,5655820,5958671,5333972.3,5516208.2000000002,5978538.2000000002,6050482.5999999996,5373077.5,4573829.4000000004,5508952.5,5822581.7999999998,5570047.9000000004,4647043.0999999996,2959789.4,3117560.5,4238788,4537110.0999999996,5038119.8,4939817.3,4680239.4000000004,4687853.5,4630063,5408656.2999999998,4084186.8,3904052.1,3514931.4,2861754.2,2834584.2,2719480,2862769.2,2835300.2,2059863,2036510.1,2518434.2999999998,2206162.2000000002,1468547.8,1523115.8,1024097.6,1079415.8,754292.6,327642.8,80113.399999999994,-15353.5,-105908.2,-322938.3,-387047.5,-311336.2,-554555.4,-708160,-949959.7,-1126415.7]
[37,0.98901098901098894,1397729.2369999997,-3896882.5964000025,8738188.6999999993,1397729.2369999997,-3896882.5964000025,8738188.6999999993,5351617.2,0,5351617.2,null,"Simulation 49",0,188700.3,-533503.9,-486276.3,-1407304.1,-1401598,-1275573.2,-1327699.6000000001,-631334.6,-994394.3,-1194271.3,-661476.80000000005,-1219269.8,-131378,-1048891.2,-1707245,-1513704,-1686692.3,-1846863,-3457896.6,-699986.7,-697798.7,101637.5,-1319086.3999999999,-988.2,1204059.1000000001,1520530.2,485622.6,-302602.7,-145541.29999999999,-1506632.3,-152975.9,-949257.6,162860.4,2257237.9,2906223.3,2374582.7999999998,-786106.9,-1076102.3999999999,-233104.4,-4528.8,1319639.2,-378193.9,-1394537.2,-2370205.6,-1388427.5,1127856.3,1543225.7,166073.1,-11765.9,547571.80000000005,2771214,1855531.7,1279776.7,-321583.3,-891646,-1886009.5,-3287517.7,-3685557.4,-3665302.1,-4478288.5999999996,-3776369.2,-2974989.8,-2908971.8,-3081139.4,-2931063.3,-2050734,-3207556.5,-3705810.4,-1019310.8,-3253271.5,-2488247.6,-2573759.2999999998,-2740447.1,-1366029.4,-649995.9,-478122.2,-1059886.2,-295408.2,190891.1,-116197.9,-2877246.9,-3291375.6,-4460776.0999999996,-4492801,-5252415.8,-5722909.9000000004,-4283727.0999999996,-4740229.4000000004,-5529265,-5587139.4000000004,-5699272.5999999996,-7245012.2999999998,-5994216.2999999998,-4818229.3,-3856146.5,-4668292.5,-3426452.5,-3458538.2,-2347200.4,-187255.8,56249.4,-911493.7,-1344409.2,-670106.30000000005,-42848.5,-875123.4,-726454.1,-1278605.1000000001,-925746.2,-1618563,-1087730.7,-2090912.4,-2382979.2000000002,-2779230.8,-1836458.3,-2057217,-2427894.4,-1379532.6,-1843156.4,-2100199,-2406652.7999999998,-3101612.4,-2532641.7999999998,-2378034.7999999998,-2664594.6,-2306237.4,-2846317.2,-2813584.9,-2401214.2999999998,-2825458.9,-2791245.3,-2832011.2,-2712479.9,-2649427.4,-2873872.1,-2619271.6,-2645185.5,-2468899,-2075601.2,-2302073.1,-2143712.2000000002,-1883535.5,-2096497.1,-1362868.1,-1394724,-1564573,-1102443.3999999999,-465370.2,-592390.6,-956382.7,-860575.9,-611420.5,-403296.1,-883757,-1032518.7,-951750.6,-675436.3,-464117.6,-349028.6,-779092.8,-692743.6,-618247.6,-627949.80000000005,-973707.2,-1082586.7,-590785.19999999995,-540740.6,-637493.80000000005,-781009.6,-899008.8,-947633,-1158852.8,-1007750.1,-1150428.2,-912378.6,-1145846.7,-1163248.3999999999,-1193334.2,-1352733.9,-1244762.3,-1253809,-1226302.8,-1299162.8]
[38,1.0164835164835164,1614308.4569000008,-3469767.350399998,9498657.4000000004,1614308.4569000008,-3469767.350399998,9498657.4000000004,5856857.2999999998,0,5856857.2999999998,null,"Simulation 50",0,195169.3,-158676.6,749353,2463606.5,1868699.4,470928.2,1497683,726269,-337749.4,-850039.6,893279.6,3101133,4509270.8,3693642.8,4483907.3,2198462.6,1874478.5,2459535.7000000002,1158786.3,1791654.3,2323550.2000000002,3360883,3516401.3,6738730.2999999998,4957144.5,4990615.0999999996,4078430.9,3736513.2,3329163.5,4755029.5999999996,3196617,2070490.3,1154984.6000000001,1670193.9,2874425,1231826.3,1657097.8,1121512.8999999999,1449899.7,1937519.7,2390281.1,2756822,3062119,4838471.4000000004,1519744.6,-1018633.9,143928.20000000001,1677160.5,2164832.2000000002,1790402.6,879162.6,932630.9,932305.9,-321631.59999999998,-275951.8,-169884,938272.9,988833.5,100076,-421557.6,-265442.7,-541823.30000000005,-1380925.4,-1148762.3999999999,-1734768.8,-1316633.8,-279019.59999999998,-717205.6,-1389416.9,-2533767.5,-3682697.9,-3982325.6,-5628789.7999999998,-5066460.7,-5050336.4000000004,-6409521.5,-5626972.5999999996,-6407029.7000000002,-5524772.2000000002,-6044615.7999999998,-6172151.7000000002,-5686999.7999999998,-5715387.5,-6420743,-6626395.5,-6819788.2000000002,-7805195.5,-7960090.7000000002,-7764716.0999999996,-7791170.0999999996,-7744914.5999999996,-7813194.5999999996,-6751120.2999999998,-7080257.4000000004,-6964723,-7208905.7000000002,-7043556.2000000002,-6694825.9000000004,-6962964.7999999998,-7045546.9000000004,-6517406.4000000004,-6114686.0999999996,-6218337.7000000002,-6381484.2999999998,-6498473.4000000004,-5908625,-6056373,-6473463.7999999998,-5952973.2000000002,-6703130.0999999996,-5930014.7999999998,-5778887.4000000004,-5517268.2000000002,-5636220.7000000002,-5872399.5999999996,-5903065.7000000002,-5490120,-5611348.7999999998,-5517090.7000000002,-5239031.3,-5215112.3,-4991310.2,-4946750.5,-4837351.5,-4770413.0999999996,-4588864,-4421408.3,-4482901.0999999996,-4062827.7,-3988826.3,-3651973.2,-3975357,-3521804,-3259928.4,-3150022.3,-3173551.2,-2933310,-2672342.4,-2459201,-2468526.4,-2401630.6,-2417691.1,-2206860.7999999998,-2102943.5,-1971581.3,-1992850.7,-1809749.4,-1746998,-1701687.8,-1681949.7,-1743039.8,-1594224.6,-1584087.1,-1594650.1,-1564492.4,-1635790.2,-1565407.7,-1705816.4,-1627759.5,-1771846.5,-1714268.9,-1858270.6,-1979799.9,-1973470.8,-2012155.1,-1768423.9,-1816157.5,-1920185.6,-1824976.8,-1764356.9,-1840471.8,-1718378.4,-1699456.2,-1840050.3,-1760426.8,-1862425.7,-1831445.5,-1986977.8,-1992249.9,-1989953.8,-1908773.6,-2022759.5,-1971989.1]
[39,1.043956043956044,1600655.4837999996,-3500030.8522000005,9847959,1600655.4837999996,-3500030.8522000005,9847959,4180523.8,0,4180523.8,null,"Simulation 51",0,7059.9,-1843040.8,-1987308.3,-1816274,-1288635.3,-2805743.7,-3204414.8,-2600096.2000000002,-1565607.2,-2207634.2000000002,-1574960.1,-1647621.9,-2764932.8,-3369730.3,-2053502.3,-1830605.5,-2469656.2999999998,-2973148.2,-1610969.6,1069516.3999999999,2654543.2000000002,1468742.8,1414922.4,1354868.8,1409410.9,2743632.2,801274.2,-472811.6,-1054541.1000000001,-1877884.4,-1855609.9,-2449487,-788667.2,-1120137.3999999999,-2711978.1,-3144193,-4203737.7,-3479352.2,-2678831.5,-3111142.5,-3814007.8,-3380587.8,-4440349.5,-4874746.7,-5884644,-6637179.7999999998,-6755059.9000000004,-6510722.2000000002,-6446532.7999999998,-6873207,-6742566.0999999996,-6670543.4000000004,-7317717.0999999996,-7630111.7000000002,-8305763.5999999996,-7711427,-7336450.7999999998,-7363484.5999999996,-7445657.9000000004,-7672218.4000000004,-7917038,-7532520,-7342103.9000000004,-6594011.2000000002,-6123909,-6381023.4000000004,-6677686.2999999998,-6002592.7000000002,-5685309.9000000004,-5567080.7000000002,-5369770.5999999996,-5853500.7999999998,-5364123.0999999996,-4808435.7,-4117268.5,-3949395.9,-4439025.7,-4881256,-4786125.3,-4143889.6,-3894631.6,-2944701.4,-2532603.9,-2030372,-1915442.7,-1016054.5,-790432.5,-714204.6,-859319.5,-1400294.7,-2595881.2999999998,-1526841.9,-515015.6,-348450.8,-1119755.3999999999,-1031763.3,-958480.8,-1170078.5,-539572.1,-867568.6,-492470.4,-616495.30000000005,-773200.3,-123485.1,114723.8,163472.29999999999,-200353.7,1447240.3,1383325.8,786461.3,1052936,541531,583539.80000000005,469678.9,870448.2,1216546.5,1437063.8,1454772.8,1159788.1000000001,921750.5,970931.3,1653559.1,1610792.1,2218426.4,2517750.2000000002,2659880.1,2406543.1,2878450.3,3257880.7,2256872.9,2793304.1,2186907.4,2150338.7000000002,2210745.5,2180853.6,2362284.7999999998,2004045,2106148.7999999998,2146390,2210276.7999999998,2305406,2311272.7999999998,2590510.2000000002,2679664.7999999998,2582441.6,2468425.1,2963416.8,3227424.1,3136633.6,2999043.6,2996048.4,3201789.6,3162539.7,2931133.2,2723057.8,2586894.6,2729729,2514010,2640469.7000000002,2536215,2254432.7000000002,2340730.7000000002,2338657.5,2170575.2999999998,2608383.7000000002,3265020.2,3190554.3,3592214.7,3779033.4,3758581.5,3548700.5,3378968.6,3476575.3,3755443.4,3740193.4,3822583.3,4323067,4255026.0999999996,4123435.2,3761940.8,4142028.6,4023453.9,4327011.5]
[40,1.0714285714285714,1620135.6608999993,-3534181.1347000031,9913672.1999999993,1620135.6608999993,-3534181.1347000031,9913672.1999999993,4225474.9000000004,0,4225474.9000000004,null,"Simulation 52",0,-539626.30000000005,-441891.9,325662.5,607053.9,1120517.1000000001,-1744296,442765.8,2142353.5,2279502,3574972.1,4699984.5,3356419.3,4500547.8,4285936.5,4031443.1,6956796.2999999998,7893711.0999999996,6001470.4000000004,3496866.4,2865197.3,3838358.9,1346473.3,-402734.9,-1766,1395509.8,3554614,4287173.8,3894272.9,3312345.8,446496.8,295320,-889856.8,-962088.8,-1066999.3,-1078776,-2637521.9,-4067616.7,-5164626.5,-4749501.2,-5282946.0999999996,-5972930.2000000002,-5514561.7999999998,-6556235.4000000004,-6199368.7999999998,-7549056.4000000004,-8108746.7000000002,-8660463.4000000004,-8655719.1999999993,-8892379,-8598400.4000000004,-9447308.5999999996,-9894512.9000000004,-9789535.5999999996,-8379974.7999999998,-8581381.0999999996,-8081458.2999999998,-8332165.9000000004,-8697260.5,-8750604.4000000004,-8701987.5,-9120312.3000000007,-9081942.9000000004,-9278036.6999999993,-8438839.6999999993,-8538832.5,-7789410.7999999998,-7250062,-6942876.0999999996,-6362744.2999999998,-5842581.2999999998,-5143116.4000000004,-5689055.9000000004,-5558367.7999999998,-5530617,-5236167,-4051664.9,-3896024.4,-3434675.2,-2204903.7999999998,-1616577,429999.1,1275078.2,2168160.9,2471249.5,942799.4,689300,1331633,1713726,45967.4,681780.7,1301907.3999999999,1952972,2832157,2976150.3,1984326.6,2256028.7999999998,4349049.5999999996,4638569.7,4883547.2,5926520.0999999996,5562138.4000000004,7047039.2999999998,6589354.4000000004,6487189.0999999996,7205253.7999999998,9736794.9000000004,9015662.0999999996,9494587.8000000007,8842681.1999999993,10542447.300000001,11513293.699999999,13319495.5,14186723.1,13594691.1,15621355.1,14433277.9,13284236.800000001,11925445.6,11525265.9,10535849.9,9689279.0999999996,10202966,10620572.4,11425297.199999999,11256420.699999999,12101861.199999999,12750126.4,11728738.800000001,11202646.5,9906344.4000000004,9461179.8000000007,10204251.5,10816458.199999999,11887738.199999999,12699486.300000001,13313979.1,13685971.699999999,13183948.199999999,12429069.300000001,13692686.9,13087065.800000001,14237154.300000001,12724849.199999999,12149571.699999999,11420877.5,11145909.699999999,10899433.6,8739154.4000000004,9140507.5999999996,8510009.6999999993,8637212.9000000004,8014184,8078387.5,7315411.5,6157690.5,4832234.4000000004,5054096.0999999996,5072421.9000000004,4918003.2,4542339.2,4107396.8,3394185.3,2742218,2223211.9,1875429.5,2599673.6,2812405,1991549.4,1494407.1,845281.9,822226.5,716818.8,662386,580413.5,636241.1,478849.3,286392.8,119581.6,-162250.29999999999,-339003.2,-596328.30000000005,-812654.9,-1003991.9]
[41,1.098901098901099,1638806.0903999992,-3601220.4455999979,9997109.3000000007,1638806.0903999992,-3601220.4455999979,9997109.3000000007,6490726.2000000002,0,6490726.2000000002,null,"Simulation 53",0,152829.5,-664485.9,834882.9,-172807.2,-964770.1,-272106.40000000002,642317.4,-415212.3,72983.8,-117783.5,1615631.9,3033401.9,3462303.5,2697090.4,3172786.2,4305477.4000000004,3939717,6056360.2000000002,4146371.8,5763040.2999999998,6492698,8481778.1999999993,8634853.5,8505370.9000000004,7176966.5999999996,6400920,4823160.2,5134821.5999999996,5510637.0999999996,5962758.9000000004,7223758.5999999996,5697113.7000000002,5073480.9000000004,6555719.0999999996,5623132.7000000002,5317186.4000000004,5150712.3,3766581.9,1068803.3999999999,772698.8,-65064.5,-3256.9,-51697.1,1397607.3,807942.5,-107892.2,375695.6,-697632.2,-2155402.9,-2127388.9,-3284638.5,-3896080.3,-4883642.8,-4758939.4000000004,-4907916.3,-3745940.3,-3877467.1,-3084798.5,-4178364.6,-3148777.1,-3916418,-3105172.3,-3627966.9,-3478460.8,-3504784.7,-3362604.1,-3061546.1,-4018714.5,-3983412,-4493073.9000000004,-4697187,-4346310,-4310078.7,-3774863,-3157783.9,-3533880.8,-3151314.3,-3376970.8,-3948825.5,-3145609.3,-3136375.1,-3466637.3,-2852701.1,-2997638.4,-2968000.8,-2852999.9,-3199166.7,-3164980.1,-3269794.6,-3660020.9,-3259833.2,-2688262.5,-2519551.6,-2591533.5,-3168826.7,-2812495.1,-2877380.7,-2832546.2,-2533829.1,-2717030.8,-2340426.6,-2055825.6,-2658178.2000000002,-2797089.3,-2828802.4,-3279364.2,-3636404.3,-3914993.6,-2830702.3,-2517331.6,-2459768.5,-2203403.2999999998,-2527702.7000000002,-2322664,-2766393.7,-2533301.2999999998,-2320960.7999999998,-1349522.4,-1913015.8,-1998114.7,-1963434.3,-1999895.5,-1659919.1,-1650523.5,-1648486.6,-2439774.6,-2970385,-2408208.9,-1791097.8,-1916878,-1864562.5,-1934989.6,-2070163,-2081002.1,-2291997.9,-2301121.7000000002,-2116549.1,-1797717,-1856797.5,-1825196.8,-1999255.6,-2086866.3,-2258456.1,-2108129.6,-2066097.2,-1924259.5,-1651009.2,-1324574.7,-1294319.8999999999,-1170812.8,-1371510.6,-1305815.7,-1213863.3999999999,-1224198.8999999999,-1265955.5,-1173615.2,-928608.3,-722018.5,-600869.69999999995,-602092,-407359,-338682.5,-339296.4,-783523.5,-634590,-217629,-155232.1,-253330.5,-420787.9,-364175.1,-241479,-210991.1,-120951.6,14187,356805.2,346941,202130,92657.3,327065.5,359144.6,65136,81796.7,55363.4]
[42,1.1263736263736264,1636987.9047000003,-3667524.2419000017,10055716.9,1636987.9047000003,-3667524.2419000017,10055716.9,7275620.9000000004,0,7275620.9000000004,null,"Simulation 54",0,485977,231271.1,580182.9,-804803.6,-2695953.7,-1384281.3,-1670099.7,-1114491.8,-1533213.1,-2335380.5,-3805107.6,-3438391.1,-4447280,-3949271.8,-2755950.5,-3412444.8,-975377.9,-1179836,-1586536,-1445972.5,-2032905.6,-4134594.2,-3794696.2,-4415135.3,-4232058.5,-4302590.4000000004,-3076846.5,-4513189.0999999996,-3566937,-2140757.1,-3383868.7,-3853223.2,-3378284.1,-955588.6,-1189981.6000000001,-1719305.1,-960145.9,517690.4,2415208.9,1336799.1000000001,1542437.4,495027.4,-886744.8,-362243.7,98833.3,486117.7,-87864.6,-322282.59999999998,-1985896.6,-2388806,-368432.2,-144777.60000000001,-401966.5,-719318.3,47087.9,2145671.1,3712077.5,2605722.1,2310297.5,1543012.7,1022391.5,-980460,-2070669,-3575183.5,-3503176.9,-3277935.4,-2653561.7999999998,-1062607.2,-795145.8,-882991.3,-611641.19999999995,-678327.3,-506623.3,-251270.6,605451.1,71535.199999999997,588640,-1502320.3,-2724523,-1447929,-2092222.1,-2412898.7000000002,-2142220.7000000002,-2135099.2000000002,-2045544,-1587152.8,-2456399.4,-2435784.9,-2991919.2,-3126877.7,-3073338.3,-3531794.6,-3078014.3,-3879879.5,-4037050.2,-3572468.3,-4126210,-4306939.7,-4022080.2,-3512557.5,-3916725.3,-4012741,-3239425.7,-3586123.1,-2875812.3,-3015137.3,-3196980.7,-3240730.5,-3861888.4,-3924103.8,-2618780.7999999998,-2835179.8,-2339722.4,-2612982.4,-2484037.5,-2403263.1,-2488052.9,-2747377.9,-2713752.7,-2469312.7000000002,-2567647.1,-2450527.4,-2255474.1,-2201746.2999999998,-2246035.6,-2753903.3,-2358373.7000000002,-2183278.9,-824697.3,-1023700.5,-1116669.3,-1009972,-1180905.6000000001,-1591245.7,-1641770.4,-2038555.7,-2569801.2999999998,-2301813.1,-2118592.6,-2089874.9,-2067319.5,-2017165.7,-1905436.9,-1835739.9,-1758178,-1481811.2,-748048.1,-231488.3,-373712.5,-262633.8,-308571.8,-204405,-2461.4,162808.5,265248.3,148522.6,330791.7,315026.3,406704.9,298539.09999999998,162350,196631.9,170999.8,-96979,-48168.3,240619.7,379951.8,387987.8,380728.7,208969.8,233558,202335,246753.5,125207.6,563662.6,578391.19999999995,630372.6,691388.3,804225.4,1237658.8999999999,1478870.1,1663362.1,1886618.6]
[43,1.153846153846154,1592243.9704000005,-3709908.1498999959,10170849.300000001,1592243.9704000005,-3709908.1498999959,10170849.300000001,9365396.4000000004,0,9365396.4000000004,null,"Simulation 55",0,-213026.6,-2423156.2000000002,-4848762.9000000004,-5914055.2000000002,-4944441.4000000004,-3707262.2,-4008037.2,-4766363,-3999481.9,-6024341.7999999998,-5871836.9000000004,-7257541,-6825491.7000000002,-4973034.0999999996,-3734126.4,-3712799.5,-4911594,-3686817.1,-4172495.2,-4791186.8,-6723601,-7272843,-6862235.4000000004,-6454525.0999999996,-4548168.5999999996,-5035226.8,-3691984.1,-3214923.3,-3243661.9,-3017126.7,-1807191,-2639045.2999999998,-269594.09999999998,-1078254.1000000001,-2399771.6,-1390457.3,-2039919.9,1208157.8,-54414.8,-388143.1,-95714.2,-662061.6,-707919.5,-2617584.2999999998,-2586182.6,-2111304.7999999998,-1487708.7,-772156,-482847.9,2493703.9,1891298.5,1731666,871492.8,1060753.8,1009375.1,421935,1432172.9,3607629.6,4396121.4000000004,2677161.5,5254395.2,4529078.0999999996,1832931.3,1358532,2410800.9,3881321,4002229.1,3068388.3,2506255.7000000002,3516254.3,3071804.6,1929402.2,2504088.7000000002,532406.30000000005,2162869.6,2069674.3,1098556.5,1707721.2,1571815.1,835927,-158066,-812977.1,-622286.9,779429.6,1048020.2,2270663.7999999998,3585804.3,3469805.2,1968615.5,3841950.4,3130706,3844733,4294423.0999999996,4742129.4000000004,5187793.3,3480152.4,2547367,3266582.4,2011813.8,1678580.3,2438076,2626769.2000000002,3409161,1122738.7,916715.2,53360.6,664684.4,2835725.9,2945446.5,4418267.9000000004,3318525.7,3232640.2,3688300.4,3106731.9,2576181.2000000002,3246716.5,2591809.7000000002,3543893.3,4233385.0999999996,4451423.7,4122908.1,2882565.3,3835169.7,3705677.6,4455534.5999999996,3796392.7,1505016.8,1439173.3,1714885.3,419672.6,636529.30000000005,1251414.5,250367.6,104098.5,-766160.3,-1130850.2,-838952.7,-1293801.3999999999,-1473318.3,-1644041.6,-1776351.7,-1736754.1,-1742786,-1768648.1,-1723536.4,-1813467.2,-2000120.4,-1761179.6,-1659593,-1642235.4,-1529923.8,-1399421.2,-1545090.5,-1698254.2,-1730001,-1776437.5,-1874815.8,-1874293.4,-1890177.6,-1918512.9,-2039181.1,-2316928,-2228405.1,-2303632.5,-2461013.2999999998,-2307339.1,-2385651.6,-2355823.9,-2330541.9,-2182105.1,-2116958.1,-2143380.5,-2074606.8,-2054277.6,-1967526.2,-1952212,-1832665.2,-1842044.3,-1789259.4,-1791593.2,-1779303.8,-1843104.4,-1716958.1]
[44,1.1813186813186813,1621290.0558999989,-3753731.0468999967,9927903.0999999996,1621290.0558999989,-3753731.0468999967,9927903.0999999996,9101720,0,9101720,null,"Simulation 56",0,-901801.1,-691872.9,597869.1,-571939.80000000005,392334.8,1431287.4,420503.3,1148265.8999999999,1089359.3,2018756.3,3398428,5068227.4000000004,2991292.2,3073141.9,2541945.4,1416963.8,2391148.4,4291587.7,1458368.6,1150588.7,2100886,2360748.2999999998,1971242.9,3838492.6,2760992.2,3070137.3,3754057.1,4163035,2500694.1,210682.9,-178418.4,470114.9,288353.7,-1426986.2,-502573.3,-476735.4,-1754659.8,112611.2,-1471824.9,-1689647.7,-1677161.2,-2283371.6,-1393135.8,-1845411.5,-3749074.5,-1596919.5,-231405.4,489263.2,1631752.9,918851.9,107224.4,-1021014.8,-961747.3,-1455497.6,-2139970.2000000002,-1873943.9,-1654844,-2223624.9,-1394541.5,141614,1072436,700330.8,-1026905,235476.4,115287.9,-1096468.8999999999,-1182879.3999999999,-193573.6,425541.6,-475554.5,26775.3,-962214.8,438843.1,431829.3,898397.4,111706.2,-849544.4,-601483.5,-668565,-1329134.6000000001,-2173775.9,-2867079.2,-1693081.1,-2149368,-2295026.2999999998,-1423481.9,-1950297.8,-2678650.6,-3017410,-2629025.2999999998,-2944039.2,-3279831.1,-2464968.2000000002,-2421139,-2794181.2,-2785351.4,-2826193.3,-3168803,-3134273.4,-3130393.2,-3428362.6,-3814080.1,-4158625.8,-3880171.2,-3382442.7,-3361615.5,-3235963,-3325991.6,-3258096.8,-3593983.2,-3037583.4,-2872118.5,-2866061.9,-2421761.1,-2189310.7999999998,-2564394.7000000002,-2169843.5,-2440965.1,-2485034.7999999998,-2265709.1,-2095197.3,-1744566.3,-1789263.7,-1578177.7,-1765581.6,-1799157.2,-1758458,-1725271.8,-1132800.2,-1373574.3,-1286200.2,-967933.2,-1135544.6000000001,-1201859.8999999999,-807507.7,-1183815.3,-1004957.1,-490550.9,-445845.2,-622346.5,-848467.6,-712175.5,-662470.69999999995,-823278.2,-973473.9,-1007506.7,-856044.4,-573426.69999999995,-490528.3,-425897.6,-644453.19999999995,-646931.5,-848714,-789564.1,-698800.8,-570801.4,-72832.100000000006,-30917.3,-23133.1,-10897.9,-51139.7,268016.2,-13695.9,58701.1,24754.6,643428.1,562764.69999999995,411613.5,733483,702002.2,592735.9,787349.4,674346.3,1149922,1466067.4,1535102.4,1754246.2,1959040,1723698.2,1831963.1,1684931.6,1731652,1850008.5]
[45,1.2087912087912087,1608031.9333000008,-3835780.0478000031,9611937.0999999996,1608031.9333000008,-3835780.0478000031,9611937.0999999996,7200858,0,7200858,null,"Simulation 57",0,-147980.9,-1204991.3999999999,-2075191.4,-2934631.7,-3015780.6,-2423603.9,-2919802.8,-3767165.9,-4251640.9000000004,-4484890.4000000004,-4565272.8,-5336476.0999999996,-3075627.8,-2881537.2,-3233226,-5352342.5,-4514740.9000000004,-4953498.7,-4085425.8,-1146821.3,-1930465.5,-1230773.5,939870.7,-354619.6,676783.1,1916471.2,215362.4,1428976.6,1012533.1,1107.2,-405145,-1068694.1000000001,-877459.4,-744749.5,-678671.4,835864,1031032.2,3856085.3,1443180.2,651414.9,-248474.1,-1297468.5,-2412842.2999999998,-2784553,-2746987.5,-2427518.7000000002,-2443086.2000000002,-4703601.4000000004,-3959356.8,-4535085.0999999996,-6173515.5999999996,-6394265.7000000002,-6416516.0999999996,-5872068.5,-5846272.7000000002,-4280926.7,-3703373.6,-4658251.5999999996,-4670319.2,-5847394.4000000004,-5762980.2999999998,-6085935.9000000004,-6764317.5999999996,-6092860.5999999996,-5812676.7000000002,-5605845.2000000002,-5019024.5,-4597594.8,-5251174.3,-5631072.2000000002,-5015515.2,-5408970.5999999996,-5882742.5,-6692723,-6267101.4000000004,-6791082,-6104851.2000000002,-6156021.2000000002,-6107880.2999999998,-6663813.5999999996,-6289961.7999999998,-6532522.7999999998,-5986453.5999999996,-6682247.7999999998,-6787549.7999999998,-6649287.7000000002,-6781988.7999999998,-6949807.2000000002,-6853629.7999999998,-6907398.9000000004,-6743526.2999999998,-6725577.0999999996,-5812293.9000000004,-6104862.9000000004,-6091670,-5921329.2000000002,-5694657.5999999996,-5730286.5,-5706955.7999999998,-6046442.5,-5958559.9000000004,-5672896.0999999996,-5383549.7000000002,-5459799.2999999998,-5661497.2000000002,-5646267.7999999998,-5653008.2000000002,-6024121.9000000004,-5755639.7000000002,-5677864.0999999996,-5163331.7,-5218576.4000000004,-5251456.5,-4969261.9000000004,-4735518.9000000004,-4657552.2,-4613749.7,-4546054.5,-4490670.5999999996,-4058277.4,-4141221.7,-4335840.4000000004,-4558387.4000000004,-4423438.0999999996,-4646534.8,-4606306.2,-4348807,-4244707.5,-3549247.1,-3538823.1,-3433679.2,-3344960.6,-3503271,-3391051.9,-3098609.7,-3140301.1,-3126958.7,-2817852,-2959534,-2646972.7000000002,-2699807,-2668331.2000000002,-2727259.1,-2717102.1,-2689600.1,-2529882.1,-2097603.9,-1451943.7,-1812120.5,-2110082.2999999998,-1920280,-2035354.8,-1784900.5,-1585937.1,-1630354.8,-1443235.6,-1392899.7,-1544395.5,-1880263.6,-1985515.3,-1834186.5,-1869400.7,-1908470.4,-2115800.1,-1720507.2,-969346.8,-940291.9,-827302.6,-597648.19999999995,-839631,-812692.3,-935501.4,-843247.4,-930926.5,-782537,-700280.3,-542471.69999999995,-583504.1,-417231.9,-359089,-448694,-541050.80000000005,-520646.6]
[46,1.2362637362637363,1625436.0733000003,-3921849.2510999991,10191466.9,1625436.0733000003,-3921849.2510999991,10191466.9,6627258.4000000004,0,6627258.4000000004,null,"Simulation 58",0,189248.4,1408147.7,1655227.5,-92173.8,900928.6,55527.6,-365018.5,-864720.1,-2729426.9,-3498084.9,-2314834.9,-2087213.5,-1846228.4,-1199289.3,-3083627.5,-3619288.7,-5574862.2000000002,-5662368.2000000002,-5577931,-5010724.8,-4672988.2,-3870587.2,-3141845.8,-3360035.8,-1764521.7,-2958624.4,-3922481.5,-4719031.0999999996,-3844522.3,-5698779.2999999998,-6262568.5999999996,-5812497.0999999996,-6741286.7000000002,-6901499.2000000002,-7374727.2999999998,-7015154.0999999996,-8471512.6999999993,-7358349.4000000004,-7186244.2000000002,-6950165,-6328332.0999999996,-7123331.2999999998,-7206099,-7390873.0999999996,-7878494.9000000004,-6787884.5999999996,-6850601.9000000004,-5260218.8,-4540782,-5921587.0999999996,-6806288.7000000002,-7271420.5999999996,-7098581.2999999998,-7282334.9000000004,-8896944.0999999996,-7912802.2999999998,-8241495,-7957027.2999999998,-8595865.5999999996,-8954980.5999999996,-9120853.0999999996,-9074189.4000000004,-9329136.0999999996,-9987940,-9634439.8000000007,-9419886.1999999993,-9504731.1999999993,-9622359.4000000004,-9691158.5999999996,-9418462.9000000004,-9028118.5999999996,-8569506.4000000004,-8903719.4000000004,-8389314.8000000007,-7862715.7999999998,-8279986.5,-8125993.2999999998,-8460497.3000000007,-8228824.5999999996,-7924753.0999999996,-8002658.5999999996,-7918624,-8098624.7000000002,-8206886.9000000004,-8209702.4000000004,-7736423.7000000002,-7358821.9000000004,-7347725.2999999998,-7343405.4000000004,-7497491.5,-7498997.4000000004,-7642729.2000000002,-6732886.2999999998,-6503486,-6263716.4000000004,-6601571.2000000002,-6297868.2999999998,-6052900.0999999996,-5865455.0999999996,-5873031.2999999998,-5993063.5,-5933114.2000000002,-6209234.7000000002,-6045843.5,-5894583.2000000002,-6043822.2000000002,-6064013.2999999998,-6020207.0999999996,-5867061.9000000004,-5786230.5999999996,-4575315.0999999996,-4784161.4000000004,-4627907.5,-4349261.5999999996,-4216170.5,-3950606.8,-3790270.3,-3847591.2,-3752318.2,-3671914.4,-3619555,-3541152.7,-3530211.6,-2969315.8,-3058414.2,-2901628.1,-2853428.3,-2953743,-2062716.3,-2309512.2999999998,-2117139.6,-1977760.6,-1897814.7,-1649492,-1279591.1000000001,-1265791,-1425011,-1455901.1,-1156709.1000000001,-1140806.3999999999,-716598,-589305.5,-531117.69999999995,-311111.2,-663462.5,-286509.7,-109486.39999999999,10891.3,63921,-244800.6,-223921.5,-641740.30000000005,-731903.1,-562278.19999999995,-741196.2,-940945.2,-759902.8,-657093.69999999995,-695346.5,-728186,-949772,-633882.19999999995,-698258.4,-719435.1,-521880.9,-124572,-213178.9,-176510.1,-221664.6,67042,-140229.70000000001,-20141.5,-26559.599999999999,55044.800000000003,265842.40000000002,458193.9,569561.9,551558.80000000005,946483,711290.9,1006635.7,1248643.3,1487213.4]
[47,1.2637362637362637,1671445.0742999997,-3923199.5885999957,10155172.199999999,1671445.0742999997,-3923199.5885999957,10155172.199999999,6360039.9000000004,0,6360039.9000000004,null,"Simulation 59",0,-144622.9,-166091.4,190444.4,-560016.1,-1501589.4,-332217.3,-730543.4,-1955234,-916349.5,-1709973.9,-1472447,-1770072,-2757794.8,-2838741.3,-2095894.2,-3180028.7,-4839001.5,-4246919,-6496179.5,-5079605,-4552574.5,-2917624.8,-3165782.5,-4123182.4,-5087995.0999999996,-5820111.4000000004,-5613104.0999999996,-5005043.4000000004,-6325258.0999999996,-5688487.2999999998,-6253733.9000000004,-6714077.4000000004,-6251843.2000000002,-4580466.4000000004,-5260718,-7344460.2999999998,-6784090.5,-7111354.7999999998,-7590781,-7403182.7000000002,-7476848.5999999996,-7435543,-6428489.5,-6728022,-6217223.2999999998,-6460122.2999999998,-6190023.5,-7532538.2000000002,-6895240.5999999996,-6518964.0999999996,-6529359.0999999996,-7460259.9000000004,-7279494.9000000004,-8053424.7999999998,-9393922.8000000007,-8592645.5999999996,-8164972.5999999996,-8600349.3000000007,-7955531.7000000002,-7395923.7000000002,-7015213.5,-5493927.5,-5735395,-5610305,-6238105.5999999996,-5312263.8,-5733171.7000000002,-6142052.7000000002,-5428281.7999999998,-5913015.7000000002,-6275193.9000000004,-5986388.4000000004,-5488480.5,-5657181.2000000002,-4739137.5,-5961099.7999999998,-6676599.7999999998,-7129279,-6643395,-6207064.5,-6578301.0999999996,-6781668.5,-7144306.5,-7243880.4000000004,-7273366.5,-6970196.9000000004,-5934320.4000000004,-5622399.2000000002,-6114489.0999999996,-6183212.0999999996,-6184707.9000000004,-5542396.9000000004,-4214714.4000000004,-4189642.1,-4203463.8,-4338239.5999999996,-2581885.7000000002,-2468793.9,-213026.3,1199126.6000000001,1690754.2,1915371.4,3087608.8,2623212.4,1710797.5,1177206.2,116210.2,-1380492.5,-1922711.4,-2085325.5,-1362155.1,-397475.5,-1116682.7,260709,-635894.19999999995,-1626753.3,-1627468.4,-1462950.3,-397912.5,-803116.5,-1258548.8999999999,-53291.9,-367044.6,-1230835.5,-1595805.6,-1716847.5,-1172730.1000000001,-1036492.8,-854042.4,-1081084.3,-1597313.1,-2184128.6,-1849808.4,-2115849.7000000002,-2520808.7000000002,-2873838.4,-2837851.7,-2990637.5,-3270032.4,-3593678.5,-3717219.6,-3842268.5,-3636763.3,-3667411.6,-3854773.1,-3798833.5,-3529893.2,-3184287.2,-3092585.1,-3278738.3,-3189750.1,-3329010,-3427336.8,-3380008.3,-3451639.8,-3551125.5,-3430391.1,-3509551.4,-3370063.9,-3445788.3,-3429931.9,-3306547,-3269813.4,-3141365.8,-2928805.6,-2308795.7999999998,-2245881.4,-2198293.7999999998,-2089325.2,-2008202.2,-2258224.9,-2415708,-2641120.9,-2683984.6,-2605000.4,-2679604.1,-2646687.7999999998,-2640196.1,-2599579.2999999998,-2610300.2999999998,-2529888.4,-2335090.2999999998,-2430956.4]
[48,1.2912087912087913,1668202.0612999992,-3990280.3311999994,10327346.5,1668202.0612999992,-3990280.3311999994,10327346.5,5486713.5,0,5486713.5,null,"Simulation 60",0,-106151.4,649638.5,770757.9,250437,1213255.8999999999,86316.7,-239454.9,-132737.1,205754.7,483534.2,-2359460.6,-1797211.4,-33018,1122628.8,1352208,1461270.4,721344.8,1822696.7,548629,472998.3,-142645.5,-588289.6,-1275153.8999999999,-1779228.1,-1300441.5,287066.8,1153050.3,1580050.6,1438138.3,1980885,1419414.9,2362751.9,2102215.2999999998,2325654.9,2545397.9,2802884.3,1757737.3,2793283,1321647.8,2015156.1,1066847.2,940540.2,936964.1,574644.5,492667.2,2417507.4,1206167.2,1770149.7,2963033.5,3391092.8,5506805.2000000002,6751351.2000000002,4811883.8,4972048.3,4170729.7,4168688.2,2942763.5,1911671.3,3282458,1024775.6,1322363.5,1034151.5,1344194.5,2711652.9,4177853.5,4221317,2586942,2042138.9,390514.2,-931773.4,-2106271.7999999998,-2539932.2999999998,-1855438.9,-191190,857848,1548619.5,627892.69999999995,1758455.7,1397596.5,479917.5,951587.9,1921959.2,3433248,2367885.7000000002,1095505.8999999999,-351005.6,-2016888.2,-2869992.4,-3662573.5,-3866853.6,-4347759.4000000004,-4889277.9000000004,-3605386.9,-3547437.1,-4291423.0999999996,-3859959.5,-4248668.4000000004,-4079060.3,-4899292.4000000004,-4236292.3,-5442937.5999999996,-5137294.5,-5034920,-5908316.7999999998,-5377211.7999999998,-6252209.5,-6308509.2000000002,-6575349,-6259364.4000000004,-5933441.0999999996,-5405646,-5487185.5,-5082868.8,-4800986.5999999996,-4807394.8,-4759742.3,-4768578.9000000004,-4250061,-4450462.5999999996,-4661944,-4367119.4000000004,-3865720.2,-3560583.8,-3937146.5,-3845095.6,-3356168.8,-3235384.2,-3252951.8,-2667641.7999999998,-3031858.8,-3060268.8,-2865462.7,-2838784.4,-2838587.9,-3140456.1,-3174509.8,-3260357.8,-3386962,-3469238.2,-3265801.9,-3235007.6,-3179394.5,-3189257.5,-2974754.2,-3095060.5,-3007873.3,-2828448.7,-2828713.3,-2942552.8,-2912230.9,-2828884.3,-2822021.3,-2847582.5,-2959008.1,-3031839.4,-2903918.1,-2893425.6,-2971975,-2982020.1,-3202572.5,-3338515.4,-3344253.5,-3288142.8,-3261383.8,-3199759.8,-2955942.8,-2798520.2,-2683985.7000000002,-2716198.3,-2664754.4,-2798270.1,-2878415.5,-2838482.7,-2856951.3,-2730068.8,-2689370.2,-2566679.7000000002,-2420287.7999999998,-2398043.9,-2298100.4,-2382296.7999999998,-2546749.6,-2450483.4]
[49,1.3186813186813187,1620920.6122000001,-4041096.3562999982,9879972.0999999996,1620920.6122000001,-4041096.3562999982,9879972.0999999996,3812714,0,3812714,null,"Simulation 61",0,95894.6,-1235890,-2438006,-659841.5,-721387.8,-1281805.8,400877,-417052.3,-2564142.7000000002,-1878841.7,-2358706.7999999998,-2166306.7000000002,-3072250.2,-3520459.6,-2167410.1,-1374696.1,-2135046,-2266268.7000000002,-1452258.3,-1144427.8,-1868834.5,-3783122.4,-4226024.5999999996,-5240223.5999999996,-6241619.7000000002,-6893620.9000000004,-7116614.2000000002,-7282289.0999999996,-7071612.2000000002,-5843840.7999999998,-5827553.7999999998,-8074907.5,-7918534.2000000002,-8062595.4000000004,-7998874.2000000002,-8113352,-8067628.5999999996,-7271374.4000000004,-6735833.0999999996,-6292498.9000000004,-6279052.5999999996,-7024835.5,-6572773.0999999996,-5981600.2000000002,-6550128.4000000004,-6235738.9000000004,-5692778,-7019410.0999999996,-6694756.9000000004,-5725236.5999999996,-5618172.5,-5141457.4000000004,-4656323.9000000004,-4620940.8,-4422481.5,-2385842.4,-2697612.9,-2665339.2000000002,-2761698.1,-3128419.8,-2694947.7,-2396089.4,-2558086.2999999998,-2149846,-2971363.4,-2321470.9,-2541315.5,-3173861.5,-3448245.3,-2548488.7000000002,-1137433.7,-960458,-1717472.8,-3553908,-2190990.9,-2818973.9,-3180448.1,-3868151.4,-4018121.8,-3489777.3,-3553652.9,-3680809.5,-3384878,-4025588.4,-4097017.7,-4158344.2,-3990406.8,-3378913.7,-4752421.2,-3588952.1,-3673212.9,-3907439.3,-3501875.5,-3434763.3,-2761869,-2600621.1,-2109730.7999999998,-2383228.2000000002,-2353220.5,-1596548.3,-1426423.1,-1087040.2,-2158098,-1779136.6,-577025.6,-516911.5,63681.1,713197.8,1305280.3,800093.6,1918843.9,2674509,2707597.4,2830517.5,2163628.5,1621616.7,1644592.2,1484454.2,1322664.7,678896.3,1715559.9,2289046.9,2509690.2999999998,2001772.9,2586228.2999999998,1447910.6,646023.80000000005,472438.1,1645475.6,1636077.7,1681342.5,1602269.2,1778947.4,2349602.5,2285161.9,2115398.9,2340320.4,2063582.6,2107678.4,1914910.6,1813164.2,2656103.2000000002,1907497.4,2106574,1632937,1626098.5,2393265,2422646.9,2564086.4,3541018.7,3455254.9,3142862.6,2623550.7999999998,2657471.2999999998,2439147.2999999998,2144631,2265522.9,2254254.4,2324479,2262441.4,1808812.9,1102542.7,678776.4,453310.6,240555.4,653516.9,616263.19999999995,478930.6,393461.7,343218.4,341248.5,532055.1,695336.1,405975.9,580216.9,719329,611323.6,713113.7,550054.80000000005,705516.3,1074461.8999999999,997694.4,847055]
[50,1.346153846153846,1606151.3168000004,-4093015.231600001,9342219.0999999996,1606151.3168000004,-4093015.231600001,9342219.0999999996,1923781.4,0,1923781.4,null,"Simulation 62",0,339982.2,-1778853.2,-2020651.1,-3449332.4,-2423154.7000000002,-1373348.8,-1384668.2,-1446731.3,-2005103.5,-1756588.7,-1720498.3,-3609406.6,-4490842.7,-5823207,-5668462.7999999998,-5113507,-5191706.9000000004,-5276285.7,-7180987,-6697383,-6283676.5,-5549573.4000000004,-5140555,-4829627.9000000004,-4338268.3,-3929114.6,-3156763.9,-3003230.3,-3709808.6,-3652401.6,-3977252,-2153059.4,-2400310,-1676979.5,-1710959.5,-234368.2,-1040348.5,-1592732.1,-3115395.8,-5136737.4000000004,-5156057.2,-4139649.2,-4312967.8,-1961477.6,-2754018.9,-1778521.3,650557.9,1013067.7,435998.2,547522.69999999995,-280556,-1347677,-1062569.8,-1165798.2,-3477739,-3288429.6,-3625994,-3969711,-4193875.7,-4387756.7,-5451248.4000000004,-6099070.0999999996,-6591118.7999999998,-7060421.4000000004,-6532694.4000000004,-7280513.4000000004,-7560904.7000000002,-5425796.7999999998,-4374566.7,-4626848.3,-4737441.5999999996,-4703541.3,-3304272.4,-2020232.9,-372417.7,-817295.5,-2446044.2999999998,-1896953.4,-2004877.3,-1710472.3,-990006.2,-2276714,-2966928.2,-3106376.8,-3035484.4,-3491664,-2144420.7000000002,-2241464.7000000002,-1667632.3,-2417205.7999999998,-2252509.6,-3780418,-3294725.7,-3116355.1,-3000691.2,-1910543.1,-1820450.2,-1650199.7,-1958446.1,-1614996.3,-1934522.3,-643232.1,-978001.2,-1700490.8,-1923749.4,-2933059.8,-3544552.3,-3505041.9,-3217237.1,-2794646.7,-1628383.4,-2055231.2,-1815581.2,-1250428.1000000001,-784031.7,-1197989.5,-736700.5,-816440.7,-1266993.3,-433505,333244.79999999999,1302414,724175.3,676439,728680.2,-63763.199999999997,-780338.8,-582836.6,-23961,385998.3,692111.7,-59588.6,-47219.8,791577.7,532685.1,306372.8,-48600.4,42768.4,-114943.7,537246.9,101186,597525.19999999995,142329.79999999999,-60752.3,-277147.5,-592955,-168897.5,-91536.3,-574874.4,-109132.1,-136994.6,-205415,-106541,-452329.9,-895651.1,-814400.3,-629333.5,-973395.1,-898505.5,-732980.7,-723062.1,-417556.3,-595829.9,-755389.6,-624356.19999999995,-190786,-321750.2,-555875.69999999995,-373681.4,-509104.8,-549905.5,-541480.30000000005,-620487.69999999995,-742753.4,-758473.4,-857577.9,-892932.2,-928059,-899041.5,-865148.2,-1002992,-1201613.3,-1311472.3]
[51,1.3736263736263736,1615681.6034000008,-4153196.8345000055,9805905.3000000007,1615681.6034000008,-4153196.8345000055,9805905.3000000007,869711.8,0,869711.8,null,"Simulation 63",0,-375976.8,2070484.2,987335.6,282708.5,-2145957,-2148630.2000000002,-1873793.8,-2042865.1,-2450701.2000000002,-3118342.9,-3505093.1,-4054435.8,-5429628.9000000004,-5229784.7,-5311886.9000000004,-5210934.2,-5599603.4000000004,-5926396.0999999996,-6721467.4000000004,-6465447,-5382030.2999999998,-5269675.8,-4058554.1,-2276910.2000000002,-2037414.2,-1145763.2,201034.1,-436263.5,-543920.30000000005,-472917.4,273978.59999999998,-108099.7,21784.9,-592076.80000000005,-996276.6,-1461136.3,-1677704.4,-1945210.5,-1440303.6,-957787,-2871560.8,-4111926.3,-4560425.7,-3944851.1,-3741844.2,-3344771.8,-3972816.4,-3544608.2,-2988384,-2899906.1,-3357690.8,-4813971,-6045892.5999999996,-6136125.0999999996,-5784505.0999999996,-5045382.2,-5030490.8,-6782179,-6492806.0999999996,-6793010.5999999996,-6543354,-5815612.2999999998,-5575753.9000000004,-3840755,-5146744.2,-5955163.0999999996,-5806683,-5713998,-6044879.2000000002,-5514406.9000000004,-6335154.9000000004,-7189930.9000000004,-7067572.9000000004,-6554574,-6070756,-5477518,-5848528.7000000002,-6024649.5999999996,-5587411.9000000004,-5492773,-5405064.5999999996,-6046735.9000000004,-7286001.4000000004,-7177658.5999999996,-7438281.2000000002,-7966205.7000000002,-7789102.9000000004,-7628134.5999999996,-7865951.9000000004,-6869131.0999999996,-6803354.4000000004,-6887705.5999999996,-6447500.2999999998,-5268006.7,-4440930.5,-4095302.6,-4082942.9,-4470274,-4686903.2,-4846872.0999999996,-5219161.3,-5286553.8,-5425310.9000000004,-5708079.4000000004,-6205552.2999999998,-5966423.9000000004,-6975955.7999999998,-7801914,-8149263.5,-8485780,-7364082.5999999996,-7155963.5,-7124562.9000000004,-6845063.9000000004,-6725289.0999999996,-6486431.5999999996,-6507265.0999999996,-6555825.5,-6331198,-6178741.2000000002,-6039418.7000000002,-5669997.0999999996,-5441614.0999999996,-5360332.9000000004,-5169776.2,-5110055.8,-5242471.8,-5235019.5999999996,-4137462.4,-4193551.4,-3999889.3,-4048888,-3745327,-3955806.5,-3923520.4,-3695883.3,-3750603.5,-3525139.3,-3295376.1,-3132832.8,-3138531,-3169715.6,-3334313,-3405191.5,-3265376.8,-3444587.8,-2769969.3,-1797339.8,-1921821.9,-2080381.5,-1822670.4,-1875312,-1812987.4,-1844964.9,-1970274.9,-1916547.9,-1652040.5,-1832405.9,-2027704,-1888194.8,-1951569,-1916955,-1920267.9,-1839282.8,-1294520,-856189.2,-803863.6,-658926.30000000005,-507184.2,-448426.7,-388445.7,-527823.80000000005,-419426.5,-358024.8,120120.7,365849.1,256223,55910.6,301355.59999999998,344833.8,221174.6,389452.6,422031.1]
[52,1.401098901098901,1630026.4904000009,-4205469.9088999974,10232834.9,1630026.4904000009,-4205469.9088999974,10232834.9,2369949,0,2369949,null,"Simulation 64",0,205705.8,-764882.6,-1620169.8,-311035.7,2029353.3,961484.9,2432595,3113624.4,2124422.9,2280270.2999999998,3418924.2,2252785,4897593.2,2918240.9,1480195.6,1541105,3070128.9,4943135.9000000004,5684887.9000000004,5057506.5999999996,3995466.4,2314293.2999999998,2876295.6,2652220.2999999998,2046185.6,2604598.7999999998,2165678.5,3228532.6,6495833.5999999996,4993880.2,5847411,7913840.9000000004,8342966.9000000004,8760425,9773827.6999999993,8893585.0999999996,7783003.7999999998,7100299.4000000004,6170240.0999999996,5791056.7999999998,6678979.7999999998,6837204.7000000002,5830486.2999999998,3716670.2,3410388.5,4668453.5999999996,6336664,6268094,6743309.2999999998,4968812.9000000004,5622141.7000000002,5025028.4000000004,6218977.9000000004,8524323.8000000007,7100029.5999999996,8772672,9477426,9384563.9000000004,10352785.199999999,9845524.3000000007,8806380.8000000007,8946560.1999999993,8856228.8000000007,9414574.1999999993,10592775.4,9039867.3000000007,7527117.7999999998,7288132.5,8328153.2000000002,8655349,11288857.9,12003314.9,12499113.800000001,14659048.5,13821922.199999999,11663547.6,11903604.4,10854631,10776496.4,12754907.1,12842372.300000001,13253130.1,8636938.6999999993,7428075.0999999996,8222892.0999999996,6476259.5,5114411.5999999996,4432629.0999999996,4856938.5,5221358.8,4905195.8,3645298.8,4261626,2862012.1,1017633.3,1719967.2,705177.2,865096.4,320276.59999999998,-359752.1,-64790.7,-816699.6,-656836.30000000005,991480.3,1632402.2,2198539.2999999998,1638478.1,3243912,3109584.9,3113820.8,5513719.9000000004,3295359.7,2182341.2000000002,1698461.3,1314586,533635.1,1297514.3999999999,922639.8,779922.2,479236.3,1242854.2,1180872.6000000001,1280730.3999999999,2831328.9,3214000,3241619.4,2281744,2374516.7000000002,3121850.8,3866490.2,3734610.9,3695152.2,3480121.6,3091886.2,4304631.3,4907989.9000000004,5148098.7,5732861.5999999996,6211796.2000000002,4970115.9000000004,5504379.4000000004,5088627.3,4412075.2,4640754.4000000004,4963931,4505100,4983831.7,5070861.5,5091281.3,5277570.7,4578266.0999999996,4911063.5,3983845.8,3377362.2,3269480.7,2538167.9,1915892.4,1718049.9,1574052.9,844733.5,994621.2,1411918.2,915446.3,593446.30000000005,660982.9,1221445.1000000001,1624130.1,1489582,1187827.8999999999,1327446.8,1565387.8,1714945.6,1557640.8,1328669.1000000001,1149667.5,986527.7,800210.5,839500.3,1001328,1020815.7,867761,815690.7,880398.9]
[53,1.4285714285714284,1636460.6885000004,-4246242.0624999981,10673982.9,1636460.6885000004,-4246242.0624999981,10673982.9,1021067,0,1021067,null,"Simulation 65",0,-44917.1,-626391.30000000005,-1138218.2,-1905503.6,-3532968.8,-3820966.5,-4951800.0999999996,-4466361.5999999996,-6337900,-5487674.2000000002,-4556701,-3936624.7,-2991838,-3049847.7,-3471751.4,-3151068.3,-2480211.1,-1180721.6000000001,-1529324,-1506686.6,370475.2,1642488.4,-854281.9,901725.8,-982956.9,-2934223.7,-2582405.5,-1668422.8,-1942322,-1811788.3,-2702812.5,-3088436.4,-3627216.5,-2880771.3,-3176876,-2448839.5,-3945031.6,-1892896.8,-1767039.7,-3085695.3,-2163560.4,-3134570.4,-3259331.1,-3722844.8,-5395498.5999999996,-5309800.2,-5114735,-5285820,-4710189.0999999996,-6012310.9000000004,-4965531.7,-4337419.2,-3762733.2,-3512163.8,-4017857.9,-3424296.3,-4133071.9,-5078102.5,-4371405,-5151788,-5957003.2000000002,-6092163.5,-5472575.2000000002,-5264737.5999999996,-4688250.2,-4841412.9000000004,-5323203.3,-5473684.2000000002,-5458362.0999999996,-5685389.7999999998,-5402406.7999999998,-5774421.2999999998,-6126171.0999999996,-6559132,-6287936.7000000002,-7051904,-7171085.5999999996,-7006790.5999999996,-7087499.4000000004,-6900669.9000000004,-6864695.7000000002,-6993027.5,-7313680.4000000004,-6794954.5999999996,-6704021.4000000004,-6847163.7000000002,-6951976.4000000004,-7057867.4000000004,-7132174.5,-7042791,-7044347.9000000004,-7012937.5,-7026752.4000000004,-7076300,-7190108.7999999998,-7140091.5999999996,-6996429.2000000002,-6543921.5,-5899212.7999999998,-5785260.2999999998,-5666690.9000000004,-5310171.4000000004,-5274657.2,-5272868.0999999996,-4926709.4000000004,-4909377.2,-4714992.5999999996,-4665122.4000000004,-4627097.9000000004,-4250345.2,-3798116.1,-3815262.9,-3791539.6,-3797783.9,-3687098.2,-3419159.7,-3209087.2,-3102376.9,-3099946.8,-2714525.2,-2825698.1,-2258874.4,-1852545.4,-1702951.6,-1509374.4,-1278486.3,-803987,-388635.8,65252.3,141285.6,190352.4,506444,518880.8,355570.6,667887.5,842280.8,1193951.1000000001,1263333,1387130.4,1410211.5,1914886.6,2236172.6,1949081.3,2213861,2256091,2194067,2152846.4,2268050,2259672.7000000002,2228149.2000000002,2352651.7999999998,2567582.9,2669531.6,2914323.4,2948350.8,2743770.2,2881703,3175390.9,3364684.1,3498232.7,3836226.9,4091443.1,3897440,3792751.1,3582489.2,3579404.9,3380546.1,3122626,3166366.2,3089252.6,3371168.1,3162006.6,3263277.4,3663429.6,3724515.1,3551206.9,3585254.5,3774523.6,4018508.8,3840945.5,3900744.5,3789905.3,3789880.4]
[54,1.4560439560439562,1649052.1273999989,-4297466.2828000048,10832225,1649052.1273999989,-4297466.2828000048,10832225,1543888,0,1543888,null,"Simulation 66",0,99322.4,1210480,2373064.9,1985271.3,5310476.5999999996,3618561.5,3012920.5,2070488.2,-165786.20000000001,1126321.6000000001,1341464.7,1286768.7,218720.4,55819.6,-1054671.3999999999,-136190.70000000001,-323770.3,-495196.9,-2198615.9,-1935180.7,-1665589.9,-759972.6,-459041.3,-2298803.2000000002,-4378018.3,-4629951.5,-4689683.5999999996,-6090625.7999999998,-7189927.7999999998,-7727400.2000000002,-7740701.4000000004,-8386158.7000000002,-8182102.9000000004,-8079113.7999999998,-5766147.9000000004,-6866730.4000000004,-7081934.2000000002,-7221510.5999999996,-7164875.7999999998,-6927978.7999999998,-7596090,-5936317.5,-5628796.2999999998,-5903891.2000000002,-6359252.7000000002,-6904400.5,-6480645.7999999998,-6613382.4000000004,-7183723.9000000004,-6401318.9000000004,-5682061,-5697956.2000000002,-5913010.9000000004,-6077944.7000000002,-6359114.7000000002,-6374158.7999999998,-6427608.0999999996,-5838920.7999999998,-6350578.4000000004,-5954644.0999999996,-5851649.5999999996,-5896328.7999999998,-5303765.0999999996,-4673609.7,-4541567.4000000004,-2783733.6,-2223169.5,-1491538.1,-2916975,-2932325.2,-2000256.3,-2781680.6,-2578867.9,-2714744.1,-2537972,-2713369.1,-2096848.5,-2745501.2,-2970358,-3378736,-4248283.2,-4423555.7,-3898008,-4509896.7,-4347503.9000000004,-4457111.9000000004,-4197444.9000000004,-3876232,-3613169,-3125368,-3195809.9,-2877230.4,-1739209.5,-856341.7,-1636790.4,-1398346.3,-832120.3,-2192067,-2411755.7000000002,-2732071.5,-2374361.1,-3141110.8,-2606099.4,-2793675.9,-2156813.2000000002,-1747932.1,-3087588.7,-3451787.5,-3597803.3,-3680034.3,-2811321.8,-2689541.6,-2342885.5,-2126562.9,-1246180.7,-1039452,-588555,-626139.30000000005,-588247.1,-750024.1,-494511.7,-282962,-852683.9,-840210.2,-611390.69999999995,-486124.9,-498803,-520094,-471809.9,-233208,-31189.9,169482.5,227811,164360.1,9426.2999999999993,121934.5,96804.9,335924,292421.90000000002,588509.1,742991.4,470934.9,235230.8,390335.1,599134.1,547007.30000000005,500175.8,778605.9,647430.6,855211.6,951757.6,1105049,1099767,1230332,1224848.3,1311821.3,1436187.3,1278963.3999999999,1141446.2,1425220,1483745.8,1409516.1,1331651.2,1417539.8,1228445.8999999999,1098337.6000000001,1252070.3999999999,1255799.8999999999,1686172.6,1683361.1,1830151.1,1911397.2,2014837.4,2170786.1,2333454.7000000002,2279417.4,2224734.1,2343723.4,2377388.2000000002,2558881.7000000002,2301371.7000000002,2322589.7999999998,2520570.7999999998]
[55,1.4835164835164836,1661223.2685000005,-4346033.6320999982,10509971.4,1661223.2685000005,-4346033.6320999982,10509971.4,1872148.2,0,1872148.2,null,"Simulation 67",0,-21647.200000000001,1141374.2,625466.5,832424.4,2287689.2999999998,2135925.7000000002,3737133.8,1989886,3361768.9,1324380.2,1860844.3,1614399.9,794863.5,-974363.2,-772898.5,-1750334.7,-2456878.4,-3023626.9,-1785973.9,276493.8,-1011926.1,-2971137.2,-3619901,-3452842,-2874950,-2072049.9,-771533.9,-2174745.9,-682622.6,-504011.7,-539898.80000000005,-696344.2,-521972.9,-2994949.9,-2420022.7000000002,-3268815.5,-3161341.9,-2492690.6,-3625811.5,-2417503,-1240045.8999999999,1364572.1,1899345.7,145739,-194742.8,-1669976.8,-360979.1,-2384044.2999999998,-2843142.9,-1535429.1,-2022967.8,-1761683.8,-334671.09999999998,-985304.8,-2305824.9,-493310.3,-469009.8,-98742.7,-120524.7,-206007.1,-213125.4,127377.8,465215.7,-19214.599999999999,1347749.4,193945.7,-66110.600000000006,-169759.3,121104.7,-2328614.7000000002,-2107590.5,-3129357.6,-1835057.5,-1085688.5,-1977817.9,-2017610.1,-1825362.5,-1344254.2,-529869.5,-1402091.9,-476404.8,-2874654.6,-3795990,-2542820.4,-3716127.8,-2524676,-2379130.5,-2547361.7999999998,-2485426.6,-2851866.7,-1709778.6,-3524506.2,-1136820.5,-1164971.7,-2933147.1,-4321634.4000000004,-5765329.9000000004,-5063513.7,-4970544.7,-4099694.5,-3992341.8,-3291075.9,-4127922.9,-4494345.2,-4794502.8,-5188456.8,-5384959.4000000004,-5663618.4000000004,-6202523.2000000002,-6143983,-5207520.0999999996,-5156320.5999999996,-5210145.5,-5036501.2,-4953224.7,-4516897.0999999996,-4410342.2,-4578555.8,-4602165.5,-4581318.7,-4474283.5,-4213396.7,-4306699.5999999996,-3809841.2,-3968200.2,-3405997.9,-3488443.9,-3304513.4,-2300624.9,-2173010.2000000002,-1534813,-1477511.2,-1161500.1000000001,-1379893.3,-1464806,-1364963.3,-1701455.4,-1952445.8,-1902013.1,-1881845.7,-1706827.1,-1741331,-1813519.2,-1872668,-2305063.1,-2360387.2999999998,-2172427.7000000002,-1237995,-1071366.5,-839905.5,-1177016.2,-1148344.7,-870151.8,-1034069.2,-1390147.1,-1392733,-1352492.8,-1133123.7,-794487.8,-692717.3,-659986.1,-856621.4,-951275.5,-1194619.3999999999,-960175,-359354,-583708.30000000005,-397011,-335807.2,-410038.5,-133549.1,-162505.20000000001,-418213.5,-396723.20000000001,-413763.1,-429132.6,-259456.5,-379323.7,-344133.6,-276157.2,-446295.3,-419924,-513650.1]
[56,1.5109890109890109,1836032.4210999999,-3891198.5730999983,10990686.5,1836032.4210999999,-3891198.5730999983,10990686.5,1498554.3,0,1498554.3,null,"Simulation 68",0,14326.9,149385.70000000001,1252054.8,1080070.8999999999,732821,3499075.3,4064852.3,5121724.0999999996,4543348.5999999996,4770410.9000000004,7555575.0999999996,6046444.4000000004,6840741.7999999998,9073664.5999999996,10928502.699999999,6751831.2000000002,7162378.2000000002,5873067.7000000002,5108317.9000000004,5945391.5999999996,7930764.2999999998,7570781.7999999998,9381132.5999999996,8098749.2999999998,5197886,5864590.5999999996,4813066.5999999996,4033519,2904271.6,1697773.1,803844.5,-113025.9,1070960.3,1639109.5,888525,1261348.7,760560.2,979349.6,-537356.4,-1779692.4,-1854376.9,-1809702,-1811615.5,-2739722.8,-3677382.9,-3681382.7,-5101194.9000000004,-5455564.2999999998,-5752299.4000000004,-5411521.5999999996,-4576286.5999999996,-3657885.7,-3761210.8,-4115896.7,-3160210.1,-2687770.9,-2378591.2999999998,-2434935.7999999998,-2134025.5,-2897922.1,-3203335.1,-3065549.8,-2147853,-2615569.7000000002,-890653.2,-1341848.1000000001,40754.699999999997,-44877.8,2929375,3920430.3,3745077,3422159.9,1031744.5,1338681.6000000001,1932468.9,1885087.8,1509262.2,830237.8,1481355.4,2058469,999264.1,2075765.7,3630693.6,3553042.4,2343090.9,2279241.2999999998,4461711.2,3578328.4,1313389,1657133.7,1041905.7,-1000498.4,-1721499.5,-2505347.6,-3115899.9,-2434804.6,-2073219.2,-2643734.9,-2527790.2000000002,-2788072.4,-2925795.6,-3483703.2,-3809785.1,-3875261.3,-3874851.5,-4611021.5999999996,-4978205.0999999996,-5762434.2000000002,-5244887.0999999996,-5049089.5,-4519419.9000000004,-4515389.3,-4571726.5,-5194885.4000000004,-4277270.0999999996,-4004817.1,-3564470.9,-3609296,-3513082.6,-3732747.3,-3792119.3,-3288609.6,-3595261.9,-3899616.6,-3262625.4,-3468140.3,-3126590,-2573249.5,-2265887.7999999998,-1891802.5,-2321899.9,-2911875,-2409420.5,-2108382.9,-2128800.5,-2277020.2000000002,-2554821,-2980670.6,-3303826.6,-3040830.2,-3230419.2,-3009634.4,-3102098.8,-3135436.5,-2995250.4,-2783603.5,-2125823.2999999998,-1910130.3,-1708975.1,-1451829.1,-1426909.9,-1302925.5,-873976.7,-877757.9,-845436.7,-814686.9,-1141922.8999999999,-1387317.1,-1534662.5,-1765966.6,-1902388.5,-1996899.9,-1972213.6,-1754054.6,-1383505.6,-1574164.5,-1728010.5,-1697931.9,-1609101.2,-1615709.5,-1655643.7,-1474362.7,-1430110.1,-1404496.1,-1598553,-1821696.2,-1740187,-1770955.8,-1791321.5,-1644756.3,-1578301.3,-1650776.7,-1617058.3]
[57,1.5384615384615385,1881533.0112000005,-3963305.1958999974,11838748.5,1881533.0112000005,-3963305.1958999974,11838748.5,1578300.3,0,1578300.3,null,"Simulation 69",0,-62387.5,-1645014.9,-625525.30000000005,-1930858.1,-3133404,-3212794.3,-4556331.5,-5625385.7000000002,-4497250.9000000004,-3177200.1,-4156553.1,-4380855.0999999996,-3932393.7,-4480060.5999999996,-4590253.5999999996,-5656065.0999999996,-6657303.7000000002,-7272568.9000000004,-8267912,-7779463.4000000004,-7058980.7999999998,-7263145.5999999996,-7289209.4000000004,-7694081.4000000004,-7167099.9000000004,-7344963.7000000002,-7256597,-7161957.2999999998,-7494687.2000000002,-8125460.0999999996,-8531453.5999999996,-7430526.9000000004,-6763837.9000000004,-6215701.5,-5684783,-6874837.4000000004,-6600121.7000000002,-5742251.2999999998,-6906086.5999999996,-6253057.4000000004,-7068938.5999999996,-5660379.2000000002,-6413190.9000000004,-7522373.2000000002,-7779583.9000000004,-7078973.7000000002,-6980926.0999999996,-7365671.2999999998,-9025781.8000000007,-8751489.3000000007,-8750083.5999999996,-7859884.2000000002,-6982278.0999999996,-8073967.4000000004,-8606873,-8773521.5,-9397707.6999999993,-9412641.1999999993,-9070737.5,-10152353.9,-10198848.6,-10424955.800000001,-10634439,-10289122.699999999,-9960857.5,-9452916.5999999996,-9850559.3000000007,-10074633.4,-9822165.1999999993,-9666017.5999999996,-9761790.6999999993,-9488169.0999999996,-9847706.8000000007,-9469228.1999999993,-9061618.5999999996,-8706941.8000000007,-8892435,-8912794,-8970431.3000000007,-8690287,-8864116.1999999993,-8424225.0999999996,-8227721.2999999998,-7697469.4000000004,-7940688.0999999996,-7842357.2999999998,-8520818.3000000007,-8554160.3000000007,-8971312.9000000004,-8827524,-8648925.0999999996,-8794468.3000000007,-8390454.1999999993,-8604720.8000000007,-8576117.5,-8457843.5999999996,-8278675.7999999998,-8205639.0999999996,-8090963.5,-8032242.9000000004,-7409518.5999999996,-6877756.0999999996,-7066698.9000000004,-6556372.5,-5986619.0999999996,-6285662.0999999996,-6618756.5999999996,-6984293.7000000002,-7521799.5,-7784493.9000000004,-6653157.9000000004,-6388692,-6290479.2000000002,-6182017.2000000002,-6131161.7999999998,-6108464.2000000002,-6083491,-6170183.7999999998,-6056226.0999999996,-5611477.2999999998,-5378907.0999999996,-4976219.2,-4658324.2,-4618494.9000000004,-4413266.4000000004,-4610712.4000000004,-4642612.4000000004,-4860330.3,-3530068.8,-3211551.7,-3297190.2,-3584987.1,-3533198.7,-3201190,-3172610.2,-2686435.5,-2529207.4,-1923435.4,-2207257.2000000002,-2758428.6,-2955419.9,-2979238.5,-3509046.2,-3391848.8,-3273428.3,-3074781.1,-2782967.7,-2069029.2,-2167021.6,-1976690,-1694656.8,-1955651.3,-2178806.1,-2255302.7000000002,-2362240.9,-2437132,-2443191.5,-2447978.9,-2495018.2000000002,-2642366.2999999998,-2700449.6,-2670228.9,-2797403.1,-3002079.7,-2882359.2,-2328961.6,-2429596.9,-2405122.7000000002,-2194188.6,-2100108.4,-2013970.6,-2096449.5,-1879591.6,-1725340.3,-1483889.6,-1457692.2,-1143858.8999999999,-1232350.7,-1378176.7,-1474438.4,-1434546.7,-1439857.9,-1361114.6]
[58,1.5659340659340659,1896267.679,-4028641.3744999967,11484346.6,1896267.679,-4028641.3744999967,11484346.6,1882052.6,0,1882052.6,null,"Simulation 70",0,-455774.8,-1261860.1000000001,-2504934.6,-551957.5,1273647.3999999999,1926611.8,2997049.8,3155850.3,2818591.6,3499281.6,3839546.3,4539763.9000000004,5990069.0999999996,4497326.4000000004,4306527.8,5447781.7000000002,3290586.2,3032783.4,2824431.8,2263357.2999999998,1617955.4,754913.9,727109,-654577.80000000005,-396093.5,-394259.9,-1521187.5,-2065495.6,-2227799,-2614928.5,-2224911.7999999998,-2719572.4,-3714627.8,-3136650.3,-3641782.2,-3624828.3,-3061049.1,-3859235.7,-3509494.8,-3867653.9,-4048625.7,-2055839.5,-1367312.1,-232016.4,-1496681.4,-1975992.6,-584193,-412125.4,1624912.1,1322189.3,2281632,1918548.6,3490834.7,5210360.5999999996,6652607.2000000002,6950201.5,7533451.7000000002,9300148.1999999993,7706781.9000000004,7586732.5,10389246.5,9493839.4000000004,5008312.7,5539541.0999999996,4900526.7,6658107,8025296.5,7570429.5999999996,9163673.6999999993,8016463.0999999996,7037801.7000000002,7900403.4000000004,5835542.4000000004,5482533,3934413.1,2478067.7999999998,3630991,3443300.4,3859623.5,4014205.8,3926897.3,1126646.7,2160132,3317865.2,3262055,4568591.7,5751916.2999999998,6174682.5999999996,6332533.7999999998,5113431.3,6105572.0999999996,5484748.4000000004,6006776.4000000004,4373887.5,3536078.5,1283981.5,1346449.7,426663.7,-232425.5,-1636488.9,-1733623.5,-1690835.7,-1589494.8,-1043481.1,-555811,-154517.1,18948.3,-527482.5,-428332.1,116554.7,-93724.1,220680.6,79314.8,693205.1,1579959,2055984.6,1376776.2,685269.9,1146250.2,1688671.2,756054.4,764813.9,830573.6,1837865.9,1906068.6,1840267.3,1095718.3,914792.5,1410708.1,1658973.3,2243780.7999999998,2577718.2999999998,2860428.5,2739590.2,3085681.1,3784441.4,3038124.1,3130639.9,3038387,3985840.4,3009665.7,3016065.2,2588730.5,3060386,2631438.1,1982354.5,2278301.2000000002,2956421.7,3006862.8,2844933.1,3001255.9,2374139.9,2493572.9,2314192.6,1947251.8,1825871.4,1971112.5,1964893.6,1231852.8,906301.9,1075513.5,1138717.8999999999,996274.5,804335.7,996018,808211.3,598784.69999999995,569061,407368,296792.3,224822.39999999999,103075.5,-8822.2999999999993,67889.899999999994,122868.7,2296.6,-209919.7,-7618.9,65103.7,-28081.599999999999,-184671.7,-121750.8,-295294]
[59,1.5934065934065933,1897244.9101999993,-4113126.3878000011,12193726.699999999,1897244.9101999993,-4113126.3878000011,12193726.699999999,1636540.4,0,1636540.4,null,"Simulation 71",0,155988.70000000001,564676.80000000005,-1162808.8999999999,466960.3,2125289.1,2145410.2000000002,2765430.1,1835701.5,1584888.3,-47385.7,1431108.9,1950128,452631.9,-219927.4,881513.2,-1712539.5,-2288999.4,-2181437.1,-1766136.8,-1456625.6,702417.1,-659578.1,161689.4,684719.7,-325155.8,-531841,441988,-1000848.7,-1174084,-163028.5,311173.5,-1198433.3999999999,-2602735.7999999998,-3079774.9,-2823355.5,-4115470.8,-4417412.4000000004,-3758956.7,-2945029.8,-2945553.9,-2013694.6,-1309353.1000000001,847388.8,1025367.2,906241.4,3196069,3144509.1,1515985.9,1477994.7,2358072.1,2173111.4,2223257.9,1898220.5,2037079.5,1385103.3,1488205.6,2582263,2554318.9,2383702.7000000002,3513493.1,1802844.1,931066.5,385398.1,343454.6,799484.8,129097.8,1760281.2,3990109.7,5497067.5999999996,4575444.5999999996,3483677,2824945.7,3439856.7,2668030.4,2566360.9,1770202.7,2023336,2330153.2000000002,992522.4,1929407.7,1931222.5,725916.3,-1420683.7,-1388242.6,-2544801.6,-3645453.4,-4109222.8,-4328068.4000000004,-4192138.5,-4151465.3,-4658968.5,-4547335.2,-5151474.9000000004,-5715713.2000000002,-6127733.7000000002,-6374596.2999999998,-6182142.4000000004,-6369566.7000000002,-6473725.4000000004,-6115886.2000000002,-6070211,-5505206.9000000004,-5770772.2999999998,-5387887.5,-5491373.0999999996,-5467678.2000000002,-5558808.2000000002,-5782458.7999999998,-5807453.4000000004,-5849631,-5413067.9000000004,-5642306,-5538610.4000000004,-5472444,-5357897.2,-5482967.7000000002,-5364155.9000000004,-4882360.2,-4875598.8,-4903255.4000000004,-5051660,-5252461.7,-4994679.2,-5147966.2,-5000668,-4962338.0999999996,-4850846.2,-4899524.5999999996,-4515401.5,-4572893.5999999996,-4694758,-4591966.3,-4434859.4000000004,-4215133.4000000004,-4253335.9000000004,-4079637.6,-3859115.3,-3907175.4,-3711888,-3690176.4,-3658866.5,-3537863.5,-3519330.1,-3400641,-3376498.7,-3480460,-3143565.4,-2892380.8,-3161853.7,-3189461,-3218591,-3088393.3,-3170439.9,-3100432.1,-3241882,-3113780.2,-3045645.9,-2954128.4,-2837232.3,-2991245.2,-2914571.1,-2992032.8,-2869563.9,-2698571.7,-2614827,-2023061.3,-2126850.4,-2089071.7,-2021604.4,-1992656.1,-1777531.1,-1942326.8,-1942139.5,-1922646.3,-1849119.9,-1839196.9,-1630665.5,-1685324,-1602757.2,-1391320.9,-1445773.6,-1560182.3,-1321192.3]
[60,1.6208791208791209,1889624.8174999999,-4174066.5856999983,11539026.699999999,1889624.8174999999,-4174066.5856999983,11539026.699999999,1312981.6000000001,0,1312981.6000000001,null,"Simulation 72",0,-47380.6,-979562.9,-2363176.1,-3366647.7,-2715168.6,-3381819,-3955774.2,-4790404.4000000004,-4254597.7,-5848239.5,-4874348.3,-6044268.2000000002,-7619271.5,-6061298.4000000004,-3475321.6,-3738181.7,-5203576.5999999996,-4636151.9000000004,-5134017.2,-4176447.6,-4214199.5999999996,-2873505.5,-1925759.3,-2948638.3,-1738827.6,-1011677.4,-2529405.1,-2137705.9,-120810.3,-1444238.6,-3039157.2,-2493279.5,-1464249.1,103259.3,-978219.8,951317.4,498427.6,2504766.4,1980659.2,2026143.6,1069629.1000000001,905526,809859.1,1862497.9,987246.4,654102.9,531296.6,-1644598.7,-1326538.6000000001,-1754459.1,-1995578.2,-2610463.5,-1483535.4,-1262549.8,-2569599.7000000002,-1912228.5,-1444111,-1757015.7,-753700.5,-543591.6,1371280.8,1091760.3,529664.9,-20265.400000000001,479920.1,-657899.69999999995,-1455448,-1621359.3,-1710012.9,-1525229.9,-1587572.6,-2430088.2000000002,-2393636.2999999998,-2066467.9,-1743661.6,-2447376.5,-2602792.9,-2635208.2999999998,-2885126.3,-3207465.9,-2633742.2999999998,-2155452,-3348996,-2847063.4,-3935823.3,-3883874.7,-5322141.2,-5085880.9000000004,-4968450,-4597500.9000000004,-4757786.0999999996,-4466907.5999999996,-3758858.6,-4079934.9,-3483834.3,-4190058.8,-3254099,-3742036.3,-4234366.2,-4395533.0999999996,-3677720.1,-3369991.1,-3685887.5,-2962347.7,-2684984.4,-2966436.6,-2578013.4,-3241213.5,-3319989.1,-2654383.7999999998,-2018792.1,-1548651.5,-1198600.7,-1222315.8999999999,-1761233.2,-2370120.7999999998,-937586.6,-1802319.1,-2147537,-1026228.7,-650085.69999999995,-1083085.8,-15740,463639.9,842758.2,1422470.7,2029126.4,1848843.4,1915857.9,1337812.7,1113269.3999999999,1171173.5,1292216.8,1232320.8,769834.5,863746.9,740954.7,918512.7,986160.1,924830.7,1101579.8999999999,1007387.5,529487.80000000005,757049.7,792702.5,715621.5,857523.4,1162470.3999999999,1092132.3,1061037.8,1218944.3999999999,1411351.4,1476165.2,1429436.6,1576956.1,1819188.5,1871833.1,1828165.2,1715447.7,1690016.6,1838045.1,1947103,1610077.5,2148697.2000000002,2343677.1,2813521.7,2755390.7,2501969.7000000002,2243819.1,2330844.7000000002,2730852,2789422.9,2918749.1,2895391.6,2806384.5,2575634.5,2597908.6,2455743.2999999998,2671168.2000000002,2660057.7999999998,2595126.7999999998,2666511.2999999998,2473546.9]
[61,1.6483516483516483,1938649.2323000005,-4231846.8302000007,11967785.6,1938649.2323000005,-4231846.8302000007,11967785.6,943761.2,0,943761.2,null,"Simulation 73",0,-603912.69999999995,475818.4,-970191.8,-1698866.4,-454780.5,-1841690,-3262082.3,-3184898.5,-3110016.9,-4178077,-3647381.5,-2044604.1,-914739.3,-2032262.5,-2883799.7,-2922655.5,-4649488.5,-4966535.2,-5774739.7999999998,-4750933.0999999996,-5319906.5,-6035345.2000000002,-5986142,-6320554.9000000004,-7233373.0999999996,-6735512.9000000004,-7472857.2999999998,-7399364.5,-7005163.2000000002,-7559494.7000000002,-7802797.5999999996,-8523025.0999999996,-9943454,-10876577.800000001,-10535269.9,-9533134.3000000007,-9252706.3000000007,-8826166.5,-8693907.0999999996,-8357524.0999999996,-8509599.6999999993,-8138623.4000000004,-7362534.4000000004,-7201199.4000000004,-7741891.4000000004,-8234166.4000000004,-8125064.5,-8270840,-7797001.2000000002,-8216791.7000000002,-7669190.9000000004,-7661730.2999999998,-7149411.7000000002,-7417871.7999999998,-7786955.5999999996,-7121270.0999999996,-7564859.2999999998,-7471694.9000000004,-7536068.5999999996,-7418177.2999999998,-7348747,-6763187.7999999998,-6530066.4000000004,-6395381.5999999996,-6443812.7999999998,-6250278.0999999996,-5829269.2999999998,-6132758.7999999998,-5996421.5999999996,-5481672.2000000002,-6231383.5,-6183733.0999999996,-6426992.4000000004,-5985067.5999999996,-4845836.8,-5045649.5999999996,-5076584,-4390383.5,-5235515.4000000004,-5612756.7999999998,-5232885.3,-5367710.4000000004,-5428581.2000000002,-4541225.8,-4978333,-4576499.7,-4892042.3,-4860241.8,-4689097.4000000004,-4842588.7,-4754900.3,-4432100.5,-3518889.8,-4126856.7,-4698040.5999999996,-4969999,-4549035.9000000004,-4580161.5,-5051271.8,-4186174.8,-4427031,-3603967.1,-3857199,-3714087.4,-3510686.8,-3305571.3,-2906646.7,-3330757.4,-3435780.5,-3978594.2,-2711940.1,-2503020.6,-2222677.5,-1963167.4,-1819835.9,-1645704.5,-1377045.7,-1320475.1000000001,-1541094.3999999999,-1279677.6000000001,-1695401.8,-1646770.3,-1131205.8,-688326.8,-466855.9,116699.3,-92703.9,332034.90000000002,1569048.1,1567470.3,1111437.3999999999,1337227.5,1455367,1251674.5,1008055.9,1084241.8999999999,870045.2,1067054.6000000001,824349.1,884086.8,877839.4,1067340.1000000001,1255895.5,1036189,1294568.8999999999,1662062.7,1857785.4,2269336.7000000002,2003395.7,1833289.6,2415609,2602814.2000000002,2587426.9,2859937,2908849.1,3055232.2,3231981.1,3254272.3,3499814.5,3481808.8,3853937.5,3564669.5,3719911.6,3841674.6,4281280.2,4533195,4738071.4000000004,4919626,4947639.5,4912274.0999999996,4965699.3,5349924.3,5055003.9000000004,5045171.2,4884942.5,5170962.9000000004,5272011.9000000004,5069231.5,4654982.0999999996,4006815,4004015.4,3875901.1,3775792.2]
[62,1.6758241758241756,1908190.0907999997,-4252839.9935000017,11744411.800000001,1908190.0907999997,-4252839.9935000017,11744411.800000001,-1424826.6,0,-1424826.6,null,"Simulation 74",0,-588613.5,40390.300000000003,1188946.1000000001,1194482.5,3352722.9,4646964.8,2098582.7999999998,1220397.8,2850510.2,1635201.9,3214658.7,4865948.8,3512685.4,4109238.4,1376831.6,2965840.1,1205254.7,-768537.2,-1893723.2,-393404.2,-135235.6,181582.6,-851946.7,192285.1,-710722.1,7348.7,-72187.7,-671414.4,-1357706.6,-1208397.7,-2001581,-1528178.1,-381943.3,-693865.3,-1762063.1,-1588366.5,-2121199,-2475415.9,-3759699.1,-3961581.2,-3365139.7,-3446925,-3920598.6,-4882981.4000000004,-4591596.5999999996,-4380395.2,-3774479.8,-4150775.5,-4417481.3,-5541965.7999999998,-4275769.2,-4555153.8,-4120489.2,-4015932.3,-3746650.5,-3010998.2,-3445884.1,-3496292.2,-3903020,-3396333.3,-2905526.6,-2243380.4,-2283325.2999999998,-2719039.9,-1448339.1,-3089645,-2520078.4,-4154906.9,-4924871.3,-4831811.4000000004,-5815679,-6047518.0999999996,-5705456.4000000004,-5417365,-3791095.4,-4605533.3,-4927056.4000000004,-5359379.4000000004,-5095276.4000000004,-5343709,-5498350.2000000002,-5760418,-5876521.4000000004,-5243579,-5312766.7,-4027223.5,-4757882,-5324227.5,-5404905.7000000002,-5386954.2000000002,-5198341.9000000004,-4755104.4000000004,-4307990.7,-4052956.6,-4585033.4000000004,-4375050.8,-4068029.9,-4722458.5999999996,-4932575.3,-5224867.8,-5443266.5999999996,-4946299.7,-4798474.5,-4742508.0999999996,-5062968.4000000004,-4809618.7,-4858715.2,-5120307.5999999996,-5161446.8,-5156980.5,-4431045.4000000004,-3763650.7,-4010582.5,-4152001.8,-3667749,-3323600.4,-2903453.5,-3205402.9,-2471554.7000000002,-2099385.5,-2756501.7,-2900087.5,-2931562.4,-2998045,-3263578.8,-3064566.2,-3080339.5,-3021621,-2618874.4,-2603155.1,-2667005.9,-2645246.2000000002,-2350341.6,-1826746.7,-1917140.3,-1845419.2,-1929630.2,-1792845,-1566990.8,-1611405.3,-1692003,-1587188.9,-1232348.3,-1361975.5,-1417964.7,-1276779.1000000001,-1037178.4,-789812.6,-671430.2,-810610.6,-690960.9,-430184.4,-304085.3,-304209.3,-383937.7,-519550.2,-184867.6,-191941.1,164963.5,214822.6,334391.8,485642.1,400880.7,115550.8,184008.9,165526.79999999999,264414,240252.5,324123.8,259223.9,114667.2,278542.90000000002,252053.4,494287.1,570261.1,699307.4,846402,983110.3,1189704.8999999999,1124934.3,1280098.2,1573093.5,1573335.4]
[63,1.7032967032967035,1890103.0322999996,-4277135.4215999953,11418816.4,1890103.0322999996,-4277135.4215999953,11418816.4,-1046682.1,0,-1046682.1,null,"Simulation 75",0,557948.69999999995,2102914.7999999998,1524767.1,2198780,4533596.5,3154810.1,3789637.4,6039662.5,5018880.8,8007521.5999999996,8675741.3000000007,6680530.9000000004,6431010.7000000002,10066996.699999999,10337870,9258832.5,7136335.2000000002,7556310.9000000004,9931230.1999999993,11108822.199999999,10941991.5,8395743.8000000007,8358427.2000000002,5917296.7000000002,5257143.9000000004,2178833.7000000002,1049095.3999999999,1436787.7,1176265.8,2180620.2000000002,-68765.2,-834255.8,2075015.5,-869336.3,-2739159.8,-2251279.2000000002,-2311781.9,-1128254.8,-2567577.6000000001,-2301555.2000000002,-2582154.2000000002,-4683778.3,-5141897.7,-3840488.4,-3972992.2,-3948497.9,-4050323.2,-3282008.6,-3445082.4,-3196627.8,-2450132.4,-3541102.9,-3855913,-3600619.6,-4164424,-2757723.6,-2398594.5,-3480407.3,-3022696.5,-3510932.5,-3353106.6,-2716698.3,-2967610.9,-3107551.5,-2577387.6,-3091557.6,-3069707,-3586176.6,-3585814.9,-4287000.5,-4969336.5999999996,-3562343.7,-2050720.7,-944697.5,-2582974.2999999998,-2813543.6,-2951111.7,-3969631.2,-4310379.7,-4515146,-5601097,-5446016.5,-6169569.9000000004,-5983219.2999999998,-6878582.7999999998,-6720505,-7216570.2000000002,-6987898.7999999998,-7169601.9000000004,-7451518.5,-7096655.0999999996,-6956852.2000000002,-6634088.4000000004,-6395193.9000000004,-6248183.4000000004,-6274095.7000000002,-5931685.7999999998,-5711289.4000000004,-6584590.5999999996,-6471773.0999999996,-6629807.5999999996,-6735209.5,-7067950.5999999996,-7100870.9000000004,-7182197.7999999998,-6673574.0999999996,-6769635,-7033336.2000000002,-7001923.9000000004,-6952864.5999999996,-6041905.4000000004,-6077381.9000000004,-6087412.2000000002,-6456486.7000000002,-6559940.5999999996,-6543081.7000000002,-6471328.7999999998,-6566248.5,-6390046.5,-6201936.9000000004,-6192891.0999999996,-6093572.4000000004,-5932964.7999999998,-5860462,-5758782.2000000002,-5717548.2999999998,-5764219.7000000002,-5868790.4000000004,-5325701.5999999996,-5160423.7,-5197131,-5090449.7,-4927698,-4897798.2,-4773640.0999999996,-4634719.7,-4389499.8,-4127349.4,-3986269.8,-3857855.8,-3793185.5,-3499393.8,-3400023.8,-3376274,-3291411.1,-3111579.4,-2887328.9,-2760889.8,-2851996.6,-2981859.4,-2912136.5,-2799248.9,-2929629,-2948079.8,-3009875.5,-3057191.4,-3138416.9,-3125598.8,-3210099.2,-3164605.9,-3007514.5,-3068457.4,-3115000.5,-3131436.7,-2982517.6,-2714778.2,-2859695.6,-2923104.3,-2914309.2,-2913136.4,-2928641.3,-2931773,-2943806.3,-2887871.9,-2912150.1,-2904363.5,-2838816.3,-2624977.2999999998,-2626881.4,-2662510.2999999998,-2650541.7999999998,-2438735.7000000002,-2339243.2000000002]
[64,1.7307692307692308,{"$f":"SUMIF(OFFSET(Exposure, 0, A85,1000,1),\">0\")/1000","v":1914384.7339000001},{"$f":"SUMIF(OFFSET(Exposure, 0, A85,1000,1),\"<0\")/1000","v":-4274744.4782000007},{"$f":"SMALL(OFFSET(Exposure, 0, A85,1000,1),95%*1000)","v":11811809.699999999},1914384.7339000001,-4274744.4782000007,11811809.699999999,{"$f":"OFFSET(Exposure, PathNum-1,A85,1,1)","v":-742222.2},{"$f":"OFFSET(Collateral, PathNum-1,A85,1,1)","v":0},{"$f":"OFFSET(CollateralisedExposure,PathNum-1,A85,1,1)","v":-742222.2},null,"Simulation 76",0,-271699.7,2608225.2000000002,2986850.5,4877727.5999999996,7047204.2000000002,5608288,5705976.5,3716492.6,852985.9,1010761.5,53970.9,-2675320.2999999998,-3793360.5,-3489428,-1911500.8,-3932720.6,-3495645.5,-2289891.7999999998,-2267255.7999999998,-2426342.7999999998,-2626158.7000000002,-2902784.5,-3169427.5,-3279760.5,-3693971.2,-4637510.5999999996,-5022463.8,-6193572,-4492939.5,-3025093.1,-3658609.8,-4551071,-6346095.0999999996,-6838916.7000000002,-6956330.7000000002,-6971202.7000000002,-8821954.6999999993,-9244950.5999999996,-9098247.5999999996,-8406837.4000000004,-9745690.5,-10082850,-11197781.1,-11265420.1,-11567661.9,-11632686.300000001,-11737194.199999999,-11663369.300000001,-11427199.800000001,-11706405.199999999,-12026393.9,-11791659.5,-11786966,-11550882,-11634148,-11348490.4,-11018948,-11514771.300000001,-11755394.6,-11689607.6,-11740244.1,-11586293,-11507200.300000001,-11444798.6,-11311347.5,-11378424.199999999,-11129502.699999999,-10765183,-10465232.5,-10577049.4,-10769681,-10556605.199999999,-10269638.5,-9699935.6999999993,-8667982.5999999996,-8987474.3000000007,-8784517.6999999993,-8881411.1999999993,-8950255.9000000004,-8897310.3000000007,-8779439.4000000004,-8057373.4000000004,-7846779.7000000002,-7894530.0999999996,-7991152.0999999996,-7852177.2999999998,-7847204.7999999998,-6621145,-5443940.7000000002,-5174937.8,-5313832.5,-5102322.7,-5553814.9000000004,-4891498.5,-5388309.0999999996,-4756193.3,-5707329.2999999998,-6003335.0999999996,-5858183.7999999998,-5619388.2000000002,-5444482.2999999998,-4113542.6,-3849742.6,-3349545.4,-3731958.8,-3048932.1,-3059099,-2793304,-2486874.2000000002,-2540551.7000000002,-1908350.6,-1349028.6,-976044.1,-806086.8,-545341.69999999995,-781187.8,-41700,473559.2,745164,1279853.8,1158172.8999999999,1545061.7,1189555.8,1863021.1,1467353.2,1780157.9,1509304.2,878880.8,1744560.8,3205834.9,3986465,4807310.5999999996,5448258,5112972,4726588,5872627.5,5703885.4000000004,6511346.7999999998,7309729.0999999996,8387171.0999999996,7575971.7999999998,9021401.3000000007,8623672.4000000004,7840527.7000000002,8055201.2999999998,6962404.5,5649753.7000000002,5912129.5,5087590.7,4920755.0999999996,4551466.2,4222176,4619686,4287567.5,3000823.9,2273628.5,2170596.6,2235234.5,2046716.1,1952385.1,1980124.4,1917297.3,1576259,1092377.6000000001,574189.5,951192,1105236.2,782181.2,1087610,1004811.5,932027.2,842467.2,866513.2,1071428.8999999999,1202932,950326.8,965490.8,1046775.7,961024.3,653859.9,674382.8,587495.5,396222.3]
[65,1.7582417582417584,1925663.2095999997,-4241627.0815000013,12808270.800000001,1925663.2095999997,-4241627.0815000013,12808270.800000001,532395.19999999995,0,532395.19999999995,null,"Simulation 77",0,16865.2,-33409.699999999997,-1492499,-2967907.8,-3216135.9,-2081276.9,-2565121.4,-4354249.7,-3823499.1,-3663807.5,-3356707.6,-2976014.1,-2577368.7999999998,-3008638.9,-4397607.7,-4485487.8,-2848713.7,-3327124.5,-1716901.2,1126698.3,1000139.2,360534.9,178965.6,-260925.2,-1583584.8,-2208442.4,-694754.1,-804043.8,-1560799.8,-2912058.3,-2357690.5,-2876086,-1231196.7,-521221.8,925692.7,1519298.6,3262453.3,4294879,3267227.2,5650014,8103871,7150708,6812299.7999999998,5638665.5,2488689.7000000002,1879846.8,1826191.7,98087.7,33944.199999999997,1166986.3999999999,856720,1221120,712662.2,192474.6,-64373.3,135198.39999999999,-785538.9,-665444,-851874.9,-3132590.9,-4308460.3,-3350938.8,-2894801.4,-4277251.3,-4037484.3,-4157612.8,-4181734.8,-4619736.9000000004,-3939600.5,-3940849.2,-4069245,-4621549.3,-4920689.3,-5098751.7,-4109605.9,-4039539.1,-3961244.4,-3847117.7,-3792591.2,-4202431.5,-5461292.5,-5336724.8,-4906694.2,-4680514.9000000004,-4508645.3,-4083970.7,-3895203.8,-3881331.3,-4239232.7,-3521020.7,-3631845.6,-3013286.7,-2518367.2999999998,-2782680.1,-2690112.9,-2906561.8,-2668826.7000000002,-2732675,-3135145.3,-3178423.2,-2857850.7,-2872071.4,-2753560.7,-3055240.5,-2833555.3,-2985236.8,-2704245.6,-2746498,-2433103.6,-2465137.9,-2135570.4,-2369866.7999999998,-2246575.9,-1511128.4,-1685287.7,-1732975.1,-1769527.7,-1711509.5,-1677391.3,-1509007.5,-1641178.4,-1721299.6,-1492903.1,-1086617.2,-1367371.8,-1248780.3,-1472257.6,-1489511.4,-764845.7,-296261.8,-252722.1,-57566.8,-72855.199999999997,-230639,73597.5,90777.1,497870.5,544454.80000000005,673049.59999999998,520840.5,571274.80000000005,383637.9,702461.9,940521.3,851815.4,468788.8,684782.8,1175513.2,1102709,1322996.7,1475853.6,1684670.6,1509704.2,1803304.5,2162724.7000000002,2171838,2325565.9,1855068.1,2000113.6,2061094.5,2028158.1,1810698.4,1721086.9,1513166.4,1675597.2,2077110.6,2056705.3,2052153.6,2062596.6,2204289,2240109.9,2409282.2000000002,2326923.5,2424235.2999999998,2572731.7000000002,2485101.1,2484933,2140648.5,2228664.6,2475468.1,2475753.7999999998,2512531.9,2403681.5]
[{"$f":"A86+1","v":66},1.7857142857142858,1909601.3177999996,-4292571.4308000039,12819884.9,1909601.3177999996,-4292571.4308000039,12819884.9,982418,0,982418,null,"Simulation 78",0,-188856.8,-1071050.3,-1328475.8999999999,-207540.6,-3727784.2,-4843168.5999999996,-5013256.5999999996,-4927767.2,-6750972.5999999996,-6064946.5,-6820538.5,-8520383.5,-7650411.2999999998,-7165205.9000000004,-7727459.2999999998,-8120502.0999999996,-9425960.4000000004,-10207972.800000001,-11617482.300000001,-11203940.6,-11863720.199999999,-12741353.6,-12566297.300000001,-12767484.6,-11564838.4,-11193707.9,-12028785.9,-12510993.5,-12183329.300000001,-12195432.4,-12393366.6,-12795347.9,-12317392.800000001,-12159085.6,-12057982,-12245896.1,-12646668.800000001,-10873375.699999999,-10897012.4,-10872547.199999999,-11193602.9,-11016948.4,-10807891.4,-11230586.199999999,-11575226,-11893261.199999999,-12385331.9,-12466358,-11684368.1,-11915350.699999999,-12681989.6,-12951080.6,-12887444.1,-12428493.1,-12860751,-11927801.199999999,-11429792.5,-11413194.300000001,-11443185.300000001,-11979989.199999999,-11671452.1,-11450905,-11606946.4,-11372142.300000001,-11181548.300000001,-11185212.800000001,-11168839.300000001,-10496686.9,-10693135.4,-10004757.5,-10566565.1,-10310906.6,-10413584.199999999,-10252495.199999999,-9740575,-10027559.699999999,-9792968.8000000007,-9259553.9000000004,-9434553.8000000007,-9196176.6999999993,-8682894.0999999996,-9031827.5999999996,-9070890.0999999996,-8856997.6999999993,-8848538.3000000007,-9087009.6999999993,-9150553.4000000004,-8881295.9000000004,-8693089.8000000007,-8938823.9000000004,-9006258.6999999993,-8821042.4000000004,-7942160.4000000004,-7738791.0999999996,-7586805.4000000004,-7595904.2999999998,-7608524.7000000002,-7600624.5999999996,-7103815.9000000004,-7191658.4000000004,-7150476.4000000004,-6836746.7999999998,-6940083.9000000004,-7168005.4000000004,-6765187.5,-6849419,-6659082,-6473896.0999999996,-6678065.0999999996,-6537711.7000000002,-5581503.0999999996,-5904531.7999999998,-5803607.5999999996,-5793459.7999999998,-5444993.4000000004,-5061116,-4981863.8,-4908784.2,-4677514.5,-4701216.3,-4846514.5999999996,-5073344.5,-4648800.5,-4640294.9000000004,-4536501.5,-4201413.4000000004,-3943317.3,-3686135.5,-2672479.7999999998,-2709415.5,-2979337.2,-2756885.6,-2688813.8,-2733664.4,-2463300.7000000002,-2276427,-2146894.2000000002,-1863226.9,-1989079.5,-2217574.9,-2205003.6,-2046896.5,-1798411.8,-1810766.8,-1681867,-1400262.8,-1214257.6000000001,-711828.2,-1012637,-691670.8,-547362.5,-552990.9,-599144.30000000005,-839903.5,-848329.2,-959691.4,-812771.8,-1045144.8,-947766.5,-531303.30000000005,-635812.6,-302873.90000000002,-445929.6,-493062.2,-361764.8,73000.899999999994,126994.8,50344.5,-250450.3,-183953.4,-213724.7,-230374.39999999999,104466.3,221321.7,242455.3,320783.40000000002,330582.3,458333,559510.5,783542.8,1118539.5,1154238.3,1098525.8]
[67,1.8131868131868132,1897175.3347999987,-4323436.2806000011,12617982.6,1897175.3347999987,-4323436.2806000011,12617982.6,731924.4,0,731924.4,null,"Simulation 79",0,-358542.7,174752.2,-424075.6,-611492.1,-2395817.1,-4083349.3,-3988730.9,-2428575.6,-1323405.8,-1040132.3,-1475371.1,-1461161.5,-1323028.3,-488857.4,942737.9,294382,-1902385.8,-783685.9,-104926.3,851774.3,8202.6,-923096,-941000.3,-1938557.4,-2612946.7000000002,-2881430.6,-3279983.3,-2094688.9,-599093.4,-646831.6,-513403.2,504907.8,1498643.6,838688.3,1681526.4,958445.2,-942706.3,-774856,-2416365.7999999998,628992.1,89956.2,-1420097.7,-1194068,-770668,-469596.8,-852806.1,-1836538.1,-1484258.5,-1163465.1000000001,-896835.6,-244590.6,-1291385,-1624840.3,-2471122.7999999998,-1544995.3,443200.5,-507641.5,820506.3,308976.5,29569.3,750145.5,-148385.60000000001,-77586.100000000006,2497705,3394548.2,1737271.2,407624.2,-661288.9,-2107479.7000000002,-1662802.2,-2006936.4,-810770.9,-736026.6,-1403679.5,194057.3,688488.7,103640.3,-164197.6,770569.3,871139.3,1104971.6000000001,1759112.5,1831309,700860.7,-110842.4,1053591.8,683795,175064.9,-1378792,-674164,-1243.8,310195,975832.8,1245935.3999999999,1451238.9,1480364.2,1541240.7,1434251.3,1160501,220598.2,-272609,170966.6,42942.1,92461.6,1314441.1000000001,1372521.2,1542645.4,702255.2,877985.8,1293770.2,1690364.1,2076060.7,1925064.7,2499690,1260420.7,785371.7,691946.3,-414956.79999999999,-1017257.2,-179070.1,-1610914.5,-1558462.2,-1434434.3,-1610286.7,-1002095.4,-357147.6,-1454004,-1544297.1,-1709368.7,-1331984.1000000001,-951494.8,-1084299.2,-984187.4,-871928.2,-1094227.6000000001,-1025119.1,-470300,81032.399999999994,113736.1,39349.4,-270218.09999999998,-546408.19999999995,-616467,-432033.1,-516227.7,-543480.6,-421936.5,-92859.199999999997,29084.2,82201.2,490210,238408.5,457856.7,353010.6,482906.8,195037.8,135417.60000000001,3830,-100381,-48378.8,-9073.7999999999993,37800.800000000003,50080.800000000003,-65383.9,24589.9,117472.8,329071.3,706684.3,873659.9,1063135.2,1182946.5,889551.1,869262.7,928517.3,707366,776168.5,840767.2,832606.7,767401,655286,767200.3,854570.2,892955.6]
[68,1.8406593406593408,1920830.2577999986,-4367489.3538999977,11838669.300000001,1920830.2577999986,-4367489.3538999977,11838669.300000001,1943195,0,1943195,null,"Simulation 80",0,-49164.1,1005345.5,1276083.2,1812357.9,1376588.2,2261300.7000000002,2217564.6,4221530.8,5535331.4000000004,4221436.0999999996,5783602.4000000004,5715663.5,6545932.5999999996,6538835.9000000004,5702819.5999999996,6685782.4000000004,5713411.5999999996,5912879.5,6868373.0999999996,7939950.2000000002,8085053.0999999996,5630588,5185968.4000000004,5813245.2000000002,5101616.4000000004,4757446.0999999996,3513620.9,704450.3,1430504.6,1840900.7,1423011.6,1231485.7,-442380.4,-327849.7,-1334919.2,187500.1,-635470.4,-820222,-463483,-2637581.5,-2250660,-3289923.8,-5262120,-5551796.7000000002,-6544543.7999999998,-7353918.7999999998,-7082329.2999999998,-7022323.9000000004,-8895999.0999999996,-9202460.6999999993,-9117570,-9112559.8000000007,-9765358,-8892482.0999999996,-8589766.4000000004,-7984618.7000000002,-8697162.4000000004,-8474686.5,-8726139.9000000004,-8444212.9000000004,-8767168.4000000004,-8655009.8000000007,-8186738.9000000004,-8519374.0999999996,-8184629.2999999998,-8729201.4000000004,-8795016.6999999993,-9382615.5999999996,-9048979.0999999996,-9132290.6999999993,-9549176.4000000004,-9041082.4000000004,-8941414.9000000004,-9219353.6999999993,-9165341.6999999993,-9813484.0999999996,-9276971.0999999996,-9735578.6999999993,-9169227,-9278490.8000000007,-9393939.8000000007,-9013426.5,-9147012.8000000007,-9360453.6999999993,-9164012.3000000007,-8833872.6999999993,-8404887,-8285582.7999999998,-8187825.4000000004,-8687249.4000000004,-8706694,-8633060.5,-8542206.1999999993,-8605730,-8772771.5,-8705359.0999999996,-8253175.5999999996,-8147613.7999999998,-7428433.9000000004,-7500012.7000000002,-7582159.0999999996,-7568132.9000000004,-7879275.2999999998,-8897730.1999999993,-8734509,-8874058.8000000007,-8525375.4000000004,-8382471.0999999996,-7899332.2000000002,-8171156.5999999996,-7629273.2999999998,-7572204.9000000004,-7300532.2000000002,-7255437.7000000002,-7261535.2000000002,-7022732.0999999996,-7118896.7000000002,-6398169.7000000002,-6273572.5999999996,-6228585.2000000002,-5756726.0999999996,-4935615.9000000004,-5365395.2,-4792669.5,-4337375.4000000004,-5043567.4000000004,-5082570.5999999996,-4655891.3,-3649112.7,-3322368.5,-3165786.9,-2955904.3,-1686163.2,-1311569.6000000001,-1281828.8,-299878,-1249300.2,-1232567.3999999999,-2086040.8,-2219501.2999999998,-2574783.4,-2587756.9,-2809105.6,-2881245,-3126126.9,-3134584.3,-2802354.7,-2181941.1,-2048388.7,-2592796.7999999998,-2323746.7000000002,-2683370.6,-2456820.9,-2467305.7999999998,-2505422.2000000002,-2395152.7000000002,-2739333.5,-2417088.7999999998,-2661789.5,-2784724.9,-2651718.2000000002,-2970759.6,-2851047.7,-2913094.6,-2669007.7000000002,-2376193.2000000002,-2416274.6,-2416055.5,-2359697.2000000002,-2445709.4,-2526559.2999999998,-2429433.2999999998,-2324880.7000000002,-2368350.5,-2494937.2999999998,-2393302.9,-2322917.2000000002,-2244855.7000000002,-2385279.2999999998,-2268030.6,-2311104.6,-2285517.7999999998,-2182673.2000000002]
[69,1.8681318681318682,1878792.6490999986,-4417895.7899999982,11732415.300000001,1878792.6490999986,-4417895.7899999982,11732415.300000001,381698.1,0,381698.1,null,"Simulation 81",0,534599.69999999995,2035031.3,304327.40000000002,739291.3,709957.1,-586301.9,-749804.5,-2667626.4,-1387857.7,-731110.2,422374.1,-427526.2,-800473.3,-2585345.1,-3263342.3,-707937.4,-573774.19999999995,-3353308.5,-840965,-824199.2,520473,128560.5,129266.7,-579760.9,-920118.6,2198201.6,1974589.6,1798975.2,414063.3,-859315.19999999995,-886225.2,-3078439.1,-1816416.7,-2009656.4,-3165071.2,-5518322.7000000002,-5662437,-5698932.2000000002,-4442817.2,-3552690.5,-2129608.5,-1858836.8,-1721417.1,-1066931.3,47706,1600554.6,2769170.7,2842588.7,3010254.3,3760284.8,3456527.6,2783459.6,2924163.8,1016735.2,-987209.8,-845304.4,-1942871.6,-1742716.4,-547236.30000000005,-470415.7,99332.5,-738928.9,-993564.5,-2166157.5,-1333712.7,198050.2,1134994.2,2056187.1,975391.8,901675.6,425781.9,1011391.4,182105.8,-1281803.5,-34490.300000000003,-743061.5,-369426.1,-1599765,-995115.3,-1566691.6,-1954677.9,-1771306.1,-1236555,-99730.5,191904.5,-203701,776838.6,-511991.2,-1816626.6,-2428052,-1904589.2,-963059.6,-661219.69999999995,-1457394.1,-1314030.8,-1103824.1000000001,-1762224.8,-801481.6,-1895888.9,-1293983.2,-2089416.9,-2139499.9,-1975024,-2045590.9,-3140474,-2572157.6,-2795076.5,-2595553.7000000002,-2615249.7000000002,-3415574.1,-2651310.2999999998,-2480182.2000000002,-2242480.4,-2630173.7999999998,-2993312.4,-2866465.2,-2542237.1,-2435583.1,-2046116.7,-2016799.4,-2272651,-2085345.8,-2074081.9,-2491160.2999999998,-2852717.1,-2574253.6,-2305101.4,-2405705.9,-2065311.3,-1987997.1,-2076541.1,-2234383.7999999998,-1899460.5,-1719888.1,-1843317.7,-1794965.6,-1623435.5,-1740479.7,-1849138.1,-1817570.3,-1604125.6,-1395709.6,-1244757.8,-1149883.1000000001,-1005495.4,-1176374.3999999999,-1002995.9,-608355.9,-635692,-666093.80000000005,-722327.8,-769761.1,-714811.8,-929272.5,-940384.5,-707046.3,-877118.8,-793288.2,-620844.30000000005,-582810.30000000005,-646349,-579953.6,-418312.6,-400049.7,-279525.7,421909.8,575171.30000000005,654990.1,630422.4,846133,670471.80000000005,715557.9,722358.2,1083898.8,1068539.8,1285450,1207636,1063300.8999999999,1375644.8,1585124.1,1438235.9,1248675.7,1417528.5]
[70,1.8956043956043955,1891604.6285999995,-4451665.1280999975,11493665.800000001,1891604.6285999995,-4451665.1280999975,11493665.800000001,-746708,0,-746708,null,"Simulation 82",0,-220376.7,424625.5,1238189.6000000001,375118.1,2841844.9,2321810.5,108171.6,-344795.5,-712299.8,-1065654,-2935441.2,-3614833.5,-3315201.1,-2323424.7999999998,-3313038.1,-2919740.7,-1690271.1,-1167031.2,224177.5,863048.3,769650.6,1247710.2,1415816.4,4117512.5,5345005.4000000004,4956080.9000000004,4517189.3,4238090.8,5224305,5442006.5999999996,3179867.2,3597273.3,5590228.7000000002,6569892.7999999998,4615579.5,5222329.4000000004,6235214.5999999996,6547018.2000000002,7409444.4000000004,7250831.5,5862442.5,8181542.5,6286697.9000000004,8157517.9000000004,8108439.5999999996,6772012.7999999998,5958172,6243612.7999999998,6141486.2000000002,5973636,4730094.3,5305364.7,8910172.6999999993,5897760.2000000002,6085262.5,8460191,8990834.5,9110542.9000000004,11815270.300000001,9504083.9000000004,7433088.2999999998,7493500.5,5452232.7999999998,4078998.1,4260277.4000000004,3559888.3,2787840.4,2873310.2,3361017,3085904.8,2805215.1,1819879,828998.6,-930561.6,-1112486.2,-168648.6,-430891.1,-380717.4,792317.9,1111714.3999999999,2582147.1,3580173.4,2561040.5,352564.8,296266.3,606508.6,83250,-1269647.7,-423485.7,-989578.9,-206778.8,-2246501,-2471317.1,-1604015.7,-1968912.9,-1199934.3,-536047.9,925921.9,1645818,4362585.5,3552048.6,1896760.8,3264576.7,5362332.9000000004,7142448.0999999996,6295021.2999999998,7335197.2000000002,6307827.9000000004,6069469.5999999996,6589265.0999999996,6256789.5,7687649.2000000002,9696397.0999999996,9967128.6999999993,10762537.199999999,10837911.800000001,12188487.5,11495359.1,12807476.300000001,12332809.199999999,13042239.9,10973266.9,12122132,11132838,11207403.199999999,8318495.2999999998,7552392,7584829.9000000004,8488994.5999999996,6598183.5,7132846.5999999996,5615717.7000000002,5219193.4000000004,4021489.5,3723251.7,3645371.5,3975305.5,3644075.6,2898609.7,3087304.1,3787384.7,3371060.1,3253095.2,2835391,2313796.2000000002,2714796.8,3384354.6,3460586.6,2706485.4,2988416,2555703,2846038.5,2820597.7,2244652.9,2009929.7,2337625.1,1973925.2,2072391.4,1897910.3,2030577.3,2121663.1,2081335.7,2875006.9,2303638.4,2671280,2380772.4,1672222.4,1433596.9,1319597.2,1001604.3,980735.1,903202.8,811072.4,522087.9,371150.3,156639.4,57699.3,-174662.5,-520567.6,-776410.2,-1134119.2,-1263871.2,-1622449.9]
[71,1.9230769230769231,1869557.1538999993,-4455741.346900003,10927748.9,1869557.1538999993,-4455741.346900003,10927748.9,511906.2,0,511906.2,null,"Simulation 83",0,-615872.5,-2555059.7000000002,-1011339.1,304204.7,-107221.8,1898585.5,2247382.2999999998,5176053.9000000004,4975775.4000000004,5705201.7999999998,6046169.2999999998,8524485.0999999996,7477448.2999999998,8463884.6999999993,10134999.199999999,10074466.800000001,10733319.699999999,9129659.6999999993,10682932.1,11433687.800000001,12715977.800000001,13578062.800000001,16162637.699999999,17517239.5,18420795.300000001,22979261.600000001,24699599,24437932.600000001,26159748.5,26052828.199999999,24817392.800000001,22246519.199999999,24436206.399999999,23599215,25109298.699999999,22611852,24287280.699999999,23082859.5,19849442.699999999,18927154.600000001,16454797,17377620.699999999,16846427.5,18085073.199999999,19476404.600000001,19465367.300000001,15847877.199999999,16276489.9,16140758.6,12147196.1,14297541.800000001,13928860.6,12643603.1,14461760.699999999,14615194.300000001,13676009,13426023.699999999,15693543.4,13383736.199999999,11539026.699999999,14452559,12853436.1,15390086,13298989.1,18060052.199999999,16516170.199999999,15251931,18518054.699999999,15152308.800000001,14123210,12736520.6,12644140.1,12196666.300000001,12467507.300000001,11332041.300000001,9039939.1999999993,7340171.7000000002,8476816.5,10030123.199999999,11455406.699999999,12897304,12989987,11043325.5,10365992.699999999,10185680.699999999,10375520,11795145.5,12369877.300000001,12174239.800000001,14455667.1,11570432.4,12048183.6,15051469.6,14930084.300000001,17126515.199999999,16249275.699999999,15205154.1,13359174.1,13622159.199999999,15398900,14604649.800000001,12262773.199999999,12007631.9,13271506.300000001,10849095.5,13600060.300000001,14719467.300000001,18886994.699999999,21194670.699999999,23951923.5,22978664.699999999,23965084.899999999,24536827.5,18747103.199999999,16943164.600000001,16116303.9,18193266,18813443.100000001,18567789.800000001,14915545.199999999,13936928.699999999,14786339.5,13099862.199999999,10984576.699999999,8175060.2000000002,7285047.9000000004,7024504.2999999998,7736097.2000000002,9741366,11578393.300000001,8088459.2999999998,8297490.2000000002,8145845.5,8457794.5999999996,7135235.0999999996,8537874,8301022.2000000002,6688171.9000000004,6708106,6040562,4893822.2,3977617.2,3553695.4,2720212.1,2242421.9,1138920.1000000001,1681865.3,1986223.8,1425355.1,820374.4,728571.7,1197216,1573228.9,1262588.6000000001,1495735.1,1221430.8999999999,837503.9,784714.8,-21078.400000000001,-531203.80000000005,-351425.2,-289911.8,13429.5,101491.6,306893.40000000002,928191,603427.19999999995,620941.19999999995,145079.1,-64987.5,-174774.5,-334765.8,-626902.30000000005,-856422.3,-943428.4,-941092,-1332033.2,-1608191.5,-1602577.3,-1868658.1,-1770488.7,-1877187.1,-2106679.4]
[72,1.9505494505494505,1874358.3942999986,-4507116.5209000027,11767055,1874358.3942999986,-4507116.5209000027,11767055,644475.1,0,644475.1,null,"Simulation 84",0,-611141.19999999995,-350883.5,725190,1679675,675643,629263.9,-616275.30000000005,-1093459.7,-75430.5,-937489.3,-314990.40000000002,2659777,2724491.9,4598360.0999999996,5533557,9703731.9000000004,10720050.800000001,8886516,8558553.3000000007,8879980.3000000007,10567067.800000001,4984157,7520729.9000000004,7857282,7354848.7999999998,6952894.0999999996,7904708.5,5820289,5090372.0999999996,4086189.3,3421459.9,4009510.9,5667560.2999999998,6783904.2000000002,5615303.9000000004,6998475.7000000002,7682371.7999999998,10654474.1,9215386.8000000007,8636145.6999999993,11136038.699999999,10515797.199999999,11336421.6,15601535.699999999,15204089.5,15079597.5,16521162.5,16830862.100000001,13182969.300000001,12774792.9,15040381.9,13709906.199999999,11879266.6,9735564.1999999993,9854022.5,8818545.1999999993,6067155.7999999998,5385967.2000000002,3390342.6,1351616.9,790778.8,1327739,778568,517413.8,7341,1123611.7,441422.2,444829.9,1487639.7,1778245.6,531387.1,-496983.1,-1697686.3,-1531005,-3731639.3,-3901875.9,-4283990.8,-5536510.9000000004,-5466540.4000000004,-5160490.8,-5091177.7,-3888559.4,-4409505.2,-4655543.3,-4197875.5999999996,-4901299,-4915671.3,-6593774,-6657461.5,-5953968.9000000004,-6826729.0999999996,-6481501.9000000004,-4549308.7,-5477299.5,-5828848.2000000002,-6029738.2000000002,-6212703.5999999996,-5802127.2999999998,-5653427.4000000004,-6178970.7999999998,-5595427.7000000002,-5194075.4000000004,-5598341.2000000002,-5557945.4000000004,-6119581.5999999996,-6774278.5999999996,-6453814.7999999998,-6826093.2999999998,-7395611.7000000002,-7473890.5999999996,-6227578.7999999998,-6054909,-6247047.7999999998,-6873681.4000000004,-6764563.9000000004,-6968114.2999999998,-7159488.2000000002,-7331614,-7149335.7000000002,-6903657.0999999996,-7102133.2999999998,-7088328.7000000002,-7120528,-6915557.2000000002,-6871999.7000000002,-6718163.2000000002,-6703006.9000000004,-6584814.7999999998,-5508646.7999999998,-5741032.7999999998,-5640640,-5403936,-5123908.5,-4948335.8,-4590592.5,-4641058.2,-4247555.4000000004,-4071391.4,-4312796.7,-4527579.5,-4436314.0999999996,-4430239.8,-4301184.7,-4187770.5,-4415465.3,-4428184,-3672378.4,-2951019.2,-2866677.8,-2818923,-2830258.2,-2350564.1,-2453195.1,-2556025.9,-2543384.6,-2567365.2000000002,-2677211,-2787531.5,-2849414.6,-2844854.4,-2902008.3,-2810779.6,-2964653.8,-3182434.6,-2768121.3,-1869998.6,-1796419.8,-1785001.9,-1504138.6,-1766048.9,-1969846.7,-1962415.7,-1852521.7,-1849547.9,-1744617.2,-1762363,-1936587.6,-1823770.8,-1777683.9,-1831884.2,-1670835.6,-1857051.4,-1935745.2]
[73,1.9780219780219779,1862476.4527999987,-4524649.3652000008,11114645.800000001,1862476.4527999987,-4524649.3652000008,11114645.800000001,1091788.6000000001,0,1091788.6000000001,null,"Simulation 85",0,-353301.9,-122835.5,-271351.8,533804.5,-383008.4,440874.9,-833728.8,-1468759.1,-1161001.1000000001,-1384296.7,-146429,1941775.2,3713710.1,3750044.4,3651523.7,4021398.4,3799769.4,6633461.7999999998,7301758.0999999996,6108543,6460876.0999999996,4719907,5097036.0999999996,4787278.8,2579780,2727845.1,1485424.8,994720.9,2107842,192103,-2531173.7000000002,-2779118.5,-2881469.5,-3167023.1,-3118581.9,-3856793.3,-5756976.9000000004,-4687598.7,-4830792.8,-5124209.0999999996,-6271691.2000000002,-6897717.7000000002,-7251683.5,-7514537.7999999998,-7833717.5,-7934032.9000000004,-8221249.4000000004,-6962653.2000000002,-7850814.7000000002,-8306338.5999999996,-8015534.9000000004,-8888704.5999999996,-8638707.8000000007,-7789464.5,-7828901.9000000004,-6071428.5,-6482639.7999999998,-7934944.7999999998,-8617971.5999999996,-8252764.9000000004,-7676037.7999999998,-6876463.0999999996,-7385651.2999999998,-7027740.4000000004,-7372120.2000000002,-8579754.6999999993,-9835335.8000000007,-10459502.800000001,-10439250.9,-10462024.800000001,-9982280,-9282681.9000000004,-8926019.4000000004,-9489225.5999999996,-9493929.1999999993,-9865189,-10315452.6,-10067581.199999999,-10306356.6,-10415018.699999999,-10714311.199999999,-10364235.1,-10314782,-10390706.300000001,-10300086.5,-10553657.5,-10264693.1,-10160181.1,-9649432.1999999993,-9805816.5999999996,-9919524,-9638733.9000000004,-9214284.4000000004,-9046617.9000000004,-9106019.4000000004,-8783985.4000000004,-8496619.8000000007,-8977489.8000000007,-9030054.3000000007,-8979745.8000000007,-9257333.6999999993,-9089379.1999999993,-9199739.1999999993,-9173359.3000000007,-9052445.5999999996,-8848291.3000000007,-8930161.0999999996,-8949099.9000000004,-8836004.1999999993,-8785910.3000000007,-7890172.5999999996,-7757822.5999999996,-7841885.7000000002,-7648766.2000000002,-7734870.7999999998,-7631493.2999999998,-7223394.9000000004,-7046968.2000000002,-6938542.2000000002,-6904656.2000000002,-6937339.0999999996,-6752520.0999999996,-6645767.2999999998,-6551471.9000000004,-6413687.4000000004,-6119524.4000000004,-5872845.0999999996,-5610865.5999999996,-4547086.4000000004,-4928647.8,-4777663.3,-4647432.8,-4647245.3,-4762889.3,-4728773.7,-4757080.5,-4717255.4000000004,-4650351.4000000004,-4700561.8,-4645010.7,-4445712.5999999996,-4281446.0999999996,-4398187.5999999996,-4329101.9000000004,-4359244.7,-4231895.5999999996,-3937069.1,-3652411.8,-3654095.9,-3475349,-3393689.7,-3252956.6,-3245589,-3282629.3,-3434476,-3582294.4,-3800738.4,-3519140.9,-3519678.9,-3671973.2,-3772280.8,-3734846.4,-3827466.2,-3802549.5,-3694234.8,-3156366.4,-3075914.2,-3021053.5,-2931081,-2825232.6,-2563711.7000000002,-2782412.9,-2781640.3,-2706729.6,-2578675.2999999998,-2545759.2999999998,-2596267.2999999998,-2715652.6,-2629676.4,-2680028.6,-2596455.2999999998,-2582161.6,-2559047.7999999998]
[74,2.0054945054945055,1903547.5853999991,-4358954.9856000002,11315347.4,1903547.5853999991,-4358954.9856000002,11315347.4,1169543.3,0,1169543.3,null,"Simulation 86",0,-493048.2,1262325.1000000001,595586.1,1517262.1,2058833.6,1612772.6,2082484,1489104.1,1236471.3999999999,3494925,3032060.6,1126819.1000000001,753342.6,-911204.7,-539227.30000000005,2540892.9,2284712.2000000002,2010045.6,1447286.5,1468378.8,1404006.9,700588.6,-174783.6,805270.7,403394.8,1529343.2,-381778.9,-699434.6,20649.5,-517478.7,-1564632.2,-893591.8,-653792.4,-2231605,-3320951.7,-3060144.3,-5084774.5999999996,-4532289.5999999996,-4002389.8,-2718574.8,-3719464.1,-4904790.8,-4343905.7,-4223500,-5462338.7999999998,-5296520.5,-7585505.0999999996,-8394805.8000000007,-8304532.5,-8675249.0999999996,-9874266.5,-9577474.9000000004,-9799205.9000000004,-9519454.5999999996,-9778488.5,-8632523.0999999996,-9404173.8000000007,-9574609.3000000007,-9817720.4000000004,-10000045.9,-9242316.4000000004,-9266141.6999999993,-9024242.5999999996,-8570368.9000000004,-9245188.5999999996,-9734063.4000000004,-9880680.1999999993,-9390856.4000000004,-9150928.9000000004,-9962198.5,-10863380.9,-11272529.800000001,-11155296.6,-10464310.1,-9261956.0999999996,-9793181.8000000007,-9580703.0999999996,-9626790.5999999996,-9613996.9000000004,-9510982.5999999996,-8808475.6999999993,-8781689,-8847593.1999999993,-7952961.5999999996,-8624177.0999999996,-8701658.0999999996,-8149513.5999999996,-8285881.0999999996,-8263378.7000000002,-8255615.4000000004,-8211785.7000000002,-7883456.2000000002,-7188087,-6909676.5999999996,-7144089.7000000002,-7229133.7999999998,-7386403.5999999996,-7471996.7999999998,-7411349.2999999998,-7742627.9000000004,-7412015.5,-7402099.4000000004,-7255541.0999999996,-7236745.9000000004,-7491446.9000000004,-7172913.5,-7026866.4000000004,-7284603.9000000004,-6845967.2999999998,-6820250.2000000002,-6303106.9000000004,-6221385.4000000004,-6333911.9000000004,-6639388.2000000002,-6904969.0999999996,-6934150,-6824378.2000000002,-6374586.7000000002,-6232523.5999999996,-5985827.9000000004,-5784405.5,-5603541.9000000004,-5306663.7,-5092984.0999999996,-5077056.5999999996,-4818196,-4619030.4000000004,-4574350.2,-3988836.1,-4116491,-4244514.8,-4534719,-4342877.3,-4232756.7,-3790823.8,-3305199.6,-2999979.2,-2795415.8,-2667731.5,-2480796.1,-2289676.5,-2276478.2999999998,-2108499.2000000002,-1924351.7,-1584690.1,-1463777.3,-1334370.8,-1283319.6000000001,-1727540.4,-1901786.9,-2059701.9,-2088322,-1904048.7,-1801962.1,-1683267.7,-1654329,-1641457.2,-1502608.5,-1606155.2,-1777449.3,-1608325,-1614774.7,-1387603.6,-1552687.4,-1332651.3,-1097664.8,-1010879.3,-1126713.5,-1103526,-1153376.8999999999,-1262458.1000000001,-1190620,-1197208.8999999999,-1190741.5,-1135573.7,-1234927.3999999999,-1054846.1000000001,-1057291.6000000001,-952711.6,-1066751.2,-855457,-837108.3,-728402.8]
[75,2.0329670329670328,2004759.0381000005,-4103388.851800005,11543218.800000001,2004759.0381000005,-4103388.851800005,11543218.800000001,2877537.9,0,2877537.9,null,"Simulation 87",0,312113,-1185825.6000000001,279947.59999999998,-1642865.4,-3052972.5,-1037250.1,-1580635.3,-3070158.3,-2528289.7000000002,-2471915.6,-3114465.3,-2341296.5,-852344.4,-622992,-1805719.2,-3629447,-4041489.7,-3359303.8,-2778874.3,-4551489.5,-5052153,-3453714.2,-3580950.7,-4682882.7,-3688073.9,-6167483.4000000004,-6237569.9000000004,-5769168.5999999996,-6434011.4000000004,-7801284.2000000002,-8039975.4000000004,-8608436.6999999993,-8798500,-8951224.1999999993,-9082987,-9877830.5,-9200234.5999999996,-8704629.4000000004,-7926417.7000000002,-7959476,-8086853.4000000004,-8534008.9000000004,-7835988.4000000004,-8080911.5999999996,-7369057.4000000004,-8150181.7000000002,-8500019.4000000004,-8662841.6999999993,-8162037.2000000002,-7789602.2999999998,-8686011.1999999993,-8768531.5,-9182628.8000000007,-9420348.0999999996,-9452566.6999999993,-8237666.7999999998,-8687645.8000000007,-8422587.9000000004,-8993048.5999999996,-9438299.5999999996,-8829518.4000000004,-7989432.7999999998,-8023950.4000000004,-7942154.2999999998,-8266506.9000000004,-8621315.4000000004,-8690292.3000000007,-8907543.1999999993,-9062103.5,-9019779.0999999996,-8283241.5999999996,-8335646.9000000004,-8092824.5999999996,-6838066.5999999996,-6245386.7999999998,-6821840.2999999998,-6885562.5999999996,-6105630.2000000002,-5781601.2999999998,-5364048.2,-6081015.2999999998,-5648416.5,-6179186,-5905369.5999999996,-6322077.0999999996,-6115850.4000000004,-6315572.0999999996,-6773098.9000000004,-6959101,-6515356.7999999998,-6808674,-7177784.2000000002,-6773463.4000000004,-7297767,-6939264.5,-7092692.5999999996,-6535049.5,-6323083.5,-6574563.4000000004,-6749521.7000000002,-6509709,-6233486.5,-6086617.4000000004,-5743628.4000000004,-6083763.7000000002,-5781907.9000000004,-5871787.7000000002,-6023696.5,-6158260.0999999996,-6092843.7000000002,-5548006.4000000004,-5586149.4000000004,-5514557.9000000004,-5656751.7999999998,-5397712.7999999998,-5452018.9000000004,-4937859.7,-4748234.7,-4745527.8,-4608852.5999999996,-4515748.0999999996,-4170445.8,-3788571.8,-3904478.9,-4021372.1,-3916627.8,-4124382.8,-4201565.4000000004,-3882090,-4115889.5,-4284743.3,-4236344.4000000004,-4031392.5,-3855134.5,-3798405.3,-3754729,-3822940.3,-3581636.6,-3443329.5,-3288370.6,-3075035.8,-3157425.9,-3209943.2,-3379570.7,-3252452.6,-3403146.1,-3213515.8,-3086534.1,-3360853.6,-3262299,-3278547.3,-3264841.6,-3214405.8,-3377830.2,-3329346.9,-3336422.1,-3382952.9,-3317421.5,-3382201.2,-3242458.4,-3343802.9,-3241014.8,-3229954.9,-3163827.1,-3088959.4,-2654179.6,-2765122.1,-2848588.6,-2866312.9,-2813850.8,-2649176.9,-2654582.1,-2630565.6,-2702943.7,-2558728.6,-2427381.2000000002,-2393490.7999999998,-2400610.7000000002,-2155979.6,-1993444,-1964909.3,-1897475.3,-1831968.8]
[76,2.0604395604395602,2005894.5236000004,-4152957.5355000021,11733512.6,2005894.5236000004,-4152957.5355000021,11733512.6,2304635.7999999998,0,2304635.7999999998,null,"Simulation 88",0,-600120.69999999995,-1443001.4,-1508020.9,-1408530.6,-4154.2,187580.9,748690.3,1361880.2,515524.1,1279486.3999999999,2524681.2000000002,1989980.5,1662025.4,3972889.4,2532898.9,2446963.7000000002,3889208.6,6684541.5,6900663.2000000002,5362532,5607447.5999999996,5696879,5716548.2000000002,4007165.8,2548805.9,403787.2,512937.4,1147633,359026.4,-318379.90000000002,398916.2,-52987.4,-2687.6,-2113985.1,-2868405,-3561391.7,-3102742.8,-3112621.5,-2490132.5,-2400246.4,-2218526.2999999998,-2835361.2,-2545252.6,-2329018.6,-2251697.7000000002,-1763666.8,-1944209.5,-1730337.4,-940227.1,-733944.8,-684523.8,-495931.3,-261841.3,-99660.9,1126123,1192500.3999999999,2200463.7999999998,2450733.4,3713589.8,3266036.1,5117276.4000000004,6090337,7036264.7000000002,4876041.5999999996,6924587.7000000002,6906706.2000000002,9008546.5,8398379.6999999993,7048413.2999999998,6282390.2000000002,5654926.7000000002,6040833.9000000004,3918340,2724367.8,2466394.4,1956413.5,1797401.1,2521811.2000000002,1483057.7,1064556.5,861232.8,1346700.4,1232428,1360588.5,1042784.2,854763,-637541.80000000005,-1334057.5,-1335927.5,-1623013.9,-2381693.5,-1829651.4,-2521832.9,-2295381.7999999998,-2592336.9,-2627564.2000000002,-2461224,-3074568.8,-3169730.6,-3462645.2,-3787326.9,-3316308.3,-3498778.5,-3416379.1,-3212178.6,-3424938.1,-3173983.9,-3718495.3,-3954085.4,-3531690.2,-3309777.8,-3444523.6,-3697806.9,-3398287.2,-2951623,-2462472.4,-2474638,-2869527.7,-2506350.7999999998,-2443733.5,-2081646.6,-2152548.7000000002,-1699598.8,-1938215.4,-1919256.2,-2116577.4,-1987703.1,-2403682.7999999998,-1489573.6,-1708809.7,-1864469.1,-2121249.4,-2106679.2000000002,-2186559.1,-2199317,-2244384.7999999998,-2272628.2999999998,-2121982.7000000002,-2282463.6,-2244433.6,-2309215.5,-2325870.7000000002,-2357543.2999999998,-2334240.9,-2271764.9,-2135824.6,-2025000.9,-1902772.4,-1790808,-2308546.4,-2302156.2999999998,-2532024.2000000002,-2574866.4,-2622804.1,-2641585,-2737640.5,-2722715.2,-2659833.1,-2627401.9,-2615347.7000000002,-2804061.2,-2846800.2,-2672547,-2566771.4,-2048363.2,-1523893.7,-1529326.9,-1439884.5,-1430882.7,-1405702.3,-1526727.8,-1550985.6,-1605906.3,-1376389.4,-1358991.7,-1357045.5,-1322556.3999999999,-1000850.6,-834909.7,-857555.2,-747521,-554380.30000000005,-658004.69999999995]
[77,2.087912087912088,2027006.3843999996,-4186638.5149999992,11846372.199999999,2027006.3843999996,-4186638.5149999992,11846372.199999999,2279838.2999999998,0,2279838.2999999998,null,"Simulation 89",0,-363887.5,880345.7,1242546.3999999999,-32116.1,1760475.6,1561567.3,-64536.3,-861117.2,-1795947.8,492893.8,2866294.4,3712735.7,1635876.3,-1980460.1,-1785392,-2691187.3,-2646765.1,-2682404.9,-1252161.6000000001,417349,-1044035.1,-1329771.2,-2699089.8,-4053419.7,-4267285.0999999996,-3267533.1,-5632848,-5346348.2,-6263972.9000000004,-7574550.2999999998,-8266182.5999999996,-8984881.0999999996,-9618090.3000000007,-9297902.9000000004,-8857751.5999999996,-8806631.3000000007,-8132598.2000000002,-7302819,-8366065.4000000004,-8932350.0999999996,-8733607.8000000007,-8961403.8000000007,-8352588.5,-8974656.6999999993,-9331179,-9806461.8000000007,-9350845.5999999996,-9271581.5999999996,-9166975.4000000004,-8379785.0999999996,-7806089.5999999996,-8065509.9000000004,-8330133.0999999996,-7821718.9000000004,-7611378.9000000004,-5976370.7000000002,-6483400.0999999996,-5643513,-5578535.4000000004,-5678298.2000000002,-5504084.2000000002,-5009989.3,-4272892.8,-4034693.8,-4176314.7,-5299140,-5626683.5,-6674208.5,-6696298.4000000004,-5715323.2000000002,-5081476.0999999996,-5246744.5999999996,-4242464.9000000004,-5230335.0999999996,-5076973.9000000004,-6036785.2000000002,-5006523.5,-3605937.8,-5364736.8,-6730612,-6316618.5999999996,-5656887.5999999996,-5620428.5,-6216625.9000000004,-6213599.7000000002,-7099293.0999999996,-6789542.7000000002,-6672081.2999999998,-6745057.5,-7063726.5999999996,-6566647.0999999996,-6058062.7999999998,-5484877.7999999998,-5131815.5,-5721997.4000000004,-5680764,-5858951.2999999998,-5523091.5999999996,-5005906,-4920239.9000000004,-4992601.5,-5437330.7999999998,-5533275.2999999998,-5366721.5999999996,-5550016.9000000004,-5446290.7999999998,-5722372.2000000002,-5730633.9000000004,-5851409.7000000002,-5620573.7999999998,-4842194,-4576370.2,-4681566,-4654862.7,-4375341.9000000004,-4035506.2,-3463864,-3055029.3,-2961678.9,-3063535.9,-3195839,-3041384.1,-3217602,-2779342.5,-2287036.2999999998,-2034144,-1830667.9,-1698513.4,-1303966.7,-1245166.8999999999,-1023143.2,-890911.2,-608365.5,-32545.9,21293.599999999999,110926.9,303770.3,308222.90000000002,790200.7,662951.69999999995,493689.8,823457.9,1400220.2,1301750,1269935.5,1180251.5,1057429.8,1233955.2,1629564.7,2054561.5,1754684.4,1944011.6,1530704,1785197.7,1772576.8,1431796.6,1610918.3,1508245.9,1514622,1297333.1000000001,1058243.8,709123.9,689678.1,762388.3,821279.3,1046077.2,953736.6,917869.7,932486.3,1071524.7,951910.7,829724.8,729387.4,942682.6,1084318.6000000001,1111820.8999999999,1293770.7,1157514.3,1288793.5,1265680.8,1269450.8999999999,1215212.8999999999,1140863.3]
[78,2.1153846153846154,2005783.7912999992,-4207777.5060999971,11761629.199999999,2005783.7912999992,-4207777.5060999971,11761629.199999999,1958637.9,0,1958637.9,null,"Simulation 90",0,-305427.40000000002,284386.2,-652602.9,468363,-1438434.4,-2259081.2999999998,-2420189.9,-3512197.2,-2678075.9,-862243.9,999775.2,923027.6,2089128.9,216048.1,674080.4,2671980.7999999998,511140.7,3124145.4,3666685.8,4855120.5,4721718.2,3983053.3,2227295.4,2664656.2999999998,3445403.5,2864193.9,3020319.4,2587534.7000000002,1544103.1,6628493.5,4726230.8,4382577.7,3775263.8,4190466.7,5051668.2,3788098.2,5092252.8,7544810.2000000002,8155207.5999999996,10439021.699999999,9726599.5,10781791.1,11765623.5,11063001.800000001,15394376.4,14854766.1,15489571.300000001,11774423.9,11775705.4,11629123.800000001,14340057.699999999,14573790.9,15376302.800000001,16370891.9,18421034.699999999,19103740.5,19811785.800000001,21182634,24732565,26521190,26953787,26958159.300000001,26749551.100000001,28276039.899999999,30816080.5,33135829.800000001,35309718.600000001,34934022.200000003,40973082.399999999,35674085.399999999,33436814,27980419,26552809.399999999,26365512.300000001,31131272.199999999,31476354.300000001,36616421.100000001,37142612.899999999,35071840.700000003,39576638.799999997,46693240.399999999,43086430,44622007.600000001,48939088,49556702.100000001,45692280.899999999,41531429.899999999,41337353.700000003,43095144.100000001,40492594.200000003,39821704.799999997,37168575.200000003,41088023.600000001,37778239.600000001,42730052,42205375,46376925,46819233.799999997,44618290.299999997,48049996,49204588.700000003,51839700.5,56035731.200000003,54532741.200000003,53360813,46484947.899999999,40200508.5,40842074.700000003,41292415,41815881.100000001,37492173.600000001,42118520.799999997,38089825,36383041.200000003,35075452,30596309.399999999,29064839.600000001,27117278.100000001,26144195.5,27348830.5,22611516.199999999,23931247.100000001,24812849.5,22180870,19379169,20233863.899999999,18622630.600000001,18422681.300000001,19864613.699999999,20840716.899999999,20533861.600000001,19011128.199999999,15749785.199999999,15386007.6,13673958.4,13138231.699999999,13627712.1,12016510.6,13495410,14602047.699999999,15409771,14646254.4,13691112.4,13567444.300000001,12849654.6,13602086,13429658.6,12087571,14249756.5,14990261.5,15163048.4,16088830.9,15719951.199999999,15985957.6,14661342.4,14090165.5,13318182.4,12019184.5,11610705.199999999,10014832.300000001,8423284.3000000007,7514191.2999999998,7168923.5999999996,6813837.2000000002,6258501.7999999998,5791953.2000000002,5078841.0999999996,4111127.8,3866505.6,3893412.5,3814498.2,3558707.5,3192119.8,2711085,2526638.5,2285555.9,1986714.6,1799046.4,1310756.2,1202310,1117307.6000000001,1048576,632483.6]
[79,2.1428571428571428,2058717.7651000009,-4186539.4607000011,12051811.4,2058717.7651000009,-4186539.4607000011,12051811.4,3672633.9,0,3672633.9,null,"Simulation 91",0,-195185.2,-940496.6,-1009016,-1776628.6,-4293678.3,-5327800.5,-6189338.7000000002,-5773586.5999999996,-6122623.2999999998,-5275754.0999999996,-5413509.5999999996,-4230232.5999999996,-3746113.4,-3484963.7,-3430779.5,-2145292.7999999998,-3388652.9,-2064341.7,-1554513.6,-2063227.7,-3165451.1,-1807566.3,-3650079.7,-2415427.5,-1721449.5,-2427557,36433.199999999997,-827307.8,-517245.5,-779284.7,-1152903.3,-588237.19999999995,-1377057.6,-2339505.7000000002,-3343534.7,-2835539.7,-1648413.5,-425839.9,-666191.30000000005,836726.5,-1595760.4,-1840371.6,-3144074.5,-3304590.5,-3933106.4,-4530979,-5617646.7999999998,-5998235.5,-6485806.9000000004,-6549663.5999999996,-7234068.0999999996,-7312170.9000000004,-6816252,-6311193.7999999998,-6252782.9000000004,-5849572.2000000002,-6333802.7000000002,-7274776,-7053575.4000000004,-7828749,-7325787.0999999996,-7619087.2999999998,-7549314.7000000002,-6773101.7000000002,-6356400.7000000002,-6722481.5999999996,-5921455.9000000004,-6117898.2000000002,-6268445.2000000002,-6963623.2999999998,-6096731.2000000002,-6413003.9000000004,-5781748.2000000002,-6615171.9000000004,-6474387.7000000002,-6245147.5,-5861244.9000000004,-6144956.4000000004,-6714706.0999999996,-6784370.4000000004,-7466085.2999999998,-7870359.5,-8063182.9000000004,-8114786.2999999998,-8097848.2000000002,-8128972.9000000004,-7979622.0999999996,-8597421.0999999996,-8997369.8000000007,-9069750.5,-9310246.1999999993,-9492996.6999999993,-9282621.0999999996,-9384984.1999999993,-9408502.4000000004,-9394881.9000000004,-9302945.9000000004,-9077990.9000000004,-8936598.8000000007,-9010517.1999999993,-8938084.9000000004,-8989499.5999999996,-8720024.5999999996,-8592413.3000000007,-8493970.5,-8484884,-8391022.4000000004,-8263842.7999999998,-8058832.9000000004,-8020849.5,-7027490.5999999996,-7075697,-6771569,-6861507.2999999998,-6410174.5999999996,-6349444.7999999998,-6298720.5999999996,-6301709.9000000004,-6078584.7999999998,-5671812,-5520390.4000000004,-5286460.5999999996,-5182766.9000000004,-5116501.8,-5064802.3,-5062716.8,-4967418.5,-4865547.9000000004,-4353689.7,-4266753,-4247864.5999999996,-4226677.2,-3817389.2,-3759869.6,-3614901.7,-3563281.8,-3453848.2,-3488908.2,-3446710,-3280382.2,-3107200.7,-2852580.8,-2963194.4,-2782099.2,-2748955.1,-2635562.2000000002,-2057044.1,-1468371,-1404743.7,-1213864.2,-958513,-950376.5,-1103007.7,-1116168.8999999999,-1182698.5,-993768.3,-994714.4,-602511.4,-657240.5,-653335.19999999995,-632972.1,-498937.5,-705810.7,-535106.6,-179996.5,523140.4,579201.4,541239.80000000005,391697.9,330707.90000000002,109688.7,230592.8,109460.8,-13446.2,-45183.8,-168628.9,115095.3,108833.5,204147.20000000001,130692.1,71281,6104.1,-18235.8]
[80,2.1703296703296706,2054808.3590000006,-4177606.3297000006,11922755.699999999,2054808.3590000006,-4177606.3297000006,11922755.699999999,3372809.4,0,3372809.4,null,"Simulation 92",0,194724.4,-2070667.6,-3457725.7,-3467434.3,-3786972.5,-5322883.5999999996,-6608222.2000000002,-7986299.5999999996,-9521418.1999999993,-9468533,-10499877.5,-10283066.199999999,-10909403.699999999,-10960637.9,-10600002.9,-10076362,-10192814.5,-11404561.300000001,-10972011,-11156859,-11710900.699999999,-12012798.4,-12068126.699999999,-12066106.1,-12380014.300000001,-12714742.6,-12877184.300000001,-12864696.9,-12895652.6,-12843290.6,-12601791.1,-12389981.1,-12782783.4,-12417667.6,-12143970.300000001,-12633040.300000001,-12625836.9,-12158576.300000001,-12640825.699999999,-12726991.1,-12462567.800000001,-12938967.6,-13532907.300000001,-13572819.6,-13149455.9,-12873786,-12506422.699999999,-12781778.699999999,-12489749.6,-12378883.6,-12120104.699999999,-12390441.6,-12300235.9,-12380769.9,-12531651.4,-11961252.6,-12173267.4,-12157792.300000001,-11682914.800000001,-12027138.4,-12040035.300000001,-12184549.199999999,-12084885.800000001,-12025252.800000001,-11701808.800000001,-11738696.199999999,-11722791.4,-11770313,-11602143.6,-11386528.9,-11197790.6,-10854170.9,-11132029.800000001,-10849078.5,-10775319.199999999,-11042198.300000001,-10848972.5,-10993576.300000001,-10822495.300000001,-10519175.4,-10425523.300000001,-10442960.800000001,-10568966.1,-10559446.199999999,-10436233.300000001,-10176570.5,-10157697.300000001,-10058305.800000001,-9662574.6999999993,-9585527.6999999993,-9528487.3000000007,-9467791,-9083557.4000000004,-9156690.1999999993,-9171861.0999999996,-9226235.3000000007,-8962109.4000000004,-8801227,-8390597.8000000007,-8144942.9000000004,-8130228,-8047655.5999999996,-8121854.7000000002,-8238644.0999999996,-8299529.7000000002,-8100795.2999999998,-7877850.0999999996,-7758585.5999999996,-7322135.7999999998,-7315624.7000000002,-6481358.5,-6313336.2999999998,-6086216.2000000002,-5906481.2000000002,-5719533,-5896729.5,-5795606.4000000004,-5771039.5999999996,-5581148.0999999996,-5500383.7999999998,-5199618.8,-4906575.9000000004,-4831168.8,-4972409.3,-4994569.2,-4854740.5999999996,-4692643.5,-4672572.8,-3946067.9,-4011488.6,-4189241.4,-4160885,-4151267,-4141579.1,-4082263.3,-4029532.2,-3839698.5,-3718962.7,-3483582.4,-3534242.3,-3514874.4,-3394028.3,-3046307.7,-2659373,-2404397.2999999998,-2374913.2999999998,-1986901.9,-1536804.3,-1723903.4,-1618544.2,-1394471.9,-1538798.1,-1487320.5,-1470474.3,-1452608.6,-1250227.8,-1087945.7,-788343.7,-735514.8,-825623.2,-527852.19999999995,-143955.4,-463205.7,-500438.1,-33827.9,577094,610634,712890.4,480548.1,681442,792285.7,1038127.7,1281890.7,1268798.2,1281855.3999999999,912533.4,1007088.9,1216945.8999999999,1426332.8,1206203.2,1071449,1154957.1000000001,847490.9]
[81,2.197802197802198,2065805.7263000004,-4183875.1285999981,11389756.300000001,2065805.7263000004,-4183875.1285999981,11389756.300000001,3965095.2,0,3965095.2,null,"Simulation 93",0,-99717.1,1309506.5,-520028.3,-623766.5,-2196830.2999999998,-5311144,-3904900.4,-5426977.5999999996,-4831730.0999999996,-5107781.7,-1715140,-2009727.1,-721019.7,-369007.6,-2453542.7999999998,-2744623.6,-2319939.7999999998,-2191167.2999999998,-1067321.5,1234545.8999999999,3469815.3,4681082.0999999996,3514199.4,5157250.9000000004,4397321.3,5535461.7999999998,3368992,2842858.5,3867284.6,2160342.5,2259800.9,4161669.9,2868116.6,2394281.6,1729111.2,2082311.4,1121492.7,995283.1,-49111.9,-4077.2,1157523.5,1547291.1,2257609.2999999998,1023013.9,172848.7,270797.3,653307.30000000005,-111705.5,-180316.6,-1354865.7,-554049.9,69428.100000000006,-734185.1,-498300.3,994901.2,1586165.8,1659161.6000000001,3643979.3,6273610.7000000002,6205339.2000000002,5840641.2000000002,4245831.8,4234623.7,2598859,1042724.2,497818.3,642955.9,1513917.1,1702626.4,3041801.6,1168427.2,920548.2,575138.9,194436.6,1392633.2,2906207,4151105.5,2708624.5,1205526,2529921.2000000002,1927591.4,870583.9,1185344.2,173191.5,605030.30000000005,2026981.1,1763229.5,794838.8,1315902.3999999999,3102078.4,2712514.7,4852462.5999999996,4981676.5,6503762.2000000002,8533594.5,7604428.5999999996,6674545.4000000004,7999901.9000000004,9864163.5,8922288.5,9161807.4000000004,8238776.5999999996,5994663.4000000004,6424559.9000000004,7502361,9550806.0999999996,8219120.5999999996,6125648,6097280,6564556.5,10434016.1,8963469.5999999996,9048794.9000000004,9087137.9000000004,11101569.5,12533513.699999999,11270163.699999999,9294776,10415120.9,9454680.9000000004,9451111.8000000007,9215811.5,8387971.7000000002,7238716.2999999998,7588259.2999999998,5918523.9000000004,5420537.9000000004,4981246.3,6970231,5972567.2999999998,5471547.2000000002,5860208.9000000004,6525040,5781001.0999999996,4626937.7,5239158.9000000004,5612688.0999999996,6289163.7000000002,3414476.7,2470015.5,3447221.2,3582357.5,4317728.4000000004,4554732.0999999996,2745112.7,2468532.4,2912605.2,1375300.3,1373610.2,1513216.4,999341.8,523208.7,666288.6,1007811.3,1161038.2,-157033,-18913.7,-387973.6,-687986.8,-813904.3,-862759.9,-1546117,-1691671.7,-2108973.1,-1796519.7,-1340929.2,-1404469.2,-1464612.4,-1735658.2,-1878796.3,-1724496.3,-1613463.4,-1842073.2,-1967001.8,-1604868.2,-1479163.1,-1687827.7,-1690616.5,-1822528.2,-1896034.7,-2262639.2999999998,-2422416.1,-2695064.7]
[82,2.2252747252747254,2059718.1280000003,-4196422.9181999983,11405028.800000001,2059718.1280000003,-4196422.9181999983,11405028.800000001,3514955.2,0,3514955.2,null,"Simulation 94",0,228342.6,-475188.1,-1064630.5,-2817230.8,-2627971.6,-2246775.2999999998,-2209506.9,-3228700.8,-3903349.3,-1465330.4,-1386516.9,-675851.5,-2475525.1,-2819678.4,-3058561.3,-1275563.1000000001,-159309.70000000001,303462.5,-776219.8,2303807.1,3141498.8,2465303.1,2662235,2148632,2475803,3167997.6,2006261.6,1706177.3,2145377.5,1190179.3999999999,1209057.6000000001,2381746.4,3313786.6,1729099.3,990947.5,2440190.9,3428262.8,5625085.4000000004,7216280,6719418.4000000004,6285295.5,5568555.7000000002,6979614.9000000004,9869760.8000000007,9293105.8000000007,7963366.5999999996,11265829.9,9770633.4000000004,8653505.4000000004,7800039.2999999998,10650925.300000001,12446228.300000001,11623973.800000001,11029473.800000001,7861969.9000000004,6227846.7000000002,7161849.2000000002,8794048.4000000004,8634328.3000000007,8343837.7999999998,7097369.2000000002,4065495.7,4161212.4,5846515.9000000004,6897990.9000000004,6642734.5,4296165.7,4813566.4000000004,1665301.7,3837215.6,4550377.2,5805734.7000000002,7112163,10226268.5,9856835,9766687.0999999996,6504894.0999999996,7813113.0999999996,8896859.8000000007,7663982.2999999998,9841279.0999999996,7909148,7451894.7000000002,9018816.4000000004,6599743.7999999998,6008621.5999999996,5311549.8,4631408.4000000004,4557808.5,4460074.8,4501978.5,2415487.6,4210738.2,2614264,2213300.4,2017108.4,847908.8,-558044.9,-1824960.8,226521.7,-1468871.5,297615.59999999998,-982385.5,-657988.80000000005,-1760402.5,-2023231.4,-2143763.5,-2824459.9,-2876609.8,-3426082.1,-1617320.1,-247030.9,-310451.3,-1189457.6000000001,-804481.7,316922.5,-216402.2,-2136744.7999999998,-2248832.4,-1179430.2,-1419660.3,-1525954.6,-1597785.2,-1363876.1,-2367514.4,-2098703.6,-2851304.9,-1391903.1,-2099960.2000000002,-2612674.6,-2610790.2999999998,-2557334.5,-2128928.5,-2201186.6,-2075354.7,-2319502.7000000002,-2940763.5,-3084821.6,-2901869.6,-2856507.3,-3361349.3,-3611896.5,-3840530.3,-3674345.7,-4047388.8,-3760664.6,-3505520.4,-3185379.3,-3470235.8,-3639857.2,-3843342.2,-3821914,-3894766.5,-4045566.8,-4209613.7,-4276471.7,-4071006,-3850577.2,-3881890.6,-4022396.9,-4080499.3,-4096446.8,-4161050.4,-4091398.3,-3835287.5,-3242425.6,-3098269.9,-3124011.6,-3267652.2,-3298960,-3106333.2,-3147916.9,-3273198.2,-3123677,-3071027.9,-2979237.2,-3039741.3,-2972764.3,-2760778.8,-2724109.9,-2396328.5,-2386717,-2463505.5]
[83,2.2527472527472527,2081083.4219000009,-4212953.0057000043,11063265.199999999,2081083.4219000009,-4212953.0057000043,11063265.199999999,3287862.1,0,3287862.1,null,"Simulation 95",0,-172912.7,1078004.7,1454042.1,-1701159.9,-2333180.2999999998,-3042075.9,-2998805.2,-1698682.5,-829714.5,-1285474.1000000001,668554.6,1075602.3999999999,2899702.7,2390700.5,1885471.1,1484764,1215657.3,897015.8,-70894.7,2872601.3,2027701.3,965215.5,1048427.3,765873.2,360455.8,883910.4,1643833,2363276.7999999998,3855926.3,3121216.1,2438241.9,3048948.7,3852611.6,4078213.7,4328050.9000000004,3982932.4,2418643.1,5177793.3,5362252.3,7637334.7999999998,6595713.7999999998,9996705.5,8999399.1999999993,8745357.4000000004,5754602.9000000004,5391042.7000000002,4259908.8,3851696.6,3761382.8,2580120.2999999998,2618004.4,2500471.4,1823945,1787329.1,-236981,1438000.8,2647325.4,2599728.2999999998,1949517,2877483.9,4003104.5,5463695.4000000004,3546775.3,2554890.5,1729757.1,3152563.1,3925042.3,168781,-736402.3,-595767.1,-2558288.2000000002,-2868749.4,-2635115.9,-2720862.3,-2267648.6,-2491861.7999999998,-2001069.1,-2565640.9,-2897505.6,-2707250.7,-2495605.7999999998,-2411089.2000000002,-3396378.3,-3129431.2,-2776134.1,-2407701.9,-2075544.5,-2536940.6,-1432325.2,-733870.3,-883541.6,-830114.9,-540456.9,-149940.1,533923.6,820148.4,2624651,1431040.7,2561716.1,3811867.8,4112485.7,4785801.5999999996,3420282.5,3052846.1,3007441.4,983192.7,1257209.8999999999,1254367,2722592.7,3054647,1934069.2,2212617.5,1793959.8,2325229.4,1036944.9,1286000.6000000001,1678670.4,1742680,2008262.6,1020845.9,1237013.3,702896.3,578674.5,-340343.5,-414640.5,-40254.199999999997,240264.3,822855.6,1079643.3999999999,1697403.6,1430969.8,2402348.1,2594518.5,2140513.7000000002,1715171.9,2041483.6,1912513,2111848.2999999998,1896579.6,2594871.7999999998,2343109.9,1727659.7,1848238.6,1914181,1804126.3,2153934.7000000002,2128381.2000000002,2364552.5,2120467.9,2049337.8,1947020.1,1841235.4,1504465.8,1137152.8,1120964.5,1482099.8,1170813.1000000001,1031281.9,987473.3,645884.69999999995,750488.9,958377.6,813587.9,625149.4,1157211.1000000001,1362510.8,1455739.1,1657802.6,1712340.7,1944398.5,1844191.8,1798382.3,1775088.6,1799752.9,2060678.5,2371666.4,2267470.4,2225932.6,2476525.7999999998,2642142.6,2674207.2000000002,2726709.7,2746960.1]
[84,2.2802197802197801,2083087.0183999995,-4152714.7520000045,11571734.5,2083087.0183999995,-4152714.7520000045,11571734.5,1472287.9,0,1472287.9,null,"Simulation 96",0,118994.1,-1003061,-1195926.8999999999,-2430461.2000000002,-1822079,-2720678.8,-2881170.9,-4191012.4,-4318106.9000000004,-4876385.3,-5251836.5,-3256130.7,-5010142,-4046618.1,-4351773.0999999996,-4214547,-3594746.2,-3319765.7,-4490563.0999999996,-4551012,-5061463.0999999996,-4757579.8,-3681899.6,-4263699.9000000004,-3605278.2,-3748442.8,-2810612.1,-3295807.6,-3422478.7,-3122630,-2080725,-2372339.6,-3417627.7,-3359283.1,-3392748.4,-3976722,-4795542,-4060300.9,-4869213.0999999996,-4709311.7,-6310691.4000000004,-7335991.5,-6580611.7000000002,-6834167.5,-7576326.2000000002,-7692304.2000000002,-7947279.7999999998,-7539183.9000000004,-6742409.7000000002,-6120409.7999999998,-6000433.9000000004,-6705674.9000000004,-6012392.9000000004,-6210464.5999999996,-6993201.7999999998,-6984026.5999999996,-7300152.2000000002,-6741685.5,-6980896.7000000002,-6344208.9000000004,-6828177,-6847616,-6486890.9000000004,-8062294.7999999998,-7643753.7000000002,-7474374,-6514109.5,-7208922.4000000004,-6767047.5,-6720036.2999999998,-6692254.7000000002,-6687615.0999999996,-7171830.2999999998,-7876353,-8002482,-8245903.9000000004,-8336383.5999999996,-8613320.6999999993,-8715336.5999999996,-8480422.5,-8676862,-8149592.5999999996,-8308595.2999999998,-8618296.8000000007,-8128910.2000000002,-8248309.5999999996,-8406181.6999999993,-8458034.6999999993,-8939070.5,-9046830.1999999993,-8535200.6999999993,-8753155.8000000007,-8216913.7000000002,-8379837.5999999996,-8357409.7000000002,-8144979.5,-7882633.5999999996,-8154983.4000000004,-8330712.5999999996,-8153717.4000000004,-8099405.7000000002,-7650470.5999999996,-7129719.4000000004,-7259103.2000000002,-7438414.2000000002,-7259381.9000000004,-7463266.0999999996,-7558080,-7376852.5999999996,-6986071.0999999996,-5782529.5,-5718663.2000000002,-5965492.4000000004,-5900035.4000000004,-5843652.5999999996,-5862699.5,-5765333.4000000004,-5752818.4000000004,-6081298,-5786107.9000000004,-5536528.5,-5298119.4000000004,-5164903.7,-4884112.8,-4697060.4000000004,-4473706.0999999996,-4335682.2,-4159444.3,-3538688.7,-3706929.8,-3756111.3,-3612389,-3880497.8,-4037014.6,-4071534.7,-4038373,-3934480.6,-4015854.5,-3748999.3,-3695068.7,-3504850.9,-3647154.1,-3455221,-3422659.2,-3283996.7,-3212005,-3017182.5,-2833626.5,-2742156.6,-2882088.5,-2905915,-2926627.6,-2841416.4,-2869197.6,-3010071.2,-3114024.8,-2920358.1,-2948814,-2870177.9,-2888437.4,-2790623.9,-2475660.2000000002,-2598368.6,-2666752.7000000002,-2345799,-1927118.5,-2095840,-2166671.1,-2254475.7999999998,-2170744.7000000002,-2042551.2,-2113756.7000000002,-2173876.4,-2117269,-1965685.6,-1828684.7,-1602401.1,-1572512.1,-1557070.7,-1456727.5,-1500958.5,-1316819.1000000001,-1372952.1]
[85,2.3076923076923079,2077630.0811000005,-4172301.6293999986,11072711.4,2077630.0811000005,-4172301.6293999986,11072711.4,162853,0,162853,null,"Simulation 97",0,-186292.5,210504.2,-525991.30000000005,1032142.5,142185.20000000001,907802.9,2618694.4,1218058.5,1545167.3,2890162.3,3568647.7,1648030.9,2014209.9,3989418.6,1094292,99944.8,-335600.5,-1405132.8,-2837086.1,-3072106.5,-2845912.2,-3741368.2,-4888394.2,-5359961.3,-4060933.2,-3678727.4,-4776406.2,-3465573.7,-4039823.7,-3938519,-4281581.5999999996,-5117353.5,-4883431,-3605972.3,-3629182.2,-2494639.2000000002,-1126574.3,556921.1,-207806,-1631996.6,-2403537,-1760509.9,-1990979,-2882021.1,-3228089.6,-3303224.5,-2329045.5,-2686067.9,-3725014.5,-2845386.5,-4299779.7,-4331203.4000000004,-3839457.9,-4194591.2,-3833262.1,-3585067.8,-3291375.6,-2686978.2,-1652682,-1951279.9,-2266913.6,-1389345.3,-3035650,-2653169.5,-3324340.3,-2609490.1,-2109640.2999999998,-1652086.9,-2605260.2999999998,-3847100.7,-3361569.4,-2193071.6,-1787089.6,-401813.8,-195526.39999999999,956409,126822.5,462363.8,1979057.5,640288.19999999995,-1535075.6,-1337136.8999999999,-1022756.6,-893859.5,173433,1453339,3696762.6,3809393.4,3641332.5,4139253.3,4215428.3,5245858,10970875.9,11728042.300000001,14755358.4,15091573.699999999,16294676.199999999,13589639.9,13728550.4,11069117.4,11743311.199999999,12794901,10211889.4,11723293,9395210.6999999993,7352989.7000000002,7916398.7000000002,7807592,7578767.7999999998,9329401.8000000007,7616169.7999999998,8736276.1999999993,12034094.800000001,9545267,9707080.0999999996,9097289.5,8055659,9274474.5,7540766.2000000002,5945056.7000000002,6078493.2999999998,6412320.2000000002,7776579.5,7509914.5999999996,6701399.2999999998,6951702.0999999996,7972840.2999999998,8167555.7000000002,10068767.300000001,10119350.1,9681259.9000000004,9334398.4000000004,11251998.199999999,10945768.300000001,9493389.3000000007,8794609,9532001.1999999993,9343170.5999999996,10120139.6,11165953.5,11345903.9,9737824,8991784,8864058.5999999996,8507931.8000000007,8594655.6999999993,8258148.9000000004,8145804,7683856,6698665.5,7628726.5,6721882,6183183.5,5909300.7000000002,6071300.5999999996,5045303.0999999996,4738633.2,4031635.7,3337796.8,3794537.6,3929338,3475102.5,3557688.6,2920410.2,2936039.6,3698097.9,3071968.8,2881074.7,2392504.6,2701025.5,2330682,2173639.2000000002,1658911.6,1342757.4,962368.2,224429.3,160159.6,220880.7,-41137.4,-286792.2,-491540,-747405.8,-933599.2]
[86,2.3351648351648353,2021206.6056000001,-4191435.2064999989,10782364.1,2021206.6056000001,-4191435.2064999989,10782364.1,188875.9,0,188875.9,null,"Simulation 98",0,325329.7,1637438.6,3156776.6,1847197.1,1256085.8,799482.5,1165208.5,-753434.1,-576689.5,-2920520.2,-2346970.4,-2036346.7,-3407711.6,-4749768.7,-5564689.2000000002,-6008982.5,-5568872.4000000004,-5809777.2999999998,-4516633.2,-4304098.3,-5045187.4000000004,-5784026.2000000002,-5426490.4000000004,-5388127.2000000002,-5314804.2,-3353974.9,-1779585,-1695880.6,-855848.9,-838662,-312191.2,846511.5,1176985,-1038615.8,-2450252.2000000002,-3724298.9,-5472858.5,-5236171.0999999996,-6316222.4000000004,-6477357.4000000004,-7448109.9000000004,-7861898.5999999996,-8635849.6999999993,-8880573.5,-8741032.0999999996,-8634552.6999999993,-9058828.0999999996,-9102681.3000000007,-9136020,-8995590.5,-8938327.6999999993,-8617763.8000000007,-8381792,-8758858.5999999996,-9085975,-7805085.0999999996,-7693478.2999999998,-7698797.2000000002,-7259865.7000000002,-7025832.7000000002,-7241394.5999999996,-7210857.0999999996,-6961146.2999999998,-6850194.5999999996,-6826295.5999999996,-7256580.0999999996,-6917412.5999999996,-7050785.0999999996,-6762734,-7382101.5999999996,-7358175.2000000002,-7038783.0999999996,-7928099.4000000004,-7729148.0999999996,-7505212.2999999998,-7603552.2999999998,-7616213.7999999998,-7345467.2000000002,-7304049.2000000002,-7616361.2000000002,-6974331.9000000004,-6917211.5999999996,-6701893.2999999998,-7000038.4000000004,-6848721.4000000004,-7002880.0999999996,-7103303.2000000002,-7303106.4000000004,-7341847.9000000004,-7660036,-7439990.0999999996,-7676083.5999999996,-7116524.5999999996,-7128469.9000000004,-7076433.4000000004,-6983345.4000000004,-6643363.5,-6635759.5,-6834443.7999999998,-6498695.4000000004,-6265410,-6088338.9000000004,-6037203.7999999998,-6257007,-6251526.0999999996,-6233071.2999999998,-5866103.4000000004,-5619626.4000000004,-5699360.2999999998,-5983621.4000000004,-5133234.7,-5251396.8,-5082772,-5271077.8,-5141756.0999999996,-4899110.9000000004,-5016975.4000000004,-5159454.2,-5094792.3,-4654629.7,-4416086.5999999996,-4636432.2,-4588688.3,-4524780.4000000004,-4389930.4000000004,-4060028.4,-4015947.5,-4189983.7,-3474421.4,-3201282.6,-3328144,-3400145.6,-3171945.4,-3221326.2,-3172770.1,-3133984.4,-3008313.9,-2766873.2,-2709112.2,-2474326.9,-2620303.7999999998,-2601609.4,-2421804.9,-2154954.7000000002,-2309683.4,-2370059.5,-2129415.7999999998,-1961014.3,-2096318.1,-2144025.7999999998,-2100596.2999999998,-1996518.3,-1920432.9,-1818122.2,-1565620.5,-1535647,-1512230.1,-1630468.2,-1811007.8,-1900503.3,-1799478,-1734238.4,-1848950,-1676829.7,-1841809.9,-1387845.7,-1351601.7,-1360743.5,-1623352.9,-1380136,-1345523.2,-1154773.5,-1088183.3,-872638.6,-595605.69999999995,-861558.7,-721845.5,-773330,-688127.9,-633457.30000000005,-614942,-609943.4,-622580.6]
[87,2.3626373626373627,2007257.7438000001,-4206273.8627999993,11363104.699999999,2007257.7438000001,-4206273.8627999993,11363104.699999999,-583823.80000000005,0,-583823.80000000005,null,"Simulation 99",0,-581823.9,-2924014.3,-3420868.3,-4435246.7,-2165577.9,-2817939.1,-2431470.7000000002,-1112438,-2428817.7000000002,-1821956.6,-2232020.5,-1588288.4,-2747677,-3365300,-1938947.6,400984.6,-81081,-596186.6,-1576400.4,-469643.2,-436761.7,-1600720.4,-1444121.7,-2295081.6,-1613549.4,-595809.1,-1887418.8,-1421918.5,828732.7,546312.4,-746314.6,-496193.3,1706131.4,391639.3,-121268,499091.8,1455454.1,3641452.8,2413316.1,2852003.2,1574814.8,3437235.6,3098745.2,3697766.7,3164878,3054140.3,5598187.2999999998,5773697.2000000002,5459143.7999999998,2963737.9,5078119.5,3449718.7,3507718.5,4097502.9,2196383.2999999998,3799000.1,3455901.7,2248096.2000000002,2121590.7999999998,2945178.1,4504631.3,5859323.5,5744468.4000000004,7842864.4000000004,8167358.2999999998,8273430,7003333.5999999996,7239633.7999999998,8738469.4000000004,10094170.300000001,12440059.300000001,13848938.4,10245107.1,9204199.4000000004,8772437.4000000004,6599565.0999999996,5500099.2000000002,7807902.2000000002,8621177.5999999996,7118617.7000000002,5636066.0999999996,6226823.5,9346943.6999999993,8692298.8000000007,9343159.8000000007,9021037.9000000004,10867304.699999999,11643834,11320738.699999999,10814614.4,11604710.1,11007974.300000001,14954567.1,12351523.800000001,13570365.199999999,11859388,11088613.6,11179906.699999999,9735863,7768128.2000000002,6682517.0999999996,5043703.7,4621453,3887459.3,4548441.9000000004,5429892.7999999998,4724825.0999999996,4103759.5,6145245.9000000004,6622329.7999999998,8494449.9000000004,10437355.5,10060226.800000001,12969633.4,11692236.199999999,12958839.199999999,12462964.6,12325370.199999999,12990524.6,15982527.4,17069959.899999999,17331835.199999999,18064606.699999999,18670828.199999999,23196805.800000001,21729407.899999999,24168215,24436557.800000001,24875704.199999999,21283698,21783280.600000001,21474414.5,20736308.399999999,20107850.899999999,20711395.899999999,20760113.600000001,18243344.399999999,17150222.5,17425958.199999999,18322675.300000001,17294576.199999999,18990538.699999999,17878410.100000001,18999714.199999999,18111658.600000001,19359615.899999999,20985452.300000001,20591237.699999999,19818499.800000001,18767812.899999999,20025741,22072155.399999999,22867286.199999999,24774019.800000001,23228790.300000001,24045276.600000001,22085718.100000001,20521977.600000001,20304179.800000001,18559894.100000001,15803079.4,15797597.800000001,15161851.1,15015960.9,13942957.199999999,12514204.1,12170923.5,11365380,10089392.699999999,8009700.5999999996,6954657.7000000002,6407961.4000000004,5918455.2000000002,5370300.5,4716442.4000000004,3882210.9,3642629.6,2970113.3,2746874.6,2031275.1,1367023.7,837213,380403]
[88,2.3901098901098901,1964755.8318,-4221216.7827999964,11168799.199999999,1964755.8318,-4221216.7827999964,11168799.199999999,129967.1,0,129967.1,null,"Simulation 100",0,264736.90000000002,-900934.8,-470562.9,2182897.7999999998,3743256.9,4744048.8,2993901.9,5011543.4000000004,2403029.6,2365395.2999999998,522931.20000000001,1120145,565148.5,2162975.9,2719963.3,2648305.2999999998,1561022.6,1669931.2,1801229.1,3611278,6576735.2999999998,6573008.2999999998,7844882.2999999998,7079872.0999999996,6427255.7000000002,5187662.7,4856578,6648005.5999999996,7476724.0999999996,7699944.7999999998,6416214,8417627.3000000007,7842231.2999999998,5077980.7,4417386.8,4469395,4500487.7,5159406.8,5546909.4000000004,6990906.7000000002,6766138.2999999998,9163770.5,8244081.4000000004,8482749.6999999993,8188160,7280155.4000000004,10749595.5,11383815,13002143.5,12025931.1,13466388.4,16240940.800000001,15964582.199999999,15049338.800000001,19718190,23710200,27376831.399999999,26652891.699999999,24938706.399999999,29218448.600000001,29869691.5,29566441.800000001,30836336.399999999,32084806.800000001,30055002.100000001,28041221.600000001,27740176,26854891.199999999,26123665.199999999,22489361.800000001,20056891.5,19379793.699999999,17756109.699999999,17643535.100000001,22004938.600000001,19637841.5,19328243,19714877.300000001,18742649.300000001,18100347,15243633.6,15720194.5,21073454.5,16681963.300000001,15653630.800000001,15460340.5,16818878.300000001,20965409.600000001,23512887.600000001,23058784.5,22152251.699999999,21609991.600000001,22266444.600000001,21000670.899999999,21929401,21084521.100000001,22375997.800000001,19869219.899999999,24273344.399999999,23588744,23044561.600000001,22532827.899999999,22981878.399999999,25529174.399999999,23879734,30787777.899999999,32302473.399999999,31891813.699999999,33741241.899999999,28912285,35072158.600000001,34201438.899999999,37224610.299999997,32974903.800000001,30377964.699999999,32482935.300000001,31787464.300000001,32978842,33437918.300000001,30827446.300000001,28542735.600000001,26744903.699999999,27762206.600000001,27957377.100000001,30613975.399999999,27387731.300000001,25278800.399999999,19060218.899999999,18022962.100000001,17526358.699999999,17646176.899999999,15057563.300000001,15447568.199999999,14827471.199999999,14839780.699999999,14645224.6,13357073.199999999,12252480.9,11352098.300000001,9193985.1999999993,11195541.199999999,12033203.199999999,9556696.5,9601190,11754280.800000001,7961927.0999999996,8559350.1999999993,8615340.0999999996,9621317.6999999993,10668286.9,10652641.5,9866782.8000000007,9147624.6999999993,8631763.6999999993,7266932.5,5979974.7000000002,5758947.5999999996,4457091.5999999996,3334535.1,3284573.8,2868034.2,2507805.2000000002,1028517.3,1728194.2,1785993.1,1841125.8,1951567.9,1214734.7,509909.4,157713.79999999999,-270864.09999999998,-420666.9,-548762.5,-1080972.3999999999,-1109247.8999999999,-1020174.7,-1333666.7,-1540596.3,-1604966.6,-1738677,-1855825.6,-2235151.2999999998,-2596278.2999999998]
[89,2.4175824175824174,1936318.2926999999,-4245454.9224000024,10947919.199999999,1936318.2926999999,-4245454.9224000024,10947919.199999999,-309416.09999999998,0,-309416.09999999998,null,"Simulation 101",0,222985,-2013513.3,-599165.80000000005,324729,1270105.3999999999,-1067235.2,-1954822,-2581877.5,-2407114.6,-1495150.2,-2672639.4,-2344819,-2546232.7999999998,-2499197.1,-2813591.8,-3065223.5,-2983222.5,-3557686.3,-2249688.5,-2044249,-3860354.5,-2172272.7999999998,-1201038.1000000001,-2771986.3,-2689688.4,-1508087.8,-3612589.6,-4983513.3,-4809994.2,-3752508.4,-4918772.7,-5299038.9000000004,-7087117.7000000002,-7704241.7000000002,-7119113.2999999998,-6871308,-7200453.5999999996,-6995109.5999999996,-5615513.7999999998,-6478716.4000000004,-5396072.2999999998,-4583131.8,-4550779.0999999996,-4836537.9000000004,-5401255.7000000002,-4860002,-4608791.8,-4800784.4000000004,-6724412.7000000002,-6638168.2999999998,-6288063.7999999998,-6835034.4000000004,-6421365.7999999998,-7671333.2999999998,-7186721.2000000002,-5358224.7,-5461777,-5658082.2999999998,-6269634.4000000004,-5732895.0999999996,-4639788.7,-5821054.4000000004,-4985795.5999999996,-4589143.0999999996,-4212284.3,-3885615.7,-2468854.9,-1506111.1,42428.7,-616075.69999999995,-1741843.3,-1130158.8,-1228052.7,-650346.9,881581.6,2964162.9,1118365.2,3363437.5,2813738.6,1934141.4,322290.40000000002,-1283266.3999999999,-1591140.3,-2460882,-2113536,-1844111.5,-2863002.2,-1815120.3,-1227879.8999999999,-213546.9,67813.399999999994,-312211.5,1138506.7,3613666.6,2833046.7,1503752.9,1535214.8,1526386.1,971026.2,1360388,2407056.2000000002,2503754.9,1225293.5,1698887,1744261.3,1653510.6,828187.7,1605641.2,1616522.5,49907.4,615398.30000000005,964728.4,561676.80000000005,537158.80000000005,307581.7,-388292.9,-453874.4,-746904.5,-773712.7,123277.2,501241.4,27481.9,181757.6,507879.3,-729537.6,-1252109.1000000001,-967969.3,-1096442.5,-326232.09999999998,-462458.2,-359953.7,-634832.1,-1002456.4,-941746.2,-1379386.7,-1791183.6,-2086709.4,-1832935.8,-1639330.1,-1014723.9,-897267.19999999995,-1123396.8,-1345241.5,-1189844.3999999999,-1316025.3999999999,-1405795.5,-1144278.1000000001,-1005030,-1064839.6000000001,-1050386.3,-1028485.6,-959537.9,-713036.7,-528092.9,-271919.3,-101996.4,-225538.7,-541229.6,-604383.6,-872489.8,-970933.4,-579439.19999999995,-532478.6,-455662.8,-368656.6,-192526.1,-374421.7,-448681,-462070.9,-591280.9,-704145.1,-723428.8,-664410.4,-742497.2,-757426.1,-643202.69999999995,-396524.6,-672815.1,-582676.80000000005,-722672.8,-601965.69999999995,-730992.8,-830275.1]
[90,2.4450549450549448,1915961.9513999997,-4269188.6177999945,10808356,1915961.9513999997,-4269188.6177999945,10808356,-1067446.8999999999,0,-1067446.8999999999,null,"Simulation 102",0,-340928,-2638940.2999999998,-2445278.7000000002,-4293778,-2904155.6,-3800299.5,-4082287,-3830194.7,-4216964.5,-7162322.5,-7155446.7999999998,-6210907.5,-5488932.0999999996,-5574812.7000000002,-3488183,-3699109.1,-4631491.8,-3213807.7,-3090700.1,-5084428.3,-2999958.9,-2115936.4,-2239114.6,-3448422.3999999999,-5929070.4000000004,-6715011.2000000002,-5315553.0999999996,-6940798.7000000002,-5805946.4000000004,-6317584.7999999998,-6148895.9000000004,-7630061.4000000004,-6767961.7000000002,-6574836.5,-6152641.7000000002,-6211379.7000000002,-6489726,-5993409.7000000002,-6672296.7999999998,-8151127.4000000004,-7769793.7000000002,-7835325.5999999996,-7588019.0999999996,-7745707.2999999998,-8459030.9000000004,-9012627.6999999993,-10328398.800000001,-10761717.800000001,-10924084.5,-11304823.699999999,-11603634.5,-11713894,-11673629.300000001,-11530710.4,-10089790.1,-9719686.0999999996,-10079625,-9917111.3000000007,-10410027.9,-10235774.800000001,-9395833.0999999996,-9771543.0999999996,-9899837.8000000007,-9445598.3000000007,-9386547.0999999996,-9446210.5999999996,-9489728.9000000004,-9889835.9000000004,-10261955.300000001,-10123041,-9580363.4000000004,-8916315.0999999996,-9017516,-8011129.2000000002,-7053917.7000000002,-7677925.0999999996,-8525219.5,-8360628.2999999998,-8402795.1999999993,-8244017.7000000002,-8393945.5999999996,-8620679.8000000007,-8353475.7999999998,-8590309.0999999996,-8717030.5999999996,-9077705.0999999996,-9348301.1999999993,-9403250.5999999996,-9150933.6999999993,-9141895.6999999993,-9420010.1999999993,-9401139,-8754195.9000000004,-9059989.4000000004,-8997714.3000000007,-8863518.5,-8875615.6999999993,-8746763.5999999996,-8401752.4000000004,-8253758.4000000004,-8019785.5,-7854356,-7843608.7000000002,-7723208.4000000004,-7528438,-7367479.5,-7135501.5999999996,-6870780.7999999998,-6924495.2000000002,-6855036.2999999998,-6285606.4000000004,-6451365.7999999998,-6437310.5999999996,-6160616.7999999998,-5697543.0999999996,-5229093.5,-5358291.5999999996,-5306867.9000000004,-5146201.8,-5162133.5,-5251397.5999999996,-4979041.0999999996,-4878778.8,-4548955.5,-4554580.4000000004,-4378415.3,-4359195.3,-4315353.5,-3418521.1,-3520766.5,-3588925,-3258669.3,-3133919.9,-3209388.1,-3010587.3,-2949191.5,-3009833.8,-2936846.1,-2599545.9,-2427007.2000000002,-2166875.7999999998,-2031469.6,-1839924.1,-1765498.7,-1663926.4,-1640826.5,-1231684,-699077,-685405,-986028.9,-1006755.5,-1145976.3,-1364631.2,-1465367.6,-1325062.3,-1300549,-1278803,-1136953.1000000001,-1223084.1000000001,-1249219.5,-1390550.8,-1104767.8,-916986,-800216.1,-227826.4,113471.6,120310.9,-57261.7,226803.5,37272.800000000003,164714.5,-23555.200000000001,-147848.1,-284490,-335987.4,-303823.2,-458267.7,-616156.4,-691962.9,-718967.5,-1063642.3999999999,-1105094.8999999999,-1091014.1000000001]
[91,2.4725274725274726,1863411.8066999998,-4275054.9973999988,11131875.4,1863411.8066999998,-4275054.9973999988,11131875.4,-1693303.8,0,-1693303.8,null,"Simulation 103",0,22365.5,-876209.7,-2813199.4,-2512423.7000000002,-1492650,-1118675.5,-977696.4,-2624348.2999999998,-3059682.7,-2463798.7999999998,-3079100.8,-3744766.4,-4050075.2,-4901650,-5546538.0999999996,-6409794.7000000002,-6670253,-5237762.2,-5523412.4000000004,-4344770.5999999996,-6798073.2999999998,-6982973.7999999998,-6587282.0999999996,-7263758.4000000004,-5644374.7000000002,-7257989.7999999998,-7716039.9000000004,-8194572.2999999998,-7845990.5,-8931019.5,-8490634,-7817885.9000000004,-7046271.2000000002,-6395482.2999999998,-7651137.7999999998,-6668228.9000000004,-7063379.5,-6485740.2000000002,-7469106.5,-7806157.2000000002,-7197167.5,-8309509.5999999996,-8121839.7999999998,-8337014.2000000002,-8428807.6999999993,-8961100.3000000007,-8549314.6999999993,-7142607.9000000004,-5442217,-6061941.2999999998,-5455747,-5508586.4000000004,-4786988.3,-5778166.7000000002,-4890095.5,-3328884.1,-3444488,-3942470.6,-3879291.3,-4411428.7,-4770414.2,-3621866.1,-3750480.3,-3852783.7,-4357296.9000000004,-3864387.9,-2940921.1,-3739843.1,-4188958.7,-4268531.7,-3370483.6,-3159135.3,-4416455.5,-4055428.2,-3575224.5,-2566630.2000000002,-2346798.7000000002,-2784458.8,-3091737.5,-3039179.3,-2655162.9,-1972574.4,-2930015.5,-2460208.5,-1633810.9,-1948725.9,-2399682.1,-2487010,-2795675.6,-4470398.5,-4200407.5,-5182578.0999999996,-5012900.9000000004,-4701914,-4695632.3,-5738306.7000000002,-5595987.9000000004,-5890269.2999999998,-6271383.2000000002,-6760106.2000000002,-6854183.4000000004,-6287605.5999999996,-6396760.7999999998,-6692473.4000000004,-6910688.7999999998,-6775322.5,-6955410.0999999996,-6905108.5999999996,-6706407.0999999996,-7044359.2000000002,-6586750.2999999998,-6405334.2999999998,-6369963.7000000002,-6647786,-6632610.2999999998,-6701238.4000000004,-6578360.2000000002,-6324513.2000000002,-6357224.9000000004,-6112064.5,-5807142.4000000004,-5750764.5,-5844361.0999999996,-5778911.0999999996,-5567126.5,-5710038.5,-5439551.2999999998,-5153428.9000000004,-4033246.3,-4280180.5999999996,-4213377.7,-4097142.9,-4226129.5999999996,-4173993.2,-4237496.5999999996,-4086652.6,-3981436.8,-3681727.6,-3478954.2,-3406152.7,-3175208,-2995634.7,-3107434.9,-3120789.5,-3018431.5,-2803777.3,-2461776.5,-2159246.7000000002,-2205134.1,-2184409,-2305152.7000000002,-2212288,-2436872,-2685218,-2524554.9,-2684387,-2516175.7000000002,-2645905.9,-2634755.1,-2558386.4,-2446823.5,-2348386.6,-2486949.9,-2490985.7000000002,-2062014.9,-1276631.1000000001,-1395325.2,-1283256.3999999999,-1122014.1000000001,-943445.7,-899826.5,-838260.1,-934758.1,-1049467.8,-607982,-548980.9,-649009,-549674,-568167.6,-664654.1,-540487.1,-594333.19999999995,-445845]
[92,2.5,1858412.7432000015,-4310891.5032999972,11607217.4,1858412.7432000015,-4310891.5032999972,11607217.4,-2176201.9,0,-2176201.9,null,"Simulation 104",0,140840.29999999999,24968,-1837429.2,-3339082.2,-3581775.1,-2767994,-2354261.6,-1078622.3999999999,-1535557.2,-2890795.8,-2660202.7999999998,-2631072.5,-3268509.2,-2949756.1,-3860008,-1898952,242726.39999999999,-392181.6,-1725233.4,-2079345.3,-3917740.1,-3001715.9,-3097341.9,-3874969.8,-3787798.9,-4630227.0999999996,-4282432.0999999996,-4403064.8,-5844324.4000000004,-4932252.0999999996,-4777621.2,-5095552.3,-5908155,-7101360.9000000004,-6938137.4000000004,-7789900.5,-7004635.0999999996,-6629733.2000000002,-6632025.5999999996,-7447144.2000000002,-6174786.7000000002,-6918371.2999999998,-6326335.7999999998,-6916066.5999999996,-7023265.4000000004,-6462544.5,-6716142.2000000002,-6129545.7999999998,-4410592.9000000004,-5731502,-5170659.7,-4644460.0999999996,-5272763.5,-5391061.5,-5397137.7000000002,-5089615.5,-5873483,-5800195.2000000002,-5826679.7000000002,-6404282.0999999996,-5829775.0999999996,-5810945.7000000002,-5857048.2999999998,-6610438.7000000002,-6419074,-7076954.5999999996,-6733229.7999999998,-6203096.2999999998,-5900371.2000000002,-6904523,-7276462.5,-7536970.7999999998,-7319030.5,-7186622.7000000002,-6531129.2999999998,-6561791.0999999996,-6791892.9000000004,-6208930.7000000002,-6530693.7000000002,-6163307.2000000002,-5643215,-5477566,-5799108.4000000004,-5121556.2,-5668826.7999999998,-5863437,-6016158.4000000004,-5980795.5999999996,-5910666.5999999996,-6006603.7000000002,-5750903.5,-5621656.5,-5163157,-5227319.7,-5443300.4000000004,-5229216.2,-4962014.3,-4925850.4000000004,-5248125.8,-5420541.2999999998,-5269988.8,-4958333.9000000004,-4880272.0999999996,-5094953.8,-5016721.9000000004,-4997313.7,-5280321.7,-5285351.3,-5267642.8,-5402184.5,-4700202.7,-4850524.8,-4856683.4000000004,-4818833.0999999996,-4775148.3,-4751614.8,-4781824.8,-4592003.0999999996,-4767293.4000000004,-4446163.0999999996,-4241789.7,-4282662.3,-4008227.5,-3518351.2,-3620824.9,-3495773,-3434955.3,-3285801.4,-2840482,-2850065.9,-2504398.1,-2569021.1,-2411123,-2223067.5,-2128433.2000000002,-1951747.9,-1754177.1,-1618271.8,-1537572.1,-1048380.5,-1085003.6000000001,-1252323.2,-1159443.3,-1272129.5,-1361319.4,-1433515,-1666503.9,-1216224.1000000001,-1186970.3,-1050225.2,-1064577.8999999999,-1025077.2,-1186614.5,-1514696.4,-1623423.8,-1656803.7,-1519306.2,-1550033.6,-1371780.6,-1368088.5,-1359026.6,-1585542,-1608608.7,-1527498.5,-1370770.1,-1024542.2,-903871.2,-1084544.2,-1042293.8,-1088524.7,-972912,-758705.5,-735992.7,-462584,-427305,-320835.40000000002,-310835.09999999998,-333862.3,-590565.80000000005,-551558.19999999995,-730168.3,-803061.7,-917870.5]
[93,2.5274725274725274,2005398.4297000007,-3849153.0398000013,12041516.300000001,2005398.4297000007,-3849153.0398000013,12041516.300000001,-1632731.7,0,-1632731.7,null,"Simulation 105",0,-240594.3,-248223.1,243977.60000000001,248790.7,2844412.4,2430861.6,3687158.1,6500535.7999999998,5827607.2000000002,6031156.5,5695468.9000000004,6500067.7999999998,5219134.3,5479239,6360600.5999999996,6381256.2000000002,7133331.5999999996,5901742.7000000002,4542164.9000000004,4191041.2,5369597.0999999996,6965316,7626025.5,7171613.2999999998,10412773.9,9300945.9000000004,8583670,9939390.3000000007,9135523,13089148.199999999,12382336.199999999,11948947.9,13050562.199999999,13710331.1,13580488.699999999,12409890.300000001,12341064.699999999,12903548.300000001,12702784.9,12479604,12915339.699999999,14584751.9,11974454.699999999,12631427.800000001,12011845.800000001,10819417.800000001,9461660.4000000004,6403409.5999999996,5394991.7999999998,5266325.0999999996,5403992.2999999998,5186498.5999999996,3510549.3,3708108.7,3106480.5,1899613.3,3123722.1,2285615.2000000002,631947.80000000005,720906.8,591636.1,1285086,498950,149020.29999999999,476260,1969555.4,1798498.9,556343.9,-1113992.7,-1630867.5,-1938876,-1953952.2,-1886250.5,-2863920.7,-3548021.3,-2930450.3,-3669017,-4018512,-3771690.7,-4354367.0999999996,-4069305.2,-3694961.4,-3419799.5,-4062585.9,-4233401.5999999996,-4983103.9000000004,-4668091,-4465226,-4273679.9000000004,-3573409.9,-3866106.6,-3301190.4,-2744197.6,-2707102.4,-3434917,-4016068.6,-3645182.8,-3339893.5,-3874395.5,-3784932.9,-3761052.8,-4183137.2,-4527304.2,-4990312.0999999996,-5217461.4000000004,-5423736.2999999998,-5581700.0999999996,-5688924.5999999996,-5894744.2000000002,-5867223,-5424469,-5570726.2000000002,-5525027.0999999996,-5601554.2000000002,-5582350.5,-5729692,-5863106.5999999996,-5968113.7999999998,-5853749.9000000004,-5871588.7000000002,-5876968.2000000002,-5777411,-5684881.9000000004,-5530854.0999999996,-5512240.9000000004,-5367184.9000000004,-5417382.0999999996,-5394492.0999999996,-5017481.3,-5089514.5999999996,-4980295,-4944968.5999999996,-5015085.8,-5034777.7,-4891292.5999999996,-4958137.5999999996,-4863388,-4806616.2,-4936666,-4957307.9000000004,-4636881.2,-4583448.7,-4516028.7,-4505425.9000000004,-4409446.4000000004,-4319056.5999999996,-4173746,-3886285.9,-3823343.3,-3685640.6,-3529205.3,-3494722.2,-3551013.8,-3431265.6,-3277617.7,-3301354.1,-3410218.2,-3407872.2,-3607336.6,-3622851.8,-3602171.1,-3565271.6,-3694252.9,-3810271.5,-3258662.6,-2818400.2,-2910453.6,-2943823.7,-2806869.2,-2608237.7999999998,-2416847.1,-2253933.6,-2108840.1,-2157014.4,-2120193.7000000002,-2043715.4,-1943621.8,-1925487,-1667832.7,-1619744.3,-1645079.3,-1763923.2,-1649189.9]
[94,2.5549450549450547,2006002.3548999999,-3916540.2175999992,11759966.800000001,2006002.3548999999,-3916540.2175999992,11759966.800000001,-1773702.2,0,-1773702.2,null,"Simulation 106",0,-272455.09999999998,-1717892.4,-2064601.7,-1911538.8,-1079362.3999999999,-2001942.6,-2505455.7000000002,-4920437.5999999996,-5376409.7999999998,-3126105.5,-3369787.3,-2102022.9,-3585452.5,-3695562.6,-5094267.7,-5222484.9000000004,-5599946.5,-4925971.7,-6108621.7000000002,-5848148.5,-7033347.0999999996,-7748995.2000000002,-7513152.0999999996,-6815807.7000000002,-5813206.7000000002,-6727734.2999999998,-6760504.0999999996,-6261456,-6254819.2000000002,-7019183.5999999996,-6881652.5,-7026922.5999999996,-7675993,-7795541,-6900017.4000000004,-6691758.5999999996,-8109332.9000000004,-6613012.2000000002,-6421937.5,-6694602.9000000004,-7695796.2000000002,-7943382.7000000002,-7913834.7999999998,-7062184.0999999996,-7491140.9000000004,-7726555.7999999998,-7655500.9000000004,-7833312,-8228373.2999999998,-8201587.2000000002,-7828398.5999999996,-6994549,-7546364.2999999998,-7413994.2000000002,-8170078,-7184669.2000000002,-7384672.5,-7418600.2000000002,-7276033.2999999998,-6977086.4000000004,-7259355.5,-7785095.5999999996,-8278665.7999999998,-7961448.2000000002,-7262225.5999999996,-7975007,-7999154.2999999998,-7727950.4000000004,-7898468.2000000002,-8057178.5999999996,-7718864.5999999996,-6973635.0999999996,-6868106.5999999996,-5569376,-5099403.3,-5142338.4000000004,-5680531.2000000002,-6178079.9000000004,-6007185.7999999998,-5857954.7000000002,-5940013.9000000004,-5835468.7000000002,-5835247.5999999996,-5974204.5999999996,-6087793,-6255122.9000000004,-6373008.9000000004,-6558864.7000000002,-6571351.2999999998,-6569696.7999999998,-6176888.7000000002,-6158024.2999999998,-5418531.9000000004,-5034805,-5186212.5,-5063828.9000000004,-5348631.0999999996,-5910721.5999999996,-6164972.5,-6042253.0999999996,-6073260.2999999998,-5771226.5999999996,-6201512.2000000002,-6523771.7000000002,-6837469.5999999996,-6634145,-6484099.9000000004,-6394391.7999999998,-6283393.2999999998,-6232514.9000000004,-5799724.2999999998,-5860844.7000000002,-6047599,-6033385.7000000002,-5961696,-6034391.7999999998,-5958145.5999999996,-5888234.2999999998,-5672717.7000000002,-5564627.5,-5387686.5,-5182846.7,-5016664.2,-4747455.7,-4810807.0999999996,-4594435.0999999996,-4400655.9000000004,-3829588.7,-2953794,-2963023.4,-3097901.3,-3122046.2,-2799579.4,-2627396.2999999998,-2343643.6,-2179284.2000000002,-1789857,-1313855.2,-1236425.2,-1062981.8,-1009153,-815276.1,-565572,-528387.30000000005,-371114.5,-128918.8,164553.1,365621.7,574256.9,419781.2,465472.6,294716.7,196455.6,180449.7,145911.29999999999,117252.3,13330.2,96775.8,460794.5,490641.6,541640.1,483253.4,515782,133431.20000000001,380273.5,1148378.6000000001,1401463.2,1469952.4,1514314.3,1569751,1620548.5,1618163.2,1220096.7,1483956.9,1600000.8,1609798.8,1581925.3,1722386.4,1761842.3,1729027,1847729.2,1928610.5,1866183.9]
[95,2.5824175824175826,2019207.4654000001,-3929145.0132000013,12061569.199999999,2019207.4654000001,-3929145.0132000013,12061569.199999999,-1203628.7,0,-1203628.7,null,"Simulation 107",0,-598809,-723424.5,669648.69999999995,1519323.7,1935243.4,3062531.8,1803293.3,2028852.3,3148491.3,723445.1,1732520.5,3815389.2,3225761.9,3490869,3975648.4,5232981.3,4935577.4000000004,4131220.1,7377208.7999999998,7074654.7000000002,5319445.4000000004,6566749.9000000004,7119145.0999999996,4540091.4000000004,5140076.9000000004,4449819.9000000004,2117795.6,2740890.1,1790514.8,1166558.7,-966563.6,-2564686.6,-1621142.6,-3151565.5,-2396337,-2745774,-2290533.1,-1762148,-1376996.3,-1537297.3,-1070162.6000000001,-1950725.2,-1376781.2,729569,-1166396.3,-1164011.3,-888681.6,-1288748.7,-2356236.6,-2770591.4,-1566139.4,-548621.1,-1821502.3,-1248525.3999999999,-1245392.3,-1515025.4,-1153517.3,-925129.4,-190533.5,332836.40000000002,-769238.4,-1031792.2,-2266235.2000000002,-1068452.5,-489413.4,1528566.1,2876851.7,140385.60000000001,-813522.2,374469.9,-1556394.2,-2114924.1,-1424525.1,-681207.2,-266614.40000000002,122399.5,132774.6,388142.3,698139.6,875963.1,844296.5,587653.5,374168.7,-579353.80000000005,1120033.3,833843.3,-1028291.3,-1188925.8,-1122143.6000000001,-2310071.7999999998,-2680555.6,-2814075.7,-2787877.4,-2754529.8,-1102560.8,-677516.4,-322920.2,-1536311.4,-2190009.6,-1729626,-560127.19999999995,492230,1094510.8999999999,-13940.8,-126944.3,-335854,-1460954.3,-1824450,-2035682.1,-2565249.7999999998,-2263434,-2516288.2999999998,-3149361.7,-3679806.5,-3236171.2,-3665574.2,-3374718.7,-3617856.9,-3308626.8,-3297380.7,-2896583,-2744938.6,-2795576.7,-2468522.4,-2538697.7999999998,-2555612.2000000002,-2525821.2999999998,-2451347.7000000002,-2120192,-1167043.6000000001,-61610.9,199542.5,523172.8,1193655.6000000001,428596,639070.80000000005,635061.1,773674.3,1067787.1000000001,1156397.3,1279369.7,972197.5,956679.8,994315.7,992964.3,1183909.6000000001,812130.4,310496.59999999998,105497.1,280489.59999999998,-103445.2,-155519.1,-67730.399999999994,18304.900000000001,-135107.4,-157031.6,-10090.1,-39469,-154201.5,-101017.3,-241739.8,-275132.90000000002,-334075.90000000002,-446939.4,-542885.19999999995,-487818,-320558.7,-331371.09999999998,-261709.3,-504107.7,-639813,-617103.69999999995,-673989.8,-902691.1,-886996.1,-866520.6,-926599.2,-895195.4,-929082.1,-963475.2,-968419.1,-950549.9,-921908.3]
[96,2.6098901098901099,{"$f":"SUMIF(OFFSET(Exposure, 0, A117,1000,1),\">0\")/1000","v":1986987.1638999998},{"$f":"SUMIF(OFFSET(Exposure, 0, A117,1000,1),\"<0\")/1000","v":-3934627.0126000009},{"$f":"SMALL(OFFSET(Exposure, 0, A117,1000,1),95%*1000)","v":11362300.800000001},1986987.1638999998,-3934627.0126000009,11362300.800000001,{"$f":"OFFSET(Exposure, PathNum-1,A117,1,1)","v":-1250709.3999999999},{"$f":"OFFSET(Collateral, PathNum-1,A117,1,1)","v":0},{"$f":"OFFSET(CollateralisedExposure,PathNum-1,A117,1,1)","v":-1250709.3999999999},null,"Simulation 108",0,471126.8,760124.3,199285.7,485520.6,1440574.8,1925484.7,904626.8,596628.19999999995,-1375869.4,-1166055.3999999999,-928095.8,85927.3,-256620.6,-125029.3,1456074.1,1573386.4,2358944.7999999998,1424319,-159408.29999999999,-948728.4,-1934355.6,-1796232.5,-2684249.2999999998,-3052002,-3172072.9,-4018075.6,-4502142.4000000004,-2910352.1,-4497932.5,-3928016.8,-3399700.4,-3999343.7,-4431930.2,-5272132.5,-5316922.0999999996,-4622699.2,-2143915.2000000002,-1474275.2,-2898777.3,-2160921.1,-3219112,-3974040.3,-5549389,-4612651.0999999996,-4961826.5999999996,-5417937.9000000004,-5303218.3,-6199121.7000000002,-7576637.9000000004,-6442181.0999999996,-6756701.4000000004,-6339840.5,-6215845.7999999998,-7027201,-6847950.9000000004,-5614918.4000000004,-5160951.0999999996,-6355899.7000000002,-6666272.7999999998,-6479065.9000000004,-6829316.2000000002,-6675520.9000000004,-6766179.0999999996,-7216289.5,-7323240.5,-8224716.5999999996,-9054163.0999999996,-9127739.6999999993,-8895229.9000000004,-8750020.1999999993,-8774621.3000000007,-8555653.5,-8599813.4000000004,-7596866,-7288125.9000000004,-7515147.7999999998,-7907458,-8310521.0999999996,-8441462.6999999993,-8614710.8000000007,-9276105.0999999996,-8950087.4000000004,-8709130.0999999996,-8012300.9000000004,-7977925.0999999996,-7621337,-8150156.5999999996,-7722587.9000000004,-7794759.0999999996,-7735520.2000000002,-7466107.7000000002,-7472015,-7579358.7000000002,-7934496.9000000004,-8032899.5999999996,-7389333.5,-7579306.2999999998,-7840163.9000000004,-7894738.2000000002,-7384700.2999999998,-7315513.9000000004,-7326584.0999999996,-7158231.2000000002,-7358907.2000000002,-7377077.5,-6980154.7999999998,-7138079,-7172831.9000000004,-7123093.2999999998,-6947856,-6302949.5,-6236137.2999999998,-6426431.7999999998,-6507329.7999999998,-6144414.0999999996,-5851574.0999999996,-5924664.7999999998,-5924680.2000000002,-5882010.5999999996,-5866664.5999999996,-6004709,-6025532.7999999998,-5833011.2999999998,-5750057.2000000002,-5565331.5,-5270398.0999999996,-5330879.0999999996,-5445031.2999999998,-4308613.5999999996,-4512457.3,-4713443.2,-4458397.0999999996,-4577623.7,-4191815.6,-4221395.7,-3921505.2,-3772242.5,-3544988.5,-3220375.6,-3077868.6,-2933181.6,-2896084.6,-2565654.1,-2385422.4,-2378682,-2525849.7999999998,-2385774.6,-1802733.1,-1726339.8,-1510521.2,-1512724.1,-1487247.3,-1461970.9,-1515892.6,-1586095,-1656347.3,-1261323.6000000001,-1313092.3,-1322628,-1297209.1000000001,-1106601.8,-943974.9,-1136389.1000000001,-1024476.6,-949455.6,-213102.7,-105427.5,-360978.5,-201610.2,-179484.79999999999,-179477.8,-260847.9,-193663.6,-87441.4,-89352.9,-13101.5,257753.1,67196,-70333.100000000006,-17798.900000000001,-243997.5,95864.9,-98435.199999999997]
[97,2.6373626373626373,2007368.2815000005,-3935972.2177999979,11955445.300000001,2007368.2815000005,-3935972.2177999979,11955445.300000001,-1345548.5,0,-1345548.5,null,"Simulation 109",0,-346602.1,-2079531.2,-2804055,-3520627.3,-3678675.6,-3992763.4,-3414640.6,-3573323.9,-4016952.9,-3990695.5,-5253539.7,-6123444,-5661043,-5080479.9000000004,-4071403.4,-5476427.4000000004,-5741996.9000000004,-5331795.7,-5196130.7,-5244313.5999999996,-5222019.8,-5526157.9000000004,-5664217.5,-5681666.4000000004,-4519847,-4415540.4000000004,-5754166.7999999998,-6499013.0999999996,-6209308,-5561649,-6623474.2999999998,-5942472.0999999996,-6882347.7999999998,-6796380.9000000004,-5794021.7999999998,-6434389.7999999998,-6485757.2999999998,-5079963.5999999996,-5920311.2999999998,-7253292.7999999998,-6743692,-5177583.8,-5957042.5,-4481874.9000000004,-5048672.5,-3551013.1,-2979339.5,-4877916.4000000004,-6060007.5999999996,-5908807.7000000002,-6441354.7000000002,-6793908.7000000002,-7071544.2999999998,-6993111.7000000002,-7930475.5999999996,-6265524,-7031544.5,-7448567.2000000002,-7466932.9000000004,-7816492.9000000004,-7567927.5,-6711503,-5770011.5999999996,-6232768.5,-7563784,-6608171.2999999998,-6248732.7999999998,-5858073.2000000002,-6790951.5999999996,-6624594.5999999996,-6771816.9000000004,-6779946.2999999998,-7287328,-5772796.5999999996,-7514317.4000000004,-7638920.9000000004,-7710524.5,-8105389,-8091087.2000000002,-8051862.7999999998,-8042273.5,-8204273.7999999998,-8001346.2999999998,-5996179.2999999998,-5243789,-4235668.5,-4473604.4000000004,-4111526,-4440083.4000000004,-5704675.2000000002,-4619614.3,-4296288.0999999996,-4211399.4000000004,-3585170.4,-3547157.4,-4652269.5,-4600222,-5388956.2999999998,-5030331,-4260977,-3625735.5,-3933206.6,-4260273.8,-3390697.6,-3146678.4,-2203848.7000000002,-1987143.8,-1126929.2,-2255485.4,-2862768.9,-2470187.6,-1926046.8,-2324897.9,-1891018.6,-1894067.1,-2316077.2000000002,-2951650.1,-3659297.9,-3583159.1,-3712073.3,-3937018.7,-3404863.6,-3677516.5,-3346791.5,-4034209.6,-3828266,-4117911.9,-3864127.3,-3433784.4,-3630457.9,-3602936,-3706074.1,-3433174.8,-3644734.3,-3724070.8,-4021703.2,-4104386.6,-3699315.4,-3600431.4,-3539225.6,-3640647.9,-3441336.3,-3262536.7,-3669698.6,-3612144.5,-3601828,-3497104.1,-3324604.1,-3245896.8,-3137851,-3212843.7,-2999728.6,-3109469.9,-3223584.5,-3512013.1,-3330898.7,-3053681.3,-3002094.3,-3018680.8,-3032328.8,-2950444.8,-3020795.3,-3111836.3,-3427577.4,-3134112.5,-2806278.9,-2871364.7,-2858982.9,-2856431.8,-2950256.9,-3049573.2,-3043033.5,-3138363.4,-3019351.9,-2801870.5,-2720351.4,-2771847,-2825291.8,-2771694.8,-2829008.1,-2970746.7,-2815035,-2910804.3]
[98,2.6648351648351647,2011664.7018000002,-3938748.1027999991,12065035.5,2011664.7018000002,-3938748.1027999991,12065035.5,-569584,0,-569584,null,"Simulation 110",0,256450.3,111333.8,-1348018,-2120737,-3328918.6,-4705242,-5394522.9000000004,-4687774.8,-3525392.6,-2763691.3,-3834798.2,-4431320.0999999996,-5126451.5999999996,-5540121.5999999996,-5932889.7000000002,-6075601.5,-6587723.2999999998,-7230629.7999999998,-8348704.9000000004,-8032017.7000000002,-8195325.7999999998,-7404478.7999999998,-7432906.9000000004,-8067834.0999999996,-8325262.2999999998,-7089660.7999999998,-6547110.5,-6891783.0999999996,-6719061.4000000004,-8073397.5999999996,-7890039.9000000004,-8278883.5999999996,-8278786.0999999996,-8415246.5,-8739617.8000000007,-8687190.1999999993,-8661091,-8133655,-8489384.8000000007,-8077472.5,-7752790.4000000004,-8253778.4000000004,-8778559.3000000007,-9395057.9000000004,-9816939.3000000007,-9735297.6999999993,-9962484.9000000004,-10086140.199999999,-9747171.0999999996,-9430663.5,-9624371.8000000007,-9244675.1999999993,-9038065.9000000004,-8344350.9000000004,-8119506.7000000002,-7684957.5,-7748741.2000000002,-8285505.4000000004,-8486507.6999999993,-8944861.5,-9018824.5999999996,-9021910.8000000007,-8480760.5,-8784677.3000000007,-8523066.6999999993,-8503649.1999999993,-8015094.0999999996,-8088795.9000000004,-8309022.7999999998,-8014990.9000000004,-7923343.2999999998,-7792558.7999999998,-7794627.2000000002,-7211280.2999999998,-6435889.2999999998,-6023199.9000000004,-6101264.2999999998,-6268580.7000000002,-6217750.9000000004,-5853516.5,-6000671.2999999998,-6406871.5,-6727466.2999999998,-6157615.0999999996,-6091374.7000000002,-6227090.4000000004,-6526090.7000000002,-6728254.2999999998,-6984512,-6936669.7000000002,-6901143.4000000004,-6993194.5999999996,-5972311.9000000004,-6174337.7999999998,-5919428.9000000004,-5880134.5999999996,-5713427.4000000004,-6125329.2000000002,-6053588.2999999998,-6069504.5,-5895131.5999999996,-5690485.5,-5922136.9000000004,-5919343.0999999996,-6001966.5,-6208120.2000000002,-5781276.7999999998,-6076829,-5888767.5,-5931341.2999999998,-5179535.3,-5440426.7000000002,-5245225.5,-5348023.5,-5126121.0999999996,-5009063.3,-4983584.2,-4910105.5,-4919122.4000000004,-4694380.5999999996,-4551779.9000000004,-4233292.5999999996,-4216031.2,-4133839.3,-3653973.8,-3576123.4,-3694149.6,-3789801.4,-3063071.1,-2816274.5,-2473950.6,-2524951.4,-2225056.1,-2357513.9,-2385642.4,-2111739.6,-2091766.4,-1793496.2,-1582932,-1546540.7,-1574179.6,-1290436.3999999999,-1184830.6000000001,-1096718.7,-1113730.2,-1018054.8,-776145.9,-444928.4,-38215.5,7639,63193.8,-173580.7,46700.3,421089.5,403968.5,389494,533194.30000000005,416258.6,285149.5,189928.1,200797.5,279214.09999999998,170506.1,173643.1,131401,854100.8,701241.4,650807.5,775348.6,668803.69999999995,837496.2,811094.3,788110.1,961549.9,1167218,1086026.3,992352.9,807374.9,998322.4,1665933.5,1701365.2,1769086.5,1651633]
[99,2.6923076923076921,2021516.5250000004,-3929803.9872000022,12319561.5,2021516.5250000004,-3929803.9872000022,12319561.5,-1439597.5,0,-1439597.5,null,"Simulation 111",0,562778.4,-559409.69999999995,-1786825.1,343407.4,1019853.8,-1564405.8,-1375350,-1672612.6,-2583939.7000000002,-4946644.3,-5539359.2000000002,-5467220.9000000004,-6818973.2999999998,-5973780.2999999998,-6211182.7000000002,-5301196.7999999998,-5610399.2000000002,-6586513.2999999998,-7293024.7999999998,-6236873.9000000004,-7365996.7000000002,-6394876.4000000004,-5812181.7000000002,-5199534.5,-6181046.2999999998,-4315659.7,-3531075.6,-3310257,-3602505.7,-4361657.5,-5183909.8,-4151746.7,-3974743.7,-3834320.3,-3926134.7,-3484470.7,-4266548.5,-3346644.8,-3781236.5,-3875074.6,-3305118.1,-3395397.5,-2277930.4,-3059857.6,-3287857.7,-4486520.5,-5090316.9000000004,-5678966.2999999998,-6074494,-5863760.5999999996,-5692652.7999999998,-5647189.5,-5131655.5,-5419584.5999999996,-5117068.0999999996,-4093528.4,-3644077.1,-3747516.2,-3531362.5,-3810927.1,-5166078.8,-5753810.9000000004,-6651805.9000000004,-6145708.9000000004,-5764739.2000000002,-5486174.4000000004,-5305247.4000000004,-5078934.0999999996,-5783974.5,-5791442.7000000002,-6273958.7999999998,-6237719.7999999998,-6783438.2999999998,-6986073,-6852695.5999999996,-6303593.5,-6763428.4000000004,-7006625.0999999996,-6616568.0999999996,-6190881.5999999996,-6532984.4000000004,-6744244.9000000004,-7083761.7000000002,-6645235.7000000002,-6689271.7000000002,-6853832.2000000002,-6821790.2999999998,-6678029,-6981320.9000000004,-6552740.0999999996,-6646084.9000000004,-6368950.4000000004,-6229664.5999999996,-6177221.7000000002,-6353289,-6803900.2999999998,-6437125.2000000002,-6196364.2000000002,-6226811.0999999996,-5204176.5999999996,-5508077.9000000004,-5399692.0999999996,-5135059.8,-5041566.3,-5041781.4000000004,-4704046.5999999996,-5022073,-4940281.9000000004,-5192948.3,-5050137.5999999996,-4614536.7,-4769552.8,-4924060.0999999996,-5196983.4000000004,-4746069.4000000004,-4694497.5,-4877701.3,-4544672.8,-4658520,-4075185.6,-3891251.3,-3546489.6,-3433852.9,-3592920.9,-3411350.6,-3480136.4,-3502077.1,-3364786.6,-3222549.6,-3231346.5,-3339165,-3477324.3,-3320537.1,-3453986.6,-3138743.8,-3144101.1,-3091372.8,-2715663.5,-2681522.2000000002,-2746374.5,-2623335,-2613995,-2597074.7000000002,-2406338.2000000002,-2207793.7999999998,-2146466.7000000002,-2090423.2,-1786523,-1726477.2,-1709029.2,-1725089,-1923779.4,-1808059.2,-2021709.8,-2157876,-2233341,-1985709.4,-1923990.5,-2012841.1,-2051824,-2135688.6,-2232465.6,-2262599.4,-2142065.9,-2158923.7999999998,-1542860.4,-1299453,-1368143.5,-1293866,-1425639.1,-1474916,-1498564.8,-1653572.6,-1648334.2,-1411449.1,-1336972.1000000001,-1290044.7,-1194514.3999999999,-1155394.8,-1226600.8,-1117620.1000000001,-948422.6,-1021333]
[100,2.7197802197802194,1980181.9427999996,-3924444.372,11769488.199999999,1980181.9427999996,-3924444.372,11769488.199999999,-294871.2,0,-294871.2,null,"Simulation 112",0,163378.9,-1485591.5,-4723361.8,-6803916.2000000002,-6702484.9000000004,-8790409.9000000004,-8282917.5,-9075901.1999999993,-8314810.4000000004,-7899734.5,-8181930.0999999996,-7507792.2999999998,-8289848.7000000002,-6973931.5,-7107596.4000000004,-6907693.7999999998,-6540142.5,-8121083.5,-8233423.7000000002,-7793594.9000000004,-7781489.5,-8095810.9000000004,-7837241.9000000004,-7523914.2999999998,-6653233.5,-6549709.5,-6444882.0999999996,-6758572.4000000004,-6268500.4000000004,-6976846.2999999998,-6584675.5,-7094494.7999999998,-6680044.7999999998,-6556927,-7052474.0999999996,-8136354.7000000002,-7228195.2000000002,-6277590.7999999998,-6812554.0999999996,-7513043.9000000004,-8049660.5999999996,-8821752.1999999993,-8626398.0999999996,-9168830.4000000004,-8693332.0999999996,-8783329.5,-9245894.5,-9156469.1999999993,-9680726,-9736021.0999999996,-9356665.8000000007,-9692231.6999999993,-8829716.8000000007,-9131877,-8243497.2000000002,-7683879.0999999996,-7179600.2000000002,-6933511.2000000002,-5399447.0999999996,-5506687.2999999998,-5339030.7,-6185290.4000000004,-6179888.7999999998,-6753008.2000000002,-6350168.7999999998,-6091850,-5386504,-6514527.9000000004,-7170914,-7510886.5999999996,-7551806.2999999998,-8222029.7000000002,-8973139.6999999993,-8439761.5,-7886860.5,-8295842.4000000004,-8662761.5999999996,-8948339.6999999993,-9047107.3000000007,-8894530.6999999993,-8771137.1999999993,-8972168.5999999996,-9317829.9000000004,-8905180.8000000007,-8564781.3000000007,-7829276.5,-7701346,-7594032.5999999996,-7384317.2999999998,-6834963.2999999998,-7055739,-6710640.5999999996,-5228059.4000000004,-5944037.5999999996,-5811392.5,-5640828.4000000004,-5461816.4000000004,-4553022.2,-4686043.7,-5234317.5,-5775071.2999999998,-5708540.5,-6759683,-6206960.2000000002,-5743507.9000000004,-5876770.0999999996,-5948746.5,-5038745.5,-4785803.9000000004,-4840966.3,-3850667.9,-3192783.2,-3023997.2,-2943185.1,-2927521,-2728061.6,-2118689.6,-1857643,-1750592.6,-1846881.2,-2372184.5,-2264832.1,-2584455.2000000002,-2891013.1,-3211531.7,-2719567.1,-2466710.7999999998,-2247622.5,-1526884.7,-1539759,-1755771.6,-1848536.1,-1857045.8,-1510881,-876353.4,-332647.2,-503759.2,-661069.6,-766582.9,-702818.5,-785262.8,-369042.2,-697699.4,-1029588.9,-989675.8,-1150025.1000000001,-1047084.9,-436754.8,-553944.6,-361888.5,-614596.1,-443787.9,-181415.7,-415837.2,-531110.9,-358293.1,-359384.3,-826252.1,-994035.19999999995,-1106522.3999999999,-948324.8,-1087379.2,-956961.8,-795100.6,-383673.59999999998,298260.3,574898.19999999995,590002.9,451866.2,539878.9,835797.9,897673,1139789.2,1094081.8,1088836.3,1141285.2,1153084.8,1205658.3,1292341.2,962780.3,1161359.7,1148280.2,875367.8]
[101,2.7472527472527473,1974345.3824000016,-3906099.6258000033,11284346.699999999,1974345.3824000016,-3906099.6258000033,11284346.699999999,248974,0,248974,null,"Simulation 113",0,399257.2,3038473.5,2009356.5,977062.3,1722513.7,348173.7,175400.6,-1717417.6,-3155597.5,-2304402.7999999998,-1566524.4,-3052012.6,-2197468.1,-2529705.6,-2886478.1,-1910623,-3260117.5,-3334990.5,-3475874,-2610711.9,-52531.4,-206478,173531.3,-661679.5,-641174.6,518505.7,-620041.5,857004.5,1065622.3999999999,1236632.3,2321023.7999999998,2387904.7999999998,1887408.8,2434927.4,2418876.6,1299456.5,846548.2,1475856.9,1666070.1,-655174.80000000005,-1384886.7,-874087,-1073906.6000000001,-1973217,-1995132.8,-8625.5,957335.6,3014306.1,2482584.7999999998,2499652,-78566.2,1135690.5,649483.5,40205.5,2059757.2,1209783.6000000001,2473372.6,1533519.6,1914469.4,1867947.6,437785.8,-1261588.8999999999,-2041117,-1873435.2,-2095108.1,-1289099.8999999999,-190470.9,-2337749.6,-3094559.8,-3548148.2,-2977512.9,-3708783.1,-3922181.3,-3833998.9,-4645024.0999999996,-5458662.2999999998,-5672531.4000000004,-5355675.7,-5799827.0999999996,-6397952.2000000002,-5852777.2000000002,-6141073.2000000002,-6257883.7000000002,-6196650.9000000004,-5544441.7999999998,-5335821.0999999996,-6030183.7000000002,-6625801.2999999998,-6828706.5,-5190282.9000000004,-5807064,-6478832.9000000004,-5515124.2000000002,-5427015.9000000004,-6185607.2999999998,-6763970.2000000002,-6573173.0999999996,-6453664.9000000004,-6776112.5,-7210923,-7618183.7999999998,-7075018.9000000004,-6765451.4000000004,-7522373.2000000002,-7580551.9000000004,-8119185.2999999998,-7901416.4000000004,-8474292,-8463994,-8226838.7999999998,-7789496.7999999998,-7621545,-7417976.7000000002,-7208160.7000000002,-6840595,-6620909.2999999998,-6521956.2999999998,-6444609.7999999998,-6601615.2999999998,-6518207.7000000002,-6570740.2000000002,-6209413.5999999996,-6212320.5999999996,-6549458.7999999998,-6386148.5,-6205171.5999999996,-6135467.2000000002,-5952741.9000000004,-5202514.0999999996,-5127300,-5230932.8,-5201717.5999999996,-5081090.8,-5015004.4000000004,-5101888.5999999996,-4961595.2,-4993310.9000000004,-4882978,-4700468.4000000004,-4228265,-4136131.3,-4282419.8,-4242518.8,-4015081.6,-3986588.5,-3962750.3,-3580179.4,-3279007.5,-3174194,-3065424.9,-3262664.6,-3212390.5,-3158375.2,-3133670,-3142141.1,-3067006.9,-3069831.8,-2831892.5,-2889809.1,-3014697.1,-3128012.9,-3116858.6,-3051534.7,-3152578.4,-2835827.6,-2433182.5,-2502368.2999999998,-2480584.2999999998,-2202148.7000000002,-2299922.7000000002,-2205676.9,-2151909.9,-2094960.8,-2077509,-1942190,-1809028.2,-1565131.7,-1397540.9,-1567340.1,-1619421.2,-1830094.3,-1712294.9,-1731364.1]
[102,2.7747252747252746,1995385.4310999999,-3844698.4296000018,11579551,1995385.4310999999,-3844698.4296000018,11579551,360232.5,0,360232.5,null,"Simulation 114",0,176072.7,1880378.8,2099742.7000000002,3337620.5,2552840.9,2287724,3416445.1,1825116.1,1969434,348650.1,-1179971.8999999999,-1332676.3999999999,-761227,688052.9,380192.3,-2064906.6,-723588.5,819477.8,-185050.8,993764.5,922411.4,184860.3,1217341,33740.9,-577871.80000000005,-1423292.5,-166795,-523518.1,-289953.40000000002,-2466781.5,-1836949.2,-1407466.6,-365515.8,-3072309.4,-4037326,-4376970.7,-5062820.7,-3701796.8,-3834655.2,-3386725.3,-3411986.2,-4609281.8,-4744916.7,-3115166.4,-2697359.5,-1388027.6,-2255934.4,-2022853.9,1213625.2,2013067.9,-1143448.5,-1314799.2,37734,809056.2,95241,493379.3,-984813.3,222238.8,183246.8,168938.5,957161,1588826.4,-43979.1,-46670.7,-903716.4,40466.800000000003,275589.09999999998,149921,-110493.9,-1732810,-1117646.5,-2564503.1,-860835.1,2229836,3437485.3,2476968.2999999998,3517433,1462792.8,2748276.6,2245013.1,4325442.8,3162860.2,2253390.5,3709795.4,5333008.8,5003138,6048346.4000000004,4570882.7,5258188.9000000004,4419837.5999999996,3320802.1,3377092.1,3463073,2950668,2272701.1,3211740.7,2148161.7999999998,3253565.8,4109561.2,3363865.5,4987840.3,5571136.7999999998,5017941.2,3886297.3,3566151.5,3399681.7,2616024,2462819.4,2802403.6,3275051.2,5714397.2000000002,5286276.5,4809887.5999999996,3864944.4,3738993.3,4271502.3,5664151.0999999996,6051963.0999999996,4841470.3,3810991.3,2493363.6,2681168.2000000002,3597311.9,2777800.4,2581193.5,2090633.8,2087737.7,2347987.1,3288651.5,4069281.6,3840379.7,4090979.3,3696692,3902012.1,3811087.1,3385004.4,2879457,2209164,2195439.7999999998,1480441.9,2245259.4,2041805.9,1787104.6,1108008,764556.4,661434.80000000005,748301.3,660519.19999999995,239604.1,412455.7,-381883.3,-89440.8,-142482.29999999999,-112307.2,-143222.20000000001,-431475.9,53301.4,-149780.4,-142872.79999999999,97962.1,-120263.7,-148268.5,-457978.7,-643510.1,-596143.9,145554.9,235546.4,92851.9,-62249.1,6175.6,27873.599999999999,65371.6,-180047.4,-91171.1,4883.8999999999996,-104592.1,-100150.8,-164736.1,-278652.5,-186096.1,-329187.40000000002,-587068,-1074261]
[103,2.802197802197802,1975839.9551000013,-3854104.4901000019,11692582.6,1975839.9551000013,-3854104.4901000019,11692582.6,1134482.8999999999,0,1134482.8999999999,null,"Simulation 115",0,-403834.4,-873468,759398.40000000002,2735220.9,2740238.5,2248106.6,2247609.1,3947931.5,3527874.9,2573795.4,3438500.7,2221571.6,1256885.3,584227.4,2556647.2000000002,4140584.8,3550496.1,3556255.8,1839016.2,1189519.7,-690257.6,495715.7,317109.3,393210.7,1305310.3999999999,1189214.3999999999,501405.4,-104497.8,-711783.1,-642348.6,745335.6,1446711,3005346.4,2521749.6,2495826.4,2377703.4,647577.30000000005,2152921.2999999998,1408260.8,1426064.4,595536.4,2558257.7000000002,1166078.8999999999,923111.2,2457222.1,3410405.7,3587630.9,4993856,5737394.4000000004,4907455.0999999996,3910786.9,5205069.9000000004,3694233.9,2853450.4,4096385.3,6344092,6039463.5999999996,5868062,3083433.9,3696467,5573313.7000000002,5439427,5412315.9000000004,3896668.5,4054027,3324388,2131940.4,197295,1018617.9,2038984.5,1488051.2,1503768.2,3029421.7,2789978,2110754.7000000002,1070504.3,1912758.5,2196009.9,2629227.2999999998,1584067.2,3033464.9,3629605,3577749.6,3345712.6,1317859.3999999999,1517366.6,292898.8,649781,1351770.4,1551907.9,1907430,2385518.7000000002,1479883.6,1800695,1609547.1,1030792.4,-1063804.6000000001,-831667.7,-147573.1,-322359.09999999998,-1127012.1000000001,-1505675.2,-1404815.6,-2382393.1,-1870271.6,-1807853.4,-2964429.3,-2244598.7000000002,-1905257.3,-2172188.7999999998,-85703.6,-558011.1,-1466881,-2127738.1,-1195897,-645911.4,-481559.7,-829635.4,-1647821.3,-1153219.1000000001,-1860267.3,-2420940.7000000002,-3440650.7,-2618119.9,-2584447.7999999998,-1978448.3,-2345363.7999999998,-2635456.6,-2448990.6,-1944392.2,-1745818.1,-2058421.9,-2474568.6,-1939954,-2265347.7999999998,-2052515.8,-1261198.6000000001,-905595.5,-1274096.8,-1364621.4,-713077.4,-1274624.1000000001,-1699715.7,-1525569.6,-1609625.9,-2017820.9,-2032196.3,-1717588.4,-1345450.2,-2171600.7999999998,-2186183.2000000002,-2091982.3,-2136507.9,-2059231.9,-2323414,-2253824.5,-2183189.6,-2213808.9,-2526581.7000000002,-2413056.9,-2332126,-2807442.4,-3013716.8,-3109085.8,-3171286.1,-2899365.6,-3084718.2,-2913944.7,-2853701.1,-2760997.9,-2807960,-2873640,-3010848.3,-3132637.7,-2939161.1,-2885007.9,-2737975.1,-2771663,-2852317.1,-2806336.6,-2928807.1,-3062409.5,-2958730.3]
[104,2.8296703296703294,1942573.4935999995,-3858447.0916000018,11276220.9,1942573.4935999995,-3858447.0916000018,11276220.9,2176209.4,0,2176209.4,null,"Simulation 116",0,594961.19999999995,55483.4,96793.3,-265208.5,861741.3,296758.09999999998,84447,-101414.5,454461.6,-158883.9,3885178.7,4467164.0999999996,3083198.9,1401853.1,3159171.1,6693141.2000000002,7620656.7999999998,7453651.5,6473892.7999999998,5548672.2000000002,5516010.7000000002,5495415.7999999998,3132575.7,4045702.5,4098200.3,4954723.5999999996,6513492.0999999996,7558878.0999999996,7194521.0999999996,8507216.3000000007,6298937.2000000002,4831606.3,7768960.2999999998,6899267.7000000002,5857528.2999999998,6927094.5,9338768.5999999996,10649690.5,8451550,7555170.4000000004,5312488.7,2122007.7000000002,-915701.5,-1867580.4,-2944073.9,-4223085.7,-2054823.9,-3403051.1,-3475138.7,-3729884.8,-4171138.4,-4352080.5,-4926811.9000000004,-5475666.4000000004,-5497554.0999999996,-5336869.4000000004,-3716754.2,-3919637.1,-4240818.8,-3569320.1,-2781235.3,-2701107.8,-2808608.9,-3167093.4,-1790470.6,-3816204.2,-3452971,-2840991.7,-2829516,-1634138,-1569413,-1882449.4,-641846.4,-372921.59999999998,666174.80000000005,3449217,3969395,2832761,2917560.2,3096248.8,2155165.7000000002,1684477.3,2931403.2,1242152.3999999999,185795,1204839,235033.2,284311.40000000002,-142726.29999999999,-2250617.7999999998,-259924.9,687678.8,1852203,1028059.5,955059.7,1385780.3,889131.7,2265815.7000000002,3364563,1455478.8,-163328.79999999999,-396496,-932290.4,-251473.1,335145.2,-373141.1,357333.2,1505167.8,3402208.1,3514466.2,5787107.2999999998,6795168.2000000002,5193239.7,3552305.1,2781667.7,1468682.2,2062749.9,1374669.8,595152.30000000005,-180942.4,-324959.90000000002,-69943.399999999994,197280.1,1108006.8,1870206.7,980799.1,2508326.6,2260225.2999999998,3512092,3468015.4,3012125.1,3295083.1,2522207.7999999998,1846641.1,1265494.2,1459187.1,1235919.5,2504275.7000000002,844477.1,1060588.3999999999,543113.5,219533.4,-287755.90000000002,-783151.4,-1135526,-975507.2,-1046301.6,-53242.1,188871.5,279203.7,90534.3,193169.5,-57.4,-255231.4,-364133.2,-44229.2,11771.4,275868.3,-6017.5,-263551.59999999998,-301718.2,-547351.9,-1048962.5,-1398660.4,-1051293.8999999999,-385576.7,-463992.1,-574873.5,-593974.69999999995,-592751.4,-651335.9,-894493.3,-1131320,-1219083.5,-989060.7,-998074.4,-881932.5,-824912.2,-909365.7,-1072115.8,-969435.1,-1308377.8999999999,-1303503.2]
[105,2.8571428571428568,1911703.4869000006,-3853610.638099995,12056653.800000001,1911703.4869000006,-3853610.638099995,12056653.800000001,2722316.4,0,2722316.4,null,"Simulation 117",0,161702.1,-704830.6,-475640.5,-1783210.8,-513121.8,-669818.4,-504752.9,-81721.600000000006,-717321.6,-905430.6,-895808.2,-1615253.2,-1880828.5,-2505606.2999999998,-2470997.7999999998,-2050013.6,-3111120.1,-5515358.7000000002,-3795160.6,-3317688.5,-3936571.3,-3843938.7,-3393256.8,-4504164.5,-5823187.2999999998,-6935184.5,-5360639.5,-5820256.2000000002,-6734903.9000000004,-7744388.9000000004,-7918458.4000000004,-6546277.7999999998,-6972835.2000000002,-7152763.5,-7313895,-7741881.5,-7623981.4000000004,-5802155.7000000002,-5870219.2000000002,-5571031.4000000004,-3535938.8,-3038140.7,-2051081.9,-3106397.4,-2741700.6,-3174286.6,-1600431.7,-1666849.3,666319.5,2922873.8,4444579.5,3682846.3,3396710.8,1893263.2,2634684.7999999998,5613107.9000000004,6246000.5,5135322.5999999996,7441321.0999999996,6509448.5,6012048.5999999996,3753756,4874471,5597355.0999999996,4953685.7,6946014.4000000004,7539515.5,9179979.9000000004,9424634.0999999996,8511454.1999999993,9436687.3000000007,9226637,10727224.1,9704706.0999999996,9651066.5999999996,10194118.5,9434995.6999999993,10453575.4,9617192.3000000007,10493890.6,7133462.9000000004,7779604.0999999996,7341273.5,8407343.4000000004,6912213.4000000004,8818693.6999999993,7151764.7000000002,8429103.4000000004,7202045.9000000004,6980233.5999999996,6058738.2999999998,5044527.2,6745054.2999999998,7205102.5999999996,8138861.5999999996,7093360.7999999998,6262727.5999999996,5142326.5999999996,6826162.2000000002,5328353.5,3258564.3,4432166.7,4674019.4000000004,5245180.3,5430167.7000000002,5310581.5,5769482.2999999998,3694604,2981282,3425481.3,5154980.0999999996,5536044.7000000002,6407033.9000000004,6808992.0999999996,5759766.7000000002,6383021.5999999996,5692272.0999999996,5601392.2000000002,5434566.5999999996,3865956.2,2590589.2000000002,1788356.1,2095570.2,1149749.2,1618409.3,886571.3,726611.1,293634.09999999998,1065366.8999999999,1166307.8,342392,-83165.5,-78281.8,-1154762.7,-1036345.7,-890391.2,-1196227.3,-1356658.3,-1476996.1,-1894300.1,-1010850.3,-1073007.2,-1452490.8,-2166650.5,-2197477.7999999998,-2189386.7000000002,-2029528.2,-1089224,-803082.5,-906238.5,-969349.4,-823621.7,-764005.2,-982844.3,-1278612.3999999999,-1376834,-1324442.5,-1205731.3999999999,-1661893.2,-1768475.7,-1683396.7,-1933546.7,-2140949,-2196754.4,-1769639.6,-1010086,-1129730.8,-1208898.2,-1266039,-1329343.8,-1409395.8,-1498067.1,-1551570.1,-1844756.6,-1707098.4,-1716578.9,-1591259.7,-1502228.4,-1539495.9,-1733848.9,-2016918.9,-2131627.4,-2221912.6]
[106,2.8846153846153841,1876590.6465999999,-3861379.0811000024,10931654.5,1876590.6465999999,-3861379.0811000024,10931654.5,5076395,0,5076395,null,"Simulation 118",0,26362.1,1176436.2,1174354.2,590762.19999999995,731579.2,2032498.7,1238296.2,1819551.2,-1106943,-419852.6,-1399019.6,-2138140.6,-4038593.6,-3292668.1,-3941403.9,-4726955.8,-4465782.0999999996,-5927886.5999999996,-5455275.5999999996,-4490675.3,-5557435.9000000004,-4265708.8,-5026146.2,-6074154.9000000004,-7218087.0999999996,-5730209.9000000004,-5314139.8,-5883522.7999999998,-6982915.5,-7678788.0999999996,-7111419.9000000004,-5669537.0999999996,-5997248.7000000002,-6139062.5,-6532102.4000000004,-7951417.4000000004,-6832274.0999999996,-7528227.7000000002,-6461213,-7034662.2999999998,-8460841,-8097829.7999999998,-6926781.4000000004,-6998860.7000000002,-6853545.2000000002,-7368574.0999999996,-6287379.2000000002,-6584037.5,-8130330.7000000002,-7409545.5999999996,-6831566.5,-7345481.0999999996,-7509514,-7601189.5999999996,-8362695.2999999998,-7299677.5,-6778535.2000000002,-7969627.9000000004,-8354891.0999999996,-8424309,-8631695.9000000004,-8362957.7999999998,-8769033.5999999996,-8848393,-8382667.4000000004,-8323711.5999999996,-8681328.9000000004,-8919602.5999999996,-8680316.4000000004,-9455070.0999999996,-10076148.6,-11261078.6,-11017866.4,-9305431.5999999996,-8934454.3000000007,-9550115,-9836819.5999999996,-9550231,-9589087.9000000004,-9332524.8000000007,-9185592,-9176907,-9344271,-9367952.9000000004,-9799908.5,-9016395.1999999993,-8781819.3000000007,-9724673.6999999993,-9261197.3000000007,-8689358.5999999996,-8997036.5,-8921045.4000000004,-8393678.6999999993,-8869002.9000000004,-8209155.5,-8870733.5999999996,-8501212.8000000007,-8462894.1999999993,-7990732.5,-7711045,-7327796.9000000004,-6764682.2000000002,-6817529.5999999996,-7027845,-5776227.9000000004,-5803302.5999999996,-4899619.7,-5691710,-6619002,-7142941.7000000002,-6484297.5,-6301407.4000000004,-5937451.2999999998,-5127090.7,-5204231.5999999996,-4995169.8,-4825670.5,-4695123,-4195282,-4101964.6,-3989082.6,-3625476.8,-4046770.5,-4245982.2,-4340465.3,-4415388.2,-4630774,-4888241.4000000004,-4109704.1,-3911048.7,-3513175.5,-3458813.4,-3492962.7,-3066227,-3465491,-3652242,-3968000.5,-3962034.7,-3891333.6,-3662635.8,-3534477.5,-3598608.8,-3864538.1,-3719783,-3824900.4,-3740109.4,-3670509.6,-3134239.6,-2928966,-2938499.5,-2785385,-3031290.3,-3127811.9,-3185199.7,-3394164,-3156759.4,-2849103.1,-3275854.7,-3175381.6,-3051819.3,-3058918.9,-3111336.4,-2832385.2,-3103602.9,-2645163,-2099144.6,-2066801.1,-2097468.4,-2297770.2000000002,-2445044.7999999998,-2607653.9,-2715982.9,-2822131.3,-2981942.7,-3110251.2,-3054741.7,-3029076.7,-2977367.1,-2924922.5,-2913220.3,-3119031.6,-3203288.2,-3239045.6]
[107,2.9120879120879124,1833408.1577000006,-3842254.2667000014,11252992.199999999,1833408.1577000006,-3842254.2667000014,11252992.199999999,3927684.8,0,3927684.8,null,"Simulation 119",0,-38544.800000000003,-82605.899999999994,319905.8,-1009542.9,-1577873.7,-4222917.5999999996,-2891529.2,-2102507.4,-2396934.9,-1716222.6,-2882464.6,-4075847,-2790595.1,749595.1,6866.1,309548.79999999999,926908.4,926741.8,2144104.7999999998,1651032.8,1774809.4,342785.2,1399514.1,462302,1716164.5,2539196.1,5019573.4000000004,4274170.9000000004,4419544.8,3763105.4,1423417.7,-289483.7,-1794751.2,-963985.3,-1072744.7,-2079209,-1726671.5,-1381109.4,-854484.5,-1100494.8,-1333143.8,-1239257.8999999999,-2444882.6,-3378226.6,-3247154,-4821478.7,-3972406.9,-3916260.9,-5891139.5,-6124608.0999999996,-7191255.9000000004,-7328224.7999999998,-8171373.5,-9019890.9000000004,-9332571.6999999993,-8863437.9000000004,-8826257.5999999996,-9390380.3000000007,-8357315.9000000004,-8819615.0999999996,-9149482.3000000007,-9158731.9000000004,-9012791.4000000004,-9095474.5999999996,-9204046.1999999993,-9526909.1999999993,-9216731.5999999996,-9528685.6999999993,-10054778.6,-9932015.4000000004,-10114685.5,-10370463.199999999,-10914947.1,-10223543.699999999,-10429430.4,-10534959,-10537223.5,-10405762.6,-10491602.199999999,-10165181.800000001,-10015957.5,-10385370.300000001,-10460356.300000001,-10366284.9,-10304824.4,-10340897.1,-10508307.9,-10347885.1,-10201310.199999999,-10061292.199999999,-9871962,-9878859,-9510745.5,-9464491.1999999993,-8986596,-8767420.8000000007,-8459871.6999999993,-8152643.2999999998,-8005550.7999999998,-7944215.7999999998,-7533206.2999999998,-7904592.2999999998,-7910038.7999999998,-8031502.7999999998,-8107636.9000000004,-8584624.8000000007,-8240963.4000000004,-8026609.5,-8257856.5,-8176987.7000000002,-7017381.2000000002,-6970458.9000000004,-7066389.0999999996,-6863283.5999999996,-6985876.7999999998,-7030014.7999999998,-6809202.7999999998,-7050531.2999999998,-7181652.4000000004,-6880714.2999999998,-6711415.2999999998,-6698507.7000000002,-6603025.4000000004,-6481497,-6268596.7999999998,-6275314.4000000004,-6309123.4000000004,-6315425.5999999996,-5387821.4000000004,-5435425.7000000002,-5212763,-5131805.2,-4979958.3,-4812754.5,-4808152.7,-4816002.3,-4629729.0999999996,-4372906.8,-4327274.3,-4190798.1,-4166571.9,-4273296.7,-4136919.8,-4076472.1,-3883985.1,-3918796.1,-3510390.2,-2960267.4,-2824235.9,-2846230.7,-3027105.9,-3014349.9,-2987318.7,-2953864.8,-2929002,-2986417.7,-2960442.4,-3084288.7,-2987943.5,-2897093.2,-2900652,-2935708.8,-2905396.1,-2889684.4,-2517573.6,-2069070.5,-2210076.9,-2364470.4,-2323465.6,-2092002,-2115417.4,-2247529,-2136516.4,-2104141.1,-1854246.2,-2032337.7,-2059422.6,-2055870.1,-2081361.8,-2115145.1,-2046850.8,-1919224.6,-1966977.5]
[108,2.9395604395604398,1821181.3866999992,-3856709.3614000045,10646738,1821181.3866999992,-3856709.3614000045,10646738,2884562.3,0,2884562.3,null,"Simulation 120",0,-177547.5,865497.3,3469435,5699954.9000000004,5140358.0999999996,3998313.1,4741240.7,3610354.8,2774117.1,2877897.3,4910693.8,3949893.2,4678398.3,4608327.5,5383498.2000000002,4181662.1,1530535.8,434943.6,-367399.8,1001484.2,-436726,1345023.8,-310806.8,-41536.300000000003,-220317.3,352210.7,89002.1,-103732.4,-841119.1,-1644010.6,-1930447.7,-2544910.6,-2784701.7,-3140087.9,-1980426.7,-2868976,-2270945.6,-466418.9,-1175897.8,-1992209.7,-1954692.7,-2945539.3,-3050729.2,-2412312.1,-3136419.1,-3298818.9,-3209957.7,-3471125,-1442551.8,-2871061.4,-2029057.2,-2359069.4,-3151946.2,-1743222.8,-2200940.2000000002,267182.7,2717915.9,3750332.6,3406953.9,1900834.7,2318193.6,3131528.3,2461166,5432009.7999999998,3740731.2,3161499.1,3249470.7,4066368.1,3237359.3,3500679.8,4071794.9,2998784.9,3668287.3,4072287.8,4328017.9000000004,2728315.9,2718934.5,1070214.8999999999,1204937.2,3025050.1,2770763.2,2644051.7999999998,2864099.3,3064624.3,2076123.4,1864205,1696870.3,1679268.5,2168865.9,2486259.2999999998,1921348.8,2324413.2000000002,2485609.1,2795588.2,2699918.2,2119827,3671088.8,2857954.9,1496285.5,1686571.8,1033818.3,2550478.2999999998,1247101.6000000001,2490007,2665842.9,4462148.5999999996,4972521.3,5372030,7173651.5999999996,7150369.2000000002,5865379.2999999998,5929824.5999999996,5176725.9000000004,6270999.9000000004,6447990.5999999996,5930683.7000000002,5577133.4000000004,5803954.2999999998,4310871.9000000004,4458843.5,4550117.2,6023251.7000000002,7410374.0999999996,5723792.7999999998,4905134.3,4218689.5999999996,5973426.5999999996,7295844.2000000002,9540799,8234157.2000000002,6082300.5999999996,7425161.2000000002,5874033.9000000004,5330690.5,4898505.4000000004,4716353.5999999996,4461210.7,4114741.5,3894578.4,4307821.4000000004,3694910.4,3192859.4,3330079.6,4159862.4,3864520,2299759.9,2395164.7999999998,2595580,3273961,3332599,2542904.5,2457036.2999999998,2307266.7000000002,1442684.1,1058454,715472.2,1060133.8,1062373.8999999999,292630.8,-124070.2,-106215,-532298,-972837.4,-1310315.8,-1238366.1000000001,-1056657.3,-1157161.8999999999,-1244649.5,-1345220.2,-1492819.3,-1439580.3,-1409946.3,-1368333.5,-1466397.8,-1425204.6,-1360663.7,-1432478.6,-1340699.8999999999,-1400478.5,-1383255.4,-1389677.8,-1399313.5,-1457759.5]
[109,2.9670329670329672,1791108.7766999996,-3846800.1059999946,10619743.199999999,1791108.7766999996,-3846800.1059999946,10619743.199999999,3869081.8,0,3869081.8,null,"Simulation 121",0,-329306.5,-202662.6,1528518.8,2148596.2999999998,2142741.4,2283522.9,2286547,1702198,2087325.5,591932.9,417888.6,1822919.5,1817648.4,2644483.4,3679042.4,1839043.1,2095979.6,1375392.7,-1786030.8,-1686551.9,-741742.4,831858.6,-673612.5,-3335574.8,-4056464.2,-6219963.2000000002,-5844239.2999999998,-5645944.7999999998,-4591119.5999999996,-4133563.7,-5236262.8,-4062385.1,-4167263,-5105202.5999999996,-4810993.5,-5286452.8,-5544342.7999999998,-4475836.8,-3120009.4,-2653959.2000000002,-657985.80000000005,-717839,-296623.09999999998,-769646.1,776144.8,964398.5,-129505.1,-315609.09999999998,628279.9,-234899.20000000001,-548207.5,-153069.4,1073931.8,3234107.4,1464245.5,3383362.2,4199774.8,2967088.3,1623126.9,30094.400000000001,-1186053.1000000001,-1021863.2,-2041757,-2682831.7999999998,-2492097.5,-3212679.5,-3283363.4,-2820259.8,-3702786,-3654051,-4705487.2,-4943966.8,-5902556.2000000002,-6109197.9000000004,-5440918.7000000002,-5617391.5,-3810886.4,-3920932.5,-3169088.1,-2619669,-2030068.4,-2054836.6,-576098.19999999995,-671585.6,-972586.5,-2478653,-3876492.2,-3671907.2,-3373056.8,-3578277.1,-4682032.3,-4483107.3,-3129187.7,-4158651.7,-3779166.5,-4190280.7,-4009148.3,-4267699.5999999996,-4880017,-5406522.2999999998,-5210087.3,-5053685.7,-4995386.2,-5308253.5999999996,-4670853.5999999996,-4610335.9000000004,-5084086.8,-4506905.4000000004,-4686102.3,-4846129.8,-3768960.9,-3559231.5,-3664284.1,-2711295.4,-2924967.4,-3267322.6,-3622806.1,-3351874.8,-3653863.3,-3846675.1,-4096184.1,-3698367.4,-3436774.2,-3456320.3,-3381095.8,-3683290.5,-4039640.4,-3556384.5,-2779384.8,-2867053.1,-2499578,-2733255.3,-2657360,-2662337.2000000002,-2671196.4,-2926963,-2871407.8,-2723714.4,-3036439.3,-3124376.6,-3258929.1,-3245468.9,-3355391.7,-3478615.1,-3419379.2,-3568094.7,-3386588.3,-2976068.4,-3166098,-3189458.8,-3161191.6,-3103547.5,-3217547,-3165887.8,-3240163.6,-3445898.5,-3337987,-3522423.7,-3647805.3,-3529698,-3678608.6,-3616867.9,-3726424.5,-3662175.2,-3201603.6,-2633770.4,-2679562.1,-2573435.9,-2504707.2000000002,-2470928.7999999998,-2594372.9,-2542930.2999999998,-2529437.6,-2293129.7999999998,-2103941.2000000002,-2241373,-2074387.6,-2199009.6,-2219364.4,-2270679.7999999998,-2208699.1,-2227210.4,-2082450.5]
[110,2.9945054945054945,1771877.8684999999,-3854485.0591000025,10681779.699999999,1771877.8684999999,-3854485.0591000025,10681779.699999999,3359652.5,0,3359652.5,null,"Simulation 122",0,-232825.60000000001,453066.3,-1234927.3999999999,-1928177.6,-2802674.1,-2814172.7,-3005031.5,-1811783.9,-3584353.6,-3934628,-4027726.1,-3159812.7,-2467299.9,-3991236.1,-4637829.5,-4336211.5,-3815418.8,-3961236.5,-1493486.4,752425,1287939.3999999999,-415365.7,-1681685.3,-1886752.6,-2473605.5,-3151895.1,-4092277.9,-5816056.0999999996,-6361940.2999999998,-7320545.7999999998,-7585743.2999999998,-6728930.2000000002,-6834788.5999999996,-7968045.7000000002,-6517077.9000000004,-6022769.4000000004,-7304563.9000000004,-7278012.9000000004,-7664464.7000000002,-8363447.0999999996,-8264115.9000000004,-7671179.5999999996,-7848602.9000000004,-7890937.0999999996,-8348777.9000000004,-7993043.7999999998,-7664379.7999999998,-7485967.2999999998,-7694019.7999999998,-7675920.5999999996,-8622840.4000000004,-8833850.4000000004,-7954944.5999999996,-8607027.5,-8625867.5999999996,-6928769,-6464561,-7740883.0999999996,-6885698.5999999996,-7149183.2999999998,-7276616.2999999998,-8016869.2000000002,-8130358.7999999998,-7721181.7999999998,-6439959.9000000004,-5521095.5999999996,-6094315.4000000004,-6269547.7999999998,-6019061,-6040277.5,-6518438.7999999998,-6947132.0999999996,-6828658.5999999996,-5971404,-6142177.0999999996,-5847147.0999999996,-5716454.2999999998,-7307543.9000000004,-7603713.0999999996,-8662265.1999999993,-9615824.1999999993,-8913226.8000000007,-8615858.4000000004,-7495915.2999999998,-7531263.2999999998,-8220199.9000000004,-9128253.5999999996,-9147379.3000000007,-8838603.8000000007,-9153343.6999999993,-9083889.3000000007,-9597317.0999999996,-7861207.7999999998,-7073120.2000000002,-7342557.2000000002,-7099889.9000000004,-7930924,-7614505.2000000002,-7536954,-7655633.9000000004,-7363483.2999999998,-7640243.7000000002,-7966213.2000000002,-7779164.2999999998,-8032969.0999999996,-8207380.2000000002,-8471326.4000000004,-8933551.6999999993,-8540480.1999999993,-8383504,-7513522.9000000004,-7145467.7000000002,-6975262.2000000002,-6860153.9000000004,-6600835.2999999998,-6627406.5,-7070910.2000000002,-6909784.9000000004,-7184243.9000000004,-6932688.9000000004,-6960716.7999999998,-6610310.9000000004,-6420719.9000000004,-6394195.2000000002,-6207646.4000000004,-5662648.0999999996,-5641181,-5140255.8,-3979643.5,-3396043.3,-3132171.9,-3763401.7,-3594534,-3208905.1,-3115642.4,-3082901.3,-3011823.9,-3126350.9,-3267065.8,-3186257.5,-2901681.5,-3269821.4,-3855070,-3863690.1,-4151976.6,-4365651.5999999996,-4154446.6,-3551116.9,-3535910.1,-3740956.8,-4216676.0999999996,-4191077.3,-4064456,-3944663.1,-4064737.8,-4195165.8,-3811398.9,-3779903.4,-3894932.3,-4065320.8,-4212076,-4363844.5999999996,-4479459.2,-4546500.8,-4091339.8,-3407134.4,-3495724,-3556782.1,-3655398.6,-3607259.1,-3538458.5,-3482627.3,-3342392.2,-3490922.7,-3130218.5,-3150900.7,-3281523.4,-3350194.2,-3246345.2,-3283088,-3360914.5,-3412594.4,-3466365.8]
[111,3.0219780219780219,1916979.3328999996,-3308667.355599998,10810137.6,1916979.3328999996,-3308667.355599998,10810137.6,4348529.9000000004,0,4348529.9000000004,null,"Simulation 123",0,-270488.3,1638799.2,2479955.4,423125.5,1043310,2119478.7999999998,2536392.2999999998,2503147.1,3529950.8,2333794.9,2419532.4,3510458.6,4504925.5,4039677.3,5063058.4000000004,5506558.0999999996,4480919,5625014.2000000002,6032682.5999999996,5113552.5,3064215.4,1259518,2660966.1,956173.3,593167.9,1376127.5,-137089.79999999999,908586.2,1995935,924925.1,1828186.2,2382358.9,388295.8,-1430283.1,-2302398.7999999998,-4084216.5,-3883623.6,-3013571.4,-3216667,-2851819.6,-3458123.6,-3711343.9,-4271623.5,-4590557.4000000004,-4320792.5999999996,-4144758.2,-4515702.8,-4196231.3,-3756526.4,-3443594.7,-2519287.2999999998,-703050.2,-1679333.4,-554369.6,-2029382,-8414.4,566403.1,-22558,1478880.2,-891523.6,-1197815.7,-1691340.2,-962931,-1619989.8,-1277817.7,-283680,-1348433.6,-1335685.8999999999,-1755430,-1514339.4,-2321012.7999999998,-2458276.4,-2607437.1,-3632965.1,-2962662.7,-3576254.3,-5222528.0999999996,-6023829.0999999996,-6319934.7000000002,-5941691.4000000004,-6300265.0999999996,-5362644.8,-4761007.0999999996,-4842910.2,-5932127.7000000002,-5588964,-5495384,-5292184.2,-5498258,-4426982.5999999996,-4231709.7,-4127856.3,-2746773.7,-2659012.7000000002,-484383.4,434546.1,1548042.5,3073845.1,2672297.7999999998,2648522.2999999998,1323377.3999999999,1578263.6,1424951.8,1737698.4,1897689.2,1593254.7,1700380,1213386,1098953.5,835208.8,1565135.8,354804.6,620618.69999999995,153239.79999999999,128554,770461.3,696742,431478,-423898.5,-209123,400881,983187.7,538230.19999999995,2527434.2999999998,1716769.4,1763363.2,2054010.5,874920.2,329497.7,-483619.5,-755356,-298925.5,-219794.2,-295114.8,-1015856.4,-961834.2,-1392165.3,-798901.1,-791250.1,-606029.6,-617842.30000000005,-972157,-911285.2,-1142570,-1098306,-1168712.6000000001,-1057583.5,-690033.4,-786681.9,-956261.6,-941586.6,-935091.1,-1208723.2,-859019.3,-989057.4,-986988.6,-892403.8,-893019.9,-831493.9,-709378.3,-780433.7,-798504,-694490.1,-765076.3,-491920.1,-58289.9,-106564.3,-283865.09999999998,-478943.3,-682172.5,-717265.6,-833867.2,-1019196.6,-995152.5,-905421.7,-947980.4,-957967.7,-822679.5,-637086.1,-429448.8,-388884.2,-206150.8,-323359.90000000002]
[112,3.0494505494505497,1906796.0644000007,-3284230.7820999972,10942038.300000001,1906796.0644000007,-3284230.7820999972,10942038.300000001,6168715.7999999998,0,6168715.7999999998,null,"Simulation 124",0,-195192.7,-40979.800000000003,-1227194.8999999999,-2928516.1,-3881535.1,-3725465.1,-1902811.2,-3743356.9,-1786892.5,-207264.8,-1781031.5,-548930.80000000005,-2030802.7,-3190119.8,-4858696.5999999996,-4253892.9000000004,-5069756.9000000004,-4835593.0999999996,-4296441.4000000004,-4064559.4,-5012609.2,-5251924.0999999996,-5885121.9000000004,-5955842.9000000004,-5501835.5999999996,-4248695.5,-4529572,-4732248.8,-5097925,-5216514.8,-7405996.2000000002,-6639088.7999999998,-6385549.5999999996,-7042240.7999999998,-7140465.7000000002,-6493041,-6573104.5999999996,-7098313.7999999998,-7794737.7000000002,-8979646.8000000007,-9324219.1999999993,-10310929.6,-10167301.800000001,-10259890.4,-8936994.5999999996,-7799162.0999999996,-6690061.5999999996,-6021357.5,-5684306.0999999996,-5418458.4000000004,-7024845.9000000004,-8498738.9000000004,-8146664.5999999996,-8042937.7999999998,-7297411.2000000002,-5894022.9000000004,-5003741.5999999996,-5497323.2000000002,-5303157.8,-7168836.4000000004,-7477131.0999999996,-7393984,-8016475.9000000004,-8200677.4000000004,-7313647.0999999996,-6337563.0999999996,-5845307.4000000004,-6743264.5,-5819491.2999999998,-6898491.5,-7189706.7000000002,-7345579.2000000002,-6119336.4000000004,-4232456.2,-4275470.8,-4653475.2,-4416051.8,-5335758.0999999996,-4265351.3,-4173584.8,-4948984.8,-6001424.7999999998,-6489182.5,-5852090.4000000004,-5713667.5,-6475319.2000000002,-5203154.3,-4457411.5,-5360738.5999999996,-5187042.4000000004,-5408249.7000000002,-5230556.0999999996,-4099397.2,-2567135.1,-3282295.5,-2498245.2000000002,-2255263.1,-1064942.2,-308249.09999999998,-1418885.1,-750111.7,-1324853.1000000001,-1178396.8999999999,-1129328.1000000001,-1162108.6000000001,-774364.1,-2057303.5,-1430950.8,-703480.4,-443848.8,759835.2,1238050.7,1354911.4,1123741.8999999999,879539.6,-403642,-148161.9,-1038648.6,-1300325.1000000001,-939987.7,-1830446.7,-1534610.5,-973516.3,-1060339.7,-1407377.1,-1036008.8,-317124.90000000002,-328600,-169602,-481295.1,-1112026.3,-1719352.1,-1697390.7,-2146793.7999999998,-1609271.9,-2267075.4,-1958962,-2173143.7999999998,-2006203.8,-2668910.2999999998,-2270214.2000000002,-2428433.7999999998,-2037109.9,-1959878.3,-2046948.4,-2259056.1,-2312555.2000000002,-1454567.3,-1422170.6,-1422102.2,-1401610,-1172031.5,-1166258.6000000001,-1036472.8,-1363782.7,-995411.7,-755106.1,-1275003.2,-1776777.6,-1975847.5,-2207566.2000000002,-2285544.2000000002,-2044465.8,-1874370.9,-1659127.4,-940018.2,-1332083.3,-1337159,-1285435.1000000001,-1305754.6000000001,-1436713.7,-1347991.3,-1448018.1,-1681556.7,-1596728.7,-1698734,-1633477.6,-1809759.6,-1831424.3,-1762327.4,-1826503.1,-1875876.6,-1794772.1]
[113,3.0769230769230771,1883970.7074000004,-3230394.6002000007,11053945.199999999,1883970.7074000004,-3230394.6002000007,11053945.199999999,6490751.5,0,6490751.5,null,"Simulation 125",0,772349,1316307.3,729492,2017867.3,2010203.3,2655660.4,1248606.1000000001,593094.5,558642.80000000005,-840896.8,-719113.9,721494,1811148.2,355390.1,-619503.6,-2251068.1,-2689479.1,-2184779.2999999998,-2623307.5,-2131836.2999999998,567.1,871124,666395.1,-474019.7,-493644.6,467891.9,-1435115.8,-1571131.6,1088514.1000000001,676933.5,183234.8,-935191.8,901518.4,-1345369.9,135165,-131839.70000000001,2671014.6,5193073.0999999996,2585228.1,1412033.4,-129610.6,447382.8,-1368079.6,-1181398.8,-2159091.6,-1983967.3,-1852073.9,-2439299.6,-1804724.8,-1416481.9,-1131623.8999999999,-1686459.3,-575727.6,-1037612.6,-1815824.7,-192771.7,820945,-368900.2,-2282482,-1629386.2,-1565591.3,-3638738.4,-3866099.6,-2728285.2,-3481642.3,-3867628.4,-3682407.4,-4466588.0999999996,-5430731.9000000004,-5253175.0999999996,-5164550,-5966445.7000000002,-5659746.4000000004,-5921988,-4892903.5999999996,-3690046.1,-3797683,-3523149.2,-3457642.9,-4815853.5999999996,-5390643.5,-5670896.0999999996,-5808251.5,-5417873.9000000004,-5438373.4000000004,-4406151.0999999996,-4797660.4000000004,-3955568.2,-4806869.3,-4742644.9000000004,-4120126.8,-3270745,-2002517.9,-1655173.6,-1849323,-1617477.5,-2156072.6,-1760426.7,-2170867.7999999998,-1954382.5,-1815639.4,-2559660,-2245931.7000000002,-1770228.8,-1040446,-673773.1,-941022,-838447.2,-694803.6,-1941891.6,-1724217.4,-756343.6,-905821.9,-801663,-2080632.5,-2932606.6,-3315162.8,-2732450.8,-3306622.1,-3573243.1,-3948179.6,-3906060.9,-3585827.6,-3627267.2,-3622983.6,-3347021.2,-3477302,-2947000.1,-2510049.2000000002,-2547666,-2500857.7999999998,-2198344.7999999998,-2373802.2000000002,-2258544.6,-2375367.9,-2368132.7999999998,-2199779.7999999998,-2099554.5,-1759971.6,-1594098,-1481546.9,-992351,-926777.9,-962672.6,-899207.2,-977932.1,-487049.1,-291502.7,-195923.4,-118186.7,-113735.4,-336286.3,-109637.5,28670.400000000001,-241294.2,-230530.6,-58798.2,117102.6,171622.8,249917.4,79453.2,206311.3,392492.4,123121.2,624492.4,1067198,864576.7,1074558.8999999999,1055061.3999999999,1328786.7,1290615.7,1520437.6,1408517.9,1361462.4,1834680.6,2141870.1,2533097.6,2514141.6,2586537.7999999998,2524415.7000000002,2716697.9,2492187.4,2215350.7000000002]
[114,3.1043956043956045,1876356.1589999988,-3152248.7827000003,11322344.300000001,1876356.1589999988,-3152248.7827000003,11322344.300000001,5601320.5,0,5601320.5,null,"Simulation 126",0,212106.8,305746.09999999998,1717017.5,2273477.6,2079376,724505.1,-33868.5,-1095682.3,-2016360,-2461842.6,-1384999.7,-82081.600000000006,-2122252.9,-2517311.7000000002,-746208.7,-1497995,-763897.3,-498790.7,-1783777.8,-2057088.9,-1116087,-924147,-2375682.4,-2696295.5,-3744366.7,-2300776.7999999998,-3709937.4,-5501604.2999999998,-4749478.9000000004,-5474030.0999999996,-5693788.5,-5936786.7000000002,-6687234,-7010986.0999999996,-8236277,-9263663.9000000004,-10034304.300000001,-9527688.5999999996,-9576146.5999999996,-8857075.4000000004,-9082295.6999999993,-9439418.4000000004,-9850632.0999999996,-10288473.6,-9783540.0999999996,-9948225.6999999993,-9759405.0999999996,-9430562.4000000004,-8808716.1999999993,-9436391.1999999993,-10216282.4,-10271863,-10623223.699999999,-10474619.4,-10368851.199999999,-9694451.1999999993,-10443093.5,-10167706.9,-10125051.199999999,-9462077.9000000004,-8856583.5,-8068059.0999999996,-7313634.2000000002,-7365701.0999999996,-7518941.5999999996,-7330518.5,-6100928.7999999998,-6644383.5,-5949442.7999999998,-7099049.9000000004,-7646793.4000000004,-7067444.2999999998,-6869387.2000000002,-7116443.5,-6631025.4000000004,-6278905.7999999998,-5788402.4000000004,-6204514.4000000004,-6133110.5999999996,-7285322,-7120206.7999999998,-6681847.2000000002,-6908802.2999999998,-5629550.4000000004,-4639510.8,-4135116.1,-5075040.3,-5078494.9000000004,-4265487.4000000004,-4610698.3,-3337261.5,-2296299.7999999998,-580543.30000000005,-1068552,-532091.69999999995,-138219,848931.3,1839443.1,2555475.2999999998,4422789.4000000004,4893027.8,5581008.2999999998,7315798.5999999996,9430672.0999999996,10346650.699999999,10793526.300000001,13372046.4,12223123.800000001,7699861.0999999996,6624661.7000000002,6915864.4000000004,6653358.7000000002,6253277.5999999996,6741740.0999999996,7793109.2000000002,4760614.5999999996,5976922.7999999998,6334697.5,6328412.7999999998,7071532.9000000004,6633839.2999999998,6886694.0999999996,6686614.7999999998,5902108.2999999998,6829218.2000000002,7198171.9000000004,5199981.4000000004,6430913.2000000002,5721780.4000000004,5718993,6639069.0999999996,5726105.5,5375948.2000000002,4202569.9000000004,4753295.8,4316641.0999999996,5889574.7000000002,5874720.2000000002,6189846.4000000004,5549247.9000000004,5934875.2999999998,5751602.0999999996,5678082.4000000004,5527434.5,5294351.5999999996,4509109.5,4431064.9000000004,3862028.7,3280344.7,2954400.2,3175804,2299557.7000000002,2334210.2999999998,2240198.2999999998,2914264,2604120.6,2290457.7999999998,1753152.5,1349411.6,1148963.5,616191.69999999995,187527.4,129414.39999999999,337425.2,-15195.3,163585.4,222615.2,350810.1,291440.7,214075.6,117560.9,42715.8,98157.1,-31490.7,218817.3,29997.3,-15581.9,-92861.3,-355327.4,-486299.3,-558253.69999999995,-583572.19999999995,-630178.30000000005]
[115,3.1318681318681318,1844680.8678999986,-3119316.6081000003,10268170.1,1844680.8678999986,-3119316.6081000003,10268170.1,4553192.5999999996,0,4553192.5999999996,null,"Simulation 127",0,-591752.80000000005,1214256.7,1516907.9,1669231.4,2094383.6,1234775.1000000001,889603.6,602511,-588634.30000000005,-287198.09999999998,267702.8,2069644.4,3043048.4,1247489.6000000001,-561729.4,875867.7,1270880.5,2813769.7,4256079.8,6073445.4000000004,5190121.3,5157352.9000000004,3935015.9,5748548.7000000002,6698127.2000000002,8083268,9271667.8000000007,6883564.0999999996,6073063.2000000002,7289468.4000000004,6104637.2000000002,5535073.2999999998,3862365.1,3639254.9,5031677.2,3277019.9,1113966.7,2414778.4,2908360.9,1514460.8,1360800.4,1956164.9,3125647.9,4065674,4921566,6492401.2000000002,7659219.2000000002,8777775.8000000007,7449695.2999999998,6222689.2000000002,6601375.7000000002,10450227.1,11302005.6,10918833,11859033.199999999,13496440.5,11838748.5,9794670.0999999996,8759064,9049861.3000000007,12317481.300000001,11493882.800000001,10080650,8006429.7999999998,8054413.4000000004,10922085.9,7583160.4000000004,10784352.699999999,11206485.300000001,8146619,4548966,5298875.5,6083501.2999999998,4561584.3,6207947.5,7155147.4000000004,7326051.2000000002,7635999.4000000004,7370280.2999999998,5413071.7000000002,5961393.9000000004,5920204.2000000002,6658771.2000000002,7010144,8592105.4000000004,7382189.7999999998,5376391.0999999996,5753015.9000000004,7022607.5,6387056.5999999996,6762088.5999999996,8839987.6999999993,6570268.7000000002,5818482.0999999996,3499484,1791103.2,1510602.4,1741583.1,2992773.4,4509777.0999999996,4968388.9000000004,3740585.2,3632710.8,2937011.6,3497135.6,2724617.6,2784936.8,2304520.4,3070562.1,2313955.1,2901127.6,1941522.8,1369503.2,394879.3,1200577.8999999999,930374.6,-490941.1,-63069.3,116044.6,84126.1,689052.7,251709.5,60803.1,801975.5,69553.100000000006,-373113.5,-291789.8,-1267908.3,-367437.5,-617088.80000000005,-281420.3,-522502.9,-379131.1,-519719.7,-355550.8,-331414.7,-557436.1,-769648,-496767.4,-480214.5,-301261.8,-752279.1,-823553.4,-969411.4,-1167506.3999999999,-1257318.3999999999,-1034259.7,-601172.4,-1001203.1,-1148400.2,-1078574.1000000001,-1136200.6000000001,-991061.3,-1137792.7,-961745.9,-1129148,-791570.9,-867990.2,-1022438.5,-842487.8,-762313.7,-851898.7,-894614.3,-836950,-695989.8,-90133,-41633.1,-107566.6,-29439.4,211513.2,302148.2,127930.7,73009.3,-246528.4,-218777.8,-329631.90000000002,-280706.09999999998,-385731.9,-473853.5,-351417.4,-301913.59999999998,-214926.6,-390223.2]
[116,3.1593406593406592,1776480.7420000003,-3075614.838899998,9926838.6999999993,1776480.7420000003,-3075614.838899998,9926838.6999999993,3037496.6,0,3037496.6,null,"Simulation 128",0,-57419.8,-162157.4,-108909.1,295797.8,-2067990.9,-2570303.7999999998,-2916501.1,-4021126.4,-5120008.5999999996,-4858586.4000000004,-5008464,-4380444.2,-4789063.3,-3692387.2,-4459223.8,-4567252.5,-4869053.2,-6345237.0999999996,-5469103.4000000004,-4390948.5,-4365412.7,-4407745.4000000004,-3960798.9,-3441612.6,-3297875.4,-1452755.1,-3840793.7,-3169191.4,-4050903.3,-4455950.3,-5253275.8,-3928696,-4611284,-5500868.5,-5767906.5999999996,-5805421,-4970632.3,-2690343.8,-2703706.3,-2889000.1,-2912704,-3448000.1,-4168947.7,-4261915.4000000004,-3398643.3,-4319860.5,-3303191.4,-2892871.3,-2280462.7000000002,-1119408.8,-675477.2,-1206965.3,-1397867.1,-1850529.7,-2712263,-2132547.7000000002,-2137386.7999999998,-1903007.2,-2461646.2999999998,-1721874.3,-761326.5,-872212.7,-1424283.8,-678755.4,-1187661.3999999999,-269904.7,-671149.2,-738592,-1060881.8999999999,-756474,-1797160.8,-2131162.7000000002,-2126401.7999999998,-2640837.7999999998,-757565.3,-623968.6,-1675011.6,-1430500.1,-1780952.4,-1743506.5,-1690284.6,-1542099.2,-1619425.4,-3044500.9,-2808207.9,-2600647.2999999998,-2708850.5,-3026409.2,-3301334.3,-3193636,-2883224.7,-2078810.4,-1193126.8,-352870.8,306263.7,-84957.7,548113.19999999995,-772346.6,-1037474.6,-1359019.1,-1606719.8,-2074410.3,-2235042.1,-2119286.4,-2392292.5,-2836072.7,-2289773.1,-2388464.5,-2343505.7999999998,-2769757.6,-2754244.1,-2371090.1,-2389877,-2076277.7,-2022725.5,-1861027.6,-2191416.5,-2185629.7999999998,-2055308.6,-2164827.7000000002,-2160422.1,-2112153.5,-2044446.7,-1840766.5,-1780614.5,-1436656.3,-1188479.3,-1260980.6000000001,-127854.3,-383090.6,-144259.4,-53264.5,-73235.7,-313286.40000000002,-22266.6,-70802.600000000006,-316275.5,85164.9,-81448.800000000003,202938.5,58928.9,270132.5,424538.5,457409.4,224327.6,330239,467100,1155143.8,1065923,1049409.7,664048.5,304950.5,-20241.2,-129068.7,-541720.30000000005,-784572.6,-734558.7,-694376.4,-899189.5,-1133062.6000000001,-1166334.8999999999,-1325981.6000000001,-1422639.1,-1270049.8,-897932.5,-149586.70000000001,-61447.3,-13403.7,-276927,-486166.5,-588239.1,-604793.59999999998,-728096.1,-573449.5,-426535.7,-384359.3,-319281.09999999998,-500053.9,-630749.9,-559767.5,-744568,-762333.1,-1051445.6000000001]
[117,3.1868131868131866,1743386.4474999993,-3045248.4168999959,9799643.4000000004,1743386.4474999993,-3045248.4168999959,9799643.4000000004,5278492.4000000004,0,5278492.4000000004,null,"Simulation 129",0,-157356.1,-1053449.5,-2796727.4,-4981080.3,-4019271.6,-4040125.5,-5162083.4000000004,-4516246.2,-4459081.0999999996,-4548032.4000000004,-4167719.3,-4425270.5,-4335521.5999999996,-3179472.6,-2128554.5,-2845598.9,-5072381.2,-5725881.9000000004,-4434669.2,-3297959.3,-3124775.7,-1859841.8,-1281788.7,-479588.9,-1113381.1000000001,-200588.6,-1931616.2,-2454332.5,-2940414.9,-3366685.7,-3791408.6,-4274078.7,-5796160,-6799332.2999999998,-6979619.7000000002,-7076611,-7593178.2000000002,-6813606.2999999998,-6562896.2000000002,-5802094.7999999998,-6093327.2000000002,-6415393.5999999996,-7363415.9000000004,-7839932.5,-8530677.9000000004,-8916553.5,-7256717.4000000004,-8278827.7000000002,-7528806.9000000004,-6930564.5999999996,-7487331.2000000002,-6567346.7000000002,-6310307.2000000002,-7105699.2000000002,-6652626,-6119363.2999999998,-6427188.2999999998,-6700767.7000000002,-7096044.5999999996,-7415711.0999999996,-7266525.9000000004,-7425648.9000000004,-7410089.2000000002,-7066391.2999999998,-7224755.7000000002,-7423706.2000000002,-7701350.7000000002,-8437623.8000000007,-8795967.8000000007,-8998580,-8256526.9000000004,-8411706.6999999993,-8962455.6999999993,-8568644.5999999996,-8342607.9000000004,-8180114.9000000004,-8359076.9000000004,-8783442.6999999993,-8792850,-9462781.4000000004,-9512089.9000000004,-9732336.5,-9530650.3000000007,-9509514.5,-9576757.5999999996,-9736329.9000000004,-9765979.6999999993,-9687585.5,-9718341,-9204604.9000000004,-9270714,-9142106.1999999993,-8348747.5999999996,-8411260.8000000007,-8625399.3000000007,-7785460.7999999998,-7785158.7999999998,-7406401.7000000002,-7296281.4000000004,-7582967.4000000004,-7205955.0999999996,-8151110.9000000004,-8153521.2999999998,-7718458.0999999996,-7511013.9000000004,-7602161.9000000004,-7930355.4000000004,-7929547.9000000004,-8060756.7999999998,-8190363.5,-7496728.0999999996,-7301997.7999999998,-7172144.5999999996,-7126999.0999999996,-6828586.2999999998,-6822548.7000000002,-6717081.0999999996,-6588532.2999999998,-6445523.4000000004,-6110059.5,-6172368.9000000004,-6001889.7000000002,-5977844.2999999998,-5822803.2000000002,-5652627.7000000002,-5236423.9000000004,-5212552.5999999996,-5138923.2,-4473822.9000000004,-4456045.5999999996,-4444558.4000000004,-4428666.5999999996,-4484216.7,-4364356.2,-4306020.8,-4100282.8,-3980724.3,-3871466,-3763243.5,-3526724.8,-3211069.1,-3031859.1,-3118040.7,-2945843.6,-2823292.5,-2612512,-2102565.9,-1906966.7,-2068723.7,-1748326.8,-1773038.6,-1473474.1,-1659948.4,-1922868.6,-1822272.6,-1807815.4,-1871044.5,-1740362.7,-1726750,-1808578.7,-1946377,-1934912.4,-1978931.5,-2019551.8,-1903720.9,-1407659.4,-1650984.9,-1765505.1,-1648407.8,-1450564.7,-1577494.4,-1538958.7,-1439736.1,-1504806.9,-1665927,-1578127.5,-1548847.9,-1548405.5,-1633747.5,-1624402.5,-1482618.9,-1503154.4,-1579455.2]
[118,3.2142857142857144,1699516.2805999995,-3021166.5166999986,9840827.5,1699516.2805999995,-3021166.5166999986,9840827.5,5183514.2,0,5183514.2,null,"Simulation 130",0,-367527.7,-1636605.1,-1825449.7,-1994903.6,-1136628.7,-2947654.7,-2345290.7000000002,-1665699.5,-2308157.4,-2218791.2999999998,-2992437.5,-1997927.3,-2468163.1,-3914870,-3836238.4,-3666286.3,-3017816.1,-868338.8,-1620588.6,-797210.2,-774073.9,-452446.8,-1463439.3,-1123793.7,-2470380.1,-2319805.1,-1898529,-2323035.2999999998,-4538497.4000000004,-4420311.0999999996,-5961174.0999999996,-6301507.5999999996,-6653651.9000000004,-5266031.0999999996,-4840825.3,-4480605.7,-4783149,-3790932.5,-3338957.1,-4734081.2,-4540703.8,-5728963.4000000004,-4741086.9000000004,-5470448.2000000002,-7155884.7000000002,-7465932.5,-7262673.9000000004,-8169687,-8952698.9000000004,-9881942.9000000004,-9841341.5,-10123917.6,-10427831.699999999,-10568953.800000001,-10348260.699999999,-9627139.4000000004,-10056049.800000001,-10063117.800000001,-9796861.9000000004,-9785330.8000000007,-9661090.0999999996,-10561207.300000001,-10883084,-10907611.9,-11056568.800000001,-10775082.9,-10833161,-10923604.300000001,-10712822.699999999,-10735670,-10508251.5,-10306824.699999999,-10695961.6,-10408568,-9744610,-9846980.5999999996,-10238410.699999999,-10467548.6,-10519086,-10666226.1,-10514730.5,-10175244,-9852547.3000000007,-9698748,-9842894.0999999996,-9776189.1999999993,-9893305,-9730373.6999999993,-9829947.0999999996,-9515314.8000000007,-10032489.800000001,-10169423.800000001,-9550146.0999999996,-9827836.8000000007,-9662613.5,-9409593.8000000007,-9457461,-9432668,-9252357,-9264714.8000000007,-9143157.5999999996,-8883867.6999999993,-8735187.1999999993,-8570686,-8226434,-8045434.2000000002,-8018921.5,-8012251.5,-7992251.5999999996,-8132043.4000000004,-7403417.2999999998,-7732138.5,-7673310.5,-7598057.4000000004,-7610624.5,-7566694.0999999996,-7470819.5,-7082443,-7225764.7000000002,-6878605.7000000002,-6825611,-6646059.2999999998,-6686259.7999999998,-6466623.0999999996,-6071044.0999999996,-6181803.4000000004,-6024946.5,-6055382.4000000004,-5197959.9000000004,-5456431.7000000002,-5620356.2999999998,-5644900.5,-5552521.5,-5296759.7,-5157639.5,-5021814.0999999996,-5081950.7,-4726515.5999999996,-4917784.7,-4729515.8,-4684266.5999999996,-4461001.0999999996,-4267207.7,-4359977.2,-4487910.5,-4566440.3,-4524458,-3870053.7,-4040330.8,-4099112.7,-4134043.2,-4157706.6,-4231706.9000000004,-4179007,-4088834.1,-4195786,-3923884.4,-3731099.4,-3711981.6,-3711502.4,-3470821.7,-3585973.3,-3610658.6,-3771027.4,-3368994.3,-2593065.7999999998,-2571654.4,-2729759.3,-2730396.2,-2772406.3,-2728037,-2865451.9,-2931932.2,-2886374.9,-2606618.5,-2629811.5,-2683347.2999999998,-2735079.4,-3036259.5,-2797502.7,-2937908.1,-2929193.7,-3012704.8]
[119,3.2417582417582418,1683475.8469000005,-2984692.243900001,9799663.5,1683475.8469000005,-2984692.243900001,9799663.5,4730325,0,4730325,null,"Simulation 131",0,254480.7,-703087.1,-1642086.5,-3382384,-4153262.6,-1909754.4,-2569906.7000000002,-1438868.1,-508330.4,-1929209.8,259014.1,959204,346295.6,-1655604.7,-1756583.3,-2346401.5,-3183127.3,-1748072.5,-121447.8,-24912.400000000001,-2499089.7000000002,-3575509,-3684791.2,-3173354.9,-3430906.6,-3368052.8,-4338163.5,-3405659.6,-3668220.6,-3301029.8,-4226630,-3152331.7,-3540157.4,-2442365.5,-1385813.8,-639363.6,-261676.4,1795526.7,1268700.8999999999,534210.5,-949758.1,-1566442.6,362791.8,-171154.7,-742307.9,-2466742.2000000002,-2926199.8,-2664332.5,-3696524.3,-4416592,-4195548.5,-5070277.5,-5286657.2,-5930737.9000000004,-6174775.4000000004,-4822790.8,-5238449.4000000004,-5153303.8,-4258797.4000000004,-5209686,-6282043.0999999996,-6993107.7000000002,-7064912.4000000004,-7109435.9000000004,-7276926.0999999996,-8057486,-7429206.0999999996,-7268395.2000000002,-7288140.9000000004,-7477130,-8143595.0999999996,-8245946.5,-8321182.9000000004,-7928562,-7566656.7000000002,-7843061.4000000004,-7789215,-7784603,-7366858.5,-7513455.2999999998,-7832638,-8096988,-8002664.4000000004,-7674664.5,-7966691.0999999996,-7788184.7999999998,-7708165.7000000002,-7706130.0999999996,-7646874.5,-7300582.5999999996,-7267055,-7400361.5,-6778145,-7203746.2000000002,-7233540.7000000002,-7214396.9000000004,-6951940.5,-6888616.2999999998,-6914410.2999999998,-6767342.0999999996,-6660238.2000000002,-6370021.7000000002,-5924140.7000000002,-5739692.0999999996,-5545184.5,-5391491.7000000002,-5304910.7,-5527534.5,-5514307,-5402513.2999999998,-4604848.0999999996,-4710552.9000000004,-5078394.9000000004,-4801549.9000000004,-4686645.9000000004,-4488313.2,-4297620.7,-4050771.8,-3857252.2,-4056869.9,-4033094.9,-3805066.7,-3819891.3,-3751135.8,-3557016.6,-3704424.5,-3677224.7,-3601455.6,-3128675.8,-3244329.6,-2925866.3,-2963287.6,-2947779.6,-2864185.2,-2433751,-2248715.6,-2118570.1,-1819079.6,-1789178.4,-1863720.9,-1728646,-1782250.8,-1580765.6,-1526166.4,-1506951.1,-1550859.3,-1217782.7,-918001.9,-1026425.9,-1001819.6,-1070461.1000000001,-932259.2,-1195740,-1139835.3999999999,-1079424.1000000001,-1152154.8999999999,-1069723.1000000001,-869918,-883288.8,-948433,-893786,-869344.2,-987845.4,-1034143.6,-823288.5,-196832.4,-149403.6,40749.5,268146,352805.9,375514.9,437371.4,367435.4,384497.5,340214.8,518034.2,709327.7,623101.4,523704.4,368188.8,198054.39999999999,342988.1,346829.3]
[120,3.2692307692307692,1644194.4318999988,-2889172.6716999989,9673737.5999999996,1644194.4318999988,-2889172.6716999989,9673737.5999999996,5359788.4000000004,0,5359788.4000000004,null,"Simulation 132",0,-155942.6,-1095035.8999999999,-2590747.4,-2855951.5,-1930845,-2377178.6,-2199247.5,-2844662.3,-1422052.8,-1575872.1,-647837.69999999995,-898427.8,726444.9,-375570.4,288269.90000000002,616415.30000000005,2451232.1,1473338.7,-32502.7,2157284.9,3197676.4,3726648.5,3309380.4,4353397.9000000004,3391981.2,4127425.5,5286088.5999999996,4150511.5,3293702.6,1979722,-602947.69999999995,-2089878.8,-2180030.9,-4208235.9000000004,-4217689.4000000004,-4078366.7,-3779423,-3704571.6,-4471610.5,-4875440.2,-3378632,-4426199.0999999996,-4351825.7,-4527683,-3745854.2,-4684992.5,-4014839.5,-4622946.7,-5160669.5999999996,-4938747.2,-4992315.5,-4499375,-3866911.5,-3751579.8,-3597938.7,-3113662.3,-4160789.5,-4620137.9000000004,-4684509.5,-4189509.1,-3606683.6,-3849850.6,-3617839.1,-4268507.5,-4309150.5999999996,-4941008.3,-4740660.2,-4606943.7,-4595767.5,-5114418.4000000004,-4961124,-4895664.5999999996,-4953238.9000000004,-3965424.8,-3865118.4,-4022540.1,-3409275.4,-4181679.9,-4954530,-5216294,-5070157.3,-5017231.5999999996,-4624825.2,-4956074.8,-4998207.2,-4513868.7,-4235665.3,-4730585.5999999996,-4492887.2,-4642232.9000000004,-4847719.5,-4525328.8,-3639718.7,-3276287.8,-3247301.9,-3519954.1,-3488369.1,-3567506,-3560950.4,-3615943,-3395216.8,-3253425.1,-3176062.4,-3027146.8,-3154068.6,-3099584.7,-2671740.9,-2459994.1,-2160478.2000000002,-2199195.7000000002,-1341815.1000000001,-1470983.2,-1587802.7,-1071337.1000000001,-924518,-1024685.7,-888121.2,-694457.2,-320663.7,119245.9,39400.400000000001,143513,66917.100000000006,-193209.9,152148.5,478215.8,594257.5,753127.8,1305192.1000000001,662402.5,695379.6,486609.8,792192.9,1208757,1740017.2,2117156.5,2319552,2976254.2,3264860.1,3273259.7,3414631.5,3940612.1,3966843.9,4156566.7,4462494.8,4666093.7,4294461.7,4596912.3,5046352.0999999996,4677906.8,4854835.2000000002,5158688.2,4986894.5,5003496.4000000004,4771887.7,4448925,4196468.4000000004,4340708,4307563.3,4695268,4961043.0999999996,5103791.2,4736286.2,4437916.0999999996,4601662.7,4881732.2,5190906.4000000004,5277441.5999999996,5334063.5,5752500.7000000002,5895998.7999999998,6055893.7999999998,6083351.2999999998,6200957.0999999996,5730502.9000000004,5322043.4000000004,5647752.9000000004,6064482.7999999998,5964325.0999999996,5874696.0999999996,5904690.5,5893730.4000000004,5995386.7000000002]
[121,3.2967032967032965,1604310.5291999984,-2843713.1121000051,9551017,1604310.5291999984,-2843713.1121000051,9551017,6225795.5999999996,0,6225795.5999999996,null,"Simulation 133",0,-639365.6,-9321.5,1743432.7,2767804.2,2348982.1,1764435.2,939415.7,-1525154,-1679990.5,1027147.2,1794669.3,2056241.4,1108422.8,188402.2,-1731413.4,-1998145.8,-3294371.8,-3701151.1,-3111336.5,-3446830.2,-3655672.4,-4815055.4000000004,-4658445.7,-5026736.7,-5875886.2000000002,-4263498.0999999996,-5612286.5999999996,-5993337.7999999998,-6746555.7000000002,-6496257.7000000002,-6666769.9000000004,-5616212.4000000004,-5326808.5,-6300116.7999999998,-6733974.5999999996,-6361350.0999999996,-6452640.2999999998,-5420065,-5277094.0999999996,-5569320.2999999998,-5786495.5999999996,-6863716.5999999996,-7473149,-6962306.2999999998,-7658474.9000000004,-6684806.0999999996,-7150653.5999999996,-7007245.5999999996,-7597625,-6910868.7000000002,-6973918.2000000002,-7511397.5999999996,-7517739.9000000004,-8714571.4000000004,-8587835.0999999996,-6974564.0999999996,-7256052.2999999998,-7284226.2000000002,-7851202.7000000002,-8279716.5999999996,-8565733.5999999996,-7923192.9000000004,-8457659.5999999996,-8639768.1999999993,-8310671,-8053496.0999999996,-7703797.2000000002,-7375245.5,-7957112.5,-7758876.9000000004,-8568440.1999999993,-9034518.6999999993,-8883890.6999999993,-8843153,-8990462.5999999996,-9721969.9000000004,-9781058.0999999996,-10311557.9,-10807531.800000001,-11062747.4,-11177132.699999999,-11037255.1,-11133199,-11001005.5,-10607595.1,-10501400.4,-10165831.800000001,-9730618.1999999993,-9992349.5,-10167999.199999999,-10273461.6,-10298952.699999999,-9541427.5999999996,-9664340.0999999996,-9548289.0999999996,-9748743.6999999993,-9423936.6999999993,-9707654,-9413149.4000000004,-9169036.5,-9009519.8000000007,-8678622.8000000007,-8475474.9000000004,-8341404.5,-8390768.5,-8497784.3000000007,-8413465.1999999993,-8497249.5999999996,-8301490.2000000002,-8054713.0999999996,-7089650.2999999998,-6970156.7000000002,-6724921.5,-6527637.2000000002,-6225726.2999999998,-6189061.5999999996,-5940167,-5825810.2000000002,-5650831.9000000004,-5634915.4000000004,-5553764.5,-5526313.5,-5521263.4000000004,-5610476.4000000004,-5876445.7000000002,-6035212.4000000004,-5753760,-5534376.2999999998,-4876049.2,-4548384.8,-4448096,-4135377.9,-4016635.9,-3753448.1,-3655268.9,-3802801.4,-3886008.2,-3746136.2,-3714615.7,-3784556.8,-3894919.8,-3755960.9,-3811810.7,-3893319.8,-3894955.4,-3795996,-3271007.6,-2744154.3,-2722750.9,-2444479.6,-2747222.2,-2866960.4,-3089825,-3129027.7,-3366750,-3475774.4,-3247704.7,-3242879.9,-3112185,-3118756.4,-3105688.5,-3102491.9,-3100942.9,-3135571.1,-2717182.7,-2222400.7000000002,-2185111.5,-2279983.1,-2343733,-2257380.5,-2407926.6,-2538687.2000000002,-2646630.2000000002,-2562503.1,-2501278.7000000002,-2496567.7999999998,-2498955.1,-2408947.5,-2381686.1,-2393435.2999999998,-2409721.2000000002,-2121384.2999999998,-2070710.6]
[122,3.3241758241758239,1579573.8704000001,-2782630.2863000012,9443902.8000000007,1579573.8704000001,-2782630.2863000012,9443902.8000000007,8097588.7999999998,0,8097588.7999999998,null,"Simulation 134",0,-150052.79999999999,-825298.5,-48529.2,1262902.8,-183841.9,-1309559.3,418236.1,815192.5,805525.2,1343974.5,2055314.2,1086643.5,533161.69999999995,199915.1,553822.5,-650596,-49088.1,985035.3,2465196.4,3454289.4,3219733.2,4005438.3,3662395.5,2813091.3,3141324.6,1384776.1,2821733.3,2041564.4,10610.8,-388566.4,-1078232.3999999999,-1756822.6,-3474328.6,-3508481.6,-2916208.8,-2747992.3,-3510992.4,-3323884.2,-3305708.4,-3940586,-3059948.6,-3209270.4,-4249887.5,-5087496,-5624222.5,-5572679,-4191191.8,-3961629.1,-4300782.8,-3817315.9,-3826347,-4390980.8,-4476598.5,-3650704.9,-2457600.2999999998,-954900.2,2837.4,-497192.1,162897.1,-76080.5,-817814.3,-2625592,-3191843,-4299357.7,-3775411.8,-2708148.7,-2807547.4,-2647473,-2670702.6,-2364452.1,-2135499.5,-2687350.4,-2683437.7000000002,-2899754.3,-2102101.2000000002,-1822362,-419197,-32965.5,774676.2,1443836.3,-25134.6,1016737.1,-535662.1,-1974196.8,-3249430.6,-3365764.3,-3632555.2,-2469612.9,-1607513.8,-1181674.3999999999,-1933797.1,-646300.19999999995,-241727.7,-284999.3,-67669.100000000006,-158563,153597.9,2113023.2999999998,1858350.6,1441827.7,-410876.6,-467170.1,-1915291.5,-2360520.7999999998,-2445589.9,-3545203.2,-2326405.9,-1053833.2,-1499775.9,-2030621.3,-7440.9,533763.69999999995,440744.3,112845.1,707490.5,214908.9,1314815.5,-52462.2,-313611.2,-1833621.3,-1680505.2,-2230572,-3282958.5,-2921687.7,-3079066.6,-3254091.7,-3472957.3,-3769345.5,-2957380.2,-2898951.5,-2894249.8,-2719511.6,-2946056.2,-2997398.5,-3070965.9,-3183403.6,-3326476.2,-3268214.7,-3187780.3,-3100304.4,-3168008.4,-2878011,-3049336.2,-2952132.9,-2766825.1,-2559556.5,-1931108.4,-1334706.6000000001,-1367692.3,-1571418.9,-1543387.2,-1595471.5,-1382480.4,-1271667.3,-1288437.2,-1336918,-1005857.7,-1177054.1000000001,-1037939.3,-1169879.2,-919090.1,-814909.7,-748182.8,-866976.3,-568947,-41819.9,-34466.699999999997,160140.1,187844.5,292140.3,5121,-67199.7,-80626.600000000006,-198738.5,-28324.9,12996.1,78450.399999999994,65779.3,-102204,-81834.5,-39627.5,85909.5,-160987.4]
[123,3.3516483516483513,1552831.4217999994,-2737897.0691000004,8920501.8000000007,1552831.4217999994,-2737897.0691000004,8920501.8000000007,8476631,0,8476631,null,"Simulation 135",0,748404.5,-455586.1,-1118278.2,960513.3,-174297.9,-678511.6,1184841.6000000001,-2575666.5,-2315405.2000000002,-2982246.6,-4132724.1,-5726639.7000000002,-4977454.3,-4555299.0999999996,-5196085.7,-4654542.8,-6069106.5999999996,-6621681.7000000002,-6920067.2000000002,-6832996.2000000002,-8108770.9000000004,-7621138.0999999996,-7012659.7000000002,-6778713.2000000002,-6804230.9000000004,-6419852.7999999998,-6809448,-6367445.0999999996,-5761912.0999999996,-4922056.7,-3929523.1,-3738858.4,-4472358.3,-4778254.5999999996,-4945820.0999999996,-4884554.5999999996,-3950598.3,-3666460.1,-2450897.1,463699.4,593547,461487,2292852.7000000002,4109453.3,4436782.9000000004,4873188.8,4441196.8,3975144.4,4435096.3,3090110.3,917990.2,-432724,-406542.8,-284378.3,414013.3,664363.9,-19164.599999999999,546232.6,261425.3,-384391.8,-84094.2,2033029,2218077.9,5003659.9000000004,4755715.2,4634901.5999999996,4899067.7,3540306.2,1244625.5,1392269.7,68798.3,-886447.5,-1477958.8,-2161285.2000000002,-652114.80000000005,-1700970.4,-3452485.2,-3016907.5,-2486599.9,-2240306.2999999998,-1276877.3999999999,-1760060.4,-1134641.7,-953963.9,-735478.6,-1099294.7,-863808.7,-1611630,-1522577.8,-2404525.7000000002,-2104405.7999999998,-2397177,-2806692.7,-2405888.5,-1458957.5,-270126.8,537445.80000000005,3010245.9,4493000.9000000004,4110333.7,4592906.5999999996,3853815.8,3581813.5,2852442.7,2342037.9,3829650.3,2035407.1,2747481.7,3573717.3,2226776.2000000002,2720917.5,4038996.9,3654937.9,1618711.6,1386110.5,452261.9,1105209.8999999999,1502866.1,1478542,511132.5,453280.8,131458.5,451170,111365.2,-1029957.5,-1960698.1,-2387704.4,-2262660.1,-1950894.2,-1193093.6000000001,-1716125.1,-2128108.6,-1908198.9,-2002660.8,-1544270.4,-1922991,-2058488.3,-1768625.2,-1683076.1,-1275673,-1168447.1000000001,-1721054,-1371447.8,-1433789.5,-1361205.1,-1351134,-1059442.3,-248765.2,-88042.2,-255374.9,-601852.1,-426111.4,-716603.4,-1011193.6,-288008.8,-326393.5,-657523.6,-1169829.8999999999,-1417898.6,-1621774.9,-1667963.9,-2231608.2000000002,-2616035.7999999998,-2505782.2999999998,-2466919,-2133442.4,-2278167.7000000002,-2365923.7000000002,-2583773,-2672066,-2743717.2,-2737229.7,-2754789.7,-2766706.6,-2812839.6,-2833164.5,-3001184.4,-3077943.6,-3054446.6,-3121693.1,-3058248,-3131556.2,-3241169.4]
[124,3.3791208791208796,1521538.0326000003,-2686682.849700002,8925359.5,1521538.0326000003,-2686682.849700002,8925359.5,8915362.9000000004,0,8915362.9000000004,null,"Simulation 136",0,-23006.2,-1050065.1000000001,-497693.9,-1483567.7,-477296.6,64862.7,-1150959.3999999999,-1021057.6,-417744.7,38752.300000000003,-673412.9,398653.2,-1384285.5,-343330.5,-597363.9,115624.2,1141701.6000000001,1197836.8999999999,-1379982.9,-684134.3,-2626613.9,-1103283.8,-934436.4,-2244442.2000000002,-2354031.9,-4257720.4000000004,-4016411.3,-3201708,-1609764.8,-1232507.8,-1504297.1,-841860.2,-2346013.7999999998,-1130403.1000000001,108010.4,-1125981.8,-2260131.6,-3080423.6,-3605702.9,-4167659.2,-4056707.3,-3025440.9,-3814685.7,-4016953.6,-4471436.4000000004,-5845480.0999999996,-5709239.7999999998,-4935781.5,-4513925.4000000004,-5219172.3,-5191205.3,-5810741.0999999996,-5917716.4000000004,-6785801.7000000002,-7017778.9000000004,-6701005.9000000004,-6680748.5999999996,-6336043.4000000004,-7207891.5999999996,-6820746.5,-6381005.2000000002,-6052682.7000000002,-6756637.5,-7183443.0999999996,-7399407.5,-7092656.0999999996,-7044776.0999999996,-6945832.7000000002,-7261338.2999999998,-8535161,-8539051.1999999993,-8474331.3000000007,-8378384.2999999998,-8047220.2000000002,-7855106.0999999996,-8000123.7000000002,-8091169.7999999998,-7931195.0999999996,-7581733.7999999998,-7168062.5999999996,-7018729.5,-7264302.0999999996,-7578084.7999999998,-8114554.0999999996,-8041676.7999999998,-8198558.5999999996,-8092676.2999999998,-7957197.4000000004,-7805991.7999999998,-7534051.2000000002,-7269620.5999999996,-7251965.4000000004,-6938844.7000000002,-7089395.0999999996,-7471682.7999999998,-7742279,-7795031.4000000004,-7835712.5,-8180038.2000000002,-8185433.5999999996,-7883033.2999999998,-7765150.4000000004,-7663449.2999999998,-7410797.9000000004,-7563602,-7631995.2999999998,-7917674.4000000004,-7928113.5999999996,-7822863.2000000002,-7875427.7000000002,-7236216.7000000002,-7227776.9000000004,-7092443,-6746813.2000000002,-6576175.4000000004,-6509748,-6353055.4000000004,-6016840.2000000002,-5800723.7000000002,-5562352.9000000004,-5337210.9000000004,-5142528.8,-5307803.0999999996,-5106317.0999999996,-5187800.7,-5279892.7,-5201834.8,-5434094.4000000004,-4703091.3,-4565095.3,-4469892.7,-4511045.5999999996,-4555765.5999999996,-4265078,-4042079,-3766626.3,-3689741.8,-3571357.2,-3130906.6,-2938789.2,-2733126.1,-2798567.7,-2480005,-2429009.9,-2303429.1,-2260043.2999999998,-2233411.7999999998,-1923925.8,-1875912.1,-2121810.7000000002,-2034553.7,-1938138,-2018045,-2087338.2,-2243764.6,-2215847.4,-2049459.8,-2106939.2000000002,-2127171.5,-1951500.3,-1974231.1,-2124443,-1965055.6,-1933933.3,-1871541.5,-1437951.4,-1238451.7,-1135568.8,-981711.6,-925927,-715587.6,-678787.2,-773654.6,-586858.69999999995,-524472,-709787.9,-593812.5,-501317.9,-420100.5,-287153,-47727.8,72247.3,-86660.3]
[125,3.4065934065934069,1480490.1401000014,-2662125.9933999991,8417788.3000000007,1480490.1401000014,-2662125.9933999991,8417788.3000000007,10803750.9,0,10803750.9,null,"Simulation 137",0,370188.1,2011284.8,841665.1,1484940.8,995284.9,-194106.5,-2533915.5,-3365200.9,-2435082.1,-4237616.5,-5162428.8,-5865583.7000000002,-6702994.7999999998,-8434738.8000000007,-7697306,-7218295.0999999996,-7478470.9000000004,-7560880.2000000002,-8009766.0999999996,-7374061,-7393494.5,-7198424.7000000002,-7032781,-4676977.5,-5315965.0999999996,-5139421.5,-5002754.2,-6029811.9000000004,-5939515.5,-6127928.4000000004,-6403113.7999999998,-6198412.9000000004,-7023128.4000000004,-8316441.7999999998,-8370466.7999999998,-8193028.5999999996,-8362936.2000000002,-7899618.2999999998,-8648959,-9446035.3000000007,-9509500,-10045222.5,-10211805.5,-10099632,-10413974.6,-10366393.5,-10341841.199999999,-10072751.199999999,-10189955.300000001,-9901307.4000000004,-10212989.1,-10671884.699999999,-10733453.699999999,-10942181.1,-10864599.199999999,-10347496,-10645295,-10761275.800000001,-10752400.699999999,-10954541.800000001,-10706878.300000001,-10722846.9,-10829381.800000001,-10074502.800000001,-9464697.1999999993,-9585062.9000000004,-10000485.800000001,-10152002.800000001,-10266609.9,-10003886.1,-10147307.1,-9981349.6999999993,-10301459.800000001,-10317292,-9820301.4000000004,-9663417,-9832163.5999999996,-9632050.3000000007,-9585119.0999999996,-9688766.3000000007,-9798388.5999999996,-9521164.3000000007,-9580083.6999999993,-9325560.9000000004,-9099978.4000000004,-8922532.9000000004,-8719392.5999999996,-8624709,-8581897.9000000004,-8587239.0999999996,-8635609.6999999993,-8539881.0999999996,-8083847.9000000004,-7970838.9000000004,-7625531.2999999998,-7592596,-7596969.0999999996,-7658200.2999999998,-7764849.2000000002,-7467370.2999999998,-7357761.5,-7243816.7999999998,-7294333.0999999996,-7276108.7000000002,-6997923.4000000004,-7137972.7999999998,-7152985.2000000002,-6891459.7999999998,-6772890.0999999996,-6770033.5999999996,-6159643.2000000002,-5880083.2999999998,-5750016.0999999996,-5713957.7000000002,-5403777.2999999998,-5389879.2999999998,-5397409.7000000002,-4863404.8,-4817154.4000000004,-4708639.0999999996,-4664176.7,-4496277.0999999996,-4513191.4000000004,-4225621.8,-4311241.5999999996,-4258265.9000000004,-4124561.8,-4322708.5,-3615264.6,-3516424,-3183443.3,-2842878.2,-2735847.5,-2578686.6,-2602360.7999999998,-2587724.1,-2450897.2999999998,-2211264.7000000002,-2119611.2999999998,-2170612.5,-2160458.2999999998,-1948121.1,-1668194.6,-1556159,-1632868.4,-1843916.6,-1266785.8999999999,-971496.6,-1118888.2,-915923.1,-901209.59999999998,-1072527.3,-1204844.5,-713497.7,-983634.9,-809917.1,-569262,-567329,-837747,-809120.8,-767513.59999999998,-652313.1,-815701.4,-605214.69999999995,-608316,64342.2,24910.1,6300,49883.6,-77455.199999999997,-249903.6,-400631.1,-543099.1,-548551.80000000005,-286552.40000000002,-403592,-479629.4,-407947.5,-248162,-236202.9,-318387.90000000002,-615469.19999999995,-725670]
[126,3.4340659340659343,1425077.181099999,-2621246.5418000002,8063199.4000000004,1425077.181099999,-2621246.5418000002,8063199.4000000004,12093636.6,0,12093636.6,null,"Simulation 138",0,-35315.699999999997,-1448859.4,-3360112.6,-5029962.4000000004,-3600669,-1956684.4,-2007677,-761270.3,-1113533.5,158418.9,2890899.7,1821157.4,944811.3,4234366.9000000004,2321941.9,2865513,-123468.7,-943732.9,-2748509.7,-1572180.4,-2012373.7,-591469.5,1407091.6,2294279.2000000002,1505610.9,3181588.7,2865208.8,2116498.7999999998,3995830.6,3113715.2,5647690.9000000004,5381851,4946874.8,7031947.5,5641555.2999999998,5952417.9000000004,5798809,4325560.4000000004,4405089.4000000004,5835073.0999999996,4811343.7,6425585,6402662.7999999998,7053378.5999999996,8309911.2000000002,7086372,5348416.5,5991784.5999999996,5173213.9000000004,4910109.5999999996,4426875.4000000004,3584213,3066760.9,2965086.8,1655422.6,1042244,1906201,1334509.5,248982.6,1206578.6000000001,-200661.6,-2111780.4,-3635141.8,-3294290.2,-3925563.6,-5422223.2999999998,-5275276.9000000004,-4530051,-3169252.3,-3566233.6000000001,-4212843.5,-4689718.3,-5476583.9000000004,-4482415.4000000004,-4681970.0999999996,-5255714.4000000004,-5939705.2000000002,-5137856.4000000004,-5687545.7000000002,-5729375.5,-4627039.5999999996,-5405439.2000000002,-5770488.0999999996,-6368740.7000000002,-5957273.9000000004,-5552118.0999999996,-6066414.5999999996,-6373235.7000000002,-6781610.5,-6420150.5,-6750002.4000000004,-7008932.9000000004,-6711983.7000000002,-6755736.5999999996,-6714723.7000000002,-6444262.5999999996,-6138600.2000000002,-6302594.5,-5733811.2999999998,-5696962.5999999996,-5458444.5999999996,-6532224.5,-6751064.5999999996,-7006280.2999999998,-7419469.5,-7871272,-7830666,-7972093.5,-7645438.7999999998,-7840801.9000000004,-7374326.4000000004,-7277611.5999999996,-7189571.9000000004,-7235142.9000000004,-6886253.7999999998,-6597076,-6489368.0999999996,-6301830.2000000002,-6138033.7999999998,-6161168.5999999996,-6113696.7999999998,-6025188.7999999998,-5915120.2000000002,-5789809.0999999996,-5542748.7000000002,-5449168.4000000004,-5224442.5999999996,-5051574.8,-4596597.7,-4400141.9000000004,-4359212.5999999996,-4238628.0999999996,-4238062.8,-4220308.5,-4167104.2,-4166610.1,-4107541.4,-4133012.6,-3953688.5,-3800838.5,-3735666.9,-3754238.6,-3683993.2,-3685354.9,-3580894.6,-3379134,-2830680.9,-2509064.2999999998,-2594428.7000000002,-2624754.5,-2720142.1,-2673131.5,-2513255.5,-2589951.6,-2488448.4,-2401091,-2242497.9,-2332893,-2381456.9,-2279952.2000000002,-2246244.4,-2297311.5,-2489989.5,-2499885.2000000002,-2314153,-1887960,-1820994.1,-1953550.6,-1853297.7,-1521376.9,-1408968.5,-1366191.8,-1382596.6,-1332395.3,-1346217.4,-1409516.6,-1360771.1,-1400613.5,-1285987.8999999999,-983195.2,-958975.4,-857241.59999999998,-697238.3]
[127,3.4615384615384617,1379207.1863999998,-2611604.1747999992,7418720.7000000002,1379207.1863999998,-2611604.1747999992,7418720.7000000002,11910094.6,0,11910094.6,null,"Simulation 139",0,-2857.1,457286.3,-1025697,-3708957.9,-4171453.3,-2747965.3,-2109167.6,-2280300,-696851,1101762.8999999999,-521490.6,-20593.400000000001,1006618.2,775474.6,-483399.8,-951259.8,-1809705.7,-1192036.8,-97654,-1599065.2,-2793005.9,-1051350.3,-566461.80000000005,890429.1,2305412.2999999998,3453230.3,4063991.6,1188222.2,-282187.3,490303.7,2430978,1411594.9,191105.1,-1306520.1000000001,-1449696,578203.1,-927055.3,450701.3,-1130271.2,1908893.9,2474172.9,745662.3,18441.599999999999,-10187.6,-323692.2,-994848.8,-1251874,-1112732.1000000001,-1142159.3999999999,-1462108.4,-1970248.7,-2821804.9,-3814962.3,-4592399.4000000004,-4701508.2,-4600655,-4736782.5999999996,-4301398.4000000004,-4516800.5,-5287888,-5980860.4000000004,-6459864.5999999996,-7046668.0999999996,-6740417.5,-6375085,-7027268.2999999998,-7749885.7000000002,-7581720.2999999998,-8402506.6999999993,-8726367,-9034203,-9099706.0999999996,-9449353.8000000007,-9185858.4000000004,-8478171.0999999996,-7161655,-7336863.7000000002,-7999116.2999999998,-7849664.7000000002,-7781472.2000000002,-7751845.5999999996,-7895590.5999999996,-8114509.7000000002,-8914995.5,-8833336.3000000007,-8265277.9000000004,-8364944,-8399550.8000000007,-8728750.6999999993,-8839885.9000000004,-8745547.9000000004,-8879088.3000000007,-7860417.9000000004,-8111147.4000000004,-7063052.4000000004,-6218432.2999999998,-5470542.2000000002,-4663627.2,-4878687.0999999996,-4052548.5,-4763666.5999999996,-4567418.5,-3995525.1,-4131260.6,-4070349.4,-5311806.2,-4762305.9000000004,-5302067.9000000004,-6226275,-6721928.5,-6049651.7999999998,-6282168.5999999996,-6247054.5,-6120469,-6159719.7999999998,-5949407.7999999998,-5732014.2999999998,-5695638.2000000002,-5934776.7000000002,-5514059.2999999998,-5394630,-5023248.0999999996,-4972040.7,-5038487.2,-5166488.7,-4997799.3,-4893638.4000000004,-5134733.5999999996,-4210743.3,-4157617.2,-4434551.9000000004,-4340943.2,-4298555,-4191141.3,-4110574.7,-4295681.5,-4215418.4000000004,-3848517.5,-3660920.9,-3605446,-3480422.3,-3196685.4,-3069918.6,-2899468.8,-3028562.9,-3004977.4,-2663775,-2127091,-2037113,-1980744.9,-2045994.4,-1904594,-2026450.2,-2043145.3,-2350706.1,-2423289,-2530266.6,-2569534.5,-2495874.6,-2572182.7999999998,-2547125.6,-2331570,-2500286.4,-2686539.4,-2520848.2000000002,-2026426,-2130602.2000000002,-2047246.8,-1930349.8,-2023692.2,-2142873.7999999998,-2060233.5,-2080723.8,-2067138.2,-1919538.8,-1856983.8,-1799832.9,-1804019.2,-1858791.9,-1909183.7,-1894264.6,-1962899.8,-2007852]
[128,3.4890109890109891,{"$f":"SUMIF(OFFSET(Exposure, 0, A149,1000,1),\">0\")/1000","v":1346658.6459999997},{"$f":"SUMIF(OFFSET(Exposure, 0, A149,1000,1),\"<0\")/1000","v":-2588441.3000999992},{"$f":"SMALL(OFFSET(Exposure, 0, A149,1000,1),95%*1000)","v":7571284.7999999998},1346658.6459999997,-2588441.3000999992,7571284.7999999998,{"$f":"OFFSET(Exposure, PathNum-1,A149,1,1)","v":13369507.300000001},{"$f":"OFFSET(Collateral, PathNum-1,A149,1,1)","v":0},{"$f":"OFFSET(CollateralisedExposure,PathNum-1,A149,1,1)","v":13369507.300000001},null,"Simulation 140",0,-269635.40000000002,-1100102.7,-334886,240947.6,-187293.8,1063944.6000000001,2766385.4,2928241.1,2936156.2,1959232,857087.8,3327111.4,3694292.9,4023057.7,6067973.0999999996,8286201.2999999998,8096335.2000000002,6399107.5,7191823.7999999998,7165830.2999999998,7663040.2000000002,4364069,5999486,4929055.5,4870010.5999999996,6332291,6043649.2000000002,4784611.5,3157748.2,2428251.4,1092725,1079805.1000000001,624357.1,203248.7,118815,-126716,-48887,1755578.2,1535223.8,908638,1434501.9,1233387.5,2564697.9,1052545.2,1817166.1,1879592.7,2629712.7000000002,2781266.3,2722237,4012476.3,3509769.5,4039786.1,3165706.4,2297577.2000000002,2918658.9,4525185.5,4785312.3,2205881.2999999998,1825993.9,1044641.3,1535965.1,1285468.1000000001,1346272,745664.3,-26876.2,-619966.80000000005,-417470.8,-509681.5,-676906.9,-690058.6,123906.1,419899.5,1194404.3,364939,1364162,1362132.4,-373313.9,-972670.3,-81202.5,-1528521.4,-1416823,-2136286.6,-2875749.4,-3348993.2,-3845360.9,-3475649.9,-3863356.7,-3807787.6,-3800675,-4128965.5,-3947268.3,-3907150.2,-3480140.9,-3243557.8,-3270221.1,-3765039.1,-4157186.6,-3637660.2,-3204175.8,-2049679.3,-1208854.2,-958852.4,-1183208.8,-798597.3,-661770.6,-546710.4,-994564.4,-2622091.4,-2302323,-2614311,-2008085.2,-1546763.1,-1074604.3999999999,-761967.8,-288204,118081.3,569196.80000000005,768311.7,907708.2,946286.1,928091.8,1151132.6000000001,1025792.7,1080859.8,1696721.8,1649569.8,1718356.5,1573869.1,2152039.7000000002,2017710.9,2768826.3,2868828.3,2832535.6,3339092.2,3639823.3,4289369.7,4159677.8,4500570.4000000004,4151434.7,4729489.3,4980027.5999999996,5604749.2000000002,4858805,5315494.9000000004,5624023.7999999998,6335536.0999999996,6482976.0999999996,6815086.7000000002,7249944.7999999998,6922369.2999999998,6722055.4000000004,7164961,7101141.7000000002,6412589.2999999998,6204986.9000000004,5939452,6169196.0999999996,5646881.9000000004,5632240.2999999998,5361281.2,5345277,5045859.5,4361719.9000000004,4431828,4821950,5450259.7000000002,5536042.5,5778392.7999999998,6042939.7000000002,5531054.9000000004,5495000.5,5590944.5,5753146.5,5395139.4000000004,4623309,4421764.8,4103181.9,3691399.5,3375578,2874854.9,2549197.2999999998,2142330.2000000002,2155851.7999999998]
[129,3.5164835164835169,1489012.5996999994,-2072876.3083999997,7982772,1489012.5996999994,-2072876.3083999997,7982772,11626100.6,0,11626100.6,null,"Simulation 141",0,-311471.8,-289519.90000000002,-2647905.4,-1301599.8,-605591.1,-690672.1,-626048.9,-727673.3,822858.1,664295.19999999995,1083570.3999999999,1594133.6,2777910.5,3768857,2555621,3942609,5479897,6138532.2999999998,4423778.5,3612330.9,1902915.7,1317580.8,-103942.8,-2186174.6,-1079331,-320214.7,135053.70000000001,-3791993.5,-4219523,-3920985.5,-3911289.4,-4074567.7,-3442725.7,-2847089.2,-3117107.3,-3755855.7,-4627674.3,-4836794.7,-5157969.5999999996,-5314037.5,-5685281.7999999998,-5612301.2999999998,-5421877.9000000004,-6088480.2000000002,-6619618.7999999998,-7481733.7999999998,-7767123.5999999996,-7544784.2999999998,-7802542.5,-7893318.2000000002,-6683324.2000000002,-7886394.2000000002,-8373691.5999999996,-7913582.7999999998,-8454998.5999999996,-7637438.4000000004,-7790803.7999999998,-7294760.5,-7301602.4000000004,-7242422.0999999996,-6487733.4000000004,-6026232.5999999996,-6078370,-5759087.2999999998,-5489770.0999999996,-3961063.9,-4524420.0999999996,-5316262.9000000004,-4397585.5999999996,-5798996.4000000004,-6824299.7000000002,-6616912.7000000002,-6813632.4000000004,-6882268.7999999998,-7223332.5999999996,-7319251.2999999998,-6921229.7000000002,-6974789.2000000002,-7434914.4000000004,-7725994.7000000002,-8228240.4000000004,-8715708.5999999996,-8598159.1999999993,-8490781.1999999993,-8892787.4000000004,-9035258.9000000004,-9453858.4000000004,-9680023.5,-9614181.6999999993,-9708052.5999999996,-9449157.9000000004,-9570154,-9006565.4000000004,-9045858.9000000004,-9095942.5,-9495984.5,-9910644.8000000007,-9770427.5999999996,-9802946.9000000004,-9906484.8000000007,-9751355.6999999993,-9668732.4000000004,-9653826.0999999996,-9254074.8000000007,-9319965.8000000007,-9044536.4000000004,-8978817.0999999996,-8802005.5999999996,-8698397.5,-8840481.0999999996,-7884146.4000000004,-8006683.4000000004,-7836773.7999999998,-7663153.5999999996,-7866594.2000000002,-7774211.9000000004,-7615311.7999999998,-7554902.5999999996,-7430576.2999999998,-7099821.5,-6671910.9000000004,-6432010.0999999996,-6454332.7000000002,-6560491.0999999996,-6718022.5,-6681106.5999999996,-6731265.4000000004,-6541057.4000000004,-5364574.5,-5412753.5999999996,-5131270.5999999996,-5027567.9000000004,-5102543.8,-4929303.7,-4945842.5,-5011953.8,-4837426.8,-4785917.8,-4709960,-4416105,-4043849,-3888191,-3729316.3,-4007477,-4092985.3,-3928551.6,-3494233.7,-2922082.4,-3043033.7,-2989801.4,-2933104.9,-2953224.5,-3027704.4,-3153165.7,-3400699.5,-3499471.4,-3520889.9,-3611488.8,-3811312.6,-3759325.3,-3688678.8,-3741454.7,-3681332.3,-3598273.1,-3148573.5,-2585503.9,-2353164.2000000002,-2239649.7000000002,-2177253.6,-1944336.3,-1829909.4,-1758369.7,-1716827.3,-1787467.8,-1621663,-1522668.4,-1544746.9,-1340582.8,-1379792.5,-1164193.8,-1358911.8,-1426373.5,-1514667.2]
[{"$f":"A150+1","v":130},3.5439560439560442,1469271.3349999995,-2062801.4069000001,7574189.0999999996,1469271.3349999995,-2062801.4069000001,7574189.0999999996,10266179.6,0,10266179.6,null,"Simulation 142",0,-393051,328611.59999999998,-822295.1,174074,3420446.2,2121034.2999999998,4702019.2,3204552.4,1988382,1222445.1000000001,1807945.6,2135021,2453732.9,1482561.4,2346607.2000000002,2587963.4,4783415.7,4569328.5,5146264.3,5601557.5999999996,7811945.0999999996,8612703.5999999996,6334390.7999999998,4561063.8,3210727.2,760419.7,396550.6,-1094300.5,-1862863,-1444963.2,16159.3,-1194301.5,-1497033.9,-492391.2,492885.8,1007497,94745.3,-147809.4,319025.59999999998,740042.3,1044740.4,1236408.8,564850.5,852690.6,1106696.3999999999,1187647.7,3676658.5,3311305.1,2423270.3999999999,2120811.7999999998,1237076.8,-180718.7,556950.80000000005,-316763.5,-125288.3,504161.2,2208088.5,2920090,4738467.9000000004,4601933.7,5470688.7000000002,7298019.7999999998,6604140.7999999998,5961696.7999999998,7231153.2000000002,4177073.6,3443906.7,2718170.5,3120124.8,982194.4,993008.8,-405787.1,645023.1,731806.6,3170453.6,2874898.3,3610645.3,3366376.3,5133320.2,5346583.2,5739910,4987845.5,3742874.7,2988607.8,2433641.7000000002,1524771.5,2272414.9,1717962.2,1975244.2,1504987.8,542936.5,702473.6,921789.7,526704.9,-362511.4,229229.4,-17773.3,922311.8,408159.6,1075694,989468.3,54371,242641.2,969366.4,2468202.5,2543213.2000000002,1036599.7,-923980.2,28825.599999999999,-294000.7,1010574.5,1500884.1,-243638.6,-195078.1,92677.5,562231,933304,685046.3,303004.90000000002,543427.19999999995,-316494.59999999998,658428.5,789794.8,1634716,1290494.7,1145673.5,728094,1188701.6000000001,3658201.1,2961083.4,2890182.3,1290773.1000000001,806222.4,39542.5,1553731.7,1498863.3,2390782.7000000002,2573953.4,2728202.1,2328681.4,2099407.5,2144664,2719568,2052691.1,1377494.2,1165291.2,813064.3,881699.4,924383.5,903768.7,718182.5,703252.2,142280,123694.8,191768.2,120643.4,-86632,-217635,-228644,7865.9,-243021,-370551.3,-446621.7,-665923.6,-565183.6,134627.79999999999,-10069.1,70470.2,13663.5,-13307.4,28811.5,103077.1,-35574.699999999997,117254.5,-19503.099999999999,-168796.9,-380298.9,-537856.5,-585612.9,-808662.2,-970169.1,-1100991.2,-1302346.3999999999]
[131,3.5714285714285716,1408034.8786999993,-2048763.7810000004,7087590.9000000004,1408034.8786999993,-2048763.7810000004,7087590.9000000004,10366070.800000001,0,10366070.800000001,null,"Simulation 143",0,400848.9,551921.30000000005,-2161368.6,-22405.5,1711274.5,2234132.7999999998,1584759.1,2732806.6,5099074.7,4378343.5999999996,5694704.4000000004,6483089.7000000002,5194141.7,4210118.3,5720166,5633661.5,6398904.4000000004,5071933.9000000004,6444398.0999999996,7556372.2000000002,4742896.3,4600180.0999999996,5286263.2,5359929.9000000004,7939326.9000000004,5896259.7999999998,7417977.0999999996,8568544,6744647.4000000004,6660006.4000000004,6570205,5865590.5999999996,6485666.0999999996,6754008.7000000002,8214581.7000000002,7560400.7000000002,8738188.6999999993,9243764.3000000007,8785030.8000000007,8269136,8197285.7000000002,8516089,9221525,9927903.0999999996,7073552.4000000004,6946254.5999999996,6224065.5999999996,7116435.5999999996,6109976.5999999996,7484906.2999999998,9005938.3000000007,12071387.699999999,16600702.699999999,16514811.4,18767015,18641289.699999999,15151893.300000001,13510777.699999999,9799696.8000000007,11758429.199999999,12410229.6,15534345.800000001,20223368,22358921.300000001,23190959.899999999,21977023.699999999,20919309.199999999,25009994.699999999,31689089.300000001,33698436.600000001,37911966.5,39208313.899999999,39882026.399999999,42360014.200000003,42531593.799999997,42791558.899999999,47162570.600000001,44278955.899999999,48299517.299999997,49855869.5,44521106,44982664.5,48391686.700000003,50803212.200000003,46933375.200000003,45101511.299999997,52460077.299999997,50206748.200000003,45241737.100000001,47279442.600000001,39542498.299999997,36827839.399999999,35468050.5,34352370.399999999,35029745.200000003,32875908.600000001,39614691.700000003,37967257.100000001,39030213.399999999,41715854.200000003,43623314.299999997,50227163.799999997,52030480.5,55260658.5,54174791.700000003,52274883.700000003,48563078.700000003,47497558.5,44922604.399999999,48641721.899999999,52321700.299999997,56399233.899999999,57484627.100000001,61205103,56910152.399999999,48828881.100000001,49439339.299999997,51637176.899999999,52331691.700000003,45949222.399999999,42696043.100000001,45068169.100000001,46807154,44946683.600000001,47624998.600000001,46787046.899999999,52554937.200000003,51377826.5,49657106.899999999,53156511.200000003,54607344.399999999,55796627.799999997,52417570.299999997,51548149.299999997,50976851.299999997,47882989,41548692.700000003,40467884,41382823.700000003,42192712.5,39487753.200000003,45043917.600000001,39425529.100000001,36536935.600000001,36274188.100000001,34155966.399999999,34072131.200000003,33118647.5,29750274.800000001,27577792.300000001,24413035.100000001,26809956.800000001,24199980,23268483.399999999,22790624.5,20154552.100000001,21259381.300000001,21095833.600000001,20830259.600000001,19206156.699999999,19157309.199999999,19762551,18215412.600000001,17798599.899999999,19134776.399999999,18231199.899999999,19724324.300000001,18761729.5,16066997.1,14311664.4,13360619.699999999,12176370.9,12040750.4,12048809.199999999,11650827.699999999,9425543.3000000007,9132548.4000000004,7075116.2999999998,5788103.2000000002,4350794.2,2833416.9,571304.30000000005,-1589259.6]
[132,3.598901098901099,1393532.7176000008,-2025757.5499000032,7406014.2999999998,1393532.7176000008,-2025757.5499000032,7406014.2999999998,9892464.8000000007,0,9892464.8000000007,null,"Simulation 144",0,-211406,85693.4,-189718.7,-634384.80000000005,-1504930.1,968846.9,1239511.6000000001,2668877.4,5798757.2000000002,6838540.5,7039465.2999999998,8003449.7000000002,7980606.4000000004,5819570.5,4776175.5999999996,3961571.4,7038916.2000000002,6306360.2999999998,9101166.9000000004,14737381.5,13273558.1,15999187.1,14797083.4,14795487,13890509.4,13328299.1,12341420,11987177.9,13656211.6,12713462.300000001,12010470.4,12051344.6,9740369,9666726.6999999993,8189271.2999999998,6936834.0999999996,6456590.2000000002,8364712.5,12138221.9,10929818,11776943.1,10949056.300000001,10170849.300000001,12143925.5,11889855.300000001,11198455,11151902.699999999,13604440.6,14581159.6,14795737.5,17405062.399999999,20132525.199999999,21055257.199999999,18288979.600000001,19157883.699999999,19771350.5,16948271,15252610.6,13301769.800000001,14101222.300000001,10927829.4,10838017.4,13680226.6,16110801.800000001,13474656.1,13526374.699999999,12165628.699999999,12315086.5,11407845.199999999,7565186.7999999998,6668729.5999999996,5549123.4000000004,3881227.9,3138800.4,5336610,5851024.0999999996,6035989.4000000004,4538654,4123129.8,3805935.3,1601625.1,3747883.8,5568887.7000000002,5244061.0999999996,4555252.0999999996,5778211.2000000002,7560251.0999999996,7431273.0999999996,5796869.7999999998,5647589.5999999996,4098264.8,5632282.5999999996,6644211.4000000004,6641372.2000000002,4723872.4000000004,5650867.0999999996,6880389.2999999998,6875429,6232308.7999999998,4613272.5,5203316.8,4154630.8,3828408.8,4022601.5,4652441.0999999996,4632199.2,3633656.3,3804857.4,4001227.3,3089555.9,4471881,5005832.3,5025019.5,5440018.7000000002,4215630.7,2303649.5,1738616.9,2961044.2,2469586.7000000002,2529219.5,2264456.2000000002,1296227,1018522.4,629525.30000000005,845640.4,2442579.2999999998,2678885.6,2117480.5,2475544.4,3310862,3284916.5,3422533.2,3106846,3790389.2,3186153.4,2872676.8,2714186.1,3012237.8,2476286.4,2358440.1,1772917.4,1547072.8,1489969.2,1931917.4,1457094.9,857067.1,1026107.3,1645470.3,1944733.7,1593390.9,1645120.5,1677621.5,1499969.4,1404657.8,1015837.9,679227.6,518035.20000000001,648694.80000000005,640513.4,335174.7,-84953.5,-14760.7,19502,-1911.2,168592.1,379503.5,447974.9,331024.09999999998,192768.1,154197.20000000001,289050.3,255145,306777,411585.4,395163.9,136961,-45104.9,70692.899999999994,-189579.1,-335919.3,-367956.7,-404220.7,-457019.4]
[133,3.6263736263736264,1358332.7925999998,-1979277.3217999989,7093322.7999999998,1358332.7925999998,-1979277.3217999989,7093322.7999999998,9722155.9000000004,0,9722155.9000000004,null,"Simulation 145",0,469644.1,1113553.5,763867,771081.9,-813474.8,-779788.2,-691365.4,-881815.5,207502.5,1564045.4,3406281.2,2036039.7,3681530.2,2590180,3598927.4,3333511.8,3560370.7,2657915.7999999998,2802159.7,3658451.2,2004259.9,310150.2,-74182.5,498976.8,551062.30000000005,-27537.5,-2285430,-2661642.4,-2274822.2000000002,-3218655.2,-3940005.6,-3323807.4,-4639376.5,-5314438.5999999996,-4835290.0999999996,-6285722,-6696651.2000000002,-5612993.2000000002,-6347185.5999999996,-6945923,-6683853.0999999996,-6479368.5999999996,-6835414.0999999996,-8560462.5,-9645557.3000000007,-8891692.4000000004,-8594125.9000000004,-8327003.2000000002,-8959949.0999999996,-8919103.9000000004,-8939328.1999999993,-8831132,-9064253.0999999996,-9593144.4000000004,-10108935.800000001,-9284256.4000000004,-8680259.0999999996,-7924632.2999999998,-8334429,-8114628.5999999996,-8103486.0999999996,-8716082.1999999993,-9715037.9000000004,-9625717.4000000004,-9935880.4000000004,-9295867.6999999993,-8950104.5,-9109411.1999999993,-8616471,-9014329.6999999993,-8607424.5,-9133791.1999999993,-9173425.5,-8320837.7000000002,-7340027.5999999996,-6997049.0999999996,-7664816.5,-7795778.9000000004,-7218679,-7311436.0999999996,-7387347.5999999996,-7144569.7999999998,-7050115.5,-6495068.4000000004,-6563123.7999999998,-7693806.9000000004,-7936999,-8573572.1999999993,-8544144.5,-8207192.2999999998,-8085324.5,-7066570.5999999996,-6808539.5999999996,-7332660.7000000002,-7077895.2999999998,-7550770.5,-8157060.0999999996,-7684929.5,-8134331.7000000002,-7690838.4000000004,-7891568.5999999996,-8004713.5,-7619609.9000000004,-7279890.5,-7346446.0999999996,-7264142.5,-7084816.2999999998,-7328396.4000000004,-7023086.2000000002,-6799670.2999999998,-5793677.2000000002,-6117568.2999999998,-5785860.2999999998,-5777461.2999999998,-5394319.4000000004,-5525145.7999999998,-5742650.2000000002,-5742227.5999999996,-5503353.4000000004,-5030418.0999999996,-5234499.8,-4740280.3,-4568655.3,-4477238.2,-4712157.0999999996,-4486314.0999999996,-4758328.5999999996,-4583039.9000000004,-4147192,-4158028.5,-3909127.3,-4211226.8,-4335060.8,-4397520,-4359794.5,-4355411.4000000004,-4056939.5,-4124692.3,-4104066.4,-4207696.4000000004,-4256268,-3971063,-3924944.7,-3862909,-3782958.3,-4031253.5,-3754049.1,-3112943.2,-2880699.1,-2860358.5,-2727152,-2559250,-2575141.9,-2619076.9,-2665353.6,-2753239.1,-2664808.2999999998,-2457422.2000000002,-2632903.9,-2725978.3,-2861186.3,-2929322.3,-2861141.3,-2850973.4,-2409981.7000000002,-1723682.7,-1778336.5,-1641485,-1568497.4,-1680798.2,-1538781.9,-1622009.4,-1632915.5,-1539597.2,-1400784.5,-1493127.3,-1270015.8999999999,-1193079,-1280929.8999999999,-1151074.8999999999,-1110429.2,-1142205.1000000001,-1237794.5]
[134,3.6538461538461537,1324232.4750999999,-1949513.0626000024,7039126.0999999996,1324232.4750999999,-1949513.0626000024,7039126.0999999996,10861419.300000001,0,10861419.300000001,null,"Simulation 146",0,-164478.1,-864997.4,-995497.3,-951435.2,-2448112.2999999998,-3581880.5,-3397653.4,-2100222.7000000002,-1718933.3,-293161.3,351332,2487613.2999999998,323591.40000000002,138814.9,647437.80000000005,151956.79999999999,-418365.3,-1167793.2,-1775547.6,-921480.6,636240.6,162126.70000000001,695590.6,-491077.6,-2062100.8,-1596084.6,526013.19999999995,845350.3,1356939,1399114.2,1179763.6000000001,-768138.4,-1552463.9,-1325212.1000000001,-3037866.3,-3700085.6,-4262916.2,-4799068.7,-3981204.2,-4627863.7,-4963803.0999999996,-4038757.4,-2663100.7999999998,-2766502.6,-4569208.0999999996,-4604739.0999999996,-4062311.7,-879699.9,177514.6,435774.5,-734507.2,263318.7,-1602751.4,-3030473.3,-4792599.5,-3850780.4,-1551889.7,-3091220.1,-3751542.6,-5075985.4000000004,-6641390.5,-5826257.2999999998,-6622676.9000000004,-6141859.0999999996,-5660636.7999999998,-6155868.7000000002,-5459902.2999999998,-5677632.5,-5514685.4000000004,-5092051.7,-5466056.5999999996,-5799313.5999999996,-6073890.7000000002,-5898723,-4743425.3,-4717446.5,-5241271.9000000004,-6478097.7999999998,-6313353.4000000004,-6073746.5999999996,-6805885.4000000004,-7201114.7999999998,-6994956.7999999998,-6920622.5,-7479413.5999999996,-8087078.5999999996,-7984872.7999999998,-8340049.7999999998,-9522422,-9608240.9000000004,-9907030.4000000004,-9885918.8000000007,-9097817.5999999996,-9500567.8000000007,-9298130.5,-9149399.1999999993,-9317167.9000000004,-9590451.6999999993,-9469031.5999999996,-9765078.6999999993,-9980609.6999999993,-9937295.4000000004,-9955813.4000000004,-10152749,-10120690.9,-9794686.1999999993,-9521294.3000000007,-9664485.1999999993,-9507690.5999999996,-9468217.0999999996,-8421164.9000000004,-8541442,-8284896.0999999996,-8067533.2999999998,-8233425.7000000002,-7803412,-7956334.7000000002,-7884441.9000000004,-7776257.5999999996,-7306769,-7440977.2999999998,-7240064.5,-7141744.7999999998,-7035295.9000000004,-6893273.4000000004,-7049919,-7149838.7000000002,-6960407.5999999996,-5798812.5,-5850987.7999999998,-5835299.5999999996,-5927361.5999999996,-5726789,-5595175.7999999998,-5559569.0999999996,-5323415.4000000004,-5127553.5999999996,-4842357.9000000004,-5063685.8,-5080402.9000000004,-5002557.5,-5075092.3,-4975030.4000000004,-4836964.9000000004,-4797699,-4860680.5,-4362872.9000000004,-3663394,-3741876.9,-3760349.4,-3794951.3,-3947790.9,-3922007.6,-4010127.8,-4031257.6,-4079068.5,-4003879.6,-3894469,-4005635.2,-4036608.5,-3905723,-3970416.7,-3870460.7,-4087994.6,-3777076.1,-2995039.3,-3128444.6,-3091229.7,-3258917.7,-3483302.6,-3518208,-3548040.5,-3257657.4,-3128818.7,-2779097.8,-2623948.4,-2672439.6,-2483043.4,-2533983,-2556700.2999999998,-2762574.7,-2729302.7,-2754295]
[135,3.6813186813186816,1294923.1207999997,-1908581.6144999994,6960816.7000000002,1294923.1207999997,-1908581.6144999994,6960816.7000000002,9351737.1999999993,0,9351737.1999999993,null,"Simulation 147",0,-285525.7,1041785.3,1184359.8999999999,1785376.9,1093942.2,1067214.2,2599256.6,3090972.5,2104612.1,3332506.6,4226808.2,2356231.7000000002,2087815.9,-87729.3,220332.1,-920587,648117.6,-716581.7,6291.3,862329.7,623549.19999999995,1502782.4,2198785.7999999998,2318233.2999999998,2830936.9,2854115.3,4699368.7,6639592.2000000002,9325599.5999999996,8387505.2000000002,6589496.2999999998,5164317.8,3683809.7,539167.9,-115836.3,-51014.9,-467469.4,1160298.1000000001,-990083.4,-2292999.6,-2579823.7999999998,-4039998,-4330443.8,-5832580.9000000004,-4440381.5999999996,-3684952.1,-3248324.8,-3995332.9,-4689441,-4280515.7,-3998533.8,-3760302.5,-3098703.5,-4510196,-4031033.7,-2001600.3,-1532380.8,-1074360.8999999999,-1206336.6000000001,-1763188.5,-2313461.6,-2639103.7999999998,-3175119.9,-3036300.2,-2803138.4,-3426267,-4499002.5,-4753902.8,-3522720.5,-3632948.2,-3255574.9,-3748326,-3510350.6,-3712890.9,-3820490.7,-4466030.5999999996,-3950690.9,-3003582.4,-1771303.4,-2803011.3,-2591147.7999999998,-2797583.7,-3345788.2,-3958490.6,-4133898,-3780366.4,-4047174.7,-3971239.7,-4119083,-3854921.9,-3752648,-4648331.4000000004,-4380395.9000000004,-4529062,-4143442.1,-4376851.0999999996,-4286121.4000000004,-4288917.4000000004,-4449483.3,-4060909.1,-4442647,-4741591.8,-4968792.9000000004,-4966659.5999999996,-4773190.3,-4545659.9000000004,-4971323,-5048686.2,-5391232.4000000004,-5615486.7000000002,-5183601.5,-5250813.2,-5334693.5999999996,-5188539.7,-5240921.4000000004,-5565383.7000000002,-5460902.9000000004,-5700004.5,-5674073.5,-5524156,-5359158.5999999996,-5246705.7,-4758476.2,-5001902.8,-5079325,-5152647.0999999996,-5098381.2,-5080323.7,-4491663.7,-4565580.3,-4583761.0999999996,-4334818.5,-3986810.7,-4058379.2,-4097639.6,-4046281.6,-3990025.3,-3735255.5,-3256304.5,-3217535.6,-3155301.6,-3381270.5,-3316598.2,-3115987.5,-3281232.8,-3114619.6,-2660800.2999999998,-2296143.7000000002,-2070720.9,-1903643.2,-1877656.7,-1708029.9,-1590331.8,-1364498.5,-1432655.6,-1252954.5,-1264570,-1406748.3,-1320980.6000000001,-1210757.5,-1276763.1000000001,-1325615.3,-1265581.3999999999,-1283625.6000000001,-1376634.4,-864951.8,-1010424.1,-1101712,-1203738.3,-1173059.8999999999,-1165036.8,-1187553.1000000001,-1067203.7,-936850.7,-1066623.8999999999,-1111348.3,-1228170.2,-1262664.6000000001,-1149032.2,-1226361.7,-1186509.8999999999,-1479055.8,-1534331.9]
[136,3.7087912087912089,1269422.6198000009,-1856990.7621999993,6670809.5999999996,1269422.6198000009,-1856990.7621999993,6670809.5999999996,7970606.9000000004,0,7970606.9000000004,null,"Simulation 148",0,-691994.7,-663737.80000000005,-459011,-2694780.2,-3461080.5,-3372174.3,-3128995.6,-1885079.6,-1294715.6000000001,-1982693,-4609102.0999999996,-3615039.7,-4837344.7,-2772892.7,-2474393.2000000002,-1659265.1,-2649702.2999999998,-3431560.5,-3419642.4,-4554804.2,-5544169.9000000004,-6084262.5999999996,-6385790.7999999998,-5618523.4000000004,-6254512.2000000002,-5630868.2000000002,-6221040.5,-5839770.7999999998,-5164307,-5466823.5,-5076350.7,-4875186.5,-6087478.7000000002,-6448714.2999999998,-6145296,-5646826.7999999998,-4286576.8,-3618556.8,-3275283.3,-2149881.2000000002,-534552.5,-5379.3,1506948.1,1633696.1,110722.6,-1287132.8999999999,-1770625.5,-1064803.8,-1825064.7,-2719804.4,-1397307.1,-1818556.1,-1866231.2,-1472861.2,-1260432.3999999999,779597.8,22460.6,766017,1161025.6000000001,704991.8,643932.6,1087582.5,1380940,461587.5,1013330.7,737499.4,2020654.7,2035687.3,1812677.1,843235.2,2389344.9,2740617.1,1555604.4,3210367.7,3614232.8,3424738.7,3657441.9,3353080,3618279.2,1840898.7,3820421,3986986,4546149.4000000004,3817792.4,4873726.3,4945922.5,5276516.2,4394257.5999999996,2120183.7000000002,1947848.3,2468451,1447463.2,2210789.2999999998,2713669.1,1944106.3,1545909.8,1234767.1000000001,-685084.8,488864.6,-247869.3,-518001.2,-799957.9,41030.300000000003,-1577835,-1592416.9,-2312201.2000000002,-2779367.6,-2434286.7000000002,-2182098.5,-2159963.7000000002,-1290397.3999999999,-1156456.1000000001,-1145830.5,-933674.1,-499701.2,-675760.3,-1355011.6,-1260550.1000000001,-1619323.1,-2005779.4,-1781528.2,-1052613.8999999999,-1288456.2,-837268.1,-871130.3,-235284.2,-10565.5,-520739.3,63760.9,124516.3,532739.5,336179.1,426232.6,687846.3,705000,593403.6,572024.6,654376.4,337779.1,-44275.4,-628592.4,-316693.40000000002,-315895.90000000002,-347226.3,-249420.5,-81333.399999999994,671898.1,763682.7,973511.5,554590.1,202418.6,65244.7,-23038.9,-120498,-286692.40000000002,-302392.5,-223677.2,-538478.4,-787676.3,-778809.2,-935137.9,-645500.69999999995,-659628.19999999995,-791747.5,-469718.2,52462.1,76489.600000000006,-67362,131917.20000000001,-41302.699999999997,-177720.8,-169671.5,-62748.1,-98464.1,-121668.8,-197914.3,-328195.20000000001,-677560.9,-590803.9,-788208.9,-1004604.9,-1029918.3,-1379563]
[137,3.7362637362637363,1217577.2714000007,-1830784.419,6586034.5999999996,1217577.2714000007,-1830784.419,6586034.5999999996,6633419.0999999996,0,6633419.0999999996,null,"Simulation 149",0,373011.4,1049855.8999999999,3242127.9,2190105.2000000002,3023151,1077694.8,12842.5,-2367306.4,-2385684.5,-653961.5,-2030657.8,-3729374.6,-2939344.5,-2802383.5,-2719956.7,-1679444.5,-3627945.9,-2301748.7000000002,-2654704.1,-2587446.1,-2684778.5,-2347512.6,-3022174.2,-2495688.7000000002,-3275796.5,-3769228.8,-5031624.0999999996,-5349595.3,-4738639.7,-4613318.2,-3815179.3,-3775966.4,-4513989.7,-4709586.9000000004,-3766062.3,-3395679.9,-3847549.8,-3018733.8,-3657441.8,-3537729.7,-3949723.8,-2845894.7,-3219842.1,-2253938.2999999998,-2014770.2,-1224898.5,-1724716.6,-564218.5,-274492.90000000002,-2314729,-1425541.7,-2096177.4,-3558222.2,-4829451.2,-4867199.8,-4120087.3,-4179991.2,-4181944,-3647268,-3417602,-2872002.3,-2854724.1,-2430228.2999999998,-1924015,-2559364.1,-3093736.3,-3740066.7,-3346570.8,-1450903,-1707898.3,-2060272.5,-2159800.9,-2106966.1,-1610043.1,-554429.80000000005,-410992.1,-456240.9,-1122102.8,-677738,-1795001.2,-1479005.2,-1474391.1,-1539447.1,-1253326.8,-1345677.9,-1932521,-2334045.2999999998,-1990103.5,-1112627.3,-229923.6,-47461.7,-226898.4,1645998.7,1170035,1877941.9,1063322.5,1135781.7,987314.6,492544.8,118341,-1027779.6,-2225075.7000000002,-1332062,-1531697.7,-1576450.9,-1293669.1000000001,-1798081.7,-1540350.6,-1714402.9,-1964214.9,-1644708.6,-1439963.8,-1441436.5,-385693.6,-140900.20000000001,-143998.20000000001,-652591.69999999995,-1322061.3,-1744019.6,-2048533.6,-1712516,-2181020.5,-2815905.1,-2755176,-2391557.4,-2281364.1,-2578118.9,-2087537.4,-1501317.7,-1740331.9,-2051097.3,-1709079.3,-1438226.5,-1598352.5,-1267046.3,-942690,-198137.9,-460109.8,-245269.3,-187747.6,-493403.2,-837775.4,-793186.6,-1015526.3,-1402462.8,-1429906.2,-1155448.7,-971680.8,-744471.2,-798731.8,-720432.2,-594065.9,-819246,-705411.3,-687917.1,-655507.69999999995,-485073.4,-768000.7,-883312.2,-965985.5,-894961.8,-1077652,-1218426,-1290177.3999999999,-1112778.3999999999,-821395.4,-834337.7,-1107629.3,-927111.9,-952234.7,-903996.4,-856593,-764731.3,-1057657.8,-1002129.9,-1004325.9,-932420.5,-728558.4,-720624.5,-580146.5,-433816.2,-362735.6,-196190.4]
[138,3.7637362637362637,1212503.6749,-1737630.6279000007,6343640,1212503.6749,-1737630.6279000007,6343640,6316767.2999999998,0,6316767.2999999998,null,"Simulation 150",0,99208.3,972236.6,420828,1135175.1000000001,1592915.1,2378065.5,2541731.5,1462307.9,694457.4,-739105,-1817523,-3113067.2,-3891500.6,-3383747.7,-1755466.5,-4177248.5,-5496112,-5735339.5,-4967491.8,-3143969.7,-2512821.7000000002,-3773676.2,-3142414.9,-4657291.7,-3907174.7,-4729506.9000000004,-3431160.4,-3475181.3,-3530289.5,-1950956.7,-1009338.6,485521.8,-155413.20000000001,-721899.7,-3242186.7,-3736930.3,-4009672.5,-2383124.7000000002,-2648207.5,-2587434,-3800848,-4068292.4,-6698442.5999999996,-5266040.4000000004,-6631884.7999999998,-7107704.0999999996,-7405095.4000000004,-6872126.5,-6490330.7999999998,-6327821.4000000004,-5755738.2999999998,-5395390.7999999998,-5356693.2,-5131124.3,-3699269,-2656973.6,-3598059,-3970328.3,-3204752.8,-3681460,-4153424.3,-3987301.9,-3807838.4,-3858582.7,-4697415.2,-4736800.0999999996,-3755804.6,-4398729.5999999996,-4029227.4,-2692648.6,-3592108.6,-3607668.7,-3863236.9,-3316836.1,-3374110.2,-2860692,-2945506.3,-3732876.9,-4667704,-3986499.6,-3301106.8,-4387254.9000000004,-5165130.8,-4871039.3,-5190792.5,-5802068.5,-5384315.5999999996,-5275174.3,-5458689.4000000004,-5009420,-4930269.2,-5177498.5999999996,-4705081.0999999996,-5413153.7000000002,-5388668,-6235983.7000000002,-5604560.2999999998,-6502910.9000000004,-6794261.2000000002,-6723986.0999999996,-6625133,-6293973.0999999996,-5699949.5,-5663516.2999999998,-5529602.4000000004,-4933340.8,-3977676.7999999998,-4135533.2,-3815321.4,-3514179.9,-3272738.2,-3405962.2,-3570389,-3188311.8,-2993475.8,-2469716.7999999998,-2654091.5,-2862198,-3187407.2,-3060450.6,-2953703.1,-2909686.2,-2743722.5,-2380925.7999999998,-2794226.2,-3147258.2,-2766774.2,-2638032.1,-2283313.5,-1530313.5,-1428922.1,-1770376.4,-1824422,-1191863.6000000001,-567980.30000000005,134335.4,151488.70000000001,395032.4,199385.1,131504.29999999999,230648.6,295961.2,405346.9,643616.4,1036429.8,1036481.6,835479.5,506003.7,625171.80000000005,823972.1,610855.30000000005,1149590.8,1319921,1074070.2,1046895.3,1562237.3,1273555.7,1342280.9,1484450.8,1324053.1000000001,1068989.8999999999,1147713.7,1104614.6000000001,1349214.9,1325835.5,1175070.6000000001,1368376.2,1246368.8,1445302.9,1416144.5,1303593.3,1444248.1,1308262.3999999999,1293894.5,1427725.8,1573932.3,1483812.1,1288608.8,1206568.2,1275875,1214948.8999999999,966230.5,712657.6]
[139,3.7912087912087911,1153961.8217000004,-1703435.8826999979,6093138.5999999996,1153961.8217000004,-1703435.8826999979,6093138.5999999996,6225592.4000000004,0,6225592.4000000004,null,"Simulation 151",0,252065.6,1188262.3,4549344.8,3294478.6,2736667.4,2858534.2,-937165,1595950.6,535581.5,-110674.2,-827710.6,38893.4,94354,-213670.5,1445750.8,-296927,-1072513.7,-2513524.6,-1826457.5,326293.2,-889485.6,-1904630.2,-3762350.8,-2831281.6,-2456745.2999999998,-2632202.5,-4729032.3,-4653807.2,-5489270.0999999996,-6629244.5,-6901882.2999999998,-7478512.7999999998,-6235112.7000000002,-5208055.0999999996,-5359120.7,-5090895.4000000004,-5256053.5999999996,-4479968.3,-4706317.8,-5616983.2000000002,-6111553.9000000004,-6104450.5,-6295320,-4353067,-4278646.5999999996,-4359384.8,-5080384.4000000004,-5572099.2000000002,-5938843.4000000004,-6142890.5999999996,-5429265.0999999996,-4450246.2,-5180537.9000000004,-5083784.4000000004,-4957578.2,-4574442,-4613754,-4116910.7,-5128328.5,-3069580.9,-3958230.3,-4197479.3,-5065274.5999999996,-5766907.9000000004,-5357517.5,-6550844.5999999996,-6568588,-7752862.5,-7502624.0999999996,-7540202.5999999996,-8038779.7999999998,-8965452.0999999996,-8714382.9000000004,-8749559.8000000007,-8408521.1999999993,-8629818.0999999996,-8262731.4000000004,-7677762.2999999998,-7104652,-7500354.7999999998,-7283615.5,-7350131.9000000004,-7052835.5,-6995191.5,-7170400.0999999996,-6911334.2000000002,-7503284.0999999996,-7228982.9000000004,-6319783.4000000004,-5946189.2999999998,-5238135.8,-4861481,-4745592.2,-5325058.7,-6646147.2999999998,-6637881.9000000004,-6941049.4000000004,-7187924.0999999996,-6621906.2999999998,-7017309.5,-7188859.7000000002,-6757585.9000000004,-7263217.0999999996,-7304402.4000000004,-6968702.2000000002,-6875932.4000000004,-6923210.7000000002,-6891444,-6518598.9000000004,-7225512.0999999996,-5811751,-5802293.4000000004,-6190212.0999999996,-6354095.2999999998,-6504105.5,-6647211.5999999996,-6462352.7999999998,-6519852,-6568958.5,-6226477.2999999998,-6104799.5999999996,-5947931.9000000004,-6012277.7999999998,-6074511.2999999998,-5957284.5,-5869415,-5570532,-5601956.2000000002,-4371315.0999999996,-4030400.8,-4256563.3,-4464009.3,-4467398,-4513134.7,-4362819.4000000004,-4188799.5,-4297547.5,-4120269.6,-4154389.3,-4115866,-3925685,-3886882.8,-3727886.3,-3757606.7,-3943770.4,-3857760.7,-3487263.5,-2974384.1,-2818273.5,-2886738.1,-3074075.3,-3033725.7,-2944095,-3139158.9,-3349938.2,-3207008.5,-3136778.2,-3225590.6,-3116961.4,-3041873.4,-3157592.4,-3171766.7,-3176082.4,-3078907.4,-2705989.1,-2067171.7,-2178068.4,-2220245,-1943910.5,-1964197.2,-2075170.5,-2124049.6,-2182007.2000000002,-2120417,-1870932.8,-1878208.1,-1833376.1,-1861132.8,-1739754.1,-1676238.5,-1809876.1,-1657631.5,-1683378.5]
[140,3.8186813186813184,1106886.2867000005,-1658585.5132000009,5546797.0999999996,1106886.2867000005,-1658585.5132000009,5546797.0999999996,5718253.9000000004,0,5718253.9000000004,null,"Simulation 152",0,-482531.7,49244.1,54792.2,1988078.7,822411.6,3152282.5,873590.9,998032,1307256.3999999999,995719.5,238727.4,-501145.4,-912485,-1662463.8,-1863025.6,-1186249.3,-3075672,-3267194.9,-464272.7,-1791647.2,-1132696.7,-1250023.6000000001,915166.7,-1208235.1000000001,-1022577.2,-1466151.4,-2258569.7999999998,-4125352.2,-4654917.0999999996,-5410760.7000000002,-4292038.2,-3457174.1,-1194251.1000000001,-1343108.9,-2374211.9,-3468037.8,-3719293.1,-1773809.1,-1300874.6000000001,-2422693.2999999998,-3668958.7,-5261872.9000000004,-3857297.9,-4092124,-4122276.4,-4308434.2,-4686308,-5074485.8,-4854293.7,-3773129.8,-4517364.0999999996,-5886870.4000000004,-6576793.7999999998,-6698815.0999999996,-7337334.9000000004,-7031409.7000000002,-7118688.0999999996,-7697921.5999999996,-8254179.7000000002,-8413881.4000000004,-8451343.3000000007,-9119844.0999999996,-9264371.3000000007,-9216668.5,-8894442.3000000007,-8326483.5999999996,-7814016.7000000002,-7875136.7000000002,-7559246.7999999998,-6767476,-8115542,-8749998.8000000007,-8886684.9000000004,-9437325.1999999993,-8037431.0999999996,-7395422.2999999998,-7382172,-7415685.2999999998,-7109367.2000000002,-7043026.7000000002,-5713890,-5854571.0999999996,-5960096.2999999998,-6093671.0999999996,-6535634.7000000002,-6068580.7000000002,-6635972.5,-6149240.2000000002,-6234819.9000000004,-5640133.4000000004,-5841143.2999999998,-6205019.5999999996,-4775787,-4801185.4000000004,-4678665.7,-3963257.2,-4988313.9000000004,-5605531.9000000004,-5183050.8,-5062388.5,-5420620.4000000004,-4697931.7,-4460149,-4924618.2,-4955080.8,-5579090.2000000002,-4801911.5,-4603303.2,-4277777.5999999996,-4432082.7,-3755548.8,-4452713,-4575761.5,-4349312.7,-4574589.3,-3842715.4,-3792168.6,-3945129.6,-4048723.2,-4482961.0999999996,-4184823.9,-3840632.1,-3618448.3,-3528066.6,-3286231.9,-2833127.1,-2934783.4,-3130580.3,-2563596.1,-2245515.7999999998,-2045541.7,-2200870.4,-2448419.4,-2313417.1,-1920724,-1895915.2,-1503970.3,-1709252.8,-1481169.3,-1352532.9,-983274.5,-1107772.5,-768458.3,-641611.6,-761134.8,-816413.8,-897811.3,-667164.1,-834096.8,-709930.6,-637143.9,-367897.1,-478378.4,-376132.1,-453634.4,-486053.1,-363583.2,-299817,-639299.19999999995,-859284.6,-988231.4,-885961.5,-1001801.3,-915570.5,-781949.5,-512589.6,-621060.5,-687868.3,-629246.69999999995,-489240.3,-379563.4,-410614.6,-251604.9,-184542.8,-213037.7,-125634.8,-412594.8,-284437.2,-444679.2,-572070.40000000002,-559239.4,-516718.2,-615121.69999999995]
[141,3.8461538461538463,1076694.4434000002,-1621998.8096,5504379.4000000004,1076694.4434000002,-1621998.8096,5504379.4000000004,5025635.8,0,5025635.8,null,"Simulation 153",0,-436466.1,-990416.9,-2582901.5,-3493012,-2450198.5,-3560261.6,-3364522.8,-3817620.2,-5995242.2999999998,-7003179.2999999998,-7363224.5,-6653849.5999999996,-7287581.5,-6199446.2999999998,-7015166.0999999996,-7590860.5,-9340649.6999999993,-9130643.5999999996,-9319323.0999999996,-7401384.2000000002,-7182490.5,-6694940.5,-7131558.5,-6794752.9000000004,-5862440.5,-5814005.2000000002,-4935885.2,-5408871.2000000002,-4547794.5,-5708740.2999999998,-5380826,-5484380,-5929698.7999999998,-6021691.7999999998,-4662278.0999999996,-4091188.1,-4169906.2,-2055853.7,-3365664.1,-3847205.8,-1645135.1,-1491331.7,-1749659.4,-4123964.4,-4308072.5,-3622789.5,-4113052.2,-5014775.5,-4723034.4000000004,-5162345.8,-5500151.2000000002,-6634907.2000000002,-6814642.2000000002,-7244113.2999999998,-6968999.2000000002,-6291851.9000000004,-6611808.2000000002,-6633164.4000000004,-7288178.9000000004,-6438964,-6831684.5999999996,-6265181.5,-6651794.2999999998,-5622770.4000000004,-5655806.7999999998,-5882598.2999999998,-5973464.5,-5680745.2999999998,-5922756,-6795645.4000000004,-6912361,-7188588.4000000004,-6752223.2000000002,-6498458.5,-5860831.7000000002,-5218468.8,-4547089.5,-3366650.8,-2143033.6,-1697667.4,-2993351,-4132011.9,-4344464.7,-5195719.9000000004,-5049647.0999999996,-4937490.8,-3587207.4,-2887059.2,-1168506.2,-1342563.6,-1884464.7,-2363836.2999999998,-1969946.4,-3768029,-3526963.4,-3428789.5,-3366236.3,-3478547,-2178989.1,-2048392.4,-3628457.1,-3551897,-2768207.2,-3431155.2,-4572401.0999999996,-4655508.4000000004,-4235082.5999999996,-5521948.0999999996,-5326167.3,-5224241.9000000004,-4555104.3,-4052516,-4187137.5,-4386047,-4206619.9000000004,-5020822.7,-4599885.7,-4699691.0999999996,-4768512.2,-4574570,-4567862.8,-4511767.5,-4397318.8,-3977954.4,-3851547.9,-3711876.9,-3322823.9,-3191782,-2325231.9,-1775033,-2245222.2000000002,-2310772.1,-1978465.3,-2088126.8,-1915713.2,-1660291,-1479708.3,-995683.8,-947733.9,-871457.1,-744611.7,-824818,-1089227.8,-797388.2,-546574.30000000005,-620927.80000000005,-78109,462343.4,224583.8,412453.3,198171.4,-46293,-250555.7,-708910,-534403.5,-538141.6,-572978,-650868,-397297.4,-442826.1,-515922.8,-753390,-1025181.2,-1030652,-646275.6,-157830.9,-19804.5,15564.7,249346.3,296193.7,342116.3,387199.9,437926.1,440728.4,633202.6,630756.6,471852.1,92548.1,-51965.5,-274762,-314336.5,-359561.1,-565612.9]
[142,3.8736263736263736,1053227.2353999999,-1583637.5860000013,5508952.5,1053227.2353999999,-1583637.5860000013,5508952.5,4599011.8,0,4599011.8,null,"Simulation 154",0,174784.5,644077.1,1859637.1,2443372.9,3586245.9,1641348.5,1311933.3,945906.5,1449335.6,2263889.5,782927.3,229981.1,-427353.2,91142.399999999994,984766.4,1394368.9,220560.3,1193423.1000000001,-105694.5,1072182.1000000001,2248336.2000000002,2502286.1,837838.8,-231319.1,-2351425.2000000002,1008843.9,3160076.8,1978350.2,1963407.7,44026.400000000001,1454827.9,1818913.4,4206999.5,4164076.1,1826794.2,2256776.7999999998,1609300.1,4111096.3,4385010.5,3300469.3,2501552.7999999998,2254270.2999999998,1680400.3,3613728.7,5722970.2000000002,7154187.4000000004,7726860.0999999996,7861987.7000000002,6995734.2000000002,5937308.2999999998,6452092.4000000004,6556077.0999999996,7465850.9000000004,7159926.2999999998,6552027.7000000002,6772417.5999999996,8800963.4000000004,13263072.199999999,13394430.6,10290344.6,8277173.7000000002,6511424.5999999996,6869643.9000000004,9821874.5,8741277.1999999993,6611682,7400042.2999999998,5601960.9000000004,4829446.7,6752992.7999999998,8363755.5999999996,6943546.7999999998,5355142.4000000004,5733618,5329950.8,2223483.6,1845644.3,2956938.8,3844318.9,2768837.5,3760178.3,4073732.8,2679151,1453562.4,2545840.6,3864246.1,2726741.7,1963930.7,1424772,2164659.7999999998,2180967.7000000002,2384343.5,3025008.3,2188015.7000000002,2320760.6,4250931.3,3033682.4,2599788.2999999998,2524733,1955309.7,1582526.5,1706346,1784073.6,2212424.4,1618020.4,646842.1,1044829.1,134935.9,805923.5,-415627.5,1145022.1000000001,116547.3,577461.19999999995,514641.3,1482476.2,892316.2,2075118.2,1965081.8,1491556,945562.2,778473.3,785376.2,277211.8,-583078.30000000005,-607573.4,-1200238.3999999999,-2315393.4,-2492266.4,-1244602.2,-1703447.1,-2019575.3,-2151562.2999999998,-2174816.2999999998,-2149751,-1926341.6,-2332772.7000000002,-2580428.7999999998,-2368845.1,-2639074.9,-2457640.6,-2702580.3,-2646091,-2590827,-2717299.1,-2756248.9,-2763470.6,-2352724.2000000002,-1709954.9,-1627631.7,-1701472.9,-1640058.1,-1580871.9,-1798897.9,-1688693.9,-1623837.6,-1326238,-1477811.8,-1377513.2,-1541288.7,-1473638.3999999999,-1478949.5,-1555804.5,-2100507.7999999998,-2268692.6,-2083085.7,-1687228.8,-1626489.8,-1649673.1,-1760852.6,-1663276.5,-1569958.8,-1246261.2,-1061824.5,-1133487.7,-885150.7,-836074.4,-712401.1,-691710.1,-696534.1,-844395.5,-998807,-1139153.3999999999,-1196726.6000000001]
[143,3.901098901098901,1000426.8328999996,-1562165.1598000017,5120758.5,1000426.8328999996,-1562165.1598000017,5120758.5,4078593.8,0,4078593.8,null,"Simulation 155",0,-56831,1325378.1000000001,-302066.40000000002,-16747,2328300.6,4380239.7,4524355.4000000004,8245402.5,8373589.5999999996,6291868.7000000002,6757399.0999999996,7639601.0999999996,6384860.0999999996,5941462.4000000004,4150855.5,3559337.7,2047830.7,1505399.1,4224235.0999999996,7015340.7000000002,5510208.7000000002,6704509.0999999996,5624766.4000000004,7474593.5,6726574.7999999998,5943641.2999999998,5110150.5,5086927.2,5885325.9000000004,5697304.7999999998,7879081.9000000004,6344177.7999999998,7419898.7999999998,7821315.7000000002,7432865.9000000004,9059810.8000000007,5852792.5999999996,6852837.4000000004,6650373.2000000002,8482523.9000000004,8009013.9000000004,8699641.4000000004,6643384.5999999996,6573871.7000000002,6207708,8261441.9000000004,9108636.8000000007,7218608.2999999998,5367450.8,5330640.5,6336528.9000000004,5550699,5378518.2999999998,4142854.7,5693570.2999999998,8806253.5999999996,6889627.2000000002,7933106.0999999996,5732220.2000000002,4606715.7,1752137.6,1906996.8,696764.4,2758846.6,4432379.5,4958583.8,4781696.9000000004,4019005.5,4353454.0999999996,2252683.2000000002,1184926.3999999999,1483834.8,779468.1,849937.8,-132602.20000000001,348705.6,-434091.6,-1347699.2,-740133.4,-1094802.6000000001,-1585196.2,-1947144.1,-1117664.2,1213699.8999999999,1043158,1846476.2,2929368.9,3180945.6,2907988.4,2791125.4,1957556.8,1949928.9,2156093.6,1793767.9,1929103,2130653.9,3296162.3,4369548.4000000004,4411955.9000000004,4637310.9000000004,5880563.2999999998,6145168.9000000004,4477510.3,5986725.4000000004,5466356.0999999996,4258002.0999999996,2427542.5,2563882.6,2061012.1,2118468.5,3776097.8,5125097.5,5405173.7000000002,5264223.7,5297824.7,5007182.9000000004,4270981.9000000004,1528507.9,1528653.7,1866902.7,2238412,1786080.4,1417047,1599354.1,1219059.7,939644,1109347.3,1092044,1699078,1574235.3,1588241.1,1420901.8,1283182.2,1315135.8,790364.2,-38706.199999999997,-281773.09999999998,-445131.3,-528863.5,-441439.6,-232649.4,-185343.1,39637.300000000003,314530.3,453204,518313.9,778369.7,887380.1,906535.8,494598.3,568702.19999999995,817977.5,749772.1,359970.6,-9890.4,-45610.3,69055.5,105822.5,93719.6,189033.5,123450.2,126001.1,520378.1,576957.30000000005,415578.8,576668.69999999995,838786.1,1053421.8999999999,1168381.3999999999,1395018.7,1609203.8,1646442.2,1570567.9,1576941.4,1643034.3,1765378.5,1539880.1,1662091.9,1674553.8,1613569.8,1595134.2,1614742.3,1443379.4]
[144,3.9285714285714284,980192.05949999974,-1556031.2983000011,5190702.2,980192.05949999974,-1556031.2983000011,5190702.2,3759031,0,3759031,null,"Simulation 156",0,504013.3,1974713.9,2363284.7999999998,-310132.09999999998,-340373.1,-1455869.5,-824316.8,-1696654.7,169771.9,1498909.4,2943983.6,2974738,3726362.6,3268422.1,3268225,1391370.9,646576.4,1535103,366673.5,850991,2001569.3,4733804.9000000004,4261026,2064906.6,1163546.6000000001,1587424.6,1115128.3999999999,-666207.5,-355823.8,-1182554.5,-1450276.3,-2294551.1,-1745427.6,-2006852.2,-523220.8,894841.8,1473723.3,3182583.3,2715566.1,2257947.4,2442914.9,2353096.4,2365597.7999999998,2312181.5,3400391.7,5120569.8,3874374.2,4437740.3,5050334.5999999996,6016545.7000000002,9118283.1999999993,7047533.2999999998,6065197.5,7248177.4000000004,8116819.4000000004,8441669.0999999996,8424436.8000000007,12342379.199999999,13233546.699999999,16524888.6,14568560.6,13102661.699999999,10177233.4,8869433.5,7848488.7999999998,8295793.2000000002,10303496.1,10500194,8652139.8000000007,8813102.6999999993,9521811,9989104.4000000004,8597663.1999999993,7124557.9000000004,7787098.5,6629713.7999999998,5641770,5829870.7999999998,7250911.4000000004,8266057.7999999998,7954376,7734975.2999999998,7676325.2000000002,8857708.1999999993,8247882.7000000002,7495494.2999999998,6980255.5,4180576.2,4027893,4474323.2,4882629.5,5639421.2999999998,6062957.2999999998,7971923.0999999996,6488447.0999999996,6391492.0999999996,5859434.2000000002,7149783.7999999998,8555519.9000000004,10324689.699999999,10102144.4,10389810.4,9638976.6999999993,8604241.5999999996,8499214.5,10020901.199999999,7883869.5,7868484,6039745.2000000002,5308305.3,6632791.5999999996,7505184,6665917.7000000002,5539600.7000000002,5002458.0999999996,4617934.2,3972885.8,4232602.3,3875729.1,4053347.4,3114972,2422796.6,1827870.5,2561428.9,2671896.7999999998,1629020.8,844306.4,402241.4,513312,804131.2,903888.4,583165.30000000005,1315934.8,1078114.3999999999,233822.2,644526.80000000005,946358.7,1368162.9,1236339.3,1063188.3999999999,654234.5,1011373.4,691029.1,988131.6,957339.5,916723.5,720269,823151.1,548401,-196879.8,-119257.7,-320828.40000000002,-173955.3,-510803.4,-445265.5,-558141.9,-550973.80000000005,-448288.9,-491924.8,-713717,-709069.6,-679982.1,-784984.5,-880363.1,-973514.2,-751286.6,-541860.1,-531692.80000000005,-383258.9,-239841.4,-239069.6,-147080.70000000001,-369888.6,-582487.5,-384781.5,-680187.4,-691974.1,-584933.69999999995,-605707.80000000005,-647164.30000000005,-799214.4,-811710.8,-881663]
[145,3.9560439560439558,935819.86030000029,-1545854.4088999995,5011909.3,935819.86030000029,-1545854.4088999995,5011909.3,4256971.3,0,4256971.3,null,"Simulation 157",0,-109333.4,922061.5,2069345,2414191.7000000002,2452884.4,1959180.5,1300176.8,2241665.4,-44933.8,-514727.3,154015.70000000001,1188257.3999999999,-1748854.6,-4078127.5,-3047441.9,-2373348.5,-3370476.9,-3714776.6,-4969267.3,-4321031,-4703979.3,-4293837.2,-3218163.5,-3462464.5,-4497440.5,-5402179.7000000002,-6225140.2000000002,-6380549.5,-6276455.4000000004,-7131517.7000000002,-6802987.4000000004,-7721403.5,-7536439.0999999996,-7788957.7000000002,-8498959,-7920108.5999999996,-6931681.2000000002,-5299729.8,-4893824.0999999996,-5523686.2000000002,-6058836.2999999998,-6719667.0999999996,-5766506.7999999998,-5972949.0999999996,-6105543.2999999998,-6136620.2000000002,-6054445.0999999996,-6762471.0999999996,-7012649.5,-6897997.7999999998,-7464289.0999999996,-6825565.9000000004,-6818635.9000000004,-7237067.4000000004,-6775648.9000000004,-6233423.7999999998,-6614374.5999999996,-6849684,-7287560.2999999998,-7061934.2000000002,-7088193.9000000004,-6496453,-6486178.5999999996,-6725357.7999999998,-6366909.7000000002,-6575586.4000000004,-6287329.5999999996,-6258372.5999999996,-6079748.7000000002,-6389648.5,-6325349.5,-6448483,-7055475.0999999996,-6702546.2999999998,-7022330.0999999996,-7613178.0999999996,-7549195.5,-8236527.9000000004,-8470845.5,-8303266.5999999996,-7994344.2000000002,-7750686,-7308610.7000000002,-7088316.5,-7149773.5999999996,-7350561.0999999996,-7238728.5,-6728233.0999999996,-6400108.5999999996,-6469326.2999999998,-6622212.9000000004,-6583105.7999999998,-6525758.7000000002,-6770611.4000000004,-6676718.0999999996,-6508080.9000000004,-6196537.4000000004,-5587098,-5185525.2,-5473795.0999999996,-5067856.5999999996,-4959027.5,-4898729.3,-4792110.5,-4649833.2,-4641934.0999999996,-4171677.9,-3847917.7,-3150956.4,-2966608.2,-2670673.4,-2229107.2999999998,-1365053.7,-759165.3,711.4,11302.6,-60059.3,477640,402763.4,488032.6,675880.9,-222672.7,625017.80000000005,326404.59999999998,865466.9,1776031.9,1548708.4,1531781.5,1663061.3,1374649.4,894372.2,374807.3,29147.7,-985803,-958645.8,-459225.8,-446013.9,-586049.69999999995,-39093.699999999997,221115.3,678277.4,362026.7,-93558.9,-542852.19999999995,-865145.7,-1130266.7,-1081847.8999999999,-947232.6,-1074367.2,-1163767.8999999999,-890950.3,-1175384.8999999999,-1154403.7,-1263400,-1108558.8,-1282841.1000000001,-1303301.8,-1367797.3,-1268511.3999999999,-1285480.8999999999,-1328657.2,-1321247.2,-1407736.7,-1347904.2,-1280616.1000000001,-1071769.3,-1040024,-1085472.3,-1064137.3999999999,-1158058.5,-1181841.3999999999,-1078013.5,-1117260.3,-1169171.8,-1225916.1000000001,-1206877.3,-1201678.8,-1085381.7,-1125613.3999999999,-1056580.3999999999,-966964.8,-802478.8,-994840.5]
[146,3.9835164835164831,904545.05990000046,-1544194.0796000017,4644914.4000000004,904545.05990000046,-1544194.0796000017,4644914.4000000004,4369740.8,0,4369740.8,null,"Simulation 158",0,-327016.40000000002,977036.4,741775.2,962189.4,125946.2,638969.69999999995,843616.6,1943949.5,153526.70000000001,-2004524.6,-3285728.8,-2253135.7999999998,-1656903,-1169087.6000000001,-796660,-1366502.2,-905917.4,-2922653,-3756050,-3143280.8,-3680614.2,-4454578.8,-5551205,-6525099.5,-5290226.7,-5607946.5999999996,-6997804.0999999996,-6121529.7000000002,-3802317.5,-4882574.4000000004,-5643717.0999999996,-6075667.2000000002,-6789047.4000000004,-6067620.4000000004,-7034272.5999999996,-5732441.7000000002,-4913618.2,-1713691.5,-2930706.1,-2553611,-2435055.2999999998,-1856777.8,-2572759.7999999998,-1675577.3,-1885036.2,-2050951.2,-2574678.1,-2187447.2000000002,-2102514.4,-3653213.7,-4316722.4000000004,-4767361.8,-4517888.4000000004,-5635561.9000000004,-6428754.5,-5995047.0999999996,-7052494.0999999996,-7191423.0999999996,-6702705,-6980718,-6489154.7000000002,-6730331.9000000004,-7301453.0999999996,-7709469.2000000002,-7047352.9000000004,-7254788.7000000002,-7382190.5999999996,-7622288.4000000004,-7542272.9000000004,-6944322.5999999996,-6322708.7000000002,-6172205.4000000004,-6801836.2999999998,-6911123.5,-6418777,-6268152.5999999996,-6118018,-6419047.7999999998,-5486073.5,-5096907.0999999996,-4341300.3,-4712979.4000000004,-4296695.5999999996,-3521081.3,-3156642,-3578198.9,-3369833.8,-4079362.9,-4178782.4,-5033755.8,-5133406.9000000004,-5342324.5,-4393253.2,-4448571.7,-4503282.4000000004,-4552884.5,-5134497.5999999996,-5568174.5,-5444141.5,-5758557.2000000002,-6224575.7999999998,-6058693.5,-6089886.9000000004,-6073717,-6364667.2999999998,-6863275.5999999996,-6892122.7000000002,-6461116.7000000002,-6293066.7000000002,-6070876,-5196237.2,-5158442.2,-5337324.3,-5871679.0999999996,-5715252.0999999996,-5756476.5999999996,-5604434.5,-5723679.5999999996,-5854403.0999999996,-5661325.5,-5610615.7000000002,-5731062.5999999996,-5903500.0999999996,-6075121.5999999996,-5833567.7999999998,-5724712.2000000002,-5824616.7000000002,-5662823.2999999998,-4676089,-4374626.3,-4406950.5,-4313203.7,-4061541.8,-3992541.6,-3695817.2,-3605558.6,-3637545.3,-3388413.4,-3205686.8,-2893678,-2871177.8,-2824832,-2559841.1,-2423036.2999999998,-2422855.2000000002,-2369807.7999999998,-1870368.2,-1329300.3999999999,-1443222.1,-1319648,-1482513.8,-1573169.8,-1412887.4,-1228555,-1373171.3,-1385988.3,-1185244.7,-1325619.7,-1376406.1,-1297133.7,-1349783.6,-1522365,-1376033.7,-1394931.1,-1153343.2,-612118.5,-476805.6,-625622.30000000005,-760881.1,-711696.8,-537969.80000000005,-518660.4,-226377.5,-127210.8,-35965.300000000003,16643.7,-37840.300000000003,-30256.400000000001,34123.4,284797.3,320084.7,626988.4,787287.9]
[147,4.0109890109890109,949844.50400000007,-1367836.913799999,4827846.9000000004,949844.50400000007,-1367836.913799999,4827846.9000000004,3687437.6,0,3687437.6,null,"Simulation 159",0,-159969.20000000001,-1076692.6000000001,547335.69999999995,-650503.30000000005,-1940681.4,-1437198.2,-4061438.8,-6255786.7999999998,-5802790.0999999996,-5862386.5999999996,-6970999.2999999998,-7948035.0999999996,-7459591.4000000004,-6996750,-7545464.0999999996,-7508116,-7487698.0999999996,-8618353.8000000007,-7777455,-5097751.4000000004,-4773715.2,-5487566.4000000004,-5648613.5,-4500729.9000000004,-3045913.1,-3620086,-3945266.7,-2365016.7999999998,-1387360.2,-1294038.3999999999,-1759958.7,-3410735.6,-3535806.3,-4350232.3,-4180229.3,-5316158.9000000004,-5595395.4000000004,-5237824.3,-6157350.5,-5821984.5999999996,-5416913.2000000002,-5221918.8,-4217049.5,-2871366.2,-3668876.2,-3049395.2,-3026918.5,-3889777.8,-3556560.4,-4621459.5999999996,-4543619.8,-5115205.8,-5256162.5,-3933099.5,-4623925.0999999996,-3286925.7,-3190991.5,-4188525.8,-3448942.5,-3564018.5,-3153620.6,-1402591.2,-1799207.4,-1094206.7,-1974575.6,-2573298,-2765361.9,-3295758.4,-1301360.2,-1443548,-1058814.5,685709.9,2523084.1,2931134.5,3093009.2,5123906.3,4961852.7,5964696.7999999998,5624669.7999999998,3730629.4,1627530.8,1493587.4,1272915.3999999999,656880.30000000005,1618618.7,1984313.8,999712.9,-1134028.1000000001,-547557.4,182422.8,-100737.5,855699,1951595.1,2556184,2165808.7999999998,2322946.9,2217521.1,2639660.9,1472074,-151456.1,-1269159.7,-1189477.5,-875972.2,-2400951.7999999998,-1903947.8,-1524734.6,-761715.19999999995,-659914.80000000005,-944045.5,-1167680.8999999999,85615.9,1332093.5,1182776.3999999999,1402238.5,966180.9,447922.9,1040331.8,231982,-75199.3,363794.4,427240.2,799759.7,246323.6,1215172.8999999999,975329.4,1592542.9,709253.4,1191394.6000000001,2392551.2999999998,2622977.5,2404871.2000000002,2430643.6,2703680.6,1775839.4,1705724.9,1171093.3,1302560.2,1529127.4,1005256.5,715259.5,1170315.6000000001,1604611.8,1746963.8,1356342.9,1179143.7,1478309,1881824.4,2626619.9,2771020.3,2523030.7999999998,2614044.5,2578744.4,2157723.1,2032747.1,1800453.7,1438343.4,1147056.6000000001,815887.9,797762,772223.8,559281,277964.59999999998,133433.9,301525.40000000002,787792.8,1284210.8,1265176.5,1055836.7,1294556.2,993297.5,1074110.3,1218339.3,1375523,1235963.8999999999,1451003.3,1222585.3,1314461.8,1453700.7,1687688.1,1733127.3,1496207.3,1358295.5,1275097.3]
[148,4.0384615384615383,1044127.2800999992,-1105019.4229999988,5129182.7,1044127.2800999992,-1105019.4229999988,5129182.7,4251659.3,0,4251659.3,null,"Simulation 160",0,-17736.599999999999,283929.40000000002,-683422.4,1106548.1000000001,1347830,2986933.4,4240361.0999999996,2252884.7000000002,1713652,1151767.6000000001,957775.8,1472589,1002650.3,3307138.9,2878704.4,322209.90000000002,773739.5,1528952.5,948706.1,888544.8,2730914.3,1577941,-70336,-719510.8,52336.1,840177.5,753824.2,223582.8,-224228.8,162111.5,-460565.4,-586657.69999999995,-1337086.2,-2222378.7000000002,-3153751.6,-4187824.5,-4685438.7,-2281654.5,-2781993.4,-3115094.9,-4619883,-4749893.9000000004,-5291230.2,-4980390.0999999996,-5102248.8,-5443938.4000000004,-6222423.7999999998,-6552147.0999999996,-7324565.0999999996,-7123185.7000000002,-7383963.7000000002,-7514821.2999999998,-7023722.5,-6836456.7000000002,-7413093.9000000004,-6362015.2999999998,-6737135.7000000002,-6583406.0999999996,-6824202.2000000002,-8081503.4000000004,-8692055,-8206371.4000000004,-8274929.7000000002,-8930295.4000000004,-8848673.1999999993,-8941495.3000000007,-8883135.0999999996,-9425199.6999999993,-9083670.5999999996,-8893443.5999999996,-9144303.5999999996,-9162205.8000000007,-9085320.5,-8716390.4000000004,-8259204,-8242652,-8338233.9000000004,-8227717.2999999998,-8165670.7000000002,-8027468.2000000002,-7858293.0999999996,-7469522.5,-7563751.9000000004,-7653418.5999999996,-7286007.7000000002,-7166100.4000000004,-7098625.2999999998,-6828104,-6582475,-6745785.2999999998,-6859559.4000000004,-6570632.9000000004,-5969718.5999999996,-6127376,-6628085.7000000002,-6579789.9000000004,-6133989.5999999996,-6083552.0999999996,-5735839.5,-5431972.5999999996,-5486859.2000000002,-5404943,-5293047.5,-5125844.5,-4945277.7,-4886043.3,-4460232.8,-4225933.2,-4454333.7,-3933054.4,-2847674.8,-2595997.7000000002,-2609563.2999999998,-2543091.2999999998,-2179280.2000000002,-2030480.4,-1977211.3,-1810024,-1699933.3,-1591253.7,-1435868.9,-1089809.8999999999,-774591.9,-560339.80000000005,-417380.5,-599100.1,-429157.7,-173939.4,292014.5,541434.30000000005,488014.6,658477.9,1281161.7,1091821.8999999999,958470.6,1173928.2,1396410.5,1824601.4,1762383.5,1719512.9,2031289.9,2010832,1625374.5,1690224.9,1594336.9,1930958.9,2092622.4,2186296.5,2028472.5,1718578.3,1653514.6,1804249.5,2019638.1,2143532.7999999998,1884124.9,1921773.7,2052656.2,2268359.5,2516167.7999999998,2500369.7999999998,2416030.7999999998,2459963.9,2467745.9,2438608.7999999998,2934401.9,3797889.3,3597506.4,3547386.6,3339858.6,4055788.1,4187429.2,4356248.5,4274545.7,4097188.7,4119164.2,4195277,4267086.9000000004,4125658.1,4345631.5,4196031.5999999996,4239608.4000000004,4215450.3,3624109.5]
[149,4.0659340659340657,989567.47539999872,-1125910.4586000012,5046352.0999999996,989567.47539999872,-1125910.4586000012,5046352.0999999996,4677579.4000000004,0,4677579.4000000004,null,"Simulation 161",0,199552.3,1101178.7,475727.2,981259.7,1041908.6,-424707.3,1331332.2,41599.199999999997,559115.80000000005,1632588.7,3210011.6,3468786.1,2395508.7000000002,2837565,1919245,5200301.0999999996,5616237.7000000002,6099059,6982703.4000000004,7202759.7000000002,7097447.2000000002,7232798.7000000002,9108450,7719673.2999999998,7113084.5,5196756.5999999996,4476201.3,6131642,5079831.4000000004,3927742.5,3938338.7,5848506.5,4595894.4000000004,3967996.8,2092201.5,-255172.4,274224.59999999998,4396746.5999999996,3225686.2,4382501.0999999996,2706061.1,2922855.6,1779935.6,1650279.2,2962352.3,3383128.9,4582190.4000000004,4105330.3,4273261.3,2675467.2999999998,3283594.1,3892982.3,4922865.9000000004,2348104.2000000002,2449491,5393982.7999999998,6983721.0999999996,8178049.5,12132230.5,12882764.800000001,12650198.4,11744411.800000001,10564450,9920921,10178365.300000001,10121700,8899121.3000000007,9535869,7465633.2000000002,5880744.0999999996,8200863.5,10140841.300000001,9353474.1999999993,9925928.4000000004,11679295.800000001,13937884,10205987.1,12785828.9,13320242.5,14038827.800000001,16226797,20167548.600000001,23400822.899999999,21304473.399999999,22723126.399999999,27451354.5,26663243.899999999,21009579.5,17820965.600000001,16512569.199999999,16034319.1,17409462,24143560.600000001,22403332.699999999,19947995.699999999,18324489.199999999,17267205.600000001,18749906.899999999,18902999.5,19699775.199999999,18850030.300000001,18367806.800000001,19738542.800000001,18962506.399999999,14722734.300000001,10599229,11252992.199999999,10914854.800000001,13236453.4,12718404.9,10932200.6,9564596.9000000004,7683687.5,6958763.2999999998,6413937,5783092.7999999998,4737488.9000000004,3452137.9,2874194.5,2745190.3,2835643.3,2492145.2000000002,1814147.4,973632.6,365958.2,614348.4,906966.3,283632.2,1091557.6000000001,2123539.7999999998,2306837.5,2694645.1,2462078,2439354.6,1984791.6,2770846.4,3029095.1,2067087.9,2138425.6,1381579.3,1143889,673621.3,-72089.600000000006,-30990.1,54633.9,-45305.7,418700.79999999999,690731.2,944276.6,600188.1,-246432.1,-439922.8,-633395.1,-617630.30000000005,-709295.6,-1019996.5,-1021102.5,-966798,-984974.2,-1248986.8999999999,-1148617.8999999999,-1251100.6000000001,-1158744,-1515826.2,-1406394.7,-482864.6,-513369,-660189.5,-674171.6,-535232.9,-460245.4,-649157.30000000005,-749812.4,-1121915.8,-1020877.2,-1008908.7,-1196723.6000000001,-1078620.8,-1228228.8999999999,-1236321.6000000001,-1291846.7,-1200423.3999999999,-1342185.4]
[150,4.0934065934065931,948563.65149999945,-1144195.9154999997,5012110.4000000004,948563.65149999945,-1144195.9154999997,5012110.4000000004,6090456.7000000002,0,6090456.7000000002,null,"Simulation 162",0,-562496.4,-1327779.2,-1567515,-2347455.6,-4731718.3,-6522070.5999999996,-5277163.5,-4722822.8,-5424339.5,-4513114.8,-4837295,-5900477.2000000002,-6922831.2000000002,-5072828.9000000004,-4871528.5999999996,-4147876.5,-3450150.9,-2791587.9,-3383583.7,-2142294.7000000002,-2653228.6,-1615091.2,798931.8,830947,2219297.4,2063134.6,1308919.3999999999,53447.8,232042.3,-311669.8,-260369.5,-513942.7,741038.5,1511321.9,-448929.5,470535.4,1120652.3,3025092.4,4729022.5999999996,3537665.4,3536287.3,1103691.6000000001,2411546.1,3325918.2,2445963,3750862.5,3944971.9,3694547.6,4248547.0999999996,6137212.7999999998,3845632.2,3590935,2687596.8,2071904,1114616.8,620575.80000000005,1415186.2,2356467.7000000002,1629121.9,839699.3,3905230.9,2756504.6,4581498.8,3549700.5,3170298.3,3924913.8,4939195.9000000004,5667264.5,4154672.6,3026836.4,2464298.9,4069631.8,1507732.1,3017013.5,3965070,5810932,4127196.8,4796139.2,4487540.7,7853716.0999999996,6406558.2999999998,8186916.7000000002,8146332.4000000004,9441399.5,8391709.5999999996,8350214,8080657.5,8799168.1999999993,10411466.1,8370633.7999999998,7665264.0999999996,6615147.7999999998,5754788.0999999996,8682177.3000000007,7176961.0999999996,8174567,7823555.7999999998,7064243,4633848.8,5967247,7300129.9000000004,7074523.5,6053527,5699939.5999999996,6015266.2999999998,5248541.3,4841715.2,3908974.2,2386868,3312967.7,3444806.2,2606585.2000000002,3856756.5,3277996.3,4134735,2842939.2,2589516.5,1933126.8,1295371.2,476129,84581.3,-218987.2,-518108.1,-611987.30000000005,-1148238.8,-1950125.3,-2800202.2,-3012289,-2287491,-2322048.2000000002,-2446034.4,-1938580.6,-295805.90000000002,-255713,-1067788.8999999999,-1340182.8999999999,-1653307.2,-1730084.6,-970992.1,-840799.1,-1128906.8999999999,-923850.9,-555617.80000000005,-571333.80000000005,73396.600000000006,535843.19999999995,-301798.8,722075.1,994749.4,157512.20000000001,242615.1,-289854.8,-77253.5,-537346.30000000005,-646742.5,-931776.4,-1028177.1,-1310703.8,-1323008.6000000001,-1198491.5,-1405255.4,-1866215.6,-1978984.2,-2201127.2000000002,-2181404.7999999998,-1869685,-1920776.2,-1973357.8,-1954025,-2071581.1,-2204695.6,-2156283.2999999998,-2199302.6,-2117501.7999999998,-1924932.9,-1858112.3,-1919659.4,-1890949,-1853688.8,-1661185.2,-1861194.7,-1791612.2,-2006960.3]
[151,4.1208791208791204,918914.35349999915,-1149939.5877,4817615.3,918914.35349999915,-1149939.5877,4817615.3,4080205.5,0,4080205.5,null,"Simulation 163",0,-157510.79999999999,-1779823.1,-2034769.9,-1564192.5,-2060085.8,-3349801.1,-3827580.3,-1149532.5,-1507771.6,-2502334.9,-2323155.2999999998,-3534985.9,-4096495.3,-4059723,-1826292.8,-882326.8,724765.2,383183.2,26999.3,991729.4,529669.30000000005,-525111.4,-375841.9,1247875.5,135391.70000000001,-2315420.7000000002,-916959.7,402774.1,728179.5,-729727.4,-1370262,11002,-525656.1,-2453584.4,-2085857.3,-2764091.8,-371824.9,-773023.4,-1449332.6,-1049091.8,-1090715.8999999999,-242617.5,-1906741.8,-1067744.1000000001,-360516.5,-2259471.6,-1889511.7,-1710907.9,-1695386.9,-1503113.1,-1869737.2,-1606612.6,-1782117.7,-3126697.8,-1232438.6000000001,-1163756,-2721187.6,-3058951.9,-4045075,-4289036.9000000004,-5454899.4000000004,-4511824.4000000004,-4572531,-5191433.0999999996,-5850462.0999999996,-5326338.0999999996,-5635305.0999999996,-5667551.2999999998,-4934370.5,-6788709.5999999996,-6799237.7999999998,-7360642.9000000004,-7426143.7999999998,-7108296.0999999996,-6705150.2000000002,-7254464.2999999998,-7084439.2999999998,-6927297.5,-7090151.4000000004,-6578984.2000000002,-6333630.5999999996,-6087634.4000000004,-6336133,-6364333.2999999998,-6327781.7999999998,-6549484.2999999998,-6647517.5,-6820791.4000000004,-6570758.2000000002,-6616891.2000000002,-6516472.2000000002,-6749360.5999999996,-5576919.5999999996,-5373985.2999999998,-5455885.5999999996,-4962421.3,-4051688.9,-3669243.3,-4795019.5,-5351247.5999999996,-4728845.0999999996,-4505063.8,-4979404.4000000004,-5221151.3,-5401409.2000000002,-4008334.6,-4359708,-3420513.1,-3389084.9,-2766161.7,-1478477.9,-2133357,-2633242.6,-3070427,-3032609.8,-2478427.6,-2691188.8,-3421884,-3315362.2,-2629266.5,-2756395.9,-2488594.2000000002,-2560216.7999999998,-1982356.9,-1207908.2,-1236887.7,-1397118.5,-1671618.1,-785607.4,2295.1,-209181.4,343060.1,-64243.199999999997,1130276.7,1332813.8999999999,1862791.6,1991733.9,2343133.4,2034031.9,2231692.9,1992482.8,1868276.3,1994739.9,1587325.1,1271167.8999999999,1754699.5,2067517.9,1851533.7,1738164.9,1567442.8,1663521,1326921.8999999999,903836,807542.3,755948.5,1174417.3,618026.1,245608.9,81524.5,-114806.8,295229.2,290074.2,122852.7,-212141.7,212463.8,618518.5,543018.30000000005,493317.9,503912.8,372326.9,282381.90000000002,323456.40000000002,331623.7,409856.1,393503.1,277162,287790.40000000002,315327.59999999998,53132.6,-168558.1,-282465.09999999998,-382855.5,-416329.2]
[152,4.1483516483516487,905359.89509999962,-1160838.4111000006,4750385,905359.89509999962,-1160838.4111000006,4750385,2985894.1,0,2985894.1,null,"Simulation 164",0,418129,-521302.4,260619,1507832.2,829591.4,2628319.4,946183.6,-321716.8,-1182450.6000000001,430021.4,3114026.7,2273693.7999999998,228870.7,-1803728.8,-1465024.2,-2007728.8,-982230.3,-518764.6,-790086,-1592271.1,-3119889.8,-3858007.4,-3115530.6,-1010995.8,-245422.5,-1365480.1,-1052858.8999999999,-1367502.7,-1511055.9,-1408795.3,-1958789.4,-1292571.5,-215409.1,76617.2,-458938.6,-724943.4,566709.80000000005,-356907.1,-874500.1,-232475.8,-354081.5,624003.5,226272.6,-1665436.5,-967578.5,-1117973.8,-2359729.4,-1474109,-524195,264648.90000000002,2212502.6,877299.9,-42265.3,735684.1,69623.600000000006,283395.20000000001,765826.7,603552,-861503,-1715646.9,-1256655.1000000001,-2151586,-892026.1,-466419.3,-316125,-1514222,932820.6,706797.9,796116.8,995019.9,1340622,518061.3,557438.9,672066.6,421731.7,570298.5,224136.5,166590.70000000001,-673706.7,-1605198.3,-1729361.6,-1619472.6,242862.1,513314.5,1275105.8999999999,2009770.9,2419047.9,3156127.2,1694722.7,-260966,-143327.70000000001,-1526313.8,-1549167.7,-1601452.4,-2399461.2000000002,-2732677.9,-3305671.5,-3308405.1,-3919090.5,-4164684.6,-4031341.2,-4237906.0999999996,-3471128.8,-3506396.5,-3912355.7,-4141042.1,-4557936.7,-4575919.5,-3940221.6,-4452006.0999999996,-3400287.5,-2125387,-1589156.1,-1464250.5,-1266330.8999999999,-190914.9,344373.3,658924.4,534436.30000000005,1649709.2,1895130.5,1091925.8999999999,311072.59999999998,1271568.6000000001,1376399.1,1605731.6,2025905.9,3230009.6,3551700.2,3142513.5,3913228.8,3284565.7,3106766.2,3630546.4,2925630.8,2934504.8,2156274.7999999998,3087853,2511935.7999999998,2012986.8,1466825,1196823.8,1103000.8999999999,56918.8,194229.9,-76094.8,577213.9,900713.7,867566.3,761384.6,1136209.8999999999,340490.5,153026,500279.6,502422.7,356666.6,420135.8,295420.2,166414.70000000001,94223.3,109264.8,26292.7,16495.400000000001,-110999.3,-185434.3,122630.8,196204.7,137215.79999999999,191515.7,13647.1,-201610.9,-510191.8,-652881.30000000005,-717111.6,-770977.6,-635007.1,-546687.80000000005,-661163.6,-653137.19999999995,-482785.6,-385802.1,-345143.4,-425857]
[153,4.1758241758241761,870102.10919999983,-1167135.4982000005,4628211.4000000004,870102.10919999983,-1167135.4982000005,4628211.4000000004,1841127.3,0,1841127.3,null,"Simulation 165",0,-118937.2,1429419.3,432078.2,-1074762.8999999999,-1753019.6,-888242,-2928245.9,-3921212.9,-3067477.1,-2618550.4,-2389575.7000000002,-1854161.8,-1757439.9,-328578.59999999998,-2082662.2,-1709720.4,-1216300.6000000001,-1600182.9,-2191603.7999999998,-975460,-807535.7,1412917.9,2177437.2000000002,1857516.4,701192.3,1640310.5,1837026,-1398379.3,-1566744.8,-1080855.8999999999,-931226.2,-2245484.2000000002,-1725316.2,-2960983.9,-3982069.8,-3773105.5,-4387944.8,-4156904.9,-4581434.8,-4487466.3,-4527970.5,-2781654.3,-3025657.7,-2150087,-2346717.2000000002,-3372661.1,-4360193.4000000004,-4630800.8,-6112937.2999999998,-5343500.3,-5162256.8,-5017943.5999999996,-4689171.3,-4731476.9000000004,-5513189,-4090553.2,-4775970.3,-5273281.3,-4797321.9000000004,-4963735.0999999996,-5202623.5,-4985655,-4214997.0999999996,-3879916.1,-3354440.7,-2497261.2999999998,-2422438,-1747060.5,-1755059.5,-2875398.4,-3140904.5,-3368733.3,-4480132.0999999996,-2934109.9,-3641037.2,-2533313.1,-3086868.2,-3461663.5,-3888840.4,-4024598.5,-2931879,-2467011.1,-3683205.3,-3074138.7,-2781005.7,-3137266.2,-4260833.7,-4879954.7,-5798225.2000000002,-5755721.2000000002,-6360761.2999999998,-7066685,-6527164.0999999996,-6385187.0999999996,-6722557.9000000004,-6226691.2999999998,-6237684.7999999998,-6869438.0999999996,-7113710.2999999998,-6826064.2000000002,-7160127.2000000002,-7082814.2000000002,-6718786.0999999996,-6537999.2000000002,-6700392.0999999996,-6714777.9000000004,-6569307,-6080380.5,-5946387.4000000004,-5824026.2000000002,-5393766.5,-5418295.5999999996,-5122043.3,-5605567.2999999998,-5664549.5999999996,-5545061.2000000002,-5615183.5,-5786615.9000000004,-5920952.0999999996,-5631147.7999999998,-5463102.5,-5250343.7,-5161363.9000000004,-5115636.0999999996,-4852236.4000000004,-4441007.7,-4504393,-4582269.5999999996,-3993863.4,-3985705,-3918621,-3802391.6,-3737600.6,-3653182.8,-3425208.3,-3192835.9,-3023009.1,-2897351.8,-2833034.7,-2740107.5,-2718858.4,-2383922.7000000002,-2359265.1,-2179257.5,-2227206.7999999998,-2097828.2999999998,-2134600.7999999998,-1896074.3,-1841394.4,-1890964.6,-1884639,-1695628.4,-1755847,-1504789.1,-1460721.3,-1448767.6,-1414530.5,-1436575.5,-1507534.8,-1013688.9,-1178026.3999999999,-1270236.2,-1103870.8,-967645.8,-869708,-790798.5,-970352.6,-928741.9,-776021.1,-621794,-338683.6,-472623,-351404.5,-418869.1,-241133.3,-284208.2,-137088.29999999999,-27985.200000000001,88134.3,235598.9,182958.9,275779.40000000002,314105.59999999998]
[154,4.2032967032967035,828366.32869999972,-1182682.6347999997,4413853.7,828366.32869999972,-1182682.6347999997,4413853.7,2179244,0,2179244,null,"Simulation 166",0,-630791.6,1844985.2,-1304889.3,-831805.2,-2812478.7,-4430456.3,-2913213.6,-3237116.4,-2075010.9,-2086828.2,-2584663.7999999998,-2506020.5,-3757500.7,-2866621.1,-1597348,-1144439,-1857906.3,6639.7,675592.4,1998597.7,1971951.3,488285.2,1817149.8,976563.1,-847717.4,124419.4,554382.9,1247108.7,1298591.7,-1840736,-3100624.5,-5274524.2,-4678475,-5844366.5999999996,-5377338.9000000004,-6324533.2000000002,-5913101.5999999996,-4427639.2,-5016102.4000000004,-5641487.7000000002,-5677919.7999999998,-4984401.5999999996,-4812544.5,-4912884.4000000004,-4545904.3,-4802174.5,-5362564.0999999996,-5853559.9000000004,-5693143,-5689952.4000000004,-5450328.9000000004,-4732415.5,-3751608.1,-3209095.1,-2988649.3,-2577691.2999999998,-1553136.6,-83048.899999999994,1161502.8999999999,1199216.7,2133344.2999999998,2621769.2999999998,5051355.7,4611475.3,4689885.4000000004,3428428.9,3962307,5668053.4000000004,5234854.7,5687467.2999999998,6383007.9000000004,8166308.4000000004,5096024.5999999996,4762973.0999999996,6858570.0999999996,6546499.7000000002,7705672.4000000004,6504269.4000000004,5113049.5999999996,5279477,5316230.8,3998260.8,1705940.1,2767514.2,3440858.8,1428193,1623929.6,3437758.6,4319306.0999999996,4836615.3,3391407.5,3309107.3,5156351.8,5287286,6104388.7999999998,6072431.7999999998,3915597.6,3613847.7,4101842.8,3613224.8,4593829.7,5161148,5546087.2000000002,7771157,6065438,7512725.5,7922305.7000000002,6196657.9000000004,5522114.0999999996,4506889.8,5296201.7,5135570.4000000004,7177979.4000000004,6805524.5999999996,8966676.1999999993,8966746,7936276.0999999996,7713092.2999999998,8637809.8000000007,7759829.7000000002,6468604.4000000004,4707407.7,4265605.8,5071577.3,6179121.5,5679724.0999999996,6112227,5633951.7000000002,5570536.2000000002,5209415,4368997.8,5032787.3,4418442.5,4811800.8,4828393.3,3951103,2494652.2000000002,2412461.2000000002,1786074.5,1657155.7,2097451.7000000002,2458541,1785336.6,1935072,2055061.6,2134937.5,1787351.1,1729411.8,1838726.9,1756136.3,1797649.4,1711475.2,1799985.2,1510796.3,1376542.5,1478819.7,1587813.8,1605939.3,1467116.1,1459869.4,1631776.1,1452679.4,1157173.3,722884.8,693386.3,651821.80000000005,476242.5,597762.80000000005,540953.19999999995,615848,583014.19999999995,654235,556512.4,460976,402302.3,586253.5,403909.9,296573,426490,601126.80000000005,560180.30000000005,645086,654691.69999999995]
[155,4.2307692307692308,785905.1917999998,-1199659.4648000014,4227687.5,785905.1917999998,-1199659.4648000014,4227687.5,2640430.4,0,2640430.4,null,"Simulation 167",0,93702,-125378.5,82273.100000000006,1414184.2,2337698.2999999998,2315123.1,1542457.3,1610836.7,-1161589.3,-2050746.7,-3652202.8,-4392442.5,-4781571.7,-7416266.7999999998,-8225027.4000000004,-7311561,-7625183.2000000002,-8296403.2000000002,-8912082.4000000004,-8265861.7999999998,-8640597.4000000004,-8460878.9000000004,-8542310.5,-8930646.8000000007,-8784123.8000000007,-8506346,-8467619,-8738147,-8843722.3000000007,-8781276.5999999996,-8599455.5999999996,-9360197.8000000007,-7708421.5,-8584242,-9071430,-9449926.4000000004,-9846101.8000000007,-9599577.3000000007,-9580469.9000000004,-9860180.1999999993,-9934416.9000000004,-10333641.5,-9786938.9000000004,-10273479.9,-10428916.800000001,-9869332.9000000004,-9306768.9000000004,-9154184.5,-9346969.8000000007,-10052656.699999999,-9939419.5999999996,-9327754.3000000007,-9061851.9000000004,-7559989.0999999996,-7842851.2999999998,-6087568.2999999998,-6821316.5,-6013388,-7149740.7999999998,-8222590.7999999998,-7884642.5,-7983158.2000000002,-7745901.0999999996,-7599841.9000000004,-8386943.0999999996,-8254886.5,-8467850.0999999996,-8492987.0999999996,-7960163.2999999998,-8014503.7000000002,-7901659.0999999996,-7426799.2999999998,-7627160.7000000002,-7437169.5999999996,-7117885.5,-7272467.5,-6871478.9000000004,-6611920.9000000004,-6486344.5,-7014869.2999999998,-6212472.7000000002,-7275718.0999999996,-7088770.2999999998,-7201029.5999999996,-7064398,-7512415.4000000004,-7412771.5999999996,-7196475.5,-7520670.2999999998,-7612733.7000000002,-7944521,-8074902.9000000004,-7512020.2999999998,-7164440.2000000002,-7257254.7999999998,-6909752.5,-7302181.5999999996,-7228282.4000000004,-7175332.2000000002,-7332904.2000000002,-7316821.5999999996,-7059596,-6925583.9000000004,-6777333,-6812459,-6749242.9000000004,-6895780.5999999996,-6700420.7999999998,-6750693.5,-6585097.4000000004,-5662026.2000000002,-5471575.5999999996,-5406191.2999999998,-5210607.7,-5140485.8,-4782878.2,-4606127,-4876270.5999999996,-4701476.2,-4414874.0999999996,-4078769.4,-4265968.3,-3969875.5,-4132140.5,-4256619.3,-4543383.9000000004,-4771412.9000000004,-4825786.7,-3988856.5,-4078736.5,-3962137.9,-3720052.5,-3212373.2,-2915784.5,-2766299.1,-2537301.6,-2672726.2999999998,-2631146.1,-2528573.9,-2482841.5,-2387992.7000000002,-2272205.7999999998,-2324621,-2390399.1,-2294319.1,-2103373.2999999998,-1697490.4,-1062413,-1143496.8999999999,-840144.1,-1126119.3,-1082483.8,-1053470.6000000001,-1008245.6,-1156938.8,-883720.8,-829336.2,-886060.7,-845253,-697378.5,-746537.7,-561975.69999999995,-642674.4,-408379.5,-280003.59999999998,311479.09999999998,186330.1,313145,166060.70000000001,484085.6,505323.8,419589.9,514136.5,448804.2,635793.80000000005,919826.4,974598.2,1072605.2,1115634.6000000001,1279281.6000000001,1336835.1000000001,1451378.4,1653035.9]
[156,4.2582417582417582,731501.0779999994,-1232068.3555000003,4065514.1,731501.0779999994,-1232068.3555000003,4065514.1,2321265.9,0,2321265.9,null,"Simulation 168",0,6151.7,-345380.8,865476.7,-2246850.2000000002,-568874.30000000005,-1508860.8,-151288.79999999999,-1611554.8,-2195077.1,-4441496.9000000004,-5238637.3,-4210834.2,-4320728.5,-5097493.9000000004,-3145524.9,-2035125.1,-2917750.4,-1712809.3,-64955.7,4341247.0999999996,4266588.2,3317446.6,1617094.9,-119572,298818.59999999998,1350239.8,3768541.6,2758344.1,6610593,7661281.7999999998,8983345.9000000004,9866978.5,8937412.0999999996,8423415.1999999993,8329394,9330057.0999999996,9966361.5999999996,9823028,10192459.9,10406220,11297065.199999999,11321442.199999999,10616497.9,10700869.699999999,8119185.7999999998,6791073.5,7587798.7000000002,5833845.2000000002,5591002.5,4700358,6139482,9314825.5999999996,9715128.3000000007,11823326.199999999,10039795,11880850.5,13667643.5,15335784.300000001,15004763.4,16279025.9,16796715.5,19830504.199999999,20203380,19949997.199999999,19734402.5,17846786.300000001,14775279.800000001,16526543.1,16760308.300000001,15862965.1,13552468.9,12792961.5,15451440.300000001,15164102.300000001,13633423.4,15967269.4,18953986.5,17291469.899999999,16486395.800000001,14975589.5,12645742.300000001,9641714.8000000007,8968199.0999999996,6953557.7999999998,7652395.5999999996,6976049.2000000002,6999915.0999999996,7446493.0999999996,5795775.5,4599960.8,3674132,4012718.7,5091558.5999999996,6188481.9000000004,6371077.5999999996,6543653,7780182.4000000004,9403230.5999999996,11838834.300000001,9888971,9754362.8000000007,10308401.1,8845370.4000000004,9685169.9000000004,8193570.2000000002,8907411.4000000004,7533905.4000000004,8903213.1999999993,10091676.300000001,10977383.800000001,9130531.5999999996,8979966.8000000007,8541705.6999999993,8663265.1999999993,9068301.9000000004,8555311.4000000004,6531186.7000000002,6229927.5999999996,6123966.5,8655789.1999999993,9040855.4000000004,9044096.6999999993,10565392.4,10269741.699999999,9863923.4000000004,9149036.4000000004,6554878.7000000002,7011278.0999999996,8629018.5,8690096.3000000007,8443899.6999999993,9336305.1999999993,9199986,7989290,8652364.8000000007,9645347.1999999993,9057547.0999999996,10937784.1,12208982.6,10984897.5,10474603.300000001,9126640.8000000007,8656059.3000000007,10413627,10186192.199999999,9732806.8000000007,10545641.9,11226445.1,10825374.9,10299341.5,9297192.6999999993,9334503.6999999993,9327960.3000000007,11197535.699999999,10842766.6,10216570.1,9781815.3000000007,8868080.5999999996,8996505.6999999993,8604710.4000000004,7018198.0999999996,6388357.5999999996,5669553.2000000002,4866048.3,5254575.0999999996,5932544.0999999996,5916695.5999999996,5537148.2000000002,4702736.3,3947612.2,3795384,2912971.8,2296320.2000000002,2073127.4,1618979.7,1631187.4,1413110.4,1422717.8,730976.1,246263.1,24161.1,-215735.5,-322632.2]
[157,4.2857142857142856,721858.31779999973,-1185327.9628999999,3905515.8,721858.31779999973,-1185327.9628999999,3905515.8,2560018.2000000002,0,2560018.2000000002,null,"Simulation 169",0,-123890.2,-972068.2,-792930,-2423978.7000000002,-2661533.7000000002,-3303133.8,-3524828.3,-4245273.3,-4932414.7,-4804271,-4457399,-2417284.1,-935698,-1035812.6,2318698.4,3848605.4,3739759.4,5897827.7000000002,8019042.7000000002,8750058.6999999993,9278391.6999999993,7879142.5,7479553.4000000004,8558915.0999999996,7427176.2999999998,8203779.7000000002,6372787.2999999998,5601674,4207535.9000000004,5242783,6616119,7525049,7402102.7999999998,6984437,8147229.4000000004,7184707.7999999998,6837443.7000000002,6665141,6296885.9000000004,9196804.4000000004,9716155.4000000004,7888961.2999999998,10158373.199999999,9401256.5,10005581.5,6333237.5999999996,5053931.7,4253880,2768257.1,1048784.3,-1364840.8,-1464042.1,-193374.7,546197.30000000005,2070521.9,2350961.7000000002,4080884.8,3547527.5,3491825,2152530.6,700978.2,418621.4,915270.4,953503.7,3509730.6,4477462.8,4125769,4132901.8,4420128,4794330.9000000004,5353201.9000000004,4897761,3966308,4129952.6,3314828.8,2365626.9,2160873.9,2098981,2617098.5,2480139.5,4396690.4000000004,2470359.7999999998,641206.1,1386724.8,2695469.5,2167241.5,1911143.6,1224639.3,-234870.39999999999,-1440655.8,-1134696.1000000001,-1707831.6,-2571198.6,-3093514.3,-3840884.4,-2763517,-3086916.1,-3096520.5,-3241269.1,-3493385,-3389180.6,-3224332.9,-2587638,-1773615,-2946539.7,-2207744.9,-2569872.9,-2047298,-1891034.3,-1187820.1000000001,-123829.2,228315.2,652377.30000000005,103012,640862.1,1540608.3,139231.29999999999,772814.7,755310.9,1798355.4,2285123.7999999998,2706768.1,1802794.4,2138676.7999999998,2491267.2000000002,1936349.7,1939050,2017898.5,1756998.5,1719863.3,1662832.1,2296747.5,2425109.4,1849693.9,1411404.7,1170712.1000000001,718623.2,1364995.5,1351611.6,967027.9,1340950.3999999999,1340603.1000000001,570827.1,1069630.6000000001,918787.1,713149.5,894839.8,1101414,1102259.5,953923.5,1146000.8,875229.2,1186796.8999999999,765918.7,719203.4,868190.5,582235.80000000005,938580.1,793972.6,524779.30000000005,570320.69999999995,347376,390766.1,353910.3,218834.4,831616.7,641283,615314.69999999995,528254.80000000005,318773.2,166951.5,73763.600000000006,94137.1,167636.79999999999,283402.8,125470.3,12960,303934.59999999998,179739.7,101090.6,164769.20000000001,229216,219328.2]
[158,4.3131868131868139,683817.11579999933,-1203294.6193999988,3765959.6,683817.11579999933,-1203294.6193999988,3765959.6,2994665.2,0,2994665.2,null,"Simulation 170",0,503839.1,2934854.8,2117413,2324242.7000000002,2115260.2999999998,922473.3,3212440.7,3391525.7,3565913.1,1546679.7,1616698.6,-11328.9,-2226879.6,-2265496.2000000002,-3018587.5,-5567448.7000000002,-4825986,-4213350.9000000004,-5546236.4000000004,-2356001.7999999998,-970361.4,-525776.6,-730187.1,-194324.8,-301358.09999999998,-1899292.7,-2644994.4,-3246150,-2537381.2000000002,-2612893.1,-3138661.8,-4320548.8,-5034675.3,-5124965.4000000004,-5272071.4000000004,-4717041,-5687303.2999999998,-4990502.7,-5907177.2999999998,-5438799.4000000004,-5615918,-5088924.2,-5495120.9000000004,-5530020.2999999998,-5729925.2000000002,-6526673.5999999996,-5441938.5,-4044305.3,-4673540.9000000004,-5360352.7,-5964909.7999999998,-5712307.7000000002,-4848416.8,-4567598.3,-3762315.7,-3635950.5,-4288012.7,-4785874,-5110882.9000000004,-5585063.7999999998,-6140807,-6916786.0999999996,-7115540,-6871943.9000000004,-6620375.7000000002,-6331894.5,-7368479.7000000002,-7170963,-7476799.7999999998,-7044288.2000000002,-6773990.7999999998,-6484396.2999999998,-5881923.7999999998,-5915935,-6321321.5,-6072622.2000000002,-5888464.0999999996,-5585021.5999999996,-5065033.3,-5616548.7999999998,-6123388.5999999996,-7150782.2999999998,-7175747.2000000002,-7647901.4000000004,-7236825.5,-7182077.7999999998,-6828291.5,-7055044,-7213150.5999999996,-7737413.2999999998,-7913129.4000000004,-8289488.2999999998,-7619162.2000000002,-7576356,-7562699,-7671457.7999999998,-7771427.0999999996,-7617015.2999999998,-7511428.7999999998,-7452978.5,-7467301.0999999996,-7143870.2999999998,-6623091.5999999996,-6707733.2000000002,-6911051.7999999998,-7053237.0999999996,-7058513.7999999998,-7022343.5,-6937257.2999999998,-7109357.0999999996,-6406046,-6501400.2999999998,-6660405.7000000002,-6640462.9000000004,-6593041.7999999998,-6423498.5,-6200860.9000000004,-6257604.7999999998,-6267031.5,-5971311.5,-5806093.7999999998,-5569201,-5370855.0999999996,-5565463.5999999996,-5505589.4000000004,-5705864.0999999996,-5581284.9000000004,-5421861.2000000002,-4596064.5999999996,-4698442.0999999996,-4712686.7,-4618882.3,-4286976.5,-4239794.9000000004,-4082693.4,-3673485.7,-3554155.2,-3277138.7,-3343831.6,-3328703.8,-3213407.6,-3027722,-2948324.9,-2860886.1,-2859434.5,-2912445.7,-2477886.4,-2036929.6,-2222665.7999999998,-2234017.9,-2177293.5,-2340995.7000000002,-2510380.9,-2478519.5,-2228021.2999999998,-2344727.7000000002,-2001894.6,-2180634,-2091621.6,-2059747.1,-1854695.6,-1972471.5,-2029352.1,-2064849.9,-1641450.9,-1137884.7,-950164.3,-820965.7,-753211.4,-729907.8,-716148.6,-564484.69999999995,-461981.6,-653570.9,-458178.6,-265445.2,419.3,26643.4,120645.8,118659.3,-10126.799999999999,27214.6,285598.5]
[159,4.3406593406593412,650629.09839999978,-1222085.0033000011,3477118.3,650629.09839999978,-1222085.0033000011,3477118.3,3240528.3,0,3240528.3,null,"Simulation 171",0,380981,525087.1,618233.30000000005,167381.20000000001,1201053.3,1027048.4,2872016.8,2471535.1,1514097.5,3912639.3,5765321.2999999998,6126477.7999999998,6042532.5,6145468.2999999998,4304745.2,3746019.1,2420045.5,1251773.3,984286.2,-215624.9,51733.4,-395714.2,255651.6,598774.5,1756770.2,2928596.5,2241305.7999999998,1463036.5,2716522.6,3729698.2,3938580.7,2204523.5,4665113.2,3807478.8,4580051.0999999996,6359343.0999999996,4851070.0999999996,5939590.2999999998,5235393,7405988.2999999998,7554850.9000000004,8384818.5999999996,7945063,5658445,5975027.5,9624553,11537615.9,9289319.9000000004,9144507.8000000007,7422423.7000000002,7118457.7999999998,6411710.2999999998,4900695,2902026.2,976370.7,3875720.9,3710277.3,5004584.5999999996,3912600.6,3658709.5,5245749.4000000004,4536978.5,2941302.1,5253057.0999999996,4430552,4070603.6,3223152.7,2139747.1,3143701.4,1712292.5,1317422.8999999999,2117472,1234106.5,1780415.3,2228154.7000000002,2230933.5,2217094.2999999998,2631426.4,1686764.7,1821820.6,2381566.5,2729854.5,2815201.9,1532165.6,1210722.8999999999,1191345.5,1973011.7,1552184.3,16498.3,1142971,1051001.3999999999,-18000.2,736546.3,440521.5,1130189.1000000001,1439789.1,1486344.4,1397472.2,2144592.5,1996039,1937576.1,869275.6,1251745.2,607704.69999999995,762507,420948.3,625414.30000000005,-481928.2,442503.8,-388416.9,1997244.1,468495.7,508348.9,122358.2,-777672.6,-1492811.6,-1353069.5,-2307040.7999999998,-2860538.3,-2418675,-1474638.7,-200713.7,-1380594.5,-749832.1,-890880.5,-562373.4,-565200.4,-520412.7,-86674.6,-183828.6,-908315.5,-1265785.8,-2139667.9,-2561646.4,-2380923.9,-2316195.1,-2715015.5,-2563983.7999999998,-2517146.2000000002,-3062790.2,-3032809.7,-3005778.7,-2576304,-2553631.4,-2505905.9,-2653045.4,-2256985,-1753857.1,-2109491.5,-2513289.2999999998,-2837984.9,-3130117.2,-3420939.9,-3366117.3,-3279737,-3523054.7,-3186761.1,-3330110.8,-3908472.4,-3946760.3,-3773615.2,-3749420.3,-3659400.5,-3649694.3,-3683498.4,-3427187.9,-3372421.8,-3269476.5,-3224879.5,-3366657.9,-3223580.9,-3294592,-3115314.8,-3197356.5,-3234948.2,-3120444.2,-3167746.5,-3202921.3,-3098940.3,-3175680.3,-3069810.2,-3143194.5,-3074656.5]
[160,4.3681318681318686,{"$f":"SUMIF(OFFSET(Exposure, 0, A181,1000,1),\">0\")/1000","v":611608.19290000002},{"$f":"SUMIF(OFFSET(Exposure, 0, A181,1000,1),\"<0\")/1000","v":-1243345.9674000009},{"$f":"SMALL(OFFSET(Exposure, 0, A181,1000,1),95%*1000)","v":3440575.4},611608.19290000002,-1243345.9674000009,3440575.4,{"$f":"OFFSET(Exposure, PathNum-1,A181,1,1)","v":3264027.1},{"$f":"OFFSET(Collateral, PathNum-1,A181,1,1)","v":0},{"$f":"OFFSET(CollateralisedExposure,PathNum-1,A181,1,1)","v":3264027.1},null,"Simulation 172",0,-154011.79999999999,2292206.5,-104025.9,-1841562,-2561240.1,-1730245.9,-2631150.1,-3087517.1,-3475561.5,-3176149.6,-2701339.9,-2992850.5,-3529379.5,-2873546.6,-3692898.9,-4257109.9000000004,-5392366.2999999998,-4639710.7,-5650077.7000000002,-5147920.5,-6389218.9000000004,-7258248.2999999998,-6328153,-6785709.7999999998,-6719960.9000000004,-5955751.7000000002,-5059029.3,-5011667.7,-5701974.7999999998,-6526880.9000000004,-7232974.2000000002,-8402400.0999999996,-9098798,-9575273.1999999993,-10036661,-10606431.800000001,-10494587.699999999,-9282145,-9149723.8000000007,-9268101.5999999996,-9694649,-9772795.8000000007,-9507212.9000000004,-8714860.1999999993,-9102083.3000000007,-9273696.6999999993,-9675464.8000000007,-10191855.300000001,-9956354.9000000004,-9418093.9000000004,-9329389.5,-9715041.4000000004,-9861021.6999999993,-9824325.3000000007,-10637591.300000001,-10241559.800000001,-10943995.300000001,-11377131.4,-11469266.5,-11642058.4,-11764859,-11855073.9,-11741967.5,-11531537.9,-11335403.6,-10951918,-11095644.199999999,-10705752.6,-10473623.5,-10016627.800000001,-10155287.5,-9939872.8000000007,-10139590.800000001,-9753617.0999999996,-9367494.1999999993,-9613738.3000000007,-10048216.300000001,-10195931,-10213275.800000001,-10234858.300000001,-10147338.800000001,-10046189,-9687257,-9940308.4000000004,-9950045.0999999996,-10145601,-10168849.300000001,-10148908.4,-10251094.4,-9950535,-9823477.6999999993,-10040962.300000001,-9455321.3000000007,-9489236.1999999993,-9662033.1999999993,-9350632.5999999996,-9156347.9000000004,-9069002.0999999996,-9170824.5999999996,-9174837.6999999993,-9188589.8000000007,-9352940.6999999993,-9452636.5999999996,-9317244.4000000004,-9167847.6999999993,-9333943.9000000004,-9088858.4000000004,-9075251.4000000004,-9049163.0999999996,-9151681.5,-8308140.5,-8446071.1999999993,-8379494.5999999996,-8089991.4000000004,-7915022.5,-7657603.9000000004,-7452891.7000000002,-7165189.5,-7057997.7000000002,-6944358.0999999996,-6884806.7999999998,-6567855.5,-6351808,-6293608.9000000004,-6250051.5,-6124633.4000000004,-5877547.0999999996,-5721750.0999999996,-4956160.7,-4982802.2,-4866394.2,-4961206.2,-4796803.8,-4602727.4000000004,-4519234.8,-4353081.3,-4164764.4,-4164514.9,-4104556.5,-3882303,-3790176.9,-3416326.6,-3360331.2,-3143672.8,-3016928.2,-2788058.9,-2619391.2999999998,-2484382.5,-2517369.7000000002,-2536750.5,-2675062.2999999998,-2644180.5,-2619394.7000000002,-2700300.9,-2630269.9,-2723013.1,-2814606.6,-2740862.7,-2664995.9,-2778848,-2713974.3,-2455829.1,-2621702.1,-2490058.6,-2436834.5,-2180972.4,-2287585.6,-2296235.6,-2134057.7000000002,-2132718.7999999998,-1987938.9,-1739734,-1711776.1,-1555987,-1446868,-1361706.7,-1334423.3,-1391173.7,-1266816.8999999999,-1257559.7,-1101280.3,-825120.3,-843565.7]
[161,4.395604395604396,580837.12459999998,-1270403.9706999999,3347734.5,580837.12459999998,-1270403.9706999999,3347734.5,3122804.1,0,3122804.1,null,"Simulation 173",0,310512.09999999998,1998827.4,861434.1,758686.9,-1982765.9,-2416622.2999999998,-1862761.2,-2045714.6,-1794838,-1034979.7,-2462494.2000000002,-1496268.8,-3338830.6,-4997270.5,-5134915.2,-5577667.4000000004,-5358060.7,-5192407.5,-6972232.9000000004,-5124701.7,-3446876.9,-3769518.5,-2608280,-3439518.9,-4778491.4000000004,-4787941.8,-5650029,-6233743.4000000004,-6263829.7000000002,-5543327.2999999998,-7533333.2000000002,-8050329.2999999998,-8616732.5,-8382818.7999999998,-7928001.4000000004,-8611106.0999999996,-7067459.5999999996,-5273758.0999999996,-5064255.5,-4612414.0999999996,-4382166.5,-5303204.5999999996,-5802217.5,-5739576.0999999996,-4231035.7,-3886093.4,-5023078.5,-4719221.5,-4505363.8,-4560566.0999999996,-4772772.2,-4401504.7,-5731074.5999999996,-5486021.4000000004,-5830798.5,-4735618.8,-5299966.8,-5621832.0999999996,-6501176.9000000004,-7236770.9000000004,-6759284.4000000004,-6377181.7999999998,-6878445.9000000004,-6097649.7999999998,-6545049.5,-6874068.2999999998,-7316030,-7356261.4000000004,-7955800.0999999996,-7020336.2000000002,-6652150.4000000004,-5561747.2000000002,-6070104.5999999996,-5318490.5999999996,-5331755.4000000004,-6063751.2999999998,-4954868.7,-5462585,-6148233.4000000004,-6880286.5999999996,-7370697.4000000004,-6741456.0999999996,-6480048.5999999996,-7187366.5999999996,-6264305.9000000004,-6245583.9000000004,-6135165.9000000004,-4436869.5999999996,-4471639.5999999996,-4728327.2,-5584224.9000000004,-5001093.7,-3528559.3,-2470323.7000000002,-2140479.1,-2480221.1,-1934063.1,-1732596,-1934702.1,-3129265,-2492231.2000000002,-732651.7,-1385193.4,-1871530.5,-2117745.4,-2670280.2999999998,-1556835,-1058025.6000000001,-1922184.4,-1887113.5,-1111988.8,-1902184,-1325193,-1549599,-1530063.1,-1093893.7,-2085840.8,-2011805.5,-2581723.5,-2544945.2000000002,-2780245.4,-2719893.9,-1618362.8,-259168,1155809.5,685151.7,1267922.8,1349113.1,1377213.1,1402197.9,1409521,299797.09999999998,833823.4,919436.3,1898817.6,1827881.6,1534498.2,2319559.7999999998,1588506.6,1245614.3,1372168.8,1415199.4,1430743.6,1517623.9,1395045.1,1204696.8,2090426.8,2864739.8,1623609.1,1040647.5,1257493.2,1048504.1,645066.69999999995,298426.8,-160154.79999999999,-610714.6,-772010.7,-308357.59999999998,-466490.5,-362999.2,-822477.6,-1302531.8999999999,-1660767.1,-2057542.5,-2285379.5,-2073484,-2313752.2999999998,-2501054.2999999998,-2444181.5,-2416809.6,-2744383.5,-2742997.7,-2771255.4,-2793979.4,-2869044.1,-2976931.1,-3074096.6,-3222748.4,-3373639,-3408397.3,-3506924.3,-3507372.7,-3502500]
[162,4.4230769230769234,554123.74460000009,-1300404.8003,3359729.3,554123.74460000009,-1300404.8003,3359729.3,2902476.4,0,2902476.4,null,"Simulation 174",0,90756.800000000003,-585980.4,-1194895.3999999999,-2219156.9,-1758591.1,-347312.5,-848944.2,-3171133,-3818218.1,-6335330.9000000004,-6223066.2999999998,-4586366.7,-5633147.0999999996,-4881495.4000000004,-4398136.9000000004,-4489937.0999999996,-4583571.3,-3737460,-2927267.2,-1141061.1000000001,-301413.40000000002,148906.70000000001,1383528,756852.9,568652,263279.3,553916.9,369772.79999999999,355097.2,899006.6,420871.5,823581.1,-597956,-2731878.3999999999,-1482912.2,-1545895.4,-1056679.3999999999,-71806.2,-134094,434895.8,-89343,1806119.5,1071072.3999999999,640827.4,24347.200000000001,-482047,795856.5,630291.6,3941033.8,4171092.7,2899694.1,2360945,1885902.8,1610295.4,2207297.5,3738462.5,1983373.9,1432255,-182100.7,-1801917.1,-3186443.6,-4075887.3,-2772302.5,-377490.2,257045.5,1088159.8,637539.30000000005,2340110.7999999998,3157157.4,4166651.6,3281250.6,1401507.6,815716.5,1346135.9,420394.7,184212.4,736259.1,33707.300000000003,106588.1,247144.3,551136.30000000005,-670571.6,-1307206.1000000001,-2361622.2000000002,-3241316.1,-2795533,-2411050.7999999998,-2748524.4,-3070078,-3446690.4,-3537364.4,-3918785.4,-3267691.9,-3594009,-3513672.8,-3258917.9,-3604976.9,-3517584.9,-3731453.3,-3986772.3,-3777062.9,-3675352,-3814385.5,-4043282.9,-4219460.9000000004,-3841713.9,-3814519.2,-3725927.2,-4051530.5,-4195913.4000000004,-3329087.2,-3599072.3,-3426343.5,-3203875.5,-3292184.1,-3262471.3,-3148912.1,-2922419.6,-2578485.2999999998,-2203015.2999999998,-2005816.1,-2197310,-1968710.7,-2118239.9,-2470268.6,-2675989.9,-2484577,-2341519,-1515014.6,-2111072.6,-2162419.4,-1993466.6,-1862493.6,-1896416.7,-2074310.1,-1992101,-1523220,-1334108.7,-1298403.7,-1476894.7,-1290701.5,-1200149.5,-1271605.8,-1180048.2,-1320109.3999999999,-1400982.3,-767987,-102305.9,-101504.2,-385615,-423938.6,-322926.8,-338709.8,-479094.4,-282648,39558.800000000003,-279616.2,-432693.7,-4756.8999999999996,119413.8,269194.2,-164139.4,-457392.6,-609889.19999999995,-147963.70000000001,177484.7,69007.5,237679.5,255567.8,543020,348180,365314.6,443952.6,315881.09999999998,204145.9,712550.1,694398.9,764383.2,1074869,915642.6,982450.1,913690.8,1047278.1]
[163,4.4505494505494507,526200.75589999964,-1332824.743299999,3272313.3,526200.75589999964,-1332824.743299999,3272313.3,2391037.9,0,2391037.9,null,"Simulation 175",0,229237.6,66378.2,775621.7,1720020.2,1592406.8,2241732.2999999998,2181889.1,2157864.4,1997781,1366253.9,1553033.8,1941251.8,2400557.5,3558751.7,4254133.7,3438974.4,2135410.1,2807605.5,1755583.8,1833639.1,3375038.7,2390046,181369.2,885028.9,48874.3,-1377463.1,-447970.1,-750331.1,-148123,-270009.59999999998,-310373.40000000002,-571152.1,-172922.7,-38985.300000000003,991913.4,287201,318316,1723128.7,816583.2,1378914.9,1425701,1334124.3999999999,44133,65867.5,-356341.3,-2636745.7999999998,-2489332.9,-1239147.8,61052,308565,-2273953.7000000002,-1913840.7,-1743891.9,-962075.7,-1259046.8999999999,-452653.3,339750.6,-669394.69999999995,-1557008.2,-1256874.3999999999,-1329626,-975200.7,-782138.1,-446682,-983418,-193538,-150662.6,486559.8,-251260.3,-850253.7,-1431870.7,-1111027.5,-1851874.7,-2002630.7,-638088.80000000005,-1086304.1000000001,-889962,606912.6,180292.1,328641.8,1995085.8,1508204.2,2555059.4,3606062.5,2209114.2999999998,2616854.4,2176348.7000000002,2000234.5,1778603.9,2084264.3,2398331,2078389,1012521.4,804961.1,269731.7,123050.3,990974.5,1517142.8,2228508.1,1975006.2,2131531.7999999998,2637629.1,3034582.6,1785826.9,347550.4,1664720.7,1316718.3,930988.5,2223583.2999999998,2169948.4,2310245.1,3898549.6,4053047,3309087.1,4596344.4000000004,5478499.5999999996,5213918.4000000004,6385311.5999999996,6451865,7096443.7000000002,5571719.2999999998,5706876.2000000002,5556292.2999999998,5121116.3,4501267,4491260.5999999996,2749117.8,2226312.4,2463605.2999999998,1777799.9,2046631.5,2608432,2624794.7999999998,2165251.2999999998,2321094.9,2208289.7999999998,1505264.3,1372938.2,1503207.6,1387902.7,811106.1,806272.5,962024.7,1137513.6000000001,1227781.3,787550.8,714638.4,1009817.2,682139.6,567197.1,510925.8,545430.6,356918.1,111602.9,-163194.79999999999,-205403.2,-468691.1,-395883.7,-329901,-240820.6,-177444.1,-404805.8,-576485.69999999995,-557664.69999999995,-502687.4,-391330.9,-419515.7,-182793.60000000001,-280103.59999999998,-413667.1,-450887.7,-280654.8,-270894.09999999998,-322878.40000000002,-315442.90000000002,-428427.2,-355377.1,-251280.5,-187118.5,-52545,52318.3,101198.1,207844.5]
[164,4.4780219780219781,495665.04390000034,-1374205.5412999995,3079527.5,495665.04390000034,-1374205.5412999995,3079527.5,1577141.5,0,1577141.5,null,"Simulation 176",0,827819.8,1755520.9,2392808.2000000002,3248812.3,3325446.4,4699126.7,4591745.9000000004,3886555.9,2270473.2000000002,1274563.3,-2441577.5,-1677794.2,-2369134.2000000002,-3760424.2,-3262902.6,-4361217.9000000004,-3915021.7,-4047062.1,-3552305.7,-3060382.4,-2843426.5,-2882185.2,-1985776.4,-3894169.9,-3680275.4,-2214436.1,-2126885.7000000002,-836724.6,-2295878.1,-1410591.2,-429787.2,1074045.5,-925526.7,-1603640.7,-2109869.2000000002,-2976755.6,-2426719.7999999998,-1385764.4,-3964696.2,-3974253.9,-4898123.9000000004,-4482885.5999999996,-3918551.4,-2968636.7,-5104451.4000000004,-4307992.8,-1668738.5,-4080263.6,-3735408.3,-3565414.3,-3731212.1,-4344005.9000000004,-3678935.9,-3808808.1,-5079474.7,-5129035.3,-5658313,-6612218.9000000004,-6871513.2999999998,-7526125.7999999998,-8484523,-8816297.3000000007,-9007905,-8128474,-7896523.5999999996,-7643938,-8076154.0999999996,-7686936.0999999996,-6906478,-7120468.2000000002,-6776912.7000000002,-6757836.4000000004,-6709126.0999999996,-6876143.4000000004,-6223646.5,-6590556.9000000004,-7332239.5,-7369151.5999999996,-7904026.5,-8268959.2000000002,-8202171.7999999998,-7784617.5,-7460474.9000000004,-7290543.9000000004,-6435328.7000000002,-5936596,-6515895.2999999998,-6315793.7999999998,-6663453.9000000004,-7066140.9000000004,-7092699.2999999998,-6471557.4000000004,-5798684.5999999996,-6116128.4000000004,-6332425.7000000002,-6480606.5999999996,-6106653.0999999996,-5776487.5999999996,-6081092,-7084786.5999999996,-6622113.7999999998,-6316191.9000000004,-6516369.0999999996,-6452987.2000000002,-5976110.5,-5920876.9000000004,-5932422.7000000002,-6052527,-6146405.0999999996,-6518565.2000000002,-6014632.2000000002,-5716197.5999999996,-5841565.0999999996,-6050787.5999999996,-5876487.2000000002,-5384624.5,-5358058.0999999996,-5353505.2,-5446431.7999999998,-5217204.3,-5320833.7,-5267995.5999999996,-5260438.2,-5068401.2,-5174336.0999999996,-5031043.9000000004,-4930524.8,-4694770.5,-3893848.3,-4280324.4000000004,-4336403.5999999996,-4263318.3,-3889933.2,-4033034.6,-4178155.1,-4529474.8,-4343459.7,-4184834.5,-3950670.4,-3799461.1,-3718380.1,-4052762.4,-4130862.4,-4172547.6,-4083400.5,-4015760.8,-3615008.6,-3125218.3,-3150344.5,-3180056.9,-2995995.2,-3062883.1,-2912352.1,-2708626.7,-3076339.3,-3182621.2,-3168693,-3176658.2,-2997715.1,-3111709.2,-3236670.6,-3126441,-3174496,-3145318.3999999999,-2865076.8,-2168468.2000000002,-2022841.5,-2178200.2999999998,-2321703.4,-2118374.6,-2061643.3,-2234345.2000000002,-2258671.7999999998,-2355445.5,-2060190.3,-1913207.8,-1607851,-2019216.5,-1909185.6,-2006993.1,-1845367,-1840903,-1778544.2]
[165,4.5054945054945055,518649.81140000036,-1221197.6061000004,2936039.6,518649.81140000036,-1221197.6061000004,2936039.6,1191725.7,0,1191725.7,null,"Simulation 177",0,435511,1204914.2,299584,1587537.7,2684899.4,1871598.8,2497772.4,3667845.4,5440036.4000000004,3672174.2,2252310.6,4019026.3,5542595.7999999998,5966972,10274897.9,10813386.699999999,10474829.5,10319481.699999999,9835575.0999999996,13410815.9,13653844.9,13163326.300000001,11844690.4,12379626.1,12225442.699999999,9731340.0999999996,12153940.1,13319145.1,14766149,16273260.300000001,16045480.9,14970692.1,12447516,10540336.300000001,11923504.4,9612652.1999999993,8351685.5,9448571.6999999993,11799827.300000001,14865570,18730303.100000001,20155126.899999999,19963219.100000001,18034255.699999999,16468844.800000001,14986890.1,12714543.9,11389115.800000001,7837571.0999999996,7726228.7999999998,5444951,2833556.3,2308575.7999999998,438089.4,1726735.9,399253.7,1132089.7,3396545.5,3661764.4,4531838.8,4289399.0999999996,6223064.7999999998,6108052.5,4848606.8,4449746.0999999996,4200340.8,5053577.7,3550403.5,3199656.8,1011770.3,3901638.4,3259677.3,2538661.9,2993537,4229258.5999999996,3021954.8,2326187,2426614.4,1173684.2,528270.19999999995,196964.6,602675.69999999995,1486946.9,2479390.6,2685292.5,3326335.9,3716758.6,2245470.2999999998,3756547.1,3320272.4,3393461.8,1007069.9,696016.4,1853847.5,2619440.2999999998,2225405.7999999998,3644029.4,2639248.4,280953.2,94777.600000000006,304622,-167206.1,258915.1,1798932.3,1798551.5,1606461.3,1106401,-276432.59999999998,-51377.9,1731113.4,4689426.5999999996,5702532.5999999996,7113496.2999999998,6010047.7000000002,5473317.2999999998,4316074.5999999996,3265066.9,2061633.7,2410134.7000000002,2302093,1995122.7,1312746.6000000001,1670130.3,2932574.9,2022273.2,2399022.7000000002,2633902.7999999998,3265295.5,4912567.5999999996,4765498.9000000004,3920669.4,4591532.5999999996,4510734.4000000004,4380769.9000000004,2867907,1868540.8,2393340.2000000002,2119821.5,1583218.5,1336001.2,1205160,748367.7,574735.1,682460.5,1445547.3,1704859.7,1464332.3,1480512.5,1231452.8,1184820.6000000001,892724.1,1272502.3999999999,1174503.1000000001,712960,932023.8,607871.30000000005,552743.6,784206.4,726032.9,926536.9,1047628.9,516806.40000000002,779668.7,592805,384090.2,497991.3,435325.2,422320.1,548965.1,443000.5,554199.19999999995,381267.8,345790.8,93975.3,76393.2,-20127.2,-43530,-108079,-233207.5,-421304.9,-592818.4,-703056,-753016]
[166,4.5329670329670328,631776.22509999969,-926896.80480000027,3229884.5,631776.22509999969,-926896.80480000027,3229884.5,1039909.6,0,1039909.6,null,"Simulation 178",0,-130161.7,698181.8,2932363.9,456939.4,1488882.9,1922851.1,1138645.3,2092592.3,-1071219.7,-1922234.1,-918243.1,-1515812.1,-1543938.3,-1569379.2,-1777503.4,-1895488.4,-430358.7,235522.8,257340.1,1504731.3,1289154.2,-25863.7,-586633.4,-1169845.2,-727620,-2232387.4,-1839986.6,-776026.3,-480273.5,430587,1293183.5,3640726,3359549.9,2805070.4,3125580.5,2181491,3937327.2,6605727.9000000004,5277970.7,5428911.5,6678665.2999999998,7523185.5,7023067.7000000002,8221326.5,8729581.0999999996,10450583.9,12659435.800000001,11236222.5,8790011.6999999993,6995506.2999999998,7813170.0999999996,7976979.2999999998,10599147.9,7508588.2000000002,10049993.9,8362006.7999999998,8136217.0999999996,8895529,9118297.8000000007,9776871,11910878.1,10981760.6,9390892.4000000004,10869987.699999999,11607416.1,11667098.5,14949477.800000001,15000370.699999999,14852862.9,14750819,16576087.1,14253603.199999999,15192636.9,17552134.5,17511819.100000001,16916754.100000001,15344152.4,13043766.6,13181224.699999999,15018326.199999999,15412158.800000001,17759336.399999999,14271535.699999999,13382551.300000001,14020689.300000001,15732769.300000001,18463210,16315604.4,13857183.9,14676709.800000001,16832661.199999999,14235959.1,14889578.1,16553549.4,16874575,17061497.5,16967853.100000001,18023737.300000001,18372003.600000001,18152197.199999999,14532595.199999999,15626180.4,13193462.1,12278118.199999999,12056653.800000001,13401276.5,14569457.9,16223570,17292839.600000001,15863163.5,16665561.300000001,14926149.800000001,12518099.800000001,13863855.9,14991489.5,16018547.199999999,13132596.699999999,10740449.6,9958193.5999999996,10318742.199999999,9749401.3000000007,9228798.3000000007,9384015.4000000004,8979493.9000000004,6727159.0999999996,4995067.7,5282661.0999999996,5124890.8,5164755.5,5338237.8,5180554.0999999996,4444397.2,2886622.7,2932623.1,2770731.8,2881251.8,3010055.6,1360208.2,450939.5,706913.8,256499.4,-55926.7,137342.1,-144709.79999999999,-131347.1,-1134966.3,-538885,85235.1,-992369.7,-1103366.6000000001,-761889.1,-706099.8,-831460.5,-1152208.1000000001,-1493613.2,-1532795.4,-1436589.8,-1515727,-1656313.5,-1689347.7,-1748514.1,-1841565.1,-1768231.1,-1958992.8,-1761003.9,-1564840.3,-1503246.9,-1497019,-1388416.3,-1662926,-1864932.4,-1957660.4,-2241934.7999999998,-2428451.6,-2302400.7000000002,-2476207.6,-2464223.7000000002,-2542602.2999999998,-2471808.2999999998,-2482152.2000000002,-2348098.7000000002,-2445621.7999999998,-2618209.2999999998]
[167,4.5604395604395602,622019.42229999998,-927121.7160999995,3138113.8,622019.42229999998,-927121.7160999995,3138113.8,886881.1,0,886881.1,null,"Simulation 179",0,1089174.5,549042.6,-1041641.3,-2761446.3,-2082562.7,-1031219.8,-3094052.1,-1399818.2,-369465.9,1342106.5,3643882.8,6540069.9000000004,6781185.2999999998,6696326.2999999998,7423459.7000000002,6517003.7999999998,6927424.5999999996,8150796.2999999998,9182255.3000000007,8703514.8000000007,8664272.9000000004,6549994.4000000004,7297192.2999999998,5941629.0999999996,6573698.4000000004,5212971.9000000004,5362943.5,1358806.9,2899716.8,2334297.5,3356079.9,3687094.3,875872.5,1762733.1,445087.6,-491298.9,-2160471.2999999998,-2852316.1,-3970456.3,-5362704.2,-5297527.4000000004,-4301316.5999999996,-3404924.8,-2764623,-3859210.9,-4613226.3,-3784819.5,-3787270,-2768682.6,-4301373.3,-3536026.6,-4227619.8,-538775.30000000005,557778.19999999995,1214216.2,1111523.3,-833401.1,894066.9,-1723515.8,-840004,-142558.5,237616.9,1448354.6,2440898.6,1119060.3,-1979491.9,-235692,378388.3,-1007325.1,-337887,120371.6,1168610,292644.3,2138799.5,3492839.3,4023626.2,2632151.4,2298687.1,3025130.4,1192628.7,2477000.6,4046744,1698239.6,1352252.5,1535363.3,852925.1,81704.2,150057.60000000001,-1229889.2,-2526079.7999999998,-3513266.3,-3937310.4,-2903812,-2970208.6,-3147681.8,-4001969.3,-3920499.3,-4611831.8,-3853456.2,-4114754.6,-4485687.0999999996,-3629829.3,-3907726.4,-4722245.2,-5113757.7,-5010141,-4704148.5,-4619449.0999999996,-4110904.5,-3772452.4,-3385269.3,-2657672.2999999998,-2244041.6,-2504434.2000000002,-2452391.2999999998,-2673495.6,-1348801.6,-1201664.7,-1029749,-41575.5,16159.8,-396758.9,11769,659451.69999999995,527888.5,77575.5,313900.79999999999,180755.7,-399939.1,178795.6,198403.3,1116444.2,854027,114114.4,78169.600000000006,373035.7,-258276.1,-554272.30000000005,-385606.1,-467034.1,-155705,-668399.69999999995,-298213.3,-325684.7,-549149.69999999995,-434204.6,-547398.6,-147494.5,-68204.899999999994,-262758.90000000002,-179370.6,-173280.5,-350751.5,-411607,-609828.4,-698033.9,-514535.6,-538391,-525065.5,-458118.40000000002,-620477.1,-386887.3,-742735.8,-937362,-964387,-504158.1,-261127.4,-194765,113467.1,340431.9,448610.3,527736.69999999995,520827.7,341910.4,529330.5,597177.80000000005,688989.5,975469.5,990062.1,931325.1,953037.7,759336.5,723807.8]
[168,4.5879120879120876,609015.03559999994,-931440.37179999996,3048461,609015.03559999994,-931440.37179999996,3048461,869753.5,0,869753.5,null,"Simulation 180",0,211098.7,-652677.9,-803405.7,319996.2,-283871.90000000002,-770765.3,461144.3,883967.6,-624732.6,319213.3,-1261672,-1552824.5,-2456092.9,-1276612.5,-2781326.8,-2705902.6,-3006090,-780540.4,-759362,-1070485.3,-748945,222487.4,476810.4,1080201.8,1983392.4,2058825.1,673207.6,1859479.3,1358920.1,350245.8,-253766.1,163195.29999999999,974047.4,573258.30000000005,-373057.1,1978479.5,3211008.4,4447993.5999999996,6345825.7999999998,5565547.2000000002,2387570.2000000002,1796518.7,2581434.4,2070987.8,2792063,139288,1544107.2,1423291.8,2166996.7999999998,2531472.6,2532175.5,2509975.9,2253887.5,2668559.1,1395450,1995756.5,1068975.8,2259202.5,2273614.9,1895020.4,2484138.9,1724063.9,40271.699999999997,-562271.19999999995,-1649737.1,-2239374.7000000002,-3386355.3,-3757778.8,-3041820.3,-4938221.0999999996,-5170183,-6032472.7000000002,-6421139.9000000004,-6387380,-5035412,-6154615.5999999996,-6429255.2999999998,-6441686.7999999998,-6179020.5999999996,-6058434.2999999998,-7283600.5,-6777948,-6294929.2999999998,-6658981.2000000002,-5786019.7000000002,-4584624.0999999996,-4436107.4000000004,-3792125.2,-4559846.3,-5218785.5,-5027563.3,-5643021.4000000004,-4277691.3,-5090661.5999999996,-4754820,-4280816.5,-4154842.1,-4556622.5999999996,-5161890.3,-5627100.2999999998,-5745778,-5508624,-5622341.0999999996,-5893167.0999999996,-5506756.2999999998,-4740522.8,-3974416.4,-3431133.3,-3612920.9,-4470134.8,-3985523.4,-3894921.5,-3622189.5,-3730401.4,-4226508.7999999998,-3396973.8,-4156920.8,-4312383.2,-3238327.3,-2443565,-3421082.1,-3679575.6,-3337703.9,-2311610.2999999998,-3337607.1,-3345990.6,-3762964.3,-3761839.6,-3366616.1,-2796452.6,-2648102.5,-2842397.3,-3140776.5,-3750843.6,-3969226.3,-4134263.3,-4379355.5,-4147106.8,-3855747.5,-3343691.2,-3594679.7,-3343582.9,-3595821.6,-3595431.9,-4222734.8,-4312809.2,-3876538.1,-3530894.4,-3312845.5,-3180834.5,-3131230.7,-2903826.1,-2504317.7999999998,-2832020.2,-2639536.6,-2634537.4,-2563845.1,-2692104.8,-2623048.2999999998,-2824949.8,-2753249.3,-2831902.1,-2776167.3,-3265132.7,-3079450.1,-2455710.6,-2350388.2000000002,-2360893.7999999998,-2277635.9,-2387297.9,-2396091.5,-2359402.1,-2446140.1,-2333812.7999999998,-2222781.4,-2161334.4,-2094143.9,-2326772.5,-2419645.7000000002,-2402238,-2668211.4,-2761138.2,-3057796.3]
[169,4.6153846153846159,586060.4870999991,-925198.00200000056,3053657.7,586060.4870999991,-925198.00200000056,3053657.7,547994.6,0,547994.6,null,"Simulation 181",0,-55042.7,2007679,1667226.4,1007467.9,736564.5,-801561.1,-1630220.8,-1634254.6,-1213611.5,-376491.4,-1822803.9,-1929102.1,-2640832.2999999998,-919638,-667211.6,-571355.5,-1718856.3,-2679154.9,-2190357.7999999998,-3731300.3,-5022877.5999999996,-5500436.9000000004,-5814618.5999999996,-6333988.5999999996,-6441529.5999999996,-4609838.0999999996,-5504650,-5327719.5,-5646536.9000000004,-6728448,-6220198.5999999996,-4547729.2,-3422604.9,-4758143.8,-3167312.9,-2995964.8,-4215481.4000000004,-2744835.8,-2461392.4,-2658835.7000000002,-2628625,-3545314.7,-1883054.2,-2706153.6,-1343731.2,-1283509.6000000001,-675377.8,-301567.2,1449319.5,-335168.7,-805743.7,-1286469.3999999999,-2626355,-2250162.7000000002,-1816277.2,-3274474.3,-2337450.9,-999424.2,254901.3,659031.69999999995,-1246705.5,-3972.3,-1377819.6,-2669376.7000000002,-2455188.2000000002,-1109534.3,-1855095.4,-1633491.9,-1133700.3999999999,-1446552.9,-1770678.6,-493514.8,316519.2,1208828.3,1585771.9,1534925.8,1310501.7,1614041.8,1424306,743744.9,-568688.6,623385.19999999995,1694896.9,623790.30000000005,258709.7,-131982.6,-937556.3,-2700579.7,-3210542.9,-2995389.2,-3150938.7,-4316528.5,-3199844,-2250376.1,-2295195.4,-2674569.7000000002,-2937138.7,-3201753,-2345581.7999999998,-1992397.9,-2403326.1,-1378801.7,-1941354.5,-2494140.2000000002,-1527292.2,-3369619.3,-3426782.1,-2812250.3,-2650416.9,-2889918.5,-2429960.1,-2069546,-1607338.7,-453043.1,-1015755,-1454262,-877279.5,50774.7,-167524.20000000001,-583570.9,-1298490.8,-465768.2,-757059.5,-117812.7,-619614,-1050261.7,-720042.9,-442356.5,205267.6,-166251.29999999999,-567603.4,-1628038.4,-1910929,-2473495.1,-2176430.6,-1944174.6,-1606399,-1650157.5,-1747563,-1398064.6,-1135518.7,-1151473.6000000001,-1029157.8,-1026138.3,-948906,-790661.8,-694566.5,-404926.5,-353434.4,-620427.80000000005,-190197.9,178673.5,138832.9,-39464.400000000001,-135639,-450774.5,-593177.1,-627169.9,-771734.9,-754801.2,-902534.6,-917306.2,-934928.8,-1087454,-935507.1,-498349.5,-600078.19999999995,-648307.19999999995,-616624.9,-611136.80000000005,-702809.4,-775412.6,-671823.9,-647160.30000000005,-588177.5,-540778.4,-529780.69999999995,-622603,-528277.80000000005,-563529.69999999995,-940503.8,-1071745,-941600.1]
[170,4.6428571428571432,570798.36340000038,-925250.78379999998,2842319.1,570798.36340000038,-925250.78379999998,2842319.1,500135.4,0,500135.4,null,"Simulation 182",0,-473500.9,-1610625.8,-742649.6,-188860.7,309625.09999999998,2578393.4,2530114.7999999998,1362366.2,1514044,464825.59999999998,-1304928.8,-2307994.2000000002,-2055863.1,-2244605.7999999998,-2757820.4,-3483848.7,-1566305.9,-2644500.5,-2914125.4,-2329243.7000000002,-2480513.4,-1773300.1,-293923.20000000001,-1074102.7,-891843.9,-969132,-2465603.7999999998,-3860439.7,-3837789.4,-2948513.5,-3039104.8,-2569996.7999999998,-4479988.5,-4121377.5,-4509447.3,-4076882.5,-4566966.8,-2926932.3,-1605326.2,-209639.2,1446098.9,1996949.4,1491041.6,230663.7,1415205.4,944858.3,1485483.9,511221.1,2363685.9,3493532.9,5017105.0999999996,4904461,5672935.0999999996,5441236.7999999998,4830312,6151124.7999999998,5298415,5202010.2,4757468.3,5321963,5253134.7,4603716.2,2410759.2999999998,2619462.2999999998,2518152.5,1686390.7,-182709.3,-869379.6,-1592064.8,-1885821.8,-1191158.8999999999,-1335072.3,-2616429.2999999998,-3753866.8,-3667390.6,-1945295.6,-1780569,-1232659.8,-1653806,-1554853.4,-1664124.3,-1613586.2,-2340004.7999999998,-2711238.6,-2506611.2999999998,-3325108.1,-4021660.4,-3903069,-3839590.2,-3585276.1,-1825848.9,-1762627.8,-1336572.2,-1833356.7,-2070805.1,-3156054.5,-2221994.2999999998,-2458524.2000000002,-2625701.1,-2788702.1,-2665298.6,-2658518.7999999998,-2425426.5,-1958844,-2117410,-1876345.7,-2208602.9,-1752695.8,-2257970.9,-1175786,-1268435.6000000001,-984732.6,-1589244.9,-1839655.2,-2497066.2999999998,-2290970.2000000002,-2667025.7000000002,-3329614.4,-3439352,-3925804.9,-4239852.5999999996,-3751940.9,-4025535.7,-3805040.4,-3463717.3,-3321151.4,-3737742.8,-3423033.1,-3022256.7,-2573053.4,-2484881.7999999998,-2612698.4,-2147198.1,-2374634.4,-2433634.2999999998,-2526840.4,-2551704.7999999998,-2516463.1,-2301475,-2268328.2999999998,-2228511.6,-2016892.8,-1756520.6,-1619555.2,-1817854.7,-1669661.2,-1281720.3,-635740.30000000005,-753551,-860421.3,-817187.2,-868653.6,-893050.8,-869779,-738377.7,-661247.19999999995,-721472.3,-654217.6,-799790.3,-901893.3,-797086.5,-760809.8,-698604.4,-867403.7,-443067.3,146490.29999999999,289206.09999999998,495264.7,504253.5,332510.8,440547.4,669806.9,781630,715201.1,1186016.3999999999,1284680.7,1525319.2,1665040.3,1684746.2,1960457,2310279.2000000002,2373133.9,2193371.4]
[171,4.6703296703296706,560353.63300000003,-921433.63320000062,2805312,560353.63300000003,-921433.63320000062,2805312,705002.7,0,705002.7,null,"Simulation 183",0,129721.2,3248.6,-1703321.6000000001,-1793902.4,-2886753.9,-1764971,-763453.9,-1164789.7,-1395372.6,-490946.9,-732427.5,-1980068.5,-2026850.4,-1594937.5,486567.1,1929437,519403,-57460.4,-1227127.8,-522308.2,2028209.2,3216721.8,2837994.8,1472959,2022455.6,1581802.8,1773106.7,-104787.7,-155383.6,6908.8,-1386834.5,-906984.9,-228113.4,1363027,2482353.9,2204332.9,4006570.6,3910805.9,4524378.9000000004,4995656.4000000004,5469467.9000000004,2434882.4,884383.5,921541.7,1542670.7,157713.1,505557.6,-751052.6,-1008133.3,-1121080.2,-1400043.9,-2034599.6,-3258300.1,-2043869.8,-1563228.8,-1232654.8,-936248.7,-1684671.9,-2420842.4,-1400484.3,-2057054.7,-2594403.9,-2168108,-2526230.4,-2487927.7999999998,-4192927.4,-5345292,-5658762.5,-6414088.4000000004,-6835031.7000000002,-7017734.5,-6378866.2000000002,-7122605.5999999996,-6976874.7999999998,-7385128.5999999996,-7613311.7000000002,-7715769.5999999996,-6342976.7000000002,-7255171,-7208183.7000000002,-7288228.0999999996,-7761469,-7871973.7999999998,-7394798.9000000004,-6872862.9000000004,-7568182.2999999998,-7694860.5999999996,-8076773.2000000002,-7813941.2000000002,-8515687.5999999996,-8163565.4000000004,-8267337.7999999998,-7338431.5999999996,-7064164.9000000004,-7372668.9000000004,-7266424.0999999996,-7061630.0999999996,-7062458.7000000002,-7353893.4000000004,-7270823.7999999998,-7127785.9000000004,-7125725.7999999998,-6892593.5999999996,-7017388.5,-7455318.7999999998,-7025364.5,-6587101.7000000002,-6219772.4000000004,-6589203.2999999998,-6397147.5,-4248585.9000000004,-4201225.4000000004,-3193302.7,-2396479,-2628129.7999999998,-3304554.4,-2969666.7,-3552165.1,-2294504.7999999998,-1657264.7,-2152693.2000000002,-1743636,-1851443.3,-1984792.1,-1789350.6,-1430904.8,-1379352.1,-1253218.3999999999,-257339.7,197071.1,150583.29999999999,330519.90000000002,1506700.5,2281480.4,2250402,1245699.6000000001,994035.6,1131466.7,934321.1,984913.2,644173.4,763478.6,742317.1,1220922.8,892199,688109.8,575068,1102880.2,1103569.7,1096118.7,976880.6,1014657.6,761443.4,794064.3,645907.5,515502.9,444359.9,582661.4,624077.9,479245.3,249015.5,415016.3,-58236.9,-392071.9,-306463.7,181043.6,349411.3,236220.1,-77797.2,106248.9,13319,-188285.1,-471883.8,-474840,-381214.9,-379300,-481038.8,-545759.6,-555364.80000000005,-574304.30000000005,-671751.7,-672255.3,-816905.8]
[172,4.697802197802198,549724.17959999968,-920559.2261999984,2700933.8,549724.17959999968,-920559.2261999984,2700933.8,461534.9,0,461534.9,null,"Simulation 184",0,-659045.9,463857.9,1584456.5,3029060.3,1035824.9,-1624428.4,-1605387.4,-1928006.1,-1115929.1000000001,-2221646.7999999998,-1392693.9,-1070892.8999999999,-754956.3,-987831.7,-665866.80000000005,-27420.5,1743676,474005,-330276.8,996146,-1252084.1000000001,-2039816.3,-3820565.1,-3455515.9,-5182791.5,-6035033.7999999998,-5704690.7000000002,-5865287.2000000002,-6339679.7000000002,-6105906.2000000002,-5141645,-5518938.5999999996,-5945794.2999999998,-5901316.9000000004,-5270986.5,-4488085,-4336724.5999999996,-3909826.1,-3469443.2,-3938399.5,-5139043.5,-4590176.2,-3881521.6,-3716961.4,-3446985.2,-3858696.4,-3185465.2,-1845400.3,-1595279.3,-1522317.2,-1083108.3999999999,-890816.2,-170888.6,886128.1,384155.4,478572.2,759641.4,1520272.2,2009738,1610239,1482261,1177461.3,1278898.6000000001,-15339,482893.2,-455778.7,398565.6,198766.1,-1018794.6,421124,347038,-183251.7,-2134762.1,-1774154.2,-821141.4,-220932,200362.3,246857.4,-216638.8,-413208.3,239581.6,-489664.4,4165.7,-739280.1,-1108275.8,-296432.59999999998,-1280456.6000000001,177358.1,761611.8,1059500.7,-493233.5,-897523.8,-1110430,-1111465.8,-469505.4,237870.6,2110713.2999999998,1547275.3,2102961.2999999998,1830619.4,2423192.2999999998,3508633.2,3554327.7,3949465.7,3851738.9,3197354.3,2220384.4,1771201.4,634638.6,81336.600000000006,690696.4,342936.7,875699.8,1802393.4,1590895.2,2117480.2999999998,1905948.5,1293458,1758408.7,960699.8,543327.5,672941.6,144502.5,124742.39999999999,361357.9,-47811,-885171,-323978.3,217602.9,-194801.3,434216.1,708599.6,1081343.3,518183.9,475472.8,649492.19999999995,656821.30000000005,977724.1,1268979.8999999999,842072.8,428514.2,141384.9,73732.7,48805.4,508620.4,208519.6,494232.2,1108966.7,1385527.1,1272313.8999999999,1468704.6,1856123.2,1994559.2,1625654.8,1168287.1000000001,1031432.3,1322963.1000000001,1573331.7,1035368.7,646582.5,434843.8,183727.4,146979.20000000001,7485.2,405057.5,785166.9,678754.8,599606.19999999995,431547.1,265002.3,264843.8,-24969.200000000001,180276.5,482498.8,102168.4,208942.7,121742.6,148720.1,142783.4,-279675.09999999998,-403506.5,-586295,-706282.4]
[173,4.7252747252747254,543700.64779999957,-917477.92120000103,2713186.8,543700.64779999957,-917477.92120000103,2713186.8,238981.3,0,238981.3,null,"Simulation 185",0,685987.8,818282.2,-161641.9,338921.7,-318979.09999999998,-1119788.7,-1037195.6,-1212046.3,136142.29999999999,754997.5,2189961.7000000002,2525992.9,1805107,950431.4,1502761.3,-456373.8,990769,588735.4,-1344580.2,-2390157.9,-1788914.7,-1553948.4,-2025062.9,-2364210,-1959954.8,-2236761.4,-2437963.9,-3956993.7,-3764729.4,-3479240.2,-4127622.3,-3566459.4,-2183538.2999999998,-3039514.7,-3372660.2,-4070496.3,-3218046.7,-2055022.5,-968415.5,-601665.69999999995,-2071105.4,-1696214.6,-1491584.8,-1600020.8,-3133016.4,-4210604.7,-3037163.4,-2936539,-3408509.1,-2340711.2000000002,-3473673.9,-4205924.5,-4466898.7,-3994427.9,-3544229.5,-1404999.6,-2674435.2000000002,-2778531.6,-3543966.2,-4038882.5,-3968758.1,-3434239.2,-4625089.8,-4749492.7,-4771801.8,-5050026.0999999996,-6153034.5,-6201845,-5258896.5999999996,-4857320.5999999996,-5431418.2000000002,-6431191.2000000002,-6556439.5,-6502926.5,-5871252.2999999998,-6390284.2999999998,-5711913.2000000002,-6036080.5999999996,-6133328.7000000002,-5628753.2999999998,-5796283.0999999996,-5758652.0999999996,-5326615.8,-4647454.5999999996,-4772875,-4375837.2,-4985913.0999999996,-5123018.4000000004,-5407852,-5831480.7999999998,-5540057.7999999998,-5372821.7999999998,-4682665.5999999996,-5027817.8,-4160823.2,-4589046.3,-4527436.0999999996,-4208653.3,-4903233.9000000004,-5305353.5,-4875970.3,-4998831.3,-4822841.2,-4907886.5999999996,-4751613.0999999996,-4612356.9000000004,-4506056,-4014370.4,-3695421.1,-3995410.9,-3344497.4,-3316187.5,-3120309.3,-2831735.4,-2678978.2999999998,-2244938,-1589977.1,-889644.7,-574209.69999999995,-275918.5,-216857.60000000001,-169890.7,-336806.9,-389702,-39562.9,378546.8,579758.1,1461772.7,2917063.7,2735753.8,2432439,3321930.4,4141007,4210956.4000000004,4203670.2,3937919.5,3347820.2,3411021.7,3501164.9,3590963.2000000002,3303767.8,3206252.7,3643096.7,3523987.2,3054370.6,2873228,2412978.1,2870370.9,2600164.7999999998,2719308.1,2854078.6,2599236.5,2805983.6,2847527.4,3080748.1,3249017,2910912,3057881.7,3213209.8,3236682.5,2908360.3,2954064.2,2620911.9,2559391,2824646.6,3229884.5,2633907.5,2646054.7999999998,2242135.7999999998,1315164.6000000001,1443407.6,1328050.1000000001,1206296.2,1148720.5,1318816.1000000001,1152832.3999999999,1096125.8999999999,808082.9,840788.9,652126.6,315824.8,60397.2,-64018.9]
[174,4.7527472527472527,544795.8030999999,-929476.87589999998,2711085,544795.8030999999,-929476.87589999998,2711085,135464.70000000001,0,135464.70000000001,null,"Simulation 186",0,147643.29999999999,1880039.3,3084002.3,5547810.7000000002,5125533.5999999996,8101154.7999999998,9087221.8000000007,5854511.2999999998,7343013,9128465.8000000007,8856359.1999999993,9974558.9000000004,10327707,12037231.699999999,10177247.300000001,10931854.4,9534220.5999999996,7621130.5999999996,8905332.3000000007,8991668.1999999993,9700018.9000000004,10917493,13474192.199999999,16233327,15443631.800000001,16687465.199999999,20357660.5,18602312.5,19046959.5,18468662.600000001,20985356.399999999,21054661.699999999,20918407.100000001,23967125.199999999,19366336.600000001,19098227.600000001,20606280.399999999,24631863.300000001,25317531.199999999,25353122.699999999,25058198.399999999,25226815.300000001,21224937.5,21831565,20720803.600000001,22024209.199999999,20972861.300000001,20632769.199999999,20234664.699999999,24157842.899999999,19000854.5,21935204.199999999,23869902.399999999,26247763.899999999,23586318.800000001,23206138.199999999,23414743.300000001,23955763.600000001,25386749,25138175.899999999,26853215.5,24073211,19781461.100000001,18065606.600000001,13864918.699999999,14521956.4,12828782.199999999,11788925.4,15840145.199999999,14229513.699999999,14025827.199999999,15856135.699999999,13912384.300000001,11588695.300000001,10465317.9,13305268,13615275.800000001,10238000.5,10418114.800000001,9303505.5999999996,5648668.9000000004,7295957.0999999996,7986985,6639126,5685140.7000000002,4170046.5,3059003.7,1719175.8,3283956.5,3796681.3,3088518.6,2595876.1,4073700.8,2393591.7000000002,2923329.1,2262223.9,3582491.3,6534738.7999999998,6345892.2000000002,8375367.5999999996,8179360.5,8931388.8000000007,11184732.199999999,8666717.0999999996,8075406.5,5611881,5831937,6292169.4000000004,6660492.9000000004,6195055,8163755.7000000002,5325630.8,5854844.2999999998,5755773.5,3571772.4,4683948.8,4002422,3857111.5,3563493,3814077.5,3320954.7,4455720.4000000004,3675491.5,3861867.2,4956676.0999999996,3030558.8,5004582.5,5429293.5,6126307.0999999996,6873914.9000000004,6235172.5999999996,5438511.0999999996,4953218.4000000004,3594841.3,3553263.8,3608062.8,3204034.4,4007378.1,3878910.4,4243621.5999999996,4105579.6,4331652.7,4005580.2,2972487,2977157.4,2586038.9,3547087.4,4181425.4,3267552.9,3593532.9,2548923.7000000002,2624250.4,2347229.2000000002,1851980.1,1524767.2,1100950.8,639998.1,11346.4,-492778.3,-629444.30000000005,-958826.1,-852230.8,-786746.4,-1118119.2,-762088.8,-504307.8,-47078.6,-380667,-450646.9,-397329.6,-353470.6,-648034,-838726.3,-1139620.8999999999,-1100180.3999999999,-1040404.3,-1096155.1000000001,-1242936.1000000001,-1434411.2,-1506404.3,-1737684.2,-1889502.3,-2052649]
[175,4.7802197802197801,574786.4324999993,-878353.71700000041,2745909.2,574786.4324999993,-878353.71700000041,2745909.2,76990.100000000006,0,76990.100000000006,null,"Simulation 187",0,-677833.7,70109,2255828,907285.4,-1904276.6,-1379638.3,-2569234.2999999998,-2592646.5,-2554567.4,-3325575.3,-2764172.7,-4516312.2,-4082914.9,-3674177.9,-5280829.5,-6310200.2999999998,-5416837.5999999996,-5156220.9000000004,-5316277.2,-4873823.5,-5562915.7000000002,-5632079.0999999996,-5652671.4000000004,-5849741.2000000002,-4517986.2,-4351894.3,-5501685,-4322563.2,-3923472,-3297250,-1526117,-687593.5,-1378973.3,-1040957.2,-710989.6,-1392483.6,-1915554,-1087764.8999999999,-1951771.5,-1305500.2,55848.7,-5637.8,1116778.8999999999,-1118127.6000000001,-755254.9,-163561,-683567.9,-201996.5,-669642.30000000005,-873855.4,-206784.2,-1625549.3,-1272966.2,-2548599.1,-2378083.5,-2147438.5,-3195651.7,-2740550.1,-4385922.7,-4264357.4000000004,-2935642.5,-2563137.9,-2970611.4,-3295475,-2593997.9,-2862004.2,-3088491.5,-3222426.7,-3384465.4,-2954726.7,-3070213.1,-3132464.4,-3318710.3,-2364769.2000000002,-1837000,-2929123.6,-2840255.4,-3200507.8,-3335662.2,-3309095.8,-3253129.1,-3505087.2,-3277221.3,-1911964.1,-2939691.4,-3076708.6,-3515199.7,-2877537.9,-2333805.1,-2967892.5,-3213360.4,-3035468.2,-2538517.9,-2960232.6,-2638402.4,-2698098.6,-2337753.2999999998,-1515601.3,-1692832.4,-1901219,-1585567.8,-317876.8,-743809.2,-282142.40000000002,132108.6,-207343.2,-1047280.9,-1734679.7,-1617296.2,-1968463.8,-1578576.6,-1045034.4,-542313.69999999995,-582822.19999999995,-224681.60000000001,212709.1,455562.7,-133144.1,-534955.1,682770.3,1286079.1000000001,1165802.8999999999,974399.6,743098.1,689842.4,781081.5,691920.1,575116,745973.8,798946.4,949347.6,1278295.5,1533365.4,1894424.8,2090507.5,2081547,1462928,1367297.4,1183878.3999999999,1277973.7,1768214.5,1938631.9,2448540.1,2614734.6,2502224.1,2232580.7000000002,2453353.7999999998,2736468.9,2357363.5,2350031,2502605.7000000002,2625574.1,2186560.7999999998,2292874,2162089.9,2213871.1,2280385.5,2438462.1,2471628.2000000002,2662754.1,2476278.9,2354389.9,2244083.1,2104952,1936135.3,2403144.1,2399778.9,2160802.6,2515359.4,1951762.4,2050161.7,2266128.2000000002,2327829.7000000002,2010938,2212247.2999999998,2222083.2000000002,1997067.5,1946442.6,1926347.8,1986679.7,1956259.8,2073262.5,1922310.5]
[176,4.8076923076923075,576888.40639999998,-878234.91920000047,2803307.9,576888.40639999998,-878234.91920000047,2803307.9,-144017.9,0,-144017.9,null,"Simulation 188",0,-44849.5,-1952759.5,-2573558.4,-2814671.1,-3528417.2,-1915152.3,-957979.6,-2755916,-3744624.5,-4710459.3,-5225650.8,-5477214.5999999996,-5453937.0999999996,-4632040.3,-5294639.7,-4747571.7,-6000917,-7219973.5999999996,-7528936,-7546601.7999999998,-7485770.5999999996,-7982263.4000000004,-7604784.7999999998,-7622248.5999999996,-7091329.7999999998,-7611154.7999999998,-7681107.0999999996,-8289533.2999999998,-8567841.0999999996,-7931179.9000000004,-8783841.8000000007,-9086536.5999999996,-9385824.0999999996,-8774864.9000000004,-8872790.9000000004,-9190974.1999999993,-8576312.8000000007,-8210350.9000000004,-7505760,-7585260.7000000002,-7994397.5999999996,-7742343.0999999996,-8139073.2000000002,-8171896.2999999998,-8312963.7999999998,-7968922.2000000002,-7986755.5,-7821427.9000000004,-7375636.2999999998,-7009159.4000000004,-7078050.5999999996,-7153812.7999999998,-7485994.2000000002,-7385234.0999999996,-6610329.9000000004,-6608186.2999999998,-6813945.7999999998,-7056878,-6770418.9000000004,-6390677.0999999996,-6357998.7999999998,-5722728,-5782711.2999999998,-6371435,-6907909.5,-6908057.5,-7431715.7000000002,-7269727.4000000004,-6760709.9000000004,-6816057.9000000004,-6482859.2000000002,-6371661.7999999998,-5792217.7000000002,-4891820.9000000004,-4454857.9000000004,-4116934.8,-4231251.9000000004,-4299393.9000000004,-3779304.7,-4103332.7,-4658652.5999999996,-5021927.3,-5419905.9000000004,-4848140.5999999996,-4608775.5,-4428726.4000000004,-4040838.3,-3565736.8,-3853572.3,-3874100.6,-4356434.7,-4644821.7,-3515181.4,-3685251.9,-4239631.3,-4701180.5999999996,-4753411.3,-4879698.9000000004,-4771488.4000000004,-4380808.5999999996,-4109002.7,-4320028.5999999996,-4378228.5999999996,-4798910,-4862798.0999999996,-4455682.9000000004,-4105951.3,-4331532.0999999996,-4332198,-4111486.8,-3104887.4,-3410360.1,-3140207.7,-3170101.4,-2915480.1,-2983290.6,-2754674,-2484434.2000000002,-2287601.4,-2229330.5,-2483267.2000000002,-2158551,-1708015,-1610872.7,-1629724.8,-1503871.1,-1601366.6,-1630463.3,-714758.8,-672935.7,-725528.4,-774398.9,-446952.9,91656.6,145876.5,182226,356029.5,200302,398799.7,385460.7,350983.1,313011.3,427937.1,793795.1,1186625.3,1449344.3,1924676.6,2165689.7000000002,1828736.9,1756035.3,1857258.3,1983763.6,1845978.5,1583478.8,1935863.3,1731191.4,1569986.1,1194600.8,967239.9,1040739.5,1152793.1000000001,1420845.8,1359459.8,1687718.3,1986813.4,2729569.9,2750033.5,2409908.2000000002,2471236.2000000002,2452531.9,2671622.4,2816736.3,3041099.7,3265180.5,3460815.6,3316440.8,3145662.6,2636824.7000000002,3010509.8,3066850.2,2708399,2586177.4,2491445.2999999998]
[177,4.8351648351648349,573599.81930000009,-878570.47610000137,2816318.2,573599.81930000009,-878570.47610000137,2816318.2,-364682,0,-364682,null,"Simulation 189",0,682837.5,2546137.5,-530537.4,-177876,-203475,2210394.7000000002,3732715.1,1468978.1,-1075297.8,-3748673.1,-5096528.3,-5330693.5,-6106697.9000000004,-6263772.2999999998,-6986055.0999999996,-6629160.2000000002,-5442749.7000000002,-3926895.7,-3539836.4,-4367210.2,-3764366.6,-3810896.6,-5355553,-5732236.2999999998,-5429870.7000000002,-6996249.7000000002,-5831409.9000000004,-7456634,-7819252.2999999998,-8144528.5999999996,-8461570.3000000007,-8283700.4000000004,-7875155,-7894639.5999999996,-8059166.4000000004,-8444895.9000000004,-8934213.9000000004,-8210942.2000000002,-9280066.4000000004,-9428216.4000000004,-9203628,-9219716.5,-9507756.3000000007,-9610609.4000000004,-8709998.1999999993,-9198750.8000000007,-9123803.9000000004,-9177763.3000000007,-8734368.0999999996,-8364750.9000000004,-8268390.5,-8951668.8000000007,-9386575.8000000007,-9109172.1999999993,-9012186.8000000007,-8590337.9000000004,-8348725.7999999998,-8388600.9000000004,-8845024,-8567298.4000000004,-8165882.2999999998,-8060379,-8088159.2000000002,-7556232.5,-7692866.7999999998,-7327131.5999999996,-7410472,-7357926,-7150655.2000000002,-7228131.4000000004,-7223381.5,-7431975.5,-7419785.2000000002,-7011317.2999999998,-7217236.4000000004,-6978151.5,-7299739.4000000004,-7451529.2000000002,-7780426.5999999996,-7594812.5999999996,-6673254.4000000004,-6777754.4000000004,-6730519.7999999998,-6922411.5,-7128533.7000000002,-7115712.5,-7133093.2999999998,-6963829.5,-6529779.5,-6559400.2000000002,-6308937.5999999996,-6472654.7999999998,-6578567.5999999996,-6795523.9000000004,-6807575.2000000002,-6791519,-6653313.7000000002,-6386853.9000000004,-6225371.2000000002,-5852032.0999999996,-5691030.0999999996,-5979059.2999999998,-5815954,-5804122.5,-5502010.2999999998,-5437433.7999999998,-5309873.5999999996,-5219136.3,-4745105.7,-4617168.4000000004,-4500198.3,-4446424.5999999996,-4412385.7,-4244465.5,-3904790.1,-3713724.9,-3438118.5,-2999881.7,-2674298.7999999998,-2632559,-2458210.4,-2372908.1,-1995205.7,-1779263.8,-1370649.1,-974324.5,-777570,-488490.4,-413988.6,-552638.19999999995,-519097.5,-432334.2,-416571.2,-17176.099999999999,623034.6,930684,1289430.3,940483.6,1130267.3,1404587.8,1523429.4,1638648.5,1790282.7,2180555.9,2579021.4,2587331.5,2790189.6,2446945.9,2798067.6,2953921.8,2539399.9,2117504.5,1961566.7,2198052.9,2496723.2999999998,2675489.4,2420216.6,3154393.3,3477118.3,3692117.1,3668156.4,3660174.8,3900150.3,4322211.3,4765812.9000000004,5081596,4986636.5999999996,4997298,4751339.9000000004,4398031.9000000004,4566381,4926274.5999999996,4818486,5190257.2,5373595.2000000002,5076748.5999999996,4956579.4000000004,5040008.5,5269405.5,5430566.9000000004,5537370.0999999996,5678049.2999999998,5708956.7000000002]
[178,4.8626373626373622,566271.84680000052,-882049.10110000009,2639116.6,566271.84680000052,-882049.10110000009,2639116.6,-395293.5,0,-395293.5,null,"Simulation 190",0,-109380.5,1595917.7,617463.30000000005,-1492981.1,-1731816.5,-1646898.9,-1602074.2,-158034.1,354177.7,-223134.1,-3084981.4,-4395830.9000000004,-3526682.5,-2615976.9,-4270185.8,-3087279.8,-2358535.4,-850787.9,-514599.3,1868351.6,3668159,3736838.9,2805689.4,2044994,1333139.6000000001,-720466.6,-1160072,-1002356.8,57605.7,58928,2914104.6,3026985.8,1430169.1,587351.80000000005,1441747.9,-247555.20000000001,-479977.9,-1087948.1000000001,-220262,291185.2,1945347.6,495025.7,2125498.2000000002,2423822.7999999998,3000678.6,1216579,2711583.4,2417077.1,1385194.9,3098211.6,2437103.6,2299513.7999999998,4604962.8,3161231.3,3059943.9,4256284.5999999996,4290805,3155996.8,1747671.9,2257054.5,-100232.2,-1011599,203542.1,-302732.7,-2627582.9,-2969216,-2319766.7999999998,-3501017.6,-3592715.5,-3197449.4,-4260797.2,-4970774.5999999996,-5109048.4000000004,-4480702.7,-3882423.2,-4153383,-4416746.5999999996,-5048222.3,-5706830.5,-5753865.4000000004,-4802025.8,-4257560,-2758753.6,-1522163.8,-354404.8,88373.6,2081351.8,1479025.9,1688744.7,2411871,2497739.1,3084850.5,4027548.4,2781274.1,1628848.1,681106.3,946709.9,1738693.2,1099250.5,477508.4,797058.1,749667.3,698036.6,1032633,779895.2,2899579.1,1225386.8,1705787.5,1382661.1,1368579.4,1740816.6,2378530.5,2169448.7999999998,1030147.1,1733641,1062156.2,901492.3,469962.9,1415251.2,1758660.6,1143784.3999999999,680840.2,1714218.7,2440772.7999999998,1454576.2,1778766.2,753728.2,260827.8,1364837.9,2023956.7,2434341.6,2379164.5,2659327.2000000002,3007433.5,2610958.2000000002,3050915.7,3559860.5,3364434.2,3165635.3,2902041.1,3181999.3,3068541.1,3341067.2,3086654,2858834.2,2847308.1,2577628.1,2930076.8,2224918,2191098.7999999998,1927363.1,1914993.5,1272411.5,968245.9,625718.4,380131.9,492498.2,591464.30000000005,141722.79999999999,244783.3,280808.90000000002,6687.4,-149052,-363134.2,-240043.4,337026.3,227386.1,566063,687255.4,608835.30000000005,533133.80000000005,380642.2,244555.7,449838.1,620071.80000000005,419607.4,254582.5,443284.6,446247,546356.9,795026.1,793274.2,860516.2]
[179,4.8901098901098896,564083.02029999986,-891576.11299999978,2746874.6,564083.02029999986,-891576.11299999978,2746874.6,-242462.6,0,-242462.6,null,"Simulation 191",0,290615.2,-1192053.5,-2488979.2999999998,-3040373.5,-2980057.5,-2320526.7999999998,-2366615.4,-2192053.4,-1403894.5,-1699796.6,-1847398.6,-992959.9,-672567.9,167963.6,-126087.4,42402.2,-2151405.2000000002,-2563008.1,-2524447.6,-1535745.6,-4436996,-4021683.3,-2412635.7000000002,-2128986.9,-2949609.6,-2700696.2,-2167286.2000000002,-2637898.9,-2902552.9,-4049865.7,-3006764.7,-3598408.2,-2816950.8,-2074948.7,-2772434,-3691860.1,-3726576.3,-3188324.4,-1914184.4,-960666.1,-1930724.4,-3000808.9,-5186764.0999999996,-4271385.4000000004,-4962051,-4813528.9000000004,-4561790.5999999996,-4955699.3,-5515016.5999999996,-5400218.7000000002,-5670788.5,-5945390.7000000002,-5539631.5999999996,-5591920.0999999996,-5551292.5999999996,-4984216,-4453462.2,-4489455.9000000004,-4532751.5999999996,-5122888.2,-5025840.4000000004,-5452214.9000000004,-4720286.3,-4427729.3,-3914268.7,-4363373.0999999996,-4249025,-3896608.9,-3925880.3,-5316758.9000000004,-4519404.9000000004,-4443055.3,-4513435.9000000004,-4806814.8,-5076043.4000000004,-5968765.4000000004,-5768716.5,-5517850.2000000002,-5351152.5999999996,-6597638.4000000004,-6017032.9000000004,-4824445.7,-4717359,-4757284,-4453671.0999999996,-4267591.2,-3529662.9,-4728356,-3463515.4,-3246882.8,-3163770.2,-4448838,-4473776.9000000004,-5142638.7,-5407828.4000000004,-5686243.7999999998,-4835519,-4523797.5,-4820190,-4786806.8,-4446451.2,-4378753.9000000004,-5277764,-5393479.7999999998,-5792040.5,-6017252.5999999996,-6675154.4000000004,-6259022.2000000002,-5938195.5999999996,-5822582.2999999998,-4971093.4000000004,-4913197,-4752846.4000000004,-4333344.9000000004,-4418946.0999999996,-4825527.8,-5036933,-4879404.5999999996,-5065463,-4330783.5999999996,-4238531.9000000004,-3859995.6,-3830527.4,-3902144.1,-4014055.7,-4092385.6,-4386894.0999999996,-4510348.8,-3873460.1,-3814129.7,-3465236.9,-3240968.6,-2728050.2,-2961756.5,-3348376.6,-3385069.9,-3107363.3,-2784332,-2777876.5,-2748459.6,-2499556.7000000002,-2443527.5,-2733923.6,-2682908.2999999998,-2855221.1,-3133639.9,-2799026.6,-2252252.2999999998,-2344573.4,-2336637.2999999998,-2380262.1,-2417188.9,-2412734.5,-2740923.2,-2709613.1,-2745931.2,-2690695.6,-2911711.7,-2871613.8,-2951698.4,-2971408.5,-2879946.6,-3054042.9,-3203957.5,-2956516.9,-2413082.7000000002,-2479028,-2634948.1,-2764841.9,-2783871.7,-2787816.2,-2822229.8,-2926382.8,-3026793.5,-2881035.5,-2910289.3,-2856768.9,-2965661.4,-2918120.7,-2737631.3,-2660914,-2602217.2999999998,-2713752.5]
[180,4.917582417582417,560381.17959999968,-899626.7426999996,2721595.1,560381.17959999968,-899626.7426999996,2721595.1,-414382.3,0,-414382.3,null,"Simulation 192",0,-143416.79999999999,-343843.7,-1446635.6,319946.59999999998,-1751565.9,-3797482.9,-3257788,-4837977.5,-5050641.0999999996,-5814366.2999999998,-6168374.5,-5904696.5,-6570328.2999999998,-5254910.8,-6071267.7999999998,-4354634.9000000004,-3662633.1,-2238461.7000000002,-2137737.7000000002,-1310543.3999999999,-1738582.8,-2637021.1,-1894218,-1995822.2,-1270662.1000000001,-2533644.2000000002,-2098348.4,-2248423.9,-1764478.7,-2007092.5,-2847694,-3445063,-2635663.7000000002,-3839476,-3801802.1,-1233047.3,-77711,52552.7,-832434.9,-1445278.4,-3129379.2,-2743754.6,-1659493.5,283516.3,-1158431.2,644594.9,-456363.9,-499783.9,488028.6,-178898.3,696391,2332587.7000000002,1933007.5,2509744.7000000002,3792599.2,3571444.5,4172970.5,3701222.3,5475757,3022593.1,3930607.3,3906327.3,2233927.2999999998,2946155.5,3490196.8,3160891.5,3390098.3,3246042.8,2878835.1,2909683.2,2508912.4,3363685.7,3003682,4621998.5999999996,4017778.6,1326981.8999999999,2339181.7000000002,3000934.5,3208194.1,2195640,1888001.9,1215015.7,3457493.6,3225534.3,3413363.8,2490831.7000000002,2339079.7999999998,629411.69999999995,227572,200485.9,-285840.90000000002,-141614.29999999999,391486.3,-133773.79999999999,-682515.4,957502,-550399.69999999995,-869689.5,-1587202.3,-1192443.8,-1083222.8,-984569.1,794322.9,288852.59999999998,-1084025.3,-591797.30000000005,-618032.9,-131872.20000000001,-206743.2,1380751,1896825.8,1997107.6,2480157.2999999998,2125509.5,3105468.3,4707347.3,5415324,5014968.9000000004,5062019,4066393.5,4344155.5,4993893.9000000004,4869019.2,4257230.4000000004,4504795.9000000004,4418000.2,4732614.2,5870627.7000000002,4786575.2,4306369.2,5316959.7,4183055.6,4703574.5999999996,4439766.2,3730586.8,3262627.8,2834526.6,3429797.4,2444907.2000000002,2167470.9,2230619.7999999998,2552335.2000000002,2346537.9,1670419.3,1505603.9,1505443.1,1752117.2,1574793.1,930348.8,994172.2,286979.90000000002,564902.80000000005,210025.5,-10857.8,-61397.5,-391142,-458415.7,-526742.19999999995,-577418.30000000005,-719525.3,-1305981.3,-1335366.2,-1547631.2,-1582277.5,-1408888.1,-880102.5,-895262.4,-935817.2,-1342432.7,-1581710.9,-1767242,-1964838.6,-2017457.5,-2278038.1,-2320067.1,-2388356,-2374326.7999999998,-2390554.5,-2516935.5,-2656356,-2615798.4,-2776209.7,-2798670.9]
[181,4.9450549450549453,557088.58549999981,-914793.5028999995,2716697.9,557088.58549999981,-914793.5028999995,2716697.9,-423331.6,0,-423331.6,null,"Simulation 193",0,-269240,-1614606.7,-338503,550198.30000000005,1372437,2315456.9,4027181,4071037.5,1419696.6,656634.9,-622796.5,-1514960.9,-1496063.6,380105.2,-308325.59999999998,-360193.4,432193.1,856670.6,1392072.3,2269203,-515225,900436.5,1971689.7,-844850.4,-604169.30000000005,396426.6,1212032,-422095.5,-1270537.8999999999,-2464991.2000000002,-1603052,-1038449.9,1732945,3046220.1,926992.2,2172165.6,3331454.4,1771861.6,3001075.9,3558105,4015329.6,1964908.9,3191150.1,2779648.9,3251835.3,5856636.2999999998,4368147.8,3637457.6,6475824.4000000004,4737776.4000000004,4626736.8,3671771.5,4666225.4000000004,6023830.0999999996,4927212.4000000004,6182117.7000000002,5714118.9000000004,5971707.5,6482782.7000000002,6601255.9000000004,5405160.9000000004,5377651.7999999998,5165434.8,6594769.5,9380591,7285854.2999999998,7077983,5376781.2000000002,4368638.9000000004,4965537.0999999996,4129134.2,5504628.5,6888703.9000000004,8360648.7000000002,9143499.5,8293275.7000000002,11181393.4,8332432.7999999998,8548201,8321278.2999999998,6883436.5,7511821.7000000002,8310136.4000000004,8755008.5,8131514,4920902.7,5333994.4000000004,5733015.5,8759507.1999999993,11598979.6,9804092.8000000007,10046104.6,9573269.9000000004,9544834.5,10628528.9,10038435.5,11955445.300000001,6586588.9000000004,5738098.7000000002,4465318,5272688.5999999996,5325740.5999999996,6463371.9000000004,5470732.9000000004,5933968.2000000002,6792641.0999999996,7627993.9000000004,10646738,11668868,11790047.300000001,11084330,10942038.300000001,11287620.800000001,10017383.1,9850170.6999999993,9758719,9799643.4000000004,10207222.699999999,10703558.4,11886740.699999999,12395960.4,13531730.4,12492812.199999999,10892289,9550538.5,8047747.0999999996,6025225.0999999996,7711678.7000000002,7320888.7999999998,7863725.2000000002,7787791.2000000002,8221311.7000000002,6884031.2999999998,6352964.4000000004,7158597.7999999998,6805769.5999999996,7915413.5,7181201.5,5625354.4000000004,5721563.2999999998,6321048.0999999996,6702048.5999999996,6531377.5,6813660.9000000004,7108774.0999999996,7416893.9000000004,8552750.8000000007,8499692.9000000004,8071891.7999999998,7640539.2999999998,6837930.0999999996,7084375.7999999998,7522735.7000000002,7571591.7000000002,8966296.3000000007,8307145.5999999996,8535608,7514358.5999999996,5095069.2,4977948.2,5029728.3,4364616.5999999996,4437149.3,4434820.2,3436100.8,2580593.2999999998,1672416.8,688805.5,422420.2,127180.1,-522008,-603435.19999999995,-885627.9,-1088839.6000000001,-1097007.2,-1371246.2,-1368389.1,-1633974.5,-1727063.2,-1995043.2,-2090961.9,-2116398.7999999998,-2183009.9]
[182,4.9725274725274726,553743.04730000009,-932006.1446,2721512.2,553743.04730000009,-932006.1446,2721512.2,-577533.4,0,-577533.4,null,"Simulation 194",0,427173.9,832601.1,848301.7,2201002.7000000002,2174459.4,4384835.3,2467496.7999999998,1874923.3,403999.1,-494566.1,-798306.3,-1529341.3,-4243828.8,-5066057.9000000004,-4385624.2,-4204556.5,-3376203.7,-3816909.5,-4256272.5999999996,-3449689.2,-3239349.9,-3529885,-4358918.9000000004,-5091069.3,-5360955.3,-5636113.7000000002,-4754331.4000000004,-4188768.8,-4578696.0999999996,-4912618.3,-3925075,-4300677.4000000004,-5110552.5999999996,-5975300,-5732099.0999999996,-6138475,-6652965.7000000002,-6424936.2000000002,-6239431.2999999998,-6291285.0999999996,-7293458.7999999998,-7960796.2000000002,-8147630.7000000002,-8135447.0999999996,-8560914.3000000007,-8940166.1999999993,-8351461.9000000004,-7948425.5,-9125928.5999999996,-8769353.4000000004,-8905618.4000000004,-8316835,-8160010.2000000002,-9154753.0999999996,-9356071.3000000007,-8373291.7999999998,-7829638.2999999998,-8274612.4000000004,-9618810.4000000004,-9333166.5999999996,-9802628.4000000004,-9853146,-9826575.8000000007,-10123338.9,-10273276.699999999,-10598162.5,-10926875,-10873811.699999999,-11068774.6,-11139810.199999999,-11026912.1,-11032908.300000001,-10963695.9,-10942059.5,-10665325,-10782862.9,-10733636.800000001,-10464468.300000001,-10367323.199999999,-10424373.6,-10175570.5,-9975710.5,-9898549.4000000004,-9636413.5,-9397113.9000000004,-9096435.3000000007,-8904516.0999999996,-8865475.6999999993,-8727318.9000000004,-8894334.1999999993,-8648373.3000000007,-8606351,-7820510.2000000002,-8186452.2000000002,-8575503.0999999996,-8533495.5999999996,-8409251,-8493145.3000000007,-8154562.5,-8288460.2000000002,-8380932,-8318003.0999999996,-8369301.7000000002,-8370087,-8640665.0999999996,-8405914.6999999993,-8255477,-7841018.9000000004,-7717621.9000000004,-7833088.7999999998,-7048550.9000000004,-7160383.5,-7235981.7000000002,-7232983,-7053209.2000000002,-6823683.5,-6630330.2999999998,-6383161.0999999996,-6223849,-6039629.5999999996,-5869611,-5472414.7000000002,-5531087.4000000004,-5361481.7,-5397268.5,-5028924.9000000004,-5310644.2,-5234362.0999999996,-4498669.7,-4662605.9000000004,-4732006.7,-4729505.5999999996,-4532022.5999999996,-4347498.4000000004,-4159576.4,-3929321.1,-3855534.1,-3761911.1,-3578482.7,-3418883.3,-3270936.7,-3015431.2,-2977108.6,-2963241.5,-2902714.4,-2854664.3,-2461068.7000000002,-2071172,-2331709,-2381465.1,-2511660.6,-2500335.2999999998,-2584202.7000000002,-2624325.6,-2534735.7000000002,-2674259.7999999998,-2491866.7999999998,-2427921.2000000002,-2383545.4,-2332487.2000000002,-2124357.4,-1968782.1,-2097128.7,-1995001.7,-1512225.5,-915608.2,-1109159.8999999999,-1216173.2,-1560505.4,-1484431.9,-1487067.8,-1410877.4,-1328774.1000000001,-1159196.7,-914677.9,-802634.8,-805709.8,-939227.9,-826410.2,-944240.8,-835395.9,-807933,-571389.30000000005]
[183,5,549732.71309999982,-957406.83380000025,2740413.5,549732.71309999982,-957406.83380000025,2740413.5,-693982.5,0,-693982.5,null,"Simulation 195",0,-100228.2,-2059215.1,-3275333.5,-2013516.9,-727747.6,1050125.7,2830863.2,3245402.7,3662585.2,4774894.9000000004,6522399.0999999996,5479575.9000000004,3301574.8,3512223.2,3427580.5,4093717.4,4442114.5999999996,3546547.8,5413037.7000000002,4357412.5999999996,4841639.9000000004,4506297.8,3027247.3,2069411.2,2779321.8,2313713.1,3583083.9,4760121.3,5371972.9000000004,5992273.5,4749729.9000000004,5909866.7000000002,6569477.7999999998,6172474.7999999998,6015150.2000000002,6461227.2999999998,5132510.5,5606027.9000000004,3808697.6,3945834.3,3860026.5,3934789.7,2235872.2999999998,3605365.4,2395947.9,698813.9,-1428389.1,-2211201.6,-2971805.6,-3043506.1,-4060598.1,-4481465.8,-3384192.5,-2050650.2,-2269902.6,-1477875.2,-199947,-1482099.2,-702414.4,-443300.3,-628990.80000000005,-174851.9,891805.4,3205644.8,3163572.1,4242767.2,4539507.5,4256382.5999999996,4257143.9000000004,3864924.8,2768710,4358702.7,4495268.9000000004,4365158.7,5923444.9000000004,5903153.9000000004,5663204.7000000002,4517645.0999999996,4605054,5232108.5999999996,3554364,2443750.9,1424740.2,1542707.7,2330593.1,1995939.6,1710929.6,3078500.8,4560492.5,3787614.9,3765756.8,3577079.6,2801711.4,2418608.4,3075078.8,392490,606719.69999999995,2536244,2539421.1,4767475.0999999996,4253440.9000000004,3779892.8,4059385.8,4161692,4305039.5999999996,4259221,3071338.2,5064134.4000000004,4422195.5999999996,4571912.7,3412588.9,4404042.8,4833157.0999999996,6351903.5999999996,6667528.7999999998,5605282.5999999996,4366717.3,4737552.7,4679813.9000000004,5418174.5,5847759.0999999996,4871114.2,5104315.3,5251828.7,3921109.1,3754013.6,3420177.5,3111155.5,2328558.9,2611414.1,2126866.1,2137082.7999999998,1307842.8999999999,967207,920359,372070.9,108857.7,327817.59999999998,190036.9,555806.80000000005,849633,576348,1213637.3,952448,835778.1,633604.19999999995,105438.6,614849.19999999995,762645.9,40767.9,463182.4,321986.09999999998,-40737.599999999999,-194541.1,-538823.6,-524325.19999999995,-31425.7,-93068.9,-445461.1,-373771.4,-521864.4,-201670.1,-608042,-801634.6,-620937.4,-409929.9,-370540.9,-190066.8,-196410.9,-354246.2,-387550.7,-324981,-362661.8,-310224.2,-492303,-591576.69999999995,-421200.2,-419708.8,-429183.1,-259576.8,-307014.09999999998,-291388.59999999998,-562076.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 196",0,-116932,2374581.6,4389676,4672763,4810474.5,3669973.4,318440.7,460655.4,413161.7,2170819.4,1790063.7,1756943.6,961937.9,1529515.4,2542315.1,1438696,2753165.3,13898.9,-740320.3,1224275.2,14829.1,-419417.1,-769214.9,-211358.2,726073.6,251485.5,-638136,-2686675.7,-1631606.3,-1029709.2,-1084056.1000000001,-2227499.2000000002,-4820025.9000000004,-4500669.5999999996,-3651871.5,-4040089.8,-2695021.8,-412954.8,-1782356.1,-179822.1,189424.4,644314.6,-219281.3,791955.5,479237.2,-1004923.7,-1136572.1000000001,-18789.7,-716632.5,-939121.5,-28363.3,419508.8,1140952.6000000001,50573.9,-515585.6,-192046.5,-2110023.9,-1781101.7,-1915426.2,-842285.7,-902993.9,-1306325.2,-1892792.1,-1176901.8999999999,-291215.5,51585.3,-610823.30000000005,517396.3,-665565.6,-285855.8,-1623209.6,-2527661.6,-1949309.3,-2210928.7000000002,-107648.4,1895564.5,1873777.7,1523413.5,2107496,2389218.7999999998,3680199.9,4573235.9000000004,4537331.2,4801482.7,4103382.5,4112999.4,4140889.9,5630392,5270710.0999999996,4676447.0999999996,3132362.3,3530862.8,3669027.9,3392561,3758170.4,2652340,967655.7,717855.2,-333910.7,-915173.6,-569064.19999999995,-1268674.7,-1510628,150557.29999999999,555183.9,56170.8,526995.80000000005,1343038.9,512312.5,1384079.2,2364476,2870185.1,2597538.9,2538182.5,1925431.7,1949301.1,1126235.6000000001,-254020,-963929.8,-1290688,-906585.3,-2393034.9,-2599754,-2340179,-1793964.4,-1080037.7,-1150606.7,-1808502.7,-1378075,-173069.2,-506748,440808.6,1085148.8999999999,310669.40000000002,115109.5,-58465.5,606448.1,175427.3,823523.8,357637,706807.3,116538.7,84054.8,1232742.1000000001,1418440.9,1612551.4,1977459.8,2450359.9,920603.4,288593,-57341.5,-247677.1,-159578.79999999999,379585.8,623656.69999999995,165385,214799.3,-314187.40000000002,-120002,-176588.3,-700267.2,-944717.1,-1170333.1000000001,-1184832.5,-1101338.1000000001,-815079.8,-581622.69999999995,-572312.69999999995,-514587.9,-538118.6,-714609.9,-763197.9,-881989.4,-1077701.3,-1354997.3,-1251756.6000000001,-1211272,-1054763.5,-904019.9,-904936.6,-890032,-880137.2,-1038339.7]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 197",0,260990.5,-861929,-460535.9,161102.79999999999,-1854620.1,-1570549.8,-1388674.1,-1912957.2,-3911870.7,-5276387.8,-5640154.7000000002,-5564099.5999999996,-5731589.7999999998,-7329337.7999999998,-7011422,-6346971.9000000004,-6602010.2999999998,-6814637.5999999996,-5390779.9000000004,-4809966.7,-5095002.8,-3880828.1,-2785644.2,-3307275.8,-4695692.4000000004,-4281681.0999999996,-4429226.8,-5339454.3,-6098759.2999999998,-5953760.5999999996,-6194470.4000000004,-3403349.6,-4713339,-3678301.5,-4367156.2,-4050481.4,-5711721.2999999998,-3519844.2,-4213361.7,-4832618.2,-5510291.5999999996,-6386883.4000000004,-5926358,-7316353.7000000002,-6944100.9000000004,-8090423.5999999996,-7867127.4000000004,-7184473.9000000004,-6585885.7999999998,-6733388.4000000004,-7232979.2999999998,-6266065.2000000002,-6268020,-5731994.0999999996,-5221330.0999999996,-4572742,-4205128.8,-4977719.2,-3957523.4,-4179269.8,-4185791.7,-4798844.8,-5257404.4000000004,-4459057.0999999996,-4914796.0999999996,-4709918,-5414583.5,-6015646.9000000004,-6205236.5,-6097466,-6444439.2999999998,-6362388,-6767820.5999999996,-7349994.9000000004,-7878432.9000000004,-8124657.4000000004,-8367083.7000000002,-7958422,-7537183.9000000004,-8050516.2000000002,-7851318.2000000002,-7858428.7999999998,-7591938.7999999998,-7198497.9000000004,-6593552.5,-6248700.5999999996,-5960479.7999999998,-6168954.5,-6297857.9000000004,-6778625.7000000002,-7406636.0999999996,-7784223,-6300805.7999999998,-5847220.5999999996,-6168662.2999999998,-6334130.0999999996,-6104947.5,-6257868.0999999996,-6524581.5999999996,-6863014.7999999998,-6715121.2999999998,-6512893.5999999996,-6439530.7999999998,-6331242.4000000004,-6258990.9000000004,-6143104.4000000004,-6202197,-6403323.2999999998,-6232959.5999999996,-6337323.5,-5141364.5,-5135082.2,-5318214.7,-5224229.9000000004,-5307245.5999999996,-5334536.0999999996,-5368354.5999999996,-5333478.0999999996,-5040432.0999999996,-4472496.5999999996,-4502882.7,-4537737.9000000004,-4353763.9000000004,-3927483.6,-3920143.9,-3806263.9,-3689844.3,-3438435.7,-2311025.1,-2466662.7000000002,-2797119.5,-2587731.9,-2792546,-2760329.9,-2841026.6,-2640585.2999999998,-2669328.7000000002,-2472048.2999999998,-2394446.2000000002,-2059081.5,-1871634.4,-1945388,-2061479.7,-2017392.1,-1946911.2,-1812061.7,-1491272.3,-862824.2,-862957.5,-802416.3,-1030376.3,-972460.9,-1128779.6000000001,-861329.2,-723164.3,-763225.5,-1106919.3,-1385585.3,-1199509.3999999999,-1039154.9,-1076803.2,-1267809.5,-1027792.2,-1080381.3,-962688.6,-222421.6,-236519.4,-382624,-462436.7,-58401.1,188849.1,131032,248044.5,478083.9,1033825.5,889313.1,756876.3,943615.7,1263238.1000000001,1176445.8999999999,1721792.9,1420628.4,1530279.2]
[null,{"$f":"INT((Q9-P9)*365)","v":10},null,null,null,null,null,null,null,null,null,null,"Simulation 198",0,58817.4,1634307.2,1983299,3246033.7,5068146.0999999996,4098772.2,5452423.5,5328642,4862844,2954240.4,4427319,6298665.7000000002,3891207,4260515.7,5965215.9000000004,7802516.2000000002,7249377.2999999998,5977865.4000000004,7152881.4000000004,7372418.7000000002,8242372,6754371.5999999996,5769563.2000000002,6870733.2000000002,4501475.4000000004,3713077.8,4254227.0999999996,5931870,5078490.7,4611859.2,4451258.7,4920749,5384236.2000000002,3394052.5,2142801.5,2014552.6,1357399.4,-936436.4,-1705125.1,-2728380.8,-1538538.8,-1446607,-599328.30000000005,-484428.6,-1623738.2,-3481364.9,-3456016.8,-3344267.9,-4531221.5,-4408460.8,-2657076.4,-2288275.4,-485580.7,-1251586.1000000001,-412762.5,285453.7,-243586.1,-458082.1,-520221.1,-1854492.1,-3115700.1,-3208367.3,-2627855,-2224932.7999999998,-661598,-488436.4,89938.9,1586606.9,466700.5,392067.2,-1509.4,23084.9,193318.2,55716.3,2679480.6,2261554.4,4164612.6,3154380.7999999998,3706016.6,3893290.1,5875646.5,6537933.5,7139055.4000000004,8226252.2999999998,7379678.9000000004,9647051.5,8137501.2999999998,8571222.4000000004,6330691.2999999998,5224494.4000000004,3840010.8,6484509.7999999998,7334081.5,6393470,5995111.2000000002,7498414.5,7718823.4000000004,8015481.5,7455899.2000000002,7766515.5999999996,6121538.2000000002,5745715.7999999998,4471403.8,4841996.5,3189719.2,3542046.1,2642146.7999999998,3779586,3701061.8,5099531.5999999996,5479855.9000000004,6688311,6731431,8209095.2000000002,7449531.2000000002,6145787.0999999996,5422527.7000000002,6291719.7999999998,7870882.4000000004,8829047.1999999993,7519689.4000000004,7645916.4000000004,8577500,9668143.6999999993,7966367.2999999998,7196559.2999999998,6351266.5999999996,5743187.4000000004,6013204.5999999996,6368677.7000000002,6857948.5999999996,7008926.7000000002,6188701.0999999996,5979413.2999999998,6133853,7143413.5999999996,6746441.4000000004,6399175.4000000004,5979292,5771341.9000000004,5628964.7000000002,4944816.4000000004,4613802.0999999996,4708797.3,5075460.0999999996,4987134.7,4607052.5999999996,4831512,4450169.3,5017613.5,4599629.5,4242836.8,3998769.8,3547446.7,3193970.7,2914951.2,2968849.4,3022225.6,3069580.8,2874346.6,2398712.1,2074726.9,1934751,1794142.8,1923734.2,2262626.7000000002,2319130.7000000002,2192750.7999999998,2208546.1,1916562,1723733.6,1585995.8,1621220.7,1635818.5,1688233,1714205.6,1916445.6,1794762.7,1960854.6,2035759.1,1956135.2,1919211.8,2012748.2]
[null,{"$f":"B207+$B$207","v":20},null,null,null,null,null,null,null,null,null,null,"Simulation 199",0,-28002.400000000001,-1200240,-2783288.7,-3831295.6,-2859750.8,-3822173.8,-5093963.5,-5192379.8,-6103979.7000000002,-6479681.5999999996,-6095639.0999999996,-6976427.0999999996,-7647304.7999999998,-8083925.5,-8257234.0999999996,-9592653.3000000007,-9344785,-10147485.300000001,-9659829.5999999996,-9603705.0999999996,-10611484.6,-11589008.4,-11654751.6,-12395313.199999999,-11944627.800000001,-11305376.300000001,-11264055.1,-11176465.4,-10846246.699999999,-10704652.5,-11381661.9,-11145756.5,-11265325.300000001,-11646614,-10809661,-10527840.699999999,-10075506.5,-9100435.5,-8845203,-9012040.4000000004,-9571644.3000000007,-9636219.4000000004,-9690167.9000000004,-8988217,-9430442.8000000007,-9073584.5,-9535873,-9330157.3000000007,-9187112.1999999993,-8929693.0999999996,-8590497.1999999993,-9280109.5999999996,-9293239.6999999993,-9549388.1999999993,-9382736.3000000007,-9036769.0999999996,-9459996.6999999993,-10177668.1,-10238656.199999999,-10253164,-9511696.0999999996,-9212244,-9111617.1999999993,-9095638.0999999996,-8989566.8000000007,-8861659.9000000004,-8620651.8000000007,-8662982.0999999996,-8696776.1999999993,-9084378.0999999996,-9110017.8000000007,-9097752.8000000007,-9455614.5,-9261062.8000000007,-9116206.0999999996,-9020983.5,-8487381.0999999996,-8438913.3000000007,-8181035.5999999996,-8399648.8000000007,-8540130.8000000007,-8490423,-8286561.4000000004,-8154222.5999999996,-8250176.2000000002,-7981897.7000000002,-7879137.9000000004,-7915670,-7563285.5,-7159410.7999999998,-7321460,-7174149.5999999996,-6748839.5999999996,-6614883.9000000004,-6580817.7999999998,-6926527.7999999998,-6788136.4000000004,-6571616.4000000004,-6559121.7000000002,-6701856.2999999998,-6386479.5,-6484382.2999999998,-6185601.5999999996,-6233191.4000000004,-5878804.9000000004,-6240740.5999999996,-6557944,-6577277.7000000002,-6439557.0999999996,-6409243.5,-6098832.0999999996,-5914294.7999999998,-5935870.7999999998,-5514588.2999999998,-5592403.4000000004,-5482917.2999999998,-5358521.5,-5457944.7999999998,-5259556.5999999996,-4927776.2,-4677099.5999999996,-4603402.5,-4593707.0999999996,-4634445.5,-4471993.0999999996,-4372776.2,-4492835.0999999996,-4384039.9000000004,-3699216.4,-3669694.9,-3619504,-3407565.9,-3107885.5,-3072117,-2737338.1,-2693787.1,-2662774.4,-2267237.5,-1947835.3,-1848744.7,-1699009.5,-1339821.6000000001,-1154130.2,-1196937.8,-1014991.5,-791939.3,-464901.5,-101184.7,-476409.9,-389217.4,-264665.90000000002,-180767,-213571.1,-206072.1,-485288,-298707.8,-297218,-177178.8,-123016.6,127749,165.2,229713.8,86721.600000000006,-235170,-268165.40000000002,-96248.1,-286520,-342702.8,-179284.9,-146953.70000000001,-10650.3,-15533.5,45170.5,151771.9,297416.40000000002,380093.2,475532.7,383013.7,408504.6,555883.5,779214.4,935268.4,869364.6]
[null,{"$f":"B208+$B$207","v":30},null,null,null,null,null,null,null,null,null,null,"Simulation 200",0,-453357.5,818027.5,1508669.5,1936475.9,2366895.7999999998,4347709.2,5154971.5999999996,4504585.5999999996,2054485,1233271.2,1521826.1,579452.19999999995,570498.9,-822963.19999999995,-1294577.2,-718680.6,-888678.7,253001.4,4228282.5999999996,4349718.0999999996,4805272.9000000004,5816138,5651092.9000000004,4632241.5,1767212.9,3583993.7,3041168.8,2631473.4,3289367.5,3602614.5,5277552.0999999996,3582295.8,1356796,-898665.3,-309540.8,721488.3,1861383.5,41651.300000000003,713710.3,2270078.6,233798.1,2214305.5,676994.6,224578.7,489300.1,-1747744.1,-1615482.2,-1458654.1,-912886.6,-271525.90000000002,-673864.4,-1950665.9,-949178.7,347012.2,-699266.2,40008.1,-655923.5,-962812.7,-1229574,121538.9,-821271.9,-1039771.9,-1736045.6,-391868.3,-928699.4,-961511.3,-694309.1,-491638.6,-815217,-2478901.7000000002,-2715272.4,-2980191.9,-2747331.2,-3613765.6,-3042735.2,-4138633.8,-4201740.5999999996,-2981518.1,-3633906.5,-3957884.3,-3638932.9,-2807863.2,-2345311.2999999998,-2683436.9,-2268633.9,-2302119.4,-1858469.7,-1835587.2,-2558737.4,-2005704,-1936859.4,183639.3,1903076.2,2877449.9,3062713.2,3917875.5,3810524.1,4110375.1,5725863,3505087.9,4276679.4000000004,4420777,4506541.8,5389147.7999999998,5952761.0999999996,5168638.7,4894563.3,4099039.9,3778049.3,4969892.3,5664535.5,5926597.2000000002,7308999.7999999998,7423061.9000000004,8829866.9000000004,8286750.7999999998,8291560.2999999998,9135432.1999999993,7385578.2999999998,6253458.4000000004,5920796.5,5156338.2,5058263.3,4614980.3,3389660.7,1897487.1,694266.2,772105.4,1181166.7,1208156.1000000001,1794509.9,2593453.2999999998,2582567.1,2479297.6,3308065.5,2577670.6,2775619.4,2339704.4,1080096.3,1667099.8,1551944.5,1201754.3,1109994.8999999999,1280515.1000000001,539188.9,585680,624031.19999999995,601017.59999999998,735106.2,1026336.4,1404394.9,1697252.4,1896446.9,2034177.1,1816280.2,2249181.1,1971153.4,1830254.5,1966554.9,1490222.3,1104608.7,1543759.5,1842463.2,2156973.7000000002,2895145.4,3348087.4,3906325.1,3338157.4,3461600.7,3021719.3,2673672.5,2374508.9,2240579.7999999998,2329509.7999999998,2395885.7000000002,2032642.6,1589115,1495495.6,1100433.3999999999,635586.19999999995,466142,-148728.6,-579096.80000000005]
[null,{"$f":"B209+$B$207","v":40},null,null,null,null,null,null,null,null,null,null,"Simulation 201",0,-19825.5,-934730.5,-1655404.7,593385.19999999995,1183178.6000000001,1039365.6,125632.6,1867934.1,17404.8,-696995.8,-855576.9,-2797999.1,-1446582.9,-233923,388966,1147940.3999999999,397978.1,-26749.4,880250.7,3858144.8,2424694.5,4386273.5999999996,2386022.6,5478878.7000000002,5255167.5999999996,6264590.9000000004,6422231.0999999996,4598905.5999999996,4647186.2,6300747.5999999996,5448972,6918271.2000000002,7520412.5,4907620.8,5041493.9000000004,8074459.4000000004,8830955.6999999993,9866195.5999999996,11152016.800000001,10578215.199999999,9133261.8000000007,8726158,9163919.6999999993,8533241.6999999993,7822369,6876630.7999999998,5285621.3,5988036.9000000004,5260396.0999999996,5457303.9000000004,7943629.2000000002,7132801.4000000004,6850990.5,5105446.8,6973967.7999999998,8213143.2000000002,6359015.2000000002,8509419.4000000004,6307552.2999999998,6995471.5999999996,3177658,4053817,3518965.5,4532575.5999999996,6522117.4000000004,6163568.9000000004,6652068,6407849.7000000002,5725320.2000000002,4312693.5999999996,5135072.2,6718350.5,5579752.4000000004,5248998.7,5267610.4000000004,6465367.7000000002,6476260,5220660,6814547.7000000002,7606225.4000000004,8915527.0999999996,7968839.4000000004,9870076.8000000007,11381806.9,8711601.0999999996,11354522.199999999,12359762,11542812.300000001,13453526.6,14039355.5,15174239.300000001,16369023.1,15056324.699999999,14775813.9,16549640.9,14949285.699999999,13411481.9,13482589.6,16237400.5,15932229.6,15791303.800000001,17167487.399999999,14843682.5,14717490.300000001,12878886.300000001,11587808,9520037.3000000007,8449666.0999999996,7661569,5450157.7999999998,5127192.0999999996,4355361.3,2532394.9,3310922.7,3451750.5,2911572.9,2719621.5,2182563.9,2528095,2233937.9,1777650.8,2173148.2000000002,1804212.6,2227174.9,3020902.5,2528268.7000000002,2655964.9,3353365.7,4898125.7,6022948.9000000004,5186677.0999999996,6402258.5,7682937.5999999996,7934972.5999999996,7195647.5,6394921.0999999996,4939313.0999999996,4824087.9000000004,5196864.8,5013559.9000000004,4794413.8,4751584.4000000004,5120758.5,5178427.9000000004,5011909.3,4242560.4000000004,4037148.1,4789438.9000000004,3612473.8,3526276,3446719.4,3423085,2994197.1,1847016,1191306,1156409.6000000001,779057.6,403220,244857.9,-4657.5,-302722.90000000002,-467704.4,-695936.4,-576741.9,-199578.6,364794.5,466632.8,320088,441300.3,361910.2,200175.2,259663.5,340895.3,550751.5,644756.69999999995,675202.6,413735.7,443488.8,264439.90000000002,320970.40000000002,356619.6,55948.9,49362.6]
[null,{"$f":"B210+$B$207","v":50},null,null,null,null,null,null,null,null,null,null,"Simulation 202",0,439509.8,-2184320.5,-1256875.3,100503.7,100166.5,-1935233.6,-3175938.3,-3535406.2,-2496596.2999999998,-1946534.9,-759515.2,-831338.5,-1421610.7,-1329181.1000000001,-1582758.7,-2173828,-974555.5,-812081.4,-1901778.4,67764.2,273961.2,888129.8,428164.3,1623532,3402707.1,2268609.9,39071.1,-714665.2,-92977.9,1100610.7,509140.1,2319784.2000000002,3310735.3,3537666.7,2462182.5,255113.8,172625.2,3248927.5,1456822.1,682624.5,306485.59999999998,297291.7,443725.5,1288205.2,2157787.9,2686110.3,1211769,515087.4,1210073.3,1967036.7,1959284.5,2859975,2941720.4,1135240.1000000001,1715605,2765154.8,3484482.6,4441636.2,3536823.6,2296542.2000000002,3241292.1,5223298.8,5417280.4000000004,5301623.3,8321119.9000000004,10664658.199999999,12373303.5,9645749.1999999993,10826277.199999999,8407848.6999999993,6381791.2999999998,9172466.1999999993,8749341.8000000007,11016366.800000001,9773194.1999999993,11480490.199999999,10905129.699999999,14013133.199999999,12034076.9,10856566.699999999,8019234.0999999996,6420775.7999999998,4042405.2,6256646.4000000004,7899671,6470162.7999999998,6360609.9000000004,5645052,5199141.7,5882905.2000000002,5592845.5,5674733.2999999998,6682708.0999999996,6343321.2000000002,6108460,5330927,3953701.4,3269836,5419115.9000000004,4679586,4624302.3,4318099.4000000004,4990358.5,4104932.2,3375820.2,2776977.1,1829331.1,1469463.3,1138224.7,350666.4,491369.6,131807.9,1581975.1,895708.8,488237.2,538036.9,1114391.1000000001,669070,2269418.9,1924064.8,1376496.6,2246959,2356292.7999999998,2009805.8,1936524.9,1511081.2,1592718.9,2604254,2438369.5,1675373.4,1627441.9,1383375.3,863517.4,1418027.4,1296347.2,1499706.5,1800365,2455288.9,2698492.7,3481385.6,2935050.8,1351916.5,95084.4,-359764.4,-884453.3,-337943.5,-962143.7,-425549.5,-405771.5,-188539.9,-205871.6,-310897.09999999998,-249288.5,-178135,-27427.599999999999,-491887.5,-440709.5,-438537.5,-873554.7,-1067687.5,-1196489.1000000001,-1106078.8,-1134582.6000000001,-1349973.2,-1489208.5,-896277.6,-994871.4,-927673.2,-994013.4,-951731.9,-1000169.7,-960056.6,-1040575.7,-977858.2,-1004298.9,-1176147.2,-1141423,-1153496.7,-1187474.8,-968064.4,-1177524.2,-1114805.2,-1194192.2]
[null,{"$f":"B211+$B$207","v":60},null,null,null,null,null,null,null,null,null,null,"Simulation 203",0,213693.8,-510871.9,-320268.7,-3610219.9,-1614361.8,-1099326.2,-1986602,-2000556.4,-1782361.9,-1947725.2,100169.60000000001,-1932401.5,-2130385.2000000002,-2731366.6,-2278534.6,-2148955.2000000002,-3838206.6,-5077793.8,-3500874.9,-2084064.5,1153958.6000000001,-692619.8,-2205286.7000000002,-2518292.5,-1467237.4,897.3,-2836604,-3198945.9,-3187179.8,-4152414.7,-3364283.5,-5448971.4000000004,-4313057,-4035102.5,-3406836.2,-2661464.1,-2133077.1,215566.8,1253192.3,707055.3,1304660.6000000001,2436167.6,1622562.7,-2197715.7000000002,-1124093.7,-933024.5,-1069968.2,-1709809.9,-1996269.7,680915.3,-261087,-1166946.8,-1552697.2,-1948806.9,-2469129.9,-3732477.4,-4076870.7,-5218047.3,-6338416.9000000004,-5559930.5,-7517700.5,-7344669.2999999998,-8337612.4000000004,-7527833,-7397803.0999999996,-5767109.9000000004,-6006718.0999999996,-5467318,-6922822.2000000002,-6967446.2999999998,-7169974.7999999998,-7305426.5,-7271403.5999999996,-7272430.9000000004,-7191976.9000000004,-7530594.7000000002,-7365402.2000000002,-6994605.7999999998,-7171480.9000000004,-7034094.2999999998,-8003037.7999999998,-7900662.2000000002,-8426809.4000000004,-7832943,-8562500.6999999993,-8432529.5,-8006439.7999999998,-8403903.6999999993,-8280910,-8179968.2999999998,-7942903.2000000002,-8280442,-7166111.2999999998,-7490754.7000000002,-7728585.5999999996,-7875253.2000000002,-7953048,-7925780.2999999998,-7840514.0999999996,-7640717,-7880695.7999999998,-7724160.2000000002,-7972220.7000000002,-7985843.7999999998,-7538777.2000000002,-7405804.5,-7013392.9000000004,-6954169.4000000004,-7126227.7999999998,-7400953.7000000002,-6821704.7000000002,-6855240.2000000002,-6973962.0999999996,-6859142.2000000002,-6770545,-6717434.4000000004,-6460745,-6551991.5,-6317896,-6425280.2999999998,-6288037.0999999996,-6036126,-5952660.4000000004,-5742168.9000000004,-5651433.2999999998,-5663855.2999999998,-5777192.5,-5818166.9000000004,-5172529.0999999996,-5451949,-5588535.2999999998,-5776544.9000000004,-5628951.2999999998,-5408677.7999999998,-5423842.0999999996,-5268468.5999999996,-5212289.2,-4913997,-4765562.2,-4708035.0999999996,-4548618.5999999996,-4420264.5,-4259125.4000000004,-4281281.4000000004,-4160856.3,-4147721.4,-3840697.7,-3347442.6,-3574406,-3654371.7,-3831432.4,-3941307.7,-4118819.1,-4079199.4,-4135637.7,-4257210.3,-3985127.1,-4007083,-3968868.7,-3945470.7,-3742828.7,-3824889,-3671293.5,-3825339.7,-3579046.8,-3101798.6,-3065684.5,-3186473.9,-3095759.2,-3112103.7,-3061746.6,-2996192.3,-2849164.1,-2789121.1,-2542235.2999999998,-2471374.1,-2333496.9,-2447717.2999999998,-2367416.7999999998,-2322200.2999999998,-2219167.7000000002,-2161034.6,-2243557.5]
[null,null,null,null,null,"Check by running all paths",null,null,null,null,null,null,"Simulation 204",0,1173031.2,2524482.2000000002,2544951.5,3584785,2406959.2999999998,2774293,420793.4,-270527.40000000002,-81141.100000000006,55643.6,-627319.9,-1131918.3999999999,-2634037.4,-2631175.4,-4006429.8,-4044291.4,-3719082.4,-2974427.8,-1617855.8,-1695220.5,-1467056.3,-612193.1,-414264.6,683767.1,1094435.3999999999,1681847.6,2419120.7000000002,2346703.5,3200439,2652322.9,3826771.2,3542548.5,1891078.1,1826230.9,2287573.9,1744010.7,2616399.4,2089676.4,2103691.7000000002,1220975,2376338.7000000002,1327133.3,-315991,797218.1,-58432.3,290469.5,-859937,-678990,-1104714.5,-1090959.7,-3013184.4,-3347808.7,-5068397.9000000004,-5839220.5999999996,-4527356.2,-3055641.2,-4200144,-4575489.2,-3963317.1,-3151301.9,-4799739,-5070537.4000000004,-5869662.2000000002,-5978509,-6123843.7999999998,-6551022.2999999998,-6973597.0999999996,-6135008,-5644021,-5384068.4000000004,-5352824.7,-5399490.7000000002,-6035702.4000000004,-5994499.7999999998,-5367237.3,-5663635.7000000002,-5436338.2999999998,-5758469,-5666304.7999999998,-6164616,-5913392.4000000004,-5687097.7000000002,-6164981.5999999996,-5650366.2999999998,-5061216.2,-4768177,-4931463.5999999996,-5363308.3,-5705220.9000000004,-5632076,-5934245.7999999998,-6045707.9000000004,-5703632.7999999998,-6043781.7999999998,-5862701.0999999996,-5972563.5999999996,-6413716.0999999996,-6114716.5999999996,-6091051,-6474209.2999999998,-6612474.7999999998,-6187037.9000000004,-6347628.9000000004,-6402443,-6479744.9000000004,-6691224.9000000004,-6566797.2999999998,-6478708.5,-6390515.7000000002,-6360405.5,-5602837.0999999996,-5615727.0999999996,-5758099.7000000002,-5609522.7999999998,-5618642.9000000004,-5952319.2000000002,-5640085.7000000002,-5452027.7999999998,-5431150.0999999996,-4997773.2,-4977410,-5132310.0999999996,-5086602.7,-5005908.7,-4816532,-5102380.4000000004,-4774105.5,-4798814.0999999996,-4006585.5,-3929894.5,-3704023,-3428829.4,-3545343.6,-3507461.6,-3367575.4,-3588447.9,-3348023.4,-3426852,-3126089.2,-2958286.8,-3039508.4,-3282821,-3336410.5,-3385001.6,-3418116,-3482256.2,-2966679.9,-2328254.5,-2290090.6,-2374165.6,-2193357.5,-1978184.5,-1968078.2,-1884348.3,-2052476.3,-2357129.9,-2268190,-2219285.9,-2120394.2000000002,-2011347.3,-2064965.3,-1925138.7,-1954613.9,-2070956.1,-1686081.9,-1256931.8999999999,-1183351.8999999999,-1249215.7,-1232616.2,-1214778.6000000001,-1547162.1,-1499208.8,-1450927.9,-1363337.3,-1311315.2,-1199227.3,-1184850.7,-1376808.8,-1487985.6,-1620741,-1697187.2,-1725701.8,-1651840.4]
[null,null,null,null,null,"Collateralised",null,null,null,null,null,null,"Simulation 205",0,105838.6,586245.5,1187774.2,1947009.7,1793850.2,3024648.8,-18609.099999999999,-1882276.5,-1517346.9,-3333357.9,-4412420,-4069468.1,-4705416.7,-3921965.9,-3874959.2,-2863442.8,-2582008.6,-2997701.5,-2738893.8,-1756770.2,-2772492.4,-1337455.3,-1442317,-3247741.3,-3675591.9,-4179334.2,-3069775.8,-2676848.6,-2448940.2999999998,-1445363.1,-1016502.4,-716977.8,-1975504.1,-3332610.7,-3070620.4,-3144459.8,-1993826.8,-2641344.1,-2262664.4,-3355771.1,-1883558.9,-1162569.1000000001,-1527595.5,-953757.2,-1363317.2,-2009522.6,-2363400.6,-2431773.4,-3396959.8,-4042071.2,-3668501,-3220537.4,-4262199.9000000004,-5249782.2,-4895752,-4080336.8,-5032779.2,-5679240.9000000004,-5275450.2,-4842384.9000000004,-4744620.0999999996,-5051950.7,-5305641.5999999996,-4600075.0999999996,-4149051.9,-4307316.8,-4077756.4,-4001029.9,-3581852.3,-3495337.6,-4272507.2,-4271658.3,-4314381.9000000004,-4988898.5999999996,-4975472.2,-4865239.5,-5486125.2000000002,-5543038.0999999996,-5599428.0999999996,-5251726.7,-5486315.4000000004,-5569729.9000000004,-6001080.2999999998,-5973596,-6055003.5,-6566019.2999999998,-6474888.9000000004,-6480511.2999999998,-6471057.0999999996,-6217810.4000000004,-6474192.7000000002,-6499860,-6115308.9000000004,-6309561.0999999996,-6443373.5,-6096407.9000000004,-5968367.7000000002,-5778814.7000000002,-5935243.5,-5916524.4000000004,-5847170.7000000002,-5572841.5999999996,-5424648.0999999996,-5299614.8,-5457168.9000000004,-5440023.2000000002,-5351777.0999999996,-5419545.9000000004,-5509231.9000000004,-5571831,-4905684.7,-4880613.8,-4684211.5,-4634736.3,-4676463.8,-4442539.8,-4152929.3,-4205748.3,-4202415.3,-3925108.5,-3443218.2,-3556823.5,-3487313.6,-3452616.3,-3133483.3,-3082470.9,-3009492.6,-2653576.2999999998,-2151062.7000000002,-2203036.9,-2567565.9,-2717263.4,-2542363.4,-2484041.4,-2497343,-2145553.2999999998,-1917019.4,-1857848.6,-1724620.5,-1624334.6,-1234341.3,-789139.6,-727716.6,-795039.4,-753614.4,-991553.6,-696948,-383255.4,-628145.5,-922601.1,-915015.1,-825153.7,-757989.4,-666717.5,-382069.1,-217695.9,-35961.9,79038.8,473639.1,333430.90000000002,207206.3,32127.8,288994.09999999998,250839.7,188279.1,435071.9,340123.2,357016.6,338839.3,467094.1,562890.69999999995,477376.2,583412.6,567741.1,837643.4,1066983.8,1102554.2,1128470.8999999999,1308304.8999999999,1115473,989703.1,928333.6,919426.2]
[null,null,null,null,null,"EE","NEE","95% PFE",null,null,null,null,"Simulation 206",0,187692.3,-112024.6,227783.3,1644981,117804.3,425949,-1675682,-1981879.9,249776.6,197770.5,-306771.90000000002,93563.9,-1843670.1,-2326441.4,-3624645.4,-4067332.7,-4779566.5,-5984348.7000000002,-4939776.9000000004,-3819918.6,-4253628.8,-4142467.8,-4383504.8,-5629858,-5931061,-5580408.5999999996,-5438697.9000000004,-5269505.5,-5423216.9000000004,-5750373.2999999998,-5914877.5,-6275530.7999999998,-6498553.5,-6188014.5,-6339067.0999999996,-6063195.5,-5513670.9000000004,-4698454.2,-5326663.0999999996,-6934174.9000000004,-7522834.2000000002,-7223317.5,-7779988.7000000002,-7506481.7999999998,-8166149.9000000004,-9060743.9000000004,-8538069,-8122278.0999999996,-7941988.2999999998,-8132996.0999999996,-8306732.2000000002,-7795129.7000000002,-7612380.4000000004,-7789692.7000000002,-7522784.7999999998,-6533149.7999999998,-7390128.2999999998,-7946032.2999999998,-8472820.0999999996,-8093635.5999999996,-8130368.4000000004,-8323311.5,-8459797.9000000004,-8935533.1999999993,-8336905.9000000004,-8682336.5999999996,-8681239.0999999996,-8530596.6999999993,-8621826.8000000007,-9063970,-9433555.5999999996,-9416533.1999999993,-9138225.9000000004,-8924110.4000000004,-8326568.0999999996,-8466485.8000000007,-8762957.3000000007,-8925569.3000000007,-8744366.3000000007,-8459893.8000000007,-8343573.7999999998,-8472577.6999999993,-8666523.6999999993,-8477426.5999999996,-8455229,-8127219.7000000002,-8537942.8000000007,-9100709.3000000007,-8641593,-8595794.9000000004,-8716251.5,-8803056.3000000007,-7546649.5,-7291346.2999999998,-6665934.5,-7107519,-7280657.7999999998,-6905188.7999999998,-7238392.2000000002,-7819697.7999999998,-8101356.7999999998,-7320759.5,-6978739.5,-7406739.4000000004,-8048988.0999999996,-7930752,-8266922.0999999996,-8079427,-7796849.7999999998,-7749631.4000000004,-6135629.2000000002,-6697228.5999999996,-6771257.7999999998,-6366264.5999999996,-6368396,-6528336.7999999998,-6524507.2000000002,-6556808.7000000002,-6411166.2000000002,-5558826.5999999996,-4901500.0999999996,-5217725.2,-4878063.8,-5122167.8,-5144726.7,-5096409.0999999996,-4720645.9000000004,-4600169.5,-3981444.1,-3822377.3,-3372678.3,-3298159,-3054309.7,-2770040.2,-2722300.2,-2489053.2999999998,-2904069,-2944063.9,-2767671.8,-2715047,-2873349.2,-2584431.2999999998,-3068079.7,-3037225.6,-2997400.6,-3315093.3,-3300141.4,-3031465.5,-2618599,-2745348.1,-2573194.4,-2825594.7,-2637227.7000000002,-2643981.7000000002,-2496991.4,-2640066.2000000002,-2452059.7000000002,-2582281.2999999998,-2558389.9,-2554439.7000000002,-2562595.7000000002,-2706653.8,-2589687.4,-2714947.5,-2492031.9,-1973314.9,-1811655.2,-1910788.9,-1919589.5,-1851321.1,-2001943,-1915355.9,-2059803.3,-2086742.7,-2083338.5,-1947541.1,-1916222.6,-2006575.1,-1925483,-1841640.6,-1964359.7,-2095133.1,-1970071.3]
[null,null,null,null,null,{"$f":"SUMIF(OFFSET(CollateralisedExposure, 0, A21,1000,1),\">0\")/1000","v":0},{"$f":"SUMIF(OFFSET(CollateralisedExposure, 0, A21,1000,1),\"<0\")/1000","v":0},{"$f":"SMALL(OFFSET(CollateralisedExposure, 0, A21,1000,1),95%*1000)","v":{"$error":"#NUM!"}},null,null,null,null,"Simulation 207",0,-110589.9,-1543872.3,-2959319.8,-2781038.2,-2182391.9,-1119674,-2908194,-2334532.1,-823323,-475633.1,-2613373.7000000002,-2283191.6,-2567375.1,-2186959.2000000002,-2954431.9,-2084319.9,-2409326.5,-4223381.3,-4623953.5,-2627415,-1477046.3,-1988409.3,-2401481.7999999998,-540006.30000000005,102989.4,-424689,-527340.69999999995,-238864.2,-85941.6,1911335.5,4016947.3,3172498,1808322.8,1758992.6,385230.4,1569432.6,2741613.7,3851044.1,3004893.2,2372064.9,955863.6,1498072,591821.19999999995,1192702,438213.3,-131125.70000000001,-58642.2,153888.1,860695.7,1534234.5,3002964.7,3917869.5,2640794,4698727.3,5148400.7,7979438.2999999998,9876593.0999999996,9400027.1999999993,9369717.0999999996,10773290.6,11738283.6,11437101.9,8490653.9000000004,8473685.4000000004,7219840,5252252.7,3451629.5,2298049.9,3592880.5,2255365.5,2987009.7,1615286.4,-826825.5,-1041215.7,-232910.2,-1395752.8,-1991401.2,-1010606.7,-1132856.3,-1513780.3,-2555942.4,-1850899.9,-2190768.7999999998,-2462722.2999999998,-2755308.2,-2014597.3,-3433620.9,-4027461.7,-4183382,-4505314.8,-4354893.5,-4560074.5999999996,-4101027.5,-5379592,-5053140.5999999996,-4470949.5999999996,-5507551.4000000004,-5750828.5,-5858540.4000000004,-6764053.9000000004,-6210005.0999999996,-6514422.5999999996,-6776373.0999999996,-6712518.5,-6911757.7000000002,-6831056.4000000004,-7580978.7999999998,-8042304.7000000002,-8193362.5,-8156130,-7410083.2999999998,-7445142.0999999996,-6995201.7000000002,-6984280.2000000002,-6988729.4000000004,-7046383.7000000002,-6878576.0999999996,-6880440.5,-6800728.5,-6759798.4000000004,-6688853.0999999996,-6762622.2000000002,-6537434.5999999996,-6482565.5999999996,-6432820.5,-6103858.7999999998,-5954604.5999999996,-5840730.2999999998,-4787548.7,-4661293.5,-4399447.7,-4483305.9000000004,-4536943.5,-4393218.3,-4404499.8,-4471117.7,-4457755.0999999996,-4243621,-4305824.9000000004,-4043633,-3982312.3,-3939021.6,-3794671.7,-3667861.2,-3398456.1,-3155456.3,-2611956.2999999998,-2136402.5,-2087523.4,-1952980.8,-1704793.1,-1925991.5,-1914808.3,-1805802.6,-1985856.2,-2101164.2000000002,-1993910.4,-2002476.6,-1918703.6,-2013967.2,-1968029.4,-2290385.9,-2269568.5,-2135159,-1741113.1,-1455056.8,-1468636.1,-1528690.6,-1335999.3,-1371855.8,-1288035.7,-1526138.2,-1417702.5,-1547516.8,-1629246.7,-1720140.9,-1735814.4,-1811435.3,-1945337.5,-1791786.4,-1680467.4,-2004721.8,-2182346.7000000002]
[null,null,null,null,null,9351.5698000000011,-5763.3597,{"$error":"#NUM!"},null,null,null,null,"Simulation 208",0,-295577.7,-2332629.5,-2075542.8,-2255230.4,-949319.9,-333480.3,-1274989.8,-3048883.8,-3223508.4,-4401326.7,-4072852.6,-2971817,-2641658.7000000002,-3134012.5,-3376034.9,-2742335.3,-1578338.8,-2971492.8,-3580041,-3212078.2,-2587314.2000000002,-3281520.3,-3155460.7,-2752016.6,-2923743.1,-3300574.2,-2451723.1,-2148055.2999999998,-3173860.5,-4168062.1,-4062549.5,-4396382.5999999996,-3846078.5,-4071128.6,-4154290.7,-4378202.2,-3216179.1,-3454903.8,-2289077.6,-2866186.3,-2186792.7000000002,-2405492.4,-3217991.8,-3319222.5,-3558353.3,-2919353.1,-3208845.2,-2904933.6,-2567428.5,-2933890.8,-1872990.9,-1281987.2,-1415494.8,-2862685.2,-3108891.5,-1420548.4,-1252137.2,-2386480.2999999998,-2914403.6,-3031932.2,-3485637.6,-4013636.2,-5033099.5999999996,-6054110.5999999996,-6206008.0999999996,-6254708.2999999998,-6296263.9000000004,-6959871.0999999996,-7010690.0999999996,-6599551.5999999996,-5851446.4000000004,-5665918.0999999996,-5100020.5999999996,-3851248.2,-4884504,-4131466.3,-3906945.9,-3131793.1,-3109781.4,-3217176.9,-3111820.3,-3068415.1,-2414766,-2104112.7999999998,-2192317,-3047716.9,-3297389.5,-2940184.9,-1878594.2,-1985322.3,-1194833.8999999999,-1117681.6000000001,-581040.69999999995,-1041319.9,-1587982.1,-2946512.5,-3689598.9,-3746626.8,-4212336.9000000004,-4368798.5999999996,-3686064.3,-4141003.4,-3458513.1,-3075817.4,-4095895.4,-4860863,-4547001.7,-3637413.5,-4100562.5,-3587261.3,-2635363.5,-2613876.6,-2734634.9,-2477925.2000000002,-2894903.6,-2505061.5,-2106666.6,-1905337.7,-1874534.7,-2331667,-2562784.7000000002,-2180898.6,-1849239.5,-2190056.2999999998,-2435232.5,-2014697.5,-1858629.4,-1543571,-899221.7,-1034559.4,-606953.69999999995,-1322040.8,-1391154.8,-1471018.2,-1479653.2,-1770843.7,-1343084.6,-844002.9,-1237770.6000000001,-1120461.8,-751628.80000000005,-947961,-403764.2,-887809.1,-533163.19999999995,-223768.8,-19420.5,-26318.799999999999,76764.2,-117188.2,-16055.4,-203158.3,-50123.6,-291872.5,-73678.600000000006,-241402.9,-450213.3,-651861.80000000005,-476953.1,-534593.5,-846877.3,-767650.1,-780672.5,-896286.1,-859139.8,-639116.80000000005,-812392.3,-886653,-807668,-724761.5,-852275,-746021.6,-794360.6,-777539.2,-709279.2,-759302.2,-723989.6,-606404.69999999995,-906538.1,-890241.7,-924867.7,-553710.6,-663596.30000000005]
[null,null,null,null,null,15597.1878,-30406.245999999999,{"$error":"#NUM!"},null,null,null,null,"Simulation 209",0,322390.3,914602,2768195.7,1908245.9,-454643.3,124254.39999999999,1620073,1915158,361825.8,1028343.5,-1905339.2,-1468295.6,-1875666.2,-638553.59999999998,1313082.2,821708.6,1720205.3,1855430.6,3316255.5,2696209,2019591.5,2424825.4,753050.1,379113.6,-893855.8,-354414.9,-93815.1,-2118789.4,-3979758.9,-3630941.7,-5515856,-6181464.7000000002,-6468740.4000000004,-6678170.9000000004,-5992803.5999999996,-5380957.5,-5517810.9000000004,-5246114.3,-4959875.2,-4212401.0999999996,-3543363.1,-2882518.6,-3402275.2,-2317051,-1490690.4,1242552.3,677832.3,2157336.2000000002,2216272.5,2448119.4,2720759.9,3617813.7,1261345.8,1400180.6,2340682.2000000002,3732918.2,4080305.6,5345568.7,5354069.8,7992332.2000000002,3710452.6,4106018.5,4326376.5999999996,6044776.4000000004,5587180.0999999996,6306049.5,6785494.7000000002,8653808.8000000007,6950806.2000000002,8418403.6999999993,9221540.5999999996,9710398.4000000004,8996456.8000000007,11063901.199999999,11543218.800000001,12640361.199999999,13526830.1,12196468.1,10079774,10359077.199999999,8814261.3000000007,9426460.3000000007,10713516.300000001,11080847.1,12239333.300000001,11686714.699999999,12868707.199999999,13250481,14953853.199999999,13583104.800000001,13312494.699999999,16446742.9,15894592,18057670.899999999,20122805,22334139.100000001,23209395.600000001,21172211.399999999,22823834.5,24070985.100000001,23629213.800000001,24402036.5,25719908.899999999,26342475,24950946,24994775.300000001,28606696.399999999,29402027.699999999,30302870.899999999,27772420.100000001,31445080.300000001,31875706.5,33472122.100000001,33283963.800000001,32759986.600000001,31118115,30189354.199999999,27467614,29327826.600000001,25688089.399999999,27496343.699999999,28959627,32216106.399999999,28696512,29300414.899999999,30745135,30858087.800000001,31261747.5,31698749.100000001,28983492.300000001,30212316.600000001,25857665.5,25445360.100000001,27012353.600000001,24693746.699999999,24280018.199999999,20803645.699999999,20486983.800000001,16893295.899999999,14345123.800000001,12821403.800000001,11294141.199999999,10655559.1,10291310.199999999,9573520.0999999996,8481360.1999999993,7444634.2000000002,6742566,6254756.2000000002,5261737.5,5303424.4000000004,4703880.3,4200769.3,4203448.5,3412247.4,3328083.8,3488623.1,2990901.6,3601731.2,3727939.8,3825821.5,4038704.2,3863923.3,3079527.5,2925833.8,3013798.3,2809669.6,2764009.8,2828207.5,2778237.8,2343385.2999999998,2596219.2000000002,1899660.9,1608564.1,1608133.4,1259243,1000979.2,1055531.3999999999,979707.7,640150.9,382729.5,227583.4,140380.70000000001]
[null,null,null,null,null,26755.411499999998,-35219.461099999986,{"$error":"#NUM!"},null,null,null,null,"Simulation 210",0,-496575.4,-525225.6,-932441.2,-690929.5,-1374705.3,-1806250.1,-2997409.4,-3960374.8,-4347679.7,-3560872.3,-3563050.1,-3930133.5,-3624117.8,-3922926.3,-4787594.0999999996,-5529720.9000000004,-5901695.0999999996,-4955084.0999999996,-5627437.4000000004,-3954729.3,-4180052.3,-2033253.6,-2149676.2000000002,-1415628.8,-3582116.8,-2293444.7000000002,-3484680.5,-4645147.9000000004,-4483566.3,-3921445,-5162725.7,-5157464.0999999996,-4940135.5,-4384913.8,-3421314.1,-3413162.1,-4246685.5999999996,-2698018.2,-1648148.8,-1187623.3999999999,-3028296.3,-3053857.6,-2628093.2999999998,-2939206.2,-1894304.2,-1583140.4,530854.19999999995,179251.6,-70248.899999999994,824822.2,512360.3,540472.6,42528.6,1410286.8,432708.1,706105.4,461951.5,1409595.6,-1047664.7,-2420795.5,-256689.2,-1634618.6,-532046.6,377283.4,1479169.4,2013646.7,2527794.9,3586432.1,6449530.2999999998,5405725.4000000004,2199339.5,2035539,2636470.7000000002,2178786.2000000002,2597666.7000000002,2759914.9,3501936.2,2920027.5,1959057.1,2054024.2,726567.2,1020159.4,1111588,946963.9,1344780.4,1619302,1956719.6,1152234.3999999999,1534626,1222424.3,427505.6,1105371.5,487994.5,-722005.6,-231184.5,1770080.6,1932420.4,1957544.9,1035522.7,1306617.3,637875.4,-596771.5,-702296.5,-629604.19999999995,-954671.3,-1097466.2,-1281907.3,-689701.3,-304942.3,958376.6,1812719.3,3251266.2,3581535.6,4477177.3,4147750.5,3998462.7,4500294.8,3800761.5,3513939.7,4059059.4,4523216.8,3448407,2331719.7999999998,1545628.8,2411027.7999999998,2239631.2999999998,2221880.1,2699708.7,3818788.4,4066328.6,3047939.8,2678830.7999999998,2763560.7,2796398.1,2702849.1,2361194.1,1576212.3,1555138.2,1227531.5,1229485.8999999999,966161.9,938173.8,826309.1,708402.9,95088.2,-54731.9,303430.7,1384818,1428507.8,1823375.6,2061692.9,1502044.2,1334751,1413865.2,1854740.6,1471116.5,1769377.1,1198344.2,888199.4,1034817.3,770447.2,495087.9,572174.9,746460,1226916.1000000001,1671107.4,1989727.8,2130076.1,2093906.6,2049564.3,2256663.4,2245073.2000000002,2605824.1,2534111.2000000002,2749215.1,2423988.2000000002,2577258.1,2488537.9,2518838.1,2640957.7000000002,2858378.9,2697524.4,2773710]
[null,null,null,null,null,42326.675299999995,-44008.491699999999,{"$error":"#NUM!"},null,null,null,null,"Simulation 211",0,643566.5,2436153.5,3107225.3,3117412.1,3285263.9,2860127.9,5330910.5,4870720.9000000004,6967143.5999999996,6181452.2000000002,5396044.0999999996,7495488.4000000004,7185713.5999999996,4896506.2,6670213.7000000002,7588688.9000000004,8245266.2000000002,8164525,8678854.6999999993,11989939.5,12756034.300000001,14785506.300000001,15240995.800000001,15231032.4,13621277.9,10540650.1,8930932.6999999993,9651473.0999999996,11353920.9,10793497.6,12657525.9,12626588.1,12996181,16914052.699999999,16731006.699999999,14299285.1,14573484.699999999,17457049.399999999,17227123,15434813.4,15712349.9,19368355.800000001,18769301.100000001,20929429.199999999,23941728.100000001,24500955,27854603.800000001,25173774.199999999,28086763.699999999,25993888.199999999,20863380.199999999,22382374.399999999,20976125,20189776.100000001,20476216.100000001,21849133,19534354.800000001,19127823.899999999,22848120.600000001,22304109.600000001,23302254.899999999,21607274,23800037.800000001,20013238.199999999,18111431.5,17486009.800000001,15711831.199999999,16434001.699999999,11273371.699999999,14125020,13373856.5,10343986.199999999,7949846,8237611.7999999998,7690363.7999999998,7995225.7999999998,7070323.7000000002,8816187.4000000004,9628254.8000000007,8161325,8815698.1999999993,6764470,5273351,5139550.9000000004,6787401,7726757.9000000004,8035423,7641118.4000000004,7913552.0999999996,7597598,8817196.3000000007,9183542.8000000007,8637590.3000000007,8324057.7000000002,8912102.5999999996,10109605,9232581.0999999996,9198122.3000000007,8769301.4000000004,8044981.4000000004,7143363.7000000002,5726742.4000000004,3952692,6268205.5999999996,6490021.2999999998,7271157.4000000004,3872901.9,3226456.3,3107629.5,1675610.2,2019629.9,1306867.6000000001,806940.8,1408847.3,2286187.5,2645379.2000000002,3114147.2,2950237.2,4373664.8,4289399.4000000004,5072223.4000000004,5419519.7999999998,4909177.3,4170583.2,4165456.7,2907311.6,1605278.5,1416433,3103171,3203682.7,2552188.2999999998,2215650.5,2284809.2000000002,1660347.7,1658743.1,929991.1,805566.1,701635.2,564968,75482.899999999994,442716.4,106062.5,-140599.79999999999,-526889.69999999995,-558110.1,-775347.3,-722310.5,-303749.7,-324721.2,-118732.9,-43689,23594.9,-167158.9,-124631.2,-68394.2,-175718.5,-242736.3,-589300.6,-417446.40000000002,-369184.1,-243278.4,-256762.5,-190412.79999999999,-313658.90000000002,280716.90000000002,355251.5,107174.39999999999,-109966.6,-190507.1,-220132.9,-289156.09999999998,-527116.1,-588936.9,-342661.8,-540692.69999999995,-445948.3,-634741.5,-900964.5,-946485.2,-989067.3,-1029674.5,-1167030.6000000001,-1200539.7]
[null,null,null,null,null,43669.995800000004,-53749.917400000006,{"$error":"#NUM!"},null,null,null,null,"Simulation 212",0,-394541.3,-611565.30000000005,661869,38151.300000000003,-358639.7,-3148455,-4048966.2,-3498464.3,-3254233.6,-3974198.1,-2302716.1,-1918524.2,-630776,58712.9,-1366952.3,-1270766.5,-2857094.9,-4363895.0999999996,-4655659.4000000004,-3055074.9,-3279339.2,-3833802.6,-3854377.8,-4329162.3,-3520408.8,-2543807.2000000002,-1909899.5,-2193439.4,-3157497.8,-2978538.3,-3474019.7,-3765224.6,-3137914.5,-3635326.4,-3479174.8,-3212912.1,-4073137.6,-3064013.6,-2718050.8,-2940820.7,-2157484.1,-3097706.1,-3935794.8,-5659517.2999999998,-6773029.5999999996,-5567326.2999999998,-7292581.7999999998,-7613616.7999999998,-7818684.2999999998,-9339212.1999999993,-8856771.5999999996,-9263573.4000000004,-9402375.5,-8582949.3000000007,-8256378.2000000002,-8156343.0999999996,-8212903.2000000002,-7963236.4000000004,-8276785.2999999998,-8434919.3000000007,-8009069.2999999998,-7895458.4000000004,-8528639.5,-8831150.5,-9087003.9000000004,-9308414.5,-9034317.1999999993,-9104815.6999999993,-8910342.1999999993,-8775311.5999999996,-8537804.8000000007,-8484280.0999999996,-7962789.4000000004,-8317048.4000000004,-7853412,-8518230.3000000007,-8558475.5,-8772684.5999999996,-8773909.0999999996,-8696618.6999999993,-8066109.2999999998,-8257503.7999999998,-7950311.5999999996,-7637222.9000000004,-7954336.9000000004,-7514053.5999999996,-7453753.0999999996,-8121683.2999999998,-8098166.7999999998,-7577810.2999999998,-6787418.7000000002,-6049994.2000000002,-5399387.5,-5723669.9000000004,-5900371.5999999996,-5234810.4000000004,-4987859.2,-4636078.4000000004,-4988793.5,-4864978,-4761749.5,-4805451.3,-5295272.8,-6133587.7000000002,-5898750.9000000004,-5979743.4000000004,-6203263.5,-6079465.5,-5610305.4000000004,-5659734.0999999996,-5152297.5,-5053380.5,-5172544.7,-4915366.7,-4790906.5,-4605383.7,-4511851.3,-4473961.2,-4315843.9000000004,-3913455.4,-3623194.5,-3362803.6,-3247468.5,-3019271.6,-3002404.8,-2676046.7000000002,-2865335.4,-2274000.5,-1877820.8,-1374626.3,-1216263.8999999999,-1472374.3,-1700479.1,-1472063.7,-1257539.7,-1332134.5,-1342840.7,-1107755.8999999999,-1028327,-1105912.2,-1043340.1,-1073426.3,-938768.1,-899561.5,-596776.6,-644018.5,-581505.9,-711063.9,-703453.5,-618361.9,-726668.9,-755976.5,-419854.7,-454394.1,-621612.5,-616291.6,-586320.9,-624665.19999999995,-640052.80000000005,-456430.7,-331298.3,-437863.4,-479615.4,-547274.6,-645789.4,-440290.4,-302023.59999999998,-399325.5,-383525.4,-324510.40000000002,-328166.90000000002,-278974,-86403.199999999997,-37110.5,-45570.9,61515.199999999997,77260.600000000006,154639.9,305327.40000000002,225433.9,240934.9,400948.7,190295.2]
[null,null,null,null,null,49281.424200000001,-48385.340100000009,{"$error":"#NUM!"},null,null,null,null,"Simulation 213",0,-381287.3,64194.6,2960778.7,2551223.7000000002,1214717.6000000001,-866.5,-956180.2,-1468136.3,-854927.3,-2652063.2999999998,-4171709.4,-3417964.2,-3153173.2,-2296973.7000000002,-1825882.1,-2987890.9,-3970630.8,-5507220.5,-7562010,-7001855.7000000002,-6291972,-7715777.7000000002,-7106577,-7353257.5999999996,-7594970.5999999996,-8073033,-8283153.9000000004,-8918789.3000000007,-8895172.5999999996,-7634812.9000000004,-6763471.2000000002,-6170697.4000000004,-5135158.0999999996,-5812355.7000000002,-5349253.3,-6283511.0999999996,-6535598.9000000004,-5451144,-6305830,-6908576.4000000004,-7398985.2000000002,-8069791.9000000004,-8386865.0999999996,-8772744.4000000004,-9189534.4000000004,-9136840.6999999993,-9413491.1999999993,-9616238.4000000004,-9363332.6999999993,-9953567.0999999996,-10170948.199999999,-9850816.3000000007,-9984356,-10208086.9,-9792337.4000000004,-9217783.1999999993,-8962941.8000000007,-8937180.6999999993,-8788341,-8707704.6999999993,-8819443.9000000004,-8788953.6999999993,-8198459.7999999998,-8234446,-7647480.5,-7356101.9000000004,-7330278.4000000004,-7295237.2999999998,-6566530.5,-7065224.7999999998,-6818634.2999999998,-6808226.0999999996,-6940945.2000000002,-6254145.7999999998,-6081397.4000000004,-5574234.2999999998,-6063943.4000000004,-6502664,-7123046.0999999996,-6983417.9000000004,-6823421.5999999996,-6893508.7999999998,-7285437.4000000004,-7159914.2000000002,-7360609.9000000004,-7184645.4000000004,-7193910.7999999998,-7411972.2999999998,-7361235.7000000002,-7618415,-7375823.4000000004,-7053396.5999999996,-6290085.5,-6312212.7000000002,-6331158.5999999996,-6368078.7999999998,-6381051.2999999998,-6382622.9000000004,-6600202.2000000002,-6546549.9000000004,-6117747.9000000004,-6295274.5999999996,-6343002.2000000002,-6301574.9000000004,-6131288,-6106496.4000000004,-5714223.0999999996,-5648466.7000000002,-5548569.0999999996,-5450530,-4394769,-4317639.8,-4336706.5,-4418857.8,-4392060.4000000004,-4350104.2,-4363118.2,-4502928.5,-4393923.7,-3911182.7,-3846510.7,-3936433.9,-3711536.8,-3576427.5,-3371817,-3265886.5,-3194887,-3298070.2,-2495196.2999999998,-2779116.1,-2293650.6,-2145046.4,-1951470.1,-2085699.3,-1964196,-2011038,-1636867,-1452796.5,-1075320.8,-631719,-314083.09999999998,69334.3,-185037.6,-272072.7,79355,162461.79999999999,674031.1,889442.7,963034,1172958.7,1326291,1183027.1000000001,822191.6,985566.5,1197150.8,1587090.8,1250750.6000000001,1090785.7,1199355.1000000001,1080607.8,1031549.1,1195672.1000000001,903598.9,1284856.2,1748346.4,2450324.9,2534974.2999999998,2691480.9,2490474.9,2562811.7999999998,2725892.3,3103063.4,2862054.4,2756680.1,2895359.6,3000585.6,2756281.5,2615136.7999999998,2251729.2999999998,2585690,2576033.4,2750469.3,2740413.5]
[null,null,null,null,null,49708.335500000001,-56483.287599999996,{"$error":"#NUM!"},null,null,null,null,"Simulation 214",0,533379.30000000005,515624.5,2269732.2999999998,4914578.7,6627925.7999999998,7161772,7463009.0999999996,9764024.9000000004,10393753.4,11104815.800000001,11850644.199999999,15304385.199999999,16479700.1,15724301.199999999,13166922.199999999,12149966.699999999,15307638.699999999,17598758.300000001,16529593.5,14871056.699999999,14662937.4,19061508.699999999,19983560.699999999,17513970.199999999,18148424.699999999,19711879.5,20157664.399999999,20758626.100000001,22288958.399999999,18632738.600000001,14296846.699999999,12972803.699999999,14395888.5,13713239.6,13910154.9,12538077,10354809,5670805.2999999998,6161773.2000000002,3513064.3,1558370.4,1318678.7,1908304.4,-264567.40000000002,1528247.4,510580.4,2995664.3,1798018.9,1221028.5,846699.4,1409163.4,-923929.5,272838.3,-1109380.6000000001,-960012.2,-574358.80000000005,-226557,-631634.4,-129087.1,601923.19999999995,-1202715.3,-1821976.8,-1892094.6,-867078.7,-856202.3,-152961.60000000001,-569026.6,-774297.2,-1593630.6,-2065929.2,-2947758.5,-1278523.3,-6581.3,355231.1,-522108.8,2915562.2,2601279.9,3609664.4,4201620.9000000004,4924882.2,2800260.5,3335472.9,4260901.5,2531932.5,3325951.7,2704371.5,4559949.0999999996,4201050.4000000004,1528091.2,3070005.7,2865036.7,2255884.5,2107337.7000000002,1225428.3,1349492.2,1437365.6,-937134.1,-251438.5,-541382,-46270.9,-1491601.2,-2048188.9,-3433536.2,-3450217.9,-3254172.5,-2961108.6,-3016095.5,-4118512.6,-4113948.7,-3937247.6,-2615197,-3078509.2,-1979341.2,-1145275.3999999999,-1089416.5,-420574.8,717619.6,226911,629976.5,1486519.5,2503074.5,3581850,3158748.9,3146265.5,2894887.6,3927357.5,5379339.2999999998,4903961.3,4167225.8,5020865.8,4794057.5999999996,4719062.0999999996,4193462.1,3413460.3,4016616,4279204.7,4342297.9000000004,3883167.3,4014032.1,4081915.5,4404627.3,4028667.5,4154801.9,3575833.6,2388242.2999999998,2832667.2,2807218.3,2387804.6,1821689.4,2048005.3,2281752.6,2656999.7000000002,3022862.3,2805903.8,2751136.9,2762083.8,3253461.3,3049120.1,2950593.1,2444193.9,2129279.2999999998,2103558.6,2219948.7000000002,1964328.4,1087986.7,1095397.3,876297.4,993746.5,863247.3,803511.2,434986.5,378515.1,154913,189073.2,100258.5,87850.8,-50102.3,-162632.70000000001,-166317.6,-249716.6,-532000.80000000005,-515072.7,-546620.80000000005]
[null,null,null,null,null,38272.410600000003,-65032.871200000001,{"$error":"#NUM!"},null,null,null,null,"Simulation 215",0,-118263.5,-680678.2,-1937281.7,-3683433.3,-5573356.0999999996,-6617975.7000000002,-6404102.5999999996,-5409130.7000000002,-6292586.4000000004,-4234321.9000000004,-3734386.7,-3332857.6,-5520596.0999999996,-3774169.3,-3488316.4,-5273748.2,-5900096.5999999996,-6848570.5999999996,-6709348.5,-6830780.2000000002,-7064149.5999999996,-6729626.2000000002,-6888403.2999999998,-6563279.0999999996,-6535702.7999999998,-5378559.2999999998,-6989519.0999999996,-6532962.5999999996,-6480849.5,-5870444.0999999996,-5899143.5999999996,-7098699.0999999996,-7837086.7000000002,-7339584.2999999998,-9466551.4000000004,-9682381,-9492908.6999999993,-8974707.9000000004,-7776496.2000000002,-7796388.4000000004,-7989045.4000000004,-8724322.0999999996,-8076682.7000000002,-8193611.7999999998,-8352686.2000000002,-9552121.3000000007,-9181483.3000000007,-8928300,-8722117.9000000004,-9509317.6999999993,-9022525,-8960342.4000000004,-8972184.5999999996,-8945871.5999999996,-9121034,-7996452.2000000002,-7671912.5999999996,-7414094.7000000002,-7176665.5999999996,-7415570.2000000002,-7713354.7000000002,-7940618.7000000002,-8604328,-8300255.5999999996,-7527728.2999999998,-7399539,-7854619.0999999996,-7995902.2000000002,-8307759,-8367225.9000000004,-8256750.2000000002,-8048289.5,-8230416.5999999996,-8321926.2000000002,-8097081,-7747511.7999999998,-7716687.7000000002,-7256765.2000000002,-7724365.4000000004,-7674908.2000000002,-7642351.5999999996,-7830251,-9007022.8000000007,-9017732.5,-8653060.9000000004,-8404752.0999999996,-8402273.0999999996,-8409708,-8215944.0999999996,-8292703.7000000002,-8288849.5,-8487234.6999999993,-8025130.2000000002,-8453180.0999999996,-8441885.9000000004,-8486141,-8285017.4000000004,-8113635.2999999998,-8584700.0999999996,-8611967.0999999996,-8691719.5999999996,-8382229.5999999996,-8403684,-8446874.5,-8375787.9000000004,-8371158.7000000002,-8341477.5999999996,-8414511.0999999996,-8356118.0999999996,-8394898.9000000004,-7561097.2999999998,-7580867.4000000004,-7609985.9000000004,-7604563.5999999996,-7608750.0999999996,-7353527.7000000002,-7367410.5999999996,-7121772.0999999996,-7302566.9000000004,-6961655.2999999998,-6833636.2000000002,-6821949.0999999996,-6719180,-6721337.0999999996,-6718636.7999999998,-6621713.5,-6531723,-6666914.2999999998,-5491609.5999999996,-5310390.7,-5065732.0999999996,-4961861.8,-4813124.4000000004,-4682918.8,-4398093.4000000004,-4068285.8,-3550224.8,-3677018.4,-3481469.4,-3828300.2,-3718062.1,-3684001,-3831720.1,-3926320.4,-4045380.8,-3796360.4,-3199458.1,-2267288,-2251670.2999999998,-2484565.1,-2475710.9,-2757696.1,-2719727.9,-2980225.2,-2836314.9,-2759933.2,-2694801.8,-2474021.9,-2209889.5,-1957135.6,-1802111.7,-1942250.9,-1846794.7,-2023451.3,-1867041.7,-1288693.2,-1370009.8,-1404934.8,-1347561.5,-1578202,-1459210.4,-1501129.4,-1446713.6,-1548131.1,-1572598.5,-1563081.4,-1573236.4,-1531569.4,-1595509.1,-1654833.6,-1687837.5,-1811508.6,-1803802.1]
[null,null,null,null,null,39381.981300000007,-75903.679900000003,{"$error":"#NUM!"},null,null,null,null,"Simulation 216",0,422832,2612120.6,1521945.9,2234167.9,2124900,2950687.1,1523841.4,1891961.1,228470.2,-679539.9,-3767207.2,-3473347.5,-3820349.3,-3589415.7,-3527892.8,-4305123.5999999996,-6021676.0999999996,-6831264.9000000004,-6728198.0999999996,-5165135.8,-5153498.4000000004,-3622612.6,-4321431.5,-2747510.8,-1257169.7,-1482560.1,-1701911.1,-2591000.7000000002,-2096993.4,-1410107.7,-2284031.2999999998,-2621427.1,-2607100.7999999998,-3686480.7,-4229743.5,-3119282.5,-2797677.6,-2474898.6,-2654045.1,-3410709.6,-4377645.4000000004,-3957752.5,-3562140.3,-2845337.5,-3000770.9,-4851030.4000000004,-6264991.5,-6747265.4000000004,-7220876.5,-7468785.9000000004,-6560171.4000000004,-7053474.2000000002,-8328057.2000000002,-8244742.7999999998,-8226719.5999999996,-7422664.5999999996,-8343610.7999999998,-8781069.5999999996,-8499734.4000000004,-8270866.0999999996,-7510805,-7904610.0999999996,-8696759.1999999993,-9069585.4000000004,-9090745.0999999996,-8839788.8000000007,-9040242.6999999993,-9204006.5,-9304859.6999999993,-9178524.5,-9649382.4000000004,-9422735.1999999993,-9236029.1999999993,-8355074.7000000002,-8183784.5999999996,-8379911.5999999996,-8661611.9000000004,-8330507.7999999998,-8395630.9000000004,-8845442.1999999993,-8939481.6999999993,-8946426.3000000007,-8597109.1999999993,-8827404,-8697623.9000000004,-8733979.0999999996,-8416353.9000000004,-8396840.8000000007,-8409343.4000000004,-8122641.4000000004,-8059381.5999999996,-8168780.2999999998,-7710619.5,-7974965.2999999998,-8002685.4000000004,-8207038.9000000004,-8059659.2999999998,-8114079.5,-8158729.7999999998,-8151052.7999999998,-8055981.7999999998,-7841529.7999999998,-7540701.7999999998,-7481101.5,-7401545.5999999996,-7256590.7000000002,-7413646.5999999996,-7734939.2000000002,-7606521.7999999998,-7716815.0999999996,-7170814.7000000002,-7027847.2999999998,-7129696.4000000004,-7105288.0999999996,-6689034.5999999996,-6943733.4000000004,-6950592.2000000002,-6773159.2000000002,-6658032.7000000002,-6418862.5999999996,-6323797.2999999998,-6268766.0999999996,-6129284.2999999998,-5949107.2000000002,-5882488.5,-5967232,-6029843.4000000004,-5495250.9000000004,-4838441.7,-4803335.9000000004,-4949589.8,-4769961.2,-4818816.9000000004,-4649279.8,-4577816.4000000004,-4098767.6,-4253379.0999999996,-4118513.9,-4199664.7,-4085713.1,-4165468.5,-3613765.2,-3769911.6,-3884082.4,-3823481.9,-3728630.1,-3503199.7,-3068172.5,-3028013.2,-2913360,-3065468.2,-3057981.4,-3132106.8,-3122079.8,-3005155.4,-3009111.3,-2981056.2,-2926759.7,-2874168,-2887895.1,-2823937.1,-2828864,-2965423.3,-3092371.9,-3014570.8,-2619655.2999999998,-2544465.5,-2467571.1,-2343029.2000000002,-2230662.2999999998,-2387184,-2380077.5,-2409037.6,-2381236.7999999998,-2265096,-2185493.6,-2216593.7000000002,-2238124.4,-2228194.1,-2275363.5,-2194534.7999999998,-2188613.2000000002,-2190954.5]
[null,null,null,null,null,39851.39409999999,-81012.170299999969,{"$error":"#NUM!"},null,null,null,null,"Simulation 217",0,-615552.69999999995,-1146575.1000000001,911291.2,-932344.1,-2806046.1,-4238325.7,-2828670.3,-2805328.5,-2431134,-2121538.6,-2724786.1,-4244317.9000000004,-3966217.3,-3006930.9,-4070927.2,-4323867.5,-3931796.6,-3698165,-3225469.1,-2380119.9,-1060235.3999999999,-2892089.1,-3443763,-3672183.7,-3737013.4,-3927220.9,-4118803.7,-5990034.2999999998,-6231224.4000000004,-5303142.0999999996,-6003908.5999999996,-5931790.7000000002,-5542782.5,-6645768.2000000002,-6569289.4000000004,-5434056.4000000004,-7136271.5999999996,-7303464.0999999996,-7482695.7999999998,-7273149.5,-7557983.4000000004,-6857261.4000000004,-5765888.9000000004,-5995687.2999999998,-7587252.9000000004,-8299363.9000000004,-8312036.7999999998,-9053441.8000000007,-7927634.0999999996,-8193185,-7072031.9000000004,-7898492.9000000004,-6817116.0999999996,-7017136.4000000004,-6381422.7000000002,-5863502.9000000004,-7479699.5,-8257022.5999999996,-7413847.9000000004,-8106668.2000000002,-8374274.7999999998,-8684364.5,-7281160.9000000004,-6133014,-6886054.7999999998,-7624985.5999999996,-7583853.5,-7219449,-6395390.5999999996,-5630633.5999999996,-3968282.1,-4996434.2,-6494789.7000000002,-6783451.2000000002,-6362534.0999999996,-6337108,-6031251.4000000004,-6191624.0999999996,-6675445.7000000002,-5913124.2999999998,-5454270.4000000004,-4079860.3,-3925205.5,-4474693.7,-5348310.4000000004,-6283141.0999999996,-6949196.7999999998,-6858153.0999999996,-7797340,-8686593.1999999993,-8959789.0999999996,-8973408,-8939699.5,-8448806.9000000004,-9052424.1999999993,-9118805.9000000004,-8787932.6999999993,-9093612.3000000007,-9674827.3000000007,-9869805.6999999993,-10010493.9,-10230800.199999999,-10301790.4,-10285610.9,-10095407.699999999,-9958641.5999999996,-9872230.0999999996,-9889476.0999999996,-9848576.3000000007,-9759793.6999999993,-8576697.4000000004,-8271041.9000000004,-8174112,-7991113.2999999998,-8152735.5,-8107782.4000000004,-7769894.2999999998,-7504776.5999999996,-7242698.2000000002,-7489917.7999999998,-7471885.5999999996,-7433636.7000000002,-7174712,-7402234,-7302070.7000000002,-7160600.2999999998,-7165618.5,-7038703.0999999996,-5864698.7000000002,-5691748,-5361432.5999999996,-5512876.7999999998,-5269574.2,-5107275.9000000004,-5048627.5999999996,-4708692,-4586985.7,-4515473.7,-4417226.0999999996,-4422102.0999999996,-4512800.4000000004,-4467208.5,-4328120.5,-4432369.2,-4241107.5,-3948737.3,-3730779.9,-3346263.4,-3144948.4,-3203684,-3244648.4,-3250292.3,-3124914.9,-3106029.4,-2992778,-3197544.2,-3019241.2,-3064878.6,-3101206.4,-2882158.1,-2847341.7,-2627995.5,-2600080.7999999998,-2748389.6,-2505425.1,-1997603,-1913631.8,-1987124.4,-1919336.1,-1756465.6,-1881941.8,-2022320.1,-2059364.8,-2072687.3,-1931092.6,-1854376.3,-1927738.3,-1951147.6,-2045672.9,-2023933.1,-2106837.7999999998,-1929127.4,-2002818.2]
[null,null,null,null,null,36006.4859,-80300.372499999998,{"$error":"#NUM!"},null,null,null,null,"Simulation 218",0,610707.9,236996.1,1575212.2,679308.3,1238495.8,-41446.400000000001,-1603553.4,-1763514,-398768.1,-1158232.3999999999,-911098.7,-2181995.7000000002,-795333.6,-2898962.2,-3501761.3,-4441013,-5282648.5999999996,-4112284.1,-4393828.5999999996,-4689812.0999999996,-4237931,-3742164.9,-3964646.8,-5137053.2,-5242492.9000000004,-6456350.9000000004,-5460585.5999999996,-5591788.5999999996,-5269198.5,-2184369.6,-1360786.3,325052.3,-391624,-289781.8,-505399.1,-1936456.8,-2232420.7999999998,-1398265.8,-560955,-1444355.2,-1597776.4,-737402.7,189437.1,1073454.6000000001,2390294.2000000002,1125046.3,326317.09999999998,1836599.1,1095383.1000000001,916901.1,2341235.5,2340816.5,534666.30000000005,3155540.5,3602152.8,6341676.0999999996,6990218.2000000002,5630406.2999999998,4135264,4222958.5,2498955.1,3578297,2472871.7000000002,2471726.5,1960802.1,61788.9,-36543.4,286839.7,1711822.6,740472.3,-212198.1,-713202.4,-1205294.8999999999,-54370,953825.1,132461.5,-1346034.4,253196.79999999999,1797990.5,-547611.19999999995,571443.30000000005,1269073,912891.9,-405980.2,-2044776.7,-2693616.2,-2663226.9,-3226765.1,-2941921.1,-1272510.8,-305072.5,181652.2,1620363.3,1796111.5,2238407.7999999998,778668.1,923658.5,2252598.7000000002,3007673.3,3018578.1,3632982.9,3955968.1,3259609.1,2586270.6,649483.19999999995,961797.4,2574125.6,1452041.3,1201943.8,595966.9,2035123.8,2540334,2166079.7000000002,3093565.2,2102365.7999999998,3425067.4,3218131,3398408.1,3551287.1,3892938.8,2706346.3,1936361.8,665348.9,914088.7,538581.30000000005,19324.099999999999,-427586.3,-201179,436784.5,11772,-335225.7,-553987.9,-939082,-973245.3,-772826,-799153.8,-1012481.7,-1050776.6000000001,-1473415,-1253726.3,-1180094.5,-1362269.5,-1542174.4,-1841486.7,-2243022.6,-2320347.4,-2101709.2999999998,-1823688.9,-1961224.8,-2021545.8,-2147619.2000000002,-2391844.7999999998,-2450186.7000000002,-2555063.7000000002,-2448673.1,-2272481.7000000002,-2286366.4,-2355486.1,-2491799.7000000002,-2368935.2000000002,-2594378.7000000002,-2621519.4,-2733250.2,-2839513.9,-2474614.1,-1740706,-1844029.2,-1933397.2,-2113485.4,-2183114.6,-2352731.7000000002,-2472715.6,-2563345.7999999998,-2775453,-2516487.9,-2534495.5,-2577070.7999999998,-2573327,-2523222,-2625442.4,-2665347.6,-2769461.7,-2739878]
[null,null,null,null,null,43044.017800000001,-89145.312600000005,{"$error":"#NUM!"},null,null,null,null,"Simulation 219",0,-304352,-1022596.5,-1848667.7,-3633491.3,-2944332.3,-3291021.7,-3573409.1,-3232335.6,-4135275.3,-4378308.2,-4113523,-4786285.3,-4273805.3,-4438943.5999999996,-4988178.8,-5913589.2000000002,-6858442.7999999998,-7825443.4000000004,-6753204.2000000002,-8130982.4000000004,-8629309.5999999996,-8139875.9000000004,-8740722.9000000004,-7857917.9000000004,-8247151.2999999998,-7444435.4000000004,-7158993.4000000004,-6543374.0999999996,-5255514,-6352662.4000000004,-6166699.7000000002,-6522757.5999999996,-6639435.4000000004,-7859130,-8630521.5999999996,-8755191.1999999993,-9015609.5999999996,-8056349.0999999996,-7798120,-8473608.6999999993,-8713833.0999999996,-9159134.4000000004,-9296220.3000000007,-9257361.9000000004,-9591881.6999999993,-9584178.4000000004,-9530452.6999999993,-9687385.3000000007,-9784227.5999999996,-9641750.5999999996,-9095876.8000000007,-9103582.6999999993,-8740750.5999999996,-8932457.8000000007,-8635963.0999999996,-7837918.7000000002,-8336113.5999999996,-8359307.5,-8310980.4000000004,-8064510.4000000004,-8363044.5999999996,-8612492.3000000007,-8629485.4000000004,-8631365.6999999993,-8129522.7000000002,-7748091.4000000004,-8094114.2000000002,-7619836,-7546320.2999999998,-8106901.2000000002,-8006400.7999999998,-7508617.9000000004,-7111937.2000000002,-6683917.2000000002,-7014688.0999999996,-6274376.2999999998,-5812729.4000000004,-5204978.8,-4255515.5999999996,-6049549.9000000004,-5877118.5,-5565276.0999999996,-4945306.3,-4994774.5999999996,-4157588,-2775624.8,-2797908.5,-3884214.5,-3752391.3,-3739663.1,-4096448.4,-4282831.7,-2591704.4,-2308842.2999999998,-2431913,-2916565.2,-3214993.6,-2883934.4,-1128329.7,-778459.3,-1953832.4,-2333673.7000000002,-2010085.1,-3281598.8,-2836877.4,-3200067.3,-2029675.2,-1868331.7,-1536035.6,-1454600,-973411.7,-501965.9,-515805.8,-436587.5,-246025.4,-252182.9,809758.4,1971654.4,1069018.8,735195.8,867744.4,882950.3,1106257.7,791139.7,1101451.8999999999,1491077.1,1540139.7,1479565.1,1993586.3,1526483.6,1975757.6,2355952.1,2359795.2999999998,3238696.7,3427203.4,4338914.9000000004,5087176.0999999996,4801819.7,4146730.3,4268373.4000000004,4223807.3,4864761.9000000004,4893417.9000000004,4359889.3,4530160.7,4486092.2,3940318.7,3740637.1,3970000.2,3787303.8,3679221.2,3776497.5,3685587.9,3445480.9,3264371.1,2985943.9,2888989,2867719.6,2870810.8,2880467.1,2769032.6,2324241.6,2273813.4,2457673.5,2636702.2999999998,3440144.8,3447635.4,3574178.2,3559711.6,3580569.7,3429250.4,3299244,3518103.8,3528797.8,3828398.1,3882818.8,3908857.2,4176471.7,4466577,4224591,4086920.3,4086509,3764973.7]
[null,null,null,null,null,46117.258200000004,-105533.60399999999,{"$error":"#NUM!"},null,null,null,null,"Simulation 220",0,453925.8,909373.9,3925960.6,4690181.8,4141586.1,6589141.7000000002,5446083.4000000004,1803094.3,-1036320.2,-1876645.4,-3086084,-3473544.9,-2971371.3,-3738569.8,-4817887.9000000004,-4928254.9000000004,-3019365.3,-4173730.5,-4258043.9000000004,-1366560.7,-1610017.8,-2729947.8,-3109903.3,-1213145.8999999999,-3005609.4,-2575119,-2534297.4,-1891095,-1959839.2,-2311786.1,-3768624.8,-4888658.3,-4723946.9000000004,-4927184.0999999996,-4884348.4000000004,-5972475.7999999998,-6956112.9000000004,-6181646.2999999998,-5008839.3,-5761828.4000000004,-4813850.9000000004,-5532803.0999999996,-6007959.5,-6447826.7000000002,-6182596.9000000004,-5345026.4000000004,-4543457.8,-4302012.4000000004,-4195671.4000000004,-3397192.5,-4367356.8,-4540839.2,-3589674.8,-4849975.3,-5219057,-4735148.2,-5252110.2,-5292956.9000000004,-5976124.7000000002,-5069224.7,-5729703.7000000002,-5642066.5,-5255322.0999999996,-6083795.2999999998,-6196236.7000000002,-5873718.2999999998,-5983536.0999999996,-5642368.0999999996,-4647997.5,-3899251.6,-4344289.7,-3874973.3,-5205839.5999999996,-6266771.2000000002,-4971389.3,-4626942.0999999996,-4620701.5,-5298799.7,-4905215.5,-4676483.8,-4899683.0999999996,-5009661.4000000004,-5398104.2000000002,-6103217.2000000002,-6549808.0999999996,-7041797.2000000002,-6698536.0999999996,-6906363.7999999998,-7330295.2999999998,-7293978.9000000004,-7581378.2000000002,-7114632.7999999998,-5514353.5999999996,-5894996.0999999996,-5751965.0999999996,-5999329.2000000002,-6111850.7000000002,-6446961.5999999996,-5766447.5999999996,-5528201.5999999996,-5052909.4000000004,-4970533.7,-5435025.7999999998,-5142906.9000000004,-4981010.5999999996,-4606237.9000000004,-5253629.2,-4694072.4000000004,-4470731.5,-4670259.3,-4032316.3,-4053866.3,-4086168.2,-4314036.3,-4692051.5,-4628334,-4324670.5999999996,-4409674.5999999996,-4254608.8,-4060910.3,-4284536.7,-4294433.8,-3999600.3,-4135523.6,-3858155.6,-3467870.6,-3432252.7,-3837529.6,-2207053.5,-2297840.7000000002,-2601244,-2930674.5,-3153590.5,-3550046.3,-3673832.2,-3318192.2,-3332807,-3249850.3,-2921301.9,-2875345.7,-2836842.2,-2555051.7999999998,-2848199.6,-3367718.6,-3516345.7,-3130192.7,-2438431.6,-2021499.4,-2318936.7000000002,-2278160.2000000002,-2160279.6,-2184642.6,-2157129.7999999998,-2328131.6,-2022334.4,-1891466.3,-1857987.3,-2103587.7999999998,-1965126.6,-1860465.3,-2040472.5,-2135051.5,-2250310.9,-2178921,-1785189.3,-1515994.5,-1427494.9,-1287708.3999999999,-1406779.3,-1407431.7,-1401262.3,-1427680.8,-1221260,-1022454.9,-1045831.1,-1021272.4,-1006958,-1042791.9,-1128871.2,-1215868.6000000001,-1296051.8,-1272691.7,-1237484.5]
[null,null,null,null,null,43751.050399999993,-116181.21510000002,{"$error":"#NUM!"},null,null,null,null,"Simulation 221",0,588083.30000000005,902774.4,926614.4,1300461.6000000001,-52345.8,-653571.69999999995,-2580854.2000000002,-2739601.8,-3077991.3,-3022908.7,-3079557.4,-3724644.6,-3534424.4,-3379397.5,-5203891.5,-6565036.2000000002,-7149298.7999999998,-7537186.7000000002,-8275180.7999999998,-7127003.9000000004,-6472480.4000000004,-5436188.5999999996,-6336135.2999999998,-6924111.7000000002,-6418982.9000000004,-6097779.5,-6594225.2000000002,-6904911.0999999996,-6479534.4000000004,-7240857.2999999998,-6533159.5999999996,-7960454.2000000002,-8808967.3000000007,-9703588,-9359963.6999999993,-9769042.6999999993,-10766562.699999999,-9538410.1999999993,-8463678.0999999996,-8095357.4000000004,-8988752.6999999993,-7561696.7999999998,-6932945.0999999996,-6496715.5,-5631439.5999999996,-6556777.7999999998,-6644069.7000000002,-6793543.9000000004,-8486696.9000000004,-7862228.5999999996,-7356873.2999999998,-7376737.2000000002,-7367052.2000000002,-8059850.2000000002,-7879225.2999999998,-7478598.0999999996,-7327589.9000000004,-7524269.2999999998,-9107791.8000000007,-9718796.1999999993,-9449093.5,-9147258.6999999993,-8546201.4000000004,-8007450.9000000004,-7345371,-7027898.7999999998,-6497748.2000000002,-6449005.7999999998,-8032713,-8675452.5,-9375361.0999999996,-9482856.9000000004,-9755703.1999999993,-9152630.8000000007,-8578490.6999999993,-9156752.1999999993,-9362299.5999999996,-9360774.6999999993,-9710340.1999999993,-9174924.3000000007,-9018713,-9128607.0999999996,-9232761.3000000007,-10034568.9,-10350851.1,-10074688.9,-10161857,-10459004,-10118677,-9781500.9000000004,-9346678.8000000007,-9356615.3000000007,-8566077.4000000004,-8462025.8000000007,-8976222.9000000004,-9220150.9000000004,-9054484.4000000004,-9019389.0999999996,-8720194,-8440089.8000000007,-8371536,-7807721.5999999996,-7404196.7999999998,-7039904,-7109030.2999999998,-8059065.5,-8722988.5,-8622865.3000000007,-8386225.5999999996,-8098459.9000000004,-6856797.7999999998,-6624766.2999999998,-7174053.4000000004,-7168499.2999999998,-6950624.7999999998,-7108218.2999999998,-7023202,-7037392.7000000002,-7203044.2000000002,-6890816.5,-7025543.5999999996,-6848065.0999999996,-6916776.2000000002,-7019731.7000000002,-6920221.7999999998,-6785015.4000000004,-6994387.2000000002,-6916072.7999999998,-6142716,-6258934.7999999998,-6255416.7000000002,-6120423.0999999996,-6118702.2999999998,-5912597.2999999998,-5911119.7999999998,-5876951.9000000004,-5906293.7000000002,-5897915.5999999996,-5948392.5999999996,-5756694.0999999996,-5654920.5,-5571764.2999999998,-5613095.4000000004,-5676123,-5646464.7999999998,-5341703.2,-4926355.3,-4254066.3,-4390149.4000000004,-4467317.2,-4548796.5999999996,-4611375.5,-4711655.2,-4639602.8,-4705898.9000000004,-4823460.5999999996,-4662662,-4720538.2,-4794126.2,-4806102.9000000004,-4801768.7,-4904758.2,-5025922.5,-5067236.5,-4678998.4000000004,-4014191.5,-4022447.6,-4175754.4,-4192713.6,-4181501.2,-4309440.0999999996,-4191479.4,-4109917.7,-4080791,-3990112.1,-3907605.8,-3844612.4,-3859571.7,-3999232.8,-3979334.3,-3912286.9,-3796731.1,-3812912.8]
[null,null,null,null,null,42661.950999999994,-118709.92090000001,{"$error":"#NUM!"},null,null,null,null,"Simulation 222",0,-617019.19999999995,1534927.6,1874046.7,522857,266344.7,276346.5,1453735.9,1794717.3,3216509.9,4918264.7,4617215.9000000004,5270435.3,3733864.7,1406352.4,2522754.4,4240447.2,3192532.3,1528376.4,-458595.4,-503461.9,-1524150.9,-2864205.4,-3011854.7,-4652623.8,-4145308,-3665251.4,-3492202.9,-3692792.5,-4113607.9,-5392183.2000000002,-4801940.3,-4594711.2,-4243648.3,-5322126.8,-4398340.7,-5156994.2,-4661731.5,-4265554.4000000004,-5010287.8,-6071072.9000000004,-5995174.2000000002,-6363325.7000000002,-6305666.2000000002,-6245816.2000000002,-4953042.9000000004,-5397641.4000000004,-4304575.8,-5234319.5999999996,-4460264.9000000004,-4754436.5,-5359504.5999999996,-4933279.3,-5903051.2999999998,-5253080.4000000004,-5729046.4000000004,-6487580.0999999996,-6459690.2000000002,-6641405.7000000002,-6607125.0999999996,-6685856.5,-6838862,-5949884.7000000002,-6178753,-5748395.2999999998,-5988065.0999999996,-6025109.2000000002,-6226718.5,-6057993.7999999998,-5676752.7999999998,-5762249.5999999996,-6098192.2000000002,-6760150.0999999996,-6255429.0999999996,-6450682.4000000004,-6098330,-6365156.7999999998,-7090123.2000000002,-6598931.2999999998,-6932081.7999999998,-7486219.9000000004,-7418313,-7886901.9000000004,-8225885.5,-8076723.2999999998,-8093005.5,-8211630.7999999998,-8382451,-8339283.5,-8170683.7999999998,-7998654.9000000004,-7831880.2999999998,-7937228.7999999998,-7483122.4000000004,-7665921.2000000002,-8026972.4000000004,-7682170.9000000004,-7678107.0999999996,-7246532.2999999998,-7159816,-6936969,-6829059,-6739914.5999999996,-6721009.5,-6562394.5999999996,-6350548.0999999996,-6192384,-6014159.2999999998,-5732679.5,-5799606.5,-5587826.2999999998,-5165626.2,-5333729.5999999996,-5402803.9000000004,-5339983.3,-4987454.0999999996,-4874902.0999999996,-4530172.0999999996,-4206475.7,-3949460.6,-3647590.8,-3559659.5,-3643468,-3660073.4,-3273577.2,-3060545.7,-3233159.2,-3020704.3,-2819775.1,-2554824.6,-2825594,-2689397.6,-2725367.1,-2618851.1,-2494307.2999999998,-2296783.9,-1998964.6,-2004880.6,-1852502.3,-1442262.7,-1000303.7,-879604.6,-525942.80000000005,-498015.6,-72037,-33261.5,209230,810916.7,744101.9,751431.3,516102.5,501862.8,451004.2,198142.4,117683.3,53562,47297.9,-329219.40000000002,-507676.6,-487593,-369305.59999999998,-538435,-703918.5,-510175.7,-305678.90000000002,-192091.2,327615.5,85568.3,-89040.5,-50860.800000000003,-33387,112693.6,174226.6,266196.40000000002,428376.2,489221.3,618885.6,425004.4,443670.3,204988.4,328717.8,24356.2,155274.1,78153.600000000006]
[null,null,null,null,null,50562.447,-116504.7933,{"$error":"#NUM!"},null,null,null,null,"Simulation 223",0,215669.3,-291355.59999999998,-101028.4,-647857.69999999995,-2259430.7000000002,-3053761.7,-2733136.4,-2902468.9,-4015641.5,-3783584.3,-3729665.9,-4415683.4000000004,-2494355.2999999998,-3180707.8,-2861810.6,-3451406.1,-6045670.2000000002,-3846479.3,-3945559.4,-4040617.8,-2949110.4,-3746163.4,-3184692.8,-2838371,-2306793,-3735209.6,-5297545.2,-5495772.2000000002,-4641195.7,-3867771.7,-6390865.4000000004,-7185650.7000000002,-7563145,-6966757.0999999996,-7982893.2000000002,-8499422.5,-9344741,-8144135.2999999998,-7295523.9000000004,-7591717.4000000004,-7580230,-7555070.9000000004,-7629651.7999999998,-7418112.5,-6555356.2000000002,-7243033.0999999996,-7529992.2000000002,-7778806.0999999996,-7518297.5999999996,-7445717.2999999998,-7103126.0999999996,-7854707.4000000004,-7644688,-7734262.4000000004,-8374898.0999999996,-7723035.5999999996,-7421152.5999999996,-7519935.5,-8180804.7999999998,-7995870.2000000002,-8025294,-8124588.7999999998,-7546007,-7379815.5999999996,-7228689,-7636351.2999999998,-8658576.9000000004,-8605110.8000000007,-8996910.0999999996,-8979438.9000000004,-9231172.5,-9591677.6999999993,-9507277.1999999993,-9345869.5999999996,-9198739.5,-9441010,-9233249.3000000007,-9492851.8000000007,-8971759.9000000004,-9107750.4000000004,-8900010.5,-9052995.8000000007,-8789109.0999999996,-9143973.1999999993,-9210050.1999999993,-9261710.1999999993,-8838955.5,-8780242.1999999993,-8583434.3000000007,-8593485.8000000007,-8277202.2999999998,-8265117.4000000004,-7775747.0999999996,-7916195.5,-7800936.2000000002,-7635702.0999999996,-7638330.5999999996,-7602635.7000000002,-7326770.4000000004,-7160476,-6932098.7999999998,-6790959.9000000004,-7068800.5,-7149595,-7172747.9000000004,-6841480,-6920389.7000000002,-6662536.5,-6570083.7000000002,-6383808.7999999998,-5719035.5,-5734398.0999999996,-5535222.2000000002,-5126180.5,-4759814.7,-4463302.9000000004,-4414161.0999999996,-4340439,-4412989,-4187551.1,-3954001,-4028130.6,-3900771.8,-4057807.5,-4185409.3,-4169946.6,-3926597.4,-3759016.7,-2855681.2,-2805938,-2830153.7,-2491386.6,-2405186.2999999998,-2648619.6,-2509798.7000000002,-2533625.4,-2504368.7999999998,-2707049.2,-2909450.9,-2893966.6,-2934975.3,-2717934.8,-2633113.4,-2272336.2000000002,-1981234,-1678125.6,-1286617,-945362.5,-1168869.6000000001,-1154969.7,-1130168.3999999999,-1092411.1000000001,-1195847.1000000001,-971124.7,-1283128,-1280450,-1009182.1,-794060.9,-756510.7,-771503.8,-896988.8,-975182.8,-857181.3,-949937.4,-649817.19999999995,-14718.2,-157432.6,-34085.300000000003,67523.899999999994,110846,326462.8,452699.2,394932.1,463754.5,565400.19999999995,637870,563161.1,681389.3,800788.8,535269.30000000005,754335.1,957077.8,591741.1]
[null,null,null,null,null,51287.7117,-124039.04819999999,{"$error":"#NUM!"},null,null,null,null,"Simulation 224",0,249003.2,-1194316.8999999999,-3952333.5,-3034947.7,-3181014.9,-2963812.6,-3264212.1,-4864163.5999999996,-3051443.2,-1834426.9,-790640,139443.79999999999,956656.5,436251.7,-177633.2,-749718.7,276674.90000000002,-244279.7,375515.5,-10111.299999999999,614537.80000000005,-2209174.9,-1759450.7,-339467,-318969.8,-298956.09999999998,-3056204.4,-1059160.3,-391507.20000000001,-793080,434936,-2796119,-2520431.1,-721939.5,-1111281.8999999999,115195,120839.5,-511588.8,-893484.4,-1946405.3,-971016.4,-1471521.8,-2546329,-3851674.6,-3120111.4,-3387935.9,-3075753.2,-1843633.6,-1854035.1,-2120216.5,-1891067.4,-2702979.4,-2834967.1,-3044016.8,-4447848.7,-4424521.4000000004,-4924490.0999999996,-4114265,-3974566.4,-3455554.4,-3483363.6,-3935659.4,-3679172.9,-3146131.4,-2349487.4,-675394.3,-960125.3,-1541458.1,-2318868.7999999998,-1181594.8,-1405795.3,-1771318.6,-1708811,-1416616.9,-1761518.1,-1353867,-1628100.8,-1773522.7,-1049253.8,-227755.7,-848376.8,-1346342,-1524453.7,-1341912.3,-819632.7,-933805.2,-436882.3,-290204.59999999998,261050.6,-472675.1,333211.7,-529968.4,1799800.2,959538.6,220942.1,245190.6,-1117509.3,-1835613.6,-1953238.8,-2223901.4,-2932849.9,-2009854.3,-2409856.5,-1968360.8,-2042398.8,-2615810.7000000002,-2428466.5,-2625127.9,-2706349.4,-3216285.7,-3001632.5,-3421721.5,-4154286.3,-3967770.8,-4183334,-3437025.1,-3738745.6,-3800467.7,-3905779,-3438385.6,-3194144.4,-3703896.8,-3171768.3,-2996207.6,-2875044.1,-3310857.6,-3327385.5,-3130960.3,-2471720.7999999998,-2326904.4,-2246137.6,-2234605.7999999998,-2160370.5,-2146355.6,-2149868.1,-1815099.8,-1934940.8,-2161470.5,-1927570.1,-1982064.2,-2422132.7999999998,-2422465.7999999998,-2360533.9,-2294882.2000000002,-2277856.2000000002,-1947602.9,-2003553.9,-1357987.6,-1637536.6,-1596723.9,-1692605,-1865721.1,-1653383.5,-1705938.7,-1873480.4,-2200148.4,-1929480.8,-1951621.6,-1895590,-1918934.5,-1881917.4,-1892586.9,-1875479.4,-2090986.2,-1606818,-1310902.8,-1066335.3999999999,-1039049.4,-1043432.7,-1095177.8999999999,-1000328.7,-827251,-949900.1,-1027538.6,-732529.3,-828498.8,-724486.2,-646241.5,-445243.8,-585005.80000000005,-668382.1,-587184.5,-502354.4]
[null,null,null,null,null,50963.140199999994,-129544.41150000003,{"$error":"#NUM!"},null,null,null,null,"Simulation 225",0,372351,-758642.3,-910365.9,-2100609.1,-2300323.7000000002,-2131997.7999999998,-2636462.2999999998,-3048021.1,-2510329.7000000002,-2768475.1,-2381729.5,-2986773.5,-2596041.6,-2501954.6,-3404893.7,-1928740.2,-2086888.9,630827.9,401248.9,2902643.4,2659894,3965048.5,3574423.3,3386067,5339754.3,6386764.4000000004,5488554.5999999996,5322758.0999999996,5577044.4000000004,5999978.7000000002,9556387.9000000004,10843849.9,12634268,13513817.800000001,12341910.9,13626925,15953216.1,17133394,17001618.899999999,16445947.9,17014288.399999999,16992912.600000001,14585598.199999999,13203934,12580548.5,12433366.800000001,9964635.9000000004,9911317.3000000007,9481867.0999999996,11164081.199999999,13650887,13078468.4,14201184.699999999,14135979,12867591.4,13753449.1,12975225.699999999,13532549.9,11468892.6,15626185.199999999,15165560.800000001,14051694.1,12285425.800000001,14050072.1,13765752.699999999,13035011.5,12974731.800000001,13664001.9,12799611.6,10313305.4,11888300.5,12622791.5,10235845.9,11197579.4,10628005.300000001,12403924.300000001,13046700,12244408.300000001,12580147.800000001,10091114.9,8297086,9529462.5,8981029.8000000007,7873237.5999999996,7954441.2000000002,10768353.6,9967169.3000000007,11119884,10760099.300000001,10338185.6,12372327.699999999,12234714.9,11033711.6,13978784.199999999,14567737,14451102.1,14610791.1,12169882.699999999,10965102.800000001,9426911.8000000007,9627592.5,9841257.5,13476715.5,14586134.4,13288953.6,15033651.300000001,13371889.699999999,15495201.1,12873294.800000001,11726842.199999999,15062851.199999999,13120981.699999999,12668419.699999999,10621989.4,9865774.6999999993,8377036.2000000002,7839413.0999999996,9376719.4000000004,8958822.1999999993,9079099,9332705.5,9538612.9000000004,7172084.5,7211206.0999999996,6417088.5,6389436.5999999996,5665953.9000000004,6356746.0999999996,6872004,6994837.5,5774836.0999999996,5684197.7999999998,5302038.9000000004,4639684.5999999996,4127849.2,4335223.8,4028795.2,3405291.9,3819310.9,2715793.3,2178742.7999999998,2565598.9,1926679.8,1643331.3,1843656.2,1422475.4,1251763.7,2162776.6,2073970.6,2033836.1,1690127.1,1519963.6,1257885.3,1834157.2,953222.6,1266262.3,1149240.7,1069976.5,843476.2,823869.2,461108,330269.40000000002,350864.4,436222.4,13985.5,329649.8,344730.6,-37054,-209454.7,-196474.6,-112994.3,-139952.70000000001,-25807.9,-152616.29999999999,-83563.199999999997,-135258.79999999999,-80393.3,-276836.90000000002,-605909.1,-517114.2,-641695.4,-856914.7,-896566.2]
[null,null,null,null,null,49747.940200000012,-131202.17360000001,{"$error":"#NUM!"},null,null,null,null,"Simulation 226",0,-197874.4,1176733.3,677881.9,1798195,616444.9,-1974315.5,-590468.80000000005,-757662.4,-175918.3,-981638.6,-1184498,-1953326.9,-287416.3,28829.8,-2247807.7000000002,-2548269.5,-4610835.9000000004,-4604988.3,-2678325.6,-1257308.5,-1609320.5,-1845436.3,-1394888.6,-2792681.1,-5198871.2,-4816274,-6436476,-6549756.7999999998,-5610660.5999999996,-6006294.9000000004,-6784837.4000000004,-6210520.7000000002,-7664916.4000000004,-6869467.4000000004,-7672885.5999999996,-7818650.9000000004,-6932807,-6104667.9000000004,-5558959.2999999998,-4450929.2,-4072776.7,-4049141.7,-4262760,-5128358.5,-4432996.2,-4972636.7,-5999283,-5916487.2999999998,-6454390.5999999996,-7333811.7999999998,-6733371.7999999998,-6402641.0999999996,-6805145.7000000002,-6872542.2000000002,-7078141.2999999998,-5855990.9000000004,-6251359.7000000002,-5256649.3,-5475098.5999999996,-4268352.8,-5652602.0999999996,-6612319.7000000002,-6811999.2000000002,-7244545.7999999998,-7778761.7999999998,-8288823.2000000002,-8611902.6999999993,-9043482.4000000004,-9080168.8000000007,-8941285.3000000007,-9326874.1999999993,-9153005.1999999993,-9693140.6999999993,-9740990.4000000004,-9222297.8000000007,-9421505.5,-8960355.5,-9131739,-8824641.6999999993,-9176846.9000000004,-8523001.3000000007,-8301797.5,-8502262.1999999993,-8554458.4000000004,-8276639.5999999996,-8738669,-8949144.0999999996,-8610101.1999999993,-8936616.4000000004,-8486890.9000000004,-8340650.7000000002,-8323042.4000000004,-7266121.5999999996,-7218772.9000000004,-6841290.7999999998,-7082146,-7786212.0999999996,-7647293.5999999996,-7345255.7999999998,-7645054.7999999998,-7852362.2999999998,-7641102.5999999996,-7426321,-6573231.7000000002,-5882713.7999999998,-5865967.5,-5337740,-5798216.5999999996,-5413727.0999999996,-5698615.5,-4969500.9000000004,-5108831.5999999996,-5412453.9000000004,-5064413,-5167554.0999999996,-5104603.0999999996,-4847038.8,-4369944.0999999996,-4188486.9,-4009930,-3592728.9,-3676604.2,-3975633.6,-3881668.7,-3543389.1,-4058835,-4325700.3,-4480616.8,-3620306.6,-3707303.5,-3519386.7,-3281654,-2711159.5,-2524609.9,-2617073.2000000002,-2591784,-2848607.9,-2917600.6,-2818642.7,-3280737.8,-3442846.7,-3424535.7,-3415573.3,-3466969.4,-3406076.1,-3320707.4,-3082572.7,-2641266,-2621142.2999999998,-2389047.9,-2345553,-2443855.2999999998,-2282404.6,-1976007.2,-2323207.6,-2120608,-2475204.4,-2622793,-2517805.1,-2606764.6,-2578712.1,-2783895.8,-2909805.4,-2661855.1,-2211283.2000000002,-1620773.4,-1519404.1,-1405183.2,-1346890.3,-1229535.7,-1224141.1000000001,-1034565,-1077183.2,-1042722,-897250.7,-940748,-669788.30000000005,-367836.7,-310191.59999999998,-445516.1,-104835.1,106726.3,11229.2]
[null,null,null,null,null,62616.750999999989,-111300.4664,{"$error":"#NUM!"},null,null,null,null,"Simulation 227",0,235035.9,51610.6,1651369.4,2808394,2123836,2380740.5,436397,-475227,-14378.8,-2652792.7999999998,-3770322.2,-4606438.7,-4899994,-3662173.8,-4316304.4000000004,-3563781.4,-3785481,-3985478.3,-5694032.5999999996,-4963241.5,-4615375.5999999996,-3731990.7,-3170562.1,-3396304.8,-3930975,-5317079.2,-4894457.2,-4829346,-3734766.9,-4709184.3,-4802622.5,-5806434.4000000004,-6003229.7999999998,-6094005.2999999998,-7906382,-8323589.2000000002,-8436256.4000000004,-7720226.9000000004,-7864228.0999999996,-7609106.7999999998,-8138526.9000000004,-8857069.3000000007,-9432966.1999999993,-9853000.5,-8127241.7000000002,-8464775.4000000004,-8184011.9000000004,-7623296.0999999996,-8442765.3000000007,-9338453.8000000007,-9892821.3000000007,-9652943.8000000007,-9448157.6999999993,-9597307.3000000007,-9676517.3000000007,-9449462.3000000007,-9260319.3000000007,-9207836.3000000007,-9449052.4000000004,-9565937.5,-9658913,-9176906.5,-8971167.8000000007,-9773204,-9441926.1999999993,-9745543.9000000004,-9983836.3000000007,-9850246.3000000007,-9536205.5999999996,-8497370.9000000004,-8676913,-8764214.5999999996,-8252267.2999999998,-7793385.0999999996,-7145633.4000000004,-6637638.7999999998,-6374833.7999999998,-6529132.0999999996,-6076339.4000000004,-6033280.7999999998,-5583220.0999999996,-5147717.5999999996,-4865917.9000000004,-5672633.4000000004,-6226978.5999999996,-4920210.2,-4859235.5,-5205919.5999999996,-5207790.9000000004,-5401755.5999999996,-4827506.9000000004,-5168365,-4745388.2,-5123400.5,-5720605.9000000004,-6466136.0999999996,-6233755.9000000004,-5636182.5,-4611228.7,-3157203,-3636268.3,-4307056.5,-4796826.5999999996,-4950027.7,-5169987.7,-5838670.7999999998,-5352758.4000000004,-5505938.5,-4920255.3,-4390699.0999999996,-3748717.3,-4026433.1,-4021059.2,-4226221.7,-3637503.4,-3027098.1,-3269073.3,-3384748.7,-3472103.7,-3499578.4,-3395528.3,-3884209.3,-4065761.2,-4174245.7,-3992699.2,-3920601,-3594156.2,-3581457.8,-3154533.3,-3370974.2,-3057809.6,-3185206.6,-3067730.6,-3119869,-3036003.5,-3058143.5,-2869489.8,-2541383,-2508165.2999999998,-2285089.6,-2338215.7000000002,-2354055.7000000002,-2284130.7000000002,-1966844.5,-2003674,-1998898.7,-1731787.7,-1339111.2,-1324764,-1146391.8,-1153315,-1439829.2,-1606540.4,-1611795.5,-1535773.4,-1310955.8,-1204033.3999999999,-1006526.9,-1045267,-1555440.6,-1669080.5,-1773525.8,-1967411.5,-2032708.5,-2026601.6,-1708404.2,-1666433.4,-1617012.9,-1556361,-1590225.8,-1413571.6,-1148190.7,-1092253.7,-836946.3,-768980,-769662.3,-766822.5,-899438.5,-1090537.1000000001,-1252468,-1321720.5,-1422176.3,-1305787.6000000001]
[null,null,null,null,null,59297.4,-111809.78099999999,{"$error":"#NUM!"},null,null,null,null,"Simulation 228",0,62476,-485742.4,504992.9,2190388.1,3782286.6,4059757.1,4021366.1,2826747.6,2740651.3,3148999.2,2450626.5,2615682.2999999998,2796993.9,256375.8,1168073.5,9557.6,-846341,-2466355.5,-1848620.7,-31242.7,1630283.6,817051.3,-277397.90000000002,189240.8,-1639349.6,-653916.5,-349000.5,768517.9,504848.2,1336287.8999999999,1226391.8999999999,-518659.2,-431411.3,35990.699999999997,1448756.7,-64754,676474.1,4158967.1,3550700.8,4529419.9000000004,8221725,7802696.7000000002,7848607.9000000004,7490636.7000000002,8530585.8000000007,8724440.9000000004,9062967.6999999993,10341029.9,11082165.1,14315885,15615668.6,17807332.899999999,16722740.800000001,16601359.4,18147897.699999999,18685262.5,19408687.300000001,19317916.800000001,19240990.899999999,20247705.699999999,19907462.899999999,21865806.199999999,18166205,18633321.100000001,20385919.5,19450271.699999999,19667729.600000001,19694225.899999999,18872577.600000001,20213390.600000001,19044785,15497766.699999999,13656220.9,14643193.800000001,15328611.699999999,15996053.4,17801407.5,18589444.899999999,15478135.6,14013697.699999999,13171578.4,10594311.6,10891901,8472532.9000000004,10132480,8705055,10467687.800000001,11239853.800000001,11944772.300000001,12720840.5,13767405,14690404.9,16069017.4,16794739.800000001,19400537.5,20237978.899999999,20872411,19394035.800000001,19787686.800000001,12652586.1,11420649.4,11579551,11964745.9,10592235.9,12569221.9,13902329.300000001,11230359.6,10466820.1,7898808.2000000002,7474448.7000000002,8483964.5999999996,7289294.2999999998,7297419.5,6619279.9000000004,4868701.3,4863914.5,4558123.5,4642966.5,4370231.3,7188454.7999999998,7943093,7519679.7999999998,7260364.7000000002,6038339.0999999996,4964136.7,4287883.2,3142673.5,3131423.4,4103688.3,3891512.1,4266596.7,3701383.5,2620695.1,2435150.2000000002,1923057.2,1989085.3,2104916.2999999998,1583509,1013572.5,605049,670906.30000000005,337828.6,205392.9,134217.60000000001,-44992.7,-295699.8,-422534.6,-19395.599999999999,207218.3,512029.8,594355,142434.29999999999,512396.5,-198285.3,-220343.3,-509999,-658248.6,-828276,-1090130.3999999999,-850240.2,-1285776.3,-1593393.3,-1526666.8,-1515431.9,-1286191.5,-1044241.1,-1032607.4,-908593.9,-906649,-924786,-884396.2,-867432.3,-915977,-1184387.8,-1054902.7,-1049025.7,-1132526.8,-1178172.2,-1257935.8999999999,-1290795.3,-1325476.8,-1460093.8,-1608707.3]
[null,null,null,null,null,59234.598800000007,-113437.68719999997,{"$error":"#NUM!"},null,null,null,null,"Simulation 229",0,354472.5,-183422.4,-1182024.5,-1548475.4,-2347317.7000000002,-582374.80000000005,282003.8,-1089473,224043,1956416,1369966.5,1218976.5,-187713.7,-1980137.6,-3414305.9,-4015944.6,-3366545.1,-2328538,-52464,299062.40000000002,934936.4,2401487.2999999998,847894.6,120067.4,1021102.6,278999.8,-1130176.8999999999,-3188337.7,-3300103.3,-4692981.7,-3298507.9,-3434655.7,-3178568.8,-3490977.1,-2299194.2000000002,-2818231.3,-2962848.6,-3161110.9,-3424182.8,-3392903.5,-4150179,-5658758.5,-5350394.4000000004,-4540489.9000000004,-4614078.9000000004,-5673627.9000000004,-4859477.7,-4332826.5999999996,-4202055.2,-3941628.2,-4903874.0999999996,-5129777.3,-5549102.5,-6625260,-6632677.0999999996,-5974564.2000000002,-6408881.0999999996,-6186933.0999999996,-4875960.2,-4591440,-5173669.3,-5367157.8,-5224835.0999999996,-5652071.5,-5687334.7999999998,-7227905.0999999996,-7115726.7999999998,-6995990.5999999996,-6393702.5999999996,-6302336.2999999998,-5536493.5,-5545101.5,-4260946.8,-4005166,-4321377.3,-2458253.4,-2175103.6,-2999101.3,-2181514.9,-1479900.5,-953550.5,-881048.2,470819,-258824.8,405665.3,-486086.3,629952.69999999995,-518626.9,-1977459.1,-1804397.4,-1426739.5,38257.800000000003,831713.7,-835248.7,515643.9,3471929.5,3886140.7,1943712.4,1872869.8,2283089.6,2553351.6,2147441.4,719040.8,1994780.5,3013947.9,1604188.2,2085608.5,827663.2,595701.5,1497843.5,2218832.5,2878273.7,2729444.3,3750862,2908193.6,2753791.1,1762494.5,2975771.8,1897246.4,1398222.2,842620,299211.5,844627.4,2082717.2,1178238.3999999999,2340871.1,3237482.7,3543251.8,4358814.2,4241994.0999999996,5342897.3,5280619.7,5625890.7000000002,5523571.2999999998,5935902.7000000002,5771365.2000000002,4926374.5999999996,5252898,5687008,4646433.0999999996,3645803.6,4611253.0999999996,4826165.3,4621475.4000000004,5479967.0999999996,6025427.0999999996,5813310.7999999998,6072629.7000000002,5882762.0999999996,6544063.9000000004,6802944.7000000002,6870531.4000000004,6647634.5,5954023.5,7488789,6483916.2999999998,5366868.7,5307075.5999999996,5198708.3,5486738.2000000002,5036661.8,4099299.1,3697956.8,3948588.7,3125121.2,3012811.1,2795297.5,2293439.6,1896666.9,1588638.7,1412960.9,984642.2,106597.6,-146824.6,-429224.4,-910390.6,-1219290.1000000001,-1281251.8,-1473008.4,-1925126.9,-2191462.2999999998,-2300211.9,-2566426.7000000002]
[null,null,null,null,null,64847.205600000008,-110584.55040000001,{"$error":"#NUM!"},null,null,null,null,"Simulation 230",0,395696.5,-317164.79999999999,1388547.7,1246643.1000000001,2742252.9,3569853.2,2693231.1,1782658.5,-124522.4,-528579.69999999995,3420831.8,5715672.2000000002,6461820.9000000004,8141451.9000000004,7554181.4000000004,7641019.7000000002,8924266.3000000007,7281360.2000000002,7151989,6600956.9000000004,6749780.7000000002,6756045,4536936.8,2600634.1,3546958.2,3320001.4,4856203.7,3099494.2,1976853.9,3841239.1,2631186.7000000002,826168.5,-356698.8,-1355839.2,-620074.5,-1454706.4,-1749539.2,-1108778.6000000001,-1936600.7,-4064835.7,-4574127.2,-4486698.7,-5242064.0999999996,-6039240.2999999998,-5574062.7000000002,-5290878.2,-4809251.0999999996,-4729661.0999999996,-5306150.5999999996,-5796479.2000000002,-6066686,-6851267.2999999998,-7188358.5,-8048606.9000000004,-7111223,-6371092,-6668807.5999999996,-6205992.9000000004,-6165132.4000000004,-6488692.4000000004,-7259347.2999999998,-7165924.7999999998,-8053372.5999999996,-7185096.0999999996,-7152713.0999999996,-7672858.7000000002,-7485408,-7406952.0999999996,-7606015.7999999998,-7596861.2999999998,-7194286.0999999996,-7309140.9000000004,-6981184.7999999998,-6688753.2999999998,-5856127.7000000002,-5613624.7000000002,-5786230.4000000004,-6843111,-6962044.2999999998,-7181046.9000000004,-7233624.5999999996,-7445438,-7237976,-7024094.0999999996,-6860078.0999999996,-6818202.7000000002,-6804233.2000000002,-6458102.2999999998,-6486937.0999999996,-6557575.7999999998,-6516417,-6690570.7999999998,-6075583.0999999996,-6218744.0999999996,-6240809.5999999996,-6802579.2999999998,-6688771.2000000002,-6414837.2999999998,-6811410.5,-6647344.0999999996,-6549194.9000000004,-6545190.2000000002,-6583369.9000000004,-6704948.2000000002,-6543262.7000000002,-6704680.7000000002,-6619340.0999999996,-6572846.2000000002,-6768066.7000000002,-6615072.7999999998,-5685603.2000000002,-5658227.0999999996,-5606996.7000000002,-5447440.5,-5554586.7000000002,-5640227.7999999998,-5574481.2999999998,-5529721,-5548299.0999999996,-5397703.2999999998,-5140238.5999999996,-5004324.2,-4847453.7,-4768067.4000000004,-4558118.8,-4565149.4000000004,-4587667.5,-4523683.3,-4099910.4,-4026914.9,-3951947.9,-4009385.6,-4035918.7,-3939459.7,-3685197,-4096688.1,-3851084.4,-3504023.4,-3447197,-3645863.5,-3543785.1,-3443864.3,-3461800.8,-3335849.3,-3042853.4,-2963316.2,-2504513.5,-2144882.2000000002,-2375220.5,-2451487.9,-2531118.4,-2509000.6,-2573129.2999999998,-2395099.5,-2330168.6,-2369516.6,-2152329.1,-2104165.7999999998,-2312589.2000000002,-2392070,-2544092.1,-2370205.9,-2370792.7999999998,-2256755.1,-1901240.1,-1527523,-1595072.9,-1470361.2,-1159236,-1032695.7,-1049282.5,-1090211.8999999999,-958586.2,-802488.2,-543250.6,-621133.4,-587046.80000000005,-483377.2,-445756.4,-380203.9,-420944.4,-621357.30000000005,-500146.4]
[null,null,null,null,null,59073.573900000003,-115056.79090000001,{"$error":"#NUM!"},null,null,null,null,"Simulation 231",0,-229958.8,-1046692.7,-816104,-2349910.2000000002,-1753047.2,-397662.5,-2708502.7,-1301909.3,-2748409,-4408908.7,-5891801.5999999996,-6956439.7999999998,-7456763.5999999996,-5270017.8,-5337376.8,-5606122.7000000002,-6391288.9000000004,-7096870.0999999996,-8332362,-7096982.7999999998,-7510805.2000000002,-8201699.5,-8057020.7999999998,-9602915.4000000004,-9675259.8000000007,-8984084.4000000004,-8042491.5999999996,-9357231.3000000007,-9415268.5999999996,-9834108.1999999993,-10536560.1,-10605302.300000001,-10560157.800000001,-11034066.800000001,-10993222.300000001,-10666556.699999999,-10310754,-9366407,-8988112.8000000007,-9240459.9000000004,-8803004.3000000007,-8318246.2999999998,-8486498.8000000007,-8266045.2999999998,-9103904.9000000004,-9211928.8000000007,-8658326.6999999993,-9074838.0999999996,-9266125.1999999993,-9451089.5999999996,-9577685.5999999996,-9582690.9000000004,-9835185.0999999996,-10465134.6,-10501070.800000001,-10040909,-10554672.699999999,-10468586.4,-10611098.199999999,-10885369.800000001,-11235713.5,-11067065.800000001,-10951870.800000001,-10921919.4,-10779405.1,-10627834.1,-10100486.6,-10054993.300000001,-10385218,-10068980.6,-10032314.4,-9751830.9000000004,-9588164.4000000004,-9593327.0999999996,-9021856.5,-8776485.0999999996,-8015892.0999999996,-8429140.6999999993,-8364141.5999999996,-8795810.3000000007,-8637649.1999999993,-9056706.3000000007,-8741873.5999999996,-8430572.6999999993,-8369375.2999999998,-8379777,-8586612.8000000007,-8517012.8000000007,-8439471.4000000004,-8424574.3000000007,-8449494.4000000004,-8386861.7000000002,-7964214.4000000004,-8525419.5999999996,-8230714.2999999998,-8118994.2000000002,-8118124.2999999998,-8127026.5999999996,-8123103.7000000002,-7931781.7999999998,-7847977.4000000004,-7705272.5999999996,-7803128,-8003381.9000000004,-7748079.2999999998,-7346879.2999999998,-7237943.5,-7218196.9000000004,-7042739.0999999996,-6828559.4000000004,-5895205.2999999998,-6048674.0999999996,-5792906.2999999998,-5329237.2,-5140747,-4816294.8,-4906764,-4472936.8,-4113374.1,-3910789.2,-4381507.2,-4324750.4000000004,-4241277.2,-4277761.7,-4416527.5999999996,-4242890.0999999996,-4192399.7,-4325113.9000000004,-3507730.9,-3580341.6,-3334599.5,-3004516.6,-3083594,-3044152.5,-2872152,-2641347.2999999998,-2620943.4,-2919762.2,-2914320.4,-2740096.6,-2695208.5,-2424871.6,-2129991.7999999998,-2009927.4,-2037026.4,-1992436.6,-1812768.3,-1412536.4,-1442572.7,-1529054.3,-1345976.5,-1174979.8,-1061331.6000000001,-821878.4,-478506.9,-429097.2,-348948.5,-581157.69999999995,-604010.4,-559327.80000000005,-741784.3,-870904.2,-957670.3,-1011604.6,-957614.7,-551052.1,-664799.9,-634644.9,-541300.80000000005,-484376.1,-362319.5,-409420,-498633.3,-668840,-589377.1,-434403.1,-368082.1,-80466,-80951.199999999997,-184927.6,-237421.2,-267558.7,-286468.7]
[null,null,null,null,null,66681.367399999988,-114344.37879999998,{"$error":"#NUM!"},null,null,null,null,"Simulation 232",0,260211.3,-96132.7,-595202.69999999995,-284662.40000000002,800149.7,1447578.7,345936.4,-1586688.2,-736401.9,-1455333.6,-2298161.6,-1398905.3,-1978394.2,-1988485.9,-3245965.6,-4585962.5999999996,-5433715.2000000002,-4582016.8,-2742150.3,-3406753.1,-2958168.8,-5275164.2,-7140461.0999999996,-5585728.5,-6408062.2999999998,-7317878.9000000004,-8303992.2999999998,-7543502.4000000004,-7743665,-7864466.2000000002,-7882196.9000000004,-7330082.5,-9119509,-9709597.5999999996,-9658015.5,-9533296,-8940465.5999999996,-8695372.3000000007,-7842685.2999999998,-7248418.5,-7310454.2000000002,-6861656.7000000002,-6874706.2999999998,-7598001.5,-6305784.9000000004,-6212362.5,-7197038.5999999996,-8163261,-6669482.4000000004,-6970183.7000000002,-7857815.7000000002,-8771371.9000000004,-9056745.5,-9181947.8000000007,-8898266.3000000007,-8081634.9000000004,-8600112.5,-8680362,-9156240.5999999996,-9388036.5,-9212257.3000000007,-9237050.3000000007,-9373903.5,-9905663.9000000004,-9774705.4000000004,-10208770.5,-10279494.1,-10023509.1,-9942109,-9725672.3000000007,-9801344.1999999993,-9232236.6999999993,-8381759.9000000004,-8256445.5,-7624632.7000000002,-8207614.0999999996,-7385231.4000000004,-7294316.5,-7429683.7999999998,-7249656.9000000004,-7260358.7000000002,-6735542.7000000002,-6622060.4000000004,-7525562.7000000002,-8183106.5,-8713959.8000000007,-8954092.1999999993,-8961514.3000000007,-8914669.9000000004,-9053642.5,-9079719.1999999993,-9430609.9000000004,-8536893.8000000007,-8871301,-9029075.8000000007,-9119981,-8590526.4000000004,-8618821.6999999993,-8461259.5999999996,-8630608.5999999996,-8469263,-8219658.7000000002,-8247498.7999999998,-8383533.2000000002,-8583130.1999999993,-8584780.0999999996,-8496740.1999999993,-8517445.6999999993,-8389689.4000000004,-8630481.5,-7481007.7999999998,-7691605.2000000002,-7873695.9000000004,-7838782.2999999998,-8018254.7999999998,-7804215.5999999996,-7520414.7999999998,-7427123.5,-7547723.0999999996,-7244301,-7187582,-7001505.4000000004,-6706715,-6663814.5,-6821882.2000000002,-6802734,-6581367.9000000004,-6678330.5,-6026398.5999999996,-6016116.4000000004,-6230276.9000000004,-6308439.5999999996,-6267988.7999999998,-6067409.4000000004,-5789695.2000000002,-5587313.2999999998,-5449927.2999999998,-5337957.5999999996,-5284132.0999999996,-5429342.2999999998,-5367489.3,-5206981.3,-5076504,-4968221.7,-4644302.9000000004,-4799164,-4226518.8,-3719992.2,-3874886.4,-3945857.7,-3870374.6,-3869172.2,-3892889.6000000001,-3790290.9,-3737762.5,-3743651.4,-3410683.3,-3451566.2,-3168214.4,-3258298,-3311852.7,-3201137.5,-3339589.1,-3313941,-2930692,-2316534.7000000002,-2463589.1,-2613830.6,-2682989.7999999998,-2531809,-2569797.1,-2607275.5,-2217833.7000000002,-2353885,-2275301.1,-1897313.9,-1740525.2,-1680355.3,-1620001.1,-1550913.6,-1577030.3,-1612969.5,-1671667.8]
[null,null,null,null,null,64411.152799999996,-127546.94859999995,{"$error":"#NUM!"},null,null,null,null,"Simulation 233",0,-422197.1,-1739543.6,-865787.3,-700718.9,1150588.3999999999,2229215.7000000002,2725314.3,1908860.1,835303.8,3016854.4,2772469.8,2595805,4057185.7,3787339.3,4455813.2,5978539.2999999998,5223123.2,5770950.0999999996,6455400.0999999996,10225917.1,10920751.800000001,11398640.199999999,8617839.0999999996,11466963.5,11418993.6,10212431.199999999,9019694.4000000004,7810648.5,6804434,8192858.2999999998,8074406.9000000004,7078635,5233986.0999999996,4726026.4000000004,4474485.5,5646254,2504604.1,3274558.9,1029634.3,-758763.2,561853,2533302.5,1185858.8,-14651.5,-932622.5,-1277698,-303536.40000000002,-643815.80000000005,-372438.3,-1671580.2,-1381379.4,-2613941.2000000002,-2532082.2999999998,-4258274.5,-4314817.8,-3934052.3,-3897503.5,-3780479.8,-4764508.3,-4969272.7,-5753466.5999999996,-6634822.9000000004,-6952705.0999999996,-6539744.9000000004,-4715882.9000000004,-5648321.7999999998,-5510377.2999999998,-5528013.5,-5176959,-4494802.0999999996,-4453935.0999999996,-4806024.2,-3234445.3,-2648531.5,-1807673.6,-1833313.9,-2559476.7999999998,-2619894.7999999998,-2422350.7000000002,-2189912,-1730175.3,-1945979,-1168239.8,-1666114.8,-360416.6,-1160567.1000000001,-840096.3,-1984959.4,-3292386.3,-3750818,-3415711.3,-3453232.2,-2956645.1,-2265626.9,-2626171.2000000002,-3089859.3,-3423469.6,-4125080.9,-3775124.7,-4073976,-4198619.8,-3585052.2,-4133088.2,-4703995.3,-4052318.4,-4219380.4000000004,-3704232.3,-4139297.1,-3442408.7,-3702908.9,-2341165.1,-1933781.4,-2281768.9,-2149229.5,-2164315.1,-1340750.8,-1506278.8,-2091938,-1460756,-1123337.3,-752398.3,-1002513,217023.5,1199967.2,2395344,1834667.4,1854413.2,925247.4,2156174.7000000002,1842115.7,1132650.3,992522.5,345653.9,-601249.19999999995,-634825.9,-363766.5,-443722.6,-1168161.5,-803600.3,-677467,-407509.6,8898.9,-163857.79999999999,-588928.6,-702492.2,-9456.9,122453.7,414077.1,541633,360454.9,218762,58793.599999999999,172267,241702,-219656.4,-440247,-436821.9,-288012.90000000002,-117746.4,-208382.6,-257568.7,-231222.6,-691218.5,-903988.4,-682306.2,-214584.6,57794,163627.4,60826.8,41752.699999999997,-199011.7,-217603.6,-376762.9,-417482.9,-433794.2,-201200.7,-563434.30000000005,-679139.2,-835116.4,-929913.6,-954856.5,-1018919.3,-977818.9]
[null,null,null,null,null,66910.936600000001,-130622.83049999997,{"$error":"#NUM!"},null,null,null,null,"Simulation 234",0,-310358.59999999998,-1885288.7,-4051897.8,-5737163.0999999996,-5436010.5,-5248440.7,-3365072.3,-5772707.5999999996,-5968542.5999999996,-5403129,-6157146.2999999998,-6855249.5999999996,-7863624.9000000004,-7059268.2000000002,-7414668.9000000004,-7612001.7000000002,-8357577.5,-8246434,-8234108.7000000002,-7562163.0999999996,-7349808.9000000004,-7639445.9000000004,-8255843.2999999998,-7188245,-7092172.9000000004,-6812010.2000000002,-6952280.2999999998,-8908161.0999999996,-9744719.3000000007,-10268555.1,-10382932.9,-9057224.9000000004,-9115446.5999999996,-9464490,-8938318.6999999993,-9047383.6999999993,-9133938.8000000007,-9260291.0999999996,-10065401.300000001,-10288506.9,-10236156.199999999,-10160511.300000001,-9717500.0999999996,-9387242.0999999996,-9743099.5,-10397240,-9630039.5999999996,-9788237.1999999993,-10067050.1,-10052379.6,-10224673.1,-10186730.800000001,-9787646.3000000007,-9335988.5,-9351558.4000000004,-8556305.9000000004,-8258077.9000000004,-7963921,-8169491.7000000002,-8381240.7999999998,-8573045.9000000004,-8375696.0999999996,-8647417.5,-8652290.3000000007,-8362369.4000000004,-8437781.9000000004,-7909873,-8474595.4000000004,-8911481.6999999993,-8548283.6999999993,-7085134.0999999996,-7589206.0999999996,-6433340,-6419214.5999999996,-6151424.9000000004,-5927935.5999999996,-4933685.4000000004,-5205596.5,-5276225.9000000004,-4783915,-5096961.8,-5330607.5,-6641699.2999999998,-6033983.7000000002,-6403495.4000000004,-6519809.0999999996,-6993107,-6677258.2999999998,-7076819,-7352033.4000000004,-7582803.2000000002,-7546858.4000000004,-7380085.0999999996,-7112825,-6829228.9000000004,-7402303.7999999998,-7493055.5,-7062499.5,-7020688.9000000004,-7293459.7999999998,-6773551.9000000004,-6785419.2000000002,-6595721.5,-6773332.4000000004,-6436986,-6895938.2000000002,-6201336.9000000004,-6727375.4000000004,-7081116.7999999998,-7313529.4000000004,-6658580.9000000004,-6602544.0999999996,-6672284.2999999998,-6574373.2000000002,-6870300.0999999996,-6991430.9000000004,-6779630.7000000002,-6315104.2000000002,-6680612.5,-6574431.2000000002,-6549848.7000000002,-6173687,-5980098.5999999996,-6034284.4000000004,-6052088.7000000002,-5826973.0999999996,-6247584.9000000004,-6311721.9000000004,-5603647.0999999996,-5713774,-5549118.2000000002,-5390229.2999999998,-5333868,-5244464.3,-5190306.5,-5210883,-4805020.9000000004,-4702524.0999999996,-4683614.9000000004,-4467674.7,-4464665.8,-4331190.5,-4060706.4,-3965419.4,-4175861.6,-4088781.2,-3761808.6,-3526624,-3466230.5,-3432253.4,-3414335.4,-3170284.7,-3092471.4,-3132603.2,-3075612.1,-2918202.4,-2943254.9,-3204193.7,-3241729.4,-3197377.5,-3402125.2,-3501154.5,-3585199.5,-3466016.5,-3191079.9,-2321542.2000000002,-2176903.6,-2045902,-2161440.4,-2054056.3,-1864632.3,-1802754.5,-1737447.3,-1744054.1,-1738739.4,-1735554.9,-1672669.7,-1827793.2,-1946843.1,-2082279,-1967573.7,-2090752.8,-1912791.5]
[null,null,null,null,null,67980.830300000016,-134741.86959999998,{"$error":"#NUM!"},null,null,null,null,"Simulation 235",0,-378172.5,-1282489.5,269851.3,613722.1,4347351.2,4513820.5,5508413.5999999996,9614831.6999999993,10297392.6,10627725.9,11305142.4,9905672.5999999996,8729464.5,7136105,9202032.9000000004,6672734.9000000004,7223488.4000000004,4187310.6,5433900.7999999998,5127342.8,5025316.5999999996,3687326.1,3830249.9,4291955.5,4823541.9000000004,3074117.2,3772447.7,3872118.7,5742575.5,6189913.7000000002,6558060,6291893.2999999998,6094479.4000000004,5020611.0999999996,5448000.4000000004,5831021.2000000002,4735321.4000000004,4045636.1,5138264.7,5440385.9000000004,5776150.0999999996,5711802.2000000002,6476679.5999999996,5248850.0999999996,6222721.2999999998,6272669,8132118.2000000002,9285025,6711991.7999999998,4896781.7,5729332,4362469,3235771.6,1195188.8999999999,458738.8,-912454.9,-623239.9,-2197968.1,-2296210.6,-2402330.4,-2005080.7,-1280376.8999999999,-1996283.8,-3657375.5,-3211851.9,-3256468.9,-3814091,-3979479.3,-3370840.5,-1224685,-348277.6,-67940.5,-315960.40000000002,-1770572.7,-886964.8,1245011.1000000001,951659.8,-215197.1,-583083.4,-67321.399999999994,289279.5,107904.4,-675112.7,12579.9,1155134.3,-699234.7,2014203.1,474273.4,68518.7,-651890.5,-184331.5,-713437.7,-456627.5,-293304,-487968.5,-242679.3,-219670.2,-809647.3,105298,-661652.4,-1943914.2,-2649588.6,-2402927.4,-2238132.4,-2858739.2,-3264694.7,-4398949.4000000004,-5121305,-5209607.4000000004,-4652908.8,-2805988.6,-2563805.9,-1869529.7,-2061062,-2060475.5,-1915698.7,-2414815.5,-2970532.8,-1575843.3,-1225502.8999999999,-1722364.6,-1317853.3999999999,-636183,-675655.6,-692001.8,-753558.9,-416099.3,-581088.69999999995,-222283.7,-128818.6,-491835.5,-330480.59999999998,-346563.6,77424.399999999994,350756,1189787.3,1199474.2,1143183,656212.4,455278.5,777849.2,721022.9,778514.4,373684.4,290105.3,339787.9,458970.8,593866.19999999995,627288.4,422829.9,511858.9,68855.399999999994,327170.2,363643,-31503.1,16749.900000000001,-211099.3,-97345.7,-93130.1,-152488.29999999999,-158686.9,-304470.7,-658845.1,-579802.19999999995,-423079.4,-176322.4,-134237.29999999999,-58572.6,-3677.6,158489.1,123083.8,118348.8,-15758.6,-138227.70000000001,101249,193043.9,250144.8,106342,12026.2,-283661.09999999998,-229804.9,-420664.2,-571417]
[null,null,null,null,null,77802.437900000004,-127119.47099999999,{"$error":"#NUM!"},null,null,null,null,"Simulation 236",0,548744.4,1994535.9,2378812,2722159,366877.4,-1172901.8999999999,-1585157,1705.5,-2005807.9,-1113854.6000000001,-1422673.4,-3129301.1,-2934674.2,-3764545.4,-4175087.2,-3086447.9,-1592726.3,-1250314.6000000001,-1300902.7,-1801782.5,-849263.3,-729938.9,-1009110.7,247602.6,-404553.1,-805834.4,-1878284.4,-2584523.7999999998,-2435972.4,-978184.1,-3103746.7,-3511069.8,-3434453.4,-3374039.9,-1312674,-256929.1,654167.6,361620.9,246529.9,-111167.2,-1538495.5,-3336401.5,-3724599.2,-3186538.3,-4614905.4000000004,-4495655.0999999996,-5087367.4000000004,-5063397.4000000004,-5126633.5999999996,-6656431.2000000002,-7370349.7999999998,-6267807.7000000002,-6075217.5,-6767113.5,-7574180.7999999998,-6599405.7000000002,-6994148.5999999996,-6372244.4000000004,-6926768.5,-6515462.7000000002,-6444564.5999999996,-7300319.0999999996,-7414522.7000000002,-7269022.5999999996,-7544120,-7800583.2000000002,-8520164.5999999996,-8833221.0999999996,-8654227.9000000004,-8763840.1999999993,-8696516.5,-8898983.6999999993,-8645433.6999999993,-8108920.0999999996,-7922459.5999999996,-7372969.7000000002,-7698361.7000000002,-8594435.3000000007,-8893138.6999999993,-8619923,-9101714.8000000007,-8938643.9000000004,-8413958.3000000007,-8337398.7000000002,-8572701.5,-8352959.2000000002,-8256884.4000000004,-8416448.9000000004,-8474258.4000000004,-8561524.8000000007,-8739291.3000000007,-8639365.6999999993,-7995494.0999999996,-8203937.7000000002,-8594658.0999999996,-8295072.5,-8408450.4000000004,-8683621.9000000004,-8497883.9000000004,-8426207.5,-8199118.5,-7818054.5,-7486137.5,-7402899.4000000004,-7303147,-7134492.4000000004,-7001898.0999999996,-6997497,-7201067.7000000002,-7210562.7000000002,-6456041.7000000002,-6399235.2999999998,-6392436.5999999996,-6266945,-6235013.7999999998,-6321720.5999999996,-6156547.7999999998,-5904765.2000000002,-5717882,-5397509.5,-5378161.5999999996,-5417271.9000000004,-5464760.4000000004,-5304543.2,-5219099.0999999996,-4990949.2,-4734058.8,-4794492.9000000004,-3952333.9,-4094010.9,-4256728.8,-4108408.1,-3900767.2,-3786261.7,-3836767.7,-3632182.5,-3309559.2,-3172181.6,-3027662.1,-2897422.5,-2585069.5,-2447211.7000000002,-2456825.1,-2330509.2000000002,-2187214,-2361685.7999999998,-1983816,-1481858.7,-1724997.1,-1681067.7,-1860929.6,-1811200,-1626681.9,-1361340.4,-1592098.5,-1597155.8,-1369739.4,-1353044.2,-1135576.3,-1312192.8,-1216352.2,-1107229.3,-977660.9,-1073818.2,-868469.7,-91798.9,159358.1,103802.9,247516.79999999999,144286.29999999999,1001.6,-187675.4,-202116.1,-417071.6,-513086.6,-311018.90000000002,-490357.8,-402614.9,-372101.2,-402441.4,-201783.2,-34890.9,112683.1]
[null,null,null,null,null,86554.519,-129496.96859999999,{"$error":"#NUM!"},null,null,null,null,"Simulation 237",0,-194962.4,-839699.4,1139052.2,1329894.1000000001,2861124.9,6250038.2999999998,8380807.5,10377480.800000001,11041317.4,8442175.5999999996,7379034.2999999998,7283092.2999999998,4342617,3041182.6,2561467.4,1314455.1000000001,1905365.5,1478386.8,179968.2,2390693.2999999998,-658576.9,-3669397.9,-3248786.8,-2921942.5,-2928275.4,-3225557.3,-2433950.6,-1349595.3,-1570040.8,-467334.1,-1868872.1,-4156906.9,-5628682.5999999996,-6570151.7999999998,-6524816.5999999996,-7059994.2999999998,-6083177.5,-5533633.5999999996,-5174540.5,-5938037.0999999996,-6847515,-8241603.9000000004,-8821037.5999999996,-8768637.5999999996,-8193178.4000000004,-7390594.7999999998,-8256452.7999999998,-8512826.5,-8426470,-8474547.1999999993,-8279339.9000000004,-8585109.4000000004,-7460389,-7301176.0999999996,-7077266.2999999998,-5296540.5,-5129215.9000000004,-5962497.7999999998,-5400236.2999999998,-6201325.9000000004,-5408940.5,-4877826.7,-4217395.0999999996,-3778754.8,-3058342.9,-2353621.7000000002,-2741514,-3018858.9,-2734320.8,-2717542.7,-1926439.7,-2291935.1,-2925701.5,-2666506,-3564785.8,-3876396.2,-3707837.1,-4418360.5999999996,-4293665.7,-3389874.2,-3636587.2,-2099219.2999999998,-1843067.4,-862325.2,-1352590.5,-1021706.2,-843965,-699386.6,-893704.3,-1625224.6,-607685.4,308579.90000000002,2631159.5,1335293.8999999999,1545536.6,1535722.8,1638811.9,1643354.5,837361.3,328562,394604.79999999999,-293266.8,1099927.1000000001,1210697.1000000001,1598893.2,468530.6,-817203.3,-927934.6,-1061660.3,-1046137.3,-1303230,-1510904.9,-648862.4,-987378.3,-1588270.5,-334317.2,24693.7,-522856.3,-338035,-683977.8,-1253742.3999999999,-1562792.6,-1835549.8,-1758810.3,-1375495.6,-1565168.5,-1229173.3999999999,207702.8,375498.7,505236.2,104691.2,653875,683532.80000000005,223189.6,-340581.8,-484399.6,-161090.6,-605233.4,-1046189.9,-897654.9,-856460,-717371.4,-590191.6,-1030483.8,-1202919.6000000001,-1443207.9,-1850898.9,-1356262.5,-1361616.6,-1213856.2,-1147413,-1244297.6000000001,-800711.1,-561830.5,-968613.1,-994989.6,-1140573,-1271105.5,-1122573.7,-1072630.7,-1195703.7,-1127539.5,-1000665.8,-1243258,-1206158.8,-1094624.2,-1126129,-1112080.1000000001,-1073920.5,-1211047.3,-1117046.8999999999,-1072767.5,-921813.9,-1022851,-892896.6,-777835.7,-657800.6,-428682.4,-745567.8,-797217.6,-847306.6,-823360.3,-811957.2]
[null,null,null,null,null,83796.801699999996,-131896.11179999998,{"$error":"#NUM!"},null,null,null,null,"Simulation 238",0,-85802.6,1093901.8999999999,1492814.5,1408466.1,619058.6,18814.900000000001,228131.9,1159501.6000000001,216058.5,1420714.4,293087.8,-46993.3,-2073604.4,-3078669.9,-2214862.4,-770994.4,-416974.6,48751.9,373332.9,2602693.2999999998,2488188.5,3549551.8,2114702.2999999998,4207034.9000000004,3438725,3510572.7,3898459.3,4328406.9000000004,2270393.1,1989499.2,-138785.9,-1352545.5,-1572184.6,-1879275.4,-2841519.9,-3300694.5,-4434932.4000000004,-4827076.4000000004,-4885301.5,-4948695.0999999996,-6198868.2000000002,-7502394.7999999998,-7848708.7999999998,-9209202.6999999993,-8061664.9000000004,-8030252.0999999996,-8740603.6999999993,-8419371.3000000007,-8966620.8000000007,-9943859.0999999996,-10094496.699999999,-10077492.6,-10039512.6,-9694378.5999999996,-9101210.5999999996,-9136849.6999999993,-8816378.4000000004,-9388338.5999999996,-8942799.3000000007,-8972780.5999999996,-9459685.8000000007,-9379983.1999999993,-8843826.4000000004,-9458045.8000000007,-9491904.5999999996,-9578206.0999999996,-9749683.4000000004,-9798254.6999999993,-10340111.9,-10396023,-10371358.5,-10506048,-10565628.6,-10657081.699999999,-9926199.5,-9936303.5,-9784705.1999999993,-10124982.1,-10220573.800000001,-10180828.300000001,-10227027.1,-9858414.3000000007,-9444168.5999999996,-9015294.3000000007,-9096750.1999999993,-8965630.4000000004,-8820642,-9144694,-9328289.1999999993,-8920300.5,-9069758.0999999996,-9054957,-8413614,-8695172.9000000004,-8766433.3000000007,-8713958.3000000007,-8715084.4000000004,-8664950.0999999996,-8432570.4000000004,-8286232.9000000004,-7995768.9000000004,-7625638,-7352999.4000000004,-7538587.9000000004,-7508917.2999999998,-7388742.7999999998,-7363796.0999999996,-7252504.5,-7534810,-7571299.9000000004,-6787661.4000000004,-6796529.7000000002,-6925375.7999999998,-6822173.0999999996,-6429568.7000000002,-6245176.7999999998,-5945962.2000000002,-5700192.2999999998,-5881422.4000000004,-5833673.0999999996,-5855822.7000000002,-5375482.5,-5293727.0999999996,-5262835.5,-5317632.3,-5315830.2,-5024212.8,-4998144.3,-4092037.5,-4159456.3,-4207522.8,-3977460.1,-3952813.4,-3681984.2,-3543456.7,-3491745.6,-3180044.2,-3083056.4,-2800493.9,-2622143.7000000002,-2625688,-2775756.5,-2592473.2999999998,-2328649.4,-2145961.5,-1999504.6,-1610585.7,-1481655.2,-1638484.8,-1653424.7,-1613513.4,-1436930.1,-1326801.3,-1283990.8999999999,-1358937.1,-1290969.2,-1407098.2,-1338877.3999999999,-1320099.6000000001,-1199103.3999999999,-1198198.3,-1357226.1,-1225774.8,-1168705.5,-932462.5,-395140.2,-740876.80000000005,-528329.80000000005,-516721.2,-474432,-431855.9,-366473.7,-162110.5,-108348.2,153113.60000000001,185461.5,73578.899999999994,-79813.5,-7333.4,118485.9,191721.1,375492.7,-28034]
[null,null,null,null,null,{"$f":"SUMIF(OFFSET(CollateralisedExposure, 0, A53,1000,1),\">0\")/1000","v":83164.447700000019},{"$f":"SUMIF(OFFSET(CollateralisedExposure, 0, A53,1000,1),\"<0\")/1000","v":-132913.09080000001},{"$f":"SMALL(OFFSET(CollateralisedExposure, 0, A53,1000,1),95%*1000)","v":{"$error":"#NUM!"}},null,null,null,null,"Simulation 239",0,79571.600000000006,1296890.2,-220359.2,-1651533.7,-3321427.4,-3922892.6,-5495443.2999999998,-5095551.8,-5676969.2999999998,-4972447.5,-4865184,-4713275.5,-4420242.4000000004,-5570091.7000000002,-5780101.9000000004,-4860980.3,-5270647.8,-5640439.0999999996,-4672639.5999999996,-5016666.5999999996,-5750600.5999999996,-6725617.9000000004,-6472283.7000000002,-7201966.5999999996,-7512999,-8296271.7000000002,-8712704.5999999996,-7836020.7000000002,-8360421.2999999998,-9053590.8000000007,-8589019,-9098051.0999999996,-9471335.4000000004,-9748610.5,-9949604.3000000007,-10091907.5,-10372026.1,-9991374.6999999993,-9532836,-9446482.0999999996,-8824047,-8811669.3000000007,-8401713.9000000004,-8844393.6999999993,-9192127.0999999996,-9743990.5999999996,-9113979.5,-8610354.6999999993,-8923974.3000000007,-7924343.7000000002,-8416657.9000000004,-8563548.9000000004,-8483097.9000000004,-9382419.1999999993,-9228048,-8999376.4000000004,-8756090,-8949571.0999999996,-9381597,-9269953,-9146351.6999999993,-9740173.3000000007,-10237645.1,-10369284.300000001,-9833440.9000000004,-9757708.4000000004,-9958758.3000000007,-10370651.800000001,-10316826.699999999,-10633253.4,-10745919.199999999,-10578687,-10496434.199999999,-10307756,-10148073.1,-9941526,-10156961,-10097612.199999999,-10326421.300000001,-10219414.699999999,-9796007.6999999993,-9664959.5999999996,-9697813.6999999993,-9543813.5,-9759838.1999999993,-9784393.1999999993,-9778722.4000000004,-9469486.9000000004,-9319951.8000000007,-9252540.0999999996,-9209625.5999999996,-9198012.0999999996,-8457841.1999999993,-8782373,-8561072.5999999996,-8464994,-8188920.5999999996,-7994380.5999999996,-7651715.9000000004,-7717527.9000000004,-7438713.2000000002,-7457655.7999999998,-7159368.2999999998,-7143187.7000000002,-7119342.2999999998,-7087327.7999999998,-7296935.0999999996,-7247637.2000000002,-7146752.7999999998,-7048694.2000000002,-6587188.7999999998,-6473680.5999999996,-6330772.7000000002,-6163241.7000000002,-6079191.9000000004,-5982201.0999999996,-5919939,-6099559.4000000004,-5664509.7999999998,-5441236.9000000004,-5249495.3,-5073769.3,-4947329.5999999996,-4965164.5,-4543909.5999999996,-4175193.1,-4199233.9000000004,-4250124,-4042370.8,-4056050.4,-4055886,-3831309.2,-3874611.1,-3559464.8,-3375956,-3194642.1,-3199761.6,-3018946,-2747099.7,-2731781.1,-2654584.7000000002,-2334668.5,-2468808.7999999998,-2238535.1,-1980518.5,-1796036.4,-1825906.3,-1596339.9,-1541976.3,-1403836.9,-1390642.1,-1561216.1,-1510113,-1324695,-929695.3,-872076.1,-1142225.3999999999,-1221480,-978572,-800752.3,-792542.1,-854068.3,-790693,-702379.8,-352422.40000000002,-532689.4,-550498.4,-638906.69999999995,-399340.4,-532283.30000000005,-249193.5,-49134.400000000001,136049.5,337645.6,551473.1,526657.69999999995,519853.9,686032.4,621910.5,588649.9,577742.4,560429.1,967211.8]
[null,null,null,null,null,71624.010500000004,-140023.77859999999,{"$error":"#NUM!"},null,null,null,null,"Simulation 240",0,-36626.9,1397639,3729985.5,5446246.5999999996,4432033.5,2621682.1,5589681.5,4105818.4,5695878,6952526.7999999998,6089417.7000000002,4810015.0999999996,6541078.9000000004,6796626.5999999996,6462016.4000000004,3363079.5,6049186.7999999998,6247859.5,7211705.4000000004,7699484.9000000004,6281379.2000000002,5107461.4000000004,4366704.5999999996,5636123.9000000004,4358254.9000000004,3668694.4,3510619.3,3464564.5,3539114.9,2254359.9,4921563.0999999996,3841862.5,2115002.2999999998,-691476,210670.4,-228821.2,-943736.1,-1094564.5,-1352261.4,-383774.6,-588224.80000000005,-300027.59999999998,-1272473.8999999999,-612854.80000000005,-167878.2,-215589.1,-1981911,-1085682.5,-2563842.5,-3217465.2,-3097447.8,-3046775.7,-2994810.1,-2753869.3,-3535067.5,-3594943.4,-2748474.2,-1754014,-2552113.9,-3289077,-2598854.9,-2687447.6,-2836244.9,-3064273.3,-1578799.5,-1496845.6,-1895277.4,-2405086.7999999998,-2996867.3,-1662911.1,-3095644.3,-4114118.1,-4327213.8,-4296246.8,-3346969.9,-4412028,-4034673,-4419169,-5513175.5,-5948899.9000000004,-6209823.4000000004,-5636152.4000000004,-5612531.5,-5913874.2999999998,-6274395.7000000002,-6557811.2000000002,-6398261.2000000002,-5501936,-6090741.2000000002,-5833168.2000000002,-5883743.9000000004,-6129938.7999999998,-5766748.2999999998,-5401025.5999999996,-5701168.0999999996,-6287687.0999999996,-6706270.5999999996,-6852007.9000000004,-6595357.5,-6591063.9000000004,-6955298.5,-7098223.7000000002,-6986209.5999999996,-6874233.5999999996,-6810352.7999999998,-6825975.5999999996,-6776410.5999999996,-6588816.7000000002,-6442448.5,-6383814.2999999998,-5839365.5999999996,-5592551.2000000002,-5248588.5,-5204974.8,-5071735.8,-5154662.5,-4861084,-4654268.5,-4724637.7,-4705826.5,-4825528.7,-4790308.4000000004,-4631746.0999999996,-4702255.5,-4441147.5999999996,-4535930.0999999996,-4572920.0999999996,-4491137.5999999996,-4139219.8,-4113395,-3930352.7,-3988953.6,-3888020.5,-3702817.7,-3585926.1,-3682951.5,-3514327.6,-3510732.9,-3356025.7,-3317770.1,-3033981.6,-3101990.1,-3101360.5,-3035249.8,-2748728.9,-2506723.9,-2281828.2000000002,-1874642.7,-1866999.6,-2020917.1,-2082981.9,-2140676,-2206467.4,-2077432.9,-1703856.8,-1700525.6,-1374828.2,-1262685.8999999999,-969454.4,-901697.8,-903264.1,-1234356.5,-1456244.4,-1609483.5,-1286030.8,-756738.1,-772862.7,-567780.5,-524402.9,-549815.1,-679379.6,-748221.6,-804765,-715220.8,-462359.5,-405922.5,-275184.2,-162315.79999999999,-179270,-360990.1,-296732.7,-299147.59999999998,-241826.3]
[null,null,null,null,null,82206.939100000018,-147397.33240000001,{"$error":"#NUM!"},null,null,null,null,"Simulation 241",0,17095.5,310143.2,-457605,-942666.8,952924.1,2118971.7000000002,2733723.5,2310305.6,2052309.5,1031018.9,2222817.6,1815474.3,2202487.6,5068114.5,9126903.1999999993,7288584,5831910.5,8780081.5999999996,7190024.7999999998,9169019.3000000007,8438586.9000000004,9990942.0999999996,11697931.5,11818627.5,11251923.4,12275170.300000001,10288843.9,11437501.4,13029115.699999999,12651561.300000001,12450646.4,12787112.800000001,13209976.5,15910440.800000001,15801091.300000001,14133554.9,15437080.800000001,17375706.100000001,16668550.1,15927937.9,11476430.9,13130668,13683913.4,13584070.300000001,14455854.300000001,13967625.9,14657274.199999999,14180436.9,13863938.9,12652930.6,14865350.300000001,16180566.9,14385107.1,18474578.300000001,18613368.399999999,22259686.699999999,24438544.5,26615254.199999999,25508952.399999999,23659738.100000001,23442016.399999999,23707006.5,26639680.199999999,26221019.5,26496896,26698165.100000001,26115787.399999999,29248559.300000001,24120943.100000001,24780714.399999999,27043848.100000001,30425331.5,35465925.600000001,32550978,32974390.199999999,30442347.100000001,29091650.5,30191951.800000001,31336788.600000001,31740582.600000001,33946707.299999997,33753779.600000001,32595028.399999999,37719415.5,34331105.700000003,35330714,34488923.700000003,34948373.899999999,32276851.5,31424143,30124057.899999999,28537304.5,29887413.800000001,30414869.5,27187702.199999999,25064087.100000001,20680045,17442652.600000001,17423156.699999999,15959744.199999999,15428174.800000001,14242087.800000001,15050512.699999999,17566727.600000001,14859127.5,16456284,13729058.6,11823536.800000001,13314954.4,12372479.300000001,13269441.1,14761063.199999999,14488688.199999999,12364729.699999999,13372868.1,9771194.9000000004,9138295.3000000007,7880934.5,6787748.2000000002,6993745.7999999998,6480350.7000000002,5330179,4200329.2,4485050.3,4193006.2,4313510.4000000004,4390788.7,4782651.7,5751486.7000000002,5585767,4616455.7,4137110.3,4037373.6,3481794.5,4330782.8,5089336.3,5197358.5,4619812.7,4125885.6,3241930.1,3355920.8,3195316.2,3740229.5,3849117.5,3094475.8,2610221.7000000002,2882140.3,3453169.2,3067474.2,3071134.1,2525885.5,2193111.7000000002,2057362.2,1345099.7,1207925.3,1151427.8999999999,1099147.8,753125.5,734733.1,992152.8,1023535.1,1162778.2,853892,509812.3,524052.5,1180271.2,1448030.1,1482708.9,1289080.2,1342709.1,1465019.9,1301467.6000000001,1029535.6,1105028.3999999999,1204291.6000000001,1145510,1193420.7,1025340.6,1009973,1027317.5,1092389,917183.1,977316.5]
[null,null,null,null,null,97255.944100000008,-153109.56320000003,{"$error":"#NUM!"},null,null,null,null,"Simulation 245",0,344286.8,-1813354.4,-2355633.7999999998,-3274584.4,-2202682.4,-4453432.4000000004,-4438433.5,-1941502.1,-3945706.7,-3269720.7,-2630908.2999999998,-2475490.7000000002,-3372771.3,-3822565.7,-4209462.4000000004,-4737835.5,-4441820.2,-5686660.2000000002,-5283815.9000000004,-5338620.8,-6176285.7999999998,-6158261.4000000004,-5310964.9000000004,-5941538.2999999998,-6050349.0999999996,-5774738.7000000002,-6418433.7000000002,-5228167.2,-4352537.0999999996,-5316183.3,-4137657.5,-3897241.3,-2560876.7000000002,-1144324.8999999999,-1967301.7,-1695763.6,-4523534.2,-4080749.9,-4494864.9000000004,-4967479.5999999996,-4293637.7,-6275049.7000000002,-6471704.9000000004,-6887516.5,-7994518,-8775117.4000000004,-10063871.699999999,-10581837,-10987123.4,-11274766.1,-11563464.5,-11544194.699999999,-11912593.5,-12154392.800000001,-11934031.6,-10998560.300000001,-10462763.5,-10343292.199999999,-10611548.699999999,-10993632.4,-11424120.1,-11188954.300000001,-11080804,-11452766.4,-11082957.5,-11009992.6,-11084644.199999999,-11308528.5,-11501335.1,-11493913.9,-11302943.300000001,-11372848.300000001,-11421778.5,-11282952.800000001,-10394046.300000001,-10555496.1,-10839050.800000001,-10962949.6,-10972419.800000001,-11064352.4,-10515093.800000001,-10346548.1,-10388681.300000001,-10309037.1,-10303265.199999999,-10248503,-9989373.3000000007,-9763648.9000000004,-9832940,-9873748.8000000007,-9989132.4000000004,-9911263.0999999996,-9324512.6999999993,-9554279.1999999993,-9673304.8000000007,-9441388.3000000007,-9365737.4000000004,-9313729,-9304759.1999999993,-9135555.3000000007,-9071091.5,-9160965.3000000007,-9144178.6999999993,-9090696.6999999993,-9234391.0999999996,-9287654.5,-9187133,-9127786.3000000007,-8982038.6999999993,-8958124.3000000007,-8201362.7999999998,-8151117.0999999996,-8056478.7999999998,-8021211.0999999996,-7589851.4000000004,-7340305,-7136366.7999999998,-7032220.2000000002,-6876388.5999999996,-6765166,-6332566.7999999998,-6263416.2999999998,-6234994.7999999998,-5935742.0999999996,-5881288.9000000004,-5790929.2000000002,-5693919.2000000002,-5485947.7000000002,-4712754.0999999996,-5042251.7,-5168894.0999999996,-4886256.5,-4763011.3,-4524011.5999999996,-4466867.2,-4290358.4000000004,-4104015.1,-4031619.7,-4086747.3,-3888933.4,-3655479.1,-3491506.9,-3502198,-3559906.7,-3446988.5,-3362071.8,-2796433.7,-2085520,-2224734.2999999998,-2286423.6,-2263545.2000000002,-2033307.8,-1940630.6,-2050783.5,-2146665.5,-2274128.9,-2267234.4,-2309621.5,-2624648,-2562644.4,-2764455,-2655367.1,-2464614.5,-2410186.2999999998,-1947414.2,-1291825.1000000001,-1465267.2,-1598030.5,-1608825.3,-1380396.8,-1281117.8999999999,-1288032,-1234753.6000000001,-1225758.8999999999,-1181857.8,-1211645.6000000001,-1257056.8999999999,-1368046.4,-1302955.3999999999,-1399215.9,-1575256.9,-1534074,-1458396.4]
[null,null,null,null,null,91339.550799999997,-164599.33109999995,{"$error":"#NUM!"},null,null,null,null,"Simulation 250",0,238686.7,-393476.7,1056371,1426470.8,4665803.5,3405557.7,1821942.1,-389176.3,-1704398.7,-2322835.7999999998,-3019552.5,-2187294,-708548,-428177.9,80945.2,221261.4,-563282.69999999995,306057.90000000002,-273787.40000000002,959854.7,943001,1299119.5,3439694.8,3746701.1,2840773.4,4363513.0999999996,6186851.9000000004,4120282.3,5457747.7000000002,6426444.9000000004,5687491.9000000004,7336434.4000000004,4093408.7,3349495.5,5398739.2000000002,6577195.9000000004,4408997.5,5172671.0999999996,4325345.5999999996,3960618.2,4927068.9000000004,4505227.0999999996,2601416.2999999998,1565774.2,715407.2,373242.5,979920.7,1032634.3,146662.70000000001,735921.5,-591029.4,-314976.8,-1270623.8999999999,-2451279.1,-3661472.2,-502406.3,109724.4,-632322.69999999995,-962684.2,-1725586.1,-1077279.8999999999,-1785545.7,-1298329.5,-1900960.3,-1552773.1,-230220.7,-1146678.8999999999,-907887.5,-701025.2,-1700810.6,-2637279.2000000002,-3267934.8,-4326318.2,-4194005.5,-4518285.0999999996,-5387556.9000000004,-6061901.9000000004,-4967703.5999999996,-4751894.7,-4929438.7,-5569544.7000000002,-5217807.5,-6147149.7999999998,-6116637.2000000002,-5084597.0999999996,-3739895.5,-4441335.7,-3291816.2,-2691428.1,-2114372.1,-1265423.2,-867401.7,1092487.3999999999,420561.7,521502.7,2727400.8,3391082.3,2419286,1413349.1,-390172.1,-355914.3,-256671.9,-982389.5,-1255271.3,-1098221,161410.1,-175472.8,607960.4,1779564,2329822,3337363.6,2720742.9,2906575.9,2110726.1,1096122,225924.9,-186890.8,-1229194.7,-1399818.6,-634604.4,-470282.7,-1042789.9,-1591529.9,-1294452.7,-2197355.6,-2306987,-1246340,-1380617.4,-597380.4,-600628.5,-1010387.1,-695323.8,-390669.2,-355577.7,148603.1,-84442.2,-714340,-389832.5,-347244.5,-111173,311860.90000000002,640071.9,-239348,-375567.3,-928214.2,-612547.80000000005,-905784.2,-467467.1,-1007893.1,-681916.3,-843547.8,-1026344.2,-934374.3,-830827,-932071.1,-1124458.2,-1116874.6000000001,-1163105.3999999999,-1277996,-1338624.6000000001,-1297408.5,-1642400.3,-1582191.7,-1516445.2,-1466871.4,-1010312.3,-1312808.6000000001,-1377210.6,-1190487.8999999999,-1399581.1,-1522107.8,-1558567.3,-1667783.4,-1710041.6,-1443380.3,-1542628.7,-1437980.1,-1425126,-1566430.4,-1496337.8,-1531228.3,-1567033.5,-1477346.4]
[null,null,null,null,null,92015.579799999978,-196277.09280000001,{"$error":"#NUM!"},null,null,null,null,"Simulation 258",0,49295.6,-1189987.3999999999,-1595178.6,-1531837.1,-1851298.9,-1482069.6,1126966.7,8696.2999999999993,-8300.7000000000007,-1101538.6000000001,-1654580.8,-1573248.3,-231812.1,90780.5,1153692.5,1119681.8999999999,943666.2,-1046873.9,-2208098.1,-1062475.2,-1456177.3,340724.3,-102680.7,-1004378.7,278816.90000000002,-1335800.8,621176.5,2898554.4,2404214.5,608799.1,-230857.3,-2236511.1,-3840599.9,-3234322.1,-2312710.7000000002,-2423834.4,-1791966.2,-615302.6,-750099.8,1295777.8999999999,489306.4,525266.9,521832.9,2106007.2000000002,1150949.3999999999,1954899.2,1503611,1886702.7,1611214.6,1110776.6000000001,1223505.6000000001,643527.1,1332975,1626979.8,619354.6,1111327.8999999999,-7226.6,-829240.3,-541951.30000000005,-1185316.5,-1935408.7,-2821484.4,-3369871.5,-2279213.7999999998,-3069202.6,-3282096.8,-3215002.4,-3554563.3,-3944564.7,-3353343.7,-3570980.1,-2894799.9,-3371338,-3145442.4,-3731442.2,-3189084.4,-3789525,-3435481.7,-3371561.7,-2579184.1,-2770587.1,-3593790.3,-3757735.9,-4166824.7,-4270883.9000000004,-3152626.7,-3640523.1,-3394371.7,-4081752.3,-4390793.7,-3419633.7,-3576916.9,-3601636.8,-3819926.4,-4447943.4000000004,-4594241.8,-5030083.5999999996,-5277632,-4582415.0999999996,-5666216.5,-5840046.9000000004,-5713896.2999999998,-5832009.4000000004,-5898279.9000000004,-5897044.2999999998,-5916811,-5723035.5,-5668841.0999999996,-5518901.0999999996,-5484857.9000000004,-4358037.3,-4535296.8,-4533706.3,-4587491.7,-4711740.5,-4898801.5,-5002749.2,-4919324.7,-5198109,-5203069.8,-5213894.2,-4901184.2,-4829922.5,-4711804,-4652503.4000000004,-4429553.9000000004,-4273633,-4314422.5,-3465911.9,-3661479.9,-3786416.4,-3662827.3,-3589850.3,-3778356.7,-3590403.9,-3291926.7,-3098137.2,-3075185.4,-2885394.8,-2774636,-2470727.2000000002,-2422318.7999999998,-2065293.3,-1961812.8,-1802741.5,-2079689,-1654131.7,-1226994.8999999999,-1214404.1000000001,-1357217,-1392355,-1677848.1,-1534909,-1997102.3,-1844726.2,-1603670.7,-1519797.4,-1725125.7,-1731645.6,-1887723.7,-2097859.5,-2292060,-2427554,-2136600.2999999998,-1550165.7,-1135688.3,-1130184.8999999999,-1107760.3,-1150261.3,-1062623.2,-1132573,-1275994.2,-1158765.5,-1327111.3,-1371540.3,-1269996.8,-1270758.6000000001,-1252082.7,-1262187.1000000001,-1165502,-1024905.2,-991674.1,-843347.2]
[null,null,null,null,null,107333.64399999999,-194689.84469999999,{"$error":"#NUM!"},null,null,null,null,"Simulation 263",0,345720.5,-765678.1,-2725889.7,-4515882.5,-4306567.5999999996,-3620424.3,-3267206.4,-4067859.5,-3749792.2,-3946252.8,-3998005.1,-3411047,-4148454.3,-4649635.0999999996,-5790112,-5021968.8,-5457918.5,-6468647.4000000004,-5476732,-5602111.2999999998,-5836773.2000000002,-7006864,-7632834.4000000004,-8140455.5999999996,-8508981.5,-8730547,-9169753.0999999996,-9668092.5,-9686217.4000000004,-10021079.9,-10584344.9,-10210920.9,-9882766.8000000007,-10862035.199999999,-10978428.6,-10842187,-11001204.300000001,-10673893.300000001,-10818350.300000001,-11343950.699999999,-11565629,-11997616,-11891508.4,-12142325.6,-12189491.699999999,-12057891.6,-11981925.4,-12102759.6,-12182166.9,-12066746.5,-11657287.4,-11795513.1,-11526169.5,-11532098.1,-10911628.1,-10080607.699999999,-9959219.4000000004,-10315843.199999999,-10225796.9,-10691428.699999999,-11198141.9,-11021435.699999999,-10611101.199999999,-10546290.699999999,-10475440.1,-9943885.3000000007,-10032729.5,-9596256.5,-9715672.3000000007,-9258030.3000000007,-9267429.4000000004,-9172832.4000000004,-9142089.8000000007,-8749135.9000000004,-8933101.8000000007,-8533574.1999999993,-8720834.5,-8535326,-8451273.5999999996,-8351503.2999999998,-8885673.4000000004,-9070496.8000000007,-9140061.3000000007,-8968632.4000000004,-8978035.0999999996,-9051359.0999999996,-8940144.4000000004,-8729950.9000000004,-8684981,-8487600.9000000004,-8363185.5999999996,-8272528.9000000004,-7795153.4000000004,-7979783.9000000004,-8076890.5,-8296609.4000000004,-8367253,-8422656.1999999993,-8324106.5999999996,-8278831.7000000002,-8174481.5,-7929299.9000000004,-7845670.5,-7821269.7999999998,-7822143,-7657829.5999999996,-7627652.0999999996,-7713406.7999999998,-7640678.9000000004,-7774363.5,-6882532.5999999996,-7090304.2999999998,-6738483.5,-6457108.2999999998,-6261855.9000000004,-5938975.9000000004,-5823358,-5543581.7000000002,-5379830.2000000002,-5348921.2,-4838724,-4478855.0999999996,-4370797.2,-4159522.7,-4194094.4,-4170122.8,-3894426,-3937585.7,-3032962.4,-2913623.2,-3063241.9,-3074154.1,-3097639.3,-3003819.9,-2856083.9,-2756159.4,-2704061.9,-2492566.9,-2334668,-2306057.2000000002,-2144175,-2031258,-1920643.8,-1803414.5,-1787421.9,-1724019.8,-1424972,-1089112.3999999999,-1270556,-1255540.2,-1317816.3,-1298689.8999999999,-1287028.7,-1196238.5,-1158116,-1248697.2,-1204451.8999999999,-1181763.3,-1289375.5,-1472959.7,-1407103.2,-1428857.8,-1691426.6,-1653745,-1418846.3,-986020.7,-1002364.9,-741770.7,-732789.7,-767035.5,-841215.5,-971698.3,-941545.8,-986005.1,-898667.7,-946880.5,-935065.9,-1077176.3,-1235000,-1297964.3,-1154001.6000000001,-984998.6,-804156.7]
[null,null,null,null,null,{"$f":"SUMIF(OFFSET(CollateralisedExposure, 0, A85,1000,1),\">0\")/1000","v":133944.1103},{"$f":"SUMIF(OFFSET(CollateralisedExposure, 0, A85,1000,1),\"<0\")/1000","v":-201321.22400000002},{"$f":"SMALL(OFFSET(CollateralisedExposure, 0, A85,1000,1),95%*1000)","v":{"$error":"#NUM!"}},null,null,null,null,"Simulation 271",0,146660.4,309756.40000000002,666445.6,581364.1,1329261.8,618853.1,-665316.1,-346941.1,-534781,-2005833.9,-1818954.3,-4256873.8,-3983735.1,-4880412.2,-4359197.0999999996,-2455317.9,-1966670.9,-1676198.8,-1709572.9,-2904634.7,-3495369,-3704547.6,-3354549.9,-3301502.1,-2175720.7999999998,-4176165.3,-4283615.5,-4865854,-4299730.0999999996,-5624810.2999999998,-5470010.7999999998,-6674801,-7386429.2999999998,-8869875.3000000007,-8549827.6999999993,-8002075.5,-8388810.5,-7827585.9000000004,-7256162.0999999996,-6859271.9000000004,-5947660.0999999996,-5637376.9000000004,-5872363.7000000002,-5320541.9000000004,-6958662.0999999996,-6243778.5999999996,-5959000.5999999996,-5978120.2999999998,-5712098.7999999998,-5759924.2000000002,-6993118.7999999998,-7216921.0999999996,-6130837.4000000004,-6864658.7000000002,-6284603.5999999996,-6916911.4000000004,-6958334.4000000004,-6755152.7999999998,-5985572.5,-5780847.7999999998,-4924683.5999999996,-3141246,-3297509.1,-3977176.4,-4741729.4000000004,-4286112.3,-3603487.7,-4037437.7,-5648839.5,-7128761.5,-6342693.7000000002,-5438396.2999999998,-6642216.5999999996,-6518042.5,-6734927.5999999996,-6020770.5999999996,-5126558.9000000004,-5084788,-4682018.2,-2683423.2999999998,-4172553.2,-3893560,-3451686.2,-3008313.7,-4191071,-4045116.5,-3585970.6,-3378337,-3753758.8,-3673560,-4453066.8,-4271080.7,-3564882.8,-3270063.3,-3190416.5,-3951756.7,-4158169.4,-3658517.4,-3811134.1,-3530935.2,-3710221,-3415766.9,-3610951,-4224278.7,-4252317.5,-3386584.3,-3604683.6,-2937983.4,-3139354.4,-2616698,-2151089.7000000002,-1927626.9,-2918657.8,-3040740.1,-3045544.3,-2354734.2000000002,-2558145.7999999998,-2248910.2999999998,-2125663.7999999998,-1909508.6,-1529412.6,-1296710.7,-1455517.2,-1280785.8,-1094211.8999999999,-1231395.2,-1088195.5,-1160010.5,-1525436.5,-1815969.8,-1637089.5,-1483645.9,-1415006.5,-1251689.6000000001,-1097150.1000000001,-807286.9,-320214.09999999998,-332320.5,-254695.7,-54325.1,215586,437320.5,479987.6,673067.3,728964,823576.1,613820.30000000005,376050.7,266677.59999999998,235156.1,193434.6,454494.3,561640.1,758926.6,873002.7,1063497.3,1198229.8,1350539,1215949.3,1391777.3,1243813.3999999999,1071907.8,1218146.8,1229283.7,1141803.1000000001,789205.1,576915.5,768800.7,769724.2,826609.8,929154.7,1030301.8,1051874.3999999999,1129414.1000000001,1107888.3,1073992.1000000001,954416.8,1027199.2,1094057.6000000001,1147492.8,1347514.3,1371438,1435017.7]
[null,null,null,null,null,132853.42489999998,-201004.88449999996,{"$error":"#NUM!"},null,null,null,null,"Simulation 278",0,682463.6,1906147.5,4197004.9000000004,4945689.3,5787456.2000000002,4134514,4459728.9000000004,7400649.5999999996,7639211.2000000002,7373307.7000000002,10443128.1,9022347.4000000004,9439371.4000000004,10319459.5,8191875.2999999998,9790062,9823739.8000000007,9319984.9000000004,7642194.0999999996,7514529,8046364.5999999996,6842885.2000000002,7837475.7999999998,9921143.8000000007,8364474.9000000004,11153777.699999999,12711606.5,11970156,9949481.5999999996,11312879.800000001,10542713.300000001,12505660.800000001,12107252.1,11467666.6,11664952.800000001,12098850.9,11026756.699999999,10280701.300000001,9650393.5,11322905.699999999,11525947.699999999,11957230.699999999,12180690.4,11817402.300000001,12452770.1,10881869.699999999,10816161.9,13264324.800000001,11768265.5,11314916.1,11389849.4,11460546.800000001,12666462.1,10952878.199999999,10585433.1,10822128.199999999,9495570.8000000007,9566145.4000000004,13153922.1,14175236.5,14641966.6,14289489.199999999,13939669.6,12207750.6,14350362,14037429.5,12864380.4,11527034.9,13849059.6,11607862.800000001,9215431.0999999996,9051026.3000000007,12185588.800000001,12753360.199999999,12531217.5,12188536.800000001,11656487.5,10405066.800000001,9080584,9725319.5999999996,9511142.9000000004,10691872.6,11200361.4,11571734.5,10992045.300000001,10142052.6,8659977.9000000004,9933220.4000000004,11312905.699999999,10794775.5,9999705.5,8943225.0999999996,6821545.2999999998,6312404.7999999998,5795788.7999999998,3975956.3,3952418.7,1874147.8,1969300.2,1150644.5,1229621.1000000001,612015.5,794138.1,882486.2,884326.8,872628.8,1369348.1,1861170.9,1406790,2136576.2999999998,2432355.1,2764892.2,2427928.7999999998,986951.4,215002.9,125539.9,-1121548.3,-1417754.4,-1798525.1,-2571305.7000000002,-3340981.5,-3963369.4,-4813563.5,-4120466.8,-4114572.3,-4190323.6,-4284778.9000000004,-4343812.5,-3428769.4,-2933231.7,-2795932,-3034907.6,-2325574.4,-2383243.7999999998,-2644631.7999999998,-3310041.1,-3403994.4,-3491167.7,-3823276.4,-3787191.8,-4018237.4,-3917763.7,-4377002.4000000004,-4393554.8,-4546324.5,-4741494.9000000004,-4563281,-4076228.5,-4160946.6,-4177048.1,-4343389.2,-4182180.1,-3972445.8,-4111639.8,-4035748.7,-4135647.9,-3997813.9,-4011661.7,-4107506.3,-4002030.1,-3891855.9,-4184557,-4247136.8,-4197131.0999999996,-3844869.9,-3253146.2,-3164674.8,-3216243.5,-3112428.5,-3046851.1,-3167900.1,-3012135,-2863918,-2968846,-2939232,-2774948.8,-2981441.8,-3005660,-2887402.7,-2847271.7,-2757752.3,-2937582,-2918159.2]
[null,null,null,null,null,151514.87950000001,-189991.76679999998,{"$error":"#NUM!"},null,null,null,null,"Simulation 283",0,30730.799999999999,-936136.1,-1032741.6,-844886.7,-1438627.3,-1016911.2,364212,-1511996,-1955257.4,-1610659.8,-597746.5,-863862.5,-2224163.5,-1993205.1,-1780885.3,-2141262.2999999998,-2198919.7999999998,-708850.9,-500245.3,1213383.2,2820504.6,1950787.4,1131518.8999999999,1447489.2,-192075.4,-48456.2,-1335423.3,-733246.1,-650650.4,-1702880.8,-2526640.7000000002,-2631863.5,-1235386.3,-2516312.2000000002,-2889788.8,-2481623.7000000002,-2121137.7000000002,-548692.5,-2530925.9,-1223525,-2450910.2999999998,-3114776.6,-3544598.9,-2961872.3,-3684866.8,-3605940.2,-2992863.4,-4112286.2,-5428953.2999999998,-3857191.6,-5223444.0999999996,-5792243.7000000002,-5525894.2000000002,-4314399.0999999996,-4400589.0999999996,-4993097,-5214401.5,-5488953.0999999996,-6542636.9000000004,-5403790,-5720228.5999999996,-6559589.9000000004,-7216864.2000000002,-7272173.5,-7454280.7000000002,-8470763.1999999993,-8188206.7999999998,-8510361.8000000007,-8754071.6999999993,-8485404,-8725026.8000000007,-7970056.0999999996,-9494051.5,-9354650.1999999993,-9582416.5,-8616535.1999999993,-9417276.0999999996,-9803911.3000000007,-9331715,-9548646.4000000004,-9374531.8000000007,-9315687.0999999996,-8656403.3000000007,-8293107.5,-8420036.8000000007,-8792774.1999999993,-8884207.5,-8874983.5999999996,-8413294.0999999996,-8846943,-8784565.9000000004,-8934624.6999999993,-8249587.4000000004,-8070576.7000000002,-7989602.5,-7780823.4000000004,-7473364.7999999998,-7653131,-7250775.2000000002,-7192836.2999999998,-7221355.0999999996,-7491899,-7313923.0999999996,-7852807.7000000002,-7812760.7000000002,-7586856.5999999996,-7567119.9000000004,-7281929.2000000002,-7376734.7000000002,-7399030.7000000002,-6476983.2000000002,-6088460.0999999996,-6108198.4000000004,-5932825.7000000002,-5620162.2999999998,-5551989.5999999996,-5432898.9000000004,-5158731,-5194425.5,-4756390,-4616190.3,-4568190.5,-4416584.4000000004,-4527676.5,-4620810.2,-4485891.0999999996,-4249214.4000000004,-4397487.4000000004,-3614072.6,-4037897.2,-4194399.4000000004,-4258158.5999999996,-4203144.5999999996,-3855135.1,-3635044.3,-3556765.7,-3412512.2,-3020121.8,-3084784.8,-2873657.8,-2774647.3,-2665808.2000000002,-2265561.7000000002,-2228847,-2240345.1,-1954902.4,-1453296.1,-887105.9,-758275.7,-657916.5,-388391,-313532.59999999998,-301365.3,-111129.8,84051,-10215.299999999999,157928.4,-449.8,-97361.9,-143149.1,236400.2,242101.4,-29072.5,133751.20000000001,300609.8,933357.7,930713.9,895178.1,773329.2,946649.9,725892.8,918556.2,1051857.7,894124.1,1436956.5,1558287.8,1617177.9,1722474.3,1960397.2,1922601.5,1804741.3,2163090.2999999998,2394598.2000000002]
[null,null,null,null,null,141019.78159999999,-202791.77129999999,{"$error":"#NUM!"},null,null,null,null,"Simulation 291",0,-366578.1,-2516171.4,-3672697.4,-4652655.7,-2365142.9,52360.6,466407.9,153018.4,-818752.5,950862.8,-890621.5,612529.5,2640053.9,3120403.2,3866835.6,4392539.4000000004,6752253.7999999998,5490950.5999999996,4290976,7975545.9000000004,5581512.9000000004,5240773.9000000004,7146876.9000000004,7056705.2999999998,11243172.199999999,9078969.5999999996,10827378.5,12437688.5,14493706.1,12684542.1,14405450,12681623.300000001,13265120.800000001,16552405,19443279,21988837.699999999,19746544.300000001,22272213.5,20198355.899999999,18510468.5,19418559.399999999,20155364.5,22928692.199999999,21491300.800000001,19288878.899999999,19703153.100000001,17593555.899999999,15963994.199999999,14526862.199999999,13132343.6,14230146.4,15268618.800000001,15252309,15739408.300000001,12948610.5,13692164.6,14002704.5,11247936,13364375.4,13454833.199999999,13596920.5,10800947.300000001,10075846,11586289.9,12794457.4,13252692.699999999,13382504.9,11838669.300000001,11443108.1,9976197.9000000004,9883836,9293564.6999999993,8655343.9000000004,10051834.300000001,12702705.1,13438713.9,10831764.9,12137928.4,13032893,13536428.1,12731921.5,12390279.1,12614232.6,12088999.9,10908167,10616579.5,12413633.199999999,9368378.5999999996,8883044.4000000004,10495564.5,10529066.4,11232223.9,12202904.300000001,11759966.800000001,12061569.199999999,16211403.9,15962897.699999999,15226594.1,13918396.300000001,14313968.699999999,16248505.5,14934250.4,13838975,12720876.4,12684033.199999999,8314783.5999999996,8197931.5999999996,7702069.2999999998,7303376.2999999998,9828299.6999999993,9810325,12346341.300000001,11546992.6,11726213.1,11672500.300000001,11553481.6,10564636.6,11159706,9920033.6999999993,9749032.3000000007,9370391.4000000004,9997437,8744549.5,9527542.5,8726421.3000000007,9478176.9000000004,9559487.9000000004,13289978.699999999,11667201.5,12451616.699999999,11130124.1,9066867.8000000007,8253838.7000000002,8021155,6710771.4000000004,6519813.2999999998,6985720.5,8230500.9000000004,5771471.2000000002,4644258.3,5041877.5999999996,3713715.5,2693463.6,1861246.7,1989932,1961734.6,1437816.3,1282368.5,509347.3,212973.4,408870.40000000002,-202394.9,-487710.5,-497400.7,-729862.1,-553593.5,-364789.4,-592370.80000000005,-758893.9,-1027927.1,-968724.4,-1350848.8,-1288495,-1367807,-1422883.9,-1084959.6000000001,-1133233.6000000001,-948253.6,-1124440.7,-1226048.8,-1371010.5,-1274195.8,-1264468.2,-1215714.2,-1115454.6000000001,-1125538.1000000001,-1113689,-1042258.7,-1225747.3999999999,-1262796.8,-1182705.2,-1220397.3999999999,-1214575.5]
[null,null,null,null,null,113500.95519999998,-209552.95110000001,{"$error":"#NUM!"},null,null,null,null,"Simulation 296",0,21175.7,1248706.3999999999,1449496.1,-1877848.7,-70952.399999999994,-374094.1,363120.3,1827608.1,2035730.9,-1055356.8,-805369.7,1685904.1,2045362.5,855166.4,2327694.2000000002,2449366.9,1526159.4,1556751.5,-306684.79999999999,-828689.6,-1925535.3,-1311717.5,-1691669.9,-2205702.4,-3441753.2,-2725653.7,-2270973.4,-3453928,-3157395.7,-2539453.2999999998,-2842138.8,-2769692.8,-3259697,-3442073.6000000001,-4426927,-4484388.5,-4126976.3,-5522322.7999999998,-4096298.8,-2128071.5,-1587374.8,-3275604.7,-3403500.4,-4113999.3,-3491457.4,-3065263.8,-2235064.2000000002,-3002713.1,-3676672.9,-4462206.9000000004,-4803074.5999999996,-4388113.9000000004,-4719608.3,-6319134.4000000004,-6511178.2999999998,-6376591.4000000004,-8525819.1999999993,-8559219.6999999993,-8187164,-8011421.9000000004,-8348328.2999999998,-8053218.5,-7938384.5999999996,-8408402.4000000004,-8281492.4000000004,-8741948.5999999996,-8032755.7999999998,-7136721.7999999998,-7628923.2999999998,-8597440,-8423037.6999999993,-8455310.4000000004,-9463152.1999999993,-9266130.5,-8501153.5999999996,-8701812.3000000007,-8663078.6999999993,-8694400.4000000004,-8545727.9000000004,-8084442.7000000002,-8120001.2999999998,-7691691.5,-7619748.7999999998,-7226846.2000000002,-7608141.0999999996,-7164918.7000000002,-6315785.7999999998,-6304663.9000000004,-6394146.2999999998,-7108879.9000000004,-7102026.2000000002,-7631821,-6996126.4000000004,-6493372,-6414683.4000000004,-5962093.7999999998,-6683296.7000000002,-5958598.4000000004,-5683152.2000000002,-6931896.7999999998,-6629602.4000000004,-6971843.4000000004,-7351900.7999999998,-7415985.5,-7093283,-7481077.5,-7950763.7000000002,-8242273.5999999996,-8259552.5999999996,-8372167.9000000004,-7282705.9000000004,-7074418.5999999996,-6944085.2999999998,-6820397.0999999996,-6869439.0999999996,-6758006.4000000004,-6539613.2999999998,-6588008.7999999998,-6592232.5,-6286213.2999999998,-5944162,-5779618.5,-5802079.2000000002,-5751642.5999999996,-5596764,-5694411.4000000004,-5678329.7000000002,-5573046.4000000004,-4442429,-4413392.8,-4242034.3,-4310496.8,-3929541.1,-3892434,-3751718.7,-3890036.5,-3920336.7,-3577153.2,-3448275.7,-3386743.1,-3241541.7,-2887551.7,-2889998.9,-2978355.6,-2835222.3,-2757824.1,-2601216.7000000002,-2045902.5,-1897977.9,-2074007,-2382515.7000000002,-2348936.2000000002,-2440626.7999999998,-2231769.2000000002,-2436150.7999999998,-2140931.5,-2031619.7,-1903713.9,-2237558.6,-2069564.6,-1844516.3,-1730779.1,-1863195.6,-1953425.5,-1684830.8,-1417910,-1550387.8,-1681149,-1667825.4,-1897999.9,-1868796.9,-1902062.5,-2095609.8,-2008013.4,-1858476.9,-1991680.4,-1900787.4,-1892134.4,-1859131.2,-1932329.3,-1908071.1,-2016306.7,-2153454.7000000002]
[null,null,null,null,null,106546.61099999998,-203915.83719999995,{"$error":"#NUM!"},null,null,null,null,"Simulation 304",0,-868433.5,-4137043.2,-1730359.5,-3329247,-4739968,-2806202.7,-3326445.8,-1603662.2,-1652658.9,404848.1,-1181019.8,-1604562.5,-2152864.1,-3584966.8,-2890624,-3683952.2,-3010862.4,-3978619.3,-3716646.7,-3234484.9,-4589593.8,-4028602.1,-5130675.5,-6248889.4000000004,-6572096.2000000002,-7709394.5,-8132151.4000000004,-9360347.0999999996,-9270512,-9308454.8000000007,-9849930.1999999993,-9748235.8000000007,-10770371.300000001,-11461414.199999999,-12030867.1,-12647072.1,-12778459.199999999,-12424513.800000001,-12740765.5,-13210839.699999999,-13960579.1,-14160486.199999999,-14286533.4,-14206335.5,-14352484.9,-14337289.800000001,-14175397.300000001,-14046469.5,-13918400.800000001,-14181460.4,-14096683.300000001,-14028807.5,-13971092.300000001,-13915837.4,-14017212.800000001,-13248200.4,-13201274.6,-13376564.4,-13791940.199999999,-13647663,-13255840.6,-13290579.800000001,-13178617.1,-12926390,-12849156.1,-12885633.4,-12607250.1,-12651394.9,-12378041.9,-12489841.199999999,-12393398.699999999,-12336021.699999999,-12177405.800000001,-11804567.4,-11589634.5,-11578275.199999999,-11642302.5,-11750998.699999999,-11671937.199999999,-11713574,-11278716.800000001,-11361205.5,-11058598.800000001,-10907269.6,-10731600.1,-10780378.5,-10596507.9,-10638413.4,-10439163.300000001,-10364879.4,-10597959.5,-10787510.699999999,-9900730.8000000007,-10042377.5,-9944150.6999999993,-10101061.800000001,-9982107.3000000007,-9777553.0999999996,-9771394.8000000007,-9480899.5999999996,-9462601.1999999993,-8946057.4000000004,-8584904,-8767843.5999999996,-8738718.8000000007,-8870101.5999999996,-8712209.4000000004,-8522032.6999999993,-8479471.8000000007,-8452637.9000000004,-7285101.4000000004,-7573184.7999999998,-7555544.5999999996,-7354033.7000000002,-7358830.4000000004,-7477468.4000000004,-7338874.5,-7224066.2000000002,-6907666.0999999996,-6790622.4000000004,-6616262.7999999998,-6478589.7999999998,-6513431.5999999996,-6150484,-6013400.7999999998,-5988582,-5839154.2000000002,-5495100.5999999996,-4287579.8,-4276157.5,-4152650.4,-4015245.4,-4021761.5,-4115053.3,-4101956.2,-3879587.8,-3728118.6,-3335111.9,-2847340.4,-2453857.2999999998,-2239683.7000000002,-2265376,-2196895.6,-2119077.1,-2369714.4,-2523398.7000000002,-2045708.9,-1804342.8,-1903813.7,-1768839.5,-1772886.6,-1815897.9,-1581214.5,-1748331.8,-1856614.3999999999,-1824814,-1900892.5,-1517167,-1322855,-911406.7,-1109765.3,-1104723,-1094281.5,-1370694.1,-964231,-498323.6,-562323,-291129.8,-589675,-764933.1,-790901.7,-819035.1,-614097.9,-540738.4,-637313.19999999995,-675482.1,-545441.69999999995,-135148,-211113.5,-100767.7,-146759.70000000001,-167506.79999999999,-87547.1]
[null,null,null,null,null,97798.166199999992,-194889.49700000003,{"$error":"#NUM!"},null,null,null,null,"Simulation 311",0,-646686.5,-187126.6,92712.4,-580358.5,-2886386.4,-3202324.3,-2485511.1,-1666167.7,-2074751.9,-2022337.4,-3163048.6,-2902730.8,-2129751,-4295443,-4631966.4000000004,-4806623.8,-6008926.5999999996,-6162352.5,-7067042.7000000002,-7190262.2999999998,-7749143.5,-8601773,-8446214.9000000004,-8072426.0999999996,-7107172.2000000002,-8068022.5999999996,-7830310.5999999996,-7284469.4000000004,-7596385.9000000004,-7078335.5,-6349807.9000000004,-6464472.4000000004,-7601984.7999999998,-6477648.7000000002,-6527678.7000000002,-6975267.9000000004,-8192153,-7759783.5999999996,-7762945.5,-8451998.9000000004,-9245904.1999999993,-9357353.0999999996,-9157544,-9293050.9000000004,-8865268.6999999993,-8264214.0999999996,-8246428.9000000004,-8606605.5,-9227467.6999999993,-8509209.5,-9058254.9000000004,-9650017,-9130912.1999999993,-9449432,-9912641.8000000007,-9520210.1999999993,-9408217.9000000004,-9537431.3000000007,-9655987.6999999993,-9637219.6999999993,-9679863,-9974814.5,-10079641.5,-10675842.699999999,-9963839.1999999993,-9169096.1999999993,-9196541.1999999993,-9167417.9000000004,-9933669.5999999996,-9557028.8000000007,-9371691.3000000007,-9503630.4000000004,-9381973.8000000007,-8701207.5999999996,-7734260.9000000004,-7512811.4000000004,-6573165.5,-7167694.0999999996,-7492356.9000000004,-8194906.2000000002,-7804445.7000000002,-7379854.5,-7397258.2000000002,-7315455.7000000002,-6928605.7999999998,-7124794.5999999996,-7191540.0999999996,-7406836.2000000002,-7685182.7000000002,-7362875.5,-7949080.7000000002,-8277756.7999999998,-7349344.7000000002,-7619314.2000000002,-8126094,-7984557.0999999996,-7760464.2999999998,-7694023.4000000004,-7531320.2999999998,-7400532.9000000004,-7715976.9000000004,-7045301.5999999996,-6939454.2000000002,-6637641.9000000004,-6471406.2999999998,-7107498.5999999996,-7128510.7999999998,-7105867.7000000002,-7187748.7000000002,-7069679.5,-5985654.4000000004,-5598441.0999999996,-5414511.2999999998,-5196769.4000000004,-5104643.2,-5346517.5,-4971012,-4826537.2,-4975183.2,-4405453.2,-4400737.0999999996,-4271687.8,-4060160.9,-3890730.1,-3711719.3,-3692004.7,-3707546.9,-3601822.6,-2886120.1,-2248777.4,-2090783.8,-2225082.7000000002,-2302061.4,-2282095.2999999998,-2637422.7000000002,-2224348.2000000002,-2415129.2000000002,-2145400.6,-2069461.1,-2332496.4,-2443957.1,-2479098.2000000002,-2735930.8,-2768241.8,-2552809.4,-2857487.3,-2723358.1,-2351406.1,-2371840.2999999998,-2365529.5,-2263165.7999999998,-2128857.1,-2164385,-2404630.1,-2477357.4,-2846980.5,-2877111.4,-2848402.4,-2878299.2,-3025767.4,-3207509,-2834782.7,-3118766.9,-3181999.6,-2997448.1,-2314576.7000000002,-2122977.6,-2111557.7999999998,-2094506.3,-2217404.7999999998,-2089992,-2090409.3,-2045336.4,-2008981.1,-1770472.2,-1796644.8,-1685434,-1755044.5,-1930628.5,-2045823.3,-2045019.2,-2033301,-1983900.6]
[null,null,null,null,null,100621.73240000001,-193831.16259999995,{"$error":"#NUM!"},null,null,null,null,"Simulation 316",0,213142.6,-523347.4,-1155555.6000000001,1094835,2271166.2999999998,1314329.2,1317900.8999999999,-1035410.9,-2757140.6,-3526058.7,-2191967.2999999998,-2180900.4,-2992831.5,-2986749.5,-4247823.0999999996,-4728774.7,-4552323.0999999996,-4385175.9000000004,-4909945.0999999996,-3725106.1,-3867656.1,-3563588.2,-2446125.4,-2742456.8,-2001846.7,-240993.4,-651828.5,-473355.3,831921.2,1050577,372936.7,-374711.7,-1539964.7,-2991284.4,-3648598.8,-3667145.2,-1632562.2,-1759847.7,-1896057.4,-782147.3,-37694.400000000001,-59061.4,256637,-195764.9,1069597.5,1410737.9,1482954,819866.3,84293.3,-812926,297976.8,-1653726.1,171414.7,-1149309.8999999999,-1774083.1,-1663651.3,-950444.2,-120536.4,-1438987.5,-1373296.3,-1354051.6,-1205987.8,-2197860.7999999998,-3082812.9,-1420488.2,-1024666.6,-488870.40000000002,2164947.1,2402113.1,3007225.4,3346094.8,2329541.4,2726618.7,2228165.6,2233613.7999999998,3827464,2404832.7999999998,3392018.4,1530547.4,735263.4,792491.6,-265714.3,-567015.30000000005,-993209.9,-363715.2,-379836.4,600156.30000000005,301982.59999999998,-1126209.3,-714990.2,-222058.5,-2272036.2000000002,-2173404.1,-2915603.4,-1600395.4,-1046001,-1660434.4,-2077207,-2886704.7,-2184556.6,-3717364.1,-4456223.0999999996,-4444658,-4306223.4000000004,-3463133.3,-3630963.4,-4546516.2,-4937602.2,-4641843.4000000004,-3852882.4,-2751135.9,-2216575.2000000002,-511536.7,-1093473.3,-727765.4,-1761566,-1364462.1,-1190386.2,-634963.69999999995,-591933.69999999995,-729241.1,45165.2,-843485.6,-1736678.1,-1736010.6,-1752215.5,-1535397.7,-1751829.2,-1695963.4,-2131458.9,-2320647.7999999998,-2264631.7999999998,-1623876.7,-1827595.5,-1888157.9,-1846525.8,-1635166.2,-1315163.3,-1570343.2,-1853858.1,-2142753.6,-2103428.6,-2309613,-2310093.7000000002,-2386572.7000000002,-2274973.6,-2138543.2999999998,-1374796.1,-1417175.4,-1208250.6000000001,-1449168.8,-1329488.2,-1356600,-1338154.8,-1386522.7,-1421114.6,-1395270.7,-1248497.3999999999,-1138164.1000000001,-1091458.8999999999,-1155936.8999999999,-1158090.8,-1432540.3,-1663694,-1497786.4,-916373.7,-1061400.5,-1087737.3999999999,-1270209,-1269798.8999999999,-1204626.2,-1299816.3999999999,-1241451.3,-1380587.6,-1216596.5,-1222363.2,-1382212.3,-1283287.8,-1200261.2,-1169586.1000000001,-1230229.1000000001,-1333541.3999999999,-1316673.3]
[null,null,null,null,null,100177.02559999999,-154350.36450000003,{"$error":"#NUM!"},null,null,null,null,"Simulation 324",0,383366.5,283981.40000000002,949206.5,1857770.3,3000478.2,2205671.7999999998,291330.90000000002,-338608.2,502178.5,65564.800000000003,161315.79999999999,-1813004.7,-365269.2,-2297184.5,-852904.1,-1129263,-2368273.7999999998,-4990027.9000000004,-4391608.4000000004,-5964919.7999999998,-6027693.7000000002,-6741192.5999999996,-6304491.5999999996,-7221832.5,-6256383.2000000002,-7522112.5,-7809507,-7408983.5,-8236390,-7961045.2000000002,-8758936.4000000004,-9005294.4000000004,-9639390.6999999993,-9055171.8000000007,-10062465.699999999,-10706364.4,-10091305.800000001,-9316666.5,-9484126.4000000004,-9204004,-9547966.3000000007,-10438818.300000001,-10592755.199999999,-10726834.699999999,-10544732.699999999,-10448209,-10374072.9,-10533403,-11213626.4,-11504640.5,-11704024.9,-11459410.6,-10378700.5,-10022918.699999999,-10417043.800000001,-9820305.5999999996,-9908848,-9656756.5,-10003849.1,-9911288.6999999993,-9529932,-9335756.4000000004,-8519290.0999999996,-8407104.0999999996,-8473558,-8709464.1999999993,-8970871.5999999996,-9117147.5999999996,-9540364.5999999996,-9606056.4000000004,-9450575.0999999996,-9176946.8000000007,-8879605.9000000004,-8868854.1999999993,-8905943.1999999993,-8734326.8000000007,-8351879.0999999996,-8492385.0999999996,-8599687.4000000004,-8943462.9000000004,-8988241.6999999993,-8725223.1999999993,-8442393.5,-8754025.5,-8789056.6999999993,-9080948.5999999996,-9044276.6999999993,-8782542.9000000004,-9275143.4000000004,-9312405.5,-9379691.0999999996,-9300602.4000000004,-8780885.8000000007,-8946982.4000000004,-9033119,-9241950.5999999996,-9706841,-9722712.8000000007,-9478970.0999999996,-9224633,-9134255.8000000007,-9131069.5,-9192923.6999999993,-9270704.6999999993,-9174541.3000000007,-9239321.4000000004,-9304205.9000000004,-9247681.9000000004,-9222683.5,-9014401.3000000007,-8468058.0999999996,-8201199.0999999996,-8299186.5999999996,-8123869.2999999998,-8185794.2999999998,-7750230.4000000004,-7608133.2999999998,-7546474.5999999996,-7505010.0999999996,-7296376.2000000002,-7198528.0999999996,-6911013.4000000004,-6701187.7000000002,-6706882,-6577059.9000000004,-6529941.7000000002,-6463609.2000000002,-6524472.4000000004,-5620430.5,-5673767.2000000002,-5764614.4000000004,-5649710.0999999996,-5436577.4000000004,-5219284.2,-5213573.5999999996,-5002272.3,-4816423.4000000004,-4613392.7,-4556055,-4325727.5,-4084647.8,-3948606.5,-3826745.8,-3574420.4,-3176117.2,-3061455.8,-2824705.8,-2157654,-2197503.2000000002,-2345410.7999999998,-2279955,-2338980.2000000002,-2247307.4,-2373013.2999999998,-2426132.7999999998,-2725738.4,-2587063.7999999998,-2493190.6,-2530365.6,-2681828.4,-2640057.2999999998,-2494137,-2302060.1,-2270765,-2008011.1,-1441141.9,-1555663.8,-1692062.9,-1751379.8,-1987012.6,-1651127.4,-1717479.3,-1884994.4,-1928011.7,-1759818.2,-1681454.8,-1651994,-1485148.6,-1447133.1,-1313211.8,-1230380.2,-1058417.8,-1076789.7]
[null,null,null,null,null,93215.450599999996,-136703.4466,{"$error":"#NUM!"},null,null,null,null,"Simulation 332",0,-610401.1,-501062.6,173934.3,481085.3,-1734622.3,-1439159.2,-1814381.4,-1813593.6,-2353959.2000000002,-2638686.1,-3848442.7,-5703973.0999999996,-4863948,-4110082.1,-5373343.7000000002,-5383997.9000000004,-5685828.9000000004,-6471298.2999999998,-7081287,-6939557.5,-6183007,-7684043.2000000002,-7573885,-8760263.8000000007,-9525600.9000000004,-9203791.5,-9887234.0999999996,-10378317.6,-10378910.800000001,-10062878.4,-10186338.1,-10425548.9,-9534297.9000000004,-9114283.3000000007,-9377764.5,-9324233.5999999996,-9364923.5,-8921915.9000000004,-9961447.9000000004,-10534032.9,-9900974.8000000007,-10260792.300000001,-11126509.1,-11147590.699999999,-11513390.4,-11433520.9,-10805174.6,-11057377.300000001,-11157414.5,-10906937.300000001,-10529861.4,-11001363,-10579256.9,-10741145.4,-10642123.5,-10023307.4,-9807710.9000000004,-9729018,-9545379.5999999996,-9228554.8000000007,-9546786.0999999996,-9585967.8000000007,-8524147.9000000004,-7910929.5,-7640981.0999999996,-8687506.3000000007,-9202082.4000000004,-9083395.9000000004,-8574102.9000000004,-8494487.1999999993,-8369554.2999999998,-8917439.1999999993,-8973392.3000000007,-8981117.5999999996,-8570830.3000000007,-8469546.4000000004,-8808284.4000000004,-9177848.5999999996,-8607509.1999999993,-9206416.1999999993,-9416016.4000000004,-9657365.4000000004,-9781548.1999999993,-9614378.4000000004,-9902761.3000000007,-9832201.8000000007,-9941140.9000000004,-9794352.3000000007,-10067468.199999999,-10283258.699999999,-10015597.300000001,-10038920.199999999,-9490532.6999999993,-9595821.5999999996,-9671615.6999999993,-9630695.9000000004,-9567605.3000000007,-9800709.4000000004,-9804843.6999999993,-9763039.3000000007,-9676308.6999999993,-9548168.0999999996,-9595521.5999999996,-9580150.0999999996,-9687247.1999999993,-9619008.0999999996,-9574035,-9473758.1999999993,-9263874.3000000007,-9293165,-8401561.5,-8408998.9000000004,-8099075,-8262978.5,-8020836.0999999996,-8002293.7999999998,-7973070.7000000002,-7918970.7999999998,-7768124.2000000002,-7487436.4000000004,-7296283.5,-7128309.7999999998,-6978328.5,-6919483.5999999996,-6718466.0999999996,-6810794.4000000004,-6717481.0999999996,-6715386.5,-5821198.7999999998,-5733393.7999999998,-5535412.7999999998,-5626119.9000000004,-5453624.0999999996,-5446376.9000000004,-5538708.5999999996,-5325223,-5264949.2,-4973834.8,-4821787.2,-4736814,-4672720.2,-4657536.5999999996,-4663240.9000000004,-4756411.3,-4691087.8,-4705138.4000000004,-4268831.4000000004,-3827587,-3853967.5,-3864544.2,-3800795.7,-3714475,-3793082,-3852337.9,-3776727,-3838136.7,-3739727.7,-3688518.5,-3595604.4,-3689962.6,-3668693.5,-3730433.4,-3667284,-3762601.6,-3415082.2,-3009282.5,-3003056,-2952800.5,-2887675.7,-2942686.9,-2899978.5,-2991511.5,-2791168.1,-2782102.8,-2507882.6,-2510574.6,-2548761.6000000001,-2542610.7000000002,-2446356.4,-2349591.2000000002,-2390213.7000000002,-2437777.5,-2559016.6]
[null,null,null,null,null,90158.145499999999,-108013.24670000002,{"$error":"#NUM!"},null,null,null,null,"Simulation 337",0,15382.3,-815283.8,-1617602.6,-1273296.8999999999,-1561625.6000000001,-627452.69999999995,-356748.7,269208.2,-1244155.3,-324610.40000000002,1654504.4,2740491.5,618787,-72564.100000000006,-1821875.6,-1954528.1,-2034749.4,-3586790.2,-1769117.6,-1991444.5,-2902303.7,-2531219.5,-2551197.4,-1886764.4,-3135552.2,-4425403.8,-5077881.9000000004,-4081515.1,-4595301.9000000004,-4656289.4000000004,-5949909.9000000004,-5035953.0999999996,-4323975.7,-4877957.7,-6380776,-4602534.0999999996,-6277765.9000000004,-5298142.9000000004,-5826540.4000000004,-5242426.7,-5488206.5,-6064338.7000000002,-6580621.5,-6019761.4000000004,-6735733.5,-6467997.2999999998,-7237257.4000000004,-7741098,-8203786.7000000002,-8174009.7999999998,-8160137.4000000004,-8181120.5999999996,-7900237.2999999998,-8132720.9000000004,-8671350.5,-7913457.2000000002,-7688865.4000000004,-7926704,-7952678.7999999998,-8459923.0999999996,-8772025.0999999996,-9308413.0999999996,-9064771.9000000004,-9490289,-9119257.4000000004,-9228420.4000000004,-8769976.3000000007,-8782682.5,-8425267.1999999993,-8633811.9000000004,-8873450.9000000004,-8922682.3000000007,-8945946.8000000007,-8332039.7000000002,-7856848.5,-7879253.4000000004,-7914494,-7778982.5999999996,-7877511.7999999998,-8175381.5,-7988775.4000000004,-8027056.0999999996,-7962513.2999999998,-8262698.5,-8448310.1999999993,-8636888.5,-8436171.9000000004,-8453969,-8430033.5,-8255675.0999999996,-8487483.9000000004,-8791318.1999999993,-8712612.3000000007,-8914661.4000000004,-8208191.4000000004,-8158392.5999999996,-8209914.2000000002,-8143790.5999999996,-7988952,-7640931.2999999998,-7546080.5,-7684374.4000000004,-7771665.2999999998,-7520157.5999999996,-7537737.0999999996,-7695332.0999999996,-7274094.2999999998,-7271769,-7379382.7999999998,-7387332.4000000004,-6732077.7999999998,-6900621.5999999996,-6859948.2999999998,-7015576.7000000002,-6830437.5999999996,-6444342.2999999998,-6173397,-6009385.2000000002,-5735999.7999999998,-5541796.5999999996,-5534552.4000000004,-5644137.7999999998,-5633420,-5421204.7999999998,-5310632.4000000004,-5386184.0999999996,-5146213.4000000004,-5128568.5999999996,-4457823.0999999996,-4577520.0999999996,-4438716.7,-4522198.2,-4116900.8,-4026427,-4053864.9,-3734466.2,-3888496.1,-3760429,-3617012.3,-3332214.5,-2994416.9,-2750458.1,-2785769.6,-2814884.7,-2801846.6,-2844929.7,-2469120.4,-2191822.7999999998,-2147579.9,-2076726,-2000840.3,-1927734.6,-1868180.4,-1779647.7,-1696499.2,-1724268.3,-1704078.4,-1744960.6,-1933896,-1864467,-1793744.4,-1868001.7,-1980440.7,-2415314.7999999998,-1971106.6,-1506957.2,-1615857.3,-1671496.5,-1572177,-1467649.5,-1446524.3,-1652066.4,-1669859.4,-1908964.6,-1912507.8,-1752644.7,-1675475.9,-1791857.1,-1665964.8,-1642391.8,-1808177.9,-1742405.9,-1907289.3]
[null,null,null,null,null,70910.354599999991,-88760.434700000013,{"$error":"#NUM!"},null,null,null,null,"Simulation 345",0,337917.1,999592.1,-136391.9,-2549783.1,-3115987.9,-4427753,-5503621.2999999998,-5760300.2999999998,-6383555.4000000004,-6139138.7000000002,-6471029,-8365650.5999999996,-8651833.3000000007,-7933763.0999999996,-7410663.5,-7244839.2999999998,-8252388.7000000002,-9510327.5,-9560082.0999999996,-8862325.3000000007,-9509141.5999999996,-8787917.9000000004,-9075272.4000000004,-8808578.4000000004,-9077332.1999999993,-9728696.5999999996,-8999312.6999999993,-8390323.4000000004,-7991071.2999999998,-7343914.5999999996,-6987259.7999999998,-6342777,-6334658.0999999996,-6736756.7000000002,-7550307.5999999996,-8195442.5999999996,-8344948.9000000004,-7141290.7999999998,-7314772.7999999998,-8089654.2000000002,-8452289.3000000007,-8472703.3000000007,-8043997.7999999998,-7109786.0999999996,-7013532.7999999998,-5647125.7000000002,-5129093.8,-5382455.9000000004,-3568682.3,-2745571.2,-2813751.6,-2235620.7000000002,-2531802.6,-1519383.9,-3269443.8,-1774839.4,-2082565.5,-2232896.1,-901671.4,-1493799.4,-2812142.3,-3839823.2,-3391292.5,-3685381.7,-5800706.4000000004,-5959525.5,-5298522,-4708444.4000000004,-4792424.3,-5524896.7000000002,-5703794.9000000004,-4109968.9,-3425736.2,-1786156.7,-1054005.7,-158226,382051,1225484,943522.7,2220662.6,2418146.1,2315847.7000000002,3805091.1,4951408.7,5244543.0999999996,5853375.4000000004,6724585.2999999998,5418076.5999999996,6125128.7999999998,8276616.0999999996,7345399.5999999996,7017403.0999999996,6286811.2999999998,5071725.5,5727625.2999999998,5290404.9000000004,5603681.2000000002,5513839.7000000002,4868928.5,4307814.3,3743078.7,3653732.9,3934499.5,3069714,3059701.6,2871724,2519350,1013638.7,-197508.2,-211478.39999999999,-22669.200000000001,28234.799999999999,-413900,-540410.30000000005,-1058831.6000000001,-180747.5,-896062,-1861573.3,-731864.7,-941115.6,-1613016.7,-1250635.3,-1895765.1,-2179808.7999999998,-1656549.5,-1235649.3999999999,-1615005.1,-1628154.2,-727271.1,-511872.4,-511648,-451977.6,-200953.2,-684238,-880053.6,-315338.59999999998,60382.1,110854.1,170509.8,85228,-471491.6,-441450.2,-641603.19999999995,-529496.1,-309727.90000000002,-253274.3,67854.7,534387.9,584445.9,653887.69999999995,387662.5,326954,356407.7,21912.7,13620.1,-67313,210935.5,477750.6,540386.80000000005,430921.4,184623.9,23625.4,196879,392569.3,725334.2,1386368.6,1312725.1000000001,1316595.8,1275485.7,1439522.1,1431434.9,1476197.5,1514166.3,1633302.7,1615106,1524076.8,1335367.3,1235624.1000000001,1262462.3,1216532.5,830950.8,904264.8,1170220.5]
[null,null,null,null,null,60483.631400000006,-79881.246999999988,{"$error":"#NUM!"},null,null,null,null,"Simulation 352",0,341224,169480.5,-1817731.7,-1491543.8,-2522480.7999999998,-2809959.5,-5061371.3,-4276831.7,-3708057.7,-1775839.6,-1022075.9,-1203675.3,383660,309785.09999999998,4335.5,469142.8,-1401852.1,-2989142.9,-3221768.6,-2866246.7,-2966244.5,-5056511.9000000004,-6773671.2999999998,-6546533.0999999996,-6450897.4000000004,-6936722.7000000002,-6882352.0999999996,-7366284.5,-6601199.5999999996,-6641371.0999999996,-6257348.5999999996,-7150451,-6966715.7000000002,-7386548.2999999998,-7264729.9000000004,-5583603.7999999998,-6086322.9000000004,-4839577.5999999996,-3770474.5,-1531278.8,-2349631.6,-891381.8,365249.7,-1304569.3999999999,-1757158.6,-2302973,-2635614.2999999998,-2299565.2000000002,-4044058.6,-4516254,-2921197,-2256701.4,-2497348,-3421238.3,-3369020.4,-4104815.1,-5030078.3,-4322037.5,-4310402,-4588689.9000000004,-4536290.8,-5820345.7999999998,-5428607.2000000002,-6130164.5,-7217558.5999999996,-6965965,-7614915.5,-6357216.9000000004,-7508454.0999999996,-7024092.2999999998,-7558855.7000000002,-7611852.7000000002,-7676945.0999999996,-6670071.9000000004,-5560707.9000000004,-5598979.0999999996,-5582552.5,-6258784.0999999996,-4187122.5,-4894043.8,-4677201.7,-3390987.2,-2712760.5,-2202669.6,-925575.7,-715131,356499.3,-808356.7,-480147.3,-1015546.5,-3181087.9,-3825293.5,-3094378.9,-2530793,-2521007.7999999998,-726539.5,-2333439.4,-2262794,-982583.5,-1787979.3,-1342637.4,-789917.7,-679147.3,-906127.3,-443075.3,-571125.1,-711664.6,-356643.1,79011.899999999994,-531890.4,476425.3,1114571.3999999999,-450921.2,271608,639373.30000000005,558843.4,533979.9,876835.5,451213.7,10857.9,300620,-72027.899999999994,-287299.20000000001,-192213.1,-374298.3,-955930.8,-1002658.2,-1406839.2,-609371.30000000005,-1260331.6000000001,-741401.2,-325415.7,-18478.900000000001,-345571.9,-360272.8,-87292.7,72854.899999999994,-70701.3,-740884.6,-1645465.4,-1594255.5,-1211409.8,-1368134,-1403079.2,-1161769.1000000001,-958159.6,-868322.7,-13395.5,-168578.3,-266337.8,126670.5,268142.3,214150.5,-266185.2,-80772.3,-239876.3,-431415,-479796.4,-899821.3,-1173136.6000000001,-1374630.9,-1267839.1000000001,-1472681.8,-1807212.1,-1372512.3,-1032655.8,-1377428.1,-1365554.3,-973277,-1095376.8,-1460182.4,-1586821.5,-1745793.4,-1932575.7,-2035461,-2123151.4,-2265844.5,-2236421.1,-2290879.7999999998,-2629465.9,-2700065.9,-2841533.2,-2905107.4]
[null,null,null,null,null,63507.741999999998,-59220.310199999993,{"$error":"#NUM!"},null,null,null,null,"Simulation 357",0,471613,789559.5,953444,760785.7,1299904,1070636.7,1661432.5,-76581.7,-1039595.8,-4114916.8,-4208114.0999999996,-4622794.7,-4708869.3,-5796649.0999999996,-7204547.2000000002,-7957349.5999999996,-7462074.4000000004,-7017404.5,-7629105.5,-6416642.4000000004,-8230908.5,-7922588.4000000004,-8014648.5,-7616900.5,-7049858.7000000002,-5430851.4000000004,-6359818.7000000002,-5653950.7999999998,-7015370.2999999998,-5698657.5999999996,-5045343.5,-6179909.2000000002,-6270525.7000000002,-5660038,-3977315.1,-5849800.7999999998,-5946994.5,-6166463.7999999998,-5116170.3,-4252699.5,-3775484.5,-3319894.5,-2808365.5,-3937087.6,-4401612.7,-4667408.5999999996,-3212008.7,-3981273.4,-2727541.5,-4076168.2,-2688770.1,-2514831.9,-2643234.7999999998,-2220509.5,-2415616.1,-2813583.1,-1690069.1,-1392675.1,-1624800.6,-2174015.6,-2577679.9,-1567166.4,-1500959.2,-2316254.6,-1783060.2,-1768819,-1646763.5,-665842.80000000005,-1026452.1,-2576988.6,-3031190.2,-4625225.8,-4806920,-5450889.7000000002,-6127911.2999999998,-6302865.2999999998,-6922286.5999999996,-6152434.4000000004,-5327413.9000000004,-4827154,-5002905.2,-5144948.3,-4508159.9000000004,-3942076.5,-3680442.1,-4558599.5,-4684260.2,-5411794.0999999996,-5405029.9000000004,-4636765.0999999996,-4595098.3,-4735128.9000000004,-4166138.7,-3958859.2,-3024589.7,-2459807,-2449149,-2276012.2000000002,-1319717.7,-1482152.8,-2581240.7999999998,-2605136.7999999998,-3511666,-2587035,-2156915.7999999998,-185174.39999999999,423995.1,1069560.8,2775476.1,3180910.8,3010989.4,3855124.2,2548391.2000000002,2399995.7000000002,1582118.3,840886.8,713084.3,795585.9,631937.1,684700.5,448150.9,439218.5,424794.6,37215.699999999997,48784.7,281848.8,1031904.5,1665860.9,2103977.5,1988414,1930459.8,2311751.4,1976001.9,1870720.4,1808534.9,1996922.1,2121335.1,2052036.4,1228081.3999999999,910035.7,1058707,654817.5,667426.69999999995,947686.3,1046792.7,406117.6,495691.6,753686.3,660886,579974,779811.3,876669.7,732671.4,917468.9,960352.1,931836.6,848385.1,523404.9,806789.9,760999,1138098.1000000001,1076913.8,1131375.3,1104074.8,1421838.7,2047117.4,1855597.7,1697925.8,1724044,1628898.3,1216384.7,1397806.4,1589111.2,1663255.3,1830490.5,1763385.8,1707415.3,1901742.4,1823350,1593071.7,1716127.3,1849900.5,1832940.2]
[null,null,null,null,null,41491.022899999989,-59762.36039999999,{"$error":"#NUM!"},null,null,null,null,"Simulation 365",0,-116605.7,1109959,2271497.7999999998,3350022.6,2200878.4,1815076.3,1671328.8,1774137.2,2415472.2999999998,4651460.7,3841215.7,3422031.3,1109698,1104616,1114188.3999999999,36044.199999999997,524831.1,908094.3,254202.9,1165686.5,-449682.4,-1100587.8,-653375.1,948643.9,2372377.2000000002,298154.8,2042913,1531812.7,1799889.8,-1669213.3,-2827426.7,-1315753.3999999999,-1755871.7,-2324881,-2593998.9,-2388411.1,-1499790.5,-1859724.1,-1977795.4,-2884248.6,-2365354,-4027381.3,-3688542.1,-4632041.0999999996,-3514657.2,-3777933.5,-3924805.5,-5367925.3,-5581740.5,-5510954.5,-5865752.9000000004,-5932596.7000000002,-6352569.2000000002,-7095072.0999999996,-7358477.2000000002,-7153323.4000000004,-7774598.5999999996,-7129776.5999999996,-7512197.2999999998,-7605180,-7276410.7000000002,-6995291.7000000002,-7045927.7999999998,-6760049.2000000002,-6541118.2000000002,-6938201.2000000002,-7141086.7999999998,-6509725.4000000004,-6567224.5999999996,-7001830.5999999996,-7155881.5,-6926869.2999999998,-7365192.5,-7909476.9000000004,-7806053.2000000002,-8397226.5,-8070326.7000000002,-8310583.7999999998,-8406917.5,-8352514.2000000002,-8703734.5,-8449835.0999999996,-8758317.4000000004,-8071889.2000000002,-8127068.0999999996,-8185572.7999999998,-7951026.9000000004,-7191866.7999999998,-7211358.5999999996,-6994819.9000000004,-7263233.5999999996,-7658532.7000000002,-6665267.0999999996,-7234433.9000000004,-6939867.7999999998,-6739994,-6455406.4000000004,-6812847.2999999998,-6241782,-6571811,-6686778.7999999998,-6356124.7999999998,-6305294.7000000002,-5572376.2999999998,-5402559.7000000002,-5872806.7000000002,-5819291.7000000002,-5544284.7000000002,-5146399.0999999996,-5398020,-3821298.6,-3770136.8,-4096733.7,-3648418.2,-3798769.6,-3713929.3,-3340840.3,-2963322,-3211056.3,-3227084.4,-3438773.1,-3279835.5,-3443561.9,-3581883.4,-4014975.9,-3929866.6,-3882639.7,-3482904.8,-2521046.2999999998,-2771663.8,-2749840.7,-2935560.8,-3103089,-3425529.5,-3376981.3,-3544606.5,-3564153.3,-3379996.6,-3307919.5,-3380962.9,-3406371,-3378399.8,-3268396.5,-2872033.7,-2830536.6,-2845061.2,-2564562.7999999998,-2008248.3,-2113930.2999999998,-1952259.4,-1841379.5,-1655673.7,-1596579.9,-1380497.3,-1576444.9,-1864146.6,-1820926.5,-1719499.6,-1714198.1,-1725817.8,-1808393.2,-1702867.2,-1680808.2,-1733502.1,-1387206.6,-952137.5,-755801.1,-752027.7,-760510.1,-641121.19999999995,-477721.2,-557079.80000000005,-558352.30000000005,-617531.69999999995,-694908.9,-658838.5,-557142.69999999995,-633456.9,-481285.4,-203506.9,-166608,-230793.4,-289388.3]
[null,null,null,null,null,25739.068600000006,-46795.399599999997,{"$error":"#NUM!"},null,null,null,null,"Simulation 377",0,98933.1,787518.8,713813.7,-191433.2,955512.4,-225604.9,-320240.3,-289916.2,164488.20000000001,-47251.6,424383.8,43888.5,-2455247.2999999998,-2483072.7999999998,-3660724.4,-3723951.3,-3074265.9,-3362573.5,-1320126.2,-75011.600000000006,-1239846.8,-2155225.7000000002,-603017.30000000005,507357.8,132017.9,120033.60000000001,1368997.5,1064989.7,2471532.5,3782691.3,3645103,701264.1,1566924.9,1573938.2,3113493.7,3668501.1,3067218,3394241.5,3606297.2,3010860.2,3111385.7,3499556.2,3544464.6,4165325.2,6345012.0999999996,5251071.2,3674108.7,2520363.1,976646.4,1002837.7,1775483.8,-1041208.8,-1980845.8,-1637493,-2098748.4,-1060286.3,-346264.8,-720787.5,-1589124.8,-2280627.4,-3578093.3,-3861475.3,-4226247.3,-5313406.3,-4138927.9,-4736015.5,-4658637.9000000004,-5236538.9000000004,-5694687.5,-4735925.9000000004,-4584558.5999999996,-5074470.3,-6329692.2999999998,-6286632.2000000002,-5511270.2000000002,-5320167.9000000004,-5536549.2999999998,-5596242,-5632850.2000000002,-5671949.2000000002,-5583206.2999999998,-5451037.2999999998,-5020439.9000000004,-5877263.2999999998,-6085736.7000000002,-6753685.5,-6619184.5999999996,-7043032.4000000004,-6952474.5,-6678180.0999999996,-6763503.9000000004,-6543075,-5550989.2000000002,-5253924.7,-5266785,-5891657.7999999998,-5752274.7000000002,-5302088,-5345160.5999999996,-5397168.5,-5256777.8,-4303488.5,-4019495.3,-4586649.5,-3632105.6,-3671735.9,-3513586.1,-4068871.5,-3343926.2,-3054290.9,-1483693.7,-1432509.5,-1142430,-207354.3,-260991.9,74428.5,426600.3,324645.5,535813.9,765368.8,913862.2,662192,372573.5,-135511.1,-315645.40000000002,-185340.3,-1067532.8999999999,-1753988.9,-565270.19999999995,-336016.9,-515505.5,-580356,-765973.1,-1211963.3,-1365895.9,-1974348,-2219840.4,-1819822.9,-1370779,-1317733.3999999999,-1762285.7,-1666914.8,-1948755,-2177637.5,-2220926.2000000002,-2669443.1,-2260976.4,-1428037.3,-1389183.9,-1261814,-1257639,-1558522.2,-1657961.1,-1751789.9,-1756768.1,-1646411.5,-1804479.3,-1798189.8,-1628886.7,-1807560.5,-1906158,-2037156.4,-1931879.9,-1757176.4,-1602240.2,-1075166.5,-1226193.6000000001,-1400720.3,-1496219.7,-1409384.6,-1413348.5,-1456461.1,-1586867,-1675303.4,-1567624.7,-1650591.5,-1711350.7,-1690360.1,-1784221.4,-1920081.7,-2049287.4,-2080637.3,-1966267.5]
[null,null,null,null,null,25640.852300000002,-46580.941899999998,{"$error":"#NUM!"},null,null,null,null,"Simulation 378",0,-748442.8,472584.2,2376203,2554006.7000000002,1035947.3,3198251.1,4078213.8,5164607.4000000004,4961013.5999999996,6025638.7999999998,7382560.4000000004,8992754.1999999993,7825315.4000000004,9405078.6999999993,8039580,9169243,9370982.8000000007,7556498.2999999998,10550497.300000001,11576872.800000001,10813580.4,11119250.800000001,11770835.4,13622494.300000001,15924924.4,16329299.1,17520283,18964536.5,20359010.800000001,21565382,22256719.100000001,23642097.399999999,19345683.800000001,19744255.699999999,19689313.899999999,17648892,19390219.5,17897006.399999999,19688413.300000001,22516988.699999999,17585569.899999999,15838811.6,15236995.6,14443128.5,12730634.300000001,11923186.6,9025769.1999999993,8603161.1999999993,7917120,9906909,8309762.5999999996,6595920.2999999998,5749153.7999999998,6282107.2000000002,6543386.7000000002,9775772.1999999993,13277959.699999999,18085906.800000001,15868618,15153254.1,17346005,18371009.699999999,17171927.699999999,18124618.600000001,14407711.5,14049705.699999999,11883106.800000001,13680177.699999999,14291460.6,16027862.199999999,14507805.199999999,13829329.5,9782222.5,8543532.6999999993,7227930.2000000002,7418434.9000000004,7947069.0999999996,7823691.5999999996,6858837,6764586.2999999998,5592293.2999999998,9494308.0999999996,6692398.7000000002,7014744.5999999996,4868916.5999999996,5271186,1954559.2,1861039.1,3312610.8,2697276.1,1234685.5,4533700.7,5380849.4000000004,5406512.0999999996,2781364.8,3032575.1,3818122.5,3617971,4737865.5,6369853.2999999998,5504091.7999999998,5380204.5,5319902.2,4015226.5,2717919.5,2237691.7000000002,559477.4,-759079,-2259562.1,-1833104.1,-611435.6,681765.3,830933.7,987977.9,1357743.7,-782771.7,-1447732.8,-1974010.5,-645402.4,-265557.90000000002,-1506742.7,-973745.4,-1039541.5,-1107524.3999999999,-1311079.3,-2166239.9,-1967640.2,-2578285.7000000002,-1298327.8999999999,-1773021.5,-2574052.2999999998,-2880103.3,-2584592.2000000002,-2945984.7,-3634484.4,-3955035.3,-3903597.4,-4074031.8,-4139690.5,-4552994.3,-4624745.4000000004,-4690123.4000000004,-4782005.3,-5021240.8,-5290628.4000000004,-5255492.4000000004,-4950160.9000000004,-4395624.3,-4617817.7,-4728906.7,-4825529.4000000004,-5003430.5999999996,-4950723.3,-5002354.3,-5136066.9000000004,-5208043.2,-5144512.5999999996,-5129528,-5035868.5,-4924380,-4800317.0999999996,-4879169.5,-4937469.5999999996,-4919289.0999999996,-4596259.2,-4014360.5,-4020971.6,-4041713.7,-4129351.4,-4186884.6,-4196096.8,-4147737.9,-4239215.5999999996,-4125944.5,-3927735.1,-3768272.3,-3681996.4,-3611892,-3592141.1,-3641990.4,-3624711.8,-3677068.8,-3599024.9]
[null,null,null,null,null,21618.5926,-43974.218599999993,{"$error":"#NUM!"},null,null,null,null,"Simulation 385",0,276874.40000000002,849418.8,-968421.4,-2363635.2000000002,-2839119.7,-4231697,-6231548,-6266152.7000000002,-6932781.0999999996,-6111157.0999999996,-6054146.9000000004,-5681732.7999999998,-6671815,-6638126,-6727431.5999999996,-8845616.5,-9369174.9000000004,-8775458,-8260628.7999999998,-7530847.2999999998,-7693502.0999999996,-7965072.7999999998,-7745303.7999999998,-8150508.9000000004,-7439381.5999999996,-6931268.5,-6581900.4000000004,-5683517.0999999996,-5683446.0999999996,-4729887.0999999996,-4599276.2,-5789964,-7741723.9000000004,-8648616.4000000004,-8333772.5999999996,-9148550.8000000007,-9557322.6999999993,-9057991.5999999996,-9174229,-9475106.0999999996,-9452995.8000000007,-9444950.0999999996,-10446499.699999999,-11204048.1,-11572130.6,-11768489.6,-11148144.9,-10794619,-10373851.300000001,-10526915.300000001,-10871086.199999999,-10502088.199999999,-10446444.6,-10348657.5,-9924339.9000000004,-9293667.6999999993,-9264353.4000000004,-9522714.3000000007,-9543494.5,-9867132.1999999993,-10955074,-10940110.5,-10590781.800000001,-9516509,-9521768.8000000007,-9479061,-9536904.9000000004,-9697838.9000000004,-10163433.300000001,-10387983.5,-9990870.9000000004,-10451046.800000001,-9797157.1999999993,-9582824.5,-9110755.6999999993,-9310447.9000000004,-9181409,-9381835,-9083855.1999999993,-8771257.9000000004,-8671949.5,-8732848.5999999996,-9133101.8000000007,-9246396.4000000004,-9583615.4000000004,-9641436.5999999996,-9821744.9000000004,-9615434.5,-9384678.4000000004,-9236858.4000000004,-9197568.3000000007,-9140191.0999999996,-8539340.5,-8606487.9000000004,-8682706.1999999993,-8676195,-8853138.8000000007,-8978027.5999999996,-8959706.6999999993,-8765588.8000000007,-8614611.4000000004,-8526118.4000000004,-8752136.3000000007,-8783276.1999999993,-8614328.8000000007,-8500539.6999999993,-8276195.7000000002,-8423821,-8029721.9000000004,-7520205.7000000002,-6327477,-6409196.2999999998,-6295536.7999999998,-6031180.7000000002,-6047273.9000000004,-6134329.0999999996,-5951388.2000000002,-5769734.5,-5666823.2000000002,-5533934.4000000004,-5540930.7000000002,-5437693.0999999996,-5018277.4000000004,-4639741,-4652094,-4599035.9000000004,-4439918.5999999996,-4475728,-3409559.9,-3228750.1,-2993655.9,-2857267.7,-3098978.3,-2828652.7,-2787486,-2684854.3,-2632906.7999999998,-2535788.4,-2560630.2000000002,-2451726.2999999998,-2424366.2999999998,-2316992.4,-1970136.7,-2053573.1,-1826990.7,-2198270.4,-1650256.1,-674704.4,-622796.6,-826478.7,-597130.30000000005,-416677.6,-212112.1,264698.40000000002,375082.5,202745.9,203525.1,139944.5,-39064.6,245549.8,273265.7,469155,696414.7,732902.2,1520082.8,2007689.4,1870531.8,2067370.9,2441203.7000000002,2228236.1,2148603.7000000002,1984498.6,1847969.6,1449022.6,1583354.6,1948607.2,1539756.8,1346575.7,1482866.4,1244503.8,1465824,1657352.8,1793077.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 397",0,-293089.90000000002,-1083062.8999999999,-1062957.6000000001,-2372263.2000000002,-3295373.7,-4130509.5,-4314243.7,-3947446.9,-4678401.8,-4485907,-5803049.7999999998,-5980650.4000000004,-5417853.9000000004,-7105189.7000000002,-6376119.4000000004,-5845356,-5317593.3,-6078089.2000000002,-5289063.4000000004,-4274561.0999999996,-4440561.7,-4841282.0999999996,-3692890.9,-4846982,-5758700.0999999996,-4912962.2,-5975651.5,-5865442,-5467546.0999999996,-5907210.2999999998,-6003350.2000000002,-6566464.2000000002,-5880555,-4346001.5,-5017242.2,-4558870.8,-2821219.2,-2779660.7,-3631841.2,-2122966.5,-1848152.6,-1477422.9,-82581.899999999994,-86207,-884507.2,314714.8,-69161.100000000006,-912337,-1138809.7,-1946766.8,-1976228.1,-2699773.8,-2019308.3,822029.7,421520.8,197821.3,306971.09999999998,-1108543.6000000001,-1197851.3,-2550455.6,-3254320,-2529244,-3182046.8,-2034996.8,-1000370.5,-488929.5,-1295156.2,-2649943.9,-2225415.1,-3219288.7,-1802270.5,-1831343.6,-1987691.6,-2499439.6,-2823832.8,-2878878.1,-1745302,-717494.7,-1161515.3,-1429744.1,-2255671.5,-3021161,-3291635.5,-2956254.3,-4648341.9000000004,-5692116.9000000004,-5676331.5999999996,-5842854.5999999996,-5786952,-5261579.7,-4688783,-4926399.5999999996,-5497707.2999999998,-5806277.7999999998,-6195604.0999999996,-6057274.9000000004,-6221534.5,-6519953.5999999996,-5869546.7000000002,-6039336.5999999996,-5841430.5999999996,-5562404,-6045132.0999999996,-6078726.7000000002,-6537590.5999999996,-6260668.5999999996,-6326450.7999999998,-5872982.0999999996,-5534244.2000000002,-5849013.7999999998,-4859625.5999999996,-5448830,-5076100.5,-4612998.5,-4492658.0999999996,-4023764.2,-3924381.2,-4607404.5,-4511101.5,-4446699.2,-4059651.2,-3547163.5,-3667077.1,-3866415.2,-3728880,-3926622.6,-3866738.8,-4069547.3,-2879788,-2756518.3,-2147920.2999999998,-1812688.9,-1379895.4,-1512582.4,-832316.2,-183195.5,-100690.3,89656.9,207691.2,308572,655255.1,397608.4,343205.8,-73258,-148340.20000000001,246162,328129.90000000002,244932.5,118705.1,-224154.8,-487310,-850605.8,-717185.9,-562570.69999999995,-734844.7,-754250.6,-1105800.8,-941921.1,-710940.2,-180357.3,-332154.2,-326132.59999999998,-382125.2,-619872.1,-721125.7,-505019.8,-434537.9,-223927.9,-308451.7,-114933.6,-92879.9,92867.1,63224.6,-3063.4,-218357.2,-221441,-393146.3,-162294.20000000001,-336048.9,-343276.9,-148796.9,-164335.6,-147082.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 398",0,62926.3,-615335.1,-1985868.1,-1145005.3999999999,-916066.4,-1367489,-10878.7,-624572.9,-1100763.2,-3544792.8,-4269729.4000000004,-3737387.7,-3687214.2,-4244493.8,-2883079.9,-2761936.9,-1243698.3999999999,-1780433.4,-997833.8,-298288.59999999998,-566935,1109829.3,768273.8,2104035.2000000002,1802728.7,1137049.8999999999,1401209.5,354342.6,-249187.9,-1390379.1,-416726.5,-844737.2,326629.40000000002,1035482.8,-705133.5,-458515.4,1019612.7,1577035.9,-279493.40000000002,644253.19999999995,1227209.3999999999,3216378.3,3658666.1,4828005.7,3361565.1,2451537.4,2384843.5,1734817.9,1794191.4,57918.8,-1344030.7,708926.1,923433.4,252630.7,1505973.5,547386.6,1551032.9,-160799.29999999999,1303204.5,488572.6,-201207.7,-740701.9,-466492.8,-1907704.5,-2033088.9,-1777050.8,-2758622.4,-3848925.2,-2990258.8,-3359072,-3019153.1,-3696812,-2959816.1,-2734657.3,-2893378.5,-2445293.4,-2495858.4,-2338247,-2685317.3,-3501252.8,-2763948.7,-2092163.9,-1991055.7,-1250336.6000000001,-1133686.3,-1053347.7,-762915.9,-469351.2,165847.4,403611.2,-355936,-282643.09999999998,-776797.5,-274317.09999999998,-631126.9,222328.2,689046.5,1578594.9,1135152.7,2199909.2999999998,2510019.4,3243600.1,3156488.2,2492422.2999999998,3353021.9,4222176.0999999996,4425867.8,4686086.9000000004,5683853.7000000002,3392689.8,3564536.2,3540915.9,4594996.9000000004,4675338.8,4580300.4000000004,3639194.9,3188163.1,2327958.1,2655535.1,3272024.4,3107856.8,3620428.8,4876174.5,5375362,4024780.6,3398678.4,3068973.5,3476861,3729586.2,2903218.9,2674457.7999999998,2645319.1,2971104.4,3596061.1,2739036.3,3089060,3135501.8,3875037,2166292.4,2420902.6,1978817.1,2525867.9,2041840,2248878.9,1605225.2,1058821.1000000001,210103.1,615725.30000000005,600543.6,843090.4,957436.9,891551.6,806490,732246.3,332904.8,61289.599999999999,-85809.2,-342379.1,-279514.59999999998,-816018.6,-977954.4,-1202831.1000000001,-1048507.8,-1185479,-1440391.3,-842458.3,-921776.6,-968455.4,-902454.6,-759129.7,-586248.1,-456319.4,-287040.5,-362809.7,-179391.4,-377942.3,-197441,-339243.7,-265837.3,-255793.9,-211978.2,-100071.7,-307825.90000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 410",0,-732462.7,227186.7,-175775,211221.5,158121.70000000001,1055029.5,26783,361271.4,299124.5,960167.1,742939,968130.4,1423815.2,2291067.9,2286782.7999999998,2387795.5,1712662,634848.9,-163927.6,92832.5,-281908.90000000002,-1684208.4,-1946903.8,-3834561.7,-3136567.6,-4912714.5,-4786071.2,-6632090.2000000002,-7377000.2000000002,-9281421.0999999996,-6823170.2999999998,-5797727.2000000002,-6541799,-6303240.2000000002,-7047496.4000000004,-7553743.9000000004,-8103978.4000000004,-7101960,-5914310.7999999998,-6074463.0999999996,-5594227.9000000004,-5104885.9000000004,-4326576.5999999996,-4028266.4,-2169301,-4144711.9,-4862290.8,-4548303.7,-4952660.8,-5366814.8,-4811298.2,-6377743.2000000002,-6475810.7000000002,-6549556,-6990201.2000000002,-5086752.5999999996,-5446092.4000000004,-5760541.7000000002,-6317243.5,-5849575.7000000002,-6501628.0999999996,-5676481.4000000004,-5196872.4000000004,-4363035.3,-3983384.4,-3693088.7,-3184446.8,-3834693.2,-4515981.8,-4738600.4000000004,-5534798,-5396872.0999999996,-6147732.7999999998,-6563338.9000000004,-6527282.5999999996,-6330997.7999999998,-6940225.2999999998,-6260203.5,-5356704.2,-5907669.7999999998,-6190116.4000000004,-6683710.5,-6804666,-6419384.2000000002,-6115067.5999999996,-5994965.0999999996,-6457051,-6277416.2999999998,-6376920.7000000002,-6313988.7000000002,-6327006.5,-6161832.9000000004,-5326528.7,-5372285.7999999998,-5031024.0999999996,-5220791.9000000004,-5257711.7,-5463964.7000000002,-4908594,-4734238.2,-4692606.8,-4259784.7,-4018802.3,-4307212.2,-3670234.4,-4100796.3,-3936010.5,-4194210.7,-4392631.4000000004,-4232016.5999999996,-3557210.8,-3723331.8,-3731892.4,-3483391,-3735045,-3065047.3,-3123910.8,-3442754.1,-2856748.8,-3311737.7,-3305758.9,-3067842.3,-2633667.5,-2988005.1,-2989846.8,-2806156.5,-3029449.4,-3059765.6,-2180830.2999999998,-2281000.9,-2200465.2999999998,-2232848.5,-1988925.9,-2150531.4,-2305903.2000000002,-2286600.7999999998,-2270077,-2173048,-2041707,-2123271.1,-2171122.7999999998,-1730284.9,-1440765.3,-1515291.5,-1587917.8,-1718070.6,-1408382,-1192632.8999999999,-1188993.6000000001,-1148376.7,-1364686.1,-1400324.3,-1429265.3,-1520381.1,-1600246.6,-1597461.7,-1646092.6,-1634158.1,-1819685.1,-1856389.2,-1936890,-1890346.6,-1712309.9,-1534168.7,-1226047.3999999999,-788521.7,-914295.6,-703809.4,-504211.4,-564756.19999999995,-785843.1,-869563.3,-810167.6,-666381.1,-579894.19999999995,-747772.3,-669430.80000000005,-556659.30000000005,-692528.2,-953883.3,-1125614.3,-1060932,-892962.4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 418",0,-233284.8,-400704,-2790787.4,-2938646.7,-3527946.4,-3980129.7,-5604668.2000000002,-5549231.4000000004,-5294581,-4685315.2,-4340262.3,-5457590.5999999996,-7001244.9000000004,-7346185.2999999998,-6713625.4000000004,-6764425.2999999998,-6855116.2999999998,-6652206.5999999996,-5945823.2000000002,-5599564.0999999996,-5721274.4000000004,-6829907.9000000004,-6480562.7999999998,-5677142.4000000004,-5869348.7000000002,-6386930.2999999998,-7397218.7999999998,-7349871.7000000002,-8454369.9000000004,-8768035.9000000004,-9230610.4000000004,-9911255.5,-10424504.800000001,-11134574,-11162149,-11122538.699999999,-11484206.300000001,-11363625.4,-11592990.6,-11393773.199999999,-11764841.1,-10816843.699999999,-12132450.1,-12605916.6,-12237156.6,-11613111.4,-11268726.300000001,-11059146.1,-11508804.6,-11429416.199999999,-11622199.199999999,-11728358.300000001,-11628712.300000001,-11133962,-11244178.800000001,-9777152.6999999993,-10257622.1,-10483241,-10437998.699999999,-10439058.699999999,-10325680,-10080987.199999999,-10214344.699999999,-9790829.6999999993,-9776649.5999999996,-10004546.199999999,-10133180,-9571523.4000000004,-9585521.0999999996,-9969226.5999999996,-9307004.5999999996,-9581718.0999999996,-9560337,-9365488.8000000007,-9128520.5,-9888283.8000000007,-10243793.9,-10374672.800000001,-10476584.6,-10619008.9,-10416676.6,-10529048.199999999,-10398860.5,-10092250.699999999,-10099637.4,-9992849,-9185619.9000000004,-9270443.3000000007,-8849328.5999999996,-8750460.6999999993,-8770309.5,-9510586.1999999993,-8907212.3000000007,-8823479.1999999993,-8778264,-8832960.1999999993,-9068208.9000000004,-8710366.5,-8783386.5,-8502469.8000000007,-8431558.6999999993,-7669620.5999999996,-7040703.9000000004,-7217754.2000000002,-7501468.5999999996,-7161276.0999999996,-6623933.2999999998,-6483776.2999999998,-6235472.7999999998,-6702736.7999999998,-5527374.9000000004,-5323792.0999999996,-4537814.2,-4372622,-4476042.3,-4715672,-4817651.7,-4397927.9000000004,-4472502.2,-4510171.4000000004,-4683712.7,-4760228.5,-5209336.4000000004,-5240506.8,-5512914.7999999998,-5400983.5,-5157428.4000000004,-5016265.3,-3778576.8,-3733616.6,-3790479.4,-3586673.2,-3490009.8,-3653040.9,-3859404.4,-3429574.8,-3442004.9,-2837253.2,-2912970.5,-2994144.4,-2858395.9,-3018140.7,-3080647.3,-3123788.2,-3429246.7,-3382057.3,-2828869.8,-2469022,-2379302.5,-2707707.2,-2683726.1,-2887597.5,-2768652.5,-2675660.6,-2673836.2999999998,-2695894.1,-2766539.7,-2898882,-2705739.7,-2573731.2000000002,-2521259.5,-2697820.8,-2965444.4,-3309772.5,-2877363.6,-2040114.8,-2214151.7000000002,-2381592.6,-2548362.2000000002,-2732384.6,-2792739.6,-2754627.5,-2512287.5,-2441034.7999999998,-2438146.4,-2579164.1,-2627387.9,-2421244.9,-2409275.6,-2495920.2000000002,-2396394.7999999998,-2463885.7000000002,-2481430.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 419",0,-277640.09999999998,86516.7,-206937.5,359002.1,-329295.7,-1958901.3,-1581668.5,-3525219.4,-3226442.3,-5671391.5,-4893206.5,-6232207.0999999996,-5506670.2999999998,-6491487.7000000002,-7367124,-7365164.2000000002,-5992995.9000000004,-6301492.7000000002,-5439548,-5323139.8,-4968010,-4549440.8,-4749938,-5286598,-4333297.5,-4925720.8,-4782227.0999999996,-4786997.0999999996,-4845295.3,-5790881.9000000004,-5642382.7999999998,-6639789.9000000004,-6376015.7000000002,-5936821.5,-6815809.2999999998,-6077807.7000000002,-6249595.4000000004,-6519806.7000000002,-7505481.7999999998,-8143403.9000000004,-8366793.5999999996,-9298915.6999999993,-8888654.8000000007,-8632749.6999999993,-9441889.6999999993,-9582625.3000000007,-9211237.9000000004,-8665579.3000000007,-9147012.6999999993,-7608699.4000000004,-7393194.7999999998,-8464464.5,-9083511.3000000007,-9084613.1999999993,-9536400.3000000007,-8783497.6999999993,-8682516.5999999996,-8942548.5,-9260599.8000000007,-9211143.1999999993,-8766267.4000000004,-9472943.8000000007,-8799789.5,-7706381.5,-6884151,-7320679.4000000004,-7102095.7000000002,-7331681.2999999998,-7415663.2999999998,-7580609.5999999996,-7446474.5,-8529883.1999999993,-8414022.5999999996,-8156765.2999999998,-7773457.9000000004,-7034492.5999999996,-6307131.2000000002,-7020196.7999999998,-7312639.2999999998,-6611765.7999999998,-6147637.2999999998,-6093774.5,-5837414.7999999998,-5851242.7999999998,-6268854.9000000004,-6204061,-6229989.2000000002,-6503279.7999999998,-6807516.2999999998,-6982706.4000000004,-7397025.5,-7459825.5,-6589814.5999999996,-6487446.2000000002,-6639177.9000000004,-6075748.9000000004,-6066190.7000000002,-6035296.5,-5517796,-5779130.5999999996,-5308176,-5125375.0999999996,-5330972.7,-4818056.5,-4800144.4000000004,-5660596.7999999998,-6019459.9000000004,-6174600,-5775743.2999999998,-5391101,-4667550.9000000004,-4633082.5999999996,-5025240.7,-5248477.8,-5171003.7,-5423914.0999999996,-5549765,-5212217.4000000004,-5432491.0999999996,-5383266.4000000004,-4818075.7,-4760418.4000000004,-4180761.7,-4395257.3,-4549637.9000000004,-4134221.2,-3765972.9,-3982923.2,-2943905.3,-3291817.6,-3496968.9,-3431190.4,-3261674.8,-3178893,-3362201.6000000001,-3248408.3,-3230237,-3114801.3,-3266582.1,-3134235.1,-3171891.1,-3094824.9,-2923129.4,-2959730.3,-2854164.1,-3083834.1,-2617777.4,-1947802.2,-2126337.9,-2067732.7,-2009170.6,-1988512.2,-2033825.3,-1962759.9,-1996705.5,-2158207.1,-1905241.7,-1967583.9,-2040252.9,-2098948.1,-2121669.5,-2207909.7000000002,-2233121.7000000002,-2024795,-1462117.9,-948241.8,-665826.5,-463206.6,-250560.6,-156626.6,-76065.600000000006,-225303.7,-183562,-211499,-70232.399999999994,-68718.3,-35266.199999999997,44225.2,106255.9,230022.6,424154.2,486456.3,441525.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 428",0,-145424.9,3029508.1,6458546.2999999998,5277049.5,6251124.4000000004,5951077,5418401.7999999998,4517555.9000000004,2283393.2999999998,1953843.8,2630369.9,375917.6,432724.4,-888239.6,768036.5,2184956,2719550.8,3078536.6,2448502.2999999998,4618828.4000000004,4461296.8,3432788.7,-46278,-1032611.5,-531410.30000000005,931649.8,-571292.9,-2037793,-3503436.8,-2514089.2999999998,-1710595.6,-3497832.5,-3901019.7,-4760288.3,-5042561,-5306512.4000000004,-2520373,-1919487.7,-2747226.2,-2150872.2000000002,-1938128.7,-2369272.1,-908267.1,1851627,2388982.9,3919809.5,3407298.6,4611350.2,4239300.9000000004,3593525.5,3773476.6,4122403.4,4593106.9000000004,3336282.3,3703013.5,4603553,8016384.4000000004,8346203.7999999998,8951498.5,10481586.300000001,9821332.8000000007,7975648.4000000004,5750455.7000000002,5334703.4000000004,3563962.7,4609548.8,5121131.4000000004,6936749.7000000002,7986705.4000000004,9652695.5999999996,10540522.800000001,12331481.199999999,12125774.5,11315347.4,14549584.800000001,16178265.1,18842887.800000001,18985010.699999999,18086852.5,19074623.699999999,19576215,17734810.100000001,19535188.5,16605145.1,17512868.899999999,15119251.300000001,16901160.300000001,17040190.199999999,14891053.1,16778791.100000001,17399028.600000001,17269318.399999999,16006609.4,15262787.300000001,12725442.699999999,10553414.800000001,11056948.199999999,9487675,10311251.199999999,7970970.5,5201321.0999999996,6020821.4000000004,6187740.4000000004,6363440.9000000004,7535023.4000000004,8684802.3000000007,7673444.0999999996,10159469.9,12277795.6,11276691.5,11553155.300000001,10190511.800000001,8224320.2000000002,9078689.4000000004,8169108.2000000002,6866198.4000000004,7768224.0999999996,7495118.7000000002,9356286.9000000004,9042106,7242555.7000000002,7381746.2999999998,8063153.7000000002,8925359.5,10380601.6,9954146.8000000007,9729307.5,9912645.0999999996,12469888.800000001,11068091.9,9035568.1999999993,9275558.6999999993,10441855.6,9396378.4000000004,9421599.4000000004,10521731.6,12473632.4,11860197.800000001,11804030.9,10912865.4,7842583.9000000004,8348154.2000000002,8333069.2999999998,7515923.7000000002,6458421.0999999996,4957559.7,4971631.0999999996,5272096.9000000004,5252092.8,5174007.7,5570833.4000000004,5894416.2000000002,6726022,5452769,4932498.5,4872234.2,4217202.0999999996,3431666.8,2978039.9,2028313.3,2557318.6,2158239.9,1478238.9,947167.6,1434473.3,1699000.8,1441291.7,1455457.9,1300000.5,1114788.6000000001,1193032.7,941124.6,562843,164043.6,-139904,-501935.9,-703397.7,-703899.3,-934378.5,-1147229.1000000001,-1310031.6000000001,-1632804.2,-1896245.4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 438",0,-468823.4,-1213090.1000000001,-896302.2,-1629572.6,-1808419.4,-2795168.5,-2525450.5,-3748750.2,-3022332,-4889453.0999999996,-4799290.7,-5337592.9000000004,-4058205.6,-4553728.3,-4613689,-2723117.3,-3213683.4,-2031066.8,-2280309.5,-1198252.8,-429041,795732.1,731804.3,2170879.2999999998,4002378.1,5536040.5,5483333.2999999998,3229437.4,2914048.3,2315957.2999999998,1884004.9,2868420.4,1537853.4,-1475286.2,-789721.1,-3277550.9,-3831279.5,-3433165.3,-3000306.1,-606022.6,-1112013.6000000001,-198990.7,773859.2,-26823,-991708.1,-1505845.2,-1321454.8,-1915757.2,-3605340.8,-3995402.3,-5331204,-3696088.3,-4017482.6,-5823806.0999999996,-5531227.7000000002,-5988541,-7363915.5,-8918807.3000000007,-8292205.2999999998,-7883807.4000000004,-9056456.3000000007,-8555745.9000000004,-8339245,-8621318,-8260344.2999999998,-7983238.4000000004,-7524688.7999999998,-8382803,-8577124.4000000004,-8985937.8000000007,-8565270.6999999993,-8376252.5,-8070873.2999999998,-8536733.6999999993,-7054383,-7484242.7000000002,-8094118.0999999996,-7888867.7999999998,-7562642.9000000004,-7974349.2000000002,-7780588.5,-8620033.1999999993,-9040761.8000000007,-9399318.4000000004,-9551469.5999999996,-9945591.6999999993,-10015224.699999999,-9647876.0999999996,-9195282.0999999996,-9512355.8000000007,-9516942.1999999993,-9042779.9000000004,-8083802.4000000004,-7583697.2999999998,-7476955.2000000002,-6719688.2999999998,-6946650.4000000004,-7359996.7000000002,-7077089.0999999996,-7307388.5999999996,-7189833,-7371058.9000000004,-6854540.5999999996,-6706915.2000000002,-5988468,-5586666.9000000004,-4686067.0999999996,-3920872.1,-4699509.5,-4251699.4000000004,-3711892.8,-3290636.9,-3455293.6,-4393897.3,-4993094.3,-4581528.2,-4620672.7,-4849396.4000000004,-4492400.9000000004,-4780919.8,-4718877.5999999996,-4565486.5999999996,-4632241.2,-4592080.8,-5106206.5999999996,-5003138,-5295590.5,-5079963.5999999996,-4943689.3,-4929819.4000000004,-4891992,-4488665.0999999996,-4691967.5,-5077080.5999999996,-4870045,-5014570.3,-4925908.7,-4907928.4000000004,-4882766.7,-4833798.0999999996,-4942048.2,-4887757.2,-4868342.5,-4817763.0999999996,-4712443.0999999996,-4389727,-4173095.1,-3762036.4,-3805816.7,-3856214,-3851856.9,-3643781.3,-3694698.4,-3679908.1,-3903793.4,-3864951.4,-3685910.3,-3727704.9,-3689848.6,-3521072.6,-3426514.4,-3426075.7,-3368768.8,-3310687,-2981012.1,-2619677.4,-2652267.7000000002,-2770218.3,-2723210.6,-2585601.4,-2530374.1,-2423392.7999999998,-2319319.4,-2440265.2000000002,-2290766.1,-2180377.2999999998,-1992639.5,-1987975.8,-1839841.6,-1806773.1,-1829759.4,-1968376,-1832480.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 443",0,5360.7,671657.2,-521184.4,175691.6,2486938.7999999998,2896948.7,4237223.5,6208729.9000000004,6859081.0999999996,7336671.9000000004,5810695.5,5582947.5999999996,4941750.5999999996,5206449.5,3402089.7,3763441.7,3408739.4,2872435.8,2659510.5,3825877.7,5542073.2999999998,6987477.7000000002,6709335.9000000004,4938433,3309596.2,2915305.5,2325333,1721201.4,2040954.8,2591918.7000000002,486056.2,2313322.6,1127212.2,742725.5,-312530.7,-1490498.2,-2822408.5,-2420368,-3520778.2,-3728791.1,-4526655.0999999996,-4019481.9,-5058141.4000000004,-6756873.9000000004,-6577714.2000000002,-6292301.9000000004,-6465407.9000000004,-6677227.9000000004,-5894314.5,-5257977.3,-5749415,-5635842.5,-5640074.4000000004,-5674339.7000000002,-4495878.3,-3612568.8,-3489661.8,-3368711.6,-2359454.2000000002,-1002519.2,-1050244.8999999999,-1786705.4,-870053.3,174944.2,-498975.2,1510202.4,765869,-11627.7,-495441,-2984909,-2317146.7999999998,-2992070.4,-3355061.9,-2198562.2000000002,-576225.4,-1327076.5,-1402007.6,1180961.3999999999,2090736.1,981748.8,-1152103.1000000001,-1773420.5,-906841.3,-75778.600000000006,467455.9,795552.2,1261137.5,-307002.90000000002,-1149041.3999999999,650998.69999999995,-513893.9,-1107939.3999999999,41555.5,-607142.6,-1173794.7,-778905.8,58314.6,607609.1,219062.5,-341214.6,-153730.29999999999,-704514.9,-856438.4,-2695740.5,-2477825.5,-3308730.3,-3388240.5,-3155221.1,-3372517.3,-3243091.5,-3056867.9,-3667427.8,-3181862.5,-1830182.3,-1395490.9,-1186322.1000000001,-1512194.7,-1668176.9,-1475209.7,-1414390.4,-1170618,173098.2,795910.3,-11491.3,579495.19999999995,-250268.5,-560403.1,-499219.6,-565615.4,-197397.9,-197955.6,-612247,-683826.6,-938922.8,-1157435.3999999999,-1515804.1,-1436002.5,-1679736.6,-1483409.9,-1643097,-1458631.1,-1697815.1,-1812957.3,-1935177.5,-1944000.1,-2115765.7000000002,-2206075.4,-1861436.1,-2220143.5,-2381587,-2373633.6,-2381784,-2408929.2999999998,-2639227.2000000002,-2669393,-2660560.9,-2799665.7,-2783878.5,-2934712.4,-3024055.1,-2872553.5,-2939425,-2713608.4,-2579040.2999999998,-2491583.6,-2153264.1,-2074515.1,-2013298.6,-1871249.2,-1813507,-1885219,-2003494.3,-2039551.1,-1904636.7,-2063456.8,-1970732.4,-1976185.2,-2109767.2000000002,-2165167.6,-2009320.6,-1987980,-2137900.7999999998,-2193725]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 451",0,-594824.4,-1198164.3999999999,-913275.9,-45364,-853607,-2089337.4,-4352158.2,-5778142.9000000004,-6777185.2000000002,-6981458.5999999996,-7230813.5,-7042869.5999999996,-5956778.5999999996,-7629782.5999999996,-7360456.2000000002,-8424111.1999999993,-8331460.7999999998,-9059730.1999999993,-9682342.9000000004,-8997025.1999999993,-9208662.5999999996,-9626844,-8683643.5,-8688446,-9011065.0999999996,-8160510.7000000002,-6555297.2999999998,-6931785.7999999998,-5462781.2000000002,-4843288.8,-4146236.4,-5195820.0999999996,-6371515,-7516615,-7091296,-7259907.5999999996,-6705130.2999999998,-5365251.2,-5017101.3,-5514961.7999999998,-5705862.7000000002,-4105637.6,-3462415.3,-3883279.1,-3769428.1,-5821452.5999999996,-5255117.5999999996,-5357177.3,-6804593.5,-6243858,-8004041.7999999998,-8655489.8000000007,-9059166.6999999993,-9030988,-9262279.3000000007,-9273536.1999999993,-8895387.0999999996,-8324985.2000000002,-8239518,-8780421.9000000004,-8947156,-8017628.5999999996,-8828281.4000000004,-8721631.9000000004,-8442293.6999999993,-9435882.9000000004,-9297636.6999999993,-8742493.8000000007,-8623112.3000000007,-8145014.4000000004,-7604179,-7043389.2999999998,-7784000.2000000002,-7638235.2000000002,-7568105.0999999996,-8107563.5,-8184134.4000000004,-8200012.9000000004,-7682038.2999999998,-7980102.9000000004,-8156177.4000000004,-7439816.2999999998,-7083508.0999999996,-7642498.5,-7358582.2000000002,-7836782.5999999996,-7942907.9000000004,-8552893,-8588979.9000000004,-8301705.2999999998,-8195190.2000000002,-8366088.2999999998,-7868372.4000000004,-7907577.0999999996,-7200878.7000000002,-6146420.2000000002,-5992541.2000000002,-5635485.9000000004,-6610382.7000000002,-7000496.9000000004,-6724385.2000000002,-6266367.9000000004,-5555788.2000000002,-5303020.3,-5010613.7,-4749103.4000000004,-4847416.3,-4749306.5,-5194485.0999999996,-5431140.4000000004,-4765905.8,-4227630.0999999996,-4718894.9000000004,-4868622.4000000004,-4649224,-4681584.0999999996,-4639045.4000000004,-4589184.2,-4756776.5999999996,-4184515.1,-3933566.2,-3874983.3,-4793389,-4416375.5,-4172685.3,-4082222.4,-4419261.7,-4707035.9000000004,-4199319.4000000004,-4168178.6,-3774836.9,-3673969,-3559769.8,-3328527,-3797313.5,-3840265.9,-3421471.1,-3600346.5,-3409208.9,-3593452.7,-3793730.7,-3377172.4,-3287372.8,-3265844.9,-3052195.1,-3355378.1,-3102342.6,-2347840.4,-2417733.7999999998,-2685718,-2542563.2999999998,-2766308,-2686618.1,-2871752.4,-3071128.9,-3061836.5,-2979191,-3117995.1,-3157929.4,-3303344.8,-3276398.4,-3399429.4,-3544846.9,-3625585.9,-3483812.5,-3095857.1,-2946460.8,-2954508.7,-2949333.5,-3037382.5,-3018493,-3005617.7,-2877295.3,-2911718.8,-2827218.9,-2913608.6,-2860512.6,-3002132.8,-3101252.3,-2999421.9,-2972252.2,-3046237.4,-2976809.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 459",0,478639.3,977447.1,295102.59999999998,2132191.9,3024429.6,2344211.7000000002,1385849.9,328761.40000000002,1284223,2114504,2499814.7000000002,3021305.7,2227991.1,3368350.2,33030.1,-1992889.9,-2562515.2999999998,-3799806.5,-4870131.8,-4154381.6,-3715844.7,-3747510.4,-2874371.6,-4031473.8,-4339188.5999999996,-4388913.8,-5353663.8,-5114186.3,-3691171.3,-4134329.8,-4958248.9000000004,-4174283.6,-3936780.9,-3461773.5,-1889370.2,-1095064.3999999999,-2081304.2,-1239597.8,-676671.3,-2442841.1,-3354453.1,-2749689.4,-3447450.1,-2059784.9,-2487510.5,-2730708.9,-1606007.1,-1132709,-2352217.2000000002,-3379636.5,-2908035.7,-3140255.2,-3322020.6,-3296359.1,-3998311.9,-3716439.8,-3437319.8,-3429460.4,-2269906.4,-2181264,-2607294.9,-1440131.9,-2469839.1,-1416034.7,-1341510.3,-240459.4,-2126230.4,-2351732,-3256315.8,-2020315.2,-2942049.2,-2189163.9,-1040449.1,-1888963.2,-2584719.6,-2926995,-4423139.4000000004,-3960356.1,-4974414.2,-3831607,-4272755.5,-3699821.3,-4345799.4000000004,-3836481.5,-4256283.5,-3155403.7,-1612746.8,-1617380.1,-1927958.9,-1870668,-2293434,-2870126.8,-4223133.4000000004,-4576954.7,-4145254.3999999999,-2322964.5,-3034133.7,-4023189.3,-4319859.2,-3654112.5,-3419763.3,-3741434.5,-3550157.4,-3195730.4,-2349080.7999999998,-1758105.5,-1443516.8,-1033636.6,-1236506.3,-1260157.8,222785.6,-620977.4,-2169706,-2261489.9,-2402794.2000000002,-2217350.2999999998,-3334196.1,-3284779.1,-3089850.3,-3187687.9,-2864051.7,-3070817.5,-2697209,-2368104.6,-1421531.2,-1176172.6000000001,-1828852.1,-1342643.1,-550866.5,-432033.5,396729.9,527430.6,1175301.6000000001,804900.3,930793.1,940873.1,571258.1,513575.5,257545.1,-70482.5,-312028.90000000002,-335823.1,-289241,-300112.09999999998,-620194.80000000005,-772133.5,-787990.4,-466164.3,-387538.2,-334731.3,-511773.3,-609975.69999999995,-704764.2,-697755.5,-504492.79999999999,-327723.40000000002,-135950.39999999999,-116981.5,-184042.4,-59591.1,-399139.5,-481405.7,-567123.6,-863290.2,-757376.4,-474049.5,-554697.1,-336710.1,-538754.69999999995,-600376.30000000005,-322637.5,-265866.8,-257742.5,-260807.4,-88425,219743.3,16695.900000000001,67411.3,67376.2,142625.60000000001,-28695.599999999999,-180975.4,-167139.29999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 461",0,75701.7,-1229636.5,482165.1,421551.2,1270296.6000000001,-339788.3,-108536.5,-692582.1,-725956,-1128799.5,-2123647,-1322142.7,-650348.1,-1409094.5,-1097101.1000000001,-3151741.4,-2475721.5,-2175414,-1697972.8,-1942337.9,-2813286.5,-1842301.9,-2605733.7999999998,-3889364,-4891844.5999999996,-6271235.2000000002,-6137698.7000000002,-7272918,-7655018.0999999996,-7508332.2000000002,-8043242.9000000004,-7869290.9000000004,-7411277.5999999996,-8108631.5,-7201417.7000000002,-5926369.7999999998,-4691294.4000000004,-3765408.3,-4892409.8,-6425659.9000000004,-6342548.5,-4857770.5999999996,-4471122.5,-4039081,-2609811.4,-2698826,-2242163.6,-1946586.6,-2707111.6,-1835054.4,-1565171.9,-2964672.6,-2577516,-2467277.1,-3444578.3,-3715986.9,-2962716,-2999861.8,-3408552,-3312505.6,-1673009.8,-1429029.7,-1553875.5,-418567,562882,329638.8,1593504.8,300914,-734042.3,-720209.9,-977498.9,-138248.1,-104386.1,-629130.69999999995,-1539714.4,-289477.5,-230543.3,-692426.1,-2404930.6,-1509166.5,-2520140.5,-2727873,-3214280.3,-2503631.6,-1829622.3,-1128466.6000000001,-1037288.5,-661448.69999999995,441889.2,408,-738505.3,-416102.3,-1171104.7,-2337717.2000000002,-2425817.7999999998,-1927255,-2527721.7999999998,-2794393.2,-2833588,-2274943.4,-3110464.7,-2771577.5,-2703193.4,-3600740.1,-4223401,-3454216.6,-3251235.4,-3463384,-2994137,-2428583.7999999998,-488361.4,-1273335.5,-1550594.5,-1372766.3,-1138269.3999999999,-1316205.2,-1059959.5,-1883629.7,-1794462.1,-978579.1,-1263024.6000000001,-2325890.9,-1940927,-2032794.1,-1255056.3,-203308.9,-231066.5,-832294.40000000002,374454.8,452354.1,203155.3,-310759.90000000002,-414514.9,-1353344.2,-1440540.6,-1498282.2,-2045466.6,-1639202.1,-1544266,-2113425.2999999998,-2735697.6,-2764453.7,-3161333.9,-3465351.9,-3426773.9,-3704582.3,-3623428.9,-3058847.3,-3200881.4,-3674521.3,-3729962.5,-3781723.3,-3873577.6,-3801837.5,-4017198.4,-3964905.6,-3761839.4,-3844691,-3960078,-4089243.6,-4205348.0999999996,-4396836.2,-4457335.8,-4690509.7,-4290750.7,-3417708.2,-3194472.6,-3163689.4,-3055135.1,-2969235.7,-3252098.1,-3300275.5,-3342386.8,-3502442.9,-3389146.3,-3551639.8,-3506170.1,-3529609.7,-3566560.8,-3418611.1,-3367292.1,-3389694.7,-3279620.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 471",0,-129664.6,795444.4,-820447.7,-3063388.2,-2690486,-1437407.1,-792538.1,-1083782.6000000001,-2241122.2000000002,-4307666.2,-4436247.2,-3911308,-3839907.6,-4944291.0999999996,-5003038.4000000004,-3634034.5,-4260545,-4986991,-5713419.4000000004,-4500520.5,-4042511.7,-3797553.3,-3742457.7,-4113193.8,-4853822.4000000004,-6252092,-7179030.5999999996,-6707834.2999999998,-7414428.7000000002,-7290820.2000000002,-7536059.2000000002,-8244267.7999999998,-7841395.4000000004,-8498797.6999999993,-7912629.7000000002,-8021307.5999999996,-8209883.4000000004,-7147472.7999999998,-6797843.7999999998,-7401698.0999999996,-7538915.2999999998,-7055718,-7118558.2999999998,-7093375.5999999996,-6884074,-6735919.2000000002,-6116562.2999999998,-5530016.0999999996,-4500760.7,-4373888.4000000004,-4813594.5,-5152300.2,-4977913.5,-5575664,-4871238.2,-4681251.2,-4866947.5999999996,-4658831.8,-5674940.7000000002,-5061833.4000000004,-4968458.5,-4444173.7,-5028425.0999999996,-4403163,-4150073.9,-4135858.6,-4238669.3,-4444264.3,-3526917.6,-3412374,-4126883.2,-4073630,-4308097.2,-4575752.4000000004,-4909479.8,-4957717.4000000004,-4751304.7,-5572290.4000000004,-5715064.2000000002,-5849332.7999999998,-5866706.9000000004,-6024585.0999999996,-6200577.7999999998,-5961122.5999999996,-5923452.5,-6376040.2999999998,-6518024.9000000004,-6280769.4000000004,-6127292.2000000002,-6160429.9000000004,-5986352.5,-5625178.9000000004,-5297915.4000000004,-5120087.4000000004,-5255753.9000000004,-5592126.4000000004,-5647339.9000000004,-5411496,-5014634.4000000004,-4703356.0999999996,-4864345,-4559457.2,-4367474.0999999996,-3839250.6,-3873781.7,-3904103.1,-3874951.9,-3980010.9,-4188096.1,-4261222,-3699437,-3598503.7,-3530153.8,-3038111.2,-3199309.5,-2799702.8,-2689722.5,-2649148.7000000002,-2474252.1,-2282553.9,-2064242.7,-1864499.2,-1582345.5,-1428355.9,-1320097.3,-947303.3,-1051442.8,-1019478.6,-389614.8,-486335.7,-264670.8,-56993.8,119390.2,102474.9,-9098.5,90405,150299.9,180958.2,388537.9,880919,1223133.6000000001,1228247.8,1532026.4,1418614.3,1516644.8,1370550.3,1366379.1,1283706.8999999999,1379549.9,1475019.9,1610328.2,1667006.6,1588334.2,1562635.7,1418077.6,1023840.5,1123795,1055882.6000000001,1093255.2,1117815,1485337.2,1326506.3999999999,1628457.6,1618681.1,1387267.4,1858883.9,1813995.6,2117469.5,2218221.4,2189941.2999999998,2179916.7000000002,2376932.6,2197661.7999999998,2666909.2000000002,2626132.7999999998,2326462.7000000002,2609093.4,2510905.6,2847566.9,2774028.5,2993488.2,2872565.5,2998568.7]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 479",0,-158535.20000000001,-2079265,-2537305,-3567237.1,-1411065.9,-2798734.3,-3466900.2,-4111661.9,-5732987.4000000004,-3586773.4,-3412984.1,-3493001.2,-2674358.5,-939103.4,-2673441.1,-1902370.2,-875495.3,-1206317.3,-1560830.7,-937140.9,-203795.6,441082.1,1033494.3,298286.59999999998,1451156.8,1618098.6,-321133.3,581542.9,-39646.9,122622.2,-2121377.9,-1955183.4,-3315938.7,-2183064.7000000002,-1188605.1000000001,-852123.7,-1411328.2,672582.1,1137155,1410385.8,2890053.7,1084174.3,-917748,-770606.8,-1827925.3,-3429129.2,-1296969.2,-1066826.1000000001,334102,3131060,3257243.8,3616339.2,3629401.9,4052233.3,5967205.0999999996,7071842.0999999996,7945840.2000000002,6921710.2000000002,6202345.2000000002,5687355.0999999996,4011272.4,2537061.7999999998,4022005.6,5189157.0999999996,5471714.5,5140893.8,6053884,6862393.5,6491281.5999999996,6461150.5,5437868.4000000004,4689172.9000000004,2740544.5,2766172.1,1987451.5,2326989.9,1826775.8,621309.9,457318.9,-147275.5,-1062594.8999999999,342292.5,-535470.19999999995,-133282.70000000001,270820.8,2170449.6,704571.9,1902223.1,1109860.1000000001,-264501.7,-157248.4,689436.7,1681311.1,-699825.3,-812748.9,-717374.9,-1031791.5,-195005.3,151453.20000000001,538568.19999999995,-1192996.2,-1046213.7,-859943.9,-2336940,-3374324.6,-3643047.5,-4119916.5,-4327725.9000000004,-4457881.5,-4438730.4000000004,-4128085.5,-4245768.8,-4464730.3,-4098828.6,-4200023.5999999996,-4069645.2,-4113306.2,-4117421.8,-3917013.1,-3740815.9,-3212720.4,-3199919.9,-3453986.4,-3219764.2,-2939329.5,-2947775.6,-2938122.5,-2673346.2000000002,-2264049.9,-2291679.7999999998,-2435671.7000000002,-2367833.7000000002,-2123418.9,-1883591.4,-1617347.4,-1314705.6000000001,-682918.8,-574050.19999999995,-499925.4,-127093.5,-208818.2,-171072.6,8790.9,254609.3,513122.6,473276.6,878886.2,1104662.8,980755.5,656537.4,891169.5,836368,641125.69999999995,738516.2,722906,934463.3,1127071.2,1027912.5,877192,774691.6,777381.2,815774.7,1090227.5,1125562.8999999999,945707.5,1172866.3999999999,1053650.7,960928.6,1047486.2,1050604,1305867.7,1495923.7,1675120.2,1912372.7,2006386.9,2116211.2000000002,2233920.5,2509946.9,2520894.5,2492744.7999999998,2791691.3,2721512.2,2638005.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 484",0,497917.5,-1404367.2,-995083.4,508590,1054990.3,-659776.30000000005,-2145397.2000000002,-2182810.2999999998,-884093.3,-583716.4,-414044.1,-638189.4,-1660187.4,-1636244.6,-3223621.6,-2905265.1,-3558494.7,-2072419.9,-2174430.9,-2709400.2,-3911820.6,-2097970.7000000002,-3184181.4,-4190599.3,-3865272.3,-4727319.3,-6051378.7000000002,-7027800.7000000002,-6561108.5,-5750792.5,-4003078.8,-4863294.5,-5688201.5999999996,-6928935.0999999996,-5985826,-5593998.7999999998,-4819034,-3313102.1,-3365193.1,-3031256.9,-2730387.3,-3923563,-4777810.4000000004,-6089526.9000000004,-7183291.2000000002,-6954756.2999999998,-7158071.5999999996,-9208535.6999999993,-8921980.1999999993,-8600922.9000000004,-8385385,-8756012.5999999996,-8228200.9000000004,-8343123.7000000002,-7755560.7000000002,-6378736.2000000002,-6892266.5,-7285236.7999999998,-7338168.4000000004,-6728260.7000000002,-6150715.9000000004,-5696012.2999999998,-4780809,-4834506.3,-5019692,-5950863.7999999998,-5671109.0999999996,-4901711.4000000004,-4749687.5999999996,-5560595.4000000004,-5059448.2,-4651893.2,-4544689.9000000004,-4398935.5999999996,-4846722.3,-5658871.7999999998,-6041321.7999999998,-5219066.4000000004,-4872967.0999999996,-4740545.4000000004,-4684561,-4239741.5,-4126078.7,-4299621.8,-4457819.3,-4307929.5999999996,-4380506.5,-4007570.4,-4156041.3,-4168311.7,-4005461.1,-3291088.3,-1307175.7,-1576776.9,-1410059.9,-1475086.8,-972625.3,-1275094.7,-647373.30000000005,-392958,-448603.5,-550945.6,97014.1,-96947.4,-751037.3,-394019.1,-1033442.4,-1376610.1,-466368.9,-1807067.7,-1560147.6,-2464163.2000000002,-2214914.6,-2140437.6,-2351057.5,-2353631.7999999998,-2844537.6,-2641418.4,-2556090.5,-1934164.2,-1979969,-1344434.3,180388.3,-868567.6,-1489442.4,-1246692.2,-1667142.3,-1556873.2,-1204766.5,-570033.6,-477350.3,-802492.1,-357425.3,-1192080.5,-977845.8,-691215.7,-472217.4,-223101.9,-523201.1,-1204685.8999999999,-1833206.2,-1970660.6,-1840037.7,-1947659.4,-2176021.6,-2138120.7999999998,-1916431.6,-1814921,-1720391.3,-1371625.1,-1485897.4,-1749061.2,-1771014.3,-1801986.3,-1745007.8,-1734458.5,-1583028.1,-1168880,-1087648.5,-1219764.6000000001,-874420,-1437014.2,-1894125.7,-2040905.3,-1789476.5,-1337227,-1479512,-1513180.4,-1720716.7,-1754096,-1920320.2,-1903401.6,-1947699.6,-2099443.5,-2025787.5,-2131509.7999999998,-2212799.7999999998,-2074371.5,-1944335.2,-1775565.9,-1779075.9,-1852157.3,-2009821.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 492",0,-62295.199999999997,236752.5,314414.09999999998,-909469.2,-813569.4,-117224.9,1503008.6,802544.6,1179044.3,1357112.7,-462319.7,782375.4,1812839.5,889046.1,1451629.7,2107661.7999999998,2795518.5,2324767.6,110161.4,1265212.6000000001,4027701.4,5316472.0999999996,4115502.2,3411196.5,3466825,3875505.6,3284000.9,3419821.2,3947214.5,2152981.7000000002,5178679.0999999996,7068981.7999999998,5516216.7999999998,3541184.9,3893415,3993583.4,1691597.5,3652667.1,-34364.199999999997,-639531.5,-1886010.3,-1021189.6,1325708.8,1558844.8,1111901.1000000001,1128325.8999999999,741363.5,1198004.6000000001,306773.7,852251.1,2364959.1,2123121.9,2301265.2999999998,-361068.4,-1012495.7,-714006.3,-1543379.8,-1476603.6,-3118838.5,-3326821.5,-2540153.5,-3083602.2,-2204522.7999999998,-3419073.9,-3032261.2,-4028708.9,-4206029.5,-3668530.7,-4197921.5999999996,-3740191.3,-3504407.8,-3310707.5,-2538170.7999999998,-941275.4,-1985373.5,-218920.2,-1176002.6000000001,-1246373.8,-1205994.2,-1865598.1,-1421185.3,-1327326.8999999999,-2257843.1,-2930063.4,-3921288.2,-2231057.9,-2530356,-3281681.3,-3112601.9,-4421772.7,-4369857.7,-4583538.3,-3265240.1,-2326240.7999999998,-2689109.2,-3753112.1,-4145703.9,-3368869.1,-3314378.8,-2933928.2,-2863570.7,-1926270.5,-1104752.8999999999,-870899.3,-1446328.1,-2038934.6,-2822261.1,-3288660.6,-2777565.4,-2913831.2,-2123560.7000000002,-2489814.2999999998,-1502724.6,-1574278.3,-1685747.4,-1138598.6000000001,-1081604.8,-1466747.6,-856654.3,-1782400.8,-1689017.5,-467528,-256731.2,1306615.6000000001,1380044.5,1266270.1000000001,370116.6,-373162.8,-53282.5,107126.5,-463684,-860969.5,-914021.2,-950808.9,-697833,-1083536,-1093423.8999999999,-1318457.2,-855478,-779135.4,-798007.1,-718326.8,-1335826,-1120317.3999999999,-1315287.3999999999,-1211014.3999999999,-528227.5,443532.3,383752.8,-39692.199999999997,-183353.3,-301447.3,-171283.7,-195800.3,-222465.5,-262974.5,-860857.7,-1011770.2,-1099367.8,-1233031.8999999999,-1371818.5,-1519512.6,-1543117,-1397726,-954134.3,-682350.4,-750460.9,-804736.5,-676011.2,-649496.69999999995,-808773,-742509.3,-883525.9,-735724,-595175.6,-619466.19999999995,-471946,-457232.2,-767341.4,-867026.5,-974859,-889918.2,-1026251.2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 497",0,436039.1,299744.40000000002,547403.19999999995,859907.4,2152429.2000000002,2805245.1,4158379,4360135.2,1967854.9,1207743.7,-722630.4,1631284,1483678.7,821861.4,1129842.5,-752110,-454517,114539.8,-510936.1,-1097788.3,34909.9,-1048716.6000000001,-3258840.3,-2813566.1,-4650489.7,-5543482.9000000004,-5590866,-5387632.0999999996,-5083984.2,-6051440.0999999996,-6514318,-5525059.2999999998,-5062535.7,-5005454.2,-5683331.9000000004,-6669039.9000000004,-7731379.5999999996,-7075799.5,-7097760.5999999996,-6286413.4000000004,-5638092.9000000004,-5751951,-5669446.7000000002,-5775696.0999999996,-5733451.5,-5958382.9000000004,-6771498.4000000004,-5815575.5999999996,-6286503.4000000004,-7073367.5,-7684604.7000000002,-7515360,-8385714.9000000004,-8308867.2000000002,-9079877.0999999996,-8579793.5999999996,-8565832.6999999993,-8941312.9000000004,-9751143.0999999996,-10919651.699999999,-10922226.199999999,-11064500,-10997567.1,-10685424.9,-11082530.4,-10848841,-10784284.1,-11088034.800000001,-10692731.5,-10754327.699999999,-10543767.4,-10342602.800000001,-10482081.5,-10506164.1,-10234923.1,-10318298,-10076911.1,-9905553.0999999996,-9846985.8000000007,-10223913.6,-10142314.199999999,-10137665.5,-9811433,-9821320.0999999996,-9560344.1999999993,-9739124.6999999993,-9765390,-9742522.4000000004,-9675261.6999999993,-9426221.3000000007,-9291393.3000000007,-9575308.0999999996,-9041704.5,-9084779.1999999993,-9451365.8000000007,-9435397,-9418243.0999999996,-9358866,-9248570.5,-9236082,-8884705.4000000004,-8791002.5,-8987471.9000000004,-8909757,-8967333.5999999996,-8811341,-8780181.3000000007,-8795345.3000000007,-8651102.0999999996,-8531057.0999999996,-7865392.7000000002,-8066156.9000000004,-7963877.7000000002,-7911751.7000000002,-7862575.2000000002,-7532099.2000000002,-7397099.7999999998,-7312237.0999999996,-7210313.7000000002,-7182948,-7152965,-6933931.2999999998,-6943251.4000000004,-6948877.4000000004,-6767131,-6737553,-6640887.7999999998,-6702911.5999999996,-6275214.0999999996,-6455780.0999999996,-6357709.7000000002,-6265683.7999999998,-6272977,-6125547.0999999996,-5914278.7999999998,-5907253.5999999996,-5718278.7999999998,-5502887.5999999996,-5447399.2999999998,-5282342.4000000004,-5237668.2,-5272251.5999999996,-5199792.5,-4931676,-5097407.4000000004,-5154681,-4824862,-4411223,-4657235.7,-4890041.5999999996,-4845887.2,-4759251.3,-4784753.5999999996,-4594675.0999999996,-4528769.5999999996,-4424195,-4434303.9000000004,-4326648.8,-4273086.8,-4298869,-4358960.9000000004,-4453077.3,-4573872.0999999996,-4618790.5,-4370337.5999999996,-4034341.4,-3930013.6,-3973945.1,-4096664.4,-3872577.2,-3914912.2,-3867672.6,-3798191.9,-3693082.7,-3638354,-3550347.6,-3552292.2,-3487237.1,-3554426.7,-3279426.7,-3249749.9,-3290632.6,-3280729.8]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 504",0,90817,599864.6,-639056.9,1673056.2,3760952.2,2587038.6,2580434.4,1829437.3,2458677.2999999998,2393031,1118505.3,1439452.7,1829933.3,1980791.4,-87702.5,-855582.8,-1560149,1126932.3,146450.20000000001,249310.6,-597770.1,-2576905,-3023247.3,-3455793.3,-3950515.7,-2321488.2000000002,-3057965.8,-3355029.3,-2824453.2,-4666267.5,-4705704,-3979384.2,-3221181,-3306575.3,-371325.8,231651.3,-893308.2,-1203094.2,-2170507.1,-3646548.5,-3667057.1,-4850952.5999999996,-5121873.5,-4701209.2,-4272313.5,-4403123.9000000004,-4138847.5,-4609249.8,-4560810.5999999996,-4123989.1,-4113359.7,-3853411.5,-4287900.3,-3343963.5,-2798494.3,-1934329.1,-2291099.4,-2190107.7000000002,-3453767.3,-3951513.6000000001,-4374894.5,-4789919.2,-4985971.5999999996,-6112357.5999999996,-5382093.2000000002,-5219978.5,-5085533.0999999996,-5113954.4000000004,-5083724.5,-5036105.5,-5833530.4000000004,-5669565.5,-4933872.3,-5292144.9000000004,-5245221.4000000004,-5216329.4000000004,-5208954.2,-5830425.4000000004,-5483451.2000000002,-5623316.9000000004,-5128843.0999999996,-5563750.4000000004,-5755055.4000000004,-5399591.0999999996,-5252509.3,-5395210.2000000002,-5257557.2,-4949074.9000000004,-4581714.4000000004,-4599317.2,-4258790.3,-4061159.1,-3143295.6,-3059530.5,-1687361.4,-1112479.3,-1373025.8,-1502548.3,-1579488.9,-1588036.3,-2213791.5,-1666094.6,-1502964,-1336583.8999999999,-2251357.7000000002,-1506690.8,-1469157.1,-280628.5,902440.8,1787777.8,3201726.9,2482780.6,2869548.2,2331235.1,2107168,2545894.1,2982717.3,2948995.1,2755277.7,2453670,3508624,2829598.5,2581229.1,2152954,2298553.9,2403910.1,2251900.7999999998,2704821,3358758.4,2846853,2225132.9,1829324.2,1547240.1,966854.2,889118.1,905138.3,682635.9,711887.1,592198.9,151966.5,-106493.6,-200410.4,8190.9,279348.2,215172.7,235881.9,395691.6,1107802.3999999999,1094574.1000000001,990953.7,830891.3,665854.1,802205.3,751874.9,611825.5,473154.6,686735,541077,460999.7,426448.6,564378.30000000005,533670.6,468152.6,303564.79999999999,160584.20000000001,464632.9,776677,716546.2,947684.6,1125438.8999999999,1294559.1000000001,1464283.6,1394932.3,1624420.8,1777492.8,2027344.4,2104144.7000000002,2327372.9,2111821.4,2147492,2214228.1,2217514.7999999998,2017696.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 512",0,-583035.1,-1453129,-364129.7,-663117.4,-626314.80000000005,94064.7,1493869.7,1909782.1,126679,215446.9,-330064.7,-728124.7,-866623.1,312372.90000000002,-641677.6,-1041135.6,-3372344.7,-5249477.2,-5550497,-3945232.1,-4371463,-3722877.6,-3644963.5,-4064261.9,-3721236,-2777830.1,-2976906.5,-3386628.7,-4683168.8,-4472727.5999999996,-2766910.1,-978010.6,696964.9,-1249026.3999999999,-1400546.8,1135711.2,3474295.4,5021385,5941594.2999999998,4388895.9000000004,4047952.9,3702827.8,3048720.9,3751514.9,3404079.6,2351422.5,1428407.6,1353902.5,406247.8,242716.6,-2021826.8,-2377843.6,-1128466.7,-2222013.1,-2979386.6,-1171731.1000000001,-1665192.6,-813096,-1649978.2,-1616268.1,-358509.7,159395.70000000001,856456.3,-87602.6,-1611075.2,-3539512.9,-1850739.1,-1176573.3,-865413.1,-928549.8,179159.9,1646394.3,2126549.7999999998,1908244.8,-224746.9,61807.8,116289.9,229790.2,-97992.1,-70048.100000000006,986060.5,784794.5,-27633.200000000001,649367.1,2766902.9,1360330.6,1121825.3999999999,916575.6,-241357.4,159949.6,883518.7,1030914.5,2197355.1,2245948.7999999998,2937406.9,3318067.6,3403143.1,3007051.6,3190636,2483625.1,3992796,4082079.4,4553037.3,3166882.5,3866074.3,1891374.9,2245555.2000000002,2902973.5,3952075.7,4854911,6914202,6968074.0999999996,7886346.5999999996,8389507.5,6515200.4000000004,6620634,6377783.5999999996,6633882.0999999996,8246257,7435975.9000000004,7550403.2999999998,5890730.2000000002,4664117.7,4434847,4143605.1,3603921.7,4998613.2,4133163.4,4796684.5999999996,5302347.4000000004,6285586,6424234.2000000002,4861861.3,3516144.9,3031432.5,2590688.7000000002,2733633.8,3568215.3,3833652.1,3769818.7,3412985.6,3378260.2,2977636.1,2671334.2999999998,1806406.7,1425644,1016030.3,1707846.8,1893236.3,1792567.4,1580206.5,1246793.3,1207333.6000000001,1254248.7,1295631.3,1071858.1000000001,798187.4,1043577.9,1046453.2,792516.6,737154.7,691440.5,816965.2,685011.3,1153167.1000000001,1693980.1,1765048.2,1880920.8,1989400.7,1867228.7,2220567.2999999998,2313723.4,2248700.2000000002,2297262.7000000002,2382170.5,2423078.6,2381502,2492553.7000000002,2254605,2189938.4,2250791.1,2306750.6,2257255.2000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 517",0,-95041.7,41433.699999999997,-2261985.9,-2871814.9,-3885877,-4091975.2,-4130753.4,-3648917.7,-4544122.3,-3752724.4,-3511499.2,-3531025.8,-4550689.9000000004,-2615879.6,-3449885.6,-3411475.2,-4595439.8,-5576931.5999999996,-4944971.5,-4845177.7,-4991030.8,-4983341,-4760766.0999999996,-4362968,-5421306.2999999998,-4643479.0999999996,-6080756.7999999998,-5471809,-6746207.2999999998,-7040385.2000000002,-8783455.5,-8001766.5,-8390010.0999999996,-8539292.8000000007,-8699993.6999999993,-9008748.5,-8884025.5999999996,-7523822.9000000004,-7617660.5,-7709444.7999999998,-7515702.2000000002,-8221526.2000000002,-7922388.4000000004,-7880242.2999999998,-7122818.9000000004,-7478412.7999999998,-6622795.7000000002,-6097216.5999999996,-6368856.4000000004,-6489725.5,-5941501.7999999998,-6256268.7999999998,-6514312.5999999996,-6516842.0999999996,-7961384,-7354796,-7794838,-7682617.5,-7800059.0999999996,-6415236.5,-6758772,-6795456.2000000002,-7642608.2000000002,-7626130.9000000004,-8283601.0999999996,-8929511.3000000007,-9308579.0999999996,-9041019.4000000004,-9385423.3000000007,-10024303.6,-9918114.1999999993,-8854589.3000000007,-7705173.7000000002,-7243607.7999999998,-6590379,-6335598.2000000002,-6081876.0999999996,-6267820.2999999998,-5912769.4000000004,-5207899.7,-4658431.3,-4453445.8,-5111649.8,-5079859.8,-5572153.4000000004,-4868558.3,-6309760.0999999996,-6557872.2000000002,-6827638,-6048418.2000000002,-6516077.2999999998,-6445604.5,-4302964,-2904760.9,-3018028.7,-3668636.8,-3408180,-5012893.5,-5001442.3,-3973714.6,-4177837.3,-3143911.6,-2614908.6,-718470.6,-552763.80000000005,-612719.1,-49926.9,287782.7,2058028.2,3474142.4,2748351.5,1850094.3,2024570.3,1737353.6,1997700.8,1696542.1,891030.3,-704922.7,-781419.8,-1307611.1000000001,-1556246.8,-1112678.8999999999,173945.8,-1706699.3,-1805455.2,-1387717.1,-1784217.3,-1791784.9,-1010235.8,-605068.80000000005,-491199.3,-811494.2,-1528803,-2047107.9,-1722501.4,-2266430,-2626641,-2490629.2999999998,-2743392.8,-3045776.5,-2923293.6,-2656709.1,-2649861.5,-2781245.3,-2969054.7,-3284330.5,-3632501.5,-3342678.1,-3043115.4,-3200399.5,-3042912.5,-2941033.7,-2917781.6,-3139541.5,-3209903.8,-3437470.4,-3203408.4,-3037567.3,-3081655.6,-3034624.2,-2938347.2,-3030552.5,-3047485.4,-2984272.6,-2897976.1,-2488051.2000000002,-2460950.1,-2379169.1,-2260496.9,-2186272.4,-2092981.6,-2029488.6,-1754889,-1497560.8,-1412186.2,-1251772,-1165444,-919481.8,-744238.6,-813547.2,-804298,-765882.8,-807829.8]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 525",0,-611563,-2568981.1,-1219475.8,-2806244.5,-4110996,-4922246.0999999996,-6351257.2999999998,-4773175,-4872311.9000000004,-4353369.5999999996,-5066646.9000000004,-4513315.3,-5402743.4000000004,-6183335.7999999998,-6364580.4000000004,-4418338.3,-4576830.7,-4011052.4,-5206595.0999999996,-4614629.7,-3165269.5,-4357343.3,-3235476.1,-2804038,-3805266.6,-5508375.5,-6208634.2000000002,-5138897.0999999996,-4668902,-5909755.2000000002,-4516768.5,-4546361.4000000004,-3720261.4,-4299060.3,-5634624.0999999996,-5201099.8,-5817359.5,-5198237.3,-5129647.9000000004,-4578278.5999999996,-3933282.2,-3101504.7,-3524607.2,-3907675.3,-3513110,-4239734.9000000004,-3930962.6,-4074818.6,-4614047.3,-4016097.2,-4898068.7,-5726407.5,-6696412,-6180469.4000000004,-6506471.5,-5501152.5999999996,-6335290,-6071591.0999999996,-5850424.7999999998,-5842724.2999999998,-4931338,-4581070.0999999996,-4072448.1,-2892455.4,-2479707.4,-1847373.6,-2211117.7000000002,-2591140.2999999998,-2772939.2,-2987399.1,-3536692.9,-3804618.5,-3979998.4,-3211714.3,-3292451.2,-4471573.9000000004,-4587825.7,-4088751.6,-5019811.4000000004,-4951821.9000000004,-5000076,-4829134.5999999996,-5185188.5,-4516795.3,-4404975.5999999996,-4140976.8,-3308723,-2782076.5,-3492303.6,-2879636.9,-4146299.4,-3803320.3,-3072367.5,-3230589,-3144313.7,-3096266.8,-3414521.5,-3307304.3,-3851098.2,-4470051.9000000004,-4383523.5999999996,-3621461.8,-2968807.2,-3460940.6,-4498216.5999999996,-3732153.1,-3256250.3,-3682968.5,-3513616.9,-3288422.5,-2349887.1,-1644958.8,-1065020.6000000001,-577978.19999999995,-799483.6,-361131,508182.5,-252935.6,-310322.7,71203.7,339334.1,31059.7,528327.69999999995,932319.5,1605851.6,1014548.6,1422907.4,1367335.9,2385254.5,1519935.9,1650989.1,1476541,1133330.1000000001,1413443.4,1036047.6,1179175.6000000001,1153336.3999999999,1041289.9,1120247.8,1048119.1,1441608.8,1175170.8999999999,1955970.1,1874570.1,2225478,1832161.8,1446203.8,2128831.1,1954750.8,1834801.6,1749050.4,1726096.5,1580653.5,1664124.3,1252911.6000000001,1268172.6000000001,1343813,832508.6,767602.7,664549.30000000005,530936.1,369277.4,499408.8,299904.2,864887.7,1526503.5,1757961.5,1629237.3,1443092.5,1505663.2,1477401,1162015.7,919000,1077212.1000000001,1113432.6000000001,1232339.8999999999,984085.8,1285692.3999999999,1299827.3999999999,1403180,1626433.7,1470715,1548934.7]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 530",0,708797.4,270126.09999999998,-1561332.9,-2517917.4,-2654669.7999999998,-1050890.5,-1308450.1000000001,-1959935.5,-3333829.9,-4126630.8,-3550235.2,-3579747.2,-5106002.2,-5847759.7000000002,-5814883.2000000002,-6245980.7999999998,-6259412.7999999998,-6081373.4000000004,-6595002.5999999996,-6345007.4000000004,-6980620.0999999996,-6632898.9000000004,-7351601.2999999998,-7850188,-8865627,-9457726.0999999996,-8964908.9000000004,-8791176.4000000004,-9598641.8000000007,-9204549.1999999993,-9592610.0999999996,-9952643.1999999993,-10164526,-10535868.5,-10320471.9,-10198813,-10326710,-10107865.4,-11070766,-10925989.699999999,-11129870.699999999,-10866477,-10607716,-10103537.1,-9965097.3000000007,-9955064.0999999996,-10301908.300000001,-10436278,-10017423.699999999,-10293363.1,-10740401.9,-10895389.800000001,-10910514.1,-11132366.300000001,-11338020.6,-10653129.6,-10693526.199999999,-10747913.699999999,-10569067,-10630624.699999999,-10750658.9,-10713030.5,-10377222.1,-10532956.699999999,-10012226.9,-10250271.5,-10048992.1,-10197688.4,-10127965.300000001,-10403184.300000001,-10468904,-10472253.1,-10406716,-10486284.6,-10435029.800000001,-10875241.800000001,-10831222.699999999,-10734978.1,-10562573.800000001,-10662752,-10296602.6,-10100279.199999999,-9790354,-9506910.0999999996,-9270299.0999999996,-9235555.4000000004,-9071650.1999999993,-9024748.1999999993,-8615838.3000000007,-8976724.0999999996,-8774703.5,-8757758.5,-8434614.0999999996,-8825399.4000000004,-8980286.9000000004,-9138652.0999999996,-9235888.0999999996,-9163436.0999999996,-9140028.1999999993,-8990351.3000000007,-8712365.0999999996,-8575396.6999999993,-8488732.6999999993,-8446492.9000000004,-8468892.1999999993,-8326286.5,-8322818.7000000002,-8406631.4000000004,-8252503.0999999996,-8053940.5999999996,-7566037.9000000004,-7603818.5,-7614084.2000000002,-7733206.4000000004,-7544199.0999999996,-7406838.0999999996,-7253822.5999999996,-7246084.5,-7172768.4000000004,-6988463.7000000002,-6766975.4000000004,-6749169.2000000002,-6408358.5,-6218015.2999999998,-6120868.4000000004,-6093959.2000000002,-6075596,-6016144.7000000002,-4982498.4000000004,-5161395.5,-5122927.8,-5110127.5999999996,-5117857.2,-5290830.5999999996,-5127882.2,-5307554.9000000004,-5082017.4000000004,-4801693.2,-4388501.5999999996,-4275148.7,-4298566.5999999996,-4088127.5,-3814828.3,-3722638.2,-3793880,-3783748.4,-3413158.9,-2772641.9,-2770421.6,-2657327.5,-2791427.8,-2849438.6,-2844900.7,-2887718.5,-3030910.2,-3248972.6,-3008520.2,-3046329.1,-2830060,-2965416.1,-2939624.6,-2888356.4,-2937087.4,-3123970.1,-2602085.1,-2121320.9,-1944614.1,-2087433.4,-1941000.6,-1891453.4,-1933904.7,-1817756.6,-1807431.4,-1663385.7,-1242098,-1048688.1000000001,-950470.2,-1074593.1000000001,-1030667.8,-927690.2,-755135.3,-790619.4,-280120.3]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 537",0,-197557.5,-198167.5,386272.3,-1149278.7,-1303772.2,-1001051,539413.19999999995,2434984.9,1420460.8,2336495.7000000002,5366712.5,8842723.8000000007,8416328,6092411,7371052,9329802.3000000007,8062244.2000000002,9739572.5,8166346.9000000004,10886503.1,11600991.300000001,9687820.8000000007,9547771.0999999996,11507697.6,9255507.3000000007,12195939.4,13516917.6,15092263.5,15987659.6,12169087.199999999,11290130.1,9763964.3000000007,10321535.4,10192353,10838370.300000001,10215112.800000001,11279050.6,13909383.800000001,11603895.699999999,11455527.800000001,9405233.9000000004,12729386.699999999,12508372.6,13237586.699999999,14190533.4,12813135.9,11682937.699999999,10944176.9,13299710.9,15333578.199999999,16060329.199999999,17672988.399999999,16896412,16360295.6,16521276,21131218.5,17110291.699999999,16539637.699999999,15253155.6,15832153.9,18835221,15687283.699999999,19008829.399999999,21827686.300000001,21468527.399999999,18672209.5,16817341.5,15694958.800000001,13571381.1,11493665.800000001,10472114.9,11767055,12424639.199999999,13319348.5,11613938,9674945.1999999993,9191706.0999999996,7095093.7999999998,7338706.2999999998,7227197.2000000002,5158225.5999999996,4621014,5651580.7999999998,7871817.0999999996,5734724,5455608.4000000004,5659034.2000000002,5046242.9000000004,3186834.1,3343052.3,3767262.9,4561038.5,7710537.2000000002,8228890.2999999998,8221924.4000000004,9505432.4000000004,9922038,9383971,9861126.3000000007,10042246.5,9538389.5,8192340.2999999998,7506479.7999999998,7809288.7999999998,7366319.9000000004,7411975.4000000004,7516046.5,7955467.2999999998,8092915.2000000002,9081060,9873659.5,8360415.7999999998,7333608.7999999998,6851321,7509134.5999999996,7222816.7000000002,7656906.5,5995938.5999999996,4931656.3,4884859.7,4433786.2,3875669,4763182.2,5890468.7000000002,5456273.2999999998,5977479.7000000002,5110547.0999999996,4436346.0999999996,4771119.0999999996,3778102.1,4053822.8,3449352.2,2922658.1,2447836.9,1283498,897844.5,948927.3,1205820.2,922561.6,746515.2,573674.1,181546,90071.7,53256.6,-544001.4,-1042820.4,-1048576.3,-763133.8,-755370.8,-799012.2,-1045012.6,-1036137.2,-1094537.5,-1271637.2,-1195464.5,-1255665.8999999999,-1393310.5,-1527873.6,-1745441.7,-1768824.5,-1965345.2,-1909000.5,-1906382.6,-2107218.7999999998,-1664518.8,-1262873.8999999999,-1149566.8,-1301843.7,-1328587.3,-1522968.7,-1642984.4,-1702439.3,-1604659.3,-1491499.6,-1151266.3999999999,-1222118.5,-978670,-1066024.7,-847119.9,-696743.3,-922054.9,-658810.4,-770581.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 545",0,286540.79999999999,914050.2,1875000.8,-640002.19999999995,-2374546.2999999998,-1549072.4,-2024790.4,-2851378.1,-4867629.4000000004,-4161800.4,-3869011.4,-3035683.1,-1055731.2,-1429146.5,-687882.6,-496614.7,-710166.6,-2201986.7000000002,-2697669.8,-463340.9,946246.4,1752460.4,1363560.9,1848585.3,572630.4,-2599685.9,-2425464.2999999998,-3613026.3,-2066976.6,-2103826.1,-891238.2,1011348.3,1798434.7,1960174.1,2071917.9,1606322.1,2061446.2,3893233.3,3839269.2,3487885.1,5777465.2000000002,4504080.0999999996,5263477.4000000004,5207985,6710069.7000000002,8126226.5,8006345.0999999996,7861584.9000000004,7178120.5999999996,7504056.0999999996,4645607,2857004.8,2211418.7000000002,1686357.5,1877964.9,1758510.8,1122059.3,1841259.6,1122293.1000000001,3208689.3,2833177.8,4642979.3,3913501.2,3618722.5,2907874.6,1467527.6,652490.6,133513.4,34387.5,325613.5,1372865.4,3130025.6,1781415.9,2589495.6,3238909.2,3824039.2,4756576.4000000004,5226289.4000000004,5643009.0999999996,5339832.5,3739598.8,2721024.8,2110571.1,1356169.6,3120983.9,431107,585756.6,1416367.4,-9352.7999999999993,9760.5,214091.7,-1990393.3,308522,190100.7,934623.3,791417.1,1700065.5,3078100.9,3264963.8,3477747,3843765.5,5124695.7,5765826.5999999996,4871759.8,4907616.4000000004,5070436.9000000004,3963014.3,3881240.6,4958571,6409855,7233445.2000000002,6793828.5999999996,7197020.9000000004,7399711.2999999998,6585070.5,6562966,6007964.2000000002,6885580.2000000002,7367957.5,6430147.9000000004,5371767.0999999996,6413180.5,5439837.4000000004,5210651.5,7603531.5,7037129,4220768.0999999996,6652451.0999999996,6171208,4988040.9000000004,4377936,5691136.7000000002,6684020.2000000002,7028336.2999999998,7927327.4000000004,8267438.5999999996,8823493.1999999993,9833061.0999999996,8847456.6999999993,8361672,8008303.9000000004,8129784.9000000004,6021764.0999999996,6257421.5,4481387.3,3767083.4,5527719,5306293,5578290.7000000002,6068830.7000000002,5773035.9000000004,6119968.7000000002,6708087.0999999996,5735035.5999999996,4784472.4000000004,4328070.0999999996,4005703.3,3421864.6,2881616.2,2401188.6,2575555.2000000002,3180852.3,3185768.9,2765345.9,2714839.6,2044515.8,1773904.7,1619946.5,1094725.7,1231224.8,811659,470232.2,-109205.8,-617408,-729537,-780241.9,-845742.9,-1042959.6,-1186169.1000000001,-1296729.2,-1507444.2,-1612886.5,-1532544.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 550",0,390796,544183.5,3265888.8,1468845.3,474171.4,1787537.1,342060.5,2906436.3,2880800.2,3160686,4039420.1,3350957.7,4406867.3,3889175.8,4086168.9,4162235.4,2630817.7000000002,3546774.2,5196488,5051510.0999999996,2814834.7,3585245.1,3366799.5,2866470.7,2122773.5,4282992.4000000004,6061553.5,4556087.5999999996,5449830.7999999998,4721463.0999999996,3611896.4,3897338.9,4207400.4000000004,4805681.7,5552297.2000000002,4963058.4000000004,4986791.4000000004,8322307.7000000002,6620877.2999999998,5834435.5,3949926.2,2673538.1,807761.3,369430.1,170239.5,142524.70000000001,1754844.1,3226309.8,2318881.2999999998,2150687.7000000002,2208815.1,1604599.3,1617585.1,2615556.1,3450020.4,5955111.5,3160655.5,2460778.5,1288187.3,1346563.6,2526765.2999999998,2759423.2,1715405.7,529367.1,914539.9,866899.7,-683059.5,843122.5,556599.80000000005,-326985.7,793534.1,1371809.5,1259119.8,1872614.1,3066539.3,3096870,3608979.5,5908662.9000000004,5955487.2000000002,6197451.0999999996,5283040.5999999996,7111978,5748208.4000000004,5287043.9000000004,6050760.5,5613372.5999999996,7797188.4000000004,8147920.2999999998,6312104.7999999998,5775709.9000000004,7884190.7999999998,7275126.7000000002,6334157.9000000004,6097170,6086449.5,8030491.2000000002,9124440.0999999996,9564510.0999999996,9993239.5,11121969.6,9981710,9624036.8000000007,10308806.9,9366973.0999999996,9492601.4000000004,9726151.3000000007,8454955,9147306.8000000007,11647213.699999999,11267017.9,12736446.9,11796565.800000001,8734084,8595306.8000000007,8258634.4000000004,6293485.7999999998,4760858.2,4630004.5,5230559.7,5299361.8,5910032.7999999998,6746960.4000000004,5208192,2466691.6,2273928.7999999998,765060.3,933991.1,618128.1,1418179.7,857054.4,-146660.9,161095.29999999999,29037.7,-37413.4,37918.199999999997,-187913.1,-481409.2,-504254.5,-783677.6,-487485.2,-174739.1,47799.9,-465144.6,-625119.30000000005,-753873.3,-1468603.4,-1337360.8999999999,-1111166.2,-1061488.3,-640648.19999999995,-527741.9,30441.5,-4671.2,-241166.3,-82196,112404.2,298327,549188.30000000005,350345,446505.1,1057895.5,744041.5,369438.7,273784.59999999998,370940.2,539803.80000000005,388245.9,478250.9,531846.69999999995,270272.2,69747.100000000006,-814.4,144599.5,124304.2,214205.9,-38703.800000000003,24062.799999999999,-11464.6,93366.7,-38660.199999999997,-89215.4,-133897.20000000001,-222833.8]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 558",0,-940375.7,-2491244.9,-2468214.4,-3067377.3,-2047081.3,-3125462.4,-1229847.8,-1114936.2,-1136768,-3214714.2,-3862029.2,-4076848.6,-2824244.1,-3705301.2,-3680450.4,-4615567.3,-3300229.4,-3380482.4,-1283336,571829.9,984473.9,1719110,3553576.8,4198007.2,3969490.7,4680681.3,5628327,5513971.4000000004,4877015.5999999996,6440408.2000000002,5758916.7000000002,8105909.2999999998,8381785.4000000004,5501148.5999999996,4611368.2,5211959,5376748.2999999998,7595202.2000000002,6951371.2999999998,7080278.5999999996,6822499.2999999998,4833039.8,3746818.1,3618137.1,2631209.6,5017677.4000000004,6007822.7999999998,2962892.7999999998,4456281.5,3746031,2687636.7,3036852.8,2200889,1728762.4,2683058.9,2700429.4,2524198.2000000002,3450716.3,3640246.6,2789372.1,2262521.5,2415813.2999999998,989372,298538.5,911462.7,162747.29999999999,-1228277.3,-1135909.6000000001,-2522218.4,-2763345.7,-1815336.7,-1752243.6,-1435184.2,752993.6,904824,-1402692.4,-1936724.1,-3234164.5,-2950242.2,-3289702,-3600603.5,-2065411.4,-1042872.4,-1540533.8,-2493613.6,-3429967.2,-2913989.1,-2218490.7000000002,-2130958.1,-3144797.4,-2830265,-1928202.1,-455507.5,-73393.5,-443515.5,-192903.9,-244623.9,22754.1,-969033,346938.1,1180820.7,1751516.8,1385329.4,1947893.4,1353376.6,1349725.2,139845.70000000001,825063.8,1173194.3,1113831.1000000001,41449.9,1246976.7,948567.2,1210543.7,1033691.4,619813.19999999995,372763.1,360915.5,60164.2,-619522.4,-657486.6,-444707.7,-76838.5,-34132.1,-199451.2,-154343.9,179730,417474.1,1170031.6000000001,837841.2,818370.5,864228.7,1137415.3,1056472.6000000001,858013.6,240770.2,-69809.600000000006,-96275.6,225434.3,274598.40000000002,318524.7,518002.9,231776.4,564143.6,802743.3,884745.2,1082116.7,1645533.4,2022372.4,2073070.7,2398444.2000000002,2499919.2000000002,2665037.1,2666533.6,2719445.5,2663634.7999999998,3177526.2,3284302.2,3265513.7,3306035.1,3501303.9,3508582.1,3457259.5,3318266.5,3289563.9,3813464.7,3195764.7,3537503,3751490.4,3967220.6,3967386.1,4230133.0999999996,4334313.7,4715745.0999999996,5366960.7,5395979.5999999996,5553666.4000000004,5497057.9000000004,5592901.7999999998,6053474.2000000002,6179151.9000000004,6231988.7000000002,5924466.2000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 566",0,129526.7,936473.1,279834.09999999998,1460513.2,1476322.4,1916932,640095.5,-1416346.8,-193469.8,-1276002,-1417313.4,-1286899.6000000001,-1404831.2,-2488589.6,-3439330,-3309455.6,-2930621.5,-3491527.8,-2186953.5,-1122531.8,-511704.9,-1033882,-1059351.5,-856850.3,-1026496.3,75534.899999999994,1051615.6000000001,1123102,523581.3,216131.4,-119809.5,-1923099.9,-3478699.9,-4137400.9,-4535776.3,-4114503.4,-4213633.5999999996,-2941486.1,-2696090.2,-3441168.4,-3694527.7,-2508468.2999999998,-1601729,-1758729.7,-2366791.9,-3344332.1,-3255419.6,-4153765.6,-3721104.3,-3247851.2,-4068033,-3481013.6,-2566868.9,-2697256.2,-2264455.4,-945822.3,-2190494.2000000002,-2945508.1,-3069168.9,-1546508,-2182622.7000000002,-3797843,-3840743.8,-4170947.8,-4460012.5,-5149763.9000000004,-5425972.9000000004,-5020018,-4608603.4000000004,-5025204.0999999996,-5620883.7999999998,-4461599.5,-4741972.4000000004,-3741788.7,-2500717.2000000002,-1597253.2,-3447055.6,-4047524.6,-3637983.2,-3784924.8,-3914099.3,-4023547.8,-5535132.9000000004,-5131281.7,-4826255.5999999996,-4453273.0999999996,-3908793.9,-3917707,-3965982.7,-3044232.9,-2948292.9,-3122068.7,-1791200.3,-2419578.4,-2244042.9,-1358974.7,-1165116.7,-1049439.5,-1066312.3,-1767190.3,-2151419.7000000002,-1681682.9,-1151104.3999999999,-1170665,-2180031.4,-3017232.3,-3368807.9,-2846972.7,-2804228.7,-2469810.1,-2466006.2999999998,-2070825.2,-2417878.4,-2849394.3,-2468791.1,-1782004,-1713697.6,-1891070.4,-2179622.7999999998,-1419810.9,-1927087.5,-2172729.2000000002,-2266694.9,-2251931.7000000002,-2536612.2999999998,-2754496.4,-2907956.9,-3309588,-2787292.7,-2829293.2,-2748276.1,-2843146,-2976878.5,-2999970.7,-2640859.1,-2640039.7000000002,-2798661,-2657136.2999999998,-2646882.7000000002,-2431275.7000000002,-2329531.5,-1982998.1,-2031333.6,-2196350.2999999998,-2246708.1,-2435957,-2116958.5,-1765924.5,-1879351.5,-2087618.2,-2186193.6,-2306223.2999999998,-2289396.4,-2265688.6,-2211650.7999999998,-2360358.7000000002,-2376185.5,-2291012.6,-2233248.5,-2144159.2999999998,-2046522.5,-2115126.4,-2545143,-2652308.2999999998,-2231454.1,-1680126.4,-1505967.7,-1510751.9,-1781951.3,-1817676.2,-1789053.3,-1584798.1,-1811557.4,-1776914.2,-1722986.6,-1860189.7,-1950054.9,-2080749.8,-2082923.2,-1968569.3,-2004332.3,-1830513,-1749177]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 570",0,216574.5,-835305.4,1391530.6,1606263.9,661371.1,3839358.8,3681355.9,4172429.4,4213482.0999999996,5271562.7,2735970.3,1009064.9,-1980722.4,-2092578.5,-2836502.2,-4408118.7,-2981151.4,-3529370.3,-3292759.2,-2997903.7,-2422971,-1857180.2,-2261064.6,-2489000.5,-1622788.8,-3349414.9,-3440267.6,-3769836.4,-5349666.2,-6120995.2999999998,-6676849.2999999998,-6890430.4000000004,-6587591.4000000004,-7292808.5999999996,-8050161.7000000002,-7359920.0999999996,-7225121.4000000004,-7113794.4000000004,-8124989.9000000004,-8344384.2000000002,-7983674.5,-8413712.4000000004,-9366458.6999999993,-8661959.8000000007,-8294866.7000000002,-8972834,-8884179.0999999996,-8291561.2999999998,-7548206.0999999996,-8146671.5,-8218336.2000000002,-7858854.7000000002,-7838459.2000000002,-7916433.9000000004,-8050381.2000000002,-7232444,-7553690.9000000004,-7383014.2000000002,-7655951,-7475179.5999999996,-7161985.2999999998,-7332402.7999999998,-7668416.7999999998,-7596811.9000000004,-6909708.2999999998,-7345612.0999999996,-6998759.7999999998,-6826844.7000000002,-7248091.2000000002,-6363640.0999999996,-6577106.0999999996,-6770527.2000000002,-6339068.5999999996,-5579829.5,-5169224.8,-4765348.5999999996,-5500335.5999999996,-5335278.5,-5903114.2999999998,-6214402.5999999996,-6429424.2000000002,-6876242.2000000002,-7659849.0999999996,-7504302.9000000004,-7209938.7000000002,-6491214.5999999996,-6378082,-6157841,-6842848.4000000004,-6475748.7000000002,-6632438.7999999998,-5716159.7000000002,-3956110.7,-3650641,-3016569,-3765421.2,-4642632.3,-4630117.5999999996,-5050921.2,-5057752.2,-5127674.7,-5234229.5999999996,-5733690.9000000004,-6133166.7999999998,-6086460.7000000002,-6042465.7999999998,-5970373.5,-6019953.0999999996,-6000259.2999999998,-6450743.2999999998,-5321311.2,-5250513.0999999996,-5164858.3,-4558330.5,-4682362.2,-4628504.7,-4726845,-4681363.0999999996,-4508074,-3779132.8,-3497222.6,-3315209.4,-3445843.9,-3545118.3,-3911389.3,-3624336.5,-3844595.5,-3926540.6,-3149848.2,-3255959.4,-3392293.3,-3495103.6,-3458565.3,-3367458.4,-3496197.5,-3548267.3,-3480228.4,-3338519.3,-3362191.3,-3499105.8,-3476086.6,-3482958.4,-3578713.1,-3685119,-3728319,-3643388.5,-3490465.7,-3019821.9,-2875310.5,-2945208.9,-2974939,-3046640.6,-3097562.6,-3077064.6,-3029328.2,-3059305.6,-2978896.8,-2819552.4,-2929561.3,-3108347.7,-3110072,-3048388.1,-3152665.9,-3411627.1,-3083711.6,-2567422,-2568020.2999999998,-2501160.2999999998,-2488100.7999999998,-2512478.7999999998,-2592369.7999999998,-2523073.5,-2371906.2999999998,-2431165.2000000002,-2594214.9,-2462068.4,-2497777.1,-2342634.2999999998,-2258885.9,-2301309.1,-2238556.7999999998,-2195665.7999999998,-2320035.2000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 578",0,-500648.9,-1138489,179725.6,1505969.3,21753.7,485727.1,1688137.4,2413202,5194228.7,3523385.5,2899225.5,2242357.7000000002,1299390.8,536990.9,889379.4,2543323.5,845840,275060.59999999998,1441844.5,1792760.1,3673507.7,902177.4,-1084122.8,-1973433.9,-727688.4,-197921,-1148522.1000000001,-2248484.1,-2605591.2000000002,-2113880.5,-2357087.4,-1057782.2,-2328257.6,-1545333.2,-1465189.5,-2554027.2999999998,-1681613.8,-124631.8,834581.1,495175.7,-212495.3,1145347.2,531716.80000000005,-1513465.3,-2695381.6,-2378712.2000000002,-3341595.3,-3858578.6,-3826299.4,-5312678.0999999996,-6436823.5,-7744999.0999999996,-7961867.2000000002,-8274763,-8649198.5999999996,-8174075.2000000002,-8395294.5,-8369740.5999999996,-7856612.5999999996,-7640783.9000000004,-7678427.2999999998,-6823165.5999999996,-6468797.7000000002,-6453591.9000000004,-6924659.7000000002,-6953430.9000000004,-7788176.5999999996,-8027547,-7330142.4000000004,-7158293.5999999996,-6410146.2000000002,-6592264.4000000004,-6646997.7000000002,-6253335.5999999996,-5502182.9000000004,-5993270.4000000004,-5872185.2000000002,-6358043.7000000002,-6498570.2999999998,-6081469.4000000004,-5750391.5999999996,-6102877.5,-6392057.2999999998,-5602449.0999999996,-5810300.9000000004,-5556332.7999999998,-5424314.5999999996,-5592294.5999999996,-5063387.4000000004,-4880024.3,-4571984.3,-3688943.6,-2682355.4,-2775801.8,-2884437.9,-3223708.7,-3615768.9,-4471025.2,-4845798.9000000004,-4733550.8,-4893825.7,-4782195.8,-5190157.5,-4887940.7,-5130282.5,-5219998,-4944653.3,-4758098.2,-4828046.5,-4373502.0999999996,-3545974,-3575899.4,-4037278.6,-4104727.9,-3994342.3,-4275754.3,-4283426.0999999996,-3847031.8,-3522396.7,-3277063.9,-2987365.5,-2706379.6,-2931232.9,-2767361.2,-2996274.2,-2839570.4,-2940758.7,-2513683.5,-1828454.2,-2318355.5,-1820612,-1245944.2,-1707969.1,-1707316.7,-1616801.1,-1374151.5,-1221108.3999999999,-969204.4,-530489.19999999995,-291838.09999999998,100955,154632.9,119386.8,390860.7,406739.5,547644.1,970156.9,1446190.3,1587361.9,1800672.4,1848181.3,1828321,1239181.1000000001,1095020.2,1170035.2,1369497.6000000001,1470968.8,1436377.4,1580150.4,1476526.5,1380060.9,1460964.9,1446688.2,1544364.8,1996997.7,2058426.3,1894064.4,2242558.6,2154345.7999999998,2139326.2999999998,2189557.7000000002,2529098.9,2769841.4,2917522.3,3305601.9,3346945.9,3640163,3346037.8,3643898.2,3790339.4,3801957.7,3862017,4002152.2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 583",0,-1013743.1,-337712.8,-573518.9,-1703934.6,-2616837.9,-2184303.4,750796.3,899750,989926,-1585740.2,-3252992.9,-2416970.1,-2007038.1,-2640497,-1493127.8,-2030771,-2841458.4,-2169001.9,-3303552.7,-3745167.3,-3793773,-2736369.4,-1780406.3,-3688396,-3129400.9,-2924518.8,-3684305.4,-4621440.0999999996,-4818501.5,-5596763.2999999998,-6231325.5,-6023259.5,-6059932.0999999996,-5732735.5999999996,-5289915.5999999996,-4953310.3,-5207259.3,-5091933.5999999996,-5714303.5999999996,-6088610.7999999998,-7280811,-7320050.2000000002,-7956387.5,-7242495.2000000002,-7350026.0999999996,-7201631.7000000002,-7813653.7000000002,-7841567.7999999998,-7439354.2000000002,-8357605.7000000002,-8421574,-8119884.2999999998,-7609070.5,-6615138.2999999998,-7117059.7000000002,-6146140.5999999996,-5941122.9000000004,-5581919.2999999998,-6134386.5999999996,-5855524.0999999996,-5485506.7999999998,-5653798.0999999996,-5475514.9000000004,-5517321.2000000002,-5693674.0999999996,-5875657.0999999996,-6205097.7000000002,-6460750.2000000002,-6175254.9000000004,-6330552.2000000002,-6321092.7999999998,-6361341.7999999998,-5797053.5999999996,-5707321.9000000004,-5560577.5999999996,-5498723.9000000004,-5038348,-5526810,-4830536.5,-4845313.5,-4647242.9000000004,-4707622.3,-4956141.9000000004,-4498990.5,-4575185.3,-4891007.5999999996,-4548949.8,-4853953.9000000004,-4951251.4000000004,-4741732.5,-5173582.7,-5391437.7999999998,-4685031.0999999996,-4717608.9000000004,-4936665.4000000004,-4746808.8,-4639447.5999999996,-4778213.5999999996,-5006342.9000000004,-4803225.2,-4645463.5,-4598079.9000000004,-4509916.5999999996,-4351434.7,-3898679.9,-3534600.2,-3628152.4,-3715271.1,-4026096.5,-3818278,-3136126.1,-2806203.7,-2586879.7000000002,-2868377.8,-2887162.8,-3131994.3,-3303517.2,-3124975.1,-3443478.4,-3481759,-3361033.3,-3207886.6,-3246904.8,-3380700,-3273230.7,-3095950.4,-3016031.5,-3200168.6,-2284584.1,-2306793.6,-2055114.6,-2069198.6,-1842199.4,-1652493,-1836021,-1728910.1,-1673635.3,-1317610.5,-943893.4,-730157.2,-825435.5,-883057.9,-774502.1,-832274.8,-428911.4,-494668.4,-136143.20000000001,460591.9,413174.4,180789,92328.5,156614.9,41309.5,92797.9,-118743.1,-87875.7,12940,-21210.799999999999,-24321,-330330.3,-315458.3,-237355.4,-38911.599999999999,-383927.8,25070.2,647862.19999999995,877351.6,1311892.3,1362891,1379914.4,1474495.2,1253804,1471619.7,1386402.4,1536936.5,1372982.4,1557747.6,1529184.2,1300503.5,1397679.2,1432681.2,1631008.1,1416165.4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 591",0,-662129.69999999995,-403245,-159143.9,211999.3,-1823576.7,-2457190.5,-4188059.4,-4209132.3,-2914552.7,-3316130.9,-3781353,-4730331.5999999996,-5685796.5999999996,-6214295.5999999996,-5152356.5999999996,-3755026.6,-2558322.7999999998,-2631052.7000000002,-1743488.1,-766958.6,-1278363.7,-2704544.7,-2044000.7,-3013146.9,-2264006.9,-2617180,-1253119.8999999999,-224847.3,1656751.3,1968691.7,1173797.3,1140792.2,396750.2,1156079,-157847.9,1414915.4,1319996.3999999999,853709.8,342161.8,1539441.4,3585519.9,5327679,7628083.2999999998,6764596.2000000002,8418484.1999999993,10865234.199999999,8307608.5999999996,9406144.5999999996,10607205,8662912.1999999993,8017724.2999999998,5949895.7000000002,4584347,7081761.9000000004,8658008.5999999996,10874227.199999999,12004121.9,9854932.4000000004,10444552.4,9441584,10506812.199999999,8842190.8000000007,8111602.5,9700355.5999999996,8264379.0999999996,7782086.2000000002,7802212.0999999996,8171114.2000000002,8509786.3000000007,6887348.9000000004,6949806.5999999996,8168932.2000000002,9229615.6999999993,10282544.5,9885219.8000000007,8221376.9000000004,5471865.7000000002,3440449.7,3847575.2,4179328.9,3791129.3,1910733.4,3238090.1,5856607.5999999996,6293650,6769438,4669191.0999999996,4703717.5,5677778.5999999996,4750764,6040915.7999999998,6685695.7000000002,8105226.7999999998,6868216.9000000004,8295380.5,8307516.0999999996,8710623.4000000004,10976897.4,11981378.699999999,15668027.5,14063464.6,13846959.1,14349785.199999999,14029411.1,15786857.199999999,14602778.4,13085896,12910530.6,11915530.800000001,9294079.0999999996,11894076,11224991.9,11573299.199999999,13361218.9,12292335.6,12711839.5,11812452.699999999,11119122.5,9799663.5,6974273.7999999998,6502209.7999999998,5297468.3,6571126.4000000004,6015230.0999999996,6231251.7000000002,3273919.8,4260308.9000000004,4117907.8,5923028.7000000002,5093701.7,4157763,4343433.0999999996,4053146.3,4054903.7,3843550.6,3145878.5,4009399.9,3341057.6,3289052.1,2934035.6,1825811.1,1378192.2,1369434.3,800207.9,1271665.6000000001,1324130,1210804.3,1193030.8,1391178.8,1410476,1700744.9,1604222.5,1690826.2,1442267.3,1198158.3,881729.1,790015.1,671729.2,342852,137023.6,130782.3,133339.5,-103800.4,10287.799999999999,98076.800000000003,610809.69999999995,516377.2,513466.8,639754,771357.3,890302.1,745748.6,856824.1,586140.30000000005,434270.4,703738.4,953037.2,903671,904388.1,910724.4,844641,821867,846310.7]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 599",0,-216109.2,653508.4,-856812.5,36419.1,-448866.5,-111549.1,888206.5,756553.2,3556684.1,3643194.8,4267172,5687900.5999999996,5769031.0999999996,6908516.5999999996,4905312.3,3272956.8,3244803.7,1514318.8,570221.1,477133.9,-474207.3,184480.1,-1344591.2,-3588756,-4226169.5999999996,-5319100.2,-6751684.7999999998,-7010350.2999999998,-8164022.2000000002,-8505240.4000000004,-8754188.0999999996,-8089440.9000000004,-6809281.0999999996,-8513237,-8891206.5999999996,-7810586.7000000002,-9070260,-8776503.5,-8916778.1999999993,-8478051.8000000007,-7647999.7999999998,-8084568.5999999996,-9244035.5999999996,-9272526.5,-9397772.0999999996,-10089872,-10010117.300000001,-10083318.1,-10305348.6,-9864281.4000000004,-9766380.0999999996,-9918815.3000000007,-9794698.6999999993,-10428362.300000001,-10970624.1,-9803981.5,-9885293.0999999996,-8995688,-8012699.5999999996,-8065995.9000000004,-7343657.7000000002,-6634271.7999999998,-6415021.7999999998,-5873148.7000000002,-6243139.9000000004,-6676014.4000000004,-7544053.4000000004,-8091953.4000000004,-8499909.9000000004,-9206941.0999999996,-9104156.4000000004,-8577142.6999999993,-8304538,-8805241.5,-8907901,-9015279.0999999996,-8193068.9000000004,-7624341.7999999998,-7267850.7999999998,-8004056.2999999998,-7876761,-8156804.0999999996,-8772750,-8642121.3000000007,-7850225.0999999996,-8061749.5999999996,-8142056.5,-8118065.7000000002,-7656932.2999999998,-7943753.4000000004,-8062836.7000000002,-7801775.2999999998,-7085449.7999999998,-7227882.7000000002,-7084165.9000000004,-7479154.2000000002,-7465266,-7440890.2999999998,-7069058.4000000004,-7319452.2999999998,-7498366.2000000002,-7415415.7000000002,-7111481.0999999996,-7217964.5999999996,-7362534.7000000002,-7304207.0999999996,-6907725.9000000004,-6658964.5999999996,-6682337.4000000004,-6702891.7000000002,-6001236.2999999998,-5814131.7000000002,-5772000.2999999998,-5500648,-5232157.0999999996,-5296255.0999999996,-5385096.5999999996,-5493218.2000000002,-5352335.3,-5072205.2,-4862113.8,-4806533,-4728699.5,-4689274.9000000004,-4511749.2,-4491988.7,-4771390,-4758847,-3834043.1,-3460828.2,-3323637.8,-3043563.7,-2979779.3,-2686924.5,-2387483,-2152899.1,-2242636.5,-1964679.4,-2223007.2000000002,-2262010.1,-2132930.9,-1940531.9,-1776184.9,-1839993.7,-1869475.5,-1652366.6,-849186,-734428.7,-754979.5,-769033,-850941.8,-811156.7,-1127215.1000000001,-1219457.5,-1226780.3,-1093217.2,-969063.9,-953891.3,-1016602.3,-774993.2,-607804.69999999995,-459982,-669882.5,-817373.6,-525929.6,-223960.6,77115.5,180159.2,237617.2,174578.2,458643.20000000001,124344.8,-51346.400000000001,78410.899999999994,274152.5,279439.90000000002,287085.7,446975.1,622636.19999999995,599198.1,842340.3,871024.7,702619.3]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 604",0,17070.7,424897.6,-360139.4,369843.6,1104657.3999999999,1339985.8,1645292.5,2459102.4,2076496.3,144256.9,-153581.6,-991169.4,223540,420658.1,515822.9,-255639,-306660.59999999998,716258.5,-1004381.7,1668157.1,2295678.6,2355806.1,834119.4,265849.09999999998,1931828.6,92179.4,748570.5,1035097.5,2663442.7999999998,4931782.3,3973341.7,3442054.6,3874722.4,5769310.0999999996,4042027.6,4051166.1,2913512.1,3340061.1,3888238.6,2335048.4,2688596,3033824.4,4579122.4000000004,1580617.1,964810.4,1420551.8,70129.399999999994,717448.7,2424432.4,3117480.8,1961417.3,1194304.8999999999,519502,2121165.7999999998,1183049.8,245917.3,-904177.8,-1090026.7,-2944641.9,-3824676.4,-4482449.5,-5192762.8,-5214627.5999999996,-4922416.3,-5035181.4000000004,-3569551.1,-4917746.2,-5371670.7000000002,-4712130,-4268566.5,-3560429.5,-4249122.9000000004,-4416605.5,-4913242.3,-5304032.3,-5201484.0999999996,-5270960.3,-4852463.5,-5239877,-5160249.4000000004,-5139646.8,-4811956.2,-5347618,-5800627.7000000002,-5398328.5,-4612206.4000000004,-4185571.3,-4265608.0999999996,-4691959.7,-4347862.5999999996,-4418066.2,-4550952.7,-3696092.9,-3940709,-4088341,-4669799.5,-4411350.5,-4254434.4000000004,-4615195,-3686816.1,-3769457.2,-3695313.4,-3225291.9,-2914978.3,-2469991.9,-2060505.8,-3565732.2,-2528931.9,-3291290.4,-3444289,-2838938,-3043602.9,-2284085.2999999998,-2634025.7000000002,-2482904.2000000002,-2606665.7000000002,-2897540.3,-2772346.2,-1878529.6,-1839809.1,-1990109.5,-1977275.7,-1454254.6,-1357137.3,-1626017,-1751903.8,-1576775.8,-1925283.5,-1580009.3,-1431264.6,-1019957.3,-1738965.9,-2103402.2000000002,-1821545.8,-2062498.4,-1849403.8,-1629199,-1715151.1,-1540777.2,-1314063.8999999999,-1166875.8,-1136802.8999999999,-1097029.8999999999,-1175015.2,-907479.1,-1030523.6,-1004065.5,-871422.7,-628194.6,-678818.4,-622964.19999999995,-626674.69999999995,-702023.9,-839476.8,-980193.4,-1264003.8,-888891.4,-844322,-865578.7,-1023261.5,-1033526.9,-910882.2,-836544,-845287.3,-793969.2,-401249.2,-589594.9,-568582.80000000005,-670232.6,-536422.19999999995,-501351.3,-405410.1,-306313.7,-19132,123.5,-10380.9,204422.39999999999,361447.8,334600.59999999998,352714.3,353275.9,157010.4,-101141.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 613",0,-111416.5,1436404.9,2642957.7999999998,-500358.5,-55087.3,-123219.8,-508843,-2991.9,589320.4,-526038.5,2119916.7999999998,-673381.5,-1803247,-2334647.7000000002,-2235622.9,-2020997.4,-2903173.9,-5676600.7000000002,-5681450.7999999998,-5662129.7999999998,-4993313.2,-5637503.9000000004,-6099665.2000000002,-7075017.9000000004,-9323446.5999999996,-9626752.4000000004,-8838218.4000000004,-8714786.3000000007,-9026599.1999999993,-10048406.199999999,-10283181.699999999,-9990756.5,-9997593.1999999993,-10356818.800000001,-10530060.800000001,-10882861,-10715598.9,-9720770.6999999993,-9288297.9000000004,-9197445.5999999996,-8632276.9000000004,-7349131.5,-7823751.0999999996,-8054577,-8781113.8000000007,-8984717.8000000007,-8729624.5,-8942070,-8390851.8000000007,-8248626.0999999996,-7896647.0999999996,-7140474.2999999998,-6618432.9000000004,-7095996.5999999996,-6236545.2000000002,-3976850.2,-4222493.7,-3640838.5,-5294247.5999999996,-4471236.9000000004,-4130134.8,-4332657.8,-5759170.5999999996,-5204600,-5704335.0999999996,-6457974.2999999998,-7130802.2999999998,-7133143,-7274508.0999999996,-6150856,-5645417.5999999996,-5772893.4000000004,-5131199.3,-4015905.8,-3300408.6,-2815120.5,-2257428.2000000002,-2810809.4,-2674024.9,-3725119.4,-2621892.4,-1951903.2,-1893175.6,-1500642.5,-1034934.8,-90950.5,1033993,2450644.1,2201273,1789053.1,2444199.1,2765466.9,4242948.7,5328761.9000000004,4956849.5,5157427.7,4458623.8,4938590,5485236.4000000004,5651785.5999999996,5282588.4000000004,5295962.0999999996,7217272.5,6919502.0999999996,6421129.2000000002,6459857.7999999998,5693532.9000000004,3384971.6,2397424.2000000002,3901696.8,4937398.5999999996,5991886.2000000002,3870003.9,2961906.1,3197466.2,2655526.6,334503.7,603372.30000000005,1695312.2,1736623.7,810166.1,884564,1155250.1000000001,1542851.6,2559191.6,1559041.1,1626132.1,2227857.4,2558348,2668507.7000000002,2459469.4,1382589.7,659327.6,1754195.1,1478464.4,687573.8,836552.9,231437.9,-114283.2,30082.9,-355073.1,-543576,-442965.9,-587613.5,-525359.69999999995,-810570.5,-709109.3,-492071.8,-358784.3,-526964.30000000005,-644759.9,-733225.6,-510579.9,-198970.1,-556355.6,-687457.5,-580393.4,-600653,-654064.1,-739917.4,-775394.7,-593143.6,-622779.4,-884288.9,-950322.3,-800190.8,-740335.1,-792717.3,-686953.5,-814920.6,-676945.1,-754666.5,-772179.7,-742731.5,-551331.5,-557564.19999999995,-672513.9,-628332.1,-773165.2,-614362.1,-530093.6,-678479.3,-798360.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 616",0,96427.4,-910617.5,530763.19999999995,1156194.1000000001,-860384,-1669233.6,-2978599.9,-3212315,-3584666.5,-4329286.5999999996,-3736362.4,-3433978,-4304747.3,-3521264.5,-4659242.5,-5774473.5999999996,-5690312.9000000004,-3725095.2,-3069219.6,-2545706.2000000002,-1742874,-1763181.2,-1789598.5,-1534665.3,-2120541.9,-3422521.5,-4626649.8,-5569882,-4160015.6,-4416134.7,-4552999.9000000004,-5310571.4000000004,-5649494.5,-5525584.7000000002,-6143508.5,-6320147.5999999996,-6149178.9000000004,-5511651.5,-5502227.7000000002,-6326537.7000000002,-6532448.9000000004,-6492550.7000000002,-7377686,-7349435.2999999998,-7175778.2000000002,-6688079.2999999998,-5286546,-6965057.7000000002,-6242884.9000000004,-5853079.4000000004,-6703983,-5811127.7999999998,-5283203.0999999996,-5936256.5,-5382492.5999999996,-4655372.7,-5254737,-5080551,-6176310.9000000004,-6232605.0999999996,-6498729,-6626168.7999999998,-6230657,-7170915.9000000004,-7664051.0999999996,-7213465.4000000004,-7649348.7999999998,-7255135,-7005329,-5703940.5999999996,-5240962.7,-3591323.1,-3315101.6,-2646464.1,-1058451.3,-1428406.4,-1428378.9,-1798066.4,-2205533.4,-2646248.5,-2837909,-2760836.1,-1928972.3,-826840,-1323328.5,-2389604.2999999998,-3375737.3,-3115864.2,-3889558.5,-4265584.4000000004,-3247644.9,-4040353.3,-2853573.8,-3921622.8,-4196987.3,-4420960.7,-5038273.9000000004,-5574839.7000000002,-6039608.7999999998,-5749583.0999999996,-5607244.0999999996,-5345917.5,-5389724.7999999998,-6304400.4000000004,-6480997.5999999996,-6574124.2999999998,-7120934.9000000004,-6913487.2999999998,-6899054.7999999998,-7058398,-6452482.7000000002,-6273951.4000000004,-6158979,-5892717.7000000002,-5814297.0999999996,-5731326.7999999998,-5352452.2,-5107189.5,-5220597.3,-5507972.4000000004,-5498774,-4928172.3,-4265066.2,-4492106.7,-4725243.2,-3942699,-4148682.4,-3948610.2,-3675685.4,-3684618.8,-3778536,-3785547.8,-3799276.6,-3596680.7,-3467721.3,-3447848.7,-3420284.5,-3199001.8,-3277966.1,-3413554.3,-3294414.6,-3151513.8,-2988982.2,-2993371.5,-2933526.8,-2966171.2,-2727587.8,-2167188.1,-2466530.5,-2482046.5,-2339894.6,-2356516.1,-2090153.4,-2130683.2999999998,-2071248.4,-2232785.2999999998,-2240332.1,-2537421,-2466398,-2420732.2000000002,-2435409.6,-2563501.7999999998,-2623085.6,-2811806.3,-2455946.2999999998,-2126481.2000000002,-2100034.1,-2151976.9,-2097664.2999999998,-1869554.3,-1949863.2,-1922686.5,-2071736.3,-2064365.3,-1946736.2,-1962096.1,-1914869.7,-1857912.7,-1925720.6,-1886755.7,-2007043.1,-1891755.8,-1712264.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 624",0,-102570.1,-91839,-140084.4,-1325456.7,-617878.19999999995,-514501.2,-1704766.9,-3605038.8,-2944295.1,-3848024,-2595913.5,-3458423,-3966166.5,-4162521,-4555568.5,-3526818.3,-3000708.1,-4258110,-4245419.7,-4187567.2,-5694465.2999999998,-5147323.9000000004,-6901159.9000000004,-6693767.0999999996,-6350786.0999999996,-6701297.7999999998,-6840557.7999999998,-7738444.5,-7529369.5,-7501922.7999999998,-7392830.4000000004,-7547501.7999999998,-6091514.0999999996,-5201343.7,-4880256.7,-5541817.7999999998,-5330232.0999999996,-4586022.3,-5874235.5999999996,-5661074.9000000004,-6610767.5999999996,-4807594.2,-4696603.9000000004,-4966677.5,-5471144.7000000002,-4706027.5999999996,-5368247,-5791428.5999999996,-5977018.0999999996,-5303703.5,-4653920.0999999996,-3821446.5,-3864431.2,-4700048.4000000004,-5183189.5,-5185889.0999999996,-6013403.0999999996,-5523042,-6405028.5999999996,-6045620.9000000004,-6736527.7000000002,-6419373.7999999998,-6202428.4000000004,-6295876.7999999998,-5685259.2000000002,-5111140.5,-5280167.4000000004,-5464050.9000000004,-6310612.7000000002,-5730127.9000000004,-6585948,-7170773,-7057934.4000000004,-6354462.7000000002,-5803410.7999999998,-6689597.2000000002,-6927969.7000000002,-6711564.2999999998,-6550679.5,-6266834.7000000002,-6312404.7999999998,-6953539.5,-6889655.4000000004,-5936252.0999999996,-6303058.2999999998,-6202134.5999999996,-5446296.2000000002,-5659438.0999999996,-5020045.9000000004,-4338762.9000000004,-4518062.3,-4725303.0999999996,-3108662.5,-3175144.7,-2668611.2000000002,-2288022.5,-2558852.7999999998,-3622458,-4178538.5,-4330947,-4318916.5999999996,-4201178.4000000004,-4350196.5999999996,-3688681.4,-3335052.1,-3332600,-2495708.5,-1403784,-571148.4,-987084.1,1379948.8,2213199.9,1415346.2,1126783,769865,-866128.9,-649387.80000000005,-776837.9,-111195.2,108769.2,-279545.59999999998,674490.6,85291.7,382627.6,485235.8,934920.4,1173567.3999999999,914753.6,2008604.2,2474880.5,2599862.1,2629511.6,2562518.2999999998,2545350.5,2478872.1,2469646.7000000002,2470475.5,2337536.1,2376906.2000000002,2228489.7999999998,2112802.6,2037576.6,1899355.6,1974604.8,1685029.7,1850276.3,2403550.2000000002,2830588.8,2276588,1998861.1,1745373,1734922,1384094.5,1543593.7,1268103.5,1092064.3999999999,1290111.5,1157852.3999999999,935804.5,982292.8,959081.6,1146847.3,870512.8,827593.2,1251932.2,1654313.6,1685073.4,1614863.8,1700127.4,1804405.6,2133142.2999999998,2141722,2236032.9,2504080.4,2719228.8,2355130.5,2301526.2999999998,2429498.6,2199989.2999999998,2310134.4,1999554.2,1768235.9,2002549.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 632",0,-218863.6,921238.9,2084716.8,4893585.7,3316468.7,2037150.8,416519.6,865586.4,1348170.9,-87240.4,25590.7,-518900.6,-1789429.9,-1555219.3,-1192877.7,-989571.4,-1411624.8,-2277801,236758.39999999999,-433776.7,-406653.7,-274326.3,-1342561.3,-3103505.5,-3257520.1,-5648856.5,-6287840.5999999996,-6722029,-5966805.2999999998,-5352069.5,-7405551.7999999998,-7864901.4000000004,-8467993.6999999993,-8065746.7999999998,-8277094,-8430718.8000000007,-8948851.4000000004,-7384461.9000000004,-7931444,-7806887.2000000002,-8164806.7999999998,-7666626.2000000002,-8066086.2999999998,-8288604.7000000002,-8440581.4000000004,-7610640.2999999998,-8325531.0999999996,-8031111.7999999998,-7893762.7999999998,-7441727.9000000004,-7795860.2999999998,-7863972.2999999998,-8054300.7000000002,-7908567.5,-8163243.4000000004,-7519408,-7320751.2000000002,-8065450.7000000002,-8390219.5999999996,-8689680,-8361162.5999999996,-7731617.2999999998,-7140851.2000000002,-6760847.7000000002,-6317207.7999999998,-5435644.2000000002,-5834000.5,-5840888.7000000002,-5769678.2999999998,-5621380.0999999996,-6002081.4000000004,-6926923.2000000002,-6399635.7000000002,-6148805.4000000004,-5061886.0999999996,-5078974,-5277449.7,-5349574.5,-6005048.2000000002,-6075006.2000000002,-6200826,-6000459.2999999998,-5462107.5999999996,-5644313.0999999996,-5812217.5,-6243243.7000000002,-5805766.4000000004,-5495169.2999999998,-6217051.7999999998,-6558089.7000000002,-6577934,-7174881.5,-6828908.9000000004,-7350953.2000000002,-7354579.2999999998,-7590598.2000000002,-7835824.5999999996,-7631247.5,-7512795.5999999996,-7149045.2999999998,-6844187.4000000004,-6563684.4000000004,-6526255.0999999996,-6393847.4000000004,-6643779.2000000002,-6758481.0999999996,-6645542.0999999996,-6287776.0999999996,-6667636.2999999998,-6248794.5999999996,-5596874,-5893309.5999999996,-5889097.5,-5666330.2000000002,-5867986.5,-6023762,-5686362.2000000002,-5300761.0999999996,-5104452,-4966361.2,-4776936.5999999996,-4558534.5999999996,-4107147.7,-3973866.4,-3854788.6,-3914512.5,-3926012.4,-4058504.2,-3132739.9,-3194699.2,-3053218,-2871845,-2756601,-2969312.3,-3025555.5,-3117385,-3105329.8,-2892152.9,-2611199.2999999998,-2439189.4,-2221266.6,-1888576,-1797670.7,-1541566.4,-1507963,-1515614.4,-1193677.3999999999,-773956.5,-690813.3,-920478.2,-775339.6,-729756.2,-838784.8,-857743.4,-672345.59999999998,-933219,-778399.9,-820508.1,-841608.8,-851044.8,-1030678.2,-1325437.7,-1295724.3,-1279859.7,-1143227.3999999999,-514843.3,-684379.7,-878731.1,-873955.8,-789357.5,-699706.7,-481757.5,-216616.7,21674.799999999999,49598.1,-29063.1,-165593.70000000001,-175342.8,-72779.899999999994,-3977.9,63689.4,43832.9,231484.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 637",0,242598.6,1529017,1934559.9,1290771.8,-208325.6,-1871438,-2776049.9,-3448921.8,-3116773.9,-4448505,-4038178,-4348460.5999999996,-4764923,-5799243.5,-5347508.8,-3768801.8,-3831010.8,-2898930,-1972043.3,-1644544.9,-1564856.8,-2329190.1,-2233379.9,-3569685.9,-4157797.6,-3104687.4,-4009127.1,-2846841.6,-3748286.9,-2843212.2,-2199774.6,-2907161.5,-3889387.9,-3520751.3,-1636344.3,-561733,-1504399,-760951.8,-2519948,-315495.7,-1048786.8,-592430.69999999995,-730357.1,396031.9,-955075.3,-2445665.5,-1003093.6,-365933.6,217752,-514112.4,1248057.8,588831.80000000005,1251020.1000000001,610177.6,400378.1,742391.7,-13163.2,-9476.9,-642433.69999999995,-678859.2,-293089.09999999998,360617.1,117763.5,-362129.8,-1223265.2,-480023.2,-1362814.8,-1849031.8,-2173741.7000000002,-2851372.2,-3361974.3,-5314238.8,-4912468.5,-3966572.6,-3622358.5,-3493758.4,-854389.9,-1521847.1,-1976562.4,-9997.9,741333.7,197075,-673986.1,-719780.2,59917.2,-158531.1,-1019818.7,-772396.7,-102255.9,-616452,-653028,-1704233.1,-1313218.3,-2321787,-2460579,-1577624,-1842888.4,-1627985.2,-202307.20000000001,426269,-191836,1222222.5,-359260.3,-923303.8,-1293052.3999999999,-1144159.1000000001,-592640.5,-1696692.4,-2059333.7,-2789463,-1006934.4,292942.90000000002,412331,832368.1,283188.3,170514.9,-902417.7,-1094817.7,-1424701.8,-1756615,-993459.5,-1269196.1000000001,-1399075.6,-2184542.5,-1718382.3,-1974258.6,-1388791.2,-1659444.5,-629881,-887163.2,-578927.19999999995,-605821.1,-698481.8,-214365.9,-834804.7,-857298,-1207969.2,-1304946,-1294101.8999999999,-1151196.2,-1191621.6000000001,-1341310.6000000001,-1379806.8,-1695436.1,-2021521.6,-2244717,-2122423.6,-1937712.1,-1747480,-1921518.4,-1865692,-1753461.7,-1671126,-1613505.7,-1902563.5,-1647159.3,-1819419.2,-1752346.3,-1800715.1,-1582291.5,-1807566.1,-1512119.7,-1470796,-1479025.2,-1387861.3,-1085505.7,-1085043.8999999999,-1029764.5,-1114753.6000000001,-1249479.6000000001,-1489659.2,-1572824,-1675373.7,-1760962.6,-1983897.1,-2080148.6,-2315439.2999999998,-2308034.9,-2512194,-2639068.5,-2760536.7,-2889583.4,-2975567.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 646",0,159057.70000000001,-581562.1,-398905.1,64711.4,278752.40000000002,-1200099.2,-2067313.8,-452978.9,260417.1,386189.5,281422,430538.5,-2251042,-1890871.9,-367158.5,20140.5,1164069.6000000001,800227.2,-1075884.8,-1018674.4,257127.3,1546014.6,2347677.2999999998,3959800.1,4049498.3,3423797.2,-1396885.3,-1355989,-2395338.6,-1663873.3,-1916360.7,-1775746.8,-2288896.6,-2310252.5,-2561737.6,-3161028.7,-3657877.9,-2605068.6,-3820547.8,-3401749.7,-2560249.7000000002,-3280563.2,-2005390.1,-6621,384403.1,-1463463,-1181990.1000000001,-1764614.3,-2219107.2000000002,-1763246,-3529382,-2766841.5,-2171087.5,-2528461.2000000002,-3952733,-3785363.2,-3777721.7,-3132858.4,-2552919.1,-3266151.1,-2989502.5,-3935051.1,-3854219.5,-5256929.7,-5640935.5,-4687236,-4775946.5999999996,-4912710.4000000004,-5120442.8,-5765236,-5920224.7000000002,-5073478.7,-5862475.2000000002,-5574963.0999999996,-5144285.8,-4474904.4000000004,-4139437.4,-5090255.0999999996,-5530530.7000000002,-4942031.2,-5202992.5,-5355371.0999999996,-5806576,-6043640.7999999998,-6497980.9000000004,-6520605.7999999998,-6982023.0999999996,-6579314.2999999998,-6569449.0999999996,-7154555.7000000002,-7071646.7000000002,-7922773.5,-7184424.5,-6572387.4000000004,-7319778.7000000002,-7766361.5,-8020356.5999999996,-7669174.7999999998,-8012864.5,-8143138.0999999996,-8355633.9000000004,-8090004.4000000004,-8197603.2000000002,-8034086.0999999996,-8143104,-8051927.5999999996,-7882494.7999999998,-7690180.2000000002,-7500960.5999999996,-7625188.7000000002,-6919418.0999999996,-7049169.5999999996,-7177051.5999999996,-7002556.5,-6951765.9000000004,-6752449.2999999998,-6836168.7999999998,-6357793,-6435046.5999999996,-6281499.9000000004,-6125321,-6223091.9000000004,-6101929.5999999996,-6024534,-6035668.5999999996,-5923125.7999999998,-5817338,-5749493.7000000002,-4869097.9000000004,-4722140.5999999996,-4558560.5,-4466754.0999999996,-4436970.5999999996,-4301038.9000000004,-4332812.8,-4147238.2,-4178541.6,-3999081.4,-3918974.1,-3672522.7,-3658306,-3523080.9,-3533071,-3616995,-3590946.3,-3427615.8,-3061363.3,-2567369.7000000002,-2536363.9,-2660040,-2434533.7999999998,-2469736.5,-2383693,-2381339.2999999998,-2423438.5,-2413572.4,-2324255.7999999998,-2356679.2999999998,-2498292.2999999998,-2315520.1,-2548042.4,-2530267.1,-2420198.2999999998,-2444205.6,-2124797,-1741383,-1873925,-1907096.4,-1912393.9,-1880883.7,-1762328.1,-1941881.4,-2009298.1,-1916823.4,-1564552.6,-1428981.8,-1487584.1,-1530598.3,-1310288,-1331654.3999999999,-1242561.8,-1099732.3999999999,-868639.4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 652",0,-221809.8,987037.4,-359174.8,-703384.4,687807.5,794803.6,575537.30000000005,-146774.79999999999,-177173.3,657547.80000000005,1395433.2,-129154.1,-1221837.7,-1554807.9,-1064291.3999999999,-832881.4,467113.5,1828539.2,338528.7,1871881.9,2085939.3,545711,3804.1,1780607.9,1769206.3,3495225.7,3094265.5,4888760.4000000004,5795134.9000000004,6188079.0999999996,4391167.4000000004,3406048.7,3597262.8,3784735.9,5214047.0999999996,5460501,7816975.2999999998,9382513.8000000007,10811184.6,8958516.0999999996,6587626,7613034.5999999996,6985022.2999999998,9254517.0999999996,9131693.6999999993,8655206.0999999996,7122251.9000000004,8091361.7999999998,12157247.9,13096659.1,13415434.6,13526628.6,13006119.1,9363454.5,14132020.199999999,13330077.5,16716902.1,12066881,8872067.6999999993,8291107.5,9352172.0999999996,8183086.5999999996,8042435.4000000004,7243070.5,5447528.0999999996,3555594.5,3182369.7,2087082,2271035.7000000002,2220819.9,2530723.2999999998,4112345.4,4283503.2,4190127.3,2766701.2,2298716.7999999998,1597545.4,1876492.1,1186784.3999999999,4299564.7,5406928.5,4004934,2360024.1,2377399.2999999998,3976784.3,4734175.4000000004,5527285.7000000002,5471833.5999999996,4674191.3,7084793.7999999998,8814916.0999999996,11337873.5,10756535.6,12327234.6,10956960,11314469.300000001,12406930.5,11720502.9,13938561.4,12732856,13071171.9,11489899.4,11000763.800000001,9910565.4000000004,8304332,8475384.1999999993,9455482,9874661.3000000007,9284384.3000000007,8812927.6999999993,8504041.9000000004,8542516.4000000004,7699630.0999999996,7335471.2000000002,9958023.5,11712300.199999999,12674973,12774184.9,12610071.6,11088893.800000001,9537410.5999999996,9637576.8000000007,10919269,8696775.5999999996,8886670.5999999996,10577915.1,12053955,11854942.4,11734756,11663058.1,7054609.7000000002,5985990.9000000004,4719133.2,4686297.5999999996,4980917.2,5813014.2000000002,5312090.0999999996,5543722.0999999996,4851915.9000000004,4110336.7,3777481.1,3123002.9,2525991.4,2842061,2726917.6,2545414.6,3921952.4,3260603.5,3172850.8,2796394.9,3088904.1,3048070.1,2818986.5,2232040.2999999998,2175458.1,1703763.4,1653959.6,1554720.2,1372890.9,1314189.3,1091284.2,1037166.7,1258354.6000000001,1558200.1,1709804,1255201,1334484.1000000001,1398992.3,1565962.9,1915950,1910573.1,1758126,1668457.2,1429154.3,1327214.3999999999,1100989.8,1258691.8999999999,1034362.4,972654,982775.3,868581.6,814569.1,553399.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 657",0,220567.2,356492.6,554653.80000000005,793108.7,1448074.7,138531.20000000001,1112810.8999999999,76117.3,-1122015.7,-918793.5,-1152302,-678982.3,83779.899999999994,-867664.6,-2664893,-1882975.1,-1205998.6000000001,-153546.29999999999,-1509039.7,70079,310912.3,1358318.4,4086071.6,4262612.5999999996,5436074.5999999996,4679869.3,6124445.5999999996,6935414.4000000004,9178760.1999999993,9548240.6999999993,8973622.0999999996,9954497.3000000007,10300364,9170716.0999999996,9777635.0999999996,11248992.300000001,9445280.8000000007,12128952.199999999,15127189,16252333.4,15714843.1,17414553.100000001,18666525.300000001,18911376.600000001,16785458.199999999,18390515.5,16002383.4,17473392.199999999,14166802.5,17234930.600000001,15225851.5,13677209,16176266.800000001,18417884.800000001,17761580.899999999,16188039.9,17365723,20164383,23126897.5,24965326.199999999,28079989.399999999,28154830.600000001,32375951.800000001,33654246,31405511.300000001,33115910.5,39638175.5,40084016.799999997,35396673.200000003,39288526.399999999,39692641.299999997,33890659,37094999.799999997,40507214.200000003,41270466.399999999,39673860.700000003,44029855.899999999,47248810.5,48748177.600000001,48113785.700000003,46611657.200000003,52087446.5,51928989.5,55480709.600000001,53638044.899999999,49695449.399999999,51020834.200000003,42837302.5,43166753.299999997,39799036.700000003,36941730.5,37621375.200000003,35349783.399999999,33071005.300000001,29227915.699999999,31187081.399999999,29482441,28992682.399999999,28198237.300000001,23626801.399999999,24559651.5,22887331.699999999,20533230.699999999,19687026.5,19532472.699999999,18971815.800000001,18943969.399999999,18343412.600000001,16936740.100000001,17370390.800000001,17614566.899999999,17530192.399999999,16196292.9,11917705,11755745.800000001,11704627.9,9924461.3000000007,10165494.199999999,10573090.1,13063517.300000001,13615361.4,16702901.5,16527728.199999999,15330399.699999999,16171220.800000001,18083845.300000001,16357903.4,15323897.699999999,15241576.699999999,17928787.899999999,17545052.800000001,14921490.5,15011072.4,11739586.1,12901892.9,13156675.5,12812175,13033562.199999999,11290703.5,9804250.6999999993,10315983.5,9102330.5999999996,9063414.1999999993,9581248.0999999996,8239157,6652687.2000000002,7043612.0999999996,7511966.5,7451969.2999999998,6801368.5,6518628.2999999998,7027109.5999999996,6453317.9000000004,6751156.2000000002,6712910.5999999996,7070910.5,5307958.8,4932645.3,4981417.0999999996,6004226.2000000002,5545277.2999999998,4777733,4578508.9000000004,4512430.7,4702713.9000000004,4144505.1,4066277.7,4065705.8,3868616.2,3869762.5,2850022.7,2134477.2999999998,1603007,1407490.8,1528888.2,1315576.2,799244.80000000005,493567.4,120560.2,-293022.7,-630907,-1049823.6000000001,-1366305.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 665",0,154627.9,874842.4,1588143.7,-231509,-1577237.4,-2856376.2,-1834334.5,-26764.2,611807.69999999995,1516287.3,1630041.4,832472.7,660400.5,-517477.6,-2386151.7000000002,-2214152.2999999998,-1471599.6,-2590586.1,-1309605.5,-1158578.2,-981687,-1511774,-1960089.1,-2322883.7999999998,-2284797,-126446.1,216011.6,-122124.5,-1839779.8,-2744540,-2913931.5,-2086045.8,-2565610.9,-3522328.9,-3499018.4,-3862853.3,-2854864.9,-1994324.6,-1627171,-2496898.2000000002,-2775156.6,-3660076.3,-4719199.2,-4768754.5999999996,-5190138.8,-3697987.9,-5388511,-5319277,-6653925.4000000004,-6451093.5,-6804059.9000000004,-6832104.5,-6811306.0999999996,-6369341.5,-6007898.2999999998,-4051716.6,-4185380.6,-3176771.1,-3912097.2,-3268013.3,-2038363.9,-885767.5,-172422,-1256531.1000000001,-433521.6,-1914578.8,-1345163.7,-188416,-1498305.9,-1702911.8,-272002.90000000002,-766035.5,-1206598.8999999999,-215604.4,31255.599999999999,1179571.2,641237.30000000005,1447366.1,2587950.2000000002,747687.8,2188040.2999999998,3384364.7,3197714,5664820,3408328.4,5535231.0999999996,6103016.4000000004,7470501.2999999998,7780506.2999999998,10088578.6,8247809.2000000002,6964564.2000000002,7196169.5999999996,7834659.5,6699895.0999999996,5692177.5999999996,5236175.4000000004,5344649.8,2662571.2999999998,869625.5,2193915.7000000002,3226698.8,329976,15949.8,-1395512,-2164174.5,-4075642.6,-4440802,-4364757.0999999996,-4518769.3,-4091215.4,-3468500.7,-3927051,-4036866.1,-3991261.2,-3889573.4,-3840233.9,-3730371,-3837683.5,-3938684.6,-3994213.6,-3757670.1,-3778298.4,-3844598.5,-4045344.4,-4242580.9000000004,-4399227,-4441097.5999999996,-3539535.4,-3869976,-3768163,-3669321.7,-3470112.7,-3125176.5,-3274532.8,-3160914.1,-3206559.2,-3011772.5,-2837176.8,-2680843.7000000002,-2688752.6,-2421119.5,-2272796.7000000002,-2303517.6,-1906557.1,-2259595.2000000002,-2046782.7,-1443598.2,-1474797,-1423657.8,-1400236.4,-1319829.7,-1216003.1000000001,-1397441,-1536978.2,-1624917,-1524976.2,-1543048.5,-1404241.7,-1614391.5,-1723370.9,-1742004.1,-1772960.1,-2019134.5,-1671624.8,-1166021.5,-1351364.9,-1214922.3,-1232005.2,-1051577.3999999999,-980984.8,-1035985.6,-867976.6,-837887.6,-645096.30000000005,-469524.3,-592291.9,-467045.3,-484080.7,-240144.3,-181902.3,-293981.7,-370760.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 677",0,-205971.7,52045.8,3621212.8,3001554.7,3211034.2,3533782.4,4839158,2499419.7999999998,369377.9,1792778.3,1870380.6,3345933.2,3825692.1,2343631.4,1524543.9,1579917.2,3123395.7,2159370.9,2822841.5,4277927.7,2993416,3587075.1,4719290.0999999996,2293627.9,1107719.2,-766897.9,-1650888.2,-1610742.9,-3230448.3,-3787986.3,-3505082.8,-4860771.4000000004,-4986346.3,-5556716.2000000002,-6126148.9000000004,-6297367.9000000004,-7062333,-7726751.2999999998,-7219222.2999999998,-8035274.9000000004,-8082905.2000000002,-8063354.2999999998,-9323049.0999999996,-8468837.3000000007,-8689222.5,-9439722.8000000007,-8919591.3000000007,-8449480.3000000007,-7666754.9000000004,-7796915.4000000004,-7637553.5999999996,-7757691.2999999998,-7875778.0999999996,-7836199.2999999998,-7446747.7000000002,-7314603.2999999998,-8124924.5999999996,-9442203.4000000004,-9460384.5,-9098802.4000000004,-9258702.1999999993,-8946168.5,-9550213.1999999993,-9964227.5999999996,-9987549.1999999993,-9785005.1999999993,-9839058.8000000007,-9935602.9000000004,-10064616.9,-9868947.8000000007,-9807873.0999999996,-9772412.8000000007,-9967577.5,-9985995.5,-10020839.5,-10219748.6,-10202860.9,-9999686.4000000004,-9932738.1999999993,-9952507.6999999993,-10044147.699999999,-9843596.0999999996,-9989636.5,-9857860.1999999993,-9925535.5,-9601952.0999999996,-9712423.0999999996,-9784613.4000000004,-9529358.9000000004,-9655478.5,-9857948.8000000007,-9623003.1999999993,-9193692.3000000007,-9225143.6999999993,-9411727.0999999996,-9697773.1999999993,-9473140.3000000007,-9431717.6999999993,-9028994.5999999996,-8994406.4000000004,-8661732.5,-8740270,-8648552.1999999993,-8604318.3000000007,-8563221.6999999993,-8505447.1999999993,-8500206.0999999996,-8366475.9000000004,-8337813.2000000002,-8239637.7999999998,-7120107.4000000004,-7174290.2999999998,-7203277.7000000002,-6970387.9000000004,-6748322.9000000004,-6574497.4000000004,-6447785.9000000004,-6294660.4000000004,-6023473,-5602938.2000000002,-5395030.7000000002,-5394492.7999999998,-5366712.5,-4943076.9000000004,-4568795.4000000004,-4478252.9000000004,-4242305.4000000004,-4541535.5999999996,-3905497,-4116050.5,-4429310.5,-4348501.4000000004,-4354140.4000000004,-4241203.5,-4216129.4000000004,-3937849.7,-3539917.6,-3233797.2,-3003900.6,-2868714.9,-2650172.2000000002,-2605995.4,-2436070.2999999998,-2174953,-1930431.8,-1939353,-1426473,-1072302.3999999999,-1200204.7,-1311457.3999999999,-1267076.3,-1027378.5,-1159699.7,-1101459.8,-936320.4,-672333.4,-260563,-263472.8,-384860.9,-82602.5,-346773.6,-750027.6,-809312.5,-737809,-483639.7,-56424,-47148.7,27362.799999999999,-155026.70000000001,-283460.59999999998,-148363.5,-47070.8,363054.7,233012,389494.2,516476.5,763310.2,788268.3,883364.5,819371.6,854180,838912.7,559598.69999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 678",0,39283.4,-991048.1,29639.1,-152436.79999999999,1935910.6,1827845.2,1081208.8999999999,2722513.3,2055693.1,2222279.2000000002,742583.6,1797641.2,1286454.2,427994.5,861082.7,512838.8,-887748,-1149728.3,-2619660.9,-1220827.5,-1066182.3999999999,-2176129,-2384261.7000000002,-2617229.5,-3875764.7,-4693750.8,-3566789.1,-3406751.7,-3387141.2,-1773904.1,-2689791,-2885213.6,-2679664,-1665182.5,-525425.6,-1359646.3,-2159972.2000000002,-474531.4,458431.9,1964853.1,1837154.1,2016427.3,1818457,1118999,50311.9,-6244.9,57914.3,-1658468.3,-105412.1,-109744.3,18413.900000000001,518058.7,-1236979.3999999999,-2672622.6,-2080027.5,-840445.6,-644344.19999999995,-1201762.8999999999,-1863975.8,-3351789.1,-4119048.7,-3760493.6,-4189537.7,-5171828.0999999996,-5348609.0999999996,-4135054.4,-4038193.8,-4749307.9000000004,-5262556.3,-6014451.0999999996,-5712176.5,-6085889.9000000004,-6450477.5,-5462605.4000000004,-5707737.2000000002,-6341243.5,-6014058.0999999996,-6028258.2999999998,-5884570.5,-5408796.7000000002,-5662344.5999999996,-5988434.2999999998,-6319557.2000000002,-6706392,-6673973.4000000004,-6745343.5999999996,-7066498.2999999998,-7052244.0999999996,-6869961.2000000002,-6947219.2999999998,-7060157.2999999998,-7159992.5999999996,-6654271.4000000004,-7042923.0999999996,-7031069.7000000002,-7297677.5999999996,-7404919.5,-7179908.9000000004,-7055321.0999999996,-7055334.7999999998,-7042532.7000000002,-6736260.5999999996,-7054712.5,-7315850.5,-7239375.4000000004,-7187799.0999999996,-7100723.7000000002,-6849322.9000000004,-6465283.7000000002,-6823639.9000000004,-6020123.7000000002,-6234497.7000000002,-6072557.0999999996,-6183744,-5630090.2000000002,-5560688,-5489631.2000000002,-5731656.2999999998,-5379386.4000000004,-5367453.9000000004,-4602044,-5026886.2,-5159358.4000000004,-4803412.4000000004,-4981792.9000000004,-4820882.9000000004,-5070013,-4604841.5,-3388861,-3404426.9,-3577221.7,-4200375.4000000004,-4052453.2,-4009504.2,-4313629.2,-4541077.9000000004,-4412332.9000000004,-4319536.9000000004,-4214780.7,-4030520.3,-3586227.6,-3525236.7,-3615083.1,-3741530.7,-3513879,-3158339.2,-3024826.5,-2299061.9,-2574811.2000000002,-2719292.8,-2699165.8,-2793168.7,-2812726.5,-2812940.8,-2820071.2,-3194285.3,-3177756.8,-3088514.7,-3205022.1,-3371275.1,-3454787.1,-3674606.6,-3705809.5,-3742175.7,-3555413.7,-3136406.5,-3281818.2,-3300321.7,-3336264,-3297682.1,-3507266.9,-3573392.5,-3559669.1,-3576596.2,-3594927.1,-3570667.3,-3572207,-3638652.8,-3574880.9,-3567349.9,-3619068.1,-3638825.7,-3704274.4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 689",0,-429249.5,-676003.3,1812419.9,2804330,1654597.5,2164894.2999999998,2777994.7,1293003.2,-700322.2,580850.6,-734978.1,-2134018.7000000002,-4385008.3,-4621606.5999999996,-6126031.4000000004,-5934165,-6459550.9000000004,-6448811.4000000004,-6027631.7999999998,-6167147.2999999998,-6674734.5999999996,-6974068.2000000002,-7964242,-8355959.5999999996,-7174882.2999999998,-7347188.4000000004,-8082387.5,-7934476.2000000002,-7201943,-7042508.9000000004,-7275041.2999999998,-7493111.0999999996,-6605530.2000000002,-8840580.1999999993,-8682291.1999999993,-8478065.3000000007,-9279147.0999999996,-8665331.9000000004,-7952375.2000000002,-6486717.7999999998,-6744303.0999999996,-7041648.4000000004,-7406838.5,-7553623,-7529912.2999999998,-9128120.9000000004,-8997247.6999999993,-9594762.6999999993,-8230898.5999999996,-8034395.2999999998,-7426255.4000000004,-7341704.2000000002,-7878989.2999999998,-8045940.5999999996,-8242571.2000000002,-7254798.4000000004,-7219507.7000000002,-7551215.0999999996,-7487681.4000000004,-7141164.5,-7754818.4000000004,-7720891.0999999996,-7556513.0999999996,-7696819.4000000004,-5303358.5999999996,-6188187.7999999998,-6029411,-7501151.2999999998,-6547431.7999999998,-6393205.0999999996,-7699303.2999999998,-7817236.0999999996,-7293174.5,-6759746.7999999998,-6450160.0999999996,-6650465.7000000002,-6195921.4000000004,-5753184.4000000004,-6050101.4000000004,-5313503.3,-5692085.7999999998,-5819034.9000000004,-6287947.9000000004,-5424658,-4969859.9000000004,-5082827.5,-4408854.5999999996,-5187513.0999999996,-4967577.2,-5046430.4000000004,-4906082.7,-5182387.9000000004,-4320252.7,-3879966.6,-4466159,-5119922.4000000004,-5577125.2000000002,-5937611.7999999998,-5746198.2000000002,-5579823.7000000002,-5293198.9000000004,-5157883,-4760128.5999999996,-4989656.5,-4468161,-3986948.4,-4096171.2,-4639860.7,-4840024,-5535118.4000000004,-4294906,-4100422.3,-4156926.1,-3967256.1,-3786817,-3527891.9,-3009894.5,-3384343.9,-3434258.2,-3194679.9,-3003001.6,-2950722.3,-3197823.1,-3870973.8,-3535188,-3675564.6,-4034559.4,-4307900,-3502057.1,-3898520.5,-3937312.5,-3945054.9,-3924247.9,-4097273.4,-4168719.7,-4128083.7,-4307224.7,-4516176.5999999996,-4311145.7,-4528752.5999999996,-4501768.3,-4653699.8,-4514259,-4652287.5999999996,-4449020.8,-4358337.2,-3948061.7,-3286836.5,-3345695.3,-3256232.3,-3376955,-3240104.1,-3277407.4,-3251635,-3171571.4,-3200515.6,-3004045.3,-3111789.1,-3319476.8,-3411424,-3356944.6,-3204851.8,-3150438.7,-3335225.3,-2762609.5,-2034188.8,-1989216.6,-1866427.1,-1793044.6,-1873125.2,-1879718.4,-1853065.1,-2012992.7,-2093867.3,-1741415,-1653413.2,-1613806,-1760474.4,-1748936.1,-1959041,-2123488.6,-2249451.2999999998,-2227881.4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 697",0,230277.3,-1445098.7,-2715309.5,-3457743.6,-2164144.5,-4121827.5,-4271595.3,-5454818.0999999996,-4966791.5999999996,-4341712.7,-6039077.5999999996,-6750736.2000000002,-6789155.4000000004,-5828090.5999999996,-5888514.2999999998,-7007389.5999999996,-7669740.0999999996,-6948411.0999999996,-6322410.2000000002,-5915217.5999999996,-5867196.7999999998,-6854478.9000000004,-7099307.7000000002,-6701673.7000000002,-6125997.7999999998,-5856694,-5897803,-5085068.5,-5985012.7000000002,-5872961.5999999996,-5858570.2000000002,-6267668.2999999998,-6605628.5,-6766646.0999999996,-6764062.2000000002,-6714116.7999999998,-6295516.4000000004,-3608135.1,-3065662.2,-2255217.2000000002,-1779822.4,-641556.9,-18080.400000000001,-140013.70000000001,634124.4,220510.9,1921953.8,742457.4,486432.5,-28788.6,-2087315.4,-897470.2,-1460892.8,-1829468.6,-3494304.7,-2304585,-2917407.1,-1167018.3,-1634967.6,-476063.1,-1484783.4,-1249939,-537064.69999999995,-3116503.4,-3400617.4,-3979437.9,-4314676,-6118502.2000000002,-6043902,-5544344.2000000002,-5601682.4000000004,-6300441.2999999998,-6407232.2000000002,-5594198,-4327956.5999999996,-3439460.9,-3548027.4,-3723813.3,-3834076.2,-3231563.8,-2360697.9,-1587864.7,-1144401,-765919.1,-350902.3,-53071.3,318792.90000000002,-815252.1,-1139933.5,-1376666.8,-2570604,-2486349.4,-686984.6,-1082419.2,-2958852.3,-4243404.7999999998,-3962261.3,-4832573.9000000004,-4941004.7999999998,-5766611.7000000002,-5482941.2999999998,-5495125.5999999996,-5499472,-5324825.9000000004,-4942141.5,-4411876.5999999996,-5354844,-5620110.4000000004,-6180320.9000000004,-6003412.0999999996,-5091657,-4918176.7,-4837778.0999999996,-4260760.3,-3303749.5,-3281615.2,-3691560.5,-3679747.3,-3734836.6,-3434260.4,-3182845.7,-3606616,-3496187.1,-3583142.4,-3281406.4,-3394275.7,-3605691.2,-3646258.2,-3207565.7,-3395279.2,-3304717.3,-3104340.4,-3064217.2,-3152684.3,-3452987.9,-3679280.1,-3602891.2,-3283603.5,-3333759.2,-3601390.7,-3522781.4,-3595089.3,-3684817.3,-3846087,-3924814.7,-4016658,-3549673.4,-3147801.9,-3028486.2,-2996549.1,-2976269.1,-3192884.9,-3359761.3,-3581440.1,-3723600.2,-3773354.5,-3671781.5,-3661864.1,-3688986.2,-3622267.2,-3813064.4,-3928127.4,-4002468.8,-3796742.3,-3393507.6,-2543623.7999999998,-2458094.6,-2577554.4,-2495328.2999999998,-2551717.2000000002,-2415536.2999999998,-2310192.2999999998,-2297778.9,-2282458.9,-2071871.1,-2087757.9,-2036418.5,-2009781.8,-2031530.1,-2035461.1,-1864494,-1702909.9,-1761231.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 698",0,164192.6,2562659.2999999998,4586260.8,3816709.8,4459365.4000000004,3800369.1,2063946.9,2315440.5,3549675.1,2501544.2000000002,3367118.9,3116033.9,3114910,4399078.0999999996,6862377.7999999998,9624064.3000000007,7244070.9000000004,7308310.2000000002,6347100.5999999996,6664096.2999999998,5827872.2999999998,6270055.5999999996,4908847.4000000004,6246347.0999999996,6975761.4000000004,4384938.9000000004,2891527.9,5289247.8,3459135.5,4892744.8,7685091.2999999998,7472691.2999999998,5933835.9000000004,4619058.3,3784021.6,-174242.2,-101635.3,574283.69999999995,2542979,3117982.4,1805054.5,2580579.7999999998,2837885.2,1633442.3,2348892.2000000002,2627614.5,1427943,691348.2,1951697,2700510.1,4487659.0999999996,5395003.5999999996,4634353,4302776.9000000004,928417.2,3621571.4,2489037.4,2529230.1,313109.59999999998,-331016,-1235811.8,-725922.9,-976319.9,-1729336.9,-1087783,-1597479,-1806303.5,-87512.1,-1554773.8,-2373706.4,-2362240.1,-1721374.2,-3003235.6,-1578699.2,-1993696.7,-2160069.6,-1518200.6,-1930602.3,-1042009.7,-820063.6,-619883.6,-817157.8,-949755.3,-428131.5,-2465847.7000000002,-2102929.5,-2033743.1,-924393.1,-17161,-1361700.1,-2286972.7000000002,-3077371,-2218873.7999999998,-2622946.5,-2835928.3,-2997787.8,-2674083.6,-3402657.9,-3603778,-3034719.7,-2131924.7999999998,-2831512,-3296814,-3201494.9,-3162681.7,-4043973.9,-3777793.5,-3838402.9,-3827323.7,-3297749.9,-3598191.8,-4320987.7,-4407941.8,-4144531,-4056545.4,-4431845.9000000004,-4276667.2,-4714899.4000000004,-4633708.5999999996,-4176862,-4064441.7,-4088535.2,-4066843.8,-4329321.7,-4771713.4000000004,-4214020.2,-4312378.2,-3888654.3,-2952854,-3295136.1,-2889505.6,-2969048.9,-3308551,-3784930.3,-4157207.6,-4275155.3,-3995010.4,-3352693.7,-3209794.5,-3230662.9,-3273136.6,-3096706.5,-2687183.6,-2541582.9,-2681174,-2795614.9,-2561271.2000000002,-2175087.7999999998,-2245107.6,-2318710.9,-2253579.6,-2231622.9,-2369557.1,-2349108.1,-2308031.4,-2366498.4,-2387468.2999999998,-2397163.7999999998,-2510048.4,-2384476,-2377504,-2393803.2999999998,-2135711.2999999998,-2231935.2999999998,-2152651.7000000002,-1296046.5,-1536922.3,-1331963,-1276808.8999999999,-1149459,-1209640.3999999999,-1082127,-1139642.8999999999,-1028317,-841227.1,-694477.8,-912247.4,-896668.3,-1028118.3,-1048901.7,-983133.2,-1087973.5,-938682.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 706",0,962093.4,-33939.199999999997,88793.1,-396180.3,827991.6,1791737.6,3029060.7,1081424.2,2074126.7,1680534.8,2680923.2000000002,241258.7,-450667.5,207414.1,-340367.8,926222.4,-795593.6,-196585.9,531572.30000000005,109517.8,-1993583.1,-1320232,-2431453.6,-4149689,-4511000.3,-3682743,-3678918.1,-4704196.9000000004,-3920382,-2031510.5,-1605986,-2671517.2000000002,-3395546.1,-4428758,-3496005.4,-4882139.5,-5066326.3,-3744235.6,-2689536.8,-1952703,-2584513.1,-1587878.4,-415817,-183672.6,-456613.6,-1885583.4,-4588705.2,-4331739.2,-6307822.2000000002,-4513938,-5308993.4000000004,-5415664.9000000004,-6677581.0999999996,-5734536.5999999996,-5085740.8,-3882620.4,-3650518.2,-4977645,-5111979.0999999996,-6699562.9000000004,-6614213.9000000004,-6391761.5,-6611576.4000000004,-6177564.5999999996,-6770277.4000000004,-6403861.7000000002,-6060941.9000000004,-6326687.5999999996,-6759873.5,-7081372.0999999996,-6572868.4000000004,-5753704.7000000002,-4345366.8,-2751202.8,-2944200.1,-3102412.9,-3834859.2,-4553796.5,-4557825.5,-3345640.6,-1870582.7,-918687.8,-767265.8,-1349475.3,-2077426.7,-2288120.7000000002,-1426603.3,-1245958.8,-735816.6,-3802.9,-510641.2,-794911.1,-766969.3,-1402344,-2368174.7999999998,-1945166.4,-1934434.5,-3414661.8,-3809479.9,-5148154.4000000004,-5733034.7999999998,-6073155.2000000002,-5909394.2000000002,-6075915.2000000002,-5452033,-5890678.9000000004,-6221821.5999999996,-6229309,-6157788.7999999998,-6776181.9000000004,-5540251,-5161597.8,-5636331.5999999996,-5666026.5999999996,-5685405,-5626812.5,-5802575.2999999998,-6469857.7000000002,-6126548.2000000002,-5762261.9000000004,-5984510.5,-5542029,-5499688.5,-5891239.5999999996,-5880967,-5662781.0999999996,-5993741.4000000004,-6264840.0999999996,-4980410.4000000004,-4936315,-4872455.7,-5078822.7,-4821909.5,-4901348.9000000004,-4794531.5,-4768714.5,-4925592.3,-4575638.0999999996,-4511240,-4383380.4000000004,-4359410.2,-4417488.7,-4423848.3,-4553967.3,-4510413.3,-4544586.5,-4155415.9,-3402870.2,-3497306.9,-3419231.6,-3541938.3,-3790925.1,-3757901.1,-4035688.7,-4051898.2,-4267793.0999999996,-4293787.9000000004,-4413520.5,-4460024.2,-4510669.8,-4562425.5,-4728124.5,-4874817.8,-5017083.4000000004,-4545435.3,-3889100.4,-3876831.9,-3916815.4,-4025968.2,-4024244.3,-3913877.4,-3829915.3,-3799546.2,-4033849.3,-3864725.8,-3735509.4,-3868956.6,-3815585.9,-3826185.8,-3816790.7,-3692961.2,-3705160.2,-3702010.7]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 718",0,453795.3,-776721.2,-2492190.7999999998,-3728468.8,-2952215.7,-2068147.2,-1606111.2,-3038633.5,-2685908.4,-536804,465412.6,1177635.3999999999,1156213.8,1981838.5,2913914.7,3901454,5348820.4000000004,6522528.2999999998,6047368.2999999998,6896941.5999999996,7239888.0999999996,4552963.5999999996,2385280.2000000002,1640913,3182774.7,3740768,2301227.5,2550210.6,3482578.2,5341057.7,6790741.5,7284619.2000000002,7717066.7999999998,7939465.7000000002,7217430.5,7007687.4000000004,5748679.5999999996,7595002.2000000002,9412736.5999999996,9184443.4000000004,10028365.9,6365975.5,4319913.5,5391725.7999999998,5736850.2999999998,3241891.3,3127569.7,3255632.6,4546953.2,4930064.8,5637495.2999999998,4535625.9000000004,5815426,6445691.5999999996,4644533.4000000004,7425093.5999999996,10556334.300000001,10826791.300000001,14422079.800000001,16744968.1,17325246.699999999,21295340.100000001,26199369.399999999,27250572.699999999,24174751.399999999,24478361.199999999,23639133.899999999,24965692.5,24853667.800000001,25553993.399999999,26875191.800000001,25225366.800000001,26104262.100000001,18757095.5,22523745.300000001,23473007.100000001,24452306.899999999,22187993.600000001,20239401.5,25414345.699999999,27070200.300000001,26220436.199999999,29649721,30637731.600000001,30671787.300000001,32867927.800000001,32514271.600000001,29055921.5,33789120.200000003,36491536.5,36730160.299999997,36246215.600000001,33255380.300000001,34589824.399999999,34577369.299999997,33457064.800000001,30819667,28284925.800000001,25324785.899999999,25382256.800000001,22244581.699999999,19836389.100000001,18186427.5,15826680.1,12081985.4,10654430,12527019,12280733.199999999,11350588.699999999,11027322.5,9951655.3000000007,7961101.5,9867458.9000000004,9661084.6999999993,8610337.3000000007,9951557.8000000007,5535765.2999999998,5619008.9000000004,6877262,9739132.5999999996,10540707.800000001,11039668.9,8920501.8000000007,7422364.0999999996,6275729.4000000004,5157318.0999999996,4359871.0999999996,3857106.6,4463016.0999999996,3665722.9,2942650,2693675.9,2801042.5,2548811.2000000002,4694373.8,5114128.8,4368406.5,4527427.7,6085523,5957044.0999999996,4166305.4,2880230.9,2326934.7000000002,2692803.4,2866648.4,3273051.4,3511938.6,4185995.5,3893270.5,3237098.9,2766498.8,3579460.6,2669623.4,2744837.6,2964677.5,3131165.7,3560386.5,3933322.3,3312098.2,2491421.1,2163352.4,1751677.7,1835974.9,1784717.1,1913719,2526697.2000000002,2675707.5,2807756.2,2293170.9,2249587.2000000002,1847476.1,1157278,1140812.8999999999,704905.6,653457.69999999995,736882.3,363342.6,132789.29999999999,-108371.4,-322868.2,-610415.5,-723349.5,-1055993.7]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 722",0,328043.59999999998,1490061.7,3057194.6,2390868.5,1668822.8,3506043.8,1612086.6,2830966.7,1822869.2,1561938.4,3594899.2,3976862.7,4130168.7,4575275.2,4369625.3,3830318.1,5261876.4000000004,2859697.7,3118333.9,4197988,3318461.6,3603775,1613026.1,1263617.7,1505389.7,697115.1,-1269709.3999999999,-2486343.4,-2281070.7000000002,-969455.5,-2274667.5,-2760960.2,-2574768.4,-3055927.9,-970676.5,-377607.2,981281.5,1931110.6,3841201.4,2620039.2999999998,4716130.5999999996,4273860.5,2694379,4288992.8,4038275.9,2162263.2999999998,5794725.5999999996,5076092.4000000004,5765940.7000000002,4716682.5999999996,3318886.3,4396119.5,3386160.7,2338323.7000000002,-81682.5,1679129.5,2285739.1,1396687.6,1558458.5,2743910.2,2840833.5,1411356.6,1558467.4,-152573.79999999999,1405937.2,-37965.1,-609709.4,215560.2,499249.5,1189235.2,2887255.8,2705698.5,1022139.6,1819577.7,2931015,2354422.7000000002,2428395,1259517.6000000001,564621.5,1035789.5,-143856.6,-1029000.4,-1819426,-1625355.5,-1393986.4,-1404866.4,-108534.2,-1528200.3,-983931.6,-984596,-500163.2,-1196448.8999999999,-569695.5,137818.6,-737627.2,-596567.19999999995,-1123481.5,-2341177.9,-3018917.7,-3360516,-2776728.3,-2351565.1,-2603467.1,-3577972.3,-3539259.2,-3639772.8,-3417724.2,-3956892,-4117614.7,-4060477.7,-3819917.8,-3595989.3,-3827440.1,-3266121.8,-2888250.3,-3006662.4,-3163468.9,-3286387.7,-3192676.8,-2644132.2000000002,-2507347.7999999998,-2757039.5,-3063063.4,-2888791.7,-2735179.3,-2848294.7,-3551021,-3407608.8,-2476185,-2431719.7999999998,-2592219.2000000002,-2147311.5,-2240137.5,-1846018.9,-1745558.4,-1448226.1,-1521155.9,-359028.7,-335570.1,-47632.5,-134347.1,-48446.400000000001,-221819,-685320.3,-404151.9,-447669.7,-352436.3,281713.09999999998,221536.5,-90711,-59476.2,-349205.4,-619756.80000000005,-865883.1,-695689.4,-736440.3,-89871.9,-376903,-496802.2,-719140.7,-734162.8,-607481.5,-967153.6,-1083730.3999999999,-1495243.8,-1043977.1,-1363816.1,-1368615.1,-1540759.5,-1663441.5,-1883296.9,-1925270.3,-1865688.6,-1992858.3,-1640409.5,-1549654.9,-1506998.1,-1426878.9,-1469623.8,-1585496.8,-1812541.6,-1759092.8,-1716368.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 730",0,-218142.8,-1034808.5,-841860.2,-749132.4,-2685238.7,-3091867.5,-3833315.3,-3073428.7,-2431946.4,-1775033.7,-1635222.1,-1769637.5,-2851015.8,-2990035.3,-3329561.7,-2717406.5,-2381352.6,-3452188.9,-3216863.4,-2744976.9,-2835883.8,-2313897.2000000002,-2563108.1,-2781325.9,-4369780.2,-3637178.5,-5100988,-6229187.9000000004,-5895977.9000000004,-6150497.2999999998,-5864460.4000000004,-5853070.7000000002,-4842831.8,-5496427.7000000002,-6593813.5999999996,-6810045.0999999996,-6955081.9000000004,-6381914.2000000002,-5807177.5999999996,-5926190.7999999998,-6483384,-7797200.4000000004,-7373353.2000000002,-7523081.7000000002,-7877426.4000000004,-7627500.4000000004,-7239292.5999999996,-7378770.9000000004,-7365215.5,-7745411.4000000004,-7619856.2000000002,-7966641.5,-7181028.7000000002,-6844947.7000000002,-6154074.9000000004,-5681848.2000000002,-5450753.9000000004,-4448209.8,-4442312.5,-4399104.5,-4551341.9000000004,-5212792.8,-5584973.7999999998,-5196074.8,-5988191.0999999996,-6147057.5,-6078350.2000000002,-5744897.7999999998,-5395562.4000000004,-5529442.2000000002,-5735471.5,-5974214.7999999998,-6288351.2999999998,-5974885,-5696861.2999999998,-5990469.0999999996,-5454064.2999999998,-5543250,-5106311.5,-4792249.4000000004,-4951448.8,-4873504.5,-5007591.4000000004,-4962494.4000000004,-4879649.5999999996,-5162613.5,-5096968.4000000004,-5331882.0999999996,-5724672.5,-5918951.4000000004,-5953062.7999999998,-5787030.7999999998,-5630023.0999999996,-5959475.0999999996,-5770354.7000000002,-5782182.9000000004,-5933980.5999999996,-5698733.0999999996,-5571785,-5249034.4000000004,-4845622.5999999996,-4813246.0999999996,-4683711.9000000004,-4712180.3,-4596903.5999999996,-4565029.5999999996,-4912110.2,-4617633.3,-4427156.3,-4142896.5,-3649328.5,-3892250.9,-3648638.4,-4071000.6,-3879118.1,-4021812.7,-3924209.6,-3708659.3,-3510808.6,-3294528.2,-3155819.4,-3089530.7,-2879281.9,-2761856.7,-2525018.2999999998,-2527347.7000000002,-2434749,-2517568.6,-1773074.1,-1726032.5,-1572839.3,-1002539.6,-1034786.8,-754420.7,-696319.6,-791546.1,-634235.5,-325202.3,-25073.5,-178897.6,89953.9,399752.6,383760.7,239355.9,273969.7,606610.19999999995,1037793.2,1487746.4,1602550.8,1298948.8,1132138.3999999999,1148723.5,1215535.7,1233298.6000000001,1324885.3,972844.5,1545466.9,1601804.5,1528646.8,1464535,1694567.9,1841340.2,1667792.8,1599460.3,1901462,2331372.5,2170392.2000000002,1912676.3,1939570.8,2014851.2,1780816,1808721,1640643.1,1950690.5,2301409.1,2172271.2999999998,2007288,2044591.4,1978257.8,1711484.9,1689945.1,1963585.7,2148174.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 738",0,460514.7,-1143360.7,-50349.7,-1697443.8,-3133517.7,-1255606.8,-2371033.2999999998,-2661408.2000000002,-2887712.6,-3216270.1,-6264401.7999999998,-5861723.0999999996,-6665975.9000000004,-6868126.7999999998,-7990710.7999999998,-7047014.2999999998,-8066751,-7714502.2000000002,-8536003.6999999993,-8081661.9000000004,-8651543.5999999996,-8783383.9000000004,-8346793.4000000004,-7832929,-8454080.0999999996,-8937577.6999999993,-8897396,-8810888.1999999993,-9407796.3000000007,-8707633,-8875828.3000000007,-8675414.9000000004,-8168383,-7612039.2999999998,-7168931.7999999998,-7967233.7999999998,-8581200.6999999993,-8893462.8000000007,-9945136.3000000007,-10678171.1,-11027052,-10722328,-10745813.9,-10401258.6,-10369956.300000001,-10075655.699999999,-10037427.699999999,-10798580.6,-10559567.699999999,-10381750.699999999,-10595567.5,-11328552.800000001,-11393648.5,-11554830.5,-11527096.199999999,-11121695.300000001,-10625599.5,-10747341.9,-11370346.800000001,-10805820.6,-10557366.4,-10268405.5,-10982574.300000001,-11126693.5,-11086029.5,-10794929.699999999,-10611718.1,-10943318.699999999,-11061938.1,-11138433.4,-11335262.699999999,-11555996,-11780487.300000001,-11518434.6,-11394137.9,-11444940.9,-10931393.300000001,-10819958.5,-10803259.300000001,-11046533.199999999,-11198646.699999999,-11151736.6,-11054430,-10821959.6,-10682340.699999999,-10585374.699999999,-10579165.6,-10592677.699999999,-10464910.300000001,-10469116.4,-10457806.300000001,-10213577.9,-9541465.6999999993,-9718888.4000000004,-9989798.9000000004,-10216418.300000001,-10032920.5,-9974718.1999999993,-9792381.8000000007,-9589490.5,-9470579,-9481492.4000000004,-9589398.5999999996,-9510279.1999999993,-9576374.1999999993,-9517465.1999999993,-9525566.9000000004,-9428159.3000000007,-9362662.1999999993,-9077540.3000000007,-8335713.4000000004,-8477022.3000000007,-8331295.5999999996,-7970193.2000000002,-7644228.4000000004,-7907809.4000000004,-7817034,-7639148.7000000002,-7307609.2000000002,-7007557.0999999996,-6965844.5999999996,-7032798.2000000002,-6705584.5,-6350339.7999999998,-6488738.9000000004,-6468958.5999999996,-6690216.2999999998,-6612141.2000000002,-5846809.7999999998,-5991295.2999999998,-5953440,-5981544,-5968886.7000000002,-5858107.7999999998,-5682127.9000000004,-5298035.5,-5220194.3,-4841405.4000000004,-4506905.8,-4249254.0999999996,-4262694.3,-4133062,-4187105.9,-3907498.3,-3967427,-4011630.5,-3737652.1,-3335406.4,-3332966.5,-3342018.1,-3350169.3,-3222982.7,-3113130.8,-2981569,-2991254.8,-3118008,-2970350.7,-2930127.5,-3137696.4,-2983952.5,-3264815.9,-3191824.8,-3246540.6,-3246431.6,-3155580.3,-2645523.5,-2777757.8,-2593767.1,-2500867.1,-2376019.2999999998,-2276446.2999999998,-2454285.6,-2581781.4,-2477969.2999999998,-2258727.2999999998,-2199286.1,-2191257.1,-2236214.9,-2177088.9,-2203483.5,-2237799.9,-2123099.4,-2101228.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 739",0,88908.800000000003,-801822.2,-179493.6,199712.2,1442207.8,-1251910.6000000001,-1183222.2,557915.5,548148.19999999995,-98018.6,-1203039.8999999999,-315709.2,234827.8,1962323.1,2720235.6,4238085.7,4084782.6,1775664.9,1878366.6,972994,-270853.7,-1597999.9,-1462783.3,-3595137.4,-3741555.1,-3350610.4,-1127535.8,-717553.4,-1368524.3,-2339162.7000000002,-2506314.2999999998,-1529607.9,-692332.7,-1542243.6,-1015663.5,-48018.9,1047303.4,1947259.2,1777479.2,1824328.8,4009945.6,3839133,3336928.5,3922211.3,1492926.4,-647685.80000000005,-656126.4,405234.3,198458.6,1570121.6,827362.8,-976330.1,-1627957.5,-1360394.2,-3329597.5,-2083521.2,-1663491.9,-1060694.7,-1253398,-752989.6,63834.7,-1755897.6,131158.20000000001,-1067271.5,-1998681.5,-2494218.5,-1579826,-1748608.6,-1360691.6,-2645098,-2479415,-1153132.1000000001,-1279617.1000000001,-2709202.2,-334909.3,-154169,633597.6,3311024.8,4074030.2,4102235.5,5478077.5999999996,6724610.5,6784725.9000000004,7899966.0999999996,6439486.9000000004,4733844.0999999996,4392152.5999999996,4603399,3868433.1,3019252.7,1287734,412022.5,1822079.6,743494.2,1140784.3999999999,1266829.8,-96051.199999999997,-1471026.4,-588155.5,-504461.3,-698368.4,-2482625.4,-2729442.4,-2842863.8,-3362133.5,-2541659,-2793591.6,-2478017.7999999998,-2437193,-1741421.3,-1015994.6,-1224184.7,30876,169.5,-67940,2713658.5,3861565.2,4137404.8,3693970.9,2995372.4,3168505.2,1966283.2,1852236.3,1465520,843940,1846566.6,1432210.4,927323.5,197331.7,-43969.9,-223996.6,-547146.69999999995,-443615.9,-996030.5,-1434351.2,-909833.2,-822012.9,-1010585.5,-957106.9,-966628.3,-1043564.9,-1436757.3,-1255053.1000000001,-1108807.2,-1294332.8999999999,-1095251,-959797,-469566.8,-389221.4,-209424.6,-639591.30000000005,-749690.3,-1065477.2,-1356578.2,-1265864.8999999999,-1141179.8,-1352532.1,-1669471.9,-1592284.5,-1684442.8,-1875773.2,-2147358.2999999998,-2282479,-2434797.1,-2423959.6,-2310873.4,-2207669,-2200150.6,-2296350.6,-2286538.6,-2301523.6,-2293466.2000000002,-2205994.2000000002,-2073348.5,-2216770.4,-2218870.1,-2156314.5,-1940450.4,-1880781.1,-1959933.7,-1995730.9,-2068614.3,-1865272.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 751",0,-134620.4,-1343408.8,-1884896.3,-3601757,-1718586,-4868427.4000000004,-3238959,-3925208.1,-4213318.7,-5938735,-4391638.5,-5195767.9000000004,-4500285.3,-5081386.0999999996,-5439234.9000000004,-5435445.5999999996,-4655041.4000000004,-3610913.4,-2141658.2000000002,-1932010.5,-2670665.4,-3117303.8,-3924750.7,-3070540.6,-2991230.9,-3047637.1,-1937229,-3108591.1,-3349440.9,-3612253.7,-4908924.3,-4330001.5,-5304094.0999999996,-5135629.5999999996,-4984263.0999999996,-5496263.7999999998,-5146056.8,-3824119.2,-3300754.5,-3511712.9,-4415049.7,-3941792.4,-4439322.0999999996,-4753004,-4954125.0999999996,-5255372.2,-5502350.9000000004,-5772174,-4472711,-4459368.4000000004,-3488839.5,-2942273.6,-3941179.2,-4394051.8,-3630158.8,-1768993.3,-1231431.8999999999,-515374.9,1524796.8,1990167.2,1182327.8,1253953.2,1312943.8,1815144.2,951771.5,2362185,440138,-1392433.9,-1723741.5,-2081093.9,-1954369.7,-895899.5,-1352318.2,-1665455.1,-1391547.3,-27729.4,823095.5,2719077.1,1608097.7,888711.6,1639797.2,2920322.6,3470983.5,3008972.6,2684612.1,2267837.7999999998,4621120.3,3847357,3419627.4,1728258.3,2590461.4,3059504.3,2470611.5,1440196.1,3101183.5,4744616.8,3405873.4,3071477.8,3377916.9,3644549.4,2278734.4,1089319.3,51956.4,687505,1027497.5,221764.5,1166106.2,-1069198.1000000001,-236753.6,480751.6,-53986.2,-108961.8,-1136011.8999999999,-823131.5,-766353.9,-507874.8,31941.7,-1049459.7,-284584,-956172.7,-634495.4,-935299.1,-822198.8,-1213844.3,-1398827.5,-1659654.7,-1632796.1,-2116736.6,-1396890.2,-1530831,-1197154.3999999999,-808265.9,-1386335,-1696687.1,-1995644.4,-1653681.9,-2391440.5,-1884834.3,-1881564.3,-1921320.3,-2120116.6,-2138874.5,-2241732.6,-2486825.7000000002,-2366957.2999999998,-2421067.5,-2067155.3,-1493201.8,-1451592.8,-1522780.2,-1381328,-1265796.2,-1405869.2,-1518556.9,-1517411.1,-1413146,-1449508.9,-1301114.2,-1421942.9,-1599321.7,-1810674.8,-1920481.3,-1718602.5,-1714131.9,-1416330.6,-738695.5,-894339.4,-959527.7,-917702.6,-942540.2,-956307.2,-928754,-1140234.3999999999,-1116594.3,-975826.2,-1086132.7,-989650.7,-1221491.1000000001,-1289058.8,-1067433.2,-983874.7,-1107901.7,-1008716.2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 759",0,-663150.69999999995,-840804.9,-1893630,-1700890.5,-3119919.3,-3918254.1,-4351316,-3919874.9,-2423600.2999999998,-1714842.6,-2633412.9,-3205219.6,-5356892.2,-6444995.2999999998,-6303064.9000000004,-5345197,-6527012.4000000004,-6504809.4000000004,-6683786.9000000004,-6551148.7999999998,-6378439.7999999998,-5715288.2000000002,-5895228.0999999996,-7622787.4000000004,-7390291.2999999998,-6547796.5999999996,-6478144.7999999998,-5818327.2999999998,-4906389.0999999996,-5201749.2,-5047351,-4303398.5999999996,-4043806.6,-3481524.8,-1622292.5,-4889204.8,-4750525.2,-4132843.4,-4524388,-3127519.5,-1894329.8,-932081.8,-2286281.5,-2396696.4,-2456405.7999999998,-3163946.3,-2623491,-2078127.6,-1236963.5,-310509.5,-535190.1,-433236.8,-1478112.7,-1488669.5,15614.4,281872.7,3225618.3,4999239,4325487.4000000004,3981675.9,3063005.3,4647291.8,3992360.7,2930882.6,4099130.4,2914611.2000000002,1605515,2087009.2,2926606.9,2638436.7000000002,1083633.5,1202899.8,573851,1008545.6,1310127.6000000001,3459451.1,613454,1431129.3,1768833.8,2212550.9,1781407.3,-180228.1,722984.6,602216.69999999995,-84736.6,-1390699.3,-266861,33485.9,444188.4,294721.09999999998,711670.2,100783.3,1819199.9,827691.7,1095018.2,-42906.3,490174.6,952671.2,1763493.6,40973.5,-348488.5,-717870.8,-637860.69999999995,651087,77468.800000000003,759797.2,257958.6,770702.6,-40142.6,-176439.7,-413343.8,-647772.4,-1210049.2,-721759.5,-464361.7,-1227941.1000000001,-591877.69999999995,-351533.3,-1657794.3,-1248033.2,-428779.5,-1309754.5,-2724040.4,-3159459.6,-2896360.3,-2941095.3,-3185800.1,-3584081.3,-2411178.4,-2006649.7,-1426122.8,-2311065.2999999998,-2397903.4,-2163414.2999999998,-2436540.1,-2263216.1,-2477303.5,-2093258.2,-1256325.5,-1410457.2,-2116285.5,-2505919,-2548295,-3057856.1,-2519191.6,-2661624.4,-1706787.8,-1331572,-1932111.1,-2153087.5,-2340443.2000000002,-2530739,-2528672.6,-2713224.4,-3021557.8,-3425513,-3042170.5,-2772430.6,-2945907.2,-3295602.4,-3608795,-3582311.7,-3663591.6,-3710458.9,-3544995.7,-3045226.7,-2802153.5,-2604085.2000000002,-2627373.2999999998,-2726698.4,-2857146.6,-2884186.8,-2907547.9,-3055589.5,-3008646.3,-3025545,-2864451.5,-2900011.8,-2734350.5,-2735106.8,-2712633.8,-2690716.1,-2767881.8]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 763",0,1065498.7,1172842.3,650102.9,1751502.1,1641172.7,892618.8,293523.7,1499217.1,1144062,1203610.8999999999,3586297.3,4829735.8,4255051.5,2849869.6,2779931.1,4036983.8,4182054.8,3668868.8,6253403.2999999998,5956569.5999999996,5742512,7454752.2000000002,9401240.8000000007,7598260.0999999996,10313640.1,12026009.5,13283639.4,14212838.9,13610721.300000001,12515023.1,13980704.9,16842154.199999999,14764634.5,14599683.699999999,15544179.9,15180434.5,17241419.600000001,18502003.300000001,18254063.300000001,18187308.100000001,14548550.800000001,15829545,18027610.800000001,16144365.199999999,19427669.100000001,19304906.699999999,20175048.5,16286772.300000001,18725003.699999999,18797791.5,17768497.699999999,18276053.600000001,16139913.4,16115550.4,16626858.199999999,15174236.800000001,12795979.300000001,11901444.5,12391114.199999999,9218198.4000000004,7151658,7673826.5,6324969.2000000002,5539541.4000000004,4574301.5999999996,4765440.5,4077931.5,4099666.2,4314121,4906126.0999999996,6648284.2000000002,6011780.9000000004,7406540.5,9892875.3000000007,9157227.8000000007,8213078.5,9055168.8000000007,8771767.3000000007,9770255.4000000004,12371174.699999999,12805637,11672066.4,11614008.5,12520034.6,11449334.199999999,10782364.1,12926219.6,8877486.9000000004,6915102,5587349.7000000002,5043827.8,7159810.4000000004,4859186.2,2883192.9,3302615.6,3781270.5,3883325.4,5849436.7999999998,3406044.9,2980558.2,5301622.7,5749000.7999999998,6876081.5,6391732.0999999996,6964029.5,5688329.4000000004,4288176.9000000004,4234757.8,2111881.7999999998,2131575.2999999998,2273598.2000000002,3344619.2,1130311.1000000001,692380.8,1677147.3,2078488.1,2545575.4,4405781.4000000004,5225102.0999999996,3729703.6,2961721.1,1789296,2361452.4,2721361.1,2466942.9,2640319.5,3527763.6,4195609.9000000004,4111280.2,4445993.2,4293742.3,3488807.7,3834936.5,3800738.5,4190144.7,3212926.1,2738785.3,3526741.1,3219269.7,3074254.7,2340576.4,2249767.6,1939057,2385002,2048772.1,2070252.2,1604137.5,1446381.2,1027958.3,532639.30000000005,339446.9,276822.7,-3283.1,-340761.3,-292262.59999999998,-186643.5,-32172.3,117027.8,-28438.5,137657.70000000001,84743.6,198733.9,240107.9,187344.3,138144.70000000001,489843.5,511834.1,547909.5,449525.5,546703.30000000005,454150.5,259831.2,154944,61797.2,12243.4,30704.400000000001,-100418.8,-182550.3,-189730.4,-94190.9,-167800.2,-444538.3,-263195.90000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 771",0,-597086,979065,-517787.6,-56023.4,-896946.9,-2530059.9,-3085964,-3623378.2,-3582598.5,-3083641.4,-4480745.5,-2576038.1,-3142485.3,-2753531.1,-3061658,-2068388.3,-1418014,-449566.9,2174540.7000000002,2459507.7999999998,2861963.1,1997406.6,3505958.5,4757098.2,6317683.5999999996,8572276.0999999996,8933343.5,10899274.9,9114281.1999999993,6964909.2999999998,6413888.2999999998,6419557.9000000004,7079132.2999999998,5802643.9000000004,3816339.4,5328050.5,3053251.6,1064242.5,-593872.4,-2182495.2999999998,-3068634.5,-2625813.7999999998,-2179954.7000000002,-2263795.5,-2939253.7,-3360949.8,-3570161.3,-3168364.5,-3089620.8,-3521715.1,-3937790.9,-4487446.7,-2758117.8,-3350260,-3573950.6,-2948715.7,-3255532.4,-3987533.5,-4183858.6,-4647102.2,-4364053.3,-5157142.3,-4880573,-4546029.0999999996,-4518180.3,-4412169.4000000004,-3922214.4,-3744377.6,-3541749.9,-3402380.5,-3549633.1,-3655671.1,-3339529.7,-1540097,-823686.9,-1613079.6,-1467980.7,-1269690.1000000001,-1713751.7,-1918150.9,-2179614.5,-1502086.4,-1804412.1,-1556230.2,-2773162.4,-2535939.7999999998,-2305860.7000000002,-2978894.7,-2759130.9,-3061439.3,-3029781.8,-2965233.7,-3073593.1,-3118114,-2628031.6,-2964012.3,-3356624.9,-2985331.6,-4251199.3,-4442971.0999999996,-4407296.3,-4412672,-4663429.0999999996,-4527197.4000000004,-4644453,-4314957.7,-4131729.2,-4143640.3,-4073398.1,-4187149.5,-3759510.1,-3453481.3,-3234665.9,-3564514.2,-3400052.4,-3549402.1,-3251384.9,-3007876.2,-3080157.1,-3141568.2,-3200916.4,-3434471.8,-3354633.3,-3243389.2,-3307694.1,-3257939.9,-3297104.5,-3087406.3,-2415668.2999999998,-2090598,-1938784.5,-1568504.2,-1510697.9,-1267208.3999999999,-912914.9,-731685.7,-705728.7,-1135483.3999999999,-1316204.1000000001,-1586477.8,-1462889.9,-1248701.2,-1026834.4,-747174.40000000002,-923772.1,-791698.3,-615805.69999999995,-123386.1,140347.70000000001,-3789.9,20971,278012.3,161378.29999999999,521622.7,417723.2,408283.2,554721.5,298810.09999999998,470584.6,478537.7,301843.5,186757.4,11925.5,93114.7,871200.7,1298414.3999999999,1530947.3,1929230.4,2124624.5,2137935.5,2633622.1,2412649.5,2633634.9,3098402.5,3279933.2,3491610.3,3673896.6,3904708.1,4279854.9000000004,4459269.9000000004,4528843.5999999996,4713566.5999999996,5049927.0999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 779",0,-205766.2,-353206.5,686691,71371.899999999994,2853063.2,2701712.3,2147658.5,4043046.6,5517787.5999999996,5324460.4000000004,6808034.0999999996,6156373.2999999998,5870989.7000000002,5258140.3,3945577.8,4919850.7,4115572.5,1726005.2,3684079.6,4720964.9000000004,6009223.2999999998,4168128.1,2957033.2,3065937.4,1187841.1000000001,-228691.6,246542.8,357312.3,1890380.6,2701383.7,1090492.5,2679024.6,3387863.6,3528703.5,3252384.2,6589156.7000000002,5234416.8,3607998.2,4077954.2,2779311.7,1820291.1,1197500.3999999999,843107.8,148391.20000000001,830823.3,-213418.1,-979637.9,-981284,-2433550.1,-2758526.5,-3698765.8,-4347912.2,-3478491,-2409869,-3002136,-2632032.6,-4281278.4000000004,-3321034.9,-2631789.7999999998,-3307440.9,-5089795.2,-5063224.5,-6559426.2000000002,-7099489.7000000002,-7957312.2000000002,-7793917,-9288514.3000000007,-9630846.6999999993,-9682726.4000000004,-9784366,-9837670.9000000004,-9207937.9000000004,-9230943.3000000007,-8920429.6999999993,-8717176.5,-8767970.5,-8605032.5999999996,-9110232.3000000007,-8952395.5,-9191783.8000000007,-9279021.9000000004,-9556308.1999999993,-8955815.3000000007,-8923038.6999999993,-8654006.6999999993,-7795310.7000000002,-7745791.7000000002,-7675754.2999999998,-8073757.7999999998,-8346943.0999999996,-8190486.0999999996,-7972871.4000000004,-7037809.4000000004,-6981966.2000000002,-7354909.7999999998,-7754496.5999999996,-7782626.2999999998,-7957680.2000000002,-7991548.5999999996,-7637951,-7502986.7000000002,-7456728.9000000004,-7478891.7999999998,-7374598.0999999996,-7357619.5999999996,-7248079,-7405816.2000000002,-7161441.7000000002,-7067777.2999999998,-7035157,-5995408.7999999998,-5961408,-5682517.7999999998,-5604404,-5667563.2999999998,-5721384.2000000002,-5831406.7000000002,-5731154.7999999998,-5556899.7000000002,-5610017.5,-5684078.2000000002,-5425951.2999999998,-5298967.7,-5217981.8,-5088895.3,-4954871.4000000004,-4845493.8,-4696031.5999999996,-4126918.1,-4131950.4,-4092305.3,-4016515.7,-4021268.9,-3807798.9,-3797681.3,-3491242.7,-3434567.6,-3359999.2,-3412700.5,-3242563.7,-3143626.8,-3023167.9,-2641416.5,-2417592.6,-2133370.2000000002,-2027728.7,-1404469.7,-782679.8,-963548,-1131425.3,-1371295,-1232583.5,-1330580.2,-1406638.3,-1428109,-1412197.2,-1093005,-1197049.5,-1336035.1000000001,-1354541.2,-1340465.3999999999,-1242661.3999999999,-1442533.6,-1383743.6,-1125559.8,-644172.69999999995,-543695.4,-618226.9,-656263.6,-697481.7,-796047.4,-745404.6,-781324.1,-700254.3,-490240.9,-326908.79999999999,-401887.5,-367730.9,-285736.3,-270607.8,-164678.1,-214317,-93254.2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 784",0,227235.1,-1253421.1000000001,649770.69999999995,1819319.7,1285274,-479408.7,-1607344.4,-3139511.5,-3100009.2,-2425872.4,-886736.7,-1697417.4,1652679.8,3472008.7,1675140.4,2278244.9,2357260.2999999998,3404758.3,4948943.7,5833458.7000000002,4544197.5,5880036.4000000004,6693870.5,5360801.7,6744995.5,8857852.3000000007,6802016.7000000002,4934803,7311613.2999999998,8714180.5,9078221.8000000007,10127978.9,7088967.7000000002,4597324.8,6135534.5999999996,3730968.4,2459243.1,2951829.1,1231435.8999999999,864091.6,180651.1,-2323351.7000000002,-1786753.4,-2264914.9,-2225162.6,-2517686,-3050441,-3247254.6,-2680723.5,-997168.9,-2119413.9,-2816287.7,-3587997.5,-4629082.0999999996,-4469222.3,-3938681.8,-4011220.1,-4611633.5,-5542567.7999999998,-5528347.5999999996,-6048850.2000000002,-6455675.0999999996,-6953276.5999999996,-6547223.7000000002,-6206170.7999999998,-5955867.9000000004,-5735628.2000000002,-6069911,-6094579.4000000004,-6256631.7999999998,-7302998.5999999996,-7679378.4000000004,-7789277.5,-7691550,-7841968.7999999998,-7486914.9000000004,-7135374.7000000002,-7015352.2000000002,-6734788.4000000004,-5993022.7000000002,-5909344.5999999996,-6101471.7000000002,-6544178.2999999998,-6893438.5,-6963725.0999999996,-7068840,-7252880.9000000004,-7321948.2000000002,-7575217.5999999996,-7616873.5,-7381387,-7620229.7000000002,-7212314.9000000004,-7907589.2000000002,-8067164,-8061870.5,-7893842.7000000002,-7988695.7000000002,-8043538.2000000002,-7965528.0999999996,-7578608.7000000002,-7518153.9000000004,-7129562,-6962539.2999999998,-6898069.7000000002,-6663485.2000000002,-6080414.4000000004,-6103083.5,-6078918.4000000004,-6104364.7999999998,-5447859.4000000004,-5398220.5,-5259490.8,-5284073.8,-4943950.5,-5173553.7,-4967410.3,-4553704.5999999996,-4223916.7,-3790363.1,-3371791.6,-3212765.6,-2734537.5,-2820038.1,-2636198.2999999998,-2312703.9,-2058492.9,-2058361.9,-1490894.8,-1492451.4,-1659208.6,-1662058.1,-1477054,-1164052.8999999999,-698757.8,-485731.2,-443804.3,-214286.7,61204.3,261920.3,109907,154274.20000000001,-11392.8,8919.9,200419.3,-131431.5,-31392.1,242078.6,112262.9,-89642.8,-138984.20000000001,-237591.6,-387799.5,-315765,-94747,-257585.2,-357258.7,-731889.6,-787269.6,-920672.8,-841129.6,-746290.1,-890662.5,-1025279.5,-889216.7,-545040.6,-510414.7,-715119,-828392.1,-598323.30000000005,-610244,-421124.9,-593811,-531018.30000000005,-466456.2,-454290.5,-357098,-198463.4,-27873.1,269648.59999999998,346228.5,270201.3,341662.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 792",0,-404196.8,164932.5,-741953.5,-566507.9,1214355.1000000001,1309580.8,3284698.9,3219772.7,3105521.9,1650621.3,-1748917.9,-2367193.2999999998,-4002192.6,-3026913.8,-2385493.5,-2689175.7,-2385566.6,-3094108.1,-1869765.5,230449.7,-952626.7,-2535575.6,-2027867.8,-2430096.5,-1697910.5,-1042189.4,-2500985.7000000002,-2806752.8,-1176206.2,-2469712,-3041449,-2549163.4,-3849381.7,-4622789.5,-5879208.4000000004,-3760703.6,-4405817.2,-3119385.9,-4353446.8,-4497606.5999999996,-4012287.2,-3481002.3,-4265566.5,-3131185.1,-3750430.7,-3293620.2,-4129489.7,-2185690,-629722.5,81594.2,3426665.7,2075904.6,372959,-583567.5,-81217,39768.6,-884412,-1273075.8,-1104472.6000000001,-1759956.3,-2789381.9,-2348542.1,-1333957.7,775018.5,2196.6,585586.80000000005,602369.19999999995,1736908.8,58467.7,796942.1,2997737.3,2682365.4,1356576.4,477909.5,246374.2,1984319.7,4911918.3,5566751.2000000002,8188854,6106962.2000000002,6019941.0999999996,4959456.5999999996,5872879.5999999996,6637326.7999999998,6441152.4000000004,5300105.3,6188540.2999999998,4623781.8,4779516.8,5992709.2000000002,5871814.5999999996,7381656.7999999998,8267772.7000000002,3576375.6,5038790.5,3607715,2156994.7999999998,2068771.1,2952578.1,3073949.9,2103121,2195627.2000000002,830231.3,1654143.6,2567052.9,2814823.7,3709498.8,3966189.5,5550632.4000000004,4352923.4000000004,3624554.3,2221286.5,1998215.4,1151549.3999999999,1806193.7,2029996.7,961464.2,2468321.9,3450617.5,3124782.3,3195451.7,2563496.9,3948414.9,3281186.4,3088206.4,3095126.7,2390084.2999999998,1767203.9,3232804.8,3196724.2,1811765.9,1853727.8,2043858.3,2141828.9,2167557.7000000002,1398510.4,904599.2,1223617.7,1133082.8,1200329.1000000001,607048.5,268361.09999999998,-32468.799999999999,354439.4,-168070.39999999999,-329787.8,-79392.899999999994,326727.40000000002,78134.399999999994,259828.2,308711.40000000002,117798.6,227996.5,-506709.9,-765673.2,-1163516.5,-1345513,-1680630,-1894578.4,-1999227.2,-1889770.8,-1851444.5,-1805359,-1850096.7,-1399545.5,-833214.2,-886808.6,-1051592.6000000001,-1020893,-1014255.1,-1004897.6,-810386.4,-1007535.3,-953596.3,-944456.1,-1157740.8,-1141004.8999999999,-1252884.1000000001,-1272626.3999999999,-1232829.2,-1066525.3999999999,-1251766,-1076411.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 798",0,-577245.69999999995,-1027863.5,441111.1,-1607683.9,-163178.4,-1032882.9,-1186859.6000000001,-1068712.1000000001,-856119,-1459992.3,329583.5,957615.8,628827.19999999995,422744.4,1050741.5,1641852.3,3087558.6,5295505.5,5921956.2000000002,6735330.9000000004,6828086,5888453.0999999996,6316577.5999999996,7142061.4000000004,7044314.7999999998,6716462.0999999996,7820700.7000000002,6806596.4000000004,5290204.5,5248998.5,4506034.9000000004,5368910.2999999998,6019803.7999999998,8584980.5,5981151.9000000004,7153695.5999999996,7125851.7999999998,6906208.2999999998,5027743.5,4709093.5999999996,8227158.2000000002,6945444.2000000002,6465941.7999999998,8488869.8000000007,7050789.4000000004,8532553.8000000007,8535379.9000000004,5987806.5,7613422.2999999998,8185706.4000000004,9994119.1999999993,8811896.4000000004,8182333.2000000002,8921802.4000000004,7037024.5,6484025.5,4701977.9000000004,4402912.5999999996,5894990.0999999996,3806981.5,4789455.5999999996,4406043.9000000004,5042449.5999999996,5590352.4000000004,5079505.8,7259233,6966623.9000000004,7059888,7539336.7000000002,7450687.2999999998,8756911.3000000007,9429806,6424060.5999999996,6642121,8501734.9000000004,6837075.9000000004,7069209.5,6200340.5,9664732.9000000004,12506299.4,14269565.5,12492983.6,13626292.300000001,13879083.4,14816067.699999999,12850769.5,12729782.1,12461488.4,13333103.300000001,12902436.199999999,12448696.5,12187769.300000001,12761688.4,12697781,11794743.1,11204001.699999999,10981317.800000001,9900768.5,11945428.9,11350694.6,11284346.699999999,10555147.199999999,9369882.6999999993,9667304.8000000007,10834583.1,9655283.9000000004,8032642.9000000004,4200746.7,3948101.4,867487.9,1730506.8,2729513.3,2426345,1915196,1787843.1,883512.6,245810.7,676113.3,709758.5,1400251.4,508718.7,122646,34220.1,-1003602.1,-713629.5,-838485,-1428943.1,-614393.4,-19543.599999999999,-149241.79999999999,-780814.6,-1066050.3,-636448.5,-768531.1,317713.2,109106.3,335252.3,-137148.79999999999,-222840.7,-357115.3,-436425,-246145,-158093.6,-152641.5,-753386.9,-777013.2,-536403.1,45110,-119714.1,-125622.9,-445389.3,-368990.5,-415832,-501757.8,-424560.6,-1003.4,-150966.9,-334114.09999999998,-388388.6,-591842.6,-776390.4,-957642.5,-1220665.6000000001,-1326277.5,-669291.9,-302455,-445246,-644603.9,-799395.2,-1152740.8999999999,-1297832.2,-1649979.7,-1688468.6,-1667166.8,-1391713.3,-1331689.1000000001,-1334243.8999999999,-1493044.2,-1628774.8,-1605654.1,-1678429.2,-1764752.9,-1615956.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 804",0,-203830.2,-2039495.8,-4789229.8,-3714823.4,-3404484.8,-4062446.1,-6239573.4000000004,-5424769.7999999998,-3582128.2,-1920138.3,-1914626.4,-1911594.7,-221038.8,-1610016.5,-1465660.2,-442487.5,2420163.5,3519959.2,3376725.5,4485737.5999999996,5694481.7000000002,4626467,2930583.8,4461312.5,2319034.2999999998,3621533.3,1626126.4,2598014.2999999998,3145860.1,1234947.1000000001,1771444.2,138891.79999999999,-92097.4,-206648,-39888.800000000003,408595.3,35594.1,-763054.9,-1490418.6,-1557326.3,-1860175.1,-1737731.4,-1561636.7,-2461035,-3985591.8,-3777202.9,-5241755.5,-5897878.2999999998,-5998800,-6449760,-6202451.7999999998,-6796805,-6076182.5,-6423348,-5910296.0999999996,-6331684.2999999998,-6048984.2999999998,-6605025.0999999996,-6462139.2000000002,-6339529.7000000002,-5558270.5,-5188204.3,-5173527,-5164544.5999999996,-5180113,-5718150.7999999998,-6516433.2999999998,-6442494.4000000004,-6137372.9000000004,-6236411.5999999996,-5598190,-5584524.4000000004,-5251221.3,-4248971.8,-3535626.5,-5007545.5,-6723254.0999999996,-6840491.0999999996,-5846620.9000000004,-6028709.5,-7259617.2000000002,-7162604.2000000002,-7290725,-7215203.5999999996,-8040257,-8030549.4000000004,-7680954,-7485917.0999999996,-7515658.5999999996,-7119815.7000000002,-7325098.4000000004,-7104030.7999999998,-6600123.2999999998,-6268296,-5537581.5999999996,-5220211.9000000004,-4900074.5,-4829275.2,-4854170.3,-5207960.4000000004,-5070878.5999999996,-4958380.8,-4491358.8,-4454870,-4725731.0999999996,-4058180,-3342540.1,-2978865.6,-2268699.2000000002,-1861819.2,183916.6,161199.70000000001,115776.4,2216043.2000000002,3504395,3791344.4,3736217.3,3728358.7,4690767.9000000004,4274980.2,3445900.2,4178454.8,3993888.9,5745169.5999999996,6808375.7000000002,6958426.4000000004,6618758.7999999998,6020678,5122921.0999999996,5305747,6178288,4698126.4000000004,4815123.5999999996,3985034.7,4837520.2,4947688.7,6023452.5999999996,5862144.7999999998,6121463.7000000002,6865787.7999999998,6813970.7000000002,6238347.2999999998,5867951.7999999998,5674259.5,6119892.2999999998,5161866.0999999996,5329544,5530488,5150073.7,5412514.5,4817615.3,5449307.5999999996,4894463.4000000004,4851725.5999999996,4104304,3899781,3675359.6,3411095.4,3133467.2,2769338.8,2813096.1,2377934,2218993.9,2044834.2,1701256.1,1584441.8,1291640.7,1294512.8,1237755.2,1142485.3,1083019.8999999999,943842.4,1027946,903939.9,652746.6,659079.5,452058.8,310835.8,189416.7,173195.9,127625.9,101834.3,62994.2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 812",0,390818.1,-65991.5,424648.5,478065,-321441.5,-1444273.2,-225974.6,-246428,310346.59999999998,458354.4,185972.4,-2273269.9,-3921547.4,-5070966.4000000004,-5652276.4000000004,-5744529.4000000004,-6764996.7000000002,-6437647.2000000002,-5811747.5,-6150762.7000000002,-5472374.7999999998,-6340110.4000000004,-6079930.2999999998,-5996755.5999999996,-6119735.5,-6618065.7999999998,-6317089.0999999996,-5756254.5999999996,-6120295,-7107845.9000000004,-7401674,-8178477.4000000004,-9230552.0999999996,-9401918.1999999993,-9154343.1999999993,-8875166.5,-9305420.9000000004,-7847743.2999999998,-8073087.4000000004,-7417001.2000000002,-7932281.9000000004,-7562897.7000000002,-7431141.5999999996,-6927477.0999999996,-5485156.9000000004,-5999485.4000000004,-6177776.2000000002,-5118454.0999999996,-3489574,-4341044.7,-5458199.7999999998,-5574273.4000000004,-6544055,-6421468.0999999996,-5422604.4000000004,-4233045.5,-4837376.4000000004,-4954010.8,-4581402.0999999996,-4003339.8,-4404388.8,-4057268.6,-3645088.3,-4242593.0999999996,-4693443.4000000004,-4831926.2,-5432014.7999999998,-4918383.8,-5153856.4000000004,-4252165.7,-5044146.3,-5352638.2,-6356545.4000000004,-5657709.5999999996,-5601217.4000000004,-6015572.4000000004,-6045914.2999999998,-5708676.7000000002,-5518309.9000000004,-6547149.7999999998,-6884581.9000000004,-6579271.5999999996,-6965449,-6660894,-7708723.4000000004,-7978055.2000000002,-8159064.7000000002,-8549522,-8664589.5999999996,-8228754.4000000004,-7951337.5,-8132433.5999999996,-7003450.2000000002,-7593900.9000000004,-7335404.7000000002,-7274021.4000000004,-7729715.5999999996,-7832105.5999999996,-7621746.0999999996,-7431688.5999999996,-7403345.9000000004,-7465570.7999999998,-7282769.4000000004,-7319432.4000000004,-7044791.5999999996,-6911399.7000000002,-6970005.5999999996,-7100120,-7203451.5,-6878695.5,-6064160.7999999998,-6002459.7000000002,-5763506.7999999998,-5585301.5,-5365323,-5463700.7000000002,-5306972.2,-5117711.4000000004,-5018273.5999999996,-4841284.5999999996,-4938650.7,-4529116.5,-4640789.4000000004,-4362178.4000000004,-4095363.4,-4068591.4,-3657930.2,-3678468.1,-2974792,-3134887.6,-2720124.1,-2614226.6,-2430521.2000000002,-2394798.2999999998,-2249372.5,-2230225.2000000002,-2065689.2,-1907042.1,-1780385.6,-1247652.7,-1225982.8,-888009.7,-1037538.9,-1167562.2,-1221551.2,-1362392.6,-1142557.3999999999,-562206.1,-545062.5,-448809.9,-480623.9,-476196.8,-116176.1,-99604.7,150607.20000000001,279583.90000000002,500960.1,455635.9,238736.6,302302.40000000002,313003.40000000002,-626.1,-112419.7,-125217.5,-205922.9,206251.3,314608.2,235175.3,38245.199999999997,396565.7,234891.6,200227.3,-20770.5,69571.100000000006,328828.40000000002,465492.8,264376.7,103622.2,104754.3,160636.6,216439.4,427202.1,774079.2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 817",0,10353.200000000001,1973787,1489750.1,397242.2,551380.1,-687449.59999999998,-67083.899999999994,-809062.2,-602385.5,-1365666.5,-1435603.1,777660.3,515505,-621688.9,-929071,-508403.8,-495128.8,981110.6,-487186.2,-1946748.4,-2569532.2999999998,-3789041.5,-3315983.8,-3695472.5,-3313134.9,-3574516,-3768633.5,-4689082.5999999996,-3512762.9,-2820577.8,-2552447.1,-3432276,-3800059.3,-2489834.2000000002,-1387316.7,-920633,-2242496.4,-921808.1,-351732.6,1420002.3,390522.1,309691.59999999998,218155.6,72317.600000000006,-411249.7,-1536258.3,-2390141.4,-748846.4,-452795.4,350388,-730183.5,-1064689.5,-1308934.8999999999,-1545866.8,-2101081,-3156401.7,-3946046.9,-3504764.5,-3862705.8,-4301481.8,-3108859,-3883648.4,-3253191.6,-3650686.3,-3249744,-2078466,-2591090.9,-2591889.7000000002,-2826131,-2999840.3,-1925305.3,-1825090.9,-1885582.2,-1657732.4,-1476758.7,-2411477.7999999998,-3585365.1,-3565745.9,-3918857.7,-3809401.5,-4115610.6,-4687147.4000000004,-4489352.8,-4339423.8,-3995442.1,-3519019.8,-3679065.2,-3684543.6,-3247315.2,-3810743.9,-3737180.7,-3829995.4,-3466796.3,-3921009.8,-3633048.2,-3564833.6,-2985854.9,-3249472.5,-2943163.8,-3256532.1,-2870733.8,-2551387.7000000002,-3084774.3,-3641943.6,-3497392.9,-3202109.9,-2998210.3,-3041709.9,-2743199.8,-2762853.2,-2441482.1,-2718327.4,-3108128.9,-3370784.5,-3315725.3,-3111845.3,-3296062.6,-3173076.7,-2995355.9,-2603915,-2440115.2999999998,-2606954.4,-2584263,-2690000,-2364123.1,-2695533.3,-2298866.7999999998,-2403797.9,-1949007.4,-1584097.8,-1377380.3,-1279593,-1274790,-1191103.8999999999,-1345095.5,-1276334.3,-1116746.7,-767946,-759274.2,-121553.8,-265904.2,-28070.400000000001,-280412.7,14524.5,140429.9,12560.8,-38663.9,339346.3,222945.9,221122.7,342583.3,266314.09999999998,64514.7,-9513.2999999999993,246513.7,319845.5,204635.5,211072.1,238794.6,155102.9,128256.6,-35237.5,-123227,-90962.5,3472.6,129533.1,101142.6,338099.20000000001,205354.3,120650,463557.6,474392.9,604086.5,716162.1,844077.3,956782.5,1213141.3999999999,1464907.5,1476041,1523915,1563239.9,1641892.8,1746135.2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 825",0,-258078.4,1566091.2,1338539.8999999999,4902739.5,4085595.9,4098237.5,8421298.5999999996,11156352.5,11024688.199999999,11397112.699999999,9869321.0999999996,9645519.9000000004,11383213.4,13897858.199999999,15728921.800000001,16830528.600000001,17930773.300000001,19106320.399999999,20392213.199999999,19394185,20913721.600000001,21783306.800000001,20077883.399999999,19354804.100000001,17122833.5,15473847.4,17376640.199999999,19010851.699999999,16443396.6,15072313.1,15641275.4,19355182.600000001,17416690.199999999,16461025.699999999,15770140.1,20789061.399999999,18005410.899999999,20341235.699999999,22816391,22869215.5,22179081.600000001,20661302.899999999,17897295.899999999,19080958.699999999,15452955.699999999,15056513.5,16308174.800000001,16260466.199999999,13737001.699999999,15101475,12191677.699999999,9214128.5,10673982.9,10255361.5,10509971.4,12469874.199999999,14707064,13896335.300000001,13124396,11695085,11106454.800000001,11349216,13862038.9,14544149.699999999,17505600.600000001,16870522.5,15957197.5,20600276.399999999,22800379.800000001,26595503.800000001,28482558.899999999,30308064.699999999,29730537.199999999,30381755.600000001,34390057.5,35413299.799999997,30931043.600000001,29613825.5,30718795.5,29419652,31663415.600000001,35080714.700000003,35123952.600000001,34588122.100000001,37258234.600000001,38502388.5,36661352.399999999,39174646.899999999,37716945.700000003,32994682.600000001,31119413.300000001,32483446.199999999,28637541.199999999,26718830.899999999,26973205.800000001,20890534.899999999,18867794,17877419.899999999,16112662.800000001,20356910.600000001,16737496.6,19155220.300000001,21637023.699999999,21708807.800000001,22708872.600000001,21651112.800000001,24365178.699999999,23085055.600000001,21798370.600000001,21678122,18275244.5,15241459.699999999,15553858.300000001,10868247.4,10223643.6,9315498.5,10250269.5,8107272.7000000002,6528074.4000000004,5672126,5639853,6420568.2000000002,5902607,5335955.7,4370701.3,5541849.7999999998,5631408.0999999996,5206325.8,6069588.7999999998,6643313.2999999998,5612771.2999999998,5156217.0999999996,6190475.4000000004,5826371.7000000002,6960816.7000000002,6613438,4821297.7,5481201.2999999998,5514476.9000000004,5332478.5,4929673.3,4924471.5,5346851.4000000004,5316250.0999999996,5613834.5999999996,5511186.9000000004,4567391.5999999996,4631741.9000000004,5383302.0999999996,6125971,6682556.2999999998,6722909.7999999998,5898878.5,5109302.9000000004,3659554.3,3104183.4,2822004.7,3028776.8,3142255.7,2851646.4,2706838.2,3271726.4,2778873.3,3065313.6,2537999.1,2721305.9,2278154.2000000002,2080101.3,1650841.7,1633928,1830168,1531915.9,1466884.8,1559766.1,1400127.4,1408591.3,1398401.4,1070492.8999999999,869897.2,746926.7,473916.4,479334.5,277459.40000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 831",0,263105.7,746746.5,344077.1,-64466.1,-1288372.1000000001,-1792208,-2438176.7999999998,-1792858.8,-418571.4,-76944.399999999994,526723.9,-88232.5,233344.7,-508106,-2284627.9,-3532425.5,-4992574.2,-6126517.7000000002,-7601643.9000000004,-6407055.2999999998,-5963784.0999999996,-5597544.2000000002,-4852630,-5437124,-7087016.7000000002,-7220595.9000000004,-6503524.5,-6863377.0999999996,-7378386.7999999998,-6181395.2000000002,-6133799.0999999996,-6078863.5999999996,-6858915.7000000002,-7065771.2999999998,-6876625.7999999998,-6643874.2999999998,-5080968.7,-3831601.2,-3877702.6,-4101165.5,-5007192.3,-5276338.3,-5467267.5999999996,-5076791.9000000004,-5965313.2999999998,-7330776.7999999998,-7930467,-6729175.2999999998,-7309311.5,-7215140.2000000002,-8581741.4000000004,-8562912.5,-9093887.8000000007,-8625313.1999999993,-7705712.5999999996,-7860734.4000000004,-7397269.0999999996,-7433414.2999999998,-6305007.2999999998,-7516283.2999999998,-7647469.2999999998,-7640661.0999999996,-8024545.5,-8251921.4000000004,-9309740.9000000004,-9001647.3000000007,-7243654.5999999996,-8186148.0999999996,-7894455.2999999998,-7541474.5999999996,-7796368.4000000004,-8150993.2999999998,-8643129.9000000004,-8785996.0999999996,-9009918.6999999993,-9099081.0999999996,-9033781.1999999993,-9208619.0999999996,-9082687.5,-8983532.3000000007,-8953251.4000000004,-8773679.8000000007,-8849256.5999999996,-8506311.0999999996,-8690939.3000000007,-8024954.7000000002,-7868435.4000000004,-8211655,-8311359.5,-8251799.2000000002,-7892003.0999999996,-7431352.2999999998,-6336696.9000000004,-6974554.7999999998,-6027822.5999999996,-5778487.2000000002,-5658519.2000000002,-4802020.9000000004,-5494751.0999999996,-5183434.0999999996,-4500319.3,-5652946,-5989670.2999999998,-5696939.0999999996,-5195668.0999999996,-5115670.3,-4137461.8,-5197561.4000000004,-5078752.2,-5877789.0999999996,-5065536.9000000004,-4508929.8,-3102942.5,-2994035.3,-3652212.9,-3794283.8,-4424683.7,-5436125.5999999996,-5184190.7,-5184090.5,-5012710,-4474353,-4399925.8,-3950140.9,-4033510.8,-3623735.5,-3598463.1,-3865706.7,-3258475,-3193596.2,-3221587.1,-3205582,-3232037.4,-2893204.4,-2677683.6,-2510062.2999999998,-2854016.3,-2729246.2,-2717418.8,-2576123,-2618992.5,-2785494.3,-2605016,-2556197.6,-2327886.2000000002,-2559139.7000000002,-2200479.4,-2051379.9,-2023767.2,-2025634.8,-2023064.8,-2056205,-1879799.3,-1824246.9,-1702745.1,-1762394.2,-1758830.1,-1717450.8,-1513641.4,-1264492.7,-1291348.2,-1263726.2,-1246186,-1548955.8,-1647622.1,-1504322.4,-1442948.7,-1384709.5,-1316625.2,-1213186.7,-1095859.8,-941810,-593683.9,-614230,-425429.8,-324485.3,-368118.1,-509449.2,-419871.1,-427085.2,-376153,-250681.3,-391992]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 837",0,-492438.8,-3971703.6,-3997781.4,-3938139.7,-3883050.4,-4590320.2,-4977352.9000000004,-6367559.2999999998,-6331017.5,-7606868.7000000002,-6980898.5,-7246221.5,-8157269.5,-7643007.2999999998,-8304200.5,-10486711.300000001,-11225453.9,-11173724.1,-10718352.800000001,-9853182.4000000004,-9546475.1999999993,-9391356.3000000007,-8807587.5,-8940204.3000000007,-7510528.4000000004,-8126545.2000000002,-7349006.7999999998,-6600564.2000000002,-5590866.7000000002,-6346196.7999999998,-7721440.5999999996,-7150434.5999999996,-7627538.5,-7239816.5999999996,-8595433.3000000007,-8400952.6999999993,-7696188.5,-6702838,-7921912.7000000002,-8443346.9000000004,-8397085.9000000004,-8744937.0999999996,-9014575,-8024248.7000000002,-8287936.9000000004,-8055335,-8264371.7000000002,-7671078.0999999996,-8578287.5,-7506134.4000000004,-7492240.5,-7352473,-6611197.4000000004,-8782479.4000000004,-9787755.0999999996,-9750174.8000000007,-9267382.3000000007,-8430247.5,-7392338.0999999996,-8760975,-8076190.5999999996,-9166845.6999999993,-8103289.4000000004,-8707523.5999999996,-7838285.2000000002,-7469388.5,-8294210.4000000004,-8459880.1999999993,-9251954.5999999996,-9588191.8000000007,-9764071.4000000004,-9706435.1999999993,-9794153.5,-9133667.1999999993,-9180527.8000000007,-8898865.1999999993,-8449748.8000000007,-8259772.0999999996,-8571977.9000000004,-8924464,-9030559.9000000004,-9410014.0999999996,-9798726.5,-9285115.5,-8237052,-8482824.9000000004,-8565963.0999999996,-8533025.3000000007,-8251097.5,-8421684.4000000004,-8262311.2999999998,-8227875.4000000004,-7355683.7999999998,-6921898,-6650989.5999999996,-6366797.5,-6405604.4000000004,-6617942.4000000004,-6640847.7999999998,-6591758.5,-7728971.5,-7908450.4000000004,-7774489.5,-7698748.5999999996,-7761099.2000000002,-7962797.4000000004,-7824744.2000000002,-7928877.4000000004,-7730917.9000000004,-7824956.9000000004,-7165743.7999999998,-7256030.4000000004,-7229082.9000000004,-7052753.4000000004,-7016842.9000000004,-6958859.7999999998,-6748115,-6467238,-6306750.5,-6063965.7999999998,-5789478.7999999998,-5262079,-5100681.9000000004,-5010613.9000000004,-4818584.3,-4489655.5,-4306552.5999999996,-4157312.3,-3251710.4,-3147623.1,-2476412.2999999998,-2492204.2000000002,-2661403.6,-3045914.8,-3205413.8,-2591806.4,-2398834.9,-2205563.7000000002,-1793878.2,-1387167.7,-1872429.3,-1470479.5,-1590523.9,-1894391.1,-2000553.6,-1976495.3,-1983551.8,-1738797.7,-1646066.2,-1906000.7,-1955349.6,-2291464.2999999998,-2197621.4,-2051387.3,-2294984.7999999998,-2284700.2000000002,-2343363.6,-2405221.9,-2324085.2000000002,-2152658.2999999998,-2135584,-2126087.4,-2094555.6,-1944314,-1524924.7,-1212220,-1073212.3,-1060574.5,-1136543.5,-1091325.1000000001,-1021592.2,-901430.7,-792790.8,-922585.9,-896426.7,-978674.6,-945261.6,-883367.4,-1005615.6,-987058.1,-806409.3,-728451.3,-806735.3]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 845",0,-479582.4,-127030.2,802566.7,-898985.9,-3381026.5,-3216434.4,-3721915.4,-3476985.4,-3408179.9,-4968139.8,-4181389.1,-4242496.7,-5865519.7999999998,-5356469.9000000004,-5816911.5,-7693771.0999999996,-8410486.5,-8447047.5,-8832018.3000000007,-6143628.2999999998,-6675786.0999999996,-7477882.7000000002,-5692264.2000000002,-5871325.0999999996,-6763069.5,-6699520.5999999996,-5807710.2000000002,-6206885.9000000004,-5810286.4000000004,-5814139.7000000002,-6320067.4000000004,-6554822.4000000004,-6634467,-6350107.7999999998,-7610908.9000000004,-7859462.0999999996,-7186649.5999999996,-5128455.0999999996,-5278357.4000000004,-5250306.8,-5236621,-5795858.2999999998,-5952820,-7489107.2999999998,-8103044.5999999996,-7688919.7000000002,-6024450.7000000002,-7449318.2000000002,-6454211.0999999996,-5583410.0999999996,-5115813.3,-3435472.5,-2460841.4,-1508158.7,-2732896.9,-2791653.3,-2320840.9,-541893.19999999995,603186,1430200,4887149.2,5438303.5,3780292.6,2878896.5,1338080.7,-532172.4,-836328.3,-614471.5,-107994,641374.19999999995,63549.4,-1726883.3,-2697488.8,-2700423.5,-3737855.3,-2998202.8,-3572804.9,-3442452.1,-1245721.2,-1248302.6000000001,-2460274.4,-2436389.5,-2704154.3,-2912497.7,-3449361.4,-4651332.0999999996,-4554047.8,-4490975.2,-3942422,-4425972.7,-5497634.0999999996,-5443841.2999999998,-5072891.5999999996,-4902106.3,-4213751.8,-3792816,-3938138.3,-3595783.8,-4400092.0999999996,-4753515.5999999996,-5455255,-5431639.5999999996,-5447050.4000000004,-5276574.2,-5524891.4000000004,-4212294.2,-4636438.8,-3046011.4,-4239744,-4014149.5,-3778806.1,-2645516.9,-3241816.8,-3069060.7,-2768167.8,-2822185.8,-3469938.2,-2752932.9,-1886228.9,-2099931.2000000002,-2018080.1,-2467579.6,-2602172.7000000002,-2443577.2999999998,-2565834.1,-2513243,-1742609.5,-1250848.5,306239.09999999998,615065.5,473543.8,132760.4,558087,214842.4,522364.5,260768.5,68461.399999999994,-28044.5,-653025.4,-798980.5,-915190.5,-712712.3,-752444.3,-712611.3,-446488.1,-1068666.2,-679965.9,204115.8,237699.3,-264448.8,8691.7000000000007,-381930.5,-296363.7,-324443.5,-165585.70000000001,-201205.3,-61799.1,-369822.4,-370806.3,-222159.9,-182878.1,-206417.3,-529953.80000000005,-588487.9,-206528.1,292375.90000000002,369965.1,351150,276598.5,432737,456657.3,701079.8,862669.4,1012302,1066055.6000000001,1093509.1000000001,1232863.3999999999,1141281.6000000001,1093903.5,848593.3,926307.3,642544.1,714809.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 853",0,172877.2,558141.5,987212.6,1185281.2,-668613.5,-1514308.6,-781233.8,-1236152.1000000001,-1519057.9,-1751355.2,-2502571.7999999998,-4534179.5999999996,-3931864.7,-3928557,-4860293.3,-5287341.3,-5466955.2999999998,-7141725.0999999996,-7229588,-5225344.4000000004,-5555004.7999999998,-6683255.7000000002,-6346203.0999999996,-6380751.5,-7551463,-7781183,-7307835.2000000002,-7914592.5,-7795299.2999999998,-8661815.9000000004,-9679878.9000000004,-9332572,-8772669.5999999996,-8694809.1999999993,-9011126.9000000004,-9216825.6999999993,-10256938.5,-9956733.0999999996,-10084414.9,-10876540.9,-10618843.5,-10672359.800000001,-10832876,-10344769,-10558786.199999999,-10434013.9,-10715989.9,-10951126.9,-11158812.4,-11353466.1,-11553096.5,-12022644.199999999,-12560228.199999999,-12346455.199999999,-11550813.4,-10857942.5,-11212959.4,-11356412,-11259712.699999999,-11526872.4,-12068812.199999999,-11759579.4,-11537040.199999999,-11419496.699999999,-10904003,-10954362.6,-11135427.699999999,-11233600.4,-11417315,-11599629.5,-11373572.5,-11443157.5,-11498384,-11221225.4,-11321251.800000001,-11530014.300000001,-11288659.9,-11417676.9,-11345160.5,-11041276.300000001,-10648046.699999999,-10682531.5,-10715003.5,-10798976.699999999,-11070625.1,-11065146.9,-11024058.1,-10882216.199999999,-10781515.1,-10584207.5,-10734513.4,-10792894.300000001,-10407468.5,-10770326.800000001,-10940560.5,-10956434.300000001,-10827516,-10601655.1,-10227678.699999999,-10212056,-10096980.5,-9958610.3000000007,-9750688.5,-9844219.6999999993,-9773314.0999999996,-9619494.3000000007,-9423717.5999999996,-9503092,-9502755.6999999993,-9552098.9000000004,-8817405.1999999993,-8769353.8000000007,-8711338.5999999996,-8654580.8000000007,-8307887.7999999998,-7974147.7999999998,-7729904.4000000004,-7565647.9000000004,-7283864.9000000004,-7175924.7000000002,-6886480,-6793388.4000000004,-6879416.4000000004,-6601729.5999999996,-6398896.7999999998,-6200859.4000000004,-6212583.5,-6129577.4000000004,-5539052.5,-5588138.7000000002,-5611873.2999999998,-5507473.2999999998,-5338045.5,-5269206,-5268334.0999999996,-4975619.7,-4923776.3,-4749117.2,-4638572.2,-4652571.8,-4479646.3,-4375083.5,-4360091.9000000004,-4146915,-4183040.2,-3907020.7,-3640795.1,-3337569.9,-3456106.3,-3540629,-3538130.2,-3529646.8,-3595393.7,-3660335.6,-3658337.1,-3510746.7,-3473784.3,-3663371.4,-3642646.6,-3702478.9,-3577694.4,-3778950.2,-3550528.8,-3632288.5,-3373917.7,-2913704.4,-2967244.3,-2685725.7,-2538025.2999999998,-2572724.1,-2578024.9,-2624718.5,-2485787.6,-2556073.4,-2409041.7999999998,-2215781.9,-2224375.6,-2170304.1,-2076082.9,-1994009.9,-1937174,-1873243.3,-2006971.2]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 858",0,-602027.19999999995,381012.9,574827.80000000005,663757.30000000005,289047.40000000002,198354.4,-778160.1,1794767.9,3457936.5,3434239.1,4475826.5999999996,2941417.6,1330318.5,1415257.1,3285305.7,4788451.5,3838358.2,6830031.2999999998,7438320.5999999996,7927137,4596999,2826779.1,3411629.2,3420072.5,1660589.4,3708025.4,3581640.2,4264155.5,4699623.5999999996,5892816.9000000004,6033723.2999999998,6127500.5,5701717.9000000004,5465998.5999999996,6477248,6408414.7000000002,6339446.5999999996,10004822.1,11489476.1,11974205.800000001,15013424.1,14174668.1,13964734.4,11674123.199999999,14994404.699999999,16163782.199999999,14923104.9,15165672.9,13849758.4,12405687.9,9496438.8000000007,8837224.5999999996,8583782.4000000004,8035347.5999999996,7701069.4000000004,10974137.300000001,12776153.6,12017837.699999999,9491850.1999999993,8438207.5,9705288.0999999996,8321264.7000000002,5833233.5,4968493.9000000004,5633340.2000000002,5738094.2000000002,8958208,9450710.0999999996,7761665.7000000002,6678267.7999999998,7161702.7999999998,7329226.2000000002,7639626.2999999998,8238287.9000000004,7252165.2000000002,5604609.5,5039774,4703335.7,2787715.2,1830453.8,743228.2,1327523.8999999999,473354.4,-13009.7,1073234.2,589637.69999999995,563918.69999999995,2070928.1,1982827.7,2541054.2999999998,2874330.8,1769244.7,1583519.8,479274.5,404446.8,-1128442.1000000001,-1415571.9,-2436988.2000000002,-3412212.3,-4680275.5999999996,-4625352.5,-5148721.3,-4473444.8,-4948360.4000000004,-5342276.4000000004,-5157952,-5298548,-5194435.4000000004,-4441617.7,-4542914.7,-4100075.9,-3250616.1,-3072652,-2384206.4,-2816316.6,-3134123.6,-2722770.7,-3572561.8,-3895526.5,-3946787.2,-4004561.1,-3764070.3999999999,-4598097.9000000004,-4832173.7,-5003890.3,-5539327.7999999998,-5790494.5999999996,-5860152.2999999998,-5044916.5,-4750207.3,-4422881,-4345045.5999999996,-4345280.9000000004,-4241583.0999999996,-4101307,-4147888,-4179131.9,-3838131,-3706180.8,-3772650.1,-3834384,-3866549.5,-3755939.9,-3601501.6,-3520289.2,-3745227.2,-3402171.7,-2657765.1,-2611034.9,-2688954.1,-2724800.8,-2934602.7,-2727742.4,-2720393.8,-2881279.4,-3080815.6,-3127174.6,-3163193,-3256776.7,-3420745.9,-3472705.8,-3247756.4,-2981066.8,-3146647.7,-2785212.8,-2031371.3,-2016696.4,-2032625.4,-2160325.2999999998,-2109291.7000000002,-2106708.9,-2052565.6,-2059887.9,-1944330.9,-1664793.6000000001,-1655945.2,-1630121.9,-1711320.3,-1597910.7,-1572717.1,-1513642.1,-1236199.7,-1105110.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 866",0,-619845,122564.3,12176,2138979.7999999998,3437936.8,2818604.6,2398532.7000000002,4225546.3,3511114.5,2899016.3,1587990.4,828138.6,1868407.3,629546.19999999995,-30527.200000000001,-855547.8,-772601.6,-2291742.9,-4780383.4000000004,-4341783.9000000004,-4437590,-3567052.2,-4711658.5,-4626959.2,-3498032.8,-3153408.1,-4014175.6,-5139591.7,-4478633.3,-3576825.8,-4209469.5,-4095077.1,-5432832.9000000004,-6106571.5,-5659218.7000000002,-6608321.9000000004,-6948743,-6222766.9000000004,-6251320,-6149335.7000000002,-5868170.2000000002,-5222868.5999999996,-6452203,-6570902.5999999996,-5940550.9000000004,-5879088.7999999998,-5319038.2,-6242470.0999999996,-6489403.9000000004,-6710871.5,-6671263.7000000002,-5316376.0999999996,-6105615,-6913007.2000000002,-6134372.0999999996,-4792562.3,-6319508.2999999998,-7286896.9000000004,-7468337,-8467246.6999999993,-8678829.8000000007,-8623435.1999999993,-9070494.9000000004,-9107277.5,-8946707.0999999996,-8370996.2999999998,-8860866.4000000004,-9301347.9000000004,-9054864.4000000004,-9263651.9000000004,-9060511.5999999996,-8692460.3000000007,-8238839.5,-8051286.7999999998,-7571282.9000000004,-7210322.7000000002,-7268165.2999999998,-7393529,-7234878.0999999996,-7286456.2999999998,-6229894.2999999998,-6270756.7000000002,-7219238,-6868473.0999999996,-6793217.4000000004,-6569666.9000000004,-6671340.0999999996,-5070250.5,-5796103.5999999996,-6093607,-5869919,-6275030.9000000004,-6002938.5,-6104151.9000000004,-5820824.5,-6226114,-6035739.7999999998,-5353954.5,-6208874.2999999998,-6583757.0999999996,-6306734.4000000004,-6217665.7999999998,-6400093.5999999996,-6272536.2999999998,-6199521.0999999996,-6236554.9000000004,-6406165.7000000002,-6621743.5999999996,-6046315.7999999998,-6345631.4000000004,-5517037.0999999996,-5414315.7999999998,-5215048,-4858515.8,-4747821.7,-4744630.0999999996,-4477694,-4381422.5,-4126141.7,-3853487,-3742431.6,-3293188.9,-3149883.5,-2668546.2000000002,-2549910.7999999998,-2289092,-2319242.2000000002,-1954507.3,-1195492.2,-1282174.2,-1241167.6000000001,-1297415.3,-865174.3,-934691.4,-716633.9,-717054.2,-697589.5,-475045.4,-458259.4,-216031.6,-95436.7,276823.3,406458.3,638291.30000000005,828569.4,731208,974719.8,1166203.3999999999,1431856.9,1299073.6000000001,1227185.2,1463288.3,1445440.1,1229131.2,1177672,1194388.8,1305947.8999999999,1366290.6,1447171.5,1519341.9,1410895.4,1348656.4,1089187.1000000001,866565.1,1281422.8,1899217.3,1664536.9,1627511.6,1764597.4,2089200.5,2144014.1,2068093.4,1629737.6,1848301,1858959.7,2073744.2,2176286.7999999998,2176922.6,2111908.7000000002,2101582.4,2304871.1,2247212.2000000002,2308897.7999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 872",0,877372.5,2051593.6,686597.5,3414166.2,5862014.0999999996,4393960.5,3160577.2,3620507.5,2893734,3154400.8,4809245.8,4759098.4000000004,6624947.7000000002,4871370.2,4093567.8,18373,160384.9,-1378502.8,-623219.9,-842492,-1739023,-1463069,-1400472.7,-898232.2,-242489.7,-2191266.7999999998,-3626660.4,-2817318.2,-1765407.9,-4004758.2,-4169031.6,-2552534,-4674125.4000000004,-3593575.2,-3852708.5,-4767960.0999999996,-5766670.2000000002,-5313252.5999999996,-5877797.4000000004,-5785994.7999999998,-5591923.2999999998,-5496830.5,-5769170.5999999996,-5602430.5999999996,-6325226.2999999998,-7417688.5,-7814970.5999999996,-9109363.3000000007,-8658565.1999999993,-8546152.5,-8447129.3000000007,-8511856.0999999996,-8421406.4000000004,-8233952.2000000002,-7766906.7000000002,-7747678,-7042045.4000000004,-7620500,-8194694.2999999998,-7957167.4000000004,-7327361,-8183299,-7740561,-6920661.5999999996,-7149201.2999999998,-7247206.5999999996,-6789926.0999999996,-6739495.9000000004,-5424669.9000000004,-5690792,-5263289.8,-5588111.5999999996,-6115978.7000000002,-6015906.9000000004,-5607113.5,-5206137.3,-4726060.0999999996,-4090624.7,-3801434.1,-3741495.1,-3864321.6,-3641360.1,-4392973.0999999996,-3608989.3,-3829279.9,-4169429.7,-4825516.5,-4462848.4000000004,-4340441.5,-4511518.9000000004,-4366034,-5112432.4000000004,-3903096.4,-3306011.5,-2819404.3,-2042063.9,-2196900.1,-2683693.6,-3147818.1,-2891323.8,-3047624.8,-3045292.1,-3114551.5,-4224808.7,-4762334.0999999996,-5011507,-4821262.5,-4972920.0999999996,-5300275.2000000002,-5278519.0999999996,-4967558.0999999996,-4926524.2,-4636697,-4522904.8,-4323978.8,-4434145.9000000004,-4725283.0999999996,-4461012.0999999996,-4593963.5999999996,-4455146.5,-4671592,-4582241.2,-4701799.5999999996,-4635206.7,-4366480.9000000004,-4127799.4,-3999514.2,-3855496.6,-3091918.7,-2941180.2,-2534692.4,-2568157.4,-2652509.2000000002,-2403027.4,-2362280.1,-2247575.1,-2239817.2999999998,-2004174.8,-1744140.2,-1528993.8,-1346908,-1209789,-958263.1,-832167.1,-768826.7,-799705.4,-428763,-249080.1,81529.3,187081.2,12607.8,32396.9,151614.70000000001,523758.1,499635.9,778189.8,975704.2,1141717.8999999999,1088580.1000000001,1182459.6000000001,1220383.7,1409591.2,1562333.5,1590603.3,1536872.1,1836033.8,1840366.2,2247617.5,2175384.4,2645779.2999999998,2727848.3,2879674.4,2832419.8,3165713.3,2913716.4,3267594.2,3347143.9,3336753.5,3402832.1,3292949.9,2992607.4,3120760.1,2940821.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 878",0,-89897.600000000006,1412044.9,863280.3,-443478.5,-424389.1,-2064594.1,-1284585.3,-3115531.2,-1885374.4,-2047480.9,-1528200.8,-1414667.3,-1128986.3999999999,-1346268.9,-2216507.2999999998,-1730204.7,-3263197,-4534029.2,-5222141.3,-4678662.2,-3983316.1,-4287240.0999999996,-4352665.8,-5774338.9000000004,-5535029.5999999996,-6225471.2999999998,-5182043.8,-3438750,-2402021.7999999998,-1467133,1002672.5,751014,-821249.7,1724995.2,-293596.79999999999,638224.5,2565080.2000000002,4028953.9,3845543.3,4555096.8,5174425.9000000004,4883764.7,4957495.7,7664809.5,11887625.1,12685176.1,13856381.9,14764523.300000001,13219288.4,16344302.6,18487678.199999999,18851664.699999999,15533011.199999999,15236166.699999999,14075246.699999999,11911215.6,9435792.3000000007,7005029.4000000004,4516524.5,4647960,4272316.3,6237616.0999999996,4804554.5,5274317.7,4390789.9000000004,5509277.0999999996,3130522.4,3921372.5,3430788.2,3406986.1,3000564.6,3577660,2481340.7000000002,869411.7,1276635.5,1114758.8999999999,2106932.2000000002,686422.2,841326.2,1006239.3,431381.9,1064236.6000000001,460549.9,590793.5,1285413.3,197867.6,-383477.8,-1422703.5,-1891548.5,-1486301,-1975331.3,-2381906.4,-2710444.8,-2059688.7,-645434.80000000005,-399753.1,-921315.8,-768731,-1349764.6,-91576.9,-825708.3,-70440.3,-567092.5,862244.3,337989,115746.4,-141658.70000000001,-773189.2,-1212593.1000000001,-2185774.5,-1829020.3,-2988210.9,-2493710.9,-1838885.1,-1782884.1,-1769280.3,-2619775.6,-1833558.5,-1012345.3,-216041.2,-1266453.2,-2017476.9,-2984875.2,-3170100.8,-3042808.9,-3434988.2,-3717395.9,-3828179.7,-3170277.1,-2930248.4,-3208047.6,-3090810.3,-3479994.7,-3495297.7,-3706307,-3681965.2,-3481867.2,-3633901.3,-3551571.2,-3481667.3,-3202452.6,-3134505.2,-3170342.4,-3134317.6,-2944923.7,-2717139.7,-2471116.4,-2289349.5,-2242795.7999999998,-2427061.4,-2222998.2999999998,-2014073.4,-1850557.8,-1922478.9,-1885000.6,-1921026.8,-1866017.7,-1708117.9,-1754835.7,-1715086.1,-1879631.6,-1921745.7,-2076971,-2114749.9,-1870471,-1364404.2,-1317018.6000000001,-1256617.2,-1428771.7,-1336917.3,-1243260,-1030546.6,-975989.7,-1135914.2,-738569.1,-519461,-420576.7,-189976.8,234266.6,318058.8,546844.19999999995,600889.59999999998,833911.8]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 886",0,610793.80000000005,-602235.19999999995,159073.20000000001,25215.1,14993.5,1396968.2,1398743.2,548445.9,2169546.9,2185531.7999999998,3462626.2,3918627.5,2006857.2,2846729.3,2105673.4,891472.7,449245.4,-131347.29999999999,-228908.79999999999,-818229.8,-821014.3,-1819660.3,-1790318.1,-1348213.4,-1051429.8999999999,-620458.5,-272514.09999999998,-1634649.8,-1084117.2,-2668852.1,-3409903.4,-5171378.4000000004,-4455199.8,-5853112.2000000002,-5844532.5,-4402834.9000000004,-4053946,-4231028.5,-3726826.1,-3086024.8,-3282855.2,-2233398.2999999998,-3205725.5,-2245133.7000000002,-1409556.3,-631243.5,-391941.2,-1887767.8,-811781.4,-1442755.8,-884981.2,-2484563.5,-1181766,-1710014.4,-3475118.7,-3184384.2,-4073497.3,-4886548.5,-5495385.2999999998,-5000704.8,-4686955.7,-4952901.9000000004,-4982287.2,-5333391.0999999996,-6111191.0999999996,-6354091.2000000002,-6529986.7000000002,-5983460.2999999998,-6154077,-6357226.4000000004,-6732874,-7133722.0999999996,-6664286.7000000002,-6773634.0999999996,-5132658.4000000004,-5019176.9000000004,-5696305.2999999998,-6303891.5,-5936076.9000000004,-6529802.2000000002,-7151894.9000000004,-6695847.5999999996,-6908596.0999999996,-6529052.5,-7000895.2000000002,-6953132.2000000002,-6487437.5,-6115538,-5031432.4000000004,-6012812,-5268870.3,-5906344.0999999996,-4749064.4000000004,-5069840,-5632774.5,-6378542.5999999996,-6281353.2999999998,-6417502.2000000002,-6187393.2999999998,-6116979,-5466455.2999999998,-6291268.7999999998,-5836040.4000000004,-6114885.7000000002,-6382998.2000000002,-6772020.9000000004,-7057941.7999999998,-6647493.5,-6785759,-6790791.5999999996,-5746357.9000000004,-5325647.5999999996,-5656654.2000000002,-5757246,-5419095.7000000002,-5120210.7,-5290866.4000000004,-4885307.7,-5103286.8,-4902613.4000000004,-5067292.0999999996,-4623354.3,-4509632.9000000004,-4194746.8,-4231555.2,-4421245.5999999996,-4252713.0999999996,-4081633.7,-3383176,-3583268.2,-3432739.1,-3362646.8,-3217138.6,-3134883.8,-3247022,-3093603.1,-2873591.6,-2504463.2000000002,-2378657.5,-2427704.7999999998,-2092956.6,-1959060.3,-1792527.4,-1616718.5,-1367218.6,-1362795.2,-1272895.8,-970560.8,-885777.6,-1076651,-1197264.3,-1035702.9,-956752.7,-1021867.1,-541960.69999999995,-615084.6,-343266.3,-520657,-409701,-434967.1,-417724,-278351.2,-226694.8,-280764.5,-321886.7,-177132.4,-322087.59999999998,-301234.90000000002,-285185.2,-407277.3,-551472.69999999995,-528435.6,-520594.2,-539518.69999999995,-763803.1,-635242,-520771.2,-562344.1,-589510,-545457.5,-463187.6,-305235.7,-336601.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 891",0,-1262262.8,-741616.4,127779.5,229185.4,430199.8,-1058092.1000000001,1427312.7,2608138.6,800807.6,1049374.5,3241206.7,1804296.4,376565.2,-58022.5,-42713.9,-1451343.2,-2451637.2999999998,-2640616.4,-3672656.2,-4661265.4000000004,-4624007.0999999996,-5708978.2999999998,-6632823,-5538796,-2583006.9,-2268291,-2386244.4,-2741050.2,-1993106.9,-3324168.7,-3310476.7,-5203849.5999999996,-4869611.5999999996,-6408211.9000000004,-5102058.7,-5896073.2999999998,-6694491.9000000004,-4605153.0999999996,-5766426.5,-6181640.2000000002,-5708511.0999999996,-4957778.2,-3704524.5,-4914561.9000000004,-5736759.4000000004,-4155725.2,-4600884.5,-4773207.5,-5036650.0999999996,-3755196.9,-4448729.4000000004,-5896369.2000000002,-6600731.5999999996,-7965089.7999999998,-6867499.2000000002,-5341340.5,-4559286.4000000004,-6158640.7000000002,-5257865.2,-6894302.4000000004,-6553320.2000000002,-6158501.5999999996,-5424447.4000000004,-4502995.3,-4022508.8,-4960563,-3786426.6,-2811463.6,-3526151.9,-3653233.7,-3523318.1,-4382469.3,-3920153,-3581174.3,-2638114.1,-3181301.5,-2622283.6,-1614509.5,-1433766.4,428381.6,-1504185.8,-938579.4,-881223.6,-884011.7,-1109540.2,-683943.5,-1067709.3999999999,-2417085.1,-1788151.9,-2281614.7999999998,-1984474.4,-2012218.4,-1253768.8999999999,-2389500.2999999998,-3166994,-1817691.4,-1962184.8,-1511395,-575118.80000000005,-424004.7,663505.5,395902.9,-538234.6,-678638.8,-726291.6,-1898277.1,-1279308.3999999999,-873841.9,-2655304.7000000002,-2976783.8,-1996309.5,-2401745,-3049012.4,-2952487.2,-3340687.7,-2938634.4,-2814768.2,-3506045.6,-2676263.6,-3034230.9,-3342369.4,-3948593.3,-3593277.1,-3419472.5,-4523477.0999999996,-4316835.3,-4005037.6,-3977786.4,-3499580.6,-3202598.3,-3088682.7,-3418333.5,-3131106.9,-3557017.6000000001,-3154844.6,-2497289.2999999998,-2463225.2000000002,-1726544.3,-2077433,-1967519.1,-2054487,-2555170.7999999998,-2850236.6,-3227688.7,-3343291.9,-3506537.3,-3625132.1,-3239522.5,-3150172.3,-3319493.9,-3048590.8,-3096857.2,-3016944.7,-3026863,-3365528.9,-3449823.4,-3158573.8,-3193946.3,-3227308.6,-3281416.6,-3185828.4,-3154179.1,-3167171.3,-3287736,-2802771.1,-2110818.6,-1956687.1,-1671387.1,-1782505.3,-1806355.6,-1759747.2,-1722428.3,-1867002.4,-2004755.1,-1846725.8,-1886585.6,-2014926,-1905978.4,-1967778,-1924168.5,-2103839.5,-1992845.9,-1916498.7]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 899",0,-119583.1,-906584.6,-796462.8,-630200.80000000005,-566292.80000000005,-1024398.4,474907.3,-2466002.6,-1461781.6,-2968991,-3251253.9,-3613972.7,-5461677,-5036727.0999999996,-6148853.2999999998,-6693578.5999999996,-6061462.2999999998,-5836123,-5877190.4000000004,-6146297.7999999998,-6896765.5999999996,-6981345.7000000002,-6865948.7000000002,-6398769.4000000004,-7345345.2000000002,-7767241.7000000002,-7645651.9000000004,-9053709,-9163274.4000000004,-9287520.5,-9754600.8000000007,-10048078.699999999,-10276014.6,-10573237,-10757461.9,-11450368.800000001,-11340688.6,-10724020.4,-10932638.199999999,-10774184.199999999,-11098816,-11293085.699999999,-11731542.300000001,-11200870.699999999,-10761485.699999999,-11055100.199999999,-10832000.1,-10546600.199999999,-11003729.5,-10836938.300000001,-10533949.199999999,-10798700.800000001,-10866446.300000001,-10784529.800000001,-10664311.6,-10159687.800000001,-9759558.6999999993,-9897373.1999999993,-10310638.1,-10152357.6,-10279720.6,-10548528.199999999,-9990229.5999999996,-9848883.4000000004,-9698354.5,-9504452.3000000007,-9113395.5999999996,-9694247.6999999993,-10032681.9,-10313939.199999999,-10393296.1,-10287768.800000001,-10409415.9,-10158249.199999999,-9716221.5,-9781732.5999999996,-9020751.5999999996,-8862066.3000000007,-8570205.5999999996,-8188315.5999999996,-8055001,-8923831.6999999993,-8577237.8000000007,-8576981.4000000004,-8789667.6999999993,-8968464.9000000004,-9090766.8000000007,-9185056.5999999996,-9432203.5999999996,-9414215.3000000007,-9462398,-9105231.5,-8695164.0999999996,-8787870.1999999993,-9131599.1999999993,-8826544.4000000004,-9019666.1999999993,-8876362.5,-8863530.6999999993,-8944652.5,-9132845.4000000004,-9302181.4000000004,-9214772.8000000007,-9100112,-9024640.4000000004,-8812524.3000000007,-8827067.4000000004,-8768281.5999999996,-8772202.6999999993,-8822622.5,-8232355.2999999998,-8416519.5999999996,-8337267.7000000002,-8134538.2999999998,-7885707.2999999998,-7745391.7000000002,-7579693.2999999998,-7554122.0999999996,-7655945.9000000004,-7408061.2999999998,-7099869.7999999998,-6861598.0999999996,-6709573,-6466202.4000000004,-6393079.5999999996,-6197241.5999999996,-6173883.5999999996,-6381335.5999999996,-5739834.7999999998,-5858522.2000000002,-5863573.2999999998,-5641722.2000000002,-5482346.9000000004,-5264562.8,-5050239.8,-5065579.9000000004,-4992709.4000000004,-4779262.8,-4700979.3,-4445169.0999999996,-4195981.0999999996,-4091840.1,-4109396.9,-3875115,-3871842.6,-3782522,-3343600.3,-3032012.1,-2987294.2,-3056466.7,-3066184.5,-2945845.5,-2954022.8,-2916606.2,-2763954.1,-2714177.3,-2738631.9,-2755479.3,-2680228.2000000002,-2416804,-2453034.7000000002,-2494579.6,-2211540.4,-2054740.6,-2089879,-1949288.8,-1953849.3,-2019672.2,-2111423.1,-2225564.9,-2175694.4,-2288333.4,-2244855.5,-2331414.7999999998,-2420996.2999999998,-2470739.4,-2491175.2000000002,-2479040.7000000002,-2352434.7999999998,-2414191.7999999998,-2375609.1,-2374136.2000000002,-2207020.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 905",0,116412.3,-2136406.7000000002,-2517459.9,-2207727.1,139369.70000000001,-1415822.3,-2226950,-1756314.4,-2662714.2999999998,-4129393.6,-2807601.4,-3566899.1,-3374871.4,-4445181.0999999996,-4558700.5999999996,-4204980.9000000004,-3821877.3,-3920850.7,-3889295.8,-2316071.7999999998,-3089285.8,-4445722.3,-4018417.2,-3868330.4,-4357906,-4311182.2,-2815945.2,-3230267.7,-4855572.5999999996,-6148671.9000000004,-6620280.2999999998,-6367124.9000000004,-7788041.7999999998,-8333501.2999999998,-7739906,-7751723.7000000002,-7906223.9000000004,-7069473,-7377548.0999999996,-9607896.9000000004,-8199935.2000000002,-8500901.6999999993,-8237498.5999999996,-8604180.9000000004,-7273619,-5222480.7,-3713852.4,-2948414.5,-4479188.9000000004,-4301297.5999999996,-5206536.9000000004,-5673550.7999999998,-6016819.7999999998,-5832848.9000000004,-6917038.0999999996,-5622519,-6266775.2999999998,-5157486.5,-3283051.9,-3090499.8,-1613051.4,-2926738.5,-2764729.8,-741729.9,-2380594.7999999998,-1919012.8,-3145283,-3441260.1,-2748778.6,-3649355.7,-2930127.3,173602.3,-1646646.3,-2217810.2000000002,-2108013,-2305787.1,-3186404.2,-3052494.2,-2838780.5,-3173935.5,-3404643.2,-2166132.7000000002,-2450679.7000000002,-205150.4,-1024582.3,-1542200.4,-686035.3,-2092399.8,-1473953.5,-390742.2,-813656.9,-1379905.2,-1882777.1,-1814722.6,-2107871.7000000002,-2483848,-2312352.6,-4117232.4,-4420253.3,-5165869.5999999996,-4333615.2,-4793177.5,-5718870.5999999996,-6015246.7000000002,-6759230.5,-6311280.2999999998,-6511925.7000000002,-7048889.7000000002,-7318865.2999999998,-7076024,-6255521.7999999998,-6349216.5,-6415586.4000000004,-6274130.5,-6467708.0999999996,-6247603.0999999996,-5880651.5,-5606053.4000000004,-5557790.7999999998,-5305698.8,-5286564.3,-5349154.9000000004,-5411990.4000000004,-5224922.9000000004,-5182158.8,-5159849.2,-5126148.9000000004,-4961758.7,-3895768.5,-3833129.8,-3990959.4,-3819269.8,-3792851.3,-3714320.4,-3561316.4,-3619363.1,-3642304,-3116580.8,-3302287.1,-3353671.2,-3178063,-3163966,-3046373.4,-3195045.4,-3153005.6,-3117117.2,-2660108.5,-2130646.4,-2419493,-2393728.1,-2447018.2000000002,-2417753.1,-2374703.6,-2555720.2000000002,-2642021.7000000002,-2667155.5,-2626138.2000000002,-2664402.7999999998,-2656299.2000000002,-2721133.1,-2795219.3,-2837275.8,-2712317,-2715879.1,-2126347.4,-1544343,-1680838.3,-1528189.4,-1382888.7,-1414619.5,-1401127.5,-1402756.9,-1355245.7,-1224614.3999999999,-1120614.8999999999,-876140.8,-740450.3,-737161.6,-637205.9,-750242.1,-742601.1,-714104.3,-1095760.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 911",0,101767.8,1026034.1,1140468.3,829117.2,1547182.7,1963407.5,3061344.3,3749381.3,3981235.1,3358793.5,4662537.3,4806252.2,5103898.8,2002079.3,2415678.9,539529.80000000005,12142.3,-1808492.8,-4599167,-3330936.9,-3570097.9,-4497894,-3532992.3,-6105341.7999999998,-5524637,-5046759.4000000004,-5632949.7000000002,-5251724.5,-6822891.5999999996,-5850350.4000000004,-7792793.5,-7687181.5999999996,-8373271.0999999996,-7265935.0999999996,-7631387.0999999996,-6985200.2999999998,-5798965.5999999996,-5602919.0999999996,-5241781.5,-3881746.3,-3134252.9,-4675509.9000000004,-4131073.4,-5450363.0999999996,-5300580,-6012294.7000000002,-5956529.7999999998,-7431415.4000000004,-7418230,-7394695,-7409776.2000000002,-6568306.4000000004,-7053913.5,-8430736.5,-7383302.9000000004,-7969160.2999999998,-7693588.5999999996,-7442679.2000000002,-7409980.9000000004,-7341617,-7158785.7999999998,-6995677.5,-6009408.4000000004,-5349140.0999999996,-6025808.2999999998,-5481047.0999999996,-5008160.8,-4855747.4000000004,-5023835.9000000004,-5308110.9000000004,-5877618.2000000002,-5404697.4000000004,-5330258.4000000004,-5200929.8,-5788844.7999999998,-5385840,-5192259.4000000004,-5331102.5999999996,-6074566.5999999996,-6782098.7999999998,-6440907.7000000002,-6614337.0999999996,-6308527.7999999998,-6225449.2999999998,-5160871.5999999996,-5551478.9000000004,-5658639.4000000004,-5522837.5,-5647870.9000000004,-5385026.4000000004,-4504776.9000000004,-5748004.5,-4913322.3,-4734764.3,-5285821,-5127588.2,-4921847.2,-5634210.4000000004,-5440304,-5598281.2999999998,-5482046,-5409378.5999999996,-5620194.7000000002,-5512775.0999999996,-5527170.0999999996,-5469234,-5154266.7,-5354779.5999999996,-5422840.5999999996,-5732541.9000000004,-5141131.8,-4818355.7,-4657753.9000000004,-4835084.5,-5046436.9000000004,-4395898.4000000004,-3496854.9,-2836365.2,-3143843.8,-2840698.1,-3250682.4,-3247184.1,-2979497.7,-2676298.7000000002,-2529392.5,-2320394.7000000002,-2777470.4,-2433599.7000000002,-2433659.2999999998,-2494440.5,-2123110.7999999998,-2495352.7000000002,-2381262.6,-2446239.2000000002,-2670842.5,-2586853.1,-2294439.5,-2076148.4,-2007011.1,-2259481.9,-1801281.1,-1756789.6,-2205973.1,-2241397.9,-2026777.9,-1783868.5,-1709749,-1593202.8,-1568636.4,-1623639.4,-1413174.2,-1324910.1000000001,-1195283.1000000001,-1630880.4,-1728156.6,-1753534.9,-1537318.9,-1445982.6,-1550061.8,-1411236.2,-1743014,-1616006.1,-1807815.5,-1599342.9,-1375820.7,-991697.1,-1181301,-1102685.6000000001,-1112897,-1019354,-874290.6,-913150.3,-811982.4,-691800.2,-637137.4,-453821.6,-373495.3,-183204.7,-301940.3,-223888.8,-349796.6,-242864.3,-323400.40000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 919",0,-385410.5,-1988195,-2368512.5,-1987620.9,-1103899.3999999999,-42837.5,2512799.6,2725740.9,1264314.8999999999,1956475.6,248188.79999999999,1817218.6,524563.69999999995,1717444.8,-1863433.5,-2457355.6,-1454133,-2209808.5,-793864,-244134.7,639655.19999999995,1725175.4,2822613,3347316.2,3745092.4,1138389.7,1503036.3,3506017.8,2502275.9,1169877.2,2223301.4,2290511.4,2981461.1,4227028.5,6590743.0999999996,4831220.0999999996,5316741,4322623.3,5169270.0999999996,6736539.7000000002,9108052.5999999996,10051170.4,10639219.699999999,7169325.0999999996,6637181.9000000004,5385689.2000000002,5646643.2999999998,3525057.8,3189843.1,2177650.6,2569653,4202596,3443221.3,3806251.8,7213789.2000000002,6835605.9000000004,10559759.699999999,11172530.4,13318279.800000001,10959960.6,10442988.9,12276282.4,11168700.300000001,10373288.1,8714524.8000000007,7037885.4000000004,6586311,5990327.7999999998,8092770.5999999996,8056267,8713618.9000000004,11517660.800000001,12000135.800000001,13044062.800000001,14216219.699999999,11704959.699999999,12973570.1,10634997.300000001,11012842.5,10447189.199999999,10813218.1,8730549.6999999993,8035113.9000000004,8003739.0999999996,8828246,8251757.9000000004,8991907.6999999993,7082421.5,7511482.2000000002,7696790.2000000002,8111814.7999999998,9509950.9000000004,8313654.0999999996,9023607.8000000007,12036953.699999999,11318525.699999999,10025952.6,12324425.1,12319561.5,10478157.9,9762725.8000000007,8891324.9000000004,11323344.6,10261762.4,7837023.5999999996,8917775.8000000007,7504646,7975798.5999999996,8125391.0999999996,7320619,9015014,9230472.4000000004,11777536.300000001,12853701.199999999,13310324.4,14004838.699999999,13909280,11936562.300000001,9453488.8000000007,9778740.0999999996,10479037,10147544.699999999,10764998.699999999,8990327.9000000004,9470647.0999999996,8298288.2999999998,8779389.5999999996,8704516.1999999993,7960132.9000000004,8627278.8000000007,7947668.5999999996,7406014.2999999998,7005282,7342590.5999999996,7122509.9000000004,8599928.5999999996,7193969.2000000002,7620381.2000000002,8031018.2999999998,6506470.4000000004,6455466.2000000002,5585730.0999999996,6293815.5,5073963.5,5598827.5999999996,3428651.6,4127251.9,5295615.9000000004,4690129,3935095.3,3316688.1,2911107.4,2154512.7000000002,2252763.7999999998,2391009,1968375.7,1828695.8,1200391.1000000001,1176299.3,1604190.7,1106635.5,1276372.3999999999,1103284.3999999999,1352942.3,1536428.7,1956880.4,1508046.6,1172269,1218617.1000000001,1013478.6,805227.2,467440.3,46657.9,-74342.8,-8444.1,-376796.7,-691087,-800741.9,-1061966.6000000001,-1221004,-1518255.7,-1667339.4,-1889621.8]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 924",0,268256.8,1314102,3017267.4,587823,-229888.6,-401833.8,189849.1,-357203.5,-1549783.8,-1572614.1,-462945.2,-1170817.8999999999,-102292.1,-853548.4,-1448018.8,-1688145,-2247800.2999999998,-1164686.8999999999,-3528840.8,-668833.1,-1028040,-1513645,-1171371,-2799032.9,-2646778.2000000002,-3941293.9,-4360510.5,-2244313.5,-2381443.2000000002,-534054.5,406872.7,-536218,-1055877.5,-2693235.8,-2877900,-2206246.7000000002,-2604148,-2665143.2999999998,241395.3,21231.9,573383.6,890875.4,421278.3,-1730243.1,-1605424.3,709570.6,686236.3,403723.9,383534.5,-1523833.4,-2045437.5,-1845769.1,-632860.6,-2510943.7999999998,-2020462.9,-2524582.5,-1886463.4,-1790478.1,-1976340.4,-1028755,-188525.5,-209876.6,-1007560.3,-2445515.4,-2030016.5,-2287718.2999999998,-1338938.7,-2582481.4,-3512083.1,-3286473.4,-2809256.8,-1217722.8,-1761525.6,-467467,1591353.4,1349407.4,1969962.8,1819238.6,2276718.2000000002,2548324.5,2425614.6,1249635.5,1307220.1000000001,3445844.7,2584451.9,3358974.7,5012174.7,5413284,5533531.7000000002,5371627.5999999996,6828381,6321556.7000000002,6185171.0999999996,7091796.2000000002,7184462.7000000002,8851562.6999999993,10575021.199999999,10607802.6,8365710.5,9064545.5,9549807.3000000007,10673578.1,11350716.5,11158680.699999999,12225299.4,12001644.800000001,11676053.9,11468117.9,10853954.800000001,8518110.3000000007,7782605.7000000002,9122220.1999999993,8839510.1999999993,9303936.4000000004,8556916.5,7857231.2000000002,6359788.0999999996,5432916,5487335.2000000002,4635587,4732289.7,4482640.4000000004,4415925.5,3775100.9,3199087.9,2920812.2,3315959.3,4138979.3,4830959,3951504.8,3819172.8,3945027.5,4816716.8,3938512.8,2897456.1,3399288.1,2931415.5,2568582.4,2610519.2000000002,2627117.2999999998,3137067.7,2739557.4,2531204.1,2971949.4,3153295.9,4120689.1,4180780.6,4500406.0999999996,5017808.8,4700358.8,5291787.9000000004,5571343.5999999996,5655672.9000000004,5155687.0999999996,5210065.9000000004,4725119.9000000004,5178557.4000000004,4689947.3,4606111.5,4258489.3,4422674.4000000004,4294500.5,3793889.9,3189078.7,3325691.3,3469594.6,3138113.8,3019838.1,2568837.1,2815052.5,2230446.4,2063672.3,1849129.1,1668515,1296099.1000000001,1101382.2,733513.8,409582.3,239691.1,186008.7,67657.399999999994,-162357.6,-131921.20000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 932",0,-339311.1,1217671.8999999999,2349978.7999999998,2345306.1,3076636.2,1671604.5,-409445.4,1177172.8,443737.1,1556791.3,1329709.2,-287564.3,831065.7,-940794,-1132906,1262976,1655069.8,743438.6,1164093.3,1294328.6000000001,-785995.9,-1519862.4,-2736872.3,-3769519.3,-3461681.4,-3402124.6,-3915723.5,-1333336.3,-321806.3,-292375,749876.9,-274662,1333072.1000000001,1152041,1631205.5,1156647.1000000001,1216951.7,1331730,2180687.7999999998,3177469.5,2444533.7000000002,3115227,2957960,5320991.0999999996,5655037.2999999998,6929913.0999999996,5489319.2999999998,6608819.0999999996,8700014.0999999996,10085374.9,8521423.6999999993,7398657.5999999996,7852136.7999999998,7998944.7000000002,6757361.0999999996,7214549.5999999996,6214572.2000000002,6222184.2999999998,6970608.4000000004,6686128.2999999998,5452353.5,6490776.5,7026892.2000000002,8250486.9000000004,6911360.2999999998,6455699,5878957.5999999996,4113286.8,2313147.9,2385566.2999999998,3232279.5,3288661.7,2088570.5,278838.90000000002,-290458.3,-442438.40000000002,-252954.4,-356476.8,-106737.8,-1208028.7,-1951088.6,-1457729.4,-2134812.5,-1774368.6,-2055435.8,-2363249.2999999998,-2067706.3,-2046039.5,-1313033.3,-2080682.8,-3000626.3,-3798022.5,-2603646.6,-2208906.1,-1970515.4,-2326015.6,-2524406.1,-3329745.1,-3130517.1,-3616732.2,-4240160.3,-4005175.1,-4927837.4000000004,-4968785.0999999996,-5172236.2,-5024681.7,-5264033.7,-5366967.0999999996,-5795398.5,-5500036.2000000002,-4858366.4000000004,-4880564,-4800056.4000000004,-5207117.5999999996,-5601695.2999999998,-5908593.9000000004,-5945354.5,-5860689.5999999996,-5513218.2999999998,-5266106.7,-5038741.3,-5013379.9000000004,-4990240.3,-4895792.8,-4777129.9000000004,-4726646.5999999996,-4727801.7,-4615395.2,-3978585.5,-3875317.5,-3564684.7,-3498972.4,-3376365.7,-3086842.6,-3105487.2,-2922652.1,-2789469.3,-2645765.2999999998,-2657074.2999999998,-2533118.6,-2464180.4,-2026350.7,-1841000.6,-1822124.3,-1501382.7,-1369160.3,-934995.3,-451567.3,-482856.4,-410349.5,-419031.7,-383350.4,-324696.5,-159061.29999999999,-77969.600000000006,244883.6,445869.8,306206.09999999998,144712.29999999999,168103.3,418001.6,446685.6,339140.5,160087.70000000001,315198.3,744318,1057329.2,978929.5,1142861.8999999999,1148524.1000000001,1038349.8,1195975.2,1061164.7,1168068.3,1692389,1809614.3,1710358,1673714.4,1462684.9,1407378.8,1552198.1,1312671.1000000001,1025856.3]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 940",0,-451947.7,-28884.5,-634147.19999999995,-490296.4,-161524.9,-851511.9,-2148588,-563822.9,-1381396.9,1800415.1,1700322.5,258470.9,3863878.9,3598747.3,4941992.5,4810602.8,4125439,4448532.5999999996,4494004.4000000004,2902333.9,2422510.2999999998,2236601.5,2901616.7,2684276.5,1031005.9,661732.9,1225665.6000000001,-708116.6,-213009.9,923073,1902896.5,2124796.6,2362527.4,809617.7,-843514.7,-356076.1,-2294147.1,-3138387.7,-3327459.8,-3629653.9,-3646246.5,-3784234.8,-3061401.8,-3159949.8,-3932819.2,-4662915.0999999996,-5157664.3,-5020089.8,-4477719.9000000004,-5144398.5999999996,-6128739.5999999996,-6244474.2000000002,-5861034.2999999998,-4927097.4000000004,-4842041.0999999996,-4349174.3,-5528417,-6097331.0999999996,-5790469.0999999996,-6330851.5,-6583192.2000000002,-6724781.9000000004,-7200569.7000000002,-7676602.2999999998,-6549160.2000000002,-6725069.9000000004,-7206503.9000000004,-6507362.9000000004,-6958922.5,-6368558.7000000002,-5915565.7000000002,-6476815.2999999998,-6472130.9000000004,-5966048.7000000002,-6565770.5999999996,-7178271.5999999996,-7063210.0999999996,-7021707.5,-7094676.2999999998,-7685527,-8148819,-8337828.9000000004,-8490430,-8248454.2000000002,-8466096.4000000004,-8020112.5999999996,-7769211.7000000002,-7599724.9000000004,-7884762.0999999996,-7877208.7000000002,-8121994.5,-8298652.5,-8048192.0999999996,-8010310.9000000004,-8350806.9000000004,-8734583.5,-8655474.5999999996,-8518249.9000000004,-8160581.4000000004,-7968647.2999999998,-8107835.4000000004,-8031981.7000000002,-8259922.5999999996,-8538403.3000000007,-8614121.6999999993,-8496490.5,-8177575.4000000004,-8172740.4000000004,-8353342.5999999996,-8193603.7999999998,-7468428.5999999996,-7135717.7999999998,-7024922.9000000004,-6915280,-6925266.7999999998,-7107537,-7052053.5,-6956384,-7052345.4000000004,-6892854.2000000002,-6848220.9000000004,-6751056.2000000002,-6638364.5999999996,-6620076.4000000004,-6430177.9000000004,-6350822.4000000004,-6413181.5,-6356742.9000000004,-5533248.0999999996,-5645699.7999999998,-5684918.5,-5610036.7999999998,-5619208.4000000004,-5387488.2999999998,-5402132.9000000004,-5222180.0999999996,-5095932.3,-4882432.8,-4923164,-4868668.2,-4545496.3,-4428363.5,-4301940.0999999996,-4160461.1,-4046650.3,-4021280.4,-3562742,-3251109.2,-3388454.5,-3372109.6,-3311279.5,-3218409.1,-3086512.6,-2923610.2,-2901190.5,-2993704.4,-2909254.8,-2868298.5,-2839659.4,-2741579.4,-2577817.6000000001,-2727908.5,-2570904.5,-2452377.2000000002,-2191741.4,-2010177.2,-2334073.6,-2306652.9,-2170040.5,-1952586.9,-1859339.2,-1826610.1,-1882109.6,-1731986.3,-1797658.6,-1819824.6,-1887593,-1759959.1,-1548247,-1422995.1,-1485300.2,-1622445.6,-1713106.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 948",0,-371613.1,-359618.9,-114803.4,863891.3,-2724586.8,-2306484.4,-1228822.3,318850.7,1300229.8,2497570.9,1747195.9,864428.3,1482435.3,1294260.3,20839.599999999999,-664432.1,-691895.6,-637819.6,-1398299.4,139910.20000000001,234033.8,1220129.5,1724410.4,2177993.7999999998,2857555.4,221271.4,-576131.19999999995,1061623.6000000001,952319.6,-375292.7,-2059769.8,-3790844.1,-2927713,-2637488.2999999998,-3428301,-3610136.4,-4498561.9000000004,-3653772.2,-3170292.8,-3020414,-2314798.5,-2810443.2,-3360901.7,-4521102.3,-4620297.7,-5402011.7999999998,-3995591.5,-5455137.2999999998,-5745526.7000000002,-4937850.3,-4240055.7,-5512219.7999999998,-5647062.2999999998,-4748473,-4584445,-2553961.7999999998,-2898265.4,-2361449.9,-2098289.2999999998,-3448777.4,-2419318.2000000002,-2013299.4,-3625582.4,-3850189.4,-5183289.9000000004,-5699910.0999999996,-7300206.7999999998,-8389556,-6880862.5999999996,-7166539.9000000004,-6383377.7000000002,-7734384.0999999996,-8646015.6999999993,-7385291.4000000004,-6873499.7999999998,-7443545.0999999996,-6864168.9000000004,-6924951.5,-8101680,-8277964,-6669414.7999999998,-7128658.5,-6122520.7999999998,-6283638.2000000002,-5897481.5999999996,-6122901.2000000002,-5839941.9000000004,-6586914.2000000002,-7773350.2999999998,-7470794,-7942855.5,-8456521,-7450694.9000000004,-7666722,-7609001.4000000004,-7788300.7999999998,-8307317.0999999996,-8645468.5,-9007747.8000000007,-9179594.1999999993,-9112708.6999999993,-8502733.5999999996,-8595073.1999999993,-8547696.4000000004,-8710168.0999999996,-8516524.6999999993,-8669981.4000000004,-8566279.4000000004,-8653234.8000000007,-8781737.8000000007,-7483422.4000000004,-7244997.2999999998,-6768955.7000000002,-6636271.5999999996,-6388059.0999999996,-6380636.0999999996,-5982684.7000000002,-5901054.5,-5874930.4000000004,-5752099.0999999996,-5657275.4000000004,-5654115.2999999998,-5597282.9000000004,-5551448.2000000002,-5107904,-5091767.5999999996,-4522853.8,-4588725.7,-3558165.5,-3559597.8,-3765065,-3601116.4,-3363544.5,-3739953.7,-3627934.7,-3375540.4,-3176882.8,-2267134.5,-2232143,-2477450.2999999998,-2298962.7000000002,-2344483.5,-2063772.8,-2048984.4,-1755193.9,-1292667.6000000001,-1243319.3,-973878.9,-826689.1,-982412.80000000005,-1118276.8,-1328472.3,-1474593.4,-1363304.3,-1362869.1,-1705435.1,-1349309.4,-1282434.6000000001,-1613088.2,-2018875.7,-2266563.4,-2337262.7999999998,-2214958.4,-2256017.6,-2095933.9,-1516950.5,-1451577.2,-1516155.7,-1642326.4,-1669576.7,-1619405.8,-1831423.2,-1987022.9,-1952921.4,-1907559.1,-2041347.3,-2059547.1,-2022675.6,-2091485.5,-2069413.9,-2211663.9,-2239924.2999999998,-2275892.7000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 952",0,435861.5,1937797.6,2140873.2000000002,4186189.6,3322410.4,4711640.3,5620369.5,5367567.2,3755977.8,632731.80000000005,2311212.7000000002,3232769.4,3236137.4,4757512.0999999996,4985395.9000000004,4849397.8,4703743.9000000004,4553960.9000000004,7277342.7999999998,6740186,5800027.2000000002,6317385.5999999996,6495283.2000000002,5584730.2999999998,5721542.5999999996,5886066.7000000002,7861400.5999999996,9122469.1999999993,8995575.6999999993,10029158.9,9747708.9000000004,8768299.5,9862175.6999999993,9487388.1999999993,11003009.6,13849672.4,13889165.1,12142920.800000001,10332032,8758691.6999999993,4691940,5103679.7,5932797.2000000002,4689158.5,3617951.6,3014058.9,2469512.5,3300461.9,2350775.2999999998,1788463.8,2764950.7,2472640.4,1023694.8,1812698.6,2707333.8,4322178.5999999996,2232292,1041888.5,2780623.5,3850072.6,3259742.8,6052131.7999999998,5114259,4439875.2,3170550.6,1930328.5,-87533.1,-1161360.1000000001,-1817263.6,-2112205,-2093193.5,-2778911.1,-3640491.4,-4199369.3,-4987558.4000000004,-5033569.7,-4308279.2,-4433550.9000000004,-5616132.7999999998,-5286410.5,-6049205.4000000004,-6036170.2999999998,-5909673.2000000002,-5771676.2999999998,-6782222.4000000004,-7401307.7999999998,-7239144.5,-7774839.9000000004,-7603807.7999999998,-7724740.7000000002,-7738732.0999999996,-7676011.7000000002,-6497313.0999999996,-6949863.7999999998,-7310430.7999999998,-7166637.5,-7574570.5999999996,-7709466.7999999998,-7776034.2999999998,-8154667.4000000004,-8214507.7000000002,-8205012.7000000002,-8361769.9000000004,-8296804.5999999996,-8045434.4000000004,-8152144.7999999998,-8058739.7000000002,-8164798.4000000004,-7589814.7000000002,-7568680.7000000002,-6218579.4000000004,-6324260.2000000002,-6393085.0999999996,-6006084.0999999996,-6034459.7000000002,-6154599,-6392210.4000000004,-6378264.9000000004,-6265058.0999999996,-5856090.5999999996,-5733940,-5256810.8,-5066434.2,-4790327.5,-4758835.9000000004,-4869248.8,-4915184.9000000004,-4758341.4000000004,-3771340.1,-3790835,-3367359.2,-3483080,-3518330.6,-3210236.1,-3193747.8,-3445757.1,-3276658.2,-2902396.8,-2938009.1,-3071450.8,-2950479.6,-3109867.1,-3183037.6,-2963429.4,-2656231.6,-2459164.5,-2035305.8,-1474068,-1807920.3,-1880747.7,-1976024.1,-1778740.8,-1796218.7,-1803291.5,-1859615.6,-1867042.6,-1841499.3,-2044658.4,-2358212.4,-2444970.1,-2436590.2000000002,-2484157.1,-2328145.4,-2218706,-1991031.2,-1336538.5,-1338324.5,-1365329.6,-1490772,-1360691.7,-1258168.3,-1384365.6,-1412984.1,-1551161,-1357106.8,-1231384.3,-1269148.7,-1341966.5,-1422677.4,-1513656.3,-1513894,-1441245.5,-1247277.5]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 957",0,-504754.2,677492.8,3640037.1,4538421.5,6496166,5872883.0999999996,7329979.7000000002,7210203.4000000004,6009160.4000000004,9022959.1999999993,9772253.5,7358942,5850488.5999999996,7081285,8382875,6838874.7000000002,4980662.0999999996,6446525.9000000004,6273822,5455496.5999999996,4987023.7,5314447.8,3054810.2,3931465.6,4495527.4000000004,3866592.6,2745405.1,2235226.7999999998,3952610.5,3501899.6,3996303.6,4502944.2,6041551.4000000004,4306545,5346521.8,4402120.0999999996,5237119.3,7871183.5,6917725.5,6612561.5999999996,7405661,9778776.5,11243202.300000001,12166039.699999999,12090039.5,12796957,10201413.4,9318836.4000000004,9569219.1999999993,8462212.5,8895825.8000000007,11745384.800000001,10851990.1,10892027.1,11454289.9,12572961.6,13514711.5,14873369.199999999,16525964.800000001,18063359.800000001,17314169.300000001,20414216.5,21886832.5,20586676.600000001,24405978.899999999,26163591.800000001,24933670.5,22605509.5,21903290.399999999,18343498.699999999,15284996.199999999,13952919.300000001,14538004.699999999,13304222,13924248.9,17111931.600000001,18148713.699999999,17793358.100000001,17945837.100000001,17632082.800000001,15234722.4,14163450.1,10756944.699999999,11448686.199999999,11693971.199999999,10705794.9,11410031.199999999,8753664.8000000007,10298378.1,13043619.5,11954131.199999999,11899757.300000001,10388270.800000001,9267288,10140051.4,9600934.1999999993,11436543.9,10230680.5,8132040.7999999998,6924936.9000000004,8533506.1999999993,7976022.4000000004,8955078.5,11909414.5,12576961.5,10482409.699999999,8411995.5999999996,7962705.9000000004,6658501.2000000002,6901369.4000000004,8480325.8000000007,8703725.9000000004,8285152.5999999996,8078425.7000000002,9270502.1999999993,11774896.199999999,11246357.300000001,13540108.699999999,14518734.4,15125191.4,16559523.800000001,15061928.6,15009191.300000001,16099122.5,13802715.300000001,13375095.300000001,12715053.1,11478671.199999999,12195087.5,13329546.1,12539408.699999999,13595842.5,13729455.9,13385882.5,13312790.699999999,12043292.699999999,10529697.800000001,11114484.1,10045222.800000001,9956191.6999999993,8348905.7999999998,8058843.9000000004,8023781,9311057.4000000004,8553784.6999999993,7013160.2000000002,8340543,9283794.3000000007,8643841.0999999996,8749993,9214723,9174645.9000000004,8843132,8703565.4000000004,9042769.8000000007,9224187.1999999993,7632935.7000000002,7148964.2000000002,6282527,5453177.9000000004,5525590.5999999996,4790996,4680384.7,3669050.6,2986594.3,2653109.2999999998,1868451.6,1788501.1,1295511.6000000001,1129999.3999999999,759521.8,410385.1,331857,80530.600000000006,-155866.20000000001,-169757.6,-430544,-621224.9,-771728.3,-925638.8,-1269555.8,-1520275.6,-1659291.4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 965",0,-342105.1,-547356,356837,228870.7,-236083.7,985974.8,2945575.3,6038129.0999999996,5790731.2999999998,4834780.4000000004,2976376.5,1419621.4,237324.79999999999,-1892963.8,894534.5,168133.7,-562976,-972333,-2338132,-2445842.5,-1796326.1,-1136618.7,-3601853.9,-3477415.9,-1331606.2,-750455.1,-3701526.9,-5783887.2000000002,-7151669.9000000004,-8414067.8000000007,-9651944.4000000004,-9635806,-9749953.0999999996,-9840987.9000000004,-9997810.0999999996,-9639680.0999999996,-9110332.5999999996,-8325123.5,-7767482.9000000004,-6957859.2000000002,-7058926.5,-6844343,-6407722.9000000004,-5987714.2000000002,-5623375.5999999996,-5860844.5999999996,-5292049.3,-5512465.2999999998,-5321082.8,-4885482.3,-5237728.4000000004,-5089210.7,-5566514.7000000002,-5767227.7000000002,-5501481.9000000004,-4994093.8,-6317836.7000000002,-6108157,-5376508.7000000002,-4434754.4000000004,-4916565.0999999996,-4665270.0999999996,-4350167.9000000004,-5227516.4000000004,-5317008.8,-5373566.5,-5510085.7000000002,-5375791.5,-6405811.0999999996,-6844779.2000000002,-6734809.5,-6021528.2000000002,-6434375.7000000002,-5922683.7000000002,-5544593.0999999996,-5656336,-5349169.2,-5898285.9000000004,-4973978,-5376536,-5443511.2999999998,-5312603.2,-4283057,-3488411.8,-3581491.5,-3355044.4,-2964016.8,-2962192.7,-3029847.5,-3404613.5,-4279052.5,-4136501,-3069159.6,-3067579.5,-2727727.2,-3719589.9,-3666424.9,-4146716.7,-4272041.5999999996,-4307478.3,-4590551,-4394131.9000000004,-4680342.9000000004,-4688146.9000000004,-4705180.0999999996,-4605777.8,-4301046.3,-4210237.8,-4115220.2,-3900980.4,-3702201.5,-2798813.5,-2687687.2,-1876655.4,-2180338.6,-2213629.6,-2169166.7000000002,-2641502.1,-2237556.9,-1968884.2,-1788089.4,-1875843.6,-1658431.4,-1510564.7,-1553771.3,-1528223.1,-1232303.8999999999,-1672502.9,-755122.1,-461775.3,-623124.19999999995,-524380.6,-438748.5,-115374.8,-191587.8,-228414.8,-5795.8,258632.6,493238.5,655557.69999999995,1306295.1000000001,1616686.9,1438209.7,1303833,1469662.5,1550702.7,1693868.2,2080580.5,2241851.1,2406208.7999999998,2386399.6,2129293.4,2253739.7999999998,2152609,2084022.4,2281436.2999999998,2357073.9,1858517.4,1930444.9,2451121.2000000002,2595367.7999999998,2654996,2668540.4,2526378.5,2700687.5,2778117.6,2945720.5,2879308.6,3072825.6,2842319.1,3000694.5,3193977.6,3413468.8,3188820.5,3456908.4,3275726.7,3087836.5,2939775,3189038.1,3075478.1,3079843.5,2845298.4,3028939.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 973",0,-49083.6,-840258,-1554412.9,-1824160,-1179138,-276977.09999999998,393688.2,58278,249486.7,-1752404.7,-766806.7,-2233740.2999999998,-2275076.2999999998,-5591782.7000000002,-6003138.4000000004,-7072493.2000000002,-7514272.5,-8381495.2000000002,-8386429.0999999996,-6458377.5999999996,-7730991.7000000002,-6961768.4000000004,-7797772.0999999996,-8688926.0999999996,-8674374.5999999996,-8614932.5,-8288893.5999999996,-7625432.5999999996,-7272532.9000000004,-6917421.7000000002,-5136793.7,-5466197.2999999998,-4114784.2,-6056199.7999999998,-7227749.5999999996,-6161141.2999999998,-6251271.2000000002,-5669248.0999999996,-5913045.5999999996,-4644888,-5035626.7,-6619610.5,-6019344.9000000004,-5178465.2,-5162497.5,-4303568.0999999996,-4300291.2,-4024148,-5279253.7,-4336683,-4021671.1,-4727992.3,-4153463.2,-4055054.7,-4522165.9000000004,-3808633.9,-4581893.3,-4749001.9000000004,-5072647.2,-5604124.5999999996,-3832490.2,-4715074.4000000004,-5276448.8,-5191538.9000000004,-4536728.9000000004,-4914451.0999999996,-4902026.0999999996,-5250601.8,-5856407.2000000002,-4514819.2,-4994218.5,-6718406.5,-6694421.2000000002,-6599737.7999999998,-6636399.5999999996,-7028569.2999999998,-7082321.7999999998,-7276116.2999999998,-8003215.2999999998,-7781765.0999999996,-8297396.7000000002,-8218810.4000000004,-8461980.9000000004,-7824507.2000000002,-7722291.9000000004,-7450026.0999999996,-6725024.9000000004,-6137913.5999999996,-6443801,-6153152.7999999998,-6476594,-6767507.7999999998,-5756234,-6186740.0999999996,-5788805.7000000002,-5925072,-5813331.5,-5444984.4000000004,-5653946.5999999996,-5516298.7999999998,-6446239,-6511183.5999999996,-6594207.7999999998,-6410380,-6276922.4000000004,-5969096.5,-5989294,-5430198.5999999996,-5152976.5999999996,-4956776.0999999996,-3708648.8,-3571354,-4092865.4,-4551820.7,-4642466.0999999996,-4668413.4000000004,-4436365.9000000004,-4608196.5,-4782223.8,-4587626.9000000004,-4629287.2,-4741443.9000000004,-4732580.0999999996,-4712864.5999999996,-4564688.4000000004,-4421107.5,-4143314.5,-4244164.2,-3464183.9,-3377161.4,-3416987.4,-3289884.3,-3159929.6,-3254721.2,-3290213.2,-3286934.7,-3328625.2,-3360901.4,-3259319.3,-3294282.4,-3338922.5,-2861780.1,-2542657.4,-2767210,-2984182.5,-3008010.2,-2872376.2,-2319744.2999999998,-2212142.2000000002,-2258688.5,-2346379.4,-2312242.9,-2431898.2999999998,-2704929,-2716250.9,-2580292.7999999998,-2191406.7000000002,-2225198.7000000002,-2096367.9,-2383854.2999999998,-2485117.5,-2600715.4,-2720335.2,-2811907.3,-2654835.7000000002,-2211614.7000000002,-2205428.7000000002,-1901476.9,-2077138.1,-2056704.4,-1859961.2,-1837512.5,-1842358.5,-1873167.3,-1639687.6,-1670370.9,-1422992.4,-1336761,-1249340.8999999999,-1302294.3999999999,-1125020.5,-1154916.6000000001,-1059812.8999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 981",0,190555.9,-652463.9,765145.5,1588263.6,-1340534.5,245483.2,2463315.9,1895285,3766897.6,4043076.6,4125958.2,2388247.7000000002,3170379.1,3038155.7,3318679.8,2745417,2361333.6,1198874.7,3057305.3,6196291.7999999998,4088427,3810959.3,1490441.9,2029015.9,4813841.0999999996,5558754.2999999998,7584093.4000000004,7400063.5999999996,8239685.2999999998,10482302.300000001,9975805.0999999996,8396579.0999999996,8844943.6999999993,7472232.0999999996,7065927.2000000002,4920407.0999999996,6305268,7596437.5999999996,10179319.4,12624651.699999999,12580379.300000001,12699728.5,13163065.699999999,15318797.800000001,12921002.4,16107021.6,16776918.800000001,14933992.800000001,14314871.6,12461483.300000001,12722987.800000001,13916504.9,12883469.6,10040429,10214062.4,11497476.199999999,9971596.5999999996,7062362.0999999996,6212945.5,5862726.7000000002,5844408.4000000004,4259881.3,3112092.2,4016090,3846999,5628499.2999999998,5406198.4000000004,7586130.2999999998,8968239.0999999996,8027558.2000000002,7015803.2000000002,6050450.2999999998,9682709.5,11529369.1,11120158.4,6919658.0999999996,12585027,12052649,12051811.4,11207924.6,12890799.699999999,13521449.4,11566304.6,12168061.5,11093045.300000001,12630929.800000001,12596856.1,10767487.199999999,6240490.9000000004,5792269.7000000002,2645209.2999999998,1820205.8,1894477.2,947039,2262534.9,3242845.5,2952679.2,3614902.6,4167160.5,4148573.5,3958953.5,4234955.9000000004,5024433.5,4827891.5,2905822.7,2188362.1,2961867.6,2849699.8,2254490.4,2039489.5,4052426.1,5012235.8,3847652.7,2868127.9,1528182.1,1637882.1,95557.6,-31375.4,331769.5,556194,322382.3,115052.2,448869.6,1413499.1,708730,-664273,-1089917,-269033.5,-21576.6,-223337.3,170759.3,-48039.7,-1257155.3999999999,-1179211.8999999999,-1041078.2,-1709578.9,-1312655.6000000001,-819198.1,-915291,-1159743.7,-1185246.3,-1069908.5,-1438468.9,-1874405.1,-1873823.5,-1826914.3,-1639504.8,-1112639.3999999999,-1109289.1000000001,-983416.9,-1002503.4,-1075577.7,-947179.3,-1229297.8,-1460598.9,-1495113.9,-1389548.9,-1504912.5,-1727832.8,-1752764.1,-1873264.3,-2024279.4,-1990540.5,-1884459.8,-1595279.8,-975914,-1132936.1000000001,-1313955.1000000001,-1476369.1,-1666015.1,-1702243.7,-1615251.1,-1549514.6,-1697340.2,-1689319.9,-1580081.1,-1497756.8,-1487238.8,-1252431,-1146775.7,-1173839.7,-1028382.9,-1029078.4]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 985",0,73723.8,507080.3,3076866.4,2130275.5,436902.40000000002,1072670.5,1178592.2,3363787.2,3099323.7,2303003,80598,2246490.5,236487.1,658174.1,275560.3,484977.2,-66121.100000000006,-56968.2,-588962.4,329858.8,612477.4,-1738857.1,-1022255.1,-628178.30000000005,-2035270,-1693987.1,-887589.8,-2008745.9,-920090,679163.2,-890486.4,-228538.2,-991600.4,-131686.6,-471850.1,1328401.8999999999,-44894.3,2389994.4,1321950.8,2288630.7000000002,3845659.5,4839799.3,5178087.2,3805383.9,775167.7,2671093.9,3134004.2,6089377.2999999998,3706981.2,4455312.7,3389380,5444064.2000000002,7744405.2999999998,9325445.3000000007,7517048,10000121.800000001,9928986.9000000004,9462761,10378761.1,9908540.0999999996,10916528,11175652.9,9693954.1999999993,9927844.5999999996,6314994,7247892.9000000004,6276746.9000000004,3360231.7,2769959.8,3225086.4,2091649,-368032.9,709549.6,-1228848.3,-350117.3,-490742.9,-2110571.6,-2173523.4,-1240482.8,-861679.5,-1631245.7,-1638502.1,-1492156.7,-1809783.5,-2430928.1,-2506595.7000000002,-1429646.4,-2254640.5,-2768689.7,-3475890.8,-3284498.8,-3414409.9,-3375120.5,-3363100.8,-2279310.7000000002,-3097284.4,-3673677.2,-3569071.8,-3546406.1,-3371854.7,-3100974.9,-3344099.3,-4244931.4000000004,-4259353.8,-3989938.7,-4469453.5,-4131939.3,-3808855.5,-3984226.6,-3991231.5,-2978811.2,-2969526.6,-3098518.6,-2180196.2000000002,-2559572.5,-1893746.7,-2495811.2999999998,-2236663.7000000002,-2417073.5,-3119277.3,-3171193.9,-3025892,-3311717.4,-3081523,-2773767,-2610665.5,-2564252.6,-2837704.1,-1800977.3,-1316232.6000000001,-1420601.3,-1384110.5,-1527502.1,-1691948.2,-1800834.8,-1509096.3,-1237034.1000000001,-973794.8,-687776,-830578.4,-907089.7,-912572.1,-1256390.8,-1273675.3999999999,-1174543,-1217830.3,-923720.1,-210534.7,-214326.6,-70496.600000000006,-224380.3,-210899,-327958.8,-421707.6,-362065,-341324.6,-153843.5,-494427,-536116.4,-383095,-457791.7,-379345.4,-402554,-390620.5,13002.2,508322,606038.5,429051.9,584810,633860.19999999995,689250,916051.8,1183532.1000000001,1325773.2,1363850.5,1465270.6,1416589.9,1849947,2101626.5,2290428.6,2004759.5,2114148.7999999998,1832279.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 997",0,61722.6,-750483.3,-2942272.9,-141693.29999999999,-907470.8,1081423.1000000001,1822429.7,2297731.2000000002,988113.2,864976.4,871902,703688.7,-406294.2,334759.90000000002,306602.5,-840132.5,-1849080.8,1114601.5,544253.30000000005,577438.80000000005,676680.1,1761433.1,4759500.2,4224524.2,4242652.8,5029879.5999999996,4182199.8,4665042.3,4897918.9000000004,6083012.7000000002,6130214.7000000002,6875050.2000000002,7808901.2999999998,10031262.300000001,11270716.4,10716313.4,10392278.699999999,13209078.5,11021801.300000001,11165039.1,7572740.5,4886425,5150616.4000000004,6294015.0999999996,5947277.7000000002,3847105.8,2385707.2000000002,3669899.6,3708663.9,4956285.2,4344642.3,5205819.0999999996,4834663.8,3730930.8,3267753,2276412.2000000002,1996744.2,963741.9,917252.1,2761375.4,4853304.5,6009099,4478572.3,3654187.1,4907994.5,4072062.2,6534678.2000000002,8078229.7000000002,6187846.9000000004,6453207.7999999998,7011047.9000000004,6898292.5999999996,7643174.0999999996,8209955.2999999998,9761082.1999999993,10562359.9,11332269,13837827.6,15337651.9,16673833.300000001,15688699.6,13139784.199999999,14825810.199999999,13141734.800000001,12487649,11349285.199999999,8352191.9000000004,8141873.9000000004,8845857.6999999993,6746919.9000000004,6664857.5,5943622.0999999996,7418396.5999999996,8591382.3000000007,11111194.4,10576967.300000001,11655150.800000001,12869758,12227655.699999999,10408810.699999999,7758933,7802726.0999999996,7934554,8647924.0999999996,9036305.0999999996,8951463.5,10121957.199999999,10416074.199999999,9207040.9000000004,9963194.0999999996,9638931.5,9565186.5999999996,10381611.9,11924459.699999999,11027123.9,11116750.1,11661762.300000001,9344636.8000000007,9104680.0999999996,10950155.1,9717942.5,9443902.8000000007,8307164.5999999996,7145323,6938617.2999999998,6143934,5210318.3,5598609.7000000002,5759116.5999999996,7060280.5999999996,6829165.7999999998,6439383.2000000002,5381057,7039126.0999999996,6027814,6440971.5999999996,6351790.7999999998,5837535.0999999996,6769630.7999999998,7163188.2000000002,7712274.4000000004,7268413.7000000002,6155549.9000000004,5812027.5,5698844.7000000002,4828364.2,4109866.5,4652467.9000000004,4163722.2,4132777.6,4206693.7,4777159.2,4102621.1,3688029.1,3944365.4,3896474.6,3805535.4,4059716.9,3747018.3,3355619.3,2604795.9,2598208,2631123,2873121.9,2974828.1,3219589.1,3345634,2906840.5,2526299.2999999998,2256561.1,1960560.3,1695844.8,1510035.4,1465361.9,1308557.2,1450818.6,1281153,1422997.2,1291821.7,1141067.6000000001,944413.6,797184.6,610062.6]
[null,null,null,null,null,null,null,null,null,null,null,null,"Simulation 998",0,-231413.1,197070,-209742.4,-381645.1,2375.6999999999998,-406445.1,1011893.4,808004.3,1144891.5,983120.3,507481.59999999998,-1171245.8999999999,-2124842.7000000002,-2888772.6,-1702008.1,-197031.9,-2134956.2999999998,-620485.9,-621012.69999999995,-860851.1,-1464811.7,-537539.30000000005,1089579.2,223467.8,-605475.80000000005,119401.60000000001,-1578845.5,-2360362.5,-968211.2,129826.9,-527578.5,-387568.9,288313.8,-218383.4,-501415.3,-339598.8,-952858.7,175952,-29383.9,189315.6,1997069.7,3427773.5,1730474.4,104089.2,714066.2,-309560.7,-613721.9,-381906.9,-233082.7,-4256.2,-2221304.5,-2119301.2000000002,-1816861.1,-2388474.7999999998,-2484241.5,214829.7,-24266,-544252.9,-1161626.6000000001,-2248982.5,-2923539.8,-2331500.5,-1501876,-1730762.9,-2943586.3,-5764021.5,-5847701.4000000004,-5091500,-5671896,-6585023.2000000002,-6497713.0999999996,-5909663.5999999996,-6341236.0999999996,-5390039.0999999996,-3047577.5,-3383768.4,-3274585.2,-3751266.3,-4688792.8,-3809591.3,-4243297.5,-4518970.4000000004,-4858143.4000000004,-5443376.5,-5575543,-5090231.8,-5224636.2,-5576477.7999999998,-4806767.8,-4508968.5999999996,-4932674.2,-4719003.2,-3170745.5,-1426092.8,-2778268.6,-2868590.1,-2804688.7,-1925044.4,-2605125.4,-3327198.8,-4219510.5999999996,-4774468.0999999996,-4728616,-4396940.2,-4428931.2,-4766966.3,-4146130.1,-3882380.3,-3449531.8,-3550556.9,-2586392.5,-1694509.1,-794036.2,97999.7,999199.7,574342.6,438726.3,-520103.8,-105109.3,509028.7,27798.3,893181.1,1525579.7,1312092.1000000001,1253342,1083626.1000000001,1611406.7,1071675.5,2444014.1,2344658.1,2339633.2000000002,1792903,2332785.9,2936461,3015134.3,3011090.9,4273876,4334450.5,4304220.8,3347997.8,3742815.8,3481187.5,2870630.3999999999,2808240,3504909.2,3908927.3,3676717.9,2236093.7999999998,2194858.5,1881670.4,1632597,1969975.8,1930687.2,1347151.7,1264924.5,847751.8,510711.9,563631.5,416846.9,-212342.2,-393019.2,-482241.7,-535668.1,-531224.69999999995,-760005.1,-659327.4,-667961.1,-674344.7,-628219.30000000005,-648482.80000000005,-179203.9,-341281.7,-309954,-466542.9,-478020,-542596,-410718.4,-364777.9,-249546.9,-120071.4,70735.899999999994,207308,131366.79999999999]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Collateral position"]